|
Cash & Equivalents
|
0.06B | 1.78B | 2.50B | 2.76B | 1.95B | 2.82B | 3.23B | 3.34B | 1.99B | 3.20B | 4.64B | 5.06B | 4.50B | 5.76B | 5.89B | 5.41B | 4.25B | 4.63B | 5.20B | 4.95B | 4.06B | 4.15B | 4.27B | 3.83B | 4.12B | 3.79B | 4.32B | 4.05B | 3.32B | 4.82B | 5.35B | 4.37B |
|
Cash & Current Investments
|
0.06B | 1.78B | 2.50B | 2.76B | 1.95B | 2.82B | 3.23B | 3.34B | 1.99B | 3.20B | 4.64B | 5.06B | 4.50B | 5.76B | 5.89B | 5.41B | 4.25B | 4.63B | 5.20B | 4.95B | 4.06B | 4.15B | 4.27B | 3.83B | 4.12B | 3.79B | 4.32B | 4.05B | 3.32B | 4.82B | 5.35B | 4.37B |
|
Receivables - Net
|
| | 1.87B | | 2.44B | 1.95B | 2.01B | 2.11B | 2.73B | 2.45B | 1.98B | 2.00B | 2.78B | 2.15B | 2.11B | 2.19B | 2.95B | 2.34B | 2.18B | 2.27B | 3.00B | 2.74B | 2.22B | 2.42B | 3.00B | 2.48B | 2.41B | 2.69B | 3.49B | 3.25B | 2.47B | 2.81B |
|
Receivables
|
| | 1.87B | | 2.44B | 1.95B | 2.01B | 2.11B | 2.73B | 2.45B | 1.98B | 2.00B | 2.78B | 2.15B | 2.11B | 2.19B | 2.95B | 2.34B | 2.18B | 2.27B | 3.00B | 2.74B | 2.22B | 2.42B | 3.00B | 2.48B | 2.41B | 2.69B | 3.49B | 3.25B | 2.47B | 2.81B |
|
Inventory
|
| | 1.18B | | 1.42B | 1.07B | 1.13B | 1.46B | 1.54B | 0.97B | 0.86B | 1.27B | 1.02B | 0.69B | 0.73B | 1.14B | 1.15B | 0.79B | 0.79B | 1.02B | 1.30B | 0.49B | 0.54B | 0.75B | 1.04B | 0.66B | 0.63B | 0.80B | 1.17B | 0.46B | 0.43B | 0.51B |
|
Prepaid Assets
|
| | 0.07B | | 0.07B | 0.12B | 0.15B | 0.14B | 0.13B | 0.12B | 0.10B | 0.13B | 0.14B | 0.09B | 0.10B | 0.14B | 0.16B | 0.16B | 0.16B | 0.26B | 0.21B | 0.35B | 0.27B | 0.24B | 0.34B | 0.25B | 0.19B | 0.26B | 0.25B | 0.23B | 0.17B | 0.28B |
|
Current Assets
|
| | 5.58B | | 5.88B | 5.96B | 6.48B | 7.05B | 6.40B | 6.74B | 7.49B | 8.46B | 8.44B | 8.69B | 8.75B | 8.88B | 8.51B | 7.92B | 8.28B | 8.49B | 8.57B | 7.72B | 7.26B | 7.24B | 8.50B | 7.18B | 7.50B | 7.79B | 8.24B | 8.75B | 8.43B | 7.97B |
|
Construction in Progress
|
| | 0.04B | | | | 0.12B | | | | 0.31B | | | | 0.27B | | | | 0.18B | | | | 0.24B | | | | | | | | | |
|
Property, Plant & Equipment (Net)
|
| | 1.17B | | 1.15B | 1.29B | 1.31B | 1.31B | 1.33B | 1.39B | 1.50B | 1.54B | 1.61B | 1.63B | 1.71B | 1.66B | 1.65B | 1.65B | 1.68B | 1.68B | 1.68B | 1.68B | 1.71B | 1.68B | 1.68B | 1.67B | 1.70B | 1.69B | 1.67B | 1.66B | 1.71B | 1.71B |
|
Long-Term Investments
|
| | 0.28B | | 0.29B | 0.49B | 0.86B | 0.91B | 1.23B | 0.35B | 0.62B | 0.76B | 1.01B | 1.04B | 0.90B | | | | | | | | | | | | | | | | | |
|
Goodwill
|
| | 2.75B | | 2.75B | 2.69B | 2.69B | 2.71B | 2.99B | 3.09B | 3.41B | 3.41B | 3.41B | 3.40B | 3.44B | 3.53B | 3.56B | 3.56B | 3.55B | 3.55B | 3.56B | 3.56B | 3.56B | 3.56B | 3.56B | 3.54B | 3.54B | 3.55B | 3.54B | 3.64B | 3.64B | 3.64B |
|
Intangibles
|
| | 2.87B | | 2.86B | 2.85B | 2.85B | 2.85B | 2.91B | 0.10B | 0.13B | 3.18B | 3.17B | 3.16B | 3.15B | 3.15B | 3.20B | 3.18B | 3.16B | 3.13B | 3.11B | 3.10B | 3.08B | 3.07B | 3.06B | 3.05B | 3.04B | 3.03B | 3.02B | 3.03B | 2.97B | 2.96B |
|
Goodwill & Intangibles
|
| | 5.61B | | 5.61B | 5.55B | 5.54B | 5.55B | 5.90B | 6.17B | 6.61B | 6.59B | 6.58B | 6.56B | 6.59B | 6.69B | 6.76B | 6.74B | 6.71B | 6.68B | 6.67B | 6.65B | 6.64B | 6.63B | 6.62B | 6.59B | 6.58B | 6.58B | 6.56B | 6.67B | 6.61B | 6.60B |
|
Long-Term Deferred Tax
|
| | | | | 3.69B | 4.65B | 4.49B | 4.40B | 4.39B | 4.36B | 3.96B | 3.96B | 3.85B | 3.82B | 3.65B | 3.67B | 3.62B | 3.44B | 3.33B | 3.28B | 3.20B | 3.09B | 3.04B | 3.06B | 2.94B | 2.88B | 2.77B | 2.73B | 2.71B | 2.72B | 2.63B |
|
Other Non-Current Assets
|
| | 0.76B | | 0.83B | 1.18B | 1.52B | 2.13B | 2.42B | 1.55B | 1.80B | 1.94B | 2.17B | 2.17B | 2.06B | 2.29B | 2.28B | 2.10B | 2.07B | 2.23B | 2.92B | 3.15B | 3.17B | 3.06B | 2.98B | 3.33B | 3.31B | 3.71B | 3.82B | 3.58B | 3.73B | 3.86B |
|
Non-Current Assets
|
| | 7.54B | | 7.59B | 11.69B | 13.03B | 13.48B | 14.05B | 13.49B | 14.26B | 14.03B | 14.31B | 14.21B | 14.18B | 14.29B | 14.36B | 14.10B | 13.90B | 13.93B | 14.55B | 14.67B | 14.61B | 14.41B | 14.35B | 14.54B | 14.47B | 14.74B | 14.79B | 14.62B | 14.77B | 14.80B |
|
Assets
|
| | 13.12B | | 13.47B | 17.66B | 19.51B | 20.53B | 20.45B | 20.24B | 21.75B | 22.50B | 22.75B | 22.91B | 22.93B | 23.16B | 22.88B | 22.02B | 22.18B | 22.42B | 23.13B | 22.40B | 21.87B | 21.65B | 22.85B | 21.72B | 21.97B | 22.54B | 23.02B | 23.37B | 23.20B | 22.77B |
|
Accounts Payables
|
| | 1.76B | | 1.24B | 1.30B | 1.71B | 1.89B | 1.82B | | 1.91B | | | 2.24B | 2.25B | 2.12B | 2.12B | 2.12B | 2.30B | 2.36B | 2.54B | 3.15B | 2.51B | 2.34B | 2.46B | 2.22B | 2.35B | 2.40B | 2.70B | 2.97B | 2.90B | 2.46B |
|
Payables
|
| | 1.76B | | 1.24B | 1.30B | 1.71B | 1.89B | 1.82B | | 1.91B | | | 2.24B | 2.25B | 2.12B | 2.12B | 2.12B | 2.30B | 2.36B | 2.54B | 3.15B | 2.51B | 2.34B | 2.46B | 2.22B | 2.35B | 2.40B | 2.70B | 2.97B | 2.90B | 2.46B |
|
Accumulated Expenses
|
| | 0.53B | | 0.43B | 0.60B | 0.83B | 0.91B | 0.83B | 0.76B | 0.91B | 0.87B | 1.01B | 1.07B | 1.08B | 0.84B | 0.85B | 0.86B | 0.99B | 0.82B | 0.94B | 1.66B | 1.03B | 0.81B | 0.93B | 0.87B | 1.01B | 0.81B | 0.97B | 0.96B | 1.08B | 0.92B |
|
Other Accumulated Expenses
|
| | 0.15B | | 0.11B | 0.19B | 0.19B | 0.14B | 0.15B | 0.20B | 0.24B | 0.27B | 0.18B | 0.24B | 0.23B | | | | | | | | | | | | | | | | | |
|
Short term Debt
|
| | | | | | | | | | | | | 0.75B | 0.75B | 0.75B | 0.75B | | | | | 1.25B | 1.25B | 1.25B | 1.25B | | 0.60B | 0.60B | 0.60B | 0.60B | | |
|
Current Leases
|
| | | | | | | | | | 0.12B | 0.10B | 0.09B | 0.09B | | | | | | | | | | | | | | | | | | |
|
Current Taxes
|
| | 0.55B | | 0.13B | | 0.01B | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Deferred Revenue
|
| | 0.15B | | 0.13B | 0.10B | 0.17B | 0.22B | 0.16B | 0.15B | 0.15B | 0.24B | 0.28B | 0.21B | 0.20B | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities
|
| | 1.76B | | 1.24B | 1.30B | 1.71B | 1.89B | 1.82B | 1.78B | 1.91B | 2.01B | 2.21B | 2.98B | 3.00B | 2.87B | 2.87B | 2.12B | 2.30B | 2.36B | 2.54B | 4.40B | 3.76B | 3.59B | 3.71B | 2.22B | 2.95B | 3.00B | 3.30B | 3.57B | 2.90B | 2.46B |
|
Non-Current Debt
|
| | | | | 6.75B | 6.75B | 6.75B | 6.75B | 6.75B | 7.95B | 7.95B | 7.95B | 7.20B | 7.20B | 7.20B | 7.20B | 7.21B | 7.21B | 7.21B | 7.21B | 5.96B | 5.96B | 5.96B | 7.20B | 7.20B | 6.60B | 6.60B | 6.60B | 6.60B | 6.60B | 6.60B |
|
Pension
|
| | 0.24B | | 0.38B | 0.48B | 0.54B | 0.55B | 0.55B | 0.55B | 0.71B | 0.71B | 0.70B | 0.68B | 0.59B | | | | | | | | | | | | | | | | | |
|
Minority Interest
|
| | 0.28B | | 0.11B | 0.14B | 0.19B | 0.21B | 0.22B | 0.26B | 0.30B | 0.31B | 0.20B | 0.23B | 0.26B | 0.30B | 0.17B | 0.17B | 0.19B | 0.19B | 0.20B | 0.20B | 0.21B | 0.23B | 0.24B | 0.26B | 0.24B | 0.20B | 0.20B | 0.23B | 0.29B | 0.10B |
|
Non-Current Deferred Tax Liability
|
| | 1.07B | | 1.11B | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Operating Leases
|
| | | | | | | 0.46B | 0.43B | 0.43B | 0.45B | 0.43B | 0.41B | 0.41B | 0.41B | | | | | | | | | | | | | | | | | |
|
Other Non-Current Liabilities
|
| | 0.42B | | 0.61B | 0.86B | 0.90B | 1.35B | 1.31B | 1.31B | 1.48B | 1.42B | 1.47B | 1.41B | 1.34B | 1.36B | 1.34B | 1.30B | 1.12B | 1.08B | 1.50B | 1.58B | 1.48B | 1.42B | 1.38B | 1.38B | 1.37B | 1.36B | 1.31B | 1.33B | 1.34B | 1.31B |
|
Total Non-Current Liabilities
|
| | -0.42B | | -0.61B | -0.86B | -0.90B | -1.35B | -1.31B | -1.31B | -1.48B | -1.42B | -1.47B | -1.41B | -1.34B | -1.36B | -1.34B | -1.30B | -1.12B | -1.08B | -1.50B | -1.58B | -1.48B | -1.42B | -1.38B | -1.38B | -1.37B | -1.36B | -1.31B | -1.33B | -1.34B | -1.31B |
|
Total Debt
|
| | | | | 6.75B | 6.75B | 6.75B | 6.75B | 6.75B | 7.95B | 7.95B | 7.95B | 7.95B | 7.95B | 7.95B | 7.95B | 7.21B | 7.21B | 7.21B | 7.21B | 7.21B | 7.21B | 7.21B | 8.45B | 7.20B | 7.20B | 7.20B | 7.20B | 7.20B | 6.60B | 6.60B |
|
Common Equity
|
7.95B | 8.98B | 9.59B | 11.05B | 10.41B | 8.61B | 9.96B | 10.33B | 10.35B | 10.13B | 10.11B | 10.81B | 10.92B | 11.08B | 11.12B | 11.43B | 11.29B | 11.22B | 11.38B | 11.59B | 11.68B | 10.26B | 10.45B | 10.45B | 10.32B | 10.66B | 10.81B | 11.38B | 11.61B | 11.64B | 12.07B | 12.31B |
|
Shareholder's Equity
|
7.95B | 8.98B | 9.59B | 11.05B | 10.41B | 8.61B | 9.96B | 10.33B | 10.35B | 10.13B | 10.11B | 10.81B | 10.92B | 11.08B | 11.12B | 11.43B | 11.29B | 11.22B | 11.38B | 11.59B | 11.68B | 10.26B | 10.45B | 10.45B | 10.32B | 10.66B | 10.81B | 11.38B | 11.61B | 11.64B | 12.07B | 12.31B |
|
Liabilities and Shareholders Equity
|
| | 13.12B | | 13.47B | 17.66B | 19.51B | 20.53B | 20.45B | 20.24B | 21.75B | 22.50B | 22.75B | 22.91B | 22.93B | 23.16B | 22.88B | 22.02B | 22.18B | 22.42B | 23.13B | 22.40B | 21.87B | 21.65B | 22.85B | 21.72B | 21.97B | 22.54B | 23.02B | 23.37B | 23.20B | 22.77B |
|
Retained Earnings
|
| | 0.08B | | -0.20B | -0.21B | -0.31B | 0.70B | 0.78B | 0.59B | -0.42B | 1.52B | 1.66B | 1.91B | -0.32B | 2.41B | 2.31B | 2.30B | -0.23B | 2.79B | 2.98B | 2.03B | -0.15B | 2.54B | 2.51B | 2.93B | 3.14B | 3.73B | 3.95B | 4.00B | 4.48B | 4.77B |
|
Treasury Shares
|
| | 0.01B | | | 0.01B | 0.01B | | | | 0.01B | | | | 0.01B | | | | 0.01B | | | | 0.00B | | | | 0.00B | | | | 0.00B | |