|
Cash & Equivalents
|
3.52B | 4.91B | 3.70B | 8.07B | 8.16B | 7.52B | 6.98B | 6.25B | 5.61B | 6.09B | 5.13B | 4.77B | 3.54B | 4.14B | 3.94B | 3.22B | 3.01B | 3.42B | 3.12B | 2.00B | 3.35B | 2.80B | 3.43B | 3.01B | 1.79B | 2.48B | 2.63B | 2.18B | 2.16B | 2.37B | 1.87B | 1.48B | 2.40B | 2.88B | 2.62B |
|
Short-term Investments
|
| 0.28B | 0.27B | 0.61B | 0.72B | 1.06B | 1.37B | 1.52B | 1.67B | 1.62B | 1.55B | 1.77B | 1.85B | 1.82B | 1.80B | 1.90B | 2.02B | 2.37B | 2.40B | 2.38B | 2.26B | 2.19B | 2.17B | 2.19B | 2.18B | 2.20B | 2.23B | 2.25B | 2.21B | 2.28B | 2.46B | 2.32B | 2.07B | 2.19B | 2.31B |
|
Cash & Current Investments
|
3.52B | 5.18B | 3.97B | 8.68B | 8.89B | 8.58B | 8.36B | 7.76B | 7.27B | 7.70B | 6.68B | 6.54B | 5.39B | 5.96B | 5.74B | 5.12B | 5.02B | 5.80B | 5.51B | 4.38B | 5.61B | 4.99B | 5.60B | 5.20B | 3.97B | 4.68B | 4.86B | 4.43B | 4.38B | 4.65B | 4.33B | 3.80B | 4.47B | 5.07B | 4.93B |
|
Receivables - Net
|
| 0.97B | 1.04B | 1.61B | 2.36B | 1.86B | 1.71B | 1.36B | 1.91B | 1.82B | 1.86B | 1.34B | 1.68B | 1.73B | 1.69B | 1.50B | 1.61B | 1.67B | 1.56B | 1.15B | 1.47B | 1.47B | 1.51B | 1.13B | 1.58B | 1.45B | 1.48B | 1.18B | 1.43B | 1.50B | 1.60B | 1.34B | 1.76B | 1.84B | 1.75B |
|
Receivables - Other
|
| 0.11B | 0.12B | 0.14B | | 0.19B | 0.23B | 0.23B | 1.71B | 2.43B | 2.71B | 0.23B | 0.23B | 0.23B | 0.23B | | | | | | | | | | | | | | | | | | | | |
|
Receivables
|
| 1.08B | 1.16B | 1.75B | 2.36B | 2.06B | 1.94B | 1.59B | 3.62B | 4.25B | 4.57B | 1.56B | 1.91B | 1.96B | 1.92B | 1.50B | 1.61B | 1.67B | 1.56B | 1.15B | 1.47B | 1.47B | 1.51B | 1.13B | 1.58B | 1.45B | 1.48B | 1.18B | 1.43B | 1.50B | 1.60B | 1.34B | 1.76B | 1.84B | 1.75B |
|
Inventory
|
| | | | | | | | | | | | | | | | | | | | | | | 0.01B | | | | | | | | | | | |
|
Current Deferred Tax Assets
|
| 0.05B | 0.07B | 0.59B | 0.55B | 0.62B | 0.64B | 0.61B | 0.61B | 0.66B | 0.64B | 0.54B | 0.49B | 0.54B | 0.57B | 0.68B | 0.62B | 0.59B | 0.58B | 0.59B | 0.57B | 0.62B | 1.31B | | | | | | | | | | | | |
|
Prepaid Assets
|
| 0.45B | 0.43B | 0.66B | 0.66B | 0.77B | 0.59B | 0.61B | 0.78B | 0.80B | 0.84B | 0.86B | 0.84B | 0.79B | 0.70B | 0.70B | 0.84B | 0.84B | 0.84B | 0.77B | 0.83B | 0.88B | 0.82B | 0.74B | 0.91B | 0.91B | 0.79B | 0.83B | 1.02B | 1.22B | 1.01B | 1.07B | 1.13B | 1.03B | 0.97B |
|
Current Assets
|
| 6.98B | 7.07B | 12.04B | 13.15B | 12.39B | 11.99B | 11.00B | 11.26B | 11.71B | 10.77B | 10.05B | 9.15B | 9.62B | 9.39B | 8.70B | 8.79B | 9.62B | 9.22B | 7.55B | 9.51B | 8.79B | 10.10B | 7.83B | 7.22B | 7.84B | 7.97B | 7.31B | 7.72B | 8.25B | 7.88B | 7.13B | 8.29B | 8.88B | 8.67B |
|
Property, Plant & Equipment (Net)
|
| 9.60B | 9.49B | 16.95B | 16.83B | 16.69B | 16.55B | 16.42B | 16.44B | 16.58B | 16.81B | 17.29B | 17.44B | 17.58B | 17.77B | 18.05B | 18.38B | 18.86B | 18.94B | 19.47B | 19.86B | 20.70B | 21.18B | 21.58B | 22.01B | 22.39B | 22.64B | 23.32B | 24.24B | 25.02B | 25.63B | 26.21B | 26.74B | 26.95B | 27.31B |
|
Long-Term Investments
|
0.29B | 0.10B | 0.10B | 0.35B | 0.35B | 0.36B | 0.34B | 0.53B | 0.53B | 0.47B | 0.39B | 0.38B | 0.39B | 0.40B | 0.37B | | | | | | | | | | | | | 0.58B | | | 0.88B | 0.81B | 0.85B | 0.85B | 0.85B |
|
Goodwill
|
| | | 4.52B | 4.52B | 4.52B | 4.52B | 4.52B | 4.52B | 4.52B | 4.52B | 4.52B | 4.52B | 4.52B | 4.52B | 4.52B | 4.52B | 4.52B | 4.52B | 4.52B | 4.52B | 4.52B | 4.52B | 4.52B | 4.52B | 4.52B | 4.52B | 4.52B | 4.52B | 4.52B | 4.52B | 4.52B | 4.52B | 4.52B | 4.52B |
|
Intangibles
|
| 2.42B | 2.40B | 4.92B | 4.87B | 4.82B | 4.77B | 4.75B | 4.71B | 4.68B | 4.65B | 4.60B | 4.56B | 4.52B | 4.49B | 4.44B | 4.40B | 4.37B | 4.33B | 4.28B | 4.26B | 4.22B | 4.19B | 4.14B | 4.11B | 3.68B | 3.65B | 3.63B | 3.61B | 3.59B | 3.56B | 3.54B | 3.52B | 3.40B | 3.38B |
|
Goodwill & Intangibles
|
| 2.42B | 2.40B | 9.44B | 9.39B | 9.34B | 9.29B | 9.27B | 9.23B | 9.20B | 9.17B | 9.12B | 9.08B | 9.05B | 9.01B | 8.96B | 8.93B | 8.89B | 8.85B | 8.81B | 8.78B | 8.74B | 8.72B | 8.66B | 8.63B | 8.20B | 8.18B | 8.15B | 8.13B | 8.12B | 8.08B | 8.06B | 8.04B | 7.92B | 7.91B |
|
Long-Term Deferred Tax
|
| | | | | | | | | | | | | | | | | | | | | | 0.85B | 2.04B | 1.80B | 1.39B | 0.86B | 0.66B | 0.60B | 0.13B | | | | | |
|
Other Non-Current Assets
|
| 0.83B | 0.80B | 0.82B | 0.73B | 0.82B | 0.80B | 10.57B | 0.73B | 10.41B | 10.32B | 10.29B | 10.26B | 10.26B | 10.11B | 10.06B | 10.01B | 9.97B | 9.84B | 0.28B | 9.72B | 9.87B | 10.60B | 0.20B | 0.16B | 0.12B | 0.12B | 0.12B | 0.13B | 0.12B | 0.10B | 0.09B | 0.10B | 0.09B | 0.10B |
|
Non-Current Assets
|
| 13.15B | 12.98B | 10.61B | 27.40B | 10.61B | 10.52B | 10.57B | 10.49B | 26.99B | 27.13B | 27.58B | 27.69B | 27.85B | 27.87B | 28.11B | 28.40B | 28.83B | 28.79B | 29.05B | 29.58B | 30.57B | 31.77B | 33.03B | 33.15B | 32.63B | 32.36B | 32.83B | 33.72B | 34.06B | 34.69B | 35.21B | 35.73B | 35.81B | 36.17B |
|
Assets
|
| 20.13B | 20.05B | 39.60B | 40.55B | 39.69B | 39.05B | 37.99B | 38.20B | 38.69B | 37.91B | 37.63B | 36.84B | 37.47B | 37.26B | 36.81B | 37.19B | 38.45B | 38.01B | 36.59B | 39.09B | 39.37B | 41.87B | 40.86B | 40.37B | 40.48B | 40.33B | 40.14B | 41.45B | 42.31B | 42.56B | 42.35B | 44.02B | 44.69B | 44.84B |
|
Accounts Payables
|
| 0.93B | 0.89B | 1.80B | 1.90B | 2.00B | 1.81B | 2.00B | 2.22B | 2.17B | 2.19B | 2.31B | 2.29B | 2.30B | 2.13B | 2.09B | 2.33B | 2.44B | 2.08B | 1.88B | 2.07B | 2.32B | 2.08B | 1.87B | 2.06B | 2.24B | 2.14B | 2.14B | 2.13B | 2.23B | 2.23B | 2.20B | 2.40B | 2.70B | 2.58B |
|
Payables
|
| 0.93B | 0.89B | 1.80B | 1.90B | 2.00B | 1.81B | 2.00B | 2.22B | 2.17B | 2.19B | 2.31B | 2.29B | 2.30B | 2.13B | 2.09B | 2.33B | 2.44B | 2.08B | 1.88B | 2.07B | 2.32B | 2.08B | 1.87B | 2.06B | 2.24B | 2.14B | 2.14B | 2.13B | 2.23B | 2.23B | 2.20B | 2.40B | 2.70B | 2.58B |
|
Accumulated Expenses
|
| 0.91B | 0.05B | 1.47B | 0.08B | 1.23B | 1.40B | 1.51B | 1.14B | 1.23B | 1.33B | 1.76B | 1.46B | 1.48B | 1.84B | 1.70B | 1.36B | 1.46B | 1.65B | 1.82B | 1.60B | 1.85B | 2.19B | 2.35B | 1.82B | 1.97B | 2.28B | 2.31B | 1.57B | 1.81B | 1.98B | 2.17B | 1.64B | 1.78B | 2.00B |
|
Short term Debt
|
| 1.42B | 1.45B | 2.41B | 2.32B | 1.39B | 1.20B | 1.19B | 1.01B | 1.35B | 1.70B | 1.81B | 1.08B | 0.91B | 0.96B | 1.37B | 1.18B | 1.17B | 1.34B | 1.31B | 1.70B | 1.05B | 1.31B | 1.22B | 1.29B | 1.27B | 0.97B | 0.85B | 0.72B | 1.44B | 1.52B | 1.56B | 1.66B | 0.89B | 0.91B |
|
Current Leases
|
| 0.46B | 0.46B | 0.25B | 0.15B | 0.14B | 0.14B | 0.12B | 0.13B | 0.12B | 0.12B | 0.12B | 0.12B | 0.12B | 0.12B | 0.12B | 0.11B | 0.10B | 0.10B | 0.11B | 0.11B | 0.11B | 0.14B | 0.14B | 0.11B | 0.13B | 0.12B | 0.12B | 0.11B | 0.12B | 0.12B | 0.13B | 0.12B | 0.12B | 0.14B |
|
Current Taxes
|
| | | 0.06B | | | | 0.10B | 1.49B | 2.21B | 2.49B | 0.07B | 0.07B | 0.05B | 0.04B | 0.11B | 0.10B | 0.10B | | | | | | | | | | | | | | | | | |
|
Current Deferred Revenue
|
2.00B | 1.75B | 1.68B | 2.58B | 2.56B | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.78B | | 4.99B | 4.99B |
|
Total Current Liabilities
|
| 8.57B | 8.26B | 12.64B | 13.87B | 12.76B | 11.90B | 11.39B | 12.49B | 13.31B | 13.06B | 12.82B | 12.89B | 12.93B | 12.60B | 12.11B | 13.09B | 13.33B | 12.86B | 12.51B | 13.97B | 13.81B | 13.49B | 12.41B | 13.38B | 13.98B | 13.25B | 12.29B | 12.66B | 13.60B | 13.09B | 12.76B | 14.18B | 14.09B | 13.68B |
|
Capital Leases
|
| 1.01B | 0.91B | 1.04B | 1.00B | 0.97B | 0.94B | 0.93B | 0.89B | 0.85B | 0.83B | 0.79B | 0.77B | 0.72B | 0.78B | 0.75B | 0.74B | 0.70B | 0.67B | 0.57B | 0.56B | 0.56B | 0.76B | 0.73B | 0.72B | 0.74B | 0.75B | 0.82B | 0.84B | 0.94B | 0.97B | 1.00B | 1.02B | 1.04B | 1.12B |
|
Non-Current Debt
|
| 6.28B | 6.03B | 11.43B | 11.12B | 11.10B | 10.87B | 10.50B | 10.41B | 10.13B | 9.59B | 10.44B | 10.18B | 10.21B | 10.20B | 10.17B | 10.10B | 10.35B | 9.99B | 9.95B | 9.91B | 9.94B | 9.91B | 9.67B | 9.47B | 9.28B | 9.61B | 9.92B | 11.18B | 10.67B | 11.33B | 11.70B | 12.17B | 12.46B | 12.22B |
|
Pension
|
| 1.94B | 1.95B | 2.34B | 2.37B | 2.38B | 2.39B | 2.41B | 2.42B | 2.44B | 2.46B | 2.61B | 2.63B | 2.64B | 2.65B | 1.70B | 1.70B | 1.69B | 1.68B | 2.23B | 2.08B | 1.93B | 1.92B | 1.88B | 1.88B | 1.88B | 1.93B | 1.89B | 1.85B | 1.74B | 1.63B | 1.92B | 1.83B | 1.81B | 1.61B |
|
Non-Current Deferred Tax Liability
|
| 0.54B | 0.58B | 1.58B | 1.55B | 1.62B | 1.64B | 1.60B | 1.60B | 1.65B | 1.65B | 1.54B | 1.49B | 1.54B | 1.57B | 1.66B | 1.61B | 1.58B | 1.57B | 1.00B | 1.58B | 1.62B | | | | | | | | | 0.25B | 3.23B | 0.25B | 0.42B | 0.64B |
|
Other Non-Current Liabilities
|
19.95B | 1.07B | 1.09B | 1.33B | 2.62B | 1.31B | 1.32B | 1.40B | 1.35B | 1.36B | 1.36B | 1.37B | 1.33B | 1.39B | 1.30B | 10.80B | 1.28B | 1.37B | 1.37B | 11.17B | 11.64B | 10.93B | 9.15B | 9.08B | 8.96B | 8.70B | 8.27B | 8.46B | 8.32B | 8.24B | 8.21B | 8.15B | 8.31B | 8.46B | 8.35B |
|
Total Non-Current Liabilities
|
-19.95B | 21.82B | 16.71B | 12.76B | 12.65B | 12.92B | 13.03B | 13.36B | 12.91B | 12.77B | 12.60B | 13.10B | 12.91B | 12.39B | 11.94B | 10.80B | 10.68B | 10.71B | 10.63B | 23.03B | 24.44B | 29.25B | 33.65B | 22.81B | 32.19B | 32.52B | 32.85B | 23.11B | 33.96B | 34.91B | 35.18B | 25.41B | 27.32B | 27.54B | 26.97B |
|
Total Liabilities
|
| 22.89B | 17.80B | 37.87B | 38.64B | 37.75B | 36.74B | 36.18B | 36.69B | 37.06B | 36.08B | 37.15B | 36.75B | 36.25B | 35.53B | 33.83B | 34.61B | 35.10B | 34.15B | 34.20B | 36.08B | 40.18B | 42.80B | 31.89B | 41.15B | 41.21B | 41.12B | 31.57B | 42.28B | 43.15B | 43.39B | 33.56B | 35.63B | 36.00B | 35.32B |
|
Total Debt
|
| 7.70B | 7.47B | 13.85B | 13.43B | 12.49B | 12.07B | 11.68B | 11.42B | 11.48B | 11.30B | 12.25B | 11.26B | 11.12B | 11.16B | 11.54B | 11.28B | 11.52B | 11.33B | 11.27B | 11.61B | 10.98B | 11.22B | 10.90B | 10.77B | 10.55B | 10.58B | 10.77B | 11.89B | 12.10B | 12.85B | 13.27B | 13.82B | 13.35B | 13.13B |
|
Common Equity
|
| -2.76B | 2.25B | 1.73B | 1.91B | 1.94B | 2.31B | 1.81B | 1.51B | 1.64B | 1.83B | 0.48B | 0.09B | 1.22B | 1.73B | 2.98B | 2.58B | 3.35B | 3.86B | 2.40B | 3.01B | -0.81B | -0.93B | 8.97B | -0.78B | -0.73B | -0.80B | 8.57B | -0.84B | -0.84B | -0.82B | 8.79B | 8.39B | 8.69B | 9.52B |
|
Shareholder's Equity
|
| -2.76B | 2.25B | 1.73B | 1.91B | 1.94B | 2.31B | 1.81B | 1.51B | 1.64B | 1.83B | 0.48B | 0.09B | 1.22B | 1.73B | 2.98B | 2.58B | 3.35B | 3.86B | 2.40B | 3.01B | -0.81B | -0.93B | 8.97B | -0.78B | -0.73B | -0.80B | 8.57B | -0.84B | -0.84B | -0.82B | 8.79B | 8.39B | 8.69B | 9.52B |
|
Liabilities and Shareholders Equity
|
| 20.13B | 20.05B | 39.60B | 40.55B | 39.69B | 39.05B | 37.99B | 38.20B | 38.69B | 37.91B | 37.63B | 36.84B | 37.47B | 37.26B | 36.81B | 37.19B | 38.45B | 38.01B | 36.59B | 39.09B | 39.37B | 41.87B | 40.86B | 40.37B | 40.48B | 40.33B | 40.14B | 41.45B | 42.31B | 42.56B | 42.35B | 44.02B | 44.69B | 44.84B |
|
Treasury Shares
|
| | | 0.00B | | | | 0.00B | | | | 0.00B | | | | 0.01B | | | 0.00B | 0.00B | | 0.01B | 0.01B | 0.00B | 0.03B | 0.04B | 0.05B | 0.00B | 0.01B | 0.01B | 0.02B | 0.00B | 0.01B | 0.01B | 0.01B |
|
Retained Earnings
|
| -5.76B | -1.19B | 0.39B | -5.92B | -5.38B | -4.72B | -0.42B | -0.28B | -0.50B | -0.32B | -1.05B | -1.03B | -0.57B | -0.49B | 0.61B | 0.58B | 0.59B | 0.39B | -1.08B | -0.98B | -2.18B | 2.63B | 3.46B | 3.77B | 4.36B | 5.32B | 3.43B | 3.54B | 4.35B | 4.99B | 4.55B | 4.68B | 5.37B | 6.20B |