|
Revenue
|
2,783.00M | 3,115.00M | 3,225.00M | 3,116.00M | 3,126.00M | 3,458.00M | 3,460.00M | 3,379.00M | 3,533.00M | 3,986.00M | 3,849.00M | 3,517.00M | 3,333.00M | 3,528.00M | 3,408.00M | 3,243.00M | 3,108.00M | 3,883.00M | 3,774.00M | 3,500.00M | 3,636.00M | 4,082.00M | 3,935.00M | 3,707.00M | 3,531.00M | 3,958.00M | 3,725.00M | 3,552.00M | 3,411.00M | 3,782.00M | 3,660.00M | 3,417.00M | 3,486.00M | 3,804.00M | 3,776.00M | 3,682.00M | 3,781.00M | 4,131.00M | 3,817.00M | 3,645.00M | 3,624.00M | 4,024.00M | 3,826.00M | 3,672.00M | 3,377.00M | 3,015.00M | 3,685.00M | 3,757.00M | 3,881.00M | 4,359.00M | 4,372.00M | 4,190.00M | 4,308.00M | 4,691.00M | 4,468.00M | 2,147.00M | 4,380.00M | 4,872.00M | 4,644.00M | 2,346.00M | 3,849.00M | 4,235.00M | 4,032.00M | 3,729.00M | 3,684.00M | 4,195.00M | 4,082.00M |
|
Cost of Revenue
|
1,718.00M | 1,898.00M | 1,989.00M | 1,934.00M | 1,944.00M | 2,076.00M | 2,108.00M | 2,086.00M | 2,127.00M | 2,417.00M | 2,353.00M | 2,184.00M | 1,946.00M | 2,066.00M | 1,983.00M | 1,910.00M | 1,862.00M | 2,263.00M | 2,161.00M | 2,028.00M | 2,091.00M | 2,306.00M | 2,229.00M | 2,165.00M | 1,973.00M | 2,187.00M | 2,049.00M | 1,997.00M | 1,817.00M | 1,988.00M | 1,978.00M | 1,910.00M | 1,902.00M | 2,083.00M | 2,104.00M | 2,120.00M | 2,181.00M | 2,379.00M | 2,253.00M | 2,188.00M | 2,073.00M | 2,288.00M | 2,181.00M | 2,111.00M | 1,908.00M | 1,703.00M | 2,026.00M | 2,140.00M | 2,232.00M | 2,629.00M | 2,733.00M | 2,692.00M | 2,698.00M | 2,954.00M | 2,821.00M | 1,502.00M | 2,596.00M | 2,866.00M | 2,752.00M | 1,464.00M | 2,205.00M | 2,450.00M | 2,381.00M | 2,216.00M | 2,142.00M | 2,432.00M | 2,426.00M |
|
Gross Profit
|
1,065.00M | 1,217.00M | 1,236.00M | 1,182.00M | 1,182.00M | 1,382.00M | 1,352.00M | 1,293.00M | 1,406.00M | 1,569.00M | 1,496.00M | 1,333.00M | 1,387.00M | 1,462.00M | 1,425.00M | 1,333.00M | 1,246.00M | 1,620.00M | 1,613.00M | 1,472.00M | 1,545.00M | 1,776.00M | 1,706.00M | 1,542.00M | 1,558.00M | 1,771.00M | 1,676.00M | 1,555.00M | 1,594.00M | 1,794.00M | 1,682.00M | 1,507.00M | 1,584.00M | 1,721.00M | 1,672.00M | 1,562.00M | 1,600.00M | 1,752.00M | 1,564.00M | 1,457.00M | 1,551.00M | 1,736.00M | 1,645.00M | 1,561.00M | 1,469.00M | 1,312.00M | 1,659.00M | 1,617.00M | 1,649.00M | 1,730.00M | 1,639.00M | 1,498.00M | 1,610.00M | 1,737.00M | 1,647.00M | 645.00M | 1,784.00M | 2,006.00M | 1,892.00M | 882.00M | 1,644.00M | 1,785.00M | 1,651.00M | 1,513.00M | 1,542.00M | 1,763.00M | 1,656.00M |
|
Amortization - Intangibles
|
| | | | | | | | 31.00M | 31.00M | 30.00M | 28.00M | 29.00M | 27.00M | 27.00M | 25.00M | 26.00M | 34.00M | 28.00M | 31.00M | 30.00M | 31.00M | 32.00M | 33.00M | 33.00M | 33.00M | 33.00M | 33.00M | 30.00M | 30.00M | 31.00M | 30.00M | 31.00M | 32.00M | 32.00M | 34.00M | 36.00M | 34.00M | 33.00M | 40.00M | 32.00M | 35.00M | 34.00M | 35.00M | 36.00M | 32.00M | 36.00M | 34.00M | 39.00M | 41.00M | 46.00M | 46.00M | 43.00M | 42.00M | 40.00M | 20.00M | 41.00M | 40.00M | 40.00M | 33.00M | 35.00M | 35.00M | 30.00M | 32.00M | 32.00M | 33.00M | 32.00M |
|
Depreciation & Amortization - Total
|
88.00M | 88.00M | 88.00M | 90.00M | 89.00M | 85.00M | 86.00M | 86.00M | 86.00M | 88.00M | 86.00M | 45.00M | 79.00M | 78.00M | 89.00M | 59.00M | 75.00M | 85.00M | 85.00M | 88.00M | 89.00M | 84.00M | 87.00M | 64.00M | 87.00M | 92.00M | 87.00M | 61.00M | 79.00M | 79.00M | 82.00M | 79.00M | 79.00M | 81.00M | 85.00M | 86.00M | 87.00M | 91.00M | 89.00M | 87.00M | 86.00M | 91.00M | 99.00M | 99.00M | 93.00M | 91.00M | 96.00M | 91.00M | 90.00M | 96.00M | 100.00M | 103.00M | 102.00M | 99.00M | 95.00M | 61.00M | 92.00M | 93.00M | 102.00M | 73.00M | 95.00M | 89.00M | 89.00M | 87.00M | 89.00M | 102.00M | 106.00M |
|
Research & Development
|
94.00M | 97.00M | 95.00M | 117.00M | 96.00M | 97.00M | 97.00M | 118.00M | 103.00M | 110.00M | 108.00M | 122.00M | 110.00M | 112.00M | 113.00M | 109.00M | 109.00M | 118.00M | 117.00M | 135.00M | 120.00M | 126.00M | 120.00M | 133.00M | 119.00M | 123.00M | 117.00M | 130.00M | 114.00M | 115.00M | 115.00M | 115.00M | 110.00M | 112.00M | 114.00M | 116.00M | 112.00M | 114.00M | 110.00M | 128.00M | 105.00M | 111.00M | 107.00M | 133.00M | 101.00M | 86.00M | 92.00M | 122.00M | 102.00M | 107.00M | 114.00M | 140.00M | 115.00M | 115.00M | 110.00M | 117.00M | 104.00M | 110.00M | 108.00M | 124.00M | 107.00M | 108.00M | 102.00M | 130.00M | 102.00M | 106.00M | 106.00M |
|
Selling, General & Administrative
|
716.00M | 731.00M | 732.00M | 757.00M | 727.00M | 745.00M | 739.00M | 768.00M | 797.00M | 829.00M | 806.00M | 690.00M | 823.00M | 779.00M | 816.00M | 593.00M | 746.00M | 925.00M | 910.00M | 905.00M | 900.00M | 985.00M | 941.00M | 870.00M | 914.00M | 954.00M | 875.00M | 869.00M | 897.00M | 930.00M | 893.00M | 868.00M | 882.00M | 876.00M | 894.00M | 908.00M | 906.00M | 945.00M | 867.00M | 855.00M | 889.00M | 934.00M | 887.00M | 894.00M | 905.00M | 766.00M | 836.00M | 882.00M | 891.00M | 955.00M | 950.00M | 984.00M | 974.00M | 982.00M | 931.00M | 150.00M | 992.00M | 1,069.00M | 1,047.00M | 293.00M | 850.00M | 858.00M | 848.00M | 835.00M | 838.00M | 872.00M | 824.00M |
|
Restructuring Costs
|
186.00M | | | | | | | | | | | | 208.00M | | | 12.00M | | | 98.00M | | | | | | | 140.00M | | -4.00M | | | | 191.00M | | | | | | 83.00M | -12.00M | -5.00M | -3.00M | 176.00M | 2.00M | 1.00M | 7.00M | 165.00M | | 2.00M | | -21.00M | | 52.00M | | | 36.00M | -3.00M | | | | | | | | | | | |
|
Operating Expenses
|
1,084.00M | 916.00M | 915.00M | 964.00M | 912.00M | 927.00M | 922.00M | 972.00M | 986.00M | 1,027.00M | 1,000.00M | 857.00M | 1,220.00M | 969.00M | 1,018.00M | 773.00M | 930.00M | 1,128.00M | 1,210.00M | 1,128.00M | 1,109.00M | 1,195.00M | 1,148.00M | 1,067.00M | 1,120.00M | 1,309.00M | 1,079.00M | 1,056.00M | 1,090.00M | 1,124.00M | 1,090.00M | 1,253.00M | 1,071.00M | 1,069.00M | 1,093.00M | 1,110.00M | 1,105.00M | 1,233.00M | 1,054.00M | 1,065.00M | 1,077.00M | 1,312.00M | 1,095.00M | 1,127.00M | 1,106.00M | 1,108.00M | 1,024.00M | 1,097.00M | 1,083.00M | 1,137.00M | 1,164.00M | 1,279.00M | 1,191.00M | 1,196.00M | 1,172.00M | 325.00M | 1,188.00M | 1,272.00M | 1,257.00M | 490.00M | 1,052.00M | 1,055.00M | 1,039.00M | 1,052.00M | 1,029.00M | 1,080.00M | 1,036.00M |
|
Operating Income
|
-19.00M | 301.00M | 321.00M | 218.00M | 270.00M | 455.00M | 430.00M | 321.00M | 420.00M | 542.00M | 496.00M | 476.00M | 167.00M | 493.00M | 407.00M | 560.00M | 316.00M | 492.00M | 403.00M | 344.00M | 436.00M | 581.00M | 558.00M | 475.00M | 438.00M | 462.00M | 597.00M | 499.00M | 504.00M | 670.00M | 592.00M | 254.00M | 513.00M | 652.00M | 579.00M | 452.00M | 495.00M | 519.00M | 510.00M | 392.00M | 474.00M | 424.00M | 550.00M | 434.00M | 363.00M | 204.00M | 635.00M | 520.00M | 566.00M | 593.00M | 475.00M | 219.00M | 419.00M | 541.00M | 475.00M | 320.00M | 596.00M | 734.00M | 635.00M | 392.00M | 592.00M | 730.00M | 612.00M | 461.00M | 513.00M | 683.00M | 620.00M |
|
EBIT
|
-19.00M | 301.00M | 321.00M | 218.00M | 270.00M | 455.00M | 430.00M | 321.00M | 420.00M | 542.00M | 496.00M | 476.00M | 167.00M | 493.00M | 407.00M | 560.00M | 316.00M | 492.00M | 403.00M | 344.00M | 436.00M | 581.00M | 558.00M | 475.00M | 438.00M | 462.00M | 597.00M | 499.00M | 504.00M | 670.00M | 592.00M | 254.00M | 513.00M | 652.00M | 579.00M | 452.00M | 495.00M | 519.00M | 510.00M | 392.00M | 474.00M | 424.00M | 550.00M | 434.00M | 363.00M | 204.00M | 635.00M | 520.00M | 566.00M | 593.00M | 475.00M | 219.00M | 419.00M | 541.00M | 475.00M | 320.00M | 596.00M | 734.00M | 635.00M | 392.00M | 592.00M | 730.00M | 612.00M | 461.00M | 513.00M | 683.00M | 620.00M |
|
Interest & Investment Income
|
| | | | | | 9.00M | 9.00M | 10.00M | 11.00M | 11.00M | 10.00M | 10.00M | 10.00M | 10.00M | 11.00M | 10.00M | 9.00M | 11.00M | 13.00M | 12.00M | 13.00M | 13.00M | 12.00M | 11.00M | 10.00M | 10.00M | 8.00M | 7.00M | 7.00M | 6.00M | 6.00M | 4.00M | 4.00M | 5.00M | 7.00M | 5.00M | 7.00M | 6.00M | 5.00M | 6.00M | 7.00M | 10.00M | 9.00M | 9.00M | 5.00M | 4.00M | 5.00M | 6.00M | 6.00M | 7.00M | 7.00M | 9.00M | 11.00M | 14.00M | 20.00M | 25.00M | 32.00M | 39.00M | 44.00M | 42.00M | 45.00M | 48.00M | 42.00M | 43.00M | 44.00M | 42.00M |
|
Non Operating Income
|
17.00M | 12.00M | 20.00M | 16.00M | 20.00M | 17.00M | 28.00M | 19.00M | 32.00M | 14.00M | 14.00M | 3.00M | 170.00M | 20.00M | 24.00M | 17.00M | 25.00M | 24.00M | 119.00M | 21.00M | 21.00M | 19.00M | 150.00M | 27.00M | 24.00M | 34.00M | 21.00M | 19.00M | 17.00M | 29.00M | 12.00M | 117.00M | 25.00M | 8.00M | 18.00M | 25.00M | 41.00M | 6.00M | 25.00M | 50.00M | 14.00M | 29.00M | 26.00M | 17.00M | 10.00M | 21.00M | 21.00M | -81.00M | 17.00M | 11.00M | | 84.00M | 13.00M | | | | | | | | | | | | | | |
|
EBT
|
-111.00M | 253.00M | 275.00M | 200.00M | 206.00M | 412.00M | 386.00M | 291.00M | 351.00M | 500.00M | 462.00M | -91.00M | -47.00M | 402.00M | 486.00M | 47.00M | 241.00M | 422.00M | 247.00M | 316.00M | 372.00M | 524.00M | 499.00M | -3.00M | 430.00M | 452.00M | 554.00M | 352.00M | 444.00M | 630.00M | -426.00M | 131.00M | 446.00M | 659.00M | 523.00M | 377.00M | 421.00M | 479.00M | 451.00M | 342.00M | 419.00M | 363.00M | 481.00M | 398.00M | 319.00M | 126.00M | 572.00M | 345.00M | 499.00M | 593.00M | 441.00M | 282.00M | 78.00M | 566.00M | 418.00M | 293.00M | 353.00M | 646.00M | 557.00M | 134.00M | 542.00M | 651.00M | 578.00M | 81.00M | 502.00M | 598.00M | 556.00M |
|
Tax Provisions
|
-20.00M | 84.00M | 90.00M | 37.00M | 147.00M | 111.00M | 94.00M | 63.00M | 92.00M | 128.00M | 120.00M | -80.00M | -31.00M | 92.00M | 122.00M | -11.00M | 44.00M | 98.00M | 40.00M | 71.00M | 89.00M | 125.00M | 116.00M | -93.00M | 104.00M | 110.00M | 133.00M | 80.00M | 109.00M | 285.00M | -220.00M | 40.00M | 110.00M | 157.00M | 124.00M | 224.00M | 87.00M | 104.00M | 79.00M | 83.00M | 102.00M | 86.00M | 109.00M | 95.00M | 71.00M | 29.00M | 124.00M | 67.00M | 114.00M | 160.00M | 96.00M | 4.00M | 55.00M | 118.00M | 79.00M | 68.00M | 80.00M | 149.00M | 121.00M | 78.00M | 128.00M | 149.00M | 128.00M | 70.00M | 122.00M | 140.00M | 118.00M |
|
Profit After Tax
|
-111.00M | 146.00M | 159.00M | 142.00M | 30.00M | 272.00M | 262.00M | 205.00M | 228.00M | 340.00M | 311.00M | 216.00M | -50.00M | 362.00M | 339.00M | 227.00M | 2,410.00M | 341.00M | 226.00M | 254.00M | 1,262.00M | 393.00M | 377.00M | 86.00M | 322.00M | 337.00M | 433.00M | 314.00M | 354.00M | 376.00M | -211.00M | 344.00M | 337.00M | 497.00M | 610.00M | 151.00M | 334.00M | 371.00M | 378.00M | 258.00M | 312.00M | 272.00M | 367.00M | 295.00M | 248.00M | 102.00M | 448.00M | 272.00M | 385.00M | 433.00M | 345.00M | 297.00M | 23.00M | 448.00M | 339.00M | 244.00M | 273.00M | 497.00M | 436.00M | 103.00M | 414.00M | 537.00M | 474.00M | -43.00M | 380.00M | 458.00M | 453.00M |
|
Net Income - Minority
|
| | | | | | | | | | | -197.00M | | | -271.00M | -259.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Income from Non-Controlling Interests
|
20.00M | 23.00M | 26.00M | 21.00M | 29.00M | 29.00M | 30.00M | 23.00M | 31.00M | 32.00M | 31.00M | 23.00M | 38.00M | 25.00M | 25.00M | 26.00M | 35.00M | 30.00M | 29.00M | 28.00M | 39.00M | 6.00M | 6.00M | 6.00M | 5.00M | 5.00M | 6.00M | 4.00M | 7.00M | 6.00M | 5.00M | 4.00M | 5.00M | 5.00M | 6.00M | 5.00M | 6.00M | 4.00M | 4.00M | 3.00M | 5.00M | 7.00M | 6.00M | 8.00M | 5.00M | -2.00M | 6.00M | 6.00M | 7.00M | 2.00M | 1.00M | 11.00M | 5.00M | 5.00M | 10.00M | 8.00M | 9.00M | 7.00M | 10.00M | 13.00M | 9.00M | 9.00M | 6.00M | 9.00M | 5.00M | 8.00M | -6.00M |
|
Income from Continuing Operations
|
-91.00M | 169.00M | 185.00M | 163.00M | 59.00M | 301.00M | 292.00M | 228.00M | 259.00M | 372.00M | 342.00M | -11.00M | -16.00M | 310.00M | 364.00M | 58.00M | 197.00M | 324.00M | 207.00M | 245.00M | 283.00M | 399.00M | 383.00M | 90.00M | 326.00M | 342.00M | 421.00M | 272.00M | 335.00M | 345.00M | -206.00M | 91.00M | 336.00M | 502.00M | 399.00M | 153.00M | 334.00M | 375.00M | 372.00M | 259.00M | 317.00M | 277.00M | 372.00M | 303.00M | 248.00M | 97.00M | 448.00M | 278.00M | 385.00M | 433.00M | 345.00M | 278.00M | 23.00M | 448.00M | 339.00M | 225.00M | 273.00M | 497.00M | 436.00M | 56.00M | 414.00M | 502.00M | 450.00M | 11.00M | 380.00M | 458.00M | 438.00M |
|
Consolidated Net Income
|
-91.00M | 169.00M | 185.00M | 163.00M | 59.00M | 301.00M | 292.00M | 228.00M | 259.00M | 372.00M | 342.00M | -11.00M | 63.00M | 65.00M | 51.00M | 36.00M | 2,219.00M | 23.00M | 22.00M | 17.00M | 985.00M | -7.00M | -6.00M | -3.00M | 13.00M | 18.00M | 18.00M | 19.00M | 19.00M | 31.00M | 27.00M | 253.00M | 6.00M | -1.00M | 217.00M | 3.00M | 6.00M | | 10.00M | 2.00M | | 2.00M | 1.00M | -3.00M | | 3.00M | | | 385.00M | | | 19.00M | 23.00M | -2.00M | | 21.00M | 273.00M | | | 47.00M | -5.00M | 35.00M | 24.00M | -282.00M | -2.00M | | 9.00M |
|
Income towards Parent Company
|
-91.00M | 169.00M | 185.00M | 163.00M | 59.00M | 301.00M | 292.00M | 228.00M | 259.00M | 372.00M | 342.00M | -208.00M | 63.00M | 65.00M | -220.00M | -223.00M | 2,219.00M | 23.00M | 22.00M | 17.00M | 985.00M | -7.00M | -6.00M | -3.00M | 13.00M | 18.00M | 18.00M | 19.00M | 19.00M | 31.00M | 27.00M | 253.00M | 6.00M | -1.00M | 217.00M | 3.00M | 6.00M | | 10.00M | 2.00M | | 2.00M | 1.00M | -3.00M | | 3.00M | | | 385.00M | | | 19.00M | 23.00M | -2.00M | | 21.00M | 273.00M | | | 47.00M | -5.00M | 35.00M | 24.00M | -282.00M | -2.00M | | 9.00M |
|
Net Income towards Common Stockholders
|
-91.00M | 169.00M | 185.00M | 163.00M | 59.00M | 301.00M | 292.00M | 228.00M | 259.00M | 372.00M | 342.00M | -208.00M | 63.00M | 65.00M | -220.00M | -223.00M | 2,219.00M | 23.00M | 22.00M | 17.00M | 985.00M | -7.00M | -6.00M | -3.00M | 13.00M | 18.00M | 18.00M | 19.00M | 19.00M | 31.00M | 27.00M | 253.00M | 6.00M | -1.00M | 217.00M | 3.00M | 6.00M | | 10.00M | 2.00M | | 2.00M | 1.00M | -3.00M | | 3.00M | | | 385.00M | | | 19.00M | 23.00M | -2.00M | | 21.00M | 273.00M | | | 47.00M | -5.00M | 35.00M | 24.00M | -282.00M | -2.00M | | 9.00M |
|
EPS (Basic)
|
-0.68 | 0.89 | 0.96 | 0.86 | 0.18 | 1.64 | 1.59 | 1.26 | 1.42 | 2.15 | 1.98 | 1.41 | -0.33 | 2.37 | 2.21 | 1.47 | 16.49 | 2.38 | 1.58 | 1.80 | 4.54 | 1.41 | 1.36 | 0.32 | 1.18 | 1.24 | 1.60 | 1.17 | 1.30 | 1.38 | -0.79 | 1.30 | 1.31 | 1.93 | 2.38 | 0.60 | 1.34 | 1.51 | 1.56 | 1.08 | 1.32 | 1.15 | 1.55 | 1.24 | 1.03 | 0.43 | 1.87 | 1.15 | 1.59 | 1.81 | 1.45 | 1.21 | 0.08 | 1.87 | 1.40 | 1.00 | 1.12 | 2.08 | 1.80 | 0.38 | 1.72 | 2.25 | 2.01 | -0.21 | 1.64 | 1.98 | 2.01 |
|
EPS (Weighted Average and Diluted)
|
-0.68 | 0.89 | 0.96 | 0.85 | 0.18 | 1.63 | 1.58 | 1.24 | 1.40 | 2.12 | 1.96 | 1.39 | -0.32 | 2.34 | 2.18 | 1.46 | 16.31 | 2.35 | 1.56 | 1.78 | 4.48 | 1.40 | 1.35 | 0.31 | 1.17 | 1.23 | 1.59 | 1.16 | 1.29 | 1.37 | -0.79 | 1.29 | 1.30 | 1.92 | 2.36 | 0.59 | 1.33 | 1.51 | 1.55 | 1.08 | 1.31 | 1.14 | 1.54 | 1.23 | 1.02 | 0.43 | 1.86 | 1.14 | 1.58 | 1.80 | 1.43 | 1.20 | 0.08 | 1.86 | 1.39 | 0.99 | 1.11 | 2.06 | 1.79 | 0.38 | 1.71 | 2.24 | 2.00 | -0.21 | 1.64 | 1.98 | 2.00 |
|
EBITDA
|
69.00M | 389.00M | 409.00M | 308.00M | 359.00M | 540.00M | 516.00M | 407.00M | 506.00M | 630.00M | 582.00M | 521.00M | 246.00M | 571.00M | 496.00M | 619.00M | 391.00M | 577.00M | 488.00M | 432.00M | 525.00M | 665.00M | 645.00M | 539.00M | 525.00M | 554.00M | 684.00M | 560.00M | 583.00M | 749.00M | 674.00M | 333.00M | 592.00M | 733.00M | 664.00M | 538.00M | 582.00M | 610.00M | 599.00M | 479.00M | 560.00M | 515.00M | 649.00M | 533.00M | 456.00M | 295.00M | 731.00M | 611.00M | 656.00M | 689.00M | 575.00M | 322.00M | 521.00M | 640.00M | 570.00M | 381.00M | 688.00M | 827.00M | 737.00M | 465.00M | 687.00M | 819.00M | 701.00M | 548.00M | 602.00M | 785.00M | 726.00M |
|
Interest Expenses
|
48.00M | 49.00M | 47.00M | 57.00M | 45.00M | 46.00M | 46.00M | 52.00M | 53.00M | 55.00M | 51.00M | 51.00M | 51.00M | 54.00M | 54.00M | 55.00M | 53.00M | 47.00M | 48.00M | 48.00M | 47.00M | 48.00M | 47.00M | 45.00M | 29.00M | 34.00M | 31.00M | 31.00M | 31.00M | 31.00M | 34.00M | 29.00M | 25.00M | 26.00M | 27.00M | 27.00M | 26.00M | 31.00M | 31.00M | 30.00M | 31.00M | 35.00M | 33.00M | 33.00M | 32.00M | 41.00M | 34.00M | 31.00M | 30.00M | 31.00M | 30.00M | 30.00M | 30.00M | 38.00M | 46.00M | 53.00M | 59.00M | 67.00M | 64.00M | 57.00M | 55.00M | 62.00M | 67.00M | 57.00M | 56.00M | 62.00M | 65.00M |
|
Tax Rate
|
18.02% | 33.20% | 32.73% | 18.50% | 71.36% | 26.94% | 24.35% | 21.65% | 26.21% | 25.60% | 25.97% | 87.91% | 65.96% | 22.89% | 25.10% | -23.40% | 18.26% | 23.22% | 16.19% | 22.47% | 23.92% | 23.85% | 23.25% | 3,100.00% | 24.19% | 24.34% | 24.01% | 22.73% | 24.55% | 45.24% | 51.64% | 30.53% | 24.66% | 23.82% | 23.71% | 59.42% | 20.67% | 21.71% | 17.52% | 24.27% | 24.34% | 23.69% | 22.66% | 23.87% | 22.26% | 23.02% | 21.68% | 19.42% | 22.85% | 26.98% | 21.77% | 1.42% | 70.51% | 20.85% | 18.90% | 23.21% | 22.66% | 23.07% | 21.72% | 58.21% | 23.62% | 22.89% | 22.15% | 86.42% | 24.30% | 23.41% | 21.22% |