|
Revenue
|
22.00M | 895.00M | 810.00M | 817.00M | 771.00M | 886.00M | 757.00M | 777.00M | 815.00M | 837.00M | 944.00M | 843.00M | 804.00M | 815.00M | 746.00M | 755.00M | 744.00M | 814.00M | 805.00M | 849.00M | 898.00M | 865.00M | 818.00M | 920.00M | 139.00M | 142.00M | 138.00M | 865.00M | 905.00M | 897.00M | 929.00M | 972.00M | 969.00M | 994.00M | 965.00M | 1,019.00M | 1,151.00M | 1,027.00M | 964.00M | 1.00M | 1,039.00M | 1,061.00M | 1,096.00M | 1,061.00M | 1,353.00M | 1,398.00M | 1,413.00M | 1,462.00M | 1,651.00M | 1,412.00M | 1,357.00M | 1,467.00M | 1,535.00M | 1,552.00M | 1,557.00M | 1,582.00M | 1,533.00M | 1,433.00M | 1,451.00M | 1,647.00M | 1,674.00M | 1,792.00M | 1,902.00M | 2,030.00M | 2,090.00M | 2,090.00M | 1,958.00M |
|
Cost of Revenue
|
| 527.00M | 461.00M | 448.00M | 411.00M | 496.00M | 385.00M | 382.00M | 402.00M | 422.00M | 508.00M | 416.00M | 390.00M | 388.00M | 334.00M | 334.00M | 326.00M | 363.00M | 299.00M | 329.00M | 369.00M | 342.00M | 321.00M | 402.00M | 351.00M | 289.00M | 342.00M | 329.00M | 371.00M | 338.00M | 344.00M | 374.00M | 388.00M | 398.00M | 362.00M | 388.00M | 485.00M | 412.00M | 364.00M | 492.00M | 405.00M | 438.00M | 464.00M | 415.00M | 652.00M | 699.00M | 698.00M | 674.00M | 800.00M | 566.00M | 519.00M | 581.00M | 643.00M | 659.00M | 667.00M | 675.00M | 619.00M | 508.00M | 511.00M | 530.00M | 557.00M | 633.00M | 756.00M | 803.00M | 853.00M | 784.00M | 643.00M |
|
Gross Profit
|
167.00M | 367.00M | 349.00M | 369.00M | 360.00M | 390.00M | 372.00M | 395.00M | 413.00M | 415.00M | 436.00M | 427.00M | 414.00M | 427.00M | 412.00M | 421.00M | 418.00M | 451.00M | 506.00M | 520.00M | 529.00M | 523.00M | 497.00M | 518.00M | 507.00M | 518.00M | 529.00M | 536.00M | 534.00M | 559.00M | 585.00M | 598.00M | 581.00M | 596.00M | 603.00M | 631.00M | 666.00M | 615.00M | 600.00M | 644.00M | 634.00M | 623.00M | 632.00M | 646.00M | 701.00M | 699.00M | 715.00M | 788.00M | 851.00M | 846.00M | 838.00M | 886.00M | 892.00M | 893.00M | 890.00M | 907.00M | 914.00M | 925.00M | 940.00M | 1,117.00M | 1,117.00M | 1,159.00M | 1,146.00M | 1,227.00M | 1,237.00M | 1,306.00M | 1,315.00M |
|
Research & Development
|
| 15.00M | 14.00M | 16.00M | 16.00M | 14.00M | 13.00M | 15.00M | 17.00M | 17.00M | 17.00M | 15.00M | 17.00M | 17.00M | 18.00M | 8.00M | 15.00M | 20.00M | 22.00M | 24.00M | 22.00M | 23.00M | 22.00M | 25.00M | 35.00M | 23.00M | 23.00M | 26.00M | 25.00M | 27.00M | 28.00M | 31.00M | 30.00M | 30.00M | 32.00M | 34.00M | 32.00M | 30.00M | 32.00M | 33.00M | 33.00M | 33.00M | 33.00M | 35.00M | 35.00M | 35.00M | 39.00M | 42.00M | 44.00M | 46.00M | 47.00M | 49.00M | 50.00M | 50.00M | 50.00M | 57.00M | 54.00M | 56.00M | 58.00M | 65.00M | 67.00M | 69.00M | 71.00M | 74.00M | 77.00M | 79.00M | 80.00M |
|
Selling, General & Administrative
|
| 13.00M | 20.00M | 15.00M | 55.00M | 13.00M | 12.00M | 13.00M | 13.00M | 14.00M | 18.00M | 39.00M | 14.00M | 15.00M | 15.00M | 15.00M | 25.00M | 19.00M | 17.00M | 19.00M | 23.00M | 33.00M | 18.00M | 14.00M | 46.00M | 19.00M | 11.00M | -12.00M | 14.00M | 17.00M | 19.00M | 23.00M | 19.00M | 30.00M | 15.00M | 18.00M | 22.00M | 25.00M | 28.00M | 47.00M | 16.00M | 40.00M | 40.00M | 30.00M | 61.00M | 25.00M | 13.00M | 43.00M | 13.00M | 12.00M | 42.00M | 19.00M | 21.00M | 34.00M | 38.00M | 31.00M | 14.00M | 22.00M | 26.00M | 51.00M | 28.00M | 30.00M | 26.00M | 25.00M | 6.00M | 23.00M | 22.00M |
|
Restructuring Costs
|
| 8.00M | 5.00M | 1.00M | | | 1.00M | 2.00M | 5.00M | 29.00M | 3.00M | | 9.00M | 17.00M | 10.00M | 8.00M | 9.00M | 25.00M | | -11.00M | 28.00M | 14.00M | 5.00M | 35.00M | 119.00M | 3.00M | 8.00M | 12.00M | 9.00M | 35.00M | 12.00M | 20.00M | 6.00M | 11.00M | 3.00M | 24.00M | 10.00M | -10.00M | 6.00M | 14.00M | 9.00M | 5.00M | 30.00M | 9.00M | 12.00M | 13.00M | 11.00M | 12.00M | 45.00M | 21.00M | 13.00M | 17.00M | 15.00M | 12.00M | 14.00M | 41.00M | 18.00M | 45.00M | 17.00M | 97.00M | 26.00M | 56.00M | 22.00M | 13.00M | 24.00M | 20.00M | 12.00M |
|
Other Operating Expenses
|
| 150.00M | 160.00M | 162.00M | 155.00M | 163.00M | 158.00M | 168.00M | 172.00M | 174.00M | 180.00M | 190.00M | 180.00M | 180.00M | -14.00M | 190.00M | 257.00M | 205.00M | 239.00M | 223.00M | 247.00M | 238.00M | 219.00M | 236.00M | 259.00M | 235.00M | 234.00M | 243.00M | 247.00M | 287.00M | 270.00M | 290.00M | 257.00M | 260.00M | 268.00M | 289.00M | 304.00M | 41.00M | -8.00M | 286.00M | 27.00M | 265.00M | 279.00M | 287.00M | 293.00M | 285.00M | 297.00M | 346.00M | 356.00M | 365.00M | 353.00M | 429.00M | 374.00M | 360.00M | 365.00M | 403.00M | 377.00M | 388.00M | 380.00M | 521.00M | 558.00M | 554.00M | 551.00M | 571.00M | 555.00M | 586.00M | -2.00M |
|
Operating Expenses
|
| 203.00M | 218.00M | 221.00M | 248.00M | 211.00M | 207.00M | 220.00M | 230.00M | 257.00M | 241.00M | 267.00M | 243.00M | 252.00M | 242.00M | 247.00M | 328.00M | 292.00M | 304.00M | 282.00M | 345.00M | 332.00M | 290.00M | 345.00M | 480.00M | 301.00M | 298.00M | 291.00M | 315.00M | 385.00M | 352.00M | 388.00M | 335.00M | 354.00M | 341.00M | 390.00M | 393.00M | 346.00M | 354.00M | 403.00M | 359.00M | 367.00M | 406.00M | 386.00M | 426.00M | 384.00M | 389.00M | 470.00M | 486.00M | 470.00M | 482.00M | 542.00M | 487.00M | 481.00M | 492.00M | 558.00M | 502.00M | 543.00M | 509.00M | 764.00M | 707.00M | 736.00M | 698.00M | 710.00M | 690.00M | 738.00M | 729.00M |
|
Operating Income
|
167.00M | 165.00M | 131.00M | 148.00M | 112.00M | 179.00M | 165.00M | 175.00M | 183.00M | 158.00M | 195.00M | 160.00M | 171.00M | 175.00M | 170.00M | 174.00M | 90.00M | 159.00M | 202.00M | 238.00M | 184.00M | 191.00M | 207.00M | 173.00M | 32.00M | 37.00M | 36.00M | 245.00M | 219.00M | 174.00M | 233.00M | 210.00M | 246.00M | 242.00M | 262.00M | 241.00M | 273.00M | 269.00M | 246.00M | 241.00M | 275.00M | 256.00M | 226.00M | 260.00M | 275.00M | 315.00M | 326.00M | 318.00M | 365.00M | 376.00M | 356.00M | 344.00M | 405.00M | 412.00M | 398.00M | 349.00M | 412.00M | 382.00M | 431.00M | 353.00M | 410.00M | 423.00M | 448.00M | 517.00M | 547.00M | 568.00M | 586.00M |
|
EBIT
|
167.00M | 165.00M | 131.00M | 148.00M | 112.00M | 179.00M | 165.00M | 175.00M | 183.00M | 158.00M | 195.00M | 160.00M | 171.00M | 175.00M | 170.00M | 174.00M | 90.00M | 159.00M | 202.00M | 238.00M | 184.00M | 191.00M | 207.00M | 173.00M | 32.00M | 37.00M | 36.00M | 245.00M | 219.00M | 174.00M | 233.00M | 210.00M | 246.00M | 242.00M | 262.00M | 241.00M | 273.00M | 269.00M | 246.00M | 241.00M | 275.00M | 256.00M | 226.00M | 260.00M | 275.00M | 315.00M | 326.00M | 318.00M | 365.00M | 376.00M | 356.00M | 344.00M | 405.00M | 412.00M | 398.00M | 349.00M | 412.00M | 382.00M | 431.00M | 353.00M | 410.00M | 423.00M | 448.00M | 517.00M | 547.00M | 568.00M | 586.00M |
|
Interest & Investment Income
|
| 5.00M | 3.00M | 3.00M | 2.00M | 2.00M | 2.00M | 2.00M | 2.00M | 3.00M | 3.00M | 3.00M | 2.00M | 2.00M | 2.00M | 4.00M | 3.00M | 2.00M | 2.00M | 2.00M | 2.00M | 1.00M | 1.00M | 2.00M | 1.00M | 1.00M | 1.00M | 1.00M | 1.00M | 2.00M | 1.00M | 1.00M | 2.00M | 2.00M | 2.00M | 1.00M | 2.00M | 8.00M | 3.00M | 2.00M | 3.00M | 3.00M | 3.00M | 2.00M | 2.00M | 1.00M | | | 1.00M | | | | | | 2.00M | 4.00M | 6.00M | 8.00M | 72.00M | 29.00M | 6.00M | 6.00M | 8.00M | 8.00M | 11.00M | 12.00M | 8.00M |
|
Other Non Operating Income
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.00M | | 4.00M | 5.00M | | 1.00M | | 1.00M | | 42.00M | 38.00M | -6.00M | 8.00M | 6.00M | -6.00M | | -6.00M | 1.00M | 5.00M | 1.00M | 12.00M | 1.00M | 6.00M | -1.00M | 1.00M | |
|
Non Operating Income
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.00M | | 42.00M | 38.00M | -6.00M | 8.00M | 6.00M | -6.00M | | -6.00M | 1.00M | 5.00M | 1.00M | 12.00M | 1.00M | 6.00M | -1.00M | 1.00M | |
|
EBT
|
167.00M | 142.00M | 84.00M | 51.00M | 89.00M | 146.00M | 143.00M | 148.00M | 152.00M | 131.00M | 170.00M | 120.00M | 137.00M | 125.00M | 134.00M | 153.00M | 59.00M | 135.00M | 171.00M | 235.00M | 156.00M | 162.00M | 179.00M | 97.00M | 14.00M | 192.00M | 206.00M | 219.00M | 195.00M | 146.00M | 199.00M | -408.00M | 215.00M | 211.00M | 234.00M | 211.00M | 239.00M | 288.00M | 209.00M | 328.00M | 313.00M | 239.00M | 215.00M | 252.00M | 273.00M | 316.00M | 357.00M | 267.00M | 395.00M | 454.00M | 371.00M | 314.00M | 374.00M | 397.00M | 382.00M | 322.00M | 396.00M | 337.00M | 391.00M | 278.00M | 312.00M | 341.00M | 356.00M | 439.00M | 488.00M | 548.00M | 529.00M |
|
Tax Provisions
|
| 48.00M | 25.00M | 19.00M | 29.00M | 51.00M | 43.00M | 48.00M | 49.00M | 40.00M | 61.00M | 39.00M | 53.00M | 33.00M | 45.00M | 68.00M | 17.00M | 47.00M | 58.00M | 94.00M | 53.00M | 61.00M | 56.00M | 11.00M | 5.00M | 60.00M | 68.00M | 71.00M | 63.00M | 76.00M | 68.00M | -181.00M | 47.00M | 65.00M | 64.00M | -35.00M | 62.00M | 126.00M | 46.00M | 372.00M | 66.00M | 65.00M | 65.00M | 49.00M | 70.00M | 75.00M | 93.00M | 42.00M | 97.00M | 113.00M | 83.00M | 55.00M | 91.00M | 90.00M | 88.00M | 82.00M | 95.00M | 70.00M | 97.00M | 82.00M | 79.00M | 119.00M | 51.00M | 84.00M | 93.00M | 96.00M | 106.00M |
|
Profit After Tax
|
94.00M | 69.00M | 60.00M | 43.00M | 61.00M | 96.00M | 101.00M | 137.00M | 104.00M | 92.00M | 110.00M | 81.00M | 85.00M | 93.00M | 89.00M | 86.00M | 42.00M | 88.00M | 113.00M | 141.00M | 103.00M | 101.00M | 123.00M | 86.00M | 9.00M | 133.00M | 138.00M | 148.00M | 132.00M | 70.00M | 131.00M | -227.00M | 168.00M | 146.00M | 170.00M | 246.00M | 177.00M | 162.00M | 163.00M | -44.00M | 247.00M | 174.00M | 150.00M | 203.00M | 203.00M | 241.00M | 264.00M | 225.00M | 298.00M | 341.00M | 288.00M | 259.00M | 284.00M | 307.00M | 294.00M | 241.00M | 302.00M | 267.00M | 294.00M | 197.00M | 234.00M | 222.00M | 306.00M | 355.00M | 395.00M | 452.00M | 423.00M |
|
Equity Income
|
| -2.00M | | -87.00M | | | 1.00M | | | | 1.00M | | | | | | | | -1.00M | -1.00M | | | | | 13.00M | 1.00M | 2.00M | 1.00M | 2.00M | 1.00M | 2.00M | -4.00M | 4.00M | 2.00M | 4.00M | 5.00M | 2.00M | 5.00M | 6.00M | 5.00M | 45.00M | 10.00M | 15.00M | 13.00M | 17.00M | 26.00M | 54.00M | -27.00M | 57.00M | 27.00M | 6.00M | -38.00M | 7.00M | 9.00M | 8.00M | 8.00M | 14.00M | -11.00M | -12.00M | 1.00M | 3.00M | 2.00M | 1.00M | 9.00M | 27.00M | 23.00M | 24.00M |
|
Investment Income
|
| | | -101.00M | -105.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Income from Non-Controlling Interests
|
| | -1.00M | -1.00M | -1.00M | -1.00M | -1.00M | -2.00M | -1.00M | -1.00M | -1.00M | | -1.00M | -1.00M | | -1.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.00M | | | -1.00M | -1.00M | | | -1.00M | -1.00M | | -1.00M | | | | |
|
Income from Continuing Operations
|
167.00M | 94.00M | 59.00M | 32.00M | 60.00M | 95.00M | 100.00M | 100.00M | 103.00M | 91.00M | 109.00M | 81.00M | 84.00M | 92.00M | 89.00M | 85.00M | 42.00M | 88.00M | 113.00M | 141.00M | 103.00M | 101.00M | 123.00M | 86.00M | 9.00M | 132.00M | 138.00M | 148.00M | 132.00M | 70.00M | 131.00M | -227.00M | 168.00M | 146.00M | 170.00M | 246.00M | 177.00M | 162.00M | 163.00M | -44.00M | 247.00M | 174.00M | 150.00M | 203.00M | 203.00M | 241.00M | 264.00M | 225.00M | 298.00M | 341.00M | 288.00M | 259.00M | 283.00M | 307.00M | 294.00M | 240.00M | 301.00M | 267.00M | 294.00M | 196.00M | 233.00M | 222.00M | 305.00M | 355.00M | 395.00M | 452.00M | 423.00M |
|
Consolidated Net Income
|
167.00M | 94.00M | 59.00M | 32.00M | 60.00M | 95.00M | 100.00M | 100.00M | 103.00M | 91.00M | 109.00M | 81.00M | 84.00M | 92.00M | 89.00M | 85.00M | 42.00M | 88.00M | 113.00M | 141.00M | 103.00M | 101.00M | 123.00M | 86.00M | 9.00M | 132.00M | 138.00M | 148.00M | 132.00M | 70.00M | 131.00M | -227.00M | 168.00M | 146.00M | 170.00M | 246.00M | 177.00M | 162.00M | 163.00M | -44.00M | 247.00M | 174.00M | 150.00M | 203.00M | 203.00M | 241.00M | 264.00M | 225.00M | 298.00M | 341.00M | 288.00M | 259.00M | 283.00M | 307.00M | 294.00M | 240.00M | 301.00M | 267.00M | 294.00M | 196.00M | 233.00M | 222.00M | 305.00M | 355.00M | 395.00M | 452.00M | 423.00M |
|
Income towards Parent Company
|
167.00M | 94.00M | 59.00M | 32.00M | 60.00M | 95.00M | 100.00M | 100.00M | 103.00M | 91.00M | 109.00M | 81.00M | 84.00M | 92.00M | 89.00M | 85.00M | 42.00M | 88.00M | 113.00M | 141.00M | 103.00M | 101.00M | 123.00M | 86.00M | 9.00M | 132.00M | 138.00M | 148.00M | 132.00M | 70.00M | 131.00M | -227.00M | 168.00M | 146.00M | 170.00M | 246.00M | 177.00M | 162.00M | 163.00M | -44.00M | 247.00M | 174.00M | 150.00M | 203.00M | 203.00M | 241.00M | 264.00M | 225.00M | 298.00M | 341.00M | 288.00M | 259.00M | 283.00M | 307.00M | 294.00M | 240.00M | 301.00M | 267.00M | 294.00M | 196.00M | 233.00M | 222.00M | 305.00M | 355.00M | 395.00M | 452.00M | 423.00M |
|
Net Income towards Common Stockholders
|
167.00M | 94.00M | 59.00M | 32.00M | 60.00M | 95.00M | 100.00M | 100.00M | 103.00M | 104.00M | 110.00M | 81.00M | 84.00M | 85.00M | 89.00M | 85.00M | 42.00M | 88.00M | 113.00M | 141.00M | 103.00M | 101.00M | 123.00M | 86.00M | 9.00M | 132.00M | 138.00M | 148.00M | 132.00M | 70.00M | 131.00M | -227.00M | 168.00M | 146.00M | 170.00M | 246.00M | 177.00M | 162.00M | 163.00M | -44.00M | 247.00M | 174.00M | 150.00M | 203.00M | 203.00M | 241.00M | 264.00M | 225.00M | 298.00M | 341.00M | 288.00M | 259.00M | 283.00M | 307.00M | 294.00M | 240.00M | 301.00M | 267.00M | 294.00M | 196.00M | 233.00M | 222.00M | 305.00M | 355.00M | 395.00M | 452.00M | 423.00M |
|
EPS (Basic)
|
0.28 | 0.47 | 0.30 | 0.20 | 0.29 | 0.46 | 0.51 | 0.69 | 0.59 | 0.52 | 0.62 | 0.47 | 0.49 | 0.55 | 0.53 | 0.52 | 0.26 | 0.53 | 0.68 | 0.84 | 0.61 | 0.60 | 0.73 | 0.51 | 0.05 | 0.79 | 0.83 | 0.90 | 0.80 | 0.42 | 0.79 | -1.38 | 1.01 | 0.88 | 1.02 | 1.47 | 1.06 | 0.98 | 0.99 | -0.26 | 1.49 | 1.05 | 0.91 | 1.23 | 1.23 | 1.47 | 1.61 | -2.42 | 1.81 | 2.08 | 0.57 | 0.51 | 0.57 | 0.62 | 0.60 | 0.49 | 0.62 | 0.54 | 0.60 | 0.34 | 0.41 | 0.39 | 0.53 | 0.62 | 0.69 | 0.79 | 0.74 |
|
EPS (Weighted Average and Diluted)
|
379.55 | 0.44 | 0.28 | 0.20 | 0.28 | 0.46 | 0.50 | 0.68 | 0.57 | 0.51 | 0.61 | 0.45 | 0.48 | 0.53 | 0.52 | 0.51 | 0.25 | 0.52 | 0.66 | 0.82 | 0.59 | 0.59 | 0.71 | 0.50 | 0.05 | 0.77 | 0.80 | 0.87 | 0.78 | 0.42 | 0.77 | -1.34 | 0.99 | 0.87 | 1.00 | 1.45 | 1.05 | 0.97 | 0.97 | -0.26 | 1.48 | 1.04 | 0.90 | 1.21 | 1.22 | 1.45 | 1.58 | -2.39 | 1.78 | 2.05 | 0.56 | 0.51 | 0.57 | 0.62 | 0.59 | 0.49 | 0.61 | 0.54 | 0.60 | 0.34 | 0.40 | 0.38 | 0.53 | 0.61 | 0.68 | 0.78 | 0.73 |
|
Shares Outstanding (Weighted Average)
|
605.78M | 608.22M | 608.22M | 633.22M | 634.31M | 624.73M | 608.13M | 593.54M | 528.56M | 530.02M | 531.23M | 531.54M | 520.16M | 510.08M | 500.67M | 494.81M | 497.03M | 497.38M | 502.00M | 502.73M | 508.28M | 512.01M | 506.21M | 503.00M | 506.48M | 505.85M | 506.79M | 492.71M | 491.66M | 493.54M | 496.36M | 495.61M | 500.24M | 495.54M | 500.39M | 498.68M | 499.68M | 500.90M | 493.53M | 491.87M | 496.26M | 497.11M | 494.06M | 491.75M | 495.04M | 492.21M | 492.78M | 492.11M | 494.39M | 492.28M | 501.61M | 501.67M | 493.24M | 494.03M | 491.23M | 491.28M | 489.00M | 490.77M | 491.32M | 576.96M | 575.21M | 576.53M | 575.94M | 574.76M | 574.12M | 574.12M | 573.80M |
|
Shares Outstanding (Diluted Average)
|
0.44M | 0.77M | 1.05M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
EBITDA
|
167.00M | 165.00M | 131.00M | 148.00M | 112.00M | 179.00M | 165.00M | 175.00M | 183.00M | 158.00M | 195.00M | 160.00M | 171.00M | 175.00M | 170.00M | 174.00M | 90.00M | 159.00M | 202.00M | 238.00M | 184.00M | 191.00M | 207.00M | 173.00M | 32.00M | 37.00M | 36.00M | 245.00M | 219.00M | 174.00M | 233.00M | 210.00M | 246.00M | 242.00M | 262.00M | 241.00M | 273.00M | 269.00M | 246.00M | 241.00M | 275.00M | 256.00M | 226.00M | 260.00M | 275.00M | 315.00M | 326.00M | 318.00M | 365.00M | 376.00M | 356.00M | 344.00M | 405.00M | 412.00M | 398.00M | 349.00M | 412.00M | 382.00M | 431.00M | 353.00M | 410.00M | 423.00M | 448.00M | 517.00M | 547.00M | 568.00M | 586.00M |
|
Interest Expenses
|
| 26.00M | 26.00M | 25.00M | 25.00M | 26.00M | 25.00M | 26.00M | 32.00M | 31.00M | 30.00M | 26.00M | 24.00M | 24.00M | 24.00M | 24.00M | 24.00M | 26.00M | 32.00M | 30.00M | 30.00M | 30.00M | 29.00M | 29.00M | 28.00M | 27.00M | 28.00M | 28.00M | 28.00M | 32.00M | 37.00M | 37.00M | 37.00M | 36.00M | 34.00M | 36.00M | 38.00M | 37.00M | 38.00M | 38.00M | 37.00M | 31.00M | 29.00M | 27.00M | 26.00M | 26.00M | 24.00M | 24.00M | 29.00M | 33.00M | 33.00M | 30.00M | 32.00M | 32.00M | 32.00M | 33.00M | 36.00M | 36.00M | 101.00M | 110.00M | 108.00M | 102.00M | 102.00M | 101.00M | 96.00M | 95.00M | 87.00M |
|
Tax Rate
|
| 33.80% | 29.76% | 37.25% | 32.58% | 34.93% | 30.07% | 32.43% | 32.24% | 30.53% | 35.88% | 32.50% | 38.69% | 26.40% | 33.58% | 44.44% | 28.81% | 34.81% | 33.92% | 40.00% | 33.97% | 37.65% | 31.28% | 11.34% | 35.71% | 31.25% | 33.01% | 32.42% | 32.31% | 52.05% | 34.17% | 44.36% | 21.86% | 30.81% | 27.35% | | 25.94% | 43.75% | 22.01% | | 21.09% | 27.20% | 30.23% | 19.44% | 25.64% | 23.73% | 26.05% | 15.73% | 24.56% | 24.89% | 22.37% | 17.52% | 24.33% | 22.67% | 23.04% | 25.47% | 23.99% | 20.77% | 24.81% | 29.50% | 25.32% | 34.90% | 14.33% | 19.13% | 19.06% | 17.52% | 20.04% |