|
Revenue
|
3,415.00M | 3,303.00M | 3,671.00M | 3,754.00M | 3,965.00M | 4,182.00M | 4,408.00M | 4,410.00M | 4,490.00M | 4,858.00M | 5,101.00M | 5,108.00M | 5,112.00M | 5,221.00M | 5,343.00M | 5,250.00M | 5,290.00M | 5,470.00M | 5,573.00M | 5,630.00M | 5,638.00M | 6,015.00M | 6,182.00M | 6,153.00M | 5,614.00M | 5,429.00M | 5,562.00M | 5,208.00M | 4,829.00M | 4,770.00M | 5,174.00M | 5,168.00M | 5,132.00M | 5,250.00M | 5,408.00M | 5,450.00M | 5,475.00M | 5,672.00M | 5,928.00M | 5,757.00M | 5,384.00M | 5,596.00M | 5,516.00M | 5,212.00M | 5,229.00M | 4,244.00M | 4,919.00M | 5,141.00M | 5,001.00M | 5,504.00M | 5,566.00M | 5,733.00M | 5,860.00M | 6,269.00M | 6,566.00M | 6,180.00M | 6,056.00M | 5,963.00M | 5,941.00M | 6,159.00M | 6,031.00M | 6,007.00M | 6,091.00M | 6,121.00M | 6,027.00M | 6,154.00M | 6,244.00M | 6,085.00M |
|
Cost of Revenue
|
386.00M | 370.00M | 466.00M | 541.00M | 583.00M | 608.00M | 608.00M | 687.00M | 826.00M | 904.00M | 916.00M | 935.00M | 926.00M | 882.00M | 880.00M | 920.00M | 900.00M | 863.00M | 866.00M | 905.00M | 921.00M | 923.00M | 882.00M | 813.00M | 564.00M | 541.00M | 484.00M | 424.00M | 320.00M | 346.00M | 392.00M | 431.00M | 460.00M | 434.00M | 450.00M | 547.00M | 589.00M | 643.00M | 659.00M | 640.00M | 531.00M | 560.00M | 504.00M | 512.00M | 434.00M | 247.00M | 301.00M | 363.00M | 411.00M | 497.00M | 544.00M | 597.00M | 714.00M | 940.00M | 932.00M | 853.00M | 766.00M | 664.00M | 702.00M | 759.00M | 658.00M | 625.00M | 610.00M | 581.00M | 603.00M | 576.00M | 616.00M | 595.00M |
|
Gross Profit
|
3,029.00M | 2,933.00M | 3,205.00M | 3,213.00M | 3,382.00M | 3,574.00M | 3,800.00M | 3,723.00M | 3,664.00M | 3,954.00M | 4,185.00M | 4,173.00M | 4,186.00M | 4,339.00M | 4,463.00M | 4,330.00M | 4,390.00M | 4,607.00M | 4,707.00M | 4,725.00M | 4,717.00M | 5,092.00M | 5,300.00M | 5,340.00M | 5,050.00M | 4,888.00M | 5,078.00M | 4,784.00M | 4,509.00M | 4,424.00M | 4,782.00M | 4,737.00M | 4,672.00M | 4,816.00M | 4,958.00M | 4,903.00M | 4,886.00M | 5,029.00M | 5,269.00M | 5,117.00M | 4,853.00M | 5,036.00M | 5,012.00M | 4,700.00M | 4,795.00M | 3,997.00M | 4,618.00M | 4,778.00M | 4,590.00M | 5,007.00M | 5,022.00M | 5,136.00M | 5,146.00M | 5,329.00M | 5,634.00M | 5,327.00M | 5,290.00M | 5,299.00M | 5,239.00M | 5,400.00M | 5,373.00M | 5,382.00M | 5,481.00M | 5,540.00M | 5,424.00M | 5,578.00M | 5,628.00M | 5,490.00M |
|
Depreciation & Amortization - Total
|
341.00M | 355.00M | 363.00M | 373.00M | 367.00M | 368.00M | 372.00M | 380.00M | 395.00M | 401.00M | 408.00M | 413.00M | 427.00M | 433.00M | 447.00M | 453.00M | 434.00M | 438.00M | 447.00M | 458.00M | 464.00M | 470.00M | 481.00M | 489.00M | 491.00M | 497.00M | 507.00M | 517.00M | 502.00M | 504.00M | 512.00M | 520.00M | 520.00M | 525.00M | 528.00M | 532.00M | 543.00M | 546.00M | 547.00M | 555.00M | 549.00M | 551.00M | 557.00M | 559.00M | 547.00M | 551.00M | 555.00M | 557.00M | 549.00M | 550.00M | 553.00M | 556.00M | 555.00M | 559.00M | 563.00M | 569.00M | 572.00M | 577.00M | 580.00M | 589.00M | 594.00M | 596.00M | 602.00M | 606.00M | 610.00M | 613.00M | 618.00M | 624.00M |
|
Other Operating Expenses
|
-6.00M | 1,890.00M | 2,057.00M | 2,116.00M | 2,320.00M | 2,253.00M | 2,343.00M | 2,439.00M | 2,656.00M | 2,782.00M | 2,822.00M | 2,789.00M | 2,879.00M | 2,765.00M | 2,810.00M | 2,770.00M | 2,910.00M | 2,852.00M | 2,855.00M | 2,888.00M | 3,008.00M | 7.00M | 5.00M | 53.00M | 7.00M | 121.00M | 10.00M | 6.00M | 25.00M | 63.00M | 3.00M | 3.00M | 34.00M | 11.00M | 63.00M | 3.00M | 6.00M | 7.00M | 6.00M | 11.00M | 4.00M | 6.00M | 4.00M | 6.00M | 11.00M | 83.00M | 3.00M | 18.00M | 9.00M | 63.00M | 12.00M | 14.00M | 2,713.00M | 98.00M | 3,155.00M | 2,961.00M | 2,955.00M | 2,934.00M | 2,949.00M | 2,934.00M | 2,849.00M | 2,792.00M | 2,836.00M | 2,742.00M | 2,805.00M | 2,786.00M | 2,865.00M | 2,831.00M |
|
Operating Expenses
|
2,744.00M | 2,552.00M | 2,710.00M | 2,755.00M | 2,977.00M | 2,903.00M | 3,007.00M | 3,097.00M | 3,353.00M | 3,466.00M | 3,523.00M | 3,491.00M | 3,602.00M | 3,497.00M | 3,557.00M | 3,525.00M | 3,657.00M | 3,592.00M | 3,611.00M | 3,657.00M | 3,784.00M | 3,819.00M | 3,852.00M | 3,780.00M | 3,637.00M | 3,480.00M | 3,354.00M | 3,290.00M | 3,142.00M | 3,110.00M | 3,214.00M | 3,232.00M | 3,344.00M | 3,252.00M | 3,335.00M | 3,203.00M | 3,536.00M | 3,573.00M | 3,659.00M | 3,547.00M | 3,424.00M | 3,336.00M | 3,282.00M | 3,112.00M | 3,086.00M | 2,590.00M | 2,888.00M | 3,135.00M | 3,008.00M | 3,031.00M | 3,134.00M | 3,293.00M | 3,483.00M | 3,774.00M | 3,933.00M | 3,768.00M | 3,762.00M | 3,759.00M | 3,764.00M | 3,752.00M | 3,659.00M | 3,607.00M | 3,675.00M | 3,596.00M | 3,656.00M | 3,629.00M | 3,695.00M | 3,684.00M |
|
Operating Income
|
671.00M | 748.00M | 961.00M | 999.00M | 988.00M | 1,279.00M | 1,401.00M | 1,313.00M | 1,137.00M | 1,392.00M | 1,578.00M | 1,617.00M | 1,510.00M | 1,724.00M | 1,786.00M | 1,725.00M | 1,633.00M | 1,878.00M | 1,962.00M | 1,973.00M | 1,854.00M | 2,196.00M | 2,330.00M | 2,373.00M | 1,977.00M | 1,949.00M | 2,208.00M | 1,918.00M | 1,687.00M | 1,660.00M | 1,960.00M | 1,965.00M | 1,788.00M | 1,998.00M | 2,073.00M | 2,247.00M | 1,939.00M | 2,099.00M | 2,269.00M | 2,210.00M | 1,960.00M | 2,260.00M | 2,234.00M | 2,100.00M | 2,143.00M | 1,654.00M | 2,031.00M | 2,006.00M | 1,993.00M | 2,473.00M | 2,432.00M | 2,440.00M | 2,377.00M | 2,495.00M | 2,633.00M | 2,412.00M | 2,294.00M | 2,204.00M | 2,177.00M | 2,407.00M | 2,372.00M | 2,400.00M | 2,416.00M | 2,525.00M | 2,371.00M | 2,525.00M | 2,549.00M | 2,401.00M |
|
EBIT
|
671.00M | 748.00M | 961.00M | 999.00M | 988.00M | 1,279.00M | 1,401.00M | 1,313.00M | 1,137.00M | 1,392.00M | 1,578.00M | 1,617.00M | 1,510.00M | 1,724.00M | 1,786.00M | 1,725.00M | 1,633.00M | 1,878.00M | 1,962.00M | 1,973.00M | 1,854.00M | 2,196.00M | 2,330.00M | 2,373.00M | 1,977.00M | 1,949.00M | 2,208.00M | 1,918.00M | 1,687.00M | 1,660.00M | 1,960.00M | 1,965.00M | 1,788.00M | 1,998.00M | 2,073.00M | 2,247.00M | 1,939.00M | 2,099.00M | 2,269.00M | 2,210.00M | 1,960.00M | 2,260.00M | 2,234.00M | 2,100.00M | 2,143.00M | 1,654.00M | 2,031.00M | 2,006.00M | 1,993.00M | 2,473.00M | 2,432.00M | 2,440.00M | 2,377.00M | 2,495.00M | 2,633.00M | 2,412.00M | 2,294.00M | 2,204.00M | 2,177.00M | 2,407.00M | 2,372.00M | 2,400.00M | 2,416.00M | 2,525.00M | 2,371.00M | 2,525.00M | 2,549.00M | 2,401.00M |
|
Interest & Investment Income
|
| | 1.00M | | 1.00M | 1.00M | 1.00M | 1.00M | 1.00M | 1.00M | | 1.00M | 1.00M | | 1.00M | 1.00M | 1.00M | 1.00M | 1.00M | 1.00M | 1.00M | 1.00M | 1.00M | 1.00M | 1.00M | 1.00M | 2.00M | 1.00M | 2.00M | 3.00M | 3.00M | 3.00M | 2.00M | 4.00M | 4.00M | 6.00M | 4.00M | 5.00M | 10.00M | 11.00M | 9.00M | 6.00M | 10.00M | 7.00M | 6.00M | 3.00M | 2.00M | 1.00M | 1.00M | 1.00M | 2.00M | | | | | | | | | | | | | | | | | |
|
Other Non Operating Income
|
23.00M | 135.00M | 14.00M | 23.00M | -16.00M | 19.00M | 25.00M | 9.00M | 15.00M | 26.00M | 17.00M | 54.00M | 16.00M | -2.00M | 28.00M | 43.00M | 40.00M | -1.00M | 28.00M | 37.00M | 38.00M | 22.00M | 20.00M | 71.00M | 26.00M | 142.00M | 30.00M | 28.00M | 46.00M | 77.00M | 29.00M | 69.00M | 72.00M | 50.00M | 90.00M | 33.00M | -85.00M | 42.00M | 48.00M | 179.00M | 77.00M | 57.00M | 53.00M | -2.00M | 53.00M | 131.00M | 37.00M | 66.00M | 51.00M | 125.00M | 38.00M | 83.00M | 47.00M | 163.00M | 124.00M | 92.00M | 184.00M | 93.00M | 106.00M | 108.00M | 92.00M | 103.00M | 87.00M | 68.00M | 78.00M | 123.00M | 96.00M | 332.00M |
|
Non Operating Income
|
23.00M | 135.00M | 14.00M | 23.00M | 1.00M | 19.00M | 25.00M | 9.00M | 15.00M | 26.00M | 17.00M | 54.00M | 16.00M | 21.00M | 28.00M | 43.00M | 40.00M | 23.00M | 28.00M | 37.00M | 38.00M | 22.00M | 20.00M | 71.00M | 26.00M | 142.00M | 30.00M | 28.00M | 46.00M | 77.00M | 29.00M | 69.00M | 72.00M | 50.00M | 90.00M | 33.00M | -42.00M | 42.00M | 48.00M | 46.00M | 77.00M | 57.00M | 53.00M | 56.00M | 53.00M | 131.00M | 37.00M | 66.00M | 51.00M | 125.00M | 38.00M | 83.00M | 47.00M | 163.00M | 124.00M | 92.00M | 184.00M | 93.00M | 106.00M | 108.00M | 92.00M | 103.00M | 87.00M | 68.00M | 78.00M | 123.00M | 96.00M | 332.00M |
|
EBT
|
553.00M | 736.00M | 819.00M | 869.00M | 834.00M | 1,146.00M | 1,273.00M | 1,180.00M | 1,011.00M | 1,270.00M | 1,453.00M | 1,530.00M | 1,391.00M | 1,610.00M | 1,677.00M | 1,640.00M | 1,545.00M | 1,768.00M | 1,852.00M | 1,883.00M | 1,759.00M | 2,080.00M | 2,206.00M | 2,298.00M | 1,855.00M | 1,938.00M | 2,081.00M | 1,782.00M | 1,566.00M | 1,564.00M | 1,805.00M | 1,831.00M | 1,688.00M | 1,869.00M | 1,983.00M | 2,092.00M | 1,711.00M | 1,938.00M | 2,076.00M | 2,016.00M | 1,790.00M | 2,058.00M | 2,021.00M | 1,878.00M | 1,918.00M | 1,496.00M | 1,773.00M | 1,793.00M | 1,754.00M | 2,316.00M | 2,180.00M | 2,228.00M | 2,117.00M | 2,342.00M | 2,442.00M | 2,171.00M | 2,142.00M | 1,958.00M | 1,949.00M | 2,184.00M | 2,140.00M | 2,184.00M | 2,189.00M | 2,281.00M | 2,127.00M | 2,313.00M | 2,318.00M | 2,408.00M |
|
Tax Provisions
|
191.00M | 268.00M | 305.00M | 320.00M | 318.00M | 435.00M | 495.00M | 405.00M | 372.00M | 485.00M | 549.00M | 566.00M | 528.00M | 608.00M | 635.00M | 604.00M | 588.00M | 662.00M | 701.00M | 709.00M | 671.00M | 789.00M | 836.00M | 867.00M | 704.00M | 734.00M | 781.00M | 665.00M | 587.00M | 585.00M | 674.00M | 687.00M | 616.00M | 701.00M | 789.00M | -5186.00M | 401.00M | 429.00M | 483.00M | 462.00M | 399.00M | 488.00M | 466.00M | 475.00M | 444.00M | 364.00M | 410.00M | 413.00M | 413.00M | 518.00M | 507.00M | 517.00M | 487.00M | 507.00M | 547.00M | 533.00M | 512.00M | 389.00M | 421.00M | 532.00M | 499.00M | 511.00M | 518.00M | 519.00M | 501.00M | 437.00M | 530.00M | 560.00M |
|
Profit After Tax
|
362.00M | 465.00M | 514.00M | 549.00M | 516.00M | 711.00M | 778.00M | 775.00M | 639.00M | 785.00M | 904.00M | 964.00M | 863.00M | 1,002.00M | 1,042.00M | 1,036.00M | 957.00M | 1,106.00M | 1,151.00M | 1,174.00M | 1,088.00M | 1,291.00M | 1,370.00M | 1,431.00M | 1,151.00M | 1,204.00M | 1,300.00M | 1,117.00M | 979.00M | 979.00M | 1,131.00M | 1,144.00M | 1,072.00M | 1,168.00M | 1,194.00M | 7,278.00M | 1,310.00M | 1,509.00M | 1,593.00M | 1,554.00M | 1,391.00M | 1,570.00M | 1,555.00M | 1,403.00M | 1,474.00M | 1,132.00M | 1,363.00M | 1,380.00M | 1,341.00M | 1,798.00M | 1,673.00M | 1,711.00M | 1,630.00M | 1,835.00M | 1,895.00M | 1,638.00M | 1,630.00M | 1,569.00M | 1,528.00M | 1,652.00M | 1,641.00M | 1,673.00M | 1,671.00M | 1,762.00M | 1,626.00M | 1,876.00M | 1,788.00M | 1,848.00M |
|
Equity Income
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 20.00M | -12.00M | | | | | | | | | | | | | | | | | |
|
Income from Continuing Operations
|
362.00M | 468.00M | 514.00M | 549.00M | 516.00M | 711.00M | 778.00M | 775.00M | 639.00M | 785.00M | 904.00M | 964.00M | 863.00M | 1,002.00M | 1,042.00M | 1,036.00M | 957.00M | 1,106.00M | 1,151.00M | 1,174.00M | 1,088.00M | 1,291.00M | 1,370.00M | 1,431.00M | 1,151.00M | 1,204.00M | 1,300.00M | 1,117.00M | 979.00M | 979.00M | 1,131.00M | 1,144.00M | 1,072.00M | 1,168.00M | 1,194.00M | 7,278.00M | 1,310.00M | 1,509.00M | 1,593.00M | 1,554.00M | 1,391.00M | 1,570.00M | 1,555.00M | 1,403.00M | 1,474.00M | 1,132.00M | 1,363.00M | 1,380.00M | 1,341.00M | 1,798.00M | 1,673.00M | 1,711.00M | 1,630.00M | 1,835.00M | 1,895.00M | 1,638.00M | 1,630.00M | 1,569.00M | 1,528.00M | 1,652.00M | 1,641.00M | 1,673.00M | 1,671.00M | 1,762.00M | 1,626.00M | 1,876.00M | 1,788.00M | 1,848.00M |
|
Consolidated Net Income
|
362.00M | 468.00M | 514.00M | 549.00M | 516.00M | 711.00M | 778.00M | 775.00M | 639.00M | 785.00M | 904.00M | 964.00M | 863.00M | 1,002.00M | 1,042.00M | 1,036.00M | 957.00M | 1,106.00M | 1,151.00M | 1,174.00M | 1,088.00M | 1,291.00M | 1,370.00M | 1,431.00M | 1,151.00M | 1,204.00M | 1,300.00M | 1,117.00M | 979.00M | 979.00M | 1,131.00M | 1,144.00M | 1,072.00M | 1,168.00M | 1,194.00M | 7,278.00M | 1,310.00M | 1,509.00M | 1,593.00M | 1,554.00M | 1,391.00M | 1,570.00M | 1,555.00M | 1,403.00M | 1,474.00M | 1,132.00M | 1,363.00M | 1,380.00M | 1,341.00M | 1,798.00M | 1,673.00M | 1,711.00M | 1,630.00M | 1,835.00M | 1,895.00M | 1,638.00M | 1,630.00M | 1,569.00M | 1,528.00M | 1,652.00M | 1,641.00M | 1,673.00M | 1,671.00M | 1,762.00M | 1,626.00M | 1,876.00M | 1,788.00M | 1,848.00M |
|
Income towards Parent Company
|
362.00M | 468.00M | 514.00M | 549.00M | 516.00M | 711.00M | 778.00M | 775.00M | 639.00M | 785.00M | 904.00M | 964.00M | 863.00M | 1,002.00M | 1,042.00M | 1,036.00M | 957.00M | 1,106.00M | 1,151.00M | 1,174.00M | 1,088.00M | 1,291.00M | 1,370.00M | 1,431.00M | 1,151.00M | 1,204.00M | 1,300.00M | 1,117.00M | 979.00M | 979.00M | 1,131.00M | 1,144.00M | 1,072.00M | 1,168.00M | 1,194.00M | 7,278.00M | 1,310.00M | 1,509.00M | 1,593.00M | 1,554.00M | 1,391.00M | 1,570.00M | 1,555.00M | 1,403.00M | 1,474.00M | 1,132.00M | 1,363.00M | 1,380.00M | 1,341.00M | 1,798.00M | 1,673.00M | 1,711.00M | 1,630.00M | 1,835.00M | 1,895.00M | 1,638.00M | 1,630.00M | 1,569.00M | 1,528.00M | 1,652.00M | 1,641.00M | 1,673.00M | 1,671.00M | 1,762.00M | 1,626.00M | 1,876.00M | 1,788.00M | 1,848.00M |
|
Net Income towards Common Stockholders
|
362.00M | 468.00M | 514.00M | 549.00M | 516.00M | 711.00M | 778.00M | 775.00M | 639.00M | 785.00M | 904.00M | 964.00M | 863.00M | 1,002.00M | 1,042.00M | 1,036.00M | 957.00M | 1,106.00M | 1,151.00M | 1,174.00M | 1,088.00M | 1,291.00M | 1,370.00M | 1,431.00M | 1,151.00M | 1,204.00M | 1,300.00M | 1,117.00M | 979.00M | 979.00M | 1,131.00M | 1,144.00M | 1,072.00M | 1,168.00M | 1,194.00M | 7,278.00M | 1,310.00M | 1,509.00M | 1,593.00M | 1,554.00M | 1,391.00M | 1,570.00M | 1,555.00M | 1,403.00M | 1,474.00M | 1,132.00M | 1,363.00M | 1,380.00M | 1,341.00M | 1,798.00M | 1,673.00M | 1,711.00M | 1,630.00M | 1,835.00M | 1,895.00M | 1,638.00M | 1,630.00M | 1,569.00M | 1,528.00M | 1,652.00M | 1,641.00M | 1,673.00M | 1,671.00M | 1,762.00M | 1,626.00M | 1,876.00M | 1,788.00M | 1,848.00M |
|
EPS (Basic)
|
0.72 | 0.92 | 1.02 | 0.99 | 1.02 | 1.42 | 1.58 | 1.58 | 1.31 | 1.61 | 1.87 | 2.01 | 1.81 | 2.11 | 2.21 | 2.21 | 1.02 | 1.19 | 1.25 | 1.28 | 1.20 | 1.43 | 1.53 | 1.62 | 1.31 | 1.38 | 1.51 | 1.31 | 1.16 | 1.17 | 1.36 | 1.40 | 1.32 | 1.45 | 1.50 | 9.29 | 1.69 | 1.98 | 2.16 | 2.13 | 1.94 | 2.23 | 2.22 | 2.03 | 2.15 | 1.67 | 2.02 | 2.05 | 2.01 | 2.73 | 2.58 | 2.67 | 2.58 | 2.93 | 3.05 | 2.68 | 2.67 | 2.58 | 2.51 | 2.71 | 2.69 | 2.75 | 2.75 | 2.91 | 2.71 | 3.16 | 3.02 | 3.12 |
|
EPS (Weighted Average and Diluted)
|
0.72 | 0.92 | 1.01 | 1.09 | 1.01 | 1.40 | 1.56 | 1.56 | 1.29 | 1.59 | 1.85 | 1.99 | 1.79 | 2.10 | 2.19 | 2.19 | 1.02 | 1.18 | 1.24 | 1.27 | 1.19 | 1.43 | 1.53 | 1.61 | 1.30 | 1.38 | 1.50 | 1.31 | 1.16 | 1.17 | 1.36 | 1.39 | 1.32 | 1.45 | 1.50 | 9.25 | 1.68 | 1.98 | 2.15 | 2.12 | 1.93 | 2.22 | 2.22 | 2.02 | 2.15 | 1.67 | 2.01 | 2.05 | 2.00 | 2.72 | 2.57 | 2.66 | 2.57 | 2.93 | 3.05 | 2.67 | 2.67 | 2.57 | 2.51 | 2.70 | 2.69 | 2.74 | 2.75 | 2.91 | 2.70 | 3.15 | 3.01 | 3.11 |
|
Shares Outstanding (Weighted Average)
|
502.70M | 502.90M | 503.12M | 553.50M | 504.50M | 553.95M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 622.70M | | | | 609.20M | 609.20M | 609.40M | 608.70M | 607.60M | 601.00M | 597.50M | 595.80M | 595.00M |
|
Shares Outstanding (Diluted Average)
|
504.60M | 505.30M | 507.01M | 505.80M | 508.70M | 507.60M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 624.00M | | | | 610.20M | 610.20M | 610.30M | 609.70M | 608.60M | 601.90M | 598.40M | 596.70M | 595.90M |
|
EBITDA
|
1,012.00M | 1,103.00M | 1,324.00M | 1,372.00M | 1,355.00M | 1,647.00M | 1,773.00M | 1,693.00M | 1,532.00M | 1,793.00M | 1,986.00M | 2,030.00M | 1,937.00M | 2,157.00M | 2,233.00M | 2,178.00M | 2,067.00M | 2,316.00M | 2,409.00M | 2,431.00M | 2,318.00M | 2,666.00M | 2,811.00M | 2,862.00M | 2,468.00M | 2,446.00M | 2,715.00M | 2,435.00M | 2,189.00M | 2,164.00M | 2,472.00M | 2,485.00M | 2,308.00M | 2,523.00M | 2,601.00M | 2,779.00M | 2,482.00M | 2,645.00M | 2,816.00M | 2,765.00M | 2,509.00M | 2,811.00M | 2,791.00M | 2,659.00M | 2,690.00M | 2,205.00M | 2,586.00M | 2,563.00M | 2,542.00M | 3,023.00M | 2,985.00M | 2,996.00M | 2,932.00M | 3,054.00M | 3,196.00M | 2,981.00M | 2,866.00M | 2,781.00M | 2,757.00M | 2,996.00M | 2,966.00M | 2,996.00M | 3,018.00M | 3,131.00M | 2,981.00M | 3,138.00M | 3,167.00M | 3,025.00M |
|
Interest Expenses
|
141.00M | 150.00M | 156.00M | 153.00M | 155.00M | 152.00M | 153.00M | 142.00M | 141.00M | 148.00M | 142.00M | 141.00M | 135.00M | 135.00M | 137.00M | 128.00M | 128.00M | 133.00M | 138.00M | 127.00M | 133.00M | 138.00M | 144.00M | 146.00M | 148.00M | 153.00M | 157.00M | 164.00M | 167.00M | 173.00M | 184.00M | 174.00M | 172.00M | 179.00M | 180.00M | 188.00M | 186.00M | 203.00M | 241.00M | 240.00M | 247.00M | 259.00M | 266.00M | 278.00M | 278.00M | 289.00M | 295.00M | 279.00M | 290.00M | 282.00M | 290.00M | 295.00M | 307.00M | 316.00M | 315.00M | 333.00M | 336.00M | 339.00M | 334.00M | 331.00M | 324.00M | 319.00M | 314.00M | 312.00M | 322.00M | 335.00M | 327.00M | 325.00M |
|
Tax Rate
|
34.54% | 36.41% | 37.24% | 36.82% | 38.13% | 37.96% | 38.88% | 34.32% | 36.80% | 38.19% | 37.78% | 36.99% | 37.96% | 37.76% | 37.87% | 36.83% | 38.06% | 37.44% | 37.85% | 37.65% | 38.15% | 37.93% | 37.90% | 37.73% | 37.95% | 37.87% | 37.53% | 37.32% | 37.48% | 37.40% | 37.34% | 37.52% | 36.49% | 37.51% | 39.79% | -247.90% | 23.44% | 22.14% | 23.27% | 22.92% | 22.29% | 23.71% | 23.06% | 25.29% | 23.15% | 24.33% | 23.12% | 23.03% | 23.55% | 22.37% | 23.26% | 23.20% | 23.00% | 21.65% | 22.40% | 24.55% | 23.90% | 19.87% | 21.60% | 24.36% | 23.32% | 23.40% | 23.66% | 22.75% | 23.55% | 18.89% | 22.86% | 23.26% |