|
Cash & Equivalents
|
1.29B | 4.23B | 3.32B | 9.95B | 7.50B | 9.67B | 7.36B | 7.13B | 7.33B | 10.22B | 9.60B | 12.42B | 11.16B | 9.37B | 8.25B | 8.20B | 7.75B | 10.55B | 5.99B | 10.77B | 6.86B | 8.03B | 6.27B | 10.38B | 14.03B | 12.81B | 11.41B | 6.78B | 9.18B | 9.67B | 9.26B | 8.49B | 9.02B |
|
Short-term Investments
|
| | | | | | | | | | | | | | | 7.25B | | 9.52B | | 2.69B | | 2.67B | | 2.85B | | 2.54B | | 2.16B | | 1.12B | | 0.42B | |
|
Cash & Current Investments
|
1.29B | 4.23B | 3.32B | 9.95B | 7.50B | 9.67B | 7.36B | 7.13B | 7.33B | 10.22B | 9.60B | 12.42B | 11.16B | 9.37B | 8.25B | 15.45B | 7.75B | 20.07B | 5.99B | 13.46B | 6.86B | 10.70B | 6.27B | 13.23B | 14.03B | 15.35B | 11.41B | 8.94B | 9.18B | 10.79B | 9.26B | 8.91B | 9.02B |
|
Receivables - Net
|
4.59B | 3.38B | 5.40B | 5.58B | 6.51B | 6.06B | 5.55B | 5.34B | 5.81B | 4.67B | 4.30B | 3.62B | 2.80B | 2.39B | 2.05B | 3.46B | 2.90B | 5.17B | 2.84B | 4.76B | 3.13B | 4.74B | 2.45B | 5.44B | | 5.77B | | 5.37B | | 5.60B | | 5.64B | |
|
Receivables - Other
|
| 0.64B | | 1.02B | | | | | | 2.36B | | 1.32B | | 1.12B | | 0.88B | | 0.71B | | 0.35B | | 0.33B | | 0.79B | | 0.81B | | 0.77B | | 0.82B | | 0.81B | |
|
Receivables
|
4.59B | 4.02B | 5.40B | 6.60B | 6.51B | 6.06B | 5.55B | 5.34B | 5.81B | 7.03B | 4.30B | 4.94B | 2.80B | 3.51B | 2.05B | 4.34B | 2.90B | 5.87B | 2.84B | 5.12B | 3.13B | 5.08B | 2.45B | 6.23B | | 6.58B | | 6.14B | | 6.42B | | 6.45B | |
|
Finished Goods
|
| | | | | | | | | | 0.20B | 3.12B | 0.06B | -0.22B | 0.01B | -0.14B | -0.11B | -0.33B | | 0.41B | | -0.36B | | | | | | | | | | | |
|
Inventory
|
5.49B | 0.29B | 4.87B | 4.76B | 5.26B | 5.31B | 5.80B | 6.38B | 6.22B | 5.74B | 5.64B | 4.35B | 3.92B | 3.17B | 3.13B | 2.94B | 3.33B | 3.47B | 3.54B | 3.45B | 3.58B | 3.46B | 3.62B | 3.92B | 4.45B | 5.44B | 5.80B | 6.21B | 6.42B | 6.66B | 6.52B | 5.86B | 6.83B |
|
Prepaid Assets
|
| | | | | | | | | | | | | | | 0.27B | | 0.28B | | 0.19B | | | | | | | | | | | | | |
|
Current Assets
|
12.72B | 14.93B | 14.45B | 21.46B | 20.41B | 21.90B | 19.43B | 19.54B | 20.00B | 21.33B | 20.04B | 20.81B | 18.27B | 15.26B | 13.58B | 15.05B | 14.40B | 18.68B | 14.60B | 20.17B | 16.48B | 17.30B | 15.15B | 20.86B | 25.77B | 24.43B | 23.42B | 18.97B | 20.78B | 21.51B | 20.42B | 19.12B | 20.96B |
|
Construction in Progress
|
| | | | | | | | | | | | | | | 0.73B | | 0.42B | | 0.23B | | 0.17B | | 0.18B | | 0.27B | | | | | | | |
|
Land & Improvements
|
| | | | | | | | | | | | | | | 7.28B | | 7.29B | | 6.24B | | 6.38B | | | | | | | | | | | |
|
Property, Plant & Equipment (Net)
|
45.42B | 2.02B | 44.51B | 56.02B | 61.06B | 64.97B | 71.74B | 76.98B | 75.12B | 70.83B | 73.33B | 68.69B | 65.41B | 61.06B | 60.97B | 58.85B | 60.32B | 62.09B | 57.74B | 56.36B | 56.35B | 57.37B | 55.84B | 62.88B | 63.84B | 63.79B | 64.38B | 63.73B | 63.10B | 66.47B | 66.58B | 68.57B | 79.13B |
|
Long-Term Investments
|
| | | | | | | | | | | | | 36.18B | | 5.02B | | 4.49B | | 4.30B | | 3.97B | | 3.76B | | 3.50B | | 3.30B | | 4.41B | | 4.84B | |
|
Goodwill
|
14.29B | 0.18B | 14.18B | 15.32B | 16.37B | 8.19B | 9.60B | 2.77B | 2.57B | 1.35B | 1.37B | 1.23B | 1.15B | 0.89B | 0.92B | 0.95B | 1.00B | 1.04B | 0.95B | 0.91B | 0.92B | 0.92B | 0.82B | 0.95B | 0.94B | 0.88B | 0.85B | 0.83B | 0.78B | 0.80B | 0.79B | 0.73B | 2.56B |
|
Intangibles
|
6.19B | 0.17B | 5.71B | 5.70B | 7.62B | 7.96B | 8.05B | 6.88B | 6.65B | 5.42B | 6.28B | 5.88B | 5.58B | 3.34B | 3.43B | 3.28B | 2.99B | 3.12B | 3.00B | 2.78B | 2.65B | 2.64B | 2.50B | 2.75B | 2.81B | 2.83B | 3.61B | 3.65B | 3.70B | 4.39B | 3.77B | 2.80B | 5.17B |
|
Goodwill & Intangibles
|
20.48B | 0.35B | 19.89B | 21.02B | 24.00B | 16.14B | 17.65B | 9.65B | 9.23B | 6.77B | 7.65B | 7.11B | 6.73B | 4.23B | 4.35B | 4.23B | 3.99B | 4.16B | 3.95B | 3.69B | 3.56B | 3.56B | 3.32B | 3.70B | 3.75B | 3.71B | 4.46B | 4.47B | 4.47B | 5.19B | 4.56B | 3.53B | 7.72B |
|
Long-Term Deferred Tax
|
1.61B | 2.23B | 2.23B | 1.86B | 1.99B | 1.88B | 2.83B | 3.48B | 2.70B | 3.56B | 3.99B | 3.54B | 3.23B | 3.31B | 3.49B | -6.95B | 3.76B | 3.14B | 3.30B | 3.14B | 3.14B | 3.10B | 3.17B | 3.38B | 3.40B | 3.38B | 3.41B | 2.80B | 3.08B | 3.62B | 3.44B | 4.02B | 3.97B |
|
Other Non-Current Assets
|
0.86B | 0.25B | 0.97B | 1.71B | 0.49B | 0.09B | 0.42B | 0.97B | 1.50B | 0.95B | 0.06B | 0.31B | 0.08B | 0.29B | 0.27B | 0.82B | 1.14B | 0.51B | 3.03B | 0.81B | 0.39B | 0.64B | 2.68B | 0.83B | 2.91B | 0.53B | 2.50B | 0.41B | 1.33B | 0.48B | 0.57B | 1.09B | 1.62B |
|
Non-Current Assets
|
75.22B | 77.52B | 76.66B | 89.61B | 101.43B | 97.56B | 101.98B | 97.93B | 94.47B | 88.74B | 92.49B | 86.70B | 82.95B | 76.01B | 76.53B | 74.18B | 75.30B | 76.55B | 71.96B | 70.05B | 69.89B | 70.50B | 69.38B | 76.53B | 77.68B | 78.46B | 78.49B | 77.80B | 76.78B | 82.04B | 81.47B | 83.67B | 99.85B |
|
Assets
|
93.75B | 97.24B | 91.50B | 112.77B | 122.33B | 119.55B | 121.83B | 118.44B | 115.97B | 111.03B | 112.59B | 107.83B | 101.30B | 91.56B | 90.39B | 89.26B | 90.85B | 95.73B | 89.59B | 90.95B | 86.75B | 87.80B | 84.53B | 97.39B | 103.44B | 102.90B | 101.91B | 96.77B | 97.56B | 103.55B | 101.89B | 102.79B | 120.81B |
|
Accounts Payables
|
-6.33B | -5.76B | -6.06B | 6.57B | -8.30B | -9.38B | -8.60B | 9.42B | -8.96B | -8.40B | -7.08B | -7.44B | -6.03B | -6.24B | -5.56B | 6.36B | -5.96B | 7.06B | -6.41B | 6.60B | -6.38B | 6.48B | -6.19B | 7.42B | -7.52B | 7.73B | -7.99B | 8.05B | -7.63B | 8.24B | -7.69B | -8.18B | -9.23B |
|
Notes Payables
|
| | | | | | | | | | | | | | | | | | | | | | | | | 0.81B | | 0.92B | | 0.82B | | 0.18B | |
|
Dividends payables
|
| | | | | | | | | | | | | -0.02B | | 0.02B | | 0.02B | | | | | | | | | | | | | | | |
|
Payables
|
-6.33B | -5.76B | -6.06B | 6.57B | -8.30B | -9.38B | -8.60B | 9.42B | -8.96B | -8.40B | -7.08B | -7.44B | -6.03B | -6.25B | -5.56B | 6.38B | -5.96B | 7.08B | -6.41B | 6.60B | -6.38B | 6.48B | -6.19B | 7.42B | -7.52B | 8.54B | -7.99B | 8.97B | -7.63B | 9.06B | -7.69B | -8.00B | -9.23B |
|
Accumulated Expenses
|
| | | | | | | | | | | | | | | 0.97B | | 1.35B | | 1.23B | | | | | | 0.80B | | 0.88B | | 0.99B | | 0.92B | |
|
Other Accumulated Expenses
|
-7.01B | -7.52B | -7.88B | 0.95B | -9.78B | 2.47B | | | 0.06B | 1.29B | 0.56B | 0.57B | 0.78B | 1.09B | | 0.35B | | -0.14B | | 0.13B | | 0.15B | | -0.09B | | -0.07B | | -0.74B | -0.72B | -0.73B | -0.71B | -0.79B | -1.23B |
|
Short term Debt
|
-0.73B | -0.60B | -0.37B | -0.42B | -0.35B | | | | | | | | | | | 0.47B | | 0.90B | | 1.07B | | 1.37B | | 0.61B | | 1.38B | | 0.92B | -0.78B | 0.82B | -0.52B | -0.59B | -0.53B |
|
Current Leases
|
| | | | | 6.14B | | 3.89B | | 4.10B | | | | | | | | | | | | | | | | 0.32B | | 0.29B | | 0.34B | | 0.35B | |
|
Current Taxes
|
-0.87B | -1.33B | -1.35B | 2.77B | -2.05B | -2.65B | -0.96B | 0.82B | -0.80B | -1.13B | -0.72B | -0.80B | -0.34B | -0.29B | -0.28B | 0.76B | -1.27B | 1.99B | -1.67B | 1.84B | -1.42B | 1.87B | -1.08B | 1.85B | -2.02B | 1.41B | -1.04B | 0.22B | -0.20B | 0.54B | -0.23B | -0.58B | -0.63B |
|
Current Deferred Revenue
|
| | | | | | | | | | | | | | | 0.20B | | 0.25B | | 0.23B | | | | | | | | | | | | | |
|
Total Current Liabilities
|
-25.66B | -9.53B | -9.72B | 12.88B | -12.80B | -14.97B | -12.79B | 13.98B | -16.14B | -15.19B | -12.16B | -12.22B | -11.98B | -10.05B | -8.05B | 9.36B | -9.11B | 11.22B | -9.96B | 10.57B | -10.90B | 11.12B | -9.40B | 11.61B | -12.08B | 12.63B | -13.11B | 11.60B | -10.45B | 12.74B | -12.03B | -11.74B | -13.74B |
|
Non-Current Debt
|
| | | 13.69B | -17.77B | -20.36B | -19.58B | 24.71B | -25.02B | -24.62B | -23.61B | -22.54B | -20.94B | -21.14B | -20.80B | 17.47B | -15.11B | 15.15B | -13.02B | 12.85B | -13.32B | 13.34B | -13.47B | 13.41B | -13.21B | 12.79B | -11.98B | 10.15B | | 12.18B | | 12.26B | |
|
Non-Current Deffered Revenue
|
| 0.05B | | | | | | | | | | | | | | 0.23B | | 0.25B | | 0.18B | | | | | | | | | | | | | |
|
Minority Interest
|
| -2.09B | | -6.26B | | -6.68B | | -11.19B | | -7.62B | | -8.31B | | -6.78B | | -6.44B | | -6.40B | | | | | | | | | | | | | | | |
|
Liabilities from Discontinued Operations
|
-2.28B | -1.32B | -0.25B | 1.81B | -0.21B | -0.03B | -0.15B | 0.41B | -0.36B | -0.18B | -0.10B | -0.36B | -0.08B | -0.11B | -0.04B | -0.04B | -0.86B | -0.12B | -0.70B | -0.29B | -0.17B | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability
|
-4.87B | -0.08B | -4.02B | 5.22B | -6.56B | -6.21B | -5.90B | 5.14B | -4.32B | -4.14B | -4.05B | -3.57B | -3.60B | -3.29B | -2.96B | 6.34B | -3.17B | 3.67B | -3.81B | 3.67B | -3.52B | 3.22B | -2.90B | 3.24B | -3.50B | 3.50B | -3.73B | 3.16B | -3.08B | 2.58B | -2.44B | -2.63B | -4.09B |
|
Operating Leases
|
18.85B | 44.04B | 26.25B | 63.62B | 31.76B | 63.97B | | | 6.93B | 63.96B | 3.58B | 58.79B | 2.45B | 51.13B | 2.28B | 48.88B | 49.86B | 48.56B | | 43.43B | | 44.18B | | | | 1.36B | | 1.20B | | 1.35B | | 1.41B | |
|
Other Non-Current Liabilities
|
| | | | | | | | | | | | | | | 12.48B | | 13.37B | | 12.55B | | 13.70B | | 15.94B | | 15.93B | | 15.76B | | 17.15B | | 15.73B | |
|
Total Non-Current Liabilities
|
-40.81B | -40.46B | -33.66B | 33.58B | -40.03B | -45.34B | -43.62B | 46.30B | -43.38B | -42.15B | -42.55B | -40.65B | -38.61B | -37.28B | -38.23B | 34.13B | -32.05B | 33.26B | -30.32B | 30.26B | -31.39B | 31.43B | -31.47B | 33.88B | -33.20B | 33.68B | -31.70B | 32.43B | -33.75B | 34.47B | -32.69B | -33.08B | -45.10B |
|
Total Liabilities
|
-68.75B | -51.31B | -43.63B | 48.26B | -53.04B | -60.34B | -56.56B | 60.70B | -59.89B | -57.52B | -54.81B | -53.23B | -50.67B | -47.44B | -46.33B | 43.53B | -42.03B | 44.61B | -40.98B | 41.13B | -42.45B | 42.56B | -40.87B | 45.49B | -45.27B | 46.31B | -44.81B | 44.03B | -44.20B | 47.21B | -44.72B | -44.82B | -58.84B |
|
Total Debt
|
-0.73B | -0.60B | -0.37B | 13.28B | -18.12B | -20.36B | -19.58B | 24.71B | -25.02B | -24.62B | -23.61B | -22.54B | -20.94B | -21.14B | -20.80B | 17.94B | -15.11B | 16.05B | -13.02B | 13.92B | -13.32B | 14.71B | -13.47B | 14.02B | -13.21B | 14.17B | -11.98B | 11.07B | -0.78B | 13.00B | -0.52B | 11.67B | -0.53B |
|
Common Equity
|
23.03B | 43.83B | 45.59B | 58.25B | 62.86B | 52.20B | 55.35B | 46.55B | 45.32B | 45.89B | 48.98B | 46.28B | 42.65B | 44.13B | 37.49B | 45.73B | 42.29B | 44.71B | 42.33B | 43.69B | 39.56B | 40.53B | 39.22B | 47.05B | 12.31B | 51.93B | 50.56B | 50.63B | 51.62B | 54.59B | 55.25B | 55.25B | 58.20B |
|
Shareholder's Equity
|
25.00B | 2.03B | 47.87B | 64.51B | 69.30B | 59.21B | 65.27B | 57.74B | 56.08B | 53.50B | 57.78B | 54.59B | 50.63B | 44.13B | 44.06B | 45.73B | 48.83B | 44.71B | 48.62B | 43.69B | 44.30B | 40.53B | 43.66B | 47.05B | 58.17B | 51.93B | 57.10B | 50.63B | 53.36B | 54.59B | 57.16B | 57.97B | 61.97B |
|
Liabilities and Shareholders Equity
|
93.75B | 97.24B | 91.50B | 112.77B | 122.33B | 119.55B | 121.83B | 118.44B | 115.97B | 111.03B | 112.59B | 107.83B | 101.30B | 91.56B | 90.39B | 89.26B | 90.85B | 95.73B | 89.59B | 90.95B | 86.75B | 87.80B | 84.53B | 97.39B | 103.44B | 102.90B | 101.91B | 96.77B | 97.56B | 103.55B | 101.89B | 102.79B | 120.81B |
|
Retained Earnings
|
17.63B | 20.48B | 24.44B | 32.50B | 35.02B | 27.78B | 31.58B | 21.50B | 22.73B | 23.61B | 25.73B | 26.11B | 23.90B | 19.74B | 18.94B | 21.63B | 22.36B | 23.76B | 23.75B | 27.02B | 22.67B | 23.39B | 22.96B | 26.79B | 33.24B | 11.58B | 34.08B | 11.55B | 36.43B | 38.35B | 40.15B | 42.54B | 43.38B |