|
Cash & Equivalents
|
5.46B | 6.19B | 6.45B | 0.04B | 6.83B | 6.83B | 4.78B | 4.47B | 5.13B | 4.73B | 4.47B | 4.41B | 10.31B | 8.36B | 8.68B | 6.18B | 6.79B | 5.76B | 5.25B | 5.19B | 5.71B | 5.11B | 4.14B | 4.28B | 5.02B | 7.69B | 6.10B | 8.24B | 10.36B | 9.68B | 9.58B | 6.96B | 8.16B | 14.96B | 13.60B |
|
Short-term Investments
|
| | | -0.19B | 14.92B | 14.15B | 14.99B | -0.09B | 13.13B | 9.65B | 8.94B | 7.03B | | | | 5.60B | | 1.04B | 0.58B | 0.63B | 0.59B | 0.54B | 0.63B | 0.68B | 0.83B | 0.87B | 1.01B | 1.10B | 1.34B | 2.02B | 2.21B | 1.10B | 1.20B | 1.30B | 1.60B |
|
Cash & Current Investments
|
5.46B | 6.19B | 6.45B | -0.15B | 21.75B | 20.98B | 19.77B | 4.38B | 18.26B | 14.38B | 13.41B | 11.44B | 10.31B | 8.36B | 8.68B | 11.78B | 6.79B | 6.80B | 5.84B | 5.82B | 6.30B | 5.65B | 4.77B | 4.96B | 5.85B | 8.57B | 7.11B | 9.34B | 11.70B | 11.70B | 11.79B | 8.06B | 9.37B | 16.26B | 15.20B |
|
Receivables - Net
|
| | | | | | | | | | | | | | | | | | | | | | | 0.71B | | | | 0.73B | | | | 0.87B | | | |
|
Receivables - Other
|
| | | 5.02B | | | | 4.60B | | | | 4.60B | | | | 1.42B | | | 14.80B | 10.29B | | | | 4.00B | 3.93B | 3.83B | 3.73B | 3.61B | | | | 3.25B | | | 3.09B |
|
Receivables
|
| | | | | | | | | | | | | | | | | | | | | | | 4.72B | | | | 4.33B | | | | 4.12B | | | |
|
Long-Term Investments
|
| | | 81.78B | 78.88B | 76.83B | 78.94B | 81.33B | 82.95B | 86.90B | 94.72B | 93.34B | 96.23B | 2.28B | 105.78B | 109.09B | 105.50B | 100.47B | 102.01B | 105.11B | 98.78B | 93.22B | 92.52B | 93.10B | 96.22B | 97.72B | 97.21B | 102.17B | 102.62B | 107.73B | 114.25B | 116.44B | 118.91B | 121.80B | 116.50B |
|
Goodwill
|
| | | 4.57B | | | | 4.60B | | | | | | | | | | | | | | | | 5.10B | | | | 5.10B | | | | 5.10B | | | |
|
Goodwill & Intangibles
|
| | | 4.82B | 4.81B | 4.80B | 4.79B | 4.78B | 4.77B | 4.78B | 4.76B | 4.75B | 4.76B | 4.76B | 4.75B | 4.74B | 4.74B | 4.74B | 4.73B | 4.73B | 4.72B | 4.72B | 5.63B | 5.48B | 5.48B | 5.46B | 5.45B | 5.43B | 5.42B | 5.40B | 5.39B | 5.37B | 5.36B | 5.34B | 5.33B |
|
Long-Term Deferred Tax
|
0.46B | 0.31B | 0.27B | 0.08B | 0.23B | 0.05B | 0.32B | | | | | | | | | | 0.51B | 0.43B | 0.29B | 0.20B | 1.11B | 1.67B | 2.22B | 0.78B | 1.29B | 1.73B | 2.04B | 2.05B | 2.08B | 2.13B | 1.71B | 2.00B | 1.69B | 1.75B | 2.34B |
|
Other Non-Current Assets
|
| 2.62B | 2.63B | 2.51B | 3.24B | 3.02B | 3.12B | 3.15B | 3.79B | 3.76B | 3.88B | 3.80B | 5.82B | 3.72B | 4.48B | 3.70B | 3.86B | 4.15B | 4.54B | 3.61B | 3.85B | 4.79B | 4.68B | 4.03B | 3.63B | 3.39B | 3.94B | 3.32B | 3.62B | 3.83B | 3.74B | 4.46B | 4.57B | 3.96B | 3.68B |
|
Assets
|
223.59B | 226.71B | 230.92B | 235.62B | 232.26B | 230.95B | 234.45B | 220.78B | 232.82B | 238.60B | 244.65B | 249.82B | 240.68B | 254.02B | 262.50B | 275.40B | 276.83B | 285.98B | 284.58B | 292.26B | 277.66B | 253.48B | 245.60B | 252.70B | 261.50B | 269.01B | 260.25B | 276.69B | 285.47B | 287.64B | 298.84B | 295.73B | 287.37B | 303.09B | 314.41B |
|
Accounts Payables
|
| | | 3.62B | 0.63B | 0.60B | 0.49B | 0.43B | 0.49B | 0.44B | 0.52B | 0.72B | 1.00B | 1.00B | 0.76B | 1.44B | 2.28B | 1.64B | 1.09B | 1.28B | 1.99B | 0.61B | 0.61B | 0.71B | 0.89B | 1.52B | 0.45B | 1.23B | 1.02B | 0.84B | 1.38B | 0.78B | 0.64B | 1.45B | 1.37B |
|
Notes Payables
|
| | | | | | | | | | | | | | | | | | | 0.09B | | | | 0.76B | 0.75B | | | 0.25B | | | | | | | |
|
Payables
|
| | | 3.62B | 0.63B | 0.60B | 0.49B | 0.43B | 0.49B | 0.44B | 0.52B | 0.72B | 1.00B | 1.00B | 0.76B | 1.44B | 2.28B | 1.64B | 1.09B | 1.38B | 1.99B | 0.61B | 0.61B | 1.47B | 1.64B | 1.52B | 0.45B | 1.49B | 1.02B | 0.84B | 1.38B | 0.78B | 0.64B | 1.45B | 1.37B |
|
Accumulated Expenses
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 0.80B | | | | 0.76B | | | |
|
Short term Debt
|
| | | | | | | | | | | | | | | | | | | 0.09B | | | | 0.76B | 0.75B | | | 0.25B | | | | | | | |
|
Current Taxes
|
| | | | | | | 0.07B | 0.48B | 0.69B | 0.86B | 0.55B | 2.35B | 1.85B | | | | | | | | | | | | | | | | | | | | | |
|
Current Deferred Revenue
|
| | | | | | | | | | | | | | | | | | | | | | | 0.68B | 0.70B | | | | | | | | | | |
|
Non-Current Debt
|
| | | 1.89B | 1.90B | 1.85B | 1.90B | 0.57B | | | | | | | | 0.31B | 0.32B | 0.75B | 1.19B | 3.84B | 1.20B | 1.20B | 1.20B | 3.32B | 3.82B | 3.82B | 3.82B | 3.82B | 3.82B | 3.83B | 3.83B | 3.83B | 4.33B | 4.33B | 3.83B |
|
Pension
|
30.23B | 31.08B | 31.08B | 30.33B | 29.57B | 29.30B | 29.50B | 31.08B | 31.46B | 32.38B | 36.31B | 34.63B | 38.00B | 41.51B | 41.14B | 39.88B | 35.92B | 36.84B | 37.18B | 36.72B | 35.16B | 34.72B | 34.23B | 16.60B | 16.74B | 16.79B | 16.65B | 17.37B | 17.34B | 17.43B | 5.10B | 17.61B | 17.37B | 17.56B | 17.61B |
|
Minority Interest
|
| 3.05B | 3.01B | 0.63B | 1.02B | 0.15B | 0.14B | 0.19B | 1.54B | 1.54B | 1.54B | 1.59B | 0.26B | 0.09B | 1.55B | 1.60B | 1.57B | 1.57B | 1.49B | 1.58B | 1.53B | 1.41B | 1.48B | 1.74B | 1.72B | 1.71B | 1.64B | 1.74B | 1.72B | 1.74B | 1.22B | 1.86B | 1.80B | 1.46B | 1.46B |
|
Liabilities from Discontinued Operations
|
| | | | | | | | | | | 0.72B | 0.68B | | | 0.32B | 0.27B | | | | | | | 0.11B | 0.16B | 0.13B | 0.22B | 0.15B | 0.24B | | | | | | |
|
Non-Current Deferred Tax Liability
|
| | | | | | | 0.04B | | | | 1.80B | 2.33B | 1.82B | 1.65B | 2.60B | | | | 2.71B | | | | | | | | | | | | | | | |
|
Other Non-Current Liabilities
|
| | | 4.05B | 4.34B | 3.35B | 3.48B | 3.36B | 3.78B | 3.86B | 3.83B | 3.97B | 5.72B | 3.67B | 4.86B | 3.69B | 3.99B | 4.44B | 5.34B | 3.93B | 4.03B | 4.87B | 6.00B | 7.11B | 6.30B | 6.41B | 7.41B | 5.98B | 6.40B | 6.61B | 6.54B | 7.03B | 6.70B | 5.85B | 7.16B |
|
Total Non-Current Liabilities
|
| | | 214.42B | 210.31B | 212.60B | 216.95B | 201.86B | 214.15B | 218.10B | 224.00B | 230.44B | 213.17B | 231.23B | 238.69B | 254.39B | 260.44B | 268.20B | 265.92B | 274.77B | 263.76B | 241.27B | 234.41B | 242.00B | 249.12B | 256.81B | 248.92B | 265.57B | 274.36B | 276.60B | 286.12B | 285.15B | 276.17B | 294.28B | 305.30B |
|
Total Liabilities
|
208.80B | 210.94B | 215.07B | 218.47B | 214.65B | 215.95B | 220.44B | 205.22B | 217.93B | 221.95B | 227.83B | 234.41B | 218.89B | 234.89B | 243.55B | 258.08B | 264.43B | 272.64B | 271.26B | 278.70B | 267.79B | 246.13B | 240.41B | 249.11B | 255.42B | 263.21B | 256.33B | 271.55B | 280.76B | 283.21B | 292.66B | 292.18B | 282.87B | 300.12B | 312.46B |
|
Total Debt
|
| | | 1.89B | 1.90B | 1.85B | 1.90B | 0.57B | | | | | | | | 0.31B | 0.32B | 0.75B | 1.19B | 3.93B | 1.20B | 1.20B | 1.20B | 4.08B | 4.57B | 3.82B | 3.82B | 4.07B | 3.82B | 3.83B | 3.83B | 3.83B | 4.33B | 4.33B | 3.83B |
|
Common Equity
|
14.38B | 15.41B | 15.41B | 16.52B | 16.58B | 14.85B | 13.87B | 15.37B | 14.68B | 16.39B | 16.48B | 15.05B | 21.54B | 19.04B | 18.85B | 17.18B | 12.27B | 13.30B | 13.17B | 13.10B | 9.48B | 7.00B | 4.83B | 3.14B | 5.47B | 5.26B | 3.28B | 4.38B | 3.71B | 3.34B | 4.96B | 3.42B | 4.21B | 2.60B | 1.60B |
|
Shareholder's Equity
|
14.38B | 15.41B | 15.41B | 16.52B | 16.58B | 14.85B | 13.87B | 15.37B | 14.68B | 16.39B | 16.48B | 15.05B | 21.54B | 19.04B | 18.85B | 17.18B | 12.27B | 13.30B | 13.17B | 13.10B | 9.48B | 7.00B | 4.83B | 3.14B | 5.47B | 5.26B | 3.28B | 4.38B | 3.71B | 3.34B | 4.96B | 3.42B | 4.21B | 2.60B | 1.60B |
|
Liabilities and Shareholders Equity
|
223.59B | 226.71B | 230.92B | 235.62B | 232.26B | 230.95B | 234.45B | 220.78B | 232.82B | 238.60B | 244.65B | 249.82B | 240.68B | 254.02B | 262.50B | 275.40B | 276.83B | 285.98B | 284.58B | 292.26B | 277.66B | 253.48B | 245.60B | 252.70B | 261.50B | 269.01B | 260.25B | 276.69B | 285.47B | 287.64B | 298.84B | 295.73B | 287.37B | 303.09B | 314.41B |
|
Treasury Shares
|
0.00B | 0.01B | 0.01B | | 0.00B | 0.00B | 0.00B | 0.03B | 0.06B | 0.06B | 0.06B | 0.07B | 0.10B | 0.10B | 0.11B | 0.02B | 0.00B | 0.00B | 0.12B | 0.05B | 0.01B | 0.14B | 0.14B | 0.03B | 0.00B | 0.15B | 0.00B | 0.16B | 0.00B | 0.16B | 0.01B | 0.17B | 0.17B | 0.17B | 0.18B |
|
Retained Earnings
|
11.11B | 11.73B | 11.74B | -0.11B | 12.44B | 12.60B | -1.59B | 13.94B | 13.00B | 13.29B | 12.84B | 11.74B | 17.01B | 12.90B | 12.03B | 10.70B | 8.76B | 8.74B | 8.86B | 8.88B | 9.31B | 10.72B | 10.84B | 9.82B | 9.81B | 10.32B | 11.16B | 10.25B | 10.10B | 10.30B | 9.96B | 10.63B | 10.45B | 9.87B | 8.36B |
|
Preferred Shares
|
| | | | | | | | | | | 0.78B | 0.78B | 0.78B | 1.27B | 1.27B | 1.56B | 1.56B | 1.56B | 1.56B | 1.56B | 1.56B | 1.56B | 1.56B | 1.56B | 1.56B | 1.56B | 1.56B | 1.56B | 1.56B | 1.56B | 1.51B | 1.51B | 1.23B | 1.07B |