|
Revenue
|
0.01B | 0.01B | 0.01B | 0.01B | 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 | 0.04B | 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 | 0.07B | 0.07B | 0.07B | 0.07B | 0.07B | 0.07B | 0.07B | 0.07B | 0.07B | 0.07B | 0.07B | 0.07B | 0.07B | 0.08B | 0.07B | 0.09B | 0.10B | 0.09B | 0.09B | 0.09B | 0.09B | 0.10B | 0.09B | 0.09B | 0.08B | 0.08B |
|
Selling, General & Administrative
|
| | | 47.92B | | | | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | | 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 | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 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
|
0.00B | 0.00B | 0.00B | -47.92B | -0.00B | 0.01B | -0.00B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.02B | 0.01B | -0.01B | 0.02B | 0.02B | 0.02B | 0.01B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.03B | 0.02B | 0.03B | 0.03B | 0.03B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.05B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.05B | 0.05B | 0.05B | 0.06B | 0.05B | 0.05B | 0.05B | 0.06B | 0.06B | 0.06B | 0.05B | 0.05B | 0.05B |
|
Operating Expenses
|
0.00B | 0.00B | 0.00B | 0.00B | -0.00B | 0.01B | -0.00B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.02B | 0.01B | -0.01B | 0.02B | 0.02B | 0.02B | 0.01B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.03B | 0.03B | 0.02B | 0.03B | 0.03B | 0.03B | 0.04B | 0.04B | 0.04B | 0.04B | 0.05B | 0.05B | 0.04B | 0.04B | 0.05B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.05B | 0.05B | 0.05B | 0.06B | 0.06B | 0.05B | 0.05B | 0.06B | 0.06B | 0.06B | 0.05B | 0.05B | 0.05B |
|
Operating Income
|
| | | | | | | | | | | | | | 0.02B | 0.02B | 0.02B | 0.03B | 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 | 0.03B | 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 | 0.03B | 0.03B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.03B | 0.03B | 0.03B | 0.03B |
|
EBIT
|
| | | | | | | | | | | | | | 0.02B | 0.02B | 0.02B | 0.03B | 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 | 0.03B | 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 | 0.03B | 0.03B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.03B | 0.03B | 0.03B | 0.03B |
|
Non Operating Investment Income
|
| | | 1,443.60B | | | -0.01B | | | | -0.01B | | | | | | | | 0.00B | 0.00B | -0.01B | -0.06B | -0.00B | 0.02B | 0.00B | 0.01B | 0.01B | 0.00B | -0.00B | 0.03B | -0.00B | -0.00B | -0.00B | -0.04B | 0.02B | -0.00B | -0.01B | -0.01B | -0.20B | 0.05B | 0.06B | 0.04B | 0.02B | 0.05B | | | | | | | | | | | | | | | | | |
|
Other Non Operating Income
|
0.01B | -0.07B | 0.00B | 0.01B | -0.01B | -0.05B | -0.01B | -0.01B | 0.01B | 0.02B | 0.01B | 0.00B | 0.01B | 0.01B | 0.02B | 0.01B | -0.01B | -0.05B | -0.00B | 0.01B | -0.01B | -0.03B | 0.01B | 0.01B | 0.00B | 0.04B | 0.01B | 0.03B | 0.02B | 0.10B | 0.00B | -0.01B | -0.00B | -0.00B | -0.02B | 0.00B | -0.01B | -0.00B | -0.14B | 0.05B | 0.02B | 0.01B | 0.01B | -0.01B | -0.00B | 0.04B | -0.01B | -0.00B | -0.00B | -0.02B | 0.01B | 0.00B | -0.00B | 0.03B | 0.00B | 0.00B | 0.00B | -0.01B | -0.05B | 0.00B | -0.00B |
|
EBT
|
| | | | | | | | | | | | | | 0.01B | 0.01B | 0.02B | 0.02B | 0.01B | 0.01B | 0.01B | 0.02B | 0.02B | 0.02B | 0.01B | 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 | 0.01B | 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 | 0.01B | -0.00B | -0.00B | 0.00B | 0.00B | 0.00B |
|
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 | 0.00B | 0.00B | -0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | -0.00B | 0.00B | 0.00B | 0.00B | -0.00B | 0.00B | -0.00B | 0.00B | 0.00B | -0.00B | 0.00B | 0.00B | -0.00B | -0.00B | 0.00B | 0.00B | 0.00B | -0.00B | 0.00B | 0.00B | 0.00B | 0.00B | -0.00B | -0.00B | 0.00B | 0.00B |
|
Profit After Tax
|
0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.02B | 0.02B | 0.01B | 0.01B | -0.01B | 0.01B | 0.02B | 0.01B | -0.01B | 0.02B | 0.02B | 0.02B | 0.03B | 0.02B | 0.02B | 0.02B | 0.02B | 0.01B | 0.02B | 0.02B | 0.01B | 0.03B | 0.03B | 0.03B | 0.03B | 0.02B | 0.03B | 0.03B | -0.00B | 0.04B | 0.03B | 0.03B | 0.02B | -0.17B | 0.03B | 0.03B | 0.12B | 0.03B | 0.03B | 0.03B | 0.05B | 0.04B | 0.03B | 0.03B | 0.03B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.03B | 0.03B | 0.03B | 0.03B |
|
Investment Income
|
| | | | -0.00B | | | | 0.01B | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.02B | 0.02B | | -0.17B | 0.08B | 0.09B | -0.05B | 0.05B | 0.08B | -0.01B | 0.02B | 0.01B | -0.02B | -0.03B | -0.01B | 0.01B | -0.00B | -0.01B | -0.01B | -0.01B | -0.00B | -0.01B | -0.01B | -0.01B | -0.03B | -0.02B |
|
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 |
|
Income from Continuing Operations
|
| | | | | | | | | | | | | | 0.01B | 0.02B | 0.02B | 0.02B | 0.01B | 0.01B | 0.01B | 0.02B | 0.01B | 0.02B | 0.01B | 0.01B | 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 | 0.01B | 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 | 0.01B | -0.00B | -0.00B | 0.00B | 0.00B | 0.00B |
|
Consolidated Net Income
|
| | | | | | | | | | | | | | 0.01B | 0.02B | 0.02B | 0.02B | 0.01B | 0.01B | 0.01B | 0.02B | 0.01B | 0.02B | 0.01B | 0.01B | 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 | 0.01B | 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 | 0.01B | -0.00B | -0.00B | 0.00B | 0.00B | 0.00B |
|
Income towards Parent Company
|
| | | | | | | | | | | | | | 0.01B | 0.02B | 0.02B | 0.02B | 0.01B | 0.01B | 0.01B | 0.02B | 0.01B | 0.02B | 0.01B | 0.01B | 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 | 0.01B | 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 | 0.01B | -0.00B | -0.00B | 0.00B | 0.00B | 0.00B |
|
Net Income towards Common Stockholders
|
| | | | | | | | | | | | | | 0.01B | 0.02B | 0.02B | 0.02B | 0.01B | 0.01B | 0.01B | 0.02B | 0.01B | 0.02B | 0.01B | 0.01B | 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 | 0.01B | 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 | 0.01B | -0.00B | -0.00B | 0.00B | 0.00B | 0.00B |
|
EPS (Basic)
|
| | | | | | | | | | | | | | 0.00B | 0.00B | 0.30 | 0.41 | 0.23 | 0.25 | 0.25 | 0.00B | 0.23 | 0.24 | 0.00B | 0.00B | 0.00B | 0.00B | 0.22 | 0.23 | 0.19 | 0.17 | 0.16 | 0.12 | 0.11 | 0.09 | 0.10 | 0.09 | 0.08 | 0.09 | 0.00B | 0.11 | 0.00B | 0.00B | 0.23 | 0.12 | 0.37 | 0.16 | 0.08 | 0.15 | 0.44 | 0.35 | 0.28 | 0.27 | 0.26 | 0.32 | 0.22 | 0.00 | 0.22 | 0.07 | 0.11 |
|
EPS (Weighted Average and Diluted)
|
| | | | | | | | | | | | | | 0.00B | 0.28 | 0.00B | 0.38 | 0.00B | 0.00B | 0.23 | 0.00B | 0.00B | 0.21 | 0.00B | 0.00B | 0.19 | 0.20 | 0.20 | 0.00B | 0.17 | 0.00B | 0.14 | 0.00B | 0.09 | 0.00B | 0.09 | 0.08 | 0.07 | 0.08 | 0.00B | 0.10 | 0.00B | 0.10 | 0.22 | 0.11 | 0.34 | 0.16 | 0.08 | 0.15 | 0.40 | 0.32 | 0.27 | 0.26 | 0.26 | 0.31 | 0.22 | 0.00 | 0.22 | 0.07 | 0.11 |
|
Shares Outstanding (Weighted Average)
|
| | | 750.00 | 390.00 | 0.01B | 770.00 | 0.01B | 0.02B | 0.01B | 610.00 | 920.00 | 0.04B | 0.04B | 500.00 | 950.00 | 0.05B | 0.05B | 0.06B | 0.06B | 0.06B | 550.00 | 0.06B | 0.06B | 0.00B | 0.00B | 440.00 | 800.00 | 0.08B | 0.07B | 0.08B | 0.08B | 0.08B | 0.08B | 0.08B | 0.08B | 0.09B | 0.09B | 0.10B | 0.10B | 910.00 | 0.10B | 530.00 | 0.00B | 0.10B | 0.10B | 0.10B | 0.10B | 0.10B | 0.10B | 0.10B | 0.10B | 0.10B | 0.10B | 0.10B | 0.11B | 0.11B | 0.11B | 0.11B | 0.11B | 0.11B |
|
Shares Outstanding (Diluted Average)
|
| | | 170.00 | 0.03B | 0.00B | 0.03B | 0.03B | 0.04B | 0.00B | 600.00 | 0.04B | 0.04B | 0.00B | 500.00 | 0.05B | 0.00B | 0.06B | 370.00 | 700.00 | 0.07B | 550.00 | 130.00 | 0.07B | 0.00B | 0.00B | 0.08B | 0.09B | 0.09B | 0.00B | 0.09B | 580.00 | 0.09B | 910.00 | 0.10B | 760.00 | 0.10B | 0.10B | 0.11B | 0.11B | 820.00 | 0.11B | 490.00 | 0.11B | 0.11B | 0.11B | 0.11B | 0.11B | 0.11B | 0.12B | 0.12B | 0.13B | 0.12B | 0.12B | 0.12B | 0.13B | 0.13B | 0.13B | 0.13B | 0.13B | 0.13B |
|
EBITDA
|
| | | | | | | | | | | | | | 0.02B | 0.02B | 0.02B | 0.03B | 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 | 0.03B | 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 | 0.03B | 0.03B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.03B | 0.03B | 0.03B | 0.03B |
|
Interest Expenses
|
0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 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 | 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 | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.04B | 0.03B | 0.03B | 0.03B | 0.03B |
|
Tax Rate
|
| | | | | | | | | | | | | | | -2.62% | 1.46% | -3.50% | 1.08% | 1.03% | -1.17% | -8.19% | 0.27% | 0.33% | 0.15% | 3.50% | 0.53% | 0.92% | 0.63% | -1.20% | 0.11% | 0.35% | 1.79% | 0.05% | 0.20% | -0.06% | 3.01% | 1.00% | 9.86% | -0.08% | 1.11% | -0.87% | 0.01% | 0.19% | -0.06% | 0.86% | 0.84% | -0.79% | -0.16% | -33.86% | 1.25% | 10.17% | -7.27% | 0.17% | 0.02% | 4.21% | -5.48% | 25.42% | -0.58% | 0.23% | 1.23% |