|
Cash & Equivalents
|
5.80B | 4.47B | 3.58B | 3.10B | 4.82B | 3.83B | 3.69B | 2.86B | 2.46B | 2.55B | 2.69B | 2.78B | 2.31B | 2.72B | 3.33B | 2.37B | 2.16B | 2.33B | 3.12B | 2.63B | 2.40B | 2.14B | 2.88B | 1.26B | 2.81B | 2.57B | 2.78B | 0.66B | 2.65B | 2.82B | 3.08B | 0.75B | 2.00B | 2.39B | 2.40B | 0.49B | 2.10B | 2.43B | 2.39B | 0.48B | 3.26B | 4.30B | 5.29B | 3.71B | 8.73B | 7.65B | 7.44B | 6.75B | 5.46B | 7.12B | 7.74B | 7.13B | 6.62B | 7.49B | 7.82B | 6.96B | 8.39B | 7.34B | 7.01B | 7.48B | 7.07B | 7.52B | 10.57B | 8.15B | 7.81B | 7.96B | 9.57B |
|
Short-term Investments
|
| | | 32.55B | | 32.22B | 33.59B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash & Current Investments
|
5.80B | 4.47B | 3.58B | 35.64B | 4.82B | 36.04B | 37.27B | 2.86B | 2.46B | 2.55B | 2.69B | 2.78B | 2.31B | 2.72B | 3.33B | 2.37B | 2.16B | 2.33B | 3.12B | 2.63B | 2.40B | 2.14B | 2.88B | 1.26B | 2.81B | 2.57B | 2.78B | 0.66B | 2.65B | 2.82B | 3.08B | 0.75B | 2.00B | 2.39B | 2.40B | 0.49B | 2.10B | 2.43B | 2.39B | 0.48B | 3.26B | 4.30B | 5.29B | 3.71B | 8.73B | 7.65B | 7.44B | 6.75B | 5.46B | 7.12B | 7.74B | 7.13B | 6.62B | 7.49B | 7.82B | 6.96B | 8.39B | 7.34B | 7.01B | 7.48B | 7.07B | 7.52B | 10.57B | 8.15B | 7.81B | 7.96B | 9.57B |
|
Receivables - Net
|
| 4.07B | 4.25B | 4.43B | 4.77B | 4.91B | 4.89B | 4.85B | 5.50B | 5.24B | 5.31B | 4.38B | 5.47B | 5.50B | 5.53B | 4.22B | 4.26B | 4.58B | 4.36B | 4.54B | 4.64B | 4.78B | 4.83B | 4.89B | 5.06B | 5.18B | 5.19B | 5.17B | 5.23B | 5.17B | 5.32B | 5.30B | 5.36B | 5.48B | 5.74B | 0.66B | 5.86B | 5.91B | 0.67B | 0.64B | 0.66B | 0.69B | 0.59B | 0.40B | 0.32B | 0.35B | 0.35B | 7.82B | 0.41B | 8.03B | 15.92B | 17.13B | 16.19B | 16.37B | 16.01B | 15.78B | 15.38B | 15.06B | 14.80B | 15.08B | 14.91B | 14.82B | 14.77B | 14.47B | 14.73B | 14.68B | 14.99B |
|
Receivables - Other
|
| | | 1.70B | | | | 1.90B | | | | 2.00B | | | | 2.10B | | | | 2.20B | | | | 2.30B | | | | 2.50B | | | | 2.70B | | | | 3.00B | | | | 3.20B | 0.09B | 0.09B | 0.09B | 3.20B | | | | 3.40B | 0.09B | 0.09B | 0.02B | 4.50B | 0.04B | 0.04B | 0.04B | 4.20B | 4.30B | 4.20B | 4.00B | 4.30B | | | | 4.00B | | | |
|
Receivables
|
| 4.07B | 4.25B | 6.13B | 4.77B | 4.91B | 4.89B | 6.75B | 5.50B | 5.24B | 5.31B | 6.38B | 5.47B | 5.50B | 5.53B | 6.32B | 4.26B | 4.58B | 4.36B | 6.74B | 4.64B | 4.78B | 4.83B | 7.19B | 5.06B | 5.18B | 5.19B | 7.67B | 5.23B | 5.17B | 5.32B | 8.00B | 5.36B | 5.48B | 5.74B | 3.66B | 5.86B | 5.91B | 0.67B | 3.84B | 0.75B | 0.78B | 0.68B | 3.60B | 0.32B | 0.35B | 0.35B | 11.22B | 0.51B | 8.12B | 15.94B | 21.63B | 16.23B | 16.40B | 16.04B | 19.98B | 19.68B | 19.26B | 18.80B | 19.38B | 14.91B | 14.82B | 14.77B | 18.47B | 14.73B | 14.68B | 14.99B |
|
Property, Plant & Equipment (Net)
|
| | | 0.73B | | | | 0.69B | | | | 0.77B | | | | 0.75B | | | | | | | | | | | | | | | | 0.61B | | | | 0.63B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Long-Term Investments
|
| 34.79B | 36.85B | 36.94B | 35.77B | 36.53B | 37.98B | 36.76B | 37.46B | 37.95B | 38.59B | 39.95B | 39.10B | 38.87B | 38.70B | 36.88B | 36.45B | 35.39B | 35.40B | 35.73B | 35.91B | 35.96B | 35.90B | 35.58B | 35.73B | 34.90B | 34.75B | 34.14B | 34.64B | 35.27B | 35.88B | 35.83B | 35.77B | 35.94B | 36.20B | 35.92B | 35.32B | 35.30B | 35.61B | 35.83B | 33.46B | 35.30B | 35.73B | 37.91B | 36.63B | 39.21B | 40.74B | 41.03B | 40.44B | 40.74B | 33.52B | 35.81B | 36.04B | 38.02B | 40.07B | 44.52B | 48.61B | 51.38B | 51.99B | 55.49B | 56.25B | 55.87B | 56.70B | 56.42B | 58.45B | 57.62B | 57.18B |
|
Goodwill
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.17B | | | | 1.18B | | | | | | | | 1.39B | | | | | | | | | | | |
|
Intangibles
|
| | | 0.01B | | | | 0.63B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Goodwill & Intangibles
|
| | | 0.01B | | | | 0.63B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.17B | | | | 1.18B | | | | | | | | 1.39B | | | | | | | | | | | |
|
Other Non-Current Assets
|
| 5.13B | 4.81B | 0.38B | 4.01B | 5.64B | 5.85B | 0.11B | 4.77B | 5.34B | 7.90B | 7.75B | 7.43B | 8.32B | 8.22B | 0.11B | 7.68B | 8.38B | 7.94B | 7.98B | 8.16B | 8.44B | 8.16B | 8.61B | 9.90B | 8.17B | 8.62B | 8.40B | 9.27B | 10.88B | 9.50B | 2.90B | 7.07B | 7.50B | 7.74B | 7.83B | 7.87B | 7.54B | 7.83B | 6.79B | 2.03B | 2.03B | 1.99B | 8.70B | 11.12B | 10.59B | 9.86B | 10.55B | 10.08B | 11.16B | 11.08B | 11.67B | 11.08B | 11.24B | 9.80B | 9.34B | 10.12B | 11.07B | 10.75B | 11.70B | 13.40B | 13.59B | 14.37B | 15.15B | 14.21B | 16.78B | 18.70B |
|
Assets
|
| 103.21B | 111.20B | 113.77B | 122.38B | 121.11B | 129.04B | 131.21B | 133.83B | 135.14B | 130.38B | 132.31B | 136.76B | 135.27B | 138.56B | 134.73B | 137.30B | 137.26B | 140.21B | 144.58B | 145.96B | 149.16B | 147.19B | 148.81B | 151.45B | 148.81B | 145.32B | 145.34B | 140.25B | 142.68B | 143.62B | -6.20B | 140.86B | 143.14B | 145.49B | 147.48B | 144.76B | 143.27B | 145.19B | 137.22B | 144.40B | 148.68B | 149.51B | 151.83B | 145.68B | 154.90B | 158.69B | 165.88B | 165.74B | 171.70B | 170.73B | 177.74B | 167.53B | 158.50B | 153.35B | 158.85B | 166.64B | 169.78B | 165.14B | 175.19B | 179.83B | 179.70B | 185.97B | 181.40B | 179.06B | 184.90B | 190.09B |
|
Accounts Payables
|
| 0.82B | 0.77B | 8.55B | 0.75B | 1.05B | 1.08B | 8.78B | 8.91B | 9.43B | 9.62B | 9.85B | 9.96B | 10.08B | 10.05B | 6.53B | 6.49B | 6.59B | 6.74B | 7.06B | 7.21B | 7.29B | 7.51B | 7.66B | 7.88B | 7.82B | 8.05B | 8.63B | 8.88B | 9.13B | 9.44B | 10.04B | 10.32B | 10.20B | 10.43B | 10.30B | 10.24B | 10.43B | 10.76B | 11.54B | 11.52B | 13.27B | 13.44B | 14.43B | 17.01B | 16.07B | 16.82B | 17.64B | 17.62B | 17.80B | 18.69B | 20.23B | 22.05B | 24.34B | 28.14B | 30.77B | 33.94B | 35.58B | 36.11B | 37.32B | 36.98B | 36.24B | 36.33B | 35.83B | 35.64B | 34.55B | 33.63B |
|
Notes Payables
|
| | | | | 0.48B | 0.87B | 0.40B | 0.50B | 0.51B | 0.50B | 0.50B | 0.50B | 0.50B | 0.50B | 0.50B | 0.50B | 0.50B | 0.50B | 0.50B | 0.30B | 0.20B | 0.20B | 0.20B | 0.20B | 0.20B | 0.20B | 0.20B | 0.20B | 0.20B | 0.20B | 0.20B | 0.20B | 0.20B | 0.20B | 0.20B | 0.20B | 0.20B | 0.20B | 0.20B | 0.20B | 0.20B | 0.20B | 0.20B | 0.20B | 0.20B | 0.20B | 0.20B | 0.20B | 0.20B | | | | | | | | | | | | | | | | | |
|
Payables
|
| 0.82B | 0.77B | 8.55B | 0.75B | 1.53B | 1.95B | 9.18B | 9.41B | 9.94B | 10.13B | 10.35B | 10.46B | 10.58B | 10.55B | 7.03B | 6.99B | 7.09B | 7.24B | 7.56B | 7.51B | 7.49B | 7.71B | 7.86B | 8.08B | 8.02B | 8.25B | 8.83B | 9.08B | 9.33B | 9.64B | 10.24B | 10.52B | 10.40B | 10.63B | 10.50B | 10.44B | 10.63B | 10.96B | 11.75B | 11.72B | 13.47B | 13.64B | 14.63B | 17.21B | 16.27B | 17.02B | 17.84B | 17.82B | 18.00B | 18.69B | 20.23B | 22.05B | 24.34B | 28.14B | 30.77B | 33.94B | 35.58B | 36.11B | 37.32B | 36.98B | 36.24B | 36.33B | 35.83B | 35.64B | 34.55B | 33.63B |
|
Other Accumulated Expenses
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.88B | | | | 0.90B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Short term Debt
|
| | | | | 0.48B | 0.87B | 0.40B | 0.50B | 0.51B | 0.50B | 0.50B | 0.50B | 0.50B | 0.50B | 0.50B | 0.50B | 0.50B | 0.50B | 0.50B | 0.30B | 0.20B | 0.20B | 0.20B | 0.20B | 0.20B | 0.20B | 0.20B | 0.20B | 0.20B | 0.20B | 0.20B | 0.20B | 0.20B | 0.20B | 0.20B | 0.20B | 0.20B | 0.20B | 0.20B | 0.20B | 0.20B | 0.20B | 0.20B | 0.20B | 0.20B | 0.20B | 0.20B | 0.20B | 0.20B | | | | | | | | | | | | | | | | | |
|
Non-Current Debt
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.20B | | | | 0.20B | 0.20B | 0.20B | 0.20B | 0.20B | 0.20B | 0.20B | 0.20B | 0.20B | 0.20B | 0.20B | 0.20B | 0.20B | 0.20B | 0.20B | 0.20B |
|
Pension
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.70B | | | | 8.75B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Minority Interest
|
| 0.26B | 0.34B | 0.60B | 0.59B | 0.62B | 0.55B | 0.56B | 0.64B | 0.68B | 0.72B | 0.71B | 0.63B | 0.61B | 0.66B | 0.62B | 0.66B | 0.64B | 0.84B | 1.04B | 1.10B | 1.25B | 1.08B | 1.18B | 1.06B | 1.12B | 1.19B | 1.19B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Liabilities from Discontinued Operations
|
| | | | | | | 0.08B | | 0.19B | 0.06B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.17B | 1.14B | 1.10B | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non-Current Liabilities
|
| 2.79B | 3.32B | 3.09B | 2.74B | 3.17B | 3.66B | 2.98B | 3.88B | 3.72B | 5.20B | 5.03B | 5.27B | 5.38B | 5.78B | 5.47B | 5.71B | 6.71B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.86B | | | | | | | | | | | | | | | |
|
Total Non-Current Liabilities
|
| 92.05B | 98.49B | 100.81B | 108.93B | 106.83B | 113.88B | 116.95B | 118.76B | 120.19B | 114.19B | 117.58B | 121.74B | 120.28B | 122.96B | 119.55B | 121.96B | 121.57B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 164.04B | | | | | | | | | | | | | | | |
|
Total Liabilities
|
-6.64B | 94.84B | 101.81B | 103.90B | 111.68B | 109.99B | 117.54B | 119.93B | 122.64B | 123.91B | 119.39B | 122.61B | 127.01B | 125.66B | 128.74B | 125.02B | 127.68B | 128.28B | 131.04B | 135.34B | 136.52B | 139.48B | 137.85B | 139.50B | 142.19B | 139.81B | 136.50B | 136.96B | 133.16B | 135.59B | 136.83B | -4.90B | 134.63B | 136.89B | 139.18B | 141.49B | 138.92B | 137.64B | 139.57B | 131.63B | 138.56B | 142.65B | 143.52B | 146.10B | 138.99B | 148.40B | 152.62B | 160.02B | 160.24B | 166.02B | 165.02B | 172.90B | 162.51B | 154.19B | 150.10B | 155.05B | 162.50B | 165.70B | 161.31B | 170.46B | 174.95B | 174.71B | 180.25B | 176.18B | 173.63B | 178.82B | 183.63B |
|
Total Debt
|
| | | | | 0.48B | 0.87B | 0.40B | 0.50B | 0.51B | 0.50B | 0.50B | 0.50B | 0.50B | 0.50B | 0.50B | 0.50B | 0.50B | 0.50B | 0.50B | 0.30B | 0.20B | 0.20B | 0.20B | 0.20B | 0.20B | 0.20B | 0.20B | 0.20B | 0.20B | 0.20B | 0.20B | 0.20B | 0.20B | 0.20B | 0.20B | 0.20B | 0.20B | 0.20B | 0.20B | 0.20B | 0.20B | 0.20B | 0.20B | 0.20B | 0.20B | 0.20B | 0.40B | 0.20B | 0.20B | | 0.20B | 0.20B | 0.20B | 0.20B | 0.20B | 0.20B | 0.20B | 0.20B | 0.20B | 0.20B | 0.20B | 0.20B | 0.20B | 0.20B | 0.20B | 0.20B |
|
Common Equity
|
6.64B | 8.37B | 9.39B | 8.60B | 10.70B | 11.12B | 11.50B | 9.95B | 9.85B | 9.91B | 9.74B | 9.69B | 9.75B | 9.61B | 9.82B | 9.71B | 9.62B | 8.98B | 9.17B | 9.21B | 9.45B | 9.68B | 9.34B | 9.28B | 9.26B | 9.00B | 8.82B | 8.38B | 7.09B | 7.09B | 6.80B | 6.29B | 6.23B | 6.25B | 6.30B | 6.00B | 5.84B | 5.63B | 5.62B | 5.59B | 5.84B | 6.03B | 6.00B | 5.73B | 6.69B | 6.50B | 6.07B | 5.87B | 5.50B | 5.69B | 5.71B | 4.84B | 5.01B | 4.30B | 3.26B | 3.80B | 4.14B | 4.08B | 3.83B | 4.73B | 4.88B | 4.99B | 5.71B | 5.23B | 5.43B | 6.08B | 6.46B |
|
Shareholder's Equity
|
6.64B | 8.37B | 9.39B | 8.60B | 10.70B | 11.12B | 11.50B | 9.95B | 9.85B | 9.91B | 9.74B | 9.69B | 9.75B | 9.61B | 9.82B | 9.71B | 9.62B | 8.98B | 9.17B | 9.21B | 9.45B | 9.68B | 9.34B | 9.28B | 9.26B | 9.00B | 8.82B | 8.38B | 7.09B | 7.09B | 6.80B | 6.29B | 6.23B | 6.25B | 6.30B | 6.00B | 5.84B | 5.63B | 5.62B | 5.59B | 5.84B | 6.03B | 6.00B | 5.73B | 6.69B | 6.50B | 6.07B | 5.87B | 5.50B | 5.69B | 5.71B | 4.84B | 5.01B | 4.30B | 3.26B | 3.80B | 4.14B | 4.08B | 3.83B | 4.73B | 4.88B | 4.99B | 5.71B | 5.23B | 5.43B | 6.08B | 6.46B |
|
Liabilities and Shareholders Equity
|
| 103.21B | 111.20B | 113.77B | 122.38B | 121.11B | 129.04B | 131.21B | 133.83B | 135.14B | 130.38B | 132.31B | 136.76B | 135.27B | 138.56B | 134.73B | 137.30B | 137.26B | 140.21B | 144.58B | 145.96B | 149.16B | 147.19B | 148.81B | 151.45B | 148.81B | 145.32B | 145.34B | 140.25B | 142.68B | 143.62B | -6.20B | 140.86B | 143.14B | 145.49B | 147.48B | 144.76B | 143.27B | 145.19B | 137.22B | 144.40B | 148.68B | 149.51B | 151.83B | 145.68B | 154.90B | 158.69B | 165.88B | 165.74B | 171.70B | 170.73B | 177.74B | 167.53B | 158.50B | 153.35B | 158.85B | 166.64B | 169.78B | 165.14B | 175.19B | 179.83B | 179.70B | 185.97B | 181.40B | 179.06B | 184.90B | 190.09B |
|
Treasury Shares
|
0.00B | 0.04B | 0.00B | 0.00B | 0.00B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.02B | 0.03B | 0.01B | 0.01B | 0.10B | 0.02B | 0.01B | 0.12B | 0.01B | 0.02B | 0.13B | 0.01B | 0.13B | 0.01B | 0.00B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.02B | 0.00B | 0.01B | 0.01B | 0.01B | 0.00B | 0.01B | 0.01B | 0.01B | 0.00B | 0.01B | 0.01B | 0.01B | 0.00B | 0.01B | 0.01B | 0.01B | 0.00B | 0.00B | 0.01B | 0.01B | 0.00B | 0.00B | 0.01B | 0.01B | 0.00B | 0.00B | 0.01B | 0.24B | 0.00B | 0.00B | 0.00B | 0.24B | 0.24B | 0.24B | 0.24B |
|
Retained Earnings
|
| 4.88B | 5.09B | 3.96B | 5.45B | 5.66B | 5.96B | 4.77B | 6.38B | 6.63B | 6.84B | -1.40B | 5.84B | 5.99B | 6.09B | 1.19B | 6.62B | 6.83B | 7.11B | 0.59B | 7.58B | 7.84B | 8.15B | 0.66B | 0.70B | 0.50B | 0.46B | 0.25B | 9.80B | 10.01B | 10.10B | 0.20B | 10.63B | 10.90B | 11.27B | 0.23B | 11.80B | 12.13B | 12.50B | 12.91B | 13.17B | 13.53B | 13.94B | 14.28B | 16.18B | 15.51B | 15.24B | 15.29B | 15.60B | 16.06B | 16.95B | 17.32B | 18.15B | 18.77B | 19.17B | 19.92B | 20.20B | 20.94B | 21.67B | 21.91B | 22.75B | 23.43B | 23.79B | 24.71B | 25.15B | 26.05B | 26.81B |