|
Cash & Equivalents
|
1.27B | 2.03B | 1.75B | 2.35B | 2.49B | 1.75B | 1.42B | 3,890.68B | 2.28B | 3,975.12B | 3.46B | 3.48B | 22,563.96B | 4.08B | 5.79B | 2.76B | 1.58B | 2.64B | 2.12B | 2.49B | 2.21B | 2.68B | 1.59B | 4.16B | 14.66B | 7.72B | 6.29B | 5.78B | 6.83B | 5.94B | 4.65B | 4.28B | 5.72B | 6.34B | 3.31B | 3.07B | 2.98B | 3.72B | 3.35B | 2.88B | 4.20B |
|
Short-term Investments
|
0.42B | 0.36B | 0.36B | 0.26B | 0.19B | 0.24B | 0.19B | 0.16B | 0.11B | | 0.09B | 0.10B | | 0.11B | 0.08B | 0.09B | 0.15B | 0.02B | 0.07B | 0.04B | 0.04B | 0.02B | 0.09B | 0.01B | 0.19B | 0.02B | 0.13B | 0.04B | 0.11B | | | | | | | 0.87B | 0.10B | 0.04B | | | 0.09B |
|
Cash & Current Investments
|
1.68B | 2.39B | 2.11B | 2.61B | 2.68B | 1.99B | 1.61B | 3,890.83B | 2.39B | 3,975.12B | 3.54B | 3.58B | 22,563.96B | 4.19B | 5.87B | 2.85B | 1.72B | 2.67B | 2.19B | 2.53B | 2.25B | 2.69B | 1.66B | 4.16B | 14.85B | 7.74B | 6.42B | 5.82B | 6.94B | 5.94B | 4.65B | 4.28B | 5.72B | 6.34B | 3.31B | 3.94B | 3.08B | 3.76B | 3.35B | 2.88B | 4.29B |
|
Receivables - Net
|
4.47B | 3.62B | 4.22B | 3.28B | 4.63B | 3.59B | 4.24B | 3.27B | 4.24B | | 3.42B | 4.41B | | 3.30B | 3.95B | 4.36B | 5.57B | 4.30B | 5.35B | 4.27B | 6.07B | 4.65B | 5.98B | 4.17B | 4.92B | 4.09B | 5.31B | 4.57B | 5.82B | 4.30B | 4.71B | 6.12B | 5.97B | 4.51B | 4.80B | 5.89B | 6.42B | 4.82B | 5.14B | 6.49B | 6.96B |
|
Receivables - Other
|
| | | | | | | | | | | | | | | | | | | 0.01B | | 0.01B | | 0.01B | | 0.27B | | 0.27B | | 0.61B | 0.62B | 0.91B | 0.34B | 0.37B | 0.40B | 0.36B | 0.46B | 0.44B | 0.66B | 0.83B | 0.96B |
|
Receivables
|
4.47B | 3.62B | 4.22B | 3.28B | 4.63B | 3.59B | 4.24B | 3.27B | 4.24B | | 3.42B | 4.41B | | 3.30B | 3.95B | 4.36B | 5.57B | 4.30B | 5.35B | 4.28B | 6.07B | 4.66B | 5.91B | 4.18B | 4.92B | 4.35B | 5.31B | 4.84B | 5.82B | 4.91B | 5.33B | 7.03B | 6.31B | 4.87B | 5.19B | 6.25B | 6.88B | 5.26B | 5.80B | 7.32B | 7.92B |
|
Raw Materials
|
| | | | | | | | | | | | | | | | | 0.89B | | 1.04B | | 1.31B | | | | | | | | | | | | | | | | | | | |
|
Work In Process
|
| | | | | | | | | | | | | | | | | 0.10B | | 0.11B | | 0.12B | | | | | | | | | | | | | | | | | | | |
|
Finished Goods
|
| | | | | | | | | | | | | | | | | 2.19B | | 2.05B | | 2.06B | | | | | | | | | | | | | | | | | | | |
|
Inventory
|
3.19B | 2.97B | 3.10B | 2.97B | 3.32B | 3.08B | 3.23B | 3.03B | 3.32B | | 3.07B | 3.27B | | 2.82B | 2.80B | 3.15B | 3.39B | 3.17B | 3.43B | 3.20B | 3.76B | 3.49B | 3.67B | 3.04B | 2.94B | 3.12B | 3.19B | 3.61B | 3.79B | 4.19B | 4.46B | 4.28B | 4.19B | 4.29B | 4.62B | 4.51B | 4.64B | 4.75B | 4.96B | 5.05B | 5.02B |
|
Prepaid Assets
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.13B | 0.42B | 0.40B | 0.43B | 0.48B | 0.75B | 0.70B | 0.69B | 0.75B | 0.79B | 0.73B | 0.58B |
|
Current Assets
|
9.08B | 8.83B | 8.82B | 8.83B | 9.71B | 8.50B | 8.95B | 8.83B | 9.22B | | 10.01B | 9.28B | | 10.91B | 12.58B | 10.30B | 10.58B | 10.14B | 10.97B | 11.50B | 12.08B | 10.86B | 11.28B | 11.39B | 22.57B | 14.98B | 14.86B | 14.04B | 16.59B | 14.83B | 14.23B | 15.07B | 16.32B | 16.89B | 13.71B | 15.11B | 14.84B | 14.08B | 14.24B | 15.15B | 16.85B |
|
Property, Plant & Equipment (Net)
|
11.88B | 12.60B | 11.90B | 12.08B | 12.10B | 12.04B | 10.45B | 10.34B | 10.62B | | 10.26B | 10.18B | | 9.28B | 8.64B | 14.32B | 14.25B | 13.70B | 13.64B | 15.42B | 18.63B | 17.99B | 20.31B | 19.29B | 19.10B | 19.32B | 19.10B | 19.50B | 18.30B | 17.77B | 18.00B | 18.16B | 18.10B | 17.84B | 18.88B | 19.23B | 21.29B | 21.45B | 22.18B | 23.02B | 23.78B |
|
Long-Term Investments
|
1.29B | 1.42B | 1.31B | 1.41B | 1.23B | 1.28B | 2.04B | 1.84B | 1.85B | | 1.82B | 1.85B | | 1.66B | 1.56B | 1.44B | 1.42B | 1.40B | 1.37B | 1.47B | 1.33B | 1.33B | 1.34B | 0.76B | 0.74B | 0.63B | 0.63B | 0.65B | 0.66B | 0.65B | 0.66B | 0.67B | 0.67B | 0.62B | 0.61B | 0.48B | 0.93B | 0.74B | 0.73B | 0.71B | 0.74B |
|
Goodwill
|
0.01B | 0.09B | | 0.11B | | | | | | | | | | | | 3.49B | | 0.08B | | 0.57B | | 9.26B | | 8.96B | | 0.16B | | 9.45B | | 9.20B | 9.31B | 9.34B | 9.54B | 9.16B | 10.12B | 10.25B | 10.91B | 11.06B | 11.47B | 11.67B | 12.68B |
|
Intangibles
|
5.56B | 6.05B | 5.72B | 5.85B | 5.89B | 6.05B | 5.57B | 5.53B | 5.70B | | 5.32B | 5.40B | | 5.22B | 4.87B | 8.57B | 8.69B | 8.38B | 8.30B | 8.49B | 10.28B | 9.63B | 9.70B | 9.34B | 9.38B | 9.37B | 9.47B | 9.85B | 8.73B | 1.09B | 1.09B | 1.06B | 1.07B | 1.04B | 1.09B | 1.09B | 1.10B | 1.21B | 1.21B | 1.24B | 2.15B |
|
Goodwill & Intangibles
|
5.57B | 6.14B | 5.72B | 5.96B | 5.89B | 6.05B | 5.57B | 5.53B | 5.70B | | 5.32B | 5.40B | | 5.22B | 4.87B | 12.06B | 8.69B | 8.46B | 8.30B | 9.07B | 10.28B | 18.89B | 9.58B | 18.29B | 9.38B | 9.53B | 9.47B | 19.30B | 8.73B | 10.29B | 10.40B | 10.40B | 10.62B | 10.20B | 11.22B | 11.34B | 12.01B | 12.27B | 12.68B | 12.91B | 14.82B |
|
Long-Term Deferred Tax
|
0.47B | 0.50B | 0.53B | 0.52B | 0.51B | 0.39B | 0.27B | 0.25B | 0.24B | | 0.15B | 0.20B | | 0.21B | 0.16B | 0.16B | 0.22B | 0.17B | 0.15B | 0.11B | 0.10B | 0.08B | 0.08B | 0.07B | 0.09B | 0.13B | 0.10B | 0.11B | 0.06B | 0.09B | | 0.08B | | | | | | | | | |
|
Other Non-Current Assets
|
0.17B | 0.19B | 0.19B | 0.20B | 0.23B | 0.24B | 0.04B | 0.04B | 0.05B | | 0.03B | 0.03B | | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.10B | 0.63B | 0.66B | 0.69B | 1.27B | 0.63B | 0.66B | 0.83B | 0.80B | 0.81B | 0.90B | 0.92B |
|
Non-Current Assets
|
0.03B | 21.12B | 20.01B | 20.32B | 0.18B | 0.50B | 0.15B | 18.27B | 18.70B | | 17.80B | 0.11B | | 16.61B | 15.47B | 24.78B | 0.03B | 23.97B | 0.42B | 25.74B | 2.97B | 29.29B | 31.75B | 29.91B | 0.05B | 29.97B | 29.67B | 30.63B | 28.25B | 30.39B | 30.88B | 0.17B | 31.32B | 30.58B | 32.62B | 32.99B | 36.38B | 36.53B | 37.68B | 38.83B | 41.67B |
|
Assets
|
28.87B | 29.95B | 28.83B | 29.14B | 29.86B | 28.82B | 27.60B | 27.11B | 27.92B | | 27.81B | 27.15B | | 27.52B | 28.05B | 35.08B | 35.58B | 34.11B | 34.74B | 37.25B | 42.67B | 40.15B | 43.03B | 41.30B | 52.38B | 44.94B | 44.53B | 44.67B | 44.84B | 45.32B | 45.11B | 46.14B | 47.63B | 47.47B | 46.33B | 48.10B | 51.22B | 50.61B | 51.92B | 53.98B | 58.53B |
|
Accounts Payables
|
3.99B | 3.65B | 3.86B | 3.65B | 4.37B | 3.85B | 3.99B | 3.60B | 3.84B | | 3.75B | 4.14B | | 3.62B | 3.90B | 5.22B | 5.92B | 5.20B | 5.50B | 5.34B | 6.15B | 5.26B | 5.77B | 4.84B | 5.03B | 4.79B | 6.20B | 5.69B | 6.17B | 2.93B | 2.63B | 3.55B | 2.95B | 3.15B | 2.73B | 3.36B | 2.96B | 3.21B | 2.78B | 3.30B | 3.16B |
|
Payables
|
3.99B | 3.65B | 3.86B | 3.65B | 4.37B | 3.85B | 3.99B | 3.60B | 3.84B | | 3.75B | 4.14B | | 3.62B | 3.90B | 5.22B | 5.92B | 5.20B | 5.50B | 5.34B | 6.15B | 5.26B | 5.70B | 4.84B | 5.03B | 4.79B | 6.20B | 5.69B | 6.17B | 2.93B | 2.63B | 3.55B | 2.95B | 3.15B | 2.73B | 3.36B | 2.96B | 3.21B | 2.78B | 3.30B | 3.16B |
|
Accumulated Expenses
|
| | | | | | | | | | | | | | | | | | | 2.12B | | 2.15B | | | | | | | | 2.13B | 2.08B | 2.33B | 2.46B | 2.30B | 2.24B | 2.27B | 2.51B | 2.25B | 2.27B | 2.27B | 2.39B |
|
Other Accumulated Expenses
|
-0.01B | -0.09B | -0.01B | -0.05B | -0.15B | -0.12B | 0.24B | 0.36B | 0.39B | | 0.39B | 0.34B | | 0.32B | 0.20B | 0.45B | 0.31B | 0.50B | 0.46B | 0.27B | 0.52B | 0.54B | 0.54B | 0.54B | 0.63B | 0.01B | 0.71B | 0.72B | 0.01B | 0.19B | 2.06B | -0.00B | 1.68B | 2.07B | 1.74B | 1.42B | 1.70B | 1.58B | 1.96B | 1.70B | 1.82B |
|
Short term Debt
|
7.27B | 7.30B | 7.18B | 6.38B | 6.14B | 6.01B | 6.28B | 5.40B | 5.38B | | 6.23B | 5.90B | | 6.77B | 6.82B | 9.28B | 8.97B | 0.30B | 8.77B | 0.37B | 10.21B | 0.71B | 10.02B | 0.90B | 15.11B | 1.26B | 10.66B | 0.55B | 8.58B | 1.49B | 2.25B | 2.19B | 1.86B | 1.87B | 2.99B | 3.22B | 3.22B | 3.00B | 1.46B | 1.17B | 3.97B |
|
Current Leases
|
| | | | | | | | | | | | | | | | | | | | | | 1.71B | 0.30B | 1.33B | 0.30B | 1.34B | 0.30B | 1.01B | 0.24B | 0.23B | 0.24B | 0.24B | 0.26B | 0.26B | 0.26B | 0.27B | 0.27B | 0.25B | 0.25B | 0.26B |
|
Current Taxes
|
0.25B | 0.28B | 0.19B | 0.27B | 0.22B | 0.27B | 0.20B | 0.23B | 0.19B | | 0.21B | 0.16B | | 0.19B | 0.14B | 0.44B | 0.48B | 0.43B | 0.48B | 0.54B | 0.67B | 0.51B | 0.56B | 0.56B | 0.61B | 0.62B | 0.68B | 0.55B | 0.98B | 0.70B | | 0.75B | | | | | | | | | |
|
Total Current Liabilities
|
5.87B | 4.68B | 4.85B | 5.08B | 6.00B | 5.00B | 4.66B | 4.82B | 5.96B | | 5.49B | 5.30B | | 4.83B | 4.60B | 6.98B | 7.53B | 6.37B | 6.85B | 7.10B | 8.94B | 6.94B | 8.35B | 7.06B | 12.34B | 7.46B | 7.91B | 7.58B | 9.28B | 8.04B | 9.26B | 9.67B | 9.19B | 10.01B | 10.00B | 10.55B | 10.67B | 10.30B | 8.71B | 8.68B | 11.60B |
|
Non-Current Debt
|
| | | | | | | | | | | | | | | | | 8.11B | | 9.02B | | 9.93B | | 9.08B | | 10.96B | | 9.94B | | 8.14B | 7.58B | 7.56B | 9.54B | 9.78B | 9.68B | 9.90B | 10.67B | 10.97B | 14.21B | 14.64B | 14.73B |
|
Pension
|
0.61B | 0.67B | 0.91B | 0.64B | 0.54B | 0.89B | 1.00B | 0.85B | 0.85B | | 0.56B | 0.85B | | 0.89B | 0.65B | 0.64B | 0.99B | 0.64B | 0.55B | 0.44B | 0.54B | 0.48B | 0.65B | 0.47B | 0.57B | 0.56B | 0.31B | 0.47B | 0.30B | 0.28B | | 0.28B | | | | | | | | | |
|
Minority Interest
|
0.09B | 0.01B | 0.00B | 0.02B | 0.11B | 0.01B | 0.00B | 0.00B | 0.05B | -0.00B | 0.00B | 0.03B | | 0.00B | 0.00B | 0.58B | 0.02B | 0.59B | 0.56B | 0.57B | 0.59B | 0.00B | 0.00B | 0.60B | 0.00B | 0.04B | 0.69B | 0.34B | 0.64B | 0.31B | 0.58B | 0.57B | 0.56B | 0.33B | 0.40B | 0.39B | 0.93B | 0.86B | 0.86B | 0.90B | 0.90B |
|
Liabilities from Discontinued Operations
|
| | | | | | | | | | | | | 0.27B | | | | | | 0.40B | | | | | | | | | | | | | | 0.38B | 0.04B | 0.01B | | | | | |
|
Non-Current Deferred Tax Liability
|
1.97B | 2.24B | 2.18B | 2.30B | 2.30B | 2.01B | 1.64B | 1.60B | 1.64B | | 1.59B | 1.63B | | 1.63B | 1.55B | 2.22B | 2.23B | 2.17B | 2.08B | 1.96B | 2.46B | 2.52B | 2.52B | 2.59B | 2.61B | 2.61B | 2.61B | 2.73B | 2.62B | 2.88B | 2.97B | 3.01B | 3.05B | 3.57B | 2.68B | 2.91B | 3.17B | 3.10B | 3.14B | 3.20B | 3.60B |
|
Operating Leases
|
| | 0.15B | 0.59B | 0.19B | 0.68B | 0.26B | 0.54B | 0.30B | | 0.46B | | | | | | | | | | | | | 1.67B | | 1.64B | | 1.67B | | 1.00B | 1.02B | 1.02B | 1.06B | 1.12B | 1.12B | 1.11B | 1.12B | 1.07B | 1.07B | 1.10B | 1.19B |
|
Other Non-Current Liabilities
|
| | | | | | | | | | | | | 0.00B | | | | 0.73B | -0.00B | 0.82B | 0.13B | 0.82B | 0.00B | 0.84B | | 0.00B | | 0.00B | 0.01B | 0.68B | 2.13B | 2.17B | 2.14B | 2.20B | 2.11B | 2.18B | 2.43B | 2.32B | 2.42B | 2.73B | 2.79B |
|
Total Non-Current Liabilities
|
10.44B | 10.93B | 10.84B | 9.93B | 9.63B | 9.56B | 9.49B | 8.55B | 8.65B | | 9.13B | 9.09B | | 9.94B | 9.59B | 13.26B | 13.23B | 12.15B | 12.59B | 12.51B | 14.67B | 14.31B | 16.27B | 14.89B | 21.11B | 17.13B | 16.55B | 16.18B | 14.12B | 13.96B | 20.83B | 13.41B | 22.84B | 23.65B | 23.48B | 24.48B | 25.62B | 25.44B | 27.14B | 27.62B | 31.11B |
|
Total Liabilities
|
16.31B | 15.61B | 15.70B | 15.01B | 15.63B | 14.56B | 14.15B | 13.37B | 14.62B | | 14.62B | 14.39B | | 14.77B | 14.19B | 20.24B | 20.76B | 18.52B | 19.44B | 19.61B | 23.61B | 21.25B | 24.62B | 21.95B | 33.45B | 24.60B | 24.46B | 23.76B | 23.40B | 22.28B | 22.96B | 23.43B | 24.98B | 25.85B | 25.59B | 26.65B | 28.05B | 27.76B | 29.56B | 30.35B | 33.90B |
|
Total Debt
|
7.27B | 7.30B | 7.18B | 6.38B | 6.14B | 6.01B | 6.28B | 5.40B | 5.38B | | 6.23B | 5.90B | | 6.77B | 6.82B | 9.28B | 8.97B | 8.41B | 8.77B | 9.39B | 10.21B | 10.63B | 9.89B | 9.98B | 15.11B | 12.21B | 10.66B | 10.49B | 8.58B | 9.64B | 9.83B | 9.75B | 11.39B | 11.64B | 12.67B | 13.12B | 13.89B | 13.97B | 15.67B | 15.81B | 18.70B |
|
Common Equity
|
| 14.23B | | 14.03B | 14.12B | 14.16B | 13.39B | 13.69B | | | 13.15B | | | 12.72B | | 14.27B | 14.21B | 15.59B | 14.74B | 17.63B | 18.47B | 18.30B | 17.79B | 18.75B | 18.28B | 19.66B | 19.38B | 21.25B | 20.80B | 22.73B | 21.84B | 22.40B | 22.33B | 21.29B | 20.42B | 21.12B | 22.80B | 22.47B | 21.98B | 23.24B | 24.21B |
|
Shareholder's Equity
|
12.56B | 14.34B | 13.13B | 14.14B | 14.23B | 14.26B | 13.45B | 13.73B | 13.31B | | 13.18B | 12.76B | | 12.75B | 13.86B | 14.85B | 14.81B | 15.59B | 15.30B | 17.63B | 19.06B | 18.30B | 18.41B | 18.75B | 18.93B | 19.66B | 20.07B | 21.25B | 21.43B | 22.73B | 21.84B | 22.40B | 22.33B | 21.29B | 20.42B | 21.12B | 22.80B | 22.47B | 21.98B | 23.24B | 24.21B |
|
Liabilities and Shareholders Equity
|
28.87B | 29.95B | 28.83B | 29.14B | 29.86B | 28.82B | 27.60B | 27.11B | 27.92B | | 27.81B | 27.15B | | 27.52B | 28.05B | 35.08B | 35.58B | 34.11B | 34.74B | 37.25B | 42.67B | 40.15B | 42.49B | 41.30B | 52.38B | 44.94B | 44.53B | 44.67B | 44.84B | 45.32B | 45.11B | 46.14B | 47.63B | 47.47B | 46.33B | 48.10B | 51.22B | 50.61B | 51.92B | 53.98B | 58.53B |
|
Treasury Shares
|
| | | | | | | | | | | | | | | | | | | | | | | | | -0.01B | | -0.00B | | -0.01B | 0.01B | 0.02B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B |
|
Retained Earnings
|
8.41B | 9.61B | 7.66B | 8.75B | 8.93B | 8.56B | 7.72B | 8.17B | 7.70B | | 7.70B | 7.13B | | 6.76B | 5.80B | 6.36B | 6.18B | 6.99B | 7.16B | 9.31B | 10.58B | 11.20B | 11.58B | 10.98B | 11.11B | 11.56B | 19.08B | 19.77B | 21.42B | 22.50B | 21.69B | 22.89B | 23.94B | 22.92B | 22.35B | 23.03B | 23.83B | 24.04B | 23.38B | 24.11B | 25.07B |
|
Preferred Shares
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B |