|
Cash & Equivalents
|
| | 4.16B | 10.11B | 6.73B | 5.46B | 6.83B | 14.34B | 23.11B | 17.95B | 17.07B | 15.89B | 16.07B | 16.00B | 14.44B | 13.27B | 12.96B | 11.66B | 8.47B | 10.40B | 11.46B | 14.18B | 7.19B | 6.63B | 5.95B | 6.00B | 5.49B | 5.85B | 5.37B | 5.70B |
|
Cash & Current Investments
|
| | 4.16B | 10.11B | 6.73B | 5.46B | 6.83B | 14.34B | 23.11B | 17.95B | 17.07B | 15.89B | 16.07B | 16.00B | 14.44B | 13.27B | 12.96B | 11.66B | 8.47B | 10.40B | 11.46B | 14.18B | 7.19B | 6.63B | 5.95B | 6.00B | 5.49B | 5.85B | 5.37B | 5.70B |
|
Receivables - Net
|
| | 9.33B | 16.61B | 18.29B | 15.48B | 17.10B | 14.53B | 12.62B | 12.71B | 14.05B | 12.53B | 13.36B | 13.37B | 14.88B | 13.75B | 13.69B | 12.65B | 13.99B | 12.77B | 13.11B | 12.33B | 14.12B | 12.03B | 12.97B | 12.73B | 13.77B | 12.57B | 13.40B | 13.22B |
|
Receivables - Other
|
| | 1.26B | | -2.62B | 2.89B | | | | 1.83B | | | | 2.36B | | | | 2.00B | | | | 1.01B | | | | 1.11B | | | | 1.56B |
|
Receivables
|
| | 9.33B | 16.61B | 15.67B | 15.48B | 17.10B | 14.53B | 12.62B | 14.54B | 14.05B | 12.53B | 13.36B | 15.73B | 14.88B | 13.75B | 13.69B | 14.65B | 13.99B | 12.77B | 13.11B | 13.34B | 14.12B | 12.03B | 12.97B | 13.84B | 13.77B | 12.57B | 13.40B | 14.78B |
|
Inventory
|
| | 1.39B | 1.45B | 1.52B | 1.65B | 1.57B | 1.53B | 1.56B | 1.58B | 1.48B | 1.41B | 1.34B | 1.33B | 1.34B | 1.43B | 1.59B | 1.74B | 1.83B | 1.85B | 1.90B | 1.96B | 1.95B | 1.95B | 1.98B | 2.02B | 2.02B | 2.00B | 2.08B | 2.13B |
|
Prepaid Assets
|
| | 0.64B | 1.26B | 1.03B | 0.98B | 0.94B | 1.00B | 0.90B | 0.88B | 0.85B | 0.84B | 0.83B | 0.82B | 1.12B | 1.19B | 1.29B | 1.20B | 1.32B | 1.37B | 1.33B | 1.29B | 1.30B | 2.11B | 2.60B | 2.39B | 1.24B | 1.25B | 1.22B | 1.16B |
|
Current Assets
|
| | 4.54B | 34.28B | 31.37B | 28.12B | 27.78B | 33.27B | 41.33B | 35.25B | 34.87B | 32.88B | 33.97B | 33.66B | 32.91B | 31.43B | 31.42B | 29.10B | 26.91B | 28.26B | 30.17B | 32.76B | 25.97B | 24.64B | 25.49B | 25.24B | 23.67B | 22.73B | 23.82B | 24.27B |
|
Buildings
|
| | 29.00B | | | 29.51B | | | | 31.28B | | | | 32.77B | | | | 33.80B | | | | 35.26B | | | | 39.25B | | | | 41.46B |
|
Construction in Progress
|
| | 3.94B | 4.98B | 4.85B | 4.26B | 4.02B | 3.92B | 4.38B | 4.45B | 4.55B | 4.89B | 4.86B | 4.52B | 4.81B | 5.33B | 5.96B | 4.81B | 5.43B | 5.17B | 5.69B | 6.29B | 5.62B | 6.24B | 6.22B | 4.73B | 4.58B | 5.74B | 6.29B | 6.91B |
|
Land & Improvements
|
| | 19.40B | 1.17B | 1.17B | 6.65B | 1.02B | 1.02B | 1.02B | 6.83B | 1.08B | 1.07B | 1.08B | 7.06B | 1.12B | 1.13B | 1.12B | 7.76B | 1.16B | 1.16B | 1.18B | 7.42B | 1.18B | 1.17B | 1.17B | 8.07B | 1.13B | 1.17B | 1.19B | 8.63B |
|
Property, Plant & Equipment (Net)
|
| | 29.54B | 31.02B | 31.39B | 31.60B | 31.89B | 32.15B | 31.89B | 32.08B | 32.26B | 32.14B | 32.38B | 32.62B | 32.68B | 32.92B | 33.58B | 33.60B | 34.20B | 34.58B | 34.58B | 34.94B | 35.32B | 35.52B | 36.04B | 37.04B | 38.14B | 39.09B | 40.19B | 41.26B |
|
Long-Term Investments
|
| | 2.90B | 4.08B | 3.87B | 3.22B | 3.31B | 3.18B | 3.61B | 3.90B | 4.04B | 4.31B | 4.04B | 3.94B | 3.55B | 3.36B | 3.24B | 3.22B | 3.17B | 3.39B | 3.06B | 3.08B | 3.08B | 3.01B | 4.63B | 4.46B | 8.90B | 8.79B | 8.67B | 8.10B |
|
Goodwill
|
| | 31.27B | 75.06B | 77.80B | 80.29B | 80.31B | 80.32B | 77.23B | 77.69B | 77.80B | 77.86B | 77.83B | 78.07B | 78.05B | 78.02B | 77.94B | 77.90B | 77.87B | 77.88B | 77.88B | 77.07B | 77.07B | 73.91B | 73.91B | 73.33B | 73.31B | 73.31B | 73.31B | 73.29B |
|
Intangibles
|
| | 6.81B | 26.98B | 25.11B | 23.21B | 22.67B | 22.04B | 19.59B | 19.17B | 18.64B | 18.12B | 17.60B | 17.11B | 16.57B | 15.88B | 15.33B | 14.84B | 14.35B | 13.89B | 13.48B | 13.06B | 12.64B | 11.47B | 11.11B | 10.74B | 10.37B | 10.01B | 9.64B | 9.27B |
|
Goodwill & Intangibles
|
| | 38.08B | 102.04B | 102.92B | 103.51B | 102.98B | 102.36B | 96.82B | 96.86B | 96.44B | 95.98B | 95.44B | 95.19B | 94.63B | 93.89B | 93.28B | 92.73B | 92.21B | 91.77B | 91.36B | 90.13B | 89.70B | 85.39B | 85.02B | 84.06B | 83.68B | 83.32B | 82.95B | 82.57B |
|
Other Non-Current Assets
|
| | 3.37B | 13.18B | 12.59B | 4.71B | 8.44B | 8.57B | 8.44B | 8.43B | 8.34B | 8.09B | 8.51B | 8.66B | 8.87B | 8.51B | 8.48B | 9.21B | 9.36B | 9.91B | 10.00B | 11.08B | 10.97B | 13.96B | 13.79B | 13.10B | 10.15B | 10.07B | 9.71B | 10.00B |
|
Non-Current Assets
|
| | 10.00B | 180.06B | 178.10B | 9.67B | 173.17B | 173.02B | 166.32B | 6.78B | 167.01B | 167.37B | 168.25B | 169.95B | 170.40B | 171.03B | 172.65B | 174.53B | 175.21B | 176.59B | 173.61B | 172.82B | 171.80B | 170.47B | 172.28B | 170.98B | 173.38B | 173.10B | 172.79B | 173.25B |
|
Assets
|
| | 14.54B | 214.34B | 209.47B | 193.98B | 200.95B | 206.29B | 207.65B | 201.55B | 201.89B | 200.25B | 202.22B | 203.61B | 203.31B | 202.45B | 204.07B | 203.63B | 202.12B | 204.86B | 203.78B | 205.58B | 197.77B | 195.11B | 197.77B | 196.22B | 197.05B | 195.83B | 196.61B | 197.51B |
|
Accounts Payables
|
| | 9.48B | 20.50B | 17.65B | 17.76B | 19.75B | 17.91B | 16.99B | 16.80B | 16.85B | 17.06B | 18.32B | 20.89B | 18.71B | 19.67B | 20.86B | 20.21B | 18.15B | 18.59B | 19.11B | 20.67B | 18.68B | 18.80B | 20.22B | 21.07B | 21.64B | 20.73B | 20.50B | 21.20B |
|
Payables
|
| | 9.48B | 20.50B | 17.65B | 17.76B | 19.75B | 17.91B | 16.99B | 16.80B | 16.85B | 17.06B | 18.32B | 20.89B | 18.71B | 19.67B | 20.86B | 20.21B | 18.15B | 18.59B | 19.11B | 20.67B | 18.68B | 18.80B | 20.22B | 21.07B | 21.64B | 20.73B | 20.50B | 21.20B |
|
Short term Debt
|
| | 3.79B | 19.16B | 21.92B | 8.86B | 10.02B | 12.68B | 10.22B | 5.71B | 5.40B | 5.24B | 4.73B | 5.87B | 6.78B | 5.40B | 5.58B | 3.07B | 3.25B | 3.45B | 2.65B | 4.33B | 6.09B | 6.79B | 8.06B | 6.84B | 6.62B | 6.45B | 5.73B | 6.71B |
|
Current Deferred Revenue
|
| | 4.59B | 4.28B | 4.73B | 4.72B | 5.02B | 4.89B | 3.71B | 4.12B | 4.30B | 4.34B | 4.37B | 4.32B | 4.54B | 4.53B | 4.27B | 5.79B | 5.67B | 6.01B | 6.47B | 6.14B | 6.27B | 7.29B | 7.34B | 6.68B | 6.59B | 6.85B | 6.74B | 6.25B |
|
Total Current Liabilities
|
| | 3.20B | 44.38B | 44.59B | 31.34B | 34.80B | 35.47B | 30.92B | 26.63B | 26.55B | 26.64B | 27.41B | 31.08B | 30.04B | 29.60B | 30.70B | 29.07B | 27.07B | 28.06B | 28.23B | 31.14B | 31.03B | 32.87B | 35.61B | 34.60B | 34.85B | 34.03B | 32.97B | 34.16B |
|
Non-Current Debt
|
| | 17.08B | 37.80B | 36.31B | 38.13B | 38.06B | 42.77B | 54.20B | 52.92B | 52.88B | 50.90B | 51.11B | 48.54B | 47.35B | 46.62B | 46.02B | 45.30B | 45.13B | 45.07B | 44.54B | 42.10B | 41.60B | 39.51B | 39.52B | 38.97B | 38.69B | 36.44B | 36.53B | 35.31B |
|
Minority Interest
|
| | 4.06B | 14.40B | 8.90B | 8.96B | 9.03B | 9.10B | 9.16B | 9.25B | 9.33B | 9.41B | 9.49B | 9.21B | 9.28B | 9.35B | 9.43B | 9.50B | 8.74B | 8.81B | 8.89B | 9.05B | 4.78B | 4.51B | 4.68B | 4.83B | 4.81B | 4.43B | 4.61B | 4.74B |
|
Liabilities from Discontinued Operations
|
| | | 2.66B | 2.35B | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability
|
| | 3.11B | 11.21B | 10.40B | 7.90B | 8.36B | 7.96B | 7.05B | 7.29B | 7.20B | 6.89B | 6.83B | 7.25B | 8.12B | 8.41B | 8.03B | 8.36B | 8.24B | 8.13B | 7.30B | 7.26B | 7.04B | 6.86B | 6.63B | 6.28B | 6.34B | 6.30B | 3.10B | 3.52B |
|
Other Non-Current Liabilities
|
| | 6.59B | 12.85B | 10.56B | 13.76B | 15.93B | 16.11B | 15.86B | 17.20B | 17.20B | 16.61B | 16.25B | 14.52B | 14.21B | 13.81B | 13.46B | 12.52B | 12.81B | 13.23B | 12.76B | 12.07B | 12.60B | 12.10B | 10.71B | 10.85B | 10.44B | 10.30B | 10.26B | 9.90B |
|
Total Non-Current Liabilities
|
| | 4.84B | 64.52B | 59.63B | 5.45B | 62.35B | -14.23B | -13.87B | 3.78B | -15.10B | -14.50B | -14.02B | -12.30B | -11.95B | -11.55B | -11.17B | -10.23B | -10.34B | -10.75B | -10.34B | -9.65B | -10.14B | -9.76B | -8.33B | -8.46B | -8.12B | -8.11B | -7.98B | -7.60B |
|
Total Liabilities
|
| | 2.41B | 2.18B | 2.16B | 1.75B | 1.98B | 1.89B | 1.98B | 2.10B | 2.10B | 2.12B | 2.23B | 2.23B | 2.26B | 2.26B | 2.29B | 2.29B | 2.47B | 2.48B | 2.42B | 2.42B | 2.45B | 2.34B | 2.37B | 2.40B | 2.31B | 2.19B | 2.28B | 2.30B |
|
Total Debt
|
| | 20.87B | 56.96B | 58.23B | 46.99B | 48.08B | 55.45B | 64.42B | 58.63B | 58.27B | 56.15B | 55.84B | 54.41B | 54.13B | 52.02B | 51.60B | 48.37B | 48.38B | 48.52B | 47.19B | 46.43B | 47.69B | 46.30B | 47.58B | 45.81B | 45.31B | 42.89B | 42.26B | 42.03B |
|
Common Equity
|
| | 82.68B | 104.34B | 96.36B | 93.89B | 94.77B | 94.88B | 90.46B | 88.26B | 88.73B | 89.79B | 91.12B | 93.01B | 94.31B | 94.66B | 96.43B | 98.88B | 100.14B | 101.56B | 102.06B | 103.96B | 105.50B | 103.76B | 105.30B | 105.52B | 106.74B | 108.77B | 113.76B | 114.61B |
|
Shareholder's Equity
|
| | 82.68B | 104.34B | 96.36B | 93.89B | 94.77B | 94.88B | 90.46B | 88.26B | 88.73B | 89.79B | 91.12B | 93.01B | 94.31B | 94.66B | 96.43B | 98.88B | 100.14B | 101.56B | 102.06B | 103.96B | 105.50B | 103.76B | 105.30B | 105.52B | 106.74B | 108.77B | 113.76B | 114.61B |
|
Liabilities and Shareholders Equity
|
| | 14.54B | 214.34B | 209.47B | 193.98B | 200.95B | 206.29B | 207.65B | 201.55B | 201.89B | 200.25B | 202.22B | 203.61B | 203.31B | 202.45B | 204.07B | 203.63B | 202.12B | 204.86B | 203.78B | 205.58B | 197.77B | 195.11B | 197.77B | 196.22B | 197.05B | 195.83B | 196.61B | 197.51B |
|
Treasury Shares
|
0.03B | 0.04B | 0.04B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.01B | 0.02B | 0.05B | 0.05B | 0.06B | 0.07B | 0.08B |
|
Retained Earnings
|
| | -3.10B | 41.21B | 41.38B | -6.62B | 43.20B | 43.72B | 39.00B | -8.32B | 38.46B | 39.37B | 40.31B | -6.44B | 41.55B | 42.03B | 43.46B | -4.12B | 44.95B | 46.24B | 45.79B | -3.29B | 47.49B | 46.65B | 49.27B | 49.72B | 50.47B | 53.73B | 59.11B | 60.41B |