|
Cash & Equivalents
|
5.75B | 0.19B | 5.98B | 6.37B | 9.30B | 5.56B | 5.30B | 5.35B | 8.33B | 8.69B | 11.33B | 9.18B | 0.00B | 10.03B | 10.34B | 11.09B | 11.96B | 12.15B | 15.72B | 7,160.67B | 0.14B | 7.90B | 20.04B | 7.78B | 10.43B | 16.68B | 10.38B | 16.59B | 10.60B | 16.76B | 11.55B | 11.20B | 10.78B | 12.99B | 6.91B | 13.87B | 7.01B | 9.37B | 8.47B | 9.38B | 8.56B | 7.95B | 9.23B | 8.42B | 10.41B | 8.91B |
|
Short-term Investments
|
0.26B | 0.41B | 0.23B | 0.07B | 0.17B | 0.23B | 0.43B | 0.23B | 0.11B | 0.25B | 0.09B | 0.27B | 0.25B | 0.01B | 0.15B | 0.03B | | 0.09B | | | | 0.23B | | | 0.15B | | | 0.18B | | | 0.01B | | | | | | | | | | | | | | | |
|
Cash & Current Investments
|
6.01B | 0.60B | 6.21B | 6.44B | 9.47B | 5.79B | 5.72B | 5.58B | 8.44B | 8.94B | 11.42B | 9.45B | 0.25B | 10.04B | 10.48B | 11.13B | 11.96B | 12.24B | 15.72B | 7,160.67B | 0.14B | 8.13B | 20.04B | 7.78B | 10.58B | 16.68B | 10.38B | 16.77B | 10.60B | 16.76B | 11.56B | 11.20B | 10.78B | 12.99B | 6.91B | 13.87B | 7.01B | 9.37B | 8.47B | 9.38B | 8.56B | 7.95B | 9.23B | 8.42B | 10.41B | 8.91B |
|
Receivables - Net
|
7.99B | 0.55B | 0.74B | 0.55B | 11.09B | 10.84B | 10.53B | 9.74B | 9.94B | 9.30B | 9.79B | 8.94B | 8.58B | 8.10B | 0.66B | 7.89B | 7.54B | 8.50B | 7.85B | 0.18B | 0.12B | 8.29B | | 8.12B | 0.23B | | 7.93B | 8.93B | | 8.19B | 8.66B | | 8.40B | 8.59B | | 9.03B | | 9.07B | | 9.16B | | 8.20B | | 8.84B | | 9.79B |
|
Receivables - Other
|
| | | | | | | | | | | | | 0.51B | | 0.76B | | 0.74B | | | | 0.72B | | | 0.81B | | | 0.68B | | | 0.92B | | | 1.32B | | | | 1.56B | | | | 1.55B | | | | 1.72B |
|
Receivables
|
7.99B | 0.55B | 0.74B | 0.55B | 11.09B | 10.84B | 10.53B | 9.74B | 9.94B | 9.30B | 9.79B | 8.94B | 8.58B | 8.60B | 0.66B | 8.66B | 7.54B | 9.23B | 7.85B | 0.18B | 0.12B | 9.00B | | 8.12B | 1.04B | | 7.93B | 9.61B | | 8.19B | 9.58B | | 8.40B | 9.91B | | 9.03B | | 10.63B | | 9.16B | | 9.75B | | 8.84B | | 11.51B |
|
Raw Materials
|
| | | | | | | | | | | | | 1.05B | | 1.02B | | 1.13B | | | | 1.16B | | | | | | | | | | | | | | | | | | | | | | | | |
|
Work In Process
|
| | | | | | | | | | | | | 3.82B | | 4.11B | | 4.35B | | | | 4.67B | | | | | | | | | | | | | | | | | | | | | | | | |
|
Finished Goods
|
| | | | | | | | | | | | | 2.27B | | 2.32B | | 2.55B | | | | 2.71B | | | | | | | | | | | | | | | | | | | | | | | | |
|
Inventory
|
5.82B | 0.63B | 0.43B | 0.47B | 9.01B | 8.15B | 8.47B | 8.27B | 8.95B | 8.65B | 9.31B | 8.20B | 7.90B | 7.14B | 0.63B | 7.45B | 7.97B | 8.03B | 8.64B | 0.16B | 0.15B | 8.53B | | 9.46B | 0.66B | | 9.80B | 9.96B | | 11.15B | 9.97B | | 9.99B | 9.14B | | 10.86B | | 10.40B | | 11.42B | | 10.08B | | 10.89B | | 11.89B |
|
Prepaid Assets
|
2.65B | 0.09B | 0.09B | 0.07B | 2.83B | 3.24B | 2.61B | 3.05B | 2.71B | 3.11B | 2.85B | 2.70B | 2.40B | 0.33B | 0.08B | 0.36B | 2.30B | 0.40B | 2.71B | 0.04B | | 3.33B | | 3.28B | 0.04B | | 3.00B | 0.06B | | 3.73B | 4.09B | | 3.94B | 3.60B | | 3.67B | | 3.72B | | 4.17B | | 4.09B | | 4.07B | | 4.73B |
|
Current Assets
|
25.22B | 25.89B | 22.30B | 27.22B | 32.50B | 28.02B | 27.56B | 29.57B | 27.17B | 32.55B | 27.94B | 29.28B | 24.32B | 2.96B | 25.24B | 3.24B | 29.77B | 4.26B | 34.92B | 28.57B | | 6.42B | | 28.44B | 1.08B | | 38.32B | 1.17B | | 35.53B | 34.96B | | 30.26B | 34.80B | | 32.64B | | 33.00B | | 32.39B | | 45.51B | 46.30B | 41.90B | 39.80B | 36.03B |
|
Property, Plant & Equipment (Net)
|
10.29B | 11.56B | 10.50B | 72.10B | 15.35B | 14.49B | 13.78B | 13.72B | 13.59B | 13.86B | 13.84B | 26.10B | 11.65B | 23.14B | 0.80B | 23.62B | 10.59B | 25.88B | 11.49B | 0.13B | 0.14B | 25.91B | | 10.79B | 26.09B | | 10.32B | 27.62B | | | 28.38B | | | 24.41B | | | | 10.93B | | | | 10.78B | | | | 11.70B |
|
Long-Term Investments
|
2.92B | 1.41B | 1.60B | 1.25B | 1.31B | 1.09B | 0.94B | 0.63B | 0.63B | 0.61B | 2.37B | 2.98B | 2.72B | 2.93B | 0.01B | 3.12B | 3.12B | 3.35B | 3.42B | 3.54B | | 3.88B | | 3.97B | 3.97B | | 0.22B | 0.24B | | 0.26B | 0.29B | | 0.76B | 0.69B | | 0.59B | | 0.46B | | 0.34B | | 0.34B | | 4.03B | | 3.79B |
|
Goodwill
|
40.13B | 1.66B | 1.88B | 1.64B | 51.62B | 52.00B | 50.17B | 49.38B | 49.81B | 50.54B | 51.34B | 48.99B | 44.94B | 43.36B | 1.67B | 43.50B | 45.04B | 47.41B | 50.61B | 1.09B | 1.06B | 50.49B | | 49.91B | 49.28B | | 49.85B | 52.89B | | 54.17B | 54.97B | | 53.95B | 50.90B | | 53.62B | | 53.16B | | 53.93B | | 46.36B | | 45.60B | | 48.08B |
|
Intangibles
|
20.60B | 5.44B | 4.98B | 5.38B | | | | | | | | 48.99B | | 62.57B | | 11.75B | | 15.40B | | | 0.09B | -0.06B | | | 0.00B | | | 21.87B | | | 24.49B | | | 22.08B | | | | 26.17B | | | | 24.18B | | | | 30.57B |
|
Goodwill & Intangibles
|
60.73B | 64.21B | 6.87B | 60.31B | 86.42B | 83.86B | 78.97B | 75.56B | 49.81B | 71.50B | 70.89B | 67.17B | 44.94B | 56.54B | 1.67B | 55.25B | 45.04B | 62.81B | 50.61B | 1.09B | 1.15B | 75.47B | | 49.91B | 67.62B | | 49.85B | 74.86B | | 54.17B | 79.46B | | 53.95B | 72.98B | | 53.62B | | 79.32B | | 53.93B | | 70.54B | 67.12B | 45.60B | 80.51B | 78.65B |
|
Long-Term Deferred Tax
|
4.15B | 0.09B | 0.09B | 0.12B | 4.57B | 4.90B | 5.10B | 5.67B | 5.66B | 5.64B | 6.54B | 6.07B | 5.44B | 5.17B | 0.17B | 5.04B | 5.01B | 5.05B | 5.21B | 0.03B | 0.10B | 5.27B | | 5.77B | 0.03B | | 5.32B | 4.98B | | 5.11B | 5.26B | | 5.12B | 5.49B | | 6.51B | | 6.92B | | 7.84B | | 8.51B | | 9.06B | | 10.02B |
|
Other Non-Current Assets
|
0.04B | | | | | | | 4.93B | | 6.57B | | 3.22B | 3.22B | 2.99B | 0.06B | 3.04B | 3.22B | 3.96B | 4.07B | 0.00B | 0.00B | 3.21B | | 2.54B | 0.00B | | 3.34B | 3.26B | | 3.25B | 3.58B | | 3.53B | 3.16B | | 3.26B | | 3.46B | | 3.59B | | 4.01B | 14.44B | 4.65B | 0.16B | 5.08B |
|
Non-Current Assets
|
79.29B | 82.96B | 78.09B | 79.01B | 110.70B | 107.57B | 102.85B | 100.51B | 99.40B | 98.17B | 96.49B | 92.43B | 83.88B | 78.53B | 79.96B | 77.27B | 82.21B | 86.45B | 100.61B | 104.20B | | 99.03B | | 95.69B | 0.67B | | 89.15B | 96.13B | | 99.62B | 102.49B | | 99.43B | 94.49B | | 103.57B | | 103.07B | | 107.34B | | 96.40B | 92.43B | 99.55B | 111.94B | 111.59B |
|
Assets
|
104.52B | 118.51B | 109.95B | 115.79B | 143.26B | 135.68B | 130.73B | 130.21B | 126.64B | 130.74B | 124.46B | 121.72B | 108.22B | 112.16B | 111.99B | 113.02B | 112.01B | 117.52B | 137.18B | 134.59B | 1.85B | 127.16B | | 124.21B | 1.75B | | 127.57B | 1.91B | | 135.26B | 137.55B | | 130.00B | 129.29B | | 136.50B | | 136.07B | | 139.73B | | 141.91B | 138.74B | 141.45B | 151.74B | 147.62B |
|
Accounts Payables
|
3.72B | 0.18B | 0.17B | 0.22B | 4.48B | 4.29B | 4.21B | 4.14B | 4.27B | 4.09B | 4.43B | 4.56B | 4.39B | 0.24B | 0.25B | 0.26B | 4.73B | 5.46B | 5.32B | 0.07B | | 5.75B | | 5.71B | 0.13B | | 5.42B | 6.31B | | 6.47B | 7.07B | | 7.00B | 6.95B | | 8.02B | | 7.88B | | 8.00B | | 8.07B | | 8.01B | | 8.57B |
|
Notes Payables
|
| | | | | | | | | | | | | | | | | | | 0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Payables
|
3.72B | 0.18B | 0.17B | 0.22B | 4.48B | 4.29B | 4.21B | 4.14B | 4.27B | 4.09B | 4.43B | 4.56B | 4.39B | 0.24B | 0.25B | 0.26B | 4.73B | 5.46B | 5.32B | 0.07B | | 5.75B | | 5.71B | 0.13B | | 5.42B | 6.31B | | 6.47B | 7.07B | | 7.00B | 6.95B | | 8.02B | | 7.88B | | 8.00B | | 8.07B | | 8.01B | | 8.57B |
|
Other Accumulated Expenses
|
6.96B | 0.34B | 0.33B | 0.38B | 8.58B | 9.73B | 8.65B | 8.73B | 8.20B | 9.15B | 8.48B | 9.64B | 9.09B | 0.47B | 0.49B | 0.47B | 10.20B | 10.85B | 10.23B | 0.19B | | | | | 0.16B | | | 0.21B | | | 0.22B | | | | | | | | | | | | | | | |
|
Short term Debt
|
4.00B | 0.03B | 0.04B | 0.03B | 9.71B | 3.96B | 7.60B | 4.94B | 5.19B | 5.68B | 6.42B | 1.92B | 4.38B | 3.77B | 0.01B | 1.90B | 3.56B | 1.50B | 6.81B | | 0.05B | 3.01B | | 4.96B | 5.04B | | 3.67B | 3.30B | | 2.68B | 3.64B | | 3.27B | 4.26B | | 5.11B | | 2.20B | | 9.95B | | 4.50B | | 8.27B | | 5.05B |
|
Current Leases
|
| | | | | | | | | | | | | | | | | | | | | | | 0.27B | 0.00B | | 0.27B | 0.28B | | 0.30B | 0.31B | | 0.25B | 0.28B | | 0.28B | | 0.30B | | 0.30B | | 0.28B | | 0.29B | | 0.32B |
|
Current Taxes
|
| | | | | | | | | | | | | 1.14B | | 1.22B | | 1.39B | | | | 0.45B | | | 0.29B | | | 0.72B | | 0.71B | 0.35B | | 0.47B | 0.59B | | 0.41B | | 0.64B | | 0.14B | | 0.74B | | 0.82B | | 0.87B |
|
Total Current Liabilities
|
14.69B | 16.19B | 22.30B | 13.70B | 23.07B | 18.28B | 20.65B | 17.94B | 17.80B | 18.96B | 19.48B | 16.29B | 18.01B | 18.44B | | 17.75B | 18.75B | 18.21B | 22.78B | | 0.25B | 19.83B | | 21.58B | 0.35B | | 20.71B | 22.95B | | 23.03B | 24.36B | | 23.54B | 24.46B | | 26.96B | | 26.05B | | 32.34B | | 31.16B | | 32.89B | | 33.00B |
|
Non-Current Debt
|
9.51B | 0.01B | 0.01B | 0.01B | 19.12B | 16.84B | 13.20B | 13.90B | 13.96B | 14.17B | 13.87B | 16.59B | 11.90B | 14.38B | 0.00B | 18.16B | 16.70B | 16.87B | 26.36B | | | 25.12B | | 23.69B | 22.28B | | 22.47B | 23.54B | | 21.60B | 19.59B | | 17.01B | 15.16B | | 15.51B | | 15.44B | | 13.46B | | 12.60B | | 14.94B | | 16.59B |
|
Convertible Debt
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 26.98B | | 24.36B | | | | | | | | | | | | | | | | |
|
Minority Interest
|
| 0.38B | | 0.26B | 0.21B | 0.23B | 0.19B | 0.17B | 0.17B | 0.18B | 0.18B | 0.18B | 0.17B | 0.18B | | 0.18B | 0.18B | 0.20B | 0.20B | | | 0.18B | | 0.02B | 0.03B | | 0.02B | 0.17B | | 0.02B | 0.40B | | 0.06B | 0.38B | | 0.03B | | 0.34B | | 0.02B | | 0.37B | | 0.03B | | 0.39B |
|
Liabilities from Discontinued Operations
|
0.01B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.28B | | 0.00B | | |
|
Non-Current Deferred Tax Liability
|
7.55B | 1.53B | 1.45B | 1.54B | 9.44B | 8.80B | 8.22B | 7.69B | 7.24B | 6.89B | 6.31B | 5.13B | 4.14B | 3.17B | 0.18B | 2.47B | 2.34B | 1.89B | 4.04B | 0.02B | 0.02B | 3.90B | | 3.30B | 0.01B | | 2.18B | 2.11B | | 2.02B | 1.85B | | 1.65B | 1.88B | | 2.12B | | 2.00B | | 1.94B | | 2.31B | | 1.94B | | 1.94B |
|
Operating Leases
|
| | | | | | | | | | | | | | | | | | | | | | | 1.08B | 1.29B | | 1.04B | 2.51B | | 1.50B | 2.41B | | 2.14B | 2.23B | | 2.00B | | 1.89B | | 1.87B | | 1.76B | | 1.73B | | 1.71B |
|
Other Non-Current Liabilities
|
11.79B | 0.13B | 0.10B | 0.10B | 13.96B | 13.96B | 14.36B | 14.32B | 12.49B | 11.89B | 12.44B | 11.97B | 10.17B | 8.24B | 0.16B | 8.31B | 9.25B | 8.48B | 10.70B | 0.04B | 0.03B | 1.79B | | 10.22B | 1.54B | | 10.78B | 1.79B | | 8.46B | 1.28B | | 6.60B | 1.26B | | 7.72B | | 8.18B | | 8.85B | | 8.65B | | 8.06B | | 7.80B |
|
Total Non-Current Liabilities
|
28.85B | 28.36B | 27.54B | 27.45B | 44.51B | 41.41B | 37.64B | 37.67B | 35.45B | 34.15B | 33.96B | 35.11B | 27.46B | 28.83B | -0.16B | 31.66B | 29.70B | 30.74B | 42.47B | -0.04B | 0.43B | 39.95B | | 39.13B | 0.27B | | 36.93B | 38.01B | | 35.90B | 34.22B | | 30.35B | 28.15B | | 30.06B | | 30.02B | | 28.79B | | 27.55B | | 29.00B | | 31.14B |
|
Total Liabilities
|
| 47.15B | | 43.68B | 67.81B | 59.94B | 58.51B | 55.83B | 53.43B | 53.29B | 53.62B | 51.40B | 45.65B | 48.35B | | 2.62B | 48.64B | 2.74B | 65.82B | | 0.46B | 2.32B | | 60.89B | 3.09B | | 57.84B | -73.33B | | 59.11B | 58.98B | | 54.29B | 52.99B | | 57.41B | | 56.41B | | 61.45B | | 59.08B | | 62.20B | | 13.97B |
|
Total Debt
|
13.51B | 0.04B | 0.05B | 0.04B | 28.83B | 20.81B | 20.79B | 18.85B | 19.14B | 19.86B | 20.30B | 18.52B | 16.28B | 18.15B | 0.02B | 20.06B | 20.26B | 18.37B | 33.17B | | 0.05B | 28.12B | | 28.65B | 27.32B | | 26.14B | 26.84B | | 24.28B | 23.23B | | 20.28B | 19.42B | | 20.62B | | 17.64B | | 23.41B | | 17.10B | | 23.22B | | 21.64B |
|
Common Equity
|
| 71.36B | | 72.10B | 75.46B | 75.73B | 72.22B | 74.38B | 73.21B | 77.45B | 70.84B | 70.33B | 62.57B | 63.80B | | 62.33B | 63.37B | 68.37B | 71.36B | | | 67.20B | | 63.32B | 65.37B | | 69.73B | 75.24B | | 76.15B | 78.57B | | 75.71B | 76.30B | | 79.09B | | 79.66B | | 78.28B | | 82.82B | | 79.25B | | 83.09B |
|
Shareholder's Equity
|
60.98B | 71.74B | 67.02B | 72.36B | 75.66B | 75.96B | 72.41B | 74.55B | 73.38B | 77.63B | 71.02B | 70.33B | 62.74B | 63.80B | | 62.33B | 63.55B | 68.37B | 71.57B | | | 67.20B | | 63.51B | 1.13B | | 69.93B | 75.24B | | 3.04B | 78.57B | | 76.09B | 76.30B | | 79.43B | | 80.00B | | 78.61B | | 83.20B | | 79.55B | | 83.48B |
|
Liabilities and Shareholders Equity
|
104.52B | 118.51B | 109.95B | 115.79B | 143.26B | 135.68B | 130.73B | 130.21B | 126.64B | 130.74B | 124.46B | 121.72B | 108.22B | 112.16B | 111.99B | 113.02B | 112.01B | 117.52B | 137.18B | 134.59B | 1.85B | 127.16B | | 124.21B | 1.75B | | 127.57B | 1.91B | | 135.26B | 137.55B | | 130.00B | 129.29B | | 136.50B | | 136.07B | | 139.73B | | 141.91B | 138.74B | 141.45B | 151.74B | 147.62B |
|
Treasury Shares
|
| -0.78B | | | | | | -0.27B | | | | | | -0.33B | | | | | | | | | | | | | | | | -0.84B | | | | | | | | | | | | | | | | |