|
Cash & Equivalents
|
| 0.67B | 0.74B | 0.74B | 0.76B | 0.74B | 0.81B | 0.81B | 1.06B | 1.02B | 1.00B | 0.90B | 1.10B | 0.97B | 1.24B | 0.88B | 1.29B | 1.46B | 1.69B | 1.40B | 1.74B | 1.70B | 1.64B | 1.51B | 1.81B | 1.27B | 1.16B | | 0.08B | 0.11B | 0.09B | 0.07B | 0.05B | 0.07B | 0.11B | 1.90B | 1.68B | 1.48B | 2.09B | 1.43B | 1.66B | 1.80B | 2.21B | 1.78B | 1.56B | 2.06B | 2.23B | 2.15B | 2.83B | 3.51B | 3.42B | 1.52B | 2.00B | 2.12B | 2.37B | 1.76B | 2.09B | 2.25B | 2.58B | 2.07B | 2.42B | 2.71B | 3.17B | 2.65B | 2.84B | 3.06B | 3.63B | 3.38B |
|
Short-term Investments
|
| | | | | | | 0.18B | | 0.19B | 0.19B | 0.20B | 0.18B | 0.17B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash & Current Investments
|
| 0.67B | 0.74B | 0.74B | 0.76B | 0.74B | 0.81B | 0.99B | 1.06B | 1.21B | 1.20B | 1.09B | 1.28B | 1.14B | 1.24B | 0.88B | 1.29B | 1.46B | 1.69B | 1.40B | 1.74B | 1.70B | 1.64B | 1.51B | 1.81B | 1.27B | 1.16B | | 0.08B | 0.11B | 0.09B | 0.07B | 0.05B | 0.07B | 0.11B | 1.90B | 1.68B | 1.48B | 2.09B | 1.43B | 1.66B | 1.80B | 2.21B | 1.78B | 1.56B | 2.06B | 2.23B | 2.15B | 2.83B | 3.51B | 3.42B | 1.52B | 2.00B | 2.12B | 2.37B | 1.76B | 2.09B | 2.25B | 2.58B | 2.07B | 2.42B | 2.71B | 3.17B | 2.65B | 2.84B | 3.06B | 3.63B | 3.38B |
|
Receivables - Net
|
0.17B | 0.20B | 0.22B | 0.25B | 0.26B | 0.26B | 0.28B | 0.31B | 0.32B | 0.32B | 0.30B | 0.30B | 0.32B | 0.32B | 0.33B | 0.35B | 0.36B | 0.37B | 0.37B | 0.40B | 0.42B | 0.43B | 0.42B | 0.44B | 0.45B | 0.45B | 0.43B | 0.45B | 0.43B | 0.43B | 0.45B | 0.46B | 0.48B | 0.49B | 0.51B | 0.57B | 0.59B | 0.56B | 0.58B | 0.55B | 0.60B | 0.62B | 0.62B | 0.65B | 0.59B | 0.66B | 0.71B | 0.86B | 0.89B | 0.92B | 0.94B | 1.06B | 0.92B | 0.77B | 0.74B | 0.75B | 0.73B | 0.76B | 0.75B | 0.81B | 0.88B | 0.85B | 0.89B | 0.88B | 0.93B | 0.86B | 0.90B | 0.93B |
|
Receivables - Other
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Receivables
|
0.17B | 0.20B | 0.22B | 0.25B | 0.26B | 0.26B | 0.28B | 0.31B | 0.32B | 0.32B | 0.30B | 0.30B | 0.32B | 0.32B | 0.33B | 0.35B | 0.36B | 0.37B | 0.37B | 0.40B | 0.42B | 0.43B | 0.42B | 0.44B | 0.45B | 0.45B | 0.43B | 0.45B | 0.43B | 0.43B | 0.45B | 0.46B | 0.49B | 0.49B | 0.51B | 0.57B | 0.59B | 0.56B | 0.58B | 0.55B | 0.60B | 0.62B | 0.62B | 0.65B | 0.59B | 0.66B | 0.71B | 0.86B | 0.89B | 0.92B | 0.94B | 1.06B | 0.92B | 0.77B | 0.74B | 0.75B | 0.73B | 0.76B | 0.75B | 0.81B | 0.88B | 0.85B | 0.89B | 0.88B | 0.93B | 0.86B | 0.90B | 0.93B |
|
Prepaid Assets
|
| 0.17B | 0.14B | 0.14B | 0.11B | 0.17B | 0.15B | 0.15B | 0.11B | 0.11B | 0.17B | 0.17B | 0.12B | 0.16B | 0.14B | 0.16B | 0.11B | 0.11B | 0.09B | 0.07B | 0.08B | 0.09B | 0.11B | 0.15B | 0.13B | 0.15B | 0.20B | 0.20B | 0.24B | 0.33B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Property, Plant & Equipment (Net)
|
| 0.47B | 0.50B | 0.51B | 0.52B | 0.54B | 0.56B | 0.56B | 0.55B | 0.56B | 0.56B | 0.57B | 0.56B | 0.56B | 0.56B | 0.56B | 0.56B | 0.56B | 0.57B | 0.57B | 0.57B | 0.58B | 0.57B | 0.59B | 0.60B | 0.61B | 0.60B | 0.61B | 0.61B | 0.62B | 0.62B | 0.62B | 0.63B | 0.62B | 0.64B | 0.65B | 0.65B | 0.66B | 0.66B | 0.66B | 0.67B | 0.67B | 0.68B | 0.67B | 0.68B | 0.69B | 0.68B | 0.70B | 0.70B | 0.72B | 0.72B | 0.74B | 0.74B | 0.75B | 0.75B | 0.76B | 0.76B | 0.77B | 0.80B | 0.81B | 0.85B | 0.88B | 0.93B | 0.98B | 1.00B | 0.99B | 0.98B | 0.85B |
|
Long-Term Investments
|
0.04B | 0.04B | 0.04B | 0.05B | 0.19B | 0.20B | 0.20B | 0.21B | 0.21B | 0.22B | 0.22B | 0.21B | 0.28B | 0.30B | 0.29B | 0.30B | 0.30B | 0.32B | 0.31B | 0.31B | 0.35B | 0.41B | 0.42B | 0.41B | 0.42B | 0.41B | 0.40B | 1.96B | 1.71B | 1.94B | 1.21B | 1.26B | 1.30B | 1.33B | 1.36B | 1.48B | 2.10B | 2.46B | 2.41B | 2.45B | 2.55B | 2.58B | 2.61B | 2.94B | 2.73B | 2.90B | 3.03B | 3.25B | 3.40B | 3.47B | 3.33B | 2.98B | 2.88B | 2.56B | 2.48B | 2.54B | 2.61B | 2.72B | 2.50B | 2.55B | 2.59B | 2.76B | 2.97B | 3.00B | 3.24B | 3.36B | 3.42B | 3.33B |
|
Goodwill
|
0.67B | 0.67B | 0.67B | 0.67B | 0.67B | 0.67B | 0.67B | 0.67B | 0.67B | 0.67B | 0.67B | 0.67B | 0.67B | 0.67B | 0.67B | 0.67B | 0.67B | 0.67B | 0.67B | 0.67B | 0.67B | 0.67B | 0.67B | 0.67B | 0.67B | 0.67B | 0.67B | 0.67B | 0.67B | 0.67B | 0.67B | 0.67B | 0.67B | 0.67B | 0.67B | 0.67B | 0.67B | 0.67B | 0.67B | 0.67B | 0.67B | 0.67B | 0.67B | 0.67B | 0.67B | 0.67B | 0.67B | 0.67B | 0.67B | 0.67B | 0.67B | 2.69B | 2.64B | 2.65B | 2.65B | 2.64B | 2.64B | 2.64B | 2.64B | 2.64B | 2.64B | 2.64B | 2.64B | 2.64B | 2.64B | 2.64B | 2.64B | 2.64B |
|
Intangibles
|
| | | 0.00B | | | | 0.00B | | | | 0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.91B | 0.89B | 0.86B | 0.83B | 0.63B | 0.60B | 0.58B | 0.54B | 0.51B | 0.48B | 0.44B | 0.40B | 0.37B | 0.34B | 0.32B | 0.29B | 0.27B |
|
Goodwill & Intangibles
|
0.67B | 0.67B | 0.67B | 0.67B | 0.67B | 0.67B | 0.67B | 0.67B | 0.67B | 0.67B | 0.67B | 0.67B | 0.67B | 0.67B | 0.67B | 0.67B | 0.67B | 0.67B | 0.67B | 0.67B | 0.67B | 0.67B | 0.67B | 0.67B | 0.67B | 0.67B | 0.67B | 0.67B | 0.67B | 0.67B | 0.67B | 0.67B | 0.67B | 0.67B | 0.67B | 0.67B | 0.67B | 0.67B | 0.67B | 0.67B | 0.67B | 0.67B | 0.67B | 0.67B | 0.67B | 0.67B | 0.67B | 0.67B | 0.67B | 0.67B | 0.67B | 3.61B | 3.53B | 3.51B | 3.48B | 3.27B | 3.25B | 3.22B | 3.19B | 3.15B | 3.12B | 3.09B | 3.04B | 3.01B | 2.99B | 2.96B | 2.94B | 2.92B |
|
Other Non-Current Assets
|
0.17B | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.20B | | | 0.25B | 0.35B | 0.27B | 0.27B | 0.26B | 0.22B | 0.18B | 0.20B | 0.20B | 0.25B | 0.25B | 0.25B | 0.25B | 0.23B | 0.26B | 0.22B | 0.23B | 0.22B | 0.22B | 0.22B | 0.24B | 0.45B | 0.46B | 0.59B | 0.60B | 0.69B | 0.63B | 0.69B | 0.71B | 0.69B | 0.64B | 0.64B | 0.62B | 0.69B | 0.78B | 0.71B | 0.69B | 0.61B |
|
Assets
|
| 2.96B | 3.16B | 3.21B | 3.39B | 3.40B | 3.56B | 3.64B | 3.89B | 3.88B | 3.84B | 3.77B | 4.08B | 4.12B | 4.41B | 4.20B | 4.61B | 4.80B | 5.13B | 5.03B | 5.46B | 5.67B | 5.77B | 5.64B | 5.96B | 5.42B | 5.27B | 5.11B | 6.20B | 6.58B | 6.72B | 6.22B | 6.28B | 6.53B | 7.38B | 7.54B | 7.37B | 7.88B | 8.53B | 7.69B | 8.46B | 8.91B | 9.40B | 9.33B | 8.64B | 9.48B | 10.13B | 10.66B | 10.76B | 11.28B | 11.45B | 12.51B | 12.35B | 11.77B | 11.99B | 11.64B | 12.16B | 12.62B | 12.56B | 12.28B | 12.85B | 13.09B | 13.71B | 13.47B | 13.99B | 14.34B | 14.73B | 14.34B |
|
Accounts Payables
|
0.08B | 0.08B | 0.08B | 0.08B | 0.08B | 0.10B | 0.08B | 0.08B | 0.08B | 0.09B | 0.10B | 0.08B | 0.08B | 0.09B | 0.09B | 0.09B | 0.10B | 0.11B | 0.10B | 0.10B | 0.12B | 0.12B | 0.15B | 0.14B | 0.14B | 0.17B | 0.17B | 0.17B | 0.17B | 0.18B | 0.20B | 0.18B | 0.19B | 0.19B | 0.19B | 0.22B | 0.24B | 0.22B | 0.25B | 0.23B | 0.21B | 0.19B | 0.20B | 0.21B | 0.20B | 0.19B | 0.19B | 0.19B | 0.23B | 0.25B | 0.31B | 0.43B | 0.42B | 0.36B | 0.38B | 0.41B | 0.36B | 0.38B | 0.40B | 0.42B | 0.37B | 0.37B | 0.36B | 0.35B | 0.35B | 0.34B | 0.35B | 0.35B |
|
Dividends payables
|
| | | | | | | | | | | | | | | | | | | | | | | 0.00B | 0.52B | | | | | | | | | | | | | | | | | | | | | | | | | 0.70B | | | | | | | | | | | | | | | | | | |
|
Payables
|
0.08B | 0.08B | 0.08B | 0.08B | 0.08B | 0.10B | 0.08B | 0.08B | 0.08B | 0.09B | 0.10B | 0.08B | 0.08B | 0.09B | 0.09B | 0.09B | 0.10B | 0.11B | 0.10B | 0.10B | 0.12B | 0.12B | 0.15B | 0.14B | 0.66B | 0.17B | 0.17B | 0.17B | 0.17B | 0.18B | 0.20B | 0.18B | 0.19B | 0.19B | 0.19B | 0.22B | 0.24B | 0.22B | 0.25B | 0.23B | 0.21B | 0.19B | 0.20B | 0.21B | 0.20B | 0.19B | 0.19B | 0.19B | 0.23B | 0.95B | 0.31B | 0.43B | 0.42B | 0.36B | 0.38B | 0.41B | 0.36B | 0.38B | 0.40B | 0.42B | 0.37B | 0.37B | 0.36B | 0.35B | 0.35B | 0.34B | 0.35B | 0.35B |
|
Accumulated Expenses
|
0.05B | 0.11B | 0.16B | 0.05B | 0.08B | 0.14B | 0.21B | 0.07B | 0.10B | 0.18B | 0.26B | 0.06B | 0.10B | 0.19B | 0.27B | 0.09B | 0.14B | 0.21B | 0.31B | 0.07B | 0.13B | 0.24B | 0.37B | 0.08B | 0.14B | 0.27B | 0.41B | 0.08B | 0.22B | 0.34B | 0.48B | 0.09B | 0.17B | 0.31B | 0.45B | 0.11B | 0.19B | 0.35B | 0.51B | 0.12B | 0.20B | 0.37B | 0.53B | 0.11B | 0.22B | 0.38B | 0.58B | 0.13B | 0.26B | 0.48B | 0.70B | 0.26B | 0.29B | 0.49B | 0.70B | 0.23B | 0.31B | 0.51B | 0.73B | 0.24B | 0.33B | 0.57B | 0.80B | 0.22B | 0.33B | 0.56B | 0.79B | 0.24B |
|
Current Taxes
|
0.02B | 0.02B | 0.02B | 0.03B | 0.06B | 0.04B | 0.04B | 0.03B | 0.09B | 0.03B | 0.03B | 0.03B | 0.09B | 0.02B | 0.02B | 0.02B | 0.12B | 0.02B | 0.04B | 0.04B | 0.17B | 0.03B | 0.02B | 0.02B | 0.16B | 0.01B | 0.01B | 0.02B | 0.17B | 0.01B | 0.04B | 0.04B | 0.26B | 0.02B | 0.02B | 0.07B | 0.16B | 0.06B | 0.08B | 0.05B | 0.20B | 0.05B | 0.05B | 0.03B | 0.06B | 0.26B | 0.07B | 0.09B | 0.28B | 0.10B | 0.06B | 0.08B | 0.21B | 0.03B | 0.04B | 0.05B | 0.15B | 0.04B | 0.04B | 0.07B | 0.18B | 0.01B | 0.01B | 0.09B | 0.30B | 0.02B | 0.05B | 0.05B |
|
Minority Interest
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.83B | 1.11B | 1.11B | 0.69B | 0.46B | 0.63B | 0.95B | 0.99B | 0.55B | 0.74B | 0.86B | 0.74B | 0.89B | 1.01B | 1.10B | 1.12B | 0.97B | 1.09B | 1.34B | 1.56B | 1.01B | 0.88B | 1.09B | 0.98B | 0.79B | 0.56B | 0.58B | 0.66B | 0.83B | 0.99B | 0.56B | 0.59B | 0.68B | 0.69B | 0.76B | 0.94B | 0.98B | 1.10B | 0.98B | 1.04B |
|
Operating Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.16B | 0.15B | 0.15B | 0.15B | 0.17B | 0.17B | 0.18B | 0.15B | 0.15B | 0.14B | 0.14B | 0.25B | 0.21B | 0.20B | 0.32B | 0.33B | 0.32B | 0.32B | 0.31B | 0.31B | 0.30B | 0.30B | 0.29B | 0.28B | 0.47B | 0.48B | 0.46B | 0.45B |
|
Other Non-Current Liabilities
|
2.79B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.31B | 0.21B | 0.16B | 0.13B | 0.10B | 0.05B | 0.02B | 0.02B | 0.01B | 0.01B | 0.01B | | | | | | |
|
Total Non-Current Liabilities
|
-5.25B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.39B | | | | 1.95B | 2.02B | 1.87B | 2.17B | 1.86B | 2.04B | 2.15B | 2.35B | 1.97B | 2.17B | 2.25B | 2.49B | | | | | |
|
Total Liabilities
|
-2.46B | 0.38B | 0.42B | 0.33B | 0.39B | 0.44B | 0.50B | 0.35B | 0.43B | 0.47B | 0.57B | 0.35B | 0.45B | 0.46B | 0.55B | 0.36B | 0.50B | 0.49B | 0.59B | 0.21B | 0.43B | 0.40B | 0.54B | 0.25B | 0.96B | 0.45B | 0.59B | 0.34B | 0.61B | 0.61B | 0.78B | 0.53B | 0.82B | 0.74B | 0.90B | 0.72B | 0.93B | 1.03B | 1.21B | 0.82B | 1.26B | 1.32B | 1.46B | 1.11B | 1.23B | 1.64B | 1.67B | 1.39B | 1.74B | 2.51B | 2.10B | 2.26B | 2.23B | 2.03B | 2.30B | 1.96B | 2.08B | 2.17B | 2.38B | 1.99B | 2.19B | 2.27B | 2.49B | 2.02B | 2.46B | 2.53B | 2.76B | 2.29B |
|
Common Equity
|
2.46B | 2.58B | 2.74B | 2.88B | 3.01B | 2.96B | 3.06B | 3.30B | 3.46B | 3.41B | 3.27B | 3.42B | 3.63B | 3.66B | 3.86B | 3.85B | 4.11B | 4.31B | 4.54B | 4.82B | 5.04B | 5.27B | 5.23B | 5.40B | 5.00B | 4.97B | 4.67B | 4.76B | 4.76B | 4.86B | 4.83B | 5.01B | 5.00B | 5.17B | 5.53B | 5.82B | 5.90B | 6.11B | 6.46B | 6.12B | 6.31B | 6.58B | 6.84B | 7.10B | 6.43B | 6.75B | 7.13B | 7.71B | 8.01B | 7.89B | 8.26B | 9.27B | 9.33B | 9.17B | 9.11B | 9.03B | 9.24B | 9.47B | 9.62B | 9.70B | 9.99B | 10.13B | 10.45B | 10.51B | 10.56B | 10.71B | 10.98B | 11.02B |
|
Shareholder's Equity
|
| 2.58B | 2.74B | 2.88B | 3.01B | 2.96B | 3.06B | 3.30B | 3.46B | 3.41B | 3.27B | 3.42B | 3.63B | 3.66B | 3.86B | 3.85B | 4.11B | 4.31B | 4.54B | 4.82B | 5.04B | 5.27B | 5.23B | 5.40B | 5.00B | 4.97B | 4.67B | 4.76B | 4.76B | 4.86B | 4.83B | 5.01B | 5.00B | 5.17B | 5.53B | 5.82B | 5.90B | 6.11B | 6.46B | 6.12B | 6.31B | 6.58B | 6.84B | 7.10B | 6.43B | 6.75B | 7.13B | 7.71B | 8.01B | 7.89B | 8.26B | 9.27B | 9.33B | 9.17B | 9.11B | 9.03B | 9.24B | 9.47B | 9.62B | 9.70B | 9.99B | 10.13B | 10.45B | 10.51B | 10.56B | 10.71B | 10.98B | 11.02B |
|
Liabilities and Shareholders Equity
|
| 2.96B | 3.16B | 3.21B | 3.39B | 3.40B | 3.56B | 3.64B | 3.89B | 3.88B | 3.84B | 3.77B | 4.08B | 4.12B | 4.41B | 4.20B | 4.61B | 4.80B | 5.13B | 5.03B | 5.46B | 5.67B | 5.77B | 5.64B | 5.96B | 5.42B | 5.27B | 5.11B | 6.20B | 6.58B | 6.72B | 6.22B | 6.28B | 6.53B | 7.38B | 7.54B | 7.37B | 7.88B | 8.53B | 7.69B | 8.46B | 8.91B | 9.40B | 9.33B | 8.64B | 9.48B | 10.13B | 10.66B | 10.76B | 11.28B | 11.45B | 12.51B | 12.35B | 11.77B | 11.99B | 11.64B | 12.16B | 12.62B | 12.56B | 12.28B | 12.85B | 13.09B | 13.71B | 13.47B | 13.99B | 14.34B | 14.73B | 14.34B |
|
Retained Earnings
|
2.05B | 2.08B | 2.15B | 0.10B | 2.32B | 2.41B | 2.48B | 0.14B | 2.71B | 2.74B | 2.66B | 0.10B | 2.88B | 2.98B | 3.14B | 0.13B | 3.17B | 3.32B | 3.49B | 3.68B | 3.87B | 4.06B | 4.25B | 4.45B | 4.10B | 4.14B | 3.88B | 3.97B | 4.02B | 4.08B | 4.10B | 4.29B | 4.30B | 4.48B | 4.73B | 4.93B | 5.21B | 5.44B | 5.79B | 5.46B | 5.65B | 5.92B | 6.19B | 6.44B | 5.78B | 6.10B | 6.47B | 7.03B | 7.34B | 7.20B | 7.59B | 8.08B | 8.37B | 8.31B | 8.42B | 8.41B | 8.55B | 8.75B | 8.92B | 9.08B | 9.36B | 9.56B | 9.89B | 10.04B | 10.24B | 10.46B | 10.82B | 10.87B |
|
Treasury Shares
|
| 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.01B | 0.01B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.01B | 0.00B | 0.00B | 0.01B | 0.01B | 0.00B | 0.00B | 0.01B | 0.01B | 0.00B | 0.01B | 0.01B | 0.01B | 0.00B | 0.00B | 0.01B | 0.01B | 0.00B | 0.00B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.00B | 0.00B | 0.00B | 0.01B | 0.00B | 0.00B | 0.01B | 0.01B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B |