|
Cash & Equivalents
|
1.13B | 0.21B | 0.00B | 137.35B | 166.74B | 184,000.00B | 123.87B | 151.61B | 184.76B | 151.88B | | 178,065.76B | 194.41B | 138,035.81B | 117.31B | 103.28B | 65.83B | 428,000.00B | 389.78B | 348.04B | 275.20B | 185.58B | 360.06B | 227.71B | 186.83B | 188.36B | 160.94B | 225.02B | 125.46B | 105.64B | 144.36B | 123.77B | 133.85B | | 128.83B | 150.56B | 319.01B | 222.07B | 196.37B | 196.37B | 396.39B | 396.39B | 382.52B | 396.39B | 265.57B | 265.57B | 635.48B | 265.57B | 572.31B | 597.08B | | | 618.15B | 636.54B | | 707.12B | 771.44B | 707.12B |
|
Short-term Investments
|
| | | 2.08B | | | | 2.33B | | | | 0.00B | | 0.00B | | 1.39B | 3.35B | | 4.26B | | | | 5.71B | | | | 10.22B | | | | 6.30B | | 8.44B | | 17.23B | | 9.82B | | | 12.21B | | | 23.18B | 31.25B | 38.43B | 48.39B | 52.41B | | 43.27B | 37.85B | | | | | | | | |
|
Cash & Current Investments
|
1.13B | 0.21B | 0.00B | 139.43B | 166.74B | 184,000.00B | 123.87B | 153.94B | 184.76B | 151.88B | | 178,065.76B | 194.41B | 138,035.81B | 117.31B | 104.67B | 69.17B | 428,000.00B | 394.04B | 348.04B | 275.20B | 185.58B | 365.77B | 227.71B | 186.83B | 188.36B | 171.16B | 225.02B | 125.46B | 105.64B | 150.66B | 123.77B | 142.29B | | 146.06B | 150.56B | 328.83B | 222.07B | 196.37B | 208.58B | 396.39B | 396.39B | 405.71B | 427.64B | 304.00B | 313.96B | 687.89B | 265.57B | 615.58B | 634.93B | | | 618.15B | 636.54B | | 707.12B | 771.44B | 707.12B |
|
Receivables - Net
|
| | | 0.13B | | | | | | | | | | | | | | | | | | | | | | | | | | | 210.51B | | 225.29B | | 242.97B | | 300.01B | | | 275.39B | | | 286.67B | 373.00B | 333.71B | 305.10B | 387.71B | | 341.43B | 310.60B | | | 404.03B | 348.03B | | 506.71B | 412.27B | |
|
Receivables - Other
|
| | | 7.21B | | | | 6.83B | | | | 0.01B | | 0.01B | | 9.70B | 8.21B | | 9.16B | | | | 10.23B | | | | 3.59B | | | | 2.65B | | 4.57B | | 2.31B | | 3.28B | | | 5.31B | | | 4.83B | 5.31B | 6.76B | 5.93B | 4.79B | | 6.20B | 5.20B | | | 6.53B | 7.94B | | 15.50B | 11.36B | |
|
Receivables
|
| | | 7.35B | | | | | | | | | | | | | | | | | | | | | | | | | | | 213.16B | | 229.86B | | 245.28B | | 303.29B | | | 280.70B | | | 291.50B | 378.30B | 340.47B | 311.03B | 392.51B | | 347.62B | 315.80B | | | 410.57B | 355.96B | | 522.21B | 423.63B | |
|
Inventory
|
| | | 108.07B | | | | 108.35B | | | | 0.13B | | 0.14B | | 143.22B | 160.44B | | 145.94B | | | | 147.55B | | | | 130.56B | | | | 149.42B | | 158.99B | | 172.78B | | 232.43B | | | 231.84B | | | 330.78B | 353.43B | 406.54B | 489.04B | 512.07B | | 457.68B | 485.77B | | | 433.72B | 452.08B | | 459.38B | 454.80B | |
|
Prepaid Assets
|
5.14B | 0.55B | 254.85B | 16.90B | 251.33B | 0.52B | 276.75B | 16.67B | 292.04B | 271.65B | | 0.02B | 321.36B | 0.02B | 345.67B | 18.27B | 355.95B | 0.75B | 16.84B | 374.05B | 375.32B | 435.35B | 15.93B | 435.93B | 427.78B | 471.19B | 5.72B | 444.85B | 469.75B | 497.73B | 5.96B | 471.89B | 6.42B | | 6.43B | 555.02B | 592.91B | 570.48B | | 563.62B | | | 6.17B | 12.55B | 9.99B | 1.54B | 8.61B | | 8.84B | 1.55B | | 983.53B | 11.54B | 1.62B | 967.35B | 16.88B | 7.59B | |
|
Current Assets
|
6.27B | 0.76B | 413.32B | 408.39B | 418.07B | 0.71B | 400.62B | 446.28B | 476.80B | 423.53B | | 0.54B | 515.76B | 0.45B | 462.98B | 500.45B | 421.77B | 0.59B | 780.31B | 722.09B | 650.52B | 620.93B | 603.60B | 663.63B | 614.61B | 659.55B | 512.78B | 669.87B | 595.20B | 603.38B | 511.06B | 595.66B | 573.91B | | 712.93B | 705.58B | 789.28B | 792.56B | | 960.01B | | | 1,071.10B | 1,091.37B | 1,583.27B | 1,577.58B | 1,687.74B | | 1,516.48B | 1,499.93B | | | 1,651.01B | 1,512.42B | | 1,771.27B | 1,719.20B | |
|
Property, Plant & Equipment (Net)
|
| | | 490.25B | | | | 508.16B | | | | 0.56B | | 0.59B | | 617.96B | 638.09B | | 649.22B | | | | 749.67B | | | | 653.92B | | | | 677.80B | | 722.53B | | 773.73B | | 1,071.73B | | | 1,082.52B | | | 1,172.55B | 1,222.26B | 1,211.84B | 1,307.39B | 1,370.32B | | 1,333.26B | 1,352.03B | | | 1,434.00B | 1,448.14B | | 1,522.71B | 1,499.40B | |
|
Long-Term Investments
|
| | | 0.00B | | | | 42.60B | | | | 0.00B | | | | | | | | | | | 28.18B | | | | 37.46B | | | | 48.28B | | 78.14B | | 107.60B | | 136.10B | | | 131.11B | | | 135.50B | 138.11B | 136.10B | 168.35B | 158.64B | | 131.02B | 142.26B | | | 177.65B | 159.74B | | 139.75B | 139.04B | |
|
Goodwill
|
| | | 70.17B | | | | 67.76B | | | | 0.07B | | 0.07B | | 70.70B | 76.35B | | 78.05B | | | | 76.42B | | | | 74.55B | | | | 72.67B | | 74.48B | | 93.22B | | 124.96B | | | 117.19B | | | 127.23B | 131.17B | 129.56B | 142.07B | 145.44B | | 134.81B | 137.52B | | | 148.18B | 149.10B | | 161.58B | 159.71B | |
|
Intangibles
|
| | | 33.31B | | | | 34.98B | | | | 0.06B | | 0.06B | | 61.49B | 58.30B | | 61.05B | | | | 60.46B | | | | 53.85B | | | | 58.43B | | 60.64B | | 90.13B | | 125.62B | | | 128.26B | | | 142.99B | 151.94B | 150.44B | 166.65B | 184.24B | | 168.52B | 172.78B | | | 183.50B | 189.26B | | 244.63B | 244.37B | |
|
Goodwill & Intangibles
|
| | | 103.48B | | | | 102.74B | | | | 0.13B | | 0.13B | | 132.19B | 134.65B | | 139.10B | | | | 136.89B | | | | 128.41B | | | | 131.09B | | 135.11B | | 183.35B | | 250.57B | | | 245.45B | | | 270.22B | 283.12B | 280.00B | 308.72B | 329.68B | | 303.33B | 310.30B | | | 331.68B | 338.37B | | 406.22B | 404.08B | |
|
Long-Term Deferred Tax
|
| | | 23.19B | | | | 18.55B | | | | 0.02B | | 0.02B | | 24.01B | 25.61B | | 23.38B | | | | 26.60B | | | | 25.87B | | | | 23.89B | | 31.76B | | 28.56B | | 54.53B | | | 51.04B | | | 40.02B | 30.57B | 25.29B | 32.27B | 32.39B | | 24.71B | 31.49B | | | 24.67B | 35.23B | | 41.55B | 41.27B | |
|
Other Non-Current Assets
|
2.82B | 0.29B | 218.29B | 10.24B | 203.38B | 0.35B | 189.70B | 9.49B | 193.94B | 192.37B | | 0.01B | 198.78B | 0.01B | 210.47B | 23.45B | 218.07B | 0.43B | 20.49B | 225.23B | 240.93B | 247.31B | 16.34B | 238.26B | 236.81B | 256.33B | 13.23B | 265.71B | 274.68B | 299.27B | 11.89B | 307.10B | 12.46B | | 14.29B | 446.26B | 22.40B | 495.53B | | 482.81B | | | 23.90B | 29.33B | 29.87B | 39.85B | 41.65B | | 33.19B | 32.01B | | 548.27B | 632.09B | 629.83B | 639.69B | 695.74B | | |
|
Non-Current Assets
|
1,764.83B | 1.22B | 711.57B | 695.33B | 691.82B | 1.27B | 694.87B | 705.41B | 714.72B | 715.16B | | 0.76B | 764.80B | 0.79B | 804.51B | 840.48B | 856.16B | 0.88B | 866.80B | 907.92B | 942.63B | 1,046.27B | 954.21B | 1,106.47B | 1,111.70B | 1,148.45B | 855.10B | 1,131.53B | 1,149.28B | 1,189.81B | 892.39B | 1,228.37B | 981.66B | | 1,109.81B | 1,505.90B | 1,564.41B | 1,604.13B | | 1,565.33B | | | 1,691.31B | 1,755.38B | 1,741.57B | 1,904.51B | 1,989.69B | | 1,905.68B | 1,938.17B | | | 2,066.09B | 2,077.98B | | 2,218.45B | 2,194.91B | |
|
Assets
|
1,771.10B | 1.98B | 0.00B | 1,103.72B | 1,109.89B | 1,972,000.00B | 1,095.49B | 1,151.69B | 1,191.53B | 1,138.69B | | 1,298,364.51B | 1,280.56B | 1,241,550.03B | 1,267.48B | 1,340.93B | 1,277.93B | 2,928,000,000.00B | 1,647.11B | 1,630.02B | 1,593.15B | 1,667.19B | 1,557.81B | 1,770.11B | 1,726.31B | 1,808.01B | 1,367.88B | 1,801.40B | 1,744.48B | 1,793.19B | 1,403.45B | 1,824.03B | 1,555.57B | | 1,822.73B | 2,211.49B | 2,353.69B | 2,396.69B | | 2,525.34B | | | 2,762.40B | 2,846.75B | 3,324.84B | 3,482.09B | 3,677.43B | | 3,422.16B | 3,438.10B | | | 3,717.09B | 3,590.40B | | 3,989.72B | 3,914.11B | |
|
Accounts Payables
|
| | | | | | | 7.43B | | | | 8.81B | | 0.01B | | 8.09B | | | 6.95B | | | | 9.06B | | | | 8.71B | | | | 7.14B | | | | 303.38B | | 306.66B | | | 324.52B | | | 425.91B | 515.52B | 481.11B | 428.15B | 489.58B | | 380.84B | 352.53B | | | 390.21B | 318.53B | | | | |
|
Notes Payables
|
1.39B | 0.12B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Payables
|
1.39B | 0.12B | | | | | | 7.43B | | | | 8.81B | | 0.01B | | 8.09B | | | 6.95B | | | | 9.06B | | | | 8.71B | | | | 7.14B | | | | | | 306.66B | | | 324.52B | | | 425.91B | 515.52B | 481.11B | 428.15B | 489.58B | | 380.84B | 352.53B | | | 390.21B | 318.53B | | | | |
|
Accumulated Expenses
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 31.79B | | 33.57B | | | 39.90B | | | 35.90B | 50.68B | 34.69B | 36.88B | 39.98B | | 41.92B | 42.31B | | | 40.96B | 42.72B | | | | |
|
Other Accumulated Expenses
|
2.63B | 0.25B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Short term Debt
|
4.03B | 0.55B | | 232.89B | 227.84B | 0.42B | 228.90B | 220.15B | 233.69B | 244.02B | | 258.97B | 245.81B | 0.17B | 270.91B | 211.05B | 274.85B | 0.54B | 136.10B | 191.85B | 196.67B | 208.40B | 118.48B | 184.62B | 196.95B | 202.56B | 102.60B | 184.35B | 193.67B | 197.41B | 88.42B | 223.21B | 214.59B | | 228.19B | 325.37B | 330.15B | 342.98B | | 514.14B | | | 374.93B | 458.27B | 928.17B | 1,046.93B | 1,135.86B | 34.28B | 1,130.33B | 1,232.84B | | 1,382.60B | 67.98B | 41.54B | 1,409.53B | 1,439.67B | | |
|
Current Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.93B | | | 6.20B | 6.15B | 6.70B | 8.76B | 9.07B | | 8.36B | 8.11B | | | 6.99B | 8.04B | | | | |
|
Current Taxes
|
| | | | | | | 8.29B | | | | 16.76B | | 0.01B | | 7.16B | | | 10.41B | | | | 10.30B | | | | 9.14B | | | | 8.85B | | | | 75.89B | | 20.50B | | | 21.25B | | | 18.40B | 35.07B | 36.25B | 15.94B | 13.18B | | 22.68B | 7.11B | | | 22.53B | 29.18B | | | | |
|
Total Current Liabilities
|
4.01B | 0.38B | 253.91B | 246.13B | 231.16B | 0.34B | 195.89B | 236.96B | 241.26B | 200.09B | | 362.55B | 320.06B | 0.27B | 290.18B | 317.42B | 310.62B | 0.70B | 390.04B | 312.15B | 267.91B | 321.76B | 333.18B | 353.70B | 289.00B | 351.76B | 291.26B | 384.40B | 326.68B | 378.09B | 331.60B | 337.99B | 468.75B | | 645.72B | 419.62B | 483.28B | 505.15B | | 521.52B | | | 679.54B | 781.12B | 819.50B | 738.26B | 826.70B | | 713.00B | 593.46B | | | 665.57B | 659.81B | | 860.01B | | |
|
Non-Current Debt
|
2.64B | 0.43B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 17.55B | | | | | | | | | | | | | | | | | | | | | | | |
|
Minority Interest
|
| | | | | | | | 4.32B | 5.72B | 1.70B | 4.63B | 1.86B | 1.65B | 2.15B | 0.02B | 1.75B | 0.01B | 3.88B | 3.65B | 7.02B | 10.43B | 122.91B | 4.95B | 8.79B | 127.60B | 129.71B | 5.74B | 119.81B | 121.73B | 123.36B | -9.26B | 125.75B | -2.76B | 108.99B | -2.39B | 114.87B | 117.92B | -5.58B | -12.04B | | | -13.23B | 117.90B | 117.18B | 122.41B | -13.23B | -19.89B | -3.19B | -3.54B | -6.70B | -12.77B | 103.77B | 99.10B | 110.07B | -15.60B | | |
|
Non-Current Deferred Tax Liability
|
| | | | | | | 53.45B | | | | 60.15B | | 0.06B | | 77.46B | | | 69.63B | | | | 77.07B | | | | 67.62B | | | | 65.07B | | | | 108.50B | | 131.58B | | | 118.73B | | | 119.86B | 118.09B | 117.90B | 130.84B | 127.65B | | 109.50B | 122.14B | | | 134.52B | 114.38B | | | | |
|
Operating Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 27.20B | | | 29.25B | 29.01B | 29.07B | 33.34B | 32.76B | | 34.48B | 35.63B | | | 35.23B | 34.61B | | | | |
|
Other Non-Current Liabilities
|
0.74B | 0.11B | 188.46B | 225.08B | 213.95B | 0.31B | 187.05B | 60.96B | 229.01B | 168.04B | | 274.54B | 246.03B | 0.03B | 205.64B | 63.43B | 181.40B | 0.45B | 62.81B | 258.13B | 208.39B | 249.76B | 60.68B | 302.76B | 240.62B | 293.55B | 53.16B | 333.24B | 265.38B | 300.80B | 53.51B | 261.34B | 415.16B | | 0.01B | 345.81B | 414.90B | 428.21B | | 447.46B | | | 0.02B | 0.03B | 0.03B | 0.04B | 0.04B | | 0.01B | 0.01B | | 573.19B | 0.11B | 0.01B | 572.76B | 694.35B | | |
|
Total Non-Current Liabilities
|
3.38B | 0.51B | 300.44B | 284.37B | 290.30B | 0.53B | 296.03B | 299.66B | 304.36B | 295.41B | | 251.03B | 263.83B | 0.27B | 288.13B | 306.45B | 235.15B | 0.46B | 223.41B | 225.60B | 221.80B | 242.56B | 213.18B | 243.37B | 258.65B | 255.43B | 186.76B | 242.20B | 243.17B | 233.55B | 171.66B | 264.46B | 280.65B | | 371.02B | 408.53B | 427.48B | 431.42B | | 594.99B | | | 560.44B | 640.12B | 1,110.29B | 1,248.52B | 1,336.74B | | 1,316.89B | 1,433.62B | | -1910.57B | 1,515.99B | 1,407.34B | -2096.08B | 1,457.19B | | |
|
Total Liabilities
|
| | 554.35B | 530.51B | 521.46B | 869,000.00B | 491.91B | 536.62B | 545.62B | 495.50B | | 613.58B | 583.89B | 540,568.87B | 578.31B | 623.88B | 545.76B | 588,484.00B | 613.45B | 537.75B | 489.71B | 564.33B | 546.37B | 597.07B | 547.64B | 607.19B | 478.02B | 626.60B | 569.85B | 611.64B | 503.26B | 602.45B | 749.40B | | 1,016.75B | 828.15B | 910.76B | 936.58B | | 1,116.52B | | | 1,239.99B | 1,421.24B | 1,929.80B | 1,986.78B | 2,163.44B | | 2,029.89B | 2,027.08B | | -1337.38B | 2,181.56B | 2,067.16B | -1523.32B | 2,317.20B | | |
|
Total Debt
|
6.67B | 0.98B | | 232.89B | 227.84B | 0.42B | 228.90B | 220.15B | 233.69B | 244.02B | | 258.97B | 245.81B | 0.17B | 270.91B | 211.05B | 274.85B | 0.54B | 136.10B | 191.85B | 196.67B | 208.40B | 118.48B | 184.62B | 196.95B | 202.56B | 102.60B | 184.35B | 193.67B | 197.41B | 88.42B | 223.21B | 214.59B | | | 325.37B | 330.15B | 342.98B | | 514.14B | | | 374.93B | 458.27B | 928.17B | 1,046.93B | 1,135.86B | 34.28B | 1,130.33B | 1,232.84B | | 1,382.60B | 67.98B | 41.54B | 1,409.53B | 1,439.67B | | |
|
Common Equity
|
| | 570.54B | 0.04B | 588.43B | | 603.58B | 0.04B | 645.90B | 643.20B | | 684.79B | 696.67B | 0.70B | 689.17B | 710.52B | 732.17B | 0.89B | 1,084.24B | 1,092.27B | 1,103.44B | 1,102.87B | 1,148.50B | 1,173.04B | 1,178.66B | 1,200.82B | 792.66B | 1,174.80B | 1,174.63B | 1,181.55B | 807.64B | 1,221.58B | 1,226.83B | | 1,280.13B | 1,383.34B | 1,442.93B | 1,460.11B | | 1,408.82B | | | 1,405.74B | 1,307.62B | 1,277.87B | 1,372.89B | 1,391.81B | | 1,278.69B | 1,297.05B | | 1,337.38B | 1,431.77B | 1,424.15B | 1,523.32B | 1,672.52B | | |
|
Shareholder's Equity
|
| | | | | | | 615.07B | | | | 684.79B | | | | 717.05B | | | 1,033.66B | | | | 1,011.45B | | | | 889.85B | | | | 899.85B | | | | 1,389.12B | | 1,442.93B | | | 1,408.82B | | | 1,522.42B | 1,425.52B | 1,395.05B | 1,495.31B | 1,513.99B | | 1,392.27B | 1,411.02B | | | 1,535.54B | 1,523.24B | | | | |
|
Liabilities and Shareholders Equity
|
1,771.10B | 1.98B | 0.00B | 1,103.72B | 1,109.89B | 1,972,000.00B | 1,095.49B | 1,151.69B | 1,191.53B | 1,138.69B | | 1,298,364.51B | 1,280.56B | 1,241,550.03B | 1,267.48B | 1,340.93B | 1,277.93B | 2,928,000,000.00B | 1,647.11B | 1,630.02B | 1,593.15B | 1,667.19B | 1,557.81B | 1,770.11B | 1,726.31B | 1,808.01B | 1,367.88B | 1,801.40B | 1,744.48B | 1,793.19B | 1,403.45B | 1,824.03B | 1,555.57B | | 1,822.73B | 2,211.49B | 2,353.69B | 2,396.69B | | 2,525.34B | | | 2,762.40B | 2,846.75B | 3,324.84B | 3,482.09B | 3,677.43B | | 3,422.16B | 3,438.10B | | | 3,717.09B | 3,590.40B | | 3,989.72B | 3,914.11B | |
|
Retained Earnings
|
| | 306.11B | 256.40B | 273.24B | 0.52B | 293.33B | 311.75B | 334.51B | 339.61B | | 373.13B | 393.24B | 0.40B | 407.59B | 434.30B | 458.22B | 0.93B | 468.92B | 512.29B | 524.02B | 518.17B | 473.75B | 559.59B | 568.86B | 579.21B | 448.37B | 620.64B | 623.78B | 629.86B | 492.98B | 679.18B | 716.46B | | 868.48B | 875.38B | 902.86B | 889.85B | | 921.80B | | | 960.53B | 832.18B | 816.23B | 811.01B | 819.62B | | 872.23B | 870.26B | | | 911.41B | 913.93B | | 965.78B | | |