|
Cash & Equivalents
|
0.61B | 0.74B | 1.28B | 1.23B | 1.50B | 1.17B | 1.11B | 1.31B | 1.32B | 2.50B | 1.47B | 0.92B | 1.31B | 1.82B | 1.76B | 1.05B | 1.28B | 1.51B | 2.20B | 2.51B | 2.76B | 2.13B | 2.44B | 1.88B | 1.88B | 2.07B | 2.26B | 2.45B | 1.81B | 2.14B | 2.69B | 3.16B | 3.15B | 3.61B | 5.74B | 6.51B | 5.47B | 6.49B | 7.26B | 6.70B | 8.32B | 6.72B | 6.91B | 6.71B | 5.58B | 5.89B | 6.98B | 11.95B | 8.52B | 7.83B | 8.60B | 8.54B | 11.50B | 10.73B | 13.56B |
|
Cash & Current Investments
|
0.61B | 0.74B | 1.28B | 1.23B | 1.50B | 1.17B | 1.11B | 1.31B | 1.32B | 2.50B | 1.47B | 0.92B | 1.31B | 1.82B | 1.76B | 1.05B | 1.28B | 1.51B | 2.20B | 2.51B | 2.76B | 2.13B | 2.44B | 1.88B | 1.88B | 2.07B | 2.26B | 2.45B | 1.81B | 2.14B | 2.69B | 3.16B | 3.15B | 3.61B | 5.74B | 6.51B | 5.47B | 6.49B | 7.26B | 6.70B | 8.32B | 6.72B | 6.91B | 6.71B | 5.58B | 5.89B | 6.98B | 11.95B | 8.52B | 7.83B | 8.60B | 8.54B | 11.50B | 10.73B | 13.56B |
|
Receivables - Other
|
0.21B | 0.20B | 0.31B | 0.19B | 0.24B | 0.43B | 0.57B | 0.72B | 0.81B | 0.54B | 0.51B | 0.56B | 0.47B | 0.25B | 0.43B | 0.37B | 0.34B | 0.43B | 0.50B | 1.08B | 0.39B | 0.50B | 0.82B | 0.68B | 0.33B | 0.40B | 0.43B | 0.40B | 0.49B | 0.22B | 0.20B | 0.07B | 0.10B | 0.34B | 0.26B | 0.64B | 15.68B | 16.39B | 25.23B | 25.06B | 24.64B | 26.22B | 26.16B | 27.92B | 26.16B | 26.13B | 25.81B | 36.62B | 44.16B | 45.47B | 46.39B | 45.27B | 45.32B | 45.66B | 46.54B |
|
Prepaid Assets
|
0.02B | | | 0.01B | 0.02B | 0.02B | 0.02B | 0.03B | 0.01B | 0.03B | 0.01B | 0.03B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Property, Plant & Equipment (Net)
|
0.06B | | | 0.08B | 0.08B | 0.08B | 0.08B | 0.08B | 0.08B | 0.08B | 0.08B | 0.08B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Long-Term Investments
|
41.26B | 40.44B | 40.94B | 40.70B | 41.78B | 41.14B | 44.26B | 47.38B | 51.43B | 57.38B | 59.93B | 60.17B | 60.97B | 64.52B | 62.71B | 65.31B | 29.79B | 30.38B | 31.28B | 31.41B | 34.23B | 36.27B | 37.25B | 39.01B | 42.10B | 42.62B | 44.12B | 44.91B | 45.80B | 51.24B | 50.84B | 54.94B | 48.60B | 54.43B | 60.99B | 69.27B | | | | | | | | | | | | 141.37B | 157.75B | 163.50B | 172.38B | 170.14B | 175.15B | | |
|
Goodwill
|
| | | 0.09B | 0.09B | 0.09B | 0.09B | 0.09B | 0.09B | 0.09B | 0.09B | 0.09B | | | | | | | | | | | | | | | | | | | | | | | | 0.08B | | | | 0.50B | 0.50B | 0.58B | 0.55B | 0.59B | 0.59B | 0.55B | 0.53B | 0.56B | 0.53B | 0.50B | 0.55B | 0.51B | 0.53B | 0.55B | 0.54B |
|
Intangibles
|
0.02B | 0.02B | 0.02B | 0.18B | 0.19B | 0.19B | 0.18B | 0.18B | 0.07B | 0.07B | 0.07B | 0.07B | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.41B | 1.48B | 1.55B | 1.63B | 2.33B | 2.39B | 2.44B | 2.51B | 4.45B | 4.86B | 4.90B | 5.09B | 5.20B | 5.30B | 5.45B | 5.59B |
|
Goodwill & Intangibles
|
0.02B | 0.02B | 0.02B | 0.27B | 0.28B | 0.28B | 0.27B | 0.27B | 0.15B | 0.15B | 0.15B | 0.15B | | | | | | | | | | | | | | | | | | | | | | | | 0.08B | | | | 1.91B | 1.98B | 2.13B | 2.18B | 2.93B | 2.98B | 2.98B | 3.04B | 5.01B | 5.38B | 5.41B | 5.64B | 5.71B | 5.83B | 6.00B | 6.14B |
|
Long-Term Deferred Tax
|
0.03B | 0.04B | 0.06B | 0.11B | 0.12B | 0.16B | 0.17B | 0.17B | 0.19B | 0.21B | 0.24B | 0.24B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non-Current Assets
|
0.92B | 0.94B | 0.91B | 1.70B | 1.62B | 1.88B | 2.17B | 2.09B | 2.50B | 2.97B | 2.98B | 3.16B | 3.51B | 0.25B | 0.29B | 2.81B | 0.29B | 0.29B | 0.31B | 0.21B | 0.30B | 0.30B | 0.30B | 0.06B | -0.19B | -0.15B | 2.25B | 0.20B | 2.69B | 2.41B | 2.52B | 0.07B | 0.12B | 0.13B | 0.14B | 0.49B | 0.40B | 0.19B | 0.40B | 0.30B | 0.52B | 0.35B | 0.37B | 0.31B | 0.28B | 0.34B | 0.34B | 0.34B | 0.33B | 0.36B | 0.39B | 11.83B | 11.95B | 12.55B | 12.36B |
|
Assets
|
43.52B | 42.61B | 43.65B | 7.60B | 45.54B | 44.81B | 8.52B | 8.98B | 9.49B | 65.63B | 66.33B | 13.21B | 67.29B | 71.69B | 69.06B | 13.43B | 34.43B | 37.51B | 37.98B | 39.00B | 41.64B | 42.87B | 44.31B | 45.83B | 47.58B | 48.57B | 50.34B | 50.74B | 52.00B | 57.52B | 57.65B | 60.90B | 55.60B | 62.11B | 70.66B | 79.81B | 216.45B | 229.23B | 265.80B | 264.29B | 265.92B | 264.79B | 264.37B | 275.35B | 282.61B | 287.69B | 288.73B | 317.29B | 339.77B | 348.47B | 360.66B | 360.10B | 372.37B | 380.87B | 398.48B |
|
Accounts Payables
|
1.73B | 1.54B | 1.63B | 1.82B | 2.05B | 2.10B | 2.53B | 2.84B | 3.50B | 3.19B | 3.78B | 3.20B | 3.27B | 3.54B | 2.81B | 2.72B | 2.26B | 3.52B | 3.20B | 2.98B | 3.34B | 3.51B | 3.77B | 3.65B | 3.50B | 4.05B | 3.69B | 2.74B | 3.28B | 3.28B | 3.51B | 3.10B | 2.48B | 3.78B | 4.86B | 5.26B | 11.80B | 12.38B | 13.36B | 11.16B | 11.86B | 13.00B | 12.06B | 11.07B | 11.26B | 10.95B | 11.88B | 10.97B | 12.25B | 12.67B | 14.20B | 13.64B | 15.57B | 17.17B | 18.29B |
|
Payables
|
1.73B | 1.54B | 1.63B | 1.82B | 2.05B | 2.10B | 2.53B | 2.84B | 3.50B | 3.19B | 3.78B | 3.20B | 3.27B | 3.54B | 2.81B | 2.72B | 2.26B | 3.52B | 3.20B | 2.98B | 3.34B | 3.51B | 3.77B | 3.65B | 3.50B | 4.05B | 3.69B | 2.74B | 3.28B | 3.28B | 3.51B | 3.10B | 2.48B | 3.78B | 4.86B | 5.26B | 11.80B | 12.38B | 13.36B | 11.16B | 11.86B | 13.00B | 12.06B | 11.07B | 11.26B | 10.95B | 11.88B | 10.97B | 12.25B | 12.67B | 14.20B | 13.64B | 15.57B | 17.17B | 18.29B |
|
Accumulated Expenses
|
0.11B | | | 0.02B | 0.05B | 0.09B | 0.15B | 0.02B | 0.09B | 0.12B | 0.18B | 0.06B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Accumulated Expenses
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 102.61B | 105.83B | 0.04B | 126.52B | 131.08B | 133.75B | 135.73B | 141.22B | | | | | | | | | | | |
|
Current Taxes
|
0.00B | | | 0.01B | 0.01B | 0.00B | 0.00B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Deferred Revenue
|
0.02B | | | 0.02B | 0.03B | 0.03B | 0.03B | 0.03B | 0.04B | 0.03B | 0.03B | 0.03B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Pension
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 15.42B | 14.05B | 13.60B | 141.22B | 15.13B | 15.50B | 14.86B | 160.06B | 25.41B | 26.19B | 28.11B | 185.21B | 188.41B | 191.68B | 200.51B |
|
Preferred Stock Liabilities
|
| | | 0.01B | | | | 0.01B | 0.00B | 0.03B | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.09B | 0.09B | 0.09B | 0.08B | 0.08B | 0.08B | 0.08B | 0.15B | 0.14B | 0.18B | 0.42B | 0.62B | 0.92B | 1.29B | 1.32B | 1.59B | 1.92B | 1.99B | 2.36B |
|
Minority Interest
|
0.42B | 0.46B | 0.47B | 0.46B | 0.52B | 0.58B | 0.57B | 0.63B | 0.67B | 0.28B | 0.30B | 0.30B | 0.30B | 0.12B | 0.16B | 0.19B | 0.23B | 0.34B | 0.40B | 0.63B | 0.78B | 0.51B | 0.57B | 0.61B | 0.69B | 0.96B | 16.06B | 15.61B | 16.89B | 18.41B | 18.47B | 19.69B | 17.26B | 19.44B | 21.85B | 27.08B | 31.53B | 36.34B | 40.03B | 40.47B | 41.50B | 33.66B | 34.45B | 36.41B | 37.32B | 40.43B | 40.77B | 34.90B | 34.57B | 35.57B | 36.39B | 36.75B | 39.57B | 40.76B | 43.29B |
|
Other Non-Current Liabilities
|
0.00B | 0.01B | 0.00B | 0.07B | 0.01B | 0.09B | 0.09B | 0.12B | 0.13B | 0.16B | 0.11B | 0.08B | 0.12B | 0.09B | 0.04B | 0.10B | 0.04B | 0.05B | 0.07B | 0.03B | 0.08B | 0.10B | 0.09B | 0.06B | 0.06B | 0.28B | 0.27B | 0.24B | 0.22B | 0.10B | 0.06B | 0.06B | 0.06B | 0.06B | 0.09B | 0.46B | 0.07B | 0.11B | 0.58B | 0.44B | 0.55B | 0.18B | 0.52B | | | | | | | | | | | | |
|
Total Non-Current Liabilities
|
3.50B | 2.71B | 3.01B | 2.95B | 3.76B | 3.82B | 4.56B | 4.72B | 6.72B | 13.71B | 14.10B | 14.09B | 15.01B | 19.49B | 19.52B | 21.48B | 19.48B | 21.77B | 21.09B | 21.86B | 23.27B | 23.23B | 24.35B | 25.12B | 25.75B | 24.00B | 23.94B | 25.12B | 25.58B | 29.14B | 29.00B | 30.34B | 28.95B | 32.66B | 36.53B | 38.54B | 170.07B | 176.62B | 208.16B | 205.71B | 208.44B | 213.08B | 213.74B | | | | | | | | | | | | |
|
Total Liabilities
|
3.51B | 2.71B | 3.01B | 3.02B | 3.77B | 3.90B | 4.65B | 4.84B | 6.85B | 13.87B | 14.22B | 14.17B | 15.13B | 19.58B | 19.56B | 21.57B | 19.52B | 21.82B | 21.16B | 21.88B | 23.35B | 23.33B | 24.44B | 25.17B | 25.81B | 24.29B | 24.20B | 25.36B | 25.80B | 29.24B | 29.06B | 30.40B | 29.01B | 32.72B | 36.61B | 39.01B | 170.14B | 176.74B | 208.74B | 206.15B | 208.99B | 213.26B | 214.27B | 219.98B | 225.49B | 227.10B | 227.13B | 258.92B | 282.86B | 289.94B | 298.86B | 298.11B | 303.42B | 309.90B | 323.08B |
|
Common Equity
|
39.60B | 39.44B | 40.17B | 40.94B | 41.26B | 40.32B | 42.93B | 45.96B | 48.88B | 51.49B | 51.81B | 51.40B | 51.85B | 52.00B | 49.34B | 49.28B | 14.68B | 15.34B | 16.43B | 9.80B | 17.51B | 19.03B | 19.30B | 20.05B | 11.98B | 12.91B | 25.07B | 8.11B | 26.21B | 28.28B | 28.59B | 19.69B | 26.59B | 29.39B | 34.04B | 27.08B | 46.21B | 52.41B | 56.96B | 40.58B | 58.07B | 54.23B | 53.79B | 55.22B | 56.98B | 60.41B | 61.18B | 34.90B | 55.99B | 57.24B | 60.48B | 60.40B | 67.04B | 68.97B | 73.04B |
|
Shareholder's Equity
|
39.60B | 39.44B | 40.17B | 40.94B | 41.26B | 40.32B | 42.93B | 45.96B | 48.88B | 51.49B | 51.81B | 51.40B | 51.85B | 52.00B | 49.34B | 49.28B | 14.68B | 15.34B | 16.43B | 9.80B | 17.51B | 19.03B | 19.30B | 20.05B | 11.98B | 12.91B | 25.07B | 8.11B | 26.21B | 28.28B | 28.59B | 19.69B | 26.59B | 29.39B | 34.04B | 27.08B | 46.21B | 52.41B | 56.96B | 40.58B | 58.07B | 54.23B | 53.79B | 55.22B | 56.98B | 60.41B | 61.18B | 34.90B | 55.99B | 57.24B | 60.48B | 60.40B | 67.04B | 68.97B | 73.04B |
|
Liabilities and Shareholders Equity
|
43.52B | 42.61B | 43.65B | 7.60B | 45.54B | 44.81B | 8.52B | 8.98B | 9.49B | 65.63B | 66.33B | 13.21B | 67.29B | 71.69B | 69.06B | 13.43B | 34.43B | 37.51B | 37.98B | 39.00B | 41.64B | 42.87B | 44.31B | 45.83B | 47.58B | 48.57B | 50.34B | 50.74B | 52.00B | 57.52B | 57.65B | 60.90B | 55.60B | 62.11B | 70.66B | 79.81B | 216.45B | 229.23B | 265.80B | 264.29B | 265.92B | 264.79B | 264.37B | 275.35B | 282.61B | 287.69B | 288.73B | 317.29B | 339.77B | 348.47B | 360.66B | 360.10B | 372.37B | 380.87B | 398.48B |
|
Retained Earnings
|
-0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.01B | -0.01B | -0.01B | -0.00B | -0.00B | -0.01B | -0.02B | -0.03B | -0.03B | -0.03B | -0.03B | -0.02B | | | | | | | -0.02B | | | 0.55B | 0.09B | 0.73B | 1.17B | 1.35B | 1.79B | 0.43B | 1.06B | 2.04B | 3.44B | 5.01B | 6.20B | 7.25B | 7.67B | 7.51B | 6.59B | 6.37B | 6.70B | 6.89B | 7.59B | 8.92B | 9.82B | 10.35B | 10.87B | 11.31B | 12.28B | 11.94B | 12.25B | 12.94B |
|
Preferred Shares
|
| | | | | | | | | | | | | | | | 0.33B | 0.33B | 0.33B | 0.33B | 0.33B | 0.33B | 0.33B | 0.48B | 0.33B | 0.33B | 0.48B | 0.48B | 0.48B | 0.48B | 0.48B | 0.48B | 0.48B | 0.48B | 1.12B | 1.12B | 1.12B | 1.12B | 1.12B | 1.12B | 1.12B | 1.12B | 1.12B | 1.12B | 1.12B | 1.12B | | | | | | | 2.54B | 2.54B | 2.54B |
|
Treasury Shares
|
0.10B | 0.10B | 0.10B | 0.06B | 0.07B | 0.06B | 0.06B | 0.03B | 0.03B | 0.03B | 0.03B | 0.02B | 0.03B | 0.03B | 0.03B | 0.02B | 0.04B | 0.03B | 0.03B | 0.02B | 0.04B | | | 0.05B | 0.05B | 0.00B | 0.00B | 0.01B | 0.00B | 0.00B | 0.00B | 0.00B | 0.01B | 0.01B | 0.01B | 0.01B | 0.00B | 0.00B | 0.00B | 0.00B | 0.01B | 0.01B | 0.01B | 0.01B | | 0.01B | 0.01B | 0.04B | | | | 0.04B | 0.04B | 0.04B | 0.04B |