|
Cash & Equivalents
|
0.24B | 0.61B | 0.18B | 0.19B | 0.23B | 0.20B | 0.23B | 0.22B | 0.21B | 0.26B | 0.26B | 0.26B | 0.15B | 0.25B | 0.18B | 0.25B | 0.17B | 0.28B | 0.28B | 0.27B | 0.29B | 0.19B | 0.20B | 0.26B | 0.48B | 0.10B | 0.10B | 0.29B | 0.26B | 0.15B | 0.15B | 0.43B | 0.51B | 0.46B | 0.46B | 0.46B | 0.46B | 0.16B | 0.15B | 0.16B | 0.28B | 0.26B |
|
Short-term Investments
|
| | | | | | | | | 0.07B | 0.08B | | | | | | | 0.09B | 0.08B | | 0.05B | 0.06B | 0.06B | | 0.11B | | | | | 0.17B | 0.13B | | | 0.14B | 0.13B | | 0.12B | 0.13B | 0.10B | | | |
|
Cash & Current Investments
|
0.24B | 0.61B | 0.18B | 0.19B | 0.23B | 0.20B | 0.23B | 0.22B | 0.21B | 0.33B | 0.34B | 0.26B | 0.15B | 0.25B | 0.18B | 0.25B | 0.17B | 0.37B | 0.36B | 0.27B | 0.33B | 0.25B | 0.26B | 0.26B | 0.58B | 0.10B | 0.10B | 0.29B | 0.26B | 0.32B | 0.29B | 0.43B | 0.51B | 0.60B | 0.59B | 0.46B | 0.58B | 0.28B | 0.25B | 0.16B | 0.28B | 0.26B |
|
Receivables - Net
|
| | 0.72B | 0.65B | 0.64B | 0.84B | 0.86B | 0.82B | 0.83B | 0.89B | 0.94B | 0.88B | 0.87B | 1.03B | 1.09B | 0.87B | 0.85B | 0.98B | 0.98B | 0.89B | 0.92B | 1.05B | 1.11B | 1.11B | 1.14B | 1.20B | 1.34B | 1.30B | 1.39B | 1.72B | 1.39B | 1.18B | 1.23B | 1.34B | 1.42B | 1.31B | 1.24B | 1.35B | 1.34B | 1.24B | 1.18B | 1.22B |
|
Receivables - Other
|
| | 0.30B | | | 0.41B | | | | 0.44B | | | | 0.44B | | | | 0.46B | | | | 0.44B | | | | 0.56B | | | | 0.65B | | | | 0.53B | | | | 0.53B | | | | 0.55B |
|
Receivables
|
| | 1.03B | 0.65B | 0.64B | 1.26B | 0.86B | 0.82B | 0.83B | 1.33B | 0.94B | 0.88B | 0.87B | 1.46B | 1.09B | 0.87B | 0.85B | 1.44B | 0.98B | 0.89B | 0.92B | 1.49B | 1.11B | 1.11B | 1.14B | 1.75B | 1.34B | 1.30B | 1.39B | 2.38B | 1.39B | 1.18B | 1.23B | 1.87B | 1.42B | 1.31B | 1.24B | 1.88B | 1.34B | 1.24B | 1.18B | 1.76B |
|
Inventory
|
| | 0.25B | 0.23B | 0.26B | 0.28B | 0.24B | 0.26B | 0.30B | 0.29B | 0.25B | 0.27B | 0.28B | 0.30B | 0.28B | 0.28B | 0.29B | 0.30B | 0.28B | 0.29B | 0.34B | 0.32B | 0.31B | 0.34B | 0.42B | 0.38B | 0.32B | 0.42B | 0.53B | 0.49B | 0.42B | 0.40B | 0.44B | 0.42B | 0.41B | 0.44B | 0.44B | 0.49B | 0.47B | 0.49B | 0.48B | 0.47B |
|
Prepaid Assets
|
| | 0.05B | 0.06B | 0.08B | 0.06B | 0.06B | 0.05B | 0.10B | 0.06B | 0.06B | 0.05B | 0.08B | 0.06B | 0.06B | 0.05B | 0.09B | 0.07B | 0.07B | 0.05B | 0.10B | 0.08B | 0.08B | 0.06B | 0.13B | 0.09B | 0.09B | 0.08B | 0.15B | 0.11B | 0.11B | 0.12B | 0.15B | 0.11B | 0.11B | 0.14B | 0.17B | 0.13B | 0.12B | 0.14B | 0.17B | 0.13B |
|
Current Assets
|
| | 1.39B | 1.31B | 1.37B | 1.62B | | 1.53B | 1.65B | 1.74B | 1.77B | 1.60B | 1.63B | 2.47B | 2.43B | 1.59B | 1.67B | 1.95B | 1.84B | 1.79B | 2.06B | 2.00B | 2.19B | 2.47B | 2.32B | 2.16B | 2.43B | 2.50B | 2.93B | 3.14B | 3.08B | 3.17B | 3.37B | 2.96B | 2.96B | 2.86B | 3.09B | 2.72B | 2.87B | 2.57B | 2.66B | 2.73B |
|
Property, Plant & Equipment (Net)
|
| | 14.68B | | | 21.99B | 22.36B | 21.88B | 23.18B | 23.35B | 24.14B | 24.46B | 24.27B | 24.82B | 24.51B | 24.48B | 25.45B | 25.75B | 27.23B | 26.04B | 27.20B | 27.61B | 28.50B | 29.47B | 29.58B | 30.00B | 29.99B | 30.68B | 31.86B | 30.69B | 31.21B | 31.10B | 32.24B | 31.87B | 33.12B | 33.37B | 33.96B | 35.40B | 35.01B | 35.73B | 36.73B | 36.50B |
|
Long-Term Investments
|
| | 0.01B | 0.01B | 0.01B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Goodwill
|
| | 3.13B | 3.12B | 3.11B | 9.27B | 9.26B | 8.92B | 9.24B | 9.17B | 9.44B | 9.42B | 9.13B | 9.49B | 9.25B | 9.04B | 9.25B | 9.09B | 9.60B | 9.00B | 9.21B | 9.05B | 10.17B | 9.38B | 9.34B | 9.30B | 9.17B | 9.34B | 9.73B | 9.18B | 9.20B | 9.07B | 9.29B | 8.95B | 9.22B | 9.17B | 9.10B | 9.39B | 9.14B | 9.01B | 9.22B | 8.98B |
|
Intangibles
|
| | 0.41B | 0.42B | 0.42B | 0.76B | 0.77B | 0.77B | 0.84B | 0.85B | 0.87B | 0.90B | 0.89B | 0.91B | 0.89B | 0.86B | 0.93B | 0.95B | 1.01B | 0.97B | 1.00B | 0.99B | 1.01B | 1.04B | 1.04B | 1.07B | 1.06B | 1.09B | 1.13B | 1.14B | 1.12B | 1.11B | 1.13B | 1.11B | 1.14B | 1.14B | 1.14B | 1.19B | 1.17B | 1.18B | 1.24B | 1.24B |
|
Goodwill & Intangibles
|
| | 3.53B | 3.54B | 3.53B | 10.03B | 10.03B | 9.69B | 10.08B | 10.02B | 10.31B | 10.32B | 10.02B | 10.40B | 10.13B | 9.90B | 10.18B | 10.05B | 10.62B | 9.97B | 10.21B | 10.04B | 11.19B | 10.41B | 10.37B | 10.36B | 10.23B | 10.44B | 10.86B | 10.32B | 10.31B | 10.18B | 10.42B | 10.06B | 10.36B | 10.30B | 10.24B | 10.58B | 10.31B | 10.19B | 10.46B | 10.22B |
|
Other Non-Current Assets
|
| | 0.26B | 0.26B | 0.24B | 0.30B | 0.32B | 0.34B | 0.35B | 0.38B | 0.40B | 0.41B | 0.41B | 0.42B | 0.46B | 0.46B | 0.47B | 0.47B | 0.50B | 0.49B | 0.52B | 0.51B | 0.54B | 0.57B | 0.61B | 2.46B | 0.79B | 0.84B | 0.96B | 2.28B | 0.87B | 0.85B | 0.92B | 2.58B | 0.99B | 1.00B | 1.00B | 1.18B | 1.20B | 1.25B | 1.30B | 1.28B |
|
Non-Current Assets
|
| | 20.19B | 20.89B | 21.02B | 34.29B | | 33.85B | 35.70B | 35.91B | 37.06B | 37.35B | 36.80B | 37.72B | 37.28B | 37.05B | 38.33B | 38.50B | 40.69B | 38.75B | 40.27B | 40.55B | 42.86B | 43.01B | 43.07B | 43.58B | 43.52B | 44.53B | 46.20B | 44.19B | 44.73B | 44.54B | 46.07B | 45.46B | 47.19B | 47.42B | 47.96B | 49.89B | 49.20B | 49.96B | 51.47B | 50.94B |
|
Assets
|
| | 21.58B | 22.21B | 22.39B | 35.91B | | 35.39B | 37.35B | 37.64B | 38.83B | 38.95B | 38.44B | 40.19B | 39.71B | 38.64B | 40.00B | 40.45B | 42.53B | 40.54B | 42.33B | 42.56B | 45.05B | 45.47B | 45.39B | 45.74B | 45.95B | 47.02B | 49.14B | 47.33B | 47.81B | 47.71B | 49.44B | 48.42B | 50.15B | 50.28B | 51.05B | 52.60B | 52.07B | 52.53B | 54.12B | 53.67B |
|
Accounts Payables
|
| | 1.06B | | | 1.48B | | | | 1.62B | | | | 1.73B | | | | 1.82B | | | | 1.78B | | | | 2.04B | | | | 2.42B | | | | 2.18B | | | | 2.40B | | | | 2.51B |
|
Notes Payables
|
| | 0.38B | | | 0.87B | | | | 0.16B | | | | 0.05B | | | | 0.39B | | | | 0.10B | | | | 0.20B | | | | 0.19B | | | | 0.09B | | | | 0.07B | | | | 0.30B |
|
Payables
|
| | 1.45B | | | 2.34B | | | | 1.78B | | | | 1.78B | | | | 2.21B | | | | 1.88B | | | | 2.23B | | | | 2.61B | | | | 2.27B | | | | 2.47B | | | | 2.81B |
|
Short term Debt
|
| | 0.38B | 0.32B | 0.32B | 0.87B | 0.82B | 0.88B | 0.80B | 0.55B | 0.76B | 0.80B | 0.71B | 0.70B | 0.93B | 0.28B | 0.31B | 0.52B | 0.88B | 0.71B | 0.73B | 0.96B | 1.01B | 0.59B | 0.50B | 1.29B | 1.21B | 1.37B | 1.97B | 1.83B | 1.75B | 1.70B | 2.07B | 1.69B | 2.31B | 1.92B | 1.37B | 1.42B | 0.94B | 1.72B | 1.22B | 2.26B |
|
Current Leases
|
| | 0.02B | 0.02B | 0.02B | 0.06B | 0.06B | 0.05B | 0.05B | 0.04B | 0.04B | 0.04B | 0.04B | 0.19B | 0.18B | 0.17B | 0.18B | 0.02B | 0.08B | 0.07B | 0.07B | | | | | | | | | | | | | | | | | | | | | |
|
Current Deferred Revenue
|
| | 1.00B | 1.01B | 1.01B | 1.27B | 1.17B | 1.07B | 1.17B | 2.33B | 2.41B | 2.32B | 2.23B | 2.25B | 2.19B | 2.14B | 2.14B | 2.11B | 2.21B | 2.09B | 2.18B | 2.04B | 2.09B | 2.15B | 2.19B | 0.28B | 2.33B | 2.39B | 2.52B | 0.44B | 2.49B | 2.40B | 2.61B | 0.42B | 2.55B | 2.53B | 2.52B | 2.65B | 2.63B | 2.69B | 2.80B | 2.73B |
|
Total Current Liabilities
|
| | 1.98B | 1.67B | 1.78B | 2.96B | | 3.03B | 3.16B | 2.76B | 2.79B | 2.72B | 2.75B | 3.22B | 3.45B | 2.55B | 2.97B | 3.16B | 3.34B | 2.52B | 2.83B | 3.18B | 3.36B | 2.83B | 3.03B | 3.81B | 3.83B | 3.91B | 4.71B | 4.87B | 4.55B | 4.03B | 4.75B | 4.38B | 4.90B | 4.15B | 4.20B | 4.32B | 3.79B | 4.45B | 4.00B | 5.39B |
|
Capital Leases
|
| | 0.36B | 0.36B | 0.36B | 0.34B | 0.34B | 0.33B | 0.36B | 0.33B | 0.32B | 0.48B | 0.47B | 0.30B | 0.25B | 0.25B | 0.25B | 0.31B | 0.25B | 0.24B | 0.25B | 0.25B | 0.27B | 0.27B | 0.27B | 0.26B | 0.27B | 0.26B | 0.26B | 0.25B | 0.25B | 0.25B | 0.26B | 0.25B | 0.26B | 0.25B | 0.25B | 0.25B | 0.24B | 0.25B | 0.25B | 0.25B |
|
Non-Current Debt
|
| | 8.08B | 8.65B | 8.92B | 15.61B | 15.32B | 14.82B | 15.55B | 16.29B | 16.83B | 16.72B | 16.47B | 17.55B | 17.00B | 16.61B | 17.12B | 16.29B | 17.24B | 16.99B | 17.87B | 17.73B | 18.24B | 19.48B | 19.37B | 18.81B | 18.99B | 19.26B | 19.88B | 19.10B | 19.58B | 19.96B | 20.27B | 20.01B | 20.31B | 20.96B | 21.78B | 22.35B | 22.69B | 22.17B | 23.31B | 22.04B |
|
Pension
|
| | | | | | | | | 0.40B | 0.40B | | | | | | | 0.40B | 0.41B | | 0.39B | 0.45B | 0.45B | | 0.44B | | | | | 0.23B | 0.20B | | | 0.22B | 0.22B | | 0.19B | 0.33B | 0.30B | | | |
|
Minority Interest
|
| | 0.35B | | | 1.39B | | | | 1.37B | | | | 1.46B | | | | 1.20B | | | | 1.22B | | | | 1.29B | | | | 1.33B | | | | 1.34B | | | | 1.46B | | | | 1.48B |
|
Liabilities from Discontinued Operations
|
| | | | | | | | | | | | | 0.05B | 0.05B | | | | | | | | | | | | | | | | | 0.10B | 0.10B | | | | | | | | | |
|
Non-Current Deferred Tax Liability
|
| | 2.11B | | | 3.40B | | | | 2.87B | | | | 3.09B | | | | 3.30B | | | | 3.55B | | | | 3.95B | | | 0.15B | 4.19B | | | | 4.33B | | | | 4.72B | | | | 4.98B |
|
Other Non-Current Liabilities
|
| | 0.86B | 0.87B | 0.86B | 0.96B | 0.93B | 0.88B | 0.94B | 0.95B | 0.97B | 0.96B | 0.94B | 0.86B | 0.92B | 0.93B | 0.96B | 1.10B | 1.15B | 1.10B | 1.16B | 1.23B | 1.23B | 1.25B | 1.21B | 1.12B | 1.07B | 1.07B | 1.10B | 0.84B | 0.83B | 0.82B | 0.87B | 0.93B | 0.95B | 0.95B | 0.94B | 0.94B | 0.92B | 0.92B | 0.94B | 0.91B |
|
Total Non-Current Liabilities
|
| | 12.96B | -0.85B | 32,985.06B | 22.62B | -0.93B | 21.76B | 22.94B | 23.51B | 24.20B | 24.15B | 23.87B | 25.35B | 24.94B | 23.64B | 24.68B | 24.12B | 25.40B | 24.16B | 25.60B | 25.77B | 26.63B | 27.52B | 27.69B | 28.03B | 28.31B | 28.81B | 30.44B | 29.66B | 29.90B | 29.63B | 31.01B | 30.35B | 31.38B | 31.30B | 32.23B | 33.16B | 32.90B | 33.14B | 34.12B | 34.20B |
|
Total Liabilities
|
| | 13.83B | 0.02B | 32,985.92B | 23.58B | | 22.64B | 23.89B | 24.46B | 25.17B | 25.10B | 24.81B | 26.21B | 25.86B | 24.58B | 25.63B | 25.22B | 26.55B | 25.26B | 26.76B | 27.00B | 27.87B | 28.78B | 28.89B | 29.15B | 29.37B | 29.88B | 31.54B | 30.51B | 30.73B | 30.45B | 31.88B | 31.28B | 32.33B | 32.25B | 33.17B | 34.10B | 33.82B | 34.06B | 35.05B | 35.12B |
|
Total Debt
|
| | 8.46B | 8.97B | 9.24B | 16.47B | 16.14B | 15.70B | 16.34B | 16.84B | 17.58B | 17.53B | 17.18B | 18.25B | 17.93B | 16.90B | 17.43B | 16.81B | 18.12B | 17.71B | 18.60B | 18.69B | 19.25B | 20.07B | 19.87B | 20.10B | 20.20B | 20.63B | 21.85B | 20.93B | 21.32B | 21.66B | 22.34B | 21.69B | 22.62B | 22.89B | 23.15B | 23.78B | 23.63B | 23.89B | 24.54B | 24.29B |
|
Common Equity
|
| | 7.76B | 8.01B | 7.78B | 12.33B | | 12.75B | 13.47B | 13.18B | 13.67B | 13.85B | 13.62B | 13.98B | 13.85B | 14.06B | 14.37B | 15.24B | 15.98B | 15.28B | 15.57B | 15.56B | 16.08B | 16.70B | 16.50B | 16.59B | 16.57B | 17.15B | 17.60B | 16.83B | 17.07B | 17.25B | 17.56B | 17.14B | 17.82B | 18.03B | 17.88B | 18.51B | 18.25B | 18.47B | 19.07B | 18.55B |
|
Shareholder's Equity
|
| | 7.76B | 0.05B | 0.04B | 12.33B | 0.46B | | | 11.81B | 12.25B | 12.41B | 12.23B | 12.53B | 12.43B | 12.90B | 13.17B | 14.04B | 14.71B | 14.08B | 14.35B | 14.34B | 14.83B | 15.42B | 15.21B | 16.59B | 15.29B | 15.82B | 16.20B | 16.83B | 15.73B | 15.92B | 16.18B | 17.14B | 16.43B | 16.63B | 16.49B | 17.04B | 16.82B | 17.05B | 17.58B | 17.08B |
|
Liabilities and Shareholders Equity
|
| | 21.58B | 22.21B | 22.39B | 35.91B | | 35.39B | 37.35B | 37.64B | 38.83B | 38.95B | 38.44B | 40.19B | 39.71B | 38.64B | 40.00B | 40.45B | 42.53B | 40.54B | 42.33B | 42.56B | 45.05B | 45.47B | 45.39B | 45.74B | 45.95B | 47.02B | 49.14B | 47.33B | 47.81B | 47.71B | 49.44B | 48.42B | 50.15B | 50.28B | 51.05B | 52.60B | 52.07B | 52.53B | 54.12B | 53.67B |
|
Retained Earnings
|
| | 1.04B | 1.20B | 1.12B | 1.09B | 1.20B | 1.37B | 1.56B | 1.36B | 1.48B | 1.64B | 1.69B | 1.58B | 1.65B | 2.18B | 0.24B | 2.21B | 2.24B | 2.36B | 2.34B | 2.46B | 2.63B | 2.91B | 2.69B | 2.74B | 2.81B | 3.01B | 2.79B | 2.75B | 2.88B | 3.12B | 3.00B | 3.02B | 3.18B | 3.37B | 3.25B | 3.24B | 3.28B | 3.68B | 3.77B | 3.56B |
|
Preferred Shares
|
-0.03B | -0.04B | 1.36B | -0.03B | 1.25B | 1.22B | 1.23B | -0.02B | 1.29B | 1.28B | 1.28B | -0.03B | 1.24B | 1.23B | 1.22B | -0.03B | 1.23B | 1.23B | -0.01B | -0.02B | -0.04B | -0.05B | -0.01B | -0.03B | -0.04B | 1.29B | -0.01B | -0.03B | -0.04B | 1.20B | -0.01B | -0.02B | -0.04B | 1.19B | -0.01B | -0.03B | -0.04B | 1.16B | -0.01B | 1.17B | -0.05B | -0.06B |
|
Treasury Shares
|
| | 0.00B | | | 0.00B | | | | 0.00B | | | | 0.00B | | | | 0.00B | | | | 0.00B | | | | 0.00B | | | | 0.00B | | | | 0.00B | | | | 0.00B | | | | 0.00B |