|
Cash & Equivalents
|
5.00B | 4.80B | 4.31B | 4.65B | 5.04B | 3.61B | 3.75B | 3.79B | 3.44B | 3.95B | 3.62B | 3.65B | 3.39B | 3.02B | 3.40B | 4.65B | 3.67B | 3.65B | 3.09B | 3.50B | 3.19B | 3.08B | 3.03B | 3.79B | 3.97B | 4.36B | 4.13B |
|
Short-term Investments
|
| | | | | | | | | | | | | | | 1.45B | | | | 1.62B | | | | 1.20B | | | |
|
Cash & Current Investments
|
5.00B | 4.80B | 4.31B | 4.65B | 5.04B | 3.61B | 3.75B | 3.79B | 3.44B | 3.95B | 3.62B | 3.65B | 3.39B | 3.02B | 3.40B | 6.10B | 3.67B | 3.65B | 3.09B | 5.12B | 3.19B | 3.08B | 3.03B | 4.99B | 3.97B | 4.36B | 4.13B |
|
Receivables - Net
|
3.48B | 4.37B | 3.23B | 2.62B | 3.12B | 4.01B | 3.53B | 3.46B | 3.24B | 4.16B | 3.84B | 3.29B | 3.33B | 5.04B | 4.57B | 3.80B | 3.93B | 5.40B | 4.87B | 3.76B | 3.72B | 5.12B | 4.55B | 3.28B | 3.33B | 4.72B | 4.22B |
|
Receivables - Other
|
0.69B | 0.64B | 0.70B | 0.86B | 0.77B | 0.61B | 0.69B | 0.93B | 0.89B | 0.83B | 0.96B | 1.33B | 1.25B | 1.09B | 1.31B | 1.79B | 1.28B | 1.15B | 1.03B | 1.46B | 1.16B | 1.19B | 1.19B | 1.50B | 0.92B | 0.87B | 0.82B |
|
Receivables
|
4.16B | 5.01B | 3.93B | 3.48B | 3.90B | 4.62B | 4.22B | 4.39B | 4.12B | 4.99B | 4.81B | 4.63B | 4.58B | 6.13B | 5.88B | 5.59B | 5.21B | 6.55B | 5.90B | 5.22B | 4.87B | 6.31B | 5.74B | 4.78B | 4.26B | 5.59B | 5.04B |
|
Inventory
|
3.84B | 3.55B | 4.40B | 3.76B | 4.14B | 4.32B | 4.51B | 4.46B | 5.62B | 6.12B | 6.15B | 5.86B | 7.17B | 7.54B | 7.19B | 6.59B | 7.63B | 7.52B | 7.00B | 6.46B | 7.11B | 7.37B | 7.00B | 5.74B | 6.04B | 6.14B | 5.81B |
|
Property, Plant & Equipment (Net)
|
4.15B | 4.25B | 4.41B | 4.53B | 4.42B | 4.43B | 4.40B | 3.79B | 3.78B | 3.97B | 4.07B | 4.35B | 4.30B | 4.39B | 4.46B | 5.01B | 5.04B | 5.11B | 5.11B | 5.47B | 5.35B | 5.37B | 5.39B | 5.58B | 5.35B | 5.25B | 5.13B |
|
Long-Term Investments
|
0.21B | 0.21B | 0.21B | 0.21B | 0.22B | 0.23B | 0.23B | 0.24B | 0.22B | 0.22B | 0.22B | 0.20B | 0.23B | 0.23B | 0.22B | 0.21B | 0.20B | 0.23B | 0.21B | 0.22B | 0.30B | 0.31B | 0.31B | 0.30B | 0.30B | 0.30B | 0.31B |
|
Goodwill
|
1.24B | 1.26B | 1.29B | 1.33B | 1.30B | 1.29B | 1.28B | 1.00B | 1.31B | 1.35B | 1.34B | 1.32B | 1.28B | 0.97B | 0.93B | 0.92B | 0.93B | 1.27B | 0.92B | 0.91B | 0.83B | 0.84B | 0.83B | 0.79B | 0.74B | 0.74B | 0.72B |
|
Intangibles
|
0.15B | 0.15B | 0.14B | 0.20B | 0.13B | 0.13B | 0.13B | 0.12B | 0.13B | 0.13B | 0.13B | 0.13B | 0.12B | 0.11B | 0.11B | 0.10B | 0.10B | 0.09B | 0.08B | 0.08B | 0.07B | 0.07B | 0.07B | 0.07B | 0.11B | 0.11B | 0.11B |
|
Goodwill & Intangibles
|
1.39B | 1.40B | 1.44B | 1.52B | 1.43B | 1.42B | 1.41B | 1.12B | 1.45B | 1.49B | 1.47B | 1.44B | 1.40B | 1.08B | 1.04B | 1.03B | 1.03B | 1.37B | 1.01B | 0.98B | 0.91B | 0.91B | 0.90B | 0.86B | 0.85B | 0.85B | 0.83B |
|
Long-Term Deferred Tax
|
1.42B | 1.57B | 1.56B | 2.80B | 2.75B | 2.59B | 2.59B | 2.48B | 2.66B | 2.83B | 2.83B | 2.86B | 2.88B | 2.94B | 3.03B | 3.28B | 3.31B | 3.37B | 3.47B | 2.33B | 2.32B | 2.46B | 2.56B | 2.78B | 2.58B | 2.66B | 2.71B |
|
Other Non-Current Assets
|
1.56B | 1.39B | 1.52B | 1.46B | 1.28B | 1.10B | 1.21B | 1.19B | 1.13B | 1.02B | 1.09B | 1.18B | 1.40B | 1.33B | 1.55B | 1.47B | 1.46B | 1.45B | 1.30B | 0.51B | 1.34B | 1.25B | 1.31B | 1.50B | 1.77B | 1.59B | 1.59B |
|
Assets
|
41.34B | 41.80B | 41.39B | 41.13B | 40.78B | 41.01B | 41.81B | 43.27B | 42.90B | 46.59B | 47.14B | 48.21B | 48.58B | 51.41B | 53.20B | 56.27B | 55.17B | 58.16B | 58.34B | 59.52B | 57.66B | 60.86B | 61.75B | 61.34B | 58.29B | 59.59B | 58.93B |
|
Accounts Payables
|
5.52B | 5.59B | 5.59B | 5.37B | 4.78B | 5.63B | 5.86B | 6.48B | 5.91B | 6.78B | 7.12B | 7.80B | 6.82B | 7.63B | 8.07B | 8.99B | 7.20B | 8.13B | 8.31B | 8.97B | 7.33B | 8.15B | 8.43B | 8.55B | 6.42B | 7.26B | 7.24B |
|
Notes Payables
|
| | | | | | 0.01B | | 0.01B | 0.00B | | | 0.01B | 0.00B | 0.00B | 0.01B | | | | | | | | | | | |
|
Dividends payables
|
| | | | | | | 0.13B | | | | 0.17B | | | | 0.18B | | | | 0.19B | | | | 0.21B | | | |
|
Payables
|
5.52B | 5.59B | 5.59B | 5.37B | 4.78B | 5.63B | 5.86B | 6.61B | 5.92B | 6.78B | 7.12B | 7.97B | 6.82B | 7.63B | 8.07B | 9.17B | 7.20B | 8.13B | 8.31B | 9.17B | 7.33B | 8.15B | 8.43B | 8.76B | 6.42B | 7.26B | 7.24B |
|
Accumulated Expenses
|
| | | 1.12B | | | | 1.21B | | | | 1.37B | | | | 1.34B | | | | 1.41B | | | | 1.37B | | | |
|
Short term Debt
|
9.33B | 8.93B | 8.05B | 7.16B | 7.68B | 3.19B | 4.91B | 5.33B | 5.69B | 7.07B | 7.93B | 6.85B | 8.51B | 7.91B | 7.04B | 6.39B | 7.33B | 8.41B | 8.21B | 8.79B | 8.66B | 8.76B | 8.58B | 8.02B | 8.62B | 8.99B | 9.35B |
|
Current Taxes
|
| | | | | | | 0.08B | | | | 0.13B | | | | | | | | | | | | | | | |
|
Current Deferred Revenue
|
| | | | | | | 0.29B | | | | 0.34B | | | | 0.45B | | | | 0.55B | | | | 0.65B | | | |
|
Non-Current Debt
|
16.57B | 16.85B | 16.72B | 17.39B | 17.09B | 17.38B | 16.37B | 16.81B | 16.71B | 16.19B | 15.89B | 16.96B | 16.92B | 18.72B | 21.16B | 22.45B | 22.17B | 21.75B | 21.70B | 21.58B | 22.27B | 23.17B | 24.04B | 24.38B | 24.11B | 23.62B | 4.60B |
|
Pension
|
3.06B | 3.28B | 3.36B | 6.17B | 6.01B | 5.80B | 5.67B | 5.78B | 5.81B | 5.93B | 5.97B | 6.71B | 6.67B | 6.36B | 6.22B | 7.69B | 7.70B | 7.50B | 7.51B | 5.42B | 5.41B | 5.44B | 5.47B | 6.50B | 6.47B | 6.56B | 6.60B |
|
Minority Interest
|
0.00B | 0.00B | 0.00B | 0.00B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.02B | 0.02B | 0.02B | 0.02B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B |
|
Liabilities from Discontinued Operations
|
| | | | | | | 0.04B | | | | | | | | | | | | 0.12B | | 0.05B | | 0.60B | 0.27B | | |
|
Non-Current Deferred Tax Liability
|
0.17B | 0.17B | 0.16B | 0.17B | 0.16B | 0.14B | 0.13B | 0.14B | 0.15B | 0.16B | 0.16B | 0.17B | 0.15B | 0.16B | 0.16B | 0.16B | 0.17B | 0.16B | 0.16B | 0.16B | 0.15B | 0.16B | 0.16B | 0.16B | 0.15B | 0.15B | 0.15B |
|
Other Non-Current Liabilities
|
| | | | | | | 0.11B | 0.13B | 0.14B | 0.11B | 0.17B | 0.19B | 0.14B | 0.21B | 0.15B | 0.14B | 0.16B | | 0.18B | | 0.17B | 0.13B | 0.11B | 0.13B | 0.15B | 0.11B |
|
Total Non-Current Liabilities
|
| | | | | | | 36.85B | 36.18B | 39.01B | 39.49B | 41.22B | 41.61B | 43.87B | 45.58B | 49.25B | 47.54B | 49.73B | | 49.07B | | 50.03B | 50.78B | 52.16B | 49.91B | 51.27B | 51.10B |
|
Total Liabilities
|
34.78B | 34.93B | 33.96B | 36.31B | 35.79B | 35.35B | 35.68B | 36.96B | 36.31B | 39.15B | 39.60B | 41.39B | 41.80B | 44.01B | 45.78B | 49.40B | 47.68B | 49.89B | 49.75B | 49.25B | 47.40B | 50.19B | 50.92B | 52.27B | 50.04B | 51.42B | 51.21B |
|
Total Debt
|
25.91B | 25.78B | 24.77B | 24.55B | 24.77B | 20.57B | 21.28B | 22.14B | 22.40B | 23.26B | 23.82B | 23.81B | 25.43B | 26.63B | 28.20B | 28.85B | 29.50B | 30.17B | 29.91B | 30.37B | 30.92B | 31.93B | 32.62B | 32.40B | 32.73B | 32.61B | 13.94B |
|
Common Equity
|
6.56B | 6.87B | 7.43B | 4.82B | 4.99B | 5.66B | 6.13B | 6.30B | 6.59B | 7.43B | 7.54B | 6.81B | 6.78B | 7.40B | 7.41B | 6.86B | 7.49B | 8.27B | 8.59B | 10.27B | 10.26B | 10.67B | 10.83B | 9.07B | 8.25B | 8.18B | 7.72B |
|
Shareholder's Equity
|
6.56B | 6.87B | 7.43B | 4.82B | 4.99B | 5.66B | 6.13B | 6.30B | 6.59B | 7.43B | 7.54B | 6.81B | 6.78B | 7.40B | 7.41B | 6.86B | 7.49B | 8.27B | 8.59B | 10.27B | 10.26B | 10.67B | 10.83B | 9.07B | 8.25B | 8.18B | 7.72B |
|
Liabilities and Shareholders Equity
|
41.34B | 41.80B | 41.39B | 41.13B | 40.78B | 41.01B | 41.81B | 43.27B | 42.90B | 46.59B | 47.14B | 48.21B | 48.58B | 51.41B | 53.20B | 56.27B | 55.17B | 58.16B | 58.34B | 59.52B | 57.66B | 60.86B | 61.75B | 61.34B | 58.29B | 59.59B | 58.93B |
|
Treasury Shares
|
| | | 0.11B | | | | 0.11B | | | | 0.13B | | | | 0.15B | | | | 0.16B | | | | 0.19B | | | |
|
Retained Earnings
|
10.67B | 11.02B | 11.32B | 10.98B | 11.11B | 11.53B | 12.02B | -3.80B | 12.72B | 13.48B | 14.02B | -3.68B | 14.89B | 15.76B | 16.37B | -4.57B | 17.35B | 18.23B | 19.03B | -2.69B | 20.14B | 20.93B | 21.56B | 22.00B | 22.19B | 22.67B | 22.99B |