|
Cash & Equivalents
|
4.77B | 6.00B | 5.65B | 6.32B | 5.87B | 7.23B | 8.82B | 9.47B | 9.55B | 9.21B | 11.71B | 13.94B | 15.32B | 15.31B | 15.15B | 9.68B | 9.04B | 9.19B | 8.55B | 9.30B | 12.23B | 11.22B | 11.30B | 15.18B | 14.24B | 11.72B | 22.41B | 10.08B | 6.65B | 5.51B | 5.22B | 8.89B | 7.93B | 8.65B | 8.45B | 7.51B | 5.96B | 4.67B | 5.40B | 3.63B | 7.70B | 8.14B | 9.57B |
|
Short-term Investments
|
| | | | | | 1.86B | 1.98B | 1.62B | 2.02B | 2.01B | 2.19B | 2.40B | 2.50B | 2.32B | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash & Current Investments
|
4.77B | 6.00B | 5.65B | 6.32B | 5.87B | 7.23B | 10.68B | 11.45B | 11.17B | 11.23B | 13.71B | 16.13B | 17.73B | 17.82B | 17.47B | 9.68B | 9.04B | 9.19B | 8.55B | 9.30B | 12.23B | 11.22B | 11.30B | 15.18B | 14.24B | 11.72B | 22.41B | 10.08B | 6.65B | 5.51B | 5.22B | 8.89B | 7.93B | 8.65B | 8.45B | 7.51B | 5.96B | 4.67B | 5.40B | 3.63B | 7.70B | 8.14B | 9.57B |
|
Receivables - Net
|
| | | 5.05B | 5.08B | 5.26B | 8.83B | 9.77B | 8.83B | 9.72B | 9.19B | 11.82B | 10.56B | 11.20B | 11.11B | 12.46B | 10.52B | 11.59B | 11.45B | 12.48B | 10.80B | 11.64B | 11.38B | 10.73B | 10.91B | 12.91B | 14.18B | 12.91B | 11.84B | 13.43B | 11.43B | 12.48B | 9.40B | 10.35B | 9.72B | 9.34B | 8.56B | 11.39B | 11.19B | 10.30B | 9.79B | 15.02B | 11.72B |
|
Receivables - Other
|
| | | | | | | | | | | | | | | 0.02B | | | | | | | | 0.12B | | | | 0.13B | 0.13B | 0.20B | 0.20B | 0.38B | 0.38B | | | | | | | | | | |
|
Receivables
|
| | | 5.05B | 5.08B | 5.26B | 8.83B | 9.77B | 8.83B | 9.72B | 9.19B | 11.82B | 10.56B | 11.20B | 11.11B | 12.48B | 10.52B | 11.59B | 11.45B | 12.48B | 10.80B | 11.64B | 11.38B | 10.85B | 10.91B | 12.91B | 14.18B | 13.04B | 11.97B | 13.63B | 11.63B | 12.86B | 9.78B | 10.35B | 9.72B | 9.34B | 8.56B | 11.39B | 11.19B | 10.30B | 9.79B | 15.02B | 11.72B |
|
Raw Materials
|
| | | 0.66B | | | | 0.93B | 0.87B | 0.93B | 0.79B | 0.97B | 1.14B | 1.50B | 1.73B | | | | | | | | | | | | | | | | | 3.23B | | | 1.88B | 2.32B | 3.29B | 4.29B | 4.54B | 4.43B | 5.25B | 4.68B | 4.60B |
|
Work In Process
|
| | | 0.19B | | | | 0.50B | 0.51B | 0.54B | 0.61B | 0.51B | 0.61B | 0.78B | 0.76B | | | | | | | | | | | | | | | | | 0.71B | | | 0.68B | 0.61B | 0.69B | 0.73B | 1.01B | 1.13B | 1.23B | 1.60B | 1.27B |
|
Finished Goods
|
| | | 0.77B | | | | 1.11B | 1.09B | 1.13B | 1.19B | 1.20B | 1.19B | 1.36B | 1.30B | | | | | | | | | | | | | | | | | 0.84B | | | 0.83B | 0.69B | 0.80B | 0.93B | 1.10B | 1.16B | 0.94B | 0.93B | 1.08B |
|
Inventory
|
| | | 1.62B | 1.66B | 1.45B | 3.50B | 2.54B | 2.47B | 2.59B | 2.58B | 2.68B | 2.93B | 3.64B | 3.79B | 3.65B | 3.36B | 3.13B | 3.26B | 3.28B | 3.62B | 3.60B | 3.39B | 3.40B | 3.83B | 4.22B | 5.44B | 5.90B | 6.28B | 5.88B | 6.17B | 4.78B | 4.02B | 3.58B | 3.38B | 3.62B | 4.78B | 5.95B | 6.65B | 6.72B | 7.42B | 7.21B | 6.95B |
|
Prepaid Assets
|
| | | 3.50B | 3.32B | 3.33B | 4.44B | 4.14B | 4.66B | 5.19B | 5.40B | 5.88B | 6.05B | 6.33B | 6.45B | 6.04B | 6.46B | 6.93B | 6.92B | 6.91B | 7.44B | 7.71B | 7.67B | 9.81B | 8.38B | 9.56B | 10.18B | 11.53B | 11.68B | 12.39B | 11.16B | 10.83B | 10.95B | 11.05B | 10.66B | 11.01B | 10.79B | 10.68B | 9.31B | 9.61B | 12.64B | 9.18B | 8.44B |
|
Current Assets
|
| | | 23.57B | 20.76B | 24.25B | 36.41B | 30.77B | 30.38B | 32.20B | 34.52B | 40.33B | 41.23B | 43.12B | 42.96B | 36.14B | 33.66B | 35.32B | 34.77B | 36.87B | 40.93B | 41.09B | 38.61B | 43.57B | 42.34B | 43.55B | 57.18B | 45.03B | 41.38B | 42.26B | 38.79B | 42.35B | 37.39B | 39.00B | 36.99B | 35.98B | 34.63B | 37.54B | 38.03B | 36.23B | 42.92B | 45.51B | 43.10B |
|
Property, Plant & Equipment (Net)
|
| | | 1.65B | 1.68B | 1.56B | 5.80B | 5.65B | 5.44B | 5.40B | 5.38B | 5.39B | 5.30B | 5.24B | 5.23B | 5.26B | 5.50B | 5.57B | 5.79B | 6.05B | 6.10B | 6.38B | 6.34B | 4.83B | 6.56B | 6.66B | 6.92B | 5.42B | 5.52B | 5.77B | 5.85B | 6.21B | 6.26B | 6.25B | 6.22B | 6.43B | 6.24B | 6.30B | 6.33B | 6.34B | 6.38B | 6.46B | 6.54B |
|
Long-Term Investments
|
| | | 0.11B | 0.10B | 0.10B | 6.14B | 5.78B | 5.39B | 6.04B | 6.28B | 6.35B | 6.34B | 6.15B | 5.29B | 1.00B | 0.78B | 0.77B | 0.84B | 0.86B | 0.97B | 1.07B | 1.66B | 1.33B | 1.67B | 1.88B | 1.83B | 1.84B | 1.90B | 1.60B | 1.60B | 1.60B | 1.60B | 1.60B | 1.60B | 1.60B | 1.50B | 1.40B | 1.40B | 1.50B | 1.60B | 1.60B | 1.80B |
|
Goodwill
|
| | | 8.41B | 0.40B | 8.41B | 38.84B | 0.40B | 38.93B | 39.41B | 39.33B | 39.92B | 39.66B | 39.50B | 0.39B | 40.09B | 0.03B | 0.23B | 41.69B | 21.16B | 0.02B | 0.09B | 0.02B | 20.03B | 40.84B | 40.74B | 40.70B | 19.77B | 19.60B | 19.50B | 19.37B | 19.68B | 19.66B | 19.64B | 19.62B | 19.70B | 19.64B | 19.65B | 19.24B | 19.12B | 19.32B | 19.34B | 19.36B |
|
Intangibles
|
| | | 8.58B | 8.66B | 7.59B | 36.57B | 35.05B | 33.28B | 31.58B | 29.85B | 28.27B | 26.74B | 25.21B | 23.79B | 22.27B | 20.95B | 19.72B | 19.17B | 18.11B | 16.83B | 16.06B | 15.26B | 9.12B | 13.73B | 13.01B | 12.32B | 7.46B | 7.22B | 6.97B | 6.73B | 6.47B | 6.27B | 6.06B | 5.91B | 5.70B | 5.54B | 5.37B | 5.15B | 4.99B | 4.87B | 4.75B | 4.63B |
|
Goodwill & Intangibles
|
| | | 16.98B | 9.06B | 16.00B | 75.41B | 35.45B | 72.21B | 70.99B | 69.18B | 68.19B | 66.39B | 64.71B | 24.18B | 62.36B | 20.98B | 19.95B | 60.86B | 39.27B | 16.85B | 16.16B | 15.28B | 29.14B | 54.57B | 53.76B | 53.02B | 27.23B | 26.82B | 26.48B | 26.09B | 26.14B | 25.93B | 25.70B | 25.52B | 25.40B | 25.18B | 25.03B | 24.39B | 24.11B | 24.18B | 24.08B | 23.99B |
|
Other Non-Current Assets
|
| | | 4.33B | 1.72B | 23.29B | 5.90B | 1.36B | 1.49B | 1.68B | 1.73B | 2.40B | 2.55B | 2.62B | 2.70B | 2.83B | 4.86B | 9.80B | 10.09B | 10.43B | 10.45B | 10.65B | 11.06B | 32.02B | 11.36B | 11.50B | 11.46B | 6.99B | 6.72B | 6.68B | 6.64B | 7.31B | 7.15B | 7.33B | 7.23B | 7.12B | 6.91B | 6.39B | 6.04B | 5.65B | 5.75B | 5.46B | 5.37B |
|
Non-Current Assets
|
| | | 21.55B | 23.11B | 44.67B | 89.22B | 87.43B | 85.66B | 85.29B | 83.87B | 83.86B | 81.99B | 80.26B | 78.28B | 75.68B | 76.24B | 80.20B | 82.04B | 81.99B | 79.31B | 80.19B | 80.33B | 79.85B | 79.41B | 79.12B | 78.50B | 47.70B | 47.03B | 46.51B | 46.38B | 47.26B | 46.70B | 46.66B | 46.28B | 46.14B | 45.56B | 45.14B | 43.92B | 43.52B | 43.94B | 43.66B | 44.38B |
|
Assets
|
| | | 45.12B | 43.88B | 68.92B | 125.63B | 118.21B | 116.04B | 117.49B | 118.39B | 124.19B | 123.22B | 123.38B | 121.24B | 111.82B | 109.89B | 115.52B | 116.81B | 118.86B | 120.24B | 121.28B | 118.95B | 123.42B | 121.75B | 122.68B | 135.68B | 92.73B | 88.41B | 88.78B | 85.17B | 89.61B | 84.09B | 85.66B | 83.26B | 82.13B | 80.19B | 82.69B | 81.95B | 79.75B | 86.87B | 89.18B | 87.48B |
|
Accounts Payables
|
| | | 12.88B | 12.41B | 14.05B | 14.64B | 14.42B | 15.06B | 16.92B | 16.71B | 18.33B | 18.53B | 20.85B | 19.75B | 19.21B | 18.10B | 19.41B | 19.44B | 20.07B | 18.43B | 19.50B | 19.79B | 21.57B | 21.55B | 23.03B | 26.77B | 27.14B | 25.59B | 25.34B | 22.51B | 18.60B | 17.80B | 19.97B | 19.48B | 19.23B | 20.59B | 24.09B | 23.40B | 20.83B | 25.35B | 27.46B | 23.79B |
|
Payables
|
| | | 12.88B | 12.41B | 14.05B | 14.64B | 14.42B | 15.06B | 16.92B | 16.71B | 18.33B | 18.53B | 20.85B | 19.75B | 19.21B | 18.10B | 19.41B | 19.44B | 20.07B | 18.43B | 19.50B | 19.79B | 21.57B | 21.55B | 23.03B | 26.77B | 27.14B | 25.59B | 25.34B | 22.51B | 18.60B | 17.80B | 19.97B | 19.48B | 19.23B | 20.59B | 24.09B | 23.40B | 20.83B | 25.35B | 27.46B | 23.79B |
|
Accumulated Expenses
|
| | | 4.22B | 4.19B | 3.83B | 7.45B | 7.12B | 6.38B | 6.80B | 6.90B | 8.03B | 6.95B | 7.22B | 7.61B | 8.49B | 7.46B | 8.09B | 8.16B | 9.77B | 8.07B | 8.76B | 8.71B | 7.17B | 7.73B | 8.81B | 10.08B | 7.58B | 6.60B | 6.81B | 7.92B | 8.87B | 7.44B | 6.59B | 6.45B | 6.83B | 6.02B | 6.37B | 6.49B | 6.60B | 6.32B | 6.49B | 6.68B |
|
Short term Debt
|
| | | 2.98B | 2.46B | 2.50B | 8.39B | 6.33B | 4.84B | 7.69B | 6.24B | 7.87B | 7.13B | 9.14B | 8.15B | 4.32B | 4.88B | 5.95B | 7.66B | 7.74B | 8.38B | 10.35B | 6.54B | 6.36B | 8.75B | 6.43B | 16.28B | 5.82B | 5.92B | 6.65B | 6.77B | 6.57B | 5.47B | 6.96B | 6.50B | 6.98B | 6.10B | 6.71B | 5.61B | 5.20B | 4.84B | 7.15B | 7.39B |
|
Current Deferred Revenue
|
6.75B | 6.98B | | 3.63B | 4.41B | 3.92B | 9.21B | 17.82B | 10.35B | 10.73B | 10.89B | 20.82B | 11.49B | 21.70B | 22.14B | 24.01B | 24.18B | 25.35B | 25.90B | 27.80B | 27.62B | 28.79B | 28.68B | 25.59B | 31.38B | 31.84B | 31.45B | 27.57B | 27.40B | 28.02B | 27.09B | 30.29B | 29.70B | 30.31B | 29.05B | 29.14B | 28.15B | 27.71B | 26.21B | 25.96B | 26.32B | 26.18B | 25.11B |
|
Total Current Liabilities
|
| | | 25.31B | 23.95B | 25.82B | 41.37B | 38.13B | 36.64B | 42.13B | 40.74B | 45.84B | 44.11B | 49.18B | 47.58B | 44.97B | 43.48B | 47.02B | 49.05B | 52.46B | 50.01B | 54.29B | 50.30B | 54.13B | 54.86B | 55.48B | 69.70B | 56.22B | 53.06B | 54.79B | 52.01B | 51.65B | 46.83B | 50.94B | 48.88B | 48.35B | 47.73B | 52.03B | 49.50B | 46.53B | 50.42B | 54.86B | 50.52B |
|
Non-Current Debt
|
| | | 10.65B | 10.68B | 33.84B | 47.28B | 43.06B | 44.95B | 41.37B | 45.42B | 44.00B | 44.77B | 40.41B | 40.51B | 49.20B | 48.64B | 45.97B | 44.73B | 44.32B | 48.35B | 43.61B | 43.33B | 32.87B | 37.94B | 37.17B | 31.70B | 21.13B | 21.20B | 20.29B | 20.56B | 23.02B | 22.96B | 20.18B | 20.12B | 19.01B | 19.38B | 17.81B | 19.41B | 19.36B | 23.94B | 21.54B | 23.85B |
|
Non-Current Deffered Revenue
|
3.72B | 3.87B | | 4.09B | 4.48B | 4.15B | 7.91B | 8.43B | 8.33B | 8.88B | 9.16B | 9.21B | 9.46B | 9.73B | 10.06B | 11.07B | 11.13B | 11.78B | 12.12B | 12.92B | 12.85B | 13.45B | 13.42B | 12.39B | 14.54B | 14.84B | 14.88B | 13.31B | 13.07B | 13.30B | 12.98B | 14.74B | 14.17B | 14.14B | 13.85B | 13.83B | 13.12B | 12.86B | 12.42B | 12.29B | 12.41B | 12.42B | 12.46B |
|
Preferred Stock Liabilities
|
| | | 0.11B | 0.17B | 0.18B | 0.19B | 0.23B | 0.30B | 0.33B | 0.36B | 0.38B | 0.84B | 2.10B | 2.10B | 1.20B | 1.77B | 1.02B | 0.93B | 0.63B | 0.44B | 0.61B | 0.53B | 0.47B | 0.56B | | | | | | | | | | | | | | | | | | |
|
Minority Interest
|
| | | | 0.12B | 0.13B | 5.94B | 5.77B | 5.86B | 5.99B | 5.71B | 5.77B | 6.50B | 6.65B | 6.83B | 4.82B | 4.80B | 5.54B | 5.68B | 4.73B | 4.85B | 4.98B | 5.06B | 5.07B | 5.10B | 5.12B | 5.24B | 0.10B | 0.11B | 0.10B | 0.10B | 0.10B | 0.10B | 0.10B | 0.09B | 0.10B | 0.10B | 0.10B | 0.10B | 0.10B | | | |
|
Liabilities from Discontinued Operations
|
| | | 1.60B | 0.46B | 1.52B | 1.68B | | | | | | | | | | | | | | 0.36B | 0.34B | | 12.08B | | 0.22B | | | | | | | | | | | | | 0.21B | 0.22B | | | |
|
Other Non-Current Liabilities
|
| | | 3.50B | 3.04B | 2.73B | 9.07B | 9.34B | 8.44B | 7.85B | 7.49B | 7.28B | 7.04B | 6.79B | 6.57B | 6.33B | 6.53B | 6.63B | 6.11B | 5.38B | 5.34B | 4.76B | 5.43B | 3.92B | 5.28B | 5.25B | 5.20B | 3.65B | 3.43B | 3.15B | 2.99B | 3.22B | 3.06B | 3.08B | 2.99B | 3.06B | 2.68B | 2.78B | 2.81B | 2.95B | 3.12B | 3.12B | 3.27B |
|
Total Non-Current Liabilities
|
| | | 40.05B | 39.11B | 63.81B | 96.56B | 89.63B | 89.91B | 92.38B | 95.32B | 99.05B | 98.35B | 99.33B | 98.15B | 105.24B | 103.25B | 104.77B | 105.90B | 109.69B | 111.22B | 111.35B | 107.05B | 111.47B | 107.33B | 107.49B | 116.29B | 90.66B | 87.33B | 88.38B | 85.55B | 89.41B | 83.95B | 85.26B | 82.84B | 81.19B | 80.23B | 82.70B | 81.33B | 78.18B | 86.77B | 88.82B | 86.82B |
|
Total Liabilities
|
| | | 43.55B | 42.15B | 66.55B | 105.63B | 98.97B | 98.35B | 100.22B | 102.81B | 106.32B | 105.39B | 106.11B | 104.72B | 111.57B | 109.78B | 111.40B | 112.00B | 115.08B | 116.56B | 116.11B | 112.48B | 115.39B | 112.61B | 112.73B | 121.48B | 94.31B | 90.76B | 91.53B | 88.54B | 92.64B | 87.02B | 88.33B | 85.83B | 84.26B | 82.91B | 85.48B | 84.14B | 81.13B | 89.89B | 91.94B | 90.10B |
|
Total Debt
|
| | | 13.63B | 13.14B | 36.34B | 55.67B | 49.39B | 49.79B | 49.06B | 51.65B | 51.87B | 51.90B | 49.56B | 48.66B | 53.52B | 53.52B | 51.92B | 52.39B | 52.06B | 56.73B | 53.95B | 49.86B | 39.22B | 46.68B | 43.59B | 47.98B | 26.95B | 27.12B | 26.93B | 27.33B | 29.59B | 28.43B | 27.14B | 26.62B | 25.99B | 25.48B | 24.52B | 25.02B | 24.57B | 28.78B | 28.69B | 31.24B |
|
Common Equity
|
| | 1.69B | 1.47B | 1.57B | 2.19B | 19.82B | 20.58B | 17.39B | 16.94B | 15.23B | 17.48B | 16.98B | 15.21B | 14.43B | -0.94B | -6.46B | 3.10B | 3.88B | 3.15B | 3.24B | 4.56B | 5.94B | 7.55B | 8.59B | 9.94B | 14.19B | -1.69B | -2.46B | -2.86B | -3.47B | -3.12B | -3.02B | -2.77B | -2.66B | -2.23B | -2.82B | -2.89B | -2.29B | -1.48B | -3.02B | -2.77B | -2.62B |
|
Shareholder's Equity
|
| | 1.69B | 1.47B | 1.57B | 2.19B | 19.82B | 20.58B | 17.39B | 16.94B | 15.23B | 17.48B | 16.98B | 15.21B | 14.43B | -0.94B | -6.46B | 3.10B | 3.88B | 3.15B | 3.24B | 4.56B | 5.94B | 7.55B | 8.59B | 9.94B | 14.19B | -1.69B | -2.46B | -2.86B | -3.47B | -3.12B | -3.02B | -2.77B | -2.66B | -2.23B | -2.82B | -2.89B | -2.29B | -1.48B | -3.02B | -2.77B | -2.62B |
|
Liabilities and Shareholders Equity
|
| | | 45.12B | 43.88B | 68.92B | 125.63B | 118.21B | 116.04B | 117.49B | 118.39B | 124.19B | 123.22B | 123.38B | 121.24B | 111.82B | 109.89B | 115.52B | 116.81B | 118.86B | 120.24B | 121.28B | 118.95B | 123.42B | 121.75B | 122.68B | 135.68B | 92.73B | 88.41B | 88.78B | 85.17B | 89.61B | 84.09B | 85.66B | 83.26B | 82.13B | 80.19B | 82.69B | 81.95B | 79.75B | 86.87B | 89.18B | 87.48B |
|
Treasury Shares
|
| | | | | | 0.00B | 0.02B | 0.01B | 0.01B | 0.01B | 0.02B | | 0.00B | 0.00B | 0.01B | 0.00B | 0.01B | 0.01B | 0.02B | 0.01B | -0.01B | 0.01B | 0.03B | 0.01B | 0.01B | 0.01B | 0.06B | 0.05B | 0.06B | 0.08B | 0.08B | 0.09B | 0.09B | 0.10B | 0.12B | 0.12B | 0.13B | 0.13B | 0.14B | 0.16B | 0.17B | 0.18B |
|
Retained Earnings
|
| | | -3.94B | -3.88B | -3.31B | -5.37B | -5.61B | -6.86B | -7.80B | -8.74B | -6.86B | -7.44B | -7.94B | -8.81B | -21.35B | -21.05B | -17.77B | -17.30B | -16.89B | -16.86B | -15.81B | -14.98B | -13.75B | -12.86B | -12.03B | -8.19B | -8.19B | -7.37B | -7.11B | -7.10B | -6.73B | -6.43B | -6.25B | -5.52B | -4.45B | -4.00B | -3.48B | -2.67B | -1.16B | -0.93B | -0.71B | 1.42B |