|
Cash & Equivalents
|
2.18B | 2.32B | 2.51B | 2.72B | 2.77B | 9.84B | 8.51B | 9.01B | 10.74B | 13.44B | 9.86B | 8.10B | 7.76B | 9.59B | 7.67B | 6.99B | 5.25B | 5.08B | 3.90B | 3.79B | 4.01B | 4.08B | 3.55B | 5.99B | 8.94B | 4.62B | 4.47B | 4.76B | 5.65B | 4.33B | 4.28B | 3.55B | 4.45B | 4.76B | 2.84B | 2.96B | 3.13B | 4.58B | 3.97B | 2.92B | 3.90B | 14.85B | 13.43B | 11.67B | 4.57B | 5.77B |
|
Short-term Investments
|
| | | | | | | | | | | | | | | | | | 0.01B | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash & Current Investments
|
2.18B | 2.32B | 2.51B | 2.72B | 2.77B | 9.84B | 8.51B | 9.01B | 10.74B | 13.44B | 9.86B | 8.10B | 7.76B | 9.59B | 7.67B | 6.99B | 5.25B | 5.08B | 3.91B | 3.79B | 4.01B | 4.08B | 3.55B | 5.99B | 8.94B | 4.62B | 4.47B | 4.76B | 5.65B | 4.33B | 4.28B | 3.55B | 4.45B | 4.76B | 2.84B | 2.96B | 3.13B | 4.58B | 3.97B | 2.92B | 3.90B | 14.85B | 13.43B | 11.67B | 4.57B | 5.77B |
|
Receivables - Net
|
| 8.55B | | | | 8.54B | 8.01B | 7.81B | 7.04B | 3.15B | 6.55B | 3.85B | 3.89B | 3.07B | 3.26B | 3.10B | 2.91B | 3.26B | 3.18B | 3.14B | 2.96B | 2.96B | 2.86B | 2.61B | 2.86B | 3.39B | 2.93B | 2.94B | 3.30B | 3.98B | 3.43B | 3.12B | 3.37B | 4.10B | 4.20B | 3.71B | 3.45B | 3.48B | 3.78B | 3.84B | 3.86B | 3.55B | 3.45B | 3.90B | 5.66B | 5.29B |
|
Receivables - Other
|
| 2.97B | | | | 2.92B | 2.95B | 3.02B | 3.03B | 3.36B | 2.92B | 3.23B | 3.29B | 3.38B | 0.18B | 3.50B | 3.44B | 0.94B | 3.49B | 3.45B | 3.57B | 0.21B | 3.59B | 3.63B | 3.80B | 0.20B | 3.88B | 0.19B | 0.21B | 0.21B | 0.20B | 0.22B | 0.24B | 0.24B | 0.29B | 0.29B | 0.31B | 0.26B | 0.28B | 0.29B | 0.31B | 0.32B | 0.30B | 0.34B | 0.41B | 0.40B |
|
Receivables
|
| 11.52B | | | | 11.46B | 10.96B | 10.83B | 10.07B | 6.51B | 9.47B | 7.08B | 7.19B | 6.45B | 3.45B | 6.60B | 6.34B | 4.20B | 6.67B | 6.60B | 6.53B | 3.16B | 6.46B | 6.24B | 6.65B | 3.59B | 6.82B | 3.13B | 3.51B | 4.18B | 3.63B | 3.34B | 3.60B | 4.35B | 4.49B | 4.00B | 3.75B | 3.75B | 4.06B | 4.13B | 4.17B | 3.87B | 3.75B | 4.23B | 6.07B | 5.69B |
|
Raw Materials
|
| 0.60B | | | | 0.68B | 0.83B | 0.76B | 0.67B | 0.55B | 0.74B | 0.82B | 0.91B | 1.08B | 1.12B | 1.53B | 1.39B | 1.17B | 1.02B | 0.96B | 0.99B | 1.19B | 1.31B | 2.10B | 2.01B | 1.48B | 1.59B | 1.82B | 2.57B | 2.92B | 3.50B | 3.30B | 3.60B | 2.97B | 2.65B | 2.97B | 2.54B | 2.94B | 4.73B | 4.96B | 5.21B | 5.44B | 6.19B | 5.11B | 4.46B | 4.14B |
|
Finished Goods
|
| 1.29B | | | | 1.52B | 1.52B | 1.34B | 1.18B | 1.17B | 1.25B | 1.22B | 1.23B | 1.24B | 1.31B | 1.32B | 1.38B | 1.27B | 1.28B | 1.22B | 1.23B | 1.20B | 1.25B | 1.37B | 1.46B | 1.20B | 1.20B | 1.30B | 1.37B | 1.59B | 1.82B | 2.02B | 1.95B | 2.19B | 2.00B | 1.35B | 2.00B | 1.67B | 1.32B | 2.37B | 2.47B | 2.37B | 2.39B | 2.99B | 2.71B | 2.21B |
|
Inventory
|
| 1.88B | | | | 2.20B | 2.35B | 2.10B | 1.85B | 1.72B | 1.99B | 2.04B | 2.14B | 2.31B | 2.43B | 2.85B | 2.77B | 2.45B | 2.30B | 2.18B | 2.22B | 2.39B | 2.56B | 3.48B | 3.47B | 2.67B | 2.79B | 3.12B | 3.94B | 4.51B | 5.32B | 5.32B | 5.55B | 5.16B | 4.64B | 4.32B | 4.54B | 4.61B | 6.05B | 7.33B | 7.68B | 7.81B | 8.58B | 8.10B | 7.16B | 6.35B |
|
Current Deferred Tax Assets
|
| 1.52B | | | | 1.21B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets
|
| 6.43B | | | | 6.47B | 6.06B | 5.24B | 4.99B | 2.69B | 4.28B | 3.09B | 6.10B | 3.08B | 3.75B | 3.33B | 3.16B | 3.28B | 2.67B | 2.64B | 2.62B | 2.43B | 2.55B | 3.13B | 2.79B | 2.47B | 2.27B | 2.18B | 2.40B | 2.46B | 2.91B | 3.05B | 3.23B | 3.56B | 3.13B | 3.04B | 3.03B | 3.05B | 3.03B | 3.94B | 3.52B | 3.38B | 3.78B | 4.00B | 4.83B | 3.75B |
|
Current Assets
|
| 22.03B | | | | 29.96B | 27.76B | 31.15B | 28.47B | 28.92B | 25.52B | 20.27B | 23.14B | 21.44B | 20.50B | 19.79B | 17.47B | 17.27B | 15.43B | 15.00B | 15.12B | 15.14B | 14.75B | 17.98B | 21.38B | 16.56B | 16.07B | 16.70B | 18.75B | 18.88B | 19.34B | 18.17B | 19.52B | 20.51B | 18.23B | 17.56B | 17.66B | 18.95B | 20.24B | 21.43B | 22.41B | 33.46B | 33.01B | 31.57B | 26.00B | 24.99B |
|
Property, Plant & Equipment (Net)
|
| 8.52B | | | | 9.89B | 9.70B | 9.67B | 9.58B | 6.38B | 9.50B | 6.69B | 6.73B | 6.27B | 6.34B | 6.21B | 6.18B | 6.14B | 6.14B | 6.14B | 6.00B | 6.05B | 5.71B | 5.59B | 5.71B | 5.62B | 5.57B | 5.48B | 5.51B | 5.61B | 5.50B | 5.51B | 5.63B | 5.78B | 5.99B | 6.01B | 6.09B | 5.99B | 6.00B | 5.82B | 5.74B | 5.66B | 5.41B | 5.41B | 6.12B | 6.00B |
|
Long-Term Investments
|
| | | | | | | | 2.70B | 2.65B | 2.62B | 2.62B | 2.63B | 2.54B | 2.60B | 2.52B | 2.51B | 2.40B | 2.41B | 2.42B | 2.35B | 2.30B | 2.29B | 2.30B | 2.30B | 2.20B | 2.21B | 2.21B | 2.29B | 2.21B | 2.25B | 2.26B | 2.27B | 2.16B | 2.23B | 2.28B | 2.29B | 2.20B | 2.25B | 2.29B | 2.32B | 0.93B | 0.94B | 0.96B | 1.00B | 0.95B |
|
Goodwill
|
25.95B | 25.96B | | | | 18.95B | 27.46B | 24.24B | 24.17B | 16.09B | 24.25B | 25.50B | 25.49B | 17.52B | 17.52B | 17.54B | 17.63B | | 17.59B | 17.59B | 17.59B | 18.31B | 18.30B | 17.44B | 17.44B | 0.56B | 18.02B | 18.02B | 18.09B | 0.30B | 18.30B | 18.31B | 18.31B | 17.40B | 17.42B | 17.73B | 17.99B | 17.99B | 8.20B | 17.99B | 17.99B | 18.09B | 18.09B | 16.73B | 23.77B | 23.77B |
|
Intangibles
|
0.05B | 2.06B | | | | 1.93B | 1.71B | 1.44B | 1.21B | 0.68B | 1.16B | 1.54B | 1.41B | 1.04B | 0.96B | 0.91B | 0.86B | 0.79B | 0.75B | 0.68B | 0.62B | 1.13B | 1.01B | 0.93B | 0.83B | 1.10B | 0.99B | 0.95B | 0.89B | 1.02B | 0.95B | 0.88B | 0.81B | 0.73B | 0.68B | 0.68B | 0.72B | 0.65B | 0.58B | 0.52B | 0.48B | 0.51B | 0.51B | 0.51B | 6.64B | 6.37B |
|
Goodwill & Intangibles
|
25.99B | 28.02B | | | | 20.88B | 29.17B | 25.68B | 25.38B | 16.77B | 25.42B | 27.04B | 26.90B | 18.56B | 18.48B | 18.44B | 18.49B | 0.79B | 18.33B | 18.26B | 18.20B | 19.43B | 19.31B | 18.37B | 18.28B | 1.66B | 19.01B | 18.97B | 18.98B | 1.32B | 19.25B | 19.18B | 19.11B | 18.14B | 18.10B | 18.41B | 18.72B | 18.64B | 8.78B | 18.50B | 18.46B | 18.60B | 18.59B | 17.24B | 30.40B | 30.14B |
|
Long-Term Deferred Tax
|
| 0.74B | | | | 4.07B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non-Current Assets
|
| 6.50B | | | | 10.88B | 10.73B | 11.56B | 12.71B | 14.45B | 13.60B | | | 12.60B | | | | 11.36B | | | | 8.92B | | | | 10.54B | | | | 11.67B | | | | 10.54B | | | | | | | | | | | | |
|
Non-Current Assets
|
| 43.04B | | | | 49.95B | 49.60B | 46.92B | 50.35B | 50.71B | 51.14B | 47.20B | 47.79B | 39.96B | 41.12B | 40.08B | 40.05B | 38.22B | 36.33B | 36.14B | 35.64B | 36.66B | 37.49B | 36.53B | 36.86B | 37.46B | 37.38B | 37.43B | 37.69B | 0.70B | 38.53B | 38.15B | 38.15B | 0.63B | 37.36B | 37.99B | 38.76B | 38.20B | 38.36B | 38.28B | 38.45B | 37.80B | 37.31B | 36.28B | 51.34B | 50.91B |
|
Assets
|
| 65.07B | | | | 79.92B | 77.35B | 78.06B | 78.82B | 79.63B | 76.66B | 67.47B | 70.93B | 61.41B | 61.62B | 59.88B | 57.51B | 55.49B | 51.76B | 51.14B | 50.76B | 51.80B | 52.24B | 54.52B | 58.24B | 54.02B | 53.45B | 54.13B | 56.44B | 57.70B | 57.87B | 56.32B | 57.67B | 57.12B | 55.59B | 55.55B | 56.41B | 57.15B | 58.60B | 59.71B | 60.85B | 71.26B | 70.33B | 67.85B | 77.34B | 75.91B |
|
Accounts Payables
|
| 4.89B | | | | 5.83B | 4.91B | 5.29B | 5.03B | 4.95B | 5.54B | 5.19B | 5.72B | 6.07B | 5.95B | 6.24B | 6.14B | 6.09B | 5.79B | 5.48B | 5.20B | 5.59B | 5.33B | 5.48B | 6.00B | 5.38B | 5.20B | 5.53B | 6.53B | 7.00B | 6.55B | 5.67B | 6.86B | 8.72B | 6.54B | 5.50B | 5.60B | 7.14B | 8.12B | 10.12B | 10.09B | 11.06B | 10.75B | 9.32B | 8.66B | 7.73B |
|
Payables
|
| 4.89B | | | | 5.83B | 4.91B | 5.29B | 5.03B | 4.95B | 5.54B | 5.19B | 5.72B | 6.07B | 5.95B | 6.24B | 6.14B | 6.09B | 5.79B | 5.48B | 5.20B | 5.59B | 5.33B | 5.48B | 6.00B | 5.38B | 5.20B | 5.53B | 6.53B | 7.00B | 6.55B | 5.67B | 6.86B | 8.72B | 6.54B | 5.50B | 5.60B | 7.14B | 8.12B | 10.12B | 10.09B | 11.06B | 10.75B | 9.32B | 8.66B | 7.73B |
|
Accumulated Expenses
|
0.70B | 0.71B | | | | 2.90B | 2.07B | 2.21B | 2.21B | 1.25B | 1.74B | 1.19B | 1.31B | 1.16B | 1.03B | 1.19B | 1.19B | 1.41B | 1.14B | 1.26B | 1.45B | 1.52B | 1.01B | 0.97B | 1.18B | 1.39B | 1.15B | 1.40B | 1.58B | 1.78B | 1.16B | 1.20B | 1.24B | 1.40B | 1.28B | 1.44B | 1.57B | 1.72B | 1.03B | 1.08B | 1.17B | 1.36B | 0.90B | 1.05B | 1.55B | 1.87B |
|
Other Accumulated Expenses
|
| 4.69B | | | | 6.31B | 6.28B | 5.51B | 5.41B | 3.72B | 5.13B | 4.37B | 4.66B | 3.84B | 4.49B | 3.91B | 3.84B | 3.84B | 3.77B | 3.65B | 4.69B | 4.00B | 4.28B | 4.92B | 4.77B | 4.26B | 4.06B | 3.74B | 3.94B | 4.49B | 5.12B | 4.94B | 4.67B | 4.62B | 4.38B | 4.32B | 4.49B | 4.16B | 4.50B | 4.72B | 4.65B | 4.59B | 4.39B | 4.53B | 4.77B | 4.75B |
|
Short term Debt
|
| 0.89B | | | | 0.69B | 0.91B | 0.96B | 0.91B | 3.52B | 3.52B | 2.01B | 2.07B | 3.85B | 3.92B | 3.85B | 2.33B | 2.00B | 2.07B | 2.11B | 2.21B | 4.42B | 4.51B | 5.16B | 5.73B | 3.75B | 3.73B | 3.53B | 3.74B | 3.55B | 3.79B | 4.60B | 4.74B | 4.61B | 5.35B | 5.00B | 4.49B | 4.87B | 4.96B | 3.77B | 3.86B | 4.74B | 4.61B | 5.15B | 6.80B | 4.61B |
|
Current Taxes
|
| 0.71B | | | | 0.48B | 0.40B | 0.46B | 0.37B | 0.16B | 0.54B | 0.76B | 0.47B | 0.43B | 0.41B | 0.44B | 0.48B | 0.38B | 0.29B | 0.24B | 0.16B | 0.19B | 0.17B | 0.20B | 0.20B | 0.15B | 0.12B | 0.13B | 0.15B | 0.17B | 0.17B | 0.15B | 0.14B | 0.18B | 0.21B | 0.20B | 0.21B | 0.15B | 0.18B | 0.18B | 0.15B | 0.28B | 0.31B | 0.28B | 0.26B | 0.32B |
|
Current Deferred Revenue
|
| 5.13B | | | | 5.15B | 5.15B | 4.82B | 4.75B | 3.00B | 4.71B | 3.83B | 3.83B | 3.13B | 3.13B | 3.16B | 3.17B | 5.80B | 3.15B | 3.14B | 3.23B | 0.08B | 6.00B | 3.27B | 3.34B | 0.07B | 6.30B | 6.30B | 6.40B | 0.07B | 6.40B | 6.30B | 6.40B | 3.45B | 3.53B | 3.62B | 3.65B | 6.94B | 3.72B | 3.78B | 3.80B | 7.48B | 3.90B | 4.17B | 5.31B | 10.34B |
|
Total Current Liabilities
|
| 19.76B | | | | 21.99B | 20.35B | 20.60B | 19.48B | 22.53B | 21.69B | 17.58B | 18.28B | 18.92B | 19.34B | 19.08B | 17.41B | 17.20B | 16.46B | 16.08B | 17.16B | 19.16B | 18.75B | 20.20B | 21.61B | 18.74B | 17.93B | 17.98B | 19.64B | 20.69B | 20.47B | 20.19B | 21.30B | 23.17B | 21.48B | 20.25B | 20.17B | 21.88B | 22.64B | 23.75B | 23.86B | 25.97B | 24.90B | 24.54B | 27.35B | 24.64B |
|
Non-Current Debt
|
| 0.48B | | | | 15.10B | 15.23B | 15.25B | 15.35B | 12.17B | 12.27B | 11.90B | 14.53B | 10.18B | 10.04B | 9.97B | 9.96B | 10.14B | 10.28B | 10.33B | 10.45B | 9.39B | 9.36B | 11.55B | 13.73B | 12.19B | 11.96B | 12.30B | 12.49B | 9.90B | 10.28B | 8.90B | 9.14B | 7.85B | 7.58B | 8.37B | 8.87B | 7.49B | 7.84B | 7.49B | 7.94B | 13.50B | 13.27B | 12.38B | 16.85B | 17.76B |
|
Non-Current Deffered Revenue
|
| 3.11B | | | | 3.56B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Pension
|
| 2.61B | | | | 3.43B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Minority Interest
|
| 0.40B | | | | 0.38B | 0.39B | 0.39B | 0.40B | 0.07B | 0.07B | | | | | | | 0.04B | | | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.04B | 0.05B | 0.06B | 0.06B | 0.06B | 0.05B | 0.05B | 0.06B | | | | | |
|
Liabilities from Discontinued Operations
|
| | | | | | | 0.73B | 0.20B | 5.68B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.06B | 0.03B | | | | |
|
Non-Current Deferred Tax Liability
|
| 0.57B | | | | 1.24B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non-Current Liabilities
|
| 7.65B | | | | 8.90B | 10.14B | 10.20B | 11.16B | 8.87B | 11.13B | 8.94B | 9.07B | 8.79B | 8.25B | 6.86B | 6.68B | 6.88B | 6.68B | 6.49B | 5.57B | 6.10B | 6.88B | 6.51B | 6.69B | 7.00B | 7.30B | 7.25B | 7.23B | 7.10B | 6.76B | 6.65B | 6.58B | 6.19B | 6.47B | 6.50B | 6.70B | 6.55B | 6.66B | 6.74B | 6.91B | 6.91B | 6.87B | 7.01B | 8.67B | 8.75B |
|
Total Non-Current Liabilities
|
| -7.65B | | | | -8.90B | -10.14B | -10.20B | -11.16B | -8.87B | -11.13B | -8.94B | -9.07B | -8.79B | -8.25B | -6.86B | -6.68B | 7.39B | -6.68B | -6.49B | -5.57B | -6.10B | -6.88B | -6.51B | -6.69B | -7.00B | -7.30B | -7.25B | -7.23B | 0.22B | -6.76B | -6.65B | -6.58B | 0.20B | -6.47B | -6.50B | -6.70B | -6.55B | -6.66B | -6.74B | -6.91B | -6.91B | -6.87B | -7.01B | -8.67B | -8.75B |
|
Total Liabilities
|
| | | | | | | | | | | | | | | | | 14.28B | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Debt
|
| 1.38B | | | | 15.79B | 16.14B | 16.21B | 16.27B | 15.69B | 15.79B | 13.91B | 16.60B | 14.03B | 13.96B | 13.82B | 12.29B | 12.14B | 12.35B | 12.45B | 12.66B | 13.82B | 13.87B | 16.71B | 19.46B | 15.94B | 15.69B | 15.83B | 16.23B | 13.45B | 14.07B | 13.50B | 13.88B | 12.46B | 12.93B | 13.38B | 13.35B | 12.36B | 12.80B | 11.26B | 11.80B | 18.25B | 17.88B | 17.53B | 23.65B | 22.36B |
|
Common Equity
|
39.68B | 39.02B | | | | 38.55B | 31.63B | 32.02B | 32.83B | 35.25B | 31.57B | 29.05B | 29.05B | 23.50B | 23.99B | 23.97B | 23.46B | 21.27B | 18.34B | 18.24B | 17.58B | 17.15B | 17.24B | 16.26B | 16.21B | 16.10B | 16.26B | 16.61B | 17.07B | 20.02B | 20.36B | 20.58B | 20.66B | 19.91B | 20.06B | 20.42B | 20.68B | 21.24B | 28.24B | 21.73B | 22.13B | 24.88B | 25.28B | 23.93B | 24.47B | 24.75B |
|
Shareholder's Equity
|
39.68B | 39.02B | | | | 38.55B | 31.63B | 32.02B | 32.83B | 35.25B | 31.57B | 29.05B | 29.05B | 23.50B | 23.99B | 23.97B | 23.46B | 21.27B | 18.34B | 18.24B | 17.58B | 17.15B | 17.24B | 16.26B | 16.21B | 16.10B | 16.26B | 16.61B | 17.07B | 20.02B | 20.36B | 20.58B | 20.66B | 19.91B | 20.06B | 20.42B | 20.68B | 21.24B | 28.24B | 21.73B | 22.13B | 24.88B | 25.28B | 23.93B | 24.47B | 24.75B |
|
Liabilities and Shareholders Equity
|
| 65.07B | | | | 79.92B | 77.35B | 78.06B | 78.82B | 79.63B | 76.66B | 67.47B | 70.93B | 61.41B | 61.62B | 59.88B | 57.51B | 55.49B | 51.76B | 51.14B | 50.76B | 51.80B | 52.24B | 54.52B | 58.24B | 54.02B | 53.45B | 54.13B | 56.44B | 57.70B | 57.87B | 56.32B | 57.67B | 57.12B | 55.59B | 55.55B | 56.41B | 57.15B | 58.60B | 59.71B | 60.85B | 71.26B | 70.33B | 67.85B | 77.34B | 75.91B |
|
Retained Earnings
|
| -2.25B | | | | -5.01B | -5.09B | -5.17B | -5.18B | -6.60B | -6.12B | -3.54B | -3.36B | -7.24B | -6.06B | -5.31B | -5.02B | -5.90B | -8.03B | -7.76B | -7.96B | -7.63B | -7.41B | -8.38B | -8.38B | -8.38B | -8.33B | -8.23B | -7.99B | -5.60B | -5.24B | -5.14B | -4.89B | -5.35B | -5.00B | -4.74B | -4.43B | -3.95B | -3.73B | -3.58B | -3.24B | -2.98B | -2.93B | -3.09B | -3.02B | -2.81B |
|
Treasury Shares
|
0.02B | 0.02B | | | | | 0.07B | 0.07B | 0.06B | 0.06B | 0.04B | 0.05B | 0.05B | 137.79B | | 0.10B | 0.16B | 222.23B | 0.05B | 0.09B | 0.13B | 0.15B | 0.01B | 0.02B | 0.02B | 0.02B | | | | 0.02B | 0.01B | 0.01B | 0.03B | 0.03B | 0.00B | 0.01B | 0.02B | 0.05B | | 0.00B | 0.01B | 0.06B | 0.00B | 0.01B | 0.01B | 0.08B |