|
Revenue
|
0.00B | 0.04B | 0.05B | 0.04B | 0.05B | 0.05B | 0.06B | 0.05B | 0.06B | 0.07B | 0.07B | 0.07B | 0.08B | 0.08B | 0.09B | 0.09B | 0.10B | 0.11B | 0.12B | 0.12B | 0.13B | 0.13B | 0.14B | 0.15B | 0.16B | 0.17B | 0.00B | 0.19B | 0.18B | 0.21B | 0.23B | 0.27B | 0.31B | 0.34B | 0.38B | 0.40B | 0.00B | 0.46B | 0.49B | 0.00B | 497.53B | 545,282.00B | 0.00B | 0.57B | 0.59B | 0.61B | 0.00B | 0.61B | 0.61B | 0.62B |
|
Gross Profit
|
0.00B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.04B | 0.04B | 0.05B | 0.05B | 0.05B | 0.06B | 0.06B | 0.06B | 0.07B | 0.07B | 0.07B | 0.07B | 0.08B | 0.09B | 0.10B | 0.12B | 0.13B | 0.14B | 0.15B | 0.00B | 0.17B | 0.18B | 0.00B | 0.18B | 0.20B | 0.00B | 0.20B | 0.21B | 0.22B | 0.00B | 0.21B | 0.22B | 0.21B |
|
Share-based Compensation (IS)
|
| | 0.00B | 0.00B | 0.00B | 0.00B | | 0.00B | 0.00B | 0.00B | 0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Selling, General & Administrative
|
-13.27B | -0.01B | -0.02B | -0.01B | -0.01B | -0.02B | -0.02B | -0.02B | -0.02B | -0.02B | -0.02B | -0.02B | -0.02B | -0.02B | -0.02B | -0.02B | -0.03B | -0.03B | -0.03B | -0.03B | -0.03B | -0.03B | -0.04B | -0.04B | -0.04B | -0.04B | -0.05B | -0.05B | -0.05B | -0.05B | -0.06B | -0.07B | -0.08B | -0.09B | -0.10B | -0.10B | -111.68B | -0.12B | -0.12B | -119.36B | -0.13B | -0.14B | -147.01B | -0.15B | -0.15B | -0.15B | -172.12B | -0.16B | -0.16B | -0.15B |
|
Restructuring Costs
|
| | | | | | | | 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 | 0.00B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.02B | 0.02B | 0.02B | 0.01B | 0.03B | 0.03B | -0.05B | -0.00B |
|
Other Operating Expenses
|
| | | | | | | | | | | | -0.00B | | | | -0.00B | | -0.00B | | -0.00B | | -0.00B | | | -0.00B | | | | | -0.00B | 0.00B | | | -0.00B | | | | | | 0.61B | -0.61B | -1.53B | | | 0.00B | -0.72B | | | |
|
Operating Expenses
|
-13.27B | -0.01B | -0.02B | -0.01B | -0.01B | -0.02B | -0.02B | -0.02B | -0.02B | -0.02B | -0.02B | -0.02B | -0.02B | -0.02B | -0.02B | -0.03B | -0.03B | -0.03B | -0.02B | -0.03B | -0.04B | -0.04B | -0.03B | -0.04B | -0.04B | -0.04B | -0.05B | -0.05B | -0.05B | -0.05B | -0.06B | -0.07B | -0.07B | -0.08B | -0.09B | -0.10B | -111.67B | -0.11B | -0.11B | -119.35B | -0.12B | -0.13B | -146.99B | -0.13B | -0.14B | -0.14B | -172.09B | -0.13B | -0.21B | -0.16B |
|
Operating Income
|
593.00 | 0.00B | -0.01B | 0.00B | 0.01B | 0.01B | 0.01B | 0.01B | 0.00B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.00B | 0.01B | 0.01B | 0.01B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.01B | 0.02B | 0.03B | 0.03B | 0.03B | 0.04B | 0.04B | 0.05B | 0.00B | 0.05B | 0.06B | 0.00B | 0.05B | 0.05B | 0.00B | 0.05B | 0.05B | 0.07B | 0.00B | 0.05B | 0.01B | 0.06B |
|
EBIT
|
593.00 | 0.00B | -0.01B | 0.00B | 0.01B | 0.01B | 0.01B | 0.01B | 0.00B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.00B | 0.01B | 0.01B | 0.01B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.01B | 0.02B | 0.03B | 0.03B | 0.03B | 0.04B | 0.04B | 0.05B | 0.00B | 0.05B | 0.06B | 0.00B | 0.05B | 0.05B | 0.00B | 0.05B | 0.05B | 0.07B | 0.00B | 0.05B | 0.01B | 0.06B |
|
Interest & Investment Income
|
| 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.02B | 0.01B | 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 | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.33B | 0.00B | 0.00B | 1.24B | 0.94B | 0.00B | 1.28B | 0.00B | 0.00B | 0.00B | 1.43B | 0.00B | 0.00B | 0.00B |
|
Other Non Operating Income
|
-1.36B | -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 | -0.01B | 0.00B | -0.00B | 0.00B | -0.00B | -0.00B | -0.00B | -0.00B | 0.00B | 0.82B | -0.00B | 0.00B | 3.76B | 4.67B | 0.00B | -0.13B | 0.01B | 0.00B | 0.00B | -1.28B | 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 | 0.01B | 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 | | -0.00B | 0.00B | 0.00B | -0.00B | -0.00B | -0.00B | 0.00B | 1.20B | -0.00B | -0.00B | 1.49B | -0.19B | 0.00B | 2.53B | 0.01B | 0.00B | -0.00B | -0.52B | -0.00B | -0.00B | -0.00B |
|
EBT
|
7.42B | 0.01B | -0.00B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.02B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.00B | 0.01B | 0.01B | 0.01B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.00B | 0.02B | 0.01B | 0.02B | 0.03B | 0.03B | 0.03B | 0.03B | 0.04B | 0.05B | 47.93B | 0.05B | 0.05B | 46.59B | 46.79B | 0.05B | 49.84B | 0.06B | 0.05B | 0.06B | 46.53B | 0.04B | -0.00B | 0.05B |
|
Tax Provisions
|
-1.81B | -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 | -0.00B | -0.00B | -0.00B | 0.00B | -0.00B | -0.01B | -0.00B | -0.00B | -0.00B | -0.00B | 0.01B | -0.01B | -0.00B | -0.00B | -0.01B | -0.01B | -0.01B | -0.01B | -0.01B | -0.01B | -10.78B | -0.01B | -0.01B | -10.21B | -9.88B | -0.01B | -8.44B | -0.01B | -0.01B | -0.01B | -7.03B | -0.01B | 0.00B | -0.01B |
|
Profit After Tax
|
5.61B | 0.01B | -0.00B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.00B | 0.01B | 0.01B | 0.01B | 0.01B | 0.02B | 0.01B | 0.01B | 0.01B | 0.02B | 0.01B | 0.01B | 0.01B | 0.01B | 0.02B | 0.02B | 0.02B | 0.03B | 0.03B | 0.04B | 0.04B | 0.04B | 0.04B | 36.38B | 0.04B | 0.04B | 41.39B | 0.04B | 0.04B | 0.05B | 39.51B | 0.03B | -0.00B | 0.03B |
|
Equity Income
|
| | | | | | | | | | | | | | | | | | | | | | | | | -0.00B | -0.00B | | -0.00B | -0.00B | -0.00B | | -0.00B | | | | | 0.00B | 0.00B | 0.06B | -0.04B | 0.00B | -0.10B | -0.00B | 0.00B | 0.00B | 0.06B | -0.00B | 0.00B | 0.00B |
|
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 | 0.00B | -0.00B | | | | | | | | | | | | 0.00B | 0.00B | 0.00B | 0.06B | 0.00B | 0.00B | 1.23B | -0.16B | 0.00B | 1.62B | -0.00B | 0.00B | 0.00B | 5.26B | 0.00B | 0.00B | 0.00B |
|
Income from Continuing Operations
|
9.22B | 0.01B | -0.00B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.03B | 0.02B | 0.01B | 0.02B | 0.02B | 0.01B | 0.00B | 0.01B | 0.02B | 0.01B | 0.02B | 0.03B | 0.02B | 0.02B | 0.02B | 0.02B | -0.01B | 0.03B | 0.02B | 0.02B | 0.04B | 0.04B | 0.03B | 0.04B | 0.05B | 0.06B | 58.71B | 0.06B | 0.06B | 56.80B | 56.67B | 0.07B | 58.28B | 0.07B | 0.06B | 0.07B | 53.56B | 0.05B | -0.01B | 0.06B |
|
Consolidated Net Income
|
9.22B | 0.01B | -0.00B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.03B | 0.02B | 0.01B | 0.02B | 0.02B | 0.01B | 0.00B | 0.01B | 0.02B | 0.01B | 0.02B | 0.03B | 0.02B | 0.02B | 0.02B | 0.02B | -0.01B | 0.03B | 0.02B | 0.02B | 0.04B | 0.04B | 0.03B | 0.04B | 0.05B | 0.06B | 58.71B | 0.06B | 0.06B | 56.80B | 56.67B | 0.07B | 58.28B | 0.07B | 0.06B | 0.07B | 53.56B | 0.05B | -0.01B | 0.06B |
|
Income towards Parent Company
|
5.61B | 0.01B | -0.00B | 0.00B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.00B | 0.01B | 0.01B | 0.01B | 0.01B | 0.02B | 0.01B | 0.01B | 0.02B | 0.02B | 0.01B | 0.01B | 0.01B | 0.01B | 0.02B | 0.02B | 0.02B | 0.03B | 0.03B | 0.04B | 37.09B | 0.04B | 0.06B | 42.13B | 36.99B | 0.04B | 63.45B | 0.05B | 0.04B | 0.06B | 38.41B | 0.07B | 0.04B | 0.03B |
|
Net Income towards Common Stockholders
|
5.61B | 0.01B | -0.00B | 0.00B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.03B | 0.03B | 0.04B | 0.04B | 0.05B | 0.05B | 0.05B | 0.05B | 0.06B | 0.06B | 0.06B | 0.06B | 0.07B | 0.07B | 0.07B | 0.07B | 0.08B | 0.07B | 0.07B | 0.07B |
|
EPS (Basic)
|
0.02B | 0.00B | -0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.27 | 0.00B | 0.00B | 0.00B | 0.28 | 0.00B | 0.00B | 0.00B | 0.40 | 0.00B | 0.00B | 0.00B | 0.52 | 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 |
|
EPS (Weighted Average and Diluted)
|
0.02B | 0.00B | -0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.26 | 0.00B | 0.00B | 0.00B | 0.27 | 0.00B | 0.00B | 0.00B | 0.39 | 0.00B | 0.00B | 0.00B | 0.50 | 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 |
|
Shares Outstanding (Weighted Average)
|
290.00 | 630.00 | 500.00 | 120.00 | 320.00 | 570.00 | 810.00 | 220.00 | 450.00 | 690.00 | 0.03B | 230.00 | 490.00 | 770.00 | 0.03B | 260.00 | 320.00 | 540.00 | 0.03B | 290.00 | 690.00 | 0.00B | 0.04B | 330.00 | 700.00 | 0.00B | 0.00B | 360.00 | 620.00 | 930.00 | 0.00B | 540.00 | 0.00B | 0.00B | 0.00B | 880.00 | 0.00B | 0.00B | 0.00B | 860.00 | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 700.00 | 640.00 | 0.00B |
|
Shares Outstanding (Diluted Average)
|
270.00 | 590.00 | 480.00 | 110.00 | 310.00 | 550.00 | 790.00 | 220.00 | 430.00 | 670.00 | 0.04B | 230.00 | 480.00 | 750.00 | 0.04B | 250.00 | 300.00 | 530.00 | 0.04B | 280.00 | 670.00 | 0.00B | 0.04B | 320.00 | 680.00 | 0.00B | 0.00B | 350.00 | 600.00 | 900.00 | 0.00B | 530.00 | 0.00B | 0.00B | 0.00B | 860.00 | 0.00B | 0.00B | 0.00B | 840.00 | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 680.00 | 620.00 | 0.00B |
|
EBITDA
|
5.47B | 0.01B | -0.00B | 0.00B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.00B | 0.01B | 0.01B | 0.01B | 0.01B | 0.02B | 0.01B | 0.01B | 0.02B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.02B | 0.02B | 0.02B | 0.03B | 0.03B | 0.03B | 10.04B | 0.02B | 0.06B | 43.36B | 32.73B | 0.01B | 65.08B | 0.02B | 0.01B | 0.07B | -26.58B | 0.07B | 0.04B | 0.03B |
|
Interest Expenses
|
-1.36B | -0.00B | -0.01B | -0.01B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.01B | -0.01B | -0.01B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.02B | -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 | -3.32B | -0.00B | -0.01B | -4.17B | -5.23B | -0.01B | -8.69B | -0.01B | -0.01B | -0.01B | -11.67B | -0.01B | -0.01B | -0.01B |
|
Tax Rate
|
-24.41 | -15.16 | 87.60 | -32.06 | -26.36 | -23.40 | -25.73 | -25.42 | -25.70 | -27.19 | -55.02 | -41.97 | -23.03 | -23.16 | -24.38 | -19.72 | -31.17 | -22.07 | -18.95 | 37.66 | -21.53 | -25.96 | -23.46 | -22.07 | -20.94 | -21.69 | 268.58 | -31.58 | -25.14 | -23.45 | -32.71 | -24.87 | -21.18 | -21.62 | -23.40 | -23.81 | -22.48 | -21.95 | -21.78 | -21.91 | -21.12 | -20.03 | -16.94 | -22.75 | -20.16 | -19.96 | -15.10 | -21.78 | -16.61 | -29.41 |