|
Cash & Equivalents
|
2.49B | 2.49B | 3.54B | 3.54B | 0.00B | 2.67B | 2.67B | 2.67B | 0.01B | 0.00B | 1.93B | | 0.40B | 0.33B | 0.48B | 1.06B |
|
Cash & Current Investments
|
2.49B | 2.49B | 3.54B | 3.54B | 0.00B | 2.67B | 2.67B | 2.67B | 0.01B | 0.00B | 1.93B | | 0.40B | 0.33B | 0.48B | 1.06B |
|
Receivables - Net
|
-0.08B | 0.22B | 0.06B | -0.33B | | 0.59B | 0.59B | 0.59B | | 0.55B | 0.56B | 0.61B | | | | |
|
Receivables - Other
|
6.54B | 6.73B | 2.12B | -1.12B | 0.78B | 2.50B | 2.50B | 2.50B | 0.89B | 2.38B | 0.17B | 2.38B | 2.50B | 3.33B | 3.53B | 3.41B |
|
Receivables
|
6.47B | 6.96B | 2.18B | -1.45B | | 3.09B | 3.09B | 3.09B | | 2.93B | 0.73B | 2.99B | | | | |
|
Long-Term Investments
|
13.84B | 13.56B | 6.88B | -0.24B | 2.38B | 7.52B | | 7.52B | 2.27B | 7.36B | 8.28B | 9.11B | 9.11B | 9.00B | 9.49B | 9.64B |
|
Goodwill
|
0.25B | 0.25B | 0.25B | 0.25B | | 0.27B | | 0.27B | | | | | | | | |
|
Intangibles
|
| 0.06B | 0.06B | 0.06B | | 0.06B | | 0.05B | | | | | | | | |
|
Goodwill & Intangibles
|
0.25B | 0.31B | 0.31B | 0.31B | | 0.32B | | 0.32B | | | | | | | | |
|
Long-Term Deferred Tax
|
2.27B | 2.27B | 0.74B | 0.74B | | 0.64B | 0.64B | 0.64B | | 0.68B | 0.66B | 0.65B | 0.59B | 0.61B | 0.65B | 0.70B |
|
Other Non-Current Assets
|
0.00B | | | -0.00B | | 0.37B | 0.37B | 0.37B | | 0.37B | 0.36B | 0.35B | 0.35B | 0.56B | 0.58B | 0.58B |
|
Assets
|
25.73B | 25.64B | | 28.18B | 3.16B | 13.97B | 3.17B | 14.12B | 3.21B | 13.93B | 14.15B | | 14.16B | 14.97B | 16.14B | 16.52B |
|
Accounts Payables
|
2.03B | 1.87B | 1.84B | 0.19B | 0.78B | 1.80B | 1.80B | 1.80B | 0.86B | 1.55B | 1.90B | 1.67B | 1.35B | 2.12B | 2.36B | 2.50B |
|
Payables
|
2.03B | 1.87B | 1.84B | 0.19B | 0.78B | 1.80B | 1.80B | 1.80B | 0.86B | 1.55B | 1.90B | 1.67B | 1.35B | 2.12B | 2.36B | 2.50B |
|
Current Taxes
|
-1.42B | 8.21B | 0.81B | 4.31B | | 0.99B | 0.04B | 0.99B | 0.26B | 1.04B | 1.00B | 1.39B | | | | |
|
Non-Current Debt
|
0.46B | 0.46B | | -0.68B | | | | | | | | | | 0.23B | 0.74B | 1.49B |
|
Minority Interest
|
4.53B | 4.53B | 0.10B | 0.10B | | 0.17B | 0.17B | 0.17B | 0.01B | 0.22B | 0.24B | 0.29B | 2.10B | 1.93B | 1.86B | 1.56B |
|
Non-Current Deferred Tax Liability
|
0.70B | 0.70B | 0.02B | 0.02B | 1.83B | 0.04B | 0.04B | 0.04B | 2.21B | 0.06B | 0.05B | 0.04B | 0.05B | 0.10B | 0.11B | 0.12B |
|
Operating Leases
|
8,207.00B | | | 12,519.00B | | | | | | | | | | | | |
|
Other Non-Current Liabilities
|
| | | | | | | | | | | | 0.23B | 0.30B | 0.40B | 0.39B |
|
Total Non-Current Liabilities
|
| | | | | | | | | | | | 2.74B | 3.77B | 4.71B | 5.45B |
|
Total Liabilities
|
11.40B | 11.24B | -9.61B | 16.32B | 0.78B | 2.45B | 0.93B | 2.69B | 1.12B | 2.65B | 2.94B | 3.10B | 2.97B | 4.07B | 5.11B | 5.85B |
|
Total Debt
|
0.46B | 0.46B | | -0.68B | | | | | | | | | | 0.23B | 0.74B | 1.49B |
|
Common Equity
|
| | 9.61B | 9.61B | 2.38B | 9.30B | | 9.30B | 2.08B | 9.02B | 8.98B | 9.00B | 9.09B | 8.96B | 9.17B | 9.11B |
|
Shareholder's Equity
|
| 9.80B | | | 2.38B | | | 9.21B | 2.08B | 8.80B | 8.73B | 8.71B | 9.09B | 8.96B | 9.17B | 9.11B |
|
Liabilities and Shareholders Equity
|
25.73B | 25.64B | | 28.18B | 3.16B | 13.97B | 3.17B | 14.12B | 3.21B | 13.93B | 14.15B | | 14.16B | 14.97B | 16.14B | 16.52B |
|
Treasury Shares
|
| | | | | | | | | 0.00B | 0.00B | | 0.02B | 0.00B | -0.00B | -0.00B |
|
Retained Earnings
|
9.80B | 0.16B | 0.08B | 0.08B | 0.02B | -0.18B | 0.00B | -0.18B | -0.04B | -0.36B | -0.48B | -0.55B | -0.49B | -0.62B | -0.71B | -0.70B |