|
Cash & Equivalents
|
1.72B | 1.82B | 2.09B | 0.92B | 9.77B | 12.72B | 10.94B | 8.98B | 15.10B | 12.07B | 12.35B | 15.77B | 17.72B | 15.86B | 16.25B | 12.73B | 12.89B | 12.71B | 16.95B |
|
Cash & Current Investments
|
1.72B | 1.82B | 2.09B | 0.92B | 9.77B | 12.72B | 10.94B | 8.98B | 15.10B | 12.07B | 12.35B | 15.77B | 17.72B | 15.86B | 16.25B | 12.73B | 12.89B | 12.71B | 16.95B |
|
Receivables - Other
|
| | | 0.49B | 0.37B | 0.41B | 0.43B | 4.36B | 0.46B | 0.50B | 0.51B | 4.15B | 5.18B | 6.19B | 7.45B | 8.19B | 8.79B | 9.27B | 9.95B |
|
Long-Term Investments
|
| | | 167.82B | 202.96B | 191.80B | 191.08B | 195.26B | 176.47B | 187.55B | 189.06B | 213.10B | 226.96B | 237.32B | 257.78B | 262.28B | 278.32B | 299.11B | 312.36B |
|
Goodwill
|
| | | 0.12B | 4.30B | 4.42B | 4.32B | 4.32B | 4.06B | 4.07B | 4.06B | 4.33B | 4.06B | 4.06B | 4.07B | 4.06B | 4.07B | 4.08B | 4.07B |
|
Goodwill & Intangibles
|
| | | 0.12B | 4.30B | 4.42B | 4.32B | 4.32B | 4.06B | 4.07B | 4.06B | 4.33B | 4.06B | 4.06B | 4.07B | 4.06B | 4.07B | 4.08B | 4.07B |
|
Other Non-Current Assets
|
| | | 1.46B | 7.91B | 9.96B | 11.22B | 10.90B | 9.18B | 9.37B | 10.22B | 11.95B | 12.29B | 13.39B | 13.13B | 13.79B | 13.59B | 14.79B | 15.54B |
|
Assets
|
30.50B | | | 30.50B | 261.56B | 247.85B | 250.34B | 257.22B | 270.32B | 281.98B | 283.24B | 313.49B | 334.05B | 346.50B | 368.69B | 377.89B | 395.05B | 419.55B | 449.54B |
|
Accounts Payables
|
| | | 2.85B | 3.21B | 2.94B | 3.03B | 2.98B | 3.19B | 3.29B | 3.66B | 3.34B | 3.42B | 3.64B | 3.91B | 3.62B | 3.77B | 4.08B | 4.33B |
|
Notes Payables
|
| | | 2.61B | | 0.05B | 0.05B | 0.05B | 0.04B | 0.27B | 0.01B | | | | | | | | |
|
Payables
|
| | | 5.46B | 3.21B | 2.99B | 3.08B | 3.02B | 3.23B | 3.55B | 3.67B | 3.34B | 3.42B | 3.64B | 3.91B | 3.62B | 3.77B | 4.08B | 4.33B |
|
Accumulated Expenses
|
| | | | | | | | | | | 0.87B | 0.82B | 0.75B | 0.71B | 0.71B | 0.71B | 0.76B | 1.17B |
|
Non-Current Debt
|
| | | 1.22B | 1.12B | 1.04B | 1.02B | 1.00B | 0.98B | | | | | | | | | | |
|
Pension
|
| | | | 39.24B | 41.20B | 41.28B | 42.11B | 42.49B | 50.28B | 46.67B | 53.29B | 51.67B | 50.80B | 52.96B | 49.90B | 49.90B | 49.40B | 49.01B |
|
Preferred Stock Liabilities
|
| | | 1.77B | 1.79B | 1.00B | 1.02B | 1.03B | 1.04B | 0.28B | 0.29B | 0.01B | 0.01B | 0.01B | 0.01B | 0.02B | | | |
|
Minority Interest
|
| | | 6.41B | 7.50B | 3.48B | 3.20B | 7.73B | 8.62B | 8.81B | 9.23B | 11.19B | 12.22B | 13.13B | 13.66B | 13.71B | 14.37B | 14.54B | 16.66B |
|
Other Non-Current Liabilities
|
| | | 0.78B | | | | | | | | | | | | | | | |
|
Total Non-Current Liabilities
|
| | | 17.76B | | | | | | | | | | | | | | | |
|
Total Liabilities
|
23.00B | -8.21B | | 18.54B | 241.28B | 239.69B | 247.45B | 241.82B | 252.59B | 264.66B | 265.27B | 288.24B | 307.04B | 318.09B | 337.15B | 346.92B | 362.70B | 385.69B | 409.75B |
|
Total Debt
|
| | | 1.22B | 1.12B | 1.04B | 1.02B | 1.00B | 0.98B | | | | | | | | | | |
|
Common Equity
|
7.50B | 8.21B | | 10.19B | 22.09B | 13.53B | 10.36B | 14.37B | 16.69B | 17.04B | 17.68B | 25.23B | 27.00B | 28.40B | 31.53B | 30.96B | 32.34B | 33.86B | 39.80B |
|
Shareholder's Equity
|
7.50B | 8.21B | | 10.19B | 22.09B | 13.53B | 10.36B | 14.37B | 16.69B | 17.04B | 17.68B | 25.23B | 27.00B | 28.40B | 31.53B | 30.96B | 32.34B | 33.86B | 39.80B |
|
Liabilities and Shareholders Equity
|
30.50B | | | 30.50B | 261.56B | 247.85B | 250.34B | 257.22B | 270.32B | 281.98B | 283.24B | 313.49B | 334.05B | 346.50B | 368.69B | 377.89B | 395.05B | 419.55B | 449.54B |
|
Retained Earnings
|
| | | 1.14B | -4.68B | -9.79B | -13.76B | -7.33B | -6.16B | -6.39B | -8.10B | -5.58B | -5.64B | -5.82B | 4.87B | 6.02B | 5.63B | 5.92B | 7.31B |
|
Preferred Shares
|
| | | 0.29B | | | | | | | 1.40B | 1.40B | 1.40B | 1.40B | 1.40B | 1.40B | 1.40B | 1.40B | 1.40B |
|
Treasury Shares
|
| 0.00B | 0.00B | 0.01B | 0.00B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.02B | 0.00B | 0.01B | 0.01B | 0.02B | 0.02B | 0.02B |