|
Revenue
|
0.02B | 0.02B | 0.02B | 0.09B | 0.06B | 0.04B | 0.01B | 0.15B | 0.04B | 0.07B | 0.01B | 0.31B | 0.03B | 0.08B | 0.02B | 0.10B | 0.04B | 0.09B | 0.01B | | 0.04B | 0.14B | 0.02B | 0.04B | 0.04B | 0.07B | 0.01B | | 0.08B | 0.09B | 0.01B | 0.03B | 0.10B | 0.03B | 0.01B | 0.27B | 0.03B | 0.20B | 0.01B | 0.03B | 0.13B | 0.15B | 0.01B | 0.34B | 0.07B | 0.09B | 0.01B | 0.31B | 0.06B | 0.06B | 0.05B | 0.05B | 0.06B | 0.06B | 0.07B | 0.08B | 0.07B | 0.08B | 0.08B | 0.08B | 0.08B | 0.09B | 0.08B | 0.09B |
|
Amortization - Intangibles
|
| | | | | | | | | | | | | | | | | | | 0.00B | 0.00B | 0.00B | | 0.00B | 0.00B | 0.00B | | 0.00B | -0.00B | 0.00B | | -0.00B | -0.00B | -0.00B | | -0.00B | 0.00B | -0.00B | | -0.00B | -0.00B | -0.00B | | -0.00B | 0.00B | -0.00B | | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | 0.00B | -0.00B | -0.00B | -0.00B | 0.00B | -0.00B | -0.00B | -0.00B |
|
Wages, Salaries and Other
|
-0.00B | -0.00B | -0.00B | -0.00B | 0.00B | 0.00B | | -0.00B | 0.00B | 0.00B | | -0.00B | 0.00B | 0.00B | | 0.00B | 0.00B | 0.00B | | 0.00B | 0.00B | 0.00B | | 0.00B | 0.00B | 0.00B | | 0.02B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Selling, General & Administrative
|
0.00B | 0.00B | 0.00B | 0.02B | 0.00B | 0.00B | 0.00B | 0.03B | 0.00B | 0.00B | 0.00B | 0.03B | 0.00B | 0.00B | 0.00B | 0.03B | 0.00B | 0.00B | 0.00B | 0.03B | 0.00B | 0.00B | 0.00B | 0.03B | 0.00B | -0.00B | 0.00B | 0.03B | 0.00B | 0.00B | 0.00B | 0.03B | 0.01B | 0.00B | 0.00B | 0.03B | 0.00B | 0.00B | 0.00B | 0.03B | 0.00B | 0.00B | 0.00B | 0.02B | 0.00B | 0.00B | 0.00B | 0.03B | 0.00B | 0.00B | | | | | | | | | | | | | | |
|
Restructuring Costs
|
0.00B | 0.00B | 0.00B | 0.01B | 0.00B | 0.00B | 0.00B | 0.01B | 0.00B | 0.00B | 0.00B | 0.01B | 0.00B | 0.00B | 0.00B | 0.01B | 0.00B | 0.00B | 0.00B | 0.01B | 0.00B | 0.00B | 0.00B | 0.01B | 0.00B | 0.00B | 0.00B | 0.01B | 0.00B | 0.00B | 0.00B | 0.01B | 0.00B | 0.00B | 0.00B | 0.01B | 0.00B | 0.00B | 0.00B | 0.01B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.01B | 0.00B | 0.00B | | | | | | | | | | | | | | |
|
Other Operating Expenses
|
-0.01B | -0.01B | -0.01B | -0.04B | -0.01B | 0.01B | 0.00B | 0.03B | 0.01B | 0.01B | 0.01B | 0.15B | 0.01B | 0.01B | 0.02B | -0.02B | 0.01B | 0.01B | 0.01B | | 0.01B | 0.02B | 0.01B | | 0.01B | 0.02B | 0.01B | | -0.01B | 0.01B | 0.01B | 0.18B | -0.02B | -0.01B | 0.01B | 0.13B | -0.01B | | 0.01B | -0.04B | | | 0.01B | -0.04B | -0.01B | -0.01B | 0.01B | -0.05B | -0.02B | -0.02B | -0.01B | -0.02B | -0.02B | -0.02B | -0.02B | -0.02B | -0.02B | -0.02B | -0.02B | -0.02B | -0.02B | -0.02B | -0.02B | -0.03B |
|
Operating Expenses
|
-0.01B | -0.01B | -0.01B | -0.01B | -0.01B | 0.01B | 0.00B | 0.06B | 0.01B | 0.01B | 0.01B | 0.19B | 0.01B | 0.01B | 0.02B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.02B | 0.02B | 0.01B | 0.01B | 0.02B | 0.01B | 0.28B | -0.01B | 0.02B | 0.01B | 0.21B | -0.01B | -0.01B | 0.01B | 0.17B | -0.01B | 0.00B | 0.01B | -0.01B | 0.00B | 0.00B | 0.01B | -0.01B | -0.01B | -0.01B | 0.01B | -0.01B | -0.02B | -0.02B | -0.01B | -0.02B | -0.02B | -0.02B | -0.02B | -0.02B | -0.02B | -0.02B | -0.02B | -0.02B | -0.02B | -0.02B | -0.02B | -0.03B |
|
Operating Income
|
| 0.01B | | | | 0.03B | 0.02B | 0.18B | 0.02B | | 0.01B | 0.29B | 0.02B | 0.02B | 0.03B | 0.27B | 0.02B | 0.02B | 0.02B | 0.30B | 0.03B | 0.02B | 0.03B | 0.37B | 0.04B | 0.03B | 0.02B | 0.40B | 0.03B | 0.03B | 0.02B | 0.31B | 0.02B | 0.02B | 0.02B | 0.24B | 0.02B | 0.02B | 0.02B | 0.23B | 0.04B | 0.02B | 0.02B | 0.33B | 0.03B | 0.02B | 0.02B | 0.33B | 0.05B | 0.05B | | 0.06B | | | | | 0.05B | 0.05B | 0.05B | 0.15B | 0.05B | 0.06B | 0.05B | |
|
EBIT
|
2.85B | 0.01B | 3.46B | 3.79B | 4.24B | 0.03B | 0.02B | 0.18B | 0.02B | 5.03B | 0.01B | 0.29B | 0.02B | 0.02B | 0.03B | 0.27B | 0.02B | 0.02B | 0.02B | 0.30B | 0.03B | 0.02B | 0.03B | 0.37B | 0.04B | 0.03B | 0.02B | 0.40B | 0.03B | 0.03B | 0.02B | 0.31B | 0.02B | 0.02B | 0.02B | 0.24B | 0.02B | 0.02B | 0.02B | 0.23B | 0.04B | 0.02B | 0.02B | 0.33B | 0.03B | 0.02B | 0.02B | 0.33B | 0.05B | 0.05B | -0.02B | 0.06B | | -0.07B | -0.08B | | 0.05B | 0.05B | 0.05B | 0.15B | 0.05B | 0.06B | 0.05B | |
|
Non Operating Investment Income
|
| | | 0.00B | 0.00B | 0.00B | | 0.00B | 0.00B | 0.00B | | | -0.00B | 0.00B | | 0.00B | 0.00B | 0.00B | | 0.00B | 0.00B | 0.00B | | | | | | | 0.00B | | | -0.00B | 0.00B | -0.00B | | 0.00B | 0.00B | 0.00B | | -0.00B | -0.00B | | | -0.00B | -0.00B | 0.00B | | -0.00B | 0.00B | -0.00B | -0.00B | -0.00B | 0.00B | -0.00B | 0.00B | 0.00B | 0.00B | -0.00B | 0.00B | -0.00B | 0.00B | 0.00B | 0.00B | 0.00B |
|
Interest & Investment Income
|
| | | | | 0.04B | 0.01B | 0.16B | 0.04B | 0.00B | 0.02B | 0.19B | 0.05B | 0.05B | 0.02B | -0.15B | 0.05B | 0.05B | 0.02B | -0.05B | -0.06B | -0.05B | 0.02B | -0.06B | -0.06B | -0.06B | 0.02B | -0.06B | -0.06B | -0.06B | 0.02B | | -0.06B | -0.06B | 0.02B | | -0.07B | -0.07B | 0.02B | | -0.06B | -0.04B | 0.01B | | -0.03B | -0.03B | 0.01B | | -0.05B | 0.16B | 0.09B | 0.13B | 0.14B | 0.16B | 0.18B | 0.19B | -0.19B | 0.20B | 0.20B | 0.20B | 0.19B | 0.19B | 0.19B | 0.19B |
|
Other Non Operating Income
|
0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | | 0.00B | 0.00B | 0.00B | | 0.00B | 0.00B | 0.00B | | 0.00B | 0.00B | 0.00B | | 0.00B | 0.00B | 0.00B | | 0.00B | 0.00B | 0.01B | | 0.01B | 0.00B | 0.01B | | 0.00B | 0.00B | 0.00B | | 0.00B | 0.00B | 0.00B | | 0.00B | 0.00B | 0.00B | | | | 0.00B | | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B |
|
Non Operating Income
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00B | | | 0.01B | 0.00B | 0.00B | | 0.01B | 0.00B | 0.01B | | 0.00B | 0.00B | -0.00B | | 0.00B | 0.00B | 0.00B | | 0.01B | 0.01B | 0.00B | 0.01B | 0.00B | 0.01B | 0.00B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.02B | 0.02B | 0.02B |
|
EBT
|
2.86B | 2.94B | 3.48B | 3.81B | 4.26B | 4.50B | 4.54B | 4.67B | 4.88B | 5.01B | 4.90B | 5.44B | 5.66B | 5.85B | 6.03B | 5.83B | 5.72B | 6.04B | 6.05B | 6.31B | 6.18B | 6.52B | 6.29B | 6.23B | 6.13B | 6.06B | 6.03B | 5.55B | 5.27B | 5.14B | 4.70B | 5.12B | 4.88B | 5.14B | 5.02B | 5.30B | 4.99B | 5.18B | 4.87B | 5.41B | 4.85B | 4.00B | 4.00B | 4.51B | 4.65B | 4.82B | 4.69B | 5.31B | 6.03B | 6.39B | 0.03B | 0.27B | | 0.04B | 0.05B | | -0.01B | 0.38B | 0.38B | 0.48B | 0.12B | 0.39B | 0.37B | |
|
Profit After Tax
|
0.01B | -0.00B | 0.03B | 0.06B | 0.01B | 0.04B | 0.02B | 0.12B | 0.03B | 0.05B | 0.06B | 0.02B | 0.02B | 5.85B | 0.06B | 0.09B | 5.72B | 0.04B | 0.06B | 6.31B | 0.02B | 6.52B | 0.07B | 6.23B | 6.13B | 6.06B | 0.01B | 5.55B | 5.27B | 0.04B | 0.01B | 5.12B | 4.88B | 5.14B | 0.01B | 0.01B | 4.99B | 5.18B | 0.06B | 5.41B | 4.85B | 4.00B | 0.05B | 4.51B | 0.01B | 0.01B | 0.01B | 5.31B | 0.04B | 0.04B | 0.03B | 0.03B | 0.04B | 0.04B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.06B | 0.05B | 0.06B |
|
Income from Non-Controlling Interests
|
-0.00B | -0.00B | 0.00B | -0.00B | | 0.00B | | 0.00B | 0.00B | 0.00B | | 0.00B | 0.00B | | | -0.00B | -0.00B | 0.00B | | -0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Income from Continuing Operations
|
2.86B | 2.94B | 3.48B | 3.81B | 4.26B | 4.50B | 4.54B | 4.67B | 4.88B | 5.01B | 4.90B | 5.44B | 5.66B | 5.85B | 6.03B | 5.83B | 5.72B | 6.04B | 6.05B | 6.31B | 6.18B | 6.52B | 6.29B | 6.23B | 6.13B | 6.06B | 6.03B | 5.55B | 5.27B | 5.14B | 4.70B | 5.12B | 4.88B | 5.14B | 5.02B | 5.30B | 4.99B | 5.18B | 4.87B | 5.41B | 4.85B | 4.00B | 4.00B | 4.51B | 4.65B | 4.82B | 4.69B | 5.31B | 6.03B | 6.39B | 0.03B | 0.27B | | 0.04B | 0.05B | | -0.01B | 0.38B | 0.38B | 0.48B | 0.12B | 0.39B | 0.37B | |
|
Consolidated Net Income
|
2.86B | 2.94B | 3.48B | 3.81B | 4.26B | 4.50B | 4.54B | -0.00B | -0.00B | -0.00B | 4.90B | -0.00B | -0.00B | 0.00B | 6.03B | | | | 6.05B | | 6.18B | 6.52B | 6.29B | | 6.13B | 6.06B | 6.03B | | 5.27B | 5.14B | 4.70B | 5.12B | 4.88B | 5.14B | 5.02B | 5.30B | 4.99B | 5.18B | 4.87B | 5.41B | 4.85B | 4.00B | 4.00B | 4.51B | 4.65B | 4.82B | 4.69B | 5.31B | 6.03B | 6.39B | 0.03B | 0.27B | | 0.04B | 0.05B | | -0.01B | 0.38B | 0.38B | 0.48B | 0.12B | 0.39B | 0.37B | |
|
Income towards Parent Company
|
2.86B | 2.94B | 3.48B | 3.81B | 4.26B | 4.50B | 4.54B | -0.00B | -0.00B | -0.00B | 4.90B | -0.00B | -0.00B | 0.00B | 6.03B | | | | 6.05B | | 6.18B | 6.52B | 6.29B | | 6.13B | 6.06B | 6.03B | | 5.27B | 5.14B | 4.70B | 5.12B | 4.88B | 5.14B | 5.02B | 5.30B | 4.99B | 5.18B | 4.87B | 5.41B | 4.85B | 4.00B | 4.00B | 4.51B | 4.65B | 4.82B | 4.69B | 5.31B | 6.03B | 6.39B | 0.03B | 0.27B | | 0.04B | 0.05B | | -0.01B | 0.38B | 0.38B | 0.48B | 0.12B | 0.39B | 0.37B | |
|
Net Income towards Common Stockholders
|
2.86B | 2.94B | 3.48B | 3.81B | 4.26B | 4.50B | 4.54B | -0.00B | -0.00B | -0.00B | 4.90B | -0.00B | -0.00B | 0.00B | 6.03B | | | | 6.05B | | 6.18B | 6.52B | 6.29B | | 6.13B | 6.06B | 6.03B | | 5.27B | 5.14B | 4.70B | 5.12B | 4.88B | 5.14B | 5.02B | 5.30B | 4.99B | 5.18B | 4.87B | 5.41B | 4.85B | 4.00B | 4.00B | 4.51B | 4.65B | 4.82B | 4.69B | 5.31B | 6.03B | 6.39B | 0.03B | 0.27B | | 0.04B | 0.05B | | -0.01B | 0.38B | 0.38B | 0.48B | 0.12B | 0.39B | 0.37B | |
|
EPS (Basic)
|
0.00B | 0.00B | 0.00B | | 0.00B | 3.95B | | | -0.00B | | | 0.00 | -0.00B | | | | | | | | 8.03B | 5.82B | | | 10.21B | 5.18B | | | | | | | 0.00B | 0.00B | | | | 4.71B | | | | | | | | | | | 5.91B | 6.26B | 0.02B | | | 0.02B | 0.01B | | -0.01B | 0.14B | 0.09B | 0.09B | 0.08B | 0.22B | 0.25B | |
|
EPS (Weighted Average and Diluted)
|
10.21B | 9.20B | 4.76B | 3.31B | 9.68B | 3.95B | | -0.00B | -0.00B | -0.00B | | 0.00 | -0.00B | 0.00B | | | | | | | 8.03B | 5.87B | | | 10.21B | 5.18B | | | 0.00B | 4.94B | | | | 0.00B | | | | | | | | | | | | | | 3.28B | 5.91B | 6.26B | 0.02B | 0.11B | | 0.02B | 0.01B | | -0.01B | 0.14B | 0.09B | 0.09B | 0.08B | 0.22B | 0.25B | |
|
Shares Outstanding (Weighted Average)
|
0.00B | 0.00B | 0.00B | | 0.00B | 1.14 | | | 0.86 | | | 0.04B | 0.43 | | | 0.00B | 0.61 | 1.14 | | 2.27 | 0.77 | 1.12 | | 0.03B | 0.60 | 1.17 | | 0.00B | | | | | 0.00B | 0.00B | | | | 1.10 | | | | | | | | | | | 1.02 | 1.02 | 1.68 | | 1.02 | 2.03 | 3.28 | 0.04B | 1.40 | 2.76 | 4.20 | 5.60 | 1.40 | 1.73 | 1.48 | 0.00B |
|
Shares Outstanding (Diluted Average)
|
0.28 | 0.32 | 0.73 | 1.15 | 0.44 | 1.14 | | 2.24 | 0.86 | 1.47 | | 0.04B | 0.43 | 0.99 | | 2.20 | 0.61 | 1.14 | | 2.25 | 0.77 | 1.11 | | 0.03B | 0.60 | 1.17 | | 0.00B | 0.00B | 1.04 | | | | 0.00B | | | | | | | | | | | | | | 1.62 | 1.02 | 1.02 | 1.68 | 2.54 | 1.02 | 2.03 | 3.28 | 4.55 | 1.40 | 2.76 | 4.20 | 5.60 | 1.40 | 1.73 | 1.48 | 6.11 |
|
EBITDA
|
2.85B | 0.01B | 3.46B | 3.79B | 4.24B | 0.03B | 0.02B | 0.18B | 0.02B | 5.03B | 0.01B | 0.29B | 0.02B | 0.02B | 0.03B | 0.27B | 0.02B | 0.02B | 0.02B | 0.30B | 0.03B | 0.02B | 0.03B | 0.37B | 0.04B | 0.03B | 0.02B | 0.40B | 0.03B | 0.03B | 0.02B | 0.31B | 0.02B | 0.02B | 0.02B | 0.24B | 0.02B | 0.02B | 0.02B | 0.23B | 0.04B | 0.02B | 0.02B | 0.33B | 0.03B | 0.02B | 0.02B | 0.33B | 0.05B | 0.05B | -0.02B | 0.06B | | -0.07B | -0.08B | | 0.05B | 0.05B | 0.05B | 0.00B | 0.05B | 0.06B | 0.01B | 0.00B |
|
Interest Expenses
|
-0.01B | -0.01B | -0.01B | -0.01B | -0.01B | 0.01B | 0.00B | -0.02B | 0.02B | 0.02B | 0.01B | -0.03B | 0.02B | 0.02B | 0.01B | -0.02B | 0.02B | 0.02B | 0.01B | -0.02B | 0.02B | -0.04B | 0.01B | -0.02B | 0.02B | 0.04B | 0.01B | -0.02B | -0.02B | 0.03B | 0.01B | -0.03B | -0.03B | -0.03B | 0.01B | -0.05B | -0.05B | -0.04B | 0.01B | -0.04B | -0.03B | -0.02B | 0.01B | -0.02B | -0.01B | -0.01B | 0.00B | -0.01B | -0.09B | -0.11B | -0.05B | -0.08B | 0.09B | -0.11B | -0.12B | -0.13B | -0.13B | -0.13B | -0.13B | -0.13B | 0.12B | -0.13B | -0.13B | -0.12B |