|
Cash & Equivalents
|
1.00B | 1.14B | 0.50B | 0.27B | 0.68B | 0.33B | 1.43B | 0.38B | 0.49B | 0.30B | 0.12B | 0.14B | 0.18B | 0.70B | 0.24B | 1.95B | 0.12B | 0.28B | 0.22B | 0.22B | 0.23B | 0.20B | 0.20B | 0.23B | 0.25B | 0.31B | 0.22B | 0.22B | 0.27B | 0.30B | 0.28B | 0.36B | 0.25B | 0.26B | 0.28B | 0.25B | 0.94B | 1.01B |
|
Short-term Investments
|
0.08B | | 0.74B | 0.35B | 0.05B | 0.05B | 0.01B | 0.01B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.87B | 0.00B | 0.01B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.48B | 0.26B | 0.00B | 0.00B | 0.00B | 0.00B | 0.05B | 0.04B | 0.00B | 0.00B | 0.00B | 0.00B | 0.08B | 0.11B |
|
Cash & Current Investments
|
1.09B | 1.14B | 1.24B | 0.63B | 0.73B | 0.38B | 1.44B | 0.39B | 0.49B | 0.30B | 0.12B | 0.14B | 0.18B | 0.70B | 0.24B | 1.95B | 0.98B | 0.28B | 0.23B | 0.23B | 0.24B | 0.20B | 0.20B | 0.23B | 0.73B | 0.57B | 0.22B | 0.22B | 0.27B | 0.30B | 0.34B | 0.40B | 0.25B | 0.26B | 0.28B | 0.25B | 1.02B | 1.12B |
|
Receivables - Net
|
0.27B | | 0.35B | 0.33B | 0.34B | 0.37B | 0.33B | 0.38B | 0.44B | 0.45B | 0.41B | 0.42B | 0.44B | 0.46B | 0.44B | 0.39B | 0.41B | 0.44B | 0.38B | 0.40B | 0.43B | 0.41B | 0.38B | 0.37B | 0.34B | 0.37B | 0.32B | 0.33B | 0.33B | 0.36B | 0.31B | 0.32B | 0.32B | 0.33B | 0.30B | 0.30B | 0.33B | 0.34B |
|
Receivables - Other
|
0.00B | | 0.02B | 0.04B | 0.02B | 0.02B | 0.02B | 0.02B | 0.03B | 0.02B | 0.03B | 0.03B | 0.03B | 0.01B | 0.00B | 0.00B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.00B | 0.00B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B |
|
Receivables
|
0.27B | | 0.37B | 0.37B | 0.37B | 0.39B | 0.35B | 0.41B | 0.46B | 0.47B | 0.43B | 0.45B | 0.47B | 0.46B | 0.45B | 0.39B | 0.43B | 0.46B | 0.40B | 0.42B | 0.45B | 0.42B | 0.40B | 0.37B | 0.34B | 0.38B | 0.34B | 0.35B | 0.35B | 0.38B | 0.33B | 0.34B | 0.33B | 0.35B | 0.32B | 0.32B | 0.35B | 0.36B |
|
Prepaid Assets
|
0.12B | | 0.09B | 0.09B | 0.11B | 0.57B | 0.14B | 0.17B | 0.17B | 0.14B | 0.18B | 0.18B | 0.20B | 0.22B | 0.24B | 0.21B | 0.22B | 0.26B | 0.22B | 0.17B | 0.17B | 0.18B | 0.20B | 0.33B | 0.16B | 0.13B | 0.18B | 0.18B | 0.20B | 0.17B | 0.26B | 0.29B | 0.30B | 0.14B | 0.19B | 0.19B | 0.17B | 0.19B |
|
Current Assets
|
1.88B | | 1.70B | 1.17B | 1.13B | 0.90B | 1.93B | 0.96B | 1.11B | 0.90B | 0.71B | 0.74B | 0.82B | 1.38B | 0.93B | 2.55B | 1.61B | 0.98B | 0.83B | 0.80B | 0.84B | 0.79B | 0.78B | 2.62B | 2.50B | 2.57B | 0.72B | 0.74B | 0.80B | 0.83B | 0.91B | 1.01B | 0.87B | 0.73B | 0.77B | 0.74B | 1.52B | 1.64B |
|
Property, Plant & Equipment (Net)
|
3.02B | | 6.60B | 6.23B | 6.16B | 6.02B | 5.82B | 5.69B | 5.76B | 5.83B | 5.77B | 5.81B | 5.80B | 5.75B | 5.78B | 5.72B | 5.76B | 5.81B | 5.84B | 6.02B | 6.09B | 6.34B | 6.51B | 6.78B | 7.08B | 7.50B | 7.79B | 7.96B | 8.10B | 8.12B | 8.20B | 8.26B | 8.35B | 8.41B | 8.42B | 8.46B | 8.43B | 8.35B |
|
Long-Term Investments
|
0.76B | | 0.74B | 1.67B | 1.65B | 1.72B | 1.47B | 1.41B | 1.52B | 1.46B | 1.72B | 1.82B | 1.94B | 1.93B | 1.48B | 1.67B | 1.99B | 2.25B | | 2.45B | 2.40B | 2.16B | 2.01B | | | | | | | | | | | | | | | |
|
Goodwill
|
2.04B | 0.26B | 7.99B | 7.99B | 7.99B | 8.02B | 8.02B | 8.00B | 8.01B | 8.01B | 8.01B | 0.13B | 8.14B | 8.14B | 8.14B | 8.14B | 8.16B | 8.16B | 8.16B | 8.21B | 8.21B | 8.21B | 8.21B | 8.21B | 8.21B | 8.21B | 8.21B | 8.21B | 8.21B | 8.04B | 8.04B | 8.04B | 8.04B | 8.04B | 8.04B | 8.04B | 8.04B | 8.04B |
|
Intangibles
|
0.73B | | 13.02B | 13.02B | 13.02B | 13.02B | 13.02B | 13.02B | 13.02B | 13.02B | 13.02B | 13.02B | 13.02B | 13.02B | 13.02B | 13.02B | 13.07B | 13.07B | 13.07B | 13.22B | 13.22B | 13.22B | 13.22B | 13.22B | 13.22B | 13.22B | 13.22B | 13.22B | 13.22B | 13.22B | 13.22B | 13.22B | 13.22B | 13.21B | 13.21B | 13.21B | 11.60B | 11.60B |
|
Goodwill & Intangibles
|
2.77B | 0.26B | 21.01B | 21.01B | 21.01B | 21.04B | 21.04B | 21.02B | 21.03B | 21.03B | 21.03B | 13.15B | 21.16B | 21.16B | 21.16B | 21.16B | 21.23B | 21.23B | 21.23B | 21.42B | 21.42B | 21.42B | 21.42B | 21.42B | 21.42B | 21.43B | 21.43B | 21.43B | 21.42B | 21.26B | 21.26B | 21.26B | 21.26B | 21.25B | 21.25B | 21.25B | 19.64B | 19.64B |
|
Other Non-Current Assets
|
0.03B | | 0.05B | 0.07B | 0.05B | 0.06B | 0.12B | 0.12B | 0.10B | 0.08B | 0.08B | 0.09B | 0.10B | 0.09B | 0.11B | 0.11B | 0.09B | 0.09B | 0.09B | 0.09B | 0.08B | 0.08B | 0.13B | 0.15B | 0.26B | 0.26B | 0.22B | 0.27B | 0.27B | 0.20B | 0.16B | 0.16B | 0.09B | 0.09B | 0.10B | 0.10B | 0.12B | 0.12B |
|
Non-Current Assets
|
4.92B | | 34.77B | 34.85B | 34.31B | 33.91B | 33.35B | 32.96B | 32.84B | 32.71B | 32.85B | 33.04B | 32.96B | 32.73B | 32.47B | 32.26B | 32.29B | 32.40B | 32.34B | 32.73B | 32.59B | 32.43B | 32.36B | 30.50B | 30.78B | 31.10B | 31.27B | 31.37B | 31.41B | 31.09B | 31.04B | 31.01B | 30.97B | 30.97B | 30.92B | 30.88B | 29.21B | 29.06B |
|
Assets
|
6.80B | | 36.47B | 36.02B | 35.43B | 34.81B | 35.28B | 33.91B | 33.96B | 33.61B | 33.56B | 33.78B | 33.77B | 34.11B | 33.40B | 34.81B | 33.90B | 33.38B | 33.17B | 33.53B | 33.43B | 33.22B | 33.14B | 33.12B | 33.28B | 33.66B | 31.99B | 32.11B | 32.21B | 31.92B | 31.95B | 32.02B | 31.83B | 31.70B | 31.68B | 31.62B | 30.73B | 30.70B |
|
Accounts Payables
|
0.45B | | 0.71B | 0.68B | 0.69B | 0.80B | 0.73B | 0.80B | 0.88B | 0.86B | 0.84B | 0.91B | 0.88B | 0.80B | 0.86B | 0.83B | 0.84B | 0.80B | 0.88B | 0.93B | 0.89B | 1.02B | 1.00B | 1.04B | 1.08B | 1.21B | 1.08B | 0.98B | 1.00B | 0.94B | 0.96B | 0.97B | 1.02B | 0.97B | 0.94B | 0.93B | 0.78B | 0.82B |
|
Notes Payables
|
0.01B | | 0.01B | 0.01B | 0.03B | 0.03B | 0.07B | 0.07B | 0.07B | 0.10B | | | | | | | | | | | | | | | | | | | | | | | 0.09B | 0.09B | 0.09B | 0.09B | 0.08B | 0.09B |
|
Payables
|
0.47B | | 0.71B | 0.70B | 0.72B | 0.83B | 0.79B | 0.87B | 0.96B | 0.96B | 0.84B | 0.91B | 0.88B | 0.80B | 0.86B | 0.83B | 0.84B | 0.80B | 0.88B | 0.93B | 0.89B | 1.02B | 1.00B | 1.04B | 1.08B | 1.21B | 1.08B | 0.98B | 1.00B | 0.94B | 0.96B | 0.97B | 1.11B | 1.06B | 1.03B | 1.01B | 0.86B | 0.91B |
|
Accumulated Expenses
|
0.34B | | 0.58B | 0.43B | 0.32B | 0.40B | 0.30B | 0.40B | 0.32B | 0.39B | 0.27B | 0.34B | 0.28B | 0.39B | 0.25B | 0.38B | 0.22B | 0.25B | 0.23B | 0.25B | 0.24B | 0.24B | 0.21B | 0.25B | 0.22B | 0.25B | 0.24B | 0.28B | 0.29B | 0.27B | 0.30B | 0.37B | 0.29B | 0.41B | 0.29B | 0.40B | 0.34B | 0.41B |
|
Other Accumulated Expenses
|
0.17B | | 0.35B | 0.36B | 0.41B | 0.41B | 0.32B | 0.32B | 0.33B | 0.31B | 0.32B | 0.33B | 0.32B | 0.38B | 0.35B | 0.39B | 0.42B | 0.55B | 0.55B | 0.36B | 0.39B | 0.33B | 0.37B | 0.32B | 0.35B | 0.28B | 0.34B | 0.41B | 0.47B | 0.47B | 0.41B | 0.32B | 0.29B | 0.43B | 0.53B | 0.57B | 0.43B | 0.41B |
|
Short term Debt
|
0.56B | | 0.93B | 1.78B | 1.57B | 0.51B | 1.04B | 1.04B | 0.53B | 0.16B | 0.12B | 0.66B | 0.16B | 0.17B | 0.18B | 1.86B | 0.23B | 1.25B | 1.26B | 1.30B | 1.89B | 0.92B | 0.97B | 2.69B | 2.06B | 2.08B | 0.37B | 1.11B | 1.12B | 0.36B | 0.34B | 0.32B | 0.27B | 0.19B | 0.15B | 0.07B | 0.10B | 0.06B |
|
Current Leases
|
0.02B | | 0.02B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.00B | 0.01B | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Taxes
|
0.03B | | 0.13B | 0.02B | 0.03B | 0.01B | 0.01B | 0.02B | 0.02B | 0.03B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.02B | | | | | | | | | | | | | | | | | |
|
Current Deferred Revenue
|
0.06B | | 0.09B | 0.10B | 0.10B | 0.12B | 0.13B | 0.14B | 0.17B | 0.19B | 0.20B | 0.20B | 0.16B | 0.12B | 0.18B | 0.16B | 0.17B | 0.11B | 0.15B | 0.13B | 0.11B | 0.09B | 0.11B | 0.09B | 0.09B | 0.08B | 0.10B | 0.09B | 0.09B | 0.09B | 0.09B | 0.08B | 0.09B | 0.07B | 0.10B | 0.10B | 0.15B | 0.15B |
|
Total Current Liabilities
|
2.19B | | 3.70B | 3.65B | 3.48B | 2.52B | 2.76B | 2.96B | 2.48B | 2.02B | 1.80B | 2.52B | 1.88B | 1.98B | 1.88B | 3.69B | 1.96B | 3.10B | 3.19B | 3.10B | 3.67B | 2.74B | 2.78B | 4.52B | 3.97B | 4.04B | 2.25B | 3.01B | 3.13B | 2.31B | 2.24B | 2.19B | 2.13B | 2.25B | 2.15B | 2.24B | 1.98B | 2.05B |
|
Capital Leases
|
0.03B | | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.02B | 0.02B | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Debt
|
2.04B | | 17.51B | 16.56B | 15.85B | 15.86B | 15.81B | 15.84B | 15.36B | 22.65B | | | 23.90B | 24.25B | 24.27B | 24.33B | 25.48B | 25.48B | 25.43B | 25.69B | 24.88B | 25.63B | 25.47B | 23.68B | 24.29B | 24.51B | 24.62B | 24.00B | 24.00B | 24.72B | 24.72B | 24.89B | 24.78B | 24.87B | 25.15B | 25.21B | 26.14B | 26.15B |
|
Pension
|
0.10B | | 0.08B | 0.09B | 0.09B | 0.10B | 0.10B | 0.10B | 0.08B | 0.10B | | | | 0.06B | | | | 0.03B | | | | | | | | | | | | | | | | | | | | |
|
Preferred Stock Liabilities
|
| | 0.07B | 0.37B | 0.39B | 0.23B | 0.23B | 0.17B | 0.18B | 0.13B | 0.19B | 0.17B | 0.22B | 0.11B | 0.07B | 0.02B | 0.02B | 0.03B | 0.00B | | | | | | | | | | | | | | | | | | | |
|
Minority Interest
|
-0.00B | | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | -0.06B | -0.05B | -0.05B | -0.05B | -0.05B | -0.05B | -0.04B | -0.03B | -0.03B | -0.03B | -0.02B | -0.02B | -0.01B | -0.00B | 0.00B | 0.00B | 0.01B | 0.02B | -0.00B | 0.00B | 0.02B |
|
Non-Current Deferred Tax Liability
|
0.70B | | 9.30B | 7.34B | 7.19B | 4.77B | 4.73B | 4.72B | 4.81B | 4.72B | 4.72B | 4.77B | 4.80B | 6.03B | 4.81B | 4.83B | 4.85B | 5.78B | 5.04B | 5.11B | 5.11B | 5.88B | 5.03B | 4.99B | 4.96B | 5.96B | 5.02B | 4.97B | 4.89B | 5.69B | 4.94B | 4.84B | 4.84B | 5.48B | 4.33B | 4.20B | 4.28B | 5.49B |
|
Operating Leases
|
| | | | | | | | | | 0.25B | 0.28B | 0.27B | 0.27B | | | | 0.26B | | | 0.24B | 0.24B | 0.24B | 0.24B | 0.25B | 0.26B | 0.28B | 0.28B | 0.27B | 0.26B | 0.25B | 0.25B | 0.24B | 0.26B | 0.26B | 0.26B | 0.26B | 0.29B |
|
Other Non-Current Liabilities
|
0.17B | | 0.11B | 0.16B | 0.14B | 0.19B | 0.13B | 0.14B | 0.17B | 0.17B | 0.23B | 0.29B | 0.38B | 0.26B | 0.29B | 0.31B | 0.37B | 0.52B | 0.47B | 0.58B | 0.52B | 0.28B | 0.16B | 0.16B | 0.16B | 0.27B | 0.29B | 0.23B | 0.24B | 0.22B | 0.23B | 0.24B | 0.27B | 0.32B | 0.31B | 0.33B | 0.31B | 0.32B |
|
Total Non-Current Liabilities
|
11.55B | | 34.26B | 32.23B | 31.83B | 28.89B | 29.52B | 29.74B | 29.94B | 29.63B | 30.13B | 30.78B | 31.09B | 31.46B | 31.45B | 33.33B | 32.77B | 34.03B | 34.08B | 34.30B | 34.05B | 33.81B | 33.62B | 33.44B | 33.46B | 33.89B | 32.18B | 32.26B | 32.29B | 32.14B | 32.15B | 32.17B | 31.99B | 31.84B | 31.90B | 31.91B | 32.66B | 32.68B |
|
Total Liabilities
|
11.71B | 4.75B | 34.38B | 32.39B | 31.97B | 29.08B | 29.65B | 29.88B | 30.11B | 29.80B | 30.36B | 31.07B | 31.47B | 31.72B | 31.74B | 33.64B | 33.14B | 34.55B | 34.55B | 34.88B | 34.57B | 34.09B | 33.77B | 33.59B | 33.62B | 34.17B | 32.47B | 32.49B | 32.53B | 32.36B | 32.38B | 32.41B | 32.26B | 32.16B | 32.21B | 32.24B | 32.97B | 33.00B |
|
Total Debt
|
2.60B | | 18.43B | 18.34B | 17.43B | 16.37B | 16.85B | 16.88B | 15.89B | 22.81B | 0.12B | 0.66B | 24.06B | 24.42B | 24.45B | 26.19B | 25.70B | 26.72B | 26.69B | 26.99B | 26.77B | 26.55B | 26.44B | 26.37B | 26.35B | 26.59B | 25.00B | 25.12B | 25.12B | 25.07B | 25.06B | 25.21B | 25.05B | 25.06B | 25.30B | 25.29B | 26.24B | 26.21B |
|
Common Equity
|
2.11B | -4.75B | 2.03B | 3.26B | 3.07B | 5.50B | 5.40B | 3.87B | 3.67B | 3.68B | 3.01B | 2.53B | 2.09B | 2.28B | 1.59B | 1.16B | 0.75B | -1.20B | -1.39B | -1.35B | -1.13B | -0.87B | -0.63B | -0.47B | -0.34B | -0.50B | -0.50B | -0.40B | -0.32B | -0.43B | -0.44B | -0.40B | -0.42B | -0.47B | -0.54B | -0.63B | -2.24B | -2.31B |
|
Shareholder's Equity
|
2.11B | -4.75B | 2.03B | 3.26B | 3.07B | 5.50B | 5.40B | 3.87B | 3.67B | 3.68B | 3.01B | 2.53B | 2.09B | 2.28B | 1.59B | 1.16B | 0.75B | -1.20B | -1.39B | -1.35B | -1.13B | -0.87B | -0.63B | -0.47B | -0.34B | -0.50B | -0.50B | -0.40B | -0.32B | -0.43B | -0.44B | -0.40B | -0.42B | -0.47B | -0.54B | -0.63B | -2.24B | -2.31B |
|
Liabilities and Shareholders Equity
|
6.80B | | 36.47B | 36.02B | 35.43B | 34.81B | 35.28B | 33.91B | 33.96B | 33.61B | 33.56B | 33.78B | 33.77B | 34.11B | 33.40B | 34.81B | 33.90B | 33.38B | 33.17B | 33.53B | 33.43B | 33.22B | 33.14B | 33.12B | 33.28B | 33.66B | 31.99B | 32.11B | 32.21B | 31.92B | 31.95B | 32.02B | 31.83B | 31.70B | 31.68B | 31.62B | 30.73B | 30.70B |
|
Treasury Shares
|
0.08B | 0.00B | 0.19B | 0.22B | 0.22B | 0.17B | 0.17B | 0.12B | 0.10B | 0.08B | 0.08B | 0.05B | 0.07B | 0.01B | 0.01B | 0.01B | 0.01B | 0.00B | 0.01B | 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 |
|
Retained Earnings
|
-4.06B | | -0.98B | -1.22B | -1.40B | 0.84B | 0.71B | -0.01B | 0.04B | 0.25B | 0.23B | 0.31B | 0.39B | 0.39B | 0.39B | 0.50B | 0.50B | -0.99B | -1.19B | -1.32B | -1.10B | -0.85B | -0.65B | -0.55B | -0.46B | -0.65B | -0.63B | -0.55B | -0.48B | -0.60B | -0.62B | -0.61B | -0.65B | -0.70B | -0.78B | -0.88B | -2.50B | -2.57B |