|
Revenue
|
58.81B | 60.11B | 62.62B | 66.56B | 67.78B | 60.54B | 53.27B | 56.92B | 63.25B | 58.19B | 57.54B | 57.92B | 62.06B | 63.31B | 64.47B | 65.76B |
|
Gross Profit
|
58.81B | 60.11B | 62.96B | 66.92B | 68.19B | 60.86B | 53.54B | 57.16B | 63.53B | 58.19B | 57.54B | 57.92B | 62.06B | 63.31B | 64.47B | 65.76B |
|
Research & Development
|
| | -1.36B | -1.30B | | | | | | | | | | | | |
|
Share-based Compensation (IS)
|
| | | | | -0.23B | -0.15B | -0.21B | -0.33B | | | | | | | |
|
Restructuring Costs
|
-1.32B | -0.80B | -0.82B | | | | -0.45B | -0.62B | -0.75B | | -1.28B | -1.05B | -0.75B | | | |
|
Operating Expenses
|
-1.32B | -0.80B | -2.18B | -1.30B | | | -0.45B | -0.62B | -0.75B | | -1.28B | -1.05B | -0.75B | | | |
|
Operating Income
|
7.41B | 8.61B | 8.65B | 9.05B | 10.23B | 9.97B | 7.51B | 8.42B | 10.55B | 14.43B | 9.64B | 9.48B | 10.30B | 11.34B | 10.56B | 10.17B |
|
EBIT
|
7.41B | 8.61B | 8.65B | 9.05B | 10.23B | 9.97B | 7.51B | 8.42B | 10.55B | 14.43B | 9.64B | 9.48B | 10.30B | 11.34B | 10.56B | 10.17B |
|
Interest & Investment Income
|
0.11B | 0.10B | 0.12B | 0.18B | 0.14B | 0.15B | 0.14B | 0.12B | 0.18B | 0.15B | 0.25B | 0.26B | 0.17B | 0.30B | 0.48B | 0.47B |
|
Other Non Operating Income
|
| | | 7.87B | 9.63B | 11.08B | 9.74B | 11.10B | 11.38B | | | | | | | |
|
Non Operating Income
|
0.74B | -0.33B | 0.73B | 0.69B | -0.26B | | -0.37B | -0.61B | -1.18B | -0.69B | -0.69B | -0.58B | -0.42B | -0.52B | -0.53B | -0.65B |
|
EBT
|
7.26B | 8.33B | 8.18B | 8.47B | 9.68B | 9.56B | 7.22B | 8.06B | 9.57B | 14.11B | 9.17B | 9.13B | 10.13B | 10.89B | 10.10B | 9.60B |
|
Tax Provisions
|
| | | | | | 1.96B | 2.08B | 1.97B | 2.94B | 2.50B | 2.20B | 2.29B | 2.18B | 2.38B | 2.71B |
|
Profit After Tax
|
5.40B | 6.24B | 6.05B | 6.27B | 7.16B | 6.89B | 5.26B | 5.99B | 7.60B | 11.17B | 6.67B | 6.93B | 7.84B | 8.72B | 7.72B | 6.89B |
|
Equity Income
|
0.17B | 0.15B | 0.15B | 0.14B | 0.15B | 0.12B | 0.11B | 0.14B | 0.18B | 0.21B | 0.19B | 0.20B | 0.23B | 0.22B | 0.25B | 0.28B |
|
Net Income - Minority
|
-0.70B | | -0.85B | 0.60B | 3.95B | | -0.15B | -0.17B | -0.20B | | | | | 0.33B | | |
|
Investment Income
|
0.58B | 0.62B | -0.96B | -0.41B | -1.36B | -0.03B | -0.51B | 0.23B | | | | | | | | |
|
Income from Non-Controlling Interests
|
0.43B | 0.48B | 0.50B | 0.61B | 0.57B | 0.43B | 0.35B | 0.39B | 0.51B | 0.48B | 0.44B | 0.56B | 0.68B | 0.66B | 0.71B | 0.68B |
|
Income from Continuing Operations
|
7.26B | 8.33B | 8.18B | 8.47B | 9.68B | 9.56B | 5.26B | 5.99B | 7.60B | 11.17B | 6.67B | 6.93B | 7.84B | 8.72B | 7.72B | 6.89B |
|
Consolidated Net Income
|
7.26B | 8.33B | 8.18B | 8.47B | 9.68B | 9.56B | 5.26B | 5.99B | 7.60B | 11.17B | 6.67B | 6.93B | 7.84B | 8.72B | 7.72B | 6.89B |
|
Income towards Parent Company
|
17.82B | 5.76B | 5.73B | 5.66B | 6.59B | 6.46B | 4.91B | 5.60B | 7.09B | 10.69B | 6.23B | 6.37B | 7.16B | 8.05B | 7.02B | 6.22B |
|
Preferred Dividend Payments
|
-0.76B | -0.67B | -0.67B | -0.66B | -0.70B | -0.65B | -0.58B | -0.51B | -0.55B | -0.54B | | | | | | |
|
Net Income towards Common Stockholders
|
18.58B | 6.43B | 6.40B | 6.32B | 7.29B | 7.11B | 5.49B | 6.11B | 7.65B | 11.24B | 6.23B | 6.37B | 7.16B | 8.05B | 7.02B | 6.22B |
|
EPS (Basic)
|
| | | | | | 1.73 | 1.98 | 2.53 | 3.98 | 2.38 | 2.43 | 2.76 | 3.16 | 2.79 | 2.49 |
|
EPS (Weighted Average and Diluted)
|
4.35 | 1.63 | 1.63 | 1.67 | | | 1.72 | 1.97 | 2.52 | 3.97 | 2.37 | 2.42 | 2.75 | 3.15 | 2.77 | 2.48 |
|
Shares Outstanding (Weighted Average)
|
| | | | | | | 3.02B | 3.02B | 3.02B | 2.63B | 2.63B | 2.61B | 2.55B | 2.52B | 2.50B |
|
Shares Outstanding (Diluted Average)
|
4.27B | 3.95B | 3.92B | 3.78B | | | | | | 3.08B | 2.91B | 3.00B | 3.09B | 2.70B | 2.74B | 2.71B |
|
EBITDA
|
7.41B | 8.61B | 3.40B | 5.06B | 6.90B | 5.19B | 5.76B | 0.52B | 0.62B | 14.43B | 9.64B | 9.48B | 10.30B | 6.42B | 10.56B | 10.17B |
|
Interest Expenses
|
-0.88B | -0.54B | -0.73B | -0.69B | -0.72B | -0.60B | 0.52B | 0.63B | 0.80B | 0.82B | 0.91B | 0.83B | 0.58B | 0.86B | 1.12B | 1.20B |
|
Tax Rate
|
| | | | | | 27.16% | 25.73% | 20.55% | 20.81% | 27.30% | 24.05% | 22.62% | 20.01% | 23.55% | 28.19% |