|
Revenue
|
0.08B | 0.08B | 0.08B | | 0.08B | 0.09B | 0.08B | 0.10B | 0.10B | 0.11B | 0.11B | 0.11B | 0.11B | 0.12B | 0.14B | 0.18B | 0.19B | 0.20B | 0.22B | 0.22B | 0.23B | 0.24B | 0.25B | 0.25B | 0.25B | 0.26B | 0.26B | 0.27B | 0.27B | 0.28B | 0.29B | 0.30B | 0.30B | 0.31B | 0.31B | 0.32B | 0.33B | 0.34B | 0.34B | 0.35B | 0.37B | 0.37B | 0.40B | 0.41B | 0.41B | 0.40B | 0.42B | 0.44B | 0.46B | 0.49B | 0.69B | 0.81B | 0.81B | 0.84B | 0.89B | 0.94B | 1.02B | 1.04B | 1.08B | 1.26B | 1.34B | 1.33B | 1.34B | 1.38B | 1.41B | 1.47B |
|
Selling, General & Administrative
|
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 | 0.01B | 0.02B | 0.02B | 0.01B | 0.01B | 0.01B | 0.02B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.02B | 0.01B | 0.02B | 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 | 0.02B | 0.02B | 0.03B | 0.03B | 0.03B | 0.03B | 0.04B | 0.03B | 0.04B | 0.04B | 0.04B | 0.04B | 0.05B | 0.04B | 0.05B | 0.04B | 0.05B | 0.06B |
|
Restructuring Costs
|
| | | | | | | | | | | | | 0.01B | 0.00B | 0.01B | 0.00B | 0.00B | 0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01B | 0.02B | 0.14B | 0.01B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.01B | 0.09B | 0.00B | 0.01B | -0.01B | 0.00B | 0.00B | 0.01B |
|
Other Operating Expenses
|
0.05B | 0.05B | 0.04B | | 0.05B | 0.05B | 0.05B | 0.05B | 0.06B | 0.06B | 0.07B | 0.07B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.29B | 0.38B | 0.30B | 0.28B | 0.31B | 0.32B | 0.49B | 0.57B | 0.58B | 0.59B | 0.65B | 0.69B | 0.78B | 0.77B | 0.79B | 1.00B | 1.05B | 1.05B | 1.11B | 1.10B | 1.18B | 1.12B |
|
Operating Expenses
|
0.05B | 0.05B | 0.05B | | 0.05B | 0.06B | 0.06B | 0.06B | 0.06B | 0.07B | 0.07B | 0.08B | 0.01B | 0.01B | 0.01B | 0.02B | 0.01B | 0.02B | 0.02B | 0.01B | 0.01B | 0.01B | 0.02B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.02B | 0.01B | 0.02B | 0.02B | 0.02B | 0.02B | 0.03B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.31B | 0.39B | 0.32B | 0.30B | 0.35B | 0.36B | 0.65B | 0.61B | 0.62B | 0.63B | 0.69B | 0.72B | 0.82B | 0.81B | 0.84B | 1.14B | 1.10B | 1.10B | 1.15B | 1.14B | 1.23B | 1.19B |
|
EBIT
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.19B | 0.10B | 0.20B | 0.18B | 0.21B | 0.22B | 0.12B | 0.32B | 0.35B | 0.35B | 0.37B | 0.39B | 0.39B | 0.43B | 0.44B | 0.39B | 0.52B | 0.55B | 0.49B | 0.54B | 0.51B | 0.64B |
|
Interest & Investment Income
|
| | 0.00B | | | | 987.00 | | | | 495.00 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non Operating Income
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00B | 0.00B | 0.00B | -0.01B | 0.00B | 0.00B | | -0.05B | 0.00B | -0.00B | -0.05B | 0.00B | 0.00B | 0.00B | 0.02B | 0.00B | 0.00B | 0.01B | 0.01B | 0.01B | 0.01B | 0.00B | 0.01B | 0.01B | 0.01B | 0.01B |
|
Non Operating Income
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00B | 0.00B | 0.00B | 0.01B | 0.00B | 0.00B | 0.00B | 0.02B | 0.00B | 0.00B | 0.01B | 0.01B | 0.01B | 0.01B | 0.00B | 0.01B | 0.01B | 0.01B | 0.01B |
|
EBT
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.11B | 0.03B | 0.12B | 0.10B | 0.13B | 0.14B | 0.01B | 0.21B | 0.24B | 0.23B | 0.24B | 0.24B | 0.21B | 0.25B | 0.24B | 0.15B | 0.28B | 0.29B | 0.22B | 0.27B | 0.22B | 0.34B |
|
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 | 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 |
|
Profit After Tax
|
0.03B | 0.03B | 0.04B | | 0.03B | 0.03B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.07B | 0.06B | 0.05B | 0.06B | 0.06B | 0.06B | 0.07B | 0.08B | 0.07B | 0.07B | 0.07B | 0.08B | 0.07B | 0.08B | 0.08B | 0.09B | 0.09B | 0.08B | 0.09B | 0.06B | 0.08B | 0.10B | 0.10B | 0.09B | 0.11B | 0.10B | 0.10B | 0.13B | 0.15B | 0.11B | 0.02B | 0.12B | 0.10B | 0.12B | 0.14B | 0.00B | 0.20B | 0.22B | 0.22B | 0.23B | 0.23B | 0.20B | 0.23B | 0.22B | 0.13B | 0.26B | 0.27B | 0.20B | 0.25B | 0.20B | 0.32B |
|
Equity Income
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00B | 0.00B | -0.01B | -0.00B | -0.00B | | 0.00B | | 0.00B | -0.00B | 0.00B | 0.01B | 0.00B | 0.00B | 0.00B | 0.00B |
|
Net Income - Minority
|
| | | | | | | | | | | | | | | | | -0.04B | -0.04B | | -0.03B | -0.03B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
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 | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 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
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.11B | 0.02B | 0.12B | 0.10B | 0.12B | 0.14B | 0.00B | 0.20B | 0.22B | 0.22B | 0.23B | 0.23B | 0.20B | 0.23B | 0.22B | 0.13B | 0.26B | 0.27B | 0.20B | 0.25B | 0.20B | 0.32B |
|
Consolidated Net Income
|
0.00B | 0.00B | 0.01B | | 0.00B | 0.00B | 0.01B | 0.00B | 0.00B | 0.00B | 0.01B | 0.00B | 0.01B | 0.00B | 0.00B | 0.04B | 0.01B | 0.01B | 0.01B | 0.00B | 0.00B | | -0.00B | | | | | | | | | | | | | | | | | | | | | | 0.11B | 0.02B | 0.12B | 0.10B | 0.12B | 0.14B | 0.00B | 0.20B | 0.22B | 0.22B | 0.23B | 0.23B | 0.20B | 0.23B | 0.22B | 0.13B | 0.26B | 0.27B | 0.20B | 0.25B | 0.20B | 0.32B |
|
Income towards Parent Company
|
0.00B | 0.00B | 0.01B | | 0.00B | 0.00B | 0.01B | 0.00B | 0.00B | 0.00B | 0.01B | 0.00B | 0.01B | 0.00B | 0.00B | 0.04B | 0.01B | -0.03B | -0.02B | 0.00B | -0.03B | -0.03B | -0.00B | | | | | | | | | | | | | | | | | | | | | | 0.11B | 0.02B | 0.12B | 0.10B | 0.12B | 0.14B | 0.00B | 0.20B | 0.22B | 0.22B | 0.23B | 0.23B | 0.20B | 0.23B | 0.22B | 0.13B | 0.26B | 0.27B | 0.20B | 0.25B | 0.20B | 0.32B |
|
Preferred Dividend Payments
|
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 | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00B | 0.00B | 0.00B | | | | |
|
Net Income towards Common Stockholders
|
0.03B | 0.03B | 0.03B | | 0.02B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.06B | 0.05B | 0.04B | 0.05B | 0.05B | 0.05B | 0.06B | 0.07B | 0.06B | 0.06B | 0.06B | 0.08B | 0.06B | 0.07B | 0.07B | 0.09B | 0.07B | 0.08B | 0.09B | 0.06B | 0.08B | 0.10B | 0.10B | 0.09B | 0.11B | 0.10B | 0.10B | 0.13B | | 0.11B | 0.02B | 0.12B | 0.10B | 0.12B | 0.14B | 0.00B | 0.20B | 0.22B | 0.22B | 0.23B | 0.23B | 0.20B | 0.23B | 0.22B | 0.13B | 0.26B | 0.26B | 0.20B | 0.25B | 0.20B | 0.32B |
|
EPS (Basic)
|
0.23 | 0.24 | 0.28 | | 0.22 | 0.23 | 0.30 | 0.25 | 0.26 | 0.27 | 0.28 | 0.20 | 0.25 | 0.20 | 0.21 | 0.37 | 0.23 | 0.21 | 0.28 | 0.23 | 0.23 | 0.26 | 0.32 | 0.27 | 0.26 | 0.26 | 0.32 | 0.25 | 0.27 | 0.27 | 0.33 | 0.27 | 0.30 | 0.32 | 0.21 | 0.29 | 0.34 | 0.34 | 0.29 | 0.37 | 0.31 | 0.32 | 0.41 | 0.44 | 0.31 | 0.07 | 0.34 | 0.26 | 0.33 | 0.34 | -0.07 | 0.34 | 0.37 | 0.36 | 0.36 | 0.34 | 0.29 | 0.33 | 0.30 | 0.16 | 0.30 | 0.30 | 0.23 | 0.28 | 0.22 | 0.35 |
|
EPS (Weighted Average and Diluted)
|
0.23 | 0.24 | 0.28 | | 0.22 | 0.23 | 0.30 | 0.25 | 0.26 | 0.27 | 0.28 | 0.20 | 0.25 | 0.20 | 0.21 | 0.36 | 0.23 | 0.21 | 0.28 | 0.23 | 0.23 | 0.26 | 0.32 | | 0.25 | | 0.32 | | 0.27 | | 0.34 | | 0.30 | 0.32 | 0.22 | 0.29 | 0.34 | 0.34 | 0.29 | 0.37 | 0.31 | 0.32 | 0.40 | 0.44 | 0.31 | 0.07 | 0.34 | 0.26 | 0.33 | 0.34 | -0.07 | 0.34 | 0.37 | 0.36 | 0.36 | 0.34 | 0.29 | 0.33 | 0.30 | 0.16 | 0.29 | 0.30 | 0.23 | 0.28 | 0.22 | 0.35 |
|
Shares Outstanding (Weighted Average)
|
0.10B | 0.10B | 0.10B | 0.10B | 0.10B | 0.10B | 0.11B | 0.12B | 0.13B | 0.13B | 0.13B | 0.13B | | 0.13B | 0.13B | | 0.20B | 0.20B | 0.19B | | 0.22B | 0.22B | 0.22B | | | | 0.24B | | | | 0.26B | | 0.27B | 0.28B | 0.27B | 0.28B | 0.28B | 0.29B | 0.29B | 0.30B | 0.31B | 0.32B | 0.32B | 0.34B | 0.34B | 0.35B | 0.35B | 0.37B | 0.37B | 0.39B | 0.41B | 0.59B | 0.60B | 0.62B | 0.61B | 0.66B | 0.67B | 0.71B | 0.69B | 0.83B | 0.87B | 0.87B | 0.86B | 0.89B | 0.90B | 0.91B |
|
Shares Outstanding (Diluted Average)
|
0.10B | 0.10B | 0.10B | 0.10B | 0.10B | 0.10B | 0.11B | 0.12B | 0.13B | 0.13B | 0.13B | 0.13B | | 0.13B | 0.13B | | 0.20B | 0.20B | 0.19B | | 0.22B | 0.22B | 0.22B | | | | 0.24B | | | | 0.26B | | 0.27B | 0.28B | 0.27B | 0.28B | 0.29B | 0.29B | 0.29B | 0.30B | 0.31B | 0.32B | 0.32B | 0.34B | 0.34B | 0.35B | 0.35B | 0.37B | 0.37B | 0.39B | 0.41B | 0.59B | 0.60B | 0.62B | 0.61B | 0.66B | 0.67B | 0.71B | 0.69B | 0.84B | 0.87B | 0.87B | 0.86B | 0.89B | 0.90B | 0.92B |
|
EBITDA
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.08B | 0.10B | 0.10B | 0.08B | 0.11B | 0.09B | 0.10B | 0.13B | 0.12B | 0.10B | 0.02B | 0.12B | 0.14B | 0.11B | 0.15B | 0.01B | 0.23B | 0.21B | 0.17B | 0.30B | 0.25B | 0.22B | 0.18B | 0.25B | 0.12B | 0.27B | 0.29B | 0.13B | 0.28B | 0.22B | 0.31B |
|
Interest Expenses
|
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 | 0.04B | 0.04B | 0.04B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.06B | 0.06B | 0.06B | 0.06B | 0.05B | 0.06B | 0.06B | 0.05B | 0.05B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.07B | 0.07B | 0.07B | 0.07B | 0.07B | 0.07B | 0.08B | 0.08B | 0.08B | 0.08B | 0.08B | 0.07B | 0.07B | 0.08B | 0.10B | 0.11B | 0.11B | 0.12B | 0.13B | 0.15B | 0.18B | 0.18B | 0.21B | 0.24B | 0.25B | 0.26B | 0.27B | 0.27B | 0.28B | 0.29B |
|
Shares Outstanding
|
| | 0.10B | | | | 0.12B | | 0.00B | 0.00B | 0.13B | 0.00B | | | 0.13B | | | | 0.21B | | | | 0.22B | | | | 250.42B | | | | 16.35B | | | | 0.28B | 0.28B | 0.29B | 0.30B | 0.30B | 0.30B | 0.32B | 0.33B | 0.33B | 0.34B | 0.35B | 0.35B | 0.36B | 0.37B | 0.38B | 0.40B | 0.59B | 0.60B | 0.62B | 0.63B | 0.66B | 0.67B | 0.71B | 0.72B | 0.75B | | | | | | | |
|
Tax Rate
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.56 | 16.56 | 3.67 | 6.08 | 6.88 | 4.30 | 69.39 | 5.21 | 6.15 | 4.41 | 3.95 | 5.02 | 6.16 | 4.62 | 6.71 | 10.38 | 5.65 | 5.36 | 9.08 | 5.86 | 10.79 | 6.98 |