|
Cash & Equivalents
|
3.18B | 2.95B | 3.13B | 2.80B | 6.27B | 7.04B | 7.18B | 6.90B | 6.74B | 6.22B | 5.56B | 5.55B | 5.54B | 4.97B | 4.62B | 4.50B | 1.56B | 0.94B | 1.07B | 4.24B | 1.27B | 0.75B | 0.85B | 1.03B | 1.33B | 1.20B | 0.68B | 0.71B | 1.06B | 0.52B | 0.59B | 0.69B | 0.95B | 0.70B | 0.71B | 0.84B | 1.16B | 1.19B | 0.95B | 0.88B |
|
Short-term Investments
|
| | | | 0.05B | 0.08B | 0.08B | 0.13B | 0.08B | 0.10B | 0.08B | 0.10B | 0.10B | 0.09B | 0.07B | 0.11B | 0.10B | 0.35B | 0.20B | 0.31B | 0.27B | 1.25B | 0.76B | 0.49B | 0.32B | 0.18B | 0.21B | 0.31B | 0.28B | 0.34B | 0.24B | 0.14B | 0.18B | 0.12B | 0.15B | 0.16B | 0.35B | 0.32B | 0.41B | 0.56B |
|
Cash & Current Investments
|
3.18B | 2.95B | 3.13B | 2.80B | 6.32B | 7.13B | 7.26B | 7.02B | 6.82B | 6.33B | 5.64B | 5.65B | 5.64B | 5.05B | 4.69B | 4.61B | 1.67B | 1.29B | 1.28B | 4.55B | 1.54B | 2.00B | 1.61B | 1.52B | 1.64B | 1.38B | 0.90B | 1.02B | 1.34B | 0.86B | 0.83B | 0.83B | 1.14B | 0.82B | 0.86B | 0.99B | 1.50B | 1.50B | 1.36B | 1.43B |
|
Receivables - Net
|
| | | | 1.47B | 2.43B | 2.16B | 2.72B | 1.48B | 2.44B | 2.20B | 2.08B | 2.47B | 2.25B | 2.24B | 2.15B | 2.29B | 0.04B | 2.23B | 0.04B | 0.99B | 1.05B | 1.27B | 1.13B | 0.91B | 1.02B | 1.10B | 1.05B | 0.97B | 1.13B | 1.21B | 1.32B | 1.14B | 1.08B | 1.16B | 1.28B | 1.32B | 1.14B | 1.31B | 1.41B |
|
Receivables - Other
|
| | | | 1.04B | 1.04B | 1.17B | 1.32B | 1.76B | 1.47B | 1.41B | 1.29B | 1.29B | 1.38B | 1.61B | 1.50B | 1.52B | 1.40B | 1.41B | 1.47B | 0.89B | 1.01B | 0.93B | 1.03B | 0.97B | 0.98B | 1.02B | 1.02B | 0.98B | 1.22B | 1.27B | 1.20B | 1.01B | 1.06B | 1.12B | 1.14B | 0.97B | 1.07B | 1.11B | 1.06B |
|
Receivables
|
| | | | 2.51B | 3.47B | 3.33B | 4.04B | 3.24B | 3.91B | 3.61B | 3.37B | 3.76B | 3.63B | 3.85B | 3.65B | 3.81B | 1.44B | 3.64B | 1.51B | 1.87B | 2.06B | 2.20B | 2.16B | 1.88B | 2.00B | 2.12B | 2.07B | 1.95B | 2.35B | 2.47B | 2.53B | 2.15B | 2.14B | 2.28B | 2.42B | 2.29B | 2.21B | 2.42B | 2.47B |
|
Inventory
|
| | | | 0.33B | 1.04B | 0.97B | 1.01B | 0.99B | 1.04B | 1.09B | 1.17B | 1.25B | 1.32B | 1.39B | 1.41B | 1.42B | 1.35B | 1.37B | 1.34B | 1.25B | 1.16B | 1.14B | 1.07B | 1.03B | 1.07B | 1.07B | 1.03B | 1.04B | 1.14B | 1.16B | 1.16B | 1.10B | 1.16B | 1.13B | 1.14B | 1.08B | 1.18B | 1.22B | 1.19B |
|
Prepaid Assets
|
0.00B | | | | 0.80B | 1.09B | 1.08B | 1.13B | 1.21B | 1.15B | 0.87B | 0.83B | 0.66B | 0.75B | 0.81B | 0.74B | 0.86B | 0.97B | 0.94B | 1.04B | 0.68B | 0.63B | 0.58B | 0.53B | 0.51B | 0.58B | 0.50B | 0.51B | 0.46B | 0.53B | 0.58B | 0.58B | 0.41B | 0.43B | 0.40B | 0.41B | 0.35B | 0.37B | 0.39B | 0.37B |
|
Current Assets
|
0.00B | | | | 10.94B | 13.73B | 13.93B | 14.13B | 12.98B | 13.17B | 11.84B | 11.56B | 11.78B | 11.25B | 11.30B | 10.99B | 11.89B | 11.83B | 11.48B | 11.03B | 11.44B | 6.26B | 5.88B | 5.60B | 5.34B | 5.24B | 4.73B | 4.76B | 4.99B | 5.10B | 5.24B | 5.30B | 5.20B | 4.77B | 4.88B | 5.19B | 5.47B | 5.53B | 5.62B | 5.74B |
|
Property, Plant & Equipment (Net)
|
| | | | 2.62B | 3.98B | 3.87B | 3.95B | 3.87B | 3.90B | 3.70B | 3.67B | 3.26B | 3.38B | 3.35B | 3.09B | 3.16B | 2.85B | 2.85B | 2.81B | 2.76B | 2.69B | 2.71B | 2.62B | 2.60B | 2.57B | 2.39B | 2.26B | 2.35B | 2.36B | 2.35B | 2.24B | 2.27B | 2.21B | 2.16B | 2.21B | 2.13B | 2.27B | 2.29B | 2.27B |
|
Long-Term Investments
|
| | | | 0.24B | 0.21B | 0.21B | 0.23B | 0.27B | 0.29B | 0.35B | 0.36B | 0.39B | 0.40B | 0.42B | 0.43B | 0.30B | 0.32B | 0.34B | 0.35B | 0.31B | 0.32B | 0.32B | 0.30B | 0.29B | 0.29B | 0.30B | 0.32B | 0.33B | 0.34B | 0.27B | 0.28B | 0.27B | 0.28B | 0.28B | 0.29B | 0.24B | 0.25B | 0.23B | 0.23B |
|
Goodwill
|
3.79B | | | | 3.72B | 9.02B | 9.07B | 8.90B | 8.93B | 9.01B | 9.01B | 9.00B | 7.61B | 7.60B | 7.61B | 7.58B | 3.13B | 2.46B | 2.47B | 2.49B | 2.51B | | | | | | | | | | | | | | | | | | | |
|
Intangibles
|
| | | | 0.17B | 1.50B | 1.44B | 1.39B | 1.33B | 1.30B | 1.25B | 1.22B | 1.18B | 1.16B | 1.12B | 1.11B | 1.09B | 1.05B | 1.03B | 1.00B | 0.85B | 0.83B | 0.81B | 0.79B | 0.81B | 0.79B | 0.76B | 0.73B | 0.72B | 0.69B | 0.67B | 0.65B | 0.60B | 0.58B | 0.56B | 0.54B | 0.51B | 0.49B | 0.49B | 0.48B |
|
Goodwill & Intangibles
|
3.79B | | | | 3.89B | 10.52B | 10.52B | 10.29B | 10.26B | 10.31B | 10.26B | 10.23B | 8.78B | 8.76B | 8.73B | 8.68B | 4.22B | 3.51B | 3.50B | 3.49B | 3.36B | 0.83B | 0.81B | 0.79B | 0.81B | 0.79B | 0.76B | 0.73B | 0.72B | 0.69B | 0.67B | 0.65B | 0.60B | 0.58B | 0.56B | 0.54B | 0.51B | 0.49B | 0.49B | 0.48B |
|
Long-Term Deferred Tax
|
| | | | 0.55B | 0.64B | 0.51B | 0.56B | 0.45B | 0.48B | 0.44B | 0.43B | 0.23B | 0.39B | 0.37B | 0.33B | 0.26B | 0.24B | 0.24B | 0.23B | 0.03B | 0.06B | 0.04B | 0.05B | 0.07B | 0.07B | 0.07B | 0.07B | 0.07B | 0.07B | 0.08B | 0.09B | 0.16B | 0.14B | 0.14B | 0.19B | 0.26B | 0.26B | 0.24B | 0.24B |
|
Other Non-Current Assets
|
| | | | 0.25B | 0.40B | 0.40B | 0.38B | 0.33B | 0.30B | 0.38B | 0.33B | 0.31B | 0.36B | 0.33B | 0.29B | 0.29B | 0.26B | 0.26B | 0.24B | 5.73B | 0.17B | 0.17B | 0.15B | 0.13B | 0.14B | 0.14B | 0.12B | 0.13B | 0.13B | 0.14B | 0.14B | 0.29B | 0.27B | 0.26B | 0.25B | 0.26B | 0.25B | 0.28B | 0.29B |
|
Non-Current Assets
|
| | | | 7.74B | 15.88B | 15.59B | 15.49B | 15.29B | 15.35B | 15.22B | 15.10B | 13.00B | 14.38B | 14.21B | 13.79B | 11.63B | 8.10B | 8.11B | 7.88B | 8.25B | 4.90B | 4.84B | 4.66B | 4.68B | 4.84B | 4.55B | 4.30B | 4.46B | 4.48B | 4.39B | 4.23B | 4.46B | 4.32B | 4.36B | 4.53B | 4.40B | 4.44B | 4.46B | 4.51B |
|
Assets
|
0.00B | | | | 18.68B | 29.62B | 29.52B | 29.63B | 28.26B | 28.53B | 27.06B | 26.66B | 24.78B | 25.63B | 25.51B | 24.78B | 23.52B | 19.93B | 19.59B | 18.91B | 19.69B | 11.17B | 10.73B | 10.25B | 10.02B | 10.08B | 9.29B | 9.06B | 9.44B | 9.58B | 9.63B | 9.52B | 9.66B | 9.09B | 9.24B | 9.72B | 9.87B | 9.97B | 10.08B | 10.25B |
|
Accounts Payables
|
| | | | 3.84B | 4.13B | 4.09B | 4.65B | 3.96B | 3.73B | 2.92B | 2.80B | 2.60B | 2.46B | 2.49B | 2.56B | 2.66B | 2.55B | 2.48B | 2.50B | 1.20B | 1.25B | 1.31B | 1.24B | 1.29B | 1.28B | 1.25B | 1.30B | 1.28B | 1.41B | 1.52B | 1.54B | 1.36B | 1.36B | 1.45B | 1.49B | 1.30B | 1.37B | 1.29B | 1.07B |
|
Payables
|
| | | | 3.84B | 4.13B | 4.09B | 4.65B | 3.96B | 3.73B | 2.92B | 2.80B | 2.60B | 2.46B | 2.49B | 2.56B | 2.66B | 2.55B | 2.48B | 2.50B | 1.20B | 1.25B | 1.31B | 1.24B | 1.29B | 1.28B | 1.25B | 1.30B | 1.28B | 1.41B | 1.52B | 1.54B | 1.36B | 1.36B | 1.45B | 1.49B | 1.30B | 1.37B | 1.29B | 1.07B |
|
Accumulated Expenses
|
| | | | 0.31B | 0.40B | 0.38B | 0.44B | 0.40B | 0.40B | 0.35B | 0.38B | 0.39B | 0.38B | 0.35B | 0.40B | 0.41B | 0.37B | 0.35B | 0.38B | 0.19B | 0.18B | 0.19B | 0.18B | 0.19B | 0.18B | 0.17B | 0.16B | 0.18B | 0.17B | 0.17B | | 0.19B | 0.19B | 0.20B | 0.21B | 0.19B | 0.22B | 0.22B | 0.23B |
|
Other Accumulated Expenses
|
| | | | 1.42B | 2.19B | 2.26B | 2.44B | 1.69B | 1.84B | 1.48B | 1.44B | 1.77B | 1.71B | 1.80B | 1.47B | 1.49B | 1.40B | 1.24B | 1.33B | 0.82B | 0.99B | 0.81B | 0.73B | 0.66B | 0.58B | 0.55B | 0.53B | 0.56B | 0.48B | 0.60B | 0.82B | 0.75B | 0.59B | 0.55B | 0.55B | 0.57B | 0.51B | 0.58B | 0.58B |
|
Short term Debt
|
| | | | 0.68B | 0.50B | 0.47B | 0.47B | 0.08B | 0.09B | 0.10B | 0.09B | 0.14B | 0.21B | 0.13B | 0.30B | 0.50B | 0.59B | 0.52B | 0.61B | 0.62B | 0.17B | 0.30B | 0.28B | 0.28B | 0.28B | 0.34B | 0.52B | 0.37B | 0.39B | 0.43B | 0.41B | 0.18B | 0.16B | 0.32B | 0.31B | 0.40B | 0.49B | 0.34B | 0.47B |
|
Current Leases
|
| | | | | | | | | | | | | 0.31B | 0.27B | 0.22B | 0.28B | 0.24B | 0.24B | 0.21B | 0.20B | 0.16B | 0.13B | 0.13B | 0.13B | 0.14B | 0.15B | 0.13B | 0.14B | 0.14B | 0.14B | 0.14B | 0.14B | 0.13B | 0.15B | 0.14B | 0.13B | 0.14B | 0.14B | 0.15B |
|
Current Taxes
|
| | | | 0.32B | 0.30B | 0.28B | 0.32B | 0.32B | 0.23B | 0.26B | 0.21B | 0.08B | 0.16B | 0.11B | 0.09B | 0.08B | 0.12B | 0.08B | 0.07B | 0.06B | 0.08B | 0.07B | 0.06B | 0.12B | 0.12B | 0.09B | 0.09B | 0.10B | 0.10B | 0.10B | 0.13B | 0.15B | 0.16B | 0.13B | 0.15B | 0.16B | 0.19B | 0.15B | 0.13B |
|
Current Deferred Revenue
|
| | | | 4.14B | 3.70B | 3.75B | 3.03B | 3.31B | 3.91B | 3.97B | 3.71B | 4.09B | 4.25B | 4.35B | 4.12B | 4.59B | 21.96B | 20.60B | 19.65B | 1.05B | 7.22B | 7.31B | 7.00B | 1.01B | 8.89B | 9.04B | 8.84B | 1.16B | 10.60B | 13.30B | 13.20B | 1.49B | 13.50B | 13.90B | 14.70B | 1.79B | 1.92B | 2.06B | 2.39B |
|
Total Current Liabilities
|
| | | | 10.89B | 11.72B | 11.50B | 11.58B | 9.83B | 10.27B | 9.16B | 8.70B | 9.14B | 9.63B | 9.58B | 9.40B | 10.14B | 10.41B | 9.90B | 10.02B | 10.42B | 3.87B | 3.76B | 3.69B | 3.85B | 3.67B | 3.68B | 3.74B | 4.17B | 4.26B | 4.44B | 4.46B | 4.47B | 4.13B | 4.45B | 4.56B | 4.86B | 5.18B | 5.09B | 5.08B |
|
Capital Leases
|
| | | | | 0.03B | | | | | | | | | | | | | | | | | 0.05B | 0.05B | 0.05B | | | 0.00B | 0.00B | 0.06B | 0.06B | 0.06B | 0.09B | 0.04B | 0.05B | 0.06B | 0.05B | 0.13B | 0.07B | 0.07B |
|
Non-Current Debt
|
| | | | 1.87B | 3.08B | 3.30B | 3.17B | 3.78B | 3.74B | 3.79B | 4.02B | 4.12B | 3.73B | 3.70B | 3.61B | 3.98B | 3.82B | 3.98B | 3.25B | 2.84B | 2.43B | 2.18B | 1.97B | 1.73B | 1.72B | 1.20B | 1.13B | 1.00B | 1.01B | 1.00B | 0.93B | 0.91B | 0.89B | 0.65B | 0.66B | 0.61B | 0.41B | 0.43B | 0.40B |
|
Pension
|
| | | | 0.16B | 0.35B | 0.35B | 0.35B | 0.28B | 0.27B | 0.24B | 0.23B | 0.30B | 0.29B | 0.28B | 0.27B | 0.37B | 0.35B | 0.33B | 0.32B | 0.27B | 0.25B | 0.24B | 0.20B | 0.11B | 0.11B | 0.10B | 0.09B | 0.06B | 0.05B | 0.05B | 0.05B | 0.08B | 0.08B | 0.08B | 0.06B | 0.13B | 0.13B | 0.13B | 0.08B |
|
Minority Interest
|
| | | | -0.01B | 0.01B | -0.00B | -0.00B | 0.02B | 0.02B | 0.04B | 0.04B | 0.04B | 0.04B | 0.05B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | | | 0.02B | | | | 0.04B | | | | 0.04B | | | | 0.04B | 0.05B | 0.04B | 0.05B |
|
Liabilities from Discontinued Operations
|
| | | | | | | | | | | | | | | | | | | | 6.10B | | | | | | | | | | | | 0.06B | | | | | | | |
|
Non-Current Deferred Tax Liability
|
| | | | 0.13B | 0.53B | 0.34B | 0.27B | 0.48B | 0.41B | 0.36B | 0.35B | 0.30B | 0.28B | 0.22B | 0.17B | 0.51B | 0.06B | 0.08B | 0.08B | 0.42B | 0.06B | 0.08B | 0.06B | 0.36B | 0.06B | 0.05B | 0.04B | 0.36B | 0.06B | 0.06B | 0.05B | 0.42B | 0.08B | 0.07B | 0.08B | 0.05B | 0.06B | 0.08B | 0.09B |
|
Operating Leases
|
| | | | | | | | | | | | | 1.13B | 1.05B | 0.97B | 0.68B | 0.64B | 0.69B | 0.63B | 0.63B | 0.66B | 0.66B | 0.63B | 0.65B | 0.71B | 0.72B | 0.69B | 0.74B | 0.75B | 0.73B | 0.69B | 0.67B | 0.65B | 0.65B | 0.70B | 0.66B | 0.66B | 0.66B | 0.66B |
|
Other Non-Current Liabilities
|
| | | | 0.36B | 0.39B | 0.41B | 0.47B | 0.48B | 0.51B | 0.38B | 0.41B | 0.54B | 0.42B | 0.46B | 0.32B | 0.43B | 0.42B | 0.34B | 0.31B | 0.10B | 0.12B | 0.11B | 0.12B | 0.15B | 0.21B | 0.26B | 0.37B | 0.21B | 0.22B | 0.15B | 0.15B | 0.15B | 0.13B | 0.24B | 0.17B | 0.35B | 0.21B | 0.24B | 0.37B |
|
Total Non-Current Liabilities
|
| | | | 13.32B | 15.84B | 15.57B | 15.43B | 14.38B | 14.78B | 13.63B | 13.38B | 13.82B | 14.80B | 14.63B | 14.30B | 15.36B | 15.39B | 15.04B | 14.33B | 15.33B | 7.31B | 6.98B | 6.62B | 6.45B | 6.37B | 5.68B | 5.51B | 5.96B | 6.12B | 6.36B | 6.27B | 6.34B | 5.92B | 6.00B | 6.25B | 6.38B | 6.64B | 6.55B | 6.51B |
|
Total Liabilities
|
-4.96B | | | | 13.68B | 16.23B | 15.97B | 15.90B | 14.85B | 15.29B | 14.01B | 13.80B | 14.36B | 15.22B | 15.09B | 14.62B | 15.79B | 15.80B | 15.38B | 14.64B | 15.43B | 7.43B | 7.10B | 6.73B | 6.60B | 6.59B | 5.94B | 5.88B | 6.17B | 6.34B | 6.50B | 6.41B | 6.48B | 6.04B | 6.23B | 6.42B | 6.73B | 6.85B | 6.79B | 6.88B |
|
Total Debt
|
| | | | 2.55B | 3.58B | 3.77B | 3.64B | 3.85B | 3.82B | 3.89B | 4.11B | 4.26B | 3.93B | 3.83B | 3.91B | 4.48B | 4.41B | 4.51B | 3.86B | 3.46B | 2.61B | 2.48B | 2.26B | 2.00B | 2.01B | 1.54B | 1.66B | 1.37B | 1.39B | 1.43B | 1.34B | 1.09B | 1.04B | 0.97B | 0.97B | 1.00B | 0.90B | 0.76B | 0.88B |
|
Common Equity
|
4.96B | | | | 5.00B | 13.38B | 13.55B | 13.73B | 13.37B | 13.24B | 12.97B | 12.78B | 10.39B | 10.37B | 10.38B | 10.12B | 7.69B | 4.08B | 4.18B | 4.23B | 4.21B | 3.70B | 3.63B | 3.52B | 3.42B | 3.49B | 3.34B | 3.17B | 3.28B | 3.24B | 3.13B | 3.11B | 3.17B | 3.05B | 3.01B | 3.30B | 3.14B | 3.12B | 3.30B | 3.37B |
|
Shareholder's Equity
|
4.96B | | | | 5.00B | 13.38B | 13.55B | 13.73B | 13.37B | 13.24B | 12.97B | 12.78B | 10.39B | 10.37B | 10.38B | 10.12B | 7.69B | 4.08B | 4.18B | 4.23B | 4.21B | 3.70B | 3.63B | 3.52B | 3.42B | 3.49B | 3.34B | 3.17B | 3.28B | 3.24B | 3.13B | 3.11B | 3.17B | 3.05B | 3.01B | 3.30B | 3.14B | 3.12B | 3.30B | 3.37B |
|
Liabilities and Shareholders Equity
|
0.00B | | | | 18.68B | 29.62B | 29.52B | 29.63B | 28.26B | 28.53B | 27.06B | 26.66B | 24.78B | 25.63B | 25.51B | 24.78B | 23.52B | 19.93B | 19.59B | 18.91B | 19.69B | 11.17B | 10.73B | 10.25B | 10.02B | 10.08B | 9.29B | 9.06B | 9.44B | 9.58B | 9.63B | 9.52B | 9.66B | 9.09B | 9.24B | 9.72B | 9.87B | 9.97B | 10.08B | 10.25B |
|
Treasury Shares
|
| | | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.01B | | | | 0.00B | 0.01B | | | 0.01B | 0.01B | | | 0.01B | | | | 0.01B | | | | 0.01B | | | | 0.01B | | | |
|
Retained Earnings
|
| | | | 3.40B | 3.40B | 3.56B | 3.68B | 3.45B | 3.37B | 3.38B | 3.42B | -1.36B | -1.32B | -1.35B | -1.44B | -1.56B | -4.89B | -4.88B | -4.88B | -4.92B | -4.55B | -4.71B | -4.75B | -4.90B | -4.97B | -4.96B | -4.97B | -5.01B | -5.01B | -5.10B | -5.03B | -4.99B | -4.87B | -4.73B | -4.49B | -4.31B | -4.24B | -4.07B | -3.89B |