Assets

Current Assets
Cash & cash equivalent 906 1670 1587
Short term investments 769 457 224
Total cash 1675 2127 1811
Receivables 1707 1688 1809
Inventories 2482 2486 2634
Other assets 571 576 603
Total current assets 6435 6877 6857
Propertu plant &
equipement 963 1238 1238
Good will 1580
Intangible assets 1663 2932 2787
Deffered Income tax 493 528 486
Other long term Assets 246 219 231
Total non-current Assets 4945 4774 4742
Total Assets 11380 11651 11599
Liabilities
Current liabilities
Short term debt 289 681
Accounts payable 1886 1790 1825
Tax payable 252 275 240
other current liabilities 1854 2309 1986
Total current liabliteis 4281 4374 4732
Non current Liabilities
Long term debt 991 653
Deferred tax liablities 430 368 338
Accrued liabilities 45 40 64
Pension & Other liablities 205 251 255
Minority interest 4 -13 -8
Other long term liabilites 93 1340 84
Total long term liabilities 1768 1986 1386
Total liabilities 6049 6360 6118
Equity
Retained earnings 4348 4454 4959
Accumulated OCI 983 837 522
Total shareholder's equity 5331 5291 5481
Total equity & liablities 11380 11651 11599
2011 2012 2013
Revenue 13344 14883 14492
Cost of
revenue
7000 7780 7352
Gross
profit
6344 7103 7140
Royalty &
commision
income
93 105 104
other
operating
income
98 127 143
Other
operating
expense
5524 6415 6133
EBIT 1011 920 1202
Interest
Expense
108 97 73
Financial
income
31 36 26
other
financial
expense
7 8 21
Income
berfore
tax
927 851 1134
Income tax
257 327 344
Net
income
670 608 790
Earnings
per share
Basic 3.2
Diluted 3.2