|
Revenue
|
3.39B | 0.53B | 3.48B | 0.61B | 4.12B | | 0.62B | 4.79B | 0.64B | 4.64B | 0.69B | 4.56B | 0.61B | 4.87B | 0.66B | 0.72B | 0.69B | 2.48B | 0.65B | | 0.67B | 5.97B | 0.65B | 0.68B | 0.73B | 6.75B | 0.75B | 6.73B | 6.94B | 6.75B | 6.55B | 6.21B | 6.43B | 6.11B | 6.28B | 6.22B | 6.72B | 13.79B | 6.84B | 6.37B | 7.02B | 1.17B | 7.41B | 7.45B | 7.60B | 7.78B | 7.51B | 7.68B | 7.90B | 7.81B | 8.06B | 7.66B | 7.80B | 7.15B | 8.40B | 8.12B | 8.72B | 8.70B | 8.91B | 8.89B | 8.49B | 11.72B | 9.05B | 9.16B | 9.68B | 9.68B | 10.14B | 10.19B | 10.35B | 11.36B | 9.90B | 16.12B | 11.13B | 11.17B |
|
Amortization - Intangibles
|
0.14B | | 0.14B | | 0.14B | | | 0.14B | | 0.15B | | 0.14B | | 0.14B | | | | | | | | 0.13B | | | | 0.15B | | 0.13B | 0.13B | 0.15B | 0.14B | 0.13B | 0.13B | 0.13B | 0.13B | 0.13B | 0.14B | 0.14B | 0.13B | 0.13B | 0.13B | 0.15B | 0.15B | 0.17B | 0.14B | 0.17B | 0.15B | 0.15B | 0.15B | 0.16B | 0.15B | 0.15B | 0.15B | 0.16B | 0.14B | 0.14B | 0.14B | 0.14B | 0.13B | 0.12B | 0.11B | 0.11B | 0.11B | 0.13B | 0.13B | 0.14B | 0.14B | 0.12B | 0.13B | 0.13B | 0.13B | 0.14B | 0.15B | 0.14B |
|
Research & Development
|
0.05B | | 0.05B | | 0.05B | | | 0.06B | | 0.06B | | 0.06B | | 0.06B | | | | | | | | 0.07B | | | | 0.07B | | 0.06B | 0.07B | 0.07B | 0.06B | 0.06B | 0.05B | 0.05B | 0.05B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Wages, Salaries and Other
|
1.21B | 0.12B | 1.19B | 0.13B | 1.27B | 0.14B | 0.15B | 1.45B | 0.17B | 1.45B | 0.16B | 1.40B | 0.15B | 1.44B | 0.16B | 0.17B | 0.17B | 0.17B | 0.17B | 0.17B | 0.18B | 1.86B | 0.17B | 0.18B | 0.18B | 1.87B | 0.18B | 1.87B | 1.99B | 1.94B | 1.93B | 1.85B | 1.82B | 1.69B | 1.70B | 1.75B | 1.80B | 1.77B | 1.94B | 1.86B | 1.91B | 1.94B | 2.02B | 1.96B | 2.03B | 2.06B | 2.14B | 2.10B | 2.14B | 2.07B | 2.31B | 2.13B | 2.23B | 2.18B | 2.45B | 2.48B | 2.48B | 2.43B | 2.59B | 2.59B | 2.59B | 2.64B | 2.79B | 2.87B | 3.00B | 3.03B | 3.19B | 3.13B | 2.99B | 2.99B | 3.28B | 3.15B | 3.27B | 3.31B |
|
Share-based Compensation (IS)
|
| | | | | | | | | | | | | | | -0.01B | 0.01B | -0.01B | -0.01B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Pension (IS)
|
| | | | | -0.58B | | | | -0.62B | | | | -0.81B | | | | -0.91B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Restructuring Costs
|
0.02B | | | | | | | 0.02B | | | | | | | | | | | | | | | | | | | | | | | | 0.27B | | 0.27B | -0.00B | -0.01B | -0.00B | 0.00B | -0.00B | 0.01B | -0.00B | -0.00B | 0.04B | -0.01B | 0.03B | | -0.00B | -0.00B | 0.02B | 0.12B | -0.00B | -0.00B | | -0.01B | 0.02B | 0.01B | 0.00B | 0.00B | | | | | | | | 0.27B | 0.22B | 0.12B | 0.08B | | | 0.11B | 0.24B | 0.14B |
|
Other Operating Expenses
|
2.40B | 0.29B | 2.40B | 0.32B | 2.63B | | 0.39B | 2.76B | 0.41B | 2.82B | 0.39B | 2.64B | 0.41B | 2.93B | 0.42B | 0.43B | 0.42B | 1.13B | 0.43B | 0.45B | 0.41B | | 0.41B | 0.44B | 0.43B | 13.22B | 0.45B | | | | | | | | | | | 14.41B | | | 3.68B | 13.81B | 3.81B | 3.81B | 3.91B | 4.12B | 4.40B | 3.95B | 4.03B | 4.07B | 4.16B | 3.73B | 3.88B | 4.32B | 4.48B | 4.54B | 0.68B | 0.52B | 4.71B | 4.76B | 4.74B | -0.30B | -0.18B | 0.08B | -0.10B | -0.01B | -0.17B | 0.04B | 0.24B | 0.90B | 0.02B | -0.03B | -0.03B | 4.72B |
|
Operating Expenses
|
2.47B | 0.29B | 2.45B | 0.32B | 2.69B | | 0.39B | 2.83B | 0.41B | 2.88B | 0.39B | 2.70B | 0.41B | 3.00B | 0.42B | 0.43B | 0.42B | 1.13B | 0.43B | 0.45B | 0.41B | 0.07B | 0.41B | 0.44B | 0.43B | 13.29B | 0.45B | 0.06B | 0.07B | 0.07B | 0.06B | 0.33B | 0.05B | 0.32B | 0.05B | -0.01B | -0.00B | 14.41B | -0.00B | 0.01B | 3.67B | 13.80B | 3.84B | 3.80B | 3.94B | 4.12B | 4.40B | 3.94B | 4.05B | 4.19B | 4.15B | 3.73B | 3.88B | 4.32B | 4.50B | 4.55B | 0.68B | 4.73B | 4.71B | 4.76B | 4.74B | 4.93B | 6.01B | 4.99B | 5.51B | 5.81B | 5.94B | 6.20B | 8.04B | | 5.68B | 5.72B | 6.20B | 0.14B |
|
EBIT
|
| 0.22B | | 0.28B | | 0.26B | 0.22B | | 0.22B | | 0.29B | | 0.19B | | 0.22B | 0.28B | 0.25B | 0.26B | 0.22B | 0.21B | 0.25B | -0.13B | 0.24B | 0.23B | 0.30B | 0.73B | 0.30B | 2.20B | 2.25B | 1.42B | 2.13B | 1.76B | 2.22B | -0.04B | 2.02B | 1.90B | 2.27B | 8.13B | | | | 11.91B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non Operating Investment Income
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.10B | | | | -0.20B | -1.75B | 1.36B | -2.24B | -0.22B | -2.87B | 2.26B | 0.21B | | 3.68B | -4.32B | 0.38B | |
|
Interest & Investment Income
|
| | 3.94B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non Operating Income
|
-0.04B | | -0.10B | | -0.07B | | | 0.06B | | 0.00B | | 0.06B | | 0.13B | | | | | | | | 0.10B | 0.00B | | | 0.05B | 0.01B | 0.14B | 0.11B | 0.01B | 0.05B | 0.10B | 0.04B | -0.03B | 0.07B | -0.06B | 0.01B | 0.04B | 0.19B | 0.06B | 0.12B | 0.20B | 0.04B | 0.10B | 0.14B | 0.15B | 0.05B | 0.03B | 0.01B | -0.02B | -0.02B | 0.11B | -0.05B | 1.16B | 0.14B | 0.11B | 0.15B | 0.11B | 0.08B | 0.23B | -0.50B | 2.68B | -0.73B | -0.20B | -0.14B | -0.10B | -0.08B | 0.16B | -0.01B | | -0.62B | 5.72B | -0.10B | |
|
EBT
|
| 0.22B | | 0.28B | | 0.26B | 0.22B | | 0.22B | | 0.29B | | 0.19B | | 0.22B | 0.28B | 0.25B | 0.26B | 0.22B | 0.21B | 0.25B | -0.13B | 0.24B | 0.23B | 0.30B | 0.73B | 0.30B | 2.20B | 2.25B | 1.42B | 2.13B | 1.76B | 2.22B | -0.04B | 2.02B | 1.90B | 2.27B | 8.13B | | | | 9.86B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Tax Provisions
|
-0.08B | 0.09B | -0.01B | 0.11B | 0.18B | 0.10B | 0.08B | 0.26B | 0.05B | 0.30B | 0.11B | 0.30B | 0.07B | 0.36B | 0.08B | 0.10B | 0.10B | 0.10B | 0.07B | 0.07B | 0.09B | 0.18B | 0.09B | 0.09B | 0.11B | 0.23B | 0.11B | 0.40B | 0.31B | 0.33B | 0.36B | 0.28B | 0.40B | 0.20B | 0.40B | 0.35B | 0.44B | 0.42B | 0.45B | 0.19B | 0.57B | -0.25B | 0.82B | 0.59B | 0.54B | 0.09B | -0.57B | 0.58B | 0.11B | -0.06B | 0.50B | 0.18B | 0.66B | 0.06B | 0.36B | 0.27B | 0.75B | -0.54B | 0.78B | -1.39B | 0.55B | -0.84B | 1.23B | 0.33B | 0.53B | -0.85B | 1.16B | 0.54B | 0.58B | 0.39B | -1.11B | 0.69B | 0.09B | 0.59B |
|
Profit After Tax
|
0.53B | 0.13B | 0.44B | 0.17B | 0.80B | 0.16B | 0.14B | 1.23B | 0.16B | 1.15B | 0.18B | 1.13B | 0.11B | 0.96B | 0.14B | 0.17B | 0.16B | 0.81B | 0.15B | 0.14B | 0.15B | 1.62B | 0.15B | 0.14B | 0.18B | 0.50B | 0.19B | 1.80B | 1.95B | 1.08B | 1.77B | 1.49B | 1.82B | 1.40B | 1.62B | 1.54B | 1.82B | 1.76B | 1.90B | 1.88B | 2.09B | 2.17B | 1.86B | 2.29B | 2.38B | | 1.81B | 2.38B | 2.45B | 2.16B | 2.27B | 1.10B | 1.64B | 3.89B | 2.55B | 2.93B | 2.89B | 3.01B | 2.95B | 3.01B | 2.50B | 5.02B | 1.17B | 2.44B | 2.16B | 2.13B | 2.09B | 1.89B | 0.13B | 2.66B | 1.97B | 7.82B | 2.43B | 2.36B |
|
Equity Income
|
| | | | | | | | | | | | | | | | | | | | | | | | | 6.30B | | | 4.65B | 4,295.89B | 3.52B | 3.12B | 3.22B | 3.33B | 3.30B | 3.22B | 3.35B | 3.27B | 3.44B | 2.99B | 2.90B | 3.23B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Income from Non-Controlling Interests
|
| | | | | | | | | | | | | | | | | | | | | | | | | 0.10B | | | | 0.02B | | | | | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.03B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Income from Continuing Operations
|
| 0.13B | | 0.17B | | 0.16B | 0.14B | | 0.16B | | 0.18B | | 0.11B | | 0.15B | 0.17B | 0.16B | 0.16B | 0.15B | 0.14B | 0.15B | -0.31B | 0.15B | 0.14B | 0.18B | 0.50B | 0.19B | 1.80B | 1.95B | 1.08B | 1.77B | 1.49B | 1.82B | -0.24B | 1.62B | 1.54B | 1.82B | 7.70B | | | | 10.11B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Consolidated Net Income
|
| 0.13B | | 0.17B | | | 0.14B | | 0.16B | | 0.18B | | 0.11B | | 0.15B | 0.17B | 0.16B | 0.16B | 0.15B | 0.14B | 0.15B | -0.31B | 0.15B | 0.14B | 0.18B | 0.50B | 0.19B | 1.80B | 1.95B | 1.08B | 1.77B | 1.49B | 1.82B | -0.24B | 1.62B | 1.54B | 1.82B | 7.70B | | | | 10.11B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Income towards Parent Company
|
| 0.13B | | 0.17B | | 14.02B | 0.14B | | 0.16B | 15.63B | 0.18B | | 0.11B | 16.27B | 0.15B | 0.17B | 0.16B | 18.86B | 0.15B | 0.14B | 0.15B | -0.31B | 0.15B | 0.14B | 0.18B | 0.50B | 0.19B | 1.80B | 1.95B | 1.08B | 1.77B | 1.49B | 1.82B | 15.42B | 1.62B | 1.54B | 15.91B | 15.81B | 15.62B | 15.65B | 15.82B | 16.75B | 16.67B | 16.66B | 16.19B | 16.29B | 16.28B | 16.32B | 16.35B | 16.41B | 16.55B | 15.84B | 16.35B | 17.01B | 17.60B | 18.10B | 18.68B | 18.35B | 18.31B | 18.26B | 18.46B | 18.34B | 18.60B | 19.11B | 19.35B | 18.76B | | | | | | | | |
|
Preferred Dividend Payments
|
| | | | | | | | | | | | | | | | | | | | | 0.05B | | | | 0.05B | | | | 0.03B | | | | 0.02B | | | | 0.03B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Net Income towards Common Stockholders
|
0.51B | 0.13B | 0.41B | 0.17B | 0.76B | 14.02B | 0.14B | 1.19B | 0.16B | 1.10B | 0.18B | 1.08B | 0.11B | 0.92B | 0.15B | 0.17B | 0.16B | 18.86B | 0.15B | 0.14B | 0.15B | 1.31B | 0.15B | 0.14B | 0.18B | 1.48B | 0.19B | 1.74B | 1.90B | 2.34B | 1.73B | 1.45B | 1.78B | 1.36B | 1.58B | 1.50B | 1.77B | 1.70B | 1.84B | 1.83B | 2.04B | 2.10B | 1.80B | 2.24B | 2.32B | 2.22B | 1.75B | 2.34B | 2.40B | 2.11B | 2.22B | 1.05B | 1.59B | 3.84B | 2.50B | 2.88B | 2.84B | 2.96B | 2.92B | 2.96B | 2.47B | 4.94B | 1.11B | 2.29B | 2.10B | 1.98B | 2.03B | 1.75B | 0.18B | | 1.91B | 7.68B | 2.36B | |
|
EPS (Basic)
|
0.83B | 0.24B | 0.38B | 0.20B | 0.37B | 13.87B | 0.59B | 0.86B | 0.32B | 0.41B | 0.22B | 0.28B | 0.11B | 0.18B | 0.56B | 0.31B | 0.19B | 16.63B | 0.56B | 0.26B | 0.19B | | 0.54B | 0.27B | 0.22B | | | | | | | | | 0.42B | | | | 1.03B | 1.86B | 0.92B | 0.66B | 1.12B | 1.84B | 1.02B | 0.68B | 1.11B | 1.84B | 1.05B | 0.68B | 0.96B | 1.81B | 0.60B | 0.60B | 1.63B | 1.81B | 0.96B | 0.61B | 1.18B | 1.82B | 0.91B | 0.54B | 1.84B | 1.83B | 1.22B | 2.92B | 0.70B | | | | | | | | |
|
EPS (Weighted Average and Diluted)
|
0.83B | 0.24B | 0.38B | 0.21B | 0.37B | 14.00B | 0.59B | 0.87B | 0.33B | 0.41B | 0.22B | 0.28B | 0.11B | 0.19B | 0.58B | 0.31B | 0.19B | 16.93B | 0.56B | 0.26B | 0.19B | | 0.56B | 0.27B | 0.22B | | | | | | | | | 0.42B | | | | 0.48B | 1.86B | 0.92B | 0.66B | 0.48B | 1.84B | 1.02B | 0.68B | | 1.84B | 1.05B | 0.68B | | 1.81B | 0.60B | 0.60B | | 1.81B | 0.97B | 0.61B | | 1.83B | 0.92B | 0.54B | | 1.83B | 1.22B | 0.68B | | | | | | | | | |
|
Shares Outstanding (Weighted Average)
|
0.61 | 0.54 | 1.08 | 0.84 | 2.08 | 1.01 | 0.23 | 1.38 | 0.51 | 2.69 | 0.81 | 3.89 | 1.01 | 4.98 | 0.25 | 0.55 | 0.83 | 1.13 | 0.27 | 0.53 | 0.81 | | 0.27 | 0.53 | 0.85 | | | | | | | | | 3.21 | | | | 1.65 | 0.99 | 1.98 | 3.09 | 1.88 | 0.98 | 2.18 | 3.41 | 2.00 | 0.95 | 2.23 | 3.55 | 2.18 | 1.22 | 1.76 | 2.65 | 2.35 | 1.38 | 2.99 | 4.63 | 2.51 | 1.60 | 3.24 | 4.56 | 2.68 | 0.61 | 1.88 | 0.72 | 2.83 | | | | | | | | |
|
Shares Outstanding (Diluted Average)
|
0.61 | 0.54 | 1.08 | 0.83 | 2.07 | 1.00 | 0.23 | 1.37 | 0.50 | 2.67 | 0.80 | 3.87 | 1.00 | 4.95 | 0.25 | 0.55 | 0.82 | 1.11 | 0.27 | 0.53 | 0.80 | | 0.26 | 0.53 | 0.85 | | | | | | | | | 3.20 | | | | 3.56 | 0.99 | 1.98 | 3.09 | 4.40 | 0.98 | 2.18 | 3.40 | | 0.95 | 2.23 | 3.55 | | 1.22 | 1.76 | 2.65 | | 1.38 | 2.99 | 4.62 | | 1.60 | 3.23 | 4.55 | | 0.61 | 1.88 | 3.08 | | | | | | | | | |
|
EBITDA
|
| 0.22B | | 0.28B | | 0.26B | 0.22B | | 0.22B | | 0.29B | | 0.19B | | 0.22B | 0.28B | 0.25B | 0.26B | 0.22B | 0.21B | 0.25B | 1.39B | 0.24B | 0.23B | 0.30B | 2.24B | 0.30B | 2.20B | 2.25B | 2.39B | 2.13B | 1.76B | 2.22B | 1.54B | 2.02B | 1.90B | 2.27B | 2.26B | | | | 11.91B | | | | | | | | | | | | | | | | 1.75B | | | | 4.52B | 1.16B | 4.03B | -0.44B | 3.61B | 2.77B | 2.12B | 1.39B | | 3.82B | 8.16B | 2.20B | |
|
Interest Expenses
|
2.02B | | 1.58B | | 1.48B | | | 1.40B | | 1.36B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.05B | 2.27B | 2.52B | 2.96B | 3.25B | 3.52B | 3.31B | 3.48B | 3.30B | 3.21B | 2.38B | 1.49B | 1.36B | 1.23B | 1.10B | 1.06B | 0.94B | 0.96B | 1.30B | 2.91B | 5.32B | 7.65B | 8.78B | 10.22B | 10.98B | 11.34B | 11.45B | 11.85B | 11.60B | 10.57B | 9.46B | 9.62B | 9.28B |
|
Shares Outstanding
|
0.73B | | 1.22B | | 1.34B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Tax Rate
|
| 41.07 | | 38.93 | | 38.43 | 38.18 | | 24.88 | | 38.06 | | 38.71 | | 34.98 | 37.68 | 38.19 | 37.88 | 30.97 | 35.38 | 37.60 | -134.85 | 37.87 | 37.77 | 38.36 | 31.65 | 36.08 | 18.36 | 13.54 | 23.60 | 16.87 | 15.62 | 18.14 | -470.91 | 19.72 | 18.51 | 19.63 | 5.21 | | | | -2.50 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |