|
Cash & Equivalents
|
0.60B | 0.71B | 0.51B | 0.52B | 0.45B | 0.77B | 0.57B | 0.57B | 0.57B | 0.86B | 0.97B | 1.03B | 1.28B | 1.39B | 1.24B | 1.02B | 1.22B | 1.31B | 0.99B | 0.91B | 0.81B | 1.04B | 0.67B | 0.80B | 0.79B | 1.36B | 1.00B | 1.07B | 0.88B | 1.24B | 0.63B | 0.72B | 0.67B | 1.49B | 0.79B | 1.01B | 0.55B | 0.94B | 0.99B | 0.88B | 1.59B | 2.40B | 2.47B | 1.29B | 1.31B | 1.36B | 1.36B | 1.01B | 0.87B | 1.27B | 1.44B | 1.28B | 0.91B | 1.38B | 1.27B | 1.19B | 1.28B | 2.22B |
|
Cash & Current Investments
|
0.60B | 0.71B | 0.51B | 0.52B | 0.45B | 0.77B | 0.57B | 0.57B | 0.57B | 0.86B | 0.97B | 1.03B | 1.28B | 1.39B | 1.24B | 1.02B | 1.22B | 1.31B | 0.99B | 0.91B | 0.81B | 1.04B | 0.67B | 0.80B | 0.79B | 1.36B | 1.00B | 1.07B | 0.88B | 1.24B | 0.63B | 0.72B | 0.67B | 1.49B | 0.79B | 1.01B | 0.55B | 0.94B | 0.99B | 0.88B | 1.59B | 2.40B | 2.47B | 1.29B | 1.31B | 1.36B | 1.36B | 1.01B | 0.87B | 1.27B | 1.44B | 1.28B | 0.91B | 1.38B | 1.27B | 1.19B | 1.28B | 2.22B |
|
Receivables - Net
|
| | -0.10B | | 0.01B | -0.02B | 0.04B | -0.11B | -0.14B | 0.10B | 0.13B | 0.06B | 0.05B | 0.00B | 0.00B | 0.01B | 0.00B | 0.01B | 0.02B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | | | 0.00B | 0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Receivables - Other
|
| | 0.06B | | 0.01B | 0.01B | 0.03B | 0.02B | 0.02B | 0.02B | 0.01B | 0.01B | 0.01B | 0.01B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00B | | | | 0.58B | | 0.61B | 0.69B | 0.69B | 0.62B | 0.72B | 0.76B | 0.81B | 0.79B | 0.80B | 0.74B |
|
Receivables
|
| | -0.04B | | 0.03B | -0.01B | 0.08B | -0.09B | -0.11B | 0.12B | 0.15B | 0.07B | 0.07B | 0.02B | 0.00B | 0.01B | 0.00B | 0.01B | 0.02B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | | | 0.00B | 0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Assets
|
| | | | | | | | | 33.90B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Property, Plant & Equipment (Net)
|
| | 0.05B | 0.05B | | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.07B | 0.07B | 0.07B | 0.07B | 0.08B | 0.09B | 0.11B | 0.11B | 0.11B | 0.11B | 0.10B | 0.10B | 0.11B | 0.09B | 0.10B | 0.10B | 0.10B | 0.10B | 0.10B | 0.09B | 0.10B | 0.10B | 0.11B | 0.11B | 0.11B | 0.12B | 0.12B | 0.13B | 0.15B | 0.15B | 0.14B | 0.14B | 0.14B | 0.15B | 0.14B | 0.13B | 0.14B | 0.14B | 0.15B | 0.15B | 0.16B | 0.16B | 0.17B | 0.17B | 0.19B | 0.19B | 0.19B | 0.20B |
|
Long-Term Investments
|
| | 19.60B | 22.93B | | 24.02B | 24.84B | 25.12B | 26.09B | 26.14B | 26.89B | 27.10B | 27.57B | 27.88B | 26.03B | 25.95B | 25.28B | 23.99B | 24.00B | 2.68B | 3.35B | 3.39B | 3.89B | 3.90B | 3.91B | 4.24B | 5.29B | 5.31B | 5.65B | 5.81B | 5.70B | 6.24B | 6.71B | 6.90B | 6.80B | 5.39B | 5.98B | 6.48B | 7.38B | 9.04B | 10.64B | 10.68B | 10.83B | 11.92B | 11.51B | 11.00B | 10.77B | 10.78B | 10.22B | 9.97B | 9.96B | 9.47B | 9.60B | 11.10B | 10.94B | 10.74B | 11.20B | 11.08B |
|
Goodwill
|
| | 0.04B | | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.01B | 0.05B | 0.01B | 0.05B | 0.05B | 0.05B | 0.05B | 0.04B | 0.04B | 0.04B | 0.04B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | | | | 0.02B | | | | 0.02B | | | | 0.02B | | | | 0.01B | 0.01B | 0.01B | 0.10B | 0.10B | 0.10B | 0.10B | 0.10B | 0.10B | 0.10B | 0.10B | 0.10B | 0.10B | 0.10B | 0.10B | 0.10B |
|
Intangibles
|
| | 0.56B | | | 0.54B | 0.65B | 0.61B | 0.59B | 0.54B | 0.54B | 0.52B | 0.50B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Goodwill & Intangibles
|
| | 0.59B | 0.62B | 0.04B | 0.58B | 0.69B | 0.65B | 0.62B | 0.58B | 0.58B | 0.57B | 0.54B | 0.51B | 0.44B | 0.40B | 0.38B | 0.17B | 0.14B | 0.13B | 0.12B | 0.11B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.03B | 0.03B | 0.03B | 0.08B | 0.07B | 0.07B | 0.07B | 0.06B | 0.06B | 0.06B | 0.05B | 0.05B | 0.04B | 0.04B | 0.04B | 0.03B | 0.82B | 0.78B | 0.93B | 0.90B | 0.87B | 0.84B | 0.80B | 0.77B | 0.73B | 0.70B | 0.67B | 0.63B | 0.60B | 0.57B | 0.54B |
|
Long-Term Deferred Tax
|
| | 0.02B | 0.02B | | 0.06B | 0.07B | 0.06B | 0.06B | 0.07B | 0.06B | 0.14B | 0.13B | 0.14B | 0.13B | 0.13B | 0.20B | 0.21B | 0.22B | 0.23B | 0.22B | 0.23B | 0.23B | 0.24B | 0.25B | 0.26B | 0.17B | 0.18B | 0.18B | 0.19B | 0.19B | 0.18B | 0.17B | 0.19B | 0.27B | 0.30B | 0.27B | 0.21B | 0.10B | 0.02B | 0.02B | 0.02B | 0.01B | 0.02B | 0.02B | 0.02B | 0.02B | 0.01B | 0.01B | 0.01B | 0.02B | 0.05B | 0.05B | 0.02B | 0.03B | 0.02B | 0.03B | 0.03B |
|
Other Non-Current Assets
|
| | 0.07B | 0.08B | | 0.05B | 0.05B | 0.05B | 0.05B | 0.08B | 0.13B | 0.05B | 0.06B | 0.06B | 0.06B | 0.06B | 0.72B | 0.28B | 0.05B | 0.05B | 0.05B | 0.04B | 0.01B | 0.08B | 0.01B | 0.01B | 0.03B | 0.01B | 0.00B | 0.00B | 0.01B | 0.01B | 0.01B | 0.02B | 0.03B | 0.00B | 0.00B | 0.00B | 0.00B | 0.01B | 0.03B | 0.01B | 0.01B | 0.10B | 0.00B | 0.00B | 0.00B | 0.02B | 0.01B | 0.00B | 0.07B | 0.00B | 0.07B | 0.07B | 0.06B | 0.07B | 0.08B | 0.09B |
|
Non-Current Assets
|
| | | | | | | | | 0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Assets
|
| | 24.65B | 29.18B | | 30.04B | 31.57B | 32.65B | 33.79B | 33.91B | 35.62B | 36.35B | 7.12B | 37.67B | 35.99B | 35.01B | 34.40B | 32.80B | 32.18B | 8.78B | 9.59B | 9.50B | 9.97B | 10.38B | 10.86B | 11.69B | 12.28B | 12.94B | 13.29B | 13.43B | 12.91B | 12.24B | 13.40B | 13.93B | 13.81B | 12.08B | 12.32B | 14.20B | 15.64B | 16.98B | 19.65B | 20.79B | 21.25B | 21.74B | 21.42B | 21.09B | 21.40B | 21.27B | 13.84B | 20.96B | 21.18B | 20.85B | 22.28B | 22.66B | 23.10B | 24.10B | 25.07B | 27.06B |
|
Accounts Payables
|
| | 0.20B | 0.18B | | 0.26B | 0.33B | 0.33B | 0.34B | 0.40B | 0.40B | 0.27B | 0.28B | 0.39B | 0.40B | 0.39B | 0.92B | 0.47B | 0.46B | 0.27B | 0.31B | 0.40B | 0.37B | 0.37B | 0.31B | 0.31B | 0.36B | 0.32B | 0.37B | 0.48B | 0.44B | 0.31B | 0.34B | 0.33B | 0.54B | 0.46B | 0.46B | 0.45B | 0.44B | 0.41B | 0.40B | 0.39B | 0.39B | 0.37B | 0.33B | 0.38B | 0.37B | 0.31B | 0.33B | 0.26B | 0.33B | 0.38B | 0.37B | 0.35B | 0.39B | 0.37B | 0.44B | 0.43B |
|
Payables
|
| | 0.20B | 0.18B | | 0.26B | 0.33B | 0.33B | 0.34B | 0.40B | 0.40B | 0.27B | 0.28B | 0.39B | 0.40B | 0.39B | 0.92B | 0.47B | 0.46B | 0.27B | 0.31B | 0.40B | 0.37B | 0.37B | 0.31B | 0.31B | 0.36B | 0.32B | 0.37B | 0.48B | 0.44B | 0.31B | 0.34B | 0.33B | 0.54B | 0.46B | 0.46B | 0.45B | 0.44B | 0.41B | 0.40B | 0.39B | 0.39B | 0.37B | 0.33B | 0.38B | 0.37B | 0.31B | 0.33B | 0.26B | 0.33B | 0.38B | 0.37B | 0.35B | 0.39B | 0.37B | 0.44B | 0.43B |
|
Accumulated Expenses
|
| | 0.58B | 0.48B | | 1.30B | 1.32B | 1.45B | 1.55B | 1.80B | 2.25B | 2.19B | 2.45B | 2.37B | 2.31B | 2.20B | 2.22B | 2.05B | 1.95B | 1.83B | 1.76B | 1.86B | 1.66B | 1.73B | 2.02B | 2.18B | 2.22B | 2.15B | 2.35B | 2.53B | 2.22B | 2.20B | 2.41B | 2.53B | 2.50B | 1.77B | 2.36B | 2.68B | 3.22B | 3.58B | 4.57B | 4.71B | 4.96B | 4.54B | 4.55B | 4.35B | 4.32B | 3.89B | 3.80B | 3.69B | 4.92B | 4.17B | 4.33B | 5.43B | 5.45B | 5.06B | 5.60B | 5.29B |
|
Short term Debt
|
| | | | | | | | | | | | | 0.07B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Deferred Revenue
|
| | 0.09B | 0.20B | | 0.19B | 0.06B | 0.19B | 0.06B | 0.20B | 0.06B | 0.20B | 0.10B | 0.26B | 0.09B | 0.20B | 0.03B | 0.20B | 0.04B | 0.22B | 0.05B | 0.20B | 0.05B | 0.24B | 0.08B | 0.24B | 0.08B | 0.23B | 0.06B | 0.27B | 0.11B | 0.31B | 0.09B | 0.31B | 0.07B | 0.30B | 0.05B | 0.27B | 0.09B | 0.34B | 0.12B | 0.33B | 0.12B | 0.37B | 0.10B | 0.39B | 0.13B | 0.41B | 0.13B | 0.41B | 0.14B | 0.39B | 0.13B | 0.38B | 0.14B | 0.42B | 0.20B | 0.37B |
|
Non-Current Debt
|
| | 0.86B | 1.11B | | 0.50B | 0.89B | 0.03B | 0.03B | 0.03B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 1.14B | 1.26B | 1.28B | 1.28B | 1.27B | 1.33B | 1.44B | 1.52B | 1.57B | 1.60B | 1.59B | 1.56B | 1.55B | 1.54B | 1.53B | 1.96B | 1.98B | 2.19B | 1.94B | 1.99B | 1.97B | 1.94B | 2.31B | 2.37B | 2.07B | 2.25B | 2.24B | 2.23B | 2.27B | 2.28B | 2.27B | 2.28B | 2.28B | 2.26B | 2.24B | 2.21B | 2.14B | 2.16B | 2.16B | 2.98B |
|
Pension
|
| | 0.04B | | | 0.16B | 0.12B | 0.14B | 0.09B | 0.10B | 0.20B | 0.14B | 0.18B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Minority Interest
|
| | 7.50B | 7.57B | | 8.20B | 8.26B | 7.85B | 7.77B | 7.38B | 7.70B | 7.37B | 7.40B | 7.30B | 6.45B | 5.93B | 5.39B | 4.89B | 4.49B | 0.26B | 0.27B | 0.20B | 0.28B | 0.25B | 0.28B | 0.37B | 0.40B | 0.41B | 0.38B | 0.38B | 0.32B | 0.29B | 0.31B | 0.31B | 0.33B | 0.20B | 0.18B | 0.22B | 0.24B | 0.25B | 0.28B | 0.27B | 0.43B | 0.44B | 0.45B | 0.54B | 0.60B | 0.64B | 0.68B | 0.58B | 0.59B | 0.67B | 0.70B | 0.79B | 0.74B | 0.81B | 0.86B | 1.23B |
|
Non-Current Deferred Tax Liability
|
| | 0.05B | 0.05B | | 0.07B | 0.06B | 0.07B | 0.08B | 0.09B | 0.10B | 0.12B | 0.15B | 0.12B | 0.11B | 0.10B | 0.12B | 0.12B | 0.10B | 0.11B | 0.12B | 0.09B | 0.12B | 0.08B | 0.08B | 0.08B | 0.08B | 0.08B | 0.07B | 0.08B | 0.13B | 0.06B | 0.06B | 0.07B | 0.15B | 0.04B | 0.04B | 0.05B | 1.19B | 0.25B | 0.47B | 0.43B | 1.93B | 0.60B | 0.53B | 0.45B | 1.72B | 0.39B | 0.31B | 0.28B | 1.51B | 0.03B | 0.03B | 0.15B | 0.14B | 0.11B | 0.13B | 0.08B |
|
Operating Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.32B | 0.31B | 0.29B | 0.29B | 0.27B | 0.27B | 0.27B | 0.51B | 0.52B | 0.51B | 0.54B | 0.54B | 0.52B | 0.51B | 0.50B | 0.50B | 0.49B | 0.51B | 0.50B | 0.49B | 0.50B | 0.51B | 0.50B | 0.49B | 0.50B | 0.49B | 0.48B |
|
Other Non-Current Liabilities
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.36B | | 0.29B | 0.29B | 0.28B | 0.20B | 0.21B | 0.22B | 0.24B | 0.29B | 0.20B | 0.21B |
|
Total Non-Current Liabilities
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 14.22B | | 14.44B | 14.16B | 15.12B | 14.91B | 16.34B | 16.10B | 16.51B | 17.42B | 18.15B | 20.00B |
|
Total Liabilities
|
| | 13.56B | 17.10B | | 16.61B | 17.98B | 19.29B | 19.98B | 20.15B | 20.89B | 21.76B | 22.48B | 22.75B | 23.14B | 22.91B | 23.06B | 23.43B | 23.26B | 7.04B | 7.80B | 7.93B | 8.52B | 8.60B | 8.73B | 8.91B | 9.33B | 9.90B | 10.17B | 10.35B | 10.08B | 9.11B | 9.78B | 10.63B | 10.84B | 10.02B | 10.18B | 11.77B | 12.71B | 13.26B | 15.03B | 15.76B | 15.54B | 15.38B | 14.99B | 14.44B | 14.58B | 14.46B | 14.74B | 14.45B | 15.39B | 15.11B | 16.55B | 16.32B | 16.76B | 17.71B | 18.35B | 20.21B |
|
Total Debt
|
| | 0.86B | 1.11B | | 0.50B | 0.89B | 0.03B | 0.03B | 0.03B | 0.04B | 0.04B | 0.04B | 0.12B | 0.04B | 0.04B | 0.04B | 0.04B | 1.14B | 1.26B | 1.28B | 1.28B | 1.27B | 1.33B | 1.44B | 1.52B | 1.57B | 1.60B | 1.59B | 1.56B | 1.55B | 1.54B | 1.53B | 1.96B | 1.98B | 2.19B | 1.94B | 1.99B | 1.97B | 1.94B | 2.31B | 2.37B | 2.07B | 2.25B | 2.24B | 2.23B | 2.27B | 2.28B | 2.27B | 2.28B | 2.28B | 2.26B | 2.24B | 2.21B | 2.14B | 2.16B | 2.16B | 2.98B |
|
Common Equity
|
| | 9.17B | 9.85B | | 10.70B | 10.70B | 10.06B | 9.87B | 9.56B | 10.38B | 9.92B | 10.04B | 9.90B | 9.09B | 8.16B | 7.74B | 6.70B | 6.08B | 1.73B | 1.78B | 1.57B | 1.45B | 1.78B | 2.12B | 2.77B | 2.95B | 3.04B | 3.12B | 3.08B | 2.84B | 3.14B | 3.62B | 3.30B | 2.97B | 2.07B | 2.14B | 2.43B | 2.93B | 3.71B | 4.62B | 5.03B | 5.71B | 6.35B | 6.43B | 6.65B | 6.82B | 6.81B | 6.64B | 6.50B | 5.78B | 5.74B | 5.73B | 6.34B | 6.35B | 6.39B | 6.72B | 6.85B |
|
Shareholder's Equity
|
| | 9.17B | 9.85B | | 10.70B | 10.70B | 10.06B | 9.87B | 9.56B | 10.38B | 9.92B | 10.04B | 9.90B | 9.09B | 8.16B | 7.74B | 6.70B | 6.08B | 1.73B | 1.78B | 1.57B | 1.45B | 1.78B | 2.12B | 2.77B | 2.95B | 3.04B | 3.12B | 3.08B | 2.84B | 3.14B | 3.62B | 3.30B | 2.97B | 2.07B | 2.14B | 2.43B | 2.93B | 3.71B | 4.62B | 5.03B | 5.71B | 6.35B | 6.43B | 6.65B | 6.82B | 6.81B | 6.64B | 6.50B | 5.78B | 5.74B | 5.73B | 6.34B | 6.35B | 6.39B | 6.72B | 6.85B |
|
Liabilities and Shareholders Equity
|
| | 24.65B | 29.18B | | 30.04B | 31.57B | 32.65B | 33.79B | 33.91B | 35.62B | 36.35B | 7.12B | 37.67B | 35.99B | 35.01B | 34.40B | 32.80B | 32.18B | 8.78B | 9.59B | 9.50B | 9.97B | 10.38B | 10.86B | 11.69B | 12.28B | 12.94B | 13.29B | 13.43B | 12.91B | 12.24B | 13.40B | 13.93B | 13.81B | 12.08B | 12.32B | 14.20B | 15.64B | 16.98B | 19.65B | 20.79B | 21.25B | 21.74B | 21.42B | 21.09B | 21.40B | 21.27B | 13.84B | 20.96B | 21.18B | 20.85B | 22.28B | 22.66B | 23.10B | 24.10B | 25.07B | 27.06B |
|
Retained Earnings
|
| | -0.06B | -0.07B | | -0.00B | -0.00B | -0.01B | -0.01B | -0.01B | -0.01B | -0.01B | -0.01B | -0.02B | -0.04B | -0.05B | -0.07B | -0.07B | -0.09B | -0.09B | -0.09B | -0.09B | -0.10B | -0.10B | -0.09B | -0.07B | -0.07B | -0.07B | -0.08B | -0.08B | -0.08B | -0.08B | -0.08B | -0.09B | -0.09B | -0.61B | -0.47B | -0.24B | 0.35B | 1.12B | 1.94B | 2.32B | 2.81B | 3.21B | 3.31B | 3.43B | 3.40B | 3.28B | 2.99B | 2.90B | 2.08B | 1.87B | 1.71B | 2.03B | 2.04B | 1.86B | 1.95B | 1.62B |
|
Preferred Shares
|
| | | | | | | | | | | | | | | | | | | | | | | | | 0.39B | 0.39B | 0.39B | 0.39B | 0.39B | 0.39B | 0.39B | 0.39B | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Treasury Shares
|
| | | | 0.06B | | | 0.06B | 0.05B | 0.05B | 0.05B | 0.05B | 0.04B | 0.04B | 0.04B | 0.04B | 0.03B | 0.03B | 0.03B | 0.03B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.03B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.01B | 0.02B | 0.01B | 0.01B | 0.01B | 0.02B | 0.02B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.00B | 0.01B | 0.01B | 0.01B | 0.00B | 0.01B | 0.01B | 0.02B | 0.00B | 0.00B | 0.00B |