|
Cash & Equivalents
|
1.03B | | 2.16B | 1.31B | | 1.42B | | 1,713,000.00B | 2.03B | 2.00B | 1.96B | | 2.85B | 2.85B | 2.76B | 2.85B | 2.93B | | | | | 3.92B | | | | | | | | | 4.37B | | | | | 5.14B | 8.39B | 5.91B | 7.84B | 8.39B | 6.78B | 7.45B | 6.78B | | 9.87B | 9.52B | | | | 2.49B | 11.34B | | | 2.64B | | | | | 12.09B | | | | | | 12.44B | | | 16.24B |
|
Short-term Investments
|
| | | | | | | 4.42B | 4.26B | 3.94B | | 3.77B | 3.79B | 3.47B | 3.56B | 3.11B | 3.28B | 3.51B | 4.05B | 4.95B | 6.61B | 5.87B | 6.26B | 9.45B | 5.72B | 5.59B | 4.53B | 6.16B | 7.21B | 7.30B | 5.10B | 4.70B | 4.69B | 5.00B | 5.86B | 4.80B | 5.27B | 5.59B | 5.57B | 6.23B | 7.00B | 7.51B | 7.97B | 12.47B | 11.21B | 14.35B | 16.00B | | | 19.02B | 17.65B | 16.55B | 17.01B | 23.10B | 23.24B | 26.90B | 28.66B | 29.47B | 26.33B | 28.32B | 27.57B | | 30.10B | 25.89B | 30.00B | 29.97B | 29.28B | 30.03B |
|
Cash & Current Investments
|
1.03B | | 2.16B | 1.31B | | 1.42B | | 1,713,004.42B | 6.29B | 5.94B | 1.96B | 3.77B | 6.64B | 6.32B | 6.32B | 5.96B | 6.21B | 3.51B | 4.05B | 4.95B | 6.61B | 9.79B | 6.26B | 9.45B | 5.72B | 5.59B | 4.53B | 6.16B | 7.21B | 7.30B | 9.47B | 4.70B | 4.69B | 5.00B | 5.86B | 9.94B | 13.66B | 11.50B | 13.41B | 14.62B | 13.78B | 14.95B | 14.75B | 12.47B | 21.07B | 23.88B | 16.00B | | | 21.51B | 28.99B | 16.55B | 17.01B | 25.74B | 23.24B | 26.90B | 28.66B | 29.47B | 38.42B | 28.32B | 27.57B | | 30.10B | 25.89B | 42.43B | 29.97B | 29.28B | 46.27B |
|
Receivables - Net
|
| | | | | | | 7.87B | 8.02B | 8.86B | | 6.72B | 6.95B | 6.95B | 7.07B | 5.22B | 6.99B | 6.77B | 7.26B | 5.18B | 6.25B | 6.27B | 6.57B | 7.12B | 6.79B | 6.94B | 7.23B | 7.04B | 8.21B | 8.59B | 8.88B | 9.13B | 9.05B | 11.18B | 11.30B | | 16.93B | 12.66B | 15.42B | 16.93B | 18.47B | 17.69B | 18.47B | 0.07B | 18.38B | 17.14B | 18.27B | 0.45B | 25.55B | -0.09B | 20.27B | 21.76B | 25.59B | 0.36B | 29.81B | 27.38B | 27.81B | 31.75B | 31.57B | 28.51B | 29.84B | | 35.96B | 40.51B | 30.50B | 51.65B | 32.33B | 46.29B |
|
Receivables
|
| | | | | | | 7.87B | 8.02B | 8.86B | | 6.72B | 6.95B | 6.95B | 7.07B | 5.22B | 6.99B | 6.77B | 7.26B | 5.18B | 6.25B | 6.27B | 6.57B | 7.12B | 6.79B | 6.94B | 7.23B | 7.04B | 8.21B | 8.59B | 8.88B | 9.13B | 9.05B | 11.18B | 11.30B | | 16.93B | 12.66B | 15.42B | 16.93B | 18.47B | 17.69B | 18.47B | 0.07B | 18.38B | 17.14B | 18.27B | 0.45B | 25.55B | -0.09B | 20.27B | 21.76B | 25.59B | 0.36B | 29.81B | 27.38B | 27.81B | 31.75B | 31.57B | 28.51B | 29.84B | | 35.96B | 40.51B | 30.50B | 51.65B | 32.33B | 46.29B |
|
Inventory
|
| | | | | | | 5.85B | 6.32B | 6.55B | | 6.06B | 6.58B | 6.58B | 6.52B | 4.95B | 6.84B | 6.35B | 6.48B | 6.29B | 6.34B | 6.53B | 5.94B | 6.29B | 5.32B | 5.41B | 5.29B | 5.28B | 5.64B | 5.87B | 5.87B | 5.35B | 5.44B | 6.29B | 6.65B | | 6.64B | 6.56B | 7.31B | 6.99B | 7.22B | 9.76B | 9.73B | 10.27B | 9.72B | 10.21B | 10.37B | | | 11.19B | 11.62B | 11.41B | 12.00B | 12.87B | 12.14B | 12.84B | 12.92B | 13.01B | 12.19B | 11.41B | 11.29B | | 11.03B | 8.46B | 8.71B | 9.26B | 9.16B | 8.85B |
|
Current Assets
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.83B | | | | 9.64B | | | | 140.88B | | | | -11.67B | | | | -80.47B | | | | | | | | | | | | | | | | | | | | |
|
Property, Plant & Equipment (Net)
|
| | | | | | | | | | | | 2.31B | 2.54B | 2.77B | | 2.93B | 3.26B | 3.80B | | 3.56B | 3.92B | 3.31B | | 45.55B | | 3.06B | 11.65B | 49.11B | 4.02B | | 18.03B | | 4.43B | | 24.99B | | 5.91B | | 26.11B | | 7.45B | | 27.82B | | 9.52B | | 31.21B | | 2.44B | | 39.77B | | 12.21B | | 39.44B | | 12.43B | | 147.62B | | 11.25B | | 153.02B | | 13.70B | | |
|
Long-Term Investments
|
0.71B | 0.74B | 0.66B | -1.22B | | | | 6.63B | 8.54B | 9.69B | | 2.03B | 11.62B | 11.62B | 11.01B | 2.85B | 11.64B | 11.48B | 12.87B | 13.79B | 13.84B | 14.02B | 14.53B | 3.16B | 18.50B | 20.17B | 20.54B | 23.22B | 23.18B | 23.68B | 24.45B | 45.35B | 24.94B | 0.72B | | | 33.65B | 30.02B | 31.99B | 33.65B | 40.70B | -1.26B | 40.70B | 1.65B | 39.75B | 39.21B | 40.91B | 2.10B | | -0.01B | 43.27B | 46.10B | 45.81B | 14.77B | 44.06B | 47.09B | 51.10B | 52.14B | 54.43B | 59.12B | 58.60B | -2.36B | 65.10B | 68.31B | 69.41B | 72.18B | 75.36B | 79.88B |
|
Goodwill
|
| | | | | | | 2.55B | 2.60B | 2.68B | | 2.61B | 2.49B | 2.49B | 2.56B | 2.49B | 2.48B | 1.68B | 1.69B | 1.59B | 1.64B | 1.71B | 1.59B | 1.41B | 1.48B | 1.48B | 1.47B | 2.54B | 3.52B | 3.59B | 3.93B | 3.78B | 3.91B | 4.98B | 5.31B | 5.32B | 8.81B | 6.28B | 7.01B | 8.81B | 14.55B | 11.82B | 14.55B | 14.55B | 13.34B | 13.82B | 13.87B | | | 0.25B | 17.00B | 20.23B | 21.12B | 0.25B | 26.48B | 28.66B | 31.63B | 32.33B | 33.70B | 34.91B | 34.48B | | 34.81B | 35.73B | 37.02B | 38.66B | 42.83B | 43.35B |
|
Intangibles
|
| | | | | | | 3.81B | 3.85B | 3.97B | | 3.97B | 5.77B | 5.77B | 4.19B | 5.77B | 5.69B | 5.18B | 5.26B | 5.04B | 4.87B | 4.91B | 4.57B | 4.33B | 4.30B | 4.33B | 4.48B | 5.17B | 5.41B | 6.21B | 6.29B | | 6.27B | -7.26B | | 14.24B | 18.76B | 13.42B | 16.15B | 18.76B | 27.71B | 25.50B | 27.71B | 27.71B | 25.15B | 25.12B | 25.25B | | | 25.02B | 26.06B | 30.61B | 31.60B | 0.06B | 36.70B | 38.41B | 41.62B | 41.22B | 40.80B | 38.99B | 38.34B | | 37.42B | 36.07B | 37.22B | 39.95B | 41.15B | 38.50B |
|
Goodwill & Intangibles
|
| | | | | | | 6.35B | 6.45B | 6.64B | | 6.58B | 8.26B | 8.26B | 6.75B | 8.26B | 8.17B | 6.86B | 6.94B | 6.63B | 6.51B | 6.62B | 6.17B | 5.73B | 5.78B | 5.80B | 5.95B | 7.71B | 8.92B | 9.80B | 10.23B | 3.78B | 10.18B | -2.28B | 5.31B | 19.56B | 27.58B | 19.70B | 23.16B | 27.58B | 42.26B | 37.31B | 42.26B | 42.26B | 38.49B | 38.93B | 39.12B | | | 25.27B | 43.05B | 50.84B | 52.71B | 0.31B | 63.19B | 67.07B | 73.25B | 73.55B | 74.50B | 73.91B | 72.81B | | 72.23B | 71.80B | 74.24B | 78.61B | 83.98B | 81.85B |
|
Long-Term Deferred Tax
|
0.05B | 0.14B | 0.32B | -0.07B | -0.04B | 0.04B | -0.04B | | | | | 2.11B | 1.67B | 1.67B | 1.87B | 1.67B | 1.69B | 1.65B | 1.43B | 1.41B | 1.40B | 1.46B | 1.47B | 1.41B | 1.37B | 1.42B | 1.40B | 1.50B | 1.48B | 1.53B | 1.60B | 1.56B | 1.58B | 1.69B | 1.78B | | 2.19B | 2.15B | 2.03B | 2.73B | 2.75B | 3.19B | 3.66B | 3.57B | 3.58B | 3.56B | 3.56B | 2.24B | | 2.27B | 3.49B | 3.34B | 3.44B | 2.18B | 3.65B | 3.40B | 3.59B | 3.56B | 3.72B | 3.34B | 3.38B | | 4.01B | 3.72B | 3.85B | 4.15B | 4.28B | 4.22B |
|
Other Non-Current Assets
|
2.57B | 2.82B | 3.05B | 1.01B | 0.95B | 0.95B | 1.10B | 0.92B | 0.72B | 0.71B | | 160.34B | | | 168.50B | | | 4.40B | | | | | | 2.81B | 3.07B | 1.50B | 0.88B | 1.40B | 1.91B | 1.69B | 3.76B | 0.43B | 0.95B | -0.06B | 2.30B | 1.60B | 18.13B | 2.44B | 1.73B | 2.19B | 29.81B | 3.98B | 29.81B | 3.50B | 25.48B | -0.22B | 33.67B | | | -0.00B | 3.47B | 11.96B | 10.86B | -1.09B | 8.61B | 2.83B | 2.42B | -0.14B | 3.04B | 2.49B | 3.58B | 0.17B | | 10.29B | 13.57B | 0.10B | 13.90B | |
|
Non-Current Assets
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -6.83B | | | | 80.44B | | | | 115.41B | | | | 108.35B | | | | 102.94B | | | | | | | | | | | | | | | | | | | | |
|
Assets
|
| | 59.37B | 64.97B | | 65.40B | | 78.13B | 82.74B | 86.21B | 84.64B | | | | 100.14B | 108.86B | 110.55B | | | | | 118.54B | | | | | | | | | 159.84B | | | 56.83B | | 90.07B | 195.94B | 199.17B | 233.96B | 256.28B | 264.23B | 286.34B | 291.41B | 96.69B | 312.58B | -2.08B | | 22.47B | | -4.49B | 103.49B | 100.86B | 105.43B | 27.52B | 111.60B | 115.10B | 118.55B | -4.39B | 121.52B | 124.15B | 124.76B | -4.83B | | | 95.96B | -3.23B | 87.98B | 518.97B |
|
Accounts Payables
|
| | | 7.83B | | 7.34B | | 0.00B | 10.60B | | 8.78B | | | | 10.48B | 11.65B | 10.69B | | | | | 10.92B | | | | | | | | | 12.48B | | | | 17.05B | | 18.66B | 18.33B | 22.55B | 23.99B | 27.93B | 32.59B | 34.17B | 0.29B | 40.81B | 42.23B | 46.66B | 1.76B | 51.59B | 0.29B | -52.09B | -52.55B | -53.81B | 0.15B | -52.86B | -57.06B | -58.08B | 60.02B | -55.62B | -58.89B | -57.23B | | 61.07B | 60.22B | -52.80B | 65.93B | -56.76B | 62.35B |
|
Payables
|
| | | 7.83B | | 7.34B | | 0.00B | 10.60B | | 8.78B | | | | 10.48B | 11.65B | 10.69B | | | | | 10.92B | | | | | | | | | 12.48B | | | | 17.05B | | 18.66B | 18.33B | 22.55B | 23.99B | 27.93B | 32.59B | 34.17B | 0.29B | 40.81B | 42.23B | 46.66B | 1.76B | 51.59B | 0.29B | -52.09B | -52.55B | -53.81B | 0.15B | -52.86B | -57.06B | -58.08B | 60.02B | -55.62B | -58.89B | -57.23B | | 61.07B | 60.22B | -52.80B | 65.93B | -56.76B | 62.35B |
|
Other Accumulated Expenses
|
-0.01B | | | | | -0.09B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Short term Debt
|
| | | | | | | | | 3.33B | 3.32B | 3.70B | 3.79B | 4.35B | 4.22B | 3.79B | 3.69B | 3.36B | 3.85B | 4.32B | 4.36B | 4.58B | 4.26B | 4.40B | 4.67B | 3.83B | 4.43B | 3.94B | 4.33B | 4.47B | 4.67B | 4.50B | 5.27B | 4.92B | 5.71B | 5.66B | 6.41B | 6.42B | 6.66B | 6.41B | 7.08B | 7.06B | 7.08B | | 7.24B | 8.05B | | | | 0.46B | 10.31B | 0.46B | -0.12B | -0.24B | -0.37B | -0.53B | -0.14B | -0.29B | -0.45B | -0.60B | -0.17B | 0.35B | -0.54B | 0.73B | 14.61B | -0.37B | -0.56B | -0.74B |
|
Current Leases
|
| | | | | | | | | | | | | | | 0.94B | | | | 1.23B | | | | 1.23B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Taxes
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.05B | | | | 1.37B | | 8.21B | | -0.24B | | 2.17B | | | | | | | | | | | | | | |
|
Non-Current Debt
|
| | | | | | | | | | | | | | | 59.94B | | | | 60.15B | | | | 68.48B | | | | 74.38B | | | | | | | | | 13.53B | | | | 24.00B | | 24.00B | | 23.83B | | 25.50B | | | | | | | | | | | | | | | | | | | | | |
|
Convertible Debt
|
| | | 64.97B | | | | 78.13B | 82.74B | | 84.64B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -7.05B | 202.68B | 210.46B | 206.09B | -11.00B | 221.55B | 221.85B | | 232.19B | 220.56B | 231.26B | | -12.17B | |
|
Minority Interest
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.84B | | 4.53B | | 4.53B | | 5.00B | | | | | | | | | | -1.21B | | | | 118.31B |
|
Liabilities from Discontinued Operations
|
| | | | | | | | | | | | | | | | | 2.66B | | | | | | 1.42B | 1.44B | 0.62B | 0.30B | 0.52B | 0.79B | 0.43B | 1.99B | 0.13B | 0.05B | 0.74B | 1.00B | 1.42B | 0.57B | 1.50B | 0.79B | 0.81B | 2.27B | 2.33B | 2.08B | -1.69B | | 0.17B | | | | | -1.77B | -3.15B | -1.15B | | -2.03B | -0.88B | -0.68B | | -1.49B | -0.12B | -0.41B | | | -4.72B | -5.99B | | -5.48B | |
|
Non-Current Deferred Tax Liability
|
| | | | | | | | | | | 5.82B | 5.96B | 5.48B | 5.70B | 6.42B | 6.57B | 6.02B | 6.18B | 6.16B | 6.57B | 6.87B | 6.99B | 8.10B | 8.12B | 7.95B | 7.76B | 8.79B | 10.22B | 10.45B | 9.46B | 9.64B | 9.83B | 11.91B | 12.23B | | 11.15B | 11.10B | 11.55B | 12.24B | 12.51B | 13.75B | 13.21B | -14.85B | 14.18B | 14.35B | 14.31B | 0.47B | 15.26B | 0.70B | -17.73B | -20.33B | -20.89B | 0.83B | -21.49B | -23.19B | -24.14B | 24.33B | -24.66B | -24.99B | -24.67B | | 24.87B | 25.27B | -24.63B | 24.46B | -26.29B | 27.01B |
|
Other Non-Current Liabilities
|
2.37B | 2.63B | 2.85B | 2.01B | 8.41B | 8.39B | 1.72B | 1.56B | 1.52B | 1.51B | | 1.29B | | | | | | | | | | | | | | | | | | | | | | | | | 27.39B | | | | 39.75B | | 39.75B | | 35.31B | | 39.46B | | | | | | | | | | | | | | | | | | | | | |
|
Total Non-Current Liabilities
|
4.41B | 4.50B | 3.00B | 46.25B | -8.41B | 39.52B | -1.72B | -1.56B | -1.52B | -1.51B | | -38.69B | | | | | | | | | | | | | | | | | | | | | | | | | 71.40B | | | | -31.81B | | 134.81B | | -46.70B | | -152.77B | | | | | | | | | | | | | | | | | | | | | |
|
Total Liabilities
|
6.78B | 7.12B | 5.84B | 48.26B | | 47.91B | | | | | | -37.40B | -39.80B | -39.02B | 59.28B | 64.52B | 65.57B | -44.09B | -45.62B | -47.53B | -46.95B | 69.36B | -48.93B | -53.25B | -52.35B | -55.02B | -53.26B | -57.23B | -61.43B | -64.54B | 92.72B | 90.14B | -70.43B | | | | 98.78B | 120.00B | 145.70B | 159.13B | 7.94B | 183.21B | 174.56B | 207.12B | -11.39B | | -113.31B | 10.52B | | 11.40B | | 256.26B | | 14.66B | | 299.39B | | | | 321.85B | -44.27B | | -169.90B | 325.04B | -62.97B | -164.88B | -75.09B | |
|
Total Debt
|
| | | | | | | | | 3.33B | 3.32B | 3.70B | 3.79B | 4.35B | 4.22B | 63.73B | 3.69B | 3.36B | 3.85B | 64.47B | 4.36B | 4.58B | 4.26B | 72.88B | 4.67B | 3.83B | 4.43B | 78.32B | 4.33B | 4.47B | 4.67B | 4.50B | 5.27B | 4.92B | 5.71B | 5.66B | 19.94B | 6.42B | 6.66B | 6.41B | 31.08B | 7.06B | 31.08B | | 31.06B | 8.05B | 25.50B | | | 0.46B | 10.31B | 0.46B | -0.12B | -0.24B | -0.37B | -0.53B | -0.14B | -0.29B | -0.45B | -0.60B | -0.17B | 0.35B | -0.54B | 0.73B | 14.61B | -0.37B | -0.56B | -0.74B |
|
Common Equity
|
52.80B | | 59.37B | 16.71B | | 17.48B | | | | | | 37.40B | 39.80B | 39.02B | 40.86B | 44.34B | 44.98B | 44.09B | 45.62B | 47.53B | 46.95B | 49.18B | 48.93B | 53.25B | 52.35B | 55.02B | 53.26B | 57.23B | 61.43B | 64.54B | 67.12B | | 70.43B | | | | 97.15B | 79.17B | 88.26B | 97.15B | 116.85B | 103.13B | 116.85B | 116.85B | 112.45B | | 113.31B | 122.64B | | | | | | | | 141.89B | | | | 168.24B | 169.03B | | 169.90B | 165.38B | 158.93B | 161.65B | 163.08B | |
|
Shareholder's Equity
|
4.98B | 5.76B | 6.25B | 11.81B | | 11.70B | 18.28B | 12.79B | | 15.77B | 14.51B | 16.74B | 17.35B | 16.92B | 17.21B | 18.15B | 17.32B | 16.69B | 17.37B | 17.78B | 17.85B | 18.59B | 18.45B | 20.15B | 19.44B | 21.47B | 20.31B | 21.57B | 21.88B | 21.63B | 22.43B | | 22.51B | | | | 24.46B | 24.38B | 22.69B | 25.65B | 26.39B | 26.66B | 29.43B | 33.84B | 28.66B | 111.07B | 29.01B | 33.73B | 125.93B | 125.94B | 42.62B | -46.25B | -46.73B | 134.01B | -43.54B | 49.39B | 45.01B | 155.58B | 52.30B | -53.52B | 54.24B | | 169.90B | 165.38B | -56.82B | 161.65B | 58.72B | 166.19B |
|
Liabilities and Shareholders Equity
|
| | 59.37B | 64.97B | | 65.40B | | 78.13B | 82.74B | 86.21B | 84.64B | | | | 100.14B | 108.86B | 110.55B | | | | | 118.54B | | | | | | | | | 159.84B | | | 56.83B | | 90.07B | 195.94B | 199.17B | 233.96B | 256.28B | 264.23B | 286.34B | 291.41B | 96.69B | 312.58B | -2.08B | | 22.47B | | -4.49B | 103.49B | 100.86B | 105.43B | 27.52B | 111.60B | 115.10B | 118.55B | -4.39B | 121.52B | 124.15B | 124.76B | -4.83B | | | 95.96B | -3.23B | 87.98B | 518.97B |
|
Retained Earnings
|
| | | | | | | | 0.32B | | | | 0.41B | | | | | | | | | | | | | | | | | | | 0.42B | | | | 0.57B | | | 0.33B | 1.36B | 0.15B | | | | | | | 9.10B | | 9.80B | 6.61B | 6.28B | | 7.86B | | | | | | | | | | | | | | |
|
Preferred Shares
|
0.87B | 1.14B | 1.14B | 1.14B | 1.41B | 1.41B | 1.41B | 1.66B | 1.89B | 1.89B | | 2.14B | 2.44B | 2.44B | 2.70B | 2.90B | 2.90B | 3.10B | 3.10B | 3.10B | 3.28B | 3.55B | 3.28B | 3.55B | 3.55B | 3.55B | 3.55B | 3.74B | 3.74B | 3.73B | 3.73B | | 3.95B | | | | 4.17B | 4.19B | 4.19B | 4.17B | 4.14B | 4.15B | 4.14B | 4.14B | 4.14B | | | 4.14B | | | | | | | | | | | | | | | | 4.10B | | | | 4.09B |
|
Treasury Shares
|
| | | -0.02B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.31B | | | | 0.32B | | | | -0.45B | | | | -0.31B | | | | -0.79B | | | | -0.86B | | |