|
Cash & Equivalents
|
2.70B | 1.66B | 2.27B | 1.76B | 2.08B | 1.98B | 1.76B | 1.96B | 2.81B | 2.77B | 3.53B | 2.40B | 2.86B | 2.78B | 4.46B | 2.03B | 2.40B | 2.20B | 3.19B | 1.65B | 2.56B | 2.25B | 2.64B | 1.50B | 1.84B | 2.42B | 3.11B | 2.01B | 2.06B | 2.51B | 4.52B |
|
Short-term Investments
|
0.05B | 0.14B | 0.01B | 0.01B | 0.01B | 0.12B | 0.01B | 0.01B | 0.06B | 0.15B | 0.27B | 0.11B | 0.04B | 0.10B | 0.09B | 0.29B | 0.25B | 0.12B | 0.12B | 0.09B | 0.05B | 0.11B | 0.10B | 0.15B | 0.12B | 0.07B | 0.06B | 0.00B | 0.08B | 0.08B | 0.01B |
|
Cash & Current Investments
|
2.75B | 1.80B | 2.27B | 1.76B | 2.08B | 2.10B | 1.77B | 1.97B | 2.87B | 2.92B | 3.79B | 2.52B | 2.90B | 2.88B | 4.54B | 2.32B | 2.65B | 2.32B | 3.31B | 1.73B | 2.62B | 2.36B | 2.74B | 1.66B | 1.96B | 2.49B | 3.17B | 2.01B | 2.14B | 2.59B | 4.53B |
|
Receivables - Net
|
7.33B | 6.55B | 5.26B | 6.51B | 7.43B | 6.57B | 5.53B | 6.78B | 6.77B | 5.63B | 4.93B | 6.79B | 6.79B | 5.82B | 4.81B | 7.28B | 6.95B | 6.27B | 5.70B | 8.68B | 7.96B | 6.58B | 5.49B | 7.91B | 7.62B | 6.65B | 5.68B | 8.29B | 8.67B | 7.78B | 6.37B |
|
Receivables - Other
|
1.45B | 1.38B | 1.42B | 1.45B | 1.33B | 1.20B | 1.13B | 1.00B | 0.98B | 0.99B | 1.01B | 1.03B | 1.03B | 1.07B | 1.25B | 1.25B | 1.19B | 1.40B | 1.44B | 1.34B | 1.38B | 1.26B | 1.16B | 1.15B | 1.23B | 1.15B | 1.06B | 1.04B | 1.32B | 1.36B | 1.34B |
|
Receivables
|
8.78B | 7.93B | 6.68B | 7.95B | 8.77B | 7.78B | 6.66B | 7.77B | 7.76B | 6.62B | 5.93B | 7.82B | 7.82B | 6.89B | 6.06B | 8.52B | 8.13B | 7.67B | 7.14B | 10.02B | 9.34B | 7.84B | 6.65B | 9.05B | 8.84B | 7.80B | 6.74B | 9.34B | 9.99B | 9.14B | 7.71B |
|
Inventory
|
4.36B | 4.90B | 5.31B | 5.02B | 3.92B | 4.40B | 5.03B | 4.40B | 3.59B | 4.37B | 4.88B | 4.32B | 3.54B | 4.42B | 5.18B | 4.99B | 4.18B | 5.42B | 6.81B | 6.58B | 5.63B | 6.32B | 6.90B | 6.18B | 4.89B | 5.67B | 5.43B | 5.13B | 4.32B | 5.31B | 5.67B |
|
Prepaid Assets
|
1.18B | 1.04B | 1.04B | 1.32B | 1.01B | 1.04B | 1.19B | 1.53B | 1.19B | 1.17B | 1.17B | 1.41B | 1.05B | 1.03B | 1.01B | 1.30B | 0.98B | 1.04B | 0.97B | 1.33B | 1.01B | 1.07B | 1.13B | 1.42B | 0.89B | 0.83B | 0.82B | 1.15B | 0.87B | 0.76B | 0.77B |
|
Current Assets
|
24.64B | 23.34B | 22.97B | 24.06B | 14.45B | 14.12B | 13.52B | 14.68B | 14.42B | 14.09B | 14.77B | 15.04B | 14.29B | 14.15B | 15.55B | 15.88B | 14.76B | 15.04B | 16.80B | 18.33B | 17.21B | 16.33B | 16.26B | 17.16B | 15.36B | 15.65B | 15.10B | 16.59B | 16.00B | 16.44B | 17.34B |
|
Property, Plant & Equipment (Net)
|
4.46B | 4.38B | 4.54B | 4.52B | 4.54B | 4.50B | 4.55B | 4.36B | 4.29B | 4.27B | 4.40B | 4.30B | 4.34B | 4.31B | 4.33B | 4.33B | 4.30B | 4.18B | 4.25B | 4.27B | 4.31B | 4.32B | 4.29B | 4.21B | 4.16B | 4.21B | 4.10B | 4.11B | 4.15B | 4.20B | 4.22B |
|
Long-Term Investments
|
0.20B | 0.14B | 0.14B | 0.08B | 0.06B | 0.07B | 0.07B | 0.06B | 0.06B | 0.06B | 0.07B | 0.06B | 0.07B | 0.07B | 0.08B | 0.09B | 0.09B | 0.09B | 0.10B | 0.09B | 0.08B | 0.11B | 0.12B | 0.12B | 0.11B | 0.13B | 0.13B | 0.14B | 0.13B | 0.14B | 0.16B |
|
Goodwill
|
14.61B | 10.20B | 10.19B | 10.20B | 10.25B | 10.17B | 10.23B | 10.03B | 10.07B | 10.11B | 10.27B | 10.15B | 10.21B | 10.13B | 10.11B | 10.11B | 9.99B | 9.79B | 9.96B | 10.51B | 10.54B | 10.44B | 10.61B | 10.55B | 10.49B | 10.63B | 10.41B | 10.33B | 10.52B | 10.51B | 10.46B |
|
Intangibles
|
12.32B | 12.14B | 12.05B | 11.96B | 11.83B | 11.67B | 11.42B | 11.24B | 11.07B | 10.91B | 10.75B | 10.58B | 10.41B | 10.22B | 10.04B | 9.87B | 9.67B | 9.46B | 9.34B | 10.14B | 9.98B | 9.79B | 9.63B | 9.45B | 9.24B | 9.08B | 8.88B | 8.72B | 8.58B | 8.43B | 8.30B |
|
Goodwill & Intangibles
|
26.93B | 22.34B | 22.25B | 22.16B | 22.08B | 21.84B | 21.65B | 21.27B | 21.14B | 21.02B | 21.02B | 20.73B | 20.62B | 20.36B | 20.15B | 19.97B | 19.66B | 19.25B | 19.30B | 20.64B | 20.52B | 20.24B | 20.23B | 20.00B | 19.73B | 19.71B | 19.28B | 19.05B | 19.10B | 18.94B | 18.77B |
|
Long-Term Deferred Tax
|
0.42B | 0.37B | 0.30B | 0.29B | 0.33B | 0.27B | 0.29B | 0.27B | 0.29B | 0.29B | 0.46B | 0.43B | 0.44B | 0.45B | 0.44B | 0.47B | 0.45B | 0.41B | 0.48B | 0.51B | 0.52B | 0.55B | 0.58B | 0.55B | 0.54B | 0.56B | 0.40B | 0.41B | 0.45B | 0.43B | 0.32B |
|
Other Non-Current Assets
|
66.59B | 66.24B | 65.63B | 66.07B | 2.46B | 2.44B | 2.33B | 2.34B | 1.97B | 1.95B | 1.94B | 1.99B | 1.74B | 1.80B | 1.80B | 1.89B | 1.64B | 1.67B | 1.69B | 1.66B | 1.54B | 1.56B | 1.52B | 1.58B | 1.57B | 1.64B | 1.81B | 1.83B | 1.92B | 2.04B | 2.04B |
|
Non-Current Assets
|
91.49B | 86.31B | 85.71B | 86.04B | 29.48B | 29.12B | 28.88B | 28.30B | 27.76B | 27.60B | 27.88B | 27.51B | 27.21B | 26.98B | 26.80B | 26.75B | 26.14B | 25.61B | 25.82B | 27.17B | 26.98B | 26.78B | 26.74B | 26.46B | 26.11B | 26.26B | 25.73B | 25.54B | 25.75B | 25.76B | 25.51B |
|
Assets
|
116.13B | 109.65B | 108.68B | 110.10B | 43.92B | 43.23B | 42.40B | 42.98B | 42.18B | 41.69B | 42.65B | 42.55B | 41.50B | 41.12B | 42.34B | 42.63B | 40.91B | 40.65B | 42.62B | 45.50B | 44.19B | 43.11B | 43.00B | 43.62B | 41.46B | 41.91B | 40.83B | 42.12B | 41.76B | 42.20B | 42.84B |
|
Accounts Payables
|
3.63B | 3.64B | 3.80B | 3.12B | 3.14B | 3.01B | 3.70B | 3.02B | 2.89B | 2.99B | 3.62B | 3.10B | 3.07B | 3.51B | 4.13B | 3.69B | 3.57B | 4.14B | 4.89B | 3.96B | 3.38B | 3.68B | 4.28B | 3.61B | 3.30B | 3.75B | 4.04B | 3.90B | 3.83B | 4.34B | 4.40B |
|
Notes Payables
|
| | | | | | | | | | | | | | | | | 1.37B | 0.02B | | | 3.42B | 0.00B | | | 2.97B | | | | | |
|
Payables
|
3.63B | 3.64B | 3.80B | 3.12B | 3.14B | 3.01B | 3.70B | 3.02B | 2.89B | 2.99B | 3.62B | 3.10B | 3.07B | 3.51B | 4.13B | 3.69B | 3.57B | 5.51B | 4.92B | 3.96B | 3.38B | 7.09B | 4.28B | 3.61B | 3.30B | 6.72B | 4.04B | 3.90B | 3.83B | 4.34B | 4.40B |
|
Accumulated Expenses
|
2.69B | 2.12B | 4.00B | 4.06B | 3.13B | 2.25B | 4.43B | 2.04B | 2.31B | 2.03B | 2.15B | 2.24B | 2.52B | 2.13B | 2.07B | 2.33B | 2.45B | 2.12B | 2.25B | 2.48B | 2.89B | 2.27B | 2.35B | 2.57B | 2.50B | 2.19B | 2.10B | 2.33B | 2.90B | 2.66B | 3.10B |
|
Short term Debt
|
3.71B | 4.37B | 2.15B | 3.20B | 2.06B | 3.60B | 0.01B | 2.00B | 1.53B | 2.14B | 0.00B | 1.25B | 0.68B | 1.37B | 0.02B | 1.02B | 0.71B | 1.58B | 0.02B | 3.79B | 3.02B | 3.61B | 0.20B | 2.15B | 2.25B | 3.74B | 0.75B | 2.29B | 1.94B | 2.69B | 0.89B |
|
Current Taxes
|
0.25B | 0.22B | 0.19B | 0.20B | 0.28B | 0.13B | 0.10B | 0.14B | 0.37B | 0.17B | 0.12B | 0.17B | 0.23B | 0.10B | 0.15B | 0.18B | 0.38B | 0.23B | 0.18B | 0.30B | 0.40B | 0.24B | 0.17B | 0.31B | 0.49B | 0.31B | 0.21B | 0.32B | 0.48B | 0.25B | 0.15B |
|
Current Deferred Revenue
|
| | | | | | | 2.00B | 0.43B | 0.40B | 2.66B | 2.25B | 0.75B | 0.69B | 3.20B | 2.44B | 0.74B | 0.86B | 3.39B | 2.71B | 0.66B | 0.55B | 3.41B | 2.69B | 0.41B | 0.43B | 3.29B | 2.63B | 0.36B | 0.48B | 3.58B |
|
Total Current Liabilities
|
13.05B | 13.24B | 13.31B | 14.08B | 8.61B | 8.99B | 8.24B | 9.20B | 7.53B | 7.73B | 8.55B | 9.00B | 7.25B | 7.80B | 9.56B | 9.65B | 7.86B | 8.92B | 10.74B | 13.23B | 10.35B | 10.35B | 10.41B | 11.33B | 8.95B | 10.42B | 10.39B | 11.48B | 9.52B | 10.42B | 12.12B |
|
Non-Current Debt
|
9.74B | 10.21B | 5.78B | 6.30B | 0.12B | 0.12B | 0.12B | 0.61B | 1.10B | 1.10B | 1.10B | 1.10B | 1.10B | 1.10B | 1.10B | 1.15B | 1.28B | 1.28B | 1.28B | 1.24B | 2.29B | 2.29B | 2.29B | 2.49B | 2.47B | 1.98B | 1.95B | 1.79B | 1.69B | 1.69B | 1.69B |
|
Pension
|
6.47B | 5.27B | 5.68B | 5.55B | 5.54B | 5.41B | 6.38B | 6.19B | 6.04B | 5.90B | 5.18B | 4.95B | 4.77B | 4.58B | 3.12B | 2.98B | 2.84B | 2.63B | 2.25B | 2.24B | 2.24B | 2.23B | 2.47B | 2.45B | 2.45B | 2.47B | 2.27B | 2.24B | 2.23B | 2.21B | 2.43B |
|
Minority Interest
|
0.50B | 0.50B | 0.49B | 0.50B | 0.26B | 0.25B | 0.25B | 0.25B | 0.24B | 0.24B | 0.24B | 0.24B | 0.24B | 0.24B | 0.24B | 0.24B | 0.24B | 0.24B | 0.24B | 0.24B | 0.24B | 0.24B | 0.24B | 0.24B | 0.24B | 0.24B | 0.24B | 0.24B | 0.24B | 0.24B | 0.24B |
|
Liabilities from Discontinued Operations
|
5.82B | 5.53B | 5.48B | 5.51B | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability
|
1.39B | 1.59B | 3.17B | 1.52B | 1.43B | 1.33B | 3.15B | 0.91B | 0.75B | 0.74B | 2.71B | 0.90B | 0.94B | 0.93B | 2.61B | 1.20B | 1.17B | 1.12B | 2.58B | 1.25B | 1.13B | 1.07B | 2.54B | 0.75B | 0.61B | 0.50B | 2.28B | 0.37B | 0.26B | 0.37B | 2.18B |
|
Other Non-Current Liabilities
|
1.96B | 1.80B | 1.79B | 2.06B | 2.16B | 2.13B | 2.19B | 1.99B | 1.96B | 1.86B | 1.87B | 1.81B | 1.82B | 1.72B | 1.72B | 1.70B | 1.69B | 1.62B | 1.68B | 1.69B | 1.72B | 1.71B | 1.65B | 1.59B | 1.56B | 1.56B | 1.71B | 1.72B | 1.92B | 2.04B | 1.96B |
|
Total Non-Current Liabilities
|
25.38B | 24.41B | 20.22B | 20.95B | 9.24B | 8.98B | 9.60B | 9.70B | 9.85B | 9.61B | 9.04B | 8.77B | 8.62B | 8.34B | 7.16B | 7.04B | 6.98B | 6.65B | 6.33B | 6.43B | 7.38B | 7.29B | 7.31B | 7.29B | 7.09B | 6.50B | 6.41B | 6.12B | 6.09B | 6.32B | 6.33B |
|
Total Liabilities
|
38.43B | 37.65B | 33.53B | 35.03B | 17.86B | 17.97B | 17.84B | 18.90B | 17.38B | 17.34B | 17.59B | 17.77B | 15.87B | 16.14B | 16.72B | 16.70B | 14.84B | 15.57B | 17.08B | 19.66B | 17.73B | 17.64B | 17.72B | 18.62B | 16.04B | 16.93B | 16.80B | 17.60B | 15.61B | 16.74B | 18.46B |
|
Total Debt
|
13.45B | 14.59B | 7.94B | 9.50B | 2.17B | 3.72B | 0.12B | 2.61B | 2.63B | 3.24B | 1.10B | 2.35B | 1.78B | 2.47B | 1.12B | 2.17B | 2.00B | 2.85B | 1.31B | 5.03B | 5.31B | 5.90B | 2.49B | 4.64B | 4.72B | 5.72B | 2.70B | 4.08B | 3.63B | 4.37B | 2.58B |
|
Common Equity
|
77.70B | 72.00B | 75.15B | 75.07B | 26.07B | 25.26B | 24.55B | 24.08B | 24.80B | 24.35B | 25.06B | 24.78B | 25.62B | 24.98B | 25.62B | 25.94B | 26.07B | 25.08B | 25.54B | 25.84B | 26.46B | 25.47B | 25.28B | 25.01B | 25.42B | 24.98B | 24.03B | 24.53B | 26.15B | 25.46B | 24.39B |
|
Shareholder's Equity
|
77.70B | 72.00B | 75.15B | 75.07B | 26.07B | 25.26B | 24.55B | 24.08B | 24.80B | 24.35B | 25.06B | 24.78B | 25.62B | 24.98B | 25.62B | 25.94B | 26.07B | 25.08B | 25.54B | 25.84B | 26.46B | 25.47B | 25.28B | 25.01B | 25.42B | 24.98B | 24.03B | 24.53B | 26.15B | 25.46B | 24.39B |
|
Liabilities and Shareholders Equity
|
116.13B | 109.65B | 108.68B | 110.10B | 43.92B | 43.23B | 42.40B | 42.98B | 42.18B | 41.69B | 42.65B | 42.55B | 41.50B | 41.12B | 42.34B | 42.63B | 40.91B | 40.65B | 42.62B | 45.50B | 44.19B | 43.11B | 43.00B | 43.62B | 41.46B | 41.91B | 40.83B | 42.12B | 41.76B | 42.20B | 42.84B |
|
Retained Earnings
|
-2.19B | -2.27B | -3.36B | -3.43B | -2.38B | -2.67B | -3.27B | -3.93B | -3.85B | -3.80B | -2.89B | -3.37B | -3.25B | -3.65B | -2.90B | -2.82B | -3.22B | -3.59B | -2.81B | -2.74B | -2.68B | -3.00B | -2.68B | -3.01B | -3.32B | -2.89B | -3.47B | -3.27B | -2.64B | -2.66B | -2.80B |
|
Preferred Shares
|
| | | | 0.17B | 0.17B | 0.17B | 0.17B | 0.17B | 0.17B | 0.17B | 0.17B | 0.17B | 0.17B | 0.17B | 0.17B | 0.17B | 0.17B | 0.17B | 0.17B | 0.17B | 0.17B | 0.17B | 0.17B | 0.17B | 0.17B | 0.17B | 0.17B | 0.17B | 0.17B | 0.17B |
|
Treasury Shares
|
| | 0.00B | 0.00B | 0.00B | 0.01B | 0.01B | | | | 0.01B | | | | 0.01B | | | | 0.00B | | | | 0.00B | | | | 0.00B | | | | 0.00B |