|
Cash & Equivalents
|
0.53B | 0.51B | 0.81B | 0.85B | 1.28B | 1.43B | 1.09B | 1.05B | 2.20B | 1.78B | 1.50B | 1.94B | 0.92B | 1.03B | 1.41B | 1.01B | 0.65B | 0.69B | 1.36B | 1.41B | 2.31B | 1.88B | 1.55B | 2.44B | 2.69B | 3.47B | 2.65B | 2.12B | 1.56B | 1.51B | 1.42B | 1.24B | 1.17B | 1.06B | 1.21B | 0.94B | 0.99B | 0.91B | 1.13B | 1.02B | 1.13B | 1.55B |
|
Cash & Current Investments
|
0.53B | 0.51B | 0.81B | 0.85B | 1.28B | 1.43B | 1.09B | 1.05B | 2.20B | 1.78B | 1.50B | 1.94B | 0.92B | 1.03B | 1.41B | 1.01B | 0.65B | 0.69B | 1.36B | 1.41B | 2.31B | 1.88B | 1.55B | 2.44B | 2.69B | 3.47B | 2.65B | 2.12B | 1.56B | 1.51B | 1.42B | 1.24B | 1.17B | 1.06B | 1.21B | 0.94B | 0.99B | 0.91B | 1.13B | 1.02B | 1.13B | 1.55B |
|
Receivables - Net
|
| | 1.79B | | 1.32B | 1.46B | 1.28B | 1.03B | 1.21B | 1.52B | 1.36B | 1.33B | 1.43B | 1.80B | 1.59B | 1.56B | 1.70B | 1.97B | 1.84B | 2.10B | 1.57B | 1.42B | 0.78B | 0.79B | 0.05B | 0.05B | 0.76B | 0.80B | 0.97B | 1.05B | 0.97B | 1.03B | 1.29B | 1.41B | 1.19B | 1.21B | 1.27B | 1.34B | 1.21B | 1.23B | 1.15B | 1.21B |
|
Receivables - Other
|
| | 0.34B | | 0.10B | | -17.24B | | 0.42B | 0.42B | 0.06B | -16.86B | 0.42B | -17.26B | 0.08B | -14.87B | 0.42B | 0.42B | 0.11B | 0.13B | 0.13B | 50.19B | 0.07B | 51.61B | 0.07B | 0.07B | 0.07B | | | | | | | | | | | | | | | |
|
Receivables
|
| | 2.13B | | 1.43B | 1.46B | -15.96B | 1.03B | 1.64B | 1.95B | 1.43B | -15.53B | 1.85B | -15.46B | 1.67B | -13.30B | 2.12B | 2.39B | 1.95B | 2.23B | 1.70B | 51.60B | 0.84B | 52.40B | 0.12B | 0.12B | 0.82B | 0.80B | 0.97B | 1.05B | 0.97B | 1.03B | 1.29B | 1.41B | 1.19B | 1.21B | 1.27B | 1.34B | 1.21B | 1.23B | 1.15B | 1.21B |
|
Inventory
|
| | 0.03B | | 0.04B | 0.03B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets
|
| | 0.99B | | 0.59B | 0.57B | 0.58B | 0.50B | 0.56B | 0.52B | 0.69B | 1.11B | 0.92B | 0.99B | 0.90B | 1.11B | 0.93B | 0.83B | 0.69B | 1.12B | 0.56B | 0.43B | 0.37B | 0.79B | 1.18B | 0.64B | 1.02B | 1.33B | 1.09B | 0.93B | 1.16B | 0.98B | 1.03B | 0.83B | 0.73B | 0.75B | 0.75B | 0.93B | 0.89B | 1.01B | 0.74B | 0.78B |
|
Property, Plant & Equipment (Net)
|
| | 10.75B | | 12.81B | 11.71B | 10.82B | 11.69B | 13.19B | 12.38B | 11.34B | 12.82B | 14.42B | 13.58B | 12.42B | 13.77B | 16.45B | 15.29B | 0.76B | 0.77B | 0.72B | 0.70B | 0.67B | 0.64B | 0.62B | 0.61B | 9.23B | 0.61B | 0.60B | 12.02B | 12.49B | 13.86B | 15.85B | 15.46B | 14.65B | 14.62B | 15.37B | 13.23B | 11.96B | 12.15B | 13.29B | 12.69B |
|
Goodwill
|
| | 1.26B | | 1.26B | 1.26B | 1.08B | 1.08B | 1.08B | 1.08B | 1.08B | 1.08B | 1.08B | 1.08B | 1.08B | 1.08B | 1.08B | 1.08B | 1.05B | 1.08B | 1.08B | 1.08B | 1.04B | 1.04B | 1.04B | 1.04B | 1.04B | 1.04B | 1.04B | 1.04B | 1.04B | 1.04B | 1.04B | 1.04B | 1.04B | 1.04B | 1.04B | 1.04B | 1.04B | 1.04B | 1.04B | 1.04B |
|
Intangibles
|
| | 3.52B | | 3.48B | 3.47B | 3.33B | 3.33B | 3.24B | 3.23B | 3.24B | 3.20B | 3.20B | 3.20B | 3.20B | 3.22B | 3.23B | 3.25B | 3.24B | 3.23B | 3.09B | 3.06B | 2.99B | 2.97B | 2.95B | 2.92B | 2.91B | 2.90B | 2.89B | 2.88B | 2.89B | 2.88B | 2.88B | 2.88B | 2.86B | 2.86B | 2.86B | 2.86B | 2.85B | 2.85B | 2.85B | 2.85B |
|
Goodwill & Intangibles
|
| | 4.78B | | 4.74B | 4.73B | 4.41B | 4.41B | 4.32B | 4.32B | 4.33B | 4.29B | 4.28B | 4.28B | 4.29B | 4.30B | 4.31B | 4.33B | 4.29B | 4.31B | 4.17B | 4.14B | 4.04B | 4.01B | 3.99B | 3.97B | 3.96B | 3.95B | 3.94B | 3.93B | 3.93B | 3.93B | 3.93B | 3.92B | 3.91B | 3.91B | 3.90B | 3.90B | 3.90B | 3.90B | 3.90B | 3.90B |
|
Other Non-Current Assets
|
| | 3.40B | 0.34B | 0.32B | 0.32B | 0.28B | 0.27B | 1.06B | 1.03B | 0.43B | 0.89B | 0.24B | 0.27B | 0.28B | 0.45B | 0.24B | 0.23B | 0.49B | 0.39B | 0.94B | 0.74B | 0.41B | 1.35B | 0.88B | 0.76B | 0.39B | 0.60B | 0.52B | 0.50B | 0.47B | 0.51B | 0.48B | 0.46B | 0.44B | 0.48B | 0.43B | 0.40B | 0.54B | 0.40B | 0.63B | 0.45B |
|
Assets
|
| | 23.51B | | 22.02B | 21.13B | 19.16B | 19.66B | 22.43B | 21.34B | 20.06B | 22.32B | 22.77B | 22.46B | 24.63B | 24.03B | 26.35B | 25.54B | 24.63B | 25.84B | 23.12B | 18.76B | 16.91B | 16.61B | 19.01B | 19.59B | 19.78B | 20.94B | 22.07B | 21.69B | 22.50B | 23.75B | 26.09B | 25.55B | 24.61B | 24.31B | 25.18B | 22.98B | 21.80B | 22.05B | 23.08B | 22.99B |
|
Accounts Payables
|
| | 0.77B | | 1.24B | 0.79B | 0.82B | 1.14B | 1.38B | 0.95B | 0.95B | 1.46B | 1.49B | 1.00B | 0.99B | 1.28B | 1.37B | 0.87B | 0.94B | 1.00B | 0.52B | 0.58B | 0.42B | 0.53B | 0.26B | 0.59B | 0.57B | 0.68B | 0.66B | 0.61B | 0.66B | 0.72B | 0.94B | 0.79B | 0.70B | 1.13B | 0.99B | 0.62B | 0.64B | 0.86B | 0.90B | 0.83B |
|
Payables
|
| | 0.77B | | 1.24B | 0.79B | 0.82B | 1.14B | 1.38B | 0.95B | 0.95B | 1.46B | 1.49B | 1.00B | 0.99B | 1.28B | 1.37B | 0.87B | 0.94B | 1.00B | 0.52B | 0.58B | 0.42B | 0.53B | 0.26B | 0.59B | 0.57B | 0.68B | 0.66B | 0.61B | 0.66B | 0.72B | 0.94B | 0.79B | 0.70B | 1.13B | 0.99B | 0.62B | 0.64B | 0.86B | 0.90B | 0.83B |
|
Accumulated Expenses
|
| | 1.03B | | 1.04B | 1.07B | 0.98B | 0.97B | 0.96B | 1.02B | 0.92B | 1.17B | 1.16B | 1.31B | 1.30B | 1.33B | 1.36B | 1.25B | 1.03B | 0.98B | 0.84B | 0.81B | 0.76B | 0.82B | 0.10B | 0.90B | 0.86B | 0.94B | 1.05B | 0.95B | 0.91B | 0.93B | 0.97B | 0.90B | 0.86B | 0.88B | 0.93B | 1.18B | 1.17B | 1.19B | 1.34B | 1.26B |
|
Current Taxes
|
| | 0.13B | | 0.18B | 0.20B | 0.17B | 0.17B | 0.17B | 0.18B | 0.16B | 0.16B | 0.16B | 0.18B | 0.14B | 0.15B | 0.16B | 0.16B | 0.15B | 0.13B | 0.10B | 0.12B | 0.12B | 0.16B | 0.01B | 0.23B | 0.16B | 0.19B | 0.21B | 0.20B | 0.17B | 0.17B | 0.23B | 0.21B | 0.16B | 0.18B | 0.21B | 0.22B | 0.16B | 0.20B | 0.17B | 0.13B |
|
Preferred Stock Liabilities
|
| | | | | | | | | | | | | | | | | | | | | | | | 1.43B | 1.43B | | | | | | | | | | | | | | | | |
|
Minority Interest
|
| | | | | | | | | | | 0.01B | 0.01B | 0.02B | 0.06B | 0.08B | 0.11B | 0.12B | 0.12B | 0.12B | 0.11B | 0.06B | 0.04B | 0.03B | 1.43B | 1.43B | | | | | | | | | | | | | | | | |
|
Liabilities from Discontinued Operations
|
| | 1.23B | | | | 0.02B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability
|
| | 2.17B | | 2.15B | 2.21B | 2.15B | 2.03B | 1.92B | 1.96B | 1.22B | 1.14B | 1.11B | 1.15B | 2.89B | 1.09B | 1.08B | 1.15B | 3.68B | 1.11B | 0.92B | 0.89B | 1.51B | 0.79B | 0.71B | 0.85B | 2.46B | 1.11B | 1.26B | 1.31B | 3.47B | 1.22B | 1.19B | 1.18B | 3.68B | 0.62B | 0.91B | 0.56B | 0.47B | 0.35B | 0.33B | 0.42B |
|
Operating Leases
|
| | | | | | | | | | | | | | | 1.51B | 1.54B | 1.66B | 1.85B | 1.84B | 1.69B | 1.70B | 1.64B | 1.54B | 1.46B | 1.40B | 1.51B | 1.50B | 1.49B | 1.56B | 1.80B | 1.98B | 2.07B | 2.09B | 2.14B | 2.10B | 2.11B | 2.02B | 2.07B | 2.12B | 2.28B | 2.29B |
|
Other Non-Current Liabilities
|
| | 0.39B | | 0.41B | 0.42B | 0.41B | 0.41B | 0.42B | 0.45B | 0.43B | 0.44B | 0.42B | 0.44B | 0.42B | 0.41B | 0.43B | 0.42B | 0.55B | 0.53B | 4.91B | 5.00B | 4.96B | 4.98B | 0.80B | 0.78B | 1.32B | 1.27B | 0.81B | 0.74B | 0.62B | 0.73B | 0.83B | 0.51B | 0.47B | 0.47B | 0.50B | 0.56B | 0.62B | 0.63B | 0.64B | 0.66B |
|
Total Non-Current Liabilities
|
| | 21.10B | | 20.00B | 19.13B | 17.67B | 18.33B | 21.25B | 20.03B | 18.11B | 20.75B | 21.28B | 20.79B | 19.84B | 22.61B | 24.86B | 23.13B | 22.19B | 23.82B | 17.53B | 13.36B | 11.85B | 11.34B | -0.36B | 13.16B | 15.48B | 16.97B | 18.53B | 18.20B | 19.23B | 20.24B | 22.42B | 21.66B | 21.04B | 21.02B | 22.73B | 21.74B | 21.03B | 21.68B | 22.95B | 22.65B |
|
Total Liabilities
|
0.15B | 0.19B | 21.50B | | 20.41B | 19.55B | 18.08B | 18.74B | 21.68B | 20.48B | 18.54B | 21.18B | 21.70B | 21.23B | 20.26B | 23.02B | 25.28B | 23.55B | 22.74B | 24.35B | 22.44B | 18.36B | 16.82B | 16.32B | 0.43B | 13.94B | 16.81B | 18.24B | 19.34B | 18.93B | 19.85B | 20.98B | 23.26B | 22.16B | 21.51B | 21.50B | 23.23B | 22.30B | 21.65B | 22.31B | 23.59B | 23.31B |
|
Common Equity
|
-0.15B | -0.19B | 2.02B | | 1.61B | 1.57B | 1.07B | 0.92B | 0.76B | 0.87B | 1.52B | 1.14B | 1.07B | 1.23B | 1.12B | 1.00B | 1.07B | 1.99B | 1.89B | 1.49B | 0.67B | 0.40B | 0.09B | 0.29B | 3.64B | 4.22B | 2.98B | 2.70B | 2.73B | 2.76B | 2.65B | 2.77B | 2.84B | 3.39B | 3.09B | 2.81B | 1.96B | 0.68B | 0.15B | -0.26B | -0.50B | -0.32B |
|
Shareholder's Equity
|
-0.15B | -0.19B | 2.02B | | 1.61B | 1.57B | 1.07B | 0.92B | 0.76B | 0.87B | 1.52B | 1.14B | 1.07B | 1.23B | 1.12B | 1.00B | 1.07B | 1.99B | 1.89B | 1.49B | 0.67B | 0.40B | 0.09B | 0.29B | 3.64B | 4.22B | 2.98B | 2.70B | 2.73B | 2.76B | 2.65B | 2.77B | 2.84B | 3.39B | 3.09B | 2.81B | 1.96B | 0.68B | 0.15B | -0.26B | -0.50B | -0.32B |
|
Liabilities and Shareholders Equity
|
| | 23.51B | | 22.02B | 21.13B | 19.16B | 19.66B | 22.43B | 21.34B | 20.06B | 22.32B | 22.77B | 22.46B | 24.63B | 24.03B | 26.35B | 25.54B | 24.63B | 25.84B | 23.12B | 18.76B | 16.91B | 16.61B | 19.01B | 19.59B | 19.78B | 20.94B | 22.07B | 21.69B | 22.50B | 23.75B | 26.09B | 25.55B | 24.61B | 24.31B | 25.18B | 22.98B | 21.80B | 22.05B | 23.08B | 22.99B |
|
Treasury Shares
|
| | 0.04B | | | 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 | 0.00B | 0.00B | 0.00B | | | 0.03B | 0.06B | 0.10B | 0.14B | 0.15B | 0.16B | 0.17B | 0.17B | 0.17B | 0.17B | 0.17B | 0.17B | 0.17B | 0.17B | 0.17B | 0.17B |
|
Retained Earnings
|
| | -0.39B | | -0.48B | -0.44B | -0.88B | -1.06B | -1.21B | -1.12B | -0.51B | -0.90B | -0.96B | -0.82B | -0.91B | -1.06B | -1.02B | -0.85B | -0.97B | -1.32B | -2.17B | -2.39B | -2.68B | -2.49B | -2.66B | -2.06B | -2.31B | -1.89B | -0.95B | -0.37B | -0.29B | -0.28B | -0.28B | 0.71B | 0.36B | -0.29B | -0.69B | -2.02B | -2.50B | -2.94B | -3.24B | -3.06B |