|
Revenue
|
2,314.00M | 1,643.00M | 1,782.00M | 1,710.00M | 3,006.00M | 1,473.00M | 2,179.00M | 1,863.00M | 2,910.00M | 2,489.00M | 3,120.00M | 4,218.00M | 4,112.00M | 2,549.00M | 2,403.00M | 3,222.00M | 2,425.00M | 3,403.00M | 3,074.00M | 2,819.00M | 2,178.00M | 1,849.00M | 1,879.00M | 1,946.00M | 2,230.00M | 1,781.00M | 1,878.00M | 1,780.00M | 2,011.00M | 1,785.00M | 1,889.00M | 1,832.00M | 1,951.00M | 1,725.00M | 1,845.00M | 1,926.00M | 2,126.00M | 1,848.00M | 1,872.00M | 1,939.00M | 2,079.00M | 1,803.00M | 1,933.00M | 1,954.00M | 1,440.00M | 1,263.00M | 1,400.00M | 1,371.00M | 1,498.00M | 1,288.00M | 1,512.00M | 1,485.00M | 1,782.00M | 1,696.00M | 2,134.00M | 2,290.00M | 2,415.00M | 1,823.00M | 2,043.00M | 2,031.00M | 2,304.00M | 1,881.00M | 2,066.00M | 2,211.00M | 2,504.00M | 2,025.00M | 2,239.00M |
|
Cost of Revenue
|
372.00M | 354.00M | 316.00M | 379.00M | 444.00M | 419.00M | 366.00M | 527.00M | 583.00M | 723.00M | 735.00M | 626.00M | 706.00M | 739.00M | 650.00M | 696.00M | 676.00M | 698.00M | 658.00M | -199.00M | 758.00M | 447.00M | 467.00M | 474.00M | 456.00M | 467.00M | 482.00M | 533.00M | 450.00M | 425.00M | 417.00M | 565.00M | 470.00M | 432.00M | 438.00M | 462.00M | 468.00M | 506.00M | 479.00M | 530.00M | 490.00M | 482.00M | 480.00M | 57.00M | 355.00M | 353.00M | 346.00M | 366.00M | 367.00M | 404.00M | 393.00M | 444.00M | 433.00M | 560.00M | 678.00M | 727.00M | 559.00M | 609.00M | 637.00M | 657.00M | 626.00M | 623.00M | 681.00M | 677.00M | 598.00M | 614.00M | 586.00M |
|
Gross Profit
|
1,942.00M | 1,289.00M | 1,466.00M | 1,331.00M | 2,562.00M | 1,054.00M | 1,813.00M | 1,336.00M | 2,327.00M | 1,766.00M | 2,385.00M | 3,592.00M | 3,406.00M | 1,810.00M | 1,753.00M | 2,526.00M | 1,749.00M | 2,705.00M | 2,416.00M | 3,018.00M | 1,420.00M | 1,402.00M | 1,412.00M | 1,472.00M | 1,774.00M | 1,314.00M | 1,396.00M | 1,247.00M | 1,561.00M | 1,360.00M | 1,472.00M | 1,267.00M | 1,481.00M | 1,293.00M | 1,407.00M | 1,464.00M | 1,658.00M | 1,342.00M | 1,393.00M | 1,409.00M | 1,589.00M | 1,321.00M | 1,453.00M | 1,897.00M | 1,085.00M | 910.00M | 1,054.00M | 1,005.00M | 1,131.00M | 884.00M | 1,119.00M | 1,041.00M | 1,349.00M | 1,136.00M | 1,456.00M | 1,563.00M | 1,856.00M | 1,214.00M | 1,406.00M | 1,374.00M | 1,678.00M | 1,258.00M | 1,385.00M | 1,534.00M | 1,906.00M | 1,411.00M | 1,653.00M |
|
Amortization - Intangibles
|
84.00M | 70.00M | 73.00M | 77.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Depreciation & Amortization - Total
|
| | | | | | | | | | | | | | | | | | | | | | | | | | 226.00M | 225.00M | 229.00M | 231.00M | 232.00M | 234.00M | 242.00M | 246.00M | 257.00M | 263.00M | 269.00M | 273.00M | 275.00M | 277.00M | 284.00M | 300.00M | 306.00M | 59.00M | 250.00M | 255.00M | 257.00M | 260.00M | 267.00M | 269.00M | 274.00M | 272.00M | 271.00M | 289.00M | 312.00M | 309.00M | 313.00M | 313.00M | 314.00M | 314.00M | 316.00M | 319.00M | 322.00M | 322.00M | 322.00M | 324.00M | 331.00M |
|
Other Operating Expenses
|
1,932.00M | 1,567.00M | 1,611.00M | 1,462.00M | 2,530.00M | 1,247.00M | 489.00M | 400.00M | 526.00M | 288.00M | 497.00M | 478.00M | 3,061.00M | 1,977.00M | 1,739.00M | 2,329.00M | 1,764.00M | 2,692.00M | 2,228.00M | -1943.00M | 471.00M | 1,171.00M | 1,191.00M | 1,246.00M | 1,340.00M | 1,143.00M | 966.00M | 938.00M | 959.00M | 829.00M | 871.00M | 996.00M | 951.00M | 821.00M | 852.00M | 914.00M | 1,006.00M | 917.00M | 911.00M | 1,005.00M | 1,014.00M | 863.00M | 901.00M | 349.00M | 766.00M | 661.00M | 706.00M | 733.00M | 816.00M | 749.00M | 807.00M | 905.00M | 1,057.00M | 1,164.00M | 1,481.00M | 1,645.00M | 1,604.00M | 1,205.00M | 1,292.00M | 1,327.00M | 1,443.00M | 1,172.00M | 1,316.00M | 1,512.00M | 1,504.00M | 1,295.00M | 1,339.00M |
|
Operating Expenses
|
1,932.00M | 1,567.00M | 1,611.00M | 1,462.00M | 2,530.00M | 1,247.00M | 1,657.00M | 1,221.00M | 2,105.00M | 1,894.00M | 2,353.00M | 3,284.00M | 3,061.00M | 1,977.00M | 1,739.00M | 2,329.00M | 1,764.00M | 2,692.00M | 2,228.00M | -1943.00M | 471.00M | 1,171.00M | 1,191.00M | 1,246.00M | 1,340.00M | 1,143.00M | 1,192.00M | 1,163.00M | 1,188.00M | 1,060.00M | 1,103.00M | 1,230.00M | 1,193.00M | 1,067.00M | 1,109.00M | 1,177.00M | 1,275.00M | 1,190.00M | 1,186.00M | 1,282.00M | 1,298.00M | 1,163.00M | 1,207.00M | 408.00M | 1,016.00M | 916.00M | 963.00M | 993.00M | 1,083.00M | 1,018.00M | 1,081.00M | 1,177.00M | 1,328.00M | 1,453.00M | 1,793.00M | 1,954.00M | 1,917.00M | 1,518.00M | 1,606.00M | 1,641.00M | 1,759.00M | 1,491.00M | 1,638.00M | 1,834.00M | 1,826.00M | 1,619.00M | 1,670.00M |
|
Operating Income
|
391.00M | 86.00M | 171.00M | 248.00M | 476.00M | 226.00M | 522.00M | 642.00M | 805.00M | 595.00M | 767.00M | 934.00M | 1,051.00M | 572.00M | 664.00M | 822.00M | 679.00M | 732.00M | 846.00M | 21.00M | 801.00M | 678.00M | 688.00M | 700.00M | 890.00M | 638.00M | 686.00M | 617.00M | 823.00M | 725.00M | 786.00M | 714.00M | 758.00M | 658.00M | 736.00M | 749.00M | 851.00M | 658.00M | 686.00M | 657.00M | 781.00M | 640.00M | 726.00M | 693.00M | 424.00M | 347.00M | 437.00M | 378.00M | 415.00M | 270.00M | 431.00M | 308.00M | 454.00M | 243.00M | 341.00M | 336.00M | 498.00M | 305.00M | 437.00M | 390.00M | 545.00M | 390.00M | 428.00M | 377.00M | 678.00M | 406.00M | 569.00M |
|
EBIT
|
391.00M | 86.00M | 171.00M | 248.00M | 476.00M | 226.00M | 522.00M | 642.00M | 805.00M | 595.00M | 767.00M | 934.00M | 1,051.00M | 572.00M | 664.00M | 822.00M | 679.00M | 732.00M | 846.00M | 21.00M | 801.00M | 678.00M | 688.00M | 700.00M | 890.00M | 638.00M | 686.00M | 617.00M | 823.00M | 725.00M | 786.00M | 714.00M | 758.00M | 658.00M | 736.00M | 749.00M | 851.00M | 658.00M | 686.00M | 657.00M | 781.00M | 640.00M | 726.00M | 693.00M | 424.00M | 347.00M | 437.00M | 378.00M | 415.00M | 270.00M | 431.00M | 308.00M | 454.00M | 243.00M | 341.00M | 336.00M | 498.00M | 305.00M | 437.00M | 390.00M | 545.00M | 390.00M | 428.00M | 377.00M | 678.00M | 406.00M | 569.00M |
|
Interest & Investment Income
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.00M | 2.00M | 2.00M | | 1.00M | 4.00M | 3.00M | 2.00M | | 1.00M | 3.00M | 1.00M | | 1.00M | | | | 2.00M | 3.00M | 2.00M | 2.00M | 1.00M | | | | 1.00M | | 10.00M | 10.00M | 7.00M | 6.00M | 4.00M | 1.00M | 2.00M |
|
Other Non Operating Income
|
35.00M | -6.00M | 9.00M | 37.00M | 9.00M | 10.00M | -26.00M | 11.00M | 21.00M | 74.00M | 37.00M | 9.00M | -17.00M | 30.00M | -44.00M | 73.00M | 122.00M | 14.00M | -117.00M | -89.00M | -23.00M | -74.00M | 136.00M | 107.00M | 88.00M | -102.00M | 75.00M | 85.00M | 61.00M | 174.00M | 49.00M | 240.00M | 49.00M | -68.00M | -35.00M | 24.00M | 74.00M | 237.00M | 111.00M | 130.00M | 64.00M | 137.00M | 131.00M | -275.00M | 5.00M | 10.00M | 9.00M | -21.00M | 8.00M | 22.00M | 12.00M | -10.00M | | 26.00M | 10.00M | 18.00M | 30.00M | 5.00M | 16.00M | -91.00M | 22.00M | 32.00M | 32.00M | 28.00M | 28.00M | 23.00M | 39.00M |
|
Non Operating Income
|
35.00M | -6.00M | 9.00M | 10.00M | 8.00M | | -26.00M | -13.00M | -5.00M | -34.00M | 37.00M | 6.00M | -17.00M | 30.00M | -44.00M | -8.00M | 122.00M | 13.00M | -117.00M | -73.00M | -23.00M | -74.00M | 136.00M | 72.00M | 88.00M | -102.00M | 75.00M | 47.00M | 61.00M | 174.00M | 49.00M | 218.00M | -9.00M | -68.00M | -35.00M | 24.00M | -43.00M | 234.00M | 106.00M | 99.00M | 52.00M | 131.00M | 126.00M | -295.00M | -5.00M | 10.00M | 6.00M | -9.00M | | 13.00M | 12.00M | -10.00M | | 26.00M | 10.00M | 18.00M | 30.00M | 5.00M | 16.00M | -91.00M | 22.00M | 32.00M | 32.00M | 28.00M | 28.00M | 23.00M | 39.00M |
|
EBT
|
341.00M | -2.00M | 76.00M | 159.00M | 373.00M | 92.00M | 325.00M | 449.00M | 625.00M | 297.00M | 559.00M | 720.00M | 804.00M | 365.00M | 372.00M | 468.00M | 564.00M | 513.00M | 485.00M | 200.00M | 438.00M | 396.00M | 611.00M | 566.00M | 769.00M | 321.00M | 540.00M | 438.00M | 660.00M | 675.00M | 612.00M | 603.00M | 532.00M | 368.00M | 471.00M | 541.00M | 569.00M | 657.00M | 548.00M | 511.00M | 592.00M | 525.00M | 593.00M | -791.00M | 265.00M | 193.00M | 282.00M | 214.00M | 262.00M | -191.00M | 260.00M | 190.00M | 347.00M | 151.00M | 215.00M | 202.00M | 364.00M | 145.00M | 288.00M | 127.00M | 388.00M | 240.00M | 272.00M | 216.00M | 516.00M | 230.00M | 398.00M |
|
Tax Provisions
|
98.00M | -31.00M | 25.00M | 30.00M | 126.00M | 7.00M | 19.00M | 156.00M | 223.00M | 96.00M | 110.00M | 262.00M | 259.00M | 88.00M | 17.00M | 154.00M | 151.00M | 109.00M | 81.00M | 31.00M | 114.00M | 166.00M | 201.00M | 158.00M | 217.00M | 71.00M | 144.00M | 33.00M | 179.00M | 192.00M | 139.00M | 138.00M | 129.00M | 76.00M | 116.00M | 463.00M | 117.00M | 142.00M | 103.00M | 96.00M | 126.00M | 84.00M | 118.00M | -145.00M | 61.00M | 40.00M | 165.00M | 48.00M | 59.00M | 345.00M | 51.00M | 48.00M | 74.00M | 32.00M | 41.00M | 54.00M | 79.00M | 33.00M | 58.00M | 14.00M | 81.00M | 50.00M | 58.00M | 39.00M | 102.00M | 47.00M | 80.00M |
|
Profit After Tax
|
246.00M | 21.00M | 51.00M | 157.00M | 255.00M | 92.00M | 306.00M | 359.00M | 405.00M | 201.00M | 449.00M | 458.00M | 545.00M | 277.00M | 355.00M | 360.00M | 413.00M | 405.00M | 411.00M | -102.00M | 389.00M | 230.00M | 497.00M | 695.00M | 647.00M | -757.00M | 396.00M | 405.00M | 481.00M | 483.00M | 473.00M | 465.00M | 403.00M | 292.00M | 355.00M | 78.00M | 452.00M | 515.00M | 445.00M | 415.00M | 466.00M | 441.00M | 475.00M | 364.00M | 554.00M | 344.00M | 281.00M | 290.00M | -1840.00M | -536.00M | 209.00M | 134.00M | 273.00M | 119.00M | 174.00M | 190.00M | 285.00M | 112.00M | 230.00M | 113.00M | 307.00M | 190.00M | 214.00M | 177.00M | 414.00M | 183.00M | 318.00M |
|
Equity Income
|
| | | | | | | 48.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Net Income - Minority
|
| -319.00M | -319.00M | | -319.00M | -268.00M | -268.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Income from Non-Controlling Interests
|
5.00M | 4.00M | 6.00M | 4.00M | 5.00M | 7.00M | 5.00M | 4.00M | 4.00M | 4.00M | 5.00M | 4.00M | 4.00M | | | 1.00M | | | 1.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Income from Continuing Operations
|
243.00M | 29.00M | 51.00M | 129.00M | 247.00M | 85.00M | 306.00M | 293.00M | 402.00M | 201.00M | 449.00M | 458.00M | 545.00M | 277.00M | 355.00M | 314.00M | 413.00M | 404.00M | 404.00M | 169.00M | 324.00M | 230.00M | 410.00M | 408.00M | 552.00M | 250.00M | 396.00M | 405.00M | 481.00M | 483.00M | 473.00M | 465.00M | 403.00M | 292.00M | 355.00M | 78.00M | 452.00M | 515.00M | 445.00M | 415.00M | 466.00M | 441.00M | 475.00M | -646.00M | 204.00M | 153.00M | 117.00M | 166.00M | 203.00M | -536.00M | 209.00M | 142.00M | 273.00M | 119.00M | 174.00M | 148.00M | 285.00M | 112.00M | 230.00M | 113.00M | 307.00M | 190.00M | 214.00M | 177.00M | 414.00M | 183.00M | 318.00M |
|
Consolidated Net Income
|
14.00M | -24.00M | -25.00M | 28.00M | 8.00M | 7.00M | -53.00M | 21.00M | 3.00M | -1.00M | | | | -6.00M | | 46.00M | 8.00M | 15.00M | 7.00M | 4.00M | -73.00M | -1.00M | 87.00M | 287.00M | 95.00M | -1007.00M | -3.00M | -6.00M | | | | | 403.00M | 292.00M | 355.00M | 78.00M | 452.00M | 515.00M | 445.00M | 415.00M | 466.00M | 441.00M | 475.00M | -646.00M | 350.00M | 191.00M | 164.00M | 124.00M | -2043.00M | 555.00M | -2.00M | -8.00M | | | | 42.00M | 285.00M | 112.00M | 230.00M | 113.00M | 307.00M | 190.00M | 214.00M | 177.00M | 414.00M | 183.00M | 318.00M |
|
Income towards Parent Company
|
14.00M | -343.00M | -344.00M | 28.00M | -311.00M | -261.00M | -321.00M | 21.00M | 3.00M | -1.00M | | | | -6.00M | | 46.00M | 8.00M | 15.00M | 7.00M | 4.00M | -73.00M | -1.00M | 87.00M | 287.00M | 95.00M | -1007.00M | -3.00M | -6.00M | | | | | 403.00M | 292.00M | 355.00M | 78.00M | 452.00M | 515.00M | 445.00M | 415.00M | 466.00M | 441.00M | 475.00M | -646.00M | 350.00M | 191.00M | 164.00M | 124.00M | -2043.00M | 555.00M | -2.00M | -8.00M | | | | 42.00M | 285.00M | 112.00M | 230.00M | 113.00M | 307.00M | 190.00M | 214.00M | 177.00M | 414.00M | 183.00M | 318.00M |
|
Preferred Dividend Payments
|
| | | | | 7.00M | 4.00M | 4.00M | 4.00M | 4.00M | 4.00M | 4.00M | 4.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Net Income towards Common Stockholders
|
14.00M | -343.00M | -344.00M | 28.00M | -311.00M | 16.00M | 36.00M | 26.00M | 52.00M | 36.00M | 28.00M | 57.00M | 33.00M | 29.00M | 33.00M | 37.00M | 64.00M | 45.00M | 51.00M | 49.00M | 85.00M | 52.00M | 57.00M | 69.00M | 95.00M | -1007.00M | -3.00M | -6.00M | | | | | 403.00M | 292.00M | 355.00M | 78.00M | 452.00M | 515.00M | 445.00M | 415.00M | 466.00M | 441.00M | 475.00M | -646.00M | 350.00M | 191.00M | 164.00M | 124.00M | -2043.00M | 555.00M | -2.00M | -8.00M | | | | 42.00M | 284.00M | 112.00M | 230.00M | 113.00M | 307.00M | 189.00M | 213.00M | 177.00M | 413.00M | 183.00M | 317.00M |
|
EPS (Basic)
|
0.64 | 0.07 | 0.12 | 0.07 | -0.82 | 0.04 | 0.07 | 0.06 | | | | | | | | | 0.11 | | | | 0.13 | | | 0.11 | 0.97 | -1.13 | 0.59 | -0.01 | 0.71 | 0.71 | 0.70 | 0.68 | 0.59 | 0.43 | 0.52 | 0.11 | 0.65 | 0.74 | 0.63 | 0.59 | 0.65 | 0.61 | 0.66 | -0.89 | 0.72 | 0.45 | 0.37 | 0.38 | -2.39 | -0.69 | 0.00 | 0.17 | 0.37 | 0.16 | 0.24 | 0.26 | 0.39 | 0.15 | 0.31 | 0.15 | 0.42 | 0.26 | 0.29 | 0.24 | 0.56 | 0.25 | 0.43 |
|
EPS (Weighted Average and Diluted)
|
0.64 | 0.07 | 0.12 | 0.07 | -0.82 | 0.04 | 0.07 | 0.06 | | | | | | | | | 0.10 | | | | 0.13 | | | 0.10 | 0.96 | -1.13 | 0.59 | -0.01 | 0.71 | 0.71 | 0.69 | 0.68 | 0.59 | 0.43 | 0.51 | 0.11 | 0.65 | 0.73 | 0.62 | 0.59 | 0.64 | 0.60 | 0.65 | -0.88 | 0.46 | 0.25 | 0.21 | 0.38 | -2.65 | 0.72 | 0.27 | 0.17 | 0.37 | 0.16 | 0.24 | 0.25 | 0.39 | 0.15 | 0.31 | 0.15 | 0.42 | 0.26 | 0.29 | 0.24 | 0.56 | 0.25 | 0.43 |
|
Shares Outstanding (Weighted Average)
|
375.11M | 375.88M | 376.38M | 376.08M | 377.72M | 381.90M | 482.55M | 431.35M | | | | | | | | | 582.64M | | | | 630.75M | | | 653.50M | | 668.41M | 670.76M | 669.81M | 675.44M | 677.14M | 678.11M | 677.59M | 680.88M | 683.84M | 686.56M | 685.24M | 694.51M | 699.01M | 703.73M | 704.44M | 721.02M | 721.78M | 722.26M | 728.51M | 767.95M | 768.77M | 768.79M | 768.59M | 769.16M | 769.47M | 768.78M | 762.90M | 735.50M | 735.98M | 736.25M | 736.03M | 736.83M | 737.08M | 737.11M | 737.04M | 737.51M | 737.75M | 737.77M | 737.76M | 738.69M | 739.28M | 739.52M |
|
Shares Outstanding (Diluted Average)
|
375.41M | 376.21M | 376.72M | 376.41M | 377.99M | 382.07M | 482.76M | 431.57M | | | | | | | | | 657.02M | | | | 663.94M | | | 665.97M | | 671.29M | 673.70M | 672.59M | 678.82M | 680.73M | 680.35M | 680.45M | 683.08M | 686.35M | 688.75M | 687.33M | 695.32M | 700.98M | 710.52M | 708.62M | 729.95M | 730.91M | 731.15M | 736.75M | 768.74M | 769.41M | 769.66M | 769.38M | 770.71M | 769.47M | 769.85M | 764.82M | 736.18M | 736.77M | 737.07M | 736.90M | 737.70M | 738.18M | 738.18M | 738.17M | 738.82M | 739.56M | 739.97M | 739.85M | 741.40M | 742.54M | 744.29M |
|
EBITDA
|
391.00M | 86.00M | 171.00M | 248.00M | 476.00M | 226.00M | 522.00M | 642.00M | 805.00M | 595.00M | 767.00M | 934.00M | 1,051.00M | 572.00M | 664.00M | 822.00M | 679.00M | 732.00M | 846.00M | 21.00M | 801.00M | 678.00M | 688.00M | 700.00M | 890.00M | 638.00M | 912.00M | 842.00M | 1,052.00M | 956.00M | 1,018.00M | 948.00M | 1,000.00M | 904.00M | 993.00M | 1,012.00M | 1,120.00M | 931.00M | 961.00M | 934.00M | 1,065.00M | 940.00M | 1,032.00M | 752.00M | 674.00M | 602.00M | 694.00M | 638.00M | 682.00M | 539.00M | 705.00M | 580.00M | 725.00M | 532.00M | 653.00M | 645.00M | 811.00M | 618.00M | 751.00M | 704.00M | 861.00M | 709.00M | 750.00M | 699.00M | 1,000.00M | 730.00M | 900.00M |
|
Interest Expenses
|
89.00M | 99.00M | 104.00M | 99.00M | 111.00M | 131.00M | 171.00M | 180.00M | 174.00M | 264.00M | 240.00M | 220.00M | 230.00M | 236.00M | 248.00M | 237.00M | 251.00M | 258.00M | 244.00M | 31.00M | 262.00M | 208.00M | 213.00M | 206.00M | 209.00M | 215.00M | 221.00M | 226.00M | 224.00M | 224.00M | 223.00M | 217.00M | 217.00M | 222.00M | 230.00M | 232.00M | 239.00M | 235.00M | 244.00M | 245.00M | 241.00M | 246.00M | 259.00M | -125.00M | 154.00M | 164.00M | 161.00M | 155.00M | 153.00M | 474.00M | 183.00M | 108.00M | 107.00M | 118.00M | 136.00M | 152.00M | 164.00M | 165.00M | 165.00M | 172.00M | 179.00M | 182.00M | 188.00M | 189.00M | 190.00M | 199.00M | 210.00M |
|
Tax Rate
|
28.74% | 1,550.00% | 32.89% | 18.87% | 33.78% | 7.61% | 5.85% | 34.74% | 35.68% | 32.32% | 19.68% | 36.39% | 32.21% | 24.11% | 4.57% | 32.91% | 26.77% | 21.25% | 16.70% | 15.50% | 26.03% | 41.92% | 32.90% | 27.92% | 28.22% | 22.12% | 26.67% | 7.53% | 27.12% | 28.44% | 22.71% | 22.89% | 24.25% | 20.65% | 24.63% | 85.58% | 20.56% | 21.61% | 18.80% | 18.79% | 21.28% | 16.00% | 19.90% | 18.33% | 23.02% | 20.73% | 58.51% | 22.43% | 22.52% | -180.63% | 19.62% | 25.26% | 21.33% | 21.19% | 19.07% | 26.73% | 21.70% | 22.76% | 20.14% | 11.02% | 20.88% | 20.83% | 21.32% | 18.06% | 19.77% | 20.43% | 20.10% |