|
Cash & Equivalents
|
0.55B | 0.51B | 0.53B | 0.56B | 0.63B | 0.46B | 0.47B | 0.71B | 0.80B | 0.96B | 0.87B | 0.96B | 1.60B | 1.26B | 1.00B | 0.97B | 1.42B | 0.92B | 1.13B | 1.12B | 1.12B | 1.65B | 1.08B | 1.34B | 1.75B | 1.53B | 1.50B | 1.03B | 1.38B | 1.20B | 1.18B | 1.12B | 1.20B | 1.30B | 1.51B | 1.40B | 1.73B | 1.45B | 2.02B | 2.29B | 2.64B | 3.41B | 2.82B | 4.31B | 3.26B | 2.95B | 3.12B | 3.25B | 3.03B | 0.09B | 2.71B | 2.56B | 3.51B | 2.93B | 3.29B | 2.60B | 2.82B | 2.97B | 5.93B | 4.60B | 5.20B | 3.33B | 5.15B | 5.42B | 4.62B |
|
Short-term Investments
|
| 0.12B | | | 0.08B | 0.12B | 0.07B | 0.13B | 0.08B | 0.09B | 0.08B | 0.05B | 0.09B | 0.29B | 0.18B | 0.04B | 0.04B | 0.14B | 0.12B | 0.05B | 0.04B | 0.10B | 0.09B | 0.08B | 0.06B | 0.56B | 0.43B | 0.20B | 0.13B | 0.08B | 0.05B | 0.12B | 0.08B | 0.10B | 0.13B | 0.12B | 0.23B | 0.14B | 0.12B | 0.16B | 0.13B | 0.32B | 0.12B | 0.13B | 0.15B | 0.23B | 0.16B | 0.18B | 0.16B | 2.00B | 0.32B | 0.27B | 0.23B | 2.33B | 2.40B | 2.47B | 2.56B | 2.63B | 2.70B | 2.79B | 2.97B | 3.07B | 3.23B | 3.34B | 3.65B |
|
Cash & Current Investments
|
0.55B | 0.63B | 0.53B | 0.56B | 0.72B | 0.58B | 0.54B | 0.84B | 0.88B | 1.05B | 0.95B | 1.01B | 1.69B | 1.55B | 1.18B | 1.01B | 1.47B | 1.06B | 1.25B | 1.16B | 1.16B | 1.74B | 1.17B | 1.41B | 1.81B | 2.08B | 1.93B | 1.23B | 1.51B | 1.28B | 1.23B | 1.25B | 1.29B | 1.40B | 1.64B | 1.52B | 1.96B | 1.59B | 2.14B | 2.45B | 2.77B | 3.73B | 2.94B | 4.44B | 3.41B | 3.17B | 3.28B | 3.44B | 3.19B | 2.09B | 3.02B | 2.83B | 3.74B | 5.25B | 5.70B | 5.07B | 5.38B | 5.61B | 8.63B | 7.39B | 8.17B | 6.39B | 8.38B | 8.75B | 8.27B |
|
Receivables - Net
|
| 0.85B | | 0.90B | 0.99B | 1.04B | 0.99B | 1.05B | 1.06B | 1.06B | 1.13B | 1.10B | 1.18B | 1.36B | 1.26B | 1.31B | 1.25B | 1.44B | 1.45B | 1.56B | 1.49B | 1.53B | 1.51B | 1.52B | 1.55B | 1.80B | 1.89B | 1.92B | 1.83B | 1.93B | 2.01B | 2.21B | 2.41B | 2.34B | 2.62B | 2.62B | 2.78B | 3.02B | 2.86B | 2.94B | 2.82B | 2.94B | 2.84B | 2.85B | 2.79B | 2.84B | 2.91B | 3.10B | 3.01B | 2.89B | 2.88B | 2.88B | 2.82B | 3.01B | 3.11B | 3.32B | 3.28B | 3.53B | 3.34B | 3.63B | 3.74B | 3.90B | 3.75B | 4.20B | 4.04B |
|
Receivables - Other
|
| 0.72B | | 0.72B | 0.79B | 0.77B | 0.81B | 0.78B | 0.73B | 0.63B | 0.60B | 0.63B | 0.62B | 0.62B | 0.60B | 0.59B | 0.59B | 0.59B | 0.59B | 0.61B | 0.60B | 0.58B | 0.67B | 0.71B | 0.66B | 0.64B | 0.69B | 0.68B | 0.69B | 0.68B | 0.76B | 0.80B | 0.78B | 0.78B | 0.81B | 0.79B | 0.77B | 0.76B | 0.81B | 0.85B | 0.86B | 0.90B | 0.89B | 0.94B | 0.95B | 0.98B | 1.09B | 1.09B | 2.58B | 3.17B | 2.60B | 2.56B | 2.46B | 2.67B | 2.72B | 2.66B | 2.82B | 5.45B | 5.26B | 5.12B | 5.44B | 5.53B | 5.42B | 5.39B | 5.76B |
|
Receivables
|
| 1.57B | | 1.62B | 1.78B | 1.81B | 1.79B | 1.83B | 1.79B | 1.69B | 1.73B | 1.73B | 1.80B | 1.98B | 1.86B | 1.90B | 1.85B | 2.03B | 2.05B | 2.17B | 2.09B | 2.11B | 2.18B | 2.23B | 2.21B | 2.44B | 2.57B | 2.60B | 2.53B | 2.61B | 2.77B | 3.00B | 3.19B | 3.12B | 3.43B | 3.41B | 3.55B | 3.78B | 3.67B | 3.80B | 3.68B | 3.84B | 3.73B | 3.80B | 3.74B | 3.83B | 4.00B | 4.20B | 5.60B | 6.05B | 5.48B | 5.44B | 5.28B | 5.68B | 5.84B | 5.99B | 6.10B | 8.98B | 8.61B | 8.76B | 9.18B | 9.43B | 9.17B | 9.59B | 9.79B |
|
Long-Term Investments
|
| 0.06B | | | 22.31B | 0.02B | 23.09B | 23.89B | 24.27B | -0.01B | 25.51B | 31.51B | 32.09B | 0.01B | 32.98B | 31.76B | 31.92B | -0.01B | 33.15B | 35.40B | 35.52B | -0.01B | 37.17B | 39.60B | 38.95B | 0.01B | 43.49B | 45.76B | 46.39B | 0.02B | 45.40B | 49.45B | 49.68B | 0.03B | 51.48B | 50.50B | 53.12B | 0.02B | 56.11B | 61.04B | 64.49B | 0.04B | 63.91B | 67.64B | 70.16B | 0.03B | 72.41B | 76.33B | 77.57B | 78.53B | 75.90B | 70.96B | 68.04B | 0.19B | 74.02B | 74.29B | 72.23B | 78.90B | 84.51B | 89.62B | 98.24B | 98.04B | 105.58B | 109.90B | 127.60B |
|
Other Non-Current Assets
|
| 0.14B | | | 0.30B | 0.29B | 0.33B | 0.34B | 0.35B | 0.33B | 0.37B | 0.36B | 0.54B | 0.39B | 0.58B | 0.47B | 0.54B | 0.49B | 0.53B | 0.57B | 0.58B | 0.60B | 0.69B | 0.67B | 1.04B | 0.71B | 0.76B | 0.71B | 0.74B | 0.76B | 0.80B | 0.84B | 0.89B | 0.77B | 0.88B | 0.86B | 0.91B | 0.84B | 1.04B | 1.01B | 1.04B | 0.88B | 1.06B | 0.92B | 0.89B | 0.90B | 1.11B | 1.02B | 0.99B | 1.02B | 1.30B | 1.23B | 1.36B | 1.05B | 1.04B | 1.18B | 1.24B | 1.40B | 1.46B | 1.31B | 1.18B | 1.35B | 1.60B | 1.66B | 2.75B |
|
Assets
|
| 15.57B | | | 28.93B | 17.30B | 29.51B | 30.66B | 31.18B | 31.63B | 32.29B | 38.34B | 39.92B | 40.36B | 40.20B | 38.79B | 39.53B | 39.67B | 40.54B | 43.17B | 42.91B | 44.65B | 44.69B | 47.46B | 47.61B | 50.38B | 52.19B | 53.88B | 54.83B | 53.10B | 53.81B | 58.14B | 58.69B | 60.51B | 60.95B | 59.77B | 62.97B | 64.53B | 66.69B | 72.04B | 75.77B | 76.73B | 75.65B | 80.73B | 82.13B | 84.66B | 84.81B | 88.94B | 91.45B | 92.94B | 89.76B | 84.61B | 82.70B | 84.90B | 89.12B | 89.04B | 87.42B | 97.62B | 106.00B | 109.89B | 120.26B | 118.67B | 128.21B | 133.48B | 152.00B |
|
Notes Payables
|
| | | | | | | | | | | | | | | 0.12B | | | 0.05B | 0.11B | | | | | | | 0.30B | 0.30B | 0.30B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Payables
|
| | | | | | | | | | | | | | | 0.12B | | | 0.05B | 0.11B | | | | | | | 0.30B | 0.30B | 0.30B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Short term Debt
|
| | | | | 0.20B | 0.26B | 0.20B | 0.20B | | | | | | | 0.12B | | | 0.05B | 0.11B | | | | | | | 0.30B | 0.30B | 0.30B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Debt
|
| 0.85B | | | 0.85B | 0.85B | 0.84B | 0.84B | 0.68B | 0.65B | 0.65B | 0.65B | 0.65B | 0.65B | 0.49B | 0.49B | 0.48B | 0.48B | 0.48B | 0.48B | 0.48B | 0.77B | 0.77B | 0.93B | 0.91B | 0.90B | 0.90B | 0.87B | 0.85B | 0.84B | 0.83B | 0.82B | 0.80B | 0.78B | 0.75B | 0.72B | 0.71B | 0.68B | 0.66B | 0.64B | 0.61B | 0.60B | 0.57B | 0.43B | 0.41B | 0.39B | 0.35B | 0.32B | 0.31B | 0.18B | 0.17B | 0.15B | | | | | | | | | | | | | |
|
Convertible Debt
|
| 0.16B | | | 0.16B | 0.16B | 0.16B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Pension
|
| 7.75B | | | 8.91B | 9.27B | 9.44B | 9.64B | 9.45B | 9.90B | 10.41B | 10.73B | 11.09B | 11.37B | 11.36B | 11.49B | 11.87B | 11.87B | 11.89B | 13.79B | 13.54B | 14.48B | 14.15B | 16.77B | 16.57B | 19.61B | 19.81B | 19.61B | 19.63B | 19.58B | 19.83B | 20.67B | 21.08B | 22.36B | 22.65B | 22.29B | 25.14B | 25.29B | 25.98B | 27.00B | 27.09B | 28.67B | 29.52B | 29.90B | 30.33B | 31.45B | 33.67B | 33.76B | 35.67B | 47.45B | 35.95B | 34.83B | 33.72B | 35.69B | 38.22B | 38.24B | 36.47B | 41.23B | 47.07B | 50.78B | 55.93B | 53.37B | 59.84B | 63.53B | 66.39B |
|
Minority Interest
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.09B | 0.09B | 0.09B | 0.09B | 0.09B | 0.09B | 0.09B | 0.09B | 0.09B | 0.09B | 0.09B | 0.09B | 0.09B | 0.09B | 0.09B |
|
Non-Current Deferred Tax Liability
|
| 0.61B | | | 1.06B | 1.40B | 1.42B | 1.42B | 1.66B | 1.68B | 1.73B | 1.79B | 1.81B | 2.12B | 2.11B | 1.84B | 1.98B | 1.84B | 2.02B | 2.23B | 2.15B | 2.37B | 2.53B | 2.25B | 2.29B | 2.22B | 2.48B | 2.90B | 3.07B | 2.77B | 2.86B | 3.16B | 3.18B | 2.20B | 2.09B | 2.01B | 1.88B | 1.80B | 2.14B | 2.44B | 2.76B | 2.71B | 2.16B | 2.86B | 3.02B | 3.26B | 2.42B | 2.70B | 2.41B | 2.89B | 1.84B | 1.06B | 0.69B | 1.38B | 1.45B | 1.42B | 1.60B | 1.86B | 1.90B | 1.87B | 2.06B | 2.20B | 2.25B | 2.45B | 2.59B |
|
Other Non-Current Liabilities
|
| 0.79B | | | 1.13B | 0.64B | 0.70B | 0.78B | 0.78B | 0.81B | 0.78B | 0.89B | 1.22B | 0.74B | 0.88B | 0.58B | 0.51B | 0.54B | 0.64B | 0.72B | 0.97B | 0.99B | 1.12B | 1.03B | 1.41B | 1.17B | 1.11B | 1.16B | 1.32B | 1.04B | 1.00B | 1.08B | 1.06B | 1.10B | 1.17B | 1.09B | 1.21B | 1.40B | 1.28B | 1.48B | 1.41B | 1.19B | 1.50B | 1.56B | 1.61B | 1.34B | 1.93B | 2.06B | 3.33B | 1.07B | 3.12B | 2.90B | 2.91B | 1.42B | 3.21B | 3.05B | 3.75B | 2.08B | 3.47B | 2.45B | 2.74B | 2.82B | 2.99B | 3.04B | 4.44B |
|
Total Non-Current Liabilities
|
| 20.59B | | | 22.81B | 23.40B | 23.79B | 24.55B | 24.74B | 25.00B | 25.58B | 31.21B | 31.97B | 32.71B | 32.40B | 32.32B | 33.12B | 33.20B | 33.65B | 35.77B | 35.26B | 36.64B | 36.42B | 39.94B | 39.96B | 43.08B | 44.36B | 45.14B | 45.52B | 44.96B | 45.39B | 49.09B | 49.54B | 49.84B | 50.78B | 50.07B | 53.18B | 54.69B | 55.74B | 59.85B | 62.84B | 63.94B | 64.85B | 66.62B | 67.30B | 68.96B | 70.79B | 73.44B | 75.24B | 83.69B | 77.37B | 75.78B | 76.05B | 76.31B | 78.20B | 78.09B | 75.52B | 86.37B | 92.97B | 97.61B | 106.30B | 104.95B | 113.73B | 118.30B | 134.50B |
|
Total Liabilities
|
| 21.38B | | | 23.94B | 24.04B | 24.49B | 25.33B | 25.52B | 25.82B | 26.36B | 32.10B | 33.19B | 33.45B | 33.28B | 32.90B | 33.63B | 33.74B | 34.29B | 36.48B | 36.23B | 37.63B | 37.54B | 40.98B | 41.37B | 44.25B | 45.47B | 46.30B | 46.84B | 46.00B | 46.39B | 50.17B | 50.60B | 50.95B | 51.95B | 51.16B | 54.39B | 56.09B | 57.02B | 61.33B | 64.25B | 65.13B | 66.35B | 68.18B | 68.91B | 70.30B | 72.72B | 75.50B | 78.56B | 84.76B | 80.49B | 78.68B | 78.96B | 77.73B | 81.40B | 81.14B | 79.27B | 88.45B | 96.44B | 100.06B | 109.04B | 107.77B | 116.72B | 121.34B | 138.94B |
|
Total Debt
|
| 0.85B | | | 0.85B | 1.05B | 1.10B | 1.04B | 0.88B | 0.65B | 0.65B | 0.65B | 0.65B | 0.65B | 0.49B | 0.61B | 0.48B | 0.48B | 0.53B | 0.59B | 0.48B | 0.77B | 0.77B | 0.93B | 0.91B | 0.90B | 1.20B | 1.17B | 1.15B | 0.84B | 0.83B | 0.82B | 0.80B | 0.78B | 0.75B | 0.72B | 0.71B | 0.68B | 0.66B | 0.64B | 0.61B | 0.60B | 0.57B | 0.43B | 0.41B | 0.39B | 0.35B | 0.32B | 0.31B | 0.18B | 0.17B | 0.15B | | | | | | | | | | | | | |
|
Common Equity
|
| 3.64B | | | 5.00B | 4.77B | 5.02B | 5.32B | 5.66B | 5.82B | 5.93B | 6.25B | 6.73B | 6.91B | 6.92B | 5.89B | 5.90B | 5.94B | 6.25B | 6.69B | 6.68B | 7.02B | 7.15B | 6.48B | 6.24B | 6.14B | 6.72B | 7.58B | 7.99B | 7.09B | 7.42B | 7.97B | 8.10B | 9.57B | 9.01B | 8.60B | 8.58B | 8.45B | 9.67B | 10.71B | 11.52B | 11.60B | 9.30B | 12.55B | 13.21B | 14.35B | 12.09B | 13.44B | 12.88B | 8.18B | 9.27B | 5.93B | 3.74B | 7.17B | 7.72B | 7.89B | 8.15B | 9.17B | 9.56B | 9.82B | 11.22B | 10.91B | 11.49B | 12.14B | 13.07B |
|
Shareholder's Equity
|
| 3.64B | | | 5.00B | 4.77B | 5.02B | 5.32B | 5.66B | 5.82B | 5.93B | 6.25B | 6.73B | 6.91B | 6.92B | 5.89B | 5.90B | 5.94B | 6.25B | 6.69B | 6.68B | 7.02B | 7.15B | 6.48B | 6.24B | 6.14B | 6.72B | 7.58B | 7.99B | 7.09B | 7.42B | 7.97B | 8.10B | 9.57B | 9.01B | 8.60B | 8.58B | 8.45B | 9.67B | 10.71B | 11.52B | 11.60B | 9.30B | 12.55B | 13.21B | 14.35B | 12.09B | 13.44B | 12.88B | 8.18B | 9.27B | 5.93B | 3.74B | 7.17B | 7.72B | 7.89B | 8.15B | 9.17B | 9.56B | 9.82B | 11.22B | 10.91B | 11.49B | 12.14B | 13.07B |
|
Liabilities and Shareholders Equity
|
| 15.57B | | | 28.93B | 17.30B | 29.51B | 30.66B | 31.18B | 31.63B | 32.29B | 38.34B | 39.92B | 40.36B | 40.20B | 38.79B | 39.53B | 39.67B | 40.54B | 43.17B | 42.91B | 44.65B | 44.69B | 47.46B | 47.61B | 50.38B | 52.19B | 53.88B | 54.83B | 53.10B | 53.81B | 58.14B | 58.69B | 60.51B | 60.95B | 59.77B | 62.97B | 64.53B | 66.69B | 72.04B | 75.77B | 76.73B | 75.65B | 80.73B | 82.13B | 84.66B | 84.81B | 88.94B | 91.45B | 92.94B | 89.76B | 84.61B | 82.70B | 84.90B | 89.12B | 89.04B | 87.42B | 97.62B | 106.00B | 109.89B | 120.26B | 118.67B | 128.21B | 133.48B | 152.00B |
|
Treasury Shares
|
| 0.37B | | 0.00B | 0.00B | 328.00 | 0.01B | 0.01B | 0.01B | 0.00B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.00B | 0.01B | 0.01B | 0.00B | 0.00B | 0.01B | -0.00B | 0.01B | 0.00B | 0.02B | 0.02B | -0.00B | 0.00B | | 0.01B | 0.01B | 0.00B | 0.01B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.02B | 0.00B | 0.00B | 0.02B | 0.02B | 0.00B | 0.02B | 0.02B | 0.00B | 0.00B | 0.02B | 0.00B | 0.02B | 0.00B | 0.00B | 19,098.80B | 0.00B | 0.02B | 19,522.34B | 19,438.38B | 0.02B | 0.02B | 19,224.84B | 0.02B | 0.02B |
|
Retained Earnings
|
| 0.29B | | | 2.40B | 0.89B | 2.74B | 1.04B | 1.30B | 1.62B | 1.61B | 1.80B | 2.15B | 2.11B | 1.98B | 1.18B | 1.10B | 1.01B | 1.28B | 1.50B | 4.07B | 1.66B | 1.88B | 1.15B | 0.91B | 0.71B | 1.33B | 1.99B | 2.21B | 1.14B | 1.32B | 1.67B | 1.63B | 2.06B | 1.43B | 1.00B | 0.81B | 0.64B | 1.76B | 2.64B | 3.26B | 3.14B | 1.13B | 3.80B | 4.29B | -0.91B | 8.23B | 8.53B | 8.46B | -0.50B | 8.45B | 8.59B | 8.82B | -1.87B | 8.34B | 8.48B | 8.71B | 8.80B | 8.93B | 9.08B | 9.17B | 9.26B | 9.44B | 9.56B | 9.76B |