|
Cash & Equivalents
|
0.30B | 0.25B | 0.56B | 0.62B | 0.36B | 0.51B | 0.61B | 0.32B | 0.57B | 0.38B | 0.52B | 0.20B | 0.21B | 0.09B | 0.27B | 0.21B | 0.16B | 0.15B | 0.17B | 0.03B | 0.03B | 0.05B | 0.01B | 0.01B | 0.01B | 0.00B | 0.07B | 0.35B | 0.01B | 0.01B | 0.02B | 0.05B | 0.01B | 0.01B | 0.01B | 0.07B | 0.09B | 0.10B | 0.09B | 0.11B | 0.12B | 0.12B | 0.15B | 0.18B | 0.20B | 0.16B | 0.17B | 0.30B | 0.17B | 0.27B | 0.14B | 0.15B | 0.15B | 0.16B | 0.18B | 0.01B | 0.01B | 0.01B | 0.01B | 0.03B | 0.09B | 0.02B | 0.02B | 0.01B | 0.02B | 0.01B | 0.01B |
|
Short-term Investments
|
| 0.28B | 0.24B | 0.12B | 0.23B | 0.17B | 0.15B | 0.13B | 0.14B | 0.16B | 0.09B | 0.12B | 0.17B | 0.16B | 0.13B | 0.02B | 0.03B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01B | | | 0.12B | 0.07B | 0.14B | 0.16B | 0.13B | | | | | | | | | | | | |
|
Cash & Current Investments
|
0.30B | 0.53B | 0.80B | 0.74B | 0.59B | 0.67B | 0.76B | 0.45B | 0.71B | 0.54B | 0.62B | 0.32B | 0.37B | 0.25B | 0.41B | 0.23B | 0.19B | 0.15B | 0.17B | 0.03B | 0.03B | 0.05B | 0.01B | 0.01B | 0.01B | 0.00B | 0.07B | 0.35B | 0.01B | 0.01B | 0.02B | 0.05B | 0.01B | 0.01B | 0.01B | 0.07B | 0.09B | 0.10B | 0.09B | 0.11B | 0.12B | 0.12B | 0.15B | 0.18B | 0.20B | 0.16B | 0.17B | 0.31B | 0.17B | 0.27B | 0.27B | 0.23B | 0.29B | 0.32B | 0.31B | 0.01B | 0.01B | 0.01B | 0.01B | 0.03B | 0.09B | 0.02B | 0.02B | 0.01B | 0.02B | 0.01B | 0.01B |
|
Receivables - Net
|
| 0.45B | 0.42B | 0.42B | 0.50B | 0.47B | 0.50B | 0.52B | 0.52B | 0.51B | 0.57B | 0.47B | 0.45B | 0.42B | 0.52B | 0.35B | 0.48B | 0.42B | 0.47B | 0.40B | 0.55B | 0.45B | 0.47B | 0.42B | 0.52B | 0.46B | 0.51B | 0.39B | 0.43B | 0.45B | 0.54B | 0.44B | 0.46B | 0.45B | 0.51B | 0.45B | 0.51B | 0.56B | 0.60B | 0.46B | 0.52B | 0.46B | 0.48B | 0.39B | 0.46B | 0.49B | 0.53B | 0.41B | 0.46B | 0.40B | 0.52B | 0.43B | 0.56B | 0.52B | 0.67B | 0.60B | 0.62B | 0.48B | 0.60B | 0.49B | 0.51B | 0.51B | 0.65B | 0.53B | 0.67B | 0.57B | 0.79B |
|
Receivables - Other
|
| 0.34B | 0.18B | 0.32B | 0.32B | 0.21B | 0.40B | 0.41B | 0.07B | 0.07B | 0.29B | 0.32B | 0.07B | 0.37B | 0.07B | 0.29B | 0.26B | 0.31B | 0.23B | 0.30B | 0.20B | 0.21B | 0.12B | 0.27B | 0.10B | 0.30B | 0.23B | 0.24B | 0.19B | 0.33B | 0.24B | 0.29B | 0.23B | 0.33B | 0.26B | 0.32B | 0.26B | 0.37B | 0.26B | 0.29B | 0.24B | 0.33B | 0.27B | 0.28B | 0.21B | 0.32B | 0.22B | 0.27B | 0.21B | 0.34B | 0.11B | 0.30B | 0.28B | 0.40B | 0.37B | 0.45B | 0.30B | 0.38B | 0.36B | 0.32B | 0.27B | 0.41B | 0.35B | 0.35B | 0.33B | 0.47B | 0.41B |
|
Receivables
|
| 0.79B | 0.60B | 0.74B | 0.82B | 0.67B | 0.89B | 0.92B | 0.58B | 0.57B | 0.87B | 0.80B | 0.51B | 0.79B | 0.59B | 0.65B | 0.74B | 0.73B | 0.69B | 0.71B | 0.75B | 0.67B | 0.58B | 0.69B | 0.62B | 0.76B | 0.74B | 0.63B | 0.61B | 0.77B | 0.78B | 0.73B | 0.69B | 0.78B | 0.77B | 0.77B | 0.77B | 0.93B | 0.86B | 0.76B | 0.76B | 0.79B | 0.75B | 0.67B | 0.67B | 0.81B | 0.75B | 0.68B | 0.67B | 0.74B | 0.63B | 0.73B | 0.84B | 0.92B | 1.03B | 1.05B | 0.92B | 0.86B | 0.96B | 0.81B | 0.78B | 0.92B | 1.00B | 0.87B | 0.99B | 1.03B | 1.21B |
|
Finished Goods
|
| | | 0.32B | | | | 0.26B | | | | 0.25B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Inventory
|
| 0.73B | 0.86B | 0.78B | 0.64B | 0.68B | 0.75B | 0.71B | 0.57B | 0.65B | 0.73B | 0.71B | 0.62B | 0.69B | 0.76B | 0.57B | 0.46B | 0.51B | 0.58B | 0.53B | 0.42B | 0.49B | 0.56B | 0.52B | 0.45B | 0.50B | 0.55B | 0.54B | 0.48B | 0.52B | 0.55B | 0.53B | 0.47B | 0.51B | 0.55B | 0.52B | 0.45B | 0.47B | 0.53B | 0.48B | 0.40B | 0.43B | 0.49B | 0.49B | 0.47B | 0.51B | 0.56B | 0.52B | 0.47B | 0.53B | 0.59B | 0.59B | 0.52B | 0.60B | 0.69B | 0.67B | 0.63B | 0.71B | 0.76B | 0.73B | 0.68B | 0.74B | 0.79B | 0.76B | 0.67B | 0.74B | 0.80B |
|
Current Deferred Tax Assets
|
| | | | | | | 0.04B | | | | 0.02B | 0.04B | 0.04B | 0.05B | 0.17B | 0.08B | 0.16B | 0.04B | 0.11B | 0.10B | 0.18B | 0.30B | 0.35B | 0.33B | 0.29B | 0.23B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets
|
| 0.25B | 0.27B | 0.10B | 0.12B | 0.12B | 0.10B | 0.11B | 0.10B | 0.10B | 0.13B | 0.11B | 0.13B | 0.10B | 0.10B | 0.10B | 0.06B | 0.10B | 0.11B | 0.09B | 0.07B | 0.07B | 0.07B | 0.09B | 0.09B | 0.10B | 0.10B | 0.09B | 0.06B | 0.07B | 0.08B | 0.11B | 0.10B | 0.10B | 0.10B | 0.10B | 0.08B | 0.07B | 0.08B | 0.06B | 0.07B | 0.09B | 0.11B | 0.12B | 0.13B | 0.13B | 0.21B | 0.14B | 0.11B | 0.17B | 0.28B | 0.15B | 0.08B | 0.08B | 0.23B | 0.15B | 0.12B | 0.12B | 0.12B | 0.14B | 0.10B | 0.13B | 0.15B | 0.16B | 0.18B | 0.26B | 0.25B |
|
Current Assets
|
| 2.66B | 2.78B | 2.84B | 2.66B | 2.83B | 3.12B | 2.89B | 2.71B | 2.60B | 2.68B | 2.29B | 2.12B | 2.15B | 2.41B | 3.60B | 3.30B | 3.41B | 3.27B | 1.97B | 1.84B | 1.97B | 1.94B | 1.69B | 1.99B | 1.99B | 1.98B | 1.92B | 1.46B | 1.59B | 1.60B | 1.59B | 1.45B | 1.57B | 1.58B | 1.61B | 1.57B | 1.69B | 1.64B | 1.53B | 1.42B | 1.51B | 1.50B | 1.43B | 1.46B | 1.62B | 1.59B | 1.65B | 1.82B | 2.12B | 2.20B | 1.97B | 2.03B | 2.40B | 2.52B | 2.67B | 2.06B | 2.02B | 2.08B | 2.18B | 2.08B | 2.22B | 2.26B | 2.26B | 2.46B | 2.47B | 2.61B |
|
Property, Plant & Equipment (Net)
|
| 17.01B | 17.27B | 17.61B | 17.67B | 17.75B | 17.66B | 17.85B | 17.89B | 17.95B | 17.87B | 18.13B | 17.54B | 17.69B | 17.83B | 15.35B | 15.41B | 15.60B | 15.83B | 16.20B | 16.43B | 16.73B | 16.99B | 17.42B | 17.70B | 17.99B | 18.31B | 18.80B | 19.00B | 19.32B | 19.65B | 20.11B | 20.30B | 20.59B | 20.91B | 21.47B | 21.67B | 22.00B | 22.38B | 22.81B | 23.04B | 23.48B | 23.89B | 24.38B | 24.68B | 25.08B | 25.54B | 26.81B | 27.31B | 28.02B | 28.56B | 29.26B | 29.58B | 30.09B | 30.61B | 31.26B | 31.73B | 32.35B | 32.94B | 33.78B | 34.11B | 34.87B | 35.72B | 36.30B | 37.01B | 37.82B | 38.41B |
|
Long-Term Investments
|
| 3.52B | 3.54B | 3.25B | 3.36B | 3.34B | 2.86B | 7.68B | 2.73B | | | 7.53B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.11B | | | | 10.87B | | | | | | | | | | | | | | | | | | | |
|
Goodwill
|
| 0.83B | 0.83B | 0.83B | 0.83B | 0.83B | 0.41B | 0.41B | 0.41B | 0.41B | 0.41B | 0.41B | 0.41B | 0.41B | 0.41B | 0.41B | 0.41B | 0.41B | 0.41B | 0.41B | 0.41B | 0.41B | 0.41B | 0.41B | 0.41B | 0.41B | 0.41B | 0.41B | 0.41B | 0.41B | 0.41B | 0.41B | 0.41B | 0.41B | 0.41B | 0.41B | 0.41B | 0.41B | 0.41B | 0.41B | 0.41B | 0.41B | 0.41B | 0.41B | 0.41B | 0.41B | 0.41B | 0.41B | 0.41B | 0.41B | 0.41B | 0.41B | 0.41B | 0.41B | 0.41B | 0.41B | 0.41B | 0.41B | 0.41B | 0.41B | 0.41B | 0.41B | 0.41B | 0.41B | 0.41B | 0.41B | 0.41B |
|
Intangibles
|
| 0.15B | 0.14B | 0.13B | 0.12B | 0.11B | 0.01B | 0.01B | 0.01B | 0.00B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Goodwill & Intangibles
|
| 0.98B | 0.97B | 0.96B | 0.95B | 0.94B | 0.42B | 0.42B | 0.42B | 0.41B | 0.42B | 0.42B | 0.42B | 0.42B | 0.42B | 0.42B | 0.43B | 0.43B | 0.43B | 0.43B | 0.43B | 0.43B | 0.43B | 0.41B | 0.41B | 0.41B | 0.41B | 0.41B | 0.41B | 0.41B | 0.41B | 0.41B | 0.41B | 0.41B | 0.41B | 0.41B | 0.41B | 0.41B | 0.41B | 0.41B | 0.41B | 0.41B | 0.41B | 0.41B | 0.41B | 0.41B | 0.41B | 0.41B | 0.41B | 0.41B | 0.41B | 0.41B | 0.41B | 0.41B | 0.41B | 0.41B | 0.41B | 0.41B | 0.41B | 0.41B | 0.41B | 0.41B | 0.41B | 0.41B | 0.41B | 0.41B | 0.41B |
|
Other Non-Current Assets
|
| 1.62B | 1.64B | 1.34B | 1.43B | 1.44B | 1.42B | 1.26B | 1.22B | 1.22B | 1.21B | 3.72B | 1.66B | 1.55B | 1.66B | 1.61B | 1.72B | 1.74B | 1.73B | 0.17B | 1.25B | 1.21B | 1.26B | 1.58B | 1.58B | 1.56B | 1.58B | 1.38B | 1.38B | 1.33B | 1.31B | 1.44B | 1.49B | 1.51B | 1.51B | 1.23B | 1.21B | 1.21B | 1.13B | 1.13B | 1.13B | 1.18B | 1.17B | 0.99B | 1.09B | 1.13B | 1.08B | 1.10B | 1.25B | 1.27B | 1.24B | 1.29B | 1.38B | 1.49B | 1.41B | 1.43B | 1.60B | 1.79B | 1.77B | 1.81B | 1.90B | 1.95B | 1.92B | 2.40B | 2.57B | 2.67B | 2.61B |
|
Non-Current Assets
|
| 20.53B | 20.81B | 20.86B | 21.03B | 21.09B | 20.51B | 20.62B | 20.61B | 20.79B | 20.68B | 17.71B | 20.77B | 20.83B | 21.09B | 17.02B | 18.66B | 18.87B | 19.11B | 18.77B | 19.33B | 19.62B | 19.93B | 20.59B | 20.89B | 21.16B | 21.48B | 21.72B | 21.93B | 22.20B | 22.54B | 23.11B | 23.36B | 23.68B | 24.04B | 24.33B | 24.51B | 24.95B | 25.32B | 25.68B | 26.09B | 26.59B | 27.05B | 27.50B | 27.81B | 28.40B | 28.93B | 30.38B | 30.97B | 31.80B | 32.46B | 33.77B | 34.17B | 34.71B | 35.14B | 35.24B | 36.00B | 36.93B | 37.52B | 38.65B | 39.22B | 40.12B | 41.04B | 42.33B | 43.21B | 44.15B | 44.81B |
|
Assets
|
23.07B | 23.19B | 23.59B | 23.70B | 23.69B | 23.91B | 23.63B | 23.51B | 23.33B | 23.39B | 23.36B | 20.00B | 22.90B | 22.98B | 23.50B | 20.62B | 21.95B | 22.28B | 22.39B | 20.74B | 21.17B | 21.59B | 21.88B | 22.29B | 22.88B | 23.15B | 23.46B | 23.64B | 23.39B | 23.79B | 24.13B | 24.70B | 24.81B | 25.25B | 25.62B | 25.95B | 26.08B | 26.64B | 26.96B | 27.21B | 27.51B | 28.10B | 28.55B | 28.93B | 29.27B | 30.02B | 30.52B | 32.03B | 32.79B | 33.92B | 34.66B | 35.73B | 36.20B | 37.11B | 37.66B | 37.90B | 38.06B | 38.95B | 39.60B | 40.83B | 41.31B | 42.33B | 43.30B | 44.60B | 45.66B | 46.62B | 47.42B |
|
Accounts Payables
|
| 0.52B | 0.44B | 0.69B | 0.43B | 0.47B | 0.41B | 0.65B | 0.40B | 0.48B | 0.41B | 0.69B | 0.37B | 0.48B | 0.46B | 0.53B | 0.34B | 0.43B | 0.41B | 0.81B | 0.56B | 0.57B | 0.47B | 0.71B | 0.43B | 0.49B | 0.53B | 0.78B | 0.43B | 0.50B | 0.51B | 0.81B | 0.46B | 0.52B | 0.55B | 0.90B | 0.50B | 0.56B | 0.59B | 0.82B | 0.52B | 0.59B | 0.60B | 0.87B | 0.54B | 0.62B | 0.64B | 0.96B | 0.58B | 0.78B | 0.81B | 1.09B | 0.69B | 0.90B | 0.82B | 1.16B | 0.66B | 0.72B | 0.95B | 1.14B | 0.65B | 0.77B | 0.72B | 1.06B | 0.70B | 0.88B | 0.76B |
|
Notes Payables
|
| 0.96B | 0.43B | 0.10B | 0.10B | 0.10B | 0.12B | 0.27B | 0.33B | 0.34B | 0.35B | 0.15B | 0.13B | 0.10B | 0.10B | 0.11B | 0.11B | 0.11B | 0.11B | 0.37B | 0.70B | 0.79B | 0.75B | 0.71B | 0.95B | 0.89B | 0.78B | 0.30B | 0.58B | 0.78B | 0.61B | 0.56B | 0.91B | 0.89B | 0.45B | 0.48B | 0.96B | 0.51B | 0.52B | 0.60B | 0.80B | 1.00B | 0.54B | 0.44B | 0.61B | 0.12B | 0.27B | 0.49B | 0.89B | 0.43B | 0.55B | 0.55B | 1.10B | 1.02B | 1.22B | 1.07B | 1.25B | 1.33B | 1.34B | 0.54B | 0.87B | 0.69B | 1.54B | 1.14B | 1.25B | 1.14B | 0.90B |
|
Payables
|
| 1.49B | 0.88B | 0.80B | 0.52B | 0.56B | 0.54B | 0.92B | 0.73B | 0.82B | 0.76B | 0.84B | 0.49B | 0.58B | 0.55B | 0.64B | 0.45B | 0.54B | 0.52B | 1.17B | 1.26B | 1.37B | 1.22B | 1.43B | 1.39B | 1.37B | 1.31B | 1.08B | 1.01B | 1.28B | 1.12B | 1.36B | 1.37B | 1.41B | 0.99B | 1.39B | 1.46B | 1.07B | 1.11B | 1.41B | 1.32B | 1.59B | 1.14B | 1.31B | 1.16B | 0.74B | 0.91B | 1.45B | 1.47B | 1.21B | 1.36B | 1.64B | 1.79B | 1.92B | 2.04B | 2.23B | 1.91B | 2.05B | 2.29B | 1.67B | 1.51B | 1.47B | 2.26B | 2.20B | 1.95B | 2.02B | 1.67B |
|
Accumulated Expenses
|
| 0.13B | 0.18B | 0.11B | 0.17B | 0.12B | 0.17B | 0.11B | 0.15B | 0.11B | 0.16B | 0.10B | 0.15B | 0.11B | 0.14B | 0.09B | 0.11B | 0.10B | 0.12B | 0.09B | 0.10B | 0.09B | 0.10B | 0.09B | 0.09B | 0.10B | 0.10B | 0.09B | 0.10B | 0.10B | 0.11B | 0.09B | 0.10B | 0.10B | 0.11B | 0.10B | 0.10B | 0.11B | 0.11B | 0.09B | 0.08B | | | 0.09B | 0.05B | 0.12B | 0.06B | 0.11B | 0.08B | 0.13B | 0.10B | 0.06B | | 0.07B | 0.07B | 0.06B | 0.05B | | | 0.15B | | 0.18B | | 0.20B | 0.16B | 0.23B | 0.18B |
|
Other Accumulated Expenses
|
| 0.44B | 0.30B | 0.34B | 0.22B | 0.30B | 0.30B | 0.28B | 0.29B | 0.26B | 0.25B | 0.21B | 0.24B | 0.22B | 0.19B | 0.17B | 0.16B | 0.18B | 0.19B | 0.35B | 0.34B | 0.35B | 0.35B | 0.43B | 0.44B | 0.41B | 0.40B | 0.28B | 0.30B | 0.27B | 0.25B | 0.27B | 0.28B | 0.30B | 0.32B | 0.33B | 0.28B | 0.30B | 0.32B | 0.54B | 0.30B | 0.67B | 0.52B | 0.49B | 0.66B | 0.37B | 0.43B | 0.49B | 0.39B | 0.41B | 0.46B | 0.68B | 0.63B | 0.82B | 0.58B | 0.68B | 0.74B | 0.84B | 0.66B | 0.50B | 0.65B | 0.66B | 0.60B | 0.29B | 0.51B | 0.41B | 0.32B |
|
Short term Debt
|
0.38B | 0.96B | 0.43B | 0.20B | 0.25B | 0.35B | 0.35B | 0.27B | 0.33B | 0.34B | 0.35B | 0.18B | 0.18B | 0.18B | 0.21B | 0.35B | 0.35B | 0.88B | 0.88B | 0.53B | 0.70B | 0.79B | 0.75B | 0.71B | 0.95B | 0.89B | 0.78B | 0.40B | 0.58B | 0.78B | 0.61B | 0.68B | 0.91B | 0.89B | 0.78B | 0.84B | 1.17B | 0.85B | 0.65B | 0.60B | 0.80B | 1.00B | 0.54B | 0.44B | 0.61B | 0.36B | 0.36B | 0.49B | 0.89B | 0.43B | 0.55B | 0.55B | 1.10B | 1.02B | 1.22B | 1.07B | 1.25B | 1.33B | 1.34B | 0.85B | 1.15B | 0.80B | 1.54B | 1.14B | 1.25B | 1.14B | 0.90B |
|
Current Taxes
|
| 0.13B | 0.14B | 0.05B | 0.09B | 0.13B | 0.15B | 0.06B | 0.13B | 0.14B | 0.16B | 0.07B | 0.10B | 0.14B | 0.16B | 0.05B | 0.09B | 0.12B | 0.16B | 0.06B | 0.09B | 0.13B | 0.16B | 0.05B | 0.08B | 0.13B | 0.16B | 0.04B | 0.08B | 0.12B | 0.16B | 0.05B | 0.08B | 0.12B | 0.16B | 0.05B | 0.09B | 0.14B | 0.15B | 0.05B | 0.08B | 0.11B | 0.16B | 0.02B | 0.06B | 0.14B | 0.20B | 0.08B | 0.13B | 0.18B | 0.23B | 0.07B | 0.08B | 0.13B | 0.22B | 0.06B | 0.08B | 0.13B | 0.21B | 0.05B | 0.08B | 0.13B | 0.21B | 0.06B | 0.08B | 0.15B | 0.21B |
|
Current Deferred Revenue
|
| | | 0.08B | 0.09B | 0.10B | 0.11B | 0.10B | 0.14B | 0.16B | 0.12B | 0.13B | 0.14B | 0.14B | 0.12B | 0.10B | 0.14B | 0.18B | 0.15B | 0.22B | 0.25B | 0.22B | 0.13B | 0.11B | 0.11B | 0.12B | 0.09B | 0.08B | 0.09B | 0.10B | 0.09B | 0.11B | 0.14B | 0.14B | 0.12B | 0.13B | 0.13B | 0.13B | 0.13B | 0.15B | 0.16B | 0.16B | 0.12B | 0.16B | 0.19B | 0.15B | 0.11B | 0.12B | 0.23B | 0.24B | 0.14B | 0.11B | 0.22B | 0.24B | 0.18B | 0.14B | | 0.11B | 0.13B | 0.18B | 0.19B | 0.20B | 0.20B | 0.22B | 0.22B | 0.24B | 0.25B |
|
Curent Deferred Tax Liability
|
| | | 0.04B | 0.09B | | | 0.07B | | 0.02B | 0.02B | | 0.01B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities
|
| 2.54B | 1.93B | 1.71B | 1.64B | 1.76B | 1.91B | 1.89B | 1.84B | 1.73B | 1.85B | 1.78B | 1.61B | 1.60B | 1.55B | 2.69B | 2.58B | 3.29B | 3.23B | 2.46B | 2.73B | 2.31B | 2.12B | 2.25B | 2.52B | 2.56B | 2.49B | 2.09B | 1.84B | 2.43B | 2.29B | 2.67B | 2.76B | 2.77B | 2.58B | 2.94B | 3.35B | 2.71B | 2.58B | 2.69B | 2.39B | 2.75B | 2.29B | 2.50B | 2.37B | 2.00B | 2.10B | 2.18B | 2.31B | 2.18B | 2.36B | 2.83B | 3.15B | 3.59B | 3.17B | 3.37B | 2.76B | 3.24B | 4.02B | 3.35B | 3.50B | 3.29B | 3.57B | 3.41B | 2.86B | 3.09B | 2.81B |
|
Non-Current Debt
|
| 7.32B | 7.32B | 7.11B | 7.11B | 6.96B | 6.86B | 6.85B | 6.85B | 6.85B | 6.68B | 6.68B | 6.68B | 6.68B | 6.78B | 5.80B | 5.80B | 5.27B | 5.27B | 5.50B | 5.23B | 5.83B | 5.83B | 6.08B | 5.86B | 5.98B | 5.98B | 6.88B | 6.88B | 6.61B | 6.61B | 6.59B | 6.60B | 6.82B | 6.92B | 7.09B | 6.77B | 7.61B | 7.61B | 7.86B | 8.22B | 8.22B | 8.65B | 8.91B | 9.38B | 10.17B | 10.17B | 11.08B | 11.53B | 12.49B | 12.44B | 12.56B | 12.56B | 12.98B | 13.58B | 13.69B | 14.18B | 14.33B | 13.83B | 15.12B | 15.17B | 16.28B | 16.42B | 17.26B | 18.35B | 18.81B | 19.17B |
|
Non-Current Deffered Revenue
|
| 0.10B | 0.09B | 0.09B | 0.09B | 0.09B | 0.09B | 0.09B | 0.09B | 0.09B | 0.08B | 0.08B | 0.08B | 0.07B | 0.07B | 0.07B | 0.07B | 0.07B | 0.07B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.07B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.04B | 0.04B | 0.04B | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Pension
|
| 1.49B | 1.48B | 1.17B | 1.18B | 1.13B | 1.08B | 1.04B | 1.06B | 1.07B | 0.92B | 1.34B | 1.36B | 1.25B | 1.15B | 1.14B | 1.11B | 1.14B | 1.04B | 0.47B | 0.48B | 0.46B | 0.40B | 0.70B | 0.71B | 0.69B | 0.67B | 0.58B | 0.58B | 0.54B | 0.50B | 0.77B | 0.77B | 0.76B | 0.71B | 0.55B | 0.54B | 0.55B | 0.53B | 0.56B | 0.56B | 0.54B | 0.52B | 0.40B | 0.40B | 0.41B | 0.37B | 0.04B | 0.04B | 0.04B | 0.04B | | | | | | | | | | | | | | | | |
|
Minority Interest
|
| 0.21B | 0.20B | 0.20B | 0.21B | 0.21B | 0.15B | 0.15B | 0.15B | 0.15B | 0.15B | 0.15B | 0.15B | 0.14B | 0.15B | 0.15B | 0.15B | 0.15B | 0.15B | 0.14B | 0.14B | 0.14B | 0.14B | 0.14B | 0.14B | 0.14B | 0.14B | 0.14B | 0.14B | 0.14B | 0.14B | 0.14B | 0.14B | 0.14B | 0.14B | 0.14B | 0.14B | 0.14B | 0.14B | 0.14B | 0.14B | 0.14B | 0.14B | 0.14B | 0.14B | 0.14B | 0.14B | 0.14B | 0.13B | 0.13B | 0.13B | 0.13B | 0.13B | 0.13B | 0.13B | 0.13B | 0.13B | 0.13B | 0.13B | 0.13B | 0.13B | 0.13B | 0.13B | 0.13B | 0.13B | 0.13B | 0.13B |
|
Liabilities from Discontinued Operations
|
| | | | | | | | | | | | | | | 1.19B | 1.20B | 1.18B | 1.14B | 0.04B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability
|
| 2.19B | 2.43B | 2.55B | 2.60B | 2.73B | 2.94B | 2.88B | 2.94B | 3.12B | 3.30B | 3.31B | 3.11B | 3.20B | 3.38B | 3.19B | 3.23B | 3.35B | 3.42B | 3.25B | 3.34B | 3.53B | 3.85B | 3.57B | 3.96B | 3.93B | 4.08B | 3.88B | 3.93B | 4.03B | 4.25B | 4.26B | 4.32B | 4.44B | 4.72B | 2.51B | 2.56B | 2.58B | 2.69B | 2.67B | 2.67B | 2.76B | 2.90B | 2.92B | 2.95B | 3.03B | 3.15B | 3.21B | 3.25B | 3.31B | 3.46B | 3.50B | 3.55B | 3.61B | 3.79B | 3.80B | 3.86B | 3.91B | 4.07B | 4.18B | 4.25B | 4.33B | 4.48B | 4.47B | 4.78B | 4.88B | 5.08B |
|
Other Non-Current Liabilities
|
| 0.47B | 0.56B | 0.43B | 0.54B | 0.54B | 0.62B | 0.47B | 0.55B | 0.49B | 0.47B | 0.33B | 0.57B | 7.00B | 7.14B | 0.35B | 7.06B | 7.19B | 7.16B | 0.37B | 6.56B | 6.74B | 7.02B | 0.40B | 7.66B | 7.71B | 7.83B | 0.62B | 7.65B | 7.69B | 7.90B | 8.19B | 8.25B | 8.37B | 8.63B | 8.59B | 8.60B | 8.79B | 8.97B | 8.90B | 9.05B | 9.20B | 9.41B | 9.31B | 9.30B | 9.48B | 9.61B | 9.69B | 9.68B | 9.77B | 10.05B | 10.52B | 10.55B | 10.53B | 10.57B | 10.22B | 10.39B | 10.55B | 10.58B | 10.89B | 11.06B | 11.09B | 11.35B | 11.68B | 12.10B | 12.28B | 12.53B |
|
Total Non-Current Liabilities
|
| 5.97B | 6.30B | 5.99B | 6.20B | 6.30B | 6.55B | 6.43B | 6.49B | 6.67B | 6.67B | 7.12B | 7.03B | 8.28B | 8.33B | 0.20B | 8.38B | 8.56B | 8.50B | 0.72B | 7.95B | 8.14B | 7.94B | 0.46B | 8.38B | 8.54B | 8.47B | 0.60B | 8.72B | 9.04B | 8.90B | -6.79B | 9.36B | 9.59B | 9.50B | -7.32B | 10.11B | 10.32B | 10.19B | -7.54B | 10.61B | 10.97B | 10.94B | -7.81B | 11.74B | 12.17B | 12.28B | -7.43B | 13.83B | 14.67B | 14.80B | -7.50B | 15.71B | 16.57B | 16.75B | -7.01B | 16.94B | 17.57B | 17.85B | -6.80B | 18.67B | 19.57B | 19.99B | -7.04B | 21.22B | 21.90B | 21.98B |
|
Total Liabilities
|
| 15.84B | 15.55B | 18.29B | 15.58B | 15.71B | 15.72B | 1.24B | 15.45B | 15.45B | 15.20B | 0.72B | 15.32B | 15.28B | 15.47B | 0.55B | 15.44B | 15.75B | 15.66B | 1.09B | 14.51B | 14.87B | 14.96B | 0.85B | 16.04B | 16.25B | 16.30B | 1.22B | 16.37B | 16.73B | 16.80B | 1.39B | 17.61B | 17.95B | 18.13B | 1.26B | 18.71B | 19.11B | 19.16B | 1.36B | 19.66B | 20.17B | 20.34B | 1.50B | 21.05B | 21.65B | 21.89B | 2.27B | 23.51B | 24.43B | 24.85B | 3.02B | 26.26B | 27.10B | 27.33B | 3.21B | 27.33B | 28.12B | 28.43B | 4.08B | 29.73B | 30.67B | 31.34B | 4.64B | 33.32B | 34.18B | 34.51B |
|
Total Debt
|
0.38B | 8.29B | 7.76B | 7.32B | 7.37B | 7.32B | 7.21B | 7.12B | 7.19B | 7.19B | 7.03B | 6.86B | 6.86B | 6.86B | 6.99B | 6.16B | 6.16B | 6.16B | 6.16B | 6.04B | 5.93B | 6.62B | 6.58B | 6.80B | 6.82B | 6.87B | 6.76B | 7.28B | 7.46B | 7.38B | 7.21B | 7.28B | 7.51B | 7.71B | 7.70B | 7.93B | 7.94B | 8.46B | 8.26B | 8.46B | 9.02B | 9.22B | 9.20B | 9.36B | 9.99B | 10.53B | 10.53B | 11.57B | 12.42B | 12.92B | 13.00B | 13.11B | 13.66B | 14.01B | 14.80B | 14.76B | 15.43B | 15.66B | 15.17B | 15.97B | 16.32B | 17.08B | 17.96B | 18.41B | 19.61B | 19.95B | 20.07B |
|
Common Equity
|
| 7.35B | 8.05B | 5.41B | 8.11B | 8.20B | 7.91B | 5.52B | 7.88B | 7.94B | 8.15B | 5.60B | 7.58B | 7.70B | 8.03B | 5.62B | 6.52B | 6.53B | 6.72B | 5.63B | 6.66B | 6.71B | 6.92B | 5.62B | 6.85B | 6.91B | 7.16B | 7.09B | 7.01B | 7.06B | 7.33B | 7.25B | 7.21B | 7.30B | 7.49B | 7.33B | 7.37B | 7.53B | 7.80B | 7.77B | 7.85B | 7.93B | 8.20B | 8.20B | 8.23B | 8.37B | 8.63B | 9.08B | 9.28B | 9.48B | 9.81B | 9.83B | 9.94B | 10.01B | 10.33B | 10.64B | 10.74B | 10.83B | 11.17B | 11.48B | 11.57B | 11.67B | 11.96B | 12.24B | 12.35B | 12.44B | 12.91B |
|
Shareholder's Equity
|
| 7.35B | 8.05B | 5.41B | 8.11B | 8.20B | 7.91B | 5.52B | 7.88B | 7.94B | 8.15B | 5.60B | 7.58B | 7.70B | 8.03B | 5.62B | 6.52B | 6.53B | 6.72B | 5.63B | 6.66B | 6.71B | 6.92B | 5.62B | 6.85B | 6.91B | 7.16B | 7.09B | 7.01B | 7.06B | 7.33B | 7.25B | 7.21B | 7.30B | 7.49B | 7.33B | 7.37B | 7.53B | 7.80B | 7.77B | 7.85B | 7.93B | 8.20B | 8.20B | 8.23B | 8.37B | 8.63B | 9.08B | 9.28B | 9.48B | 9.81B | 9.83B | 9.94B | 10.01B | 10.33B | 10.64B | 10.74B | 10.83B | 11.17B | 11.48B | 11.57B | 11.67B | 11.96B | 12.24B | 12.35B | 12.44B | 12.91B |
|
Liabilities and Shareholders Equity
|
23.07B | 23.19B | 23.59B | 23.70B | 23.69B | 23.91B | 23.63B | 23.51B | 23.33B | 23.39B | 23.36B | 20.00B | 22.90B | 22.98B | 23.50B | 20.62B | 21.95B | 22.28B | 22.39B | 20.74B | 21.17B | 21.59B | 21.88B | 22.29B | 22.88B | 23.15B | 23.46B | 23.64B | 23.39B | 23.79B | 24.13B | 24.70B | 24.81B | 25.25B | 25.62B | 25.95B | 26.08B | 26.64B | 26.96B | 27.21B | 27.51B | 28.10B | 28.55B | 28.93B | 29.27B | 30.02B | 30.52B | 32.03B | 32.79B | 33.92B | 34.66B | 35.73B | 36.20B | 37.11B | 37.66B | 37.90B | 38.06B | 38.95B | 39.60B | 40.83B | 41.31B | 42.33B | 43.30B | 44.60B | 45.66B | 46.62B | 47.42B |
|
Retained Earnings
|
| 2.32B | 2.47B | 2.46B | 2.47B | 2.53B | 2.27B | 2.23B | 2.20B | 2.25B | 2.44B | 2.37B | 1.87B | 1.98B | 2.26B | 1.01B | 0.76B | 0.76B | 0.97B | 0.91B | 0.91B | 0.96B | 1.15B | 1.10B | 1.11B | 1.16B | 1.41B | 1.33B | 1.33B | 1.38B | 1.64B | 1.57B | 1.56B | 1.65B | 1.83B | 1.66B | 1.70B | 1.83B | 2.07B | 2.02B | 2.10B | 2.16B | 2.41B | 2.38B | 2.40B | 2.52B | 2.77B | 2.76B | 2.85B | 2.92B | 3.20B | 3.18B | 3.28B | 3.34B | 3.64B | 3.65B | 3.75B | 3.82B | 4.14B | 4.14B | 4.22B | 4.30B | 4.58B | 4.60B | 4.70B | 4.78B | 5.23B |
|
Preferred Shares
|
| | | | | | -0.05B | 0.14B | | 0.14B | 0.14B | 0.14B | 0.14B | 0.14B | 0.14B | 0.14B | 0.08B | 0.08B | 0.08B | 0.14B | 0.08B | 0.08B | 0.08B | 0.14B | 0.08B | 0.08B | 0.08B | 0.14B | 0.08B | 0.08B | 0.08B | 0.14B | 0.08B | 0.08B | 0.08B | 0.14B | 0.08B | 0.08B | 0.08B | 0.14B | 0.08B | 0.08B | 0.08B | 0.14B | 0.08B | 0.08B | 0.08B | 0.08B | 0.08B | 0.08B | 0.08B | 0.13B | 0.08B | 0.08B | 0.08B | 0.13B | 0.08B | 0.08B | 0.08B | 0.13B | 0.08B | 0.08B | 0.08B | 0.08B | 0.08B | 0.08B | 0.08B |
|
Treasury Shares
|
| | | 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 | 0.00B | 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 | | | |