|
Cash & Equivalents
|
0.03B | 0.03B | 0.03B | 0.02B | 0.03B | 0.04B | 0.03B | 0.03B | 0.04B | 0.40B | 0.46B | 0.03B | 0.03B | 0.03B | 0.04B | 0.04B | 0.03B | 0.05B | 0.04B | 0.05B | 0.04B | 0.04B | 0.03B | 0.04B | 0.03B | 0.07B | 0.44B | 0.43B | 0.61B | 0.05B | 0.04B | 0.04B | 0.03B | 0.03B | 0.03B | 0.03B | 0.19B | 0.45B | 0.12B | 0.27B | 0.62B | 0.40B | 0.53B | 0.94B | 0.26B | 0.45B | 0.33B | 0.56B | 0.64B | 0.35B | 0.43B | 0.46B | 1.18B |
|
Short-term Investments
|
| | | | | 0.09B | | | | 0.13B | | | | | | | | | | | | | | | | | 0.03B | 0.04B | 0.06B | 0.04B | 0.12B | 0.06B | 0.02B | 0.04B | 0.03B | 0.01B | 0.00B | 0.00B | | | | | | | | | | | | | | | |
|
Cash & Current Investments
|
0.03B | 0.03B | 0.03B | 0.02B | 0.03B | 0.13B | 0.03B | 0.03B | 0.04B | 0.53B | 0.46B | 0.03B | 0.03B | 0.03B | 0.04B | 0.04B | 0.03B | 0.05B | 0.04B | 0.05B | 0.04B | 0.04B | 0.03B | 0.04B | 0.03B | 0.07B | 0.47B | 0.47B | 0.67B | 0.08B | 0.16B | 0.11B | 0.05B | 0.06B | 0.06B | 0.03B | 0.20B | 0.46B | 0.12B | 0.27B | 0.62B | 0.40B | 0.53B | 0.94B | 0.26B | 0.45B | 0.33B | 0.56B | 0.64B | 0.35B | 0.43B | 0.46B | 1.18B |
|
Receivables - Net
|
| 3.56B | | | 3.56B | 3.64B | 3.70B | 3.73B | 3.52B | 2.62B | 1.82B | 2.69B | 1.84B | 1.78B | 1.55B | 2.01B | 1.95B | 2.28B | 2.22B | 2.09B | 2.29B | 3.71B | 3.67B | 3.76B | 3.48B | 2.73B | 3.84B | 3.72B | 3.08B | 3.61B | 2.67B | 1.92B | 2.58B | 2.82B | 3.58B | 4.81B | 4.18B | 5.13B | 9.62B | 8.11B | 6.92B | 7.22B | 6.91B | 5.93B | 8.28B | 7.54B | 8.28B | 8.45B | 7.74B | 7.34B | 8.34B | 8.22B | 7.84B |
|
Receivables - Other
|
| 0.23B | | | 0.31B | 0.13B | 0.16B | 0.46B | 0.27B | 0.49B | 0.47B | 0.74B | 0.54B | 0.41B | 0.47B | 0.49B | 0.61B | 0.79B | 0.87B | 0.80B | 0.88B | 2.58B | 2.78B | 2.72B | 2.91B | 2.28B | 2.69B | 2.56B | 2.63B | 3.38B | 1.80B | 1.59B | 1.88B | 2.32B | 3.14B | 3.18B | 3.29B | 4.03B | 5.50B | 5.28B | 4.20B | 4.14B | 4.14B | 3.61B | 4.45B | 4.00B | 4.35B | 4.25B | 4.04B | 3.92B | 3.90B | 3.79B | 3.83B |
|
Receivables
|
| 3.79B | | | 3.87B | 3.77B | 3.86B | 4.19B | 3.80B | 3.10B | 2.28B | 3.42B | 2.38B | 2.19B | 2.02B | 2.51B | 2.56B | 3.07B | 3.09B | 2.89B | 3.16B | 6.29B | 6.46B | 6.48B | 6.39B | 5.01B | 6.53B | 6.29B | 5.70B | 7.00B | 4.46B | 3.51B | 4.45B | 5.13B | 6.72B | 7.98B | 7.47B | 9.16B | 15.12B | 13.39B | 11.11B | 11.36B | 11.05B | 9.53B | 12.73B | 11.53B | 12.63B | 12.70B | 11.78B | 11.26B | 12.24B | 12.01B | 11.67B |
|
Inventory
|
| 1.21B | | | 1.20B | 1.06B | 0.91B | 1.10B | 1.31B | 0.89B | 0.93B | 0.94B | 0.84B | 0.92B | 0.88B | 1.08B | 1.26B | 1.34B | 1.22B | 0.94B | 0.88B | 0.71B | 0.62B | 0.64B | 0.82B | 0.64B | 0.50B | 0.56B | 0.82B | 0.60B | 0.18B | 0.66B | 0.68B | 0.65B | 0.48B | 0.68B | 0.68B | 0.78B | 0.53B | 0.53B | 0.60B | 0.73B | 0.46B | 0.37B | 0.62B | 0.55B | 0.45B | 0.50B | 0.44B | 0.26B | 0.34B | 0.15B | 0.18B |
|
Prepaid Assets
|
| 0.35B | | | 0.35B | 0.22B | 0.28B | 0.32B | 0.29B | 0.27B | 0.25B | 0.29B | 0.26B | 0.24B | 0.32B | 0.47B | 0.54B | 0.60B | 0.74B | 0.46B | 0.81B | 0.22B | 0.30B | 0.36B | 0.32B | 0.37B | 0.28B | 0.43B | 0.28B | 0.31B | 0.53B | 0.48B | 0.52B | 0.41B | 0.48B | 1.07B | 0.23B | 0.20B | 0.32B | 0.28B | 0.25B | 0.32B | 0.17B | 0.14B | 0.20B | 0.15B | 0.18B | 0.11B | 0.13B | 0.07B | 0.14B | 0.10B | 0.15B |
|
Current Assets
|
| 5.15B | | | 5.15B | 4.96B | 4.93B | 5.17B | 5.16B | 4.18B | 3.46B | 3.95B | 2.96B | 2.97B | 2.78B | 3.60B | 3.78B | 4.28B | 4.21B | 3.53B | 4.02B | 4.00B | 3.96B | 3.85B | 4.13B | 3.54B | 4.25B | 4.29B | 4.68B | 4.61B | 3.07B | 3.16B | 3.41B | 3.67B | 4.43B | 5.68B | 4.88B | 6.14B | 8.10B | 6.66B | 5.58B | 5.36B | 5.12B | 4.66B | 5.33B | 4.92B | 5.00B | 5.38B | 5.16B | 4.78B | 4.73B | 4.66B | 5.58B |
|
Property, Plant & Equipment (Net)
|
| 9.66B | | | 10.63B | 10.84B | 11.17B | 11.63B | 11.99B | 12.29B | 12.50B | 13.05B | 13.37B | 13.49B | 13.69B | 13.62B | 13.83B | 13.89B | 14.08B | 14.34B | 14.29B | 14.11B | 14.13B | 14.27B | 14.69B | 14.80B | 14.90B | 15.15B | 15.27B | 15.37B | 14.41B | 14.61B | 14.63B | 14.62B | 14.59B | 13.46B | 13.09B | 14.91B | 14.87B | 14.68B | 14.57B | 15.25B | 15.20B | 15.22B | 15.59B | 15.78B | 15.67B | 15.62B | 15.65B | 13.45B | 16.06B | 14.18B | 14.14B |
|
Long-Term Investments
|
| 0.34B | | | 0.47B | 0.48B | 0.51B | 0.55B | 0.58B | 1.74B | 1.78B | 1.84B | 1.95B | 2.03B | 2.10B | 2.16B | 2.22B | 2.34B | 2.47B | 2.63B | 2.67B | 2.76B | 2.88B | 3.12B | 2.54B | 2.70B | 3.26B | 3.38B | 3.48B | 3.68B | 3.71B | 3.78B | 3.74B | 3.76B | 3.78B | 3.75B | 3.71B | 3.81B | 3.81B | 3.77B | 3.68B | 3.08B | 3.07B | 3.06B | 2.83B | 2.82B | 2.88B | 2.86B | 2.85B | 2.81B | 2.75B | 2.71B | 2.87B |
|
Goodwill
|
| 2.54B | | | 2.52B | 2.50B | 2.48B | 2.50B | 2.48B | 2.46B | 2.44B | 2.44B | 2.42B | 2.40B | 2.40B | 2.40B | 2.35B | 2.34B | 2.60B | 2.60B | 2.60B | 2.57B | 2.54B | 2.54B | 2.54B | 2.52B | 2.53B | 2.54B | 2.53B | 2.54B | | | | | | | | | | | | | | | | | | | | | | | |
|
Intangibles
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.81B | | | | 1.96B | 1.90B | 1.84B | 1.78B | 2.15B | 2.07B | 2.00B | 1.97B | 1.88B | 1.81B | 1.74B | 1.67B | 1.68B | 1.68B | 1.64B | 1.57B |
|
Goodwill & Intangibles
|
| 2.54B | | | 2.52B | 2.50B | 2.48B | 2.50B | 2.48B | 2.46B | 2.44B | 2.44B | 2.42B | 2.40B | 2.40B | 2.40B | 2.35B | 2.34B | 2.60B | 2.60B | 2.60B | 2.57B | 2.54B | 2.54B | 2.54B | 2.52B | 2.53B | 2.54B | 2.53B | 2.54B | | | | 0.81B | | | | 1.96B | 1.90B | 1.84B | 1.78B | 2.15B | 2.07B | 2.00B | 1.97B | 1.88B | 1.81B | 1.74B | 1.67B | 1.68B | 1.68B | 1.64B | 1.57B |
|
Long-Term Deferred Tax
|
| | | | | 1.07B | | | | 1.71B | 1.85B | 1.85B | 1.85B | 1.83B | 1.91B | 1.89B | 1.89B | 1.88B | 2.22B | 2.21B | 2.21B | 1.39B | 1.37B | 1.38B | 1.35B | 1.30B | 1.25B | 1.26B | 1.30B | 1.28B | 1.46B | 1.44B | 1.44B | 1.44B | 1.41B | 1.41B | 1.42B | 1.36B | 1.34B | 1.33B | 1.32B | 1.31B | 1.28B | 1.26B | 1.26B | 1.24B | 1.23B | 1.22B | 1.21B | 1.22B | 1.20B | 1.18B | 1.16B |
|
Other Non-Current Assets
|
| 0.59B | | | 0.54B | 0.54B | 1.58B | 1.56B | 1.54B | 0.43B | 0.46B | 0.49B | 0.46B | 0.38B | 0.33B | 0.32B | 0.31B | 0.29B | 0.92B | 0.92B | 0.91B | 0.90B | 0.89B | 0.90B | 0.95B | 0.91B | 0.89B | 0.88B | 0.89B | 0.86B | 1.05B | 0.99B | 1.00B | 0.16B | 1.02B | 1.05B | 1.03B | 0.25B | 0.29B | 0.27B | 0.26B | 0.46B | 0.43B | 0.39B | 0.42B | 0.41B | 0.42B | 0.27B | 0.27B | 2.35B | 0.24B | 2.48B | 2.48B |
|
Non-Current Assets
|
| 14.11B | | | -5.15B | 16.46B | 16.87B | 17.42B | 17.77B | 18.01B | 20.14B | 20.81B | 21.13B | 19.33B | 21.44B | 21.47B | 21.64B | 21.83B | 23.29B | 23.70B | 23.69B | 22.75B | 22.85B | 23.24B | 23.16B | 23.29B | 24.40B | 24.74B | 25.01B | 25.36B | 22.09B | 22.33B | 22.29B | 22.28B | 22.32B | 21.13B | 20.75B | 23.84B | 23.89B | 23.56B | 23.21B | 23.85B | 23.61B | 23.51B | 23.66B | 23.68B | 23.59B | 23.29B | 23.20B | 22.98B | 23.52B | 23.64B | 23.68B |
|
Assets
|
| 19.26B | | | | 21.41B | 21.81B | 22.59B | 22.93B | 23.92B | 23.60B | 24.75B | 24.09B | 24.14B | 24.23B | 25.07B | 25.41B | 26.10B | 27.51B | 27.23B | 27.71B | 26.75B | 26.81B | 27.09B | 27.29B | 26.83B | 28.65B | 29.03B | 29.69B | 29.97B | 25.17B | 25.49B | 25.69B | 25.95B | 26.75B | 26.81B | 25.63B | 29.98B | 31.99B | 30.23B | 28.79B | 29.21B | 28.74B | 28.17B | 29.00B | 28.60B | 28.59B | 28.67B | 28.36B | 27.76B | 28.25B | 28.30B | 29.25B |
|
Accounts Payables
|
| 3.82B | | | 4.05B | 3.98B | 4.33B | 4.30B | 4.17B | 2.99B | 2.49B | 3.12B | 2.37B | 2.04B | 1.98B | 2.33B | 2.28B | 2.59B | 2.48B | 2.35B | 2.71B | 3.32B | 3.57B | 3.56B | 3.61B | 2.71B | 3.45B | 3.05B | 3.03B | 3.69B | 2.25B | 2.14B | 2.08B | 2.42B | 3.40B | 4.11B | 3.88B | 4.81B | 6.87B | 5.42B | 4.00B | 4.04B | 4.01B | 3.30B | 4.15B | 3.85B | 3.99B | 4.02B | 3.67B | 3.65B | 3.73B | 3.36B | 3.58B |
|
Notes Payables
|
| | | | 0.32B | 1.11B | | | | 0.73B | | 0.51B | 0.68B | 0.70B | 0.14B | 0.55B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Payables
|
| 3.82B | | | 4.37B | 5.09B | 4.33B | 4.30B | 4.17B | 3.72B | 2.49B | 3.63B | 3.04B | 2.74B | 2.12B | 2.89B | 2.28B | 2.59B | 2.48B | 2.35B | 2.71B | 3.32B | 3.57B | 3.56B | 3.61B | 2.71B | 3.45B | 3.05B | 3.03B | 3.69B | 2.25B | 2.14B | 2.08B | 2.42B | 3.40B | 4.11B | 3.88B | 4.81B | 6.87B | 5.42B | 4.00B | 4.04B | 4.01B | 3.30B | 4.15B | 3.85B | 3.99B | 4.02B | 3.67B | 3.65B | 3.73B | 3.36B | 3.58B |
|
Other Accumulated Expenses
|
| 0.28B | | | 0.34B | 0.32B | 0.34B | 0.36B | 0.42B | 0.48B | 0.49B | 0.44B | 0.43B | 0.37B | 0.37B | 0.40B | 0.41B | 0.36B | 0.34B | 0.29B | 0.39B | 0.47B | 0.26B | 0.62B | 0.61B | 0.69B | 0.58B | 0.78B | 0.76B | 0.83B | 0.75B | 0.77B | 0.93B | 1.00B | 1.03B | 0.59B | 0.71B | 0.60B | 0.80B | 0.82B | 0.88B | 0.69B | 0.65B | 0.65B | 0.75B | 0.71B | 0.60B | 0.62B | 0.69B | 0.52B | 0.48B | 0.50B | 0.48B |
|
Short term Debt
|
| 1.09B | | | 0.62B | 1.11B | 0.88B | 0.76B | 0.98B | 1.29B | 0.55B | 0.92B | 0.68B | 1.00B | 0.71B | 1.30B | 1.38B | 1.72B | 1.34B | 1.11B | 0.92B | 0.74B | 0.77B | 0.94B | 0.43B | 0.07B | 0.15B | 0.47B | 1.08B | 0.50B | 0.36B | 0.73B | 0.79B | 0.83B | 0.25B | 1.46B | 0.81B | 0.82B | 0.90B | 0.63B | 0.46B | 1.16B | 0.71B | 0.71B | 0.71B | 0.45B | 0.55B | 0.77B | 0.77B | 0.41B | 0.48B | 0.47B | 1.01B |
|
Total Current Liabilities
|
| 5.18B | | | 5.01B | 5.41B | 5.56B | 5.42B | 5.57B | 4.76B | 3.53B | 4.47B | 3.48B | 3.41B | 3.07B | 4.03B | 4.08B | 4.67B | 4.16B | 3.76B | 4.02B | 4.53B | 4.60B | 5.12B | 4.66B | 3.46B | 4.18B | 4.30B | 4.87B | 5.02B | 3.36B | 3.63B | 3.81B | 4.25B | 4.68B | 6.16B | 5.40B | 6.23B | 8.57B | 6.88B | 5.33B | 5.89B | 5.37B | 4.65B | 5.61B | 5.00B | 5.15B | 5.40B | 5.13B | 4.92B | 4.68B | 4.65B | 5.36B |
|
Non-Current Debt
|
| 6.01B | | | 6.71B | 6.71B | 6.71B | 7.41B | 7.61B | 8.70B | 8.76B | 8.76B | 9.76B | 9.70B | 9.13B | 9.13B | 9.13B | 9.87B | 9.88B | 9.88B | 9.88B | 8.93B | 8.94B | 8.94B | 8.94B | 8.94B | 8.94B | 8.95B | 8.94B | 8.94B | 8.94B | 9.07B | 9.07B | 9.07B | 9.07B | 8.33B | 8.33B | 8.33B | 7.93B | 7.93B | 7.93B | 7.24B | 7.24B | 7.24B | 7.24B | 7.24B | 7.24B | 7.14B | 7.14B | 7.14B | 8.13B | 8.13B | 8.37B |
|
Minority Interest
|
6.75B | 6.97B | | | 7.21B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Liabilities from Discontinued Operations
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.58B | | 0.60B | 0.60B |
|
Operating Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | 0.49B | 0.47B | 0.45B | 0.48B | 0.37B | 0.36B | 0.34B | 0.40B | 0.30B | 0.29B | 0.33B | 0.42B | 0.33B | 0.32B | 0.30B | 0.38B | 0.31B | 0.30B | 0.28B | 0.34B | 0.26B | 0.28B | 0.27B | 0.19B | 0.30B | 0.19B | 0.19B |
|
Other Non-Current Liabilities
|
| 0.59B | | | 0.55B | 0.53B | 0.55B | 0.55B | 0.53B | 0.55B | 0.59B | 0.57B | 0.55B | 0.57B | 0.71B | 0.68B | 0.72B | 0.61B | 0.64B | 0.71B | 0.70B | 0.68B | 0.74B | 0.79B | 0.78B | 0.91B | 0.88B | 0.84B | 0.87B | 0.89B | 0.83B | 0.85B | 0.87B | 0.81B | 0.93B | 0.91B | 0.79B | 0.83B | 0.90B | 0.99B | 1.09B | 1.08B | 1.01B | 1.06B | 1.00B | 1.04B | 1.00B | 0.98B | 1.01B | 0.54B | 1.00B | 0.54B | 0.52B |
|
Total Non-Current Liabilities
|
| 7.11B | | | 8.07B | 7.76B | 7.88B | 8.49B | 8.67B | 9.79B | 9.92B | 10.27B | 11.08B | 11.50B | 10.45B | 10.76B | 10.96B | 10.73B | 10.52B | 10.75B | 11.19B | 9.86B | 9.79B | 9.75B | 9.92B | 10.05B | 10.44B | 10.39B | 10.39B | 10.46B | 10.62B | 10.60B | 10.59B | 10.51B | 10.57B | 9.59B | 9.50B | 9.57B | 9.22B | 9.29B | 9.38B | 8.68B | 8.61B | 8.65B | 8.58B | 8.62B | 8.57B | 8.47B | 8.49B | 8.52B | 9.51B | 9.53B | 9.75B |
|
Total Debt
|
| 7.10B | | | 7.33B | 7.82B | 7.59B | 8.17B | 8.59B | 9.99B | 9.31B | 9.67B | 10.44B | 10.70B | 9.84B | 10.43B | 10.51B | 11.59B | 11.22B | 10.99B | 10.80B | 9.67B | 9.71B | 9.88B | 9.37B | 9.01B | 9.09B | 9.41B | 10.02B | 9.44B | 9.30B | 9.80B | 9.86B | 9.90B | 9.33B | 9.78B | 9.13B | 9.15B | 8.83B | 8.56B | 8.39B | 8.40B | 7.95B | 7.95B | 7.95B | 7.69B | 7.80B | 7.90B | 7.91B | 7.55B | 8.61B | 8.61B | 9.38B |
|
Common Equity
|
| 6.97B | 7.31B | 7.45B | 7.21B | 8.28B | 8.37B | 8.68B | 8.69B | 9.38B | 10.15B | 10.01B | 9.53B | 9.23B | 10.71B | 10.29B | 10.37B | 10.71B | 12.83B | 12.73B | 12.51B | 12.36B | 12.42B | 12.21B | 12.71B | 13.32B | 14.02B | 14.34B | 14.42B | 14.48B | 11.19B | 11.25B | 11.30B | 11.19B | 11.50B | 11.06B | 10.72B | 14.18B | 14.20B | 14.06B | 14.07B | 14.64B | 14.76B | 14.87B | 14.81B | 14.97B | 14.88B | 14.80B | 14.74B | 14.32B | 14.06B | 14.12B | 14.15B |
|
Shareholder's Equity
|
| 6.97B | 7.31B | 7.45B | 7.21B | 8.28B | 8.37B | 8.68B | 8.69B | 9.38B | 10.15B | 10.01B | 9.53B | 9.23B | 10.71B | 10.29B | 10.37B | 10.71B | 12.83B | 12.73B | 12.51B | 12.36B | 12.42B | 12.21B | 12.71B | 13.32B | 14.02B | 14.34B | 14.42B | 14.48B | 11.19B | 11.25B | 11.30B | 11.19B | 11.50B | 11.06B | 10.72B | 14.18B | 14.20B | 14.06B | 14.07B | 14.64B | 14.76B | 14.87B | 14.81B | 14.97B | 14.88B | 14.80B | 14.74B | 14.32B | 14.06B | 14.12B | 14.15B |
|
Liabilities and Shareholders Equity
|
| 19.26B | | | | 21.41B | 21.81B | 22.59B | 22.93B | 23.92B | 23.60B | 24.75B | 24.09B | 24.14B | 24.23B | 25.07B | 25.41B | 26.10B | 27.51B | 27.23B | 27.71B | 26.75B | 26.81B | 27.09B | 27.29B | 26.83B | 28.65B | 29.03B | 29.69B | 29.97B | 25.17B | 25.49B | 25.69B | 25.95B | 26.75B | 26.81B | 25.63B | 29.98B | 31.99B | 30.23B | 28.79B | 29.21B | 28.74B | 28.17B | 29.00B | 28.60B | 28.59B | 28.67B | 28.36B | 27.76B | 28.25B | 28.30B | 29.25B |
|
Treasury Shares
|
| 0.01B | | | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | | | | 0.01B | | | | 0.01B | | | | 0.01B | | | | 0.01B | | | | 0.01B | | | | 0.01B | | | | 0.01B | | | | 0.01B | | | | 0.01B | | | |