|
Cash & Equivalents
|
1.08B | 0.71B | 0.92B | 2.74B | 2.62B | 2.27B | 3.24B | 2.62B | 2.38B | 2.12B | 2.21B | 1.84B | 1.68B | 1.15B | 0.93B | 1.14B | 0.70B | 0.57B | 0.53B | 0.52B | 0.69B | 0.48B | 0.52B |
|
Cash & Current Investments
|
1.08B | 0.71B | 0.92B | 2.74B | 2.62B | 2.27B | 3.24B | 2.62B | 2.38B | 2.12B | 2.21B | 1.84B | 1.68B | 1.15B | 0.93B | 1.14B | 0.70B | 0.57B | 0.53B | 0.52B | 0.69B | 0.48B | 0.52B |
|
Receivables - Net
|
1.27B | 1.26B | 1.19B | 1.24B | 1.06B | 0.79B | 0.90B | 0.88B | 0.78B | 0.85B | 0.89B | 0.82B | 0.81B | 0.85B | 0.83B | 0.86B | 0.82B | 0.90B | 0.88B | 0.85B | 0.85B | 0.85B | 0.82B |
|
Receivables - Other
|
0.33B | 0.32B | 0.30B | 0.31B | 0.26B | 0.19B | 0.23B | 0.22B | 0.21B | 0.22B | 0.24B | 0.22B | 0.21B | 0.21B | 0.21B | 0.21B | 0.21B | 0.22B | 0.20B | 0.20B | 0.20B | 0.20B | 0.19B |
|
Receivables
|
1.60B | 1.58B | 1.49B | 1.55B | 1.32B | 0.98B | 1.12B | 1.10B | 0.99B | 1.06B | 1.13B | 1.03B | 1.02B | 1.06B | 1.04B | 1.07B | 1.03B | 1.12B | 1.08B | 1.05B | 1.04B | 1.04B | 1.01B |
|
Inventory
|
0.83B | 0.79B | 0.76B | 0.69B | 0.82B | 0.92B | 0.98B | 0.84B | 0.84B | 0.81B | 0.79B | 0.70B | 0.73B | 0.77B | 0.78B | 0.80B | 0.86B | 0.78B | 0.73B | 0.66B | 0.74B | 0.74B | 0.73B |
|
Prepaid Assets
|
0.19B | 0.20B | 0.22B | 0.20B | 0.26B | 0.25B | 0.25B | 0.25B | 0.26B | 0.24B | 0.21B | 0.21B | 0.23B | 0.23B | 0.27B | 0.25B | 0.25B | 0.22B | 0.23B | 0.23B | 0.23B | 0.20B | 0.22B |
|
Current Assets
|
4.18B | 4.24B | 4.34B | 6.14B | 5.98B | 5.39B | 6.54B | 5.78B | 5.42B | 5.17B | 5.24B | 4.70B | 4.57B | 4.10B | 3.90B | 4.11B | 3.64B | 3.39B | 3.35B | 3.18B | 3.35B | 3.05B | 3.01B |
|
Property, Plant & Equipment (Net)
|
0.50B | 0.46B | 0.44B | 0.43B | 0.43B | 0.42B | 0.41B | 0.41B | 0.39B | 0.37B | 0.37B | 0.36B | 0.35B | 0.33B | 0.32B | 0.32B | 0.31B | 0.28B | 0.27B | 0.27B | 0.24B | 0.23B | 0.23B |
|
Long-Term Investments
|
1.40B | 1.47B | 1.52B | | | | | | | | | | | | | | | | | | | | |
|
Goodwill
|
3.86B | 3.89B | 3.85B | 3.90B | 0.10B | 3.94B | 4.00B | 4.07B | 4.08B | 4.10B | 4.07B | 3.29B | 3.30B | 3.22B | 2.75B | 2.82B | 2.85B | 2.75B | 2.72B | 2.75B | 2.72B | 2.72B | 1.71B |
|
Intangibles
|
0.22B | 0.21B | 0.20B | 0.20B | 0.26B | 0.25B | 0.24B | 0.24B | 0.22B | 0.23B | 0.22B | 0.21B | 0.24B | 0.22B | 0.22B | 0.21B | 0.20B | 0.19B | 0.18B | 0.18B | 0.17B | 0.15B | 0.15B |
|
Goodwill & Intangibles
|
4.08B | 4.10B | 4.06B | 4.10B | 0.37B | 4.19B | 4.24B | 4.31B | 4.30B | 4.33B | 4.28B | 3.50B | 3.54B | 3.44B | 2.97B | 3.03B | 3.05B | 2.94B | 2.90B | 2.92B | 2.88B | 2.87B | 1.86B |
|
Long-Term Deferred Tax
|
0.74B | 0.74B | 0.69B | 0.60B | 0.60B | 0.56B | 0.57B | 0.51B | 0.51B | 0.49B | 0.51B | 0.52B | 0.53B | 0.54B | 0.50B | 0.58B | 0.60B | 0.62B | 0.70B | 0.74B | 0.75B | 0.76B | 0.64B |
|
Other Non-Current Assets
|
1.35B | 1.22B | 1.21B | 1.34B | 1.31B | 1.34B | 1.39B | 1.46B | 1.45B | 1.50B | 1.49B | 1.96B | 1.95B | 1.78B | 1.72B | 1.32B | 1.33B | 1.38B | 1.35B | 1.03B | 1.05B | 1.05B | 1.06B |
|
Non-Current Assets
|
4.03B | 10.45B | 10.32B | 8.91B | 8.81B | 8.73B | 8.81B | 8.96B | 8.85B | 8.94B | 8.85B | 8.52B | 8.52B | 8.17B | 7.53B | 7.44B | 7.41B | 7.18B | 7.09B | 6.83B | 6.60B | 6.44B | 5.31B |
|
Assets
|
8.21B | 14.68B | 14.66B | 15.05B | 14.78B | 14.12B | 15.35B | 14.74B | 14.27B | 14.11B | 14.08B | 13.22B | 13.08B | 12.27B | 11.42B | 11.54B | 11.05B | 10.57B | 10.44B | 10.01B | 9.94B | 9.49B | 8.32B |
|
Accounts Payables
|
1.07B | 1.05B | 1.07B | 1.05B | 1.12B | 0.92B | 1.02B | 0.98B | 0.93B | 0.94B | 1.03B | 1.07B | 1.18B | 1.21B | 1.21B | 1.33B | 1.30B | 1.04B | 1.03B | 1.04B | 1.05B | 0.94B | 0.90B |
|
Notes Payables
|
| | | | | | | | | | | | | | | | | | | | | | 0.39B |
|
Payables
|
1.07B | 1.05B | 1.07B | 1.05B | 1.12B | 0.92B | 1.02B | 0.98B | 0.93B | 0.94B | 1.03B | 1.07B | 1.18B | 1.21B | 1.21B | 1.33B | 1.30B | 1.04B | 1.03B | 1.04B | 1.05B | 0.94B | 1.28B |
|
Accumulated Expenses
|
0.35B | 0.31B | 0.93B | 0.35B | 0.93B | 0.81B | 0.81B | 0.26B | 0.79B | 0.85B | 0.84B | 0.87B | 0.88B | 0.87B | 0.81B | 0.88B | 0.78B | 0.77B | 0.83B | 0.86B | 0.77B | 0.78B | 0.75B |
|
Other Accumulated Expenses
|
1.83B | 0.95B | | 0.98B | | | | 0.84B | | | | 0.87B | | | | 0.88B | | | | 0.86B | | | |
|
Short term Debt
|
0.13B | 0.87B | 1.60B | 1.05B | 1.05B | 1.79B | 1.22B | 0.39B | 0.68B | 0.64B | 0.65B | 0.65B | 1.45B | 1.11B | 1.07B | 0.86B | 0.55B | 0.89B | 0.87B | 0.57B | 0.41B | 0.13B | 0.52B |
|
Total Current Liabilities
|
3.25B | 3.18B | 3.92B | 3.44B | 3.37B | 3.79B | 3.33B | 2.48B | 2.65B | 2.69B | 2.78B | 2.83B | 3.77B | 3.42B | 3.34B | 3.33B | 2.88B | 2.95B | 3.01B | 2.78B | 2.44B | 2.05B | 2.39B |
|
Non-Current Debt
|
4.27B | 3.96B | 3.23B | 3.23B | 3.24B | 2.19B | 3.84B | | 1.49B | 1.49B | 1.49B | 1.49B | 1.50B | 1.50B | 1.50B | 1.50B | 1.50B | | | | | | |
|
Pension
|
1.48B | 1.50B | 1.60B | 1.71B | 1.69B | 1.59B | 1.68B | 1.57B | 1.47B | 1.44B | 1.38B | 1.37B | 1.36B | 1.31B | 1.30B | 1.18B | 1.17B | 1.21B | 1.13B | 1.22B | 1.18B | 1.18B | 1.13B |
|
Preferred Stock Liabilities
|
0.21B | 0.21B | 0.21B | 0.21B | 0.21B | 0.21B | 0.21B | 0.21B | 0.21B | 0.21B | 0.21B | 0.21B | 0.21B | 0.21B | 0.21B | | | | | | | | |
|
Minority Interest
|
0.03B | 0.03B | 0.03B | 0.01B | 0.01B | 0.00B | 0.00B | 0.00B | 0.00B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.00B | 0.00B | 0.00B |
|
Liabilities from Discontinued Operations
|
0.02B | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non-Current Liabilities
|
0.40B | 0.49B | 0.47B | 0.51B | 0.53B | 0.52B | 0.51B | 0.50B | 0.50B | 0.54B | 0.49B | 0.48B | 0.47B | 0.43B | 0.42B | 0.41B | 0.40B | 0.39B | 0.37B | 0.36B | 0.35B | 0.34B | 0.35B |
|
Total Non-Current Liabilities
|
9.23B | 8.99B | 9.09B | 8.73B | 8.64B | 7.91B | 9.17B | 8.43B | 8.13B | 8.06B | 8.17B | 8.07B | 8.20B | 7.73B | 7.53B | 7.55B | 6.96B | 6.56B | 7.05B | 6.88B | 6.99B | 6.56B | 6.44B |
|
Total Liabilities
|
9.62B | 9.48B | 9.56B | 9.24B | 9.17B | 8.43B | 9.69B | 8.93B | 8.63B | 8.60B | 8.66B | 8.56B | 8.67B | 8.16B | 7.94B | 7.97B | 7.36B | 6.95B | 7.42B | 7.24B | 7.34B | 6.90B | 6.79B |
|
Total Debt
|
4.40B | 4.83B | 4.83B | 4.28B | 4.29B | 3.98B | 5.05B | 0.39B | 2.17B | 2.14B | 2.14B | 2.14B | 2.94B | 2.60B | 2.57B | 2.36B | 2.05B | 0.89B | 0.87B | 0.57B | 0.41B | 0.13B | 0.52B |
|
Common Equity
|
5.04B | 4.99B | 4.89B | 5.59B | 5.40B | 5.48B | 5.45B | 5.60B | 5.43B | 5.29B | 5.20B | 4.44B | 4.19B | 3.88B | 3.25B | 3.35B | 3.47B | 3.39B | 2.80B | 2.55B | 2.38B | 2.37B | 1.31B |
|
Shareholder's Equity
|
5.04B | 4.99B | 4.89B | 5.59B | 5.40B | 5.48B | 5.45B | 5.60B | 5.43B | 5.29B | 5.20B | 4.44B | 4.19B | 3.88B | 3.25B | 3.35B | 3.47B | 3.39B | 2.80B | 2.55B | 2.38B | 2.37B | 1.31B |
|
Liabilities and Shareholders Equity
|
8.21B | 14.68B | 14.66B | 15.05B | 14.78B | 14.12B | 15.35B | 14.74B | 14.27B | 14.11B | 14.08B | 13.22B | 13.08B | 12.27B | 11.42B | 11.54B | 11.05B | 10.57B | 10.44B | 10.01B | 9.94B | 9.49B | 8.32B |
|
Treasury Shares
|
0.00B | 0.00B | 0.01B | 0.00B | | | 0.01B | 0.00B | 0.01B | 0.01B | 0.00B | 0.00B | 0.01B | | | 0.01B | | | 0.03B | 0.03B | | | |
|
Retained Earnings
|
-3.56B | 5.39B | 5.55B | 6.31B | 6.25B | 6.22B | 6.26B | 6.28B | 6.27B | 6.31B | 6.35B | 5.63B | 5.53B | 5.48B | 5.06B | 5.14B | 5.16B | 5.06B | 5.07B | 4.98B | 4.83B | 4.81B | 3.57B |