|
Cash & Equivalents
|
| | | 0.24B | | | | 0.24B | | | | 195,900.00B | | 156,800.00B | | 0.03B | | 0.14B | | 0.04B | 2.05B | 0.10B | 2.81B | | 0.06B | 0.16B | | | 0.05B | 0.11B | 3.06B | 2.87B | 3.04B | | 2.96B | 3.25B | 3.15B | 2.96B | | | 3.44B | 3.33B | |
|
Short-term Investments
|
-0.00B | -0.08B | -0.09B | 0.39B | -0.31B | 0.59B | 0.49B | 0.05B | 0.27B | 0.20B | 0.35B | 0.36B | 0.49B | -0.07B | -0.42B | 22.00 | 0.67B | 0.63B | 0.91B | 1.15B | 4.52B | 4.74B | 7.79B | 2.58B | 9.76B | 6.48B | -0.00B | 6.54B | 8.91B | 10.51B | 12.25B | 1.98B | 11.12B | 11.57B | 11.52B | 1.14B | 11.86B | 12.93B | 12.04B | 0.35B | 10.30B | 10.25B | 10.64B |
|
Cash & Current Investments
|
-0.00B | -0.08B | -0.09B | 0.63B | -0.31B | 0.59B | 0.49B | 0.29B | 0.27B | 0.20B | 0.35B | 195,900.36B | 0.49B | 156,799.93B | -0.42B | 0.03B | 0.67B | 0.78B | 0.91B | 1.18B | 6.57B | 4.83B | 10.61B | 2.58B | 9.82B | 6.64B | -0.00B | 6.54B | 8.96B | 10.62B | 15.30B | 4.85B | 14.17B | 11.57B | 14.48B | 4.39B | 15.01B | 15.89B | 12.04B | 0.35B | 13.74B | 13.58B | 10.64B |
|
Receivables - Net
|
| | | 1.57B | 1.62B | 1.72B | 1.78B | 0.11B | 1.89B | 3.81B | 0.52B | 3.45B | 0.33B | 166.50 | 0.66B | 0.01B | 5.01B | 5.89B | 1.07B | -0.02B | 5.04B | | | 4.31B | | 0.24B | 0.18B | 5.64B | 0.24B | | | 7.28B | | | | 6.56B | | | | 5.18B | | | |
|
Receivables - Other
|
| | | | | | | 0.00B | | | | 0.06B | | | | 0.06B | | | | 0.04B | | | | 0.10B | | | 0.07B | 0.14B | | | | 0.58B | | | | 0.18B | | | | 0.52B | | | |
|
Receivables
|
| | | 1.57B | 1.62B | 1.72B | 1.78B | 0.11B | 1.89B | 3.81B | 0.52B | 3.52B | 0.33B | 166.50 | 0.66B | 0.08B | 5.01B | 5.89B | 1.07B | 0.02B | 5.04B | | | 4.40B | | 0.24B | 0.26B | 5.78B | 0.24B | | | 7.86B | | | | 6.75B | | | | 5.70B | | | |
|
Raw Materials
|
| | | | | | | | | | | 0.14B | | | | 0.60B | | | | 0.94B | | | | | | | | | | | | | | | | | | | | | | | |
|
Work In Process
|
| | | | | | | | | | | 0.09B | | | | 0.26B | | | | 0.67B | | | | | | | | | | | | | | | | | | | | | | | |
|
Finished Goods
|
| | | | | | | | | | | 0.03B | | | | 0.11B | | | | 0.84B | | | | | | | | | | | | | | | | | | | | | | | |
|
Inventory
|
| | | 0.44B | 0.39B | 0.29B | 0.27B | 0.06B | 0.24B | 0.96B | 1.00B | 1.07B | 1.16B | 1.07B | 1.77B | 0.01B | 3.35B | 3.41B | 3.15B | -0.01B | 3.48B | 3.72B | 5.39B | 3.70B | 5.57B | 3.95B | 0.08B | 4.51B | 6.99B | 0.61B | 7.47B | 5.19B | 5.19B | 4.97B | 4.46B | 3.67B | 3.48B | 3.89B | 2.73B | 0.05B | 2.74B | 2.87B | 2.67B |
|
Prepaid Assets
|
| | | | | | | | 0.03B | | | 0.23B | -0.03B | 15.80 | -0.04B | 15.80 | -0.03B | | -0.01B | 0.72B | -0.00B | | | | | 0.17B | -0.02B | -0.02B | 0.15B | | | | | | | | | | | -0.05B | | | |
|
Current Assets
|
| | | 3.04B | 3.29B | 3.72B | 3.68B | 0.34B | 3.97B | 6.00B | 6.55B | 6.43B | 7.26B | 905.40 | 10.20B | 905.40 | 13.30B | 13.72B | 13.54B | 12.79B | 12.31B | 12.64B | | 14.49B | | 0.56B | | 15.42B | 0.51B | 18.04B | | 18.29B | | 21.10B | | 14.88B | | 14.81B | 14.59B | 15.34B | | 15.89B | 15.52B |
|
Property, Plant & Equipment (Net)
|
-0.03B | 0.01B | 0.01B | 0.06B | 2.46B | 2.29B | 0.02B | 2.10B | 2.10B | 2.39B | 0.02B | 2.53B | 0.03B | 0.00B | 0.07B | 0.00B | 10.64B | 0.06B | 0.06B | 13.89B | 0.03B | 0.03B | 13.86B | 13.98B | 13.07B | 13.12B | 0.24B | 15.32B | 15.40B | 3.78B | 14.53B | 15.89B | 16.22B | 16.30B | 16.27B | 15.72B | 15.41B | 15.43B | 15.53B | 2.48B | 12.53B | 10.59B | 10.81B |
|
Long-Term Investments
|
0.00B | -0.36B | -0.36B | -0.36B | 0.00B | 0.11B | 0.39B | 0.17B | 0.15B | 0.01B | 0.63B | 0.61B | -0.01B | 0.13B | 0.14B | 1.20 | 1.27B | -0.00B | 1.25B | 5.09B | -0.45B | -0.45B | 1.67B | -0.45B | 1.73B | 0.33B | 0.26B | 1.48B | 1.53B | -0.13B | 2.05B | 10.93B | -0.01B | -0.01B | -0.22B | 12.04B | -0.01B | -0.02B | -0.20B | 0.20B | 2.31B | 2.40B | 2.38B |
|
Goodwill
|
| | | 1.12B | 1.17B | 1.14B | 1.18B | 0.25B | 1.19B | 1.29B | 1.53B | 1.55B | 1.54B | 1.55B | 2.42B | 2.41B | 4.46B | 5.12B | 5.12B | 5.22B | 4.80B | 5.04B | 4.96B | 5.24B | 5.27B | 1.30B | 1.33B | 8.59B | 8.64B | 9.91B | 14.43B | 15.48B | 15.47B | 15.37B | 15.15B | 14.13B | 13.96B | 13.91B | 13.54B | 4.99B | 13.03B | 13.29B | 13.29B |
|
Intangibles
|
-0.00B | | | 0.45B | 0.45B | 0.43B | 0.42B | 0.01B | 0.36B | 2.98B | 3.20B | 3.09B | 3.06B | 3.09B | 5.43B | 5.52B | 12.32B | 11.66B | 11.25B | 11.56B | 10.84B | 10.82B | 10.68B | 11.26B | 10.80B | 0.33B | 3.96B | 14.81B | 15.05B | 19.22B | 23.37B | 23.95B | 23.62B | 23.39B | 22.85B | 20.85B | 20.30B | 19.67B | 19.33B | 5.97B | 19.16B | 19.16B | 18.88B |
|
Goodwill & Intangibles
|
-0.00B | | | 1.57B | 1.62B | 1.57B | 1.60B | 0.25B | 1.55B | 4.27B | 4.73B | 4.65B | 4.60B | 0.00B | 7.85B | 0.00B | 16.78B | 16.78B | 16.37B | 16.78B | 15.64B | 15.86B | 15.64B | 16.50B | 16.08B | 1.63B | 5.29B | 23.39B | 23.69B | 29.13B | 37.80B | 39.43B | 39.09B | 38.76B | 38.00B | 34.98B | 34.26B | 33.58B | 32.87B | 10.95B | 32.19B | 32.45B | 32.17B |
|
Long-Term Deferred Tax
|
| | | 0.06B | 0.07B | 0.09B | 0.10B | 0.63B | 0.12B | 0.18B | 0.17B | 0.17B | 0.21B | 77.60 | 0.22B | 77.60 | 0.25B | 0.57B | 0.56B | 0.67B | 0.76B | 0.72B | 0.72B | 0.76B | 0.71B | 0.74B | | 0.89B | 0.94B | 1.21B | 1.23B | 1.25B | 1.30B | 1.28B | 1.42B | 1.22B | 1.22B | 1.39B | 1.91B | 0.20B | 1.77B | 1.96B | 2.06B |
|
Other Non-Current Assets
|
-0.01B | -0.03B | -0.03B | 0.27B | 0.31B | 0.03B | 0.42B | 0.02B | 0.02B | 0.01B | 0.43B | 0.25B | 0.39B | 8.20 | -0.06B | 8.20 | 1.38B | 0.07B | 0.09B | 0.43B | 0.07B | -0.25B | -0.29B | -0.69B | 1.62B | 0.40B | 0.57B | 0.58B | -0.83B | -0.88B | -0.11B | 0.52B | 0.10B | 2.74B | 0.04B | 0.39B | 1.32B | 1.36B | 1.62B | 0.63B | 0.09B | 0.10B | 0.09B |
|
Non-Current Assets
|
| | | -3.04B | -3.29B | -3.72B | -3.68B | 3.78B | -3.97B | -6.00B | -6.55B | 9.37B | -7.26B | 0.00B | -10.20B | 0.00B | 30.96B | -13.72B | 24.89B | 38.96B | 28.05B | 37.64B | | 40.25B | | 2.15B | | 48.80B | 0.94B | -15.14B | | 70.96B | | 69.21B | | 67.50B | | 66.71B | -14.59B | -15.34B | | 59.44B | -15.52B |
|
Assets
|
| | | | | | | 4.12B | | | | 15.80B | | 4,870,500.00B | | 4,870,500.00B | 44.27B | | 38.42B | 51.75B | 40.37B | 50.28B | 52.97B | 54.75B | 54.70B | 2.71B | | 64.22B | 1.45B | 2.90B | 84.96B | 89.25B | | 90.31B | 26.34B | 82.39B | 20.89B | 81.52B | | | | 75.33B | |
|
Accounts Payables
|
| | | | | | | 0.09B | | | | 4.87B | | 236.70 | | -0.02B | | | | 0.00B | | | | 0.03B | -0.00B | 0.03B | | 0.09B | -0.01B | | | 12.92B | | | | 11.60B | | | | 0.04B | | | |
|
Payables
|
| | | | | | | 0.09B | | | | 4.87B | | 236.70 | | -0.02B | | | | 0.00B | | | | 0.03B | -0.00B | 0.03B | | 0.09B | -0.01B | | | 12.92B | | | | 11.60B | | | | 0.04B | | | |
|
Accumulated Expenses
|
| | | | | | | | | | | 2.99B | | | | 3.32B | | | | 3.98B | | | | | | 0.19B | -0.11B | 0.11B | 0.23B | | | | | | | | | | | | | | |
|
Other Accumulated Expenses
|
| | | | | | | | | | | | | 22.50 | | 22.50 | | | | | | | | | 0.01B | 0.03B | | | 0.03B | | | | | | | | | | | 0.07B | | | |
|
Short term Debt
|
| | | 1.56B | 1.83B | 1.63B | 1.40B | 0.00B | 0.74B | 2.40B | 2.84B | 0.82B | 3.81B | 0.00B | 9.69B | 0.00B | 19.00B | 1.63B | 20.35B | 1.14B | | | | 1.42B | | 0.01B | | 2.06B | 0.01B | 0.00B | | 3.76B | | | | 2.76B | 0.50B | 0.50B | | 8.49B | 8.71B | 7.94B | 8.00B |
|
Current Leases
|
-0.01B | -0.02B | -0.03B | -0.05B | -0.00B | -0.01B | -0.02B | 0.03B | -0.00B | -0.00B | -0.02B | 0.03B | -0.03B | -0.08B | -0.12B | -0.19B | -0.03B | -0.12B | -0.23B | -0.32B | -0.07B | -0.02B | -0.10B | -0.28B | -0.19B | -0.12B | -0.12B | -0.11B | -0.08B | -0.07B | -0.13B | -0.17B | -0.13B | -0.27B | -0.21B | -0.17B | -0.09B | -0.12B | -0.49B | -0.05B | -0.20B | -0.12B | -0.45B |
|
Current Taxes
|
| | | | | | | | | | | | | 15.30 | | 15.30 | | | | | | | | | | | -0.02B | | | | | | | | | | | | | | | | |
|
Current Deferred Revenue
|
| | | | | | | 0.71B | | | | 0.71B | | | | 1.64B | | | | 1.42B | | | | | | 0.04B | -0.05B | 0.04B | 0.04B | | | | | | | | | | | | | | |
|
Total Current Liabilities
|
| | | 2.50B | 2.40B | 2.53B | 2.54B | 0.52B | 2.88B | 5.08B | 5.36B | 5.69B | 5.86B | 0.00B | 8.87B | 0.00B | 10.39B | 11.33B | 11.29B | 11.02B | 10.33B | 10.33B | | 12.13B | | 0.37B | | 13.91B | 0.40B | 15.77B | | 16.68B | | 16.63B | | 14.36B | | 14.79B | 12.16B | 12.17B | | 9.54B | 9.10B |
|
Capital Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | 0.01B | | | 0.01B | | | | | | | | | | | | | | |
|
Non-Current Debt
|
| | | | | | | 1.14B | | | | 2.44B | | | | 9.05B | | | | 21.26B | 21.61B | 21.41B | 23.24B | 21.75B | 22.16B | 1.60B | 3.19B | 25.39B | 28.66B | 35.39B | 42.56B | 40.84B | 41.89B | 41.92B | 40.68B | 38.05B | 37.46B | 37.27B | 37.48B | 35.10B | 40.92B | 41.13B | -40.88B |
|
Non-Current Deffered Revenue
|
| | | | | | | | | | | | | | | 0.07B | | | | 0.06B | | | | | | | | | | | | | | | | | | | | | | | |
|
Pension
|
| | | | | | | | | | | | | | | | | | | | | | | | | | -0.03B | 0.00B | | | | | | | | | | | | | | | |
|
Minority Interest
|
| 0.11B | | 1.30B | 1.46B | -0.08B | 1.57B | | | | | | | | | | | | | | | | | | 0.03B | -0.00B | -0.03B | 0.01B | 1.63B | 0.00B | 0.77B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.01B | 0.74B | 0.74B | 2.69B | 0.01B | 0.01B | 0.74B |
|
Liabilities from Discontinued Operations
|
| | | | | | | 0.07B | 0.02B | 0.04B | 0.01B | | 0.02B | 22.10 | 0.01B | 22.10 | 0.78B | 0.25B | 0.01B | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability
|
| | | 0.10B | 0.10B | 0.09B | 0.09B | 0.92B | 0.09B | 0.90B | 0.88B | 0.84B | 0.84B | 49.60 | 0.89B | 49.60 | 2.10B | 1.84B | 1.74B | 1.80B | 1.65B | 1.62B | 1.60B | 1.70B | 1.57B | 1.59B | 0.30B | 2.51B | 2.53B | 2.76B | 3.61B | 3.70B | 3.77B | 3.56B | 3.36B | 3.23B | 3.09B | 2.98B | 2.89B | 0.99B | 2.61B | 2.64B | 2.58B |
|
Operating Leases
|
| | | | | | | | | | | | | | | | | | | 1.11B | | | | | | | -0.02B | 0.02B | | | | | | | | | | | | | | | |
|
Other Non-Current Liabilities
|
| | | | | | | 0.38B | | | | 0.77B | | | | 1.89B | | | | 6.62B | | | | 7.52B | | 0.11B | -0.03B | 7.79B | 0.10B | | | 7.51B | | | | 6.78B | | | | -0.10B | | | |
|
Total Non-Current Liabilities
|
| | | | | | | 3.30B | | | | 4.05B | | 0.00B | | 0.00B | | | | 29.67B | | | | 35.89B | | 2.11B | 0.03B | 37.31B | 2.34B | | | 54.14B | | 71.42B | | 49.50B | | | 60.90B | 58.27B | | | |
|
Total Liabilities
|
| | | -3.08B | 4.75B | 4.61B | -3.70B | 3.82B | -4.02B | 9.08B | 9.90B | 9.74B | 11.27B | 2,524,900.00B | 21.15B | 2,524,900.00B | 34.40B | -9.29B | 29.00B | 40.70B | 40.37B | 40.52B | 42.64B | 43.41B | 41.90B | 2.22B | | 51.22B | 2.44B | 63.27B | | 70.82B | | 71.42B | | 63.85B | | 63.32B | | 58.17B | | 60.01B | |
|
Total Debt
|
| | | 1.56B | 1.83B | 1.63B | 1.40B | 1.14B | 0.74B | 2.40B | 2.84B | 3.27B | 3.81B | 0.00B | 9.69B | 9.05B | 19.00B | 1.63B | 20.35B | 22.40B | 21.61B | 21.41B | 23.24B | 23.17B | 22.16B | 1.61B | 3.19B | 27.46B | 28.67B | 35.40B | 42.56B | 44.59B | 41.89B | 41.92B | 40.68B | 40.81B | 37.96B | 37.77B | 37.48B | 43.59B | 49.63B | 49.07B | -32.88B |
|
Common Equity
|
| | | 3.08B | | 3.53B | 3.70B | 4.04B | 4.02B | 5.31B | 6.03B | 6.06B | 5.12B | 0.00B | 6.48B | 0.00B | 9.87B | 9.29B | 9.42B | 11.05B | 9.05B | 9.76B | 10.33B | 11.34B | | 11.20B | | 13.00B | | 14.03B | | 18.43B | | 18.89B | | 18.53B | | 18.20B | | 17.31B | | 15.32B | |
|
Shareholder's Equity
|
| | | 3.08B | | | | 4.04B | | | | 6.06B | | 0.00B | | 0.00B | | | | 11.05B | | | | | | 0.49B | 1.00B | 1.05B | 0.45B | | | | | | | | | | | | | | |
|
Liabilities and Shareholders Equity
|
| | | | | | | 4.12B | | | | 15.80B | | 4,870,500.00B | | 4,870,500.00B | 44.27B | | 38.42B | 51.75B | 40.37B | 50.28B | 52.97B | 54.75B | 54.70B | 2.71B | | 64.22B | 1.45B | 2.90B | 84.96B | 89.25B | | 90.31B | 26.34B | 82.39B | 20.89B | 81.52B | | | | 75.33B | |
|
Retained Earnings
|
| | | | | | | 0.04B | | | | 0.38B | | -247.50 | | -120.30 | | | | | | | | | | 2.00B | | | 2.14B | | | | | | | | | | | | | | |
|
Preferred Shares
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01B | 0.01B | | | | | | | | | | | | | | |