|
Revenue
|
0.13B | 0.37B | 0.84B | 46.40B | -1.11B | 0.55B | 1.05B | 0.40B | -2.46B | -1.79B | 1.84B | 0.52B | -0.89B | -1.04B | -0.74B | 0.59B | -0.93B | 1.10B | -0.06B | 0.30B | 1.12B | -1.17B | -1.64B | 7.02B | 0.29B | -1.43B | -1.32B | -1.24B | 0.38B | -1.11B | -1.14B | -0.72B | 0.96B | -0.72B | 0.73B | -2.56B | -0.00B | -0.36B | 0.59B | -6.17B | -0.35B | -0.35B | 0.67B | -0.37B | 0.50B | 0.31B | 0.27B | -0.43B | 0.18B | 0.16B | 0.13B | -0.46B | 0.31B | 0.48B | 0.78B | -0.38B | 1.71B | 1.71B | 1.86B | -0.58B | 1.97B | 1.89B | 1.98B | -0.40B | 1.68B | -0.42B | 1.77B |
|
Selling, General & Administrative
|
0.00B | 0.00B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | -1.91B | | | | -2.14B | | -0.05B | -0.05B | -2.27B | | -0.05B | -1.67B | -2.41B | -0.64B | -0.74B | -0.70B | -2.45B | -0.66B | -0.74B | -0.64B | -2.46B | -0.64B | -0.75B | -0.69B | -2.70B | -0.57B | -0.69B | -0.98B | -2.83B | -0.59B | -1.26B | -0.73B | -3.22B | -0.01B | -0.02B | -0.74B | -0.03B | -0.75B | -0.74B | -0.76B | -0.05B | -0.83B | -0.84B | -0.81B | -0.05B | -0.81B | -0.78B | -0.73B | -0.05B | -0.81B | -0.78B | -0.76B | -0.05B | -0.78B | -0.78B | -0.78B | -0.05B | -0.90B | -0.03B | -0.87B |
|
Rent Expense
|
| | | | | | | 2.74B | | | | 2.74B | 2.79B | 2.76B | 2.81B | 2.93B | 2.95B | 2.86B | 2.87B | 2.39B | 2.36B | 2.39B | 2.30B | 2.31B | 2.24B | 2.23B | 2.12B | 2.14B | 2.05B | 2.10B | 2.18B | 2.13B | 2.12B | 2.18B | 2.20B | 2.24B | 2.29B | 2.27B | 2.18B | 2.17B | 2.55B | 2.69B | 2.68B | 2.86B | 2.84B | 2.72B | 2.76B | 2.94B | 0.02B | 2.85B | 2.78B | 2.68B | 0.02B | 2.50B | 2.36B | 2.31B | 0.02B | 2.38B | 2.39B | 2.41B | 0.02B | 2.41B | 2.50B | 2.42B | 0.02B | 2.35B | 2.67B |
|
Pension (IS)
|
0.00B | 0.00B | | 0.25B | 0.00B | 0.00B | 0.00B | 0.03B | | | | 0.01B | | 0.04B | | 0.03B | -0.00B | 0.01B | 0.07B | 0.09B | -0.08B | | 0.04B | -0.03B | 0.09B | 0.11B | 0.01B | 0.00B | 0.02B | 0.01B | 0.03B | 0.00B | -0.00B | -0.00B | 0.01B | -0.15B | 0.01B | 0.02B | 0.07B | 0.06B | | | | | | | | | | | | 0.08B | | | | | | | 0.02B | -0.01B | | | 0.02B | | | | |
|
Other Operating Expenses
|
| | | 0.06B | | | 0.02B | -0.30B | | | 0.03B | -0.47B | | -0.01B | -0.03B | -0.19B | 0.00B | 0.01B | -0.16B | -0.16B | -0.04B | -0.16B | -0.17B | -2.94B | -0.11B | | -0.14B | -0.30B | 0.01B | | 0.03B | -0.19B | | | | 9.81B | | | | | | | | | | | -0.02B | | | | -0.02B | -1.28B | | | -0.01B | -1.63B | | | | | | -0.46B | -0.08B | -0.85B | | 0.13B | -0.44B |
|
Operating Expenses
|
0.00B | 0.00B | 0.01B | 0.07B | 0.01B | 0.01B | 0.01B | 0.28B | | | | 0.60B | 2.79B | 2.70B | 2.76B | 0.66B | 2.95B | 2.81B | 0.05B | -0.01B | 1.72B | 1.66B | 1.61B | -0.14B | 1.58B | 1.49B | 1.47B | -0.32B | 1.40B | 1.35B | 1.49B | -0.57B | 1.55B | 1.48B | 1.22B | 9.22B | 1.70B | 1.02B | 1.45B | -1.04B | 2.54B | 2.67B | 1.94B | 2.83B | 2.09B | 1.98B | 2.00B | 2.89B | -0.81B | 2.01B | 1.97B | 2.63B | -0.79B | 1.72B | 1.63B | 2.27B | -0.79B | 1.61B | 1.63B | 2.36B | -0.75B | 1.63B | 1.72B | 2.37B | -0.88B | 2.33B | 1.80B |
|
Operating Income
|
0.12B | 0.18B | 0.39B | 1.19B | 1.33B | -0.04B | 0.90B | 0.21B | 0.72B | -0.03B | 0.60B | 2.19B | 0.88B | 0.05B | 0.04B | 1.25B | 0.16B | 0.10B | 0.33B | 0.15B | 0.40B | 0.25B | 0.28B | -0.06B | 0.27B | 0.25B | 0.34B | 0.94B | 0.46B | 0.34B | 0.39B | 1.10B | 0.68B | 0.54B | 0.28B | 0.32B | 0.68B | 1.51B | 0.68B | 0.16B | -0.01B | 0.57B | 0.55B | 0.54B | 0.65B | 0.33B | 0.57B | 0.53B | 0.84B | 0.94B | 0.94B | 0.50B | 1.02B | 0.96B | 0.95B | 0.87B | 0.98B | 0.68B | 0.93B | 1.08B | 0.87B | 0.92B | 0.87B | 0.81B | 0.60B | 0.79B | 0.71B |
|
EBIT
|
0.12B | 0.18B | 0.39B | 1.19B | 1.33B | -0.04B | 0.90B | 0.21B | 0.72B | -0.03B | 0.60B | 2.19B | 0.88B | 0.05B | 0.04B | 1.25B | 0.16B | 0.10B | 0.33B | 0.15B | 0.40B | 0.25B | 0.28B | -0.06B | 0.27B | 0.25B | 0.34B | 0.94B | 0.46B | 0.34B | 0.39B | 1.10B | 0.68B | 0.54B | 0.28B | 0.32B | 0.68B | 1.51B | 0.68B | 0.16B | -0.01B | 0.57B | 0.55B | 0.54B | 0.65B | 0.33B | 0.57B | 0.53B | 0.84B | 0.94B | 0.94B | 0.50B | 1.02B | 0.96B | 0.95B | 0.87B | 0.98B | 0.68B | 0.93B | 1.08B | 0.87B | 0.92B | 0.87B | 0.81B | 0.60B | 0.79B | 0.71B |
|
Non Operating Investment Income
|
| | | | | | | 0.02B | | | | 0.09B | -0.03B | 0.00B | -0.03B | -0.33B | 0.02B | 0.07B | 0.16B | -0.02B | 0.00B | 0.01B | 0.09B | 0.08B | 0.03B | -0.01B | 0.10B | 0.19B | -0.05B | 0.10B | -0.09B | 0.08B | -0.14B | 0.01B | 0.04B | -0.09B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Interest & Investment Income
|
0.00B | 0.00B | 0.00B | 0.00B | 3.19B | 0.00B | 0.00B | 9.22B | 3.18B | 3.46B | 3.56B | -0.04B | 3.42B | 0.22B | 0.22B | 9.34B | 2.24B | 2.13B | 0.20B | 8.33B | 2.14B | 2.26B | 2.25B | 2.12B | 2.00B | 1.99B | 1.85B | 1.87B | 1.80B | 1.85B | 1.88B | 1.83B | 1.81B | 1.87B | 1.93B | 1.96B | | | 2.21B | 2.28B | 0.00B | 0.00B | 2.26B | 0.01B | 2.11B | 1.98B | 1.91B | 0.01B | 2.09B | 2.13B | 2.15B | 0.00B | 2.44B | 2.60B | 2.86B | 0.02B | 3.87B | 3.84B | 3.99B | 0.05B | 4.12B | 3.96B | 4.08B | 0.04B | 3.66B | 0.02B | 3.87B |
|
Other Non Operating Income
|
| | 809.78 | -0.00B | | | | | | | | | -0.04B | -0.00B | -0.00B | 0.05B | -0.01B | 0.02B | -0.00B | 0.05B | -0.01B | 0.02B | | | 0.11B | 0.04B | 0.01B | 0.08B | 0.01B | -0.03B | 0.01B | 0.12B | -0.00B | 0.01B | -0.01B | 2.75B | | | | | -0.00B | -0.00B | 0.00B | -0.00B | -0.02B | -0.11B | -0.01B | -0.00B | 0.01B | -0.01B | 0.02B | 0.00B | -0.04B | 0.06B | -0.01B | 0.11B | 0.01B | -0.06B | -0.00B | 0.14B | -0.01B | -0.03B | 0.01B | 0.11B | -0.01B | 0.01B | 0.38B |
|
Non Operating Income
|
| | | | | | | | | | | | -0.02B | 0.00B | -0.01B | 0.08B | 0.00B | 0.02B | 0.02B | 0.03B | -0.08B | 0.05B | 0.03B | -0.10B | 0.09B | 0.02B | 0.01B | -0.51B | 0.01B | -0.04B | 0.01B | -0.34B | 0.25B | -0.00B | 0.05B | -0.01B | -0.08B | -0.18B | 0.05B | -0.01B | -0.00B | -0.00B | 0.01B | -0.00B | -0.02B | -0.10B | 0.00B | -0.00B | 0.01B | 0.02B | 0.04B | -0.00B | -0.05B | 0.08B | 0.01B | 0.05B | 0.01B | -0.01B | 0.00B | -0.00B | -0.01B | -0.00B | 0.02B | -0.00B | -0.00B | 0.06B | 0.39B |
|
EBT
|
0.12B | 0.17B | 0.39B | 1.25B | 1.34B | -0.04B | 0.43B | 1.36B | 0.76B | -0.03B | 0.63B | 2.20B | 0.86B | 0.05B | 0.04B | 1.37B | 0.15B | 0.13B | 0.40B | 0.20B | 0.32B | 0.30B | 0.31B | -0.13B | 0.36B | 0.27B | 0.35B | 1.07B | 0.47B | 0.30B | 0.40B | 1.13B | 0.68B | 0.53B | 0.33B | 0.13B | 0.69B | 1.53B | 0.74B | 0.16B | -0.01B | 0.57B | 0.56B | 0.54B | 0.63B | 0.23B | 0.57B | 0.53B | 0.85B | 0.96B | 0.98B | 0.50B | 0.97B | 1.04B | 0.96B | 0.87B | 1.00B | 0.67B | 0.95B | 1.08B | 0.86B | 0.91B | 0.89B | 0.81B | 0.60B | 0.98B | 1.10B |
|
Tax Provisions
|
| | | | 0.26B | -0.00B | 0.00B | 0.25B | 0.00B | 0.32B | -0.14B | 1.11B | -0.00B | 0.01B | 0.01B | 0.23B | 0.00B | -0.02B | 0.08B | 0.07B | -0.07B | 0.08B | 0.11B | 0.18B | -0.09B | 0.06B | 0.07B | 0.26B | -0.10B | 0.03B | 0.08B | 0.21B | 0.15B | 0.12B | -0.08B | 0.31B | 0.18B | -0.41B | -0.20B | -0.67B | -0.00B | -0.00B | -0.11B | -0.58B | -0.16B | -0.05B | -0.13B | -0.43B | -0.20B | -0.23B | -0.27B | -0.80B | -0.24B | -0.25B | -0.27B | -0.00B | -0.25B | -0.16B | -0.25B | 0.00B | -0.23B | -0.21B | -0.21B | 0.00B | -0.14B | -0.18B | -0.17B |
|
Profit After Tax
|
0.12B | 0.17B | 0.39B | 0.13B | 1.08B | -0.04B | 0.65B | 0.50B | 0.40B | 0.78B | 0.50B | 1.72B | 0.65B | 0.31B | 0.51B | 1.28B | 0.19B | 0.17B | 0.34B | 0.37B | 0.21B | 0.19B | 0.18B | 0.56B | 0.26B | 0.41B | 0.28B | 0.81B | 0.32B | 0.58B | 0.86B | 0.92B | 0.52B | 0.89B | 0.25B | 0.12B | 0.51B | 1.12B | 0.54B | 1.82B | -0.01B | 0.57B | 0.45B | 0.73B | 0.47B | 0.18B | 0.44B | 0.53B | 0.65B | 0.73B | 0.71B | 0.50B | 0.72B | 0.78B | 0.70B | 0.87B | 0.74B | 0.51B | 0.70B | 1.08B | 0.63B | 0.70B | 0.68B | 0.81B | 0.45B | 0.67B | 0.93B |
|
Equity Income
|
| | | -1.18B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Net Income - Minority
|
| | | -0.31B | | | | 0.02B | | | | -0.03B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Income from Non-Controlling Interests
|
| | | | 0.13B | | | 0.00B | 0.12B | 0.05B | 0.05B | 0.00B | 0.06B | 0.05B | 0.05B | -0.00B | 0.04B | 0.04B | 0.00B | -0.19B | 0.05B | -0.19B | 0.03B | -0.08B | 0.01B | 0.00B | 0.00B | 0.01B | 0.00B | 0.00B | 0.00B | 0.02B | -0.00B | 0.00B | 0.01B | 0.00B | 0.00B | 0.01B | 0.01B | 0.01B | | | | | | | | | | | | | | | | | | | | | | | | 0.07B | | | |
|
Income from Continuing Operations
|
0.12B | 0.17B | 0.39B | 1.25B | 1.08B | -0.04B | 0.43B | 1.11B | 0.76B | -0.36B | 0.77B | 1.09B | 0.86B | 0.04B | 0.03B | 1.13B | 0.15B | 0.15B | 0.32B | 0.13B | 0.39B | 0.22B | 0.21B | -0.31B | 0.44B | 0.21B | 0.28B | 0.81B | 0.57B | 0.27B | 0.32B | 0.92B | 0.52B | 0.41B | 0.41B | -0.18B | 0.51B | 1.94B | 0.93B | 0.83B | -0.01B | 0.57B | 0.68B | 1.12B | 0.80B | 0.28B | 0.70B | 0.97B | 1.05B | 1.19B | 1.25B | 1.29B | 1.21B | 1.29B | 1.23B | 0.87B | 1.25B | 0.83B | 1.20B | 1.08B | 1.09B | 1.12B | 1.10B | 0.81B | 0.74B | 1.15B | 1.28B |
|
Consolidated Net Income
|
0.12B | 0.17B | 0.39B | 1.25B | 1.08B | -0.04B | 0.43B | 1.11B | 0.76B | -0.36B | 0.77B | 1.09B | 0.86B | 0.04B | 0.03B | 0.23B | 0.11B | 0.02B | 0.03B | -0.82B | 0.09B | -0.13B | | 0.61B | 0.44B | 0.21B | 0.28B | 0.81B | 0.57B | 0.27B | 0.32B | 0.92B | 0.52B | 0.41B | 0.41B | -0.18B | 0.51B | 1.94B | 0.93B | 0.83B | -0.01B | 0.57B | 0.68B | 1.12B | 0.80B | 0.28B | -0.02B | 0.97B | 1.05B | 1.19B | -0.02B | 1.29B | 1.21B | 1.29B | -0.01B | 0.87B | 1.25B | 0.83B | 1.20B | 1.08B | 1.09B | 1.12B | 1.10B | 0.81B | 0.74B | 1.15B | 1.28B |
|
Income towards Parent Company
|
0.12B | 0.17B | 0.39B | 0.95B | 1.08B | -0.04B | 0.43B | 1.13B | 0.76B | -0.36B | 0.77B | 1.06B | 0.86B | 0.04B | 0.03B | 0.23B | 0.11B | 0.02B | 0.03B | -0.82B | 0.09B | -0.13B | | 0.61B | 0.44B | 0.21B | 0.28B | 0.81B | 0.57B | 0.27B | 0.32B | 0.92B | 0.52B | 0.41B | 0.41B | -0.18B | 0.51B | 1.94B | 0.93B | 0.83B | -0.01B | 0.57B | 0.68B | 1.12B | 0.80B | 0.28B | -0.02B | 0.97B | 1.05B | 1.19B | -0.02B | 1.29B | 1.21B | 1.29B | -0.01B | 0.87B | 1.25B | 0.83B | 1.20B | 1.08B | 1.09B | 1.12B | 1.10B | 0.81B | 0.74B | 1.15B | 1.28B |
|
Net Income towards Common Stockholders
|
0.12B | 0.17B | 0.39B | 0.95B | 1.08B | -0.04B | 0.43B | 1.13B | 0.76B | -0.36B | 0.77B | 1.06B | 0.86B | 0.04B | 0.03B | 0.23B | 0.11B | 0.02B | 0.03B | -0.82B | 0.09B | -0.13B | | 0.61B | 0.44B | 0.21B | 0.28B | 0.81B | 0.57B | 0.27B | 0.32B | 0.92B | 0.52B | 0.41B | 0.41B | -0.18B | 0.51B | 1.94B | 0.93B | 0.83B | -0.01B | 0.57B | 0.68B | 1.12B | 0.80B | 0.28B | -0.02B | 0.97B | 1.05B | 1.19B | -0.02B | 1.29B | 1.21B | 1.29B | -0.01B | 0.87B | 1.25B | 0.83B | 1.20B | 1.08B | 1.09B | 1.12B | 1.10B | 0.81B | 0.74B | 1.15B | 1.28B |
|
EPS (Basic)
|
0.14 | 0.22 | 0.49 | 0.00B | 0.34 | -0.00B | 0.00B | 0.00B | 0.00B | -755.95 | 0.00B | 0.00B | 0.00B | 34.41 | 17.51 | 0.00B | 0.00B | 40.18 | 0.41 | -0.00B | 0.41 | -0.00B | 1.06 | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.76 | 0.00B | 0.00B | -0.00B | 0.77 | 1.70 | 0.00B | -2.23 | | | 0.00B | 0.00B | | | | | | | | | | | | | | | | | | | | | | | |
|
EPS (Weighted Average and Diluted)
|
| | | 0.00B | | -0.00B | | 0.00B | | -755.95 | | 0.00B | | | | 0.00B | | | 0.35 | -0.00B | 0.41 | | 1.06 | 0.00B | 0.28 | 0.49 | 0.74 | 0.00B | | | | 0.00B | 0.76 | | 1.64 | | 0.77 | 1.70 | 2.37 | -2.23 | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Shares Outstanding (Weighted Average)
|
| | | 0.00B | 0.00B | 291.22 | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 93.61 | 0.00B | 0.00B | 0.00B | 250.07 | 512.98 | | 0.00B | 279.26 | 590.41 | 898.76 | 965.19 | 411.61 | 832.67 | 0.00B | 0.00B | 712.90 | 0.00B | 0.00B | 0.00B | 704.82 | 0.00B | 0.00B | | | | 776.90 | 766.03 | | | | | | | | | | | | | | | | | | | | | | | |
|
Shares Outstanding (Diluted Average)
|
| | | 0.00B | | 291.22 | | 0.00B | | 0.00B | | 0.00B | | | | 0.00B | | | | 0.00B | | | | 0.00B | | | | 0.00B | | | | 0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
EBITDA
|
0.12B | 0.18B | 0.39B | 1.19B | 1.01B | -0.04B | 0.90B | 0.92B | 0.96B | -0.03B | 0.52B | 1.40B | 0.50B | 0.04B | 0.03B | 0.90B | 0.26B | 0.16B | 0.32B | -0.84B | 0.35B | 0.54B | 0.27B | -0.10B | 0.27B | 0.23B | 0.31B | 0.80B | 0.42B | 0.25B | 0.22B | 0.95B | 0.50B | 0.42B | 1.03B | 1.09B | 0.49B | 1.11B | 1.56B | 1.74B | -0.01B | 0.57B | 0.51B | 0.53B | 0.38B | 0.25B | 0.42B | 0.53B | 0.69B | 0.82B | 0.77B | 0.50B | 0.62B | 0.71B | 0.83B | 0.86B | 1.03B | 0.52B | 0.79B | 1.09B | 0.63B | 0.75B | 0.85B | 0.81B | 0.43B | 0.98B | 0.86B |
|
Interest Expenses
|
0.04B | 0.05B | 0.05B | 7.28B | 1.68B | 0.05B | 0.05B | -5.69B | 1.63B | 1.79B | -1.84B | -0.40B | 0.04B | 0.11B | 0.11B | -5.90B | 0.04B | -1.12B | 0.09B | -5.02B | -1.12B | 1.17B | 1.16B | -7.66B | -0.97B | 0.91B | 0.82B | 0.79B | -0.76B | 0.77B | 0.76B | 0.72B | -0.71B | 0.73B | -0.74B | 5.44B | | | -0.93B | 6.17B | 0.00B | 0.00B | -1.01B | -0.01B | -0.88B | -0.77B | -0.66B | -0.02B | -0.64B | -0.61B | -0.62B | -0.02B | -0.79B | -0.92B | -1.18B | -0.02B | -2.13B | -2.17B | -2.33B | -0.03B | -2.46B | -2.35B | -2.44B | -0.04B | -2.11B | -0.03B | -2.27B |
|
Shares Outstanding
|
| | | 0.00B | | | | 0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Tax Rate
|
| | | | 19.26 | 2.78 | 0.54 | 18.23 | 0.02 | -988.89 | -21.49 | 50.54 | 0.00 | 24.05 | 21.67 | 17.14 | 0.04 | -15.28 | 20.26 | 34.61 | -23.43 | 27.21 | 33.96 | -143.31 | -23.78 | 22.16 | 19.20 | 24.33 | -21.02 | 9.97 | 19.83 | 18.70 | 22.67 | 22.46 | -23.74 | 232.63 | 25.89 | -26.90 | -26.79 | -424.23 | 1.74 | -0.06 | -20.31 | -109.03 | -25.89 | -23.10 | -22.82 | -81.74 | -23.67 | -23.94 | -27.36 | -159.57 | -25.11 | -24.25 | -27.54 | -0.09 | -25.48 | -24.03 | -26.36 | 0.06 | -26.67 | -22.89 | -23.63 | 0.02 | -24.29 | -18.02 | -15.54 |