|
Revenue
|
| | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.01B | 0.01B | 0.01B | 0.02B | 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 | 0.04B | 0.04B | 0.03B | 0.02B | 0.03B | 0.03B | 0.02B | 0.02B | 0.02B | 0.03B | 0.02B | 0.02B | 0.02B | 0.03B | 0.04B | 0.04B | 0.04B | 0.05B | 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 | 0.03B | 0.03B | 0.03B |
|
Gross Profit
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.02B | 0.02B | | | 0.01B | 0.02B | | | | | | | | | | | | | | | | | | | | | | | | |
|
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 | 0.00B | 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 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Operating Expenses
|
| | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.01B | 0.01B | 0.01B | 0.02B | | | | | 0.00B | | 0.01B | -0.00B | 0.00B | 0.00B | | | | | 0.05B | 0.05B | 0.05B | 0.04B | 0.02B | 0.02B | 0.03B | 0.03B | 0.03B | 0.03B | 0.04B | 0.03B | 0.01B | 0.03B | 0.03B | 0.07B | 0.04B | 0.06B | 0.07B | 0.06B | 0.04B | 0.03B | 0.07B | 0.06B | 0.07B | 0.08B | 0.08B | 0.08B | 0.09B | 0.07B | 0.07B | 0.06B | 0.04B | 0.13B | 0.13B |
|
Operating Expenses
|
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 | 0.02B | 0.02B | 0.02B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.04B | 0.05B | 0.04B | 0.05B | 0.05B | 0.05B | 0.04B | 0.03B | 0.02B | 0.03B | 0.03B | 0.03B | 0.03B | 0.04B | 0.03B | 0.02B | 0.03B | 0.03B | 0.07B | 0.04B | 0.06B | 0.07B | 0.06B | 0.04B | 0.03B | 0.07B | 0.07B | 0.07B | 0.08B | 0.09B | 0.08B | 0.09B | 0.07B | 0.08B | 0.06B | 0.04B | 0.13B | 0.13B |
|
Operating Income
|
| | 24,138,000.00B | 15.00B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.02B | 0.01B | 0.04B | 0.02B | 0.03B | 0.00B | 0.01B | -0.02B | -0.03B | 0.01B | -0.00B | 0.00B | 0.01B | 0.04B | -0.00B | 0.00B | -0.00B | -0.02B | -0.01B | 0.04B | 0.02B | -0.01B | -0.01B | 0.04B | -0.02B | -0.01B | -0.00B | | | | |
|
EBIT
|
| | 24,138,000.00B | 15.00B | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.00B | 0.21B | -0.02B | 0.01B | 0.04B | 0.02B | 0.03B | 0.00B | 0.01B | -0.02B | -0.03B | 0.01B | -0.00B | 0.00B | 0.01B | 0.04B | -0.00B | 0.00B | -0.00B | -0.02B | -0.01B | 0.04B | 0.02B | -0.01B | -0.01B | 0.04B | -0.02B | -0.01B | -0.00B | 0.09B | -0.00B | -0.09B | -0.10B |
|
Non Operating Investment Income
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.03B | 0.00B | 0.22B | 0.00B | 0.00B | 0.04B | 0.04B | 0.01B | -0.00B | 0.01B | 0.02B | | | | -0.00B | 0.00B | 0.03B | 0.00B | -0.00B | 0.00B | -0.00B | -0.00B | 0.04B | 0.03B | 0.00B | -0.00B | 0.05B | 0.00B | 0.00B | -0.00B | 0.12B | 0.00B | 0.00B | -0.01B |
|
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 | | | | |
|
Other Non Operating Income
|
| | | | | | | | 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 | 0.01B | -0.00B | 0.00B | -0.00B | -0.00B | -0.01B | -0.00B | 0.01B | -0.00B | -0.00B | -0.02B | 0.01B | -0.01B | -0.00B | -0.01B | 0.01B | 0.02B | 0.01B | -0.01B | 0.00B | -0.01B | -0.00B | -0.01B | 0.00B | 0.01B | -0.00B | -0.01B | 0.01B | -0.03B | -0.01B |
|
Non Operating Income
|
| | | | | | | | | | | | | | | | | | | -0.00B | | 0.00B | 0.00B | 0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.02B | -0.01B | -0.00B | 0.10B | -0.01B | -0.00B | -0.02B |
|
EBT
|
| | 24,138,000.00B | 15.00B | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.01B | 0.21B | -0.02B | -0.00B | 0.04B | 0.01B | 0.02B | -0.00B | 0.01B | -0.03B | -0.03B | 0.01B | -0.01B | -0.01B | 0.00B | 0.03B | -0.01B | -0.00B | -0.00B | -0.01B | -0.03B | 0.01B | -0.02B | -0.06B | -0.06B | -0.00B | -0.08B | -0.05B | -0.05B | 0.07B | -0.02B | -0.11B | -0.12B |
|
Tax Provisions
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00B | -0.00B | | | 0.00B | 0.00B | | | | | | | | | | | | | | | | 0.00B | 0.00B | | | 0.00B | | | | 0.01B | 0.00B | | -0.00B |
|
Profit After Tax
|
-0.00B | -0.00B | -0.00B | -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 | -0.00B | -0.00B | 0.01B | 0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.02B | -0.01B | -0.01B | 0.02B | -0.01B | 0.21B | -0.02B | 0.01B | 0.04B | 0.01B | 0.02B | -0.01B | 0.00B | -0.03B | -0.02B | 0.00B | -0.01B | -0.03B | 0.01B | 0.02B | -0.03B | -0.02B | -0.00B | -0.01B | -0.03B | 0.00B | -0.02B | -0.06B | -0.06B | -0.01B | -0.08B | -0.05B | -0.05B | 0.06B | -0.02B | -0.11B | -0.12B |
|
Equity 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 | -0.02B | 0.01B | 0.00B | -0.01B | 0.01B | 0.00B | 0.00B | 0.00B | -0.03B | 0.01B | -0.01B | 0.01B | 0.01B | 0.00B | -0.00B | 0.02B | -0.01B | -0.02B | -0.02B | -0.00B | -0.01B | -0.00B | -0.00B | 0.01B | -0.02B | -0.00B | 0.01B | -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 | -0.00B | -0.00B | -0.00B | 0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | 0.00B | -0.00B | 0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | 0.00B | -0.00B | 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
|
| | 24,138,000.00B | 15.00B | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.01B | 0.21B | -0.02B | -0.00B | 0.04B | 0.01B | 0.02B | -0.00B | 0.01B | -0.03B | -0.03B | 0.01B | -0.01B | -0.01B | 0.00B | 0.03B | -0.01B | -0.00B | -0.00B | -0.01B | -0.03B | 0.00B | -0.02B | -0.06B | -0.06B | -0.01B | -0.08B | -0.05B | -0.05B | 0.06B | -0.02B | -0.11B | -0.12B |
|
Consolidated Net Income
|
| | 24,138,000.00B | 15.00B | | | | -0.00B | 0.00B | -0.00B | -0.00B | -0.00B | 0.00B | -0.00B | -0.00B | 0.01B | -0.00B | -0.00B | 0.00B | | | | | | | | | | | | -0.01B | 0.21B | -0.02B | -0.00B | 0.04B | 0.01B | 0.02B | -0.00B | 0.01B | -0.03B | -0.03B | 0.01B | -0.01B | -0.01B | 0.00B | 0.03B | -0.01B | -0.00B | -0.00B | -0.01B | -0.03B | 0.00B | -0.02B | -0.06B | -0.06B | -0.01B | -0.08B | -0.05B | -0.05B | 0.06B | -0.02B | -0.11B | -0.12B |
|
Income towards Parent Company
|
| | 24,138,000.00B | 15.00B | | | | -0.00B | 0.00B | -0.00B | -0.00B | -0.00B | 0.00B | -0.00B | -0.00B | 0.01B | -0.00B | -0.00B | 0.00B | | | | | | | | | | | | -0.01B | 0.21B | -0.02B | -0.00B | 0.04B | 0.01B | 0.02B | -0.00B | 0.01B | -0.03B | -0.03B | 0.01B | -0.01B | -0.01B | 0.00B | 0.03B | -0.01B | -0.00B | -0.00B | -0.01B | -0.03B | 0.00B | -0.02B | -0.06B | -0.06B | -0.01B | -0.08B | -0.05B | -0.05B | 0.06B | -0.02B | -0.11B | -0.12B |
|
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 | | | | | | | | | | | |
|
Net Income towards Common Stockholders
|
| | 24,138,000.00B | 15.00B | | | | -0.00B | 0.00B | -0.00B | -0.00B | -0.00B | 0.00B | -0.00B | -0.00B | 0.01B | -0.00B | -0.00B | 0.00B | | | | | | | | | | | | -0.01B | 0.21B | -0.02B | -0.00B | 0.04B | 0.01B | 0.02B | -0.00B | 0.01B | -0.03B | -0.03B | 0.01B | -0.01B | -0.01B | 0.00B | 0.03B | -0.01B | -0.00B | -0.00B | -0.01B | -0.03B | 0.00B | -0.02B | -0.06B | -0.06B | -0.01B | -0.08B | -0.05B | -0.05B | 0.06B | -0.02B | -0.11B | -0.12B |
|
EPS (Basic)
|
-0.13 | -0.74 | -0.23 | 0.00B | -0.12 | -0.19 | -0.14 | -0.02 | -0.03 | -0.09 | -0.10 | -0.02 | 0.02 | -0.04 | 0.13 | 0.15 | -0.16 | -0.09 | -0.06 | -0.08 | 0.04 | 0.03 | -0.01 | -0.02 | -0.08 | -0.03 | -0.25 | -0.12 | -0.16 | 0.42 | -0.19 | 3.70 | -0.38 | 0.16 | 0.67 | 0.18 | 0.25 | -0.09 | 0.01 | -0.38 | -0.27 | 0.05 | -0.11 | -0.33 | 0.07 | 0.22 | -0.25 | -0.15 | -0.05 | -0.09 | -0.29 | -0.01 | -0.19 | -0.55 | -0.58 | -0.07 | -0.74 | -0.43 | -0.42 | 0.62 | -0.19 | -1.04 | -1.14 |
|
EPS (Weighted Average and Diluted)
|
| | 11.82B | 0.00B | | | | -0.02 | 0.02 | -0.01 | -0.01 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.38 | -0.27 | 0.05 | -0.11 | -0.33 | 0.07 | 0.22 | -0.25 | -0.15 | -0.05 | -0.09 | -0.29 | -0.01 | -0.19 | -0.55 | -0.58 | -0.07 | -0.74 | -0.43 | -0.42 | 0.62 | -0.19 | -1.04 | -1.14 |
|
Shares Outstanding (Weighted Average)
|
0.02B | 0.00B | 0.00B | 0.00B | 0.01B | 0.01B | 0.01B | 0.01B | 0.02B | 0.03B | 0.04B | 0.04B | 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 | 0.06B | 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 | 0.08B | 0.10B | 0.10B | 0.10B | 0.10B | 0.10B | 0.10B | 0.10B | 0.10B | 0.10B | 0.10B | 0.10B | 0.10B | 0.10B | 0.10B | 0.10B | 0.10B | 0.10B | 0.10B | 0.10B |
|
Shares Outstanding (Diluted Average)
|
| 0.00B | 0.00B | 0.00B | 0.01B | 0.01B | 0.01B | 0.01B | 0.02B | 0.03B | 0.04B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.07B | 0.07B | 0.07B | 0.07B | 0.08B | 0.10B | 0.10B | 0.10B | 0.10B | 0.10B | 0.10B | 0.10B | 0.10B | 0.10B | 0.10B | 0.10B | 0.10B | 0.10B | 0.10B | 0.10B | 0.10B | 0.10B | 0.10B | 0.10B |
|
EBITDA
|
| | 24,138,000.00B | 15.00B | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.00B | 0.21B | -0.02B | 0.01B | 0.04B | 0.02B | 0.03B | 0.00B | 0.01B | -0.02B | -0.03B | 0.01B | -0.00B | 0.00B | 0.01B | 0.04B | -0.00B | 0.00B | -0.00B | -0.02B | -0.01B | 0.04B | 0.02B | -0.01B | -0.01B | 0.04B | -0.02B | -0.01B | -0.00B | 0.09B | -0.00B | -0.09B | -0.10B |
|
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 | 0.00B | 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 | 0.01B | 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 |
|
Tax Rate
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.02 | -0.01 | | | 1.16 | 2.37 | | | | | | | | | | | | | | | | 66.95 | -22.73 | | | -77.31 | | | | 13.61 | -4.69 | | 0.69 |