|
Cash & Equivalents
|
| 123.86B | | | | 106.12B | | | | 122.95B | | | | 104.83B | | | 126.08B | 126.08B | 126.08B | | 119.87B | 119.87B | 119.87B | | 173.53B | 173.53B | | | | 207.88B | | | | | | 340.21B | 340.21B | | | 244.09B |
|
Short-term Investments
|
| | | 63.20B | | 18.77B | 13.89B | 10.00B | 119.73B | 124.03B | 119.22B | 117.71B | 117.42B | 120.28B | 115.71B | 125.72B | 111.16B | 121.09B | 131.44B | 120.88B | 212.98B | 152.28B | 145.18B | 161.10B | 148.28B | 121.69B | 121.16B | 121.31B | 140.31B | 160.52B | | 154.91B | 116.11B | 67.78B | 192.18B | 163.04B | 149.07B | 185.55B | 142.12B | 183.81B |
|
Cash & Current Investments
|
| 123.86B | | 63.20B | | 124.89B | 13.89B | 10.00B | | 122.95B | 13.56B | 117.71B | 2.26B | 225.11B | 115.41B | | 237.24B | 247.17B | 257.51B | 120.88B | 332.86B | 272.15B | 265.05B | 161.10B | 321.81B | 295.22B | 121.16B | 121.31B | 140.31B | 368.40B | | 154.91B | 116.11B | 67.78B | 192.18B | 503.25B | 489.28B | 185.55B | 142.12B | 427.90B |
|
Receivables - Net
|
| | | 0.64B | | | | 2.83B | | | | 0.72B | | | | 0.79B | | | | 2.41B | | | | 5.55B | | | | 0.00B | | | | 0.00B | | | | | | | | |
|
Receivables - Other
|
195.75B | 149.10B | 139.01B | 0.48B | 94.40B | 39.09B | 38.87B | 0.47B | 38.37B | 38.40B | | 39.17B | 41.83B | 40.34B | | 0.83B | | | | 0.98B | | | | 0.63B | | | | 0.25B | | | | 0.22B | | | 0.27B | | | 0.66B | | |
|
Receivables
|
| | | 1.12B | | | | 3.30B | | | | 39.89B | | | | 1.62B | | | | 3.39B | | | | 6.18B | | | | 0.25B | | | | 0.22B | | | | | | | | |
|
Prepaid Assets
|
2.27B | 2.17B | 2.03B | 0.05B | 1.74B | 1.07B | 1.14B | 0.03B | 0.24B | 1.05B | 1.09B | 0.48B | 0.29B | 0.76B | | 0.01B | | 1.05B | | 1.01B | | | | 0.95B | | | | 703.00 | | | | 839.00 | | | | | | | | |
|
Current Assets
|
2.74B | | | 2.45B | | | | 5.09B | | 0.46B | | 0.49B | | 1.01B | | 1.80B | | 1.11B | | 4.68B | | 7.77B | | 8.78B | | 12.68B | | 0.00B | | 0.00B | | 0.00B | | | | | | | | |
|
Property, Plant & Equipment (Net)
|
7.27B | 6.37B | 7.64B | 7.78B | 6.62B | 8.21B | 8.32B | 8.33B | 8.35B | 8.78B | 8.93B | 0.09B | 9.29B | 9.16B | 9.21B | 12.70B | 12.61B | 12.69B | 12.49B | 12.80B | 12.76B | 12.88B | | 13.11B | 12.72B | 12.89B | | 12.89B | 12.49B | 12.05B | | 12.29B | 12.25B | 6.05B | 17.85B | 16.77B | 16.44B | 15.50B | 15.56B | 16.38B |
|
Long-Term Investments
|
1.00B | 0.96B | 1.05B | 0.96B | | 0.98B | 0.97B | 40.45B | 0.97B | 1.01B | 1.02B | 28.08B | 1.09B | 1.03B | 1.00B | 1.10B | 1.09B | 44.65B | 1.01B | 1.05B | 1.04B | 1.05B | | 1.56B | 1.54B | 1.20B | | 0.00B | 1.15B | 1.09B | | 1.10B | 1.11B | 1.57B | 2.37B | 2.25B | 2.24B | 2.31B | 2.50B | 2.63B |
|
Goodwill
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 6.10B | | | | 6.00B | | | 6.00B | | | 6.00B | | |
|
Intangibles
|
| | | 7.90B | | | | 6.56B | | | | 6.48B | | | | 8.02B | | | | 7.82B | | | | 7.87B | | | | 6.38B | | | | 6.27B | | 1.29B | | | | 6.89B | | |
|
Goodwill & Intangibles
|
6.83B | 0.05B | 6.69B | 4.51B | 0.03B | 4.06B | 6.50B | 6.56B | 6.45B | 6.49B | 6.60B | 2.40B | 6.54B | 6.45B | 6.44B | | 6.62B | 6.62B | 6.56B | 6.47B | 6.41B | 6.41B | | 6.48B | 6.43B | 6.45B | | 6.38B | 6.38B | 6.31B | | 6.27B | 6.27B | 1.29B | 7.51B | 7.38B | 7.31B | 6.89B | 6.91B | 7.02B |
|
Long-Term Deferred Tax
|
10.65B | 10.61B | 12.11B | 12.97B | | 12.53B | 12.71B | 30.97B | 13.11B | 13.04B | 13.00B | 9.98B | 10.12B | 9.93B | 9.82B | 10.12B | 9.83B | 9.57B | 9.47B | 19.02B | 9.32B | 9.29B | | 18.49B | 9.20B | 8.99B | | 18.77B | 9.13B | 9.12B | | 9.39B | 9.31B | 1.00B | 10.68B | 10.61B | 10.65B | 11.13B | 11.09B | 11.63B |
|
Other Non-Current Assets
|
3.89B | 3.82B | 22.95B | 22.39B | 3.83B | 6.43B | 30.19B | 25.44B | 12.61B | 7.83B | 7.62B | | 7.68B | 7.39B | 7.41B | 0.01B | 6.89B | 0.02B | 9.92B | 0.01B | 7.63B | 8.18B | | 0.02B | 9.12B | 8.98B | | 250.00 | 10.58B | 9.98B | | 10.17B | 10.96B | 6.89B | 16.05B | 16.22B | 16.51B | 17.77B | 15.84B | 17.83B |
|
Non-Current Assets
|
44.93B | | | 15.36B | | | | 48.66B | | 24.18B | | 28.08B | | 40.40B | | 17.10B | | 44.67B | | 20.30B | | 86.75B | | 21.10B | | 91.82B | | 20.50B | | 0.00B | | 19.70B | | | | | | | | |
|
Assets
|
799.34B | 529.74B | 1,016.87B | 952.75B | 487.65B | 309.31B | 958.70B | 53.75B | 908.06B | 928.42B | 943.31B | 28.58B | 964.26B | 952.82B | 950.19B | | 956.58B | 968.73B | 973.12B | 972.19B | 1,098.10B | 1,063.85B | 1,065.15B | 1,125.77B | 1,107.71B | 1,086.52B | 1,088.80B | 1,117.18B | 0.00B | 1,113,200.00B | 0.00B | 1,104.36B | 1,053.13B | 604.09B | 1,716.92B | 1,606.80B | 1,560.98B | 1,565.03B | 1,543.36B | 1,669.99B |
|
Accounts Payables
|
| | | | | | | | | | | | | | | 38.40B | 39.30B | 36.90B | 38.30B | 37.20B | 37.70B | 40.20B | 38.90B | 38.70B | 45.60B | 39.10B | 45.60B | 44.00B | 48.00B | 49.80 | 48.10 | 45.10 | 43.90 | | | | | | | |
|
Notes Payables
|
0.57B | | | | | | | 416.27B | 418.54B | 421.29B | 414.81B | 414.55B | -3.76B | 407.00B | 408.92B | 419.84B | 9.79B | 10.73B | 426.79B | 448.28B | 18.47B | 474.25B | 487.88B | 524.61B | -2.82B | 513.29B | 7.48B | 0.00B | 541.47B | 46.70 | 38.70 | 525.05B | 505.58B | 183.12B | 792.03B | 763.96B | 756.83B | 745.78B | 744.87B | -1.95B |
|
Payables
|
0.57B | | | | | | | | -3.35B | -13.62B | -19.19B | 414.55B | 420.29B | 407.00B | -1.70B | | 49.09B | 47.63B | 465.08B | 485.48B | 56.17B | 514.45B | 526.78B | 563.30B | 42.78B | 552.39B | 53.08B | 44.00B | 589.47B | 96.50 | 86.80 | 525.05B | 505.58B | 183.12B | 792.03B | 763.96B | 756.83B | 745.78B | 744.87B | -1.95B |
|
Accumulated Expenses
|
| | | 1.45B | | 1.05B | 1.33B | 1.55B | 1.36B | 1.18B | 1.28B | 2.51B | | | | 2.19B | | | | 1.93B | | | | 1.70B | | | | 1.88B | | | | 1.95B | | | | | | | | |
|
Other Accumulated Expenses
|
-4.71B | -3.35B | | 2.42B | | 2.85B | -2.02B | 0.07B | 2.54B | 2.75B | -1.94B | 0.03B | | 0.04B | | 0.04B | | 0.04B | | | | | | | | | | | | | | | | | | | | 0.32B | 0.09B | 0.13B |
|
Current Taxes
|
| | | 0.45B | | 0.46B | 0.46B | 0.50B | 0.50B | 0.50B | 0.44B | | | | | | | | | 0.85B | | | | 1.01B | | | | 1.40B | | | | 1.07B | | | | | | 1.67B | 1.82B | 1.10B |
|
Current Deferred Revenue
|
-6.50B | -21.48B | -17.04B | -18.60B | 15.87B | 22.16B | 26.26B | 1.49B | 0.82B | 0.19B | 417.50B | 0.19B | 0.76B | 0.61B | | 0.21B | | 0.67B | | 2.10B | | | | 2.10B | | | | 0.00B | | | | 0.00B | | | | | | 0.56B | 0.55B | 0.59B |
|
Curent Deferred Tax Liability
|
| | | 0.83B | | 1.06B | 1.03B | 0.95B | 1.13B | 0.71B | 0.84B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities
|
| | | 1.76B | | | | 2.08B | | 0.21B | | 0.22B | | 0.65B | | 1.92B | | 0.73B | | 4.65B | | | | 5.95B | | | | 0.00B | | | | 0.00B | | | | | | | | |
|
Non-Current Debt
|
| | | 5.16B | | | | 7.87B | | 24.29B | | 28.21B | | 40.60B | | 0.22B | | 44.91B | | 45.99B | | | | 50.99B | | | | 0.00B | | | | 0.00B | | | | | | | | |
|
Pension
|
3.57B | | | | | | -0.22B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Minority Interest
|
3.46B | 3.23B | 2.03B | 2.02B | | 0.71B | 0.71B | 0.68B | 0.68B | 0.72B | 0.77B | 0.06B | 0.07B | 0.06B | 0.04B | 0.18B | 0.17B | 0.17B | 0.16B | 0.17B | 0.17B | 0.17B | 0.29B | 0.32B | 0.31B | 0.28B | 0.30B | 0.34B | 0.36B | 0.30 | 0.30 | 0.34B | 0.35B | -0.28B | 0.53B | 0.51B | 0.54B | 0.49B | 0.41B | 0.42B |
|
Liabilities from Discontinued Operations
|
| | | 0.24B | | 5.50B | 5.56B | 5.21B | 5.03B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.20B | | |
|
Non-Current Deferred Tax Liability
|
| | | | | | | | | | | | | | | | | | | 0.31B | | | | 0.56B | | | | 0.30B | | | | 0.24B | | | | | | 0.34B | 0.36B | 0.38B |
|
Operating Leases
|
| 53.58B | | | | 49.90B | | 739.80B | | 743.97B | | -0.35B | | | | | | | | 3.94B | | | | 3.93B | | | | 3.56B | | | | 3.33B | | | | | | | | |
|
Other Non-Current Liabilities
|
8.50B | 5.92B | 80.34B | 5.56B | 6.31B | 4.95B | 64.80B | 62.02B | 12.70B | 8.08B | 8.82B | 0.13B | 7.36B | 7.78B | 8.24B | 9.02B | 6.73B | 7.62B | 8.65B | 8.84B | 7.06B | 8.35B | 9.45B | 9.85B | 7.39B | 8.58B | 9.36B | 11.15B | 8.32B | 8.91B | | 9.04B | 6.81B | 3.90B | 14.09B | 10.39B | 11.72B | 14.83B | 10.59B | 11.46B |
|
Total Non-Current Liabilities
|
6.06B | 479.18B | 878.37B | 8.31B | 429.27B | 289.02B | 838.55B | 11.34B | 283.70B | 24.42B | 835.09B | 28.34B | 287.80B | 40.76B | 887.54B | 3.25B | 896.01B | 45.04B | 908.12B | 48.93B | 1,032.92B | 46.79B | 995.96B | 54.12B | 1,041.99B | 57.06B | 1,018.84B | 0.00B | -8.32B | 0.00B | | 0.00B | 989.22B | 568.47B | 1,616.71B | 1,511.13B | 1,465.04B | 1,464.62B | 1,445.18B | 1,568.83B |
|
Total Liabilities
|
753.06B | 485.09B | 958.71B | 894.84B | 435.58B | 293.97B | 903.35B | 13.43B | 853.61B | 873.63B | 887.39B | 28.57B | 910.53B | 901.55B | 898.06B | 905.43B | 902.74B | 915.38B | 916.77B | 53.58B | 1,039.98B | 1,006.67B | 1,005.41B | 60.07B | 1,049.38B | 1,027.47B | 1,028.20B | 64,727,000.00B | 0.00B | 0.00B | 1.06B | 1,047.15B | 996.03B | 572.37B | 1,630.80B | 1,521.52B | 1,476.76B | 1,479.45B | 1,455.77B | 1,580.29B |
|
Total Debt
|
| | | 5.16B | | | | 7.87B | | 24.29B | | 28.21B | | 40.60B | | | | 44.91B | | 45.99B | | | | 50.99B | | | | 0.00B | | | | 0.00B | | | | | | | | |
|
Common Equity
|
0.40B | 0.41B | 58.16B | 14.30B | 52.07B | 15.34B | 55.35B | 54.34B | 54.45B | 54.80B | 55.92B | | 53.73B | 51.27B | 52.13B | 53.06B | 53.84B | 53.35B | 56.35B | 54.67B | 58.12B | 57.17B | 59.74B | 59.77B | 58.33B | 59.05B | 60.60B | 377.00 | 59.21B | 57.20 | 56.10 | 57.22B | 57.11B | | 86.16B | 85.28B | 84.22B | 85.57B | 87.59B | 89.70B |
|
Shareholder's Equity
|
58.44B | 56.51B | | | | | 55.35B | 54.34B | | | 56.37B | 52.08B | | | | 53.06B | | | | 54.67B | | | | 59.77B | | | | 61.00B | | | | 57.22B | | | | | | 85.08B | | |
|
Liabilities and Shareholders Equity
|
799.34B | 529.74B | 1,016.87B | 952.75B | 487.65B | 309.31B | 958.70B | 53.75B | 298.83B | 24.63B | 949.50B | 28.58B | 305.12B | 952.82B | 947.75B | | 956.58B | 968.73B | 973.12B | 972.19B | 1,098.10B | 1,063.85B | 1,065.15B | 1,125.77B | 1,107.71B | 1,086.52B | 1,088.80B | 1,117.18B | 0.00B | 1,113,200.00B | 0.00B | 1,104.36B | 1,053.13B | 604.09B | 1,716.92B | 1,606.80B | 1,560.98B | 1,565.03B | 1,543.36B | 1,669.99B |
|
Treasury Shares
|
| | | | | | | 0.09B | | | | 0.06B | | | | 0.10B | | | | 0.15B | | | | 0.13B | | | | 0.21B | | | | 0.36B | | | 0.14B | | | | | |
|
Retained Earnings
|
5.97B | 6.04B | 29.43B | 29.81B | | 31.66B | 32.09B | 31.73B | 32.73B | | 36.49B | 33.20B | 35.65B | 36.15B | 37.10B | 30.42B | 31.09B | 32.55B | 35.61B | 34.12B | 36.80B | 35.96B | 37.94B | 38.78B | 40.48B | 40.14B | 42.30B | 43.85B | 46.45B | 46.60 | 48.80 | 50.00B | 51.14B | | 74.40B | 75.95B | 76.18B | 78.03B | 80.02B | 79.73B |