|
Cash & Equivalents
|
1.26B | 2.52B | 2.67B | 2.93B | 2.59B | 2.58B | 2.78B | 2.48B | 2.90B | 1.87B | 2.88B | 2.56B | 3.68B | 5.51B | 3.08B | 3.92B | 2.97B | 2.46B | 2.70B | 2.92B | 2.67B | 2.21B | 2.26B | 2.09B | 1.86B | 1.58B | 1.41B | 1.69B | 1.22B | 1.32B | 1.25B | 1.72B | 1.80B | 1.79B | 1.89B | 1.73B |
|
Short-term Investments
|
| | | | | | | | | | 0.07B | 0.07B | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash & Current Investments
|
1.26B | 2.52B | 2.67B | 2.93B | 2.59B | 2.58B | 2.78B | 2.48B | 2.90B | 1.87B | 2.96B | 2.63B | 3.68B | 5.51B | 3.08B | 3.92B | 2.97B | 2.46B | 2.70B | 2.92B | 2.67B | 2.21B | 2.26B | 2.09B | 1.86B | 1.58B | 1.41B | 1.69B | 1.22B | 1.32B | 1.25B | 1.72B | 1.80B | 1.79B | 1.89B | 1.73B |
|
Receivables - Net
|
1.64B | 5.78B | 5.68B | 5.61B | 5.48B | 5.27B | 4.93B | 5.10B | 5.18B | 3.44B | 4.61B | 3.23B | 4.39B | 4.27B | 4.19B | 4.13B | 4.16B | 2.80B | 2.66B | 2.54B | 3.85B | 2.48B | 3.47B | 3.45B | 3.44B | 3.29B | 2.08B | 2.09B | 3.25B | 2.04B | 3.10B | 1.87B | 2.04B | 2.04B | 1.91B | 2.91B |
|
Receivables - Other
|
| | | | | 0.40B | 0.34B | 0.33B | 0.39B | 0.44B | 0.52B | 0.46B | 0.45B | 0.44B | 0.41B | 0.42B | 0.35B | 0.40B | 0.39B | 0.37B | 0.37B | 0.37B | 0.35B | 0.33B | 0.37B | 0.36B | 0.38B | 0.36B | 0.36B | 0.37B | 0.39B | 0.33B | 0.34B | 0.37B | 0.39B | 0.37B |
|
Receivables
|
1.64B | 5.78B | 5.68B | 5.61B | 5.48B | 5.67B | 5.27B | 5.43B | 5.57B | 3.88B | 5.13B | 3.70B | 4.85B | 4.71B | 4.61B | 4.55B | 4.51B | 3.21B | 3.05B | 2.90B | 4.22B | 2.85B | 3.82B | 3.78B | 3.81B | 3.65B | 2.46B | 2.45B | 3.62B | 2.40B | 3.50B | 2.20B | 2.38B | 2.41B | 2.30B | 3.28B |
|
Prepaid Assets
|
0.22B | 0.64B | 0.61B | 0.54B | 0.50B | 0.58B | 0.63B | 0.63B | 0.63B | 0.73B | 0.67B | 0.66B | 0.65B | 0.67B | 0.60B | 0.59B | 0.57B | 0.66B | 0.53B | 0.60B | 0.62B | 0.67B | 0.66B | 0.65B | 0.56B | 0.65B | 0.56B | 0.56B | 0.51B | 0.54B | 0.55B | 0.47B | 0.48B | 0.53B | 0.56B | 0.52B |
|
Current Assets
|
3.25B | 9.57B | 9.44B | 9.52B | 9.62B | 8.82B | 8.81B | 8.52B | 9.07B | 8.19B | 8.49B | 8.18B | 8.99B | 10.71B | 8.34B | 9.11B | 8.21B | 7.54B | 7.38B | 7.50B | 7.45B | 6.85B | 6.68B | 6.99B | 6.12B | 5.74B | 5.35B | 5.53B | 5.13B | 4.96B | 5.01B | 5.08B | 5.36B | 5.48B | 5.44B | 5.27B |
|
Property, Plant & Equipment (Net)
|
0.90B | 3.33B | 3.75B | 3.81B | 3.36B | 3.35B | 3.28B | 3.19B | 3.18B | 3.63B | 3.56B | 3.63B | 3.55B | 3.50B | 3.42B | 3.32B | 2.95B | 2.84B | 2.69B | 2.56B | 2.41B | 2.21B | 2.04B | 2.04B | 1.98B | 1.92B | 1.81B | 1.78B | 1.67B | 1.53B | 1.46B | 1.28B | 1.25B | 1.25B | 1.21B | 1.17B |
|
Goodwill
|
1.85B | 8.77B | 9.16B | 9.32B | 7.62B | 7.45B | 7.42B | 7.59B | 7.61B | 8.81B | 5.78B | 6.00B | 2.02B | 2.06B | 0.72B | 0.74B | 0.64B | 0.64B | 0.63B | 0.63B | 0.62B | 0.58B | 0.56B | 0.54B | 0.54B | 0.54B | 0.53B | 0.54B | 0.53B | 0.53B | 0.54B | 0.52B | 0.53B | 0.53B | 0.53B | 0.53B |
|
Intangibles
|
1.79B | 6.85B | 10.73B | 10.93B | 8.98B | 6.90B | 6.60B | 6.77B | 5.94B | 6.47B | 6.29B | 6.14B | 5.73B | 5.54B | 4.15B | 4.02B | 4.04B | 3.89B | 3.69B | 3.58B | 3.38B | 3.12B | 2.88B | 2.74B | 2.57B | 2.44B | 2.44B | 2.31B | 2.13B | 2.01B | 1.98B | 1.79B | 1.64B | 1.51B | 1.86B | 1.77B |
|
Goodwill & Intangibles
|
3.65B | 15.62B | 19.89B | 20.25B | 16.60B | 14.35B | 14.02B | 14.36B | 13.54B | 15.27B | 12.08B | 12.14B | 7.75B | 7.60B | 4.87B | 4.75B | 4.68B | 4.53B | 4.32B | 4.20B | 4.00B | 3.70B | 3.45B | 3.28B | 3.11B | 2.98B | 2.97B | 2.85B | 2.66B | 2.54B | 2.52B | 2.30B | 2.17B | 2.04B | 2.40B | 2.30B |
|
Long-Term Deferred Tax
|
0.38B | 0.45B | 0.39B | 0.46B | 0.37B | 0.33B | 0.33B | 0.41B | 0.35B | 0.36B | 0.33B | 0.37B | 0.27B | 0.28B | 0.29B | 0.32B | 0.29B | 0.24B | 0.26B | 0.26B | 0.22B | 0.21B | 0.20B | 0.22B | 0.46B | 0.51B | 0.54B | 0.62B | 0.80B | 0.82B | 0.91B | 0.92B | 0.82B | 0.88B | 0.84B | 0.78B |
|
Other Non-Current Assets
|
0.48B | 2.24B | 2.44B | 2.54B | 3.36B | 2.28B | 2.44B | 2.39B | 3.43B | 3.54B | 3.58B | 3.79B | 4.03B | 4.20B | 4.36B | 4.68B | 4.19B | 4.42B | 4.29B | 4.31B | 4.85B | 4.60B | 4.40B | 4.65B | 3.25B | 3.28B | 3.23B | 3.32B | 2.86B | 2.82B | 2.96B | 2.81B | 2.97B | 3.06B | 3.02B | 3.00B |
|
Non-Current Assets
|
5.42B | 21.64B | 23.74B | 24.06B | 24.30B | 20.31B | 20.07B | 20.35B | 20.51B | 24.39B | 21.03B | 21.42B | 17.02B | 17.19B | 17.33B | 14.53B | 13.83B | 13.33B | 12.73B | 12.45B | 12.69B | 11.80B | 11.06B | 11.26B | 9.72B | 9.55B | 9.36B | 9.36B | 8.74B | 8.39B | 8.50B | 7.96B | 7.84B | 7.96B | 8.14B | 7.91B |
|
Assets
|
8.66B | 31.22B | 33.18B | 33.58B | 33.92B | 29.13B | 28.88B | 28.87B | 29.57B | 32.58B | 29.52B | 29.60B | 26.01B | 27.89B | 25.67B | 23.63B | 22.04B | 20.87B | 20.11B | 19.95B | 20.14B | 18.65B | 17.74B | 18.25B | 15.85B | 15.29B | 14.71B | 14.89B | 13.87B | 13.35B | 13.50B | 13.03B | 13.21B | 13.44B | 13.58B | 13.18B |
|
Accounts Payables
|
0.41B | 1.96B | 1.67B | 1.51B | 1.51B | 1.33B | 1.36B | 1.34B | 1.67B | 1.52B | 1.60B | 1.58B | 1.60B | 1.52B | 1.34B | 0.85B | 0.91B | 0.86B | 0.72B | 0.76B | 0.84B | 0.80B | 0.86B | 0.85B | 0.78B | 0.70B | 0.62B | 0.87B | 0.85B | 0.68B | 0.71B | 0.56B | 0.55B | 0.65B | 0.71B | 0.58B |
|
Notes Payables
|
0.65B | | 0.83B | 0.84B | 0.86B | | | | 0.69B | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Payables
|
1.06B | 1.96B | 2.49B | 2.35B | 2.38B | 1.33B | 1.36B | 1.34B | 2.36B | 1.52B | 1.60B | 1.58B | 1.60B | 1.52B | 1.34B | 0.85B | 0.91B | 0.86B | 0.72B | 0.76B | 0.84B | 0.80B | 0.86B | 0.85B | 0.78B | 0.70B | 0.62B | 0.87B | 0.85B | 0.68B | 0.71B | 0.56B | 0.55B | 0.65B | 0.71B | 0.58B |
|
Accumulated Expenses
|
1.00B | 2.73B | 3.23B | 3.40B | 3.12B | 3.29B | 3.27B | 3.23B | 3.35B | 3.18B | 2.94B | 3.14B | 2.80B | 2.76B | 3.20B | 3.29B | 3.36B | 3.06B | 3.12B | 3.11B | 2.88B | 2.48B | 2.32B | 1.93B | 1.84B | 1.59B | 1.57B | 1.60B | 1.44B | 1.26B | 1.35B | 1.33B | 1.36B | 1.26B | 1.20B | 1.29B |
|
Short term Debt
|
0.74B | 1.20B | 2.20B | 2.17B | 1.92B | 2.31B | 1.62B | 1.58B | 1.94B | 1.51B | 1.47B | 1.58B | 1.28B | 1.68B | 1.62B | 0.80B | 1.17B | 0.82B | 0.74B | 0.71B | 0.90B | 0.90B | 0.83B | 0.87B | 0.50B | 0.69B | 0.67B | 0.66B | 0.27B | 0.38B | 0.23B | 0.19B | 0.88B | 0.93B | 1.61B | 0.53B |
|
Current Leases
|
0.04B | | 0.69B | 0.72B | 0.62B | | | | 0.48B | 1.06B | 0.98B | 0.97B | 0.93B | 0.92B | 0.90B | 0.88B | 0.42B | 0.41B | 0.39B | 0.39B | 0.39B | 0.35B | 0.32B | 0.32B | 0.32B | 0.30B | 0.29B | 0.29B | 0.28B | 0.26B | 0.25B | 0.23B | 0.23B | 0.25B | 0.24B | 0.23B |
|
Current Taxes
|
0.04B | 0.13B | 0.19B | 0.21B | 0.13B | 0.11B | 0.09B | 0.12B | 0.21B | 0.19B | 0.21B | 0.24B | 0.09B | 0.08B | 0.11B | 1.04B | 0.40B | 0.48B | 0.26B | 0.20B | 0.20B | 0.18B | 0.13B | 0.17B | 0.12B | 0.15B | 0.10B | 0.14B | 0.13B | 0.16B | 0.17B | 0.21B | 0.06B | 0.04B | | |
|
Current Deferred Revenue
|
0.52B | 1.16B | 1.32B | 1.52B | 1.64B | 1.88B | 1.74B | 1.81B | 1.89B | 1.92B | 1.80B | 1.82B | 1.76B | 1.76B | 1.67B | 1.77B | 1.70B | 1.63B | 1.71B | 1.88B | 1.92B | 1.74B | 1.66B | 1.77B | 1.84B | 1.76B | 1.58B | 1.54B | 1.54B | 1.38B | 1.35B | 1.34B | 1.40B | 1.35B | 1.27B | 1.29B |
|
Total Current Liabilities
|
2.95B | 8.09B | 9.44B | 9.64B | 9.85B | 9.31B | 8.51B | 8.52B | 9.45B | 9.34B | 8.97B | 8.78B | 7.89B | 8.32B | 8.66B | 8.27B | 8.15B | 7.41B | 6.82B | 6.73B | 6.85B | 6.26B | 5.87B | 6.17B | 5.19B | 5.06B | 4.72B | 4.96B | 4.39B | 4.09B | 4.00B | 3.79B | 4.41B | 4.50B | 5.01B | 3.91B |
|
Non-Current Debt
|
2.23B | 6.25B | 6.33B | 6.37B | 6.09B | 4.75B | 5.41B | 5.98B | 5.47B | 7.89B | 7.70B | 7.32B | 8.67B | 10.33B | 8.05B | 5.44B | 4.34B | 4.12B | 4.36B | 4.24B | 4.07B | 3.87B | 3.69B | 3.85B | 3.90B | 3.89B | 3.79B | 3.88B | 3.82B | 3.77B | 3.83B | 3.64B | 3.00B | 3.10B | 2.37B | 3.09B |
|
Non-Current Deffered Revenue
|
0.29B | 0.64B | 0.81B | 0.86B | 0.80B | 0.35B | 0.30B | 0.27B | 0.26B | 0.31B | 0.23B | 0.75B | 0.73B | 0.73B | 0.70B | 0.67B | 0.62B | 0.60B | 0.78B | 0.88B | 0.86B | 0.81B | 0.79B | 0.80B | 0.79B | 0.75B | 0.71B | 0.70B | 0.67B | 0.62B | 0.65B | 0.60B | 0.64B | 0.63B | 0.62B | 0.57B |
|
Pension
|
0.34B | | | | 0.88B | | | | 0.79B | | | | 0.76B | | | | 0.79B | | | | 0.59B | | | | 0.46B | | | | 0.42B | | | | 0.39B | | | |
|
Minority Interest
|
0.28B | 0.34B | 0.37B | 0.36B | 0.35B | 0.34B | 0.34B | 0.33B | 0.32B | 0.30B | 0.32B | 0.35B | 0.34B | 0.35B | 0.35B | 0.34B | 0.34B | 0.31B | 0.31B | 0.32B | 0.32B | 0.32B | 0.32B | 0.33B | 0.32B | 0.33B | 0.32B | 0.26B | 0.26B | 0.25B | 0.26B | 0.26B | 0.26B | 0.26B | 0.27B | 0.27B |
|
Liabilities from Discontinued Operations
|
| | | | 0.79B | | | | | | | | | | 0.18B | | 0.12B | | | | 0.04B | 0.00B | | 0.54B | 0.01B | | | | | | 0.01B | | | | | |
|
Operating Leases
|
| | | | | | | | | 1.87B | 1.83B | 1.74B | 1.67B | 1.79B | 1.76B | 1.66B | 1.46B | 1.38B | 1.25B | 1.19B | 1.20B | 1.09B | 0.98B | 1.01B | 0.96B | 0.90B | 0.87B | 0.84B | 0.78B | 0.69B | 0.67B | 0.67B | 0.67B | 0.77B | 0.71B | 0.70B |
|
Other Non-Current Liabilities
|
0.27B | 1.91B | 1.98B | 2.00B | 0.84B | 1.72B | 1.60B | 1.57B | 0.70B | 1.41B | 1.33B | 1.37B | 0.59B | 1.28B | 1.32B | 1.35B | 0.91B | 1.62B | 1.50B | 1.44B | 0.55B | 1.00B | 0.97B | 0.99B | 0.45B | 0.82B | 0.87B | 0.88B | 0.45B | 0.79B | 0.81B | 0.77B | 0.73B | 0.76B | 1.28B | 1.23B |
|
Total Non-Current Liabilities
|
6.23B | 16.96B | 18.68B | 18.38B | 19.24B | 15.59B | 15.44B | 15.95B | 17.15B | 19.95B | 19.31B | 19.13B | 20.28B | 21.68B | 19.59B | 16.29B | 15.82B | 13.86B | 13.53B | 13.43B | 14.22B | 12.60B | 11.84B | 12.31B | 11.58B | 10.87B | 10.37B | 10.64B | 10.36B | 9.46B | 9.46B | 9.01B | 8.98B | 9.24B | 8.97B | 8.54B |
|
Total Liabilities
|
6.50B | 18.87B | 20.67B | 20.38B | 20.08B | 17.31B | 17.05B | 17.52B | 17.85B | 21.36B | 20.65B | 20.50B | 20.88B | 22.95B | 20.92B | 17.64B | 16.73B | 15.48B | 15.03B | 14.87B | 14.76B | 13.60B | 12.80B | 13.30B | 12.03B | 11.69B | 11.24B | 11.53B | 10.80B | 10.25B | 10.27B | 9.78B | 9.71B | 10.01B | 10.25B | 9.76B |
|
Total Debt
|
2.96B | 7.45B | 8.53B | 8.54B | 8.01B | 7.05B | 7.03B | 7.56B | 7.41B | 9.40B | 9.17B | 8.90B | 9.95B | 12.02B | 9.67B | 6.24B | 5.51B | 4.93B | 5.11B | 4.94B | 4.96B | 4.78B | 4.53B | 4.72B | 4.40B | 4.58B | 4.46B | 4.54B | 4.09B | 4.15B | 4.05B | 3.83B | 3.88B | 4.03B | 3.98B | 3.62B |
|
Common Equity
|
2.17B | 12.35B | 12.51B | 13.20B | 13.84B | 11.81B | 11.84B | 11.36B | 11.72B | 11.22B | 8.87B | 9.10B | 5.13B | 4.94B | 4.75B | 6.00B | 5.31B | 5.39B | 5.08B | 5.09B | 5.38B | 5.05B | 4.94B | 4.95B | 3.82B | 3.60B | 3.47B | 3.37B | 3.07B | 3.10B | 3.24B | 3.25B | 3.49B | 3.43B | 3.34B | 3.41B |
|
Shareholder's Equity
|
2.17B | 12.35B | 12.51B | 13.20B | 13.84B | 11.81B | 11.84B | 11.36B | 11.72B | 11.22B | 8.87B | 9.10B | 5.13B | 4.94B | 4.75B | 6.00B | 5.31B | 5.39B | 5.08B | 5.09B | 5.38B | 5.05B | 4.94B | 4.95B | 3.82B | 3.60B | 3.47B | 3.37B | 3.07B | 3.10B | 3.24B | 3.25B | 3.49B | 3.43B | 3.34B | 3.41B |
|
Liabilities and Shareholders Equity
|
8.66B | 31.22B | 33.18B | 33.58B | 33.92B | 29.13B | 28.88B | 28.87B | 29.57B | 32.58B | 29.52B | 29.60B | 26.01B | 27.89B | 25.67B | 23.63B | 22.04B | 20.87B | 20.11B | 19.95B | 20.14B | 18.65B | 17.74B | 18.25B | 15.85B | 15.29B | 14.71B | 14.89B | 13.87B | 13.35B | 13.50B | 13.03B | 13.21B | 13.44B | 13.58B | 13.18B |
|
Treasury Shares
|
0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.01B | 0.01B | 0.02B | 0.00B | 0.00B | 0.00B | 0.00B | 0.01B | 0.00B | 0.00B | 0.00B | 0.01B | 0.01B | | 0.01B | 0.00B | 0.01B | 0.00B | 0.00B | 0.04B | | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B |
|
Retained Earnings
|
-0.17B | -0.07B | 0.11B | 0.83B | 1.30B | -0.31B | -0.38B | -0.46B | 0.48B | 0.49B | -1.67B | -1.63B | -5.18B | -5.39B | -5.63B | -4.53B | -5.33B | -5.04B | -5.22B | -5.06B | -4.45B | -4.24B | -4.21B | -4.12B | -4.67B | -4.45B | -4.14B | -3.76B | -3.84B | -3.81B | -3.77B | -3.71B | -3.45B | -3.35B | -3.16B | -2.93B |