|
Cash & Equivalents
|
23.41B | 26.48B | 26.66B | 26.69B | 25.82B | 28.55B | 25.81B | 25.24B | 25.40B | 25.04B | 22.79B | 23.35B | 23.06B | 18.70B | 18.45B | 19.04B | 20.35B | 20.39B | 15.53B | 15.80B | 14.70B | 17.58B | 14.15B | 17.31B | 17.77B | 16.62B | 13.40B | 19.61B | 30.39B | 27.30B | 49.15B | 56.77B | 52.96B | 47.37B | 53.33B | 49.96B | 47.03B | 36.44B | 38.60B |
|
Short-term Investments
|
| 1.11B | | | 0.80B | 0.95B | 1.74B | 1.29B | 1.58B | 1.36B | 1.33B | 1.25B | 1.09B | 0.82B | 0.70B | 0.64B | 0.70B | 0.57B | 0.65B | 0.93B | 0.94B | 0.70B | 0.67B | 0.68B | 0.53B | 0.74B | 1.28B | 0.89B | 1.14B | 1.11B | 1.18B | 2.18B | 2.61B | 4.41B | 6.67B | 7.35B | 5.22B | 4.14B | 4.56B |
|
Cash & Current Investments
|
23.41B | 27.59B | 26.66B | 26.69B | 26.62B | 29.50B | 27.54B | 26.53B | 26.98B | 26.40B | 24.12B | 24.60B | 24.15B | 19.52B | 19.15B | 19.68B | 21.05B | 20.96B | 16.18B | 16.73B | 15.64B | 18.28B | 14.82B | 17.99B | 18.30B | 17.36B | 14.67B | 20.50B | 31.53B | 28.41B | 50.33B | 58.95B | 55.57B | 51.78B | 60.01B | 57.31B | 52.24B | 40.58B | 43.16B |
|
Receivables - Net
|
| 3.46B | | | 4.02B | 3.21B | 3.33B | 3.54B | 3.77B | 7.21B | 3.50B | 3.63B | 3.07B | 7.85B | 7.82B | 8.14B | 8.73B | 2.90B | 10.65B | 10.39B | 9.60B | 2.17B | 7.71B | 7.97B | 7.94B | 9.97B | 1.99B | 5.78B | 6.65B | 5.87B | 3.79B | 3.49B | 4.75B | 15.17B | 9.43B | 22.98B | 7.59B | 6.02B | 7.37B |
|
Receivables - Other
|
| 0.26B | | | | 0.41B | | | | 0.53B | | | | 0.63B | | | | 3.48B | | | | 2.82B | 2.39B | 2.53B | 2.49B | 3.23B | 2.24B | 2.07B | 2.02B | -3.33B | | 5.49B | 0.28B | 5.34B | 0.10B | 6.39B | 0.08B | 6.96B | |
|
Receivables
|
| 3.72B | | | 4.02B | 3.61B | 3.33B | 3.54B | 3.77B | 7.74B | 3.50B | 3.63B | 3.07B | 8.48B | 7.82B | 8.14B | 8.73B | 6.37B | 10.65B | 10.39B | 9.60B | 4.99B | 10.10B | 10.50B | 10.43B | 13.20B | 4.23B | 7.86B | 8.66B | 2.54B | 3.79B | 8.98B | 5.04B | 20.51B | 9.53B | 29.37B | 7.67B | 12.98B | 7.37B |
|
Inventory
|
| 13.99B | | | 17.23B | 13.06B | 14.26B | 13.57B | 13.53B | 12.44B | 12.56B | 13.64B | 13.99B | 13.09B | 13.98B | 14.05B | 16.10B | 15.21B | 16.87B | 16.80B | 15.28B | 7.66B | 13.17B | 12.83B | 12.77B | 6.94B | 12.55B | 10.62B | 10.68B | 6.40B | 14.67B | 13.00B | 16.78B | 17.71B | 21.00B | 23.04B | 23.86B | 22.29B | 24.69B |
|
Prepaid Assets
|
| 3.16B | | | 3.56B | 3.45B | 3.17B | 3.11B | 3.13B | 0.40B | 3.49B | 3.58B | 3.75B | 0.42B | 0.45B | 0.44B | 0.51B | 0.44B | 0.51B | 0.49B | 0.47B | 0.48B | 0.48B | 0.45B | 0.43B | 0.58B | 0.61B | 0.55B | 0.54B | 2.85B | 8.17B | 7.28B | 8.25B | 7.70B | 10.36B | 11.07B | 12.93B | 13.86B | 15.16B |
|
Current Assets
|
| 53.62B | | | 55.37B | 56.96B | 53.84B | 52.05B | 50.94B | 50.47B | 45.46B | 48.18B | 45.78B | 42.89B | 39.87B | 39.71B | 42.63B | 42.71B | 45.43B | 47.56B | 47.60B | 32.13B | 43.80B | 42.35B | 42.27B | 34.68B | 36.48B | 35.22B | 51.22B | 10.17B | 80.59B | 85.56B | 84.83B | 86.49B | 103.49B | 98.47B | 93.59B | 87.17B | 91.15B |
|
Property, Plant & Equipment (Net)
|
| 31.62B | | | 33.61B | 1.30B | 31.84B | 30.95B | 30.33B | 1.28B | 30.03B | 32.12B | 31.78B | 32.86B | 32.67B | 32.53B | 34.54B | 34.16B | 34.44B | 33.45B | 30.50B | 16.13B | 31.20B | 31.18B | 31.48B | 18.73B | 31.47B | 30.91B | 32.34B | 19.06B | 41.74B | 40.60B | 39.69B | 36.94B | 39.41B | 40.55B | 45.12B | 48.10B | 50.81B |
|
Long-Term Investments
|
| 1.89B | | | 1.94B | 0.00B | 1.72B | 1.70B | | 0.00B | | | | 1.94B | 1.95B | 2.06B | 2.32B | 2.36B | 2.45B | 2.42B | 2.22B | 2.29B | 2.29B | 2.29B | 2.35B | 2.22B | 2.15B | 2.15B | 2.35B | 3.76B | 6.87B | 8.98B | 8.96B | 7.39B | 8.96B | 12.11B | 13.59B | 14.65B | 15.11B |
|
Goodwill
|
| | | | | 0.23B | | | | 0.20B | | | | 0.06B | | | | | | | | 4.12B | | | | 4.77B | | | | 5.20B | | | | | | 0.19B | | | |
|
Intangibles
|
| 9.63B | | | 10.97B | 0.27B | 10.81B | 10.80B | 10.96B | 0.24B | 11.10B | 11.87B | 12.05B | 12.33B | 12.45B | 12.54B | 13.37B | 13.59B | 14.09B | 14.11B | 13.35B | 10.50B | 13.84B | 13.77B | 13.46B | 11.39B | 13.84B | 14.01B | 14.76B | 10.37B | 18.87B | 19.03B | 19.44B | 19.39B | 21.49B | 22.19B | 23.57B | 23.91B | 23.21B |
|
Goodwill & Intangibles
|
| 9.63B | | | 10.97B | 0.50B | 10.81B | 10.80B | 10.96B | 0.44B | 11.10B | 11.87B | 12.05B | 12.39B | 12.45B | 12.54B | 13.37B | 13.59B | 14.09B | 14.11B | 13.35B | 14.62B | 13.84B | 13.77B | 13.46B | 16.16B | 13.84B | 14.01B | 14.76B | 15.57B | 18.87B | 19.03B | 19.44B | 19.39B | 21.49B | 22.38B | 23.57B | 23.91B | 23.21B |
|
Long-Term Deferred Tax
|
| 3.95B | | | 4.47B | 4.43B | 4.06B | 3.87B | 3.68B | 4.45B | 3.78B | 3.99B | 3.83B | 3.99B | 3.83B | 2.64B | 2.54B | 2.36B | 2.55B | 2.42B | 2.25B | 1.18B | 2.08B | 2.04B | 1.95B | 1.33B | 1.30B | 1.30B | 1.42B | 1.31B | 1.65B | 2.20B | 2.01B | 2.09B | 2.20B | 2.32B | 2.13B | 4.67B | 5.06B |
|
Other Non-Current Assets
|
| 0.01B | | | 0.03B | 0.98B | 0.15B | 0.14B | 0.14B | 0.96B | 0.22B | 0.25B | 0.26B | 0.39B | 0.40B | 0.42B | 0.46B | 4.91B | 0.62B | 0.50B | 0.49B | 1.90B | 0.66B | 0.66B | 0.68B | 1.92B | 5.72B | 0.81B | 0.82B | 2.50B | 0.61B | 0.14B | 0.32B | 2.09B | 0.13B | 0.82B | 0.89B | 0.98B | 0.33B |
|
Non-Current Assets
|
| 65.07B | | | 69.88B | 68.66B | 67.02B | 64.86B | 64.23B | 65.45B | 63.13B | 67.22B | 66.64B | 69.77B | 69.20B | 67.47B | 71.16B | 70.68B | 72.05B | 71.23B | 66.57B | 38.59B | 69.42B | 69.06B | 69.53B | 42.55B | 68.96B | 67.89B | 70.55B | 45.02B | 110.33B | 110.93B | 109.62B | 103.43B | 112.74B | 119.01B | 129.20B | 134.67B | 136.02B |
|
Assets
|
| 118.71B | | | 125.29B | 21.16B | 120.87B | 116.92B | 115.18B | 21.38B | 108.58B | 115.40B | 112.42B | 112.66B | 109.07B | 107.19B | 113.78B | 113.39B | 117.48B | 118.79B | 114.17B | 70.71B | 113.22B | 111.41B | 111.80B | 0.23B | 105.44B | 103.11B | 121.77B | 89.76B | 190.93B | 0.29B | 194.45B | 0.26B | 216.23B | 217.48B | 222.79B | 221.85B | 227.17B |
|
Accounts Payables
|
| 23.42B | | | 25.01B | 24.81B | 25.07B | 24.79B | 23.99B | 23.53B | 22.87B | 25.02B | 23.55B | 24.46B | 24.98B | 24.88B | 26.07B | 25.83B | 27.74B | 28.04B | 23.71B | 15.47B | 22.78B | 24.12B | 24.02B | 16.06B | 22.63B | 17.58B | 23.80B | 19.02B | 33.01B | 32.24B | 33.56B | 32.38B | 37.81B | 35.55B | 35.35B | 31.81B | 33.92B |
|
Payables
|
| 23.42B | | | 25.01B | 24.81B | 25.07B | 24.79B | 23.99B | 23.53B | 22.87B | 25.02B | 23.55B | 24.46B | 24.98B | 24.88B | 26.07B | 25.83B | 27.74B | 28.04B | 23.71B | 15.47B | 22.78B | 24.12B | 24.02B | 16.06B | 22.63B | 17.58B | 23.80B | 19.02B | 33.01B | 32.24B | 33.56B | 32.38B | 37.81B | 35.55B | 35.35B | 31.81B | 33.92B |
|
Accumulated Expenses
|
| | | | | | | | | 0.72B | | | | 0.88B | | | | 0.82B | | | | 0.68B | | | | 0.60B | | | | 0.06B | | 0.78B | | 0.56B | | 0.60B | | 0.62B | |
|
Other Accumulated Expenses
|
| 12.20B | | | 0.41B | 14.37B | 13.54B | -0.00B | -0.01B | 8.49B | 0.01B | 0.01B | 0.02B | 0.02B | -0.01B | -0.01B | 0.00B | 0.02B | | 0.01B | | 9.47B | | 0.09B | | 0.05B | | 0.06B | | 10.39B | 0.06B | | | -236.70 | -117.60 | 0.19B | 0.06B | 0.14B | 0.00B |
|
Short term Debt
|
| 0.19B | | | 0.73B | 0.93B | 1.47B | 0.93B | 0.74B | 8.08B | 0.70B | 1.19B | 0.62B | 8.57B | 6.79B | 5.72B | 7.65B | 0.16B | 6.95B | 7.06B | 5.59B | 2.49B | 6.28B | 7.68B | 7.67B | 2.79B | 0.75B | 5.32B | 11.96B | 3.14B | 0.50B | 0.11B | 0.06B | 0.02B | 0.02B | 0.04B | 0.09B | 0.03B | 0.06B |
|
Current Taxes
|
| 0.43B | | | 0.44B | 0.43B | 0.28B | 0.21B | 0.25B | 0.26B | 0.41B | 0.24B | 0.25B | 0.17B | | | | 0.45B | 0.49B | 0.43B | 0.39B | 0.40B | 0.13B | 0.13B | 0.11B | 0.44B | 0.42B | 0.31B | 0.54B | 0.15B | 1.91B | 1.27B | 1.43B | 1.60B | 1.41B | 2.04B | 1.27B | 1.02B | 0.70B |
|
Total Current Liabilities
|
| 5.48B | | | | 12.83B | | | | 54.37B | | | | 53.41B | 51.56B | 50.70B | 55.39B | 55.66B | 57.07B | 58.05B | 55.65B | 34.24B | 53.51B | 52.29B | 51.83B | 35.09B | 47.22B | 38.75B | 53.16B | 37.51B | 71.87B | 74.19B | 72.31B | 68.18B | 80.39B | 79.55B | 81.82B | 80.34B | 85.93B |
|
Non-Current Debt
|
| 0.56B | | | | 0.25B | | | | 22.38B | | | | 17.40B | 15.75B | 15.33B | 14.25B | 12.63B | 13.01B | 12.47B | 12.09B | 6.00B | 10.78B | 9.15B | 9.11B | 9.87B | -5.94B | 17.21B | 18.89B | 13.20B | 29.93B | 25.88B | 21.59B | 19.86B | 21.84B | 21.52B | 23.14B | 26.74B | 31.14B |
|
Pension
|
| 11.33B | | | 11.77B | 11.99B | 11.99B | 11.41B | 11.51B | 10.31B | | | | 9.77B | 9.61B | 9.46B | 9.90B | 10.92B | 10.37B | 10.58B | 9.32B | 9.67B | 9.19B | 9.02B | 9.36B | 10.02B | 10.12B | 9.42B | 9.72B | 1.74B | 10.37B | 10.01B | 8.17B | 6.57B | 6.72B | 5.89B | 6.42B | 6.44B | 6.37B |
|
Minority Interest
|
| 5.80B | | 0.05B | 0.02B | 0.39B | 0.39B | 0.03B | 0.01B | 0.18B | | | | | | | | | | | | 2.86B | | | | 3.02B | | | | -0.17B | 0.01B | 0.01B | | | | | | | |
|
Liabilities from Discontinued Operations
|
| 0.03B | | | | | | | | 3.93B | | | | 0.10B | 0.09B | | | | | | 3.49B | 3.51B | 3.37B | 0.03B | 0.03B | 0.27B | 0.22B | 0.19B | 0.22B | 0.25B | 0.33B | 0.06B | 0.03B | 0.12B | | 0.36B | 0.46B | 0.49B | 0.25B |
|
Non-Current Deferred Tax Liability
|
| 0.38B | | | 0.27B | 0.29B | 0.12B | 0.31B | 0.23B | 0.17B | 0.20B | 0.21B | 0.22B | 0.21B | 0.23B | 0.26B | 0.28B | 0.46B | 0.61B | 0.71B | 0.88B | 0.89B | 1.09B | 1.18B | 1.45B | 0.92B | 2.07B | 1.96B | 2.06B | 0.96B | 5.05B | 5.00B | 5.06B | 4.42B | 4.82B | 5.15B | 5.63B | 4.82B | 3.93B |
|
Operating Leases
|
| | | | | | | | | | | | | | | | | | | | | 0.30B | | | | 1.82B | -1.86B | | | | | | | | | | | | |
|
Other Non-Current Liabilities
|
| 0.02B | | | | 0.02B | | | | 8.49B | | | | 8.43B | 8.48B | 9.73B | 10.38B | 12.29B | 9.99B | 10.65B | 9.74B | 5.62B | 8.12B | 9.06B | 8.63B | 5.73B | 9.19B | 6.43B | 7.13B | 5.58B | 26.44B | 25.32B | 25.15B | 23.12B | 27.28B | 25.43B | 27.40B | 25.15B | 28.74B |
|
Total Non-Current Liabilities
|
| 0.80B | | | | 0.31B | | | | 42.95B | | | | 38.35B | 36.13B | 34.44B | 34.34B | 33.02B | 33.75B | 33.68B | 31.70B | 14.10B | 30.26B | 28.49B | 29.26B | 18.00B | 28.94B | 36.92B | 39.20B | 23.79B | 62.77B | 57.89B | 52.11B | 47.90B | 51.92B | 49.57B | 52.32B | 53.76B | 58.01B |
|
Total Liabilities
|
| 0.03B | | | 111.47B | 0.93B | 1.47B | 100.70B | 99.39B | 2.96B | 90.99B | 96.68B | 93.19B | 0.10B | 87.90B | 85.33B | 89.92B | 0.16B | 91.04B | 115.64B | 87.57B | 3.35B | 84.01B | 107.97B | 81.23B | 0.35B | 0.75B | 99.45B | 92.51B | 0.08B | 186.62B | 0.69B | 1.26B | 0.97B | 1.60B | 1.17B | 0.96B | 0.73B | 144.40B |
|
Total Debt
|
| 0.75B | | | 0.73B | 1.18B | 1.47B | 0.93B | 0.74B | 30.46B | 0.70B | 1.19B | 0.62B | 25.97B | 22.54B | 21.05B | 21.90B | 12.79B | 19.95B | 19.53B | 17.68B | 8.49B | 17.06B | 16.82B | 16.79B | 12.66B | -5.19B | 22.53B | 30.85B | 16.34B | 30.43B | 25.99B | 21.65B | 19.88B | 21.86B | 21.56B | 23.23B | 26.77B | 31.20B |
|
Common Equity
|
| 11.33B | | | 13.82B | 16.78B | 16.83B | 16.22B | 15.79B | 18.42B | 17.60B | 18.73B | 19.23B | 20.70B | 21.17B | 21.86B | 23.86B | 24.51B | 26.44B | 3.16B | 26.60B | 22.36B | 29.21B | 3.44B | 30.57B | 24.13B | 29.13B | 3.65B | 29.26B | 25.39B | 4.31B | 63.96B | 69.59B | 73.46B | 83.53B | 87.90B | 88.01B | 87.30B | 82.77B |
|
Shareholder's Equity
|
| | | | | | | | | | | | | 20.70B | | | | 24.51B | | 3.16B | | 28.19B | | 3.44B | | 31.59B | | 3.65B | | 25.39B | 4.31B | 63.96B | | 73.46B | | 87.90B | | 87.30B | |
|
Liabilities and Shareholders Equity
|
| 118.71B | | | 125.29B | 21.16B | 120.87B | 116.92B | 115.18B | 21.38B | 108.58B | 115.40B | 112.42B | 112.66B | 109.07B | 107.19B | 113.78B | 113.39B | 117.48B | 118.79B | 114.17B | 70.71B | 113.22B | 111.41B | 111.80B | 0.23B | 105.44B | 103.11B | 121.77B | 89.76B | 190.93B | 0.29B | 194.45B | 0.26B | 216.23B | 217.48B | 222.79B | 221.85B | 227.17B |
|
Treasury Shares
|
| | | | | | | | | | | | | | | | | | | | | -0.31B | | | | -0.27B | | | | -0.22B | | | | | | | | | |