|
Cash & Equivalents
|
157.15B | 161.67B | 169.21B | 111.24B | 156.17B | 149.17B | 159.86B | 74.80B | 85.01B | 91.79B | 97.28B | 87.63B | 92.93B | 91.55B | 88.97B | | | 105.16B | 106.40B | 122.56B | 123.86B | 121.14B | | 103.67B | 106.12B | 105.55B | | 120.62B | 122.92B | 125.87B | | 104.79B | 104.79B | 104.79B | | 125.85B | 125.85B | 125.85B | | 119.80B | 125.85B | 119.80B | | 173.43B | 173.43B | | | | 207.75B | | | | | | 340.21B | 190.47B | | | 243.36B |
|
Short-term Investments
|
| | | | | | | | | | | | | | | | | | | | | | | | | | 10.00B | 119.73B | 124.03B | 119.22B | 117.71B | 117.42B | 120.28B | 115.71B | 125.72B | 111.16B | 121.09B | 131.44B | 120.88B | 212.99B | 152.28B | 145.18B | 161.10B | 148.28B | 121.69B | 121.16B | 121.31B | 140.31B | 160.52B | | 154.91B | 116.11B | 67.78B | 140.71B | 125.64B | 149.09B | 186.44B | 142.23B | 183.91B |
|
Cash & Current Investments
|
157.15B | 161.67B | 169.21B | 111.24B | 156.17B | 149.17B | 159.86B | 74.80B | 85.01B | 91.79B | 97.28B | 87.63B | 92.93B | 91.55B | 88.97B | | | 105.16B | 106.40B | 122.56B | 123.86B | 121.14B | | 103.67B | 106.12B | 105.55B | 10.00B | 120.62B | 122.92B | 125.87B | 117.71B | 225.75B | 224.91B | 219.24B | | 237.01B | 246.94B | 257.29B | 120.88B | 332.79B | 278.13B | 264.98B | 161.10B | 321.71B | 295.12B | 121.16B | 121.31B | 140.31B | 368.28B | | 154.91B | 116.11B | 67.78B | 140.71B | 465.85B | 339.56B | 186.44B | 142.23B | 427.26B |
|
Receivables - Net
|
| | | | | | | | | | | | | | | | | | | | | | 0.64B | | | | 2.83B | | | | 0.72B | | | | 0.79B | | | | 2.41B | | | | 5.55B | | | | 0.00B | | | | 0.00B | | | | | | | | |
|
Receivables - Other
|
| | | | | | | | | | | 162.77B | 168.51B | 181.44B | 170.55B | 172.88B | 185.18B | 175.65B | 170.43B | 195.75B | 149.10B | 139.01B | 0.48B | 94.40B | 107.60B | | 0.47B | 106.78B | 119.21B | | -0.01B | | | | 0.83B | | | | 0.98B | | | | 0.63B | | | | 0.25B | | | | 0.22B | | | 0.18B | | | 0.66B | | |
|
Receivables
|
| | | | | | | | | | | | | | | | | | | | | | 1.12B | | | | 3.30B | | | | 0.71B | | | | 1.62B | | | | 3.39B | | | | 6.18B | | | | 0.25B | | | | 0.22B | | | | | | | | |
|
Prepaid Assets
|
6.05B | 5.81B | 5.47B | 5.69B | 5.78B | 5.42B | 5.47B | 5.61B | 6.68B | 6.72B | 7.79B | 6.94B | 6.88B | 6.93B | 6.83B | 1.26B | 7.18B | 2.61B | 1.26B | 2.27B | 2.17B | 2.03B | 0.24B | 1.74B | 1.07B | 1.13B | 0.03B | 2.01B | 0.93B | 0.93B | 0.48B | | | | 0.01B | | 1.05B | | 1.01B | | | | 0.95B | | | | 703.00 | | | | 839.00 | | | | | | | | |
|
Current Assets
|
| | | | | | | | | | | | | | | | | | | | | | 2.45B | | | | 5.09B | | 0.46B | | 0.49B | | | | 1.80B | | 1.11B | | 4.68B | | | | 8.78B | | | | 0.00B | | | | 0.00B | | | | | | | | |
|
Property, Plant & Equipment (Net)
|
| | | | | | | | | | | | | | | | | | | | | | 7.78B | | | | 8.33B | | | | 8.95B | | | | 12.70B | | | | 12.80B | | | | 13.11B | | | | 12.89B | | | | 12.29B | | | 11.04B | | | 12.09B | | |
|
Long-Term Investments
|
0.79B | 0.79B | 0.82B | 0.85B | 0.85B | 0.81B | 0.84B | 0.81B | 0.83B | 0.84B | 0.93B | 0.87B | 0.85B | 0.85B | 0.89B | 0.92B | 0.95B | 0.90B | 0.90B | 1.00B | 0.96B | 1.05B | 0.96B | | 0.98B | 0.97B | 40.45B | 0.97B | 1.01B | 1.02B | 28.08B | 1.09B | 1.03B | 1.00B | 1.10B | 1.09B | 1.05B | 1.01B | 1.05B | 1.04B | 1.05B | | 1.56B | 1.54B | 1.20B | 1.19B | 0.00B | 1.15B | 1.09B | | 1.10B | 1.11B | 1.57B | 0.98B | 0.91B | 2.23B | 2.31B | 2.50B | 2.63B |
|
Goodwill
|
6.70B | | 6.92B | 7.10B | 6.78B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.10B | | | | 6.00B | | | 6.00B | | | 6.50B | | |
|
Intangibles
|
| | | | | | | | | | | | | | | | | | | | | | 7.90B | | | | 6.56B | | | | 6.48B | | | | 8.02B | | | | 7.82B | | | | 7.87B | | | | 6.38B | | | | 6.27B | | 1.29B | 6.26B | | | 6.66B | | |
|
Goodwill & Intangibles
|
11.40B | 10.44B | 10.42B | 10.78B | 10.52B | 10.13B | 10.00B | 10.08B | 10.26B | 10.17B | 11.43B | 10.63B | 10.14B | 10.43B | 6.89B | 6.94B | 7.21B | 7.05B | 6.86B | 6.83B | 6.62B | 6.69B | 0.04B | 0.03B | 6.60B | 6.50B | 6.56B | 6.45B | 6.49B | 6.60B | 6.48B | 6.54B | 6.45B | 6.44B | | 6.62B | 6.62B | 6.56B | 6.47B | 6.41B | 6.41B | | 6.48B | 6.43B | 6.45B | 6.40B | 6.38B | 6.38B | 6.31B | | 6.27B | 6.27B | 1.29B | 6.26B | 6.24B | 7.02B | 6.66B | 6.69B | 6.75B |
|
Long-Term Deferred Tax
|
7.81B | 7.89B | 8.23B | 8.68B | 7.89B | 7.33B | 8.58B | 10.53B | 9.69B | 9.58B | 10.55B | 10.55B | 8.71B | 8.24B | 8.60B | 8.74B | 8.51B | 8.51B | 8.82B | 10.65B | 10.61B | 12.11B | 12.97B | | 12.53B | 12.71B | 30.97B | 13.11B | 13.04B | 13.00B | 9.92B | 10.12B | 9.93B | 9.82B | 10.12B | 9.80B | 9.54B | 9.47B | 19.02B | 9.29B | 9.27B | | 18.49B | 9.16B | 8.95B | 8.79B | 18.77B | 9.10B | 9.08B | | 9.39B | 9.28B | 1.00B | 9.24B | 9.42B | 9.88B | 10.48B | 10.52B | 11.11B |
|
Other Non-Current Assets
|
8.01B | 7.15B | 7.44B | 23.19B | 7.47B | 7.13B | 21.07B | 20.02B | 21.98B | 22.03B | 18.38B | 10.05B | 15.71B | 13.84B | 10.94B | 18.52B | 13.45B | 3.55B | 20.49B | 26.38B | 28.07B | 22.95B | 0.83B | 3.83B | 29.24B | 30.19B | 25.44B | 3.21B | 23.06B | 25.76B | | | | | 0.01B | | 0.02B | | 0.01B | | 5.39B | | 0.02B | | 3.43B | | 250.00 | | 4.43B | | 336.00 | | | | | | | | |
|
Non-Current Assets
|
| | | | | | | | | | | | | | | | | | | | | | 15.36B | | | | 48.66B | | 24.18B | | 28.08B | | | | 17.10B | | 44.67B | | 20.30B | | | | 21.10B | | | | 19.30B | | | | 18.70B | | | | | | | | |
|
Assets
|
1,627.79B | 1,439.41B | 1,389.91B | 1,312.57B | 1,284.05B | 1,318.54B | 1,415.29B | 1,349.74B | 1,373.29B | 1,420.14B | 1,760.82B | 1,553.42B | 1,482.62B | 1,510.04B | 1,419.76B | 1,352.77B | 1,305.57B | 785.16B | 1,126.32B | 1,102.71B | 1,009.74B | 1,016.87B | 952.75B | 487.65B | 1,020.47B | 958.70B | 53.75B | 908.06B | 928.42B | 943.31B | 28.58B | 964.26B | 952.82B | 950.19B | | 956.74B | 968.64B | 973.12B | 972.19B | 1,099.18B | 1,063.45B | 1,065.15B | 1,125.77B | 1,109.23B | 1,085.86B | 1,088.80B | 1,116.14B | 1,139.88B | 1.11B | 1.11B | 1,105.44B | 1,053.13B | 604.09B | 1,156.02B | 1,116.81B | 1,564.66B | 1,568.06B | 1,547.49B | 1,671.81B |
|
Accounts Payables
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 38.40B | 39.30B | 36.90B | 38.30B | 37.20B | 37.70B | 40.20B | 38.90B | 38.70B | 45.60B | 39.10B | 45.60B | 44.00B | 48.00B | 49.80 | 48.10 | 45.10 | 43.90 | | | | | | | |
|
Notes Payables
|
| | | | | | | | | | | | | | | 1.44B | 1.30B | 1.11B | 0.97B | 0.57B | | | | | | | 416.27B | 418.54B | 421.29B | 414.81B | 417.99B | -3.96B | -1.28B | 408.92B | 419.84B | 9.80B | 435.58B | 426.79B | 448.28B | 468.42B | 21.00B | 24.61B | 527.93B | 508.90B | 517.46B | 8.12B | 544.83B | 542.98B | 46.70 | 38.70 | 525.05B | 507.84B | 183.12B | 555.67B | 536.00B | -7.59B | 749.48B | 747.45B | 804.71B |
|
Payables
|
| | | | | | | | | | | | | | | 1.44B | 1.30B | 1.11B | 0.97B | 0.57B | | | | | | | | -0.37B | -12.41B | -17.72B | 417.99B | -4.03B | -0.73B | 411.51B | | 49.10B | 472.48B | 465.08B | 485.48B | 506.12B | 61.20B | 63.51B | 566.63B | 554.50B | 556.56B | 53.72B | 588.83B | 590.98B | 96.50 | 86.80 | 525.05B | 507.84B | 183.12B | 555.67B | 536.00B | -7.59B | 749.48B | 747.45B | 804.71B |
|
Accumulated Expenses
|
| | | | | | | | | | | | | | | 7.11B | | | 6.43B | | | | | | | | | | | | 2.51B | | | | 2.19B | | | | 1.93B | | | | 1.70B | | | | 1.88B | | | | 1.95B | | | | | | | | |
|
Other Accumulated Expenses
|
| | | | | | | 6.84B | 7.96B | 7.42B | 8.62B | 6.92B | | | | 4.57B | | | 3.43B | -4.71B | -3.35B | | 2.51B | 2.61B | 2.97B | -2.02B | 0.07B | 2.54B | 2.80B | -1.94B | 0.03B | | | | 0.04B | 0.03B | 0.04B | 0.08B | 0.02B | 0.02B | 0.02B | 0.10B | | | | | 68.00 | 0.06B | 70.00 | 29.00 | | | | | | | 0.30B | 0.08B | 0.12B |
|
Current Taxes
|
| | | | | | | | | | | | | | | 0.65B | | | 0.54B | | | | 0.45B | 0.47B | 0.45B | 0.45B | 0.49B | 0.48B | 0.48B | 0.42B | | | | | | | | | 0.85B | | | | 1.01B | | | | 1.40B | 0.93B | 935.00 | 898.00 | 1.07B | | | | | | 1.54B | 1.70B | 0.93B |
|
Current Deferred Revenue
|
7.18B | 7.62B | 8.41B | 8.51B | 6.41B | 6.40B | 7.21B | 7.94B | 7.60B | 7.61B | 8.58B | 7.51B | 6.13B | 6.66B | 7.33B | 401.02B | 7.40B | 6.47B | 0.27B | -4.96B | -21.48B | -14.69B | 4.40B | 16.64B | 22.37B | 26.50B | 1.49B | 3.63B | 0.19B | 417.50B | 0.19B | | | | 0.21B | | 0.67B | | 2.10B | | | | 2.10B | | | | 0.00B | 0.25B | 233.00 | 248.00 | 0.00B | | | | | | 0.61B | 0.60B | 0.64B |
|
Curent Deferred Tax Liability
|
| | | | | | | 0.87B | 0.77B | 0.63B | 0.77B | 0.64B | | | | 0.63B | | | 0.72B | | | | 0.82B | 0.94B | 1.04B | 1.00B | 0.91B | 1.09B | 0.67B | 0.80B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities
|
| | | | | | | | | | | | | | | | | | | | | | 1.76B | | | | 2.08B | | 0.21B | | 0.22B | | | | 1.92B | | 0.73B | | 4.65B | | | | 5.95B | | | | 0.00B | | | | 0.00B | | | | | | | | |
|
Non-Current Debt
|
| | | | | | | | | | | | | | | | | | | | | | 5.16B | | | | 7.87B | | 24.29B | | 28.21B | | | | 0.22B | | 44.91B | | 45.99B | | | | 50.99B | | | | 0.00B | | | | 0.00B | | | | | | | | |
|
Pension
|
| | | | | | | | | | | | | | | 1.38B | | | 1.25B | 3.57B | | | | | | -0.22B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Minority Interest
|
| | | 7.46B | | | 5.41B | 5.18B | 5.47B | 5.03B | 5.43B | 4.83B | 4.70B | 4.69B | 4.56B | 0.05B | 0.05B | 0.04B | 0.04B | 0.04B | 0.04B | 2.03B | 2.02B | | 0.04B | 0.71B | 0.68B | 0.68B | 0.72B | 0.77B | 0.06B | 0.07B | 0.06B | 0.04B | 0.18B | 0.17B | 0.17B | 0.16B | 0.17B | 0.17B | 0.17B | 0.29B | 0.32B | 0.31B | 0.28B | 0.30B | 0.34B | 0.36B | 0.30 | 0.30 | 0.34B | 0.35B | -0.28B | 0.34B | 0.32B | 0.85B | 0.66B | 0.57B | 0.58B |
|
Liabilities from Discontinued Operations
|
| | | | | | | | | | | | | | | | | | | | | | 0.24B | 0.22B | 5.50B | 5.56B | 5.21B | 5.03B | | | | | | | | | | | | | | | | | | | 0.00B | 1.29B | 0.00B | | | | | | | | 1.21B | | |
|
Non-Current Deferred Tax Liability
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.31B | | | | 0.56B | | | | 0.30B | 0.17B | 201.00 | 293.00 | 0.24B | | | | | | 0.28B | 0.30B | 0.32B |
|
Operating Leases
|
149.44B | 151.60B | 178.49B | 71.35B | 155.31B | 178.76B | 153.50B | 82.06B | 78.20B | 72.87B | 163.61B | 93.86B | 141.16B | 696.33B | 130.84B | | | 120.07B | 113.53B | 86.50B | 53.58B | 113.69B | | 120.33B | 49.90B | 112.76B | | | | | -0.35B | | | | | | | | 3.94B | | | | 3.93B | | | | 3.56B | | | | 3.33B | | | | | | | | |
|
Other Non-Current Liabilities
|
27.59B | 27.85B | 35.02B | 70.83B | 31.35B | 26.34B | 63.93B | 64.34B | 69.97B | 72.46B | 77.24B | 68.83B | 65.16B | 67.82B | 65.79B | 71.43B | 67.12B | 7.65B | 68.04B | 72.12B | 73.62B | 80.34B | 0.97B | 6.31B | 67.73B | 64.80B | 62.02B | 12.70B | 8.08B | 8.82B | 0.13B | 7.36B | 7.78B | 8.24B | 6.32B | 4.68B | 5.30B | 8.65B | 8.84B | 5.07B | 6.15B | 9.45B | 7.02B | 5.17B | 6.24B | 6.95B | 0.00B | 6.15B | 0.00B | 0.00B | 9.04B | 6.81B | 3.90B | 6.68B | 5.06B | 9.29B | 11.91B | 8.02B | 8.43B |
|
Total Non-Current Liabilities
|
1,565.48B | 1,374.18B | 1,310.39B | 1,194.12B | 1,205.04B | 1,243.96B | 1,299.72B | 1,235.33B | 1,248.19B | 1,288.38B | 1,615.09B | 1,426.56B | 1,354.99B | 1,379.01B | 1,299.45B | 1,228.61B | 1,184.19B | 741.13B | 1,005.30B | 972.06B | 879.28B | 878.37B | 8.31B | 429.27B | 897.04B | 838.55B | 11.34B | 398.05B | 24.42B | 835.09B | 28.34B | 911.66B | 904.30B | 891.85B | 3.25B | 898.67B | 45.04B | 908.12B | 48.93B | 1,036.14B | 1,001.74B | 995.96B | 54.12B | 1,046.31B | 1,023.98B | 1,021.25B | 0.00B | 1,075.41B | 1,056,000.00B | -0.00B | 0.00B | 991.21B | 568.47B | 1,093.77B | 1,056.38B | 1,461.13B | 1,461.48B | 1,442.34B | 1,568.53B |
|
Total Liabilities
|
1,593.07B | 1,402.03B | 1,345.41B | 1,264.95B | 1,236.39B | 1,270.30B | 1,363.65B | 1,299.67B | 1,318.16B | 1,360.84B | 1,692.33B | 1,495.39B | 1,420.14B | 1,446.84B | 1,365.25B | 1,300.04B | 1,251.31B | 748.78B | 1,073.34B | 1,044.18B | 952.91B | 958.71B | 10.07B | 435.58B | 964.78B | 903.35B | 13.43B | 853.61B | 873.63B | 887.39B | 28.57B | 910.53B | 901.55B | 898.06B | 905.43B | 903.35B | 916.12B | 916.77B | 53.58B | 1,041.20B | 1,007.89B | 1,005.41B | 60.07B | 1,051.48B | 1,030.22B | 1,028.20B | 64,727,000.00B | 1,081.56B | 1,056,000.00B | 0.00B | 1,048.50B | 998.02B | 572.37B | 1,100.45B | 1,061.44B | 1,470.42B | 1,473.39B | 1,450.37B | 1,576.96B |
|
Total Debt
|
| | | | | | | | | | | | | | | | | | | | | | 5.16B | | | | 7.87B | | 24.29B | | 28.21B | | | | | | 44.91B | | 45.99B | | | | 50.99B | | | | 0.00B | | | | 0.00B | | | | | | | | |
|
Common Equity
|
34.72B | 37.39B | 32.23B | 47.62B | 47.66B | 48.23B | 51.64B | 50.07B | 55.13B | 59.30B | 68.49B | 58.03B | 62.48B | 63.20B | 54.52B | 52.72B | 54.26B | 35.48B | 36.22B | 58.53B | 32.90B | 32.18B | 52.27B | 52.07B | 31.66B | 32.09B | 54.34B | 54.45B | 54.80B | 55.92B | 51.46B | 53.73B | 51.27B | 52.13B | 53.06B | 53.39B | 53.35B | 56.35B | 54.67B | 57.98B | 55.56B | 59.74B | 59.77B | 57.75B | 55.65B | 60.60B | 61.00B | 58.32B | 57.20 | 56.10 | 56.94B | 58.74B | | 55.57B | 55.36B | 94.25B | 94.67B | 97.12B | 94.85B |
|
Shareholder's Equity
|
0.26B | 1.31B | 3.76B | 4.83B | | | | 0.39B | | | | 0.42B | | 0.41B | | 0.41B | | | | 0.40B | 0.40B | | 0.39B | | | 394.67 | 54.34B | 53.77B | 54.07B | 55.16B | | 53.66B | 51.21B | 52.09B | 53.06B | | | | 54.67B | | | | 59.77B | 0.34B | 0.32B | 0.30B | 377.00 | 0.30B | 0.30B | 0.30 | 0.34B | 0.30B | | 0.39B | 0.39B | 0.39B | 0.39B | 0.39B | 0.39B |
|
Liabilities and Shareholders Equity
|
1,627.79B | 1,439.41B | 1,389.91B | 1,312.57B | 1,284.05B | 1,318.54B | 1,415.29B | 1,349.74B | 1,373.29B | 1,420.14B | 1,760.82B | 1,553.42B | 1,482.62B | 1,510.04B | 1,419.76B | 1,352.77B | 1,305.57B | 785.16B | 1,126.32B | 1,102.71B | 1,009.74B | 1,016.87B | 952.75B | 487.65B | 1,020.47B | 958.70B | 53.75B | 450.43B | 905.14B | 949.50B | 28.58B | 970.35B | 960.38B | 948.38B | | 956.74B | 968.64B | 973.12B | 972.19B | 1,099.18B | 1,063.45B | 1,065.15B | 1,125.77B | 1,109.23B | 1,085.86B | 1,088.80B | 1,116.14B | 1,139.88B | 1.11B | 1.11B | 1,105.44B | 1,053.13B | 604.09B | 1,156.02B | 1,116.81B | 1,564.66B | 1,568.06B | 1,547.49B | 1,671.81B |
|
Treasury Shares
|
| | | | | | | | | | | | | | | | | | | | | | | | | | 0.09B | | | | 0.06B | | | | 0.10B | | | | 0.15B | | | | 0.13B | | | | 0.21B | | | | 0.36B | | | | | | | | |
|
Retained Earnings
|
10.94B | 10.00B | 9.93B | 11.66B | 13.21B | 14.43B | 17.08B | 20.12B | 22.43B | 25.38B | 28.34B | 26.03B | 26.52B | 26.58B | 24.03B | 22.87B | 23.97B | 5.02B | 25.29B | 26.75B | 27.85B | 29.43B | 29.81B | | 28.07B | 32.09B | 31.73B | 29.25B | 30.99B | 36.49B | 29.50B | 31.74B | 29.18B | 30.01B | 30.42B | 23.89B | 22.02B | 35.61B | 34.12B | 25.99B | 23.23B | 37.94B | 38.78B | 26.93B | 24.41B | 42.30B | 43.85B | 30.45B | 46.60 | 48.80 | 50.00B | 51.14B | | 28.23B | 29.23B | 7.42B | 7.84B | 9.13B | 3.70B |