|
Revenue
|
3.33B | 5.97B | 8.61B | -0.42B | 2.19B | 3.87B | 3.78B | 16.65B | 4.19B | 4.64B | 4.30B | 4.22B | 46,210.00B | 47,040.00B | 5.51B | 4.86B | 0.00B | 0.00B | 5.51B | 5.40B | 5.64B | 5.72B | 6.49B | 5.75B | 5.86B | 5.94B | 6.12B | 6.12B | 6.37B | 6.59B | 6.64B | 6.75B | 6.87B | 6.58B | 6.89B | 6.81B | 7.09B | 5.54B | 5.51B | 5.72B | 5.71B | 5.86B | 5.77B | 6.02B | 6.19B | 5.79B | 5.66B | 5.68B | 6.27B | 6.14B | 7.76B | 7.69B | 6.36B | 6.27B | 6.06B | 5.74B | 5.90B | 5.85B | 6.04B | 6.10B | 6.24B | 6.16B | 6.11B | 6.24B | 6.60B | 6.38B | 6.90B | 9.80B |
|
Research & Development
|
0.09B | 0.09B | 0.09B | 0.08B | 0.09B | 0.08B | 0.08B | 0.09B | 0.09B | 0.09B | 0.08B | 0.09B | 0.09B | 0.09B | 0.09B | 0.10B | 0.10B | 0.10B | 0.10B | 0.11B | 0.10B | 0.10B | 0.10B | 0.11B | 0.11B | 0.11B | 0.11B | 0.11B | 0.11B | 0.11B | 0.11B | 0.11B | 0.11B | 0.11B | 0.10B | 0.11B | 0.10B | 0.09B | 0.08B | 0.09B | 0.08B | 0.09B | 0.09B | 0.09B | 0.08B | 0.08B | 0.08B | 0.07B | 0.07B | 0.07B | 0.09B | 0.09B | 0.07B | 0.07B | 0.07B | 0.07B | 0.07B | 0.07B | 0.08B | 0.07B | 0.08B | 0.07B | 0.06B | 0.06B | 0.07B | 0.07B | 0.06B | 0.10B |
|
Wages, Salaries and Other
|
1.13B | 1.02B | 1.09B | 1.10B | 0.00B | 1.14B | 1.13B | 0.00B | 71.65B | 73.56B | 1.35B | 1.37B | 1.45B | 809.32 | 1.48B | 1.40B | 1.62B | 1.59B | 1.63B | 1.56B | 0.00B | 1.58B | 1.68B | 1.58B | 1.71B | 1.69B | 1.73B | 1.54B | 1.82B | 1.70B | 1.75B | 1.75B | 1.88B | 1.84B | 1.85B | 1.81B | 1.70B | 1.49B | 1.44B | 1.51B | 1.63B | 1.52B | 1.61B | 1.60B | 1.74B | 1.60B | 1.51B | 1.57B | 1.73B | 1.69B | 2.13B | 2.05B | 1.80B | 1.72B | 1.71B | 1.65B | 1.73B | 1.79B | 1.78B | 1.81B | 1.81B | 1.81B | 1.79B | 1.83B | 1.91B | 1.86B | 1.94B | 2.81B |
|
Restructuring Costs
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.38B | | | | | | 0.08B | | | 0.03B | 0.59B | | | | 0.18B | | | | 0.18B | | | | | | | | | | | | | | | | | | | | |
|
Other Operating Expenses
|
| -0.09B | -0.09B | | -0.09B | | 1.94B | -0.09B | 2.16B | 2.31B | 2.26B | 2.40B | -0.09B | 2.47B | 2.52B | 2.62B | 2.73B | 2.76B | 2.90B | 2.87B | -0.10B | 2.89B | 3.04B | 3.25B | 3.09B | 3.11B | 3.23B | 3.18B | 3.46B | -0.12B | | 3.54B | 3.58B | 3.49B | | -0.05B | 3.39B | 2.84B | 2.79B | 2.43B | 3.05B | -0.11B | 0.23B | -0.00B | 3.27B | 3.09B | 2.86B | -0.30B | 3.20B | 3.14B | 4.01B | 4.18B | 3.27B | 3.21B | 3.19B | 3.34B | 3.24B | 3.31B | 3.34B | 4.00B | 3.43B | 3.40B | 3.55B | 3.81B | 4.50B | 3.52B | 3.64B | |
|
Operating Expenses
|
0.09B | 0.00B | 0.00B | 0.08B | 0.00B | 0.08B | 2.02B | 0.00B | 2.25B | 2.40B | 2.35B | 2.49B | 25.07 | 2.56B | 2.62B | 2.71B | 2.83B | 2.86B | 3.00B | 2.98B | 0.00B | 3.00B | 3.14B | 3.36B | 3.20B | 3.22B | 3.33B | 3.29B | 3.57B | 3.82B | 3.50B | 3.65B | 3.69B | 3.60B | 3.67B | 3.67B | 3.50B | 2.93B | 2.89B | 3.12B | 3.13B | 3.04B | 3.17B | 3.26B | 3.36B | 3.18B | 2.94B | 3.07B | 3.27B | 3.21B | 4.10B | 4.27B | 3.34B | 3.28B | 3.26B | 3.41B | 3.31B | 3.38B | 3.42B | 4.08B | 3.51B | 3.47B | 3.61B | 3.88B | 4.57B | 3.59B | 3.70B | 5.83B |
|
EBIT
|
| | | | | | | | 3.99B | 3.65B | 3.44B | 3.86B | 3.60B | 3.65B | 4.34B | 3.61B | 3.96B | 3.89B | 4.01B | 3.97B | 4.01B | 4.14B | 4.79B | 3.60B | 4.08B | 3.98B | 4.10B | 4.10B | 4.16B | 3.98B | 4.58B | 4.60B | 4.71B | 4.50B | 4.93B | 5.02B | 5.59B | 4.39B | 4.23B | 14.38B | 4.86B | 5.10B | 5.12B | 5.15B | 5.05B | 3.76B | 3.12B | 3.56B | 4.09B | 4.14B | 5.16B | 5.22B | 4.52B | 4.88B | 5.76B | 6.82B | 8.49B | 8.90B | 9.59B | 8.80B | 9.91B | 9.70B | 9.63B | 9.23B | 8.12B | 8.14B | 8.72B | 8.28B |
|
Non Operating Investment Income
|
| | | | | | | | -0.07B | -0.09B | -0.11B | 0.06B | -0.05B | -0.06B | 0.01B | -0.06B | -0.07B | -0.11B | -0.10B | | -0.14B | -0.22B | -0.18B | | | | | | 0.07B | | | -0.11B | -0.39B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Interest & Investment Income
|
3.07B | 3.11B | 3.22B | 3.31B | 3.54B | 3.54B | 3.51B | 3.69B | 3.86B | 4.25B | 4.06B | 4.07B | | | | | | | | | | | | | | | | | | | | | | | | | 5.12B | 5.29B | 5.47B | 5.93B | 6.00B | 6.09B | 6.35B | 6.24B | 6.26B | 5.70B | 5.11B | 5.03B | 5.06B | 4.91B | 4.97B | 4.92B | 5.11B | 5.60B | 6.91B | 8.37B | 9.75B | 10.25B | 11.01B | 11.14B | 11.42B | 11.22B | 11.45B | 11.22B | 10.55B | 10.04B | 10.28B | 10.24B |
|
Other Non Operating Income
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.15B | | | 1.18B | -1.58B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
EBT
|
| | | | | | | | 1.62B | 1.97B | 1.70B | 1.46B | 1.85B | 1.88B | 2.49B | 1.83B | 2.03B | 2.01B | 2.20B | 2.10B | 2.18B | 2.35B | 2.95B | 1.81B | 2.20B | 2.27B | 2.31B | 2.29B | 2.26B | 2.02B | 2.56B | 2.55B | 2.63B | 2.39B | 2.65B | 2.61B | 3.05B | 2.20B | 1.89B | 11.70B | 2.06B | 2.17B | 2.06B | 2.19B | 2.13B | 1.27B | 1.12B | 1.75B | 2.41B | 2.54B | 3.28B | 3.25B | 2.85B | 2.81B | 2.48B | 1.93B | 2.12B | 1.94B | 2.01B | 1.10B | 2.02B | 1.94B | 1.73B | 1.61B | 1.21B | 1.81B | 2.44B | 2.86B |
|
Tax Provisions
|
0.19B | 0.32B | 0.30B | 0.32B | 512.00 | 0.44B | 0.40B | 390.00 | 0.38B | 0.35B | 0.40B | 0.30B | 4.13 | 0.41B | 0.44B | 0.31B | 0.43B | 0.43B | 0.45B | 0.43B | 0.47B | 0.56B | 0.60B | 0.37B | 0.48B | 0.47B | 0.46B | 0.45B | 0.44B | 0.44B | 0.60B | 0.41B | 0.62B | 0.33B | 0.55B | 0.43B | 0.71B | 0.49B | 0.41B | 2.55B | 0.37B | 0.47B | 0.57B | 0.45B | 0.36B | 0.31B | 0.17B | 0.32B | 0.55B | 0.59B | 0.74B | 0.69B | 0.68B | 0.65B | 0.47B | 0.36B | 0.82B | 0.36B | 0.37B | 0.10B | 0.39B | 0.40B | 0.33B | 0.37B | 0.51B | 0.38B | 0.60B | 0.66B |
|
Profit After Tax
|
0.84B | 0.87B | 0.93B | 0.90B | 0.99B | 1.10B | 1.06B | 1.11B | 1.25B | 1.62B | 1.30B | 1.16B | 1.44B | 1.46B | 2.05B | 1.52B | 1.60B | 1.58B | 1.75B | 1.68B | 0.00B | 1.80B | 2.35B | 1.44B | 1.73B | 1.80B | 1.85B | 1.84B | 1.81B | 1.58B | 1.96B | 1.54B | 2.01B | 2.06B | 2.12B | 1.66B | 2.34B | 1.71B | 1.49B | 1.74B | 1.69B | 1.70B | 1.49B | 9.41B | 1.77B | 0.96B | 0.95B | 1.44B | 1.86B | 1.95B | 2.54B | 2.56B | 2.16B | 2.17B | 2.02B | 1.58B | 1.30B | 1.59B | 1.64B | 1.00B | 1.63B | 1.54B | 1.40B | 1.24B | 0.70B | 1.43B | 1.84B | 2.21B |
|
Net Income - Minority
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.66B | -1.76B | | | | | | | | | | | | | | | |
|
Income from Non-Controlling Interests
|
0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.02B | 0.02B | 0.04B | 0.04B | 0.04B | 0.03B | 0.04B | 0.07B | 0.05B | 0.07B | 0.06B | 0.06B | 0.06B | 0.06B | 0.05B | 0.06B | 0.05B | 0.07B | 0.05B | 0.04B | 0.05B | 0.06B | 0.06B | 0.06B | 0.06B | 0.07B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.05B | -0.03B | 0.07B | 0.08B | 0.05B | 0.09B | 0.08B | 0.03B | 0.01B | -0.04B | 0.05B | 0.07B | 0.07B | 0.08B | 0.07B | 0.07B | 0.06B | 0.04B | 0.03B | 0.03B | 0.02B | 0.01B | 0.02B | 0.02B | 0.02B | 0.03B | 0.03B | -0.11B | 0.04B | 0.06B | -0.01B |
|
Income from Continuing Operations
|
| | | | | | | | 1.25B | 1.62B | 1.30B | 1.16B | 1.85B | 1.46B | 2.05B | 1.52B | 1.60B | 1.58B | 1.75B | 1.68B | 1.71B | 1.80B | 2.35B | 1.44B | 1.73B | 1.80B | 1.85B | 1.84B | 1.81B | 1.58B | 1.96B | 2.14B | 2.01B | 2.06B | 2.10B | 2.18B | 2.34B | 1.71B | 1.49B | 9.14B | 1.69B | 1.70B | 1.49B | 1.74B | 1.77B | 0.96B | 0.95B | 1.44B | 1.86B | 1.95B | 2.54B | 2.56B | 2.16B | 2.17B | 2.02B | 1.58B | 1.30B | 1.59B | 1.64B | 1.00B | 1.63B | 1.54B | 1.40B | 1.24B | 0.70B | 1.43B | 1.84B | 1.59B |
|
Consolidated Net Income
|
| | | | | | | | 1.25B | 1.62B | 1.30B | 1.16B | 1.85B | 1.46B | 2.05B | 1.52B | 1.60B | 1.58B | 1.75B | 1.68B | 1.71B | 1.80B | 2.35B | 1.44B | 1.73B | 1.80B | 1.85B | 1.84B | 1.81B | 1.58B | 1.96B | 2.14B | 2.01B | 2.06B | | 2.18B | 2.34B | 1.71B | 1.49B | 9.14B | 1.69B | 1.70B | 1.49B | 1.74B | 1.77B | 0.96B | 0.95B | 1.44B | 1.86B | 1.95B | 2.54B | 2.56B | 2.16B | 2.17B | 2.02B | 1.58B | 1.30B | 1.59B | 1.64B | 1.00B | 1.63B | 1.54B | 1.40B | 1.24B | 0.70B | 1.43B | 1.84B | 1.59B |
|
Income towards Parent Company
|
| | | | | | | | 1.25B | 1.62B | 1.30B | 1.16B | 1.85B | 1.46B | 2.05B | 1.52B | 1.60B | 1.58B | 1.75B | 1.68B | 1.71B | 1.80B | 2.35B | 1.44B | 1.73B | 1.80B | 1.85B | 1.84B | 1.81B | 1.58B | 1.96B | 2.14B | 2.01B | 2.06B | | 2.18B | 2.34B | 1.71B | 1.49B | 9.14B | 1.69B | 1.70B | 1.49B | 1.74B | 1.77B | 0.96B | 0.95B | 1.44B | 1.86B | 1.95B | 2.54B | 0.90B | 0.41B | 2.17B | 2.02B | 1.58B | 1.30B | 1.59B | 1.64B | 1.00B | 1.63B | 1.54B | 1.40B | 1.24B | 0.70B | 1.43B | 1.84B | 1.59B |
|
Preferred Dividend Payments
|
| | | | | 0.05B | 0.05B | 0.05B | 0.05B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.05B | 0.05B | 0.05B | 0.04B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.04B | 0.03B | 0.04B | 0.03B | 0.03B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Net Income towards Common Stockholders
|
0.81B | 0.82B | 0.88B | 0.85B | 939.00 | 1.05B | 1.01B | 0.00B | 1.16B | 1.53B | 1.21B | 1.07B | 13.43 | 13.36 | 0.00B | 13.98 | 1.49B | 1.47B | 1.64B | 1.57B | 1.61B | 1.70B | 2.27B | 1.34B | 1.65B | 1.73B | 1.77B | 1.75B | 1.73B | 1.49B | 1.86B | 1.91B | 1.91B | 1.97B | 2.03B | 1.99B | 2.25B | 1.60B | 1.50B | 1.62B | 1.58B | 1.60B | 1.38B | 8.77B | 1.72B | 0.90B | 0.97B | 1.32B | 1.76B | 1.82B | 2.43B | 2.41B | 2.06B | 2.05B | 1.95B | 1.47B | 1.20B | 1.49B | 1.55B | 0.90B | 1.53B | 1.43B | 1.28B | 1.11B | 0.72B | 1.29B | 1.68B | 2.10B |
|
EPS (Basic)
|
1.64B | 0.84B | 0.60B | | 0.00B | 1.07B | 0.35B | 530.61 | 2.36B | 1.51B | 0.79B | 0.23B | 25.83 | 12.49 | 0.00B | 2.65 | 1.17B | 1.25B | 0.92B | | 2.59B | 1.35B | 1.19B | 2.03B | 2.50B | 1.29B | 0.87B | 0.64B | 2.47B | 0.56B | 0.44B | 0.87B | 1.21B | 0.61B | 0.42B | 0.81B | 1.20B | 0.45B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
EPS (Weighted Average and Diluted)
|
1.01B | 0.51B | 0.36B | 0.26B | 0.00B | 0.54B | 0.35B | 265.98 | 1.07B | 0.62B | 0.34B | 0.24B | 11.19 | 5.66 | 480.49 | 2.70 | 1.19B | 1.19B | 0.43B | | 1.22B | 0.63B | 0.50B | 0.24B | 1.22B | 0.62B | 0.42B | 1.21B | 1.21B | | | | 1.22B | 0.62B | 0.42B | 0.31B | | 0.94B | 0.29B | | | | | 1.31B | | | | | | | | | | | | | | | | | | | | | | | | |
|
Shares Outstanding (Weighted Average)
|
0.49 | 0.98 | 1.47 | | 0.49 | 0.98 | 2.91 | 1.96 | 0.49 | 1.01 | 1.53 | 4.63 | 0.52 | 1.07 | 1.62 | 5.27 | 1.27 | 1.17 | 1.77 | | 0.62 | 1.26 | 1.90 | 0.66 | 0.66 | 1.34 | 2.02 | 2.72 | 0.70 | 2.68 | 4.22 | 2.20 | 1.58 | 3.21 | 4.89 | 2.44 | 1.88 | 3.58 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Shares Outstanding (Diluted Average)
|
0.80 | 1.61 | 2.48 | 3.31 | 0.91 | 1.93 | 2.91 | 3.91 | 1.08 | 2.47 | 3.56 | 4.53 | 1.20 | 2.36 | 4.05 | 5.18 | 1.25 | 1.23 | 3.85 | | 1.32 | 2.71 | 4.57 | 5.66 | 1.35 | 2.77 | 4.22 | 1.45 | 1.43 | | | | 1.57 | 3.19 | 4.85 | 6.49 | | 1.70 | 5.10 | | | | | 6.68 | | | | | | | | | | | | | | | | | | | | | | | | |
|
EBITDA
|
| | | | | | | | 3.99B | 3.65B | 3.44B | 3.86B | 3.60B | 3.65B | 4.34B | 3.61B | 3.96B | 3.89B | 4.01B | 3.97B | 4.01B | 4.14B | 4.79B | 3.60B | 4.08B | 3.98B | 4.10B | 4.10B | 2.77B | 3.98B | 4.58B | 2.78B | 1.34B | 4.50B | 4.93B | 5.02B | 5.59B | 4.39B | 4.23B | 14.38B | 4.86B | 5.10B | 5.12B | 5.15B | 5.05B | 3.76B | 3.12B | 3.56B | 4.09B | 4.14B | 5.16B | 5.22B | 4.52B | 4.88B | 5.76B | 6.82B | 8.49B | 8.90B | 9.59B | 8.80B | 9.91B | 9.70B | 9.63B | 9.23B | 8.12B | 8.14B | 8.72B | 8.28B |
|
Interest Expenses
|
| | | | | | | | 2.37B | 1.68B | 1.74B | 2.40B | 1.75B | 1.77B | 1.85B | 1.78B | 1.92B | 1.87B | 1.82B | 1.87B | 1.82B | 1.78B | 1.84B | 1.79B | 1.88B | 1.71B | 1.79B | 1.82B | 1.90B | 1.96B | 2.02B | 2.05B | 2.08B | 2.11B | 2.29B | 2.42B | 2.54B | 2.19B | 2.34B | 2.69B | 2.79B | 2.94B | 3.06B | 2.96B | 2.92B | 2.49B | 2.00B | 1.81B | 1.68B | 1.60B | 1.88B | 1.97B | 1.67B | 2.07B | 3.27B | 4.89B | 6.37B | 6.95B | 7.58B | 7.70B | 7.89B | 7.76B | 7.90B | 7.62B | 6.91B | 6.34B | 6.28B | 8.63B |
|
Shares Outstanding
|
4.50B | 4.63B | 4.77B | | | | | | 5.93B | | | 8.34B | 9.07B | 10.96B | 11.16B | 13.14B | 13.55B | 13.90B | 14.19B | 14.52B | 14.89B | 15.00B | 15.14B | 15.23B | 15.17B | 15.19B | 15.19B | | 15.17B | 15.19B | 15.31B | 11.84B | 15.62B | 15.61B | 15.58B | 12.52B | 15.68B | 15.71B | 18.29B | 14.00B | 13.75B | 13.74B | 13.77B | 13.80B | 13.87B | 13.27B | 13.34B | 13.79B | 14.22B | 14.60B | 18.49B | 14.72B | 14.55B | 14.84B | 14.56B | 14.08B | 13.89B | 14.16B | 14.70B | 14.83B | 15.24B | 15.54B | 15.74B | 16.15B | 15.59B | 15.56B | 16.08B | 15.90B |
|
Tax Rate
|
| | | | | | | | 23.09 | 17.88 | 23.35 | 20.48 | 0.00 | 22.13 | 17.70 | 16.99 | 21.05 | 21.45 | 20.52 | 20.27 | 21.75 | 23.57 | 20.28 | 20.64 | 21.65 | 20.66 | 20.04 | 19.45 | 19.66 | 21.78 | 23.60 | 16.16 | 23.50 | 13.87 | 20.80 | 16.51 | 23.28 | 22.19 | 21.43 | 21.83 | 18.14 | 21.67 | 27.51 | 20.52 | 16.84 | 24.21 | 15.05 | 18.04 | 22.65 | 23.20 | 22.50 | 21.21 | 23.97 | 22.92 | 18.84 | 18.50 | 38.60 | 18.40 | 18.48 | 9.07 | 19.51 | 20.43 | 19.09 | 23.23 | 42.23 | 21.00 | 24.70 | 22.92 |