|
Revenue
|
2,229.00M | 2,262.00M | 1,565.00M | 2,339.00M | 2,303.00M | 2,262.00M | 1,361.00M | 2,299.00M | 2,132.00M | 2,100.00M | 2,172.00M | 2,302.00M | 2,265.00M | 2,427.00M | 2,531.00M | 2,387.00M | 2,422.00M | 2,618.00M | 4,218.00M | 4,306.00M | 4,358.00M | 4,424.00M | 4,821.00M | 4,787.00M | 4,844.00M | 5,063.00M | 5,417.00M | 5,420.00M | 5,220.00M | 5,216.00M | 5,214.00M | 4,813.00M | 4,802.00M | 4,586.00M | 4,978.00M | 4,699.00M | 4,506.00M | 4,489.00M | 4,619.00M | 4,545.00M | 4,560.00M | 4,568.00M | 4,806.00M | 4,520.00M | 3,648.00M | 4,557.00M | 4,915.00M | 4,781.00M | 4,954.00M | 4,894.00M | 4,856.00M | 4,745.00M | 4,638.00M | 4,801.00M | 4,990.00M | 5,021.00M | 5,082.00M | 5,066.00M | 5,395.00M | 5,368.00M | 5,108.00M | 5,126.00M | 5,073.00M | 5,223.00M | 5,271.00M | 5,289.00M | 5,527.00M |
|
Cost of Revenue
|
472.00M | 486.00M | 480.00M | 467.00M | 498.00M | 505.00M | 387.00M | 506.00M | 508.00M | 527.00M | 494.00M | 531.00M | 534.00M | 539.00M | 543.00M | 568.00M | 567.00M | 575.00M | 991.00M | 999.00M | 1,035.00M | 1,032.00M | 1,048.00M | 1,093.00M | 1,081.00M | 1,151.00M | 1,230.00M | 1,242.00M | 1,213.00M | 1,231.00M | 1,205.00M | 1,187.00M | 1,159.00M | 1,120.00M | 1,095.00M | 1,060.00M | 1,027.00M | 1,094.00M | 1,086.00M | 1,065.00M | 1,035.00M | 1,036.00M | 1,035.00M | 1,013.00M | 983.00M | 1,058.00M | 1,071.00M | 1,072.00M | 1,054.00M | 1,051.00M | 1,029.00M | 942.00M | 1,006.00M | 1,018.00M | 1,032.00M | 1,093.00M | 1,125.00M | 1,101.00M | 1,196.00M | 1,154.00M | 1,148.00M | 1,111.00M | 1,079.00M | 1,090.00M | 1,119.00M | 1,119.00M | 1,195.00M |
|
Gross Profit
|
1,757.00M | 1,776.00M | 1,085.00M | 1,872.00M | 1,805.00M | 1,757.00M | 974.00M | 1,793.00M | 1,624.00M | 1,573.00M | 1,678.00M | 1,771.00M | 1,731.00M | 1,888.00M | 1,988.00M | 1,819.00M | 1,855.00M | 2,043.00M | 3,227.00M | 3,307.00M | 3,323.00M | 3,392.00M | 3,773.00M | 3,694.00M | 3,763.00M | 3,912.00M | 4,187.00M | 4,178.00M | 4,007.00M | 3,985.00M | 4,009.00M | 3,626.00M | 3,643.00M | 3,466.00M | 3,883.00M | 3,639.00M | 3,479.00M | 3,395.00M | 3,533.00M | 3,480.00M | 3,525.00M | 3,532.00M | 3,771.00M | 3,507.00M | 2,665.00M | 3,499.00M | 3,844.00M | 3,709.00M | 3,900.00M | 3,843.00M | 3,827.00M | 3,803.00M | 3,632.00M | 3,783.00M | 3,958.00M | 3,928.00M | 3,957.00M | 3,965.00M | 4,199.00M | 4,214.00M | 3,960.00M | 4,015.00M | 3,994.00M | 4,133.00M | 4,152.00M | 4,170.00M | 4,332.00M |
|
Restructuring Costs
|
1.00M | 7.00M | 14.00M | | -2.00M | 3.00M | 9.00M | 8.00M | 2.00M | 8.00M | 2.00M | 3.00M | 3.00M | 6.00M | 7.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.00M | 5.00M | 9.00M | 17.00M | 17.00M | 28.00M | -11.00M | 30.00M |
|
Other Operating Expenses
|
-9.00M | -3.00M | -18.00M | -2.00M | -2.00M | -2.00M | -6.00M | -11.00M | -8.00M | -5.00M | -31.00M | -2.00M | -1.00M | | -2.00M | | -2.00M | -1.00M | -28.00M | -3.00M | -12.00M | -4.00M | -6.00M | -3.00M | -14.00M | -50.00M | -224.00M | -173.00M | -114.00M | -4.00M | -2.00M | -5.00M | -1.00M | -6.00M | -11.00M | -6.00M | -13.00M | -9.00M | -10.00M | -13.00M | -18.00M | -68.00M | -26.00M | -2.00M | -2.00M | -9.00M | -31.00M | -13.00M | -22.00M | -29.00M | -52.00M | -20.00M | -18.00M | -12.00M | -20.00M | -4.00M | -10.00M | -14.00M | -19.00M | -4.00M | -5.00M | -9.00M | -17.00M | -17.00M | | | |
|
Operating Expenses
|
1.00M | 7.00M | 14.00M | | -2.00M | 3.00M | 9.00M | 8.00M | 2.00M | 8.00M | 2.00M | 3.00M | 3.00M | 6.00M | 7.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.00M | 5.00M | 9.00M | 17.00M | 17.00M | 28.00M | -11.00M | 30.00M |
|
Operating Income
|
138.00M | 133.00M | 91.00M | 201.00M | 171.00M | 97.00M | 165.00M | 259.00M | 165.00M | 79.00M | 155.00M | 205.00M | 180.00M | 153.00M | 211.00M | 146.00M | 202.00M | 148.00M | 167.00M | 170.00M | 207.00M | 211.00M | 337.00M | 290.00M | 164.00M | 287.00M | 336.00M | 354.00M | 274.00M | 339.00M | 280.00M | 267.00M | 310.00M | 51.00M | 485.00M | 517.00M | 406.00M | 320.00M | 394.00M | 381.00M | 400.00M | 302.00M | 454.00M | 327.00M | 471.00M | 271.00M | 920.00M | 520.00M | 586.00M | 1,014.00M | 751.00M | 648.00M | 553.00M | 596.00M | 536.00M | 603.00M | 604.00M | 568.00M | 735.00M | 3,285.00M | 761.00M | 1,089.00M | 821.00M | 943.00M | 823.00M | 889.00M | 853.00M |
|
EBIT
|
138.00M | 133.00M | 91.00M | 201.00M | 171.00M | 97.00M | 165.00M | 259.00M | 165.00M | 79.00M | 155.00M | 205.00M | 180.00M | 153.00M | 211.00M | 146.00M | 202.00M | 148.00M | 167.00M | 170.00M | 207.00M | 211.00M | 337.00M | 290.00M | 164.00M | 287.00M | 336.00M | 354.00M | 274.00M | 339.00M | 280.00M | 267.00M | 310.00M | 51.00M | 485.00M | 517.00M | 406.00M | 320.00M | 394.00M | 381.00M | 400.00M | 302.00M | 454.00M | 327.00M | 471.00M | 271.00M | 920.00M | 520.00M | 586.00M | 1,014.00M | 751.00M | 648.00M | 553.00M | 596.00M | 536.00M | 603.00M | 604.00M | 568.00M | 735.00M | 3,285.00M | 761.00M | 1,089.00M | 821.00M | 943.00M | 823.00M | 889.00M | 853.00M |
|
Non Operating Investment Income
|
-5.00M | 2.00M | 1.00M | 1.00M | 1.00M | 3.00M | | 1.00M | 1.00M | 1.00M | | 1.00M | | 1.00M | -1.00M | | 1.00M | | | | | | | | -1.00M | 1.00M | 1.00M | 1.00M | 2.00M | -1.00M | 6.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non Operating Income
|
-21.00M | -16.00M | | | | -55.00M | -2.00M | | | | -117.00M | | | | -4.00M | -177.00M | -171.00M | | | | | -24.00M | | | 30.00M | | -31.00M | -6.00M | -5.00M | -7.00M | 18.00M | -5.00M | -26.00M | -138.00M | | 1.00M | -1.00M | | -3.00M | -47.00M | -1.00M | -180.00M | | 1.00M | -4.00M | -312.00M | | -23.00M | -31.00M | -20.00M | | -43.00M | -66.00M | 6.00M | | -2.00M | -11.00M | 4.00M | 30.00M | 25.00M | 29.00M | 35.00M | 37.00M | 26.00M | 25.00M | 29.00M | 37.00M |
|
Non Operating Income
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | -6.00M | -5.00M | -7.00M | | -5.00M | -5.00M | -4.00M | | -1.00M | -1.00M | | -3.00M | 1.00M | -1.00M | -3.00M | -2.00M | 1.00M | 2.00M | | -2.00M | 10.00M | -1.00M | 7.00M | -2.00M | | | 6.00M | 5.00M | -2.00M | 6.00M | 4.00M | 11.00M | 25.00M | 29.00M | 35.00M | 37.00M | 26.00M | 25.00M | 29.00M | 37.00M |
|
EBT
|
7.00M | 7.00M | -11.00M | 93.00M | 65.00M | -62.00M | 62.00M | 142.00M | 68.00M | 21.00M | -62.00M | 108.00M | 78.00M | 51.00M | 97.00M | -134.00M | -66.00M | 57.00M | -15.00M | -12.00M | 17.00M | 1.00M | 141.00M | 91.00M | -54.00M | 40.00M | 67.00M | 105.00M | 25.00M | 89.00M | 29.00M | 4.00M | 19.00M | -348.00M | 224.00M | 260.00M | 150.00M | 71.00M | 148.00M | 84.00M | 152.00M | -125.00M | 209.00M | 85.00M | 214.00M | -304.00M | 676.00M | 267.00M | 319.00M | 774.00M | 528.00M | 378.00M | 265.00M | 380.00M | 322.00M | 380.00M | 373.00M | 345.00M | 519.00M | 3,084.00M | 587.00M | 922.00M | 655.00M | 765.00M | 642.00M | 712.00M | 681.00M |
|
Tax Provisions
|
4.00M | 3.00M | -54.00M | 3.00M | 20.00M | -1002.00M | 2.00M | 51.00M | 19.00M | 4.00M | -12.00M | 42.00M | 30.00M | 18.00M | 35.00M | -53.00M | -20.00M | 16.00M | -8.00M | -1.00M | 8.00M | -18.00M | 60.00M | 16.00M | -27.00M | 11.00M | 68.00M | 67.00M | -16.00M | 10.00M | 6.00M | -33.00M | -12.00M | -60.00M | 324.00M | 70.00M | 44.00M | 6.00M | 53.00M | 20.00M | 33.00M | 22.00M | 85.00M | -75.00M | 45.00M | -197.00M | 130.00M | 45.00M | 61.00M | 197.00M | 108.00M | 99.00M | 86.00M | 112.00M | 47.00M | 84.00M | 80.00M | 79.00M | 63.00M | 750.00M | 110.00M | 241.00M | 83.00M | 143.00M | 120.00M | 133.00M | 37.00M |
|
Profit After Tax
|
-15.00M | 4.00M | 24.00M | 95.00M | 45.00M | 940.00M | 77.00M | 91.00M | 63.00M | 17.00M | -57.00M | 67.00M | 48.00M | 33.00M | 62.00M | -83.00M | -46.00M | 41.00M | -17.00M | -27.00M | 9.00M | 19.00M | 125.00M | 76.00M | -60.00M | 29.00M | -219.00M | 38.00M | -44.00M | 80.00M | -345.00M | 36.00M | 32.00M | -289.00M | -99.00M | 191.00M | 108.00M | 65.00M | 102.00M | 72.00M | 121.00M | -146.00M | 124.00M | 160.00M | 169.00M | -197.00M | 546.00M | 222.00M | 258.00M | 578.00M | 420.00M | 280.00M | 179.00M | 268.00M | 274.00M | 296.00M | 293.00M | 266.00M | 456.00M | 2,334.00M | 477.00M | 681.00M | 572.00M | 622.00M | 522.00M | 579.00M | 644.00M |
|
Equity Income
|
| | | | | | | | | | | | | | | | | | | | 4.00M | 4.00M | 3.00M | 4.00M | 16.00M | 28.00M | 51.00M | 24.00M | 30.00M | 31.00M | 46.00M | 29.00M | 28.00M | 38.00M | 49.00M | 25.00M | 39.00M | 33.00M | 53.00M | 34.00M | 42.00M | 38.00M | 61.00M | 28.00M | 31.00M | 44.00M | 9.00M | 42.00M | 54.00M | 45.00M | 77.00M | 46.00M | 54.00M | 51.00M | 65.00M | 50.00M | 54.00M | 51.00M | 73.00M | 59.00M | 61.00M | 62.00M | 78.00M | 56.00M | 61.00M | 64.00M | 83.00M |
|
Net Income - Minority
|
| | | | | | | | | | | | | -45.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Income from Non-Controlling Interests
|
1.00M | 2.00M | 2.00M | 1.00M | 4.00M | 2.00M | 3.00M | 3.00M | 2.00M | 3.00M | 3.00M | 3.00M | -20.00M | -11.00M | -1.00M | 5.00M | 7.00M | 8.00M | 10.00M | 16.00M | 19.00M | 9.00M | 20.00M | 29.00M | 33.00M | 57.00M | 99.00M | 93.00M | 85.00M | 88.00M | 102.00M | 89.00M | 87.00M | 78.00M | 130.00M | 92.00M | 82.00M | 74.00M | 107.00M | 84.00M | 95.00M | 80.00M | 127.00M | 66.00M | 81.00M | 90.00M | 132.00M | 125.00M | 138.00M | 129.00M | 170.00M | 140.00M | 141.00M | 137.00M | 172.00M | 153.00M | 170.00M | 165.00M | 212.00M | 183.00M | 218.00M | 209.00M | 254.00M | 216.00M | 234.00M | 237.00M | 273.00M |
|
Income from Continuing Operations
|
3.00M | 4.00M | 43.00M | 90.00M | 45.00M | 940.00M | 60.00M | 91.00M | 49.00M | 17.00M | -50.00M | 66.00M | 48.00M | 33.00M | 62.00M | -81.00M | -46.00M | 41.00M | -7.00M | -11.00M | 9.00M | 19.00M | 81.00M | 75.00M | -27.00M | 29.00M | -1.00M | 38.00M | 41.00M | 79.00M | 23.00M | 37.00M | 31.00M | -288.00M | -100.00M | 190.00M | 106.00M | 65.00M | 95.00M | 64.00M | 119.00M | -147.00M | 124.00M | 160.00M | 169.00M | -107.00M | 546.00M | 222.00M | 258.00M | 577.00M | 420.00M | 279.00M | 179.00M | 268.00M | 275.00M | 296.00M | 293.00M | 266.00M | 456.00M | 2,334.00M | 477.00M | 681.00M | 572.00M | 622.00M | 522.00M | 579.00M | 644.00M |
|
Consolidated Net Income
|
-17.00M | -5.00M | 6.00M | 5.00M | -10.00M | | 23.00M | -9.00M | 15.00M | -2.00M | -17.00M | 1.00M | -68.00M | 10.00M | -8.00M | -2.00M | 3.00M | -5.00M | -7.00M | -5.00M | -16.00M | -1.00M | | 1.00M | -1.00M | -1.00M | 3.00M | -4.00M | -2.00M | 1.00M | | -1.00M | 1.00M | -1.00M | 1.00M | 1.00M | 2.00M | | | 8.00M | 2.00M | 1.00M | | -1.00M | | 1.00M | | | -1.00M | 1.00M | -1.00M | 1.00M | | | | | | | | 2,334.00M | 477.00M | 681.00M | 572.00M | 622.00M | 522.00M | 579.00M | 644.00M |
|
Income towards Parent Company
|
-17.00M | -5.00M | 6.00M | 5.00M | -10.00M | | 23.00M | -9.00M | 15.00M | -2.00M | -17.00M | 1.00M | -68.00M | -35.00M | -8.00M | -2.00M | 3.00M | -5.00M | -7.00M | -5.00M | -16.00M | -1.00M | | 1.00M | -1.00M | -1.00M | 3.00M | -4.00M | -2.00M | 1.00M | | -1.00M | 1.00M | -1.00M | 1.00M | 1.00M | 2.00M | | | 8.00M | 2.00M | 1.00M | | -1.00M | | 1.00M | | | -1.00M | 1.00M | -1.00M | 1.00M | | | | | | | | 2,334.00M | 477.00M | 681.00M | 572.00M | 622.00M | 522.00M | 579.00M | 644.00M |
|
Preferred Dividend Payments
|
| | 6.00M | 6.00M | 6.00M | 6.00M | 6.00M | 6.00M | 6.00M | 6.00M | 6.00M | 6.00M | 4.00M | 1.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Net Income towards Common Stockholders
|
-17.00M | -5.00M | | -1.00M | -16.00M | -6.00M | 17.00M | 73.00M | 55.00M | 6.00M | -76.00M | 58.00M | -6.00M | 40.00M | 49.00M | -88.00M | -50.00M | 28.00M | -24.00M | -32.00M | -26.00M | 9.00M | 61.00M | 47.00M | -61.00M | -29.00M | -97.00M | -59.00M | -46.00M | -8.00M | -79.00M | -53.00M | -55.00M | -367.00M | -229.00M | 99.00M | 26.00M | -9.00M | -5.00M | -12.00M | 26.00M | -226.00M | -3.00M | 93.00M | 88.00M | -196.00M | 414.00M | 97.00M | 119.00M | 449.00M | 249.00M | 140.00M | 38.00M | 131.00M | 102.00M | 143.00M | 123.00M | 101.00M | 244.00M | 2,151.00M | 259.00M | 472.00M | 318.00M | 406.00M | 288.00M | 342.00M | 371.00M |
|
EPS (Basic)
|
-0.03 | -0.01 | 0.03 | 0.18 | 0.07 | 1.92 | 0.04 | 0.17 | 0.11 | 0.07 | -0.53 | 0.56 | 0.40 | 0.38 | 0.52 | -0.85 | -0.52 | 0.33 | -0.25 | -0.33 | -0.27 | 0.10 | 0.85 | 0.48 | -0.61 | -0.29 | -0.98 | -0.60 | -0.46 | -0.09 | -0.79 | -0.53 | -0.55 | -3.64 | -2.28 | 0.98 | 0.25 | -0.09 | -0.05 | -0.11 | 0.25 | -2.18 | -0.03 | 0.90 | 0.84 | -1.87 | 3.94 | 0.91 | 1.12 | 4.19 | 2.33 | 1.30 | 0.35 | 1.21 | 0.97 | 1.40 | 1.21 | 0.99 | 2.41 | 21.60 | 2.66 | 4.93 | 3.46 | 4.31 | 3.16 | 3.89 | 4.24 |
|
EPS (Weighted Average and Diluted)
|
-0.03 | -0.01 | 0.03 | 0.17 | 0.07 | 1.68 | 0.03 | 0.16 | 0.11 | 0.07 | -0.52 | 0.53 | 0.39 | 0.37 | 0.49 | -0.85 | -0.52 | 0.32 | -0.25 | -0.33 | -0.27 | 0.10 | 0.84 | 0.47 | -0.61 | -0.29 | -0.98 | -0.60 | -0.46 | -0.09 | -0.79 | -0.53 | -0.55 | -3.64 | -2.28 | 0.96 | 0.25 | -0.09 | -0.05 | -0.11 | 0.25 | -2.18 | -0.03 | 0.89 | 0.83 | -1.87 | 3.89 | 0.90 | 1.11 | 4.13 | 2.30 | 1.25 | 0.35 | 1.16 | 0.97 | 1.32 | 1.15 | 0.94 | 2.30 | 21.38 | 2.64 | 4.89 | 3.43 | 4.27 | 3.14 | 3.86 | 4.21 |
|
Shares Outstanding (Weighted Average)
|
480.45M | 481.01M | 480.24M | 481.92M | 484.61M | 485.21M | 484.32M | 486.90M | | 120.20M | | | | 104.24M | | | | | | | | | | | | | 99.17M | | 99.34M | 99.52M | 99.32M | 100.00M | 100.61M | 100.81M | 100.59M | 101.39M | 102.15M | 102.40M | 102.11M | 102.79M | 103.20M | 103.56M | 103.40M | 104.35M | 104.79M | 105.26M | 105.01M | 106.31M | 106.82M | 107.05M | 106.83M | 107.48M | 107.79M | 107.92M | 106.93M | 102.29M | 102.03M | 101.87M | 101.64M | 99.58M | 98.42M | 97.50M | 96.90M | 94.24M | 92.69M | 91.11M | 90.15M |
|
Shares Outstanding (Diluted Average)
|
488.24M | 498.08M | 507.28M | 559.23M | 560.38M | 560.20M | 560.63M | 565.18M | | 124.47M | | | | 107.31M | | | | | | | | | | | | | 99.17M | | 99.34M | 99.52M | 99.32M | 100.00M | 100.61M | 100.81M | 100.59M | 102.66M | 104.18M | 103.80M | 103.88M | 102.79M | 104.63M | 103.56M | 103.40M | 105.73M | 105.66M | 105.26M | 106.26M | 108.06M | 108.57M | 108.76M | 108.57M | 112.02M | 114.05M | 112.29M | 110.52M | 106.01M | 105.35M | 105.02M | 104.80M | 100.60M | 99.56M | 98.52M | 97.88M | 95.02M | 93.41M | 91.81M | 90.83M |
|
EBITDA
|
138.00M | 133.00M | 91.00M | 201.00M | 171.00M | 97.00M | 165.00M | 259.00M | 165.00M | 79.00M | 155.00M | 205.00M | 180.00M | 153.00M | 211.00M | 146.00M | 202.00M | 148.00M | 167.00M | 170.00M | 207.00M | 211.00M | 337.00M | 290.00M | 164.00M | 287.00M | 336.00M | 354.00M | 274.00M | 339.00M | 280.00M | 267.00M | 310.00M | 51.00M | 485.00M | 517.00M | 406.00M | 320.00M | 394.00M | 381.00M | 400.00M | 302.00M | 454.00M | 327.00M | 471.00M | 271.00M | 920.00M | 520.00M | 586.00M | 1,014.00M | 751.00M | 648.00M | 553.00M | 596.00M | 536.00M | 603.00M | 604.00M | 568.00M | 735.00M | 3,285.00M | 761.00M | 1,089.00M | 821.00M | 943.00M | 823.00M | 889.00M | 853.00M |
|
Interest Expenses
|
120.00M | 112.00M | 103.00M | 109.00M | 107.00M | 107.00M | 101.00M | 118.00M | 98.00M | 59.00M | 100.00M | 98.00M | 102.00M | 103.00M | 109.00M | 103.00M | 98.00M | 91.00M | 182.00M | 182.00M | 190.00M | 186.00M | 196.00M | 199.00M | 217.00M | 248.00M | 248.00M | 243.00M | 244.00M | 243.00M | 249.00M | 258.00M | 260.00M | 257.00M | 253.00M | 255.00M | 254.00M | 249.00M | 246.00M | 251.00M | 247.00M | 244.00M | 243.00M | 243.00M | 255.00M | 263.00M | 242.00M | 240.00M | 235.00M | 227.00M | 221.00M | 227.00M | 222.00M | 222.00M | 219.00M | 221.00M | 226.00M | 227.00M | 227.00M | 218.00M | 203.00M | 202.00M | 203.00M | 204.00M | 206.00M | 206.00M | 205.00M |
|
Tax Rate
|
57.14% | 42.86% | 490.91% | 3.23% | 30.77% | 1,616.13% | 3.23% | 35.92% | 27.94% | 19.05% | 19.35% | 38.89% | 38.46% | 35.29% | 36.08% | 39.55% | 30.30% | 28.07% | 53.33% | 8.33% | 47.06% | -1,800.00% | 42.55% | 17.58% | 50.00% | 27.50% | 101.49% | 63.81% | -64.00% | 11.24% | 20.69% | -825.00% | -63.16% | 17.24% | 144.64% | 26.92% | 29.33% | 8.45% | 35.81% | 23.81% | 21.71% | -17.60% | 40.67% | -88.24% | 21.03% | 64.80% | 19.23% | 16.85% | 19.12% | 25.45% | 20.45% | 26.19% | 32.45% | 29.47% | 14.60% | 22.11% | 21.45% | 22.90% | 12.14% | 24.32% | 18.74% | 26.14% | 12.67% | 18.69% | 18.69% | 18.68% | 5.43% |