|
Cash & Equivalents
|
0.52B | | 0.62B | | 4.47B | 5.79B | 2.69B | 2.12B | 2.70B | 4.01B | 4.94B | 5.20B | 3.75B | 4.10B | 3.14B | 4.70B | 2.82B | 4.46B | 3.65B | 3.76B | 5.44B | 4.96B | 3.36B | 3.89B | 4.66B | 4.85B | 4.63B | 5.19B | 4.85B | 5.29B | 4.79B | 4.51B |
|
Cash & Current Investments
|
0.52B | | 0.62B | | 4.47B | 5.79B | 2.69B | 2.12B | 2.70B | 4.01B | 4.94B | 5.20B | 3.75B | 4.10B | 3.14B | 4.70B | 2.82B | 4.46B | 3.65B | 3.76B | 5.44B | 4.96B | 3.36B | 3.89B | 4.66B | 4.85B | 4.63B | 5.19B | 4.85B | 5.29B | 4.79B | 4.51B |
|
Receivables - Net
|
| | 1.71B | | 4.30B | 4.39B | 4.48B | 4.24B | 4.32B | 4.08B | 3.99B | 4.04B | 4.64B | 4.14B | 4.34B | 4.37B | 4.50B | 4.84B | 4.80B | 4.60B | 4.96B | 4.75B | 4.80B | 4.69B | 5.17B | 5.01B | 5.00B | 4.87B | 4.62B | 4.95B | 5.23B | 5.33B |
|
Receivables - Other
|
| | | | 0.28B | 0.30B | 0.41B | 0.37B | 0.37B | 0.31B | 0.23B | 0.17B | 0.16B | 0.14B | 0.17B | 0.17B | 0.13B | 0.10B | 0.08B | 0.10B | 0.12B | 0.17B | 0.16B | 0.15B | 0.20B | 0.22B | 0.23B | 0.26B | 0.15B | 0.29B | 0.14B | 0.16B |
|
Receivables
|
| | 1.71B | | 4.58B | 4.70B | 4.89B | 4.61B | 4.69B | 4.39B | 4.22B | 4.21B | 4.80B | 4.28B | 4.51B | 4.53B | 4.63B | 4.95B | 4.88B | 4.70B | 5.09B | 4.93B | 4.96B | 4.84B | 5.37B | 5.23B | 5.23B | 5.13B | 4.77B | 5.24B | 5.37B | 5.49B |
|
Inventory
|
| | 0.61B | | 1.65B | 1.67B | 1.71B | 1.65B | 1.70B | 1.69B | 1.72B | 1.73B | 1.73B | 1.70B | 1.69B | 1.69B | 1.73B | 1.77B | 1.79B | 1.85B | 1.98B | 2.05B | 2.08B | 2.08B | 2.12B | 2.10B | 2.09B | 2.09B | 1.95B | 1.98B | 2.12B | 2.13B |
|
Prepaid Assets
|
| 0.01B | 0.34B | 0.01B | 1.08B | 1.20B | 1.12B | 1.20B | 1.26B | 1.25B | 1.19B | 1.13B | 1.11B | 1.06B | 1.10B | 1.08B | 0.97B | 1.08B | 0.95B | 0.89B | 0.95B | 0.96B | 1.02B | 0.92B | 0.93B | 0.93B | 0.90B | 1.06B | 1.26B | 1.08B | 1.23B | 1.14B |
|
Current Assets
|
| | 3.29B | | 17.27B | 15.09B | 10.68B | 9.81B | 10.35B | 11.51B | 12.07B | 12.27B | 10.92B | 11.13B | 10.45B | 12.01B | 10.16B | 12.26B | 11.27B | 11.20B | 13.05B | 12.90B | 11.41B | 11.74B | 12.62B | 13.10B | 12.84B | 13.46B | 12.95B | 13.60B | 13.63B | 13.33B |
|
Property, Plant & Equipment (Net)
|
11.25B | | 11.82B | | 29.72B | 29.42B | 29.54B | 28.46B | 29.06B | 27.42B | 27.69B | 27.95B | 28.71B | 26.93B | 26.92B | 26.18B | 26.00B | 25.59B | 23.99B | 22.59B | 23.55B | 23.80B | 23.81B | 23.62B | 24.55B | 24.42B | 24.57B | 25.12B | 24.77B | 25.71B | 26.93B | 27.54B |
|
Long-Term Investments
|
0.72B | | 0.73B | | 1.84B | | | | 2.03B | | | | 2.06B | | | | 2.62B | | | | 2.35B | | | | 2.19B | | | | 2.13B | | | |
|
Goodwill
|
3.12B | | 3.23B | | 26.87B | 26.82B | 26.95B | 26.26B | 27.02B | 26.07B | 26.58B | 27.24B | 28.20B | 27.47B | 27.62B | 27.18B | 27.04B | 26.82B | 25.68B | 24.57B | 25.82B | 26.42B | 26.46B | 25.95B | 26.75B | 26.29B | 26.36B | 27.11B | 25.94B | 26.51B | 27.81B | 27.83B |
|
Intangibles
|
| | 0.79B | | 16.22B | 15.94B | 15.80B | 15.84B | 16.14B | 15.34B | 15.50B | 15.73B | 16.18B | 14.56B | 14.49B | 14.05B | 13.80B | 13.51B | 12.63B | 11.81B | 12.42B | 12.64B | 12.51B | 12.09B | 12.40B | 12.00B | 11.85B | 12.11B | 11.33B | 11.56B | 12.08B | 11.93B |
|
Goodwill & Intangibles
|
3.12B | | 4.02B | | 43.10B | 42.76B | 42.75B | 42.10B | 43.16B | 41.41B | 42.08B | 42.97B | 44.38B | 42.03B | 42.11B | 41.23B | 40.84B | 40.33B | 38.31B | 36.38B | 38.24B | 39.06B | 38.97B | 38.05B | 39.15B | 38.29B | 38.22B | 39.22B | 37.27B | 38.07B | 39.89B | 39.76B |
|
Other Non-Current Assets
|
| | 0.58B | | 5.50B | 4.37B | 4.22B | 4.03B | 2.01B | 4.03B | 4.01B | 4.03B | 2.15B | 4.90B | 4.87B | 4.78B | 1.98B | 4.59B | 4.31B | 4.16B | 2.48B | 4.55B | 4.53B | 4.42B | 2.30B | 4.54B | 4.58B | 4.74B | 5.16B | 5.33B | 5.63B | 5.37B |
|
Non-Current Assets
|
| | 17.15B | | 76.11B | 76.55B | 76.51B | 74.58B | 76.26B | 72.86B | 73.78B | 74.94B | 77.31B | 73.86B | 73.90B | 72.18B | 71.45B | 70.51B | 66.61B | 63.12B | 66.61B | 67.40B | 67.31B | 66.09B | 68.19B | 67.25B | 67.37B | 69.09B | 67.20B | 69.11B | 72.45B | 72.66B |
|
Assets
|
19.33B | 0.01B | 20.44B | 0.01B | 93.39B | 91.64B | 87.19B | 84.39B | 86.61B | 84.37B | 85.86B | 87.21B | 88.23B | 84.99B | 84.34B | 84.19B | 81.61B | 82.77B | 77.89B | 74.32B | 79.66B | 80.31B | 78.72B | 77.83B | 80.81B | 80.35B | 80.22B | 82.55B | 80.15B | 82.70B | 86.08B | 85.99B |
|
Accounts Payables
|
| | 0.92B | | 3.22B | 3.17B | 3.36B | 3.07B | 3.27B | 2.96B | 2.82B | 2.90B | 3.10B | 2.94B | 3.14B | 3.07B | 3.50B | 3.39B | 3.36B | 3.07B | 3.00B | 2.94B | 2.98B | 2.75B | 3.02B | 2.88B | 2.86B | 2.85B | 2.51B | 2.45B | 2.59B | 2.65B |
|
Notes Payables
|
| | 0.24B | | 1.49B | 0.94B | 1.48B | 1.21B | 1.73B | 4.85B | 3.68B | 4.02B | 3.25B | 3.28B | 3.68B | 2.90B | 1.16B | 2.55B | 3.21B | 3.18B | 4.12B | 5.34B | 3.02B | 3.85B | 4.71B | 4.05B | 3.33B | 3.51B | 4.22B | 4.46B | 4.88B | 4.96B |
|
Payables
|
| | 1.16B | | 4.70B | 4.11B | 4.83B | 4.28B | 5.00B | 7.81B | 6.50B | 6.93B | 6.35B | 6.22B | 6.82B | 5.96B | 4.67B | 5.94B | 6.58B | 6.25B | 7.11B | 8.28B | 6.00B | 6.60B | 7.73B | 6.93B | 6.18B | 6.35B | 6.73B | 6.91B | 7.47B | 7.61B |
|
Accumulated Expenses
|
| 0.00B | 0.00B | 0.01B | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Accumulated Expenses
|
| | 0.93B | | 3.76B | 4.20B | 3.77B | 3.57B | 3.50B | 3.77B | 4.18B | 4.33B | 4.33B | 4.42B | 4.24B | 4.29B | 3.90B | 4.46B | 4.14B | 4.36B | 4.08B | 4.74B | 4.37B | 4.66B | 4.16B | 4.58B | 4.29B | 4.69B | 4.56B | 4.55B | 4.64B | 4.93B |
|
Short term Debt
|
| 0.01B | 0.98B | 0.01B | 1.52B | 1.02B | 1.48B | 1.43B | 1.73B | 4.85B | 3.68B | 4.02B | 3.25B | 3.28B | 3.68B | 2.90B | 1.71B | 2.55B | 3.21B | 3.18B | 4.12B | 5.34B | 3.02B | 3.85B | 4.71B | 4.05B | 3.33B | 3.51B | 4.22B | 4.46B | 4.88B | 4.96B |
|
Current Taxes
|
| | 0.24B | | 0.66B | | | | 0.37B | | | | 0.54B | | | | 0.43B | | | | 0.61B | | | | 0.66B | | | | 0.64B | | | |
|
Current Deferred Revenue
|
| | | | 1.93B | 1.86B | 1.88B | 1.89B | 2.11B | 2.23B | 2.12B | 2.20B | 2.30B | 2.51B | 2.48B | 2.94B | 3.70B | 3.87B | 3.81B | 3.80B | 3.99B | 4.00B | 4.20B | 2.94B | 2.95B | 2.90B | 2.82B | 2.79B | 2.29B | 2.40B | 2.49B | 2.53B |
|
Total Current Liabilities
|
| | 3.31B | | 12.96B | 11.14B | 10.52B | 10.88B | 12.16B | 15.49B | 15.10B | 14.79B | 13.74B | 15.03B | 14.68B | 14.76B | 13.64B | 14.51B | 15.29B | 15.06B | 16.48B | 17.79B | 14.55B | 14.16B | 15.72B | 14.39B | 13.50B | 14.05B | 14.54B | 14.48B | 14.71B | 16.19B |
|
Capital Leases
|
| | | | 0.08B | | | | 0.15B | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Debt
|
| | 7.78B | | 12.29B | 12.19B | 12.26B | 10.57B | 10.69B | 10.02B | 11.08B | 11.96B | 12.15B | 9.95B | 9.98B | 11.54B | 11.34B | 12.83B | 11.18B | 10.61B | 12.20B | 11.74B | 13.53B | 13.23B | 13.40B | 15.23B | 16.93B | 17.48B | 15.34B | 17.61B | 19.70B | 18.59B |
|
Non-Current Deffered Revenue
|
| | 1.24B | | 7.61B | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Minority Interest
|
0.01B | | 0.49B | | 5.48B | 5.46B | 2.31B | 2.34B | 2.45B | 2.38B | 2.39B | 2.40B | 2.25B | 1.41B | 1.44B | 1.40B | 1.39B | 1.41B | 1.35B | 1.30B | 1.35B | 1.35B | 1.32B | 1.33B | 1.36B | 1.39B | 1.36B | 1.42B | 1.38B | 1.42B | 1.46B | 1.46B |
|
Liabilities from Discontinued Operations
|
| | | | 0.77B | 0.10B | 0.01B | 0.01B | 0.00B | 0.04B | 0.00B | 0.00B | | | | | | | | | | | | | | | | | | | | |
|
Other Non-Current Liabilities
|
| | 1.59B | | 7.61B | 11.66B | 11.52B | 11.64B | 7.24B | 11.62B | 11.75B | 11.87B | 7.24B | 12.38B | 12.46B | 12.16B | 7.00B | 11.04B | 10.37B | 9.71B | 6.80B | 9.44B | 9.39B | 10.20B | 6.80B | 10.50B | 10.23B | 10.42B | 10.77B | 11.15B | 11.68B | 11.12B |
|
Total Non-Current Liabilities
|
| | 12.33B | | 28.68B | 23.33B | 22.78B | 21.45B | 27.74B | 25.51B | 26.17B | 26.75B | 31.41B | 24.98B | 24.66B | 26.30B | 29.17B | 27.34B | 26.47B | 25.67B | 31.47B | 29.53B | 28.08B | 27.39B | 32.92B | 29.62B | 30.43B | 31.52B | 29.89B | 32.09B | 34.41B | 34.78B |
|
Total Liabilities
|
13.89B | 0.01B | 13.91B | 0.02B | 36.29B | 34.99B | 34.30B | 33.09B | 34.98B | 37.13B | 37.92B | 38.62B | 38.65B | 37.36B | 37.12B | 38.45B | 36.16B | 38.38B | 36.84B | 35.38B | 38.27B | 38.97B | 37.47B | 37.59B | 39.72B | 40.12B | 40.66B | 41.94B | 40.66B | 43.24B | 46.09B | 45.91B |
|
Total Debt
|
| 0.01B | 8.76B | 0.01B | 13.81B | 13.21B | 13.73B | 11.99B | 12.43B | 14.87B | 14.76B | 15.98B | 15.40B | 13.23B | 13.66B | 14.43B | 13.04B | 15.38B | 14.39B | 13.79B | 16.32B | 17.08B | 16.55B | 17.08B | 18.11B | 19.27B | 20.26B | 20.98B | 19.57B | 22.07B | 24.58B | 23.55B |
|
Common Equity
|
5.44B | -0.00B | 6.51B | -0.01B | 57.08B | 56.63B | 52.88B | 51.29B | 51.52B | 47.15B | 47.92B | 48.58B | 49.57B | 47.62B | 47.22B | 45.72B | 45.43B | 44.38B | 41.03B | 38.93B | 41.37B | 41.32B | 41.23B | 40.23B | 41.08B | 40.22B | 39.54B | 40.59B | 39.48B | 39.45B | 39.97B | 40.07B |
|
Shareholder's Equity
|
5.44B | -0.00B | 6.51B | -0.01B | 57.08B | 56.63B | 52.88B | 51.29B | 51.52B | 47.15B | 47.92B | 48.58B | 49.57B | 47.62B | 47.22B | 45.72B | 45.43B | 44.38B | 41.03B | 38.93B | 41.37B | 41.32B | 41.23B | 40.23B | 41.08B | 40.22B | 39.54B | 40.59B | 39.48B | 39.45B | 39.97B | 40.07B |
|
Liabilities and Shareholders Equity
|
19.33B | 0.01B | 20.44B | 0.01B | 93.39B | 91.64B | 87.19B | 84.39B | 86.61B | 84.37B | 85.86B | 87.21B | 88.23B | 84.99B | 84.34B | 84.19B | 81.61B | 82.77B | 77.89B | 74.32B | 79.66B | 80.31B | 78.72B | 77.83B | 80.81B | 80.35B | 80.22B | 82.55B | 80.15B | 82.70B | 86.08B | 85.99B |
|
Treasury Shares
|
0.10B | | 0.10B | | 0.00B | 0.01B | 0.01B | 0.01B | 0.02B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.04B | 0.04B | 0.04B | 0.05B | 0.05B | 0.06B | 0.06B | 0.00B | 0.00B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.02B | 0.02B | 0.02B | 0.02B |
|
Retained Earnings
|
| -0.00B | 13.22B | -0.01B | 16.53B | 16.57B | 16.55B | 16.81B | 16.84B | 16.85B | 16.78B | 16.93B | 17.18B | 17.56B | 17.82B | 18.24B | 18.71B | 19.39B | 19.16B | 19.84B | 20.54B | 6.09B | 7.02B | 7.94B | 8.85B | 9.71B | 10.72B | 11.59B | 12.63B | 13.54B | 14.60B | 15.80B |