|
Cash & Equivalents
|
2.49B | 2.26B | 0.11B | 2.67B | 2.61B | 2.17B | 2.33B | 3.47B | 3.14B | 3.14B | 3.10B | 2.49B | 3.40B | 3.35B | 3.26B | 3.34B | 3.33B | 3.08B | 2.91B | 2.87B | 2.15B | 2.04B | 2.08B | 1.88B | 1.92B | 2.00B | 1.83B | 2.02B | 2.39B | 2.04B | 1.16B | 1.25B | 0.88B | 1.05B | 2.66B | 2.76B | 4.01B | 3.27B | 3.79B | 2.38B | 1.85B | 1.86B | 1.68B | 1.94B | 2.19B | 1.95B | 2.32B | 2.16B | 2.45B | 2.43B | 2.34B | 2.61B | 2.49B | 2.89B | 2.95B | 2.47B | 2.22B | 2.29B | 2.60B | 2.18B | 1.80B | 1.79B |
|
Short-term Investments
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.79B | | 0.68B | 0.80B | | | | | | | | | | | | | | | | |
|
Cash & Current Investments
|
2.49B | 2.26B | 0.11B | 2.67B | 2.61B | 2.17B | 2.33B | 3.47B | 3.14B | 3.14B | 3.10B | 2.49B | 3.40B | 3.35B | 3.26B | 3.34B | 3.33B | 3.08B | 2.91B | 2.87B | 2.15B | 2.04B | 2.08B | 1.88B | 1.92B | 2.00B | 1.83B | 2.02B | 2.39B | 2.04B | 1.16B | 1.25B | 0.88B | 1.05B | 2.66B | 2.76B | 4.01B | 3.27B | 3.79B | 2.38B | 1.85B | 1.86B | 2.46B | 1.94B | 2.88B | 2.74B | 2.32B | 2.16B | 2.45B | 2.43B | 2.34B | 2.61B | 2.49B | 2.89B | 2.95B | 2.47B | 2.22B | 2.29B | 2.60B | 2.18B | 1.80B | 1.79B |
|
Receivables - Net
|
| | 1.28B | | 1.48B | 1.45B | 1.42B | 1.60B | 1.86B | 1.97B | 1.85B | 2.03B | 2.02B | 1.87B | 1.75B | 1.93B | 1.92B | 1.90B | 1.69B | 1.78B | 2.03B | 1.88B | 1.69B | 1.84B | 1.80B | 1.73B | 1.61B | 1.73B | 1.76B | 1.85B | 0.47B | 1.91B | 0.68B | 0.70B | 0.47B | 0.52B | 0.51B | 0.50B | 0.48B | 0.47B | 0.43B | 0.44B | 0.50B | 0.57B | 0.60B | 0.60B | 0.55B | 0.60B | 0.73B | 0.61B | 0.61B | 0.53B | 0.49B | 0.52B | 0.48B | 0.45B | 0.49B | 0.48B | 0.48B | 0.50B | 0.42B | 0.42B |
|
Receivables - Other
|
| | 0.05B | | 0.35B | 0.09B | 0.03B | 0.19B | 0.13B | 0.28B | 0.57B | 0.05B | 0.00B | | 0.04B | | | 0.00B | | | | | | | | | 1.48B | 1.49B | 1.39B | 1.01B | 0.51B | 1.24B | 0.33B | 0.34B | 0.66B | 1.22B | 1.28B | 0.84B | 0.86B | | | | | | | | | | | | | | | | | | | | | | | |
|
Receivables
|
| | 1.33B | | 1.83B | 1.53B | 1.45B | 1.79B | 1.99B | 2.25B | 2.42B | 2.08B | 2.02B | 1.87B | 1.78B | 1.93B | 1.92B | 1.91B | 1.69B | 1.78B | 2.03B | 1.88B | 1.69B | 1.84B | 1.80B | 1.73B | 3.09B | 3.21B | 3.15B | 2.86B | 0.98B | 3.15B | 1.02B | 1.04B | 1.14B | 1.74B | 1.79B | 1.34B | 1.34B | 0.47B | 0.43B | 0.44B | 0.50B | 0.57B | 0.60B | 0.60B | 0.55B | 0.60B | 0.73B | 0.61B | 0.61B | 0.53B | 0.49B | 0.52B | 0.48B | 0.45B | 0.49B | 0.48B | 0.48B | 0.50B | 0.42B | 0.42B |
|
Raw Materials
|
| | | | | | 0.25B | | | | 0.49B | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.21B | 0.15B | 0.17B | 0.17B | 0.18B | 0.23B | 0.25B | 0.26B | | | | | 0.34B | | | | 0.37B | 0.34B | 0.31B | 0.27B | 0.29B | 0.36B | 0.31B | 0.29B |
|
Work In Process
|
| | | | | | 0.20B | | | | 0.25B | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.09B | 0.09B | 0.09B | 0.08B | 0.08B | 0.09B | 0.09B | 0.09B | | | | | 0.10B | | | | 0.10B | 0.11B | 0.11B | 0.10B | 0.09B | 0.15B | 0.09B | 0.09B |
|
Finished Goods
|
| | | | | | 0.89B | | | | 1.21B | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.50B | 1.34B | 1.31B | 1.28B | 1.31B | 1.23B | 1.23B | 1.24B | | | | | 1.09B | | | | 0.58B | 0.58B | 0.56B | 0.51B | 0.51B | 0.48B | 0.50B | 0.51B |
|
Inventory
|
| | 1.16B | | 1.38B | 1.40B | 1.34B | 1.39B | 1.86B | 1.93B | 1.96B | 1.97B | 2.03B | 2.09B | 1.90B | 1.96B | 2.00B | 2.09B | 1.88B | 1.94B | 2.34B | 2.32B | 2.26B | 2.90B | 2.86B | 2.96B | 2.98B | 3.07B | 3.14B | 3.26B | 1.73B | 3.50B | 1.95B | 1.96B | 1.78B | 1.85B | 1.85B | 1.82B | 1.79B | 1.58B | 1.56B | 1.54B | 1.58B | 1.56B | 1.57B | 1.59B | 1.48B | 1.72B | 1.79B | 1.67B | 1.53B | 1.10B | 1.01B | 1.08B | 1.05B | 1.04B | 0.97B | 0.88B | 0.90B | 1.00B | 0.91B | 0.89B |
|
Property, Plant & Equipment (Net)
|
| | 3.46B | | 3.58B | 3.54B | 3.50B | 3.61B | 6.22B | 6.33B | 7.66B | 6.57B | 6.63B | 6.76B | 8.08B | 8.17B | 8.54B | 8.81B | 8.81B | 9.20B | 9.67B | 9.83B | 9.54B | 10.57B | 11.44B | 11.45B | 10.12B | 10.14B | 9.61B | 9.63B | 5.19B | 9.73B | 6.25B | 6.18B | 4.69B | 4.68B | 4.63B | 4.59B | 4.45B | 4.42B | 4.35B | 4.30B | 4.23B | 4.23B | 4.24B | 4.19B | 4.08B | 4.07B | 4.04B | 4.06B | 4.04B | 3.99B | 3.96B | 3.94B | 3.97B | 3.94B | 3.91B | 3.87B | 3.84B | 3.82B | 3.79B | 3.74B |
|
Long-Term Investments
|
| | 7.47B | | 7.82B | 8.31B | 8.94B | 5.88B | 5.39B | 4.91B | 5.49B | 7.69B | 9.60B | 12.28B | 12.26B | 14.85B | 17.23B | 14.46B | 14.48B | 14.87B | 14.47B | 13.66B | 15.35B | 10.03B | 9.88B | 9.99B | 9.88B | 10.09B | 9.30B | 9.75B | 10.02B | 8.36B | 8.71B | 9.33B | 8.34B | 8.10B | 8.86B | 9.44B | 9.95B | 8.20B | 9.50B | 6.91B | 8.91B | 11.48B | 10.90B | 9.90B | 9.15B | 7.40B | 5.81B | 4.88B | 6.81B | 6.64B | 4.94B | 3.30B | 3.01B | 3.31B | 2.31B | 2.58B | 2.31B | 2.07B | 1.97B | 2.04B |
|
Goodwill
|
| | 1.35B | | 1.13B | 1.14B | 1.35B | 1.13B | 0.72B | 2.04B | 2.08B | 2.09B | 2.09B | 2.07B | 2.07B | 2.08B | 2.11B | 2.11B | 2.00B | 2.05B | 2.08B | 2.08B | 1.50B | 1.19B | 1.19B | 1.14B | 1.14B | 1.17B | 1.17B | 1.20B | 0.33B | 1.28B | 0.34B | 0.34B | 0.33B | 0.26B | 0.28B | 0.28B | 0.37B | 0.25B | 0.25B | 0.37B | 0.38B | 0.25B | 0.38B | 0.38B | 0.38B | 0.38B | 0.38B | 0.38B | 0.38B | 0.38B | 0.38B | 0.38B | 0.38B | 0.38B | 0.38B | 0.38B | 0.38B | 0.38B | 0.38B | 0.38B |
|
Intangibles
|
| | 1.00B | | 0.97B | 0.96B | 0.90B | 0.89B | 1.21B | 1.16B | 1.21B | 1.18B | 1.16B | 1.13B | 1.11B | 1.10B | 1.14B | 1.11B | 1.09B | 1.13B | 1.14B | 1.13B | 1.11B | 1.21B | 1.14B | 1.11B | 1.12B | 1.08B | 1.06B | 1.07B | 0.54B | 1.11B | 0.52B | 0.51B | 0.50B | 0.46B | 0.47B | 0.45B | 0.43B | 0.42B | 0.41B | 0.40B | 0.66B | 0.64B | 0.63B | 0.61B | 0.59B | 0.58B | 0.56B | 0.55B | 0.53B | 0.52B | 0.50B | 0.49B | 0.47B | 0.45B | 0.44B | 0.42B | 0.41B | 0.40B | 0.38B | 0.37B |
|
Goodwill & Intangibles
|
| | 2.35B | | 2.10B | 2.10B | 2.25B | 2.02B | 1.93B | 3.20B | 3.29B | 3.27B | 3.25B | 3.21B | 3.19B | 3.18B | 3.25B | 3.22B | 3.09B | 3.18B | 3.23B | 3.21B | 2.61B | 2.41B | 2.33B | 2.25B | 2.25B | 2.25B | 2.23B | 2.27B | 0.87B | 2.39B | 0.86B | 0.85B | 0.83B | 0.72B | 0.74B | 0.73B | 0.71B | 0.70B | 0.69B | 0.68B | 0.95B | 0.94B | 0.92B | 0.91B | 0.89B | 0.87B | 0.85B | 0.83B | 0.82B | 0.81B | 0.79B | 0.78B | 0.75B | 0.74B | 0.72B | 0.71B | 0.70B | 0.68B | 0.67B | 0.66B |
|
Long-Term Deferred Tax
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.03B | | | | 0.01B | | | | 0.01B | | | | 0.13B | | 0.18B | 0.17B | 0.18B | 0.19B | 0.16B | 0.17B | 0.16B | 0.18B | 0.18B | 0.14B |
|
Other Non-Current Assets
|
| | 2.17B | | 3.76B | 2.73B | 4.98B | 2.25B | 1.37B | 1.89B | 1.04B | 1.42B | 1.64B | 1.43B | 0.91B | 1.03B | 1.28B | 1.34B | 1.49B | 2.00B | 1.77B | 2.08B | 1.45B | 1.92B | 1.64B | 2.03B | 1.37B | 1.35B | 1.17B | 1.60B | 10.26B | 1.47B | 8.87B | 8.89B | 2.68B | 2.30B | 1.41B | 1.46B | 1.26B | 1.38B | 1.32B | 2.69B | 1.61B | 1.35B | 1.27B | 1.75B | 2.12B | 3.80B | 4.22B | 4.78B | 2.55B | 2.48B | 2.60B | 3.22B | 3.00B | 2.56B | 3.44B | 2.44B | 2.64B | 2.69B | 2.67B | 2.24B |
|
Assets
|
| | 21.34B | | 23.73B | 22.48B | 25.14B | 21.07B | 24.01B | 24.33B | 25.93B | 26.26B | 29.24B | 31.78B | 31.75B | 35.19B | 38.56B | 36.20B | 35.79B | 37.24B | 37.28B | 36.45B | 36.41B | 32.28B | 32.55B | 33.09B | 33.37B | 34.19B | 32.56B | 32.82B | 31.80B | 30.50B | 30.19B | 30.98B | 23.49B | 23.82B | 24.35B | 23.26B | 24.64B | 24.31B | 24.71B | 22.82B | 24.99B | 28.30B | 27.90B | 27.97B | 27.75B | 27.83B | 26.89B | 27.52B | 27.91B | 26.27B | 22.21B | 21.76B | 20.86B | 20.06B | 17.99B | 17.44B | 16.28B | 15.48B | 14.84B | 14.83B |
|
Accounts Payables
|
| | 0.84B | | 0.99B | 0.94B | 0.97B | 1.01B | 1.38B | 1.35B | 1.39B | 1.35B | 1.35B | 1.36B | 1.35B | 1.44B | 1.43B | 1.60B | 1.39B | 1.43B | 1.55B | 1.54B | 1.42B | 1.81B | 1.76B | 1.72B | 1.76B | 1.88B | 2.02B | 2.09B | 0.98B | 2.11B | 0.98B | 1.02B | 0.83B | 0.89B | 0.84B | 0.90B | 4.32B | 6.20B | 4.46B | 4.83B | 5.15B | 5.80B | 5.58B | 5.30B | 5.37B | 6.17B | 5.54B | 5.14B | 4.76B | 5.03B | 4.58B | 4.25B | 4.11B | 4.19B | 3.85B | 3.49B | 3.48B | 4.05B | 3.71B | 3.29B |
|
Payables
|
| | 0.84B | | 0.99B | 0.94B | 0.97B | 1.01B | 1.38B | 1.35B | 1.39B | 1.35B | 1.35B | 1.36B | 1.35B | 1.44B | 1.43B | 1.60B | 1.39B | 1.43B | 1.55B | 1.54B | 1.42B | 1.81B | 1.76B | 1.72B | 1.76B | 1.88B | 2.02B | 2.09B | 0.98B | 2.11B | 0.98B | 1.02B | 0.83B | 0.89B | 0.84B | 0.90B | 4.32B | 6.20B | 4.46B | 4.83B | 5.15B | 5.80B | 5.58B | 5.30B | 5.37B | 6.17B | 5.54B | 5.14B | 4.76B | 5.03B | 4.58B | 4.25B | 4.11B | 4.19B | 3.85B | 3.49B | 3.48B | 4.05B | 3.71B | 3.29B |
|
Accumulated Expenses
|
| | 2.28B | | 2.03B | 1.92B | 1.32B | 1.90B | 1.55B | 1.72B | 1.50B | 1.92B | 2.24B | 2.28B | 2.20B | 2.49B | 3.22B | 1.79B | 2.25B | 2.71B | 2.58B | 2.06B | 1.82B | 2.81B | 2.58B | 2.48B | 1.90B | 3.77B | 3.44B | 3.57B | 0.98B | 1.99B | 1.01B | 1.07B | 1.01B | 1.90B | 1.50B | 2.34B | 1.45B | 1.82B | 1.37B | 1.45B | 1.59B | 2.30B | 1.85B | 1.78B | 1.78B | 2.52B | 2.06B | 2.02B | 1.98B | 2.65B | 1.88B | 1.93B | 1.60B | 2.04B | 1.56B | 1.66B | 1.55B | 1.95B | 1.70B | 1.29B |
|
Pension
|
| | 1.27B | | 1.28B | 1.23B | 1.34B | 1.33B | 1.30B | 1.28B | 1.49B | 1.44B | 1.42B | 1.39B | 1.11B | 1.09B | 1.06B | 1.05B | 1.39B | 1.35B | 1.36B | 1.31B | 1.22B | 1.23B | 1.21B | 1.20B | 1.18B | 1.19B | 1.21B | 1.21B | 1.16B | 1.16B | | | | | | | 0.07B | | | | 0.08B | | | | 0.06B | | | | 0.04B | | | | 0.03B | | | | 0.03B | | | |
|
Minority Interest
|
| | 4.71B | | 3.93B | 3.77B | 4.08B | 4.14B | 5.17B | 5.02B | 5.15B | 5.86B | 6.19B | 6.93B | 7.22B | 6.89B | 8.10B | 7.71B | 6.95B | 7.41B | 7.75B | 7.15B | 6.05B | 5.99B | 6.07B | 6.31B | 5.86B | 6.14B | 6.30B | 6.41B | 6.26B | 6.81B | 7.03B | 6.72B | 6.42B | 5.81B | 5.75B | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Liabilities from Discontinued Operations
|
| | | | | | | | | | | | | | | | | | | | | | 0.01B | | | | 1.78B | 1.74B | 0.01B | 0.01B | 7.01B | | 6.14B | 6.00B | 0.11B | 0.14B | 0.16B | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability
|
| | | | | | 0.56B | | 1.32B | 1.31B | 1.33B | 1.40B | 1.47B | 1.53B | 1.39B | 1.46B | 1.53B | 1.46B | 1.25B | 1.34B | 1.33B | 1.34B | 1.20B | 1.63B | 1.68B | 1.68B | 1.61B | 1.62B | 1.66B | 1.68B | 0.73B | 0.96B | 0.90B | 0.79B | 0.69B | 0.69B | 0.68B | 0.62B | 0.64B | 0.53B | 0.63B | 0.58B | 0.57B | 0.55B | 0.59B | 0.58B | 0.39B | 0.45B | 0.37B | 0.34B | 0.34B | 0.34B | 0.35B | 0.35B | 0.40B | 0.39B | 0.34B | 0.37B | 0.33B | 0.28B | 0.23B | 0.32B |
|
Other Non-Current Liabilities
|
| | | | | | | | | | | | | | | | | | | | | | | | | | 1.14B | | | | 1.27B | 0.97B | 0.46B | 0.98B | 0.04B | 0.72B | 0.90B | 0.46B | 1.22B | 0.08B | 0.14B | 0.17B | 0.64B | 0.58B | 0.75B | 0.48B | 0.79B | 0.73B | 0.82B | 0.71B | 0.69B | 0.61B | 0.91B | 0.81B | 0.98B | 0.70B | 3.39B | 3.74B | 0.76B | 0.91B | 1.06B | 0.99B |
|
Total Non-Current Liabilities
|
| | | | | | | | | | | | | | | | | | | | | | | | | | 24.21B | | | | 19.16B | 17.77B | 17.28B | 17.65B | 10.47B | 11.45B | 12.00B | 11.65B | 12.47B | 14.81B | 14.30B | 13.78B | 15.09B | 18.13B | 17.12B | 17.49B | 17.62B | 17.34B | 15.91B | 16.94B | 17.66B | 17.16B | 14.12B | 14.31B | 13.81B | 13.74B | 9.21B | 8.88B | 10.90B | 10.83B | 10.35B | 10.42B |
|
Total Liabilities
|
| | 13.44B | | 15.99B | 15.08B | 17.30B | 12.54B | 14.31B | 14.53B | 16.12B | 15.33B | 17.80B | 19.13B | 18.44B | 22.30B | 23.83B | 22.33B | 23.40B | 24.51B | 23.84B | 24.17B | 26.37B | 23.77B | 23.95B | 24.29B | 25.35B | 25.62B | 22.03B | 21.62B | 20.43B | 18.74B | 17.74B | 18.64B | 10.51B | 12.17B | 12.90B | 12.11B | 13.70B | 14.89B | 14.44B | 13.95B | 15.73B | 18.71B | 17.88B | 17.97B | 18.40B | 18.07B | 16.74B | 17.65B | 18.36B | 17.77B | 15.03B | 15.13B | 14.79B | 14.44B | 12.60B | 12.62B | 11.66B | 11.74B | 11.42B | 11.41B |
|
Common Equity
|
| | 7.93B | | 7.73B | 7.40B | 7.87B | 8.53B | 9.70B | 9.80B | 9.82B | 10.93B | 11.52B | 12.74B | 13.31B | 12.89B | 14.73B | 13.87B | 12.39B | 12.73B | 13.44B | 12.29B | 10.03B | 8.51B | 8.60B | 8.80B | 8.02B | 8.57B | 10.53B | 11.20B | 11.37B | 11.76B | 12.45B | 12.34B | 12.98B | 11.65B | 11.45B | 11.15B | 10.94B | 9.42B | 10.27B | 8.87B | 9.26B | 9.58B | 10.03B | 10.01B | 9.34B | 9.76B | 10.16B | 9.87B | 9.56B | 8.50B | 7.19B | 6.63B | 6.07B | 5.62B | 5.39B | 4.83B | 4.62B | 3.74B | 3.42B | 3.42B |
|
Shareholder's Equity
|
| | 7.93B | | 7.73B | 7.40B | 7.87B | 8.53B | 9.70B | 9.80B | 9.82B | 10.93B | 11.52B | 12.74B | 13.31B | 12.89B | 14.73B | 13.87B | 12.39B | 12.73B | 13.44B | 12.29B | 10.03B | 8.51B | 8.60B | 8.80B | 8.02B | 8.57B | 10.53B | 11.20B | 11.37B | 11.76B | 12.45B | 12.34B | 12.98B | 11.65B | 11.45B | 11.15B | 10.94B | 9.42B | 10.27B | 8.87B | 9.26B | 9.58B | 10.03B | 10.01B | 9.34B | 9.76B | 10.16B | 9.87B | 9.56B | 8.50B | 7.19B | 6.63B | 6.07B | 5.62B | 5.39B | 4.83B | 4.62B | 3.74B | 3.42B | 3.42B |
|
Liabilities and Shareholders Equity
|
| | 21.34B | | 23.73B | 22.48B | 25.14B | 21.07B | 24.01B | 24.33B | 25.93B | 26.26B | 29.24B | 31.78B | 31.75B | 35.19B | 38.56B | 36.20B | 35.79B | 37.24B | 37.28B | 36.45B | 36.41B | 32.28B | 32.55B | 33.09B | 33.37B | 34.19B | 32.56B | 32.82B | 31.80B | 30.50B | 30.19B | 30.98B | 23.49B | 23.82B | 24.35B | 23.26B | 24.64B | 24.31B | 24.71B | 22.82B | 24.99B | 28.30B | 27.90B | 27.97B | 27.75B | 27.83B | 26.89B | 27.52B | 27.91B | 26.27B | 22.21B | 21.76B | 20.86B | 20.06B | 17.99B | 17.44B | 16.28B | 15.48B | 14.84B | 14.83B |
|
Treasury Shares
|
| | 0.00B | | 0.00B | 0.00B | 0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Retained Earnings
|
| | -0.28B | | -0.27B | -0.27B | -0.27B | -0.26B | -0.26B | -0.24B | -0.24B | -0.24B | -0.23B | -0.22B | -0.22B | -0.22B | -0.20B | -0.21B | -0.23B | -0.23B | -0.22B | -0.23B | -0.26B | -0.29B | -0.29B | -0.29B | -0.29B | -0.29B | -0.25B | -0.24B | -0.23B | -0.24B | -0.23B | -0.23B | -0.79B | -0.80B | -0.81B | -0.81B | -0.81B | -0.85B | -0.84B | -0.86B | -0.85B | -0.86B | -0.85B | -0.85B | -0.75B | -0.76B | -0.75B | -0.74B | -0.75B | -0.76B | -0.76B | -0.76B | -0.76B | -0.77B | -0.77B | -0.77B | -0.78B | -0.79B | -0.79B | -0.79B |