|
Provisions
|
| | | | | | | | | | 0.00B | 8.30B | | | -0.00B | 0.02B | 0.02B | | 0.00B | | | | | | | | 0.02B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Revenue
|
0.24B | | 0.30B | | 0.55B | 0.33B | 0.40B | | 0.33B | 1.24B | 0.48B | 0.30B | 0.30B | 0.48B | 0.56B | 0.42B | 0.94B | 0.61B | 0.63B | 0.45B | 0.55B | 0.69B | | 2.36B | 0.64B | 0.71B | 0.67B | 0.01B | 0.59B | 0.69B | 0.71B | 0.59B | -0.00B | -0.01B | -0.01B | 0.65B | -0.01B | -0.01B | 0.75B | 0.74B | 0.62B | 0.80B | 0.74B | 0.66B | 0.46B | 0.23B | 0.60B | 0.69B | -0.01B | 0.75B | 0.80B | 0.78B | 0.77B | 0.90B | 0.85B | 0.72B | 0.70B | 0.84B | 0.87B | 0.78B | 0.70B | 0.86B | 0.89B | 0.82B | 0.71B | 0.92B | 0.91B |
|
Interest Income - Total
|
| | | | | | | | | | | 0.00B | | | 0.01B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | | | 0.00B | 0.00B | 0.01B | 0.01B | 0.00B | 0.00B | 0.01B | | | | | 0.02B | | | 0.02B | 0.03B | 0.01B | 0.02B | 0.03B | 0.03B | 0.01B | 0.02B | 0.03B | | | | | | | | | | | | | | 0.02B | 0.03B | 0.06B | | 0.02B | 0.05B | 0.07B |
|
Interest Expenses
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00B | 0.00B | 0.01B | 0.01B | 0.00B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | | 0.01B | | 0.02B | | 0.01B | 0.01B | 0.01B | 0.01B | 0.00B | 0.01B | 0.01B | 0.01B | 0.01B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | | 0.03B | | | |
|
Interest Income - Net
|
| -0.00B | 0.00B | -0.00B | | | | | | | | 0.00B | | | 0.01B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | | | 0.00B | 0.00B | 0.01B | 0.01B | -0.00B | 0.00B | 0.00B | | | | | 0.01B | | | 0.01B | 0.02B | -0.00B | 0.01B | 0.03B | 0.02B | 0.01B | 0.00B | 0.03B | | | | | | | | | | | | | | -0.01B | 0.01B | 0.06B | | 0.02B | 0.05B | 0.07B |
|
Selling, General & Administrative
|
0.03B | 0.10B | 0.03B | | 0.03B | 0.04B | 0.04B | 0.11B | 0.04B | 0.15B | 0.05B | 0.05B | 0.05B | 0.05B | 0.06B | 0.07B | 0.07B | 0.07B | 0.07B | 0.07B | 0.07B | 0.07B | | 0.29B | 0.08B | 0.08B | 0.08B | | 0.08B | 0.08B | 0.09B | 0.09B | 0.09B | 0.09B | 0.09B | 0.10B | 0.09B | 0.09B | 0.09B | 0.09B | 0.09B | 0.09B | 0.08B | 0.08B | 0.07B | 0.06B | 0.06B | 0.07B | 0.07B | 0.08B | 0.08B | 0.08B | 0.08B | 0.09B | 0.08B | 0.07B | 0.08B | 0.08B | 0.08B | 0.09B | 0.11B | 0.12B | 0.08B | 0.08B | 0.09B | | 0.26B |
|
Restructuring Costs
|
0.00B | 0.01B | 0.00B | | 0.00B | 0.00B | | 0.00B | 0.00B | 0.00B | 0.01B | 0.00B | 0.00B | 0.00B | 0.01B | 0.01B | 0.00B | | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | | 0.00B | 0.00B | 0.00B | | 0.01B | 0.00B | 0.00B | 0.00B | 0.01B | 0.00B | 0.00B | 0.01B | 0.01B | 0.00B | 0.00B | 0.02B | 0.01B | 0.02B | 0.00B | 0.02B | 0.01B | 0.03B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | | | | 0.01B | 0.00B | | | 0.01B | 0.00B | | | | | | |
|
Other Operating Expenses
|
| | | | | | | | | | -0.01B | | | | | | | | -0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Operating Expenses
|
0.03B | 0.11B | 0.03B | | 0.04B | 0.04B | 0.04B | 0.12B | 0.04B | 0.15B | 0.05B | 0.05B | 0.05B | 0.06B | 0.07B | 0.07B | 0.08B | 0.07B | 0.07B | 0.07B | 0.07B | 0.07B | 0.00B | 0.29B | 0.08B | 0.08B | 0.08B | | 0.09B | 0.09B | 0.09B | 0.09B | 0.10B | 0.09B | 0.10B | 0.11B | 0.10B | 0.10B | 0.09B | 0.11B | 0.10B | 0.11B | 0.08B | 0.09B | 0.08B | 0.09B | 0.07B | 0.08B | 0.07B | 0.08B | 0.08B | 0.08B | 0.08B | 0.09B | 0.08B | 0.08B | 0.08B | 0.08B | 0.08B | 0.10B | 0.11B | 0.12B | 0.08B | 0.08B | 0.09B | | 0.26B |
|
Operating Income
|
0.01B | 0.05B | 0.04B | | 0.03B | 0.05B | 0.06B | 0.15B | 0.04B | 0.19B | 0.04B | -0.04B | -0.04B | 0.03B | 0.09B | 0.04B | 0.08B | 0.12B | 0.11B | 0.04B | 0.08B | 0.12B | | 0.37B | 0.06B | 0.11B | 0.13B | | 0.07B | 0.10B | 0.13B | 0.07B | 0.09B | 0.12B | 0.12B | 0.06B | 0.08B | 0.12B | 0.13B | 0.08B | 0.03B | 0.11B | 0.12B | 0.02B | -0.09B | -0.24B | 0.07B | 0.08B | 0.11B | 0.16B | 0.20B | 0.18B | 0.16B | 0.17B | 0.17B | 0.09B | 0.13B | 0.18B | 0.15B | 0.18B | 0.11B | 0.14B | 0.19B | 0.18B | 0.13B | 0.20B | 0.19B |
|
EBIT
|
0.01B | 0.05B | 0.04B | | 0.03B | 0.05B | 0.06B | 0.15B | 0.04B | 0.19B | 0.04B | -0.04B | -0.04B | 0.03B | 0.09B | 0.04B | 0.08B | 0.12B | 0.11B | 0.04B | 0.08B | 0.12B | | 0.37B | 0.06B | 0.11B | 0.13B | | 0.07B | 0.10B | 0.13B | 0.07B | 0.09B | 0.12B | 0.12B | 0.06B | 0.08B | 0.12B | 0.13B | 0.08B | 0.03B | 0.11B | 0.12B | 0.02B | -0.09B | -0.24B | 0.07B | 0.08B | 0.11B | 0.16B | 0.20B | 0.18B | 0.16B | 0.17B | 0.17B | 0.09B | 0.13B | 0.18B | 0.15B | 0.18B | 0.11B | 0.14B | 0.19B | 0.18B | 0.13B | 0.20B | 0.19B |
|
Non Operating Investment Income
|
| | | | | | | | | | -0.00B | | | | -0.00B | | | | 0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
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 | 0.01B | 0.00B | 0.00B | 0.00B | 0.00B | | 0.00B | 0.00B | 0.00B | | 0.00B | 0.00B | 0.01B | 0.01B | | | | 0.01B | | | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.02B | 0.01B | 0.01B | | 0.15B | 0.17B | 0.00B | | | | 0.01B | | | | 0.02B | 0.02B | 0.02B | 0.03B | 0.03B | 0.03B | 0.03B | 0.04B |
|
EBT
|
0.01B | 0.05B | 0.04B | | 0.03B | 0.05B | 0.06B | 0.14B | 0.09B | 0.18B | 0.04B | -0.05B | -0.05B | 0.03B | 0.08B | 0.04B | 0.08B | 0.12B | 0.10B | 0.04B | 0.08B | 0.12B | | 0.37B | 0.06B | 0.10B | 0.12B | | 0.07B | 0.10B | 0.12B | 0.06B | 0.09B | 0.11B | 0.12B | 0.06B | 0.07B | 0.11B | 0.12B | 0.07B | 0.02B | 0.10B | 0.11B | 0.01B | -0.10B | -0.25B | 0.06B | 0.07B | 0.10B | 0.15B | 0.20B | 0.17B | 0.16B | 0.17B | 0.17B | 0.08B | 0.11B | 0.16B | 0.13B | 0.16B | 0.08B | 0.12B | 0.16B | 0.15B | 0.10B | 0.17B | 0.15B |
|
Tax Provisions
|
| | | | | | | | 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 | 0.00B | 0.00B | | 0.00B | 0.01B | 0.01B | -0.01B | 0.00B | 0.01B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.01B | 0.00B | 0.00B | 0.00B | -0.02B | -0.00B | -0.00B | 0.00B | -0.00B | 0.00B | 0.01B | 0.01B | -0.00B | 0.01B | 0.01B | 0.01B | -0.00B | 0.01B | 0.01B | 0.01B | 0.00B | 0.00B | 0.06B | 0.03B | 0.02B | 0.02B | 0.03B | 0.03B |
|
Profit After Tax
|
0.01B | 0.05B | 0.04B | | 0.03B | 0.05B | 0.06B | 0.14B | 0.09B | 0.18B | 0.04B | -0.05B | -0.05B | 0.03B | 0.09B | 0.04B | 0.07B | 0.12B | 0.10B | 0.04B | 0.08B | 0.12B | | 0.37B | 0.06B | 0.10B | 0.12B | | 0.06B | 0.09B | 0.11B | 0.07B | 0.08B | 0.11B | 0.12B | 0.05B | 0.07B | 0.11B | 0.11B | 0.06B | 0.02B | 0.10B | 0.10B | 0.03B | -0.10B | -0.25B | 0.06B | 0.07B | 0.10B | 0.15B | 0.19B | 0.17B | 0.15B | 0.16B | 0.15B | 0.08B | 0.10B | 0.16B | 0.13B | 0.15B | 0.08B | 0.06B | 0.13B | 0.13B | 0.08B | 0.14B | 0.12B |
|
Net Income - Minority
|
-0.73B | | -0.81B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Income from Continuing Operations
|
0.01B | 0.05B | 0.04B | | 0.03B | 0.05B | 0.06B | 0.14B | 0.09B | 0.18B | 0.04B | -0.05B | -0.05B | 0.03B | 0.09B | 0.04B | 0.07B | 0.12B | 0.10B | 0.04B | 0.08B | 0.12B | | 0.37B | 0.06B | 0.10B | 0.12B | | 0.06B | 0.09B | 0.11B | 0.07B | 0.08B | 0.11B | 0.12B | 0.05B | 0.07B | 0.11B | 0.11B | 0.06B | 0.02B | 0.10B | 0.10B | 0.03B | -0.10B | -0.25B | 0.06B | 0.07B | 0.10B | 0.15B | 0.19B | 0.17B | 0.15B | 0.16B | 0.15B | 0.08B | 0.10B | 0.16B | 0.13B | 0.15B | 0.08B | 0.06B | 0.13B | 0.13B | 0.08B | 0.14B | 0.12B |
|
Consolidated Net Income
|
0.01B | 0.05B | 0.04B | | 0.03B | 0.05B | 0.06B | 0.14B | 0.09B | 0.18B | 0.04B | -0.05B | -0.05B | 0.03B | 0.09B | 0.04B | 0.07B | 0.12B | 0.10B | 0.04B | 0.08B | 0.12B | | 0.37B | 0.06B | 0.10B | 0.12B | | 0.06B | 0.09B | 0.11B | 0.07B | 0.08B | 0.11B | 0.12B | 0.05B | 0.07B | 0.11B | 0.11B | 0.06B | 0.02B | 0.10B | 0.10B | 0.03B | -0.10B | -0.25B | 0.06B | 0.07B | 0.10B | 0.15B | 0.19B | 0.17B | 0.15B | 0.16B | 0.15B | 0.08B | 0.10B | 0.16B | 0.13B | 0.15B | 0.08B | 0.06B | 0.13B | 0.13B | 0.08B | 0.14B | 0.12B |
|
Income towards Parent Company
|
0.01B | 0.05B | 0.04B | | 0.03B | 0.05B | 0.06B | 0.06B | 0.04B | 0.19B | 0.05B | -0.05B | -0.05B | 0.03B | 0.09B | 0.04B | 0.07B | 0.12B | 0.10B | 0.04B | 0.08B | 0.12B | 0.36B | 0.36B | 0.06B | 0.10B | 0.12B | | 0.06B | 0.09B | 0.11B | 0.07B | 0.08B | 0.11B | 0.12B | 0.05B | 0.07B | 0.11B | 0.11B | 0.06B | 0.02B | 0.10B | 0.10B | 0.03B | -0.10B | -0.25B | 0.06B | 0.07B | 0.10B | 0.15B | 0.19B | 0.17B | 0.15B | 0.16B | 0.15B | 0.08B | 0.10B | 0.16B | 0.13B | 0.15B | 0.08B | 0.06B | 0.13B | 0.13B | 0.08B | 0.14B | 0.12B |
|
Net Income towards Common Stockholders
|
0.01B | 0.06B | 0.04B | | 0.03B | 0.05B | 0.06B | 0.06B | 0.10B | 0.19B | 0.05B | -0.05B | -0.05B | 0.03B | 0.16B | 0.04B | 0.04B | 0.07B | 0.10B | 0.04B | 0.08B | 0.12B | 0.36B | 0.36B | 0.06B | 0.10B | 0.13B | 0.32B | 0.07B | 0.10B | 0.12B | 0.07B | 0.09B | 0.11B | 0.12B | 0.07B | 0.07B | 0.11B | 0.12B | 0.09B | 0.03B | 0.12B | 0.10B | 0.08B | -0.10B | -0.20B | 0.06B | 0.07B | 0.10B | 0.14B | 0.16B | 0.15B | 0.14B | 0.16B | 0.15B | 0.12B | 0.08B | 0.11B | 0.13B | 0.13B | 0.10B | 0.12B | 0.13B | 0.13B | 0.08B | 0.14B | 0.12B |
|
EPS (Basic)
|
78.77 | | 53.65 | | | 0.00 | 0.00 | 0.00 | | | 25.11 | | | 0.00B | 128.93 | 0.00B | 0.00B | 39.51 | 36.66 | 0.00B | 0.00B | 0.00B | | 0.00 | 0.00B | 0.00B | 109.91 | 252.22 | 0.00B | 0.00B | 0.00B | 50.68 | 0.25 | | 0.00 | 41.73 | 0.00 | 0.00 | 86.20 | 0.00B | 298.18 | 0.00B | 0.00B | 0.00B | | | 201.27 | 0.00B | 0.00 | 0.00 | 0.00 | 48.21 | 0.00 | 0.00 | 0.00 | 39.86 | | 0.00 | 0.00 | 42.64 | 0.00B | 0.00B | 81.16 | 52.11 | 0.00B | 93.83 | 52.70 |
|
EPS (Weighted Average and Diluted)
|
78.77 | | 53.65 | | | | 0.00 | 0.00 | | | 25.37 | | | 0.00B | 0.00B | 0.00B | 0.00B | 39.95 | 37.08 | 0.00B | 0.00B | 0.00B | | 0.00 | 0.00B | 0.00B | 110.88 | 254.24 | 0.00B | 0.00B | 101.22 | 0.00 | | 0.00 | | 41.99 | 0.00 | 0.00 | 86.20 | 0.00B | 298.18 | 0.00B | 0.00B | 0.00B | | | 201.27 | 0.00B | | 0.00 | 0.00 | 48.37 | 0.00 | 0.19 | 0.00 | 40.00 | | 0.13 | 0.00 | 0.00B | 0.00B | 0.00B | 81.16 | 52.11 | 0.00B | 93.83 | 52.93 |
|
Shares Outstanding (Weighted Average)
|
0.00B | | 0.00B | 790.00B | | 400.00B | 1,640.00B | 470.00B | | | 0.00B | | | 220.00 | 0.00B | 290.00 | 890.00 | 0.00B | 0.00B | 340.00 | 500.00 | 970.00 | | 160.00B | 230.00 | 410.00 | 0.00B | 0.00B | 260.00 | 660.00 | 0.00B | 0.00B | 0.36B | | 520.00B | 0.00B | 310.00B | 510.00B | 0.00B | 0.00B | 0.00B | 590.00 | 0.00B | 0.00B | | | 0.00B | 340.00 | 500.00B | 740.00B | 950.00B | 0.00B | 770.00B | 850.00B | 840.00B | 0.00B | | 870.00B | 730.00B | 0.00B | 470.00 | 810.00 | 0.00B | 0.00B | 560.00 | 0.00B | 0.00B |
|
Shares Outstanding (Diluted Average)
|
0.00B | | 0.00B | 790.00B | | | 1,630.00B | 470.00B | | | 0.00B | | | 220.00 | 0.00B | 290.00 | 880.00 | 0.00B | 0.00B | 340.00 | 490.00 | 960.00 | | 160.00B | 230.00 | 410.00 | 0.00B | 0.00B | 260.00 | 660.00 | 0.00B | 320.00B | | 480.00B | | 0.00B | 310.00B | 510.00B | 0.00B | 0.00B | 0.00B | 590.00 | 0.00B | 0.00B | | | 0.00B | 340.00 | | 740.00B | 950.00B | 0.00B | 770.00B | 0.85B | 840.00B | 0.00B | | 0.87B | 730.00B | 0.00B | 470.00 | 810.00 | 0.00B | 0.00B | 560.00 | 0.00B | 0.00B |
|
EBITDA
|
0.01B | 0.05B | 0.04B | | 0.03B | 0.05B | 0.06B | 0.15B | 0.06B | 0.19B | 0.04B | -0.05B | -0.04B | 0.03B | 0.09B | 0.04B | 0.07B | 0.12B | 0.10B | 0.04B | 0.08B | 0.11B | 0.47B | 0.47B | 0.06B | 0.10B | 0.12B | 0.49B | 0.05B | 0.12B | 0.16B | 0.10B | 0.14B | 0.17B | 0.17B | 0.11B | 0.12B | 0.17B | 0.11B | 0.14B | 0.03B | 0.08B | 0.10B | 0.04B | -0.14B | -0.23B | 0.06B | 0.08B | 0.15B | 0.18B | 0.21B | 0.17B | 0.19B | 0.21B | 0.20B | 0.07B | 0.13B | 0.17B | 0.19B | 0.14B | 0.16B | 0.23B | 0.13B | 0.13B | 0.07B | 0.12B | 0.13B |
|
Tax Rate
|
| | | | | | | | 0.96% | | -0.86% | 0.97% | 1.08% | 1.82% | -5.52% | 0.95% | 3.95% | 3.78% | 2.69% | 5.00% | 5.55% | 4.19% | | | 4.10% | 2.01% | 1.07% | | 3.36% | 5.01% | 6.77% | -16.10% | 5.32% | 5.11% | 2.27% | 2.14% | 4.50% | 3.54% | 3.55% | 14.39% | 3.81% | 3.69% | 2.86% | -120.66% | 0.89% | 0.99% | 1.66% | -2.52% | 4.27% | 4.37% | 3.93% | -0.87% | 5.67% | 5.04% | 7.38% | -5.74% | 12.07% | 4.14% | 5.14% | 2.29% | 4.50% | 50.02% | 19.21% | 12.97% | 15.13% | 17.66% | 19.03% |