07-Enterprise Value to Equity Value

Block Pivots (one per detected block)
Network	07-Enterprise Value to Equity Value (http://luca.auditchain.finance/report/role/EnterpriseValueToEquityValue)
Table	Enterprise Value to Equity Value [Hypercube]

Block Pivots (one per detected block)

Network

(http://luca.auditchain.finance/report/role/EnterpriseValueToEquityValue)

Table

Enterprise Value to Equity Value [Hypercube]

Concept arrangement pattern: Equity Value [RollUp] calculation(http://luca.auditchain.finance/report/role/EnterpriseValueToEquityValue,dcfm:EquityValue)
Entity: 0000789019 (http://www.sec.gov/CIK)
Unit: iso4217:USD

Concept arrangement pattern: Equity Value per Share [Set] [Set]

Component as one Pivot (ALL facts, but ignoring presentation hints)
Network	07-Enterprise Value to Equity Value (http://luca.auditchain.finance/report/role/EnterpriseValueToEquityValue)
Table	Enterprise Value to Equity Value [Hypercube]

Component as one Pivot (ALL facts, but ignoring presentation hints)

Network

07-Enterprise Value to Equity Value

(http://luca.auditchain.finance/report/role/EnterpriseValueToEquityValue)

Table

Enterprise Value to Equity Value [Hypercube]

The colours used for the fact values are significant, and have the following meanings:

Facts that have been checked by consistency rules are in green
Derived (imputed) facts that have not been checked are in blue
Inconsistent facts in red
...and the rest (reported or mapped or assumed but unckecked) are either in gray (if some rule failed to execute) or black (if no rules exist for the fact's concept)

Fact Table
Network	07-Enterprise Value to Equity Value (http://luca.auditchain.finance/report/role/EnterpriseValueToEquityValue)
Table	Enterprise Value to Equity Value [Hypercube]

Fact Table

Network

07-Enterprise Value to Equity Value

(http://luca.auditchain.finance/report/role/EnterpriseValueToEquityValue)

Table

Enterprise Value to Equity Value [Hypercube]

#	Block	Reporting Entity [Aspect]	Period [Aspect]	Concept [Aspect]	Noncore Dimensions	Fact Value	Unit	Rounding	Origin
1	Equity Value [RollUp]	0000789019 (http://www.sec.gov/CIK)	2018-12-31	Enterprise Value	null	1265548676932	iso4217:USD	INF	Reported
2	Equity Value [RollUp]	0000789019 (http://www.sec.gov/CIK)	2018-12-31	Equity Value	null	1200596676932	iso4217:USD	INF	Reported
3	Equity Value per Share [Set] [Set]	0000789019 (http://www.sec.gov/CIK)	2018-12-31	Diluted Shares Outstanding	null	7794000000	shares	INF	Reported
4	Equity Value [RollUp]	0000789019 (http://www.sec.gov/CIK)	2018-12-31	Less: Net Debt	null	64952000000	iso4217:USD	INF	Reported
5	Equity Value per Share [Set] [Set]	AAAAAAAAAA (http://xbrlsite.com/id)	2018-12-31	Equity Value per Share	null	154.04	(iso4217:USD)/shares	2	Reported

Block

Reporting Entity [Aspect]

Period [Aspect]

Concept [Aspect]

Fact Value

Unit

Rounding

Parenthetical Explanations

Origin

Equity Value [RollUp]

0000789019 (http://www.sec.gov/CIK)

2018-12-31

Enterprise Value

1265548676932

iso4217:USD

INF

Reported

Equity Value [RollUp]

0000789019 (http://www.sec.gov/CIK)

2018-12-31

Equity Value

1200596676932

iso4217:USD

INF

Reported

Equity Value per Share [Set] [Set]

0000789019 (http://www.sec.gov/CIK)

2018-12-31

Diluted Shares Outstanding

7794000000

INF

Reported

Equity Value [RollUp]

0000789019 (http://www.sec.gov/CIK)

2018-12-31

Less: Net Debt

64952000000

iso4217:USD

INF

Reported

Equity Value per Share [Set] [Set]

AAAAAAAAAA (http://xbrlsite.com/id)

2018-12-31

Equity Value per Share

154.04

(iso4217:USD)/shares

Reported

Model Structure
Network	07-Enterprise Value to Equity Value (http://luca.auditchain.finance/report/role/EnterpriseValueToEquityValue)
Table	Enterprise Value to Equity Value [Hypercube]

Model Structure

Network

07-Enterprise Value to Equity Value

(http://luca.auditchain.finance/report/role/EnterpriseValueToEquityValue)

Table

Enterprise Value to Equity Value [Hypercube]

#	Label	Report Element Class	Period Type	Name
1	Enterprise Value to Equity Value [Hypercube]	Hypercube		dcfm:EnterpriseValueToEquityValueHypercube
2	Hypercube [Line Items]	LineItems		dcfm:HypercubeLineItems
3	Equity Value [Roll Up]	Abstract		dcfm:EquityValueRollUp
4	Enterprise Value	Concept (Monetary)	instant	dcfm:EnterpriseValue
5	Less: Net Debt	Concept (Monetary)	instant	dcfm:NetDebt
6	Equity Value	Concept (Monetary)	instant	dcfm:EquityValue
7	Equity Value per Share [Set]	Abstract		dcfm:EquityValuePerShareSet
8	Equity Value	Concept (Monetary)	instant	dcfm:EquityValue
9	Diluted Shares Outstanding	Concept (Shares)	instant	dcfm:DilutedSharesOutstanding
10	Equity Value per Share	Concept (Per-Share)	instant	dcfm:EquityValuePerShare

Label

Report Element Class

Period Type

Balance

Name

Enterprise Value to Equity Value [Hypercube]

Hypercube

dcfm:EnterpriseValueToEquityValueHypercube

Hypercube [Line Items]

LineItems

dcfm:HypercubeLineItems

Equity Value [Roll Up]

Abstract

dcfm:EquityValueRollUp

Enterprise Value

Concept (Monetary)

instant

dcfm:EnterpriseValue

Less: Net Debt

Concept (Monetary)

instant

dcfm:NetDebt

Equity Value

Concept (Monetary)

instant

dcfm:EquityValue

Equity Value per Share [Set]

Abstract

dcfm:EquityValuePerShareSet

Equity Value

Concept (Monetary)

instant

dcfm:EquityValue

Diluted Shares Outstanding

Concept (Shares)

instant

dcfm:DilutedSharesOutstanding

Equity Value per Share

Concept (Per-Share)

instant

dcfm:EquityValuePerShare

For more information: http://accounting.auditchain.finance/index.html
DISCLAIMER: this analysis is provided by software still under development, and likely incomplete or even erroneous; do NOT use it other than for experimental, inconsequential purposes