|
Cash & Equivalents
|
10.83B | 8.38B | 12.46B | 1,511.00B | 10.08B | 1,591.00B | 0.17B | 4.78B | 0.11B | 0.35B | 0.22B | 5.68B | 0.22B | 0.05B | 0.13B | 8.80B | 8.80B | 6.75B | 6.75B | 10.32B | 10.32B | 14.15B | 14.15B | 15.87B | 15.87B | 15.61B | -14.32B | 13.43B | 9.29B | 15.25B | 12.37B | 17.24B | -9.61B | 12.43B | -10.32B | 12.50B | -9.56B | 11.89B | 13.47B |
|
Short-term Investments
|
0.04B | -0.04B | -0.15B | -0.15B | -0.24B | 0.03B | | -0.47B | | -0.01B | 0.03B | -0.46B | 0.03B | -0.46B | 0.04B | -1.17B | -1.17B | -0.01B | 0.01B | | | 0.07B | | 0.20B | | 0.09B | | 0.08B | | 0.23B | | 0.63B | | 0.47B | | 0.38B | | 0.56B | |
|
Cash & Current Investments
|
10.87B | 8.34B | 12.30B | 1,510.85B | 9.85B | 1,591.03B | 0.17B | 4.31B | 0.11B | 0.34B | 0.25B | 5.22B | 0.24B | -0.40B | 0.17B | 7.63B | 7.63B | 6.74B | 6.76B | 10.32B | 10.32B | 14.22B | 14.15B | 16.07B | 15.87B | 15.70B | -14.32B | 13.51B | 9.29B | 15.48B | 12.37B | 17.86B | -9.61B | 12.90B | -10.32B | 12.88B | -9.56B | 12.46B | 13.47B |
|
Receivables - Net
|
| | | -0.18B | | -0.12B | -0.05B | | -0.06B | -0.05B | -0.06B | 0.52B | -0.07B | 0.92B | -0.34B | | | | | | | 3.64B | | 3.28B | | 3.77B | | 3.63B | | 6.40B | | 5.58B | | 4.74B | | 5.34B | | 4.25B | |
|
Receivables - Other
|
| | | | | | | | | | | | | | | | | | | | 10.05B | | | | | | | | | | | | | | | 1.65B | | 1.17B | |
|
Receivables
|
| | | -0.18B | | -0.12B | -0.05B | | -0.06B | -0.05B | -0.06B | 0.52B | -0.07B | 0.92B | -0.34B | | | | | | | 3.64B | | 3.28B | | 3.77B | | 3.63B | | 6.40B | | 5.58B | | 4.74B | | 6.99B | | 5.42B | |
|
Finished Goods
|
| | | | | | | | | | | | | | | 6.56B | | 5.88B | | 4.52B | | | | | | | | | | | | | | | | | | | |
|
Inventory
|
| | | | | | | | | | | | | | | | | | | | | 3.67B | | 3.76B | | 3.84B | | 4.10B | | 4.43B | | 4.93B | | 5.22B | | 5.83B | | 5.54B | |
|
Prepaid Assets
|
| | | -0.03B | | 0.04B | 0.01B | | -0.00B | 0.00B | 0.03B | 0.03B | -0.01B | 0.04B | 0.03B | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Assets
|
22.49B | 21.60B | 25.13B | 30.58B | 25.28B | 1.00B | | 20.45B | | 7.54B | 0.85B | 18.95B | 0.87B | 5.36B | 1.06B | 22.30B | 22.30B | 16.37B | 16.37B | 17.71B | 17.71B | 21.06B | 21.06B | 35.13B | 35.13B | 23.37B | 23.37B | 21.47B | 19.01B | 26.69B | 39.67B | 28.66B | 20.10B | 23.35B | 23.80B | 24.34B | 20.86B | 22.83B | 25.93B |
|
Property, Plant & Equipment (Net)
|
49.03B | 52.21B | 55.58B | 59.17B | 68.47B | 7.41B | | 95.25B | | 14.46B | 9.96B | 100.56B | 11.82B | 0.67B | 13.03B | 108.79B | 108.79B | 94.07B | 3.44B | 83.97B | 7.38B | 80.50B | 80.50B | 67.18B | 67.18B | 68.04B | 68.04B | 72.36B | 73.71B | 73.81B | 60.43B | 61.30B | 62.18B | 71.82B | 69.99B | 71.63B | 73.11B | 76.46B | 79.85B |
|
Long-Term Investments
|
| | | | | | | | | 3.52B | | 3.67B | | 0.01B | | 3.66B | 3.66B | 3.71B | 3.71B | 2.58B | 2.58B | 2.45B | 2.45B | 2.47B | 2.47B | 2.57B | 2.57B | 2.58B | 2.09B | 1.74B | 1.49B | 1.42B | 1.57B | 1.62B | 1.62B | 1.66B | 1.69B | 4.11B | 4.29B |
|
Goodwill
|
| | | | | 0.93B | | | | 0.93B | 0.93B | 0.93B | 0.93B | 0.93B | 0.93B | | | | | | | 3.02B | | 0.25B | | 0.95B | | 1.20B | | 1.20B | | 1.20B | | 1.39B | | 1.34B | | 1.34B | |
|
Intangibles
|
0.66B | 0.67B | 0.69B | 0.78B | 0.90B | 0.08B | | 5.11B | | 0.33B | | 5.50B | | 0.34B | | 5.44B | 5.44B | 4.29B | 4.29B | 4.12B | 4.12B | 3.97B | 3.97B | 0.78B | 0.78B | 1.62B | 0.68B | 1.57B | 1.51B | 1.44B | 1.33B | 1.37B | 1.40B | 1.61B | 1.61B | 1.72B | 1.76B | 1.92B | 2.01B |
|
Goodwill & Intangibles
|
0.66B | 0.67B | 0.69B | 0.78B | 0.90B | 1.01B | | 5.11B | | 1.26B | 0.93B | 6.43B | 0.93B | 1.28B | 0.93B | 5.44B | 0.02B | 4.29B | 0.57B | 4.12B | 0.02B | 0.03B | 3.97B | 1.02B | 0.78B | 2.58B | 0.68B | 2.77B | 1.51B | 2.63B | 1.33B | 2.57B | 1.40B | 3.00B | 1.61B | 3.06B | 1.76B | 3.27B | 2.01B |
|
Long-Term Deferred Tax
|
3.91B | 3.82B | 4.05B | 4.18B | 3.99B | 3.99B | | 4.53B | | 0.61B | | 6.07B | | 0.08B | | 6.40B | 6.40B | 2.86B | 2.86B | 6.15B | 6.15B | 5.79B | 5.79B | 4.04B | 4.04B | 3.76B | -3.87B | 3.69B | 3.18B | 1.91B | 0.09B | 0.06B | -0.05B | 0.06B | -0.08B | 0.07B | -0.06B | 0.08B | 0.07B |
|
Other Non-Current Assets
|
1.54B | 1.82B | 1.51B | 1.45B | 1.60B | 0.05B | | 1.88B | | 0.73B | 0.03B | 1.72B | 0.03B | 0.50B | 0.02B | 2.35B | 2.35B | 1.16B | 1.16B | 2.68B | 2.68B | 1.28B | 1.28B | 1.00B | 1.00B | 1.30B | -1.10B | 2.52B | 2.27B | 1.61B | 1.22B | 0.80B | -1.22B | 1.11B | -1.20B | 1.23B | -1.65B | 1.12B | 1.12B |
|
Non-Current Assets
|
56.28B | 59.95B | 63.72B | 67.69B | 77.61B | 77.64B | | 108.82B | | 16.47B | 12.80B | 120.22B | 14.86B | 14.32B | 16.12B | 129.12B | 129.12B | 108.21B | 108.21B | 101.24B | 101.24B | 95.95B | 92.44B | 76.86B | 76.86B | 78.44B | 77.49B | 84.26B | 84.22B | 82.23B | 66.05B | 66.50B | 67.72B | 77.94B | 76.19B | 78.02B | 79.87B | 85.96B | 90.08B |
|
Assets
|
78.77B | 81.55B | 88.85B | 98.27B | 102.92B | 10.81B | | 129.27B | | 24.01B | 13.65B | 139.18B | 15.73B | 1.01B | 17.18B | 151.41B | 146.08B | 124.58B | 124.58B | 118.95B | 118.95B | 117.01B | 117.01B | 111.99B | 102.41B | 100.86B | 102.29B | 105.73B | 103.23B | 108.93B | 105.72B | 95.17B | 87.82B | 101.30B | 99.99B | 102.36B | 100.72B | 108.79B | 116.01B |
|
Accounts Payables
|
| | | -0.04B | | 0.03B | 0.00B | | -0.09B | -0.16B | -0.01B | 1.56B | 1.29B | 2.10B | 2.11B | | | | | | | 5.56B | | 5.98B | | 6.72B | | 5.77B | | 7.03B | | 6.69B | | 6.30B | | 6.72B | | 6.64B | |
|
Payables
|
| | | -0.04B | | 0.03B | 0.00B | | -0.09B | -0.16B | -0.01B | 1.56B | 1.29B | 2.10B | 2.11B | | | | | | | 5.56B | | 5.98B | | 6.72B | | 5.77B | | 7.03B | | 6.69B | | 6.30B | | 6.72B | | 6.64B | |
|
Other Accumulated Expenses
|
| | | 0.01B | | 0.06B | 0.02B | 0.00B | 0.02B | 0.05B | 0.08B | 0.06B | 0.04B | 0.08B | 0.13B | | | | | | | | | | | | | | | | | | | | | | | | |
|
Short term Debt
|
0.70B | 0.49B | 0.51B | 0.61B | 0.29B | 0.02B | | 0.32B | | 0.04B | | 0.58B | 0.58B | 0.01B | | 0.30B | 0.30B | 1.03B | 1.03B | 1.78B | 1.78B | 1.24B | 1.11B | 2.74B | 1.09B | 1.66B | 1.07B | 5.01B | 1.19B | 2.63B | 1.31B | 2.62B | 2.28B | 7.17B | 1.76B | 2.08B | 1.52B | 1.36B | 1.41B |
|
Current Leases
|
| | | | | | | | | | | | | | | | | | | | | 0.08B | | 0.08B | | 0.07B | | | | | | | | | | | | | |
|
Current Taxes
|
1.93B | 0.59B | 1.69B | 2.45B | 3.69B | 0.00B | | 2.81B | 0.00B | 0.25B | 0.00B | 1.16B | 0.00B | -0.00B | 0.00B | 0.92B | 0.92B | 0.21B | 0.21B | 0.45B | 0.45B | 2.12B | 2.12B | 1.77B | 1.77B | 1.55B | 1.10B | 0.91B | 1.18B | 2.80B | 1.84B | 3.03B | 0.47B | 0.61B | 0.29B | 0.88B | 1.05B | 0.90B | 1.33B |
|
Current Deferred Revenue
|
| | | | | | | | | | | | | | | | | | | | | 0.10B | | 0.12B | | 0.11B | | 0.10B | | 0.10B | | 0.03B | | 0.05B | | 0.09B | | 0.05B | 0.05B |
|
Total Current Liabilities
|
11.85B | 10.21B | 13.04B | 13.88B | 19.73B | 1.12B | | 22.03B | | 3.19B | 1.17B | 20.14B | 1.89B | 2.60B | 2.13B | 18.06B | 18.06B | 12.85B | 12.85B | 12.34B | 12.34B | 11.37B | 11.37B | 13.99B | 13.99B | 12.34B | 12.34B | 14.82B | 13.36B | 16.40B | 20.62B | 16.92B | 11.89B | 19.04B | 15.18B | 14.30B | 12.30B | 15.64B | 15.73B |
|
Capital Leases
|
| | | | | | | | | | | | | | | | | | | | | 0.81B | | 0.72B | | 0.65B | | | | | | | | | | | | | |
|
Non-Current Debt
|
15.32B | 14.94B | 13.57B | 14.12B | 12.39B | 3.19B | | 24.80B | | 0.31B | 3.20B | 28.10B | 2.63B | 0.48B | 1.83B | 30.33B | 30.33B | 27.97B | 27.97B | 31.77B | 31.77B | 29.23B | 29.23B | 24.07B | 24.07B | 23.17B | 26.81B | 22.04B | 19.16B | 18.36B | 15.90B | 13.81B | 14.70B | 15.17B | 22.40B | 18.63B | 20.20B | 22.48B | 24.59B |
|
Non-Current Deffered Revenue
|
0.48B | 0.43B | 0.42B | 0.47B | 0.43B | 0.43B | | 0.33B | | 0.05B | | 0.29B | | 0.08B | | 0.27B | 0.27B | 0.30B | 0.30B | 0.28B | 0.28B | 0.36B | 0.36B | 0.34B | 0.34B | 0.28B | 0.28B | 0.21B | 0.20B | 0.18B | 0.04B | 0.05B | 0.05B | 0.05B | 0.09B | 0.05B | 0.05B | 0.05B | |
|
Pension
|
| | | | | | | | | | | | | | | | 0.53B | | 0.36B | | 0.23B | 0.28B | | | | | | | | | | | | | | | | | |
|
Minority Interest
|
0.76B | 0.67B | 0.80B | 0.90B | 0.99B | 0.99B | | 1.22B | | 4.42B | | 4.62B | | 4.62B | | 6.24B | 6.24B | 5.78B | 5.78B | 5.78B | 5.78B | 5.47B | 5.47B | 5.08B | 5.08B | 4.58B | 4.58B | 4.31B | 4.50B | 4.34B | 4.13B | 3.81B | 3.95B | 4.03B | 4.20B | 4.31B | 4.08B | 4.55B | 5.06B |
|
Liabilities from Discontinued Operations
|
0.36B | 0.30B | | | | | | 0.43B | | 0.42B | | 0.22B | | 0.22B | | | | | | | | | | 1.22B | 1.22B | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability
|
3.04B | 3.63B | 4.32B | 3.87B | 2.68B | 2.68B | | 5.29B | | 0.55B | | 6.31B | | -0.14B | | 7.07B | 7.07B | 4.54B | 4.54B | 4.32B | 4.32B | 3.77B | 3.77B | 3.47B | 3.47B | 3.23B | 4.05B | 3.78B | 3.60B | 3.31B | 3.81B | 3.06B | 3.37B | 4.30B | 3.33B | 3.33B | 3.54B | 3.51B | 3.75B |
|
Operating Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | 2.30B | | | | | | | | | | | | | |
|
Other Non-Current Liabilities
|
0.50B | -0.50B | -0.31B | -0.31B | 0.39B | 0.05B | | -1.03B | | -0.20B | 0.06B | -0.56B | 0.16B | -0.56B | 0.19B | 0.47B | 0.47B | -0.77B | | | | 8.45B | 0.13B | 8.22B | 0.14B | 8.93B | 0.11B | 11.19B | 0.17B | 13.80B | 0.09B | 10.48B | 0.07B | 11.97B | 0.04B | 15.09B | 0.00B | 0.00B | 0.00B |
|
Total Non-Current Liabilities
|
26.21B | 26.75B | 26.48B | 27.40B | 25.40B | 25.43B | | 40.15B | | 7.01B | -0.06B | 43.75B | -0.16B | 6.79B | 5.86B | 47.97B | 47.97B | 41.18B | 41.18B | 46.54B | 46.54B | 42.91B | 42.91B | 37.33B | 37.33B | 36.70B | 36.70B | 38.73B | 36.45B | 36.92B | 30.18B | 29.48B | 29.38B | 33.72B | 39.22B | 38.95B | 38.83B | 40.93B | 44.82B |
|
Total Liabilities
|
38.06B | 36.95B | 39.52B | 41.28B | 45.14B | 45.16B | | 62.19B | | 10.20B | | 63.89B | | -0.45B | 6.05B | 66.03B | 59.83B | 54.03B | 54.03B | 58.88B | 58.88B | 54.28B | 54.28B | 51.32B | 47.10B | 50.06B | 49.87B | 53.56B | 49.81B | 53.32B | 50.80B | 46.40B | 41.27B | 52.77B | 0.75B | 53.24B | 51.12B | 56.57B | 60.55B |
|
Total Debt
|
16.03B | 15.42B | 14.08B | 14.73B | 12.68B | 3.21B | | 25.12B | | 0.36B | 3.20B | 28.68B | 3.21B | 0.49B | 1.83B | 30.63B | 30.63B | 29.00B | 29.00B | 33.55B | 33.55B | 30.47B | 30.34B | 26.80B | 25.16B | 24.83B | 27.88B | 27.05B | 20.35B | 20.98B | 17.21B | 16.43B | 16.98B | 22.34B | 24.16B | 20.72B | 21.72B | 23.84B | 26.00B |
|
Common Equity
|
40.71B | 44.60B | 49.33B | 56.99B | 57.76B | 4.65B | | 67.08B | | 71.20B | | 75.29B | | 75.29B | 11.13B | 85.38B | 85.38B | 70.55B | 70.55B | 60.07B | 60.07B | 62.73B | 62.73B | 60.67B | 60.67B | 47.24B | 51.82B | 47.87B | 53.42B | 51.26B | 54.92B | 44.96B | 46.55B | 44.50B | 45.59B | 44.81B | 49.60B | 47.66B | |
|
Shareholder's Equity
|
40.71B | 44.60B | 49.33B | 56.99B | 57.76B | 4.65B | | 67.08B | | 13.81B | 7.35B | 75.29B | 9.15B | 10.29B | | 85.38B | 86.25B | 70.55B | | 60.07B | | 62.73B | 62.73B | 60.67B | 55.32B | 47.24B | 52.35B | 47.87B | 53.42B | 51.26B | 54.92B | 44.96B | 46.55B | 44.50B | 45.59B | 44.81B | 49.60B | 52.22B | 55.47B |
|
Liabilities and Shareholders Equity
|
78.77B | 81.55B | 88.85B | 98.27B | 102.92B | 10.81B | | 129.27B | | 24.01B | 13.65B | 139.18B | 15.73B | 1.01B | 17.18B | 151.41B | 146.08B | 124.58B | 124.58B | 118.95B | 118.95B | 117.01B | 117.01B | 111.99B | 102.41B | 100.86B | 102.29B | 105.73B | 103.23B | 108.93B | 105.72B | 95.17B | 87.82B | 101.30B | 99.99B | 102.36B | 100.72B | 108.79B | 116.01B |
|
Treasury Shares
|
0.53B | -0.53B | -0.53B | -0.53B | -0.62B | -0.62B | | -0.53B | | -0.55B | | -0.54B | | -0.54B | | -0.59B | -0.59B | -0.08B | -0.08B | -0.03B | -0.03B | 0.00B | -0.00B | 0.01B | -0.01B | 0.03B | -0.03B | 0.01B | -0.03B | 0.03B | -0.01B | 0.03B | -0.02B | 0.04B | -0.03B | 0.04B | -0.03B | -0.02B | -0.03B |
|
Retained Earnings
|
1.30B | 1.50B | 1.91B | 1.84B | 2.00B | -1.01B | | 1.91B | | 1.93B | -1.17B | 1.97B | -1.17B | 1.97B | -1.18B | 2.93B | 2.93B | 2.56B | 2.56B | 2.54B | 2.54B | 2.40B | 2.40B | 2.29B | 2.29B | 2.29B | 2.29B | 2.31B | 2.33B | 2.35B | 2.43B | 0.01B | -0.03B | 0.01B | -0.03B | 39.96B | -0.04B | -0.00B | 0.09B |