|
Cash & Equivalents
|
1.32B | 1.54B | 1.46B | 1.45B | 1.21B | 1.91B | 1.73B | 1.78B | 1.73B | 1.92B | 1.55B | 1.56B | 1.24B | 1.22B | 1.03B | 1.19B | 1.12B | 1.22B | 1.64B | 1.27B | 0.88B | 0.94B | 0.83B | 2.30B | 1.92B | 0.69B | 0.84B | 1.10B |
|
Short-term Investments
|
| | | | | | | 0.02B | | | | 1.91B | 1.84B | 0.01B | 0.01B | 0.01B | | | | | | | | | | | | |
|
Cash & Current Investments
|
1.32B | 1.54B | 1.46B | 1.45B | 1.21B | 1.91B | 1.73B | 1.80B | 1.73B | 1.92B | 1.55B | 3.48B | 3.08B | 1.23B | 1.04B | 1.19B | 1.12B | 1.22B | 1.64B | 1.27B | 0.88B | 0.94B | 0.83B | 2.30B | 1.92B | 0.69B | 0.84B | 1.10B |
|
Receivables - Net
|
| | | 2.86B | 2.89B | 2.87B | 2.96B | 3.15B | 3.12B | 3.36B | 3.39B | 3.41B | 3.45B | 3.19B | 3.26B | 3.36B | 3.36B | 3.50B | 3.58B | 3.67B | 3.79B | 3.74B | 3.74B | 3.43B | 3.57B | 3.70B | 3.88B | 3.69B |
|
Receivables - Other
|
| | | 0.53B | 0.49B | 0.12B | 0.48B | 0.46B | 0.43B | 0.49B | 0.54B | 0.11B | 0.54B | 0.12B | 0.10B | 0.10B | 0.71B | 0.73B | 0.73B | 0.72B | 0.72B | 0.15B | 0.78B | 0.71B | 0.69B | 0.77B | 0.80B | 0.70B |
|
Receivables
|
| | | 3.39B | 3.38B | 2.98B | 3.44B | 3.61B | 3.56B | 3.86B | 3.93B | 3.52B | 3.99B | 3.30B | 3.36B | 3.46B | 4.07B | 4.23B | 4.31B | 4.38B | 4.50B | 3.88B | 4.51B | 4.13B | 4.26B | 4.46B | 4.68B | 4.39B |
|
Inventory
|
| | | 0.57B | 0.60B | 0.63B | 0.67B | 0.66B | 0.69B | 0.67B | 0.63B | 0.62B | 0.63B | 0.60B | 0.60B | 0.62B | 0.64B | 0.64B | 0.62B | 0.61B | 0.59B | 0.60B | 0.62B | 0.56B | 0.59B | 0.60B | 0.64B | 0.61B |
|
Prepaid Assets
|
| | | 0.25B | 0.33B | 0.50B | 0.43B | 0.43B | 0.38B | 0.40B | 0.44B | 0.38B | 0.34B | 0.53B | 0.44B | 0.32B | 0.32B | 0.33B | 0.30B | 0.26B | 0.29B | 0.34B | 0.66B | 0.68B | 0.67B | 0.63B | 0.58B | 0.41B |
|
Current Assets
|
| | | 5.66B | 5.51B | 6.39B | 6.27B | 6.49B | 6.35B | 6.68B | 6.38B | 8.26B | 7.84B | 6.15B | 5.83B | 6.14B | 6.15B | 6.42B | 6.75B | 6.40B | 6.14B | 6.24B | 6.50B | 7.67B | 7.43B | 6.39B | 6.61B | 6.50B |
|
Property, Plant & Equipment (Net)
|
| | | 0.72B | 0.69B | 0.70B | 0.72B | 0.77B | 0.77B | 0.78B | 0.78B | 0.77B | 0.76B | 0.72B | 0.69B | 0.72B | 0.72B | 0.71B | 0.71B | 0.73B | 0.71B | 0.71B | 0.72B | 0.70B | 0.71B | 0.73B | 0.74B | 0.74B |
|
Goodwill
|
| | | 1.65B | 1.61B | 1.64B | 1.70B | 1.77B | 1.73B | 1.74B | 1.70B | 1.67B | 1.64B | 1.55B | 1.45B | 1.57B | 1.57B | 1.58B | 1.55B | 1.59B | 1.57B | 1.55B | 1.63B | 1.55B | 1.59B | 1.71B | 1.70B | 1.70B |
|
Intangibles
|
| | | 0.49B | 0.46B | 0.46B | 0.49B | 0.48B | 0.45B | 0.46B | 0.43B | 0.42B | 0.40B | 0.39B | 0.35B | 0.37B | 0.36B | 0.35B | 0.34B | 0.34B | 0.34B | 0.33B | 0.33B | 0.31B | 0.33B | 0.36B | 0.35B | 0.34B |
|
Goodwill & Intangibles
|
| | | 2.14B | 2.07B | 2.10B | 2.19B | 2.26B | 2.17B | 2.20B | 2.14B | 2.09B | 2.03B | 1.94B | 1.79B | 1.94B | 1.93B | 1.93B | 1.88B | 1.92B | 1.92B | 1.88B | 1.96B | 1.86B | 1.91B | 2.06B | 2.05B | 2.04B |
|
Long-Term Deferred Tax
|
| | | 0.37B | 0.43B | 0.43B | 0.46B | 0.33B | 0.34B | 0.33B | 0.35B | 0.34B | 0.31B | 0.31B | 0.29B | 0.28B | 0.28B | 0.28B | 0.29B | 0.32B | 0.30B | 0.30B | 0.32B | 0.30B | 0.30B | 0.39B | 0.41B | 0.41B |
|
Other Non-Current Assets
|
| | | 0.01B | 0.29B | 0.29B | 0.29B | 0.02B | 0.02B | 0.02B | 0.02B | 1.91B | 1.84B | 0.29B | 0.27B | 0.29B | 0.29B | 0.35B | 0.34B | 0.33B | 0.31B | 0.33B | 0.36B | 0.36B | 0.36B | 0.39B | 0.39B | 0.41B |
|
Non-Current Assets
|
| | | 4.03B | 4.01B | 4.05B | 4.20B | 4.22B | 4.16B | 4.18B | 4.10B | 4.02B | 3.95B | 3.76B | 3.51B | 3.68B | 3.69B | 3.72B | 3.64B | 3.72B | 3.65B | 3.62B | 3.77B | 3.65B | 3.74B | 4.11B | 4.16B | 4.15B |
|
Assets
|
| | | 9.69B | 9.52B | 10.44B | 10.47B | 10.71B | 10.51B | 10.86B | 10.47B | 12.28B | 11.79B | 9.91B | 9.34B | 9.82B | 9.85B | 10.13B | 10.39B | 10.12B | 9.79B | 9.86B | 10.26B | 11.32B | 11.18B | 10.49B | 10.77B | 10.65B |
|
Accounts Payables
|
| | | 1.33B | 1.10B | 1.35B | 1.39B | 1.45B | 1.46B | 1.57B | 1.66B | 1.56B | 1.51B | 1.62B | 1.52B | 1.72B | 1.51B | 1.74B | 1.66B | 1.88B | 1.64B | 1.72B | 1.78B | 1.88B | 1.62B | 1.74B | 1.76B | 2.14B |
|
Notes Payables
|
| | | 0.03B | 0.07B | 0.03B | 0.54B | 0.70B | 0.34B | 0.34B | 0.04B | 0.02B | 0.05B | 0.08B | 0.10B | | | | | | | | | | | | | |
|
Payables
|
| | | 1.36B | 1.17B | 1.38B | 1.93B | 2.15B | 1.80B | 1.91B | 1.70B | 1.58B | 1.56B | 1.70B | 1.62B | 1.72B | 1.51B | 1.74B | 1.66B | 1.88B | 1.64B | 1.72B | 1.78B | 1.88B | 1.62B | 1.74B | 1.76B | 2.14B |
|
Accumulated Expenses
|
| | | 1.74B | 1.65B | 1.92B | 1.86B | 1.98B | 1.77B | 1.99B | 1.91B | 1.99B | 1.75B | 1.90B | 1.66B | 1.79B | 1.68B | 1.78B | 1.73B | 1.87B | 1.69B | 1.72B | 1.86B | 1.92B | 1.92B | 2.02B | 2.02B | 1.85B |
|
Short term Debt
|
| | | 0.03B | 0.07B | 0.03B | 0.54B | 0.70B | 0.34B | 0.34B | 0.04B | 0.02B | 0.05B | 0.08B | 0.10B | 0.67B | 0.65B | 0.75B | 0.58B | 0.03B | 0.04B | 1.66B | 1.67B | 1.35B | 1.48B | 0.68B | 0.49B | 1.06B |
|
Current Deferred Revenue
|
| | | 2.29B | 2.57B | 2.49B | 2.54B | 2.59B | 2.87B | 2.85B | 2.80B | 2.73B | 2.98B | 2.79B | 2.75B | 2.71B | 3.03B | 2.93B | 2.83B | 2.74B | 2.99B | 2.84B | 2.83B | 2.64B | 2.91B | 2.85B | 2.83B | 2.64B |
|
Total Current Liabilities
|
| | | 5.37B | 5.36B | 5.76B | 6.29B | 6.67B | 6.39B | 6.72B | 6.36B | 6.25B | 6.65B | 6.34B | 5.99B | 6.84B | 6.82B | 7.16B | 6.75B | 6.48B | 6.32B | 7.89B | 8.10B | 7.75B | 7.89B | 7.25B | 7.07B | 7.66B |
|
Non-Current Debt
|
| | | 0.01B | 6.26B | 6.26B | 5.51B | 5.26B | 5.46B | 5.46B | 5.46B | 7.25B | 6.69B | 6.60B | 6.46B | 6.10B | 6.12B | 6.12B | 6.82B | 6.87B | 6.85B | 5.53B | 5.60B | 6.97B | 6.92B | 7.07B | 7.59B | 6.90B |
|
Pension
|
| | | 0.59B | 0.58B | 0.59B | 0.60B | 0.65B | 0.64B | 0.64B | 0.64B | 0.56B | 0.55B | 0.53B | 0.51B | 0.39B | 0.39B | 0.40B | 0.39B | 0.46B | 0.45B | 0.45B | 0.46B | 0.43B | 0.43B | 0.45B | 0.46B | 0.42B |
|
Minority Interest
|
0.11B | 0.11B | 0.11B | 0.20B | 0.10B | 0.10B | 0.10B | 0.19B | 0.16B | 0.16B | 0.16B | 0.16B | 1.57B | 0.14B | 0.13B | 0.14B | 0.13B | 0.13B | 0.12B | 0.14B | 0.12B | 0.05B | 0.06B | 0.06B | 0.07B | 0.10B | 0.07B | 0.07B |
|
Non-Current Deferred Tax Liability
|
| | | 0.69B | 0.84B | 0.44B | 0.45B | 0.32B | 0.30B | 0.28B | 0.27B | 0.27B | 0.26B | 0.25B | 0.24B | 0.28B | 0.28B | 0.28B | 0.26B | 0.24B | 0.26B | 0.21B | 0.21B | 0.21B | 0.22B | 0.21B | 0.21B | 0.22B |
|
Operating Leases
|
| | | 0.53B | 0.38B | 0.38B | 0.38B | 0.53B | 0.36B | 0.39B | 0.36B | 0.52B | 0.39B | 0.36B | 0.33B | 0.44B | 0.33B | 0.31B | 0.29B | 0.41B | 0.28B | 0.28B | 0.29B | 0.42B | 0.32B | 0.38B | 0.40B | 0.56B |
|
Other Non-Current Liabilities
|
| | | 0.31B | 0.30B | 0.59B | 0.63B | 0.63B | 0.64B | 0.62B | 0.61B | 0.61B | 0.61B | 0.58B | 0.55B | 0.56B | 0.55B | 0.50B | 0.49B | 0.49B | 0.45B | 0.39B | 0.39B | 0.38B | 0.39B | 0.34B | 0.33B | 0.33B |
|
Total Non-Current Liabilities
|
| | | 7.05B | 13.41B | 13.43B | 13.23B | 13.28B | 13.15B | 13.49B | 13.09B | 14.66B | 14.54B | 14.08B | 13.53B | 13.93B | 13.94B | 14.26B | 14.51B | 14.34B | 14.15B | 14.35B | 14.66B | 15.66B | 15.78B | 15.36B | 15.73B | 15.60B |
|
Total Liabilities
|
-2.10B | -2.32B | -2.32B | 7.36B | 13.71B | 14.02B | 13.86B | 13.91B | 13.79B | 14.11B | 13.71B | 15.26B | 15.14B | 14.66B | 14.07B | 14.48B | 14.48B | 14.76B | 15.00B | 14.84B | 14.61B | 14.74B | 15.04B | 16.04B | 16.17B | 15.70B | 16.06B | 15.92B |
|
Total Debt
|
| | | 0.04B | 6.33B | 6.29B | 6.05B | 5.96B | 5.80B | 5.80B | 5.50B | 7.27B | 6.75B | 6.68B | 6.56B | 6.77B | 6.76B | 6.86B | 7.41B | 6.90B | 6.88B | 7.18B | 7.26B | 8.32B | 8.41B | 7.75B | 8.08B | 7.96B |
|
Common Equity
|
2.10B | 2.32B | 2.32B | 2.13B | -4.28B | -3.67B | -3.48B | -3.40B | -3.45B | -3.42B | -3.40B | -3.14B | -4.92B | -4.89B | -4.86B | -4.80B | -4.77B | -4.75B | -4.73B | -4.86B | -4.94B | -4.93B | -4.83B | -4.85B | -5.13B | -5.37B | -5.42B | -5.39B |
|
Shareholder's Equity
|
2.10B | 2.32B | 2.32B | 2.13B | -4.28B | -3.67B | -3.48B | -3.40B | -3.45B | -3.42B | -3.40B | -3.14B | -4.92B | -4.89B | -4.86B | -4.80B | -4.77B | -4.75B | -4.73B | -4.86B | -4.94B | -4.93B | -4.83B | -4.85B | -5.13B | -5.37B | -5.42B | -5.39B |
|
Liabilities and Shareholders Equity
|
| | | 9.69B | 9.52B | 10.44B | 10.47B | 10.71B | 10.51B | 10.86B | 10.47B | 12.28B | 11.79B | 9.91B | 9.34B | 9.82B | 9.85B | 10.13B | 10.39B | 10.12B | 9.79B | 9.86B | 10.26B | 11.32B | 11.18B | 10.49B | 10.77B | 10.65B |
|
Treasury Shares
|
| | | | | | | | 0.00B | 0.01B | 0.01B | 0.01B | 0.00B | 0.01B | 0.01B | 0.01B | 0.00B | 0.00B | 0.01B | 0.01B | 0.00B | 0.01B | 0.01B | 0.04B | 0.04B | 0.05B | 0.05B | 0.05B |
|
Retained Earnings
|
-0.69B | | | -0.76B | -0.86B | -3.42B | -3.24B | -3.11B | -0.03B | -0.03B | -0.03B | -2.26B | -3.53B | -3.25B | -3.04B | -2.87B | -2.65B | -2.42B | -2.18B | -2.00B | -1.79B | -1.54B | -1.15B | -0.98B | -0.89B | -1.06B | -1.09B | -1.09B |