|
Cash & Equivalents
|
0.71B | 0.36B | 0.88B | 0.49B | 0.82B | 0.84B | 1.09B | 0.29B | 0.62B | 0.42B | 0.55B | 0.22B | 0.29B | 0.30B | 0.44B | 0.28B | 0.18B | 0.12B | 0.15B | 0.12B | 0.29B | 0.19B | 0.19B | 0.01B | 0.19B | 0.20B | 0.18B | 0.01B | 0.19B | 0.25B | 0.21B | 0.01B | 0.01B | 0.00B | 0.00B | 0.00B | 0.32B | 0.00B | 0.00B | 0.02B | 0.02B | 0.02B | 0.02B | 0.00B | 0.00B | 0.00B | 0.03B | 0.01B | 0.02B | 0.03B | 0.04B | 0.05B | 0.06B | 0.06B | 0.08B | 0.09B | 0.01B | 0.00B | 0.00B | 0.33B | 0.23B | 0.20B | 0.25B | 0.20B | 0.26B | 0.23B | 1.07B | 0.20B |
|
Short-term Investments
|
| 0.34B | 0.00B | 0.08B | 0.20B | 0.02B | 0.19B | 0.50B | 0.15B | 0.01B | | 0.15B | | 0.00B | | 0.00B | 0.01B | 0.01B | 0.01B | 0.46B | 0.00B | 0.38B | 0.36B | 0.39B | 0.50B | 0.54B | 0.50B | 0.39B | 0.47B | 0.41B | 0.28B | 0.14B | 0.28B | 0.46B | 0.31B | 0.41B | 0.53B | 0.46B | 0.46B | 0.42B | 0.34B | 0.56B | 0.49B | 0.44B | 0.45B | 0.40B | 0.36B | 0.34B | 0.34B | 0.46B | 0.65B | 0.46B | 0.57B | 0.62B | 0.84B | 0.63B | 0.51B | 0.55B | 0.55B | 0.54B | 0.47B | 0.58B | 0.49B | 0.50B | 0.56B | 0.73B | 0.67B | 0.62B |
|
Cash & Current Investments
|
0.71B | 0.69B | 0.88B | 0.57B | 1.01B | 0.86B | 1.28B | 0.80B | 0.77B | 0.42B | 0.55B | 0.38B | 0.29B | 0.30B | 0.44B | 0.28B | 0.19B | 0.13B | 0.15B | 0.57B | 0.29B | 0.57B | 0.56B | 0.40B | 0.69B | 0.73B | 0.67B | 0.39B | 0.66B | 0.66B | 0.49B | 0.15B | 0.29B | 0.46B | 0.31B | 0.41B | 0.84B | 0.46B | 0.46B | 0.44B | 0.37B | 0.59B | 0.51B | 0.44B | 0.46B | 0.40B | 0.38B | 0.35B | 0.36B | 0.48B | 0.69B | 0.51B | 0.63B | 0.68B | 0.92B | 0.72B | 0.52B | 0.55B | 0.56B | 0.87B | 0.70B | 0.78B | 0.74B | 0.70B | 0.81B | 0.96B | 1.74B | 0.81B |
|
Receivables - Net
|
| 1.04B | 1.03B | 1.05B | 1.66B | 1.85B | 1.82B | 1.92B | 1.75B | 1.87B | 1.86B | 1.83B | 1.67B | 1.76B | 1.85B | 1.87B | 1.87B | 1.93B | 1.86B | 1.86B | 1.94B | 1.93B | 1.85B | 1.84B | 1.89B | 1.92B | 1.85B | 1.64B | 1.65B | 1.82B | 1.88B | 1.92B | 1.71B | 1.66B | 1.74B | 1.89B | 1.85B | 2.27B | 2.12B | 1.93B | 1.88B | 1.78B | 1.83B | 1.71B | 1.74B | 1.79B | 1.85B | 1.84B | 1.86B | 2.07B | 2.05B | 1.94B | 1.94B | 2.35B | 2.40B | 2.67B | 2.30B | 0.99B | 2.56B | 2.45B | 1.00B | 2.65B | 2.60B | 2.63B | 2.62B | 2.80B | 2.83B | 2.87B |
|
Receivables - Other
|
| | | | | | | 0.20B | | 0.10B | 0.14B | 0.15B | 0.11B | 0.13B | 0.21B | 0.20B | 0.21B | 0.17B | 0.16B | 0.16B | 0.14B | 0.06B | 0.11B | 0.15B | 0.08B | 0.07B | 0.08B | 0.08B | 0.09B | 0.07B | 0.17B | 0.16B | 0.14B | 0.12B | 0.19B | 0.10B | 0.07B | 0.14B | 0.05B | 0.21B | 0.21B | 0.16B | 0.04B | 0.22B | 0.04B | 0.20B | 0.21B | 0.03B | 0.04B | 0.26B | 0.05B | 0.20B | 0.05B | 0.06B | 0.27B | 0.05B | 0.04B | 0.18B | 0.08B | 0.05B | 0.05B | 0.31B | 0.07B | 0.06B | 0.05B | 0.39B | 0.35B | 0.06B |
|
Receivables
|
| 1.04B | 1.03B | 1.05B | 1.66B | 1.85B | 1.82B | 2.12B | 1.75B | 1.96B | 2.00B | 1.98B | 1.78B | 1.89B | 2.06B | 2.07B | 2.08B | 2.10B | 2.02B | 2.02B | 2.09B | 1.99B | 1.96B | 1.98B | 1.97B | 1.99B | 1.94B | 1.72B | 1.74B | 1.89B | 2.05B | 2.08B | 1.85B | 1.78B | 1.93B | 1.99B | 1.92B | 2.41B | 2.17B | 2.14B | 2.09B | 1.95B | 1.86B | 1.93B | 1.78B | 1.99B | 2.06B | 1.88B | 1.89B | 2.33B | 2.10B | 2.15B | 1.99B | 2.41B | 2.67B | 2.72B | 2.34B | 1.17B | 2.64B | 2.50B | 1.05B | 2.96B | 2.66B | 2.70B | 2.67B | 3.19B | 3.19B | 2.93B |
|
Raw Materials
|
| 0.91B | 1.00B | 1.07B | 0.98B | 0.98B | 0.81B | 0.84B | 0.71B | 0.68B | 0.63B | 0.66B | 0.78B | 0.84B | 0.80B | 0.84B | 0.84B | 0.88B | 0.75B | 0.72B | 0.72B | 0.75B | 0.73B | 0.74B | 0.74B | 0.74B | 0.73B | 0.74B | 0.70B | 0.72B | 0.56B | 0.54B | 0.55B | 0.56B | 0.56B | 0.57B | 0.56B | 0.56B | 0.57B | 0.60B | 0.59B | 0.59B | 0.61B | 0.64B | 0.65B | 0.66B | 0.68B | 0.68B | 0.68B | 0.68B | 0.69B | 0.68B | 0.70B | 0.75B | 0.80B | 0.92B | 0.90B | 0.98B | 0.99B | 1.03B | 1.02B | 1.02B | 0.98B | 0.97B | 0.96B | 1.01B | 0.99B | 1.05B |
|
Prepaid Assets
|
| 0.23B | 0.24B | 0.21B | 0.24B | | 0.15B | 0.14B | 0.16B | 0.17B | 0.17B | 0.22B | 0.18B | 0.18B | 0.21B | 0.24B | 0.24B | 0.34B | 0.26B | 0.25B | 0.16B | 0.23B | 0.18B | 0.28B | 0.15B | 0.21B | 0.16B | 0.17B | 0.14B | 0.15B | 0.15B | 0.33B | 0.14B | 0.22B | 0.35B | 0.31B | 0.28B | 0.24B | 0.19B | 0.21B | 0.20B | 0.23B | 0.26B | 0.16B | 0.22B | 0.24B | 0.32B | 0.13B | 0.12B | 0.13B | 0.14B | 0.13B | 0.24B | 0.28B | 0.32B | 0.26B | 0.34B | 0.31B | 0.32B | 0.27B | 0.37B | 0.41B | 0.45B | 0.29B | 0.32B | 0.28B | 0.26B | 0.21B |
|
Current Assets
|
| 4.22B | 4.48B | 4.76B | 5.52B | | 5.42B | 5.02B | 4.79B | 4.75B | 4.37B | 4.18B | 4.21B | 4.48B | 4.65B | 4.59B | 4.40B | 4.62B | 4.32B | 4.31B | 4.33B | 4.32B | 4.11B | 4.48B | 4.12B | 4.22B | 4.55B | 4.07B | 4.15B | 4.44B | 5.95B | 6.03B | 3.62B | 3.81B | 4.07B | 4.25B | 4.13B | 4.57B | 4.69B | 4.11B | 3.91B | 4.06B | 4.17B | 4.08B | 5.29B | 4.27B | 4.34B | 4.35B | 4.26B | 4.61B | 5.79B | 7.81B | 8.27B | 9.37B | 9.32B | 6.78B | 7.80B | 8.04B | 6.74B | 6.08B | 5.85B | 6.65B | 6.02B | 5.79B | 5.94B | 6.32B | 6.86B | 6.05B |
|
Construction in Progress
|
| 3.15B | 3.25B | 3.03B | 2.77B | 2.43B | 2.57B | 2.76B | 2.48B | 2.71B | 3.10B | 3.12B | 2.92B | 3.02B | 3.19B | 1.82B | 2.08B | 2.17B | 2.49B | 2.47B | 2.84B | 2.89B | 3.28B | 3.22B | 3.71B | 3.65B | 4.01B | 3.90B | 3.81B | 3.51B | 3.65B | 3.18B | 3.20B | 3.34B | 3.71B | 4.12B | 4.76B | 4.63B | 5.00B | 4.39B | 4.91B | 4.94B | 5.24B | 4.32B | 4.51B | 4.39B | 4.66B | 4.03B | 4.29B | 3.88B | 4.15B | 3.68B | 3.97B | 4.29B | 4.60B | 4.81B | 5.53B | 5.94B | 6.39B | 5.51B | 6.14B | 6.20B | 6.80B | 6.35B | 6.84B | 6.95B | 7.46B | 7.63B |
|
Property, Plant & Equipment (Net)
|
| 33.56B | 33.82B | 34.34B | 34.53B | | 35.00B | 35.67B | 35.77B | 36.06B | 36.42B | 36.97B | 37.43B | 37.83B | 38.13B | 38.76B | 39.13B | 39.42B | 39.87B | 41.00B | 41.53B | 42.27B | 43.06B | 43.64B | 44.81B | 45.01B | 45.24B | 46.13B | 46.83B | 47.44B | 44.26B | 45.64B | 46.24B | 47.23B | 48.32B | 50.26B | 51.37B | 52.44B | 53.36B | 55.10B | 55.97B | 57.20B | 58.69B | 60.14B | 61.05B | 61.93B | 62.79B | 63.90B | 64.70B | 65.66B | 66.69B | 66.00B | 67.88B | 68.71B | 69.81B | 73.34B | 73.35B | 74.68B | 75.82B | 0.56B | 77.80B | 78.86B | 80.07B | 0.71B | 0.54B | | | 0.74B |
|
Long-Term Investments
|
| | | 0.34B | | | 0.49B | 0.41B | 0.36B | 0.34B | 0.32B | 0.40B | 0.42B | 0.44B | 0.39B | 0.37B | 0.34B | 0.32B | 0.31B | 0.30B | 0.27B | 0.22B | 0.23B | 0.29B | 0.36B | 0.36B | 0.35B | 0.32B | 0.33B | 0.30B | 0.31B | 0.29B | 0.31B | 0.29B | 0.31B | 0.28B | 0.27B | 0.26B | 0.26B | 0.25B | 0.25B | 0.31B | 0.30B | 0.27B | 0.32B | 0.25B | 0.24B | 0.24B | 0.26B | 0.24B | 0.28B | 0.27B | 0.26B | 0.16B | 0.27B | 0.28B | 0.32B | 0.27B | 0.29B | 0.32B | 0.31B | 0.26B | 0.26B | 0.29B | 0.25B | 0.26B | 0.26B | 0.27B |
|
Goodwill
|
| 0.08B | 0.08B | 0.04B | 0.08B | | 0.08B | 0.04B | 0.08B | 0.08B | 0.08B | 0.08B | 0.01B | 0.01B | 0.01B | 0.09B | 0.09B | 0.09B | 0.09B | 0.09B | 0.09B | 0.09B | 0.09B | 0.09B | 0.09B | 0.09B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B |
|
Intangibles
|
| | | 0.04B | | | | 0.01B | | | | 0.01B | | | | 0.06B | | | | 0.01B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Goodwill & Intangibles
|
| 0.08B | 0.08B | 0.08B | 0.08B | | 0.08B | 0.05B | 0.08B | 0.08B | 0.08B | 0.09B | 0.01B | 0.01B | 0.01B | 0.15B | 0.09B | 0.09B | 0.09B | 0.10B | 0.09B | 0.09B | 0.09B | 0.09B | 0.09B | 0.09B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B |
|
Long-Term Deferred Tax
|
| | | -6.57B | | | | -7.49B | | 0.01B | 0.01B | 2.85B | 0.01B | 0.01B | 0.01B | 2.90B | 0.10B | 0.10B | 0.10B | 0.18B | 0.17B | 0.02B | 0.02B | 0.05B | 0.05B | 0.04B | 0.02B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non-Current Assets
|
| 3.98B | 4.36B | 4.59B | 4.68B | | 1.70B | 4.94B | 4.96B | 5.00B | 5.73B | 6.03B | 5.29B | 5.28B | 5.31B | 5.11B | 5.09B | 5.14B | 5.04B | 4.38B | 4.38B | 4.39B | 4.31B | 4.26B | 4.25B | 5.02B | 4.95B | 5.14B | 5.11B | 5.26B | 5.18B | 5.63B | 5.58B | 5.59B | 5.64B | 3.59B | 3.52B | 3.38B | 3.19B | 3.31B | 3.30B | 3.35B | 3.13B | 3.41B | 3.41B | 3.43B | 3.52B | 3.85B | 4.89B | 5.05B | 5.03B | 4.40B | 4.43B | 4.16B | 3.88B | 4.76B | 4.58B | 4.67B | 4.61B | 13.91B | 5.03B | 5.35B | 14.02B | 14.87B | 14.89B | 15.12B | 15.38B | 16.03B |
|
Non-Current Assets
|
| 8.55B | 8.89B | 9.25B | 9.58B | | 9.47B | 9.77B | 10.01B | 9.93B | 10.40B | 11.07B | 11.26B | 11.11B | 11.06B | 11.02B | 11.02B | 10.93B | 10.78B | 11.11B | 11.17B | 11.02B | 10.75B | 11.43B | 11.11B | 11.70B | 11.31B | 11.48B | 11.51B | 11.44B | 11.23B | 11.79B | 11.88B | 11.70B | 11.58B | 10.21B | 10.11B | 9.86B | 9.57B | 9.59B | 10.84B | 11.29B | 11.04B | 11.68B | 11.38B | 11.60B | 11.56B | 12.50B | 14.03B | 14.09B | 13.86B | 13.86B | 13.69B | 12.78B | 12.12B | 13.29B | 13.37B | 13.28B | 12.57B | 13.91B | 14.10B | 14.11B | 94.10B | 97.29B | 98.46B | 101.46B | 103.39B | 108.41B |
|
Assets
|
| 46.34B | 47.19B | 48.35B | 49.62B | | 49.89B | 50.45B | 50.56B | 50.75B | 51.19B | 52.22B | 52.90B | 53.42B | 53.84B | 54.37B | 54.55B | 54.98B | 54.96B | 56.32B | 57.04B | 57.62B | 57.92B | 59.54B | 60.04B | 60.94B | 61.10B | 61.68B | 62.49B | 63.32B | 61.44B | 63.47B | 61.73B | 62.74B | 63.96B | 64.73B | 65.61B | 66.87B | 67.62B | 68.80B | 70.72B | 72.55B | 73.90B | 75.89B | 77.72B | 77.80B | 78.69B | 80.76B | 82.99B | 84.36B | 86.34B | 87.67B | 89.83B | 90.86B | 91.25B | 93.40B | 94.52B | 96.00B | 95.13B | 96.68B | 97.74B | 99.62B | 100.12B | 103.08B | 104.39B | 107.78B | 110.25B | 114.46B |
|
Accounts Payables
|
| 1.10B | 1.00B | 1.16B | 0.95B | | 0.88B | 1.06B | 0.88B | 0.97B | 1.00B | 1.09B | 0.98B | 0.91B | 0.99B | 1.17B | 1.00B | 0.99B | 1.04B | 1.27B | 1.21B | 1.23B | 1.26B | 1.26B | 1.28B | 1.24B | 1.27B | 1.42B | 1.22B | 1.24B | 1.34B | 1.69B | 1.12B | 1.27B | 1.54B | 2.07B | 1.45B | 1.64B | 1.58B | 1.87B | 1.50B | 1.69B | 1.77B | 2.09B | 1.59B | 1.63B | 1.66B | 1.71B | 1.70B | 1.64B | 1.60B | 2.05B | 1.69B | 2.20B | 2.24B | 2.67B | 2.27B | 2.43B | 2.26B | 2.03B | 1.99B | 2.33B | 2.27B | 2.64B | 2.38B | 2.71B | 2.81B | 3.43B |
|
Notes Payables
|
| 0.56B | 0.35B | 0.26B | 1.06B | | 1.47B | 1.35B | 1.43B | 1.64B | 1.28B | 1.65B | 1.05B | 1.21B | 1.22B | 0.98B | 1.31B | 1.54B | 1.22B | 0.76B | 1.33B | 1.48B | 1.28B | 1.35B | 0.85B | 1.10B | 0.78B | 0.80B | 1.22B | 2.06B | 1.48B | 1.71B | 1.54B | 1.85B | 1.06B | 1.64B | 2.66B | 2.59B | 2.24B | 1.91B | 1.86B | 2.28B | 2.51B | 2.84B | 4.46B | 3.08B | 2.40B | 2.48B | 3.05B | 3.13B | 2.50B | 2.61B | 3.38B | 2.13B | 2.70B | 4.11B | 3.62B | 3.87B | 2.73B | 2.83B | 3.74B | 1.68B | 1.66B | 2.52B | 3.35B | 1.50B | 1.16B | 1.51B |
|
Payables
|
| 1.66B | 1.36B | 1.41B | 2.02B | | 2.35B | 2.41B | 2.32B | 2.61B | 2.28B | 2.75B | 2.03B | 2.11B | 2.20B | 2.15B | 2.31B | 2.52B | 2.26B | 2.02B | 2.54B | 2.71B | 2.54B | 2.60B | 2.14B | 2.34B | 2.06B | 2.22B | 2.44B | 3.30B | 2.82B | 3.40B | 2.65B | 3.12B | 2.60B | 3.70B | 4.11B | 4.22B | 3.82B | 3.78B | 3.36B | 3.97B | 4.28B | 4.92B | 6.06B | 4.70B | 4.06B | 4.19B | 4.75B | 4.77B | 4.10B | 4.67B | 5.07B | 4.33B | 4.94B | 6.78B | 5.89B | 6.30B | 4.99B | 4.86B | 5.73B | 4.01B | 3.93B | 5.16B | 5.73B | 4.22B | 3.96B | 4.94B |
|
Accumulated Expenses
|
| 0.27B | 0.23B | 0.29B | 0.25B | | 0.26B | 0.28B | 0.25B | 0.28B | 0.23B | 0.28B | 0.24B | 0.28B | 0.25B | 0.27B | 0.24B | 0.25B | 0.22B | 0.24B | 0.22B | 0.24B | 0.22B | 0.24B | 0.23B | 0.23B | 0.24B | 0.23B | 0.24B | 0.23B | 0.23B | 0.23B | 0.24B | 0.22B | 0.26B | 0.23B | 0.27B | 0.24B | 0.30B | 0.23B | 0.31B | 0.24B | 0.30B | 0.24B | 0.31B | 0.26B | 0.33B | 0.27B | 0.32B | 0.27B | 0.35B | 0.27B | 0.34B | 0.30B | 0.38B | 0.34B | 0.44B | 0.40B | 0.49B | 0.41B | 0.51B | 0.46B | 0.58B | 0.45B | 0.59B | 0.48B | 0.61B | 0.54B |
|
Other Accumulated Expenses
|
| 1.00B | 0.88B | 0.93B | 0.92B | | 0.94B | 0.95B | 0.93B | 0.94B | 1.00B | 0.99B | 0.85B | 0.87B | 1.04B | 0.97B | 0.81B | 0.82B | 0.84B | 0.96B | 0.92B | 1.01B | 1.12B | 1.20B | 1.00B | 1.06B | 1.23B | 1.31B | 1.06B | 1.04B | 1.02B | 1.30B | 1.01B | 0.99B | 0.95B | 1.03B | 0.96B | 0.94B | 1.13B | 1.19B | 0.89B | 1.04B | 1.03B | 1.37B | 1.03B | 0.98B | 1.08B | 1.25B | 0.97B | 1.01B | 1.18B | 1.37B | 1.21B | 1.34B | 1.35B | 1.28B | 1.05B | 1.08B | 1.18B | 1.25B | 1.07B | 1.40B | 1.42B | 1.49B | 1.26B | 1.36B | 1.55B | 1.90B |
|
Short term Debt
|
| 1.35B | 1.54B | 1.74B | 1.25B | | 1.47B | 1.35B | 1.43B | 1.64B | 1.28B | 1.65B | 1.98B | 1.98B | 2.27B | 2.17B | 1.67B | 1.82B | 1.37B | 1.55B | 1.61B | 2.52B | 2.38B | 2.50B | 2.45B | 1.82B | 1.83B | 1.83B | 2.03B | 2.06B | 2.38B | 2.88B | 2.51B | 2.75B | 2.36B | 1.75B | 2.66B | 2.59B | 2.24B | 1.91B | 1.86B | 2.28B | 2.51B | 1.60B | 4.46B | 3.08B | 2.40B | 2.48B | 3.05B | 3.13B | 2.52B | 2.61B | 3.38B | 2.48B | 2.70B | 4.11B | 3.62B | 3.87B | 2.77B | 2.83B | 3.74B | 2.07B | 2.83B | 3.33B | 4.18B | 3.21B | 1.90B | 3.19B |
|
Current Leases
|
| | | | | | | 0.08B | | 0.01B | 0.01B | 0.07B | 0.02B | 0.02B | 0.02B | 0.07B | 0.02B | 0.02B | 0.02B | 0.11B | 0.05B | 0.05B | 0.04B | 0.11B | 0.04B | 0.04B | 0.04B | 0.10B | 0.03B | 0.02B | 0.02B | 0.06B | 0.01B | 0.01B | 0.01B | 0.06B | 0.01B | 0.01B | 0.01B | | 0.23B | 0.23B | 0.23B | 0.23B | 0.23B | 0.24B | 0.24B | 0.24B | 0.24B | 0.24B | 0.24B | 0.10B | 0.10B | 0.09B | 0.09B | 0.11B | 0.12B | 0.12B | 0.12B | 0.12B | 0.11B | 0.10B | 0.10B | 0.09B | 0.09B | 0.09B | 0.10B | 0.10B |
|
Current Taxes
|
| 0.55B | 0.47B | 0.63B | 0.62B | | 0.47B | 0.70B | 0.67B | 0.60B | 0.50B | 0.72B | 0.68B | 0.62B | 0.51B | 0.75B | 0.73B | 0.68B | 0.59B | 0.82B | 0.80B | 0.69B | 0.77B | 0.86B | 0.85B | 0.75B | 0.75B | 0.98B | 0.90B | 0.81B | 0.67B | 1.05B | 1.08B | 0.89B | 0.72B | 1.12B | 1.08B | 0.94B | 0.77B | 1.22B | 1.16B | 1.05B | 0.88B | 1.36B | 1.26B | 1.21B | 0.94B | 1.48B | 1.40B | 1.24B | 1.05B | 1.59B | 1.49B | 1.35B | 1.12B | 1.71B | 1.60B | 1.37B | 1.20B | 1.80B | 1.68B | 1.51B | 1.24B | 1.92B | 1.80B | 1.53B | 1.26B | 2.00B |
|
Current Deferred Revenue
|
| 0.13B | 0.11B | 0.08B | 0.04B | | 0.01B | 0.02B | 0.02B | 0.01B | 0.00B | 0.01B | 0.08B | 0.08B | 0.08B | 0.05B | 0.02B | 0.01B | 0.01B | 0.12B | 0.06B | 0.06B | 0.05B | 0.06B | 0.05B | 0.04B | 0.07B | 0.11B | 0.09B | 0.06B | 0.01B | 0.01B | 0.01B | 0.02B | 0.02B | 0.01B | 0.01B | 0.01B | 0.07B | 0.06B | 0.06B | 0.06B | 0.10B | 0.09B | 0.14B | 0.13B | 0.08B | 0.05B | 0.04B | 0.03B | 0.00B | 0.00B | 0.01B | | | 0.00B | | | 0.02B | 0.42B | 0.02B | 0.00B | 0.01B | 0.46B | 0.47B | 0.45B | 0.50B | 0.51B |
|
Curent Deferred Tax Liability
|
| | | | | | | 0.04B | | 0.04B | 0.04B | 0.01B | 0.02B | 0.04B | 0.03B | 0.01B | 0.01B | 0.01B | 0.02B | 0.01B | 0.01B | 0.03B | 0.04B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities
|
| 5.39B | 4.99B | 5.33B | 5.51B | | 6.15B | 6.52B | 5.99B | 5.89B | 5.68B | 6.61B | 6.34B | 6.41B | 6.79B | 6.82B | 6.17B | 6.52B | 5.69B | 6.11B | 6.52B | 7.60B | 7.46B | 7.97B | 7.13B | 6.65B | 7.06B | 7.11B | 7.22B | 7.87B | 7.78B | 9.50B | 7.91B | 8.39B | 7.32B | 8.27B | 9.47B | 9.06B | 8.43B | 8.65B | 7.99B | 8.36B | 8.61B | 10.30B | 11.65B | 10.12B | 9.05B | 9.93B | 10.22B | 10.43B | 9.95B | 12.43B | 13.57B | 12.45B | 11.84B | 13.27B | 12.62B | 13.27B | 11.28B | 11.58B | 10.91B | 10.16B | 10.65B | 13.01B | 14.24B | 11.44B | 10.00B | 13.31B |
|
Capital Leases
|
| | | | | | | 0.40B | | 0.11B | 0.11B | 0.38B | 0.12B | 0.12B | 0.12B | 0.38B | 0.11B | 0.11B | 0.10B | 0.54B | 0.10B | 0.10B | 0.10B | 0.44B | 0.09B | 0.08B | 0.07B | 0.25B | 0.07B | 0.07B | 0.07B | 0.24B | 0.06B | 0.06B | 0.06B | 0.30B | 0.06B | 0.06B | 0.05B | 0.05B | 0.05B | 0.05B | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Debt
|
| 15.35B | 15.71B | 15.76B | 16.28B | | 15.99B | 15.50B | 15.63B | 15.56B | 15.18B | 15.08B | 15.34B | 15.32B | 14.96B | 15.59B | 15.90B | 15.80B | 16.20B | 16.83B | 16.48B | 15.60B | 15.68B | 16.01B | 16.78B | 17.76B | 17.60B | 17.74B | 17.75B | 17.54B | 17.32B | 17.38B | 16.72B | 16.80B | 18.36B | 19.42B | 18.84B | 19.75B | 20.87B | 21.65B | 22.90B | 24.17B | 24.55B | 25.13B | 25.78B | 26.64B | 28.16B | 28.99B | 30.21B | 30.66B | 32.06B | 31.30B | 30.86B | 32.98B | 33.65B | 34.31B | 36.24B | 36.76B | 36.72B | 37.65B | 38.64B | 39.99B | 39.15B | 39.31B | 38.81B | 41.31B | 44.24B | 44.13B |
|
Pension
|
| 2.17B | 2.17B | 2.19B | 2.15B | | 1.73B | 1.89B | 1.86B | 1.79B | 1.72B | 1.80B | 1.74B | 1.73B | 1.61B | 1.07B | 1.05B | 1.04B | 0.99B | 0.41B | 0.46B | 0.41B | 0.41B | 0.63B | 0.60B | 0.51B | 0.54B | 0.58B | 0.57B | 0.50B | 0.50B | 0.61B | 0.59B | 0.46B | 0.47B | 0.40B | 0.33B | 0.33B | 0.35B | 0.38B | 0.38B | 0.38B | 0.38B | 0.47B | 0.45B | 0.46B | 0.35B | 0.34B | 0.34B | 0.34B | 0.32B | 0.33B | 0.32B | 0.29B | 0.28B | 0.26B | 0.25B | 0.25B | 0.24B | 0.24B | 0.23B | 0.23B | 0.22B | | | | | |
|
Minority Interest
|
| 0.06B | 0.06B | 0.06B | 0.06B | | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.00B | 0.00B | 0.00B | | | | | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.01B | 0.01B | 0.01B | 0.01B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.03B | 0.04B | 0.03B | 0.07B | 0.07B | 0.07B | 0.07B | 0.07B | 0.16B | 0.28B | 0.28B | 0.28B | 0.27B | 0.06B | 0.22B | 0.25B | 0.25B | 0.25B | 0.25B | 0.25B | 0.24B | 0.23B | 0.23B | 0.23B | 0.22B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.05B | 1.10B | 1.09B | 1.08B |
|
Liabilities from Discontinued Operations
|
| | | | | | | | | | | | | | | | | | | | | | | 0.35B | | | 0.47B | | | | 0.23B | 0.24B | 0.00B | | | | | | | | | | | | | | | | | | | 1.88B | 1.87B | 1.90B | 1.99B | | 0.07B | 0.06B | | | | 0.01B | | | | | | |
|
Non-Current Deferred Tax Liability
|
| 5.42B | 5.82B | -9.06B | 6.59B | | 6.93B | 10.01B | 7.49B | 7.72B | 8.11B | 11.19B | 8.49B | 8.63B | 8.90B | 12.10B | 9.56B | 9.69B | 9.87B | 13.09B | 10.45B | 10.46B | 10.51B | 10.89B | 11.19B | 11.43B | 11.43B | 11.73B | 12.13B | 12.40B | 11.82B | 11.88B | 11.98B | 12.29B | 12.63B | 6.81B | 6.94B | 7.09B | 7.11B | 7.09B | 7.19B | 7.29B | 7.43B | 7.59B | 7.67B | 7.81B | 8.01B | 8.24B | 8.35B | 8.38B | 8.64B | 11.48B | 8.32B | 8.48B | 8.54B | 12.46B | 8.99B | 9.16B | 9.27B | 12.63B | 9.66B | 9.79B | 9.96B | 12.62B | 10.20B | 10.52B | 10.71B | 13.74B |
|
Operating Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.09B | 1.03B | 1.03B | 0.97B | 0.74B | 0.69B | 0.69B | 0.88B | 0.63B | 0.57B | 0.59B | 0.59B | 0.56B | 0.55B | 0.54B | 0.67B | 0.54B | 0.53B | 0.51B | 0.64B | 0.51B | 0.50B | 0.49B | 0.60B | 0.50B | 0.51B | 0.50B | 0.68B |
|
Other Non-Current Liabilities
|
| 1.18B | 1.20B | 1.26B | 1.26B | | 1.30B | 1.40B | 1.41B | 1.43B | 1.44B | 1.47B | 1.50B | 1.52B | 1.53B | 1.70B | 1.73B | 1.73B | 1.74B | 1.83B | 1.85B | 1.91B | 1.92B | 1.95B | 1.97B | 2.14B | 2.05B | 1.81B | 1.82B | 1.85B | 1.86B | 1.93B | 1.87B | 1.91B | 1.92B | 2.01B | 1.93B | 1.97B | 1.98B | 2.36B | 2.32B | 2.33B | 2.35B | 2.42B | 2.25B | 2.54B | 2.51B | 2.52B | 2.48B | 2.62B | 2.66B | 2.74B | 2.82B | 2.86B | 2.92B | 2.94B | 2.88B | 2.88B | 2.96B | 3.03B | 2.97B | 3.71B | 3.78B | 3.61B | 3.55B | 3.71B | 3.73B | 3.71B |
|
Total Non-Current Liabilities
|
| 28.12B | 29.08B | 29.82B | 30.73B | | 30.03B | 30.25B | 30.73B | 30.87B | 30.79B | 30.95B | 31.70B | 32.01B | 31.74B | 32.31B | 32.95B | 32.92B | 33.51B | 34.22B | 34.10B | 33.44B | 33.60B | 34.75B | 35.66B | 36.85B | 36.33B | 36.67B | 37.12B | 37.04B | 36.32B | 36.55B | 36.10B | 36.49B | 38.53B | 38.13B | 37.54B | 38.97B | 40.04B | 40.99B | 43.39B | 44.64B | 45.15B | 45.57B | 45.94B | 47.27B | 48.94B | 50.01B | 51.49B | 52.23B | 53.78B | 52.52B | 52.17B | 54.05B | 54.83B | 55.97B | 57.87B | 58.55B | 58.42B | 59.77B | 60.94B | 63.23B | 62.75B | 63.05B | 62.74B | 65.32B | 68.72B | 68.89B |
|
Total Liabilities
|
-10.96B | 33.51B | 34.07B | 35.15B | 36.24B | 36.61B | 36.18B | 36.77B | 36.72B | 36.75B | 36.47B | 37.56B | 38.05B | 38.41B | 38.54B | 39.13B | 39.13B | 39.44B | 39.20B | 40.33B | 40.62B | 41.03B | 41.05B | 42.72B | 42.79B | 43.50B | 43.39B | 43.78B | 44.34B | 44.91B | 44.10B | 46.05B | 44.02B | 44.88B | 45.85B | 46.40B | 47.01B | 48.02B | 48.47B | 49.63B | 51.38B | 53.00B | 53.77B | 55.87B | 57.60B | 57.39B | 57.98B | 59.94B | 61.71B | 62.66B | 63.74B | 64.95B | 65.74B | 66.50B | 66.66B | 69.23B | 70.49B | 71.81B | 69.70B | 71.36B | 71.85B | 73.39B | 73.39B | 76.05B | 76.98B | 76.76B | 78.71B | 82.20B |
|
Total Debt
|
| 16.70B | 17.25B | 17.50B | 17.53B | | 17.46B | 16.85B | 17.06B | 17.20B | 16.46B | 16.73B | 17.32B | 17.30B | 17.23B | 17.76B | 17.57B | 17.62B | 17.57B | 18.38B | 18.09B | 18.12B | 18.06B | 18.51B | 19.23B | 19.58B | 19.43B | 19.57B | 19.78B | 19.60B | 19.70B | 20.26B | 19.24B | 19.55B | 20.72B | 21.17B | 21.50B | 22.34B | 23.11B | 23.56B | 24.76B | 26.45B | 27.06B | 26.73B | 30.25B | 29.71B | 30.55B | 31.47B | 33.26B | 33.79B | 34.58B | 33.91B | 34.24B | 35.46B | 36.35B | 38.43B | 39.86B | 40.63B | 39.49B | 40.48B | 42.37B | 42.06B | 41.97B | 42.64B | 42.99B | 44.53B | 46.14B | 47.32B |
|
Common Equity
|
10.96B | 12.76B | 13.06B | 13.14B | 13.32B | 13.27B | 13.66B | 13.62B | 13.78B | 13.94B | 14.65B | 14.66B | 14.86B | 15.01B | 15.31B | 15.24B | 15.42B | 15.54B | 15.76B | 16.09B | 16.42B | 16.59B | 16.87B | 16.82B | 17.25B | 17.44B | 17.71B | 17.90B | 18.14B | 18.40B | 17.34B | 17.42B | 17.71B | 17.85B | 18.11B | 18.31B | 18.51B | 18.75B | 19.05B | 19.06B | 19.23B | 19.42B | 20.00B | 19.91B | 20.01B | 20.28B | 20.63B | 20.77B | 21.22B | 21.63B | 22.53B | 22.68B | 24.04B | 24.30B | 24.51B | 24.12B | 23.97B | 24.12B | 25.35B | 25.29B | 25.84B | 26.18B | 26.66B | 26.99B | 27.36B | 30.97B | 31.48B | 32.22B |
|
Shareholder's Equity
|
10.96B | 12.76B | 13.06B | 13.14B | 13.32B | 13.27B | 13.66B | 13.62B | 13.78B | 13.94B | 14.65B | 14.66B | 14.86B | 15.01B | 15.31B | 15.24B | 15.42B | 15.54B | 15.76B | 16.09B | 16.42B | 16.59B | 16.87B | 16.82B | 17.25B | 17.44B | 17.71B | 17.90B | 18.14B | 18.40B | 17.34B | 17.42B | 17.71B | 17.85B | 18.11B | 18.31B | 18.51B | 18.75B | 19.05B | 19.06B | 19.23B | 19.42B | 20.00B | 19.91B | 20.01B | 20.28B | 20.63B | 20.77B | 21.22B | 21.63B | 22.53B | 22.68B | 24.04B | 24.30B | 24.51B | 24.12B | 23.97B | 24.12B | 25.35B | 25.29B | 25.84B | 26.18B | 26.66B | 26.99B | 27.36B | 30.97B | 31.48B | 32.22B |
|
Liabilities and Shareholders Equity
|
| 46.34B | 47.19B | 48.35B | 49.62B | | 49.89B | 50.45B | 50.56B | 50.75B | 51.19B | 52.22B | 52.90B | 53.42B | 53.84B | 54.37B | 54.55B | 54.98B | 54.96B | 56.32B | 57.04B | 57.62B | 57.92B | 59.54B | 60.04B | 60.94B | 61.10B | 61.68B | 62.49B | 63.32B | 61.44B | 63.47B | 61.73B | 62.74B | 63.96B | 64.73B | 65.61B | 66.87B | 67.62B | 68.80B | 70.72B | 72.55B | 73.90B | 75.89B | 77.72B | 77.80B | 78.69B | 80.76B | 82.99B | 84.36B | 86.34B | 87.67B | 89.83B | 90.86B | 91.25B | 93.40B | 94.52B | 96.00B | 95.13B | 96.68B | 97.74B | 99.62B | 100.12B | 103.08B | 104.39B | 107.78B | 110.25B | 114.46B |
|
Retained Earnings
|
| 4.16B | 4.41B | 4.45B | 4.60B | | 4.89B | 4.84B | 4.97B | 5.10B | 5.81B | 5.89B | 6.05B | 6.18B | 6.44B | -0.34B | -0.31B | -0.31B | -0.31B | -0.12B | -0.11B | -0.10B | -0.10B | -0.10B | -0.10B | -0.10B | -0.11B | -0.13B | -0.13B | -0.12B | -0.15B | -0.16B | -0.17B | -0.16B | -0.18B | -0.07B | 8.80B | -0.09B | -0.09B | -0.12B | -0.15B | -0.23B | -0.19B | -0.15B | -0.22B | -0.17B | -0.14B | -0.09B | -0.03B | 0.10B | 0.27B | 0.18B | 0.43B | 0.55B | 0.47B | 0.08B | -0.07B | -0.04B | -0.04B | 12.80B | 13.34B | 13.21B | 13.70B | 13.87B | 14.17B | 14.90B | 15.37B | 15.44B |
|
Preferred Shares
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01B | 0.09B | 0.09B | 0.10B | 0.11B | 0.11B | 0.13B | 0.14B | 0.11B | 0.12B | 0.13B | 0.07B | 0.05B | 0.06B | 0.06B | 0.07B | 0.04B | 0.06B | 0.06B | 0.07B | 0.05B | 0.06B | 0.06B | 0.08B | 0.04B | 0.05B | 0.06B | 0.07B | | | | | |
|
Treasury Shares
|
| 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.01B | 0.01B | 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 |