|
Cash & Equivalents
|
13.28B | 10.93B | 8.04B | 11.30B | 12.16B | 15.13B | 17.43B | 6.29B | 7.00B | 5.17B | 4.54B | 4.86B | 4.30B | 3.15B | 3.23B | 3.25B | 3.71B |
|
Short-term Investments
|
0.06B | 0.77B | | | | | | | | | | | | | | | |
|
Cash & Current Investments
|
13.33B | 11.70B | 8.04B | 11.30B | 12.16B | 15.13B | 17.43B | 6.29B | 7.00B | 5.17B | 4.54B | 4.86B | 4.30B | 3.15B | 3.23B | 3.25B | 3.71B |
|
Receivables - Net
|
17.17B | 19.01B | 18.69B | 16.87B | 16.21B | 14.06B | 4.91B | 4.22B | 4.51B | 5.24B | 6.14B | 5.38B | 5.54B | 4.55B | 4.24B | 5.12B | 5.69B |
|
Receivables - Other
|
3.44B | 2.99B | 3.16B | 3.25B | 3.14B | 2.95B | 1.32B | 1.70B | 1.89B | 2.02B | 1.95B | 2.09B | 2.33B | 1.38B | 1.35B | 2.18B | 1.98B |
|
Receivables
|
20.61B | 21.99B | 21.86B | 20.12B | 19.35B | 17.01B | 6.22B | 5.92B | 6.41B | 7.27B | 8.09B | 7.47B | 7.87B | 5.92B | 5.59B | 7.30B | 7.67B |
|
Raw Materials
|
2.04B | 2.04B | 2.62B | 2.22B | 2.20B | 2.44B | 1.47B | 1.38B | | | | | | | | | |
|
Finished Goods
|
4.09B | 4.43B | 4.87B | 4.09B | 3.85B | 3.97B | 2.82B | 3.10B | | | | | | | | | |
|
Inventory
|
6.13B | 6.47B | 7.49B | 6.32B | 6.05B | 6.42B | 4.29B | 4.48B | 5.79B | 6.06B | 5.73B | 5.96B | 7.93B | 7.61B | 6.86B | 7.72B | 8.51B |
|
Current Deferred Tax Assets
|
4.98B | | | | 3.89B | 2.75B | 1.05B | | | | | | | | | | |
|
Prepaid Assets
|
13.87B | 15.32B | 14.10B | 13.36B | 13.13B | 11.82B | 4.50B | 3.58B | 5.12B | 5.05B | 3.88B | 4.44B | 4.40B | 4.43B | 3.65B | 4.67B | 4.54B |
|
Current Assets
|
52.54B | 54.18B | 51.02B | 50.64B | 50.36B | 50.15B | 51.79B | 18.47B | 22.32B | 21.39B | 20.18B | 20.65B | 22.17B | 19.74B | 17.98B | 20.76B | 22.45B |
|
Property, Plant & Equipment (Net)
|
11.26B | 11.76B | 12.29B | 11.95B | 11.46B | 11.34B | 1.49B | 1.74B | 1.88B | 2.20B | 2.79B | 2.63B | 2.55B | 2.77B | 2.83B | 2.91B | 3.05B |
|
Goodwill
|
33.11B | 38.48B | 44.55B | 31.07B | 31.12B | 5.69B | 5.68B | 5.62B | 5.62B | 5.97B | 6.37B | 6.38B | 6.80B | 8.54B | 8.59B | 8.63B | 8.71B |
|
Intangibles
|
6.60B | 7.85B | 4.70B | 4.51B | 3.17B | 2.13B | 2.01B | | | | | | | | | | |
|
Goodwill & Intangibles
|
39.71B | 46.33B | 0.27B | 35.58B | 34.29B | 7.82B | 7.69B | 5.62B | 5.62B | 5.97B | 6.37B | 6.38B | 6.80B | 8.54B | 8.59B | 8.63B | 8.71B |
|
Long-Term Deferred Tax
|
1.75B | 2.07B | 1.28B | 1.58B | 1.35B | 0.74B | 0.22B | | | | | | | | | | |
|
Other Non-Current Assets
|
11.29B | 12.22B | 10.76B | 10.59B | 9.56B | 8.45B | 46.33B | 3.16B | 3.10B | 5.07B | 4.12B | 5.03B | 7.09B | 7.44B | 7.61B | 7.61B | 7.56B |
|
Non-Current Assets
|
62.26B | 70.32B | 78.50B | 58.13B | 55.31B | 53.06B | 55.09B | 10.52B | 10.60B | 13.23B | 13.29B | 14.03B | 16.44B | 18.76B | 19.03B | 19.15B | 19.32B |
|
Assets
|
114.80B | 124.50B | 129.52B | 108.77B | 105.68B | 103.21B | 106.88B | 28.99B | 32.91B | 34.62B | 33.47B | 34.68B | 38.60B | 38.49B | 37.00B | 39.91B | 41.77B |
|
Accounts Payables
|
14.81B | 14.37B | 14.75B | 13.35B | 14.02B | 15.90B | 10.19B | 11.10B | 13.28B | 14.82B | 14.79B | 14.70B | 16.07B | 15.30B | 14.05B | 16.90B | 18.05B |
|
Notes Payables
|
1.85B | | | 0.54B | 0.43B | 0.53B | | | | | | | | | | | |
|
Payables
|
16.66B | 14.37B | 14.75B | 13.89B | 14.45B | 16.44B | 10.19B | 11.10B | 13.28B | 14.82B | 14.79B | 14.70B | 16.07B | 15.30B | 14.05B | 16.90B | 18.05B |
|
Accumulated Expenses
|
4.07B | 4.26B | 4.00B | 4.06B | 4.44B | 4.21B | 0.75B | 0.76B | 0.89B | 1.14B | | | | | | | |
|
Other Accumulated Expenses
|
14.07B | 15.30B | 14.46B | 13.50B | 12.51B | 12.08B | 6.24B | 5.72B | 6.95B | 8.85B | 10.14B | 10.84B | 11.88B | 10.67B | 10.21B | 10.38B | 10.36B |
|
Short term Debt
|
1.85B | 7.05B | 8.08B | 6.65B | 5.98B | 3.49B | 2.19B | 0.08B | 1.07B | 1.46B | 0.36B | 0.67B | 1.11B | 0.22B | 0.23B | 1.41B | 0.84B |
|
Current Taxes
|
0.91B | 0.80B | 1.05B | 0.85B | 1.20B | 1.02B | 0.24B | 0.23B | 0.21B | 0.34B | | | | | | | |
|
Current Deferred Revenue
|
6.18B | 6.73B | 7.45B | 7.49B | 6.48B | 6.14B | 1.05B | 0.92B | 1.01B | | | | | | | | |
|
Curent Deferred Tax Liability
|
0.08B | | | | | | | | | | | | | | | | |
|
Total Current Liabilities
|
43.00B | 49.40B | 50.44B | 46.67B | 45.52B | 43.73B | 42.19B | 18.81B | 22.41B | 25.13B | 25.29B | 26.22B | 29.06B | 26.19B | 24.49B | 28.69B | 29.26B |
|
Non-Current Debt
|
13.98B | 15.26B | 22.55B | 21.79B | 16.61B | 16.04B | 6.68B | 6.74B | 6.75B | 4.52B | 4.78B | 5.54B | 6.39B | 10.80B | 9.25B | 8.26B | 8.82B |
|
Non-Current Deffered Revenue
|
3.25B | 3.30B | 3.45B | 3.37B | 3.91B | 3.93B | 0.81B | | | | | | | | | | |
|
Pension
|
6.43B | 6.75B | 5.41B | 7.78B | 5.10B | 6.38B | 2.20B | | | | | | | | | | |
|
Minority Interest
|
0.25B | 0.33B | 0.38B | 0.40B | 0.39B | 0.40B | 0.38B | | | | | | | | | | |
|
Liabilities from Discontinued Operations
|
| | | | | | 22.45B | | | | | | | | | | |
|
Non-Current Deferred Tax Liability
|
4.23B | 5.24B | 5.16B | 2.95B | 2.67B | 2.86B | 1.81B | | | | | | | | | | |
|
Other Non-Current Liabilities
|
17.05B | 19.06B | 17.52B | 17.48B | 15.89B | 16.30B | 7.41B | 7.33B | 7.16B | 5.61B | 4.59B | 5.15B | 4.80B | 4.53B | 4.33B | 4.28B | 4.04B |
|
Total Non-Current Liabilities
|
-17.05B | -19.06B | -17.52B | -17.48B | -15.89B | -16.30B | -7.41B | -7.33B | -7.16B | -5.61B | -4.59B | -5.15B | -4.80B | -4.53B | -4.33B | -4.28B | -4.04B |
|
Total Debt
|
15.83B | 22.30B | 30.63B | 28.44B | 22.59B | 19.52B | 8.87B | 6.81B | 7.82B | 5.99B | 5.14B | 6.22B | 7.49B | 11.01B | 9.48B | 9.67B | 9.67B |
|
Common Equity
|
40.76B | 40.78B | 39.00B | 22.83B | 27.66B | 27.13B | 28.15B | -3.89B | -3.41B | -0.64B | -1.19B | -2.27B | -1.64B | -3.02B | -1.07B | -1.32B | -0.35B |
|
Shareholder's Equity
|
40.76B | 40.78B | 39.00B | 22.83B | 27.66B | 27.13B | 28.15B | -3.89B | -3.41B | -0.64B | -1.19B | -2.27B | -1.64B | -3.02B | -1.07B | -1.32B | -0.35B |
|
Liabilities and Shareholders Equity
|
114.80B | 124.50B | 129.52B | 108.77B | 105.68B | 103.21B | 106.88B | 28.99B | 32.91B | 34.62B | 33.47B | 34.68B | 38.60B | 38.49B | 37.00B | 39.91B | 41.77B |
|
Retained Earnings
|
-3.25B | -3.84B | -3.50B | 21.52B | 25.56B | 29.16B | 32.09B | -3.50B | -2.39B | -0.21B | -1.23B | -1.96B | -2.47B | -4.49B | -2.36B | -2.68B | -2.03B |
|
Treasury Shares
|
0.02B | 0.02B | 0.02B | 0.03B | 0.03B | 0.04B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B |