|
Cash & Equivalents
|
5.20B | 5.20B | 5.20B | 5.20B | 5.57B | 5.57B | 4.62B | 5.42B | 5.16B | 5.16B | 5.16B | 4.50B | 5.38B | 4.31B | 5.38B | 5.38B | 5.02B | 3.92B | 5.29B | 4.10B | | 4.39B | 5.22B | 4.82B | 5.03B | 4.46B | | | 4.88B | 3.85B | 5.14B | 6.42B | | | 7.82B | | 5.04B | 3.22B | 3.58B | 3.15B | 4.38B | 3.21B | 3.19B | 2.98B | 4.32B | 3.24B | 2.00B | 1.80B | 3.19B | 1.70B | 2.51B | 2.30B |
|
Short-term Investments
|
0.16B | | | | 0.26B | 0.20B | 0.12B | 0.20B | 0.20B | 0.31B | 0.17B | 0.33B | | 0.18B | 0.14B | 0.12B | | 0.07B | 0.09B | 0.09B | | 0.10B | 0.11B | 0.12B | | 0.11B | 0.11B | 0.14B | | 0.22B | 0.17B | 0.19B | | 0.14B | 0.14B | 0.16B | 0.18B | 0.22B | 0.24B | 0.28B | 0.19B | 0.18B | 0.20B | 0.16B | 0.14B | 0.10B | 0.13B | 0.16B | 0.20B | 0.16B | 0.17B | 0.15B |
|
Cash & Current Investments
|
5.36B | 5.20B | 5.20B | 5.20B | 5.83B | 5.77B | 4.73B | 5.62B | 5.37B | 5.48B | 5.34B | 4.83B | 5.38B | 4.49B | 5.53B | 5.50B | 5.02B | 3.99B | 5.38B | 4.19B | | 4.49B | 5.33B | 4.94B | 5.03B | 4.57B | 0.11B | 0.14B | 4.88B | 4.07B | 5.32B | 6.61B | | 0.14B | 7.96B | 0.16B | 5.23B | 3.44B | 3.82B | 3.43B | 4.57B | 3.39B | 3.39B | 3.14B | 4.46B | 3.34B | 2.13B | 1.96B | 3.39B | 1.85B | 2.68B | 2.46B |
|
Receivables - Net
|
1.89B | | | | 1.36B | 1.34B | 1.28B | 1.19B | 1.05B | 0.78B | 0.83B | 0.82B | 0.58B | 0.64B | 0.74B | 0.69B | 0.62B | 0.56B | 0.66B | 0.56B | 0.50B | 0.54B | 0.55B | 0.48B | 0.40B | 0.47B | 0.48B | 0.42B | 0.42B | 0.35B | 0.48B | 0.42B | 0.51B | 0.49B | 0.52B | 0.44B | 0.19B | 0.22B | 0.19B | 0.20B | 0.17B | 0.16B | 0.19B | 0.20B | 0.13B | 0.15B | 0.25B | 0.21B | 0.12B | 0.19B | 0.20B | 0.20B |
|
Receivables - Other
|
0.13B | | | | 1.36B | 1.34B | 1.02B | 1.19B | 0.15B | 0.78B | 0.83B | 0.79B | 0.07B | 0.64B | 0.74B | 0.69B | 0.11B | 0.56B | 0.66B | 0.56B | 0.10B | 0.54B | 0.54B | 0.47B | 0.11B | 0.46B | 0.47B | 0.42B | 0.12B | 0.34B | 0.47B | 0.42B | 0.17B | 0.49B | 0.52B | 0.44B | | 0.30B | 0.28B | 0.22B | 0.30B | 0.26B | 0.26B | 0.23B | 0.38B | 0.23B | 0.23B | 0.27B | 0.17B | 0.16B | 0.26B | 0.26B |
|
Receivables
|
21.93B | | | | 23.34B | 2.69B | 2.30B | 2.37B | 22.53B | 1.56B | 1.67B | 1.61B | 19.58B | 1.28B | 1.48B | 1.37B | 19.29B | 1.12B | 1.31B | 1.11B | 0.60B | 1.08B | 1.09B | 0.95B | 0.51B | 0.93B | 0.95B | 0.84B | 0.54B | 0.69B | 0.95B | 0.84B | 0.68B | 0.98B | 1.04B | 0.88B | 0.19B | 0.52B | 0.47B | 0.42B | 0.47B | 0.41B | 0.45B | 0.43B | 0.51B | 0.39B | 0.48B | 0.49B | 0.29B | 0.34B | 0.46B | 0.46B |
|
Raw Materials
|
1.63B | | | | 1.96B | | | | 1.67B | | | | 1.25B | | | | 1.19B | | | | 1.28B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Work In Process
|
0.88B | | | | 0.95B | | | | 0.55B | | | | 0.75B | | | | 0.76B | | | | 0.60B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Finished Goods
|
3.75B | | | | 4.50B | | | | 4.78B | | | | 3.69B | | | | 3.67B | | | | 4.40B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Inventory
|
6.26B | -0.99B | -1.44B | -1.82B | 7.54B | -1.10B | 6.84B | 8.59B | 7.01B | 7.22B | 7.22B | 6.97B | | 6.63B | 6.67B | 6.66B | | -0.56B | -0.66B | -0.60B | | 7.44B | -0.77B | 7.28B | | -0.95B | 8.22B | 8.12B | | 7.41B | 6.87B | 6.74B | | -0.52B | 7.46B | 7.69B | 4.22B | 5.43B | 5.47B | 5.36B | 4.81B | 5.98B | 6.41B | 6.45B | 5.54B | 6.19B | 5.95B | 5.93B | 4.78B | 5.16B | 5.22B | 5.35B |
|
Prepaid Assets
|
| | | | 1.90B | 2.00B | 1.68B | 1.65B | 1.43B | 1.28B | 1.38B | 1.14B | | 1.24B | 1.29B | 1.31B | | 1.35B | 1.47B | 1.61B | | 1.57B | 1.52B | 1.42B | | 1.45B | 1.52B | 1.51B | | 1.14B | 1.14B | 0.18B | | 0.19B | 0.17B | 0.17B | 0.12B | | | | | | | | | | | | | | | |
|
Current Assets
|
| | | | 39.88B | 40.55B | 41.02B | 39.68B | 37.77B | 34.05B | 35.27B | 33.05B | | 33.27B | 34.31B | 33.86B | -1.91B | 32.02B | 33.83B | 34.00B | | 33.84B | 33.75B | 32.79B | | 33.68B | 34.68B | 33.05B | -1.86B | 31.67B | 32.14B | 33.06B | | 34.76B | 37.05B | 35.89B | 26.82B | 34.81B | 34.03B | | | | | | | | | | | | | |
|
Property, Plant & Equipment (Net)
|
6.15B | | | | 7.09B | 7.14B | 7.23B | 6.86B | 6.87B | 6.19B | 6.44B | 6.45B | 6.48B | 6.59B | 6.45B | 6.58B | 6.40B | 6.48B | 6.79B | 6.92B | 6.83B | 6.77B | 6.25B | 6.05B | 5.90B | 5.61B | 5.55B | 5.19B | 5.27B | 4.89B | 4.45B | 4.54B | 4.92B | 4.57B | 4.67B | 4.56B | 1.48B | 1.46B | 1.43B | 1.41B | 1.53B | 1.57B | 1.64B | 1.68B | 1.91B | 1.90B | 1.91B | 1.98B | 1.94B | 2.00B | 2.16B | 2.18B |
|
Long-Term Investments
|
0.59B | | | | 0.65B | 0.62B | 3.06B | 0.63B | 0.60B | 0.56B | 3.02B | 0.54B | 0.53B | 0.50B | 0.48B | 0.49B | 0.49B | 0.49B | 0.53B | 0.56B | | 0.59B | 0.56B | 0.55B | 0.53B | 0.53B | 0.52B | 0.64B | 0.63B | 0.59B | 0.47B | 0.51B | 0.53B | 0.50B | 0.50B | 0.58B | 0.33B | 0.32B | 0.32B | 0.33B | 0.39B | 0.36B | 0.41B | 0.48B | 0.48B | 0.56B | 0.61B | 0.53B | 0.49B | 0.47B | 0.51B | 0.51B |
|
Goodwill
|
2.51B | | | | 2.50B | 2.51B | 2.52B | 2.50B | 2.48B | 2.48B | 2.31B | 2.45B | | 2.47B | 2.46B | 2.47B | | 2.45B | 2.47B | 2.47B | | 2.47B | 2.46B | 2.46B | | 2.47B | 2.47B | 2.45B | | 2.51B | 1.96B | 1.94B | 1.84B | 1.92B | 1.93B | 1.92B | 3.21B | 3.22B | 3.26B | 3.23B | 3.32B | 0.12B | 3.49B | 3.49B | 3.61B | 3.60B | 3.60B | 3.62B | 3.58B | 3.59B | 3.62B | 3.61B |
|
Intangibles
|
1.88B | | | | 6.05B | 6.09B | 0.83B | 0.83B | 2.26B | 0.81B | 5.81B | 0.78B | 2.14B | 5.75B | 5.68B | 0.79B | 2.24B | 0.78B | 0.78B | 0.77B | | 5.66B | 5.52B | 5.48B | 0.79B | 0.77B | 0.77B | 5.33B | 0.81B | 5.39B | 0.70B | 0.72B | | 0.75B | 0.76B | 4.71B | 1.21B | 1.18B | 1.18B | 1.16B | 1.13B | 1.20B | 1.23B | 1.24B | 1.29B | 1.26B | 1.25B | 1.25B | 1.22B | 1.23B | 1.24B | 1.19B |
|
Goodwill & Intangibles
|
3.29B | | | | 3.31B | 8.60B | 3.34B | 3.33B | 3.33B | 3.29B | 8.12B | 3.23B | 3.26B | 8.22B | 8.14B | 3.25B | 3.24B | 3.23B | 3.25B | 3.24B | | 8.12B | 7.98B | 7.94B | 0.79B | 3.24B | 3.24B | 7.78B | 0.81B | 7.91B | 2.66B | 2.66B | 1.84B | 2.67B | 2.69B | 6.63B | 4.42B | 4.39B | 4.43B | 4.39B | 4.45B | 1.32B | 4.72B | 4.73B | 4.91B | 4.87B | 4.85B | 4.87B | 4.80B | 4.82B | 4.86B | 4.80B |
|
Long-Term Deferred Tax
|
1.53B | | | | 1.67B | 1.72B | 1.79B | 1.51B | 1.75B | 1.51B | 1.56B | 1.65B | | 1.07B | 1.09B | 1.11B | 0.94B | 0.99B | 1.16B | 1.01B | | 1.02B | 0.97B | 0.88B | 0.59B | 0.80B | 0.58B | 1.05B | 1.13B | 1.10B | 1.23B | 1.43B | | 1.02B | 1.04B | 1.01B | 0.42B | 0.43B | 0.39B | 0.35B | 0.43B | 0.43B | 0.59B | 0.70B | 0.98B | 0.98B | 0.94B | 0.96B | 0.93B | 0.98B | 1.04B | 1.02B |
|
Other Non-Current Assets
|
2.14B | | | | 0.03B | 2.65B | 1.50B | 2.35B | 1.96B | 1.86B | 0.01B | 1.50B | 1.53B | 0.02B | 1.82B | 0.02B | 1.74B | 1.71B | 1.83B | 2.03B | | 0.01B | 0.01B | 0.01B | 1.87B | 0.01B | 0.02B | 0.01B | 2.35B | 1.95B | 0.02B | 2.00B | | 0.01B | 0.01B | 0.01B | 0.80B | 1.90B | 1.16B | 1.05B | 0.75B | 0.79B | 0.73B | 0.71B | 1.08B | 0.72B | 0.65B | 0.65B | 1.09B | 1.15B | 1.20B | 1.28B |
|
Non-Current Assets
|
| | | | 17.55B | 17.66B | 18.01B | 1.50B | 1.52B | 1.58B | 1.70B | 1.73B | | 1.87B | 15.95B | 1.89B | 1.91B | 1.90B | 1.93B | 1.87B | | 15.96B | 15.15B | 14.83B | | 15.51B | 1.79B | 1.80B | 1.86B | 14.48B | 15.10B | 1.83B | | 13.68B | 1.91B | 1.85B | 1.74B | 1.68B | 1.61B | | | | | | | | | | | | | |
|
Assets
|
48.97B | | | | 56.46B | 54.70B | 55.54B | 33.06B | 51.91B | 49.63B | 29.56B | 46.93B | | 46.44B | 49.83B | 47.07B | | 45.03B | 47.26B | 47.53B | | 49.81B | 48.91B | 47.63B | 46.10B | 45.93B | 46.92B | 47.34B | | 43.91B | 46.79B | 45.07B | | 46.70B | 49.22B | 49.41B | 49.42B | 36.48B | 35.65B | 35.84B | 39.38B | 40.57B | 42.69B | 43.04B | 46.27B | 45.73B | 43.96B | 44.03B | 42.93B | 42.06B | 43.69B | 43.26B |
|
Accounts Payables
|
6.39B | | | | 7.37B | | | | 5.98B | | | | 5.34B | | | | 5.18B | | | | 6.06B | | | | 5.89B | | | | 5.63B | | | | 6.36B | | | | 3.53B | | | 3.31B | 3.70B | 3.90B | 3.94B | 3.57B | 3.61B | 3.23B | 2.91B | 2.41B | 2.29B | 2.22B | 2.42B | 2.28B |
|
Payables
|
6.39B | | | | 7.37B | | | | 5.98B | | | | 5.34B | | | | 5.18B | | | | 6.06B | | | | 5.89B | | | | 5.63B | | | | 6.36B | | | | 3.53B | | | 3.31B | 3.70B | 3.90B | 3.94B | 3.57B | 3.61B | 3.23B | 2.91B | 2.41B | 2.29B | 2.22B | 2.42B | 2.28B |
|
Accumulated Expenses
|
0.86B | 0.33B | 0.24B | 0.15B | 0.84B | 0.10B | 0.18B | 0.33B | 0.69B | 0.42B | 0.41B | 0.32B | 0.74B | -0.05B | -0.15B | -0.06B | 0.68B | -0.07B | -0.02B | -0.09B | 0.75B | -0.09B | 0.21B | 0.27B | | 0.40B | | | | | | | | -0.26B | -0.28B | | | -0.70B | -0.30B | | | | | | | | | | | | | |
|
Other Accumulated Expenses
|
| | | | 4.14B | 4.22B | 4.28B | 4.08B | 3.96B | 3.31B | 3.86B | 3.90B | | 4.14B | 4.16B | 4.24B | | 4.46B | 4.85B | 5.04B | | 5.96B | 5.61B | 5.36B | | 5.15B | 5.17B | 4.83B | | 4.42B | 4.59B | 4.73B | | 4.93B | 5.12B | 5.17B | 1.72B | | | | | | | | | | | | | | | |
|
Short term Debt
|
| | | | 0.09B | 0.12B | 0.18B | 0.24B | 0.23B | 0.34B | 0.15B | 0.09B | | 0.16B | 0.24B | 0.21B | | 0.21B | 0.09B | 0.08B | | 0.11B | 0.13B | 0.12B | | 0.13B | 0.12B | 0.13B | | 0.16B | 0.10B | 0.09B | | 0.16B | 0.17B | 0.13B | 0.18B | 0.38B | 0.33B | | | | | | | | | | | | | |
|
Current Taxes
|
0.79B | | | | 0.42B | 0.21B | 0.31B | 0.33B | 0.68B | 0.20B | 0.26B | 0.21B | 0.53B | 0.14B | 0.19B | 0.20B | 0.71B | 0.06B | 0.09B | 0.18B | | 0.08B | 0.17B | 0.13B | 0.09B | 0.08B | 0.10B | 0.06B | | 0.16B | 0.23B | 0.27B | | 0.23B | 0.29B | 0.26B | 0.33B | | | | | | | | | | | | | | | |
|
Current Deferred Revenue
|
0.70B | | | | 0.75B | | | | 0.73B | | | | 0.59B | | | | 0.63B | | | | 0.63B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Debt
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.50B | 0.05B | 0.07B | 0.10B | 0.16B | 0.06B | | | | | | | | | | |
|
Pension
|
2.56B | | | | 2.71B | 2.45B | 2.59B | 2.30B | 2.61B | 2.61B | 2.51B | 2.47B | 2.28B | 2.30B | 2.41B | 2.22B | 2.28B | 2.29B | 2.33B | 2.35B | | 2.46B | 1.81B | 1.84B | 1.49B | 1.58B | 1.58B | 1.37B | 1.58B | 1.47B | 1.47B | 1.50B | | 1.67B | 1.79B | 1.75B | 0.67B | 0.63B | 0.58B | 0.52B | 0.45B | 0.45B | 0.44B | 0.42B | 0.48B | 0.46B | 0.44B | 0.45B | 0.39B | 0.39B | 0.41B | 0.41B |
|
Minority Interest
|
0.01B | 0.04B | 0.12B | 0.06B | 0.01B | 0.01B | 0.01B | 0.02B | 0.02B | 0.00B | 0.02B | -0.00B | 0.02B | 0.02B | 0.02B | 0.00B | 0.02B | 0.02B | 0.02B | 0.03B | 0.03B | 0.02B | 0.02B | 0.03B | | 0.01B | 0.02B | 0.03B | 0.04B | 0.01B | 0.02B | 0.04B | 0.04B | 0.04B | 0.03B | 0.03B | 0.04B | 0.05B | 0.01B | 0.05B | 0.05B | 0.05B | 0.06B | 0.06B | 0.07B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.07B | 0.06B |
|
Liabilities from Discontinued Operations
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 11.89B | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability
|
0.21B | | | | 0.30B | 0.34B | 0.34B | 0.25B | 0.45B | 0.48B | 0.29B | 0.37B | 0.33B | 0.08B | 0.07B | 0.30B | 0.08B | 0.10B | 0.10B | 0.10B | | 0.14B | 0.21B | 0.21B | 0.11B | 0.26B | 0.28B | 0.13B | 0.69B | 0.14B | 0.27B | 0.16B | | 0.12B | 0.11B | 0.09B | 0.74B | 0.13B | 0.12B | 0.13B | 0.70B | 0.04B | 0.04B | 0.03B | 0.62B | 0.04B | 0.04B | 0.04B | 0.03B | 0.03B | 0.04B | 0.03B |
|
Other Non-Current Liabilities
|
7.79B | | | | -4.55B | 8.43B | 7.70B | 7.70B | 8.06B | 6.88B | 7.65B | 7.59B | 7.49B | 8.14B | 8.34B | 8.52B | 8.01B | 7.90B | 8.66B | 9.14B | 9.59B | 9.61B | 9.25B | 8.99B | 8.96B | 9.04B | 9.20B | 8.64B | 8.84B | 8.05B | 8.39B | 0.73B | 9.41B | 9.10B | 9.72B | 9.73B | 4.76B | 4.59B | 4.29B | 4.04B | 4.85B | 4.94B | 5.42B | 5.62B | 6.31B | 5.97B | 5.85B | 5.88B | 5.36B | 5.29B | 5.43B | 5.44B |
|
Total Non-Current Liabilities
|
36.34B | | | | 53.35B | 41.04B | 20.39B | 40.76B | 38.88B | 35.37B | 17.05B | 34.86B | -12.33B | 33.91B | 34.61B | 34.06B | -12.32B | 32.57B | 34.12B | 33.91B | -13.83B | 33.54B | 32.69B | 31.65B | 32.07B | 31.64B | 32.20B | 30.88B | -14.96B | 30.34B | 30.67B | 39.50B | -14.40B | 32.23B | 33.42B | 31.83B | 37.80B | 26.24B | 25.52B | 25.40B | 27.56B | 28.18B | 29.64B | 29.30B | 31.81B | 31.75B | 30.44B | 30.39B | 29.80B | 28.80B | 30.43B | 29.98B |
|
Total Liabilities
|
44.13B | | | | 48.80B | 49.47B | 28.09B | 48.46B | 46.94B | 42.25B | 24.70B | 42.46B | -4.84B | 42.05B | 42.95B | 42.59B | -4.32B | 40.47B | 42.78B | 43.05B | -4.23B | 43.15B | 41.94B | 40.64B | 41.03B | 40.67B | 41.40B | 39.52B | -6.12B | 38.40B | 39.06B | 40.23B | -4.99B | 41.33B | 43.15B | 41.56B | 42.56B | 30.83B | 29.80B | 29.43B | 32.41B | 33.12B | 35.06B | 34.93B | 38.12B | 37.71B | 36.30B | 36.26B | 35.16B | 34.10B | 35.85B | 35.42B |
|
Total Debt
|
| | | | 0.09B | 0.12B | 0.18B | 0.24B | 0.23B | 0.34B | 0.15B | 0.09B | | 0.16B | 0.24B | 0.21B | | 0.21B | 0.09B | 0.08B | | 0.11B | 0.13B | 0.12B | | 0.13B | 0.12B | 0.13B | | 0.16B | 0.10B | 0.09B | | 0.16B | 0.17B | 0.13B | 0.68B | 0.43B | 0.40B | 0.10B | 0.16B | 0.06B | | | | | | | | | | |
|
Common Equity
|
| | | | 4.96B | | | | 4.96B | | | | 4.84B | | | | 4.32B | | | | 4.23B | | | | 5.07B | | | | 6.12B | | | | 4.99B | | | | 6.81B | | | 6.36B | 6.93B | 7.40B | 7.58B | 8.01B | 8.10B | 7.84B | 7.45B | 7.71B | 7.71B | 7.90B | 7.78B | 7.78B |
|
Shareholder's Equity
|
| | | | 4.96B | 7.83B | 7.91B | 7.90B | 4.96B | 7.38B | 7.37B | 6.94B | 4.84B | 6.79B | 6.80B | 6.80B | 4.32B | 4.55B | 4.46B | 4.46B | 4.23B | 6.66B | 6.97B | 6.99B | 5.07B | 5.39B | 5.49B | 7.82B | 6.12B | 7.31B | 7.55B | 4.80B | 4.99B | 7.13B | 6.03B | 7.85B | 6.81B | 5.61B | 5.79B | 6.36B | 6.93B | 7.40B | 7.58B | 8.01B | 8.10B | 7.84B | 7.45B | 7.71B | 7.71B | 7.90B | 7.78B | 7.78B |
|
Liabilities and Shareholders Equity
|
48.97B | | | | 56.46B | 54.70B | 55.54B | 33.06B | 51.91B | 49.63B | 29.56B | 46.93B | | 46.44B | 49.83B | 47.07B | | 45.03B | 47.26B | 47.53B | | 49.81B | 48.91B | 47.63B | 46.10B | 45.93B | 46.92B | 47.34B | | 43.91B | 46.79B | 45.07B | | 46.70B | 49.22B | 49.41B | 49.42B | 36.48B | 35.65B | 35.84B | 39.38B | 40.57B | 42.69B | 43.04B | 46.27B | 45.73B | 43.96B | 44.03B | 42.93B | 42.06B | 43.69B | 43.26B |
|
Treasury Shares
|
| | | | | | | | 0.01B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.02B | 0.01B | 0.02B | 0.03B | 0.03B | 0.07B | 0.11B | 0.11B | 0.12B | 0.12B | 0.11B | 0.11B | 0.12B |
|
Retained Earnings
|
-0.91B | | | | -1.37B | 2.06B | 2.04B | 2.21B | 2.29B | 2.31B | 2.14B | 2.02B | 2.24B | 1.73B | 1.66B | 1.70B | 1.79B | 1.83B | 1.91B | 1.97B | -1.97B | | | | 2.60B | 2.92B | 3.06B | 3.69B | 3.81B | 3.71B | 4.06B | 3.12B | 3.28B | 3.69B | 4.20B | 4.51B | 4.82B | 6.62B | 6.75B | 7.31B | 7.91B | 8.39B | 8.57B | 9.13B | 9.65B | 10.15B | 9.99B | 10.14B | 10.31B | 10.44B | 10.34B | 10.42B |