|
Cash & Equivalents (Quarter)
|
0.01B | 0.01B | 0.02B | 0.01B | 0.02B | 0.02B | 0.01B | 0.01B | 0.01B | 0.02B | 0.01B | 0.01B | 0.01B | 0.02B | 0.02B | 0.02B | 0.02B | 0.03B | 0.03B | 0.03B | 0.03B | 0.07B | 0.05B | 0.02B | 0.14B | 0.07B | 0.07B | 0.07B | 0.05B | 0.05B | 0.02B | 0.08B | 0.06B | 0.03B | 0.08B | 0.06B | 0.03B | 0.03B | 0.13B | 0.02B | 0.06B | 0.02B | 0.03B | 0.03B | 0.57B | 0.56B | 0.03B | 0.07B | 0.07B | 0.07B | 0.12B | 0.02B | 0.03B | 0.08B | 0.03B | 0.21B | 0.79B | 0.03B | 0.33B | 0.58B | 0.05B | 0.04B | 0.10B | 0.11B | 0.02B | 0.01B | 0.10B |
|
Short-term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | 0.00B | 0.00B | 0.00B | 0.00B | 0.03B | 0.03B | 0.02B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash & Current Investments (Quarter)
|
0.01B | 0.01B | 0.02B | 0.01B | 0.02B | 0.02B | 0.01B | 0.01B | 0.01B | 0.02B | 0.01B | 0.01B | 0.01B | 0.02B | 0.02B | 0.02B | 0.02B | 0.03B | 0.03B | 0.03B | 0.03B | 0.07B | 0.05B | 0.02B | 0.14B | 0.07B | 0.07B | 0.07B | 0.05B | 0.05B | 0.05B | 0.11B | 0.09B | 0.03B | 0.08B | 0.06B | 0.03B | 0.03B | 0.13B | 0.02B | 0.06B | 0.02B | 0.03B | 0.03B | 0.57B | 0.56B | 0.03B | 0.07B | 0.07B | 0.07B | 0.12B | 0.02B | 0.03B | 0.08B | 0.03B | 0.21B | 0.79B | 0.03B | 0.33B | 0.58B | 0.05B | 0.04B | 0.10B | 0.11B | 0.02B | 0.01B | 0.10B |
|
Receivables - Net (Quarter)
|
| | 0.15B | | 0.17B | 0.08B | 0.15B | 0.14B | 0.17B | 0.18B | 0.20B | 0.14B | 0.19B | 0.22B | 0.22B | 0.21B | 0.26B | 0.29B | 0.24B | 0.26B | 0.28B | 0.28B | 0.23B | 0.27B | 0.28B | 0.34B | 0.26B | 0.22B | 0.24B | 0.30B | 0.27B | 0.25B | 0.29B | 0.31B | 0.27B | 0.27B | 0.32B | 0.35B | 0.30B | 0.31B | 0.34B | 0.34B | 0.29B | 0.29B | 0.30B | 0.36B | 0.32B | 0.27B | 0.31B | 0.35B | 0.27B | 0.27B | 0.38B | 0.36B | 0.33B | 0.32B | 0.35B | 0.38B | 0.34B | 0.32B | 0.39B | 0.45B | 0.42B | 0.38B | 0.42B | 0.46B | 0.40B |
|
Receivables - Other (Quarter)
|
| | 0.13B | | 0.15B | 0.15B | 0.02B | 0.13B | 0.15B | 0.14B | 0.19B | 0.06B | 0.06B | 0.06B | 0.18B | 0.17B | 0.20B | 0.21B | 0.22B | 0.19B | 0.22B | 0.23B | 0.22B | 0.22B | 0.27B | 0.29B | 0.27B | 0.25B | 0.29B | 0.28B | 0.26B | 0.05B | 0.24B | 0.23B | 0.21B | 0.19B | 0.21B | 0.20B | 0.01B | 0.17B | 0.01B | 0.19B | 0.01B | 0.00B | 0.00B | 0.03B | 0.04B | 0.22B | 0.25B | 0.25B | 0.07B | 0.00B | 0.28B | 0.00B | 0.09B | 0.00B | 0.00B | 0.32B | 0.10B | 0.32B | 0.00B | 0.00B | 0.32B | 0.33B | 0.43B | 0.44B | 0.43B |
|
Receivables (Quarter)
|
| | 0.28B | | 0.32B | 0.23B | 0.17B | 0.27B | 0.31B | 0.33B | 0.39B | 0.20B | 0.25B | 0.28B | 0.40B | 0.38B | 0.46B | 0.50B | 0.46B | 0.45B | 0.50B | 0.51B | 0.45B | 0.49B | 0.55B | 0.63B | 0.52B | 0.47B | 0.53B | 0.59B | 0.53B | 0.30B | 0.52B | 0.55B | 0.48B | 0.46B | 0.54B | 0.55B | 0.32B | 0.48B | 0.34B | 0.52B | 0.31B | 0.29B | 0.30B | 0.39B | 0.36B | 0.49B | 0.56B | 0.60B | 0.34B | 0.27B | 0.67B | 0.36B | 0.42B | 0.32B | 0.35B | 0.70B | 0.43B | 0.64B | 0.39B | 0.45B | 0.73B | 0.71B | 0.86B | 0.90B | 0.83B |
|
Raw Materials (Quarter)
|
| | 0.03B | | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.04B | 0.03B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.05B | 0.05B | 0.04B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.06B | 0.07B | 0.09B | 0.09B | 0.10B | 0.10B | 0.11B | 0.11B | 0.11B | 0.12B | 0.11B | 0.10B | 0.10B | 0.11B | 0.11B | 0.11B | 0.11B |
|
Current Deferred Tax Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | 0.02B | 0.13B | 0.12B | 0.10B | 0.09B | 0.12B | 0.13B | 0.11B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets (Quarter)
|
| | 0.05B | | 0.06B | 0.05B | 0.05B | 0.06B | 0.07B | 0.07B | 0.02B | 0.06B | 0.06B | 0.08B | 0.03B | 0.04B | 0.03B | 0.04B | 0.03B | 0.03B | 0.03B | 0.03B | 0.05B | 0.06B | 0.04B | 0.03B | 0.03B | 0.04B | 0.05B | 0.10B | 0.12B | 0.15B | 0.15B | 0.15B | 0.11B | 0.14B | 0.16B | 0.09B | 0.10B | 0.09B | 0.09B | 0.12B | 0.12B | 0.12B | 0.14B | 0.14B | 0.13B | 0.17B | 0.18B | 0.16B | 0.15B | 0.17B | 0.17B | 0.19B | 0.31B | 0.29B | 0.30B | 0.28B | 0.19B | 0.18B | 0.21B | 0.20B | 0.23B | 0.22B | 0.30B | 0.37B | 0.33B |
|
Current Assets (Quarter)
|
| | 0.50B | | 0.59B | 0.63B | 1.46B | 1.31B | 1.49B | 1.48B | 1.40B | 0.59B | 0.61B | 0.64B | 0.50B | 0.49B | 0.55B | 0.61B | 0.57B | 0.69B | 0.71B | 0.76B | 0.57B | 0.73B | 0.89B | 0.88B | 0.66B | 0.64B | 0.69B | 0.80B | 0.78B | 0.77B | 0.81B | 0.86B | 0.72B | 0.73B | 0.83B | 0.80B | 0.78B | 0.69B | 0.74B | 0.80B | 1.28B | 1.80B | 1.90B | 1.97B | 1.91B | 1.47B | 1.57B | 1.59B | 1.55B | 0.85B | 1.02B | 1.02B | 1.25B | 1.34B | 1.99B | 1.80B | 1.39B | 1.59B | 1.17B | 1.24B | 1.22B | 1.19B | 1.40B | 1.55B | 2.19B |
|
Construction in Progress (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | 0.30B | | | | 0.40B | | | | 0.42B | | | | 0.58B | | | | 0.59B | | | | 0.80B | | | | 0.84B | | | | 0.93B | | | | 0.97B | | | | 1.04B | | | | 1.36B | | | | 1.55B |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | 10.68B | | 10.73B | 10.87B | 10.24B | 10.42B | 10.60B | 10.65B | 11.02B | 10.99B | 11.23B | 11.38B | 11.74B | 11.79B | 11.78B | 11.96B | 12.39B | 12.47B | 12.45B | 12.80B | 13.03B | 12.99B | 13.24B | 13.47B | 13.93B | 14.10B | 14.32B | 14.56B | 14.99B | 15.13B | 15.39B | 15.68B | 16.25B | 16.48B | 16.78B | 17.06B | 17.41B | 17.62B | 17.80B | 18.15B | 18.23B | 18.59B | 18.94B | 19.27B | 19.71B | 19.91B | 20.21B | 20.59B | 21.08B | 21.40B | 22.10B | 22.64B | 23.22B | 23.63B | 24.19B | 24.69B | 25.44B | 26.02B | 26.53B | 27.01B | 28.04B | 28.38B | 28.93B | 29.61B | 30.58B |
|
Goodwill (Quarter)
|
| | 1.20B | | 3.64B | 1.20B | 1.20B | 1.20B | 3.64B | 3.64B | 3.64B | 1.20B | 3.65B | 1.21B | 1.21B | 1.21B | 1.21B | 1.21B | 3.65B | 1.21B | 1.21B | 3.65B | 3.65B | 1.21B | 1.21B | 1.31B | 1.30B | 1.31B | 1.31B | 1.31B | 1.34B | 1.34B | 1.37B | 1.37B | 1.38B | 1.38B | 1.62B | 1.57B | 1.57B | 1.57B | 1.57B | 1.58B | 1.54B | 1.50B | 1.51B | 1.50B | 1.50B | 1.51B | 1.51B | 1.51B | 1.14B | 1.14B | 1.14B | 1.14B | 1.14B | 1.14B | 1.14B | 1.14B | 1.14B | 1.14B | 1.14B | 1.14B | 1.14B | 1.14B | 1.15B | 1.15B | 1.16B |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | 0.01B | | | | 0.01B | | | | 0.01B | | 0.10B | 0.09B | 0.15B | 0.08B | 0.08B | 0.07B | 0.16B | 0.06B | 0.06B | 0.06B | 0.06B | 0.05B | 0.05B | 0.05B | | | | | | | | | | | | | | | | | |
|
Goodwill & Intangibles (Quarter)
|
| | 1.20B | | 3.64B | 1.20B | 1.20B | 1.20B | 3.64B | 3.64B | 3.64B | 1.20B | 3.65B | 1.21B | 1.21B | 1.21B | 1.21B | 1.21B | 3.65B | 1.21B | 1.21B | 3.65B | 3.65B | 1.21B | 1.21B | 1.31B | 1.31B | 1.31B | 1.31B | 1.31B | 1.35B | 1.34B | 1.37B | 1.37B | 1.39B | 1.38B | 1.72B | 1.66B | 1.73B | 1.66B | 1.65B | 1.65B | 1.70B | 1.56B | 1.57B | 1.56B | 1.56B | 1.56B | 1.56B | 1.56B | 1.14B | 1.14B | 1.14B | 1.14B | 1.14B | 1.14B | 1.14B | 1.14B | 1.14B | 1.14B | 1.14B | 1.14B | 1.14B | 1.14B | 1.15B | 1.15B | 1.16B |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | 1.05B | | | | 1.02B | | | | | | | | | | | | | | | | 0.89B | | | | 1.10B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non-Current Assets (Quarter)
|
| | 0.93B | | 1.00B | 1.01B | 0.94B | 0.92B | 0.92B | 0.93B | 0.93B | 0.14B | 1.14B | 1.13B | 0.06B | 0.01B | 0.06B | 0.00B | 0.01B | 0.06B | 0.06B | 0.06B | | 0.07B | 0.00B | 0.01B | 0.03B | 0.08B | 1.31B | 0.07B | 0.02B | 1.30B | 0.07B | 0.03B | 1.06B | 1.06B | 1.07B | 0.08B | 1.16B | 1.16B | 1.18B | 0.02B | 0.21B | 0.20B | 0.04B | 0.04B | 0.63B | 0.20B | 0.67B | 1.13B | 0.68B | 0.02B | 1.05B | 0.24B | 0.38B | 0.37B | 1.02B | 0.34B | 0.42B | 1.12B | 0.35B | 1.12B | 0.40B | 1.16B | 0.37B | 1.18B | 0.04B |
|
Non-Current Assets (Quarter)
|
| | 12.96B | | 13.18B | 13.36B | 12.63B | 12.80B | 12.83B | 13.03B | 13.38B | 13.50B | 13.81B | 13.96B | 14.22B | 14.29B | 14.45B | 14.63B | 14.49B | 14.59B | 14.72B | 14.96B | 15.46B | 15.53B | 15.71B | 16.11B | 16.58B | 16.78B | 17.02B | 17.17B | 17.70B | 17.84B | 18.16B | 18.50B | 18.76B | 19.00B | 19.64B | 20.08B | 20.44B | 20.77B | 21.11B | 21.44B | 21.40B | 21.75B | 22.11B | 22.43B | 22.86B | 23.06B | 23.38B | 23.74B | 24.52B | 24.84B | 25.56B | 26.11B | 26.54B | 26.95B | 27.51B | 28.01B | 28.91B | 29.50B | 30.05B | 30.55B | 31.61B | 31.96B | 32.51B | 33.20B | 33.25B |
|
Assets (Quarter)
|
| | 13.46B | | 13.77B | 13.98B | 14.09B | 14.11B | 14.32B | 14.51B | 14.78B | 14.09B | 14.41B | 14.60B | 14.72B | 14.79B | 14.99B | 15.25B | 15.06B | 15.27B | 15.43B | 15.72B | 16.04B | 16.26B | 16.60B | 16.98B | 17.24B | 17.42B | 17.71B | 17.97B | 18.48B | 18.61B | 18.97B | 19.36B | 19.48B | 19.73B | 20.47B | 20.88B | 21.22B | 21.46B | 21.85B | 22.24B | 22.68B | 23.55B | 24.01B | 24.39B | 24.77B | 24.52B | 24.95B | 25.33B | 26.07B | 25.69B | 26.57B | 27.13B | 27.79B | 28.29B | 29.50B | 29.82B | 30.30B | 31.09B | 31.21B | 31.79B | 32.83B | 33.16B | 33.91B | 34.75B | 35.44B |
|
Accounts Payables (Quarter)
|
| | 0.14B | | 0.15B | 0.17B | 0.19B | 0.13B | 0.16B | 0.19B | 0.24B | 0.16B | 0.18B | 0.20B | 0.28B | 0.17B | 0.18B | 0.21B | 0.26B | 0.18B | 0.19B | 0.26B | 0.10B | 0.20B | 0.28B | 0.28B | 0.13B | 0.12B | 0.15B | 0.14B | 0.15B | 0.11B | 0.13B | 0.14B | 0.20B | 0.13B | 0.14B | 0.14B | 0.17B | 0.13B | 0.14B | 0.15B | 0.20B | 0.15B | 0.17B | 0.16B | 0.19B | 0.13B | 0.15B | 0.17B | 0.23B | 0.17B | 0.20B | 0.22B | 0.25B | 0.19B | 0.25B | 0.23B | 0.29B | 0.23B | 0.21B | 0.26B | 0.35B | 0.24B | 0.31B | 0.30B | 0.38B |
|
Notes Payables (Quarter)
|
| | 0.12B | | 0.27B | 0.18B | 0.05B | 0.32B | 0.43B | 0.02B | 0.03B | 0.15B | | 0.30B | 0.27B | 0.33B | 0.47B | 0.39B | 0.63B | 0.64B | 0.70B | 0.31B | 0.45B | 0.54B | 0.82B | 0.38B | 0.63B | 0.84B | 0.95B | 0.95B | 0.85B | 0.98B | 1.12B | 0.10B | 0.91B | 1.18B | 1.65B | 0.56B | 0.96B | 1.20B | 0.40B | 0.47B | 0.79B | 1.64B | 0.92B | 1.04B | 1.28B | 1.11B | 0.61B | 0.68B | 0.58B | 0.32B | 0.42B | 0.63B | 1.18B | | | | 0.18B | | | 0.21B | 0.88B | 1.00B | 1.59B | 1.00B | 1.59B |
|
Payables (Quarter)
|
| | 0.26B | | 0.41B | 0.35B | 0.24B | 0.46B | 0.58B | 0.21B | 0.28B | 0.31B | 0.18B | 0.50B | 0.55B | 0.50B | 0.64B | 0.60B | 0.89B | 0.82B | 0.89B | 0.57B | 0.55B | 0.75B | 1.10B | 0.66B | 0.75B | 0.95B | 1.10B | 1.09B | 1.00B | 1.09B | 1.25B | 0.25B | 1.10B | 1.32B | 1.79B | 0.70B | 1.14B | 1.33B | 0.54B | 0.62B | 0.99B | 1.79B | 1.09B | 1.21B | 1.47B | 1.25B | 0.75B | 0.86B | 0.82B | 0.50B | 0.62B | 0.85B | 1.43B | 0.19B | 0.25B | 0.23B | 0.47B | 0.23B | 0.21B | 0.47B | 1.23B | 1.24B | 1.90B | 1.31B | 1.97B |
|
Accumulated Expenses (Quarter)
|
| | 0.06B | | 0.06B | 0.10B | 0.06B | 0.10B | 0.06B | 0.10B | 0.06B | 0.10B | 0.06B | 0.11B | 0.05B | 0.10B | 0.05B | 0.10B | 0.05B | 0.09B | 0.06B | 0.10B | 0.40B | 0.09B | 0.06B | 0.10B | 0.49B | 0.10B | 0.38B | 0.53B | 0.06B | 0.10B | 0.06B | 0.50B | 0.63B | 0.08B | 0.53B | 0.46B | 0.56B | 0.08B | 0.09B | 0.49B | 0.08B | 0.09B | 0.51B | 0.51B | 0.09B | 0.47B | 0.09B | 0.52B | 0.09B | 0.10B | 0.09B | 0.12B | 0.71B | 0.11B | 0.09B | 0.60B | 0.79B | 0.64B | 0.61B | 0.58B | 0.79B | 0.54B | 0.12B | 0.63B | 0.14B |
|
Other Accumulated Expenses (Quarter)
|
| | 0.19B | | 0.18B | 0.19B | 0.18B | 0.17B | 0.22B | 0.23B | 0.22B | 0.21B | 0.26B | 0.32B | 0.24B | 0.19B | 0.20B | 0.28B | 0.24B | 0.21B | 0.23B | 0.28B | 0.15B | 0.27B | 0.25B | 0.34B | 0.14B | 0.08B | 0.11B | 0.12B | 0.11B | 0.14B | 0.12B | 0.15B | 0.17B | 0.16B | 0.15B | 0.17B | 0.20B | 0.20B | 0.18B | 0.17B | 0.17B | 0.16B | 0.16B | 0.18B | 0.21B | 0.17B | 0.17B | 0.16B | 0.22B | 0.17B | 0.22B | 0.22B | 0.26B | 0.22B | 0.21B | 0.21B | 0.25B | 0.21B | 0.21B | 0.18B | 0.23B | 0.20B | 0.18B | 0.19B | 0.20B |
|
Short term Debt (Quarter)
|
| | 0.05B | | 0.27B | 0.04B | 0.00B | 0.01B | 0.45B | | 0.52B | 0.03B | 0.12B | 0.30B | 0.12B | 0.12B | 0.11B | 0.11B | 0.01B | 0.64B | 0.02B | 0.31B | 0.45B | 0.06B | 0.06B | 0.02B | 0.63B | 0.05B | 0.95B | 0.05B | 0.57B | 0.98B | 0.69B | 0.69B | 0.32B | 0.42B | 0.36B | 0.56B | 0.96B | 0.07B | 0.03B | 0.03B | 0.79B | 1.64B | 0.92B | 1.04B | 1.28B | 0.31B | 0.61B | 0.68B | 0.06B | 0.32B | 0.18B | 0.27B | 0.28B | 0.73B | | | 0.47B | | | 0.58B | 0.88B | 1.00B | 1.12B | 1.00B | 1.59B |
|
Current Taxes (Quarter)
|
| | 0.05B | | 0.05B | 0.06B | 0.04B | 0.07B | 0.05B | 0.05B | 0.04B | 0.06B | 0.04B | 0.04B | 0.04B | 0.05B | 0.04B | 0.05B | 0.03B | 0.05B | 0.04B | 0.05B | 0.03B | 0.06B | 0.04B | 0.05B | 0.03B | 0.06B | 0.04B | 0.04B | 0.03B | 0.07B | 0.05B | 0.06B | 0.03B | 0.06B | 0.05B | 0.07B | 0.04B | 0.06B | 0.06B | 0.08B | 0.05B | 0.06B | 0.06B | 0.06B | 0.05B | 0.08B | 0.07B | 0.07B | 0.18B | 0.28B | 0.03B | 0.07B | 0.05B | 0.07B | 0.07B | 0.08B | 0.07B | 0.09B | 0.11B | 0.17B | 0.16B | 0.23B | 0.11B | 0.15B | 0.13B |
|
Current Deferred Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.02B | | | | 0.03B | | | | 0.04B | | | | 0.02B | | | | | | | | | | | | | | | | |
|
Total Current Liabilities (Quarter)
|
| | 0.61B | | 0.75B | 0.74B | 1.11B | 1.13B | 1.33B | 1.38B | 1.49B | 0.74B | 1.02B | 1.01B | 0.99B | 0.96B | 1.05B | 1.14B | 1.24B | 1.20B | 1.23B | 1.06B | 1.24B | 1.23B | 1.51B | 1.17B | 1.53B | 1.61B | 1.74B | 1.93B | 2.39B | 2.42B | 2.66B | 1.75B | 2.33B | 2.54B | 2.95B | 1.75B | 2.09B | 2.16B | 1.32B | 1.49B | 2.04B | 2.77B | 2.11B | 2.26B | 2.88B | 2.45B | 1.71B | 1.84B | 2.14B | 1.65B | 1.73B | 2.13B | 2.81B | 1.89B | 1.76B | 1.74B | 2.15B | 1.86B | 1.82B | 2.13B | 3.15B | 2.45B | 3.99B | 3.69B | 4.75B |
|
Non-Current Debt (Quarter)
|
| | 5.29B | | 5.31B | 5.37B | 5.39B | 5.36B | 5.36B | 5.36B | 5.34B | 5.35B | 5.20B | 5.18B | 5.19B | 5.18B | 5.18B | 5.17B | 5.21B | 5.21B | 5.22B | 5.54B | 5.43B | 5.43B | 5.43B | 5.94B | 5.86B | 5.86B | 5.85B | 5.84B | 5.76B | 5.75B | 5.65B | 6.68B | 6.49B | 6.40B | 6.35B | 7.57B | 7.57B | 7.57B | 8.65B | 8.64B | 8.64B | 8.62B | 9.59B | 9.58B | 9.33B | 9.32B | 10.34B | 10.35B | 10.34B | 10.35B | 11.03B | 10.94B | 10.93B | 10.49B | 11.61B | 11.70B | 11.72B | 12.57B | 12.55B | 12.55B | 12.52B | 13.32B | 12.28B | 13.03B | 12.78B |
|
Non-Current Deffered Revenue (Quarter)
|
| | 0.03B | | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 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 | 0.25B | | | | 0.24B | | | | 0.27B | | | | 0.28B | | | | | | | | | | | | | | | | |
|
Pension (Quarter)
|
| | 0.24B | | 0.23B | 0.39B | 0.22B | 0.39B | 0.39B | 0.21B | 0.24B | 0.24B | 0.23B | 0.23B | 0.25B | 0.45B | 0.44B | 0.43B | 0.11B | 0.09B | 0.09B | 0.09B | 0.32B | 0.19B | 0.19B | 0.32B | 0.17B | 0.17B | 0.34B | 0.07B | 0.09B | 0.42B | 0.09B | 0.08B | 0.04B | 0.04B | 0.04B | | 0.39B | 0.39B | 0.40B | 0.40B | 0.41B | 0.40B | 0.40B | 0.39B | 0.39B | 0.37B | 0.36B | 0.35B | 0.28B | 0.28B | 0.26B | 0.25B | 0.23B | 0.21B | 0.21B | 0.20B | 0.26B | 0.26B | 0.25B | 0.24B | 0.22B | 0.21B | 0.21B | 0.20B | 0.17B |
|
Minority Interest (Quarter)
|
| | | | | | 0.00B | | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Liabilities from Discontinued Operations (Quarter)
|
| | | | | | 0.37B | 0.33B | 0.38B | 0.39B | 0.02B | 0.00B | | | | | | | 0.00B | | | 0.00B | 0.00B | | | | | | | | | | | | | | | | | | | | 0.13B | 0.13B | 0.13B | 0.14B | 0.14B | 0.08B | 0.08B | 0.08B | 0.08B | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | 0.85B | | 0.97B | 1.05B | 1.11B | 1.14B | 1.16B | 1.24B | 1.24B | 1.33B | 1.43B | 1.53B | 1.55B | 1.52B | 1.64B | 1.74B | 1.84B | 2.00B | 2.03B | 2.12B | 2.03B | 2.20B | 2.28B | 0.11B | 3.20B | 2.36B | 2.43B | 2.52B | 2.60B | 2.63B | 2.72B | 2.86B | 2.60B | 1.58B | 1.62B | 1.67B | 1.72B | 1.77B | 1.82B | 1.90B | 3.04B | 1.93B | 1.98B | 2.06B | 3.23B | 2.22B | 2.25B | 2.29B | 3.34B | 2.38B | 2.43B | 2.37B | 2.42B | 2.48B | 2.55B | 2.63B | 2.70B | 2.74B | 2.78B | 2.83B | 2.86B | 2.94B | 2.99B | 3.06B | 3.19B |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.10B | 0.10B | 0.09B | 0.09B | 0.09B | 0.08B | 0.08B | 0.08B | 0.08B | 0.08B | 0.08B | 0.08B | 0.08B | 0.08B | 0.08B | 0.07B | 0.07B | 0.07B | 0.07B | 0.07B | 0.08B | 0.08B | 0.08B | 0.08B | 0.07B | 0.08B | 0.07B | 0.07B |
|
Other Non-Current Liabilities (Quarter)
|
| | 0.05B | | 0.05B | 0.05B | 0.04B | 0.04B | 0.04B | 0.04B | 0.09B | 0.04B | 0.04B | 0.04B | 0.04B | 0.10B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.05B | 0.05B | 0.07B | 0.07B | 0.09B | 0.09B | 3.90B | 3.93B | 0.07B | 0.07B | 0.07B | 4.05B | 0.08B | 0.08B | 4.37B | 0.07B | 0.08B | 0.08B | 0.08B | 0.07B | 0.07B | 0.08B | 0.08B | 0.08B | 0.12B | 0.18B | 0.18B | 0.17B | 0.18B | 0.19B | 0.20B | 0.19B | 0.20B | 0.21B | 0.20B | 0.20B | 0.20B | 0.24B | 0.28B | 0.25B | 0.26B | 0.28B | 0.17B |
|
Total Non-Current Liabilities (Quarter)
|
| | 9.41B | | 9.68B | 9.80B | 9.91B | 9.94B | 10.14B | 10.24B | 10.45B | 9.79B | 10.05B | 10.11B | 10.23B | 10.18B | 10.38B | 10.58B | 10.30B | 10.44B | 10.52B | 10.76B | 3.37B | 11.23B | 11.49B | 11.77B | 3.66B | 12.27B | 12.46B | 12.64B | 9.37B | 9.40B | 13.51B | 13.77B | 14.03B | 10.23B | 14.65B | 14.94B | 10.99B | 15.46B | 15.75B | 15.97B | 16.48B | 17.23B | 17.60B | 17.80B | 18.23B | 17.86B | 18.14B | 18.29B | 18.60B | 18.06B | 18.83B | 19.18B | 19.89B | 18.55B | 19.59B | 19.71B | 20.30B | 20.88B | 20.86B | 21.19B | 22.22B | 22.37B | 22.98B | 23.56B | 24.44B |
|
Total Liabilities (Quarter)
|
-3.93B | -3.99B | 9.45B | -4.00B | 9.73B | 9.85B | 9.95B | 9.98B | 10.18B | 10.28B | 10.54B | 9.83B | 10.09B | 10.15B | 10.27B | 10.28B | 10.42B | 10.61B | 10.34B | 10.47B | 10.55B | 10.80B | 11.12B | 11.26B | 11.54B | 11.82B | 12.19B | 12.34B | 12.55B | 12.73B | 13.26B | 13.32B | 13.58B | 13.84B | 14.10B | 14.28B | 14.73B | 15.02B | 15.36B | 15.53B | 15.83B | 16.05B | 16.56B | 17.30B | 17.67B | 17.88B | 18.31B | 17.94B | 18.26B | 18.47B | 18.78B | 18.23B | 19.00B | 19.37B | 20.09B | 18.74B | 19.80B | 19.92B | 20.50B | 21.08B | 21.06B | 21.43B | 22.50B | 22.62B | 23.23B | 23.84B | 24.61B |
|
Total Debt (Quarter)
|
| | 5.34B | | 5.57B | 5.42B | 5.40B | 5.37B | 5.81B | 5.36B | 5.85B | 5.38B | 5.32B | 5.48B | 5.31B | 5.30B | 5.29B | 5.29B | 5.23B | 5.85B | 5.23B | 5.85B | 5.88B | 5.49B | 5.50B | 5.96B | 6.49B | 5.92B | 6.80B | 5.89B | 6.33B | 6.73B | 6.34B | 7.37B | 6.81B | 6.82B | 6.72B | 8.13B | 8.53B | 7.64B | 8.67B | 8.67B | 9.43B | 10.26B | 10.51B | 10.63B | 10.62B | 9.64B | 10.95B | 11.04B | 10.40B | 10.67B | 11.20B | 11.21B | 11.21B | 11.21B | 11.61B | 11.70B | 12.19B | 12.57B | 12.55B | 13.13B | 13.40B | 14.32B | 13.40B | 14.03B | 14.37B |
|
Common Equity (Quarter)
|
3.93B | 3.99B | 4.01B | 4.00B | 4.04B | 4.14B | 4.13B | 4.13B | 4.14B | 4.24B | 4.24B | 4.26B | 4.33B | 4.45B | 4.45B | 4.51B | 4.57B | 4.63B | 4.73B | 4.80B | 4.87B | 4.92B | 4.92B | 4.99B | 5.05B | 5.17B | 5.05B | 5.08B | 5.15B | 5.24B | 5.22B | 5.29B | 5.38B | 5.52B | 5.38B | 5.45B | 5.74B | 5.86B | 5.86B | 5.93B | 6.03B | 6.19B | 6.12B | 6.24B | 6.34B | 6.51B | 6.45B | 6.58B | 6.69B | 6.87B | 7.30B | 7.46B | 7.57B | 7.76B | 7.69B | 9.55B | 9.70B | 9.90B | 9.80B | 10.01B | 10.15B | 10.36B | 10.33B | 10.53B | 10.68B | 10.91B | 10.84B |
|
Shareholder's Equity (Quarter)
|
3.93B | 3.99B | 4.01B | 4.00B | 4.04B | 4.14B | 4.13B | 4.13B | 4.14B | 4.24B | 4.24B | 4.26B | 4.33B | 4.45B | 4.45B | 4.51B | 4.57B | 4.63B | 4.73B | 4.80B | 4.87B | 4.92B | 4.92B | 4.99B | 5.05B | 5.17B | 5.05B | 5.08B | 5.15B | 5.24B | 5.22B | 5.29B | 5.38B | 5.52B | 5.38B | 5.45B | 5.74B | 5.86B | 5.86B | 5.93B | 6.03B | 6.19B | 6.12B | 6.24B | 6.34B | 6.51B | 6.45B | 6.58B | 6.69B | 6.87B | 7.30B | 7.46B | 7.57B | 7.76B | 7.69B | 9.55B | 9.70B | 9.90B | 9.80B | 10.01B | 10.15B | 10.36B | 10.33B | 10.53B | 10.68B | 10.91B | 10.84B |
|
Liabilities and Shareholders Equity (Quarter)
|
| | 13.46B | | 13.77B | 13.98B | 14.09B | 14.11B | 14.32B | 14.51B | 14.78B | 14.09B | 14.41B | 14.60B | 14.72B | 14.79B | 14.99B | 15.25B | 15.06B | 15.27B | 15.43B | 15.72B | 16.04B | 16.26B | 16.60B | 16.98B | 17.24B | 17.42B | 17.71B | 17.97B | 18.48B | 18.61B | 18.97B | 19.36B | 19.48B | 19.73B | 20.47B | 20.88B | 21.22B | 21.46B | 21.85B | 22.24B | 22.68B | 23.55B | 24.01B | 24.39B | 24.77B | 24.52B | 24.95B | 25.33B | 26.07B | 25.69B | 26.57B | 27.13B | 27.79B | 28.29B | 29.50B | 29.82B | 30.30B | 31.09B | 31.21B | 31.79B | 32.83B | 33.16B | 33.91B | 34.75B | 35.44B |
|
Treasury Shares (Quarter)
|
| | | | | | 0.00B | | 0.00B | 0.00B | 0.00B | 0.00B | 548.00 | 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 | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B |
|
Retained Earnings (Quarter)
|
| | -0.06B | | -0.06B | -1.96B | -0.07B | -1.95B | -0.07B | -0.07B | -0.10B | -1.85B | -0.09B | -0.09B | -0.12B | -0.11B | -0.11B | -0.11B | -0.04B | -0.04B | -0.03B | -0.04B | -0.08B | -0.08B | -0.08B | -0.08B | -0.09B | -0.09B | -0.10B | -0.10B | -0.09B | -0.08B | -0.70B | -0.09B | -0.72B | -0.07B | -0.07B | -0.43B | -0.03B | -0.05B | -0.27B | -0.05B | -0.21B | -0.04B | -0.04B | 0.16B | -0.05B | -0.05B | -0.05B | 0.50B | -0.04B | 1.08B | -0.04B | 1.36B | -0.02B | -0.02B | 1.58B | -0.02B | 1.66B | 1.84B | -0.01B | -0.01B | 0.01B | 2.32B | 2.44B | 0.00B | 0.01B |
|
Preferred Shares (Quarter)
|
| | 0.00B | | 0.00B | 0.00B | 0.00B | 0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |