|
Cash & Equivalents
|
12.18B | 10.66B | 11.92B | 10.41B | 10.72B | 8.48B | 7.88B | 8.07B | 12.23B | 11.60B | 8.31B | 13.68B | 6.96B | 7.89B | 13.07B | 13.95B |
|
Short-term Investments
|
1.79B | 0.99B | | 0.72B | 0.44B | 0.82B | 0.51B | 0.70B | 0.61B | 0.62B | 0.70B | 0.60B | 0.60B | 4.09B | 4.29B | 3.54B |
|
Cash & Current Investments
|
13.97B | 11.65B | 11.92B | 11.13B | 11.15B | 9.29B | 8.39B | 8.77B | 12.84B | 12.22B | 9.01B | 14.28B | 7.56B | 11.98B | 17.36B | 17.49B |
|
Receivables - Net
|
3.93B | 3.76B | 3.53B | 3.99B | 2.91B | 4.25B | 2.33B | 2.66B | 2.55B | 1.60B | 1.60B | 1.66B | 6.75B | 6.54B | 7.21B | 6.80B |
|
Receivables - Other
|
2.02B | 2.24B | 1.48B | 1.87B | 1.58B | 2.91B | 1.20B | 1.06B | 0.56B | 1.07B | 1.73B | 0.69B | 1.00B | 0.82B | 0.64B | 0.95B |
|
Receivables
|
5.95B | 6.01B | 5.01B | 5.86B | 4.49B | 7.16B | 3.53B | 3.72B | 3.11B | 2.67B | 3.33B | 2.35B | 7.76B | 7.36B | 7.85B | 7.75B |
|
Raw Materials
|
1.96B | 2.02B | 2.01B | 1.81B | 1.87B | 1.67B | 1.20B | 1.20B | 1.25B | 1.42B | 1.40B | 1.65B | 1.44B | 1.39B | 1.08B | 1.16B |
|
Finished Goods
|
0.53B | 0.43B | 0.59B | 0.47B | 0.44B | 0.43B | 0.35B | 0.36B | 0.33B | 0.27B | 0.22B | 0.16B | 0.21B | 0.16B | 0.08B | 0.13B |
|
Inventory
|
2.49B | 2.45B | 2.60B | 2.29B | 2.31B | 2.10B | 1.55B | 1.55B | 1.58B | 1.68B | 1.62B | 1.81B | 1.65B | 1.55B | 1.16B | 1.29B |
|
Current Deferred Tax Assets
|
1.73B | 1.56B | 1.60B | 1.42B | 1.65B | -2.00B | | | | | | | | | | |
|
Prepaid Assets
|
3.95B | 4.23B | 5.25B | 4.02B | 4.49B | 4.97B | 4.21B | 4.56B | 1.86B | 2.38B | 2.10B | 2.09B | 3.47B | 2.61B | 2.64B | 2.52B |
|
Current Assets
|
48.94B | 48.12B | 50.93B | 49.43B | 51.35B | 47.38B | 42.50B | 43.89B | 49.73B | 49.15B | 38.42B | 39.16B | 29.54B | 29.12B | 32.91B | 34.48B |
|
Property, Plant & Equipment (Net)
|
2.97B | 12.43B | 12.46B | 12.85B | 12.98B | 10.08B | 10.18B | 10.31B | 10.65B | 10.36B | 5.79B | 6.21B | 5.69B | 5.33B | 5.50B | 5.73B |
|
Long-Term Investments
|
0.56B | 0.59B | 0.75B | 0.58B | 0.40B | 0.68B | 5.19B | 4.58B | 2.78B | 2.39B | 2.07B | 2.19B | 1.82B | 1.62B | 1.63B | 1.79B |
|
Goodwill
|
20.19B | 25.14B | 26.21B | 29.25B | 31.18B | 30.56B | 32.02B | 36.20B | 36.79B | 36.27B | 52.47B | 53.77B | 55.64B | 55.95B | 60.18B | 60.71B |
|
Intangibles
|
4.62B | 5.65B | 5.64B | 6.68B | 6.93B | 6.81B | 6.54B | 8.47B | 7.26B | 6.49B | 19.29B | 18.72B | 19.03B | 11.18B | 11.04B | 10.66B |
|
Goodwill & Intangibles
|
24.81B | 30.79B | 31.86B | 35.93B | 38.11B | 37.36B | 38.56B | 44.66B | 44.05B | 42.75B | 71.76B | 72.49B | 74.67B | 67.13B | 71.21B | 71.37B |
|
Long-Term Deferred Tax
|
4.20B | 3.22B | 3.50B | 3.97B | 3.05B | 6.46B | 4.69B | 5.08B | -0.18B | 5.09B | 4.92B | 8.18B | 7.37B | 6.26B | 6.66B | 6.98B |
|
Other Non-Current Assets
|
4.67B | 5.18B | 5.56B | 5.18B | 4.87B | 6.30B | 5.16B | 4.18B | 4.64B | 4.67B | 15.64B | 15.76B | 9.85B | 8.24B | 7.51B | 7.49B |
|
Non-Current Assets
|
60.09B | 65.34B | 65.50B | 69.78B | 74.29B | 69.89B | 67.99B | 73.58B | 75.62B | 74.24B | 113.77B | 116.81B | 69.44B | 68.97B | 102.33B | 102.69B |
|
Assets
|
109.02B | 113.45B | 116.43B | 119.21B | 125.64B | 117.27B | 110.50B | 117.47B | 125.36B | 123.38B | 152.19B | 155.97B | 98.98B | 98.08B | 135.24B | 137.18B |
|
Accounts Payables
|
7.44B | 7.80B | 8.52B | 7.95B | 7.46B | 6.86B | 6.03B | 6.21B | 6.45B | 6.56B | 4.90B | 4.03B | 3.96B | 4.05B | 4.13B | 4.03B |
|
Notes Payables
|
| | | 1.80B | 2.46B | 0.65B | 0.60B | 0.90B | 1.50B | 10.21B | 8.80B | 7.12B | 6.79B | 4.76B | 6.43B | 5.09B |
|
Payables
|
7.44B | 7.80B | 8.52B | 9.75B | 9.92B | 7.51B | 6.63B | 7.11B | 7.95B | 16.77B | 13.69B | 11.15B | 10.74B | 8.81B | 10.56B | 9.12B |
|
Accumulated Expenses
|
4.50B | 5.03B | 5.10B | 4.75B | 3.89B | -0.02B | 4.35B | 4.71B | 4.51B | 3.94B | 4.36B | 5.63B | 3.89B | 4.11B | 3.52B | 3.71B |
|
Other Accumulated Expenses
|
5.22B | 5.16B | 4.54B | 4.85B | 4.75B | 5.99B | 0.09B | 0.09B | 0.95B | 0.04B | 0.04B | 0.25B | 0.07B | 0.09B | | |
|
Short term Debt
|
4.17B | 6.78B | 8.46B | 9.18B | 6.86B | 5.73B | 6.46B | 7.51B | 6.99B | 10.21B | 8.80B | 7.12B | 6.79B | 4.76B | 6.43B | 5.09B |
|
Current Leases
|
| | | | | | | | | | 1.38B | 1.03B | 0.97B | 0.87B | 0.82B | 0.77B |
|
Current Taxes
|
3.83B | 4.22B | 3.31B | 4.95B | 4.63B | 5.08B | 2.85B | 3.23B | 4.22B | 3.05B | 2.84B | 3.20B | 2.29B | 2.20B | 2.27B | 2.03B |
|
Current Deferred Revenue
|
0.67B | 0.67B | 0.64B | 11.95B | 0.58B | 11.88B | 11.02B | 11.04B | 11.55B | 11.16B | 12.03B | 0.42B | 0.35B | 0.27B | 13.45B | 13.91B |
|
Curent Deferred Tax Liability
|
| | | | | 0.02B | | | | | | | | | | |
|
Total Current Liabilities
|
36.00B | 40.56B | 42.12B | 43.62B | 40.15B | 39.58B | 34.27B | 36.27B | 37.36B | 38.23B | 37.70B | 39.87B | 33.62B | 31.50B | 34.12B | 33.14B |
|
Non-Current Debt
|
21.93B | 21.85B | 22.86B | 24.09B | 32.86B | 34.99B | 33.43B | 34.66B | 39.84B | 35.60B | 54.10B | 54.22B | 44.92B | 46.19B | 50.12B | 49.88B |
|
Non-Current Deffered Revenue
|
3.56B | 3.67B | 3.85B | 4.49B | 4.11B | 3.69B | 3.77B | 3.60B | 3.75B | 3.44B | 3.85B | 3.76B | 3.58B | 3.50B | 3.53B | 3.62B |
|
Pension
|
15.95B | 15.98B | 18.37B | 20.42B | 16.24B | 18.26B | 16.50B | 17.07B | 16.72B | 17.00B | 17.14B | 17.18B | 14.44B | 9.60B | 10.81B | 9.43B |
|
Minority Interest
|
0.12B | 0.13B | 0.10B | 0.12B | 0.14B | 0.15B | 0.16B | 0.15B | 0.13B | 0.13B | 0.14B | 0.13B | 0.10B | 0.08B | 0.08B | 0.09B |
|
Liabilities from Discontinued Operations
|
| | | | | | | | | | 0.07B | 3.82B | | | | |
|
Non-Current Deferred Tax Liability
|
0.47B | 0.38B | 0.55B | 0.45B | 1.74B | 0.13B | 0.25B | 0.42B | 0.55B | 3.70B | 5.23B | 4.96B | 3.96B | 2.29B | | |
|
Operating Leases
|
| | | | | | | | | 5.10B | 3.88B | 2.72B | 2.46B | 2.19B | 2.57B | 2.65B |
|
Other Non-Current Liabilities
|
8.82B | 8.23B | 9.00B | 7.61B | 9.93B | -0.18B | 8.10B | 7.48B | 9.96B | 12.17B | 14.53B | 14.18B | 14.00B | 12.24B | 11.47B | 11.05B |
|
Total Non-Current Liabilities
|
77.45B | 82.05B | 87.20B | 92.62B | 93.36B | 105.44B | 87.97B | 91.60B | 97.67B | 94.28B | 116.68B | 121.06B | 99.01B | 92.98B | 101.15B | 98.73B |
|
Total Liabilities
|
86.27B | 90.28B | 96.20B | 100.23B | 103.29B | 105.26B | 96.07B | 99.08B | 107.63B | 106.45B | 131.20B | 135.24B | 113.00B | 105.22B | 112.63B | 109.78B |
|
Total Debt
|
26.10B | 28.62B | 31.32B | 33.27B | 39.72B | 40.72B | 39.89B | 42.17B | 46.82B | 45.81B | 62.90B | 61.33B | 51.70B | 50.95B | 56.55B | 54.97B |
|
Common Equity
|
22.75B | 23.17B | 20.24B | 18.98B | 22.93B | 12.01B | 14.42B | 18.39B | 17.73B | 16.93B | 20.98B | 20.73B | 19.00B | 22.02B | 22.61B | 27.39B |
|
Shareholder's Equity
|
22.75B | 23.17B | 20.24B | 18.98B | 22.93B | 12.01B | 14.42B | 18.39B | 17.73B | 16.93B | 20.98B | 20.73B | 19.00B | 22.02B | 22.61B | 27.39B |
|
Liabilities and Shareholders Equity
|
109.02B | 113.45B | 116.43B | 119.21B | 125.64B | 117.27B | 110.50B | 117.47B | 125.36B | 123.38B | 152.19B | 155.97B | 98.98B | 98.08B | 135.24B | 137.18B |
|
Treasury Shares
|
0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.02B | 0.02B | 0.02B | 1.35B | 1.35B |
|
Retained Earnings
|
-18.83B | -18.74B | -21.89B | -25.76B | -21.60B | -27.88B | 146.12B | 152.76B | 0.52B | 0.58B | -0.07B | 162.72B | 154.21B | 149.82B | 151.28B | 151.16B |