|
Revenue
|
0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.03B | 0.03B | 0.03B | 0.04B | 0.04B | 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 | 0.00B | 0.02B | 0.03B | 0.03B | 0.03B | 0.03B | | 0.02B | 0.07B | 0.07B | 0.07B | 0.08B | 0.14B | 0.15B | 0.15B | 0.15B | 0.17B | 0.17B | 0.16B | 0.17B | 0.17B | 0.18B | 0.18B | 0.17B | 0.17B | 0.18B | 0.19B | 0.19B | 0.19B |
|
Gross Profit
|
0.02B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.03B | -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 | 0.01B | 0.01B | | | | | | | | | | | | | | | | | | | | | | | | |
|
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 | 0.01B | 0.00B | 0.00B | -0.00B | | | | | | | | | | | | | | | |
|
Amortization - Deferred Charges
|
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 | 0.01B | 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 | 0.00B | 0.00B | 0.00B | 0.00B |
|
Share-based Compensation (IS)
|
716.00 | 0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Selling, General & Administrative
|
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 | 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 | 0.01B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B |
|
Other Operating Expenses
|
-0.00B | -0.00B | -0.00B | 0.40 | 0.02B | 0.02B | 0.00B | 0.00B | 0.02B | 0.03B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.07B | 0.02B | 0.02B | 0.02B | 0.05B | 0.08B | 0.02B | 0.02B | 0.02B | 0.11B | 0.02B | 0.02B | 0.02B | 0.01B | | | 0.02B | 0.02B | | | | | | | | | | | | | | | | | | | | | | | |
|
Operating Expenses
|
0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.04B | 0.02B | 0.04B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.03B | 0.03B | 0.03B | 0.07B | 0.02B | 0.02B | 0.02B | 0.05B | 0.09B | 0.02B | 0.02B | 0.02B | 0.11B | 0.02B | 0.02B | 0.02B | 0.02B | 0.00B | 0.00B | 0.02B | 0.02B | 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 |
|
Operating Income
|
0.01B | 0.01B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | -0.00B | 0.02B | 0.00B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.02B | -0.03B | 0.02B | 0.02B | 0.02B | -0.01B | -0.04B | 0.02B | 0.02B | 0.02B | -0.07B | 0.02B | 0.02B | 0.02B | -0.06B | 0.03B | 0.03B | 0.03B | 0.03B | 0.02B | 0.03B | 0.03B | 0.03B | 0.03B | 0.05B | 0.08B | 0.08B | 0.08B | 0.08B | 0.10B | 0.09B | 0.09B | 0.09B | 0.09B | 0.08B | 0.10B | 0.09B | 0.09B | 0.10B | 0.13B | 0.10B | 0.10B |
|
EBIT
|
0.01B | 0.01B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | -0.00B | 0.02B | 0.00B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.02B | -0.03B | 0.02B | 0.02B | 0.02B | -0.01B | -0.04B | 0.02B | 0.02B | 0.02B | -0.07B | 0.02B | 0.02B | 0.02B | -0.06B | 0.03B | 0.03B | 0.03B | 0.03B | 0.02B | 0.03B | 0.03B | 0.03B | 0.03B | 0.05B | 0.08B | 0.08B | 0.08B | 0.08B | 0.10B | 0.09B | 0.09B | 0.09B | 0.09B | 0.08B | 0.10B | 0.09B | 0.09B | 0.10B | 0.13B | 0.10B | 0.10B |
|
Non Operating Investment Income
|
| | | | | | | | | | | | -0.00B | -0.00B | -0.00B | | -0.01B | -0.00B | -0.00B | -0.00B | -0.00B | | | | 0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Interest & 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 | 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 |
|
Other Non Operating Income
|
-0.00B | 0.00B | -0.00B | | 0.00B | -0.00B | -0.00B | 0.01B | 0.00B | -0.00B | -0.01B | -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 | -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
|
0.01B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.03B | -0.01B | -0.01B | -0.01B | -0.02B | -0.02B | 0.00B | -0.02B | -0.02B | -0.02B | -0.00B | -0.01B | -0.01B | -0.02B | -0.04B | -0.01B | -0.01B | -0.01B | -0.04B | -0.01B | -0.01B | -0.01B | -0.01B | -0.01B | -0.01B | -0.01B | -0.01B | -0.01B | -0.00B | -0.01B | -0.01B | -0.00B |
|
EBT
|
0.01B | 0.02B | -0.00B | 0.01B | 0.00B | -0.00B | -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 | 0.00B | -0.00B | 0.01B | -0.00B | 0.00B | 0.00B | -0.04B | 0.01B | 0.01B | 0.01B | -0.02B | -0.05B | 0.01B | 0.01B | 0.01B | -0.10B | 0.00B | 0.00B | 0.00B | -0.07B | 0.01B | 0.01B | 0.01B | 0.01B | 0.00B | 0.01B | 0.01B | 0.01B | 0.01B | 0.03B | 0.07B | 0.07B | 0.07B | 0.06B | 0.09B | 0.08B | 0.07B | 0.08B | 0.09B | 0.07B | 0.09B | 0.09B | 0.08B | 0.09B | 0.12B | 0.10B | 0.10B |
|
Tax Provisions
|
-0.00B | | | -0.40 | | | | | | -0.00B | | | -0.00B | -0.00B | | | 0.00B | | | | | | | | 11.00 | 0.00B | 0.00B | -0.00B | 0.00B | 9.00 | 0.00B | 0.00B | 0.00B | 6.00 | | 0.00B | | 0.00B | | | | -0.06B | | 0.00B | | 0.00B | | -0.00B | | | | -0.00B | | | | | | | | | | | | | | | |
|
Profit After Tax
|
0.01B | 0.02B | -0.00B | 42.40 | 0.00B | -0.00B | 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 | 0.00B | 0.00B | 0.01B | -0.00B | 0.00B | 0.00B | -0.04B | 0.01B | 0.01B | 0.01B | 0.02B | 0.05B | 0.01B | 0.01B | 0.01B | -0.10B | 0.00B | 0.00B | 0.00B | -0.07B | 0.01B | 0.01B | 0.01B | 0.01B | 0.00B | 0.01B | 0.01B | 0.01B | 0.01B | 0.03B | 0.07B | 0.07B | 0.07B | 0.06B | 0.09B | 0.08B | 0.07B | 0.08B | 0.09B | 0.07B | 0.09B | 0.09B | 0.08B | 0.09B | 0.12B | 0.10B | 0.10B |
|
Income from Continuing Operations
|
0.01B | 0.02B | -0.00B | 0.01B | 0.00B | -0.00B | -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 | 0.00B | -0.00B | 0.01B | -0.00B | 0.00B | 0.00B | -0.04B | 0.01B | 0.01B | 0.01B | -0.02B | -0.05B | 0.01B | 0.01B | 0.01B | -0.10B | 0.00B | 0.00B | 0.00B | -0.07B | 0.01B | 0.07B | 0.01B | 0.01B | 0.00B | 0.01B | 0.01B | 0.01B | 0.01B | 0.03B | 0.07B | 0.07B | 0.07B | 0.06B | 0.09B | 0.08B | 0.07B | 0.08B | 0.09B | 0.07B | 0.09B | 0.09B | 0.08B | 0.09B | 0.12B | 0.10B | 0.10B |
|
Consolidated Net Income
|
0.01B | 0.02B | -0.00B | 0.01B | 0.00B | -0.00B | -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 | 0.00B | -0.00B | 0.01B | -0.00B | 0.00B | 0.00B | -0.04B | 0.01B | 0.01B | 0.01B | -0.02B | -0.05B | 0.01B | 0.01B | 0.01B | -0.10B | 0.00B | 0.00B | 0.00B | -0.07B | 0.01B | 0.07B | 0.01B | 0.01B | 0.00B | 0.01B | 0.01B | 0.01B | 0.01B | 0.03B | 0.07B | 0.07B | 0.07B | 0.06B | 0.09B | 0.08B | 0.07B | 0.08B | 0.09B | 0.07B | 0.09B | 0.09B | 0.08B | 0.09B | 0.12B | 0.10B | 0.10B |
|
Income towards Parent Company
|
0.01B | 0.02B | -0.00B | 0.01B | 0.00B | -0.00B | -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 | 0.00B | -0.00B | 0.01B | -0.00B | 0.00B | 0.00B | -0.04B | 0.01B | 0.01B | 0.01B | -0.02B | -0.05B | 0.01B | 0.01B | 0.01B | -0.10B | 0.00B | 0.00B | 0.00B | 0.00B | 0.01B | 0.00B | 0.01B | 0.00B | 0.00B | 0.00B | 0.01B | 0.01B | 0.01B | 0.03B | 0.07B | 0.07B | 0.07B | 0.06B | 0.09B | 0.00B | 0.07B | 0.00B | 0.09B | 0.07B | 0.09B | 0.09B | 0.08B | 0.09B | 0.12B | 0.10B | 0.10B |
|
Net Income towards Common Stockholders
|
0.01B | 0.02B | -0.00B | 0.01B | 0.00B | -0.00B | -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 | 0.00B | -0.00B | 0.01B | 0.00B | 0.00B | 0.00B | -0.04B | 0.01B | 0.00B | 0.01B | -0.02B | -0.06B | 0.01B | 0.01B | 0.01B | -0.10B | 0.00B | 0.00B | 0.00B | -0.07B | 0.01B | 0.01B | 0.01B | 0.01B | 0.00B | 0.01B | 0.01B | 0.01B | 0.00B | 0.03B | 0.06B | 0.07B | 0.07B | 0.05B | 0.09B | 0.07B | 0.07B | 0.08B | 0.08B | 0.06B | 0.09B | 0.09B | 0.08B | 0.09B | 0.12B | 0.09B | 0.09B |
|
EPS (Basic)
|
1.51 | 3.08 | | 0.27 | 0.45 | | | 0.01 | | | | 0.23 | | | | | | | | 1.07 | | | | 0.13 | | | -5.55 | 0.84 | | 0.82 | -3.20 | -7.44 | | 0.92 | | -13.48 | | 0.00 | | | 0.42 | 0.37 | | 0.67 | 0.00B | 0.71 | | 0.61 | | | | 1.88 | | | | 1.98 | | | | 1.83 | | | | 2.55 | | | |
|
EPS (Weighted Average and Diluted)
|
| | | 0.27 | | | | 0.01 | | | | 0.22 | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00 | | -11.13 | 0.00B | 0.84 | | 0.61 | 0.00B | 0.71 | | 0.61 | | | | 1.86 | | | | 1.95 | | | | 1.80 | | | | 2.53 | | | |
|
Shares Outstanding (Weighted Average)
|
0.01B | 0.01B | | 0.05B | 0.01B | | | 0.05B | | | | 0.05B | | | | | | | | 0.01B | | | | 0.01B | | | 0.01B | 0.01B | | 0.01B | 0.01B | 0.01B | | 0.01B | | 0.01B | | 0.93B | | | 420.00 | 0.01B | | 0.01B | 20.00 | 0.02B | | 0.02B | | | | 0.04B | | | | 0.04B | | | | 0.04B | | | | 0.04B | | | |
|
Shares Outstanding (Diluted Average)
|
| | | 0.05B | | | | 0.05B | | | | 0.05B | | | | | | | | | | | | | | | | | | | | | | | | | | 0.93B | | 0.01B | 420.00 | 0.01B | | 0.01B | 20.00 | 0.02B | | 0.02B | | | | 0.04B | | | | 0.04B | | | | 0.04B | | | | 0.04B | | | |
|
EBITDA
|
0.01B | 0.01B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | -0.00B | 0.02B | 0.00B | 0.02B | 0.02B | 0.03B | 0.02B | 0.02B | 0.01B | 0.02B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.00B | 0.03B | 0.03B | 0.03B | 0.03B | 0.00B | 0.03B | 0.03B | 0.03B | 0.00B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.00B | 0.03B | 38.37B | 0.03B | 0.04B | 0.02B | 41.80B | 0.03B | 0.04B | 0.03B | 0.05B | 0.08B | 0.08B | 0.08B | 0.08B | 0.10B | 0.10B | 0.10B | 0.09B | 0.09B | 0.13B | 0.13B | 0.09B | 0.09B | 0.12B | 0.13B | 0.10B | 0.10B |
|
Interest Expenses
|
-0.00B | -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 | -0.01B | -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 | -0.01B | -0.01B | -0.03B | -0.01B | -0.01B | -0.01B | -0.02B | -0.02B | -0.02B | -0.02B | 0.02B | | -0.02B | -0.01B | 0.01B | | | | 0.01B | -0.02B | -0.02B | | 0.01B | 0.01B | | | 0.01B | 0.01B | | | 0.01B | 0.01B | | |
|
Shares Outstanding
|
| | | | | | | | | | | 0.05B | | | | 0.05B | | | | 0.05B | | | | 0.05B | | | | 0.01B | | | | 0.01B | | | | 0.01B | | | | 0.01B | | | | 0.00B | | | | 0.02B | | | | 0.04B | | | | 0.04B | | | | 0.04B | | | | 0.04B | | | |
|
Tax Rate
|
-0.23 | | | 0.00 | | | | | | 0.65 | | | -0.13 | -1.03 | | | 0.30 | | | | | | | | 0.00 | 0.52 | -0.02 | -0.01 | 0.11 | 0.00 | -0.07 | -0.03 | 0.13 | 0.00 | | -0.01 | | 0.64 | | | | -616.88 | | 0.49 | | 22.19 | | -0.01 | | | | 0.00 | | | | | | | | | | | | | | | |