|
Revenue
|
-0.74B | 23.22B | 6.15B | 6.29B | 5.44B | 8.27B | 27.20B | -2.93B | | 5.78B | | -6.80B | | 21.08B | | -5.80B | | -6.55B | | -5.03B | | 5.42B | | -5.73B | 7.16B | 7.47B | 7.21B | 6.46B | 6.77B | 6.67B | 7.45B | 7.60B | 6.69B | 6.53B | 6.84B | 7.12B | 6.83B | 6.82B | 8.05B | 6.63B | 6.72B | 6.52B | 8.14B | 7.57B | 7.53B | 6.96B | 8.72B | 8.45B | 7.01B | 6.80B | 8.80B | 7.86B | 7.93B | 6.95B | 8.82B | 7.98B | 8.51B | 8.94B | 9.71B | 9.59B | 9.67B | 9.41B |
|
Gross Profit
|
| 21.97B | | | | | | | | | | | | 16.60B | | | | | | | | | | | | | | 2.12B | 2.48B | 1.86B | 2.77B | 3.09B | 2.35B | 1.86B | 2.60B | | | 2.56B | 3.88B | 2.52B | 2.34B | 1.93B | 3.25B | 2.56B | 2.78B | 2.22B | 3.90B | 3.81B | 2.37B | 2.41B | 3.80B | 2.96B | 2.92B | 1.07B | 3.75B | 2.93B | 3.37B | 3.49B | 4.35B | 4.05B | 3.93B | 3.59B |
|
Research & Development
|
| | | | | | | | | | | | | 0.25B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Wages, Salaries and Other
|
| -8.38B | | -9.64B | | | -18.10B | | | -8.87B | -5.51B | -4.44B | -4.31B | -9.27B | -4.87B | -4.69B | -4.42B | 28.89B | -3.36B | -3.18B | -4.81B | 24.65B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Restructuring Costs
|
| | | | | | | | | 2.25B | | | | 2.04B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Operating Expenses
|
-6.02B | -14.15B | -3.22B | -3.48B | -9.76B | -7.50B | -32.82B | -7.93B | -7.98B | -5.61B | -8.23B | -9.96B | -6.76B | -18.78B | -6.37B | -6.33B | -6.11B | -5.86B | -6.23B | -5.44B | -5.51B | -5.38B | -5.48B | -5.56B | -5.68B | 35.25B | -4.48B | -4.34B | -4.28B | -5.29B | -4.68B | -4.51B | -4.34B | -5.01B | -4.24B | -4.65B | -5.99B | -4.76B | -4.18B | -4.13B | -4.47B | -5.05B | -4.93B | -5.21B | -4.93B | -5.09B | -5.52B | -6.32B | -4.24B | -4.70B | -5.00B | -4.95B | -5.00B | -6.11B | -5.30B | -5.06B | -5.15B | -5.89B | -5.50B | -5.64B | -6.07B | -6.20B |
|
Operating Expenses
|
-6.02B | -14.15B | -3.22B | -3.48B | -9.76B | -7.50B | -32.82B | -7.93B | -7.98B | -3.36B | -8.23B | -9.96B | -6.76B | -16.50B | -6.37B | -6.33B | -6.11B | -5.86B | -6.23B | -5.44B | -5.51B | -5.38B | -5.48B | -5.56B | -5.68B | 35.25B | -4.48B | -4.34B | -4.28B | -5.29B | -4.68B | -4.51B | -4.34B | -5.01B | -4.24B | -4.65B | -5.99B | -4.76B | -4.18B | -4.13B | -4.47B | -5.05B | -4.93B | -5.21B | -4.93B | -5.09B | -5.52B | -6.32B | -4.24B | -4.70B | -5.00B | -4.95B | -5.00B | -6.11B | -5.30B | -5.06B | -5.15B | -5.89B | -5.50B | -5.64B | -6.07B | -6.20B |
|
Operating Income
|
| 0.30B | 6.09B | 5.94B | 11.45B | 11.37B | 20.73B | 5.92B | 14.08B | 3.61B | 10.54B | 10.37B | 8.54B | 18.36B | 9.05B | 8.95B | 9.28B | 5.71B | 7.98B | 9.29B | 7.83B | 4.65B | 6.59B | 7.88B | 6.12B | 5.39B | 6.56B | 5.79B | 5.84B | 5.91B | 7.05B | 7.21B | 6.35B | 5.70B | 6.25B | 6.51B | 6.26B | 6.14B | 5.34B | 4.61B | 5.93B | 5.87B | 8.06B | 8.68B | 7.37B | 7.00B | 8.53B | 8.20B | 6.56B | 7.10B | 8.80B | 7.91B | 7.93B | 7.18B | 9.04B | 7.99B | 8.52B | 9.38B | 9.84B | 9.69B | 10.00B | 9.78B |
|
EBIT
|
2.33B | 0.30B | 6.09B | 5.94B | 11.45B | 11.37B | 20.73B | 5.92B | 14.08B | 3.61B | 10.54B | 10.37B | 8.54B | 18.36B | 9.05B | 8.95B | 9.28B | 5.71B | 7.98B | 9.29B | 7.83B | 4.65B | 6.59B | 7.88B | 6.12B | 5.39B | 6.56B | 5.79B | 5.84B | 5.91B | 7.05B | 7.21B | 6.35B | 5.70B | 6.25B | 6.51B | 6.26B | 6.14B | 5.34B | 4.61B | 5.93B | 5.87B | 8.06B | 8.68B | 7.37B | 7.00B | 8.53B | 8.20B | 6.56B | 7.10B | 8.80B | 7.91B | 7.93B | 7.18B | 9.04B | 7.99B | 8.52B | 9.38B | 9.84B | 9.69B | 10.00B | 9.78B |
|
Non Operating Investment Income
|
| | | | 0.09B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Interest & Investment Income
|
| | | | | | 1.36B | | | 0.85B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non Operating Income
|
| | | | -0.08B | 0.03B | 0.02B | 0.04B | 0.06B | -0.00B | 0.08B | | | -0.01B | | | | | -0.15B | | | 0.01B | 0.03B | | | 0.39B | 0.01B | 0.31B | -0.00B | 0.02B | 0.03B | -0.01B | 0.03B | 0.05B | | | | 0.03B | 0.01B | | | | 0.18B | | 0.13B | 0.02B | | | -0.00B | 0.01B | | | 0.01B | | 0.02B | | 0.03B | | 0.02B | | 0.05B | 167.71B |
|
Non Operating Income
|
| | | | | | | | | 0.10B | | | | -0.18B | 0.03B | -0.08B | -0.56B | -0.13B | -0.15B | -0.06B | -0.28B | -0.42B | 0.03B | | | | | 0.31B | -0.00B | 0.02B | 0.03B | -0.01B | 0.03B | 0.05B | -0.00B | | | 0.03B | 0.01B | -0.03B | 0.02B | 0.03B | 0.18B | 0.03B | 0.13B | 0.02B | -0.01B | 0.01B | -0.00B | 0.01B | -0.01B | 0.00B | 0.01B | -0.02B | 0.02B | 0.01B | | | | -0.01B | | -0.03B |
|
EBT
|
2.33B | 0.78B | 0.07B | 0.06B | 0.07B | 0.10B | 5.08B | -2.41B | 8.42B | 0.35B | 2.39B | 0.22B | 1.82B | 1.93B | 2.61B | 0.78B | 1.60B | -2.67B | 1.60B | 2.36B | 0.96B | -3.15B | 1.14B | 1.82B | 1.10B | 0.41B | 2.08B | 1.76B | 1.55B | 0.63B | 2.40B | 2.69B | 2.04B | 0.56B | 2.01B | 1.89B | 0.30B | 1.41B | 1.17B | 0.45B | 1.48B | 0.85B | 3.31B | 3.50B | 2.57B | 1.92B | 3.00B | 1.89B | 2.32B | 1.54B | 3.16B | 2.46B | 2.39B | 0.14B | 2.89B | 2.45B | 2.90B | 2.13B | 3.42B | 3.31B | 2.80B | 2.47B |
|
Tax Provisions
|
| | | -0.77B | -0.40B | -1.70B | -2.99B | -0.71B | | -0.49B | -0.76B | -0.16B | -0.69B | -1.58B | -0.99B | -0.50B | -1.00B | 0.52B | -0.80B | -0.50B | -0.21B | 3.24B | -0.36B | -0.67B | -0.43B | 2.53B | -0.59B | -0.39B | -0.42B | -1.51B | -0.42B | -0.59B | -0.31B | -0.19B | -0.32B | -0.38B | -0.33B | -0.24B | -0.09B | -0.05B | -0.42B | -0.22B | -0.68B | -0.34B | -0.40B | -0.14B | -0.82B | -0.26B | -0.29B | 2.48B | -0.68B | -0.44B | -0.43B | 3.09B | -0.59B | -0.54B | -0.54B | -0.58B | -0.78B | -0.74B | -0.49B | -0.52B |
|
Profit After Tax
|
8.29B | 16.81B | 2.40B | 2.57B | 1.21B | 2.20B | 3.09B | 1.29B | 6.09B | -6.68B | 1.62B | 0.06B | 1.13B | 0.35B | 2.01B | 0.66B | 1.04B | -2.19B | 1.10B | 2.12B | 1.01B | -3.24B | 1.02B | 1.36B | 0.94B | 0.56B | 1.50B | 2.15B | 1.98B | 1.76B | 2.82B | 3.28B | 1.65B | 0.38B | 2.33B | 2.27B | -0.03B | 1.17B | 1.08B | 0.39B | 1.06B | 0.64B | 2.62B | 3.15B | 2.17B | 1.78B | 2.17B | 1.62B | 2.03B | 1.58B | 2.48B | 2.02B | 1.95B | 0.17B | 2.30B | 1.91B | 2.36B | 1.56B | 2.64B | 2.58B | 2.31B | 1.96B |
|
Equity Income
|
| 0.03B | | 0.04B | | | | | | | | | | | 0.04B | | | | 0.03B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Net Income - Minority
|
-0.70B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Income from Non-Controlling Interests
|
| | | | | | | | | | | | | | 0.08B | 0.07B | 0.13B | 0.13B | 0.12B | 0.12B | 0.12B | 0.16B | 0.15B | 0.15B | 0.14B | 0.03B | 0.17B | 0.21B | 0.21B | -0.28B | | | | | | | | | | | | | | | | | | | | | 0.30B | 0.33B | 0.33B | -0.87B | 0.33B | 0.32B | 0.33B | 0.29B | 0.29B | 0.34B | 0.34B | 0.34B |
|
Income from Continuing Operations
|
2.33B | 0.78B | 0.07B | 0.84B | 0.47B | 1.81B | 8.07B | -1.70B | 8.42B | 0.84B | 3.15B | 0.38B | 2.51B | 3.51B | 3.60B | 1.28B | 2.60B | -3.19B | 2.40B | 2.86B | 1.17B | -6.39B | 1.49B | 2.49B | 1.53B | -2.12B | 2.67B | 2.15B | 1.98B | 2.14B | 2.82B | 3.28B | 2.35B | 0.75B | 2.33B | 2.27B | 0.64B | 1.65B | 1.26B | 0.50B | 1.90B | 1.07B | 3.99B | 3.84B | 2.97B | 2.07B | 3.82B | 2.15B | 2.61B | -0.94B | 3.84B | 2.90B | 2.82B | -2.96B | 3.48B | 2.99B | 3.44B | 2.71B | 4.21B | 4.05B | 3.29B | 2.99B |
|
Consolidated Net Income
|
0.06B | 0.78B | 0.07B | 0.84B | 0.47B | 1.81B | 8.07B | -1.70B | 8.42B | 0.84B | 3.15B | 0.38B | 2.51B | 3.51B | 3.60B | 1.28B | 2.60B | -3.19B | 2.40B | 2.86B | 1.17B | -6.39B | 1.49B | 2.49B | 1.53B | -2.12B | 2.67B | 2.15B | 1.98B | 2.14B | 2.82B | 3.28B | 2.35B | 0.75B | 2.33B | 2.27B | 0.64B | 1.65B | 1.26B | 0.50B | 1.90B | 1.07B | 3.99B | 3.84B | 2.97B | 2.07B | 3.82B | 2.15B | 2.61B | -0.94B | 3.84B | 2.90B | 2.82B | -2.96B | 3.48B | 2.99B | 3.44B | 2.71B | 4.21B | 4.05B | 3.29B | 2.99B |
|
Income towards Parent Company
|
-0.64B | 12.26B | 0.07B | 1.79B | 0.47B | 1.81B | 2.37B | -1.70B | 8.42B | -1.24B | 1.30B | -0.26B | 0.79B | -0.21B | 1.60B | 0.27B | 0.63B | -2.66B | 0.83B | 1.75B | 0.65B | -3.68B | 0.77B | 0.82B | 0.96B | 0.30B | 0.41B | -1.79B | 0.76B | -1.72B | -1.06B | 1.68B | 1.31B | -0.10B | 1.35B | 1.33B | -0.36B | 1.92B | 0.78B | 0.11B | 0.79B | 1.42B | 2.35B | 3.41B | 1.54B | 2.36B | 1.88B | 1.35B | 2.61B | -0.94B | 2.47B | 1.99B | 1.94B | 0.13B | 2.29B | 1.88B | 2.36B | 1.53B | 2.64B | 2.55B | 2.31B | 1.93B |
|
Net Income towards Common Stockholders
|
-0.64B | 11.28B | 0.07B | 1.71B | 0.47B | 4.27B | 2.37B | -1.70B | 8.42B | -1.24B | 1.30B | -0.26B | 0.79B | -0.21B | 1.60B | 0.27B | 0.63B | -2.66B | 0.83B | 1.75B | 0.65B | -3.68B | 0.77B | 0.82B | 0.96B | 0.30B | 0.41B | -1.79B | 0.76B | -1.72B | -1.06B | 1.68B | 1.31B | -0.10B | 1.35B | 1.33B | -0.36B | 1.92B | 0.78B | 0.11B | 0.79B | 1.42B | 2.35B | 3.41B | 1.54B | 2.36B | 1.88B | 1.35B | 2.61B | -0.94B | 2.47B | 1.99B | 1.94B | 0.13B | 2.29B | 1.88B | 2.36B | 1.53B | 2.64B | 2.55B | 2.31B | 1.93B |
|
EPS (Basic)
|
| 2.76 | | 0.20 | | | 0.07 | | | -0.12 | | | | -0.03 | | | | 0.00 | | | | | | | | | | | | | | | 7.95 | -11.97 | | | 12.68 | 0.00 | 0.00 | 0.00 | 4.65 | 0.00 | 0.00 | 0.00 | 0.00 | 0.05 | 0.00 | -10.39 | 0.00 | -0.03 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
|
EPS (Weighted Average and Diluted)
|
| 0.30 | | 0.04 | | | 0.07 | | | | | | | -0.04 | | | | 0.00 | | | | | | | | 0.02 | | 0.00 | | | | 385.00 | | | | | | | | | | | | | | | | | | | | | | 0.00 | | | | 0.03 | | | | 0.03 |
|
Shares Outstanding (Weighted Average)
|
| 4.08B | | 8.69B | | | 35.99B | | | 10.44B | | | | 6.15B | | | | 1,109.08B | | | | | | | | | | | | | | | | | | | | 22,114,467.97B | 22,148,064.51B | 21,473,887.67B | 22,323,119.73B | 22,843,800.73B | 23,845,677.89B | 23,957,061.67B | 23,521,389.99B | 49.20B | 22,384,503.19B | 21,010,397.12B | 19,449,583.60B | 36.13B | 19,168,586.94B | 19,577,577.47B | 19,714,681.80B | 19,169,589.76B | 19,006,207.18B | 18,897,970.43B | 19,311,499.18B | 18,938,068.66B | 18,028,490.87B | 19,026,159.36B | 19,141,640.72B | 18,769,444.32B |
|
Shares Outstanding (Diluted Average)
|
| 37.08B | | 44.39B | | | 34.42B | | | | | | | 5.99B | | | | 1,109.08B | | | | | | | | 12.81B | | 22,097,178.96B | | | | 0.00B | | | | | | | | | | | | | | | | | | | | | | 33.39B | | | | 44.67B | | | | 56.26B |
|
EBITDA
|
2.33B | 0.30B | 6.09B | 5.94B | 11.45B | 11.37B | 20.73B | 5.92B | 14.08B | 3.61B | 10.54B | 10.37B | 8.54B | 18.36B | 9.05B | 8.95B | 9.28B | 5.71B | 7.98B | 9.29B | 7.83B | 4.65B | 6.59B | 7.88B | 6.12B | 5.39B | 0.83B | 5.79B | 5.84B | 5.91B | 7.05B | 7.21B | 6.35B | 5.70B | 6.25B | 6.51B | 6.26B | 6.14B | 5.34B | 4.61B | 5.93B | 5.87B | -2.54B | 8.68B | 7.37B | 7.00B | 8.53B | 8.20B | 6.56B | 7.10B | 8.80B | 7.91B | 7.93B | 7.18B | 9.04B | 7.99B | 8.52B | 9.38B | 9.84B | 9.69B | 10.00B | 3.48B |
|
Tax Rate
|
| | | -0.00B | -588.10 | -0.00B | -58.79 | 29.59 | | -137.73 | -31.99 | -72.54 | -37.99 | -82.03 | -37.81 | -64.64 | -62.87 | -19.67 | -49.95 | -20.97 | -21.49 | -102.84 | -31.27 | -36.77 | -39.19 | 616.97 | -28.12 | -22.20 | -27.27 | -239.08 | -17.62 | -21.91 | -15.33 | -33.41 | -16.06 | -20.20 | -109.35 | -17.23 | -7.78 | -11.70 | -28.60 | -25.23 | -20.68 | -9.83 | -15.67 | -7.28 | -27.48 | -13.94 | -12.65 | 161.15 | -21.59 | -17.97 | -18.20 | 0.00B | -20.42 | -22.03 | -18.46 | -26.97 | -22.84 | -22.22 | -17.57 | -20.87 |