|
Cash & Equivalents
|
6.19B | 5.19B | 4.82B | 3.41B | 2.72B | 2.90B | 2.45B | 2.82B | 2.37B | 3.63B | 3.72B | 4.55B | 5.10B | 4.13B | 3.49B | 2.91B | 2.99B | 3.14B | 2.37B | 2.22B | 3.89B | 3.32B | 2.92B | 3.08B | 2.99B | 3.72B | 3.34B | 2.88B | 2.19B | 1.47B | 2.40B | 4.61B | 3.82B |
|
Short-term Investments
|
| | | | 0.10B | 0.10B | 0.02B | 0.01B | 0.02B | 0.00B | 0.00B | | | | | | | | | | | | | | | | | | | | | | |
|
Cash & Current Investments
|
6.19B | 5.19B | 4.82B | 3.41B | 2.82B | 3.00B | 2.47B | 2.83B | 2.39B | 3.63B | 3.73B | 4.55B | 5.10B | 4.13B | 3.49B | 2.91B | 2.99B | 3.14B | 2.37B | 2.22B | 3.89B | 3.32B | 2.92B | 3.08B | 2.99B | 3.72B | 3.34B | 2.88B | 2.19B | 1.47B | 2.40B | 4.61B | 3.82B |
|
Receivables - Net
|
| | | | 5.65B | 8.43B | 5.66B | 5.12B | 4.84B | 4.84B | 4.35B | 4.69B | 5.09B | 5.58B | 6.46B | 6.84B | 6.84B | 7.42B | 7.47B | 6.41B | 5.61B | 5.74B | 5.54B | 5.34B | 4.72B | 5.21B | 5.10B | 5.38B | 4.76B | 4.92B | 5.43B | 5.04B | 4.76B |
|
Receivables - Other
|
| | | | 3.39B | 3.95B | 2.91B | 3.68B | 0.04B | 2.77B | 0.11B | 0.02B | 0.33B | 0.08B | 2.65B | 2.56B | 0.03B | 2.54B | 2.24B | 0.04B | 2.14B | 0.02B | 2.12B | 0.03B | 1.90B | 1.86B | 1.98B | 0.00B | 2.11B | 2.27B | 2.23B | 2.12B | 1.88B |
|
Receivables
|
| | | | 9.04B | 12.38B | 8.57B | 8.81B | 4.88B | 7.61B | 4.46B | 4.71B | 5.42B | 5.66B | 9.11B | 9.41B | 6.88B | 9.96B | 9.72B | 6.45B | 7.75B | 5.76B | 7.66B | 5.37B | 6.61B | 7.07B | 7.08B | 5.38B | 6.86B | 7.18B | 7.65B | 7.16B | 6.64B |
|
Inventory
|
| | | | 6.90B | 9.51B | 6.84B | 6.42B | 6.21B | 6.32B | 5.78B | 5.61B | 5.70B | 6.16B | 6.95B | 7.11B | 7.37B | 7.76B | 8.22B | 7.57B | 6.99B | 6.83B | 6.49B | 6.21B | 6.08B | 6.37B | 6.46B | 6.74B | 6.54B | 6.76B | 6.70B | 6.67B | 6.59B |
|
Prepaid Assets
|
| | | | 0.71B | 0.71B | 0.76B | 0.89B | 0.68B | 0.57B | 0.61B | 0.56B | 0.89B | 0.61B | 0.80B | 0.96B | 0.93B | 1.30B | 1.46B | 1.46B | 1.85B | 1.40B | 1.48B | 1.62B | 1.94B | 1.28B | 1.17B | 1.04B | 0.99B | 0.91B | 0.96B | 1.20B | 1.01B |
|
Current Assets
|
| | | | 39.37B | 25.66B | 18.64B | 18.95B | 16.82B | 18.14B | 17.00B | 17.79B | 19.08B | 19.16B | 20.35B | 20.39B | 20.85B | 22.16B | 21.77B | 19.78B | 20.48B | 19.36B | 18.55B | 18.30B | 17.61B | 18.45B | 18.05B | 17.98B | 16.59B | 16.33B | 17.71B | 19.65B | 18.06B |
|
Property, Plant & Equipment (Net)
|
21.58B | | | | 21.42B | 23.49B | 21.25B | 21.00B | 21.00B | 20.81B | 20.62B | 20.41B | 20.24B | 19.90B | 19.86B | 19.65B | 20.55B | 20.35B | 20.16B | 20.03B | 20.44B | 20.32B | 20.40B | 20.56B | 21.07B | 21.26B | 21.59B | 22.09B | 22.00B | 22.33B | 22.48B | 22.54B | 22.25B |
|
Long-Term Investments
|
3.11B | | | | 3.32B | 6.40B | 6.31B | 6.62B | 1.40B | 4.07B | 4.16B | 4.20B | 1.33B | 4.50B | 5.00B | 5.43B | 2.04B | 5.34B | 5.18B | 5.02B | 1.59B | 4.95B | 4.72B | 4.75B | 1.27B | 4.45B | 4.54B | 4.68B | 4.68B | 4.50B | 4.48B | 4.49B | 4.59B |
|
Goodwill
|
9.83B | | | | 9.85B | 13.81B | 9.85B | 9.79B | 8.80B | 8.78B | 8.80B | 8.85B | 8.91B | 8.82B | 8.83B | 8.80B | 8.76B | 8.72B | 8.61B | 8.52B | 8.64B | 8.65B | 8.62B | 8.58B | 8.64B | 8.59B | 8.56B | 8.68B | 8.56B | 8.62B | 8.70B | 8.69B | 7.98B |
|
Intangibles
|
| | | | 4.22B | 4.74B | 4.00B | 3.86B | 3.76B | 3.64B | 3.53B | 3.44B | 3.35B | 3.20B | 3.09B | 2.96B | 2.88B | 2.76B | 2.62B | 2.48B | 2.44B | 2.34B | 2.23B | 2.13B | 2.07B | 1.97B | 1.88B | 1.84B | 1.72B | 1.65B | 1.61B | 1.55B | 1.49B |
|
Goodwill & Intangibles
|
9.83B | | | | 14.07B | 18.55B | 13.85B | 13.64B | 12.55B | 12.42B | 12.33B | 12.30B | 12.26B | 12.02B | 11.93B | 11.76B | 11.64B | 11.48B | 11.22B | 11.01B | 11.09B | 10.99B | 10.85B | 10.71B | 10.71B | 10.56B | 10.43B | 10.52B | 10.29B | 10.27B | 10.30B | 10.24B | 9.46B |
|
Long-Term Deferred Tax
|
| | | | 5.62B | 2.18B | 1.86B | 1.76B | 2.21B | 2.25B | 2.15B | 2.27B | 2.21B | 1.78B | 1.53B | 1.36B | 1.36B | 1.16B | 1.12B | 1.14B | 0.96B | 0.99B | 1.07B | 1.25B | 1.49B | 1.40B | 1.34B | 1.53B | 1.26B | 1.46B | 1.42B | 1.42B | 1.51B |
|
Other Non-Current Assets
|
19.28B | | | | 19.90B | 0.86B | 0.80B | 0.82B | 17.66B | 1.07B | 1.14B | 1.16B | 17.58B | 1.27B | 1.35B | 1.43B | 15.87B | 1.50B | 1.42B | 1.36B | 14.64B | 1.45B | 1.41B | 1.43B | 14.84B | 1.33B | 1.24B | 1.29B | 14.04B | 1.28B | 1.34B | 1.34B | 13.64B |
|
Non-Current Assets
|
| | | | 16.59B | 24.18B | 18.69B | 18.36B | 26.48B | 17.67B | 17.50B | 17.54B | 25.30B | 16.87B | 16.55B | 16.27B | 23.68B | 15.48B | 15.03B | 14.73B | 22.53B | 14.69B | 14.62B | 14.68B | 21.83B | 14.65B | 14.34B | 14.64B | 20.70B | 14.34B | 14.32B | 14.31B | 19.94B |
|
Assets
|
| | | | 83.70B | 79.74B | 64.89B | 64.94B | 60.52B | 60.69B | 59.28B | 59.95B | 61.47B | 60.44B | 61.77B | 61.75B | 62.99B | 63.34B | 62.14B | 59.56B | 60.60B | 59.32B | 58.29B | 58.29B | 57.97B | 58.82B | 58.53B | 59.39B | 57.31B | 57.50B | 58.99B | 60.99B | 58.54B |
|
Accounts Payables
|
| | | | 4.46B | 5.10B | 4.19B | 3.85B | 3.89B | 3.77B | 3.30B | 3.40B | 3.76B | 4.20B | 4.66B | 4.60B | 5.58B | 5.77B | 5.69B | 5.01B | 4.94B | 4.58B | 4.29B | 4.29B | 4.53B | 4.94B | 4.98B | 5.09B | 4.85B | 4.92B | 4.94B | 4.54B | 4.15B |
|
Notes Payables
|
| | | | 0.30B | 0.32B | 0.54B | 0.52B | 0.59B | 1.49B | 0.85B | 0.33B | 0.16B | 0.15B | 0.20B | 0.27B | 0.16B | 0.09B | 0.29B | 0.18B | 0.36B | 0.28B | 0.10B | 0.22B | 0.06B | 0.06B | 0.11B | 0.11B | 0.14B | 0.14B | 0.15B | 0.13B | 0.09B |
|
Payables
|
| | | | 4.75B | 5.42B | 4.73B | 4.37B | 4.47B | 5.26B | 4.15B | 3.73B | 3.92B | 4.35B | 4.87B | 4.87B | 5.74B | 5.86B | 5.99B | 5.19B | 5.30B | 4.85B | 4.39B | 4.52B | 4.59B | 5.00B | 5.09B | 5.20B | 4.98B | 5.06B | 5.09B | 4.67B | 4.24B |
|
Accumulated Expenses
|
| | | | 2.93B | 3.23B | 3.61B | 3.52B | 2.76B | 2.81B | 2.73B | 3.41B | 3.79B | 3.43B | 3.49B | 3.70B | 3.48B | 3.23B | 3.38B | 3.30B | 2.77B | 2.77B | 2.62B | 2.88B | 2.70B | 2.52B | 2.36B | 2.80B | 2.52B | 2.70B | 2.66B | 2.75B | 2.65B |
|
Short term Debt
|
| | | | 0.34B | 2.37B | 0.30B | 0.38B | 0.43B | 0.38B | 0.45B | 0.35B | 0.46B | 0.49B | 0.45B | 0.29B | 0.23B | 0.35B | 0.36B | 0.36B | 0.36B | 0.25B | 0.11B | 0.11B | 0.12B | 0.12B | 0.24B | 0.30B | 0.50B | 0.50B | 0.40B | 0.41B | 0.22B |
|
Current Leases
|
| | | | | 0.48B | 0.42B | 0.42B | 0.42B | 0.38B | 0.39B | 0.41B | 0.42B | 0.41B | 0.40B | 0.41B | 0.31B | 0.31B | 0.29B | 0.28B | 0.29B | 0.30B | 0.32B | 0.33B | 0.33B | 0.32B | 0.32B | 0.32B | 0.32B | 0.33B | 0.33B | 0.32B | 0.34B |
|
Current Taxes
|
| | | | 0.56B | 0.70B | 0.37B | 0.49B | 0.52B | 0.47B | 0.33B | 0.35B | 0.40B | 0.30B | 0.46B | 0.62B | 0.62B | 0.53B | 0.46B | 0.58B | 0.33B | 0.34B | 0.34B | 0.39B | 0.42B | 0.45B | 0.31B | 0.26B | 0.28B | 0.30B | 0.31B | 0.27B | 0.34B |
|
Total Current Liabilities
|
| | | | 15.55B | 15.37B | 11.61B | 11.20B | 10.68B | 11.12B | 9.79B | 10.21B | 11.11B | 11.35B | 12.31B | 12.79B | 13.23B | 13.05B | 13.31B | 12.31B | 11.33B | 10.49B | 9.65B | 10.25B | 9.96B | 10.25B | 10.31B | 10.83B | 10.29B | 10.59B | 10.49B | 10.10B | 9.18B |
|
Capital Leases
|
| | | | 0.37B | | | | 0.40B | | | | 0.52B | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Debt
|
| | | | 19.25B | 17.16B | 17.16B | 17.21B | 15.97B | 16.31B | 16.29B | 16.70B | 16.49B | 16.20B | 15.09B | 14.03B | 14.28B | 14.11B | 13.06B | 12.92B | 14.70B | 14.74B | 14.73B | 14.59B | 14.91B | 16.17B | 16.02B | 16.16B | 15.71B | 15.93B | 16.25B | 17.71B | 17.85B |
|
Pension
|
| | | | 8.93B | 9.10B | 8.67B | 8.45B | 10.08B | 9.83B | 9.78B | 9.76B | 11.65B | 9.03B | 8.89B | 8.59B | 7.56B | 7.32B | 6.93B | 6.54B | 3.81B | 3.80B | 3.73B | 3.62B | 4.93B | 4.80B | 4.67B | 4.69B | 4.74B | 4.70B | 4.76B | 4.66B | 4.69B |
|
Minority Interest
|
1.19B | 1.19B | 1.15B | 1.18B | 1.14B | 1.18B | 0.59B | 0.59B | 0.55B | 0.56B | 0.56B | 0.58B | 0.57B | 0.56B | 0.58B | 0.59B | 0.57B | 0.55B | 0.53B | 0.51B | 0.53B | 0.53B | 0.51B | 0.51B | 0.50B | 0.49B | 0.48B | 0.53B | 0.50B | 0.51B | 1.36B | 1.52B | 1.51B |
|
Liabilities from Discontinued Operations
|
| | | | 4.49B | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability
|
| | | | 0.50B | 0.72B | 0.50B | 0.38B | 4.52B | 0.35B | 0.32B | 0.34B | 4.75B | 0.48B | 0.50B | 0.50B | 4.53B | 0.65B | 0.75B | 0.72B | 4.38B | 0.74B | 0.67B | 0.67B | 4.13B | 0.38B | 0.37B | 0.40B | 3.92B | 0.41B | 0.38B | 0.38B | 3.73B |
|
Operating Leases
|
| | | | | 2.60B | 2.20B | 2.15B | 1.74B | 2.01B | 1.95B | 1.89B | 1.52B | 1.88B | 1.82B | 1.84B | 1.15B | 1.40B | 1.33B | 1.29B | 1.00B | 1.01B | 1.04B | 1.02B | 1.03B | 1.07B | 1.03B | 1.02B | 0.98B | 1.02B | 0.98B | 1.05B | 1.44B |
|
Other Non-Current Liabilities
|
| | | | 15.28B | 19.06B | 17.63B | 18.54B | 19.78B | 19.79B | 20.11B | 20.11B | 20.87B | 18.32B | 18.21B | 17.90B | 16.75B | 16.75B | 16.26B | 15.69B | 13.33B | 13.37B | 13.40B | 13.37B | 13.99B | 13.48B | 13.40B | 13.56B | 13.46B | 13.69B | 13.67B | 14.11B | 13.98B |
|
Total Non-Current Liabilities
|
| | | | -10.79B | 26.83B | 28.76B | 28.41B | 20.27B | -19.63B | -19.94B | -20.00B | 20.14B | -18.23B | -18.14B | -17.83B | 20.04B | -16.70B | -16.21B | -15.65B | 19.00B | 25.23B | 24.38B | 24.84B | 18.79B | 26.42B | 26.32B | 26.99B | 19.16B | 26.52B | -12.84B | -13.20B | 16.89B |
|
Total Liabilities
|
-32.70B | -27.97B | -33.67B | -33.95B | 4.49B | 45.89B | 46.39B | 46.95B | 24.01B | 0.16B | 0.16B | 0.11B | 24.09B | 0.09B | 0.08B | 0.07B | 24.03B | 0.05B | 0.05B | 0.04B | 22.75B | 38.60B | 37.78B | 38.21B | 22.28B | 39.90B | 39.73B | 40.55B | 23.00B | 40.20B | 0.83B | 0.91B | 23.91B |
|
Total Debt
|
| | | | 19.59B | 19.53B | 17.45B | 17.59B | 16.41B | 16.70B | 16.74B | 17.05B | 16.95B | 16.69B | 15.54B | 14.32B | 14.51B | 14.46B | 13.43B | 13.29B | 15.06B | 14.99B | 14.84B | 14.70B | 15.02B | 16.29B | 16.25B | 16.46B | 16.21B | 16.43B | 16.65B | 18.12B | 18.07B |
|
Common Equity
|
32.70B | 27.97B | 33.67B | 33.95B | 33.62B | 33.85B | 18.50B | 17.99B | 14.09B | 13.46B | 13.10B | 12.93B | 13.01B | 14.56B | 16.15B | 17.03B | 18.74B | 19.43B | 19.51B | 18.63B | 21.25B | 20.71B | 20.51B | 20.08B | 19.11B | 18.92B | 18.80B | 18.84B | 17.85B | 17.30B | 18.59B | 19.06B | 17.52B |
|
Shareholder's Equity
|
32.70B | 27.97B | 33.67B | 33.95B | 33.62B | 33.85B | 18.50B | 17.99B | 14.09B | 13.46B | 13.10B | 12.93B | 13.01B | 14.56B | 16.15B | 17.03B | 18.74B | 19.43B | 19.51B | 18.63B | 21.25B | 20.71B | 20.51B | 20.08B | 19.11B | 18.92B | 18.80B | 18.84B | 17.85B | 17.30B | 18.59B | 19.06B | 17.52B |
|
Liabilities and Shareholders Equity
|
| | | | 83.70B | 79.74B | 64.89B | 64.94B | 60.52B | 60.69B | 59.28B | 59.95B | 61.47B | 60.44B | 61.77B | 61.75B | 62.99B | 63.34B | 62.14B | 59.56B | 60.60B | 59.32B | 58.29B | 58.29B | 57.97B | 58.82B | 58.53B | 59.39B | 57.31B | 57.50B | 58.99B | 60.99B | 58.54B |
|
Treasury Shares
|
| | | | | | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.02B | 0.02B | 0.03B | 0.04B | 0.05B | 0.06B | 0.07B | 0.07B | 0.07B | 0.07B | 0.08B | 0.08B | 0.08B | 0.08B | 0.08B | 0.08B | 0.08B | 0.08B | 0.07B |
|
Retained Earnings
|
-8.59B | | -9.39B | -9.15B | -9.88B | -9.78B | -8.99B | -9.22B | -10.25B | -10.53B | -10.22B | -9.94B | -10.86B | -9.91B | -9.68B | -9.66B | -8.98B | -8.80B | -9.20B | -9.58B | -7.14B | -7.07B | -7.07B | -7.26B | -7.68B | 21.80B | 21.74B | 21.46B | 20.91B | 20.10B | 18.77B | 18.58B | 16.78B |