|
Cash & Equivalents
|
1.51B | 1.49B | 1,453,969.92B | 1.53B | 1.51B | 1.52B | 1.99B | 2.65B | 3.68B | 3.94B | 4.03B | 3.68B | 3.87B | 3.51B | 6.40B | 2.29B | 2.35B | 2.31B | 2.73B | 3.17B | 3.29B | 3.20B | 2,850,674.63B | 3.02B | 0.00B | 0.00B | 0.00B | 2.70B | 0.00B | 0.00B | 0.00B | 3.14B | 0.00B | 0.00 | 0.00B | 2.66B | 0.00B | 0.00B | 0.00B | 3.56B | 0.00B | 0.00B | 0.00B | 3.91B | 0.00B | 3.89B | 4.12B | 7.21B | 3.91B | 7.29B | 7.13B | 7.95B | 7.80B | 4.36B | 3.18B | 7.42B | 7.80B | 7.24B | 5.42B | 7.54B | 5.54B | 5.49B | 5.47B | 13.61B | 13.39B |
|
Short-term Investments
|
| 0.05B | | 0.08B | | | | 0.10B | | 0.07B | 0.12B | 0.12B | | | 1.30B | 0.71B | 1.11B | | 0.88B | 0.51B | 0.82B | | 717.45 | 0.14B | 68.03 | 27.62 | | 1.04B | 0.00B | 0.00B | 0.00B | 1.24B | 985.50 | 660.23 | 705.33 | 1.21B | 895.97 | 780.50 | 865.72 | 1,042.44B | 0.00B | 756.77 | 538.48 | 1.31B | 1.53B | 1.04B | 1.02B | 1.55B | 1.70B | 0.23B | 0.16B | 0.73B | 0.45B | 0.33B | 0.21B | 0.11B | 0.01B | 0.01B | 0.01B | 0.01B | 0.33B | 0.22B | 0.01B | 0.01B | 0.01B |
|
Cash & Current Investments
|
1.51B | 1.54B | 1,453,969.92B | 1.61B | 1.51B | 1.52B | 1.99B | 2.75B | 3.68B | 4.01B | 4.15B | 3.81B | 3.87B | 3.51B | 7.70B | 3.01B | 3.46B | 2.31B | 3.61B | 3.68B | 4.11B | 3.20B | 2,850,674.63B | 3.17B | 0.00B | 0.00B | 0.00B | 3.74B | 0.00B | 0.00B | 0.00B | 4.38B | 0.00B | 660.24 | 0.00B | 3.87B | 0.00B | 0.00B | 0.00B | 1,046.00B | 0.00B | 0.00B | 0.00B | 5.22B | 1.53B | 4.92B | 5.15B | 8.77B | 5.61B | 7.52B | 7.29B | 8.68B | 8.25B | 4.69B | 3.39B | 7.53B | 7.81B | 7.24B | 5.42B | 7.54B | 5.87B | 5.71B | 5.47B | 13.62B | 13.39B |
|
Receivables - Net
|
0.38B | 0.29B | 545.74 | 0.56B | 0.87B | 1.04B | 1.18B | 1.53B | 1.39B | 1.29B | 1.15B | 1.19B | 1.00B | | 0.41B | 0.79B | 0.91B | | 0.83B | 1.20B | 1.14B | | 0.00B | 1.32B | 0.00B | 0.00B | 0.00B | 0.89B | 831.50 | 827.18 | 958.25 | 0.76B | 921.36 | 0.00B | 0.00B | 2.18B | 0.00B | 0.00B | 0.00B | 1.72B | 0.00B | 0.00B | 0.00B | 1.98B | 1.95B | 1.95B | 2.87B | 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 | 339.61 | 135.74 | 0.11B | 117.64 | 213.94 | 320.33 | 0.26B | 0.32B | 0.29B | 0.21B | 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 | 0.87B | 1.04B | 1.18B | 1.58B | 1.39B | 1.29B | 1.15B | 1.20B | 1.00B | | 0.41B | 0.87B | 0.91B | | 0.83B | 1.21B | 1.14B | | 0.00B | 1.37B | 0.00B | 0.00B | 0.00B | 0.97B | 831.50 | 827.18 | 958.25 | 0.92B | 921.36 | 0.00B | 0.00B | 2.50B | 0.00B | 0.00B | 0.00B | 1.83B | 0.00B | 0.00B | 0.00B | 2.23B | 2.27B | 2.24B | 3.08B | 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 |
|
Raw Materials
|
| | | | | | | | | | | 0.35B | | | 0.38B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Work In Process
|
| | | | | | | | | | | 1.38B | | | 1.53B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Finished Goods
|
| | | | | | | | | | | 0.72B | | | 0.84B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Inventory
|
1.23B | 1.26B | 0.00B | 1.46B | 1.60B | 1.67B | 1.86B | 2.04B | 2.13B | 2.32B | 2.07B | 2.20B | 2.11B | -0.40B | 2.40B | 2.41B | 2.65B | -0.37B | 3.30B | -0.71B | 3.49B | -0.45B | 0.00B | -0.37B | 0.00B | 0.00B | 0.00B | -0.10B | 0.00B | 0.00B | 0.00B | 3.00B | 0.00B | 0.48B | 0.00B | -0.33B | 0.00B | 0.00B | 0.00B | 0.59B | 0.00B | 0.00B | 0.00B | 4.22B | 4.80B | -0.98B | 5.39B | 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
|
0.32B | 0.30B | 320.22 | 0.22B | 0.34B | 0.32B | 0.35B | 0.22B | 0.35B | 0.26B | 0.28B | -0.13B | 0.42B | 0.08B | 0.38B | -0.01B | 0.41B | -0.05B | 0.51B | -0.02B | 0.48B | -0.02B | 481.40 | -0.14B | 535.40 | 481.56 | 477.31 | -0.16B | 554.30 | 724.18 | 695.69 | 0.48B | 661.72 | -0.21B | 872.02 | -0.18B | 990.07 | 0.00B | 0.00B | 0.85B | 0.00B | 0.00B | 0.00B | 0.93B | 1.00B | -0.14B | 1.12B | 0.96B | 1.58B | -0.27B | 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
|
3.54B | 3.43B | 0.00B | 3.88B | 4.57B | 4.77B | 5.59B | 6.50B | 7.72B | 7.96B | 7.74B | 2.47B | 7.56B | | 11.27B | 1.90B | 8.01B | | 9.06B | 2.70B | 9.92B | | 0.00B | 1.96B | 0.00B | 0.00B | 0.00B | 8.45B | 0.00B | 0.00B | 0.00B | 9.16B | 0.00B | 0.00B | 0.00B | 10.49B | 0.00B | 0.00B | 0.00B | 11.91B | 0.00B | 0.00B | 0.00B | 13.43B | 14.02B | 14.85B | 16.99B | 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 | | | | 38.40B | |
|
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)
|
0.82B | 0.86B | 855.10 | 0.97B | 1.00B | 0.95B | 0.93B | 1.01B | 1.16B | 1.38B | 1.51B | 1.42B | 1.47B | | 1.30B | 1.34B | 1.34B | | 1.54B | 1.66B | 1.69B | | 0.00B | 1.81B | 0.00B | 0.00B | 0.00B | 1.78B | 0.00B | 0.00B | 0.00B | 1.82B | 0.00B | 0.00B | 0.00B | 1.88B | 0.00B | 0.00B | 0.00B | 1.81B | 0.00B | 0.00B | 0.00B | 2.21B | 2.26B | 2.32B | 2.57B | 2.95B | 3.04B | 3.15B | 3.22B | 3.41B | 3.54B | 3.58B | 3.59B | 4.02B | 4.67B | 5.15B | 5.54B | 5.91B | 6.35B | 6.55B | 6.82B | 7.32B | 7.52B |
|
Long-Term Investments
|
| | | 3.66B | | | | 4.64B | | | | 6.97B | | | | 8.32B | | | | 13.39B | | | | 13.73B | | | | 13.67B | | | | | | 0.00B | 0.00B | 0.04B | 0.00B | 0.00B | 33.73 | 1.05B | 0.00B | 36.29 | -56.65 | 0.92B | -0.04B | -0.06B | 1.07B | 0.98B | 1.01B | 1.04B | -0.17B | 1.02B | -0.05B | -0.07B | -0.11B | 0.94B | 1.04B | -0.08B | -0.19B | 0.99B | 1.03B | 1.08B | 1.19B | 0.18B | -0.04B |
|
Goodwill
|
0.18B | 0.18B | 183.67 | 0.21B | 0.20B | 0.20B | 0.18B | 0.19B | 0.18B | 0.20B | 0.21B | 0.20B | 0.19B | | 0.18B | 0.19B | 0.20B | | 2.83B | 2.84B | 2.87B | | 0.00B | 2.95B | 0.00B | 0.00B | 0.00B | 2.88B | 0.00B | 0.00B | 0.00B | 5.29B | 0.00B | 0.00B | 0.00B | 5.37B | 0.00B | 0.00B | 0.00B | 5.21B | 0.00B | 0.00B | 0.00B | 5.03B | 5.01B | 5.00B | 5.30B | 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
|
0.03B | 0.03B | 27.14 | 0.16B | 0.02B | 0.02B | 0.02B | 0.15B | 0.02B | 0.02B | 0.01B | 0.14B | 0.01B | | 0.01B | 0.15B | 0.02B | | 0.96B | 0.82B | 0.94B | | 947.26 | 0.90B | 877.37 | 830.07 | 822.00 | 0.81B | 779.40 | 805.83 | 774.73 | 1.43B | 0.00B | 0.00B | 0.00B | 1.37B | 0.00B | 0.00B | 0.00B | 2.96B | 0.00B | 0.00B | 0.00B | 1.22B | 1.20B | 1.16B | 1.21B | 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
|
0.22B | 0.21B | 210.81 | 0.36B | 0.22B | 0.22B | 0.20B | 0.34B | 0.20B | 0.22B | 0.22B | 0.34B | 0.20B | | 0.19B | 0.34B | 0.22B | | 3.78B | 3.66B | 3.81B | | 0.00B | 3.85B | 0.00B | 0.00B | 0.00B | 3.69B | 0.00B | 0.00B | 0.00B | 6.72B | 0.00B | 0.00B | 0.00B | 6.75B | 0.00B | 0.00B | 0.00B | 8.17B | 0.00B | 0.00B | 0.00B | 6.25B | 6.21B | 6.16B | 6.51B | 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
|
0.23B | 0.27B | 276.37 | 0.39B | 0.18B | 0.16B | 0.12B | 0.32B | 0.17B | 0.36B | 0.32B | 0.03B | 0.15B | | 0.14B | 0.05B | 0.14B | | 0.20B | 0.36B | 0.18B | | 191.66 | 0.37B | 197.06 | 196.80 | 141.84 | 0.30B | 52.33 | 56.47 | 43.65 | 0.20B | 36.76 | 33.12 | 29.98 | 0.25B | 111.43 | 116.31 | 127.36 | 0.42B | 319.05 | 366.98 | 344.14 | 0.49B | 0.53B | 0.53B | 0.71B | 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 | | | | 0.00B | | | | 0.00B | | | | 0.00B | | | | 0.00B | | | | 0.49B | | | | 0.66B | | | | 0.83B | | | | 0.92B | | | | 0.92B | | | | 1.13B | 0.20B | 0.18B | 0.18B | 1.01B | | | | 0.75B | | | | 0.70B | | | | 0.85B | |
|
Non-Current Assets
|
1.42B | 1.44B | 0.00B | 2.20B | 1.54B | 1.45B | 1.43B | 2.26B | 1.76B | 2.60B | 2.72B | 7.13B | 2.14B | | 1.97B | 8.47B | 2.04B | | 5.82B | 13.44B | 6.19B | | 0.00B | 13.89B | 0.00B | 0.00B | 0.00B | 6.12B | 0.00B | 0.00B | 0.00B | 11.05B | 0.00B | 0.00B | 0.00B | 12.73B | 0.00B | 0.00B | 0.00B | 12.84B | 0.00B | 0.00B | 0.00B | 11.62B | 11.68B | 11.90B | 12.74B | 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
|
4.96B | 4.87B | 5,148,453.21B | 6.08B | 6.10B | 6.22B | 7.02B | 8.76B | 9.47B | 10.55B | 10.46B | 9.60B | 9.70B | | 13.24B | 10.37B | 10.05B | | 14.88B | 16.14B | 16.11B | | 16,077,709.24B | 15.85B | 0.00B | 0.00B | 0.00B | 14.57B | 0.00B | 0.00B | 0.00B | 20.21B | 0.00B | 0.00B | 0.00B | 23.22B | 0.00B | 0.00B | 0.00B | 24.74B | 0.00B | 0.00B | 23.04B | 25.05B | 0.00B | 0.00B | 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
|
| | | | | | | | | | | | | | 0.03B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Payables
|
| | | 0.30B | | | | 0.75B | | | | 0.60B | | | 0.03B | 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
|
0.06B | 0.06B | 63.84 | 1.21B | 0.06B | 0.07B | 0.08B | 0.00B | | | | 0.00B | | | | 0.00B | | | | 3.40B | | | | 0.00B | | | | 0.00B | | | | 0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Accumulated Expenses
|
| | | 0.25B | | | | 0.60B | | | | 3.37B | | | | 3.46B | | | | 4.30B | | | | 3.73B | | | | 4.78B | | | | 2.42B | | | | 0.74B | | | | 2.94B | | | | 1.15B | | | | 1.37B | | | | 1.64B | | | | 1.91B | | | | 2.34B | | | | 2.87B | |
|
Short term Debt
|
| | | 0.02B | | | | 0.00B | | | | 0.00B | | | 0.00B | 0.00B | | | | 0.01B | | | | 0.01B | | | | 0.00B | | | | 0.27B | | | | 0.03B | | | | | | | | | | 0.00B | | 0.02B | | 0.01B | | 0.58B | | | | 0.76B | | | | 0.00B | | | | 1.08B | |
|
Current Taxes
|
| -0.00B | | 0.05B | | | | 0.28B | | | | 0.02B | | 0.06B | 0.01B | 0.11B | | | | 0.01B | | | | 0.04B | | | | 0.00B | | | | 0.22B | | | | 0.18B | | | | 0.21B | | | | 0.07B | | 0.07B | | 0.13B | | 0.02B | | 0.35B | | | | 0.32B | | | | 0.33B | | | | 0.30B | |
|
Current Deferred Revenue
|
| | | | | | | 0.01B | | | | | | | | | | | | | | | | | | | | | | | | 1.98B | | | | 2.53B | | | | 3.37B | | | | 4.74B | | | | 6.67B | | | | 12.77B | | | | 18.11B | | | | 17.50B | | | | 19.44B | |
|
Curent Deferred Tax Liability
|
0.27B | 0.27B | 276.65 | 0.39B | 0.28B | 0.26B | 0.22B | 0.25B | 0.24B | 0.30B | 0.30B | 0.21B | 0.25B | | 0.27B | 0.00B | 0.12B | | 0.47B | 0.00B | 0.44B | | 404.98 | 0.00B | 305.34 | 297.80 | 288.12 | 0.00B | 152.35 | 221.82 | 247.94 | 0.77B | 436.92 | 371.82 | 376.17 | 0.69B | 435.76 | 466.30 | 422.33 | 0.56B | 248.47 | 224.28 | 226.61 | 0.26B | 0.29B | 0.21B | 0.24B | 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 | 1.28B | 0.00B | 0.05B | 2.24B | 2.28B | 2.78B | 0.74B | 3.32B | 3.21B | 2.88B | 3.44B | 2.74B | | 2.88B | 3.51B | 3.10B | | 3.65B | 4.35B | 4.05B | | 0.00B | 3.87B | 0.00B | 0.00B | 0.00B | 3.41B | 0.00B | 0.00B | 0.00B | 3.54B | 0.00B | 0.00B | 0.00B | 3.93B | 0.00B | 0.00B | 0.00B | 4.33B | 0.00B | 0.00B | 0.00B | 5.20B | 5.16B | 5.10B | 5.83B | 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
|
0.92B | 0.94B | 995.78 | 1.04B | 0.99B | 0.93B | 0.94B | 0.96B | 0.95B | 1.01B | 1.04B | 0.93B | 0.97B | | 0.93B | 0.92B | 0.99B | | 1.43B | 1.38B | 1.50B | | 0.00B | 1.38B | 0.00B | 0.00B | 0.00B | 1.23B | 0.00B | 0.00B | 0.00B | 3.32B | 0.00B | 0.00B | 0.00B | 3.53B | 0.00B | 0.00B | 0.00B | 3.45B | 0.00B | 0.00B | 0.00B | 3.44B | 4.27B | 5.09B | 5.40B | 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 |
|
Non-Current Deffered Revenue
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.50B | | | | 1.80B | 0.00B | 0.00B | 0.00B | 1.97B | 0.00B | 0.00B | 0.00B | 1.95B | 1.88B | 2.11B | 1.93B | 1.96B | 1.91B | 2.24B | 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 | | 0.50B | | 0.17B | | | | 0.16B | | | | 0.24B | | | | 0.18B | |
|
Operating Leases
|
| | | | | | | 0.28B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
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
|
1.27B | 1.29B | 0.00B | 1.24B | 1.35B | 1.28B | 1.26B | 1.07B | 1.99B | 2.50B | 2.55B | 1.15B | 2.22B | | 1.73B | 1.03B | 1.45B | | 2.46B | 1.53B | 2.39B | | 0.00B | 1.52B | 0.00B | 0.00B | 0.00B | 1.97B | 0.00B | 0.00B | 0.00B | 4.76B | 0.00B | 0.00B | 0.00B | 5.21B | 0.00B | 0.00B | 0.00B | 5.64B | 0.00B | 0.00B | 0.00B | 5.91B | 6.71B | 7.68B | 7.86B | 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
|
2.60B | 2.57B | 2,711,411.10B | 2.94B | 3.59B | 3.56B | 4.04B | 4.63B | 5.32B | 5.70B | 5.43B | 5.14B | 4.97B | | 4.60B | 4.34B | 4.54B | | 6.11B | 6.25B | 6.44B | | 6,343,176.38B | 5.86B | 5.69B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 7,020,551.32B | 7.97B | 0.00B | 0.00B | 0.00B | 8.73B | 0.00B | 0.00B | 0.00B | 9.70B | 0.00B | 0.00B | 0.00B | 11.11B | 0.00B | 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
|
0.92B | 0.94B | 995.78 | 1.06B | 0.99B | 0.93B | 0.94B | 0.96B | 0.95B | 1.01B | 1.04B | 0.94B | 0.97B | | 0.94B | 0.92B | 0.99B | | 1.43B | 1.39B | 1.50B | | 0.00B | 1.39B | 0.00B | 0.00B | 0.00B | 1.24B | 0.00B | 0.00B | 0.00B | 3.58B | 0.00B | 0.00B | 0.00B | 3.56B | 0.00B | 0.00B | 0.00B | 3.45B | 0.00B | 0.00B | 0.00B | 3.44B | 4.27B | 5.09B | 5.40B | 5.58B | 5.58B | 5.58B | 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 | 4.74B | | 8.64B | 5.27B | 5.51B | | 8.77B | 9.42B | 9.67B | | 0.00B | 9.39B | 0.00B | 0.00B | 0.00B | 9.27B | 0.00B | 0.00B | 0.00B | 10.77B | 0.00B | 0.00B | 0.00B | 12.59B | 0.00B | 0.00B | 0.00B | 13.29B | 0.00B | 0.00B | 0.00B | 13.94B | 13.83B | 13.98B | 16.04B | 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 |
|
Shareholder's Equity
|
| | | 2.62B | | | | 3.77B | | | | 4.64B | | | | 5.27B | | | | 9.42B | | | | 9.39B | | | | 9.27B | | | | 10.77B | | | | 12.59B | | | | 13.29B | | | | 13.94B | | | | 16.53B | | | | 11.60B | | | | 8.99B | | | | 14.47B | | | | 19.74B | |
|
Liabilities and Shareholders Equity
|
4.96B | 4.87B | 5,148,453.21B | 6.08B | 6.10B | 6.22B | 7.02B | 8.76B | 9.47B | 10.55B | 10.46B | 9.60B | 9.70B | | 13.24B | 10.37B | 10.05B | | 14.88B | 16.14B | 16.11B | | 16,077,709.24B | 15.85B | 0.00B | 0.00B | 0.00B | 14.57B | 0.00B | 0.00B | 0.00B | 20.21B | 0.00B | 0.00B | 0.00B | 23.22B | 0.00B | 0.00B | 0.00B | 24.74B | 0.00B | 0.00B | 23.04B | 25.05B | 0.00B | 0.00B | 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 | 0.00B | | 0.01B | | | | 0.00B | | | | 0.00B | | | | 0.01B | | | | 0.01B | 0.00B | 0.00B | | 0.00B | |
|
Retained Earnings
|
| | | 1.79B | | | | 1.49B | | | | 2.06B | | | 2.99B | 3.04B | | | | 3.87B | | | | 3.58B | | | | 5.79B | | | | 5.27B | | | | 8.61B | | | | 7.07B | | | | 10.54B | | | | 12.80B | | | | 9.51B | | | | 9.23B | | | | 13.32B | | | | 15.40B | |