|
Cash & Equivalents
|
1.79B | 2.50B | 4.90B | 6.38B | 3.29B | 4.42B | 3.79B | 4.10B | 4.72B | 9.85B | 5.88B | 6.06B | 10.18B | 9.19B | 8.74B | 10.27B |
|
Short-term Investments
|
| 0.63B | 1.14B | 0.65B | 0.81B | 1.36B | 1.48B | 1.24B | 1.17B | 0.51B | 0.33B | 1.87B | 3.16B | 0.87B | 3.60B | 1.74B |
|
Cash & Current Investments
|
1.79B | 3.13B | 6.04B | 7.04B | 4.10B | 5.78B | 5.27B | 5.34B | 5.89B | 10.36B | 6.21B | 7.93B | 13.33B | 10.06B | 12.34B | 12.01B |
|
Receivables - Net
|
3.55B | 4.11B | 4.86B | 5.04B | 5.13B | 5.77B | 5.86B | 6.70B | 7.08B | 7.40B | 8.90B | 7.68B | 7.43B | 6.53B | 7.02B | 7.46B |
|
Receivables - Other
|
0.13B | 0.19B | 0.20B | 0.22B | | | | 0.25B | 0.24B | 0.33B | 0.50B | 0.57B | 0.70B | 0.64B | 0.67B | 0.80B |
|
Receivables
|
3.68B | 4.31B | 5.07B | 5.25B | 5.13B | 5.77B | 5.86B | 6.95B | 7.33B | 7.73B | 9.40B | 8.25B | 8.13B | 7.17B | 7.69B | 8.27B |
|
Current Deferred Tax Assets
|
0.01B | | | | 0.12B | 0.13B | 0.00B | 0.14B | 0.25B | | | | | | | |
|
Prepaid Assets
|
| | | | 0.31B | 0.37B | 0.35B | 0.28B | 0.31B | | | | | | | |
|
Current Assets
|
7.33B | 9.48B | 13.46B | 8.91B | 9.76B | 11.96B | 10.82B | 12.80B | 14.05B | 18.97B | 16.84B | 17.21B | 22.93B | 18.90B | 22.13B | 22.87B |
|
Property, Plant & Equipment (Net)
|
1.91B | 1.92B | 2.16B | 2.20B | 2.42B | 2.79B | 2.43B | 2.86B | 3.49B | 4.06B | 6.08B | 5.76B | 5.69B | 5.03B | 4.60B | 4.80B |
|
Long-Term Investments
|
| | | | | | | 1.05B | 0.97B | | | | 0.18B | 0.15B | 0.15B | 0.15B |
|
Goodwill
|
6.97B | 11.18B | 12.13B | 16.96B | 18.18B | 27.92B | 25.20B | 25.81B | 25.05B | 27.09B | 32.28B | 31.44B | 35.56B | 33.85B | 31.29B | 33.28B |
|
Intangibles
|
1.25B | 3.15B | 2.82B | 4.16B | 3.92B | 6.12B | 34.82B | 25.92B | 25.16B | 27.21B | 32.39B | 31.55B | 35.68B | 10.86B | 2.70B | 2.89B |
|
Goodwill & Intangibles
|
8.21B | 14.34B | 14.95B | 21.12B | 22.10B | 34.04B | 60.02B | 51.73B | 50.21B | 54.30B | 64.66B | 63.00B | 71.25B | 44.71B | 33.98B | 36.18B |
|
Long-Term Deferred Tax
|
0.56B | 0.98B | 0.65B | 0.52B | 0.39B | 0.46B | 0.50B | 0.63B | 1.22B | 1.16B | 1.38B | 1.36B | 2.04B | 2.14B | 4.52B | 5.14B |
|
Other Non-Current Assets
|
0.21B | 0.24B | 0.26B | 0.38B | 0.46B | 0.58B | 0.52B | 0.07B | 1.36B | 1.75B | 2.59B | 4.01B | 7.18B | 5.74B | 5.96B | 7.63B |
|
Non-Current Assets
|
11.33B | 18.17B | 18.88B | 24.92B | 26.22B | 39.30B | 35.16B | -0.02B | 35.98B | 39.81B | 49.81B | 49.55B | 58.49B | 54.72B | 51.39B | 56.34B |
|
Assets
|
18.66B | 27.65B | 32.34B | 33.82B | 35.98B | 51.26B | 45.98B | -0.02B | 50.02B | 58.78B | 66.65B | 66.75B | 81.42B | 4.98B | 73.52B | 79.21B |
|
Accounts Payables
|
0.89B | 1.22B | 1.30B | 1.12B | 1.13B | 1.37B | 1.21B | 1.42B | 1.36B | 1.70B | 1.75B | 1.56B | 1.81B | 2.19B | 1.92B | 2.13B |
|
Notes Payables
|
0.97B | 0.92B | 0.97B | | | | | | | | | | | | | |
|
Payables
|
1.86B | 2.15B | 2.27B | 1.12B | 1.13B | 1.37B | 1.21B | 1.42B | 1.36B | 1.70B | 1.75B | 1.56B | 1.81B | 2.19B | 1.92B | 2.13B |
|
Other Accumulated Expenses
|
0.02B | | | | | | | | | | | | | | | |
|
Short term Debt
|
1.02B | 5.90B | 4.07B | 5.72B | 4.99B | 11.94B | 9.64B | 2.01B | 1.84B | 1.28B | 3.62B | 2.68B | 5.18B | 4.91B | 1.87B | 4.57B |
|
Current Leases
|
| | | | | 2.23B | 2.22B | 2.64B | | | 0.43B | 0.43B | 0.47B | 0.36B | 0.32B | 0.32B |
|
Current Taxes
|
0.33B | 0.49B | 0.57B | 0.57B | 0.58B | 0.49B | 0.45B | 0.35B | 0.70B | 0.70B | 0.28B | 0.47B | 0.35B | 0.29B | 0.29B | 0.63B |
|
Current Deferred Revenue
|
0.07B | 0.10B | 0.04B | 0.10B | 0.08B | | | 2.64B | 3.26B | 3.46B | 4.72B | 4.56B | 5.07B | 5.42B | 5.35B | 6.39B |
|
Total Current Liabilities
|
4.77B | 6.84B | 8.72B | 8.42B | 8.43B | 11.40B | 8.74B | 10.71B | 12.02B | 11.97B | 16.01B | 14.66B | 18.46B | 17.81B | 15.75B | 20.39B |
|
Non-Current Debt
|
| | | | | | | 7.17B | 5.93B | 12.05B | 14.30B | 15.53B | 12.63B | 9.74B | 8.54B | 7.66B |
|
Non-Current Deffered Revenue
|
| | | | | | | 0.16B | 0.09B | 0.10B | 0.10B | 0.04B | 0.01B | 0.03B | 0.04B | 0.09B |
|
Pension
|
6.92B | 6.98B | 8.19B | 9.37B | 9.95B | 10.47B | 11.30B | 0.15B | 0.16B | 13.23B | 16.46B | 15.32B | 15.43B | 0.06B | 0.07B | 21.67B |
|
Preferred Stock Liabilities
|
8.21B | 14.34B | 14.95B | 21.12B | 22.10B | | | | | | | | | | | |
|
Minority Interest
|
| | -0.04B | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability
|
0.27B | 0.76B | 0.66B | 0.29B | 0.15B | 0.80B | 0.50B | 0.46B | 0.30B | 0.12B | 0.09B | 0.18B | 0.34B | 0.25B | 2.44B | 2.51B |
|
Operating Leases
|
| | | | | | | | | | 2.01B | 1.99B | 1.99B | 1.83B | 1.43B | 1.52B |
|
Other Non-Current Liabilities
|
2.20B | 2.29B | 2.76B | 2.83B | 3.40B | 3.74B | 3.78B | 0.04B | 0.61B | 0.57B | 1.06B | 0.88B | 0.98B | 0.72B | 0.75B | 0.80B |
|
Total Non-Current Liabilities
|
2.05B | 7.78B | 5.92B | 7.23B | 6.24B | 13.90B | 11.36B | 8.66B | 7.96B | 13.85B | 16.52B | 17.92B | 15.46B | 12.10B | 11.06B | 9.87B |
|
Total Liabilities
|
7.00B | 14.62B | 14.65B | 16.70B | 15.22B | 22.88B | 19.65B | 18.87B | 19.98B | 25.82B | 32.53B | 32.58B | 33.92B | 29.90B | 26.82B | 30.26B |
|
Total Debt
|
1.02B | 5.90B | 4.07B | 5.72B | 4.99B | 11.94B | 9.64B | 9.18B | 7.77B | 13.33B | 17.93B | 18.21B | 17.81B | 14.65B | 10.41B | 12.23B |
|
Common Equity
|
| | | | | 25.97B | 25.86B | 29.21B | 30.11B | 32.88B | 34.12B | 34.17B | 47.50B | 43.72B | 46.70B | 48.95B |
|
Shareholder's Equity
|
11.84B | 13.04B | 17.69B | 18.17B | 21.31B | 25.97B | 25.86B | 29.21B | 30.11B | 32.88B | 34.12B | 34.17B | 47.50B | 43.72B | 46.70B | 48.95B |
|
Liabilities and Shareholders Equity
|
18.66B | 27.65B | 32.34B | 33.82B | 35.98B | 51.26B | 45.98B | -0.02B | 50.02B | 58.78B | 66.65B | 66.75B | 81.42B | 4.98B | 73.52B | 79.21B |
|
Treasury Shares
|
-1.89B | -0.29B | -0.34B | -0.07B | | -1.63B | -1.22B | 1.22B | 1.87B | 1.80B | 1.75B | 3.51B | 3.51B | 4.43B | 5.10B | 6.36B |
|
Retained Earnings
|
11.96B | 12.96B | 17.36B | 17.92B | 21.59B | 24.35B | 22.26B | -0.02B | 29.16B | 31.28B | 31.86B | 36.57B | 42.35B | 37.16B | 45.68B | 45.85B |