Omnicom Group Inc Income Statement
Concept
Total Revenue
YoY
Cost of Goods Sold (COGS)
Gross Profit
Operating expenses
Selling, General & Administrative
Research & Development
Operating Income
Interest Expense
Income Before Tax
Tax Provision
Net Income
YoY
Total Expenses
Net Interest Income
EBITDA
Reconciled Depreciation
EBIT
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
2013
2012
2011
2010
2009
2008
2007
2006
2005
2004
2003
2002
2001
2000
1999
1998
1997
1996
1995
1994
14,692M
2.82%
11,983M
2,710M
605M
363M
0M
2,105M
216M
1,993M
525M
1,303M
0.30%
12,588M
-107M
2,418M
212M
2,207M
14,289M
0.00%
11,608M
2,681M
598M
379M
0M
2,083M
209M
1,945M
547M
1,299M
-6.89%
12,206M
-138M
2,373M
219M
2,083M
14,289M
8.49%
11,500M
2,790M
592M
380M
0M
2,198M
236M
1,989M
489M
1,396M
46.72%
12,092M
-209M
2,437M
212M
2,198M
13,171M
-11.92%
10,989M
2,182M
583M
361M
0M
1,599M
222M
1,409M
382M
951M
-28.97%
11,572M
-198M
1,854M
223M
1,599M
14,954M
-2.20%
12,194M
2,760M
637M
406M
0M
2,122M
244M
1,938M
504M
1,339M
0.96%
12,831M
-193M
2,414M
232M
2,122M
15,290M
0.11%
12,437M
2,853M
719M
455M
0M
2,134M
266M
1,924M
493M
1,326M
21.87%
13,157M
-217M
2,455M
264M
2,191M
15,274M
-0.93%
12,482M
2,792M
732M
450M
0M
2,060M
225M
1,885M
696M
1,088M
-5.24%
13,214M
-175M
2,392M
282M
2,109M
15,417M
1.87%
12,671M
2,746M
737M
444M
0M
2,009M
167M
1,842M
601M
1,149M
5.00%
13,408M
-167M
2,302M
0M
2,009M
15,134M
-1.20%
11,362M
3,773M
1,852M
1,852M
0M
1,920M
181M
1,779M
584M
1,094M
-0.91%
13,214M
0M
2,251M
0M
1,960M
15,318M
5.03%
11,350M
3,968M
13,374M
2,024M
0M
1,944M
134M
1,810M
0M
1,104M
11.39%
13,374M
0M
2,051M
0M
1,944M
14,585M
2.57%
10,724M
3,860M
1,993M
1,993M
0M
1,825M
197M
1,661M
0M
991M
-0.72%
12,718M
0M
2,184M
0M
1,900M
14,219M
2.50%
10,381M
3,839M
2,035M
2,035M
0M
1,804M
180M
1,660M
0M
998M
4.80%
12,415M
0M
2,122M
0M
1,839M
13,873M
10.60%
10,251M
3,622M
12,201M
1,951M
0M
1,671M
158M
1,549M
0M
953M
15.09%
12,201M
0M
1,763M
0M
1,671M
12,543M
7.01%
9,214M
3,328M
11,012M
10,829M
0M
1,460M
110M
1,350M
0M
828M
4.38%
11,012M
0M
1,713M
0M
1,460M
11,721M
-12.27%
8,451M
3,270M
10,346M
1,895M
0M
1,375M
101M
1,274M
0M
793M
-20.72%
10,346M
0M
1,618M
0M
1,375M
13,360M
5.25%
11,435M
13,360M
11,671M
11,671M
0M
1,689M
125M
1,615M
0M
1,000M
2.52%
11,671M
0M
1,985M
0M
1,689M
12,694M
11.58%
10,826M
12,694M
11,035M
11,035M
0M
1,659M
107M
1,585M
0M
976M
12.93%
11,035M
0M
1,936M
0M
1,659M
11,377M
8.55%
9,703M
11,377M
9,893M
9,893M
0M
1,484M
125M
1,392M
0M
864M
9.27%
9,893M
0M
1,745M
0M
1,484M
10,481M
7.53%
8,973M
10,481M
9,141M
9,141M
0M
1,340M
0M
1,281M
0M
791M
9.29%
9,141M
0M
1,602M
0M
1,340M
9,747M
13.06%
8,415M
9,747M
8,532M
8,532M
0M
1,215M
0M
1,179M
0M
724M
7.05%
8,532M
0M
1,505M
0M
1,215M
8,621M
14.40%
7,332M
8,621M
7,457M
7,457M
0M
1,165M
0M
1,057M
0M
676M
5.04%
7,457M
0M
1,386M
0M
1,165M
7,536M
9.39%
6,282M
7,536M
6,432M
6,432M
0M
1,104M
0M
1,019M
0M
643M
27.89%
6,432M
0M
1,309M
0M
1,104M
6,889M
11.95%
5,710M
6,889M
5,921M
5,921M
0M
968M
0M
855M
0M
503M
0.87%
5,921M
0M
1,226M
0M
968M
6,154M
19.95%
-226M
6,380M
5,502M
5,276M
0M
878M
0M
868M
0M
499M
37.45%
5,276M
0M
983M
0M
757M
5,131M
25.38%
-196M
5,326M
4,602M
4,406M
0M
724M
0M
636M
0M
363M
27.29%
4,406M
0M
904M
0M
709M
4,092M
30.95%
-154M
4,246M
3,686M
3,532M
0M
560M
0M
501M
0M
285M
28.19%
3,532M
0M
660M
0M
506M
3,125M
18.29%
-120M
3,245M
2,841M
2,721M
0M
404M
0M
379M
0M
222M
26.15%
2,721M
0M
503M
0M
383M
2,642M
17.02%
-100M
2,741M
2,415M
2,315M
0M
327M
0M
300M
0M
176M
25.93%
2,315M
0M
393M
0M
293M
2,258M
28.54%
-85M
2,342M
2,071M
1,987M
0M
271M
0M
237M
0M
140M
74.78%
1,987M
0M
320M
0M
235M
1,756M
-
-72M
1,829M
1,624M
1,552M
0M
205M
0M
182M
0M
80M
74.78%
1,552M
0M
259M
0M
186M
Concept
Total Revenue
YoY
Cost of Goods Sold (COGS)
Gross Profit
Operating expenses
Selling, General & Administrative
Research & Development
Operating Income
Interest Expense
Income Before Tax
Tax Provision
Net Income
YoY
Total Expenses
Net Interest Income
EBITDA
Reconciled Depreciation
EBIT
4Q2023
3Q2023
2Q2023
1Q2023
4Q2022
3Q2022
2Q2022
1Q2022
4Q2021
3Q2021
2Q2021
1Q2021
4Q2020
3Q2020
2Q2020
1Q2020
4Q2019
3Q2019
2Q2019
1Q2019
4Q2018
3Q2018
2Q2018
1Q2018
4Q2017
3Q2017
2Q2017
1Q2017
4Q2016
3Q2016
2Q2016
1Q2016
4Q2015
3Q2015
2Q2015
1Q2015
4Q2014
3Q2014
2Q2014
1Q2014
4Q2013
3Q2013
2Q2013
1Q2013
4Q2012
3Q2012
2Q2012
1Q2012
4Q2011
3Q2011
2Q2011
1Q2011
4Q2010
3Q2010
2Q2010
1Q2010
4Q2009
3Q2009
2Q2009
1Q2009
4Q2008
3Q2008
2Q2008
1Q2008
4Q2007
3Q2007
2Q2007
1Q2007
4Q2006
3Q2006
2Q2006
1Q2006
4Q2005
3Q2005
2Q2005
1Q2005
4Q2004
3Q2004
2Q2004
1Q2004
4Q2003
3Q2003
2Q2003
1Q2003
4Q2002
3Q2002
2Q2002
1Q2002
4Q2001
3Q2001
2Q2001
1Q2001
4Q2000
3Q2000
2Q2000
1Q2000
4Q1999
3Q1999
2Q1999
1Q1999
4Q1998
3Q1998
2Q1998
1Q1998
4Q1997
3Q1997
2Q1997
1Q1997
4Q1996
3Q1996
2Q1996
1Q1996
4Q1995
3Q1995
2Q1995
1Q1995
4Q1994
3Q1994
2Q1994
1Q1994
4Q1993
3Q1993
2Q1993
1Q1993
4Q1992
3Q1992
2Q1992
1Q1992
4Q1991
3Q1991
2Q1991
1Q1991
4Q1990
3Q1990
2Q1990
1Q1990
4Q1989
3Q1989
2Q1989
1Q1989
4Q1988
3Q1988
2Q1988
1Q1988
4Q1987
3Q1987
2Q1987
1Q1987
4Q1986
3Q1986
2Q1986
1Q1986
4Q1985
3Q1985
4,061M
4.98%
3,245M
816M
169M
116M
0M
647M
50M
620M
164M
338M
-18.20%
3,414M
-29M
723M
54M
670M
3,578M
3.91%
2,875M
703M
142M
378M
0M
561M
54M
523M
136M
372M
2.03%
3,017M
-38M
628M
52M
576M
3,610M
1.20%
2,909M
701M
150M
397M
0M
551M
58M
523M
141M
366M
5.14%
3,059M
-27M
632M
51M
551M
3,443M
0.97%
2,954M
490M
143M
89M
0M
347M
55M
327M
83M
228M
30.90%
3,097M
-19M
436M
54M
347M
3,868M
0.32%
3,086M
782M
139M
85M
0M
643M
54M
617M
164M
413M
-0.84%
3,226M
-26M
726M
55M
643M
3,443M
0.24%
2,757M
686M
140M
367M
0M
546M
52M
517M
135M
365M
2.50%
2,897M
-29M
623M
54M
546M
3,567M
-0.12%
2,859M
708M
167M
111M
0M
542M
51M
502M
133M
348M
0.06%
3,026M
-40M
608M
56M
542M
3,410M
-0.48%
2,905M
505M
152M
97M
0M
353M
51M
310M
116M
174M
-39.61%
3,057M
-43M
416M
55M
353M
3,856M
2.63%
3,069M
787M
164M
110M
0M
623M
52M
578M
134M
416M
4.55%
3,233M
-44M
684M
54M
630M
3,435M
7.13%
2,747M
688M
146M
95M
0M
542M
51M
498M
120M
356M
13.50%
2,893M
-44M
600M
51M
549M
3,572M
27.53%
2,847M
725M
157M
103M
0M
568M
80M
495M
123M
348M
-1,538.84%
3,003M
-74M
629M
54M
575M
3,427M
0.59%
2,837M
590M
125M
72M
0M
465M
54M
418M
112M
288M
11.51%
2,962M
-48M
525M
53M
472M
3,757M
-9.28%
2,987M
770M
155M
87M
0M
615M
55M
567M
142M
398M
-4.07%
3,142M
-56M
676M
54M
622M
3,207M
-11.52%
2,560M
646M
145M
90M
0M
501M
54M
453M
121M
313M
7.96%
2,705M
-49M
562M
55M
507M
2,801M
-24.71%
2,599M
202M
139M
82M
0M
63M
54M
15M
22M
-24M
-106.53%
2,738M
-47M
126M
57M
69M
3,407M
-1.79%
2,843M
564M
144M
87M
0M
420M
59M
374M
97M
258M
-1.94%
2,987M
-46M
490M
57M
433M
4,141M
1.33%
3,341M
800M
154M
98M
0M
646M
52M
608M
159M
415M
3.96%
3,495M
-47M
716M
56M
660M
3,624M
-2.44%
2,995M
628M
155M
97M
0M
473M
63M
424M
112M
290M
-2.91%
3,151M
-49M
545M
58M
487M
3,720M
-3.62%
2,981M
739M
166M
108M
0M
574M
67M
524M
131M
371M
1.78%
3,146M
-50M
648M
58M
590M
3,469M
-4.43%
2,877M
592M
163M
104M
0M
429M
63M
383M
103M
263M
-0.34%
3,040M
-46M
506M
60M
446M
4,087M
-2.15%
3,279M
808M
180M
119M
0M
627M
68M
574M
0M
399M
56.92%
3,460M
0M
704M
61M
642M
3,714M
-0.14%
3,033M
682M
179M
114M
0M
502M
69M
446M
0M
299M
13.39%
3,212M
0M
581M
66M
515M
3,860M
1.83%
3,093M
767M
185M
117M
0M
582M
66M
530M
0M
364M
10.83%
3,277M
0M
664M
67M
596M
3,630M
1.18%
3,033M
597M
175M
105M
0M
422M
62M
375M
0M
264M
9.22%
3,208M
0M
507M
69M
437M
4,177M
-1.54%
3,365M
811M
191M
121M
0M
620M
55M
577M
0M
254M
-27.38%
3,557M
0M
702M
70M
632M
3,720M
-1.89%
3,087M
632M
168M
100M
0M
464M
59M
418M
0M
264M
3.86%
3,255M
0M
545M
69M
477M
3,790M
-2.44%
3,033M
757M
192M
120M
0M
566M
57M
520M
0M
329M
0.77%
3,225M
0M
648M
71M
577M
3,587M
2.52%
2,996M
591M
181M
109M
0M
410M
54M
370M
0M
242M
10.71%
3,178M
0M
497M
73M
424M
4,242M
2.13%
3,447M
795M
193M
121M
0M
602M
40M
562M
0M
350M
5.64%
3,640M
0M
675M
73M
602M
3,791M
2.28%
3,161M
630M
177M
104M
0M
453M
42M
411M
0M
254M
6.06%
3,338M
0M
526M
73M
453M
3,885M
2.09%
3,139M
746M
184M
111M
0M
562M
45M
517M
0M
326M
3.89%
3,323M
0M
635M
73M
562M
3,499M
0.86%
2,925M
574M
3,107M
108M
0M
392M
40M
352M
0M
218M
4.45%
3,107M
0M
420M
74M
392M
4,153M
-1.00%
3,119M
1,035M
459M
459M
0M
576M
47M
539M
0M
332M
0.64%
3,578M
0M
658M
72M
586M
3,707M
-1.15%
2,833M
874M
446M
446M
0M
428M
46M
392M
0M
239M
-1.85%
3,278M
0M
510M
72M
438M
3,805M
-1.69%
2,790M
1,016M
477M
477M
0M
539M
45M
504M
0M
314M
-3.47%
3,267M
0M
622M
73M
549M
3,469M
-0.94%
2,621M
848M
471M
471M
0M
378M
44M
344M
0M
209M
1.75%
3,092M
0M
461M
74M
387M
4,195M
3.38%
3,119M
1,076M
3,616M
505M
0M
579M
30M
549M
0M
330M
9.69%
3,616M
0M
609M
77M
579M
3,750M
7.42%
2,813M
936M
503M
503M
0M
434M
42M
402M
0M
244M
24.39%
3,316M
0M
519M
74M
444M
3,871M
6.43%
2,795M
1,076M
526M
526M
0M
548M
46M
515M
0M
325M
12.33%
3,321M
0M
634M
72M
562M
3,502M
3.04%
2,623M
879M
490M
490M
0M
383M
48M
344M
0M
206M
0.20%
3,113M
0M
469M
71M
398M
4,058M
2.88%
3,013M
1,045M
481M
481M
0M
551M
48M
511M
0M
300M
-2.18%
3,494M
0M
645M
72M
573M
3,491M
2.46%
2,579M
911M
504M
504M
0M
379M
51M
337M
0M
196M
-3.87%
3,083M
0M
486M
71M
415M
3,637M
2.13%
2,599M
1,038M
3,114M
515M
0M
523M
41M
482M
0M
290M
2.41%
3,114M
0M
548M
71M
523M
3,399M
2.77%
2,534M
865M
3,027M
494M
0M
372M
41M
331M
0M
205M
0.24%
3,027M
0M
397M
71M
372M
3,945M
2.38%
2,889M
1,055M
507M
507M
0M
548M
49M
508M
0M
307M
12.95%
3,397M
0M
629M
72M
557M
3,407M
0.76%
2,516M
891M
3,019M
504M
0M
387M
40M
347M
0M
204M
0.10%
3,019M
0M
415M
72M
387M
3,561M
2.11%
2,541M
1,020M
3,055M
513M
0M
506M
35M
472M
0M
283M
2.76%
3,055M
0M
530M
69M
506M
3,307M
4.95%
2,434M
873M
510M
510M
0M
363M
39M
333M
0M
205M
1.34%
2,945M
0M
441M
69M
372M
3,853M
7.42%
2,855M
998M
511M
511M
0M
487M
40M
457M
0M
272M
10.30%
3,366M
0M
567M
70M
497M
3,381M
12.90%
2,505M
876M
3,008M
503M
0M
373M
40M
342M
0M
204M
16.67%
3,008M
0M
397M
70M
373M
3,487M
14.67%
2,473M
1,015M
527M
527M
0M
488M
37M
461M
0M
275M
13.07%
2,999M
0M
566M
69M
497M
3,151M
7.92%
2,418M
733M
411M
411M
0M
322M
42M
290M
0M
202M
23.56%
2,829M
0M
397M
65M
332M
3,587M
9.83%
2,688M
899M
460M
460M
0M
440M
39M
408M
0M
247M
7.41%
3,147M
0M
514M
67M
446M
2,995M
5.53%
2,211M
784M
470M
470M
0M
314M
36M
284M
0M
175M
5.43%
2,681M
0M
383M
62M
320M
3,041M
5.94%
2,153M
888M
472M
472M
0M
415M
30M
392M
0M
243M
-4.14%
2,626M
0M
483M
61M
422M
2,920M
6.31%
2,162M
758M
467M
467M
0M
291M
30M
267M
0M
163M
-0.67%
2,629M
0M
359M
62M
297M
3,266M
-3.13%
2,375M
891M
491M
491M
0M
400M
34M
371M
0M
230M
-15.31%
2,866M
0M
474M
69M
405M
2,838M
-14.43%
2,050M
788M
2,543M
493M
0M
295M
34M
266M
0M
166M
-22.47%
2,543M
0M
295M
60M
235M
2,871M
-17.44%
2,012M
859M
2,473M
461M
0M
398M
27M
376M
0M
254M
-17.33%
2,473M
0M
398M
58M
340M
2,747M
-14.05%
2,014M
733M
450M
450M
0M
282M
27M
261M
0M
165M
-21.18%
2,464M
0M
344M
56M
288M
3,371M
-7.02%
2,863M
3,371M
2,923M
2,923M
0M
448M
125M
425M
0M
271M
-13.64%
2,923M
0M
567M
119M
448M
3,316M
6.93%
2,882M
3,316M
2,943M
2,943M
0M
373M
35M
353M
0M
214M
5.64%
2,943M
0M
406M
33M
373M
3,477M
11.22%
2,902M
3,477M
2,960M
2,960M
0M
517M
31M
498M
0M
307M
10.95%
2,960M
0M
588M
71M
517M
3,195M
12.49%
2,787M
3,195M
2,845M
2,845M
0M
351M
25M
340M
0M
209M
14.04%
2,845M
0M
423M
72M
351M
3,626M
12.74%
3,036M
3,626M
3,094M
3,094M
0M
532M
107M
518M
0M
314M
13.20%
3,094M
0M
605M
73M
532M
3,101M
11.79%
2,699M
3,101M
2,751M
2,751M
0M
350M
26M
331M
0M
202M
14.17%
2,751M
0M
420M
70M
350M
3,126M
10.72%
2,614M
3,126M
2,665M
2,665M
0M
462M
30M
439M
0M
277M
13.36%
2,665M
0M
530M
68M
462M
2,841M
10.84%
2,477M
2,841M
2,525M
2,525M
0M
316M
28M
297M
0M
183M
10.44%
2,525M
0M
382M
66M
316M
3,216M
9.42%
2,690M
3,216M
2,742M
2,742M
0M
474M
125M
450M
0M
277M
9.74%
2,742M
0M
545M
71M
474M
2,774M
9.96%
2,419M
2,774M
2,467M
2,467M
0M
307M
34M
281M
0M
177M
9.52%
2,467M
0M
373M
66M
307M
2,823M
7.94%
2,360M
2,823M
2,406M
2,406M
0M
417M
34M
392M
0M
244M
8.10%
2,406M
0M
482M
64M
417M
2,563M
6.65%
2,234M
2,563M
2,279M
2,279M
0M
284M
23M
269M
0M
166M
10.10%
2,279M
0M
344M
60M
284M
2,939M
5.39%
2,466M
2,939M
2,513M
2,513M
0M
426M
23M
410M
0M
253M
6.81%
2,513M
0M
493M
67M
426M
2,523M
8.79%
2,206M
2,523M
2,248M
2,248M
0M
275M
20M
258M
0M
162M
11.29%
2,248M
0M
337M
63M
275M
2,616M
8.64%
2,190M
2,616M
2,234M
2,234M
0M
382M
18M
368M
0M
226M
9.56%
2,234M
0M
447M
65M
382M
2,403M
7.69%
2,111M
2,403M
2,146M
2,146M
0M
257M
17M
245M
0M
151M
10.99%
2,146M
0M
325M
68M
257M
2,789M
11.29%
2,362M
2,789M
2,394M
2,394M
0M
395M
14M
385M
0M
237M
6.88%
2,394M
0M
466M
71M
395M
2,319M
14.32%
2,040M
2,319M
2,072M
2,072M
0M
247M
12M
239M
0M
145M
7.42%
2,072M
0M
318M
70M
247M
2,408M
12.02%
2,033M
2,408M
2,064M
2,064M
0M
344M
11M
336M
0M
206M
8.05%
2,064M
0M
415M
71M
344M
2,231M
15.18%
1,981M
2,231M
2,002M
2,002M
0M
229M
14M
219M
0M
136M
5.46%
2,002M
0M
306M
77M
229M
2,506M
18.27%
2,121M
2,506M
2,136M
2,136M
0M
370M
15M
341M
0M
221M
9.83%
2,136M
0M
438M
68M
370M
2,029M
14.71%
1,780M
2,029M
1,794M
1,794M
0M
234M
15M
211M
0M
135M
7.27%
1,794M
0M
287M
53M
234M
2,150M
12.15%
1,800M
2,150M
1,813M
1,813M
0M
337M
16M
324M
0M
191M
1.83%
1,813M
0M
390M
53M
337M
1,937M
11.82%
1,705M
1,937M
1,714M
1,714M
0M
223M
11M
215M
0M
129M
0.01%
1,714M
0M
268M
47M
221M
2,119M
7.53%
1,741M
2,119M
1,785M
1,785M
0M
333M
11M
271M
0M
201M
22.74%
1,785M
0M
387M
54M
333M
1,768M
12.57%
1,519M
1,768M
1,557M
1,557M
0M
211M
10M
206M
0M
126M
36.54%
1,557M
0M
263M
52M
211M
1,917M
9.72%
1,552M
1,917M
1,586M
1,586M
0M
330M
11M
325M
0M
187M
23.75%
1,586M
0M
380M
50M
330M
1,732M
8.20%
1,470M
1,732M
1,504M
1,504M
0M
229M
14M
218M
0M
129M
34.93%
1,504M
0M
278M
49M
229M
1,970M
9.32%
1,541M
1,970M
1,667M
1,667M
0M
304M
15M
249M
0M
164M
15.42%
1,667M
0M
368M
64M
304M
1,571M
8.16%
1,360M
1,571M
1,389M
1,389M
0M
182M
18M
164M
0M
92M
7.81%
1,389M
0M
250M
68M
182M
1,747M
14.90%
1,426M
1,747M
1,456M
1,456M
0M
291M
19M
272M
0M
151M
18.82%
1,456M
0M
357M
66M
291M
1,601M
16.11%
-59M
1,601M
1,410M
1,410M
0M
191M
20M
171M
0M
95M
-33.62%
1,410M
0M
251M
60M
191M
1,802M
19.97%
-59M
1,861M
1,583M
1,524M
0M
278M
117M
242M
0M
142M
18.60%
1,524M
0M
333M
59M
274M
1,453M
19.95%
-57M
1,510M
1,328M
1,270M
0M
182M
0M
150M
0M
86M
21.85%
1,270M
0M
236M
57M
179M
1,520M
19.67%
-57M
1,577M
1,324M
1,267M
0M
254M
0M
224M
0M
127M
18.94%
1,267M
0M
308M
57M
251M
1,379M
20.24%
-53M
1,432M
1,268M
1,215M
0M
164M
0M
252M
0M
144M
118.81%
1,215M
0M
105M
53M
53M
1,502M
25.42%
-75M
1,577M
1,345M
1,271M
0M
232M
0M
208M
0M
120M
27.01%
1,271M
0M
316M
75M
241M
1,211M
23.36%
-29M
1,240M
1,093M
1,064M
0M
147M
0M
124M
0M
70M
30.67%
1,064M
0M
172M
29M
143M
1,270M
20.82%
-47M
1,317M
1,107M
1,060M
0M
211M
0M
188M
0M
107M
24.53%
1,060M
0M
245M
47M
198M
1,147M
33.21%
-45M
1,192M
1,057M
1,012M
0M
135M
0M
116M
0M
66M
28.88%
1,012M
0M
172M
45M
127M
1,198M
33.84%
-44M
1,242M
1,067M
1,023M
0M
175M
0M
160M
0M
94M
26.88%
1,023M
0M
201M
44M
157M
982M
31.44%
-42M
1,024M
913M
871M
0M
111M
0M
96M
0M
54M
29.64%
871M
0M
141M
42M
99M
1,052M
33.73%
-41M
1,093M
918M
877M
0M
175M
0M
156M
0M
86M
29.52%
877M
0M
202M
41M
161M
861M
23.60%
-27M
888M
789M
762M
0M
99M
0M
89M
0M
51M
26.93%
762M
0M
115M
27M
88M
895M
19.03%
-35M
930M
803M
768M
0M
127M
0M
125M
0M
74M
23.59%
768M
0M
172M
35M
137M
747M
18.20%
-30M
777M
697M
667M
0M
80M
0M
71M
0M
42M
28.88%
667M
0M
100M
30M
70M
786M
17.97%
-29M
816M
693M
664M
0M
123M
0M
114M
0M
66M
25.28%
664M
0M
139M
29M
109M
697M
22.86%
-26M
723M
649M
623M
0M
74M
0M
68M
0M
40M
31.48%
623M
0M
93M
26M
67M
752M
15.59%
-30M
782M
677M
647M
0M
105M
0M
101M
0M
60M
26.47%
647M
0M
122M
30M
92M
632M
17.50%
-25M
656M
597M
572M
0M
60M
0M
54M
0M
32M
35.86%
572M
0M
78M
25M
53M
667M
26.71%
-25M
691M
590M
565M
0M
101M
0M
91M
0M
53M
25.89%
565M
0M
118M
25M
94M
567M
23.29%
-21M
588M
528M
507M
0M
60M
0M
52M
0M
31M
26.56%
507M
0M
77M
21M
57M
651M
22.23%
-22M
673M
585M
563M
0M
88M
0M
80M
0M
48M
26.93%
563M
0M
97M
22M
74M
538M
27.33%
-29M
566M
520M
492M
0M
46M
0M
39M
0M
24M
30.22%
492M
0M
68M
29M
39M
526M
23.71%
-15M
541M
461M
445M
0M
81M
0M
72M
0M
42M
25.67%
445M
0M
87M
15M
72M
460M
22.15%
-19M
479M
431M
412M
0M
48M
0M
41M
0M
24M
-364.84%
412M
0M
61M
19M
42M
532M
16.68%
-21M
553M
486M
465M
0M
67M
0M
63M
0M
38M
22.15%
465M
0M
87M
21M
66M
422M
24.39%
-23M
445M
410M
387M
0M
35M
0M
31M
0M
18M
42.19%
387M
0M
52M
23M
29M
425M
11.37%
-13M
438M
373M
360M
0M
65M
0M
57M
0M
34M
22.71%
360M
0M
70M
13M
58M
377M
17.22%
-16M
393M
355M
339M
0M
38M
0M
32M
0M
-9M
-161.90%
339M
0M
50M
16M
33M
456M
13.74%
-22M
479M
423M
0M
0M
55M
0M
51M
0M
31M
28.99%
401M
0M
56M
22M
33M
340M
3.57%
-13M
353M
327M
0M
0M
26M
0M
21M
0M
13M
23.08%
313M
0M
38M
13M
24M
382M
9.84%
101M
281M
225M
0M
0M
57M
0M
48M
0M
27M
21.88%
325M
0M
64M
13M
51M
321M
3.98%
89M
232M
201M
0M
0M
31M
0M
25M
0M
15M
15.75%
290M
0M
39M
12M
27M
401M
6.56%
100M
301M
253M
0M
0M
48M
0M
42M
0M
24M
17.24%
353M
0M
42M
14M
28M
328M
19.03%
95M
233M
202M
0M
0M
30M
0M
21M
0M
10M
35.06%
298M
0M
43M
13M
30M
348M
15.18%
97M
250M
205M
0M
0M
45M
0M
39M
0M
22M
20.43%
302M
0M
53M
12M
41M
309M
9.23%
85M
224M
201M
0M
0M
23M
0M
17M
0M
13M
20.95%
286M
0M
33M
12M
21M
376M
16.21%
98M
279M
235M
0M
0M
44M
0M
35M
0M
20M
18.71%
333M
0M
32M
12M
20M
275M
-2.20%
78M
197M
172M
0M
0M
25M
0M
17M
0M
8M
14.93%
250M
0M
36M
10M
25M
302M
1.11%
84M
218M
179M
0M
0M
39M
0M
34M
0M
19M
6.90%
263M
0M
47M
11M
36M
283M
3.10%
73M
210M
182M
0M
0M
28M
0M
20M
0M
11M
-2.78%
255M
0M
40M
13M
27M
324M
10.66%
82M
242M
205M
0M
0M
37M
0M
30M
0M
17M
0.00%
287M
0M
31M
13M
17M
282M
14.19%
80M
201M
179M
0M
0M
22M
0M
14M
0M
7M
19.64%
260M
0M
32M
12M
20M
299M
-
82M
216M
174M
0M
0M
43M
0M
34M
0M
17M
19.64%
256M
0M
51M
11M
41M
274M
-
75M
199M
173M
0M
0M
26M
0M
21M
0M
11M
19.64%
249M
0M
31M
11M
21M
293M
-
325M
-33M
-70M
0M
0M
37M
0M
32M
0M
17M
19.64%
255M
0M
43M
12M
31M
247M
-
79M
168M
155M
0M
0M
14M
0M
10M
0M
6M
19.64%
233M
0M
16M
0M
8M
232M
-
0M
232M
0M
0M
0M
232M
0M
0M
0M
0M
19.64%
0M
0M
232M
0M
0M
216M
-
0M
216M
0M
0M
0M
216M
0M
0M
0M
0M
19.64%
0M
0M
216M
0M
0M
248M
-
0M
248M
-797M
0M
0M
-549M
0M
0M
0M
0M
19.64%
797M
0M
-549M
0M
0M
205M
-
0M
205M
0M
0M
0M
205M
0M
0M
0M
0M
19.64%
0M
0M
205M
0M
0M
224M
-
0M
224M
0M
0M
0M
224M
0M
0M
0M
0M
19.64%
0M
0M
224M
0M
0M
205M
-
0M
205M
0M
0M
0M
205M
0M
0M
0M
0M
19.64%
0M
0M
205M
0M
0M
248M
-
0M
248M
-737M
0M
0M
-489M
0M
0M
0M
0M
19.64%
737M
0M
-489M
0M
0M
186M
-
0M
186M
0M
0M
0M
186M
0M
0M
0M
0M
19.64%
0M
0M
186M
0M
0M
200M
-
0M
200M
0M
0M
0M
200M
0M
0M
0M
0M
19.64%
0M
0M
200M
0M
0M
177M
-
0M
177M
0M
0M
0M
177M
0M
0M
0M
0M
19.64%
0M
0M
177M
0M
0M
212M
-
0M
212M
-692M
0M
0M
-481M
0M
0M
0M
0M
19.64%
692M
0M
-481M
0M
0M
179M
-
0M
179M
0M
0M
0M
179M
0M
0M
0M
0M
19.64%
0M
0M
179M
0M
0M
61M
-
0M
61M
0M
0M
0M
61M
0M
0M
0M
0M
19.64%
0M
0M
61M
0M
0M
55M
-
0M
55M
0M
0M
0M
55M
0M
0M
0M
0M
19.64%
0M
0M
55M
0M
0M
65M
-
0M
65M
-207M
0M
0M
-142M
0M
0M
0M
0M
19.64%
207M
0M
-142M
0M
0M
49M
-
0M
49M
0M
0M
0M
49M
0M
0M
0M
0M
19.64%
0M
0M
49M
0M
0M