|
Cash & Equivalents
|
545.00 | 0.05B | 0.04B | 0.08B | 0.07B | 0.13B | 0.16B | 0.16B | 0.15B | 0.15B | 0.15B | 0.18B | 0.16B | 1.28B | 0.56B | 0.53B | 0.64B | 0.66B | 0.42B | 0.73B | 0.77B | 0.46B | 0.37B | 0.73B | 0.71B | 0.67B | 0.57B | 0.89B | 0.90B | 0.85B | 0.68B | 1.07B | 0.56B | 0.81B | 0.84B | 0.98B | 0.77B | 0.70B | 0.69B | 0.82B | 0.40B | 0.68B | 0.70B | 0.87B | 0.72B | 0.75B | 0.71B |
|
Cash & Current Investments
|
545.00 | 0.05B | 0.04B | 0.08B | 0.07B | 0.13B | 0.16B | 0.16B | 0.15B | 0.15B | 0.15B | 0.18B | 0.16B | 1.28B | 0.56B | 0.53B | 0.64B | 0.66B | 0.42B | 0.73B | 0.77B | 0.46B | 0.37B | 0.73B | 0.71B | 0.67B | 0.57B | 0.89B | 0.90B | 0.85B | 0.68B | 1.07B | 0.56B | 0.81B | 0.84B | 0.98B | 0.77B | 0.70B | 0.69B | 0.82B | 0.40B | 0.68B | 0.70B | 0.87B | 0.72B | 0.75B | 0.71B |
|
Receivables - Other
|
| | | 0.07B | 0.10B | 0.27B | 0.17B | 0.10B | 0.17B | 0.20B | 0.13B | 0.09B | 0.27B | 0.08B | 0.20B | 0.22B | 0.15B | 0.38B | 0.37B | 0.30B | 0.52B | 0.25B | 0.25B | 0.42B | 1.26B | 0.83B | 0.64B | 0.00B | 0.00B | 0.00B | 0.56B | 0.29B | 0.55B | 0.80B | 0.84B | 0.56B | 0.56B | 0.97B | 1.09B | 0.21B | 0.41B | 0.31B | 0.49B | 0.34B | 0.65B | 0.42B | 0.35B |
|
Property, Plant & Equipment (Net)
|
| | | 0.04B | 0.04B | 0.05B | 0.04B | 0.04B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.14B | 0.14B | 0.13B | 0.13B | 0.12B | 0.11B | 0.15B | 0.12B | 0.12B | 0.12B | 0.11B | 0.11B | 0.12B | 0.11B | 0.11B | 0.11B | 0.10B | 0.09B | 0.09B | 0.09B | 0.08B | 0.09B | 0.09B | 0.10B | 0.09B | 0.10B | 0.10B | 0.10B | 0.09B | 0.09B | 0.09B | 0.09B | 0.09B |
|
Long-Term Investments
|
| | | 0.77B | | | | 0.16B | | | | 0.17B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Goodwill
|
| | | 0.72B | 0.72B | 0.72B | 0.72B | 0.72B | 0.72B | 0.72B | 0.72B | 0.72B | 0.72B | 0.72B | 0.14B | 0.84B | 0.84B | 0.84B | 0.84B | 0.84B | 0.36B | 0.36B | 1.20B | 1.15B | 1.15B | 1.15B | 1.15B | 1.15B | 1.15B | 1.15B | 1.15B | 1.15B | 1.15B | 1.15B | 1.15B | 1.15B | 1.15B | 1.15B | 1.15B | 1.15B | 1.15B | 1.15B | 1.15B | 1.15B | 1.15B | 1.15B | 1.15B |
|
Intangibles
|
| | | 0.11B | 0.00B | 0.11B | 0.11B | 0.11B | 0.11B | 0.11B | 0.11B | 0.11B | 0.11B | 0.11B | 0.27B | 0.11B | 0.10B | 0.10B | 0.09B | 0.08B | 0.55B | 0.53B | 0.51B | 0.53B | 0.51B | 0.49B | 0.47B | 0.45B | 0.44B | 0.42B | 0.40B | 0.39B | 0.37B | 0.35B | 0.34B | 0.32B | 0.31B | 0.29B | 0.27B | 0.26B | 0.24B | 0.23B | 0.21B | 0.20B | 0.19B | 0.18B | 0.17B |
|
Goodwill & Intangibles
|
| | | 0.83B | 0.72B | 0.83B | 0.83B | 0.83B | 0.83B | 0.83B | 0.83B | 0.83B | 0.83B | 0.83B | 0.41B | 0.96B | 0.94B | 0.93B | 0.93B | 0.92B | 0.91B | 0.89B | 1.71B | 1.68B | 1.66B | 1.64B | 1.62B | 1.60B | 1.59B | 1.57B | 1.55B | 1.54B | 1.52B | 1.50B | 1.49B | 1.47B | 1.45B | 1.44B | 1.42B | 1.41B | 1.39B | 1.38B | 1.36B | 1.35B | 1.34B | 1.33B | 1.32B |
|
Long-Term Deferred Tax
|
| | | 0.00B | 0.00B | 0.16B | 0.16B | 0.19B | 0.19B | 0.19B | 0.19B | 0.19B | 0.20B | 0.20B | 0.22B | 0.13B | 0.12B | 0.18B | 0.18B | 0.20B | 0.22B | 0.25B | 0.25B | 0.21B | 0.22B | 0.20B | 0.19B | 0.19B | 0.18B | 0.18B | 0.18B | 0.16B | 0.15B | 0.14B | 0.13B | 0.15B | 0.14B | 0.13B | 0.13B | 0.13B | 0.13B | 0.13B | 0.12B | 0.14B | 0.13B | 0.12B | 0.11B |
|
Other Non-Current Assets
|
| | | 0.03B | 0.04B | 0.03B | 0.03B | 0.04B | 0.04B | 0.04B | 0.08B | 0.07B | 0.07B | 1.12B | 0.38B | 0.36B | 0.35B | 0.22B | 0.24B | 0.24B | 0.27B | 0.30B | 0.31B | 0.25B | 0.29B | 0.26B | 0.34B | 0.32B | 0.24B | 0.28B | 0.30B | 0.29B | 0.27B | 0.31B | 0.30B | 0.30B | 0.29B | 0.30B | 0.30B | 0.30B | 0.41B | 0.34B | 0.33B | 0.36B | 0.35B | 0.44B | 0.72B |
|
Assets
|
| | | 3.32B | 0.00B | 4.54B | 3.64B | 3.39B | 3.94B | 4.71B | 3.51B | 3.69B | 4.11B | 4.37B | 7.74B | 7.32B | 7.76B | 7.17B | 7.24B | 7.38B | 9.08B | 9.08B | 9.19B | 9.61B | 10.99B | 10.29B | 9.44B | 9.97B | 10.89B | 10.34B | 10.43B | 10.32B | 12.52B | 11.42B | 10.97B | 10.58B | 11.86B | 13.39B | 17.62B | 14.47B | 12.79B | 13.93B | 14.40B | 15.36B | 17.55B | 19.28B | 21.27B |
|
Accounts Payables
|
| | | 0.69B | 0.00B | 0.57B | 0.33B | 0.49B | 0.44B | 0.41B | 0.31B | 0.70B | 0.59B | 0.40B | 0.84B | 0.72B | 0.65B | 0.75B | 0.95B | 0.57B | 0.99B | 0.67B | 1.02B | 0.83B | 1.18B | 1.20B | 0.68B | 0.88B | 1.08B | 0.78B | 1.09B | 0.57B | 0.93B | 0.70B | 0.68B | 0.45B | 0.33B | 0.85B | 0.54B | 1.17B | 0.47B | 0.84B | 0.62B | 0.92B | 0.77B | 1.23B | 1.68B |
|
Notes Payables
|
| | | | | | 0.03B | 0.04B | 0.03B | 0.07B | 0.02B | 0.03B | 0.02B | 0.01B | 0.01B | 0.03B | 0.02B | 0.04B | 0.01B | 0.02B | 0.16B | 0.15B | 0.09B | 0.07B | 0.43B | 0.03B | 0.12B | 0.06B | 0.24B | 0.21B | 0.31B | 0.06B | 0.14B | 0.16B | 0.17B | 0.00B | 0.12B | 0.11B | 0.10B | | 0.14B | 0.07B | 0.13B | 0.04B | 0.11B | 0.25B | 0.12B |
|
Payables
|
| | | 0.69B | 0.00B | 0.57B | 0.36B | 0.53B | 0.47B | 0.48B | 0.32B | 0.72B | 0.61B | 0.41B | 0.85B | 0.74B | 0.67B | 0.79B | 0.97B | 0.58B | 1.15B | 0.82B | 1.12B | 0.90B | 1.61B | 1.23B | 0.80B | 0.94B | 1.32B | 0.99B | 1.41B | 0.63B | 1.08B | 0.86B | 0.85B | 0.45B | 0.45B | 0.96B | 0.64B | 1.17B | 0.61B | 0.92B | 0.75B | 0.96B | 0.89B | 1.49B | 1.80B |
|
Accumulated Expenses
|
| | | 0.09B | 0.22B | 0.12B | 0.13B | 0.09B | 0.09B | 0.09B | 0.09B | 0.07B | 0.07B | 0.13B | 0.29B | 0.36B | 0.31B | 0.24B | 0.28B | 0.28B | 0.36B | 0.35B | 0.40B | 0.40B | 0.53B | 0.61B | 0.51B | | | | | | | | | | | | | | | | | | | | |
|
Short term Debt
|
| | | | | | 0.03B | 0.04B | 0.03B | 0.07B | 0.02B | 0.03B | 0.02B | 0.01B | 0.01B | 0.03B | 0.02B | 0.04B | 0.01B | 0.02B | 0.16B | 0.15B | 0.09B | 0.07B | 0.43B | 0.03B | 0.12B | 0.06B | 0.24B | 0.21B | 0.31B | 0.06B | 0.14B | 0.16B | 0.17B | 0.00B | 0.12B | 0.11B | 0.10B | | 0.14B | 0.07B | 0.13B | 0.04B | 0.11B | 0.25B | 0.12B |
|
Non-Current Debt
|
| | | 0.50B | 0.50B | 0.50B | 0.49B | 0.49B | 0.49B | 0.49B | 0.53B | 0.00B | | | 0.62B | 0.39B | 0.27B | 0.28B | 0.30B | 0.28B | 0.29B | 0.30B | 0.28B | 0.34B | 0.39B | 0.31B | 0.47B | 0.46B | 0.41B | 0.49B | 0.58B | 0.51B | 0.55B | 0.50B | 0.45B | 0.63B | 1.01B | 1.12B | 3.38B | 1.80B | 0.84B | 1.07B | 1.05B | 1.27B | 1.46B | 1.91B | 1.28B |
|
Preferred Stock Liabilities
|
| | | 0.29B | 0.29B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Minority Interest
|
| | | | | 0.39B | 0.40B | 0.43B | 0.43B | 0.41B | 0.40B | 0.39B | 0.38B | 0.38B | 0.32B | 0.32B | 0.46B | 0.41B | 0.39B | 0.44B | 0.40B | 0.36B | 0.33B | 0.30B | 0.42B | 0.41B | 0.41B | 0.39B | 0.40B | 0.34B | 0.32B | 0.31B | 0.32B | 0.34B | 0.32B | 0.31B | 0.33B | 0.28B | 0.25B | 0.20B | 0.21B | 0.20B | 0.19B | 0.23B | 0.25B | 0.23B | 0.25B |
|
Liabilities from Discontinued Operations
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00B | 0.00B | 0.00B | 0.00B | | |
|
Non-Current Deferred Tax Liability
|
| | | | | | | | | | | | | | | | | | | | 0.07B | 0.07B | 0.07B | | | | | 0.06B | | | | 0.05B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | | | | | | | | | | |
|
Operating Leases
|
| | | | | | | | | | | | | | | | | | | | 0.39B | 0.39B | 0.38B | 0.37B | 0.35B | 0.34B | 0.33B | 0.32B | 0.30B | 0.29B | 0.29B | 0.28B | 0.27B | 0.26B | 0.25B | 0.24B | 0.24B | 0.22B | 0.21B | 0.28B | 0.26B | 0.25B | 0.24B | 0.23B | 0.22B | 0.21B | 0.19B |
|
Other Non-Current Liabilities
|
| | | | | 0.18B | 0.18B | 0.22B | 0.22B | 0.22B | 0.23B | 0.23B | 0.23B | 0.23B | 0.23B | 0.15B | 0.15B | 0.21B | 0.20B | 0.21B | 0.21B | 0.26B | 0.26B | 0.27B | 0.26B | 0.26B | 0.26B | 0.27B | 0.27B | 0.25B | 0.25B | 0.26B | 0.24B | 0.24B | 0.24B | 0.24B | 0.24B | 0.22B | 0.22B | 0.22B | 0.20B | 0.20B | 0.20B | 0.20B | 0.18B | 0.18B | 0.18B |
|
Total Non-Current Liabilities
|
| | | | | 3.85B | 2.93B | 2.62B | 3.15B | 3.94B | 2.74B | 2.93B | 3.35B | 3.62B | 6.34B | 6.02B | 6.15B | 5.52B | 5.65B | 5.67B | 7.43B | 7.47B | 7.63B | 8.11B | 9.20B | 8.33B | 7.38B | 7.84B | 8.58B | 8.16B | 8.37B | 8.20B | 10.58B | 9.44B | 9.06B | 8.69B | 9.99B | 11.62B | 15.89B | 12.84B | 11.17B | 12.30B | 12.79B | 13.68B | 15.81B | 17.48B | 19.40B |
|
Total Liabilities
|
| | | 2.81B | 0.00B | 4.03B | 3.11B | 2.83B | 3.37B | 4.16B | 2.97B | 3.16B | 3.58B | 3.86B | 6.57B | 6.17B | 6.30B | 5.73B | 5.85B | 5.89B | 7.64B | 7.73B | 7.89B | 8.38B | 9.46B | 8.59B | 7.64B | 8.11B | 8.85B | 8.42B | 8.63B | 8.46B | 10.82B | 9.68B | 9.30B | 8.93B | 10.23B | 11.84B | 16.11B | 13.06B | 11.37B | 12.50B | 12.98B | 13.87B | 15.99B | 17.65B | 19.57B |
|
Total Debt
|
| | | 0.50B | 0.50B | 0.50B | 0.52B | 0.54B | 0.52B | 0.56B | 0.54B | 0.03B | 0.02B | 0.01B | 0.64B | 0.42B | 0.29B | 0.32B | 0.32B | 0.30B | 0.45B | 0.44B | 0.38B | 0.41B | 0.82B | 0.34B | 0.59B | 0.53B | 0.65B | 0.71B | 0.90B | 0.58B | 0.69B | 0.66B | 0.61B | 0.63B | 1.13B | 1.23B | 3.47B | 1.80B | 0.97B | 1.15B | 1.17B | 1.31B | 1.57B | 2.16B | 1.40B |
|
Common Equity
|
| | | 0.21B | -0.00B | 0.50B | 0.53B | 0.56B | 0.56B | 0.55B | 0.54B | 0.53B | 0.53B | 0.52B | 1.17B | 1.15B | 1.46B | 1.44B | 1.38B | 1.49B | 1.44B | 1.35B | 1.30B | 1.23B | 1.53B | 1.70B | 1.81B | 1.86B | 2.04B | 1.92B | 1.80B | 1.86B | 1.70B | 1.74B | 1.67B | 1.65B | 1.64B | 1.55B | 1.51B | 1.41B | 1.42B | 1.43B | 1.42B | 1.49B | 1.56B | 1.63B | 1.70B |
|
Shareholder's Equity
|
| | | 0.21B | -0.00B | 0.50B | 0.53B | 0.56B | 0.56B | 0.55B | 0.54B | 0.53B | 0.53B | 0.52B | 1.17B | 1.15B | 1.46B | 1.44B | 1.38B | 1.49B | 1.44B | 1.35B | 1.30B | 1.23B | 1.53B | 1.70B | 1.81B | 1.86B | 2.04B | 1.92B | 1.80B | 1.86B | 1.70B | 1.74B | 1.67B | 1.65B | 1.64B | 1.55B | 1.51B | 1.41B | 1.42B | 1.43B | 1.42B | 1.49B | 1.56B | 1.63B | 1.70B |
|
Liabilities and Shareholders Equity
|
| | | 3.32B | 0.00B | 4.54B | 3.64B | 3.39B | 3.94B | 4.71B | 3.51B | 3.69B | 4.11B | 4.37B | 7.74B | 7.32B | 7.76B | 7.17B | 7.24B | 7.38B | 9.08B | 9.08B | 9.19B | 9.61B | 10.99B | 10.29B | 9.44B | 9.97B | 10.89B | 10.34B | 10.43B | 10.32B | 12.52B | 11.42B | 10.97B | 10.58B | 11.86B | 13.39B | 17.62B | 14.47B | 12.79B | 13.93B | 14.40B | 15.36B | 17.55B | 19.28B | 21.27B |
|
Treasury Shares
|
| 0.00B | 0.00B | 0.01B | 0.01B | 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 | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.01B | 0.01B | 0.01B | 0.02B | 0.03B | 0.03B | 0.03B | 0.03B | 0.04B | 0.04B | 0.04B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.06B | 0.06B |
|
Retained Earnings
|
| | | -0.09B | -0.00B | 0.00B | 0.01B | 0.00B | 0.00B | 0.00B | 0.00B | -0.00B | -0.01B | -0.02B | -0.05B | -0.06B | 0.09B | 0.09B | 0.05B | 0.10B | 0.05B | -0.01B | -0.04B | -0.09B | 0.09B | 0.26B | 0.34B | 0.42B | 0.62B | 0.65B | 0.69B | 0.83B | 0.90B | 0.96B | 0.97B | 0.97B | 0.99B | 0.98B | 1.02B | 1.00B | 1.02B | 1.06B | 1.10B | 1.17B | 1.23B | 1.36B | 1.40B |