|
Cash & Equivalents
|
0.13B | 0.16B | 0.17B | 0.16B | 0.16B | 0.15B | 0.15B | 0.16B | 0.16B | 0.15B | 0.17B | 0.16B | 0.16B | 0.17B | 0.19B | 0.18B | 0.11B | 0.10B | | | | | | 0.11B | | | | 0.22B | | | | 0.23B | 0.21B | 0.16B | 0.26B | 0.28B | 0.20B | 0.16B | 0.12B | 0.07B | 0.16B | 0.09B | 0.05B | 0.23B | 0.37B | 0.11B | 0.09B | 0.08B | 0.12B | 0.11B | 0.29B | 0.20B | 0.29B | 0.24B | 0.37B | 0.22B | 0.29B | 0.18B | 0.14B | 0.10B | 0.17B | 0.10B | 0.15B | 0.15B | 0.21B | 0.14B | 0.18B |
|
Short-term Investments
|
1.29B | 13.69B | 14.20B | 14.06B | 14.60B | 14.98B | 15.17B | 14.34B | 14.55B | 14.72B | 15.12B | 14.91B | 15.04B | 15.32B | 2.39B | 1.99B | 2.32B | 1.56B | 1.15B | 1.27B | 1.87B | 3.12B | 2.67B | 2.15B | 2.27B | 1.67B | 2.13B | 2.17B | 3.83B | 5.17B | 5.88B | 3.57B | 3.79B | 3.86B | 4.31B | 4.20B | 3.78B | 3.90B | 3.90B | 3.66B | 4.11B | 4.27B | 4.29B | 4.35B | 3.54B | 4.70B | 4.78B | 5.50B | 6.07B | 6.20B | 6.15B | 6.70B | 6.34B | 4.61B | 4.24B | 4.03B | 3.87B | 3.69B | 3.48B | 3.83B | 4.08B | 4.13B | 4.23B | 4.30B | 3.97B | 4.24B | 4.49B |
|
Cash & Current Investments
|
1.43B | 13.85B | 14.37B | 14.22B | 14.76B | 15.13B | 15.32B | 14.50B | 14.70B | 14.87B | 15.29B | 15.07B | 15.19B | 15.49B | 2.59B | 2.17B | 2.43B | 1.66B | 1.15B | 1.27B | 1.87B | 3.12B | 2.67B | 2.26B | 2.27B | 1.67B | 2.13B | 2.40B | 3.83B | 5.17B | 5.88B | 3.80B | 4.00B | 4.02B | 4.57B | 4.48B | 3.98B | 4.06B | 4.02B | 3.73B | 4.26B | 4.36B | 4.34B | 4.57B | 3.91B | 4.81B | 4.87B | 5.58B | 6.19B | 6.32B | 6.44B | 6.90B | 6.63B | 4.85B | 4.60B | 4.26B | 4.16B | 3.87B | 3.62B | 3.93B | 4.25B | 4.24B | 4.38B | 4.46B | 4.17B | 4.37B | 4.67B |
|
Receivables - Net
|
2.52B | 2.54B | 2.64B | 2.45B | 2.72B | 2.77B | 2.86B | 2.74B | 2.93B | 2.98B | 3.09B | 2.93B | 3.17B | 3.22B | 3.36B | 3.18B | 3.37B | 3.40B | 3.50B | 3.31B | 3.52B | 3.57B | 3.71B | 3.54B | 3.78B | 3.87B | 4.14B | 3.99B | 4.38B | 4.52B | 4.74B | 4.51B | 4.85B | 5.09B | 5.52B | 5.42B | 6.04B | 6.23B | 6.78B | 6.50B | 7.19B | 7.17B | 7.69B | 7.51B | 7.57B | 7.56B | 8.57B | 8.16B | 9.22B | 9.44B | 10.25B | 9.40B | 10.52B | 10.56B | 10.87B | 10.42B | 12.41B | 12.27B | 12.41B | 11.96B | 14.19B | 14.54B | 15.13B | 14.37B | 16.81B | 16.41B | 16.52B |
|
Receivables - Other
|
0.28B | 0.29B | 0.34B | 0.56B | 0.67B | 0.68B | 0.69B | 0.74B | 0.77B | 0.78B | 0.80B | 0.82B | 0.82B | 0.84B | 0.88B | 0.90B | 0.95B | 0.96B | 1.03B | 1.09B | 1.11B | 1.14B | 1.17B | 1.23B | 1.26B | 1.40B | 1.42B | 1.49B | 1.57B | 1.67B | 1.90B | 1.88B | 1.94B | 2.03B | 2.70B | 2.27B | 2.24B | 2.41B | 2.49B | 2.70B | 2.84B | 3.05B | 3.30B | 3.38B | | | | 4.02B | | | | 4.98B | | | | 5.83B | | | | 5.09B | | | | 4.76B | | | |
|
Receivables
|
2.80B | 2.83B | 2.97B | 3.02B | 3.39B | 3.44B | 3.54B | 3.48B | 3.70B | 3.76B | 3.88B | 3.75B | 3.99B | 4.07B | 4.24B | 4.08B | 4.32B | 4.36B | 4.53B | 4.40B | 4.63B | 4.70B | 4.87B | 4.77B | 5.03B | 5.27B | 5.55B | 5.48B | 5.95B | 6.19B | 6.65B | 6.39B | 6.79B | 7.12B | 8.22B | 7.70B | 8.28B | 8.64B | 9.27B | 9.19B | 10.03B | 10.22B | 10.99B | 10.89B | 7.57B | 7.56B | 8.57B | 12.18B | 9.22B | 9.44B | 10.25B | 14.38B | 10.52B | 10.56B | 10.87B | 16.25B | 12.41B | 12.27B | 12.41B | 17.05B | 14.19B | 14.54B | 15.13B | 19.13B | 16.81B | 16.41B | 16.52B |
|
Property, Plant & Equipment (Net)
|
1.00B | 0.99B | 0.97B | 0.96B | 0.96B | 0.95B | 0.93B | 0.93B | 0.93B | 0.92B | 0.91B | 0.91B | 0.92B | 0.91B | 0.92B | 0.93B | 0.94B | 0.95B | 0.96B | 0.96B | 0.95B | 0.95B | 0.95B | 0.96B | 0.96B | 1.02B | 1.02B | 1.04B | 1.06B | 1.08B | 1.11B | 1.18B | 1.17B | 1.15B | 1.13B | 1.12B | 1.11B | 1.12B | 1.14B | 1.13B | 1.13B | 1.17B | 1.21B | 1.21B | 1.22B | 1.19B | 1.18B | 1.11B | 1.08B | 1.09B | 1.16B | 1.14B | 1.10B | 1.12B | 1.07B | 1.03B | 0.95B | 0.99B | 0.92B | 0.88B | 0.76B | 0.71B | 0.69B | 0.79B | 0.85B | 0.82B | 0.79B |
|
Long-Term Investments
|
| | | 0.09B | | | | 0.10B | | | | 0.10B | | | | 0.13B | | | | | | | | | | | | | | | | | 24.30B | 25.98B | | 27.27B | 29.25B | 30.92B | 32.35B | 33.57B | 34.51B | 36.81B | 38.57B | 39.25B | 40.34B | 43.78B | 45.76B | 47.53B | 47.40B | 50.94B | 52.29B | 51.51B | 53.19B | 51.93B | 52.33B | 53.55B | 56.69B | 59.27B | 61.87B | 66.00B | 69.04B | 72.36B | 79.40B | 80.25B | 83.66B | 88.61B | 94.51B |
|
Goodwill
|
| | | | | | | | | | | | | | | | | | | | | 0.00B | 0.00B | 0.00B | 0.00B | 0.47B | 0.45B | 0.45B | 0.45B | 0.45B | 0.45B | 0.45B | 0.45B | 0.45B | 0.45B | 0.45B | 0.45B | 0.45B | 0.45B | 0.45B | 0.45B | 0.45B | 0.45B | 0.45B | 0.45B | 0.45B | 0.45B | 0.45B | 0.45B | 0.45B | 0.45B | 0.45B | 0.45B | 0.23B | 0.23B | 0.23B | 0.23B | 0.23B | 0.23B | | | | | | | | |
|
Intangibles
|
| | | | | | | | | | | | | | | | | | | | | 0.01B | 0.01B | 0.01B | 0.01B | 0.53B | 0.51B | 0.49B | 0.48B | 0.46B | 0.45B | 0.43B | 0.42B | 0.40B | 0.38B | 0.37B | 0.35B | 0.33B | 0.31B | 0.29B | 0.28B | 0.26B | 0.24B | 0.23B | 0.21B | 0.20B | 0.19B | 0.17B | 0.16B | 0.15B | 0.13B | 0.12B | 0.10B | 0.10B | 0.09B | 0.09B | 0.08B | 0.08B | 0.07B | | | | | | | | |
|
Goodwill & Intangibles
|
| | | | | | | | | | | | | | | | | | | | | 0.01B | 0.01B | 0.01B | 0.01B | 1.00B | 0.96B | 0.94B | 0.93B | 0.91B | 0.90B | 0.88B | 0.87B | 0.85B | 0.84B | 0.82B | 0.80B | 0.78B | 0.77B | 0.75B | 0.73B | 0.71B | 0.70B | 0.68B | 0.67B | 0.65B | 0.64B | 0.62B | 0.61B | 0.60B | 0.58B | 0.57B | 0.56B | 0.33B | 0.32B | 0.31B | 0.31B | 0.31B | 0.30B | | | | | | | | |
|
Long-Term Deferred Tax
|
| | | 0.42B | | | | 0.18B | | | | 0.20B | 0.08B | 0.13B | 0.11B | 0.11B | 0.05B | 0.07B | 0.03B | 0.07B | | | | 0.07B | | | | 0.09B | | | | | | | | | | | | 0.04B | | | | | 0.02B | | | | | | | | 0.37B | 0.96B | 1.27B | 1.13B | 1.06B | 1.20B | 1.36B | 0.94B | 1.03B | 1.00B | 0.60B | 0.95B | 0.86B | 0.63B | 0.66B |
|
Other Non-Current Assets
|
0.15B | 0.15B | 0.16B | 0.20B | 0.19B | 0.18B | 0.20B | 0.25B | 0.33B | 0.20B | 0.25B | 0.26B | 0.20B | 0.22B | 0.24B | 0.32B | 0.22B | 0.24B | 0.25B | 0.30B | 0.61B | 0.25B | 0.25B | 0.29B | 0.28B | 0.27B | 0.28B | 0.34B | 0.33B | 0.34B | 0.33B | 0.34B | 0.50B | 0.37B | 0.39B | 0.41B | 0.36B | 0.41B | 0.40B | 0.37B | 0.67B | 0.74B | 0.76B | 0.78B | 0.74B | 0.77B | 0.76B | 0.80B | 0.70B | 0.78B | 0.75B | 1.33B | 0.83B | 0.78B | 0.83B | 1.16B | 1.20B | 1.24B | 1.28B | 1.35B | 1.45B | 1.50B | 1.54B | 1.56B | 1.61B | 1.67B | 1.69B |
|
Assets
|
18.22B | 19.09B | 20.05B | 20.05B | 21.05B | 21.50B | 22.02B | 21.15B | 21.53B | 21.81B | 22.14B | 21.84B | 22.35B | 22.72B | 23.49B | 22.69B | 23.54B | 23.84B | 24.51B | 24.41B | 24.32B | 25.45B | 25.93B | 25.79B | 26.88B | 29.30B | 29.93B | 29.82B | 30.72B | 31.96B | 33.62B | 33.43B | 34.81B | 36.69B | 38.93B | 38.70B | 41.33B | 43.36B | 45.54B | 46.58B | 48.85B | 51.32B | 54.01B | 54.91B | 56.27B | 59.42B | 62.91B | 64.10B | 65.41B | 69.82B | 72.62B | 71.13B | 73.93B | 73.06B | 75.52B | 75.47B | 80.41B | 82.95B | 85.65B | 88.69B | 94.13B | 97.89B | 105.20B | 105.75B | 111.41B | 115.48B | 121.53B |
|
Accounts Payables
|
1.37B | 1.41B | 1.53B | 1.30B | 1.48B | 1.56B | 1.69B | 1.72B | 1.59B | 1.65B | 1.80B | 1.77B | 1.80B | 1.78B | 1.91B | 1.68B | 1.93B | 1.84B | 1.92B | 1.78B | 1.91B | 2.13B | 2.26B | 1.89B | 2.17B | 2.25B | 2.43B | 2.07B | 2.45B | 2.71B | 2.72B | 2.50B | 2.94B | 3.15B | 3.27B | 3.48B | 3.41B | 3.92B | 3.92B | 5.05B | 4.59B | 4.87B | 5.22B | 4.62B | 5.29B | 5.52B | 5.35B | 4.96B | 5.77B | 6.08B | 6.45B | 6.07B | 6.75B | 5.93B | 5.93B | 5.53B | 6.28B | 6.52B | 7.03B | 7.00B | 7.69B | 7.38B | 8.32B | 10.35B | 9.13B | 8.49B | 10.27B |
|
Dividends payables
|
| | | 0.11B | | | | 0.26B | | | | 0.25B | | | | 0.17B | | | | 0.89B | | | | 0.40B | | | | 0.52B | | | | 0.40B | | | | 0.66B | | | | 1.47B | | | | 1.38B | 0.06B | 0.06B | 0.06B | 2.69B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | | | | | | | | | | | | | | |
|
Payables
|
1.37B | 1.41B | 1.53B | 1.41B | 1.48B | 1.56B | 1.69B | 1.98B | 1.59B | 1.65B | 1.80B | 2.02B | 1.80B | 1.78B | 1.91B | 1.86B | 1.93B | 1.84B | 1.92B | 2.68B | 1.91B | 2.13B | 2.26B | 2.30B | 2.17B | 2.25B | 2.43B | 2.59B | 2.45B | 2.71B | 2.72B | 2.89B | 2.94B | 3.15B | 3.27B | 4.14B | 3.41B | 3.92B | 3.92B | 6.51B | 4.59B | 4.87B | 5.22B | 5.99B | 5.35B | 5.58B | 5.41B | 7.65B | 5.83B | 6.14B | 6.51B | 6.13B | 6.81B | 5.93B | 5.93B | 5.53B | 6.28B | 6.52B | 7.03B | 7.00B | 7.69B | 7.38B | 8.32B | 10.35B | 9.13B | 8.49B | 10.27B |
|
Other Accumulated Expenses
|
| | | | | | | | | | | | | 7.57B | 7.76B | 7.84B | 7.95B | 8.09B | 8.31B | 8.48B | 8.59B | 8.64B | 8.73B | 8.86B | 9.00B | 9.70B | 9.83B | 10.04B | 10.29B | 10.67B | 11.23B | 11.37B | 11.63B | 12.06B | 13.35B | 13.09B | 13.33B | 14.07B | 14.62B | 15.40B | 15.88B | 16.57B | 17.37B | 18.11B | 18.31B | 18.51B | 19.59B | 20.27B | 21.06B | 23.90B | 25.93B | 26.16B | 26.75B | 27.81B | 30.63B | 30.36B | 31.03B | 32.75B | 33.58B | 34.39B | 34.83B | 36.60B | 38.06B | 39.06B | 39.82B | 41.15B | 42.10B |
|
Current Deferred Revenue
|
4.29B | 4.38B | 4.49B | 4.17B | 4.45B | 4.57B | 4.71B | 4.35B | 4.59B | 4.70B | 4.83B | 4.58B | 4.88B | 5.01B | 5.20B | 4.93B | 5.21B | 5.32B | 5.48B | 5.17B | 5.46B | 5.58B | 5.78B | 5.44B | 5.85B | 6.64B | 6.97B | 6.62B | 7.14B | 7.47B | 7.79B | 7.47B | 7.95B | 8.41B | 9.01B | 8.90B | 9.84B | 10.25B | 11.01B | 10.69B | 11.60B | 11.80B | 12.53B | 12.39B | 12.64B | 13.06B | 14.20B | 13.44B | 15.05B | 15.56B | 16.67B | 15.62B | 16.99B | 17.27B | 17.80B | 17.29B | 19.84B | 20.07B | 20.76B | 20.13B | 22.91B | 23.68B | 24.77B | 23.86B | 26.61B | 26.34B | 26.82B |
|
Minority Interest
|
| | | | | | | | | | | | | | | | | | | | | | | | | 0.43B | 0.44B | 0.46B | 0.47B | 0.47B | 0.47B | 0.48B | 0.49B | 0.50B | 0.50B | 0.50B | 0.51B | 0.22B | 0.22B | 0.21B | 0.22B | 0.22B | 0.22B | 0.23B | 0.23B | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability
|
| | | | | | | | | | | 0.00B | | | | | | | | 0.03B | 0.05B | 0.10B | 0.06B | 0.10B | 0.10B | 0.18B | 0.09B | 0.11B | 0.11B | 0.14B | 0.16B | 0.11B | 0.17B | 0.19B | 0.20B | 0.14B | 0.05B | 0.05B | 0.05B | | 0.04B | 0.13B | 0.14B | 0.13B | | 0.21B | 0.23B | 0.31B | 0.24B | 0.22B | 0.11B | 0.15B | | | | | | | | | | | | | | | |
|
Total Liabilities
|
13.91B | 14.16B | 14.55B | 14.30B | 14.84B | 15.19B | 15.31B | 15.10B | 15.21B | 15.46B | 16.33B | 16.04B | 16.10B | 16.43B | 16.93B | 16.69B | 17.15B | 17.32B | 17.72B | 18.22B | 17.88B | 18.66B | 18.99B | 18.86B | 19.68B | 21.51B | 22.03B | 22.07B | 22.69B | 23.66B | 25.05B | 24.99B | 25.79B | 27.20B | 29.14B | 28.91B | 30.49B | 32.14B | 33.47B | 35.54B | 36.52B | 37.77B | 39.66B | 41.01B | 41.69B | 42.75B | 44.82B | 47.06B | 47.58B | 51.15B | 54.06B | 52.90B | 56.88B | 57.40B | 60.75B | 59.57B | 63.54B | 66.23B | 68.26B | 68.41B | 72.32B | 74.55B | 78.04B | 80.15B | 82.45B | 82.88B | 86.09B |
|
Common Equity
|
4.30B | 4.92B | 5.50B | 5.75B | 6.21B | 6.30B | 6.71B | 6.05B | 6.32B | 6.35B | 5.82B | 5.81B | 6.25B | 6.29B | 6.55B | 6.01B | 6.39B | 6.52B | 6.79B | 6.19B | 6.44B | 6.79B | 6.94B | 4.13B | 7.20B | 7.36B | 7.46B | 4.69B | 7.56B | 7.84B | 8.09B | 5.14B | 8.52B | 8.99B | 9.29B | 6.03B | 10.32B | 11.00B | 11.86B | 8.39B | 12.11B | 13.33B | 14.12B | 10.68B | 14.35B | 16.67B | 18.09B | 13.35B | 17.84B | 18.68B | 18.56B | 15.34B | 17.05B | 15.65B | 14.78B | 15.89B | 16.87B | 16.71B | 17.40B | 18.80B | 21.81B | 23.34B | 27.16B | 25.59B | 28.95B | 32.60B | 35.45B |
|
Shareholder's Equity
|
4.30B | 4.92B | 5.50B | 5.75B | 6.21B | 6.30B | 6.71B | 6.05B | 6.32B | 6.35B | 5.82B | 5.81B | 6.25B | 6.29B | 6.55B | 6.01B | 6.39B | 6.52B | 6.79B | 6.19B | 6.44B | 6.79B | 6.94B | 4.13B | 7.20B | 7.36B | 7.46B | 4.69B | 7.56B | 7.84B | 8.09B | 5.14B | 8.52B | 8.99B | 9.29B | 6.03B | 10.32B | 11.00B | 11.86B | 8.39B | 12.11B | 13.33B | 14.12B | 10.68B | 14.35B | 16.67B | 18.09B | 13.35B | 17.84B | 18.68B | 18.56B | 15.34B | 17.05B | 15.65B | 14.78B | 15.89B | 16.87B | 16.71B | 17.40B | 18.80B | 21.81B | 23.34B | 27.16B | 25.59B | 28.95B | 32.60B | 35.45B |
|
Liabilities and Shareholders Equity
|
18.22B | 19.09B | 20.05B | 20.05B | 21.05B | 21.50B | 22.02B | 21.15B | 21.53B | 21.81B | 22.14B | 21.84B | 22.35B | 22.72B | 23.49B | 22.69B | 23.54B | 23.84B | 24.51B | 24.41B | 24.32B | 25.45B | 25.93B | 25.79B | 26.88B | 29.30B | 29.93B | 29.82B | 30.72B | 31.96B | 33.62B | 33.43B | 34.81B | 36.69B | 38.93B | 38.70B | 41.33B | 43.36B | 45.54B | 46.58B | 48.85B | 51.32B | 54.01B | 54.91B | 56.27B | 59.42B | 62.91B | 64.10B | 65.41B | 69.82B | 72.62B | 71.13B | 73.93B | 73.06B | 75.52B | 75.47B | 80.41B | 82.95B | 85.65B | 88.69B | 94.13B | 97.89B | 105.20B | 105.75B | 111.41B | 115.48B | 121.53B |
|
Retained Earnings
|
2.92B | 3.35B | 3.56B | 3.68B | 3.94B | 4.10B | 4.27B | 3.60B | 3.84B | 3.84B | 3.63B | 3.50B | 3.71B | 3.79B | 4.00B | 3.45B | 3.72B | 4.00B | 4.20B | 3.50B | 3.74B | 3.99B | 4.20B | 1.02B | 4.37B | 4.69B | 4.91B | 0.80B | 4.88B | 5.03B | 5.18B | 0.93B | 5.54B | 5.91B | 6.12B | 1.28B | 8.02B | 8.72B | 9.60B | -0.12B | 9.36B | 10.28B | 11.00B | 0.34B | 11.27B | 13.00B | 14.43B | 0.93B | 14.68B | 15.40B | 15.39B | 0.04B | 15.57B | 14.97B | 14.99B | -2.80B | 16.08B | 16.35B | 17.38B | -1.62B | 21.02B | 22.41B | 24.63B | 24.28B | 26.73B | 29.92B | 32.44B |
|
Preferred Shares
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.49B | 0.49B | 0.49B | 0.49B | 0.49B | 0.49B | 0.49B | 0.49B | 0.49B | 0.49B | 0.49B | 0.49B | 0.49B | 0.49B | 0.49B | 0.49B | 0.49B | 0.49B | 0.49B | 0.49B | 0.49B | 0.49B | 0.49B | 0.49B | | | | | | | |
|
Treasury Shares
|
0.12B | 0.12B | 0.12B | 0.01B | 0.13B | 0.13B | 0.13B | 0.01B | 0.14B | 0.15B | 0.18B | 0.01B | 0.19B | 0.19B | 0.19B | 0.01B | 0.19B | 0.20B | 0.20B | 0.01B | 0.20B | 0.21B | 0.21B | 0.01B | 0.21B | 0.21B | 0.21B | 0.01B | 0.21B | 0.22B | 0.22B | 0.01B | 0.22B | 0.22B | 0.22B | 0.01B | 0.22B | 0.21B | 0.21B | 0.00B | 0.21B | 0.21B | 0.21B | 0.00B | 0.21B | 0.21B | 0.21B | 0.00B | 0.21B | 0.21B | 0.21B | 0.00B | 0.21B | 0.21B | 0.21B | 0.00B | 0.21B | 0.21B | 0.21B | 0.21B | 0.21B | 0.21B | 0.21B | 0.21B | 0.21B | 0.21B | 0.21B |