|
Cash & Equivalents
|
4.72B | 5.65B | 4.76B | 6.41B | 5.75B | 11.74B | 12.65B | 10.87B | 8.16B | 6.75B | 6.15B | 5.65B | 4.84B | 4.44B | 6.48B | 4.29B | 4.18B | 4.40B | 4.87B | 4.21B | 4.04B | 5.00B | 4.45B | 4.68B | 5.02B | 4.50B | 6.15B | 5.89B | 5.13B | 6.44B | 8.43B |
|
Short-term Investments
|
| | | | | | | 0.44B | 0.83B | 1.03B | 1.13B | 1.18B | 0.82B | 0.56B | | | | | | 0.10B | 0.12B | 0.54B | 0.72B | 0.73B | 0.74B | 1.79B | 2.91B | 1.08B | 0.89B | 0.93B | 0.65B |
|
Cash & Current Investments
|
4.72B | 5.65B | 4.76B | 6.41B | 5.75B | 11.74B | 12.65B | 11.31B | 9.00B | 7.79B | 7.29B | 6.83B | 5.66B | 5.00B | 6.48B | 4.29B | 4.18B | 4.40B | 4.87B | 4.31B | 4.17B | 5.53B | 5.17B | 5.41B | 5.76B | 6.29B | 9.06B | 6.98B | 6.03B | 7.37B | 9.09B |
|
Receivables - Net
|
| | | 0.92B | 1.07B | 1.29B | 1.15B | 1.21B | 0.68B | 0.60B | 0.77B | 1.07B | 1.07B | 1.20B | 1.33B | 2.44B | 2.48B | 2.46B | 2.47B | 2.78B | 2.57B | 2.58B | 3.00B | 3.40B | 3.71B | 3.78B | 3.72B | 3.33B | 3.49B | 3.77B | 3.77B |
|
Receivables - Other
|
| | | 0.42B | 0.48B | 0.58B | 0.58B | 0.43B | 0.49B | 0.43B | 0.37B | 0.46B | 0.54B | 0.53B | 0.59B | 0.55B | 0.61B | 0.61B | 0.62B | 0.71B | 0.71B | 0.66B | 0.67B | 0.72B | 0.75B | 0.59B | 0.47B | 0.48B | 0.51B | 0.64B | |
|
Receivables
|
| | | 1.33B | 1.56B | 1.87B | 1.74B | 1.64B | 1.17B | 1.04B | 1.14B | 1.54B | 1.62B | 1.73B | 1.93B | 2.99B | 3.09B | 3.07B | 3.09B | 3.49B | 3.28B | 3.23B | 3.67B | 4.12B | 4.46B | 4.37B | 4.19B | 3.81B | 4.00B | 4.41B | 3.77B |
|
Prepaid Assets
|
| | | 0.86B | 0.97B | 1.13B | 1.32B | 1.30B | 1.24B | 1.15B | 1.14B | 1.22B | 1.32B | 1.25B | 1.46B | 1.45B | 1.46B | 1.37B | 1.44B | 1.48B | 1.56B | 1.65B | 1.67B | 1.68B | 1.79B | 1.63B | 1.62B | 1.39B | 1.58B | 1.78B | 1.80B |
|
Current Assets
|
| | | 8.66B | 7.93B | 14.30B | 15.15B | 13.93B | 11.11B | 9.66B | 9.41B | 9.88B | 0.95B | 0.81B | 0.67B | 8.82B | 8.66B | 8.75B | 9.37B | 9.25B | 9.20B | 10.66B | 10.68B | 11.30B | 12.07B | 12.48B | 15.33B | 12.24B | 12.35B | 14.11B | 15.14B |
|
Property, Plant & Equipment (Net)
|
| | | 1.64B | 1.32B | 1.45B | 1.54B | 1.73B | 1.85B | 1.85B | 1.88B | 1.81B | 1.76B | 1.78B | 1.78B | 1.85B | 1.85B | 1.86B | 1.94B | 2.08B | 2.14B | 2.12B | 2.10B | 2.07B | 2.03B | 2.03B | 1.98B | 1.95B | 1.94B | 1.95B | 1.93B |
|
Long-Term Investments
|
1.40B | | | 1.31B | 10.40B | 10.41B | 10.41B | 1.36B | 1.30B | 1.06B | 1.19B | 1.08B | 1.13B | 1.10B | 0.97B | 0.80B | 0.62B | 0.52B | 0.90B | 0.87B | 0.74B | 0.06B | 0.05B | 0.35B | 0.35B | 0.34B | 0.31B | 0.30B | 0.34B | 0.33B | 0.32B |
|
Goodwill
|
| | | 0.15B | 0.15B | 0.17B | 0.17B | 0.17B | 2.57B | 2.52B | 2.99B | 6.11B | 6.35B | 6.45B | 6.45B | 8.42B | 8.44B | 8.36B | 8.30B | 8.26B | 8.19B | 8.15B | 8.14B | 8.15B | 8.09B | 8.08B | 8.09B | 8.07B | 8.07B | 8.91B | 8.92B |
|
Intangibles
|
| | | 0.08B | 0.08B | 0.08B | 0.07B | 0.07B | 0.56B | 0.53B | 0.65B | 1.56B | 1.46B | 1.38B | 1.28B | 2.41B | 2.27B | 2.12B | 1.99B | 1.87B | 1.77B | 1.61B | 1.51B | 1.43B | 1.33B | 1.26B | 1.19B | 1.12B | 1.06B | 1.19B | 1.10B |
|
Goodwill & Intangibles
|
| | | 0.23B | 0.23B | 0.24B | 0.24B | 0.24B | 3.13B | 3.05B | 3.64B | 7.67B | 7.81B | 7.83B | 7.72B | 10.83B | 10.70B | 10.48B | 10.29B | 10.14B | 9.95B | 9.76B | 9.65B | 9.58B | 9.42B | 9.35B | 9.28B | 9.19B | 9.13B | 10.09B | 10.02B |
|
Long-Term Deferred Tax
|
| | | | | | | | | | | | | | | | | | | | | | | 0.17B | | | | 6.17B | 6.59B | 6.52B | 10.71B |
|
Other Non-Current Assets
|
1.43B | 1.51B | 1.54B | 1.74B | 1.80B | 1.81B | 1.96B | 1.09B | 1.17B | 1.22B | 1.39B | 1.49B | 1.52B | 1.69B | 2.89B | 2.88B | 2.87B | 2.94B | 3.18B | 1.79B | 1.85B | 2.56B | 1.58B | 1.59B | 2.16B | 2.61B | 1.92B | 2.57B | 2.97B | 3.26B | 3.32B |
|
Non-Current Assets
|
| | | 15.33B | 16.46B | 16.68B | 17.14B | 17.84B | 18.98B | 18.58B | 19.48B | 23.37B | 1.98B | 1.99B | 2.01B | 29.95B | 24.15B | 22.26B | 21.74B | 22.86B | 23.25B | 23.40B | 25.27B | 27.40B | 27.52B | 29.03B | 31.79B | 39.00B | 40.47B | 41.88B | 48.20B |
|
Assets
|
| | | 23.99B | 24.39B | 30.98B | 32.29B | 31.76B | 30.09B | 28.24B | 28.89B | 33.25B | 2.93B | 2.80B | 2.67B | 38.77B | 32.81B | 31.01B | 31.11B | 32.11B | 32.45B | 34.07B | 35.95B | 38.70B | 39.60B | 41.51B | 47.12B | 51.24B | 52.82B | 55.98B | 63.34B |
|
Accounts Payables
|
| | | 0.15B | 0.15B | 0.17B | 0.13B | 0.27B | 0.21B | 0.25B | 0.24B | 0.23B | 0.23B | 0.43B | 0.31B | 0.86B | 0.86B | 0.81B | 0.77B | 0.73B | 0.71B | 0.69B | 0.80B | 0.79B | 0.83B | 0.75B | 0.80B | 0.86B | 0.87B | 1.02B | 1.12B |
|
Payables
|
| | | 0.15B | 0.15B | 0.17B | 0.13B | 0.27B | 0.21B | 0.25B | 0.24B | 0.23B | 0.23B | 0.43B | 0.31B | 0.86B | 0.86B | 0.81B | 0.77B | 0.73B | 0.71B | 0.69B | 0.80B | 0.79B | 0.83B | 0.75B | 0.80B | 0.86B | 0.87B | 1.02B | 1.12B |
|
Accumulated Expenses
|
| | | 3.16B | 3.42B | 4.25B | 4.03B | 4.05B | 5.14B | 4.20B | 5.22B | 5.11B | 5.67B | 5.86B | 6.27B | 6.54B | 6.17B | 6.47B | 6.62B | 6.23B | 6.12B | 6.03B | 6.61B | 6.40B | 6.89B | 6.98B | 7.33B | 7.69B | 8.19B | 8.38B | 8.57B |
|
Other Accumulated Expenses
|
| | | | | | | | | | | | | | | | | | | | | | | 1.94B | | | | 2.19B | 2.32B | 2.17B | 2.32B |
|
Current Leases
|
| | | | 0.18B | 0.18B | 0.20B | 0.20B | 0.20B | 0.19B | 0.17B | 0.17B | 0.17B | 0.18B | 0.17B | 0.18B | 0.21B | 0.21B | 0.19B | 0.20B | 0.19B | 0.18B | 0.17B | 0.19B | 0.18B | 0.20B | 0.18B | 0.17B | 0.18B | 0.18B | 0.16B |
|
Total Current Liabilities
|
| | | 4.26B | 4.71B | 5.57B | 5.37B | 5.64B | 6.63B | 5.89B | 6.92B | 6.87B | 0.11B | 0.07B | 0.07B | 9.02B | 8.65B | 8.95B | 9.02B | 8.85B | 8.68B | 8.63B | 9.40B | 9.45B | 9.99B | 10.32B | 10.84B | 11.48B | 12.11B | 12.69B | 13.12B |
|
Non-Current Debt
|
| | | 6.87B | 6.94B | 4.53B | 5.71B | 5.71B | 5.70B | 6.69B | 6.67B | 7.56B | 7.80B | 7.80B | 9.28B | 9.28B | 9.27B | 9.27B | 9.27B | 9.27B | 9.26B | 9.26B | 9.25B | 9.46B | 9.46B | 9.45B | 10.99B | 8.35B | 8.35B | 9.58B | 10.62B |
|
Preferred Stock Liabilities
|
| | | 14.18B | 14.22B | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Minority Interest
|
| | | | -0.00B | -0.01B | 0.31B | 0.31B | 0.29B | 0.28B | 0.55B | 0.79B | 2.16B | 2.16B | 2.16B | 0.20B | 0.20B | 0.19B | 0.43B | 0.43B | 0.42B | 0.41B | 0.39B | 0.65B | 0.65B | 0.63B | 0.95B | 0.09B | 0.09B | 0.18B | 0.16B |
|
Liabilities from Discontinued Operations
|
| | | 0.01B | | | | | | | | 0.10B | | | | | | | | | | | | | | | | | | | |
|
Operating Leases
|
| | | | 1.40B | 1.45B | 1.66B | 1.72B | 1.72B | 1.71B | 1.70B | 1.72B | 1.70B | 1.69B | 1.66B | 1.83B | 1.68B | 1.71B | 1.63B | 1.87B | 1.63B | 1.60B | 1.56B | 1.74B | 1.52B | 1.49B | 1.50B | 1.45B | 1.45B | 1.44B | 1.41B |
|
Other Non-Current Liabilities
|
| | | 4.07B | 3.59B | 1.49B | 1.43B | 1.41B | 1.50B | 1.45B | 1.48B | 1.31B | 1.74B | 1.24B | 1.13B | 0.94B | 0.68B | 0.66B | 0.76B | 0.79B | 0.80B | 0.82B | 0.87B | 0.65B | 0.78B | 0.73B | 0.64B | 0.45B | 0.41B | 0.47B | 0.43B |
|
Total Non-Current Liabilities
|
| | | 13.12B | 15.02B | 13.59B | 14.81B | 15.17B | 16.27B | 16.27B | 17.23B | 18.19B | -1.49B | -0.99B | -0.91B | 22.49B | 22.32B | 22.79B | 22.95B | 22.82B | 22.98B | 23.42B | 24.56B | 25.37B | 26.32B | 27.00B | 29.94B | 28.32B | 29.51B | 31.89B | 33.76B |
|
Total Liabilities
|
| | | 17.20B | 18.60B | 15.07B | 16.24B | 16.58B | 17.77B | 17.72B | 18.71B | 19.50B | 0.25B | 0.25B | 0.22B | 23.43B | 22.99B | 23.45B | 23.71B | 23.61B | 23.78B | 24.24B | 25.43B | 26.02B | 27.10B | 27.73B | 30.58B | 28.77B | 29.92B | 32.35B | 34.19B |
|
Total Debt
|
| | | 6.87B | 6.94B | 4.53B | 5.71B | 5.71B | 5.70B | 6.69B | 6.67B | 7.56B | 7.80B | 7.80B | 9.28B | 9.28B | 9.27B | 9.27B | 9.27B | 9.27B | 9.26B | 9.26B | 9.25B | 9.46B | 9.46B | 9.45B | 10.99B | 8.35B | 8.35B | 9.58B | 10.62B |
|
Common Equity
|
-4.73B | -5.51B | -6.54B | -7.38B | -8.43B | 15.92B | 15.74B | 14.87B | 12.03B | 10.24B | 9.63B | 12.97B | 13.60B | 14.18B | 14.06B | 15.14B | 9.61B | 7.37B | 6.97B | 8.07B | 8.25B | 9.42B | 10.12B | 12.03B | 11.85B | 13.15B | 15.59B | 22.38B | 22.81B | 23.45B | 29.00B |
|
Shareholder's Equity
|
-4.73B | -5.51B | -6.54B | -7.38B | -8.43B | 15.92B | 15.74B | 14.87B | 12.03B | 10.24B | 9.63B | 12.97B | 13.60B | 14.18B | 14.06B | 15.14B | 9.61B | 7.37B | 6.97B | 8.07B | 8.25B | 9.42B | 10.12B | 12.03B | 11.85B | 13.15B | 15.59B | 22.38B | 22.81B | 23.45B | 29.00B |
|
Liabilities and Shareholders Equity
|
| | | 23.99B | 24.39B | 30.98B | 32.29B | 31.76B | 30.09B | 28.24B | 28.89B | 33.25B | 2.93B | 2.80B | 2.67B | 38.77B | 32.81B | 31.01B | 31.11B | 32.11B | 32.45B | 34.07B | 35.95B | 38.70B | 39.60B | 41.51B | 47.12B | 51.24B | 52.82B | 55.98B | 63.34B |
|
Retained Earnings
|
| | | -7.87B | -8.87B | -14.10B | -15.27B | -16.36B | -19.30B | -21.07B | -22.16B | -23.13B | -23.24B | -22.09B | -24.52B | -23.63B | -29.56B | -32.16B | -33.36B | -32.77B | -32.92B | -32.53B | -32.31B | -30.59B | -31.25B | -30.23B | -27.62B | -20.73B | -18.95B | -17.59B | -10.94B |
|
Treasury Shares
|
| | | 0.00B | 0.00B | 0.09B | 0.09B | 0.00B | 0.12B | 0.10B | 0.09B | 0.08B | 0.08B | 0.07B | 0.08B | 0.07B | 0.12B | 0.11B | 0.11B | 0.10B | 0.13B | 0.00B | 0.11B | 0.09B | 0.10B | 0.00B | 0.01B | 0.07B | 0.03B | 0.02B | 0.07B |