|
Cash & Equivalents
|
0.86B | 0.94B | 0.86B | 0.95B | 0.77B | 2.70B | 3.85B | 3.12B | 2.60B | 2.63B | 2.67B | 2.99B | 3.60B | 3.02B | 2.98B | 3.30B | 3.35B | 3.21B | 3.69B | 9.85B | 1.18B | 2.76B | 2.22B | 3.97B | 1.70B | 1.80B | 1.42B | 1.55B |
|
Cash & Current Investments
|
0.86B | 0.94B | 0.86B | 0.95B | 0.77B | 2.70B | 3.85B | 3.12B | 2.60B | 2.63B | 2.67B | 2.99B | 3.60B | 3.02B | 2.98B | 3.30B | 3.35B | 3.21B | 3.69B | 9.85B | 1.18B | 2.76B | 2.22B | 3.97B | 1.70B | 1.80B | 1.42B | 1.55B |
|
Receivables - Net
|
| | | 2.73B | 2.67B | 2.67B | 2.87B | 2.78B | 2.83B | 3.13B | 2.67B | 2.40B | 2.60B | 2.82B | 3.00B | 2.83B | 3.03B | 3.21B | 3.03B | 2.08B | 3.16B | 3.19B | 2.73B | 2.65B | 2.98B | 3.37B | 3.13B | 2.64B |
|
Receivables - Other
|
| | | 0.68B | 0.74B | 0.81B | 0.83B | 0.75B | 0.83B | 0.86B | 0.62B | 0.57B | 0.67B | 0.72B | 0.67B | 0.54B | 0.57B | 0.59B | 0.62B | 0.33B | 0.35B | 0.37B | 0.42B | 0.43B | 0.49B | 0.52B | 0.57B | 0.58B |
|
Receivables
|
| | | 3.40B | 3.42B | 3.47B | 3.70B | 3.54B | 3.66B | 3.99B | 3.29B | 2.98B | 3.27B | 3.54B | 3.68B | 3.38B | 3.61B | 3.80B | 3.65B | 2.41B | 3.51B | 3.56B | 3.15B | 3.08B | 3.47B | 3.89B | 3.70B | 3.22B |
|
Inventory
|
| | | 1.33B | 1.56B | 1.64B | 1.58B | 1.63B | 1.85B | 1.89B | 1.93B | 1.97B | 2.36B | 2.35B | 2.66B | 2.64B | 2.80B | 2.70B | 2.56B | 1.82B | 3.19B | 3.04B | 2.65B | 2.30B | 2.65B | 2.89B | 3.00B | 2.48B |
|
Prepaid Assets
|
| | | 0.33B | 0.32B | 0.28B | 0.28B | 0.34B | 0.35B | 0.42B | 0.38B | 0.38B | 0.39B | 0.37B | 0.42B | 0.35B | 0.41B | 0.44B | 0.41B | 0.73B | 0.57B | 0.49B | 0.92B | 0.97B | 1.12B | 1.07B | 1.28B | 1.26B |
|
Current Assets
|
| | | 5.96B | 5.97B | 8.05B | 9.33B | 8.52B | 8.33B | 8.75B | 11.30B | 11.41B | 9.60B | 9.28B | 9.74B | 9.88B | 10.16B | 10.14B | 10.51B | 19.58B | 11.71B | 11.57B | 11.19B | 9.89B | 8.44B | 9.13B | 8.84B | 8.53B |
|
Property, Plant & Equipment (Net)
|
| | | 1.66B | 1.64B | 1.65B | 1.68B | 1.81B | 1.78B | 1.84B | 1.76B | 1.83B | 1.82B | 1.80B | 2.06B | 2.24B | 2.28B | 2.26B | 2.21B | 2.16B | 3.18B | 3.12B | 3.02B | 3.00B | 3.04B | 3.18B | 3.21B | 3.17B |
|
Long-Term Investments
|
| | | 1.74B | 1.66B | 1.70B | 1.70B | 1.51B | 1.53B | 1.57B | 1.62B | 1.59B | 1.64B | 1.67B | 1.15B | 1.15B | 1.10B | 1.14B | 1.17B | 1.14B | 1.16B | 1.22B | 1.29B | 1.19B | 1.25B | 1.35B | 1.38B | 1.32B |
|
Goodwill
|
| | | 9.88B | 9.65B | 9.73B | 9.91B | 10.14B | 10.08B | 10.28B | 9.24B | 9.35B | 9.29B | 9.07B | 9.62B | 7.63B | 9.99B | 9.93B | 9.82B | 7.52B | 15.37B | 15.24B | 15.29B | 14.60B | 14.96B | 15.67B | 15.68B | 15.50B |
|
Intangibles
|
| | | 1.08B | 1.01B | 1.02B | 1.02B | 1.04B | 1.00B | 1.07B | 0.48B | 0.51B | 0.49B | 0.46B | 1.31B | 1.34B | 1.29B | 1.18B | 1.10B | 0.94B | 7.35B | 7.05B | 7.12B | 6.43B | 6.48B | 6.77B | 6.56B | 6.33B |
|
Goodwill & Intangibles
|
| | | 10.97B | 10.66B | 10.76B | 10.93B | 11.18B | 11.08B | 11.35B | 9.72B | 9.86B | 9.78B | 9.53B | 10.93B | 8.97B | 11.27B | 11.11B | 10.93B | 8.46B | 22.72B | 22.29B | 22.41B | 21.03B | 21.44B | 22.44B | 22.24B | 21.83B |
|
Long-Term Deferred Tax
|
| | | 0.50B | 0.45B | 0.42B | 0.44B | 0.45B | 0.46B | 0.46B | 0.46B | 0.56B | 0.52B | 0.57B | 0.62B | 0.61B | 0.64B | 0.69B | 0.71B | 0.72B | 0.82B | 0.94B | 1.14B | 1.13B | 1.15B | 1.22B | 1.20B | 1.07B |
|
Other Non-Current Assets
|
| | | 0.49B | 0.47B | 0.52B | 0.57B | 0.55B | 0.61B | 0.64B | 3.15B | 3.17B | 0.20B | 0.19B | 0.21B | 0.22B | 0.31B | 0.31B | 0.41B | 5.09B | 3.17B | 1.60B | 2.68B | 0.56B | 0.51B | 0.54B | 0.60B | 0.67B |
|
Non-Current Assets
|
| | | 2.06B | 16.03B | 16.12B | 16.39B | 2.04B | 16.54B | 16.98B | 14.49B | 2.14B | 14.59B | 14.39B | 15.61B | 1.93B | 16.25B | 16.14B | 16.03B | 1.83B | 29.09B | 28.85B | 29.01B | 2.40B | 28.00B | 29.36B | 29.24B | 2.42B |
|
Assets
|
| | | 22.41B | 22.00B | 24.18B | 25.73B | 25.09B | 24.87B | 25.74B | 25.79B | 26.17B | 24.19B | 23.66B | 25.35B | 26.09B | 26.41B | 26.28B | 26.54B | 32.82B | 40.81B | 40.42B | 40.20B | 37.40B | 36.45B | 38.49B | 38.08B | 37.19B |
|
Accounts Payables
|
| | | 1.70B | 1.78B | 1.76B | 2.02B | 1.94B | 2.17B | 2.36B | 2.16B | 2.33B | 2.52B | 2.40B | 2.82B | 2.83B | 2.93B | 2.96B | 2.89B | 2.48B | 3.07B | 3.18B | 2.83B | 2.46B | 3.02B | 3.21B | 2.96B | 2.70B |
|
Payables
|
| | | 1.70B | 1.78B | 1.76B | 2.02B | 1.94B | 2.17B | 2.36B | 2.16B | 2.33B | 2.52B | 2.40B | 2.82B | 2.83B | 2.93B | 2.96B | 2.89B | 2.48B | 3.07B | 3.18B | 2.83B | 2.46B | 3.02B | 3.21B | 2.96B | 2.70B |
|
Accumulated Expenses
|
| | | 2.09B | 1.97B | 2.25B | 2.44B | 2.47B | 2.27B | 2.54B | 2.26B | 2.56B | 2.33B | 2.43B | 2.54B | 2.61B | 2.37B | 2.66B | 2.83B | 3.00B | 2.99B | 4.26B | 4.23B | 4.10B | 3.89B | 4.51B | 4.21B | 3.77B |
|
Short term Debt
|
| | | 0.24B | 0.22B | 0.30B | 0.22B | 0.19B | 0.15B | 0.12B | 0.13B | 0.18B | 0.26B | 0.27B | 0.22B | 0.14B | 0.14B | 0.13B | 0.13B | 0.05B | 1.25B | 2.05B | 2.10B | 1.34B | 0.10B | 0.11B | 0.58B | 0.47B |
|
Current Deferred Revenue
|
| | | 0.61B | 0.65B | 0.64B | 0.66B | 0.68B | 0.71B | 0.75B | 0.59B | 0.58B | 0.59B | 0.61B | 0.61B | 0.62B | 0.69B | 0.65B | 0.66B | 0.58B | 0.66B | 0.65B | | | | | | |
|
Total Current Liabilities
|
| | | 4.47B | 4.45B | 4.79B | 5.18B | 5.11B | 5.14B | 5.60B | 6.07B | 6.63B | 5.53B | 5.55B | 6.01B | 6.03B | 5.96B | 6.23B | 6.35B | 6.98B | 8.64B | 10.68B | 10.38B | 7.89B | 7.01B | 7.83B | 7.75B | 7.11B |
|
Non-Current Debt
|
| | | 0.08B | 11.03B | 11.73B | 11.75B | 10.04B | 9.58B | 9.60B | 9.56B | 9.51B | 8.30B | 8.30B | 8.67B | 8.70B | 8.71B | 8.65B | 8.65B | 14.24B | 15.65B | 11.27B | 10.34B | 11.03B | 11.08B | 11.34B | 11.34B | 11.37B |
|
Pension
|
| | | 0.46B | 0.46B | 0.46B | 0.47B | 0.52B | 0.51B | 0.51B | 0.42B | 0.38B | 0.38B | 0.37B | 0.43B | 0.35B | 0.35B | 0.35B | 0.34B | 0.15B | 0.26B | 0.25B | 0.21B | 0.21B | 0.22B | 0.22B | 0.22B | 0.19B |
|
Minority Interest
|
| | | 0.33B | 0.33B | 0.34B | 0.34B | 0.33B | 0.33B | 0.36B | 0.32B | 0.33B | 0.33B | 0.30B | 0.31B | 0.32B | 0.33B | 0.32B | 0.32B | 0.33B | 0.34B | 0.31B | 0.35B | 0.31B | 0.34B | 0.31B | 0.33B | 0.32B |
|
Liabilities from Discontinued Operations
|
| | | | | | | | | | 1.10B | 1.13B | | | | | | | | 1.45B | 0.82B | 0.69B | 1.22B | | | | | 0.17B |
|
Non-Current Deferred Tax Liability
|
| | | 1.10B | 1.16B | 0.45B | 0.47B | 0.75B | 0.48B | 0.56B | 0.33B | 0.58B | 0.37B | 0.34B | 0.52B | 0.84B | 0.58B | 0.56B | 0.55B | 0.79B | 2.27B | 2.18B | 2.24B | 2.15B | 2.03B | 2.09B | 1.94B | 2.04B |
|
Operating Leases
|
| | | 0.84B | 0.71B | 0.69B | 0.68B | 0.80B | 0.62B | 0.64B | 0.52B | 0.66B | 0.49B | 0.49B | 0.51B | 0.66B | 0.51B | 0.48B | 0.47B | 0.43B | 0.51B | 0.50B | 0.45B | 0.57B | 0.44B | 0.44B | 0.42B | 0.56B |
|
Other Non-Current Liabilities
|
| | | 1.18B | 1.17B | 1.70B | 1.74B | 1.72B | 1.73B | 1.71B | 1.68B | 1.68B | 1.69B | 1.64B | 1.74B | 1.83B | 1.84B | 1.71B | 1.69B | 1.59B | 1.58B | 1.47B | 1.55B | 1.43B | 1.48B | 1.56B | 1.57B | 2.14B |
|
Total Non-Current Liabilities
|
| | | 0.59B | 17.80B | 18.11B | 18.55B | 0.30B | 16.32B | 16.91B | 16.89B | 0.33B | 15.07B | 15.04B | 16.15B | 0.20B | 16.11B | 16.28B | 16.36B | 0.19B | 27.32B | 24.88B | 23.61B | 0.21B | 20.77B | 21.92B | 21.67B | 0.24B |
|
Total Liabilities
|
-14.69B | -14.96B | -14.64B | 7.97B | 18.98B | 19.81B | 20.29B | 18.52B | 18.05B | 18.62B | 18.57B | 19.08B | 16.76B | 16.67B | 17.89B | 18.01B | 17.94B | 18.00B | 18.04B | 23.82B | 28.90B | 26.34B | 25.16B | 23.01B | 22.25B | 23.48B | 23.24B | 23.06B |
|
Total Debt
|
| | | 0.32B | 11.25B | 12.03B | 11.97B | 10.23B | 9.73B | 9.72B | 9.69B | 9.70B | 8.56B | 8.57B | 8.89B | 8.84B | 8.85B | 8.79B | 8.79B | 14.29B | 16.89B | 13.32B | 12.43B | 12.36B | 11.18B | 11.44B | 11.92B | 11.83B |
|
Common Equity
|
14.69B | 14.96B | 14.64B | 14.44B | 3.03B | 4.37B | 5.44B | 6.58B | 6.82B | 7.12B | 7.22B | 7.09B | 7.43B | 6.99B | 7.46B | 8.08B | 8.47B | 8.29B | 8.50B | 9.01B | 11.91B | 14.08B | 15.04B | 14.39B | 14.20B | 15.01B | 14.84B | 14.13B |
|
Shareholder's Equity
|
14.69B | 14.96B | 14.64B | 14.44B | 3.03B | 4.37B | 5.44B | 6.58B | 6.82B | 7.12B | 7.22B | 7.09B | 7.43B | 6.99B | 7.46B | 8.08B | 8.47B | 8.29B | 8.50B | 9.01B | 11.91B | 14.08B | 15.04B | 14.39B | 14.20B | 15.01B | 14.84B | 14.13B |
|
Liabilities and Shareholders Equity
|
| | | 22.41B | 22.00B | 24.18B | 25.73B | 25.09B | 24.87B | 25.74B | 25.79B | 26.17B | 24.19B | 23.66B | 25.35B | 26.09B | 26.41B | 26.28B | 26.54B | 32.82B | 40.81B | 40.42B | 40.20B | 37.40B | 36.45B | 38.49B | 38.08B | 37.19B |
|
Treasury Shares
|
| | | 0.01B | | 0.01B | 0.01B | 0.01B | 0.00B | 0.00B | 0.01B | 0.00B | 0.02B | 0.02B | 0.03B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | | | 0.01B | 0.07B | 0.09B | 0.10B | 0.11B | 0.11B |
|
Retained Earnings
|
| | | -1.25B | -1.74B | -1.48B | -1.17B | 1.64B | 2.03B | 2.31B | 2.77B | 2.87B | 4.24B | 4.56B | 5.88B | 5.87B | 6.24B | 6.13B | 6.49B | 6.59B | 6.86B | 8.85B | 9.30B | 11.48B | 11.89B | 12.29B | 12.53B | 12.19B |