|
Cash & Equivalents
|
0.51B | 0.53B | 0.50B | 1.45B | 2.33B | 1.95B | 2.42B | 2.51B | 2.56B | 2.02B | 3.57B | 2.89B | 2.48B | 3.77B | 4.03B | 4.51B |
|
Cash & Current Investments
|
0.51B | 0.53B | 0.50B | 1.45B | 2.33B | 1.95B | 2.42B | 2.51B | 2.56B | 2.02B | 3.57B | 2.89B | 2.48B | 3.77B | 4.03B | 4.51B |
|
Receivables - Net
|
| | | 3.29B | 3.37B | 3.37B | 3.37B | 3.52B | 3.32B | 3.34B | 3.42B | 3.57B | 3.57B | 3.56B | 3.73B | 3.96B |
|
Receivables - Other
|
| | | 0.58B | 0.31B | 0.64B | 0.65B | 0.60B | 0.58B | 0.61B | 0.69B | 0.59B | 0.30B | 0.67B | 0.37B | 0.65B |
|
Receivables
|
| | | 3.88B | 3.69B | 4.01B | 4.02B | 4.12B | 3.90B | 3.95B | 4.10B | 4.16B | 3.87B | 4.23B | 4.10B | 4.60B |
|
Inventory
|
| | | 2.15B | 2.26B | 2.26B | 2.13B | 1.96B | 1.99B | 2.02B | 2.12B | 1.94B | 2.16B | 2.28B | 2.30B | 2.23B |
|
Current Deferred Tax Assets
|
| | | 0.99B | 0.98B | 1.04B | 1.04B | 1.00B | 0.96B | 0.98B | 1.05B | 0.97B | 0.93B | 1.06B | 1.12B | 1.07B |
|
Prepaid Assets
|
| | | 0.42B | 0.63B | 0.60B | 0.48B | 0.39B | 0.52B | 0.44B | 0.48B | 0.53B | 0.60B | 0.64B | 0.70B | 0.73B |
|
Current Assets
|
| | | 8.32B | 9.60B | 9.24B | 9.47B | 9.41B | 9.37B | 8.81B | 10.64B | 9.90B | 9.73B | 11.31B | 11.89B | 12.50B |
|
Property, Plant & Equipment (Net)
|
| | | 2.31B | 2.33B | 2.36B | 2.35B | 2.50B | 2.44B | 2.46B | 2.54B | 2.55B | 2.85B | 2.96B | 3.01B | 3.09B |
|
Goodwill
|
| | | 12.81B | 12.92B | 12.93B | 12.91B | 12.94B | 12.93B | 13.12B | 13.14B | 13.14B | 0.22B | 13.42B | 13.44B | 13.49B |
|
Intangibles
|
| | | 1.52B | 1.49B | 1.42B | 1.33B | 1.25B | 1.17B | 1.20B | 1.13B | 1.08B | 1.24B | 1.22B | 1.16B | 1.13B |
|
Goodwill & Intangibles
|
| | | 14.33B | 14.42B | 14.35B | 14.25B | 14.19B | 14.10B | 14.31B | 14.27B | 14.21B | 1.46B | 14.64B | 14.60B | 14.62B |
|
Long-Term Deferred Tax
|
| | | 1.55B | 4.34B | 4.35B | 4.28B | 4.47B | 4.41B | 4.37B | 4.31B | 4.47B | 4.46B | 4.52B | 4.47B | 4.49B |
|
Other Non-Current Assets
|
| | | 1.02B | 1.95B | 2.01B | 2.04B | 1.88B | 1.88B | 1.91B | 2.10B | 1.95B | 1.93B | 2.08B | 2.15B | 2.21B |
|
Non-Current Assets
|
| | | 19.22B | 23.03B | 23.07B | 22.91B | 23.04B | 22.84B | 23.05B | 23.22B | 23.19B | 23.85B | 24.19B | 24.23B | 24.41B |
|
Assets
|
| | | 27.54B | 32.64B | 32.31B | 32.38B | 32.45B | 32.21B | 31.85B | 33.85B | 33.09B | 33.59B | 35.50B | 36.13B | 36.91B |
|
Accounts Payables
|
| | | 2.94B | 2.98B | 2.83B | 2.77B | 2.95B | 2.93B | 2.82B | 2.91B | 3.04B | 3.15B | 2.98B | 2.99B | 3.25B |
|
Notes Payables
|
| | | 0.01B | 0.01B | 0.01B | 0.01B | 1.01B | 1.01B | 1.01B | 1.01B | 1.50B | 2.00B | 2.00B | 2.00B | 0.51B |
|
Payables
|
| | | 2.96B | 2.98B | 2.84B | 2.78B | 3.95B | 3.94B | 3.83B | 3.92B | 4.54B | 5.15B | 4.98B | 4.99B | 3.76B |
|
Accumulated Expenses
|
| | | | | | | 1.52B | | 1.24B | 1.42B | 1.52B | 1.34B | 1.36B | 1.54B | 1.67B |
|
Other Accumulated Expenses
|
| | | 2.19B | 3.04B | 2.57B | 2.75B | 1.49B | 2.99B | 1.35B | 1.41B | 1.55B | 1.58B | 1.43B | 1.54B | 1.59B |
|
Short term Debt
|
| | | 0.01B | 0.19B | 0.01B | 0.01B | 1.01B | 1.01B | 1.01B | 1.01B | 1.50B | 2.00B | 2.00B | 2.00B | 0.51B |
|
Current Deferred Revenue
|
| | | 2.53B | 2.68B | 2.67B | 2.61B | 2.62B | 2.57B | 2.56B | 2.62B | 2.63B | 2.61B | 2.72B | 2.78B | 2.90B |
|
Total Current Liabilities
|
| | | 7.19B | 8.24B | 7.58B | 7.57B | 8.98B | 8.86B | 8.32B | 8.67B | 9.55B | 9.97B | 9.75B | 10.07B | 9.11B |
|
Non-Current Debt
|
| | | 8.23B | 10.23B | 10.23B | 10.25B | 8.44B | 8.25B | 8.23B | 9.31B | 7.45B | 6.76B | 8.27B | 8.28B | 9.49B |
|
Pension
|
| | | 0.55B | 5.37B | 5.17B | 5.37B | 5.78B | 5.62B | 5.46B | 5.39B | 5.58B | 5.44B | 5.35B | 5.29B | 5.45B |
|
Minority Interest
|
0.23B | 0.22B | 0.20B | 0.23B | 0.20B | 0.21B | 0.16B | 0.17B | 0.18B | 0.18B | 0.18B | 0.19B | 0.21B | 0.22B | 0.20B | 0.21B |
|
Non-Current Deferred Tax Liability
|
| | | 0.51B | 0.06B | 0.08B | 0.06B | 0.15B | 0.07B | 0.06B | 0.06B | 0.17B | 0.16B | 0.17B | 0.17B | 0.24B |
|
Other Non-Current Liabilities
|
| | | 1.60B | 1.83B | 1.93B | 1.83B | 1.88B | 1.81B | 1.80B | 1.92B | 1.80B | 1.84B | 2.00B | 2.10B | 2.06B |
|
Total Non-Current Liabilities
|
| | | 16.34B | 23.91B | 23.06B | 23.25B | 23.27B | 22.80B | 22.06B | 23.42B | 22.64B | 22.33B | 23.54B | 23.81B | 24.25B |
|
Total Liabilities
|
-16.58B | -17.05B | -16.88B | 17.95B | 25.74B | 24.99B | 25.08B | 25.14B | 24.61B | 23.86B | 25.34B | 24.44B | 24.17B | 25.55B | 25.91B | 26.31B |
|
Total Debt
|
| | | 8.25B | 10.42B | 10.24B | 10.26B | 9.44B | 9.26B | 9.24B | 10.31B | 8.95B | 8.76B | 10.28B | 10.28B | 10.00B |
|
Common Equity
|
16.58B | 17.05B | 16.88B | 9.36B | 6.70B | 7.11B | 7.14B | 7.14B | 7.42B | 7.82B | 8.34B | 8.46B | 9.21B | 9.73B | 10.02B | 10.39B |
|
Shareholder's Equity
|
16.58B | 17.05B | 16.88B | 9.36B | 6.70B | 7.11B | 7.14B | 7.14B | 7.42B | 7.82B | 8.34B | 8.46B | 9.21B | 9.73B | 10.02B | 10.39B |
|
Liabilities and Shareholders Equity
|
| | | 27.54B | 32.64B | 32.31B | 32.38B | 32.45B | 32.21B | 31.85B | 33.85B | 33.09B | 33.59B | 35.50B | 36.13B | 36.91B |
|
Treasury Shares
|
| | | | 0.00B | 0.00B | 0.00B | | | | | 0.00B | | 0.00B | 0.00B | 0.00B |
|
Retained Earnings
|
| | | -1.88B | 0.18B | 0.58B | 0.94B | 1.33B | 1.69B | 2.10B | 2.56B | 3.26B | 3.81B | 4.29B | 4.71B | 5.28B |