|
Cash & Equivalents
|
0.89B | 0.88B | 0.89B | 0.52B | 0.32B | 0.32B | 0.55B | 0.57B | 0.42B | 0.58B | 0.46B | 0.44B | 0.17B | 0.19B | 0.42B | 0.58B | 0.25B | 0.28B | 0.38B | 0.70B | 0.29B | 0.38B | 0.45B | 0.61B | 0.43B | 0.45B | 0.61B | 0.80B | 0.64B | 0.44B | 0.71B | 0.67B | 0.88B | 0.94B | 0.87B | 0.76B | 0.73B | 0.75B | 0.60B | 0.59B | | | | 0.58B | | | | 0.94B | | | | 0.63B | | | | 0.58B | 0.42B | 0.46B | 0.46B | 0.77B | 0.57B | 0.88B | 1.16B | 1.66B | 0.93B | 0.77B | 1.22B |
|
Short-term Investments
|
| | 0.01B | 0.29B | | 0.36B | 0.39B | 0.37B | 0.40B | 0.08B | 0.08B | 0.09B | 0.12B | 0.11B | 0.20B | 0.27B | 0.23B | 0.24B | 0.25B | 0.25B | 0.24B | 0.23B | 0.23B | 0.24B | 0.25B | 0.26B | 0.26B | 0.26B | 0.29B | 0.29B | 0.31B | 0.36B | 0.34B | 0.31B | 0.29B | 0.44B | 0.29B | 0.37B | 0.34B | 0.29B | 0.24B | 0.25B | 0.25B | 0.04B | 0.05B | 0.06B | 0.06B | 0.15B | 0.16B | 0.15B | 0.15B | 0.13B | 0.09B | 0.14B | 0.14B | 0.14B | 0.11B | 0.10B | 0.10B | 0.10B | 0.12B | 0.12B | 0.12B | 0.27B | 0.35B | 0.39B | 0.38B |
|
Cash & Current Investments
|
0.89B | 0.88B | 0.91B | 0.82B | 0.32B | 0.68B | 0.94B | 0.94B | 0.83B | 0.66B | 0.54B | 0.53B | 0.30B | 0.30B | 0.61B | 0.85B | 0.48B | 0.52B | 0.62B | 0.95B | 0.52B | 0.61B | 0.69B | 0.86B | 0.68B | 0.71B | 0.87B | 1.06B | 0.92B | 0.73B | 1.01B | 1.03B | 1.23B | 1.25B | 1.17B | 1.20B | 1.02B | 1.11B | 0.93B | 0.89B | 0.24B | 0.25B | 0.25B | 0.62B | 0.05B | 0.06B | 0.06B | 1.09B | 0.16B | 0.15B | 0.15B | 0.76B | 0.09B | 0.14B | 0.14B | 0.71B | 0.53B | 0.55B | 0.56B | 0.87B | 0.68B | 1.00B | 1.29B | 1.93B | 1.28B | 1.15B | 1.60B |
|
Receivables - Other
|
| | 3.44B | | | | | 0.00B | | | | 0.00B | | | | 0.00B | | | | 0.00B | | | | 0.01B | | | | 0.00B | | | | 0.00B | | | | 0.01B | | | | 0.00B | | | | 0.04B | | | | 0.09B | | | | 0.16B | | | | 0.11B | | | | 0.03B | | | | 0.04B | | | |
|
Long-Term Investments
|
| | 21.60B | 21.53B | | 23.29B | 24.20B | 23.78B | 24.07B | 24.53B | 25.84B | 26.36B | 26.74B | 27.45B | 28.09B | 27.96B | 28.57B | 27.47B | 27.32B | 27.15B | 23.80B | 24.41B | 24.68B | 24.91B | 25.50B | 24.69B | 24.55B | 24.49B | 24.94B | 26.00B | 26.72B | 26.24B | 26.39B | 26.88B | 27.05B | 27.85B | 27.42B | 26.96B | 23.36B | 23.00B | 23.68B | 24.68B | 25.34B | 25.58B | 24.26B | 26.18B | 26.82B | 27.58B | 26.86B | 28.06B | 28.26B | 28.93B | 27.43B | 25.23B | 24.14B | 24.34B | 25.34B | 25.35B | 24.70B | 26.14B | 26.21B | 27.23B | 28.41B | 27.87B | 28.44B | 28.59B | 29.18B |
|
Long-Term Deferred Tax
|
0.00B | | 0.03B | 0.03B | | | | | | | | 0.87B | 0.82B | 0.68B | 0.70B | 0.72B | 0.71B | 0.93B | 1.14B | | | | | | | | | 0.90B | | 0.68B | 0.61B | 0.79B | 0.70B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non-Current Assets
|
| | 0.28B | 0.31B | | 0.35B | 0.35B | 0.31B | 0.44B | 0.35B | 0.31B | 0.29B | 0.40B | 0.40B | 0.34B | 0.33B | 0.43B | 0.39B | 0.43B | 0.34B | 4.35B | 4.52B | 0.42B | 0.31B | 0.38B | 0.41B | 0.35B | 0.31B | 0.39B | 0.37B | 0.37B | 0.33B | 0.54B | 0.57B | 0.35B | 0.32B | 0.36B | 0.32B | 0.30B | 0.36B | 0.74B | 0.49B | 0.44B | 0.48B | 0.60B | 0.50B | 0.47B | 0.49B | 0.57B | 0.56B | 0.55B | 0.52B | 0.67B | 0.57B | 0.55B | 0.58B | 0.67B | 0.75B | 0.71B | 0.64B | 0.72B | 0.71B | 0.65B | 0.70B | 0.73B | 0.71B | 0.66B |
|
Assets
|
| | 30.27B | 30.34B | 30.78B | 31.22B | 31.97B | 31.90B | 32.07B | 32.40B | 32.93B | 32.92B | 33.05B | 33.38B | 34.16B | 34.13B | 34.90B | 33.78B | 33.92B | 34.78B | 34.46B | 34.91B | 30.98B | 31.16B | 31.59B | 31.05B | 31.01B | 31.13B | 31.46B | 32.02B | 32.42B | 31.98B | 32.43B | 32.84B | 32.70B | 33.11B | 32.81B | 32.47B | 31.65B | 31.44B | 32.31B | 32.72B | 33.28B | 33.63B | 32.73B | 33.98B | 34.57B | 35.34B | 34.66B | 35.52B | 35.71B | 36.20B | 35.47B | 33.84B | 33.04B | 33.13B | 34.02B | 34.05B | 33.51B | 35.03B | 34.94B | 36.29B | 37.65B | 37.85B | 37.44B | 37.33B | 38.30B |
|
Accounts Payables
|
| | | 0.19B | 0.15B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Notes Payables
|
| | | 1.04B | | 1.03B | 1.03B | 1.00B | 0.95B | 0.93B | 0.87B | 0.86B | 0.80B | 0.78B | 1.04B | 0.20B | 0.93B | 0.91B | 0.87B | 0.86B | 0.84B | 0.83B | 0.81B | 0.78B | 0.77B | 0.93B | 0.93B | 0.91B | 0.91B | 0.91B | 0.91B | 0.91B | 0.91B | 0.91B | 0.91B | 0.91B | 0.92B | 0.92B | 0.92B | 0.92B | 0.92B | 0.99B | 0.99B | 0.99B | 0.99B | 0.99B | 0.99B | 1.14B | 1.14B | 1.14B | 1.14B | 1.14B | 1.14B | 1.14B | 1.14B | 1.14B | 1.14B | 1.14B | 1.14B | 1.14B | 1.14B | 1.83B | 1.83B | 1.83B | 1.83B | 1.33B | 1.34B |
|
Payables
|
| | | 1.22B | 0.15B | 1.03B | 1.03B | 1.00B | 0.95B | 0.93B | 0.87B | 0.86B | 0.80B | 0.78B | 1.04B | 0.20B | 0.93B | 0.91B | 0.87B | 0.86B | 0.84B | 0.83B | 0.81B | 0.78B | 0.77B | 0.93B | 0.93B | 0.91B | 0.91B | 0.91B | 0.91B | 0.91B | 0.91B | 0.91B | 0.91B | 0.91B | 0.92B | 0.92B | 0.92B | 0.92B | 0.92B | 0.99B | 0.99B | 0.99B | 0.99B | 0.99B | 0.99B | 1.14B | 1.14B | 1.14B | 1.14B | 1.14B | 1.14B | 1.14B | 1.14B | 1.14B | 1.14B | 1.14B | 1.14B | 1.14B | 1.14B | 1.83B | 1.83B | 1.83B | 1.83B | 1.33B | 1.34B |
|
Other Accumulated Expenses
|
-0.01B | | -0.02B | 0.99B | -0.00B | 0.95B | 0.94B | 0.97B | 0.98B | 0.98B | 0.99B | 1.03B | 1.00B | 0.99B | 0.98B | 0.56B | 1.00B | 1.01B | 1.00B | 0.57B | 0.48B | 0.46B | 0.46B | 0.47B | 0.47B | 0.48B | 0.48B | 0.49B | 0.49B | 0.49B | 0.49B | 0.50B | 0.50B | 0.51B | 0.52B | 0.53B | 0.51B | 0.50B | 0.51B | 0.52B | 0.52B | 0.52B | 0.51B | 0.52B | 0.51B | 0.49B | 0.47B | 0.56B | 0.56B | 0.53B | 0.51B | 0.50B | 0.51B | 0.47B | 0.45B | 0.06B | 0.07B | 0.06B | 0.06B | 0.06B | 0.07B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B |
|
Current Taxes
|
-0.00B | | -0.01B | -0.01B | -0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Deferred Revenue
|
| | | | | | | | | | | | | | | 0.28B | | | | 0.30B | 0.28B | 0.27B | 0.27B | 0.29B | 0.28B | 0.27B | 0.28B | 0.29B | 0.29B | 0.28B | 0.28B | 0.28B | 0.29B | 0.28B | 0.26B | 0.26B | 0.27B | 0.26B | 0.25B | 0.25B | 0.26B | 0.25B | 0.24B | 0.26B | 0.25B | 0.24B | 0.26B | 0.25B | 0.26B | 0.26B | 0.25B | 0.25B | 0.25B | 0.24B | 0.24B | 0.23B | 0.24B | 0.23B | 0.22B | 0.22B | 0.23B | 0.22B | 0.22B | 0.23B | 0.22B | 0.22B | 0.21B |
|
Non-Current Debt
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.14B | | | | 0.14B | | | | 0.13B | | | | 0.14B | | | | | | | | | | | | | | | | | | | |
|
Pension
|
| | | 10.06B | | 10.20B | 10.25B | 10.31B | 10.36B | 10.42B | 10.44B | 10.48B | 10.52B | 10.60B | 11.00B | 11.32B | 11.13B | 10.83B | 10.87B | 11.22B | 10.14B | 10.37B | 10.52B | 10.84B | 10.96B | 10.59B | 10.69B | 10.60B | 10.77B | 11.13B | 11.35B | 10.95B | 11.06B | 11.27B | 11.37B | 11.52B | 11.31B | 11.27B | 11.14B | 11.08B | 11.25B | 11.41B | 11.58B | 11.50B | 11.43B | 11.77B | 11.75B | 11.74B | 11.55B | 11.69B | 11.70B | 11.67B | 11.65B | 11.68B | 11.75B | 11.24B | 11.62B | 11.48B | 10.83B | 12.19B | 11.74B | 11.48B | 12.18B | 11.71B | 9.27B | 9.31B | 9.53B |
|
Liabilities from Discontinued Operations
|
| | | | | | | | | | | | | | | | | | | | 4.12B | 4.30B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non-Current Liabilities
|
| | 10.10 | 0.61B | 0.58B | 0.68B | 0.83B | 0.50B | 0.64B | 0.70B | 0.58B | 0.56B | 0.72B | 0.69B | 0.71B | 0.57B | 0.90B | 0.63B | 0.71B | 0.59B | 0.73B | 0.56B | 0.70B | 0.59B | 0.67B | 0.74B | 0.74B | 0.71B | 0.79B | 0.73B | 0.73B | 0.61B | 0.80B | 0.87B | 0.79B | 0.75B | 0.87B | 0.65B | 0.69B | 0.63B | 0.80B | 0.74B | 0.76B | 0.75B | 0.85B | 0.79B | 0.86B | 0.82B | 0.93B | 0.95B | 1.00B | 0.83B | 0.91B | 0.71B | 0.75B | 0.69B | 0.68B | 0.90B | 0.87B | 0.85B | 0.91B | 0.93B | 0.95B | 1.16B | 1.03B | 0.94B | 1.04B |
|
Total Non-Current Liabilities
|
| | 26.94B | 26.20B | 26.48B | 26.35B | 26.54B | 27.08B | 27.02B | 27.13B | 27.40B | 27.75B | 27.64B | 27.80B | 28.38B | 28.51B | 28.97B | 28.57B | 28.42B | 29.23B | 29.02B | 29.51B | 25.55B | 25.88B | 26.17B | 25.94B | 26.10B | 26.28B | 26.44B | 26.84B | 27.20B | 26.88B | 27.02B | 27.20B | 27.03B | 27.51B | 27.32B | 27.36B | 27.34B | 27.44B | 27.67B | 27.72B | 27.96B | 28.20B | 28.12B | 28.46B | 28.63B | 29.03B | 28.87B | 29.25B | 29.49B | 30.11B | 30.86B | 30.91B | 30.99B | 30.67B | 31.30B | 31.16B | 30.75B | 31.96B | 31.67B | 32.93B | 34.01B | 34.17B | 33.88B | 33.87B | 34.65B |
|
Total Liabilities
|
| -2.42B | 26.94B | 26.81B | 27.06B | 27.04B | 27.37B | 27.57B | 27.67B | 27.83B | 27.98B | 28.31B | 28.36B | 28.49B | 29.09B | 29.08B | 29.87B | 29.19B | 29.13B | 29.83B | 29.75B | 30.07B | 26.25B | 26.47B | 26.84B | 26.68B | 26.84B | 26.99B | 27.23B | 27.57B | 27.93B | 27.49B | 27.82B | 28.06B | 27.82B | 28.26B | 28.19B | 28.02B | 28.03B | 28.07B | 28.48B | 28.46B | 28.73B | 28.95B | 28.97B | 29.25B | 29.49B | 29.86B | 29.80B | 30.20B | 30.48B | 30.94B | 31.78B | 31.62B | 31.74B | 31.36B | 31.98B | 32.06B | 31.62B | 32.81B | 32.57B | 33.86B | 34.96B | 35.33B | 34.91B | 34.81B | 35.69B |
|
Total Debt
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.14B | | | | 0.14B | | | | 0.13B | | | | 0.14B | | | | | | | | | | | | | | | | | | | |
|
Common Equity
|
| 2.42B | 3.33B | 3.04B | 3.72B | 4.18B | 4.60B | 3.81B | 3.88B | 4.04B | 4.54B | 4.61B | 4.68B | 4.89B | 5.07B | 5.05B | 5.03B | 4.58B | 4.79B | 4.96B | 4.71B | 4.84B | 4.72B | 4.69B | 4.75B | 4.36B | 4.17B | 4.14B | 4.23B | 4.46B | 4.49B | 4.49B | 4.61B | 4.78B | 4.88B | 4.85B | 4.62B | 4.45B | 3.62B | 3.37B | 3.84B | 4.25B | 4.55B | 4.68B | 3.77B | 4.73B | 5.08B | 5.48B | 4.86B | 5.32B | 5.23B | 5.26B | 3.69B | 2.21B | 1.30B | 1.77B | 2.03B | 2.00B | 1.89B | 2.22B | 2.37B | 2.43B | 2.69B | 2.52B | 2.53B | 2.52B | 2.61B |
|
Shareholder's Equity
|
| 2.42B | 3.33B | 3.04B | 3.72B | 4.18B | 4.60B | 3.81B | 3.88B | 4.04B | 4.54B | 4.61B | 4.68B | 4.89B | 5.07B | 5.05B | 5.03B | 4.58B | 4.79B | 4.96B | 4.71B | 4.84B | 4.72B | 4.69B | 4.75B | 4.36B | 4.17B | 4.14B | 4.23B | 4.46B | 4.49B | 4.49B | 4.61B | 4.78B | 4.88B | 4.85B | 4.62B | 4.45B | 3.62B | 3.37B | 3.84B | 4.25B | 4.55B | 4.68B | 3.77B | 4.73B | 5.08B | 5.48B | 4.86B | 5.32B | 5.23B | 5.26B | 3.69B | 2.21B | 1.30B | 1.77B | 2.03B | 2.00B | 1.89B | 2.22B | 2.37B | 2.43B | 2.69B | 2.52B | 2.53B | 2.52B | 2.61B |
|
Liabilities and Shareholders Equity
|
| | 30.27B | 30.34B | 30.78B | 31.22B | 31.97B | 31.90B | 32.07B | 32.40B | 32.93B | 32.92B | 33.05B | 33.38B | 34.16B | 34.13B | 34.90B | 33.78B | 33.92B | 34.78B | 34.46B | 34.91B | 30.98B | 31.16B | 31.59B | 31.05B | 31.01B | 31.13B | 31.46B | 32.02B | 32.42B | 31.98B | 32.43B | 32.84B | 32.70B | 33.11B | 32.81B | 32.47B | 31.65B | 31.44B | 32.31B | 32.72B | 33.28B | 33.63B | 32.73B | 33.98B | 34.57B | 35.34B | 34.66B | 35.52B | 35.71B | 36.20B | 35.47B | 33.84B | 33.04B | 33.13B | 34.02B | 34.05B | 33.51B | 35.03B | 34.94B | 36.29B | 37.65B | 37.85B | 37.44B | 37.33B | 38.30B |
|
Retained Earnings
|
| | | -0.61B | -0.59B | -0.56B | 0.69B | -0.34B | -0.29B | 0.37B | 0.60B | 0.78B | 0.81B | 0.99B | 1.23B | 1.20B | 1.17B | 0.70B | 0.63B | 0.73B | 0.77B | 0.93B | 0.86B | 0.83B | 0.93B | 0.60B | 0.51B | 0.40B | 0.54B | 0.78B | 0.86B | 0.65B | 0.73B | 0.89B | 0.93B | 1.21B | 0.89B | 0.73B | 0.40B | 0.20B | 0.65B | 1.10B | 1.44B | 0.54B | 0.60B | 1.52B | 1.80B | 2.19B | 1.52B | 2.00B | 1.93B | 1.95B | 1.22B | 1.34B | -2.17B | -1.96B | 1.67B | -1.73B | -1.96B | 1.90B | 2.00B | 2.09B | 2.09B | 2.25B | 2.23B | 2.33B | 2.34B |
|
Treasury Shares
|
| | | | | | | 0.00B | | | | 0.00B | | | | 0.00B | | | | 0.00B | | | | 0.00B | | | | 0.00B | | | | 0.00B | | | | 0.00B | | | | 0.00B | | | | 0.00B | | | | 0.00B | | | | 0.00B | | | | 0.00B | | | | 0.00B | | | | 0.00B | | | |