|
Cash & Equivalents
|
0.50B | 0.57B | 0.31B | 0.27B | 0.56B | 0.55B | 0.47B | 0.51B | 0.39B | 0.35B | 0.22B | 0.46B | 0.49B | 0.54B | 0.83B | 0.57B | 0.61B | 0.45B | 0.19B | 0.29B | 0.40B | 0.54B | 0.65B | 1.62B | 1.53B | 1.14B | 0.91B | 0.96B | 0.64B | 0.59B | 0.59B | 0.79B | 0.86B | 0.52B | 0.59B | 0.81B | 0.46B | 0.56B | 0.51B | 0.50B | 0.37B | 0.50B | 0.58B | 0.63B | 1.31B | 1.70B |
|
Short-term Investments
|
| | 0.11B | | 0.15B | 0.16B | 0.13B | 0.17B | 0.14B | 0.14B | 0.19B | 0.26B | 0.23B | 0.24B | 0.00B | 0.25B | 0.25B | | 0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash & Current Investments
|
0.50B | 0.57B | 0.42B | 0.27B | 0.71B | 0.71B | 0.60B | 0.67B | 0.53B | 0.49B | 0.41B | 0.73B | 0.72B | 0.77B | 0.83B | 0.82B | 0.87B | 0.45B | 0.19B | 0.29B | 0.40B | 0.54B | 0.65B | 1.62B | 1.53B | 1.14B | 0.91B | 0.96B | 0.64B | 0.59B | 0.59B | 0.79B | 0.86B | 0.52B | 0.59B | 0.81B | 0.46B | 0.56B | 0.51B | 0.50B | 0.37B | 0.50B | 0.58B | 0.63B | 1.31B | 1.70B |
|
Receivables - Net
|
| | 0.93B | | | | 1.01B | | | | 1.01B | | | | 0.99B | | | | 1.01B | 0.93B | 0.95B | | 0.90B | | | | 0.86B | | | | 0.92B | | | | 0.68B | | | | 0.41B | | | | 0.47B | | | |
|
Receivables - Other
|
| | 0.09B | | | | 0.10B | | | | 0.10B | | | | 0.07B | | | | 0.00B | 0.14B | 0.16B | | 0.00B | | | | 0.13B | | | | 0.16B | | | | 0.15B | | | | 0.07B | | | | 0.05B | | | |
|
Receivables
|
| | 1.02B | | | | 1.12B | | | | 1.11B | | | | 1.06B | | | | 1.01B | 1.07B | 1.11B | | 0.90B | | | | 0.99B | | | | 1.07B | | | | 0.83B | | | | 0.47B | | | | 0.52B | | | |
|
Raw Materials
|
| | 0.03B | | | | 0.11B | | | | 0.16B | | | | | | | | | | | | 0.09B | 0.09B | 0.08B | | | | | | | | | | | | | | 0.21B | 0.21B | 0.21B | | | | | |
|
Work In Process
|
| | 0.05B | | | | 0.06B | | | | 0.04B | | | | | | | | | | | | 0.01B | 0.02B | 0.01B | | | | | | | | | | | | | | 0.04B | 0.04B | 0.04B | | | | | |
|
Finished Goods
|
| | 0.10B | | | | 0.10B | | | | 0.15B | | | | | | | | | | | | 0.10B | 0.10B | 0.10B | | | | | | | | | | | | | | 0.09B | 0.09B | 0.08B | | | | | |
|
Inventory
|
| 0.00B | 0.00B | -0.02B | 0.00B | 0.31B | 0.00B | 0.00B | 0.28B | 0.32B | -0.05B | 0.00B | 0.00B | 0.37B | 0.25B | -0.01B | -0.02B | -0.03B | 0.01B | -0.02B | 0.26B | 0.25B | 0.16B | -0.01B | 0.17B | 0.18B | 0.17B | 0.00B | 0.01B | -0.01B | 0.18B | -0.03B | -0.05B | 0.00B | 0.25B | -0.04B | 0.00B | -0.04B | 0.11B | 0.32B | 0.12B | 0.12B | 0.11B | 0.00B | 0.12B | -0.00B |
|
Prepaid Assets
|
| | 0.20B | | 0.44B | 0.41B | 0.32B | 0.44B | 0.44B | 0.45B | 0.32B | 0.44B | 0.38B | 0.40B | 0.31B | 0.47B | 0.47B | 0.47B | 0.37B | 0.53B | 0.49B | 0.47B | 0.51B | 0.61B | 0.57B | 0.56B | 0.48B | 0.00B | 0.00B | 0.00B | 0.59B | 0.00B | 0.00B | 0.00B | 0.47B | 0.46B | 0.49B | 0.00B | 0.14B | 0.40B | 0.20B | 0.15B | 0.11B | 0.12B | 0.15B | 0.19B |
|
Current Assets
|
| | 1.74B | | 2.72B | 2.60B | 1.86B | 2.40B | 2.21B | 2.18B | 1.72B | 2.37B | 2.33B | 2.28B | 2.32B | 2.64B | 2.58B | 2.38B | 1.67B | 2.33B | 2.41B | 2.44B | 2.63B | 3.05B | 3.14B | 2.71B | 3.44B | 0.00B | 0.00B | 2.40B | 2.49B | 2.87B | 0.00B | 0.00B | 2.13B | 0.00B | 2.07B | 2.12B | 2.12B | 1.94B | 1.96B | 6.06B | 6.17B | 6.21B | 7.06B | 2.52B |
|
Property, Plant & Equipment (Net)
|
| | 0.12B | | 0.32B | 0.31B | 0.26B | 0.35B | 0.34B | 0.35B | 0.27B | 0.21B | 0.20B | 0.20B | 0.13B | 0.19B | 0.19B | 0.18B | 0.12B | 0.14B | 0.14B | 0.14B | 0.15B | 0.14B | 0.14B | 0.13B | 0.13B | 0.00B | 0.00B | 0.12B | 0.12B | 0.00B | 0.00B | 0.00B | 0.12B | 0.00B | 0.00B | 0.11B | 0.07B | 0.12B | 0.07B | 0.08B | 0.09B | 0.09B | 0.09B | 0.09B |
|
Long-Term Investments
|
| | | | | | -0.00B | | | | -0.01B | | | | 3.34B | | | | 3.41B | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Goodwill
|
| | 3.96B | | 7.03B | 7.04B | 5.12B | 6.86B | 6.84B | 6.84B | 5.11B | 6.82B | 6.39B | 5.72B | 4.60B | 5.74B | 5.70B | 5.70B | 4.27B | 5.56B | 5.57B | 5.54B | 4.93B | 5.13B | 5.15B | 5.19B | 4.71B | 4.68B | 4.69B | 0.00B | 4.66B | 4.36B | 0.00B | 0.00B | 2.66B | 4.50B | 4.49B | 4.48B | 2.68B | 4.49B | 2.66B | 2.68B | 2.65B | 2.67B | 2.71B | 2.71B |
|
Intangibles
|
| | 0.77B | | 4.88B | 4.61B | 2.50B | 3.23B | 3.11B | 3.01B | 2.15B | 2.76B | 2.40B | 2.33B | 1.78B | 2.22B | 2.15B | 2.09B | 1.54B | 2.00B | 1.94B | 1.87B | 1.75B | 1.77B | 1.72B | 1.67B | 1.58B | 0.00B | 0.00B | 1.45B | 1.41B | 1.36B | 0.00B | 0.00B | 1.38B | 0.00B | 0.00B | 0.00B | 0.09B | 1.52B | 0.08B | 0.08B | 0.09B | 0.09B | 0.09B | 0.10B |
|
Goodwill & Intangibles
|
| | 4.73B | | 11.91B | 11.65B | 7.62B | 10.09B | 9.95B | 9.85B | 7.26B | 9.58B | 8.80B | 8.04B | 6.39B | 7.96B | 7.85B | 7.79B | 5.81B | 7.56B | 7.51B | 7.41B | 6.68B | 6.90B | 6.87B | 6.86B | 6.29B | 4.68B | 4.69B | 1.46B | 6.07B | 5.72B | 0.01B | 0.01B | 4.04B | 4.50B | 4.49B | 4.48B | 2.77B | 6.01B | 2.74B | 2.76B | 2.74B | 2.75B | 2.80B | 2.81B |
|
Long-Term Deferred Tax
|
| | 0.20B | | 1.21B | 1.18B | 0.71B | 0.87B | 0.86B | 0.82B | 0.57B | 0.71B | 0.65B | 0.60B | 0.36B | -0.02B | 0.47B | 0.49B | 0.33B | 0.44B | 0.45B | 0.44B | -0.07B | 0.34B | -0.04B | -0.11B | 0.33B | 0.10B | 0.08B | 0.06B | 0.00B | 0.00B | -0.04B | 0.00B | 0.30B | 0.03B | 0.00B | 0.37B | 0.18B | 0.01B | 0.20B | 0.18B | 0.17B | -0.02B | -0.02B | 0.23B |
|
Other Non-Current Assets
|
| | 0.77B | | | | 0.70B | 0.93B | 1.73B | 1.69B | 1.12B | 1.46B | 1.51B | 1.49B | 1.90B | 2.44B | 2.27B | 2.21B | 1.61B | 2.05B | 2.03B | 1.94B | 1.92B | 1.83B | 1.79B | 1.78B | 1.77B | 1.62B | 0.00B | 1.50B | 1.43B | 1.37B | 0.00B | 0.00B | 1.17B | 1.14B | 0.00B | 0.00B | 3.94B | 0.92B | 0.71B | 0.68B | 0.61B | 0.58B | 0.56B | 3.14B |
|
Non-Current Assets
|
| | 6.89B | | 13.48B | 13.21B | 9.46B | 12.53B | 13.20B | 13.11B | 9.57B | 12.56B | 11.90B | 11.16B | 9.59B | 12.06B | 11.74B | 11.61B | 8.64B | 11.52B | 11.43B | 11.16B | 11.01B | 10.47B | 10.36B | 10.28B | 9.55B | 0.01B | 0.01B | 0.01B | 8.84B | 0.01B | 0.01B | 0.01B | 8.30B | 8.25B | 0.01B | 8.34B | 8.34B | 8.18B | 8.08B | 4.20B | 4.11B | 4.13B | 4.18B | 6.77B |
|
Assets
|
| | 8.44B | | 16.20B | 15.82B | 11.33B | 14.93B | 15.41B | 15.30B | 11.29B | 14.93B | 14.23B | 13.45B | 11.92B | 14.70B | 14.32B | 13.98B | 10.31B | 13.85B | 13.84B | 13.60B | 13.64B | 13.52B | 13.49B | 12.99B | 12.99B | 12,560.00B | 11.89B | 11,376.00B | 11.32B | 11.25B | 10,979.00B | 10,028.00B | 10.43B | 10.51B | 10,514.00B | 10.46B | 10.46B | 10.13B | 10.04B | 10.25B | 10.28B | 10.34B | 11.24B | 9.29B |
|
Accounts Payables
|
| 0.12B | 1.24B | 0.08B | 0.15B | 0.97B | -0.04B | 0.00B | 1.01B | 0.14B | -0.02B | 1.22B | -0.11B | 0.06B | 0.90B | -0.04B | 1.13B | -0.12B | 0.81B | 1.08B | 1.06B | 0.00B | 0.03B | -0.20B | -0.02B | -0.04B | 1.13B | 0.12B | 1.11B | -0.08B | 1.03B | 0.00B | -0.14B | 0.10B | 0.73B | 0.83B | 0.00B | 0.01B | 0.64B | -0.03B | -0.07B | 0.02B | 0.72B | -0.05B | -0.08B | 0.76B |
|
Notes Payables
|
| | 0.01B | | | 0.00B | 0.83B | | | | | 0.00B | | | | 0.04B | 0.07B | 0.03B | 0.03B | 0.07B | 0.06B | 0.00B | 0.00B | 0.11B | 0.08B | 0.00B | | | | | 0.05B | 0.00B | | | | 0.05B | 0.00B | 0.00B | 0.02B | 0.01B | | 0.03B | | | | |
|
Dividends payables
|
| | 0.16B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Payables
|
| 0.12B | 1.41B | 0.08B | 0.15B | 0.97B | 0.79B | 0.00B | 1.01B | 0.14B | -0.02B | 1.22B | -0.11B | 0.06B | 0.90B | 0.01B | 1.21B | -0.09B | 0.84B | 1.15B | 1.12B | 0.00B | 0.03B | -0.08B | 0.06B | -0.04B | 1.13B | 0.12B | 1.11B | -0.08B | 1.09B | 0.00B | -0.14B | 0.10B | 0.73B | 0.89B | 0.00B | 0.01B | 0.66B | -0.02B | -0.07B | 0.04B | 0.72B | -0.05B | -0.08B | 0.76B |
|
Accumulated Expenses
|
| | 0.12B | | | | 0.17B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Accumulated Expenses
|
| | 0.87B | | 0.86B | 0.85B | 0.69B | 0.91B | 1.32B | 1.27B | 0.82B | 1.02B | 0.83B | 0.81B | 1.49B | 1.64B | 1.22B | 1.16B | 0.70B | 0.92B | 0.87B | 0.79B | 0.76B | 0.84B | 0.94B | 1.01B | 0.85B | 0.80B | 0.91B | 0.82B | 0.83B | 0.00B | 0.00B | 0.00B | 0.84B | 0.00B | 0.00B | 0.78B | 0.56B | 0.98B | 0.54B | 0.48B | 0.62B | 0.60B | 0.60B | 0.51B |
|
Short term Debt
|
| | 0.85B | | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.53B | 0.57B | 0.59B | 0.47B | | | | 0.00B | 1.28B | 0.83B | 0.45B | 0.46B | 0.38B | 0.36B | 0.37B | 0.39B | 0.00B | | | 0.05B | | | | 0.06B | 0.22B | 0.22B | 0.00B | 0.02B | 0.71B | 0.71B | 0.22B | 0.21B | 0.22B | 1.86B | 0.12B |
|
Current Leases
|
| | | | | | | | | | | | | | | | | | 0.07B | -0.08B | 0.08B | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Taxes
|
| | 0.03B | | 0.09B | 0.10B | 0.02B | 0.09B | 0.12B | 0.14B | 0.02B | 0.06B | 0.18B | 0.17B | 0.07B | 0.10B | 0.14B | 0.08B | 0.04B | 0.04B | 0.07B | 0.05B | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Deferred Revenue
|
| | 0.06B | | | | 0.06B | | | | | | | | | | | | 0.14B | -0.13B | -0.14B | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities
|
| | 3.00B | | 2.00B | 1.92B | 1.51B | 2.09B | 2.46B | 2.33B | 1.76B | 2.84B | 2.76B | 2.72B | 2.93B | 2.97B | 2.56B | 2.31B | 1.57B | 3.39B | 2.89B | 2.36B | 2.47B | 2.23B | 2.48B | 2.50B | 2.62B | 0.00B | 2.02B | 1.83B | 1.91B | 0.00B | 0.00B | 0.00B | 1.85B | 0.00B | 1.78B | 1.87B | 1.69B | 2.44B | 2.33B | 2.56B | 2.69B | 2.51B | 4.13B | 3.42B |
|
Non-Current Debt
|
| | 2.10B | | 8.94B | 8.75B | 6.24B | 8.23B | 8.22B | 8.29B | 5.89B | 7.33B | 6.93B | 7.05B | 6.12B | 8.05B | 8.07B | 7.99B | 6.04B | 6.66B | 7.15B | 7.47B | 7.60B | 8.14B | 8.20B | 7.82B | 7.86B | 7.44B | 6.96B | 0.01B | 6.48B | 0.01B | 0.01B | 0.01B | 5.69B | 0.01B | 0.01B | 0.01B | 5.66B | 4.82B | 4.83B | 5.41B | 5.15B | 5.46B | 4.69B | 4.06B |
|
Convertible Debt
|
| | 2.96B | | 8.94B | 8.75B | 8.33B | 8.23B | 8.22B | 8.29B | 7.86B | 7.86B | 7.49B | 7.64B | 8.38B | | 8.10B | 8.02B | 8.01B | 8.00B | 8.04B | 7.92B | 8.07B | 8.63B | 8.64B | | 8.25B | | | | 6.53B | | | | | | | | | | | | | | | |
|
Non-Current Deffered Revenue
|
| | 0.05B | | | | 0.04B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Minority Interest
|
| | 0.38B | | | | 0.26B | | | | 0.27B | | | | 0.06B | 0.37B | 0.75B | | 0.46B | 0.81B | 0.81B | | 0.83B | 0.81B | 0.75B | 0.76B | 0.78B | 0.00B | 0.00B | 0.00B | 0.69B | 0.52B | 0.00B | 0.00B | 0.55B | 0.00B | 0.47B | 0.48B | 0.51B | 0.35B | 0.37B | 0.41B | 0.41B | 0.35B | 0.48B | 0.48B |
|
Liabilities from Discontinued Operations
|
| | | | | | | | | | | | | | | | | | | | | | 0.19B | | | | 0.25B | 0.00B | | | | 0.29B | 0.00B | | | | | | 0.77B | | 0.61B | 1.17B | 1.14B | 1.00B | 0.98B | |
|
Non-Current Deferred Tax Liability
|
| | 0.20B | | | | 1.53B | | | | 1.29B | | | | 0.78B | | | | 0.77B | | | | 0.80B | | | | 0.74B | | | | 0.80B | | | | 0.77B | | | | 0.38B | | | | 0.35B | | | |
|
Operating Leases
|
| | | | | | | | | | | | | | | | | | | 0.34B | 0.33B | 0.31B | 0.27B | 0.32B | 0.31B | 0.31B | 0.35B | 0.00B | 0.25B | 0.00B | 0.34B | 0.25B | 0.00B | 0.00B | 0.31B | 0.23B | 0.00B | 0.00B | 0.13B | 0.21B | 0.08B | 0.08B | 0.08B | 0.08B | 0.08B | 0.07B |
|
Other Non-Current Liabilities
|
| | 0.16B | | 0.49B | 0.46B | 0.35B | 0.46B | 0.46B | 0.44B | 0.33B | 0.45B | 0.46B | 0.43B | 0.55B | 0.47B | 0.45B | 0.45B | 0.54B | 0.38B | 0.39B | 0.37B | 0.40B | 0.39B | 0.38B | 0.37B | 0.36B | 0.00B | 0.00B | 0.00B | 0.32B | 0.00B | 0.00B | 0.00B | 0.37B | 0.35B | 0.65B | 0.00B | 0.13B | 0.47B | 0.12B | 0.13B | 0.12B | 0.13B | 0.13B | 0.14B |
|
Total Non-Current Liabilities
|
| | 2.47B | | 10.64B | 10.38B | 7.30B | 9.55B | 9.54B | 9.55B | 6.80B | 8.49B | 8.04B | 8.08B | 7.08B | 9.04B | 9.04B | 8.96B | 6.93B | 7.84B | 8.34B | 8.62B | 8.69B | 9.18B | 9.22B | 8.77B | 8.82B | 0.01B | 7.94B | 0.01B | 7.44B | 0.01B | 0.01B | 0.01B | 6.61B | 6.44B | 6.83B | 6.62B | 6.82B | 5.83B | 5.83B | 5.79B | 5.53B | 5.84B | 5.10B | 4.51B |
|
Total Liabilities
|
| | 5.47B | | 12.64B | 12.30B | 8.80B | 11.64B | 12.00B | 11.87B | 8.56B | 11.33B | 10.80B | 10.80B | 10.01B | 12.01B | 11.61B | 11.27B | 8.51B | 11.22B | 11.23B | 10.98B | 11.16B | 11.41B | 11.70B | 11.27B | 11.43B | 11.01B | 9.96B | 9.36B | 9.35B | 9.41B | 9,152.00B | 7,951.00B | 8.45B | 8.64B | 8.61B | 8,490.00B | 8.51B | 8.27B | 8.17B | 8.36B | 8.22B | 8.35B | 9.23B | 7.93B |
|
Total Debt
|
| | 2.94B | | 8.94B | 8.75B | 6.25B | 8.23B | 8.22B | 8.29B | 5.89B | 7.86B | 7.49B | 7.64B | 6.59B | 8.05B | 8.07B | 7.99B | 6.05B | 7.94B | 7.98B | 7.92B | 8.06B | 8.51B | 8.56B | 8.20B | 8.25B | 7.44B | 6.96B | 0.01B | 6.53B | 0.01B | 0.01B | 0.01B | 5.75B | 0.22B | 0.22B | 0.01B | 5.67B | 5.53B | 5.55B | 5.63B | 5.36B | 5.68B | 6.55B | 4.18B |
|
Common Equity
|
| | 2.95B | | 3.56B | 3.52B | 2.52B | 3.29B | 3.41B | 3.42B | 2.57B | | | | 1.91B | 2.32B | 2.72B | | 1.80B | 2.62B | 2.61B | 2.62B | 2.48B | 2.11B | 1.79B | 1.72B | 1.56B | 1.55B | 1.93B | 0.00B | 1.97B | 0.00B | 0.00B | 0.00B | 1.98B | 1.87B | 1.90B | 1.97B | 1.95B | 1.86B | 1.88B | 1.89B | 2.06B | 1.99B | 2.01B | 1.35B |
|
Shareholder's Equity
|
| | 2.95B | | | | 3.37B | | | | 3.43B | | | | 2.35B | | | | 2.75B | | | | 2.48B | | 1.79B | | 1.56B | | | | 1.97B | | | | 1.98B | | | | 1.95B | | 1.88B | | 2.06B | | | |
|
Liabilities and Shareholders Equity
|
| | 8.44B | | 16.20B | 15.82B | 11.33B | 14.93B | 15.41B | 15.30B | 11.29B | 14.93B | 14.23B | 13.45B | 11.92B | 14.70B | 14.32B | 13.98B | 10.31B | 13.85B | 13.84B | 13.60B | 13.64B | 13.52B | 13.49B | 12.99B | 12.99B | 12,560.00B | 11.89B | 11,376.00B | 11.32B | 11.25B | 10,979.00B | 10,028.00B | 10.43B | 10.51B | 10,514.00B | 10.46B | 10.46B | 10.13B | 10.04B | 10.25B | 10.28B | 10.34B | 11.24B | 9.29B |
|
Treasury Shares
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01B | | | | 0.01B | | | | 0.01B | | | |
|
Retained Earnings
|
| | 0.26B | | | | 0.15B | | | | 0.12B | | | | 0.24B | -1.09B | -0.93B | | 0.17B | -0.97B | -0.96B | | -1.02B | -1.27B | -1.55B | -1.68B | -1.92B | -0.00B | -0.00B | -0.00B | -1.44B | -0.00B | -0.00B | -0.00B | -1.16B | -0.00B | 0.00B | -0.00B | -1.01B | -0.93B | -0.01B | -0.88B | -0.66B | -0.63B | -0.69B | -0.57B |