|
Cash & Equivalents
|
0.45B | 0.33B | 0.47B | 0.45B | 0.64B | 0.38B | 0.44B | 0.35B | 0.52B | 0.34B | 0.33B | 0.54B | 0.41B | 0.32B | 0.32B | 0.97B | 0.68B | 0.11B | 0.17B | 1.46B | 0.18B | 0.18B | -0.23B | 0.47B | 0.23B | 0.22B | 0.07B | 0.33B | 0.48B | 0.07B | 0.40B | 1.04B | 0.58B | 0.40B | 1.13B | 0.35B | 1.13B | 1.14B |
|
Short-term Investments
|
| | | | | | | | | | | | | | 151.50B | 584.78B | | | | | | | | | | | | | | | 0.73B | 0.22B | 0.55B | 0.18B | 0.29B | | | |
|
Cash & Current Investments
|
0.45B | 0.33B | 0.47B | 0.45B | 0.64B | 0.38B | 0.44B | 0.35B | 0.52B | 0.34B | 0.33B | 0.54B | 0.41B | 0.32B | 151.82B | 585.75B | 0.68B | 0.11B | 0.17B | 1.46B | 0.18B | 0.18B | -0.23B | 0.47B | 0.23B | 0.22B | 0.07B | 0.33B | 0.48B | 0.07B | 1.14B | 1.26B | 1.13B | 0.58B | 1.41B | 0.35B | 1.13B | 1.14B |
|
Receivables - Net
|
2.05B | 2.07B | 2.08B | 2.23B | 2.13B | 2.12B | 2.28B | 2.46B | 2.27B | 2.26B | 2.28B | 2.21B | 2.23B | 2.17B | 2.30B | 2.23B | 2.03B | 2.21B | 2.71B | 2.57B | 2.64B | 2.78B | 3.13B | 2.80B | 2.81B | 2.93B | 3.05B | 2.83B | 2.81B | 2.86B | 2.96B | 2.92B | 2.86B | 2.95B | 3.21B | 2.82B | 2.89B | 2.99B |
|
Receivables - Other
|
| | | 0.09B | | | | 0.65B | 0.66B | 0.69B | 0.75B | 0.74B | 0.75B | 0.79B | 0.14B | 0.77B | 0.66B | 0.60B | 0.53B | 0.44B | 0.38B | 0.33B | 0.15B | 0.30B | 0.29B | 0.29B | 0.20B | 0.31B | 0.30B | 0.30B | 0.23B | 0.32B | 0.31B | 0.30B | 0.34B | 0.34B | 0.35B | 0.37B |
|
Receivables
|
2.05B | 2.07B | 2.08B | 2.32B | 2.13B | 2.12B | 2.28B | 3.12B | 2.94B | 2.95B | 3.03B | 2.94B | 2.98B | 2.97B | 2.44B | 3.00B | 2.69B | 2.81B | 3.23B | 3.01B | 3.02B | 3.10B | 3.28B | 3.11B | 3.10B | 3.22B | 3.24B | 3.14B | 3.11B | 3.16B | 3.19B | 3.24B | 3.16B | 3.25B | 3.55B | 3.16B | 3.24B | 3.36B |
|
Finished Goods
|
0.26B | 0.27B | 0.29B | 1.22B | 0.40B | 0.45B | 0.51B | 2.10B | 0.51B | 0.58B | 2.29B | 0.52B | 0.52B | 0.61B | 2.44B | 0.46B | 0.40B | 0.65B | 2.34B | 0.58B | 0.54B | 0.59B | 2.46B | 0.53B | 0.49B | 0.64B | 2.37B | 0.62B | 0.57B | 0.60B | 2.58B | | | | | | | |
|
Inventory
|
0.30B | 0.32B | 0.32B | 0.30B | 0.32B | 0.33B | 0.35B | 0.30B | 0.34B | 0.38B | 0.33B | 0.35B | 0.36B | 0.37B | 0.32B | 0.36B | 0.32B | 0.32B | 0.34B | 0.36B | 0.34B | 0.33B | 0.38B | 0.45B | 0.44B | 0.48B | 0.48B | 0.50B | 0.49B | 0.47B | 0.34B | 0.34B | 0.30B | 0.28B | 0.30B | 0.29B | 0.33B | 0.27B |
|
Prepaid Assets
|
0.40B | 0.42B | 0.35B | 0.31B | 0.41B | 0.41B | 0.39B | 0.17B | 0.29B | 0.24B | 0.18B | 0.26B | 0.26B | 0.20B | 0.15B | 0.21B | 0.22B | 0.20B | 0.16B | 0.27B | 0.28B | 0.23B | 0.20B | 0.30B | 0.29B | 0.23B | 0.18B | 0.28B | 0.29B | 0.25B | 0.17B | 0.29B | 0.30B | 0.24B | 0.19B | 0.24B | 0.29B | 0.26B |
|
Current Assets
|
3.22B | 3.45B | 4.34B | 3.64B | 3.57B | 3.35B | 4.73B | 4.45B | 4.31B | 4.59B | 4.39B | 4.54B | 4.85B | 4.74B | 4.18B | 6.20B | 5.38B | 5.65B | 4.36B | 6.23B | 5.65B | 5.99B | 4.92B | 4.59B | 4.94B | 5.24B | 4.78B | 5.30B | 5.19B | 5.03B | 5.80B | 5.86B | 6.27B | 6.46B | 6.39B | 5.42B | 5.10B | 5.12B |
|
Property, Plant & Equipment (Net)
|
15.72B | 16.85B | 16.78B | 16.75B | 17.71B | 17.54B | 18.94B | 18.91B | 18.91B | 18.91B | 18.82B | 20.51B | 20.49B | 20.74B | 20.93B | 20.46B | 19.36B | 20.30B | 21.10B | 21.63B | 22.42B | 22.10B | 22.40B | 22.19B | 22.08B | 21.83B | 21.55B | 21.62B | 22.27B | 22.50B | 22.29B | 22.53B | 21.98B | 21.93B | 21.48B | 20.75B | 21.30B | 23.80B |
|
Long-Term Investments
|
0.81B | 0.86B | 0.79B | 0.64B | 0.66B | 0.66B | 0.66B | 0.64B | 0.62B | 0.59B | 0.60B | 0.60B | 0.55B | 0.53B | 0.53B | 0.54B | 0.52B | 0.58B | 0.58B | 0.59B | 0.59B | 0.55B | 0.53B | 0.52B | 0.50B | 0.47B | 0.45B | 0.49B | 0.24B | 0.24B | 0.24B | 0.24B | 0.24B | 0.23B | 0.24B | 0.23B | 0.24B | 0.27B |
|
Goodwill
|
6.28B | 6.69B | 6.61B | 6.72B | 7.85B | 7.72B | 8.31B | 8.21B | 8.19B | 8.15B | 8.07B | 8.01B | 7.98B | 8.08B | 8.08B | 7.96B | 7.61B | 7.92B | 8.13B | 8.38B | 8.61B | 8.40B | 8.39B | 8.47B | 8.41B | 8.20B | 8.03B | 8.01B | 8.21B | 8.22B | 8.04B | 8.16B | 8.30B | 7.54B | 7.35B | 7.09B | 7.34B | 10.57B |
|
Intangibles
|
8.26B | 8.87B | 8.94B | 8.99B | 10.09B | 9.98B | 10.76B | 10.44B | 10.39B | 10.22B | 10.00B | 9.98B | 9.89B | 10.20B | 10.11B | 10.08B | 9.30B | 9.70B | 10.05B | 10.45B | 10.79B | 10.62B | 12.35B | 12.49B | 12.51B | 12.39B | 11.92B | 12.09B | 12.21B | 12.30B | 12.20B | 12.45B | 12.89B | 12.33B | 12.02B | 11.72B | 12.08B | 11.71B |
|
Goodwill & Intangibles
|
14.54B | 15.55B | 15.55B | 15.71B | 17.93B | 17.70B | 19.07B | 18.64B | 18.58B | 18.37B | 18.08B | 17.99B | 17.87B | 18.28B | 18.19B | 18.04B | 16.91B | 17.62B | 18.18B | 18.83B | 19.40B | 19.02B | 20.74B | 20.96B | 20.92B | 20.60B | 19.96B | 20.10B | 20.41B | 20.52B | 20.24B | 20.61B | 21.19B | 19.88B | 19.36B | 18.81B | 19.42B | 22.28B |
|
Long-Term Deferred Tax
|
0.08B | 0.09B | 0.09B | 0.07B | 0.13B | 0.13B | 0.15B | 0.11B | 0.12B | 0.09B | 0.08B | 0.10B | 0.10B | 0.11B | 0.07B | 0.07B | 0.09B | 0.11B | 0.08B | 0.08B | 0.10B | 0.10B | 0.08B | 0.09B | 0.08B | 0.08B | 0.06B | 0.08B | 0.08B | 0.09B | 0.07B | 0.09B | 0.09B | 0.09B | 0.10B | 0.11B | 0.10B | 0.18B |
|
Other Non-Current Assets
|
0.57B | 0.65B | 0.60B | 0.76B | 0.66B | 0.47B | 0.76B | 0.60B | 0.76B | 0.97B | 0.64B | 0.65B | 0.52B | 0.89B | 0.54B | 1.00B | 0.84B | 0.84B | 0.77B | 0.89B | 0.95B | 1.44B | 1.04B | 1.09B | 1.03B | 1.01B | 1.00B | 0.99B | 0.89B | 0.93B | 1.26B | 1.34B | 1.25B | 1.32B | 1.64B | 1.60B | 1.62B | 1.65B |
|
Non-Current Assets
|
31.71B | 34.00B | 33.82B | 33.93B | 37.10B | 36.50B | 39.58B | 39.47B | 39.53B | 39.51B | 38.87B | 40.46B | 40.15B | 41.19B | 41.38B | 42.67B | 38.75B | 40.59B | 42.17B | 44.53B | 46.52B | 46.71B | 48.05B | 48.57B | 48.42B | 47.33B | 46.30B | 46.46B | 46.96B | 47.47B | 47.04B | 47.99B | 48.01B | 46.84B | 46.22B | 44.87B | 46.24B | 51.97B |
|
Assets
|
34.93B | 37.45B | 38.16B | 37.57B | 40.68B | 39.86B | 44.31B | 43.92B | 43.84B | 44.10B | 43.26B | 45.00B | 45.00B | 45.93B | 45.56B | 48.87B | 44.13B | 46.24B | 46.53B | 50.76B | 52.17B | 52.70B | 52.97B | 53.16B | 53.36B | 52.57B | 51.07B | 51.76B | 52.15B | 52.49B | 52.84B | 53.85B | 54.28B | 53.30B | 52.60B | 50.29B | 51.34B | 57.09B |
|
Accounts Payables
|
2.97B | 3.10B | 3.09B | 3.24B | 3.05B | 3.18B | 3.56B | 3.05B | 2.79B | 2.89B | 2.99B | 2.71B | 2.78B | 2.77B | 3.00B | 2.49B | 2.41B | 2.68B | 3.02B | 2.94B | 3.18B | 3.28B | 3.53B | 3.03B | 3.33B | 3.53B | 3.85B | 3.02B | 3.24B | 3.25B | 3.47B | 3.22B | 3.17B | 3.00B | 3.23B | 2.88B | 3.09B | 3.04B |
|
Dividends payables
|
0.44B | 0.47B | 0.46B | 0.46B | 0.48B | 0.49B | 0.53B | 0.53B | 0.54B | 0.54B | 0.52B | 0.55B | 0.55B | 0.55B | 0.55B | 0.57B | 0.55B | 0.58B | 0.59B | 0.64B | 0.66B | 0.64B | 0.64B | 0.67B | 0.67B | 0.66B | 0.64B | 0.67B | 0.67B | 0.68B | 0.67B | 0.70B | 0.69B | 0.69B | 0.67B | 0.66B | 0.31B | 0.32B |
|
Payables
|
3.41B | 3.57B | 3.55B | 3.71B | 3.54B | 3.66B | 4.10B | 3.58B | 3.34B | 3.43B | 3.51B | 3.27B | 3.33B | 3.32B | 3.55B | 3.06B | 2.96B | 3.25B | 3.61B | 3.58B | 3.83B | 3.93B | 4.18B | 3.71B | 4.00B | 4.19B | 4.49B | 3.68B | 3.91B | 3.93B | 4.14B | 3.92B | 3.86B | 3.69B | 3.89B | 3.54B | 3.40B | 3.35B |
|
Accumulated Expenses
|
0.11B | 0.11B | 0.11B | 0.12B | 0.13B | 0.12B | 0.14B | 0.13B | 0.14B | 0.18B | 0.15B | 0.15B | 0.16B | 0.16B | 0.17B | 0.14B | 0.17B | 0.14B | 0.17B | 0.14B | 0.19B | 0.13B | 0.20B | 0.13B | 0.20B | 0.15B | 0.21B | 0.15B | 0.23B | 0.19B | 0.24B | 0.25B | 0.29B | 0.24B | 0.28B | 0.20B | 0.30B | 0.20B |
|
Other Accumulated Expenses
|
| | | | | | | | | | | | | | 88.63B | 95.47B | | | | | | | | | | | | | | | | | | | | | | |
|
Short term Debt
|
3.29B | 3.52B | 3.83B | 3.66B | 4.76B | 4.42B | 4.85B | 4.08B | 4.44B | 3.73B | 3.52B | 4.12B | 4.24B | 3.58B | 2.94B | 3.14B | 1.86B | 2.18B | 1.85B | 2.99B | 1.87B | 1.58B | 2.08B | 2.43B | 2.60B | 3.59B | 3.05B | 4.69B | 4.50B | 3.86B | 3.70B | 4.74B | 4.82B | 5.48B | 5.49B | 3.71B | 3.64B | 4.23B |
|
Current Taxes
|
0.03B | 0.09B | 0.11B | 0.09B | 0.05B | 0.13B | 0.19B | 0.11B | 0.11B | 0.12B | 0.19B | 0.16B | 0.21B | 0.29B | 0.23B | 0.14B | 0.21B | 0.22B | 0.16B | 0.21B | 0.28B | 0.13B | 0.11B | 0.15B | 0.23B | 0.20B | 0.08B | 0.12B | 0.15B | 0.21B | 0.20B | 0.13B | 0.05B | 0.04B | 0.03B | 0.10B | 0.17B | 0.52B |
|
Current Deferred Revenue
|
| | | | | | | 0.55B | | | 0.53B | | | | 0.52B | | | | 0.55B | | | | 0.63B | | | | 0.63B | | | | 0.60B | | | | 0.55B | | | |
|
Total Current Liabilities
|
6.84B | 7.29B | 7.61B | 7.58B | 8.48B | 8.34B | 9.28B | 8.45B | 8.56B | 7.99B | 7.90B | 8.26B | 8.48B | 7.86B | 7.41B | 7.02B | 5.87B | 6.44B | 6.34B | 7.53B | 6.80B | 6.36B | 7.23B | 7.08B | 7.65B | 8.75B | 8.45B | 9.36B | 9.37B | 8.78B | 8.89B | 9.65B | 9.59B | 10.36B | 10.63B | 8.45B | 8.35B | 8.85B |
|
Non-Current Debt
|
11.54B | 12.27B | 12.66B | 12.42B | 13.41B | 12.97B | 14.72B | 14.34B | 14.24B | 14.98B | 14.97B | 16.55B | 16.40B | 17.00B | 16.98B | 19.03B | 18.05B | 18.70B | 18.34B | 19.72B | 20.68B | 21.50B | 21.46B | 21.22B | 21.18B | 20.52B | 20.47B | 20.31B | 21.08B | 22.03B | 22.87B | 23.22B | 24.07B | 23.90B | 23.50B | 23.60B | 23.47B | 25.54B |
|
Non-Current Deffered Revenue
|
| | | | | | | 0.55B | 0.53B | 0.54B | 0.53B | 0.55B | 0.53B | 0.52B | 0.52B | 0.54B | 0.52B | 0.52B | 0.55B | 0.60B | 0.62B | 0.59B | 0.20B | 0.66B | 0.62B | 0.61B | 0.17B | 0.63B | 0.59B | 0.60B | 0.20B | 0.61B | 0.55B | 0.52B | 0.55B | 0.54B | 0.49B | 0.54B |
|
Pension
|
2.10B | 2.57B | 2.75B | 1.58B | 1.70B | 1.85B | 1.73B | 1.66B | 1.54B | 1.45B | 1.41B | 1.50B | 1.61B | 1.54B | 1.44B | 1.20B | 1.43B | 1.48B | 1.50B | 1.36B | 1.41B | 1.33B | 1.38B | 1.16B | 0.99B | 0.99B | 0.97B | 1.00B | 1.00B | 0.91B | 0.94B | 0.91B | 0.88B | 0.91B | 0.86B | 0.83B | 0.83B | 0.86B |
|
Liabilities from Discontinued Operations
|
| | | | | | | | | | | | | | | | 0.15B | 0.12B | | | | | 0.03B | | | | | 0.08B | | | 0.01B | 0.01B | 0.03B | 0.39B | 0.38B | 0.37B | 0.36B | 0.01B |
|
Non-Current Deferred Tax Liability
|
1.17B | 1.22B | 1.23B | 1.64B | 1.63B | 1.59B | 1.92B | 2.26B | 2.43B | 2.47B | 2.40B | 2.38B | 2.35B | 2.59B | 2.70B | 3.31B | 2.72B | 2.87B | 2.92B | 3.39B | 3.69B | 3.83B | 3.71B | 4.00B | 4.02B | 3.77B | 3.65B | 3.68B | 3.65B | 3.70B | 3.58B | 3.70B | 3.85B | 3.85B | 3.75B | 3.72B | 3.98B | 4.01B |
|
Other Non-Current Liabilities
|
1.03B | 1.10B | 1.07B | 0.96B | 0.95B | 0.93B | 1.00B | 0.83B | 0.85B | 0.89B | 0.76B | 0.71B | 0.70B | 0.66B | 0.66B | 0.68B | 0.67B | 0.77B | 0.88B | 0.90B | 0.88B | 0.80B | 0.80B | 0.74B | 0.69B | 0.74B | 0.79B | 0.76B | 0.89B | 0.98B | 1.26B | 1.05B | 1.04B | 0.85B | 1.18B | 1.16B | 1.17B | 1.02B |
|
Total Non-Current Liabilities
|
15.84B | 17.15B | 17.71B | 16.60B | 17.70B | 17.33B | 19.37B | 19.24B | 19.21B | 19.94B | 19.68B | 21.29B | 21.23B | 21.96B | 21.94B | 24.37B | 23.02B | 23.99B | 23.83B | 25.56B | 26.85B | 27.66B | 27.54B | 27.30B | 27.07B | 26.20B | 26.04B | 25.93B | 26.81B | 27.82B | 28.85B | 29.08B | 30.06B | 29.77B | 29.55B | 29.57B | 29.72B | 31.71B |
|
Total Liabilities
|
22.68B | 24.44B | 25.31B | 24.18B | 26.18B | 25.67B | 28.64B | 27.69B | 27.78B | 27.93B | 27.59B | 29.55B | 29.71B | 29.82B | 29.34B | 31.40B | 28.89B | 30.42B | 30.17B | 33.09B | 33.65B | 34.02B | 34.77B | 34.38B | 34.72B | 34.95B | 34.49B | 35.29B | 36.18B | 36.60B | 37.74B | 38.73B | 39.65B | 40.12B | 40.18B | 38.01B | 38.08B | 40.55B |
|
Total Debt
|
14.83B | 15.79B | 16.49B | 16.09B | 18.18B | 17.38B | 19.57B | 18.41B | 18.68B | 18.71B | 18.49B | 20.68B | 20.65B | 20.59B | 19.92B | 22.17B | 19.91B | 20.88B | 20.19B | 22.72B | 22.56B | 23.09B | 23.54B | 23.65B | 23.78B | 24.12B | 23.52B | 25.00B | 25.57B | 25.89B | 26.57B | 27.95B | 28.88B | 29.38B | 28.99B | 27.31B | 27.11B | 29.77B |
|
Common Equity
|
12.25B | 13.01B | 12.85B | 13.39B | 14.50B | 14.19B | 15.66B | 16.23B | 16.06B | 16.17B | 15.67B | 15.44B | 15.29B | 16.11B | 16.22B | 17.47B | 15.24B | 15.82B | 16.36B | 17.67B | 18.52B | 18.68B | 17.96B | 18.78B | 18.64B | 17.62B | 16.34B | 16.47B | 15.97B | 15.89B | 14.86B | 15.12B | 14.63B | 13.18B | 12.43B | 12.28B | 13.26B | 16.53B |
|
Shareholder's Equity
|
12.03B | 12.77B | 12.61B | 13.15B | 14.26B | 13.95B | 15.40B | 15.98B | 15.82B | 15.93B | 15.43B | 15.21B | 15.05B | 15.85B | 15.96B | 17.22B | 14.99B | 15.56B | 16.10B | 17.40B | 18.25B | 18.40B | 17.96B | 18.53B | 18.38B | 17.36B | 16.34B | 16.22B | 15.72B | 15.64B | 14.86B | 14.88B | 14.40B | 12.96B | 12.22B | 12.08B | 13.04B | 16.31B |
|
Liabilities and Shareholders Equity
|
34.93B | 37.45B | 38.16B | 37.57B | 40.68B | 39.86B | 44.31B | 43.92B | 43.84B | 44.10B | 43.26B | 45.00B | 45.00B | 45.93B | 45.56B | 48.87B | 44.13B | 46.24B | 46.53B | 50.76B | 52.17B | 52.70B | 52.97B | 53.16B | 53.36B | 52.57B | 51.07B | 51.76B | 52.15B | 52.49B | 52.84B | 53.85B | 54.28B | 53.30B | 52.60B | 50.29B | 51.34B | 57.09B |
|
Retained Earnings
|
5.04B | 5.46B | 5.44B | 4.53B | 4.78B | 4.81B | 4.68B | 3.89B | 3.73B | 3.35B | -3.74B | -3.77B | -3.88B | -3.59B | -3.51B | -2.23B | -3.71B | -3.82B | -3.59B | -2.92B | -2.77B | -2.35B | -2.70B | -2.16B | -2.12B | -2.49B | -2.69B | -2.90B | -3.44B | -3.52B | -4.05B | -4.24B | -4.37B | -5.89B | -6.04B | -6.02B | -6.05B | -2.95B |
|
Preferred Shares
|
2.92B | 3.11B | 3.07B | 3.00B | 3.02B | 2.98B | 3.19B | 3.15B | 3.10B | 3.06B | 3.03B | 3.01B | 2.99B | 3.03B | 3.03B | 2.99B | 2.89B | 3.00B | 3.07B | 3.16B | 3.26B | 3.18B | 3.18B | 3.07B | 3.05B | 2.98B | 2.85B | 2.83B | 2.81B | 2.79B | 2.69B | 2.68B | 2.60B | 2.61B | 2.53B | 2.43B | 2.47B | 2.42B |