|
Cash & Equivalents
|
8.27B | 6.08B | 5.71B | 6.65B | 5.76B | | 6.13B | 6.05B | 6.24B | 6.89B | 8.67B | 9.05B | 8.88B | 12.03B | 12.39B | 12.34B | 12.20B | 12.08B | 6.63B | 4.02B | 7.19B | 8.04B | 11.22B | 11.35B | 11.71B | 11.46B | 9.45B | 15.12B | 11.67B | 11.59B | 10.39B | 10.93B | 12.43B | 12.43B | 10.98B | 11.09B | 11.01B | 11.22B | 8.74B | 9.62B | 10.38B | 10.72B |
|
Short-term Investments
|
| 0.32B | 0.18B | 0.16B | -0.01B | -0.13B | -0.46B | 0.02B | 0.58B | 0.85B | 7.32B | 0.08B | -0.33B | -0.28B | 7.48B | -0.02B | -0.02B | -0.09B | 7.48B | -0.15B | -0.08B | 0.21B | 6.56B | -0.33B | -0.26B | -0.32B | 14.25B | -0.02B | -0.09B | 0.17B | 11.30B | -0.02B | -0.01B | -0.01B | 7.30B | 0.05B | 0.09B | -0.06B | 3.44B | -0.07B | 7.76B | 4.57B |
|
Cash & Current Investments
|
8.27B | 6.40B | 5.89B | 6.81B | 5.76B | -0.13B | 5.67B | 6.07B | 6.82B | 7.74B | 15.99B | 9.13B | 8.55B | 11.75B | 19.87B | 12.32B | 12.17B | 11.99B | 14.12B | 3.87B | 7.11B | 8.25B | 17.78B | 11.03B | 11.44B | 11.14B | 23.71B | 15.10B | 11.57B | 11.76B | 21.69B | 10.91B | 12.42B | 12.42B | 18.28B | 11.13B | 11.10B | 11.16B | 12.18B | 9.55B | 18.14B | 15.29B |
|
Receivables - Net
|
| | | | | | 18.71B | | | | 16.67B | | | | 16.09B | | | | 14.31B | | | | 13.03B | | | | 21.56B | | | | 21.83B | | | | 17.81B | | | | 18.06B | | | |
|
Receivables - Other
|
| | 1.25B | | | | 0.12B | | | | 1.52B | | | | 1.10B | | | | 1.22B | | | | 1.22B | | | | 2.08B | | | | 2.85B | | | | 1.94B | | | | 2.20B | | | |
|
Receivables
|
| | | | | | 18.83B | | | | 18.18B | | | | 17.20B | | | | 15.53B | | | | 14.24B | | | | 23.65B | | | | 24.68B | | | | 19.75B | | | | 20.26B | | | |
|
Raw Materials
|
| | | | | | | | | | | | | | 1.01B | | | | 1.05B | | | | 0.84B | | | | 1.15B | | | | 1.25B | | | | 1.39B | | | | 1.53B | | | |
|
Work In Process
|
| | | | | | | | | | | | | | | | | | 0.01B | | | | | | | | | | | | | | | | | | | | | | | |
|
Finished Goods
|
| | | | | | | | | | | | | | 2.60B | | | | 2.53B | | | | 1.91B | | | | 3.95B | | | | 5.06B | | | | | | | | | | | |
|
Inventory
|
2.05B | 0.53B | 5.02B | 0.58B | 0.03B | -0.18B | 5.01B | -0.23B | -0.39B | -0.26B | 5.44B | 5.31B | -0.22B | -0.74B | 5.31B | -0.21B | -0.11B | 5.21B | 5.24B | 1.96B | 1.17B | 4.71B | 4.64B | 5.32B | -1.07B | 6.66B | 6.95B | -1.10B | -3.28B | -4.77B | 7.87B | 1.71B | 2.25B | 1.13B | 6.66B | 0.02B | -0.48B | -0.37B | 6.69B | 5.93B | 6.56B | -0.47B |
|
Prepaid Assets
|
8.92B | | 1.15B | 4.05B | 3.04B | | 0.37B | 1.49B | 1.57B | 1.48B | 1.85B | 2.28B | 3.70B | 5.09B | 0.76B | 2.88B | 3.40B | 2.17B | 0.70B | | 4.03B | | 0.82B | | 9.00B | | 0.84B | | 27.35B | | 0.96B | | 6.73B | | 1.51B | | 5.03B | | 3.91B | | 5.05B | |
|
Current Assets
|
| | 0.05B | 46.05B | -18.76B | | 7.05B | 40.83B | 37.50B | 40.46B | 42.90B | 44.07B | 45.38B | 55.38B | 7.09B | 47.87B | 44.82B | 35.93B | 7.76B | 35.80B | 35.13B | 35.49B | 7.64B | 43.19B | 51.17B | 64.75B | 7.80B | 84.36B | 78.57B | 85.39B | 7.78B | 55.24B | 52.59B | 49.40B | 8.72B | 49.41B | 49.04B | 45.69B | 46.57B | 44.87B | 46.23B | 46.16B |
|
Construction in Progress
|
| | | | | | | | | | | | | | 1.26B | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Property, Plant & Equipment (Net)
|
-14.56B | -9.33B | 74.54B | -2.69B | -5.48B | -7.68B | 1.82B | -2.91B | -5.27B | -7.46B | 1.49B | -3.08B | -5.23B | 69.52B | 1.26B | 0.01B | -4.62B | 70.88B | 1.38B | -1.69B | -2.72B | 65.09B | 1.51B | 0.11B | -2.74B | 65.01B | 1.26B | -1.46B | -3.28B | -5.15B | 57.47B | -2.22B | -4.96B | -6.92B | 60.57B | -1.98B | -4.01B | -6.16B | 63.97B | -1.77B | 59.89B | 62.76B |
|
Long-Term Investments
|
4.47B | 0.42B | 3.13B | -1.24B | -1.30B | -1.29B | 4.36B | -0.04B | 0.07B | -0.59B | 4.13B | -0.05B | -0.14B | -0.18B | 8.04B | -0.03B | -0.06B | -3.32B | 10.00B | -0.25B | -0.17B | -0.42B | 8.05B | -0.63B | -0.65B | -1.68B | 6.73B | -1.15B | -1.17B | -1.36B | 12.34B | -0.13B | -1.29B | -1.35B | 13.59B | -0.32B | -0.50B | -0.59B | 15.12B | 14.55B | 14.56B | 15.46B |
|
Goodwill
|
| | | | | | 1.43B | | | | 1.42B | | | | 1.47B | | | | 1.40B | | | | 1.55B | | | | 3.27B | | | | 3.20B | | | | 3.37B | | | | 3.38B | | | |
|
Intangibles
|
-0.28B | -0.07B | 3.33B | -0.02B | -0.04B | -0.05B | 3.53B | -0.11B | -0.14B | -0.17B | 3.44B | 3.63B | -0.14B | -0.23B | 3.62B | -0.07B | -0.14B | 3.55B | 3.39B | -0.07B | -0.11B | 3.53B | 3.50B | -0.06B | -0.13B | 4.39B | 5.49B | -0.07B | -0.13B | -0.19B | 5.64B | -0.06B | -0.14B | -0.21B | 6.86B | -0.12B | -0.25B | -0.38B | 6.88B | -0.14B | 7.27B | -0.44B |
|
Goodwill & Intangibles
|
-0.28B | -0.07B | 3.33B | -0.02B | -0.04B | -0.05B | 4.95B | -0.11B | -0.14B | -0.17B | 4.86B | 3.63B | -0.14B | -0.23B | 5.08B | -0.07B | -0.14B | 3.55B | 4.79B | -0.07B | -0.11B | 3.53B | 5.05B | -0.06B | -0.13B | 4.39B | 8.76B | -0.07B | -0.13B | -0.19B | 8.84B | -0.06B | -0.14B | -0.21B | 10.23B | -0.12B | -0.25B | -0.38B | 10.26B | -0.14B | 7.27B | -0.44B |
|
Long-Term Deferred Tax
|
| | -13.49B | 4.26B | 4.14B | | -14.79B | 4.03B | 4.49B | 4.78B | 5.08B | 4.87B | 4.84B | 4.69B | 8.69B | 4.60B | 4.42B | 4.16B | 9.99B | 5.47B | 5.23B | 5.36B | 8.54B | 4.97B | 5.31B | 6.17B | 9.78B | 4.24B | 3.78B | 4.15B | 8.97B | 4.65B | 4.91B | 3.74B | 8.87B | 5.08B | 4.68B | 4.86B | 6.76B | 6.40B | 6.87B | 7.14B |
|
Other Non-Current Assets
|
4.16B | | 1.93B | 1.79B | 1.79B | | 2.01B | 1.49B | 1.68B | 1.74B | 1.97B | 1.72B | 1.03B | 1.00B | 1.43B | 0.95B | 1.48B | 1.09B | 1.30B | 4.75B | 1.36B | 2.89B | 1.49B | 3.59B | 1.30B | 23.10B | 2.16B | 25.47B | 2.22B | 32.11B | 2.28B | 8.34B | 2.58B | 5.02B | 3.65B | 5.23B | 4.29B | 4.35B | 4.29B | 4.26B | 3.78B | 4.34B |
|
Non-Current Assets
|
| | 0.14B | 89.92B | 93.46B | | 9.30B | 92.29B | 91.66B | 95.70B | 93.18B | 96.01B | 89.95B | 87.91B | 89.75B | 97.05B | 95.20B | 100.19B | 97.97B | 96.66B | 91.62B | 93.10B | 91.50B | 96.10B | 93.17B | 94.02B | 91.39B | 94.24B | 85.28B | 93.18B | 92.10B | 97.01B | 99.89B | 101.16B | 100.38B | 107.43B | 104.07B | 104.08B | 110.00B | 103.11B | 104.68B | 109.44B |
|
Assets
|
| | 86.90B | 135.97B | 74.70B | 73.84B | 73.27B | 133.39B | 129.55B | 136.17B | 135.52B | 140.45B | 141.21B | 143.28B | 97.57B | 145.26B | 140.32B | 136.14B | 101.61B | 132.48B | 126.76B | 128.61B | 94.91B | 139.48B | 144.50B | 159.08B | 107.87B | 178.90B | 174.33B | 179.57B | 102.72B | 152.27B | 152.91B | 153.48B | 153.44B | 159.19B | 158.60B | 153.05B | 157.02B | 151.95B | 154.18B | 157.81B |
|
Accounts Payables
|
-2.93B | -2.75B | -2.57B | 0.01B | -0.05B | -0.37B | -11.92B | 0.27B | -1.74B | -1.41B | 18.02B | 0.12B | -0.30B | 1.12B | 19.11B | 0.48B | -0.98B | 16.02B | 17.21B | -1.79B | -2.87B | 14.08B | 15.42B | 0.62B | 1.22B | 18.89B | 24.85B | 3.07B | -0.69B | 1.40B | 26.23B | -6.76B | -9.19B | -8.36B | 22.22B | -1.89B | -2.10B | -3.53B | 23.61B | -0.94B | 20.81B | 20.68B |
|
Notes Payables
|
| | 4.04B | 4.06B | 4.19B | | 7.21B | 2.96B | 3.13B | 3.19B | 2.64B | 2.84B | 2.67B | 2.49B | 2.49B | 2.71B | 2.56B | 2.79B | 2.71B | 2.32B | 3.44B | 3.51B | 3.44B | 3.76B | 3.81B | 2.68B | 2.63B | 5.61B | 5.60B | 4.53B | 4.54B | 2.83B | 2.84B | 2.10B | 4.40B | 5.93B | 5.10B | 4.41B | 4.53B | 5.03B | 5.14B | 7.01B |
|
Payables
|
-2.93B | -2.75B | 1.47B | 4.07B | 4.14B | -0.37B | -4.71B | 3.23B | 1.40B | 1.78B | 20.66B | 2.96B | 2.36B | 3.61B | 21.61B | 3.20B | 1.57B | 18.80B | 19.92B | 0.53B | 0.57B | 17.59B | 18.86B | 4.38B | 5.03B | 21.57B | 27.48B | 8.69B | 4.91B | 5.93B | 30.77B | -3.93B | -6.35B | -6.26B | 26.63B | 4.04B | 3.00B | 0.88B | 28.14B | 4.09B | 25.96B | 27.70B |
|
Accumulated Expenses
|
| | | | | | 0.53B | | | | 0.59B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Accumulated Expenses
|
9.28B | | 0.86B | 0.00B | 3.56B | | 0.92B | 1.85B | 1.70B | 1.55B | 1.78B | 3.13B | 4.41B | 5.85B | 4.54B | 5.49B | 5.92B | 4.76B | 7.91B | | 7.95B | | 5.81B | | 11.99B | | 18.02B | | 32.70B | | 12.73B | | 7.41B | | 6.00B | | 5.91B | | 5.40B | | 5.96B | |
|
Short term Debt
|
| | 2.76B | 0.89B | 1.07B | | 3.67B | 4.56B | 4.61B | 5.17B | 2.69B | 1.80B | 3.24B | 4.68B | 4.11B | 4.86B | 4.57B | 3.07B | 3.49B | 2.72B | 1.67B | 1.41B | 3.44B | 1.85B | 2.92B | 2.91B | 2.63B | 1.99B | 0.48B | 3.00B | 4.54B | 4.07B | 4.45B | 3.39B | 4.40B | 3.12B | 3.90B | 4.68B | 4.90B | 4.93B | 5.39B | 4.09B |
|
Current Leases
|
| | | | | | | | | | | | | | 0.91B | 1.00B | 0.98B | 0.95B | 0.98B | 1.05B | 1.01B | 1.00B | 1.01B | 1.08B | 1.17B | 1.11B | 1.08B | 1.12B | 0.89B | 0.93B | 0.90B | 0.94B | 0.93B | 0.96B | 1.21B | 1.28B | 1.22B | 1.18B | 1.37B | 1.33B | 1.27B | 1.22B |
|
Current Taxes
|
| | 0.06B | 0.48B | 0.45B | | 0.46B | 0.56B | 0.47B | 0.46B | 0.56B | 0.86B | 0.78B | 0.69B | 0.50B | 0.62B | 0.53B | 0.59B | 0.50B | 0.45B | 0.52B | 0.53B | 0.29B | 0.52B | 0.53B | 0.50B | 0.74B | 1.46B | 1.26B | 1.90B | 2.15B | 1.89B | 1.93B | 1.96B | 1.81B | 1.85B | 1.34B | 0.93B | 0.63B | 0.63B | 0.47B | 0.81B |
|
Current Deferred Revenue
|
| | | | | | | | | | | | | | 1.26B | | | | 1.85B | | | | 1.55B | | | | 0.55B | | | | 1.17B | | | | 0.47B | | | | 0.59B | | | |
|
Total Current Liabilities
|
| | 17.03B | 29.82B | 28.53B | | 29.90B | 30.44B | 28.50B | 31.82B | 28.99B | 30.42B | 32.25B | 35.27B | 32.40B | 36.35B | 34.35B | 30.25B | 32.81B | 31.16B | 28.20B | 27.49B | 28.25B | 31.03B | 37.64B | 52.75B | 49.36B | 68.77B | 63.55B | 72.85B | 49.70B | 40.12B | 36.58B | 34.32B | 38.80B | 39.70B | 38.29B | 36.04B | 40.42B | 38.76B | 39.05B | 39.64B |
|
Non-Current Debt
|
| | 19.69B | 21.45B | 23.88B | | 22.20B | 21.55B | 22.03B | 23.97B | 23.76B | 24.40B | 22.72B | 23.12B | 22.92B | 21.74B | 21.30B | 21.00B | 20.93B | 21.75B | 25.05B | 27.05B | 26.11B | 26.99B | 25.40B | 25.20B | 27.13B | 25.96B | 23.49B | 20.01B | 19.77B | 21.99B | 24.00B | 24.05B | 23.37B | 24.63B | 25.19B | 24.09B | 23.05B | 21.17B | 22.48B | 22.98B |
|
Convertible Debt
|
| | | | | | 29.41B | | | | 29.09B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deffered Revenue
|
| | | | | | | | | | | | | | 0.59B | | | | 0.50B | | | | 0.47B | | | | 0.83B | | | | 0.72B | | | | 0.74B | | | | 0.70B | | | |
|
Pension
|
| | 0.40B | 1.24B | 1.16B | | 0.94B | 0.92B | 0.97B | 1.03B | 1.20B | 1.30B | 1.27B | 1.32B | 1.27B | 1.34B | 1.32B | 1.28B | 1.26B | 1.28B | 1.27B | 1.30B | 1.43B | 1.52B | 1.48B | 1.41B | 0.94B | 0.93B | 0.86B | 0.76B | 0.80B | 0.87B | 0.85B | 0.78B | 0.80B | 0.85B | 0.81B | 0.76B | 0.73B | 0.74B | 0.78B | 0.73B |
|
Minority Interest
|
-0.55B | | -0.65B | 0.00B | 0.01B | 0.05B | 0.05B | 0.00B | 0.00B | 0.00B | 0.06B | 0.00B | 0.01B | 0.01B | 0.01B | 0.00B | 0.00B | 0.01B | 0.07B | 0.00B | 0.00B | 0.01B | 0.09B | 0.00B | 0.01B | 0.02B | 0.09B | 0.01B | 0.01B | 0.03B | 0.48B | 0.02B | 0.04B | 0.06B | 0.10B | 0.03B | 0.06B | 0.09B | 3.06B | 0.04B | 0.05B | 4.35B |
|
Liabilities from Discontinued Operations
|
| | | | | | | | 0.21B | | 0.10B | 0.16B | 3.58B | 3.77B | 0.07B | 0.09B | 0.07B | | | | | | | 0.13B | 0.13B | 0.13B | 0.14B | 0.14B | 4.68B | 0.13B | 0.11B | 0.01B | 0.23B | 2.22B | 2.00B | 1.74B | 3.12B | 1.57B | 0.21B | 0.48B | 0.41B | 0.42B |
|
Non-Current Deferred Tax Liability
|
| | 8.14B | 7.74B | 7.78B | | 7.20B | 7.00B | 6.85B | 7.07B | 6.99B | 7.01B | 5.40B | 5.26B | 9.08B | 4.91B | 4.92B | 4.93B | 10.61B | 5.82B | 6.63B | 6.96B | 10.23B | 6.95B | 7.16B | 8.40B | 12.20B | 6.24B | 6.03B | 6.24B | 9.50B | 5.64B | 6.06B | 4.73B | 9.10B | 5.36B | 5.71B | 5.69B | 5.96B | 5.75B | 5.90B | 6.10B |
|
Operating Leases
|
| | | | | | 4.69B | | | | | | | | 6.63B | 5.61B | 5.45B | 5.52B | 6.25B | 5.31B | 5.20B | 5.22B | 5.98B | 5.28B | 5.19B | 5.15B | 6.11B | 4.90B | 4.34B | 4.21B | 5.05B | 4.25B | 4.22B | 4.37B | 5.74B | 4.60B | 4.53B | 4.45B | 5.53B | 5.20B | 5.19B | 5.23B |
|
Other Non-Current Liabilities
|
3.32B | | 2.06B | 1.95B | 1.99B | | 1.91B | 1.85B | 1.76B | 1.79B | 1.70B | 1.82B | 1.76B | 1.69B | 1.68B | 1.70B | 1.73B | 1.75B | 1.78B | 9.40B | 1.97B | 7.14B | 2.24B | 7.23B | 2.89B | 26.66B | 2.57B | 31.64B | 2.72B | 37.85B | 3.30B | 9.31B | 3.71B | 6.54B | 4.41B | 6.36B | 4.74B | 5.65B | 5.40B | 5.08B | 3.56B | 5.82B |
|
Total Non-Current Liabilities
|
-85.36B | | 26.50B | 47.78B | 50.58B | | 47.25B | 46.19B | 47.04B | 49.62B | 49.53B | 50.62B | 45.15B | 45.08B | 44.35B | 48.84B | 48.59B | 48.62B | 50.80B | 51.22B | 55.78B | 58.44B | 57.78B | 60.12B | 57.86B | 58.69B | 57.16B | 56.72B | 50.60B | 48.27B | 49.05B | 52.51B | 55.63B | 54.59B | 54.92B | 57.88B | 57.72B | 56.71B | 56.92B | 52.48B | 54.28B | 55.82B |
|
Total Liabilities
|
-82.04B | | 43.53B | 77.64B | 79.13B | | 77.16B | 76.78B | 75.75B | 81.44B | 78.62B | 81.20B | 80.98B | 84.12B | 39.42B | 85.28B | 83.01B | 78.86B | 43.32B | 82.38B | 83.98B | 85.93B | 47.39B | 91.28B | 95.63B | 111.58B | 59.78B | 125.63B | 118.83B | 121.25B | 49.08B | 92.64B | 92.44B | 91.13B | 95.72B | 99.32B | 99.13B | 94.32B | 97.55B | 91.71B | 93.73B | 95.89B |
|
Total Debt
|
| | 22.44B | 22.34B | 24.95B | | 25.87B | 26.11B | 26.64B | 29.14B | 26.45B | 26.20B | 25.96B | 27.79B | 27.03B | 26.60B | 25.87B | 24.07B | 24.42B | 24.47B | 26.73B | 28.46B | 29.54B | 28.84B | 28.32B | 28.11B | 29.76B | 27.95B | 23.97B | 23.01B | 24.30B | 26.06B | 28.45B | 27.44B | 27.77B | 27.76B | 29.09B | 28.77B | 27.95B | 26.11B | 27.86B | 27.07B |
|
Common Equity
|
82.04B | | 62.93B | | | | 57.32B | | | | 56.61B | | | | 58.29B | | | | 53.02B | | | | 44.70B | | 48.87B | | 50.93B | | 55.50B | | 56.35B | 59.63B | 60.47B | | 57.72B | | 59.46B | | 59.47B | | 60.45B | |
|
Shareholder's Equity
|
82.04B | | 62.93B | 58.33B | 59.10B | | 57.32B | 56.61B | 53.80B | 54.73B | 56.61B | 59.25B | 60.23B | 59.17B | 58.29B | 59.99B | 57.31B | 57.27B | 53.02B | 50.10B | 42.78B | 42.67B | 44.70B | 48.20B | 48.87B | 47.50B | 50.93B | 53.27B | 55.50B | 58.32B | 56.35B | 4.30B | 60.47B | 62.36B | 57.72B | 59.87B | 59.46B | 58.73B | 59.47B | 60.24B | 4.53B | 61.92B |
|
Liabilities and Shareholders Equity
|
| | 86.90B | 135.97B | 74.70B | 73.84B | 73.27B | 133.39B | 129.55B | 136.17B | 135.52B | 140.45B | 141.21B | 143.28B | 97.57B | 145.26B | 140.32B | 136.14B | 101.61B | 132.48B | 126.76B | 128.61B | 94.91B | 139.48B | 144.50B | 159.08B | 107.87B | 178.90B | 174.33B | 179.57B | 102.72B | 152.27B | 152.91B | 153.48B | 153.44B | 159.19B | 158.60B | 153.05B | 157.02B | 151.95B | 154.18B | 157.81B |
|
Treasury Shares
|
| | -0.64B | -0.64B | -0.66B | | 0.63B | -0.62B | -0.64B | -0.68B | 0.68B | -0.71B | -0.69B | -0.68B | 0.66B | -0.66B | -0.71B | -0.90B | 1.09B | -1.08B | -0.64B | -0.68B | 0.69B | -0.70B | -0.70B | -0.82B | 1.10B | -1.08B | -0.82B | -1.80B | 3.00B | -3.15B | -1.06B | -1.71B | 2.51B | -1.44B | -1.62B | -2.28B | -3.08B | -1.40B | -1.85B | -2.56B |
|
Retained Earnings
|
| | 37.75B | 55.94B | 56.75B | | 56.50B | 51.92B | 48.97B | 50.71B | 2.22B | 53.65B | 52.99B | 51.96B | 1.91B | 44.35B | 42.46B | 41.84B | 1.73B | 39.76B | 37.98B | 40.27B | 40.59B | 30.63B | 29.54B | 26.99B | 26.03B | 32.04B | 28.62B | 25.19B | 23.93B | 38.48B | 38.58B | 37.08B | 35.49B | 39.96B | 38.19B | 37.48B | 34.78B | 37.99B | 40.11B | 39.86B |