|
Cash & Equivalents
|
2.10B | 2.26B | 2.20B | 2.37B | 2.56B | 1.88B | 1.39B | 2.58B | 2.02B | 1.37B | 1.59B | 1.24B | 1.27B | 2.33B | 2.88B | 2.88B | 2.84B | 8.15B | 7.58B | 4.51B | 4.91B | 6.88B | 7.35B | 7.85B | 6.35B | 6.11B | 4.79B | 5.72B | 5.75B | 7.78B | 5.20B | 4.86B | 4.58B | 6.66B | 7.78B | 7.10B | 5.50B | 6.82B | 9.08B | 9.69B | 7.80B | 7.37B | 6.66B | 7.45B | 6.69B | 8.99B | 8.05B |
|
Short-term Investments
|
| | 0.03B | | 1.85B | 2.42B | 2.02B | 2.18B | 2.94B | 3.72B | 3.38B | 2.81B | 2.82B | 2.59B | 2.81B | 3.43B | 2.12B | 1.44B | 1.53B | 3.33B | 3.51B | 3.58B | 3.41B | 2.33B | 6.70B | 8.05B | 8.29B | 7.37B | 6.65B | 5.51B | 4.30B | 3.10B | 4.72B | 4.19B | 3.09B | 3.56B | 4.40B | 4.73B | 4.98B | 4.62B | 5.92B | 4.65B | 4.26B | 3.76B | 3.32B | 1.76B | 2.37B |
|
Cash & Current Investments
|
2.10B | 2.26B | 2.23B | 2.37B | 4.41B | 4.30B | 3.41B | 4.77B | 4.96B | 5.09B | 4.97B | 4.05B | 4.09B | 4.92B | 5.70B | 6.31B | 4.96B | 9.59B | 9.11B | 7.85B | 8.41B | 10.46B | 10.76B | 10.19B | 13.05B | 14.16B | 13.08B | 13.09B | 12.39B | 13.29B | 9.50B | 7.96B | 9.31B | 10.85B | 10.87B | 10.66B | 9.90B | 11.55B | 14.06B | 14.32B | 13.72B | 12.02B | 10.92B | 11.21B | 10.01B | 10.76B | 10.42B |
|
Receivables - Net
|
| | 0.07B | | 0.08B | 0.17B | 0.14B | 0.16B | 0.17B | 0.19B | 0.21B | 0.18B | 0.18B | 0.30B | 0.28B | 0.26B | 0.28B | 0.41B | 0.31B | 0.41B | 0.38B | 0.42B | 0.43B | 0.41B | 0.45B | 0.48B | 0.58B | 0.67B | 0.69B | 0.74B | 0.80B | 0.85B | 0.87B | 0.89B | 0.96B | 0.97B | 0.93B | 0.99B | 1.07B | 1.11B | 0.99B | 1.04B | 0.98B | 1.08B | 1.10B | 0.97B | 0.84B |
|
Receivables - Other
|
| | 10.61B | | 11.39B | 11.80B | 12.26B | 12.23B | 13.03B | 13.32B | 14.36B | 14.94B | 16.18B | 17.18B | 18.24B | 19.16B | 19.19B | 20.95B | 20.06B | 22.74B | 23.57B | 22.51B | 22.53B | 22.82B | 29.03B | 30.53B | 33.42B | 35.62B | 35.67B | 35.10B | 36.14B | 37.05B | 37.22B | 34.82B | 36.26B | 35.28B | 33.64B | 34.64B | 38.94B | 38.35B | 38.73B | 39.18B | 37.67B | 39.20B | 38.92B | 38.67B | 38.20B |
|
Receivables
|
| | 10.68B | | 11.47B | 11.97B | 12.40B | 12.39B | 13.20B | 13.51B | 14.58B | 15.12B | 16.35B | 17.48B | 18.52B | 19.42B | 19.47B | 21.36B | 20.38B | 23.15B | 23.95B | 22.93B | 22.96B | 23.23B | 29.48B | 31.01B | 33.99B | 36.30B | 36.36B | 35.84B | 36.94B | 37.90B | 38.09B | 35.71B | 37.23B | 36.24B | 34.57B | 35.63B | 40.00B | 39.46B | 39.71B | 40.22B | 38.66B | 40.29B | 40.02B | 39.64B | 39.04B |
|
Prepaid Assets
|
| | 0.38B | | 0.58B | 0.68B | 0.66B | 0.59B | 0.79B | 0.75B | 0.83B | 0.90B | 0.84B | 0.72B | 0.71B | 0.90B | 1.07B | 0.93B | 0.95B | 1.04B | 0.90B | 0.88B | 0.80B | 1.06B | 0.84B | 0.94B | 1.15B | 1.32B | 1.19B | 1.28B | 1.29B | 1.30B | 2.11B | 2.54B | 1.90B | 2.16B | 2.20B | 2.23B | 2.51B | 4.42B | 3.95B | 4.06B | 1.66B | 1.89B | 2.09B | 1.98B | 1.83B |
|
Current Assets
|
| | 17.57B | | 19.71B | 20.55B | 20.65B | 21.97B | 23.46B | 24.16B | 25.73B | 25.43B | 27.04B | 29.44B | 32.65B | 34.74B | 34.18B | 33.99B | 32.96B | 34.89B | 36.44B | 37.75B | 38.49B | 38.18B | 46.50B | 48.70B | 50.99B | 53.43B | 53.23B | 54.13B | 52.57B | 52.38B | 55.25B | 55.10B | 57.42B | 56.56B | 54.12B | 56.63B | 62.57B | 63.71B | 62.97B | 62.67B | 58.21B | 60.61B | 59.88B | 60.18B | 59.76B |
|
Property, Plant & Equipment (Net)
|
| | 0.92B | | 1.29B | 1.30B | 1.34B | 1.34B | 1.41B | 1.45B | 1.48B | 1.45B | 1.48B | 1.49B | 1.53B | 1.52B | 1.57B | 1.65B | 1.72B | 1.73B | 1.72B | 1.70B | 1.69B | 1.65B | 1.72B | 1.76B | 1.81B | 1.81B | 1.85B | 1.90B | 1.91B | 1.86B | 1.83B | 1.77B | 1.73B | 1.63B | 1.59B | 1.53B | 1.49B | 1.43B | 1.46B | 1.50B | 1.51B | 1.54B | 1.62B | 1.66B | 1.70B |
|
Long-Term Investments
|
| | 0.03B | | 2.26B | 2.39B | 2.35B | 1.66B | 1.31B | 1.34B | 1.54B | 2.33B | 2.51B | 2.22B | 1.96B | 1.49B | 1.37B | 0.95B | 0.97B | 1.70B | 2.28B | 2.77B | 2.86B | 2.37B | 3.17B | 3.44B | 6.09B | 5.99B | 6.97B | 6.75B | 6.80B | 7.14B | 6.27B | 5.21B | 5.02B | 4.63B | 4.54B | 3.85B | 3.27B | 3.41B | 4.65B | 4.28B | 4.58B | 4.61B | 3.65B | 3.60B | 4.33B |
|
Goodwill
|
| | 3.19B | | 3.41B | 3.42B | 4.07B | 4.07B | 4.07B | 4.07B | 4.06B | 4.06B | 4.06B | 0.10B | 4.34B | 4.34B | 4.33B | 1.60B | 6.28B | 6.23B | 6.24B | 6.18B | 6.21B | 9.12B | 9.12B | 9.12B | 9.13B | 9.12B | 9.56B | 9.55B | 11.45B | 11.37B | 11.15B | 11.05B | 11.21B | 11.20B | 11.07B | 10.94B | 11.03B | 10.92B | 10.82B | 11.00B | 10.84B | 10.91B | 10.98B | 10.94B | 10.86B |
|
Intangibles
|
| | 0.16B | | 0.19B | 0.17B | 0.36B | 0.32B | 0.28B | 0.24B | 0.21B | 0.18B | 0.14B | 0.23B | 0.17B | 0.14B | 0.12B | 0.68B | 0.82B | 0.75B | 0.70B | 0.63B | 0.78B | 1.37B | 1.25B | 1.15B | 1.05B | 0.94B | 0.92B | 0.81B | 1.33B | 1.19B | 1.00B | 0.85B | 0.79B | 0.73B | 0.64B | 0.56B | 0.54B | 0.47B | 0.40B | 0.39B | 0.33B | 0.30B | 0.27B | 0.23B | 0.21B |
|
Goodwill & Intangibles
|
| | 3.35B | | 3.60B | 3.59B | 4.43B | 4.39B | 4.35B | 4.31B | 4.27B | 4.24B | 4.21B | 0.32B | 4.51B | 4.48B | 4.46B | 2.28B | 7.11B | 6.98B | 6.93B | 6.81B | 6.99B | 10.49B | 10.37B | 10.27B | 10.18B | 10.05B | 10.48B | 10.36B | 12.79B | 12.55B | 12.15B | 11.91B | 12.00B | 11.93B | 11.71B | 11.50B | 11.56B | 11.38B | 11.22B | 11.39B | 11.16B | 11.21B | 11.25B | 11.17B | 11.07B |
|
Other Non-Current Assets
|
| | 0.05B | | 0.05B | 0.06B | 0.11B | 0.10B | 0.10B | 0.09B | 0.08B | 0.05B | 0.06B | 0.07B | 0.13B | 0.09B | 0.10B | 0.40B | 0.56B | 0.98B | 1.02B | 1.20B | 1.29B | 1.58B | 1.40B | 1.42B | 1.30B | 1.23B | 1.28B | 1.39B | 1.74B | 1.86B | 2.31B | 2.43B | 2.46B | 2.44B | 2.62B | 2.92B | 3.27B | 3.42B | 3.71B | 3.67B | 3.27B | 3.31B | 3.38B | 3.20B | 3.31B |
|
Non-Current Assets
|
| | 4.35B | | 7.20B | 7.34B | 8.23B | 7.50B | 7.17B | 7.20B | 7.37B | 8.07B | 8.26B | 8.32B | 8.13B | 7.58B | 7.49B | 9.73B | 10.37B | 11.39B | 11.96B | 12.47B | 12.84B | 16.08B | 16.67B | 16.88B | 19.38B | 19.09B | 20.59B | 20.40B | 23.23B | 23.42B | 22.56B | 21.33B | 21.20B | 20.63B | 20.45B | 19.80B | 19.60B | 19.64B | 21.04B | 20.84B | 20.52B | 20.66B | 19.90B | 19.62B | 20.41B |
|
Assets
|
| | 21.92B | | 26.91B | 27.90B | 28.88B | 29.47B | 30.63B | 31.36B | 33.10B | 33.49B | 35.29B | 37.76B | 40.77B | 42.32B | 41.68B | 43.72B | 43.33B | 46.28B | 48.39B | 50.22B | 51.33B | 54.27B | 63.17B | 65.58B | 70.38B | 72.52B | 73.82B | 74.53B | 75.80B | 75.81B | 77.81B | 76.44B | 78.62B | 77.19B | 74.58B | 76.44B | 82.17B | 83.35B | 84.02B | 83.51B | 78.72B | 81.27B | 79.78B | 79.80B | 80.17B |
|
Accounts Payables
|
| | 0.12B | | 0.19B | 0.11B | 0.14B | 0.16B | 0.17B | 0.17B | 0.19B | 0.16B | 0.17B | 0.97B | 0.26B | 0.19B | 0.20B | 0.25B | 0.28B | 0.23B | 0.20B | 0.19B | 0.23B | 0.22B | 0.25B | 0.16B | 0.25B | 0.19B | 0.26B | 0.19B | 0.20B | 0.14B | 0.16B | 0.11B | 0.13B | 0.14B | 0.14B | 0.13B | 0.14B | 0.11B | 0.13B | 0.17B | 0.23B | 0.17B | 0.22B | 0.21B | 0.24B |
|
Notes Payables
|
| | | | | | | | | | | | | | 1.00B | 3.00B | 2.00B | 2.00B | 2.00B | 2.00B | 2.50B | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Payables
|
| | 0.12B | | 0.19B | 0.11B | 0.14B | 0.16B | 0.17B | 0.17B | 0.19B | 0.16B | 0.17B | 0.97B | 1.26B | 3.19B | 2.20B | 2.25B | 2.28B | 2.23B | 2.70B | 0.19B | 0.23B | 0.22B | 0.25B | 0.16B | 0.25B | 0.19B | 0.26B | 0.19B | 0.20B | 0.14B | 0.16B | 0.11B | 0.13B | 0.14B | 0.14B | 0.13B | 0.14B | 0.11B | 0.13B | 0.17B | 0.23B | 0.17B | 0.22B | 0.21B | 0.24B |
|
Accumulated Expenses
|
| | 1.43B | | | | 1.18B | 1.15B | 1.18B | 1.27B | 1.46B | 1.30B | 1.41B | 1.67B | 1.78B | 1.77B | 1.84B | 1.87B | 2.00B | 2.10B | 2.02B | 2.04B | 2.09B | 2.28B | 2.12B | 2.46B | 2.65B | 2.73B | 2.49B | 3.55B | 3.75B | 3.83B | 4.12B | 4.64B | 4.87B | 4.16B | 3.43B | 3.53B | 6.39B | 8.38B | 8.85B | 8.92B | 5.59B | 5.24B | 3.91B | 4.05B | 6.00B |
|
Other Accumulated Expenses
|
| | 1.43B | | 0.88B | 1.09B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Short term Debt
|
| | 1.09B | | 0.10B | | | | | | | | | | | | | | 2.00B | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Taxes
|
| | 0.03B | | 0.03B | 0.07B | 0.03B | 0.03B | 0.04B | 0.05B | 0.06B | 0.08B | 0.09B | 0.09B | 0.08B | 0.10B | 0.08B | 0.08B | 0.06B | 0.07B | 0.05B | 0.10B | 0.07B | 0.14B | 0.33B | 0.10B | 0.13B | 0.10B | 0.15B | 0.15B | 0.24B | 0.25B | 0.60B | 0.65B | 0.81B | 0.58B | 0.79B | 1.14B | | | | | | | | | |
|
Total Current Liabilities
|
| | 13.28B | | 12.58B | 13.07B | 13.62B | 14.36B | 15.22B | 15.62B | 16.88B | 17.29B | 18.64B | 20.70B | 22.86B | 25.71B | 24.81B | 26.64B | 25.90B | 28.64B | 29.85B | 26.34B | 26.92B | 27.45B | 33.73B | 35.25B | 38.45B | 41.34B | 41.27B | 41.70B | 43.03B | 43.97B | 45.09B | 43.23B | 45.01B | 43.91B | 41.75B | 43.44B | 48.47B | 49.85B | 50.71B | 50.27B | 45.49B | 46.62B | 45.05B | 44.92B | 46.44B |
|
Non-Current Debt
|
| | | | | | | | | | | | | | | | | | | | | 4.96B | 4.96B | 7.97B | 8.93B | 8.94B | 8.94B | 8.94B | 8.95B | 7.95B | 8.05B | 8.22B | 10.20B | 10.24B | 10.42B | 10.48B | 10.55B | 10.64B | 9.68B | 9.68B | 9.73B | 9.98B | 9.88B | 11.42B | 11.30B | 11.28B | 9.99B |
|
Minority Interest
|
| | | | | | | | | | | | | | | | | | | | | | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability
|
| | | | | | | | | | | | | | 1.92B | | | 1.97B | 2.04B | 2.49B | 2.40B | 2.44B | 2.52B | 2.84B | 2.82B | 2.87B | 2.93B | 2.79B | 2.70B | 2.80B | 3.00B | 3.01B | 2.75B | 2.70B | 2.92B | 2.94B | 2.62B | 2.62B | 2.97B | 3.12B | | | | | | | |
|
Other Non-Current Liabilities
|
| | | | | | 1.50B | | 1.59B | 1.55B | 1.51B | 1.58B | 1.65B | 1.63B | 1.92B | 1.97B | 1.85B | | | | | | | | | | | | | | | | | | 2.92B | | | | 2.97B | | 2.95B | 3.09B | 2.94B | 2.98B | 3.23B | 3.40B | 3.49B |
|
Total Non-Current Liabilities
|
| | 0.39B | | 1.59B | 1.61B | 1.50B | 1.51B | 15.22B | 15.62B | 16.88B | 17.29B | 18.64B | 20.70B | 22.86B | 25.71B | 24.81B | | | | | | | | | | | | | | | | | | 55.42B | | | | 58.14B | | 60.44B | 60.24B | 55.37B | 58.04B | 56.35B | 56.20B | 56.43B |
|
Total Liabilities
|
| | 13.67B | -0.14B | 14.17B | 14.68B | 15.12B | 15.87B | 16.81B | 17.16B | 18.39B | 18.87B | 20.29B | 22.33B | 24.78B | 27.68B | 26.66B | 28.61B | 27.95B | 31.12B | 32.25B | 33.74B | 34.40B | 38.26B | 45.48B | 47.05B | 50.32B | 53.08B | 52.91B | 52.44B | 54.08B | 55.20B | 58.04B | 56.17B | 58.35B | 57.33B | 54.92B | 56.70B | 61.12B | 62.65B | 63.39B | 63.34B | 58.31B | 61.02B | 59.58B | 59.60B | 59.92B |
|
Total Debt
|
| | 1.09B | | 0.10B | | | | | | | | | | | | | | 2.00B | | | 4.96B | 4.96B | 7.97B | 8.93B | 8.94B | 8.94B | 8.94B | 8.95B | 7.95B | 8.05B | 8.22B | 10.20B | 10.24B | 10.42B | 10.48B | 10.55B | 10.64B | 9.68B | 9.68B | 9.73B | 9.98B | 9.88B | 11.42B | 11.30B | 11.28B | 9.99B |
|
Common Equity
|
| | 8.25B | 0.14B | 0.02B | 0.00B | 13.76B | -0.03B | 0.05B | 0.04B | 14.71B | 0.00B | -0.10B | -0.14B | 15.99B | 14.64B | 15.02B | 15.12B | 15.39B | 15.16B | 16.14B | 16.48B | 16.93B | 16.01B | 17.68B | 18.53B | 20.06B | 19.44B | 20.91B | 22.09B | 21.73B | 20.60B | 19.77B | 20.26B | 20.27B | 19.86B | 19.66B | 19.74B | 21.05B | 20.70B | 20.62B | 20.17B | 20.42B | 20.25B | 20.20B | 20.20B | 20.26B |
|
Shareholder's Equity
|
| | 8.25B | 0.14B | 0.02B | 0.00B | 13.76B | -0.03B | 0.05B | 0.04B | 14.71B | 0.00B | -0.10B | -0.14B | 15.99B | 14.64B | 15.02B | 15.12B | 15.39B | 15.16B | 16.14B | 16.48B | 16.93B | 16.01B | 17.68B | 18.53B | 20.06B | 19.44B | 20.91B | 22.09B | 21.73B | 20.60B | 19.77B | 20.26B | 20.27B | 19.86B | 19.66B | 19.74B | 21.05B | 20.70B | 20.62B | 20.17B | 20.42B | 20.25B | 20.20B | 20.20B | 20.26B |
|
Liabilities and Shareholders Equity
|
| | 21.92B | | 26.91B | 27.90B | 28.88B | 29.47B | 30.63B | 31.36B | 33.10B | 33.49B | 35.29B | 37.76B | 40.77B | 42.32B | 41.68B | 43.72B | 43.33B | 46.28B | 48.39B | 50.22B | 51.33B | 54.27B | 63.17B | 65.58B | 70.38B | 72.52B | 73.82B | 74.53B | 75.80B | 75.81B | 77.81B | 76.44B | 78.62B | 77.19B | 74.58B | 76.44B | 82.17B | 83.35B | 84.02B | 83.51B | 78.72B | 81.27B | 79.78B | 79.80B | 80.17B |
|
Treasury Shares
|
| | 0.01B | | 0.02B | 0.03B | 0.03B | 0.02B | 0.01B | 0.00B | 0.03B | 0.01B | 0.04B | 0.00B | 0.02B | 0.02B | 0.08B | 0.01B | 0.04B | 0.10B | 0.10B | 0.00B | 0.01B | 0.01B | 0.00B | 0.00B | 0.01B | 0.01B | 0.12B | 0.12B | 0.01B | 0.14B | 0.01B | 0.01B | 0.04B | 0.02B | 0.02B | 0.02B | 0.07B | 0.03B | 0.29B | 0.03B | 0.34B | 0.36B | 0.02B | 0.40B | 0.42B |
|
Retained Earnings
|
-0.04B | 0.07B | 0.11B | | 0.02B | 0.30B | 0.67B | 1.03B | 1.36B | 1.68B | 2.07B | 2.41B | 2.82B | 3.20B | 3.82B | 4.33B | 4.86B | 5.30B | 5.88B | 6.55B | 7.37B | 7.83B | 8.34B | 8.26B | 9.79B | 10.81B | 12.37B | 13.46B | 14.65B | 15.73B | 16.54B | 17.04B | 16.70B | 18.03B | 18.95B | 19.75B | 20.78B | 21.80B | 23.20B | 24.09B | 25.22B | 26.23B | 27.35B | 28.65B | 29.91B | 31.16B | 32.47B |