|
Cash & Equivalents
|
1.51B | -0.08B | 1.45B | 1.53B | 0.06B | 0.18B | 0.66B | 2.65B | 1.04B | 3.94B | 4.03B | 3.68B | 0.30B | 3.51B | 4.09B | 2.29B | 0.02B | 2.31B | 0.63B | 3.17B | 0.09B | 3.20B | -0.26B | 3.02B | 0.40B | 0.00B | 0.28B | 2.70B | -0.43B | 2.78B | 0.00B | 3.14B | -0.01B | | 0.00B | 2.66B | 0.00B | 0.00B | 0.00B | 3.56B | 2.56B | 3.51B | 1.77B | 3.91B | 3.01B | 3.89B | 4.12B | 7.21B | 3.91B | 7.29B | 5.09B | 7.95B | 4.85B | 4.36B | 3.18B | 7.42B | 7.14B | 6.91B | 5.42B | 7.54B | 5.54B | 5.18B | 5.47B | 13.61B | 9.56B |
|
Short-term Investments
|
0.09B | 0.05B | 69.27 | 0.15B | 110.13 | 91.02 | 112.21 | 0.13B | 0.09B | 0.07B | 0.12B | 0.17B | 0.13B | | 0.12B | 1.21B | 0.13B | | 0.07B | 0.93B | 0.09B | | 0.12B | 0.42B | -72.57 | 0.10B | 183.19 | 1.04B | 1.21 | 0.01B | -16.08 | 1.24B | -32.71 | | 37.62 | 1.21B | 28.99 | 0.03B | -23.50 | 1.04B | -327.46 | -0.32B | -433.07 | 1.31B | -0.34B | -0.34B | -0.76B | 1.55B | -0.73B | -0.73B | 0.16B | 0.73B | -0.02B | -0.24B | -0.33B | 0.11B | -0.02B | -0.00B | -0.02B | 0.01B | -0.33B | -0.00B | -0.00B | 0.01B | 0.01B |
|
Cash & Current Investments
|
1.60B | -0.03B | 1.45B | 1.68B | 0.06B | 0.18B | 0.66B | 2.78B | 1.12B | 4.01B | 4.15B | 3.85B | 0.43B | 3.51B | 4.21B | 3.50B | 0.15B | 2.31B | 0.70B | 4.10B | 0.19B | 3.20B | -0.14B | 3.44B | 0.40B | 0.10B | 0.28B | 3.74B | -0.43B | 2.79B | 0.00B | 4.38B | -0.01B | | 0.00B | 3.87B | 0.00B | 0.04B | 0.00B | 4.60B | 2.56B | 3.18B | 1.77B | 5.22B | 2.66B | 3.55B | 3.36B | 8.77B | 3.17B | 6.56B | 5.25B | 8.68B | 4.83B | 4.12B | 2.84B | 7.53B | 7.12B | 6.90B | 5.39B | 7.54B | 5.22B | 5.18B | 5.46B | 13.62B | 9.57B |
|
Receivables - Net
|
0.38B | 0.29B | 545.74 | 0.56B | 874.65 | 0.00B | 0.00B | 1.53B | 1.39B | 1.29B | 1.15B | 1.19B | 1.00B | 0.31B | 0.41B | 0.79B | 0.91B | 0.08B | 0.83B | 1.20B | 1.14B | -0.29B | 1.28B | 1.32B | 1.44B | 0.24B | 0.00B | 0.89B | 831.50 | 0.10B | 958.25 | 0.76B | 921.36 | | 0.00B | 2.18B | 0.00B | 0.75B | 0.00B | 1.72B | 0.00B | -0.14B | 0.00B | 1.98B | 0.00B | 0.03B | 0.00B | 1.57B | 2.70B | -1.81B | 3.99B | 3.47B | 3.92B | 5.72B | 5.88B | 5.44B | 3.71B | 4.32B | 4.26B | 4.66B | 3.90B | 4.82B | 5.67B | 4.78B | 4.83B |
|
Receivables - Other
|
| | | 0.05B | | | | 0.06B | | | | 0.01B | | | | 0.08B | | | | 0.01B | | | | 0.05B | | | | 0.09B | | | | 0.16B | | | | 0.32B | 14.13 | | 135.74 | 0.11B | 117.64 | | 320.33 | 0.26B | 322.48 | 287.19 | 206.39 | 0.14B | 0.13B | 0.22B | 0.32B | 0.19B | 0.42B | 0.29B | 0.28B | 0.13B | 0.25B | 0.21B | 0.29B | 0.26B | 0.33B | 0.47B | 0.61B | 0.34B | 0.43B |
|
Receivables
|
0.38B | 0.29B | 545.74 | 0.61B | 874.65 | 0.00B | 0.00B | 1.58B | 1.39B | 1.29B | 1.15B | 1.20B | 1.00B | 0.31B | 0.41B | 0.87B | 0.91B | 0.08B | 0.83B | 1.21B | 1.14B | -0.29B | 1.28B | 1.37B | 1.44B | 0.24B | 0.00B | 0.97B | 831.50 | 0.10B | 958.25 | 0.92B | 921.36 | | 0.00B | 2.50B | 0.00B | 0.75B | 0.00B | 1.83B | 0.00B | -0.14B | 0.00B | 2.24B | 0.00B | 0.03B | 0.00B | 1.71B | 2.83B | -1.60B | 4.31B | 3.66B | 4.34B | 6.01B | 6.16B | 5.57B | 3.96B | 4.53B | 4.55B | 4.92B | 4.22B | 5.29B | 6.27B | 5.13B | 5.26B |
|
Inventory
|
1.23B | 1.26B | 0.00B | 1.73B | 0.00B | 0.00B | 0.00B | 2.29B | 2.14B | 2.32B | 2.07B | 2.45B | 2.12B | -0.40B | 2.42B | 2.76B | 2.65B | -0.37B | 3.28B | 3.61B | 3.49B | -0.45B | 3.56B | 3.19B | 2.96B | 2.86B | 0.00B | 2.82B | 0.00B | -0.14B | 0.00B | 3.00B | 0.00B | | 0.00B | 3.48B | 0.00B | -0.39B | 0.00B | 3.93B | 0.00B | -0.55B | 0.00B | 4.22B | 0.00B | -0.98B | 0.00B | 5.45B | 5.72B | -0.55B | 5.83B | 5.92B | 6.81B | 6.78B | 6.93B | 7.35B | 7.93B | 8.42B | 9.12B | 9.52B | 10.72B | 11.82B | 12.53B | 11.64B | 11.59B |
|
Current Deferred Tax Assets
|
| | | 0.18B | | | | 0.18B | | | | 0.16B | | | | 0.13B | | | | 0.17B | | | | 0.20B | | | | 0.15B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets
|
0.24B | 0.22B | 227.24 | 0.11B | 243.31 | 225.88 | 269.03 | 0.29B | 0.27B | 0.26B | 0.28B | 0.32B | 0.28B | 0.08B | 0.26B | 0.32B | 0.28B | -0.05B | 0.37B | 0.46B | 0.37B | -0.02B | 0.34B | 0.49B | 0.40B | 0.12B | 385.16 | 0.54B | 426.46 | -0.08B | 466.06 | 0.61B | 505.54 | | 695.81 | 0.60B | 908.01 | -0.41B | 0.00B | 0.88B | 0.00B | -0.19B | 0.00B | 0.93B | 0.00B | -0.14B | 0.00B | 0.96B | 1.58B | 1.23B | 1.17B | 1.14B | 1.65B | 1.63B | 1.67B | 1.68B | 1.85B | 2.09B | 2.09B | 1.70B | 2.05B | 2.03B | 1.96B | 2.07B | 1.94B |
|
Current Assets
|
3.41B | 3.31B | 0.00B | 4.06B | 0.00B | 0.00B | 0.00B | 6.71B | 7.52B | 7.96B | 7.74B | 7.69B | 7.38B | | 11.12B | 7.56B | 7.83B | | 8.77B | 9.56B | 9.69B | | 9.24B | 8.93B | 8.38B | 7.81B | 0.00B | 8.45B | 0.00B | | 0.00B | 9.24B | 0.00B | | 0.00B | 10.46B | 0.00B | | 0.00B | 12.02B | 0.00B | | 0.00B | 13.43B | 0.00B | 0.00B | 0.00B | 18.99B | 19.11B | 20.18B | 18.48B | 20.81B | 20.43B | 21.12B | 19.87B | 23.53B | 22.61B | 24.39B | 23.57B | 26.25B | 25.14B | 26.33B | 27.30B | 32.85B | 28.94B |
|
Construction in Progress
|
| | | 0.04B | | | | 0.04B | | | | 0.22B | | | | 0.03B | | | | 0.07B | | | | 0.25B | | | | 0.07B | | | | 0.04B | | | | 0.11B | | | | 0.09B | | | | 0.32B | | | | 0.81B | | | | 0.80B | | | | 0.89B | | | | 1.78B | | | | 1.85B | |
|
Land & Improvements
|
| | | 0.05B | | | | 0.05B | | | | 0.07B | | | | 0.08B | | | | 0.11B | | | | 0.10B | | | | 0.10B | | | | 0.10B | | | | 0.11B | | | | 0.11B | | | | 0.12B | | | | 0.12B | | | | 0.16B | | | | 0.18B | | | | 0.25B | | | | 0.33B | |
|
Property, Plant & Equipment (Net)
|
0.83B | 0.87B | 866.10 | 0.97B | 0.00B | 958.00 | 931.65 | 1.01B | 1.16B | 1.38B | 1.51B | 1.42B | 1.47B | | 1.30B | 1.34B | 1.34B | | 1.55B | 1.66B | 1.69B | | 1.82B | 1.81B | 1.73B | 1.68B | 0.00B | 1.78B | 0.00B | | 0.00B | 1.82B | 0.00B | | 0.00B | 1.88B | 0.00B | | | 1.81B | | | | 2.21B | | | | 2.95B | | | | 3.41B | | | | 4.02B | | | | 5.91B | | | | 7.32B | |
|
Long-Term Investments
|
| | | 0.08B | | | | 0.10B | | | | 0.12B | | | | 0.13B | | | | 0.03B | | | | 0.03B | | | | | | | | | | | -0.00B | 1.16B | 14.37 | | 33.73 | 1.05B | -19.32 | | -56.65 | 0.92B | -0.04B | -0.03B | -0.10B | 0.98B | 1.01B | 1.04B | 1.14B | 1.02B | -0.05B | -0.07B | -0.11B | 0.94B | -0.05B | -0.08B | -0.19B | 0.99B | -0.04B | -0.05B | -0.09B | 0.96B | 0.99B |
|
Goodwill
|
0.19B | 0.19B | 195.10 | 0.19B | 208.04 | 208.12 | 192.42 | 0.19B | 0.19B | 0.20B | 0.21B | 0.20B | 0.20B | | 0.19B | 0.19B | 0.21B | | 2.62B | 2.84B | 2.90B | | 3.04B | 2.95B | 2.99B | 2.86B | 0.00B | 2.88B | 0.00B | | 0.00B | 5.26B | 0.00B | | 0.00B | 5.35B | 0.00B | | 0.00B | 5.18B | 0.00B | | 0.00B | 5.03B | 0.00B | 0.00B | 0.00B | 5.52B | 5.49B | 5.49B | 5.37B | 5.21B | 5.11B | 4.85B | 4.59B | 4.65B | 4.89B | 4.96B | 4.99B | 4.94B | 4.98B | 4.94B | 5.04B | 4.90B | 4.82B |
|
Intangibles
|
0.40B | 0.45B | 512.89 | 0.16B | 488.02 | 448.19 | 436.26 | 0.15B | 0.36B | 0.36B | 0.34B | 0.14B | 0.41B | | 0.51B | 0.15B | 0.70B | | 1.84B | 0.95B | 1.92B | | 2.06B | 0.90B | 2.08B | 2.08B | 0.00B | 0.81B | 0.00B | | 0.00B | 1.43B | 0.00B | | 0.00B | 1.37B | 0.00B | | 0.00B | 1.26B | 0.00B | | 0.00B | 1.22B | 0.00B | 0.00B | 0.00B | 1.25B | 1.22B | 1.19B | 1.14B | 1.09B | 1.04B | 0.95B | 0.88B | 0.86B | 0.87B | 0.86B | 0.82B | 0.80B | 0.77B | 0.74B | 0.72B | 0.66B | 0.62B |
|
Goodwill & Intangibles
|
0.60B | 0.64B | 707.99 | 0.35B | 696.06 | 656.31 | 628.68 | 0.34B | 0.55B | 0.56B | 0.55B | 0.34B | 0.60B | | 0.71B | 0.34B | 0.92B | | 4.46B | 3.79B | 4.82B | | 5.09B | 3.85B | 5.06B | 4.94B | 0.00B | 3.69B | 0.00B | | 0.00B | 6.69B | 0.00B | | 0.00B | 6.72B | 0.00B | | 0.00B | 6.44B | 0.00B | | 0.00B | 6.25B | 0.00B | 0.00B | 0.00B | 6.77B | 6.71B | 6.68B | 6.51B | 6.30B | 6.15B | 5.80B | 5.46B | 5.51B | 5.76B | 5.82B | 5.81B | 5.74B | 5.76B | 5.68B | 5.75B | 5.57B | 5.45B |
|
Long-Term Deferred Tax
|
0.32B | 0.37B | 369.49 | 0.20B | 361.92 | 292.87 | 227.51 | 0.10B | 0.33B | 0.36B | 0.32B | 0.05B | 0.27B | | 0.24B | 0.05B | 0.25B | | 0.37B | 0.36B | 0.41B | | 0.46B | 0.37B | 0.17B | 0.16B | 163.62 | 0.30B | 136.23 | | 188.21 | 0.29B | 213.93 | | 209.60 | 0.25B | 315.12 | | 127.36 | 0.50B | 319.05 | | 344.14 | 0.49B | 532.47 | 534.21 | 712.90 | 0.80B | 0.84B | 0.86B | 1.16B | 1.26B | 1.28B | 1.32B | 1.61B | 1.71B | 1.79B | 1.83B | 1.99B | 2.01B | 2.04B | 2.02B | 2.13B | 2.07B | 1.96B |
|
Other Non-Current Assets
|
| | | 0.01B | | | | 0.32B | | | | 0.41B | | | | 0.40B | | | | 0.41B | | | | 0.56B | | | | 0.49B | | | | 0.66B | | | | 0.83B | | | | 0.92B | | | | 0.92B | | | | 1.13B | | | | 1.01B | | | | 0.75B | | | | 0.70B | | | | 0.85B | |
|
Non-Current Assets
|
1.90B | 1.97B | 0.00B | 1.50B | 0.00B | 0.00B | 0.00B | 1.68B | 2.34B | 2.60B | 2.72B | 2.09B | 2.76B | | 2.68B | 2.05B | 2.94B | | 6.78B | 6.11B | 7.42B | | 7.99B | 6.32B | 7.56B | 7.33B | 0.00B | 6.12B | 0.00B | | 0.00B | 9.34B | 0.00B | | 0.00B | 10.95B | 0.00B | | 0.00B | 10.96B | 0.00B | | 0.00B | 11.62B | 0.00B | 0.00B | 0.00B | 13.52B | 13.68B | 13.35B | 13.70B | 13.77B | 13.49B | 12.86B | 13.17B | 13.50B | 15.12B | 15.82B | 17.26B | 16.75B | 17.28B | 17.54B | 18.56B | 19.08B | 18.87B |
|
Assets
|
5.31B | 5.28B | 5.67B | 5.56B | 6.59B | 6.64B | 7.44B | 8.39B | 9.86B | 10.55B | 10.46B | 9.79B | 10.14B | | 13.80B | 9.61B | 10.77B | | 15.55B | 15.67B | 17.12B | | 17.23B | 15.25B | 15.94B | 0.02B | 0.02B | 14.57B | 0.02B | | 0.02B | 18.58B | 0.02B | | 0.02B | 21.42B | 0.00B | | 0.00B | 22.98B | 0.00B | | 23.04B | 25.05B | 25.70B | 26.76B | 29.72B | 32.51B | 32.79B | 33.53B | 32.17B | 34.58B | 33.92B | 33.98B | 33.04B | 37.04B | 37.73B | 40.21B | 40.84B | 42.99B | 42.41B | 43.87B | 45.86B | 51.92B | 47.81B |
|
Accounts Payables
|
| | | 0.30B | | | | 0.75B | | | | 0.60B | | | | 0.25B | | | | 0.85B | | | | 0.62B | | | | 0.58B | | | | 0.64B | | | | 0.99B | | | | 1.10B | | | | 1.18B | | | | 1.64B | | | | 2.42B | | | | 2.62B | | | | 2.53B | | | | 3.74B | |
|
Notes Payables
|
| | | | | | | 0.20B | -0.20B | -0.22B | -0.21B | -0.20B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Payables
|
| | | 0.30B | | | | 0.96B | -0.20B | -0.22B | -0.21B | 0.40B | | | | 0.25B | | | | 0.85B | | | | 0.62B | | | | 0.58B | | | | 0.64B | | | | 0.99B | | | | 1.10B | | | | 1.18B | | | | 1.64B | | | | 2.42B | | | | 2.62B | | | | 2.53B | | | | 3.74B | |
|
Accumulated Expenses
|
1.03B | 0.89B | 944.79 | 1.21B | 0.00B | 0.00B | 0.00B | 0.00B | | | | 0.00B | 10.47B | | 10.26B | 0.00B | 11.39B | | 13.49B | 3.40B | 14.50B | | 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 | 25.70B | 26.34B | 26.78B | 28.89B | 31.73B | 32.83B | 33.48B | 34.21B | 34.16B | 34.62B | 34.74B | 34.97B | 36.84B | 40.47B | 42.32B | 43.38B | 43.37B | 44.48B | 44.70B | 46.52B | 45.72B | 45.34B |
|
Other Accumulated Expenses
|
| | | | | | | 2.06B | | | | 2.38B | | | | 2.44B | | | | 3.02B | | | | 2.93B | | | | 2.81B | 0.00B | | 0.89 | 2.42B | -0.11 | -0.00B | 0.12 | 0.74B | 0.25 | -0.00B | | 1.04B | | 0.11 | | 1.15B | | | | 1.37B | | | | 1.64B | | | | 1.91B | | | | 2.34B | | | | 2.87B | |
|
Short term Debt
|
| | | 0.02B | | | | 0.04B | 0.00B | 0.00B | 0.00B | 0.05B | 0.00B | | 0.00B | 0.00B | 0.00B | | 0.01B | 0.01B | 0.01B | | 0.01B | 0.01B | 0.00B | 0.00B | 4.67 | 0.00B | 4.64 | | 279.53 | 0.27B | 260.71 | | 30.09 | 0.03B | 30.59 | | | | | | | | | | | 0.02B | | | | 0.58B | | | | 0.76B | | | | 0.00B | | | | 1.08B | |
|
Current Leases
|
| | | -0.05B | | | | -0.27B | | | | | | | | | | | | | | | | -0.18B | | | | -0.12B | | | | -0.34B | | | | -0.48B | | | | 0.75B | | | | 0.52B | | | | | | | | | | | | | | | | | | | | | |
|
Current Taxes
|
0.01B | 0.03B | 50.42 | 0.02B | 8.05 | 17.00 | 34.32 | 0.08B | 0.11B | 0.12B | 0.06B | 0.02B | 0.01B | 0.06B | 0.01B | 0.01B | 0.02B | | 0.02B | 0.02B | 0.13B | | 0.09B | 0.05B | 0.04B | 0.02B | 1.78 | 0.00B | 9.49 | | 146.35 | 0.22B | 146.60 | | 96.39 | 0.18B | 66.10 | | | 0.21B | | | | 0.07B | | | | 0.13B | | | | 0.35B | | | | 0.32B | | | | 0.33B | | | | 0.30B | |
|
Current Deferred Revenue
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.98B | | | | 2.53B | | | | 3.37B | | | | 4.74B | | | | 6.67B | | | | 12.77B | | | | 18.11B | | | | 17.50B | | | | 19.44B | |
|
Curent Deferred Tax Liability
|
0.34B | 0.36B | 380.92 | 0.00B | 384.83 | 318.05 | 276.87 | 0.25B | 0.28B | 0.30B | 0.30B | 0.00B | 0.29B | | 0.32B | 0.00B | 0.19B | | 0.58B | 0.00B | 0.55B | | 0.55B | 0.00B | 0.33B | 0.34B | 404.50 | 0.00B | 417.96 | | 527.35 | | 774.02 | | 734.48 | 0.69B | 741.05 | | 422.33 | 0.56B | 248.47 | | 226.61 | 0.26B | 290.03 | 210.58 | 244.09 | 0.28B | 0.30B | 0.30B | 0.33B | 0.28B | 0.29B | 0.27B | 0.29B | 0.27B | 0.31B | 0.41B | 0.41B | 0.40B | 0.43B | 0.38B | 0.38B | 0.32B | 0.35B |
|
Total Current Liabilities
|
1.33B | 1.27B | 0.00B | 1.54B | 0.00B | 0.00B | 0.00B | 2.93B | 3.32B | 3.21B | 2.88B | 3.01B | 2.74B | | 2.88B | 2.71B | 3.10B | | 3.65B | 3.90B | 4.05B | | 3.88B | 3.61B | 3.62B | 3.15B | 0.00B | 3.41B | 0.00B | | 0.00B | 3.54B | 0.00B | | 0.00B | 3.73B | 0.00B | | 0.00B | 4.33B | 0.00B | | 0.00B | 5.20B | 0.00B | 0.00B | 0.00B | 7.87B | 8.28B | 10.55B | 10.80B | 14.07B | 15.27B | 15.58B | 15.78B | 18.35B | 18.19B | 18.24B | 17.75B | 17.51B | 16.35B | 17.37B | 17.60B | 21.43B | 19.05B |
|
Non-Current Debt
|
0.93B | 0.95B | 0.00B | 0.00B | 993.67 | 934.09 | 945.91 | 0.96B | 0.94B | 1.01B | 1.04B | 0.99B | 0.96B | | 0.93B | 0.98B | 0.98B | | 1.43B | 1.46B | 1.50B | | 1.51B | 1.44B | 1.31B | 1.23B | 0.00B | 1.23B | 0.00B | | 0.00B | 3.32B | 0.00B | | 0.00B | 3.53B | 0.00B | | 0.00B | 3.45B | 0.00B | | 0.00B | 3.44B | 0.00B | 0.00B | 0.00B | 5.56B | 5.58B | 5.57B | 4.84B | 4.66B | 4.43B | 4.67B | 3.53B | 3.59B | 3.80B | 4.92B | 4.92B | 4.98B | 5.01B | 4.96B | 5.15B | 3.93B | 3.87B |
|
Total Long Term Debt
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -3.23 | -0.00B | -0.00B | -0.04B | -0.00B | -0.00B | -0.00B | -0.05B | -0.01B | -0.01B | -0.02B | -0.55B | -0.52B | -0.53B | -0.00B | -0.00B | -0.82B | -0.81B | -0.00B | -0.00B | -0.00B | -0.03B | 0.00B |
|
Non-Current Deffered Revenue
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.48B | | | | 0.73B | 0.00B | 0.18B | 0.00B | 1.40B | 0.00B | -0.20B | 0.00B | 1.95B | 0.00B | -0.62B | 0.00B | 1.96B | 1.91B | 2.03B | 2.36B | 3.69B | 3.69B | 4.93B | 4.95B | 5.38B | 4.45B | 4.58B | 4.17B | 5.19B | 5.15B | 4.81B | 4.51B | 6.01B | 5.68B |
|
Liabilities from Discontinued Operations
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.06B | 0.06B | 0.06B | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability
|
| | | -0.00B | | | | -0.00B | | | | | | | | | | | | | | | | | | | | 0.00B | | | | | | | | 0.38B | | | | 0.19B | | | | 0.16B | | | | 0.18B | | | | 0.17B | | | | 0.16B | | | | 0.24B | | | | 0.18B | |
|
Operating Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.06B | | | | 0.08B | | -0.04B | | 0.08B | | 0.04B | | | | | | | | | | | | | | | | | | | |
|
Other Non-Current Liabilities
|
| | | 0.07B | | | | 0.51B | | | | 0.89B | | | | 0.53B | | | | 0.39B | | | | 0.51B | | | | 0.45B | | | | 0.66B | | | | 0.33B | | | | 0.24B | | | | 0.27B | | | | 0.24B | | | | 0.24B | | | | 0.22B | | | | 0.43B | | | | 0.49B | |
|
Total Non-Current Liabilities
|
1.35B | 1.39B | 0.00B | 1.40B | 0.00B | 0.00B | 0.00B | 1.70B | 2.02B | 2.53B | 2.57B | 2.13B | 2.26B | | 1.73B | 1.63B | 1.51B | | 2.35B | 2.34B | 2.50B | | 2.59B | 2.25B | 2.09B | 2.09B | 0.00B | 1.97B | 0.00B | | 0.00B | 4.43B | 0.00B | | 0.00B | 5.00B | 0.00B | | 0.00B | 5.37B | 0.00B | | 0.00B | 5.91B | 0.00B | 0.00B | 0.00B | 8.11B | 8.09B | 8.40B | 7.82B | 8.91B | 8.76B | 10.25B | 9.25B | 9.70B | 9.03B | 10.42B | 10.03B | 11.01B | 11.08B | 10.66B | 10.53B | 10.75B | 10.36B |
|
Total Liabilities
|
5.31B | 5.28B | 5.67B | 2.94B | 6.59B | 6.64B | 7.44B | 4.63B | 9.86B | 10.55B | 10.46B | 5.14B | 10.14B | | 4.60B | 4.34B | 10.77B | | 15.55B | 6.25B | 17.12B | | 17.23B | 5.86B | 15.94B | 0.02B | 0.02B | 5.38B | 0.02B | | 0.02B | 7.97B | 0.00B | | 0.00B | 0.00B | 0.00B | | 0.00B | 9.70B | 0.00B | | 9.60B | 11.11B | 11.87B | 12.78B | 13.68B | 15.98B | 16.37B | 18.95B | 18.62B | 22.98B | 24.03B | 25.83B | 25.02B | 28.05B | 27.22B | 28.67B | 27.78B | 28.52B | 27.43B | 28.03B | 28.12B | 32.18B | 29.41B |
|
Total Debt
|
0.93B | 0.95B | 0.00B | 0.02B | 993.67 | 934.09 | 945.91 | 1.01B | 0.95B | 1.01B | 1.04B | 1.04B | 0.96B | | 0.93B | 0.98B | 0.99B | | 1.43B | 1.46B | 1.50B | | 1.51B | 1.44B | 1.32B | 1.24B | 0.00B | 1.24B | 0.00B | | 0.00B | 3.58B | 0.00B | | 0.00B | 3.56B | 0.00B | | 0.00B | 3.45B | 0.00B | | 0.00B | 3.44B | 0.00B | 0.00B | 0.00B | 5.58B | 5.58B | 5.57B | 4.84B | 5.24B | 4.43B | 4.67B | 3.53B | 4.35B | 3.80B | 4.92B | 4.92B | 4.98B | 5.01B | 4.96B | 5.15B | 5.01B | 3.87B |
|
Common Equity
|
| | | 2.62B | | | | 3.77B | | | | 4.64B | | | 13.24B | 5.27B | | | | 9.42B | | | | 9.39B | | | | 9.27B | | | | 10.77B | | | | 12.59B | | | 0.00B | 13.29B | 0.00B | | 0.00B | 13.94B | 0.00B | 0.00B | 0.00B | 16.53B | 32.79B | 33.53B | 32.17B | 11.60B | 33.92B | 33.98B | 33.04B | 8.99B | 37.73B | 40.21B | 40.84B | 14.47B | 42.41B | 43.87B | 45.86B | 19.74B | 47.81B |
|
Shareholder's Equity
|
2.63B | 2.62B | 0.00B | 2.62B | 0.00B | 0.00B | 0.00B | 3.77B | 4.51B | 4.82B | 5.00B | 4.64B | 5.14B | | 9.15B | 5.27B | 6.16B | | 9.54B | 9.42B | 10.57B | | 10.75B | 9.39B | 10.23B | 9.89B | 0.00B | 9.27B | 0.00B | | 0.00B | 10.77B | 0.00B | | 0.00B | 12.59B | 0.00B | | 0.00B | 13.29B | 0.00B | | 0.00B | 13.94B | 0.00B | 0.00B | 0.00B | 16.53B | 16.42B | 14.58B | 13.56B | 11.60B | 9.88B | 8.14B | 8.01B | 8.99B | 10.50B | 11.55B | 13.06B | 14.47B | 14.99B | 15.84B | 17.73B | 19.74B | 18.40B |
|
Liabilities and Shareholders Equity
|
5.31B | 5.28B | 5.67B | 5.56B | 6.59B | 6.64B | 7.44B | 8.39B | 9.86B | 10.55B | 10.46B | 9.79B | 10.14B | | 13.80B | 9.61B | 10.77B | | 15.55B | 15.67B | 17.12B | | 17.23B | 15.25B | 15.94B | 0.02B | 0.02B | 14.57B | 0.02B | | 0.02B | 18.58B | 0.02B | | 0.02B | 21.42B | 0.00B | | 0.00B | 22.98B | 0.00B | | 23.04B | 25.05B | 25.70B | 26.76B | 29.72B | 32.51B | 32.79B | 33.53B | 32.17B | 34.58B | 33.92B | 33.98B | 33.04B | 37.04B | 37.73B | 40.21B | 40.84B | 42.99B | 42.41B | 43.87B | 45.86B | 51.92B | 47.81B |
|
Treasury Shares
|
| | | 0.02B | | | | 0.01B | | | | 0.03B | | 0.00B | | 0.02B | | | | 0.01B | | | | 0.01B | | | | 0.01B | | | | 0.01B | | | | 0.00B | | | | 0.01B | 0.00B | | | 0.01B | | | | 0.00B | | | | 0.00B | | | | 0.01B | | | | 0.01B | 0.00B | 0.00B | | 0.00B | |
|
Retained Earnings
|
| | | 2.14B | | | | 3.21B | | | | 4.41B | | | 3.48B | 5.10B | | | | 5.96B | | | | 5.81B | | | | 5.79B | | | | 5.27B | | | | 8.61B | | | | 10.50B | | | | 10.54B | | | | 12.80B | | | | 9.51B | | | | 9.23B | | | | 13.32B | | | | 15.40B | |