|
Revenue
|
17.91B | 18.88B | 20.29B | 5.53B | 19.29B | 19.28B | 40.91B | 6.55B | 21.11B | 22.23B | 22.33B | 75.44B | 20.34B | 19.88B | 19.43B | 71.77B | 18.67B | 18.83B | 18.63B | 68.80B | 14.56B | 14.50B | 14.28B | 14.85B | 13.04B | 13.12B | 15.46B | 13.02B | 13.80B | 14.38B | 14.60B | 14.81B | 13.99B | 14.25B | 14.99B | 15.50B | 14.98B | 14.49B | 13.61B | 14.74B | 13.62B | 13.64B | 13.24B | 13.72B | 12.55B | 11.39B | 12.22B | 13.01B | 12.47B | 12.00B | 10.97B | 13.90B | 10.56B | 10.71B | 10.43B | 10.41B | 10.78B | 11.03B | 11.24B | 10.92B | 10.32B | 10.01B | 10.00B | 11.44B | 9.70B | 10.13B | 10.47B |
|
Research & Development
|
| | | | | | | | | | | | | | | | | | | | | | | | 0.81B | | 0.78B | | 0.75B | | 0.75B | | 0.71B | | 0.76B | | 0.80B | | 0.74B | | 0.73B | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Restructuring Costs
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.07B | | 0.07B | | 0.06B | | 0.07B | | 0.07B | | 0.07B | | 0.07B | | 0.07B | |
|
Other Operating Expenses
|
0.08B | 0.03B | 0.18B | 0.33B | 0.03B | 0.16B | 0.09B | 0.37B | 0.06B | 0.13B | 0.15B | 0.11B | 0.03B | 0.02B | 0.03B | 0.15B | 0.03B | 0.16B | -0.06B | 0.08B | 0.05B | 0.01B | 0.02B | 0.26B | 0.07B | 0.03B | 0.03B | 0.17B | 0.01B | 0.00B | 0.02B | 0.29B | 0.01B | 0.01B | 0.02B | 0.09B | 0.01B | 0.05B | 0.08B | 0.11B | 0.13B | 0.36B | -11.10B | | -8.80B | | -8.54B | -9.21B | -8.72B | | -7.86B | -9.87B | -7.67B | | -7.59B | -7.61B | -7.73B | | -8.03B | -9.51B | -7.19B | -7.05B | -6.89B | -8.34B | -6.87B | -7.26B | -7.28B |
|
Operating Expenses
|
-11.23B | -11.54B | -12.55B | -14.26B | -12.49B | -12.42B | -12.75B | -15.94B | -13.92B | -14.57B | -18.63B | -14.86B | -14.13B | -13.48B | -13.00B | -13.85B | -12.97B | -12.99B | -12.61B | -13.37B | -10.04B | -10.09B | -9.82B | -11.14B | -9.25B | -9.31B | -11.05B | -13.25B | -9.86B | -10.24B | -10.25B | -11.72B | -9.96B | -9.95B | -10.44B | -11.16B | -10.48B | -9.59B | -9.28B | -10.91B | -9.37B | -9.28B | -11.10B | | -8.80B | | -8.54B | -9.21B | -8.72B | | -7.86B | -9.80B | -7.67B | 0.07B | -7.59B | -7.55B | -7.73B | 0.07B | -8.03B | -9.44B | -7.19B | -6.98B | -6.89B | -8.27B | -6.87B | -7.20B | -7.28B |
|
Operating Income
|
4.17B | 4.50B | 4.96B | 10.56B | | | 12.94B | 3.87B | 4.18B | | 5.26B | -29645.06B | 3.29B | | 61,279.87B | 13.15B | 2.73B | 2.94B | | 12.06B | 2.52B | 2.47B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.86B | 0.26B | | | 0.92B | 1.16B | | | | | | | | | | | |
|
EBIT
|
4.17B | 4.50B | 4.96B | 10.56B | 3.31B | 3.67B | 12.94B | 3.87B | 4.18B | 3.15B | 5.26B | -29645.06B | 3.29B | 2.58B | 61,279.87B | 13.15B | 2.73B | 2.94B | 1.98B | 12.06B | 2.52B | 2.47B | 1.48B | -4.50B | 0.98B | 1.18B | 1.16B | -7.52B | 0.94B | 1.02B | 1.32B | -4.51B | 1.20B | 1.16B | 1.46B | 1.39B | 1.55B | 2.46B | 1.99B | 0.79B | 1.41B | 1.76B | -0.41B | -2.56B | 0.73B | 0.79B | 0.02B | 1.42B | 1.39B | 13.22B | 1.86B | 0.26B | 0.98B | 0.62B | 0.92B | 1.16B | 0.55B | 0.65B | 0.38B | -3.16B | 0.81B | 0.68B | 0.70B | -0.96B | 0.67B | 0.47B | 0.56B |
|
Interest & Investment Income
|
0.19B | 0.27B | 0.33B | 0.70B | | | 0.24B | 0.40B | 0.27B | | 0.53B | | 0.24B | | | | 0.28B | 0.30B | | | 0.30B | 0.44B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.21B | 0.03B | | | 0.19B | 0.96B | | | | | | | | | | | |
|
Other Non Operating Income
|
2.48B | 1.05B | 0.37B | -0.80B | | | -3.23B | -0.15B | 2.89B | | | -0.21B | 1.87B | | | -0.77B | 0.73B | 0.06B | 0.00B | -0.23B | 0.07B | 0.13B | 0.07B | -0.01B | 0.03B | 0.04B | -0.01B | 0.25B | 0.05B | 0.06B | 0.05B | 0.04B | 0.03B | -0.00B | -0.00B | -0.10B | 0.01B | -0.01B | 0.07B | 0.10B | 0.08B | 0.02B | | | | | | 0.22B | | | 0.03B | 0.06B | | | -0.05B | | | | | | | | | | | | |
|
Non Operating Income
|
-1.01B | -0.92B | -1.17B | -4.09B | -0.79B | -0.87B | -1.80B | -3.45B | -0.79B | -0.84B | -1.24B | -3.70B | -1.07B | -0.99B | -1.04B | -3.95B | -0.89B | -0.95B | -0.97B | -3.64B | -1.08B | -0.76B | -0.92B | -3.53B | -0.73B | -0.54B | -0.86B | -2.86B | -0.73B | -0.75B | -0.59B | -0.40B | -0.48B | -0.82B | -0.63B | -0.55B | -0.47B | -0.00B | -0.24B | -0.43B | -0.47B | -0.27B | -0.60B | -2.16B | -0.47B | -0.35B | -0.62B | -2.07B | -0.29B | -0.38B | -0.46B | -0.49B | -0.33B | -0.39B | -0.74B | 0.08B | -0.29B | -0.57B | -0.54B | -0.67B | -0.47B | -0.49B | -0.49B | -0.42B | -0.38B | -0.49B | -0.58B |
|
EBT
|
3.12B | 3.65B | 3.81B | 3.91B | 3.31B | 3.67B | 11.14B | 2.96B | 3.37B | 3.15B | -0.71B | 3.16B | 1.59B | 2.58B | 2.36B | 6.77B | 1.86B | 2.00B | 1.98B | 7.80B | 1.27B | 1.55B | 1.48B | -0.11B | 0.98B | 1.18B | 1.16B | -2.68B | 0.94B | 1.02B | 1.32B | 0.32B | 1.20B | 1.16B | 1.46B | 1.39B | 1.55B | 2.46B | 1.99B | 0.79B | 1.41B | 1.76B | -0.41B | 0.53B | 0.73B | 0.79B | 0.02B | 1.42B | 1.39B | 13.22B | 1.42B | 0.58B | 0.98B | 0.62B | 0.56B | 0.97B | 0.55B | 0.65B | 0.38B | -3.16B | 0.81B | 0.68B | 0.70B | -0.96B | 0.67B | 0.47B | 0.56B |
|
Tax Provisions
|
-0.97B | -1.10B | -1.05B | -3.62B | | | -3.10B | -5.20B | -1.00B | | 1.37B | -0.22B | -0.53B | | 0.00B | -1.87B | -0.60B | -0.39B | | -1.63B | -0.40B | 0.07B | -0.38B | -0.48B | -0.43B | 0.35B | -0.33B | -0.17B | -0.33B | -0.28B | -0.22B | -0.11B | -0.33B | -0.23B | -0.41B | -0.41B | -0.44B | -1.12B | -0.43B | 0.05B | -0.27B | -0.59B | 0.11B | -1.17B | -0.22B | -0.25B | -0.13B | -0.75B | -0.25B | -1.20B | -0.42B | 0.02B | -0.11B | -0.23B | -0.00B | -0.33B | -0.17B | -0.07B | 0.27B | 0.95B | -0.15B | -0.10B | -0.09B | -0.01B | -0.18B | -0.25B | -0.17B |
|
Profit After Tax
|
2.12B | 2.49B | 2.69B | 3.60B | 2.29B | 2.70B | 8.04B | 1.81B | 2.37B | 2.21B | -0.61B | 3.60B | 0.98B | 1.71B | 1.73B | 0.61B | 1.26B | 1.51B | 1.44B | 1.97B | 0.95B | 1.52B | 1.19B | 0.38B | 2.04B | 2.09B | 0.79B | -2.01B | 0.61B | 0.74B | 1.11B | 0.21B | 0.86B | 0.93B | 1.05B | 0.97B | 1.11B | 1.34B | 1.57B | 0.84B | 1.15B | 1.18B | -0.30B | -0.14B | 0.52B | 0.54B | -0.11B | 1.30B | 1.14B | 12.02B | 1.00B | 0.56B | 0.87B | 0.39B | 0.56B | 0.64B | 0.38B | 0.58B | 0.64B | -2.20B | 0.61B | 0.52B | 0.08B | -0.97B | -1.34B | -0.02B | 0.39B |
|
Equity Income
|
-0.01B | 0.05B | 0.02B | 0.03B | | | -0.01B | -0.20B | | | | -0.96B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01B | -0.15B | | | 0.38B | -0.27B | | | | | | | | | | | |
|
Net Income - Minority
|
0.04B | 0.09B | -3.56B | -3.75B | 0.03B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Income from Non-Controlling Interests
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01B | -0.04B | 0.01B | 0.05B | 0.03B | 0.03B | 0.07B | 0.16B | 0.08B | 0.26B | 0.24B | 0.15B | 0.09B | 0.21B | 0.20B | 0.09B | 0.07B | 0.07B | 0.08B | 0.21B | 0.07B | 2.70B | 0.17B | | 0.08B | 0.05B | 0.09B | 0.10B | 0.06B | 0.07B | 0.10B | 0.11B | 0.03B | 0.07B | 0.07B | 0.10B | 0.03B | 0.04B | 0.07B |
|
Income from Continuing Operations
|
4.10B | 4.75B | 4.86B | 7.53B | 3.31B | 3.67B | 14.24B | 8.16B | 4.36B | 3.15B | -2.08B | 3.38B | 2.12B | 2.58B | 2.36B | 8.64B | 2.46B | 2.39B | 1.98B | 9.43B | 1.66B | 1.48B | 1.87B | 0.37B | 1.41B | 0.84B | 1.49B | -2.51B | 1.27B | 1.31B | 1.54B | 0.44B | 1.53B | 1.38B | 1.87B | 1.80B | 1.99B | 3.58B | 2.42B | 0.73B | 1.68B | 2.35B | -0.52B | 1.70B | 0.95B | 1.04B | 0.14B | 2.16B | 1.64B | 14.42B | 1.84B | 0.56B | 1.08B | 0.86B | 0.57B | 1.30B | 0.73B | 0.73B | 0.11B | -4.11B | 0.95B | 0.78B | 0.79B | -0.95B | 0.85B | 0.72B | 0.74B |
|
Consolidated Net Income
|
4.10B | 4.75B | 4.86B | 7.53B | 3.31B | 3.67B | 14.24B | 8.16B | 4.36B | 3.15B | -2.08B | 0.68B | 2.12B | 2.58B | 2.36B | 0.81B | 2.46B | 2.39B | 1.98B | 9.43B | 0.13B | 0.12B | 0.20B | 0.13B | 1.47B | 0.59B | 0.39B | 0.43B | 0.42B | 1.31B | 1.54B | 0.44B | 1.53B | 1.38B | 1.87B | 1.80B | 1.99B | 3.58B | 2.42B | 0.73B | 1.68B | 2.35B | -0.52B | 1.70B | 0.95B | 1.04B | 0.14B | 2.16B | 1.64B | 14.42B | 1.84B | 0.56B | 1.08B | 0.86B | 0.57B | 1.30B | 0.73B | 0.73B | 0.11B | -4.11B | -0.05B | -0.06B | -0.54B | -0.95B | -1.82B | -0.23B | 0.01B |
|
Income towards Parent Company
|
2.32B | 4.84B | 1.30B | 3.78B | 3.35B | 3.67B | 14.24B | 8.16B | 4.36B | 3.15B | -2.08B | 0.68B | 2.12B | 2.58B | 2.36B | 0.81B | 2.46B | 2.39B | 1.98B | 9.43B | 0.13B | 0.12B | 0.20B | 0.13B | 1.47B | 0.59B | 0.39B | 0.43B | 0.60B | 0.78B | 1.10B | 0.16B | 0.83B | 0.90B | 0.99B | 0.82B | 1.03B | 1.08B | 1.32B | 0.70B | 1.05B | 0.97B | -0.49B | -0.22B | 0.45B | 0.47B | -0.19B | 1.09B | 1.07B | 9.32B | 0.83B | 0.56B | 0.79B | 0.34B | 0.46B | 0.54B | 0.32B | 0.50B | 0.55B | -2.32B | 0.58B | 0.45B | 0.00B | -1.07B | -1.37B | -0.06B | 0.32B |
|
Net Income towards Common Stockholders
|
2.32B | 4.84B | 1.30B | 3.78B | 3.35B | 3.67B | 14.24B | 8.16B | 4.36B | 3.15B | -2.08B | 0.68B | 2.12B | 2.58B | 2.36B | 0.81B | 2.46B | 2.39B | 1.98B | 9.43B | 0.13B | 0.12B | 0.20B | 0.13B | 1.47B | 0.59B | 0.39B | 0.43B | 0.60B | 0.78B | 1.10B | 0.16B | 0.83B | 0.90B | 0.99B | 0.82B | 1.03B | 1.08B | 1.32B | 0.70B | 1.05B | 0.97B | -0.49B | -0.22B | 0.45B | 0.47B | -0.19B | 1.09B | 1.07B | 9.32B | 0.83B | 0.56B | 0.79B | 0.34B | 0.46B | 0.54B | 0.32B | 0.50B | 0.55B | -2.32B | 0.58B | 0.45B | 0.00B | -1.07B | -1.37B | -0.06B | 0.32B |
|
EPS (Basic)
|
0.00B | 0.00B | 776.92 | 0.00B | 0.53 | 0.64 | 2.44 | 1.33 | 0.00B | 0.48 | -14.53 | 420.00 | 0.35 | 0.00B | 0.00B | 721.84 | 0.00B | 0.00B | 0.00B | 0.00B | 664.29 | 237.84 | 261.02 | 173.33 | 0.00B | 716.00 | 642.59 | | 0.00B | | | | | | | | | | | | | | | -0.00B | | | | 0.00B | 0.01 | | 452.56 | 367.16 | | | 0.00B | | | | | | 33.68 | 68.92 | 75.78 | -175.31 | 449.15 | 39.62 | 0.05 |
|
EPS (Weighted Average and Diluted)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.00B | | | | 0.00B | | | 455.48 | 367.16 | | | 0.00B | | | | | | | | | | | | |
|
Shares Outstanding (Weighted Average)
|
0.00B | 0.00B | 0.00B | 0.00B | 6.29B | 5.78B | 5.84B | 6.14B | 0.00B | 6.61B | 0.14B | 0.00B | 5.96B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | | 0.00B | | | | | | | | | | | | | | | 0.00B | | | | 0.00B | 180.94B | | 0.00B | 0.00B | | | 0.00B | | | | | | 0.00B | 0.00B | | | | | 0.00B |
|
Shares Outstanding (Diluted Average)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00B | | | | 0.00B | | | 0.00B | 0.00B | | | 0.00B | | | | | | | | | | | | |
|
EBITDA
|
4.17B | 4.50B | 4.96B | 1.32B | 3.31B | 3.67B | 12.94B | 1.21B | 4.18B | 3.15B | 5.26B | 1.55B | 3.29B | 2.58B | 0.75B | 13.15B | 2.73B | 2.94B | 1.98B | 12.06B | 2.52B | 2.47B | 1.48B | -4.50B | 0.98B | 1.18B | 1.16B | -7.52B | 0.94B | 1.02B | 1.32B | -4.51B | 1.20B | 1.16B | 1.46B | 1.39B | 1.55B | 2.46B | 1.99B | 0.79B | 4.85B | 1.76B | -0.41B | -2.56B | 4.15B | 0.79B | 3.12B | 4.47B | 4.12B | 13.22B | 4.40B | 15.41B | 3.59B | 0.62B | 0.92B | 3.32B | 3.38B | 0.65B | 3.64B | 3.74B | 3.42B | 3.30B | 3.42B | 3.71B | 3.22B | 3.31B | 3.59B |
|
Interest Expenses
|
1.06B | -3.23B | -1.28B | -2.98B | | | -2.35B | 7.83B | -1.07B | | -2.80B | | -1.27B | | | | -1.13B | -1.21B | | | -1.19B | -1.16B | | -4.39B | | | | -4.84B | | | | -4.83B | | | | | | | | | | | | -3.09B | | | | | | | -0.71B | 1.17B | | | -0.95B | 5.35B | | | | | | | | | | | |
|
Tax Rate
|
-31.16% | -30.20% | -27.57% | -92.42% | | | -27.83% | -175.40% | -29.58% | | -192.84% | -7.08% | -33.09% | | 0.05% | -27.65% | -32.06% | -19.48% | | -20.97% | -31.24% | 4.77% | -25.99% | 430.34% | -44.56% | 29.32% | -28.94% | 6.34% | -34.94% | -27.67% | -16.26% | -35.23% | -27.96% | -19.56% | -27.92% | -29.91% | -28.51% | -45.58% | -21.35% | 6.95% | -18.83% | -33.29% | -27.64% | -220.50% | -29.52% | -31.28% | -771.43% | -52.65% | -17.91% | -9.06% | -29.43% | 2.96% | -10.80% | -37.33% | -0.72% | -34.35% | -31.40% | -11.37% | 70.61% | -30.14% | -18.30% | -15.10% | -12.19% | 1.00% | -27.40% | -53.98% | -30.91% |