|
Revenue
|
0.00B | 0.00B | 0.00B | 0.00B | 0.01B | 0.01B | 0.01B | 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 | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.05B | 0.05B | 0.06B | 0.06B | 0.07B | 0.08B | 0.08B | 0.08B | 0.09B | 0.10B | 0.11B | 0.12B | 0.13B | 0.12B | 0.13B | 0.13B | 0.13B | 0.14B | 0.14B | 0.14B | 0.14B | 0.14B |
|
Share-based Compensation (IS)
|
0.00B | -0.00B | -0.00B | -0.00B | -0.00B | | | | -0.00B | 0.00B | 0.00B | -0.00B | -0.00B | 0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -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 | 0.02B | -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 | 0.01B | 0.00B | 0.01B | 0.01B | 0.01B | 0.00B |
|
Restructuring Costs
|
| | | | | | | | | | | | | | | | | -0.00B | -0.00B | | | | -0.00B | | | | | | | | | | -0.00B | | | | -0.00B | -0.00B | | | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | | | | | | | | | | | | | | |
|
Other Operating Expenses
|
78.85B | -0.00B | -0.00B | -0.00B | -0.00B | -0.01B | 0.01B | -0.05B | -0.01B | 0.01B | 0.01B | -0.05B | -0.01B | 0.01B | -0.01B | -0.01B | -0.01B | -0.01B | -0.01B | -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 | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B |
|
Operating Expenses
|
0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.01B | 0.01B | -0.05B | -0.01B | 0.01B | 0.01B | -0.05B | -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 | -0.02B | -0.02B | -0.02B | -0.02B | -0.02B | -0.02B | -0.02B | -0.02B | -0.02B | 0.15B | -0.02B | -0.02B | 0.03B | 0.03B | 0.03B | 0.03B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B |
|
Operating Income
|
0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 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 | 0.02B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.03B | 0.03B | 0.04B | 0.04B | 0.04B | 0.05B | 0.05B | 0.05B | 0.05B | 0.06B | 0.08B | 0.08B | 0.09B | 0.08B | 0.09B | 0.09B | 0.09B | 0.09B | 0.09B | 0.09B | 0.09B | 0.09B |
|
EBIT
|
0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 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 | 0.02B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.03B | 0.03B | 0.04B | 0.04B | 0.04B | 0.05B | 0.05B | 0.05B | 0.05B | 0.06B | 0.08B | 0.08B | 0.09B | 0.08B | 0.09B | 0.09B | 0.09B | 0.09B | 0.09B | 0.09B | 0.09B | 0.09B |
|
Non Operating Investment Income
|
-0.00B | | | | 0.01B | | 0.00B | | 0.00B | 0.02B | 0.02B | -0.00B | 0.01B | -0.02B | 0.02B | 0.05B | -0.01B | 0.03B | -0.02B | 0.00B | -0.01B | 0.02B | -0.01B | 0.01B | -0.03B | -0.01B | 0.01B | 0.04B | -0.02B | 0.00B | 0.02B | -0.05B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non Operating Income
|
| | | | -0.00B | -0.00B | -0.00B | | | | | | | | | | | | | | | | | | | | | | 0.02B | 0.00B | 0.02B | -0.01B | -0.01B | 0.03B | 0.03B | 0.03B | 0.02B | 0.00B | -0.00B | -0.02B | 0.19B | 0.01B | 0.06B | -0.12B | 0.03B | 0.04B | 0.04B | 0.02B | 0.01B | -0.02B | -0.01B | 0.05B | 0.04B | 0.10B | 0.03B | 0.07B | 0.04B | 0.02B | 0.02B | 0.05B | 0.06B | -0.02B | 0.06B |
|
EBT
|
0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.00B | 0.00B | 0.03B | 0.02B | 0.03B | 0.00B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.04B | 0.00B | 0.04B | 0.04B | 0.04B | 0.00B | 0.00B | 0.04B | 0.04B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.04B | 0.04B | 0.05B | 0.06B | 0.06B | 0.06B | 0.07B | 0.06B | 0.06B | 0.05B | 0.06B | 0.06B | 0.06B | 0.06B |
|
Tax Provisions
|
-0.00B | -0.00B | 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 | -0.00B | -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 | -0.01B | 0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | 0.00B | 0.00B | 0.01B | 0.01B | -0.00B | -0.03B | -0.00B | -0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.00B | 0.01B | 0.01B | 0.01B | 0.01B | -0.00B | 0.01B | 0.01B | 0.01B | -0.00B | 0.01B | | |
|
Profit After Tax
|
-0.00B | 0.00B | 0.01B | 0.00B | 0.01B | 0.01B | 0.01B | 0.02B | 0.02B | 0.02B | 0.03B | 0.02B | 0.02B | 0.02B | 0.03B | 0.02B | 0.03B | 0.03B | 0.02B | 0.02B | 0.04B | 0.04B | 0.02B | 0.01B | 0.02B | 0.03B | 0.04B | 0.05B | 0.03B | 0.04B | 0.03B | 0.06B | 0.03B | 0.06B | 0.07B | 0.01B | 0.04B | 0.00B | 0.03B | -0.11B | 0.00B | 0.00B | 0.00B | 0.03B | 0.00B | 0.00B | 0.08B | 0.09B | 0.07B | 0.01B | 0.06B | 0.11B | 0.08B | 0.11B | 0.10B | 0.14B | 0.11B | 0.10B | 0.12B | 0.17B | 0.12B | 0.12B | 0.12B |
|
Equity Income
|
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 | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.02B | 0.01B | 0.01B | 0.01B | 0.02B | 0.02B | -0.02B | 0.03B | 0.03B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | -0.04B | 0.02B | 0.02B | 0.02B | 0.02B | 0.03B | 0.03B | 0.04B | 0.03B | | | | | | | | | | | | | | |
|
Net Income - Minority
|
| | | | 0.00B | 0.00B | -0.00B | -0.01B | 0.00B | 0.00B | 0.00B | 0.00B | -0.00B | -0.00B | -0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Investment Income
|
0.00B | 0.00B | 0.00B | 0.01B | 0.01B | -0.00B | | 0.02B | 0.00B | 0.02B | 0.02B | 0.00B | 0.01B | 0.01B | 0.02B | -0.02B | 0.01B | 0.02B | -0.03B | 0.01B | 0.01B | 0.02B | -0.05B | 0.03B | | | | | | | | | | | | | 0.04B | 0.04B | 0.03B | 0.02B | -0.17B | 0.04B | 0.08B | 0.08B | 0.06B | 0.10B | 0.08B | 0.09B | 0.07B | | | | | | | | | | | | | | |
|
Income from Continuing Operations
|
0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.01B | 0.01B | 0.02B | 0.01B | 0.01B | 0.02B | 0.04B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.00B | 0.00B | 0.02B | 0.02B | 0.02B | -0.00B | 0.03B | 0.02B | 0.03B | 0.03B | 0.03B | 0.04B | 0.03B | 0.04B | 0.05B | -0.00B | 0.04B | 0.04B | 0.04B | 0.00B | 0.01B | 0.04B | 0.04B | -0.01B | -0.01B | 0.00B | 0.03B | 0.00B | 0.01B | -0.01B | -0.01B | -0.00B | 0.03B | 0.04B | 0.05B | 0.05B | 0.05B | 0.05B | 0.07B | 0.05B | 0.05B | 0.04B | 0.06B | 0.05B | 0.06B | 0.06B |
|
Consolidated Net Income
|
0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.01B | 0.01B | 0.02B | 0.01B | 0.01B | 0.02B | 0.04B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.00B | 0.00B | 0.02B | 0.02B | 0.02B | -0.00B | 0.03B | 0.02B | 0.03B | 0.03B | 0.03B | 0.04B | 0.03B | 0.04B | 0.05B | -0.00B | 0.04B | 0.04B | 0.04B | 0.00B | 0.01B | 0.04B | 0.04B | -0.01B | -0.01B | 0.00B | 0.03B | 0.00B | 0.01B | -0.01B | -0.01B | -0.00B | 0.03B | 0.04B | 0.05B | 0.05B | 0.05B | 0.05B | 0.07B | 0.05B | 0.05B | 0.04B | 0.06B | 0.05B | 0.06B | 0.06B |
|
Income towards Parent Company
|
0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.01B | 0.01B | 0.02B | 0.01B | 0.01B | 0.02B | 0.04B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.00B | 0.00B | 0.02B | 0.02B | 0.02B | -0.00B | 0.03B | 0.02B | 0.03B | 0.03B | 0.03B | 0.04B | 0.03B | 0.04B | 0.05B | -0.00B | 0.04B | 0.04B | 0.04B | 0.00B | 0.01B | 0.04B | 0.04B | -0.01B | -0.01B | 0.00B | 0.03B | 0.00B | 0.01B | -0.01B | -0.01B | -0.00B | 0.03B | 0.04B | 0.05B | 0.05B | 0.05B | 0.05B | 0.07B | 0.05B | 0.05B | 0.04B | 0.06B | 0.05B | 0.06B | 0.06B |
|
Preferred Dividend Payments
|
| | | | | | | | 0.00B | -0.00B | 0.00B | -0.00B | -0.00B | 0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | 500.00 | 360.00 | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | | | | | | | | | | | | | | |
|
Net Income towards Common Stockholders
|
0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.01B | 0.01B | 0.02B | 0.01B | 0.01B | 0.02B | 0.04B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.00B | 0.00B | 0.02B | 0.02B | 0.02B | -0.00B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.04B | 0.04B | 0.04B | 0.05B | 0.00B | 0.04B | 0.04B | 0.04B | 0.01B | 0.01B | 0.04B | 0.04B | -0.01B | -0.01B | 0.00B | 0.03B | 0.00B | 0.01B | -0.01B | -0.01B | -0.00B | 0.03B | 0.04B | 0.05B | 0.05B | 0.05B | 0.05B | 0.07B | 0.05B | 0.05B | 0.04B | 0.06B | 0.05B | 0.06B | 0.06B |
|
EPS (Basic)
|
0.24 | 0.26 | 0.12 | 0.10 | 0.20 | 0.49 | | 0.70 | 0.55 | 0.44 | 0.57 | 1.29 | 0.44 | 0.47 | 0.52 | 0.54 | 0.57 | 0.10 | 0.09 | 0.57 | 0.51 | 0.48 | -0.04 | 0.55 | 0.50 | 0.57 | 0.57 | 0.59 | 0.00B | 0.64 | 0.69 | 0.88 | 0.01 | 0.69 | 0.70 | 0.74 | 0.08 | 0.10 | 0.56 | 0.61 | -0.11 | -0.10 | 0.04 | 0.45 | 0.04 | 0.17 | 0.71 | 1.35 | 0.91 | 0.75 | 0.83 | 0.98 | 1.02 | 1.06 | 0.99 | 1.66 | 1.26 | 0.97 | 0.96 | 0.68 | 1.31 | 0.99 | 0.97 |
|
EPS (Weighted Average and Diluted)
|
0.00B | | | 864.62 | | | | | | 0.44 | | | | 0.47 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.45 | | | 0.71 | 0.73 | 0.73 | 0.75 | 0.83 | 0.98 | 1.02 | 1.06 | 0.99 | 1.07 | 1.05 | 0.97 | 0.96 | 0.68 | 1.01 | 0.99 | 0.97 |
|
Shares Outstanding (Weighted Average)
|
0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.02B | | 0.02B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.07B | 0.07B | 0.07B | 0.07B | 0.07B | 0.07B | 0.07B | 0.07B | 0.07B | 0.08B | 0.07B | 0.08B | 0.08B | 0.08B | 0.08B | 0.09B | 0.09B | 0.09B | 0.09B | 0.09B | 0.09B | 0.09B |
|
Shares Outstanding (Diluted Average)
|
50.00 | | | 0.00B | | | | | | 0.03B | | | | 0.03B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.07B | | | 0.07B | 0.07B | 0.07B | 0.07B | 0.08B | 0.07B | 0.08B | 0.08B | 0.08B | 0.08B | 0.09B | 0.09B | 0.09B | 0.09B | 0.09B | 0.09B | 0.09B |
|
EBITDA
|
0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 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 | 0.02B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.03B | 0.03B | 0.04B | 0.04B | 0.04B | 0.05B | 0.05B | 0.05B | 0.05B | 0.06B | 0.08B | 0.08B | 0.09B | 0.08B | 0.09B | 0.09B | 0.09B | 0.09B | 0.09B | 0.09B | 0.09B | 0.09B |
|
Interest Expenses
|
| | | 0.00B | | 0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.03B | 0.03B | 0.02B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B |
|
Tax Rate
|
-2.71% | -26.45% | 52.28% | 59.15% | 12.50% | -2.15% | 16.22% | -80.73% | -14.60% | 7.77% | -26.86% | -98.53% | 11.87% | 4.39% | -2.72% | 14.64% | -8.03% | -3,595.24% | -1,358.72% | 8.03% | 1.24% | 12.78% | 337.19% | 5.90% | 8.33% | -6.41% | 1.73% | 0.69% | -18.09% | -6.65% | -13.43% | -32.25% | 130.53% | -3.28% | -9.93% | -4.88% | -233.56% | -143.82% | 10.28% | 3.18% | 966.55% | 1,444.12% | -337.89% | -1,962.85% | -44.78% | -593.05% | 652.36% | 343.18% | 174.85% | 27.57% | 5.00% | 11.06% | 14.50% | 14.66% | 11.82% | -1.08% | 17.36% | 19.04% | 21.63% | -5.48% | 12.57% | | |