|
Revenue
|
12.43B | 14.24B | 14.59B | 14.26B | 14.05B | 14.98B | 28.27B | 29.73B | | 32.50B | 1.20B | | 18.73B | | 24.58B | | -0.12B | | -2.91B | | -2.88B | | -2.55B | | | | | | | | | 14.74B | | 16.00B | | 16.18B | | 16.72B |
|
Research & Development
|
| | | | | | | | | | -1.36B | | -1.30B | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Share-based Compensation (IS)
|
| | | | | | | -0.20B | | | -0.14B | | -0.20B | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Restructuring Costs
|
-0.21B | -0.28B | -0.36B | -0.42B | -0.16B | -0.17B | -0.33B | -0.34B | | -0.35B | -0.17B | | | | | | | | -0.49B | | -0.62B | | -0.75B | | | | | | | | | | | | | | | |
|
Operating Expenses
|
-0.21B | -0.28B | -0.36B | -0.42B | -0.16B | -0.17B | -0.33B | -0.34B | | -0.35B | -1.53B | | -1.30B | | | | | | -0.49B | | -0.62B | | -0.75B | | | | | | | | | | | | | | | |
|
Operating Income
|
1.61B | 1.80B | 2.14B | 1.44B | 1.99B | 2.08B | 3.96B | 4.16B | | 4.72B | -0.26B | | 3.37B | | 4.17B | | | | | | | | | | | | | | | | | | | | | | | |
|
EBIT
|
1.61B | 1.80B | 2.14B | 1.44B | 1.99B | 2.08B | 3.96B | 4.16B | | 4.72B | -0.26B | | 3.37B | | 4.17B | | | | | | | | | | | | | | | | | | | | | | | |
|
Interest & Investment Income
|
0.03B | 0.03B | 0.02B | 0.02B | 0.02B | 0.03B | 0.05B | 0.06B | | 0.06B | 0.01B | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non Operating Income
|
| | | | | | | | | | | | 7.87B | | 9.63B | | 11.08B | | 10.68B | | 11.10B | | 11.38B | | | | | | | | | | | | | | | |
|
Non Operating Income
|
| | | | | | | | | | | | | | | | | | | | | | -0.11B | | | | | | | | | | | | | | | |
|
EBT
|
1.43B | 1.64B | 2.03B | 1.78B | 1.92B | 2.02B | 3.84B | 4.04B | | 4.61B | -0.53B | | 3.37B | | 4.17B | | | | | | | | | | | | | | | | | | | | | | | |
|
Tax Provisions
|
| | | -0.43B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Profit After Tax
|
1.05B | 1.13B | 1.60B | 1.34B | 1.46B | 1.47B | 2.85B | 3.00B | | 3.43B | -0.43B | | 3.37B | | 4.17B | | | | | | | | | | | | | | | | | | 3.28B | | | | | |
|
Equity Income
|
0.04B | 0.05B | 0.05B | 0.02B | 0.04B | 0.05B | 0.09B | 0.09B | | 0.09B | 1.68B | | | | | | | | | | -0.14B | | -0.18B | | | | | | | | | | | | | | | |
|
Net Income - Minority
|
-0.64B | -0.67B | -0.21B | -0.70B | -0.82B | | | | | | -0.85B | | | | 3.95B | | | | -0.17B | | -0.17B | | -0.20B | | | | | | | | | | 0.32B | | | | | |
|
Investment Income
|
| | | -2.15B | | | | -1.39B | | | -2.15B | | -2.39B | | -3.55B | | -3.63B | | -3.60B | | 1.55B | | -2.29B | | | | | | | | | | 1.34B | | | | | |
|
Income from Non-Controlling Interests
|
| 0.67B | 0.10B | 0.70B | | -0.61B | 0.22B | 0.81B | -0.59B | 0.24B | 0.85B | -0.59B | 0.72B | -0.24B | 0.64B | -0.55B | 0.76B | -0.50B | 0.70B | -0.48B | 0.68B | -0.45B | 0.89B | -0.62B | 0.82B | -0.54B | 0.77B | -2.56B | 2.85B | -2.61B | 3.02B | -2.58B | 2.73B | -2.54B | 2.86B | -2.58B | 2.74B | -2.08B |
|
Income from Continuing Operations
|
1.43B | 1.64B | 2.03B | 2.21B | 1.92B | 2.02B | 3.84B | 4.04B | | 4.61B | -0.53B | | 3.37B | | 4.17B | | | | | | | | | | | | | | | | | | | | | | | |
|
Consolidated Net Income
|
1.43B | 1.64B | 2.03B | 7.41B | 1.92B | 2.02B | 3.84B | 4.04B | | 4.61B | -0.53B | | 3.37B | | 4.17B | | | | | | | | | | | | | | | | | | | | | | | |
|
Income towards Parent Company
|
0.96B | 1.03B | 1.50B | 1.23B | 1.35B | 1.35B | 1.62B | 19.67B | -18.76B | 4.61B | 19.26B | -15.82B | 19.96B | -21.11B | 19.52B | -15.19B | 17.06B | -14.12B | 16.92B | | 17.66B | | 16.05B | | 13.21B | | | | | | | | 19.41B | -17.11B | 19.48B | -17.88B | 21.36B | |
|
Preferred Dividend Payments
|
-0.12B | -0.23B | -0.37B | -0.38B | -0.13B | -0.21B | -0.33B | -0.35B | | -0.29B | -0.12B | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Net Income towards Common Stockholders
|
1.07B | 1.26B | 1.87B | 1.61B | 1.47B | 1.57B | 1.95B | 20.02B | -18.76B | 4.90B | 19.38B | -15.82B | 19.96B | -21.11B | 19.52B | -15.19B | 17.06B | -14.12B | 16.92B | | 17.66B | | 16.05B | | 13.21B | | | | | | | | 19.41B | -17.11B | 19.48B | -17.88B | 21.36B | |
|
EPS (Basic)
|
| | | | | | | | | | | | | | | | | | | | 5.84 | | 5.31 | | 4.37 | | | | | | | | 7.62 | -6.76 | 7.74 | -7.17 | 8.56 | |
|
EPS (Weighted Average and Diluted)
|
| | | 930.77 | | | | 0.00B | -0.00B | | 0.00B | -0.00B | 0.00B | -0.00B | | -0.00B | 0.00B | -0.00B | 0.00B | | 0.00B | | 0.00B | | 4.29 | | | | | | | | 7.43 | -0.00B | 7.07 | -0.00B | 7.97 | |
|
Shares Outstanding (Weighted Average)
|
| | | | | | | | | | | | | | | | | | | 3.02B | 3.02B | 3.02B | 3.02B | 3.02B | 3.02B | 2.90B | 2.63B | 2.63B | 2.63B | 2.63B | 2.61B | 2.55B | 2.55B | 2.53B | 2.52B | 2.50B | 2.50B | 2.52B |
|
Shares Outstanding (Diluted Average)
|
| | | 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 | | 3.08B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 2.99B | 0.00B | 2.61B | 0.00B | 2.75B | 0.00B | 2.68B | 0.00B |
|
EBITDA
|
1.61B | 1.80B | 2.14B | 0.01B | 1.99B | 2.08B | 3.96B | 0.00B | | 4.72B | -0.26B | | 3.37B | | 4.17B | | | | 0.53B | | 0.52B | | 0.62B | | | | | | | | | | 6.21B | | | | | |
|
Interest Expenses
|
-0.24B | -0.21B | -0.17B | -0.20B | -0.15B | -0.13B | -0.27B | -0.28B | | -0.24B | 1.18B | | | | | | | | | | | | | | | | | | | | | | | | | | | |