|
Cash & Equivalents
|
0.42B | 0.31B | 0.33B | 0.74B | 0.68B | 0.74B | 0.77B | 0.51B | 0.43B | 0.75B | 0.66B | 1.09B | 0.70B | 0.73B | 0.78B | 1.09B | 0.52B | 0.49B | 0.50B | 0.49B | 0.43B | 0.38B | 0.62B | 0.74B | 0.38B | 0.34B | 0.44B | 0.54B | 0.49B | 0.43B | 0.45B | 0.76B | 0.53B | 0.54B | 0.96B | 0.75B | | | 0.55B | 0.78B | 0.60B | 0.54B | 0.58B | 0.97B | 0.63B | 1.21B | 1.48B | 1.90B | 1.91B | 2.14B | 2.77B | 2.43B | 1.66B | 1.19B | 1.13B | 1.32B | 1.23B | 1.26B | 1.25B | 1.26B | 1.04B | 0.93B | 1.02B | 1.11B | 1.38B | 1.40B | 1.67B |
|
Short-term Investments
|
0.03B | | | 0.00B | | | | 0.00B | | | 0.12B | 0.15B | 0.12B | 0.08B | 0.10B | 0.10B | 0.09B | 0.03B | 0.07B | 0.06B | 0.06B | 0.07B | 0.07B | 0.06B | 0.06B | 0.07B | 0.06B | 0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash & Current Investments
|
0.46B | 0.31B | 0.33B | 0.74B | 0.68B | 0.74B | 0.77B | 0.51B | 0.43B | 0.75B | 0.78B | 1.24B | 0.83B | 0.81B | 0.87B | 1.19B | 0.61B | 0.52B | 0.57B | 0.55B | 0.49B | 0.45B | 0.68B | 0.80B | 0.44B | 0.40B | 0.50B | 0.54B | 0.49B | 0.43B | 0.45B | 0.76B | 0.53B | 0.54B | 0.96B | 0.75B | | | 0.55B | 0.78B | 0.60B | 0.54B | 0.58B | 0.97B | 0.63B | 1.21B | 1.48B | 1.90B | 1.91B | 2.14B | 2.77B | 2.43B | 1.66B | 1.19B | 1.13B | 1.32B | 1.23B | 1.26B | 1.25B | 1.26B | 1.04B | 0.93B | 1.02B | 1.11B | 1.38B | 1.40B | 1.67B |
|
Receivables - Net
|
| | | 0.78B | | 0.73B | 0.82B | 0.94B | 0.89B | 0.97B | 1.00B | 1.14B | 1.08B | 1.09B | 1.13B | 1.26B | 1.21B | 1.22B | 1.23B | 1.49B | 1.42B | 1.64B | 1.61B | 1.74B | 1.54B | 1.60B | 2.28B | 2.47B | 2.34B | 2.37B | 2.40B | 2.61B | 2.50B | 2.65B | 2.84B | 3.11B | 3.12B | 3.32B | 3.41B | 3.67B | 3.80B | 4.00B | 4.06B | 4.47B | 4.26B | 4.13B | 4.00B | 4.39B | 4.23B | 4.43B | 4.45B | 5.15B | 5.07B | 5.12B | 4.94B | 5.33B | 5.47B | 5.55B | 5.71B | 6.37B | 6.17B | 6.30B | 6.71B | 7.00B | 6.75B | 7.32B | 7.56B |
|
Receivables - Other
|
0.28B | | | | | | | 0.49B | 0.29B | 0.31B | 0.69B | 0.72B | 0.42B | 0.42B | 0.47B | 0.10B | 0.85B | 0.54B | 0.23B | 0.38B | 0.31B | 0.74B | 0.64B | 0.51B | 1.08B | 0.75B | 0.59B | 1.77B | 0.72B | 0.85B | 1.64B | 1.28B | 0.69B | 1.07B | 1.43B | 0.93B | 1.16B | 1.49B | 1.60B | 1.34B | 1.55B | 1.37B | 0.99B | 0.99B | 1.27B | 0.77B | 1.21B | 1.41B | 0.69B | 1.12B | 1.41B | 1.30B | 1.19B | 1.03B | 1.19B | 0.53B | 0.79B | 1.01B | 1.01B | 0.68B | 0.85B | 0.97B | 1.44B | 0.56B | 1.19B | 1.45B | 1.65B |
|
Receivables
|
| | | 0.78B | | 0.73B | 0.82B | 1.43B | 1.17B | 1.28B | 1.69B | 1.86B | 1.49B | 1.52B | 1.59B | 1.36B | 2.06B | 1.76B | 1.46B | 1.87B | 1.73B | 2.38B | 2.25B | 2.24B | 2.62B | 2.36B | 2.86B | 4.24B | 3.07B | 3.22B | 4.04B | 3.88B | 3.18B | 3.72B | 4.28B | 4.04B | 4.28B | 4.81B | 5.01B | 5.01B | 5.35B | 5.37B | 5.05B | 5.46B | 5.54B | 4.90B | 5.21B | 5.81B | 4.92B | 5.54B | 5.85B | 6.45B | 6.27B | 6.16B | 6.13B | 5.86B | 6.26B | 6.56B | 6.72B | 7.04B | 7.02B | 7.28B | 8.14B | 7.57B | 7.95B | 8.77B | 9.21B |
|
Inventory
|
0.04B | | | 0.01B | | 0.01B | 0.01B | 0.02B | 0.01B | | 0.03B | 0.03B | 0.00B | 0.01B | 0.05B | 0.13B | 0.08B | 0.04B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Deferred Tax Assets
|
| | | 0.08B | | 0.08B | 0.07B | 0.11B | 0.12B | 0.11B | 0.11B | 0.17B | 0.17B | 0.17B | 0.17B | 0.21B | 0.20B | 0.20B | 0.21B | 0.19B | 0.17B | 0.19B | 0.17B | 0.21B | 0.19B | 0.20B | 0.21B | -0.21B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets
|
0.10B | | | 0.10B | | 0.09B | 0.09B | 0.10B | 0.10B | 0.10B | 0.10B | 0.11B | 0.12B | 0.11B | 0.10B | 0.10B | 0.09B | 0.10B | 0.10B | 0.13B | 0.14B | 0.13B | 0.12B | 0.15B | 0.14B | 0.15B | 0.16B | 0.22B | 0.21B | 0.23B | 0.21B | 0.18B | 0.21B | 0.24B | 0.22B | 0.23B | 0.26B | 0.27B | 0.27B | 0.25B | 0.36B | 0.29B | 0.28B | 0.28B | 0.29B | 0.32B | 0.29B | 0.29B | 0.32B | 0.33B | 0.48B | 0.37B | 0.54B | 0.67B | 0.53B | 0.56B | 0.61B | 0.63B | 0.34B | 0.33B | 0.36B | 0.36B | 0.36B | 0.33B | 0.53B | 0.55B | 0.53B |
|
Current Assets
|
1.90B | | | 2.27B | | 2.05B | 2.18B | 2.26B | 1.97B | 2.38B | 3.23B | 3.55B | 2.78B | 2.83B | 3.04B | 4.08B | 3.23B | 2.80B | 2.56B | 2.88B | 2.76B | 3.34B | 3.46B | 3.37B | 3.59B | 3.34B | 3.98B | 5.31B | 4.09B | 4.25B | 5.06B | 5.12B | 4.25B | 4.82B | 5.80B | 5.63B | 5.75B | 6.11B | 6.38B | 6.75B | 7.00B | 6.89B | 7.06B | 7.53B | 7.26B | 7.19B | 7.77B | 8.85B | 7.91B | 8.89B | 10.08B | 10.08B | 9.33B | 8.87B | 8.59B | 8.53B | 9.05B | 9.47B | 9.33B | 9.67B | 9.44B | 9.65B | 10.62B | 9.97B | 10.83B | 11.96B | 12.57B |
|
Property, Plant & Equipment (Net)
|
0.19B | | | 0.18B | | 0.15B | 0.15B | 0.19B | 0.19B | 0.22B | 0.25B | 0.30B | 0.29B | 0.30B | 0.33B | 0.38B | 0.36B | 0.37B | 0.39B | 0.46B | | 0.46B | 0.46B | 0.50B | 0.48B | 0.48B | 0.50B | 0.53B | 0.53B | 0.53B | 0.55B | 0.56B | 0.55B | 0.56B | 0.57B | 0.62B | 0.63B | 0.71B | 0.70B | 0.72B | 0.73B | 0.75B | 0.78B | 0.84B | 0.01B | 0.01B | 0.01B | 0.82B | 0.77B | 0.74B | 0.72B | 0.82B | 0.79B | 0.78B | 0.77B | 0.84B | 0.83B | 0.85B | 0.85B | 0.91B | 0.90B | 0.90B | 0.94B | 0.91B | 0.95B | 0.97B | 0.98B |
|
Long-Term Investments
|
0.14B | | | 0.14B | | 0.12B | 0.13B | 0.14B | 0.15B | 0.15B | 0.15B | 0.17B | 0.19B | 0.21B | 0.21B | 0.21B | 0.21B | 0.21B | 0.21B | 0.20B | | 0.21B | 0.22B | 0.22B | 0.21B | 0.22B | 0.23B | 0.22B | 0.22B | 0.23B | 0.25B | 0.23B | 0.24B | 0.25B | 0.23B | 0.24B | 0.23B | 0.23B | 0.20B | 0.22B | 0.23B | 0.31B | 0.33B | 0.43B | 0.42B | 0.39B | 0.39B | 0.45B | 0.68B | 0.75B | 0.85B | 1.20B | 1.12B | 1.20B | 1.46B | 1.32B | 1.30B | 1.31B | 1.32B | 1.37B | 1.30B | 1.31B | 1.33B | 1.29B | 0.98B | 0.86B | 0.87B |
|
Goodwill
|
1.24B | | | 2.37B | | 1.28B | 1.32B | 2.39B | 1.34B | 1.41B | 1.58B | 2.90B | 1.84B | 1.82B | 1.85B | 2.96B | 1.85B | 1.84B | 1.90B | 3.36B | | 2.33B | 2.31B | 3.40B | 2.27B | 2.31B | 0.86B | 4.15B | 3.13B | 3.06B | 3.05B | 4.05B | 3.02B | 3.10B | 3.14B | 4.32B | 3.28B | 3.41B | 3.64B | 3.65B | 4.73B | 3.66B | 3.63B | 3.75B | 0.42B | 0.42B | 0.43B | 3.82B | 3.80B | 3.89B | 3.87B | 5.00B | 4.98B | 4.79B | 4.66B | 4.87B | 4.93B | 5.04B | 4.96B | 5.13B | 5.55B | 5.67B | 5.78B | 5.62B | 6.26B | 6.41B | 6.40B |
|
Intangibles
|
0.43B | 0.45B | 0.45B | 0.32B | | 0.32B | 0.33B | 0.42B | 0.33B | 0.33B | 0.51B | 0.79B | 0.80B | 0.78B | 0.77B | 0.79B | 0.79B | 0.80B | 0.80B | 0.84B | | 0.82B | 0.82B | 0.80B | 0.79B | 0.81B | 1.53B | 1.45B | 1.42B | 1.40B | 1.41B | 1.41B | 1.40B | 1.40B | 1.40B | 1.40B | 1.40B | 1.45B | 1.40B | 1.44B | 1.34B | 1.33B | 1.33B | 1.38B | 0.01B | 0.01B | 0.01B | 1.40B | 1.37B | 1.35B | 1.35B | 2.41B | 2.34B | 2.26B | 2.15B | 2.20B | 2.15B | 2.13B | 2.06B | 2.10B | 2.30B | 2.38B | 2.37B | 2.30B | 2.50B | 2.48B | 2.43B |
|
Goodwill & Intangibles
|
1.67B | 0.45B | 0.45B | 2.70B | | 1.60B | 1.65B | 2.81B | 1.67B | 1.74B | 2.10B | 3.69B | 2.63B | 2.60B | 2.62B | 3.74B | 2.65B | 2.64B | 2.70B | 4.20B | | 3.15B | 3.13B | 4.20B | 3.06B | 3.12B | 2.39B | 5.60B | 4.55B | 4.46B | 4.46B | 5.46B | 4.42B | 4.49B | 4.54B | 5.72B | 4.68B | 4.86B | 5.05B | 5.09B | 6.07B | 5.00B | 4.95B | 5.13B | 0.43B | 0.43B | 0.44B | 5.22B | 5.18B | 5.24B | 5.22B | 7.40B | 7.32B | 7.05B | 6.81B | 7.07B | 7.09B | 7.17B | 7.03B | 7.23B | 7.85B | 8.05B | 8.15B | 7.92B | 8.76B | 8.89B | 8.83B |
|
Long-Term Deferred Tax
|
0.15B | | | 0.00B | | 0.00B | 0.01B | 0.01B | 0.00B | 0.01B | 0.04B | | | | | | | | | | | | | 0.10B | | | | 0.14B | 0.13B | 0.11B | 0.11B | 0.11B | 0.09B | 0.10B | 0.09B | 0.10B | 0.10B | 0.10B | 0.08B | 0.05B | 0.08B | 0.08B | 0.14B | 0.07B | 0.09B | 0.10B | 0.10B | 0.09B | 0.09B | 0.09B | 0.08B | 0.16B | 0.14B | 0.16B | 0.16B | 0.27B | 0.27B | 0.31B | 0.33B | 0.36B | 0.35B | 0.34B | 0.39B | 0.54B | 0.56B | 0.66B | 0.69B |
|
Other Non-Current Assets
|
0.10B | | | 0.11B | | 0.10B | 0.09B | 0.10B | 0.11B | 0.13B | 0.14B | 0.14B | 0.14B | 0.14B | 0.14B | 0.14B | 0.16B | 0.15B | 0.15B | 0.16B | | 0.17B | 0.16B | 0.24B | 0.19B | 0.20B | 0.22B | 0.29B | 0.32B | 0.35B | 0.35B | 0.37B | 0.37B | 0.39B | 0.41B | 0.48B | 0.51B | 0.54B | 0.57B | 0.54B | 0.72B | 0.75B | 0.80B | 0.67B | 0.69B | 0.69B | 0.69B | 0.75B | 0.75B | 0.88B | 0.84B | 0.88B | 0.87B | 0.91B | 1.02B | 1.11B | 1.13B | 1.22B | 1.24B | 1.55B | 1.61B | 1.63B | 1.67B | 1.88B | 1.87B | 1.81B | 1.84B |
|
Non-Current Assets
|
2.75B | | | 2.77B | | 2.88B | 2.90B | 0.19B | 2.82B | 2.90B | 3.19B | 0.30B | 3.76B | 3.75B | 3.73B | 0.38B | 3.65B | 3.55B | 3.62B | 4.12B | 4.08B | 4.13B | 4.07B | 4.20B | 4.03B | 4.12B | 5.58B | 5.71B | 5.75B | 5.68B | 5.72B | 5.66B | 5.68B | 5.78B | 5.85B | 6.09B | 6.15B | 6.43B | 6.60B | 6.70B | 7.70B | 7.83B | 7.98B | 20.41B | -6.82B | -6.74B | -7.32B | 24.34B | 9.34B | 9.57B | 9.65B | 30.59B | 11.81B | 11.57B | 11.63B | 45.62B | 11.98B | 12.26B | 12.36B | 44.12B | 13.52B | 13.81B | 14.23B | 51.60B | 15.54B | 15.73B | 15.99B |
|
Assets
|
4.66B | | | 5.04B | | 4.93B | 5.08B | 5.12B | 4.79B | 5.28B | 6.42B | 7.22B | 6.54B | 6.58B | 6.77B | 7.81B | 6.89B | 6.35B | 6.18B | 7.00B | 6.84B | 7.47B | 7.53B | 7.57B | 7.63B | 7.46B | 9.56B | 11.02B | 9.84B | 9.92B | 10.78B | 10.78B | 9.93B | 10.61B | 11.65B | 11.72B | 11.91B | 12.54B | 12.98B | 13.46B | 14.69B | 14.72B | 15.04B | 16.20B | 0.44B | 0.44B | 0.45B | 18.04B | 17.25B | 18.46B | 19.73B | 22.07B | 21.14B | 20.44B | 20.22B | 20.51B | 21.03B | 21.73B | 21.69B | 22.55B | 22.96B | 23.46B | 24.84B | 24.38B | 26.37B | 27.69B | 28.57B |
|
Accounts Payables
|
-0.07B | -0.06B | -0.04B | 0.46B | -0.02B | 0.36B | 0.41B | 0.45B | 0.43B | 0.44B | 0.50B | 0.57B | 0.52B | 0.50B | 0.52B | 0.58B | 0.60B | 0.56B | 0.54B | 0.82B | 0.73B | 0.77B | 0.71B | 0.83B | 0.70B | 0.76B | 1.32B | 1.48B | 1.35B | 1.38B | 1.37B | 1.45B | 1.32B | 1.43B | 1.51B | 1.57B | 1.51B | 1.64B | 1.67B | 1.92B | 1.83B | 2.06B | 2.09B | 2.44B | 2.37B | 2.33B | 2.43B | 2.69B | 2.47B | 2.49B | 2.60B | 2.92B | 2.88B | 2.83B | 2.72B | 3.08B | 3.01B | 2.89B | 2.90B | 3.56B | 3.42B | 3.57B | 3.85B | 4.10B | 3.94B | 4.11B | 4.44B |
|
Notes Payables
|
0.73B | | -0.00B | 0.34B | | 0.29B | 0.28B | 0.47B | 0.34B | 0.41B | 0.72B | 0.76B | 0.45B | 0.47B | 0.53B | 1.10B | 0.95B | 0.68B | 0.32B | 0.52B | 0.67B | 1.07B | 0.79B | 0.51B | 1.18B | 0.74B | 1.00B | 1.75B | 0.99B | 1.00B | 1.70B | 1.25B | 0.79B | 1.05B | 1.42B | 0.91B | 1.61B | 2.07B | 1.72B | 1.33B | 1.90B | 1.58B | 1.40B | 0.98B | 1.26B | 1.21B | 1.20B | 1.40B | 0.01B | 0.01B | 0.01B | 1.31B | 0.03B | 0.04B | 0.04B | 0.67B | 0.02B | 0.01B | 0.00B | 0.68B | 0.01B | 0.01B | 0.00B | 0.91B | 2.78B | 2.79B | 2.71B |
|
Payables
|
0.66B | -0.06B | -0.05B | 0.80B | -0.02B | 0.65B | 0.69B | 0.92B | 0.77B | 0.86B | 1.21B | 1.33B | 0.97B | 0.97B | 1.05B | 1.68B | 1.54B | 1.24B | 0.86B | 1.33B | 1.40B | 1.84B | 1.50B | 1.33B | 1.88B | 1.51B | 2.32B | 3.23B | 2.35B | 2.38B | 3.07B | 2.70B | 2.11B | 2.48B | 2.92B | 2.48B | 3.12B | 3.71B | 3.39B | 3.25B | 3.73B | 3.64B | 3.49B | 3.42B | 3.63B | 3.54B | 3.63B | 4.09B | 2.47B | 2.49B | 2.61B | 4.23B | 2.91B | 2.86B | 2.76B | 3.75B | 3.03B | 2.89B | 2.91B | 4.24B | 3.42B | 3.58B | 3.85B | 5.01B | 6.71B | 6.91B | 7.15B |
|
Accumulated Expenses
|
0.27B | | | 0.28B | | 0.18B | 0.27B | 0.46B | 0.27B | 0.22B | 0.34B | 0.54B | 0.32B | 0.28B | 0.35B | 0.54B | 0.33B | 0.32B | 0.42B | 0.61B | 0.44B | 0.52B | 0.55B | 0.79B | 0.50B | 0.58B | 0.64B | 0.87B | 0.65B | 0.73B | 0.74B | 0.89B | 0.72B | 0.67B | 0.76B | 1.08B | 0.93B | 0.87B | 1.05B | 1.19B | 1.15B | 1.09B | 0.87B | 1.26B | 0.69B | 0.64B | 0.81B | 1.18B | 0.66B | 0.88B | 1.18B | 1.69B | 0.91B | 1.08B | 1.30B | 1.69B | 0.93B | 1.01B | 1.18B | 1.56B | 0.83B | 0.97B | 1.22B | 1.70B | 0.94B | 1.03B | 1.29B |
|
Other Accumulated Expenses
|
0.02B | | | 0.01B | | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.04B | 0.04B | 0.05B | 0.04B | 0.04B | 0.04B | 0.04B | 0.03B | 0.06B | 0.05B | 0.06B | 0.05B | 0.09B | 0.06B | 0.07B | 0.07B | 0.07B | 0.05B | 0.05B | 0.06B | 0.10B | 0.06B | 0.06B | 0.06B | 0.07B | 0.07B | 0.07B | 0.09B | 0.09B | 0.11B | 0.13B | 0.13B | 1.32B | 0.13B | 0.14B | 0.12B | 1.29B | 1.35B | 1.27B | 1.47B | 1.54B | 1.58B | 1.48B | 1.40B | 1.46B | 1.41B | 1.37B | 1.29B | 1.46B | 1.34B | 1.23B | 1.24B | 1.42B | 1.36B | 1.41B | 1.49B |
|
Short term Debt
|
| | | 0.34B | | 0.29B | 0.28B | 0.51B | 0.34B | 0.41B | 0.72B | 0.76B | 0.45B | 0.47B | 0.53B | 1.10B | 0.95B | 0.68B | 0.32B | 0.52B | 0.67B | 1.07B | 0.79B | 0.51B | 1.18B | 0.74B | 1.00B | 1.75B | 0.99B | 1.00B | 1.70B | 1.25B | 0.79B | 1.05B | 1.42B | 0.91B | 1.61B | 2.07B | 1.72B | 1.33B | 1.90B | 1.58B | 1.40B | 0.98B | 1.26B | 1.21B | 1.20B | 1.40B | 0.00B | 0.00B | | 1.31B | 1.41B | 1.37B | 1.50B | 0.67B | 2.01B | 1.59B | 1.67B | 0.68B | 0.82B | 0.94B | 0.68B | 0.91B | 2.78B | 2.79B | 2.71B |
|
Current Leases
|
| | | -0.12B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.19B | 0.17B | 0.16B | 0.17B | 0.18B | 0.19B | 0.19B | 0.21B | 0.21B | 0.22B | 0.23B | 0.23B | 0.22B | 0.22B | 0.20B | 0.23B | 0.23B | 0.24B | 0.24B | 0.24B | 0.25B | 0.24B | 0.23B | 0.20B | 0.27B | 0.28B | 0.28B |
|
Current Taxes
|
-0.01B | | | | | | | 0.02B | | | 0.01B | 0.03B | -0.00B | 0.00B | 0.00B | 0.06B | 0.00B | -0.01B | 0.02B | 0.01B | 0.01B | | | 0.05B | | | -0.00B | 0.08B | 0.06B | 0.05B | 0.05B | 0.06B | 0.11B | 0.04B | 0.08B | 0.07B | 0.07B | 0.02B | 0.02B | 0.07B | 0.05B | 0.04B | 0.03B | 0.03B | 0.08B | 0.11B | 0.05B | 0.06B | 0.06B | 0.11B | 0.17B | 0.25B | 0.27B | 0.18B | 0.12B | 0.18B | 0.19B | 0.17B | 0.16B | 0.22B | 0.19B | 0.13B | 0.07B | 0.21B | 0.11B | 0.14B | 0.10B |
|
Current Deferred Revenue
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.10B | 0.09B | 0.09B | 0.10B | 0.09B | 0.13B | 0.12B | 0.12B | 0.12B | 0.11B | 0.13B | 0.13B | 0.16B | 0.18B | 0.20B | 0.20B | 0.29B | 0.30B | 0.29B | 0.32B | 0.28B | 0.27B | 0.27B | 0.27B | 0.30B | 0.30B | 0.31B | 0.33B | 0.38B | 0.40B | 0.42B | 0.38B |
|
Total Current Liabilities
|
2.04B | | | 1.63B | | 1.40B | 1.61B | 1.96B | 1.58B | 1.63B | 2.23B | 2.68B | 1.99B | 1.98B | 2.14B | 2.97B | 2.45B | 2.13B | 1.84B | 2.61B | 2.38B | 2.88B | 2.68B | 2.93B | 2.97B | 2.59B | 3.60B | 4.99B | 3.70B | 3.74B | 4.57B | 4.53B | 3.47B | 3.80B | 4.55B | 4.71B | 4.87B | 5.38B | 5.49B | 5.80B | 6.01B | 5.89B | 6.03B | 6.44B | 6.07B | 5.85B | 6.15B | 7.14B | 5.77B | 6.40B | 7.44B | 8.42B | 7.79B | 7.62B | 7.76B | 8.24B | 8.72B | 8.15B | 7.87B | 8.24B | 8.23B | 8.63B | 9.43B | 9.29B | 10.87B | 10.62B | 11.15B |
|
Mortgages
|
0.28B | | | 0.31B | | 0.26B | 0.26B | 0.45B | 0.28B | 0.30B | 0.68B | 0.71B | 0.41B | 0.42B | 0.46B | 1.03B | 0.84B | 0.53B | 0.22B | 0.37B | 0.31B | 0.73B | 0.63B | 0.50B | 1.07B | 0.74B | 0.58B | 1.75B | 0.71B | 0.84B | 1.62B | 1.25B | 0.67B | 1.05B | 1.42B | 0.91B | 1.15B | 1.47B | 1.58B | 1.33B | 1.56B | 1.35B | 1.35B | 0.98B | 1.26B | 0.75B | 1.19B | 1.38B | 0.68B | 1.10B | 1.38B | 1.28B | 1.17B | 1.02B | 1.18B | 0.45B | 0.78B | 1.00B | 0.99B | 0.67B | 0.84B | 0.96B | 1.42B | 0.55B | 1.18B | 1.43B | 1.62B |
|
Non-Current Debt
|
1.78B | | | 1.98B | | 1.97B | 1.80B | 1.39B | 1.38B | 1.77B | 2.15B | 2.40B | 2.40B | 2.37B | 2.37B | 2.35B | 1.97B | 1.82B | 1.81B | 1.80B | 1.79B | 1.78B | 2.07B | 1.81B | 1.71B | 1.71B | 2.66B | 2.65B | 2.64B | 2.62B | 2.61B | 2.55B | 2.55B | 2.55B | 2.55B | 2.00B | 1.76B | 1.76B | 1.76B | 1.77B | 1.76B | 1.77B | 1.75B | 1.76B | 1.75B | 1.76B | 1.78B | 1.38B | 1.85B | 1.85B | 1.84B | 1.54B | 1.53B | 1.50B | 1.48B | 1.09B | 1.09B | 2.06B | 2.80B | 2.80B | 3.28B | 3.27B | 3.28B | 3.25B | 3.21B | 4.34B | 4.32B |
|
Pension
|
0.02B | | | 0.06B | | 0.06B | 0.06B | 0.04B | 0.04B | 0.04B | 0.04B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.07B | 0.07B | 0.07B | 0.06B | 0.09B | 0.09B | 0.09B | 0.09B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Minority Interest
|
0.21B | | | 0.16B | | 0.18B | 0.18B | 0.16B | 0.15B | 0.16B | 0.28B | 0.27B | 0.19B | 0.18B | 0.18B | 0.14B | 0.13B | 0.09B | 0.08B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.05B | 0.04B | 0.04B | 0.05B | 0.05B | 0.05B | 0.05B | 0.04B | 0.05B | 0.04B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.07B | 0.11B | 0.04B | 0.05B | 0.04B | 0.04B | 0.04B | 0.04B | 0.39B | 0.38B | 0.40B | 0.40B | 0.83B | 0.81B | 0.76B | 0.70B | 0.75B | 0.78B | 0.80B | 0.78B | 0.80B | 0.84B | 0.83B | 0.86B | 0.78B | 0.37B | 0.41B | 0.41B |
|
Liabilities from Discontinued Operations
|
0.02B | | | | | | | | | | | | | | | 0.10B | | | 0.03B | | 0.02B | 0.01B | 0.04B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability
|
0.01B | | | | | | | -0.03B | | 0.03B | 0.03B | 0.15B | 0.17B | 0.16B | 0.16B | 0.19B | 0.19B | 0.19B | 0.21B | 0.16B | 0.14B | 0.13B | 0.13B | 0.04B | 0.15B | 0.17B | 0.20B | 0.10B | 0.09B | 0.09B | 0.09B | 0.07B | 0.08B | 0.10B | 0.13B | 0.15B | 0.17B | 0.19B | 0.19B | 0.11B | 0.13B | 0.05B | 0.02B | 0.03B | 0.05B | 0.07B | 0.07B | 0.85B | 0.12B | 0.15B | 0.16B | 1.07B | 0.31B | 0.27B | 0.28B | 0.99B | 0.28B | 0.28B | 0.27B | 1.02B | 0.25B | 0.25B | 0.25B | 0.25B | 0.24B | 0.26B | 0.24B |
|
Operating Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.97B | 1.00B | 1.04B | 1.06B | 1.05B | 1.12B | 1.13B | 1.12B | 1.09B | 1.07B | 1.03B | 1.12B | 1.10B | 1.10B | 1.07B | 1.08B | 1.05B | 1.05B | 1.06B | 1.09B | 1.05B | 1.09B | 1.21B | 1.31B | 1.94B | 2.05B | 2.10B |
|
Other Non-Current Liabilities
|
0.11B | | | 0.12B | | 0.11B | 0.11B | 0.13B | 0.13B | 0.16B | 0.21B | 0.22B | 0.22B | 0.24B | 0.26B | 0.27B | 0.27B | 0.25B | 0.26B | 0.30B | 0.31B | 0.32B | 0.34B | 0.44B | 0.33B | 0.32B | 0.34B | 0.43B | 0.46B | 0.48B | 0.44B | 0.52B | 0.53B | 0.55B | 0.55B | 0.54B | | | 0.63B | 0.60B | 0.45B | 0.45B | 0.44B | 0.45B | 0.46B | 0.47B | 0.50B | 0.63B | 0.61B | 0.71B | 0.69B | 1.04B | 0.95B | 0.87B | 0.80B | 1.01B | 1.04B | 1.13B | 1.06B | 0.90B | 0.87B | 0.89B | 0.97B | 0.94B | 0.94B | 1.25B | 1.28B |
|
Total Non-Current Liabilities
|
0.08B | | | 4.14B | | 4.00B | 4.01B | 3.93B | 3.51B | 3.89B | 4.84B | 5.58B | 4.92B | 4.90B | 4.99B | 5.85B | 4.91B | 4.38B | 4.08B | 4.77B | 4.51B | 4.97B | 5.01B | 4.83B | 4.99B | 4.64B | 6.63B | 7.83B | 6.51B | 6.54B | 7.36B | 7.20B | 6.14B | 6.48B | 7.25B | 7.00B | | | 7.57B | 7.85B | 9.04B | 8.88B | 9.05B | 5.86B | 9.05B | 8.94B | 9.26B | 6.70B | 8.98B | 9.62B | 10.64B | 8.88B | 10.91B | 10.67B | 10.77B | 15.86B | 11.34B | 11.71B | 12.16B | 17.29B | 12.99B | 13.39B | 14.32B | 17.70B | 16.43B | 17.45B | 17.99B |
|
Total Liabilities
|
4.38B | | | 4.26B | | 4.11B | 4.12B | 4.06B | 3.64B | 4.04B | 5.06B | 5.80B | 5.14B | 5.14B | 5.25B | 6.13B | 5.18B | 4.64B | 4.34B | 5.06B | 4.82B | 5.30B | 5.35B | 5.27B | 5.32B | 4.96B | 6.97B | 8.26B | 6.97B | 7.02B | 7.80B | 7.72B | 6.67B | 7.02B | 7.80B | 7.54B | 7.49B | 8.02B | 8.20B | 8.45B | 9.49B | 9.33B | 9.48B | 9.92B | 9.51B | 9.42B | 9.75B | 10.53B | 9.59B | 10.34B | 11.33B | 12.71B | 11.86B | 11.54B | 11.58B | 11.91B | 12.39B | 12.84B | 13.23B | 13.48B | 13.87B | 14.27B | 15.29B | 15.19B | 17.36B | 18.70B | 19.27B |
|
Total Debt
|
1.78B | | | 2.32B | | 2.26B | 2.08B | 1.90B | 1.72B | 2.18B | 2.87B | 3.16B | 2.84B | 2.85B | 2.90B | 3.45B | 2.92B | 2.50B | 2.13B | 2.32B | 2.45B | 2.85B | 2.85B | 2.31B | 2.89B | 2.46B | 3.65B | 4.40B | 3.63B | 3.62B | 4.32B | 3.80B | 3.34B | 3.61B | 3.97B | 2.91B | 3.37B | 3.83B | 3.48B | 3.10B | 3.66B | 3.35B | 3.15B | 2.74B | 3.02B | 2.97B | 2.98B | 2.78B | 1.85B | 1.86B | 1.84B | 2.85B | 2.94B | 2.87B | 2.97B | 1.75B | 3.10B | 3.65B | 4.47B | 3.49B | 4.10B | 4.21B | 3.96B | 4.15B | 5.98B | 7.13B | 7.04B |
|
Common Equity
|
0.28B | | | 0.78B | | 0.82B | 0.96B | 1.07B | 1.15B | 1.24B | 1.36B | 1.42B | 1.40B | 1.43B | 1.52B | 1.68B | 1.71B | 1.71B | 1.84B | 1.94B | 2.03B | 2.17B | 2.18B | 2.30B | 2.31B | 2.50B | 2.59B | 2.76B | 2.87B | 2.90B | 2.98B | 3.15B | 3.26B | 3.58B | 3.85B | 4.17B | 4.42B | 4.52B | 4.77B | 5.01B | 5.20B | 5.39B | 5.56B | 6.27B | 6.17B | 6.29B | 6.59B | 7.12B | 7.27B | 7.72B | 8.00B | 9.36B | 9.28B | 8.89B | 8.64B | 8.61B | 8.64B | 8.89B | 8.46B | 9.07B | 9.10B | 9.19B | 9.56B | 9.19B | 8.63B | 8.59B | 8.88B |
|
Shareholder's Equity
|
| | | 0.78B | | 0.82B | 0.96B | 1.07B | 1.15B | 1.24B | 1.36B | 1.42B | 1.40B | 1.43B | 1.52B | 1.68B | 1.71B | 1.71B | 1.84B | 1.94B | 2.03B | 2.17B | 2.18B | 2.30B | 2.31B | 2.50B | 2.59B | 2.76B | 2.87B | 2.90B | 2.98B | 3.15B | 3.26B | 3.58B | 3.85B | 4.17B | 4.42B | 4.52B | 4.77B | 5.01B | 5.20B | 5.39B | 5.56B | 6.27B | 6.17B | 6.29B | 6.59B | 7.12B | 7.27B | 7.72B | 8.00B | 9.36B | 9.28B | 8.89B | 8.64B | 8.61B | 8.64B | 8.89B | 8.46B | 9.07B | 9.10B | 9.19B | 9.56B | 9.19B | 8.63B | 8.59B | 8.88B |
|
Liabilities and Shareholders Equity
|
4.66B | | | 5.04B | | 4.93B | 5.08B | 5.12B | 4.79B | 5.28B | 6.42B | 7.22B | 6.54B | 6.58B | 6.77B | 7.81B | 6.89B | 6.35B | 6.18B | 7.00B | 6.84B | 7.47B | 7.53B | 7.57B | 7.63B | 7.46B | 9.56B | 11.02B | 9.84B | 9.92B | 10.78B | 10.78B | 9.93B | 10.61B | 11.65B | 11.72B | 11.91B | 12.54B | 12.98B | 13.46B | 14.69B | 14.72B | 15.04B | 16.20B | 0.44B | 0.44B | 0.45B | 18.04B | 17.25B | 18.46B | 19.73B | 22.07B | 21.14B | 20.44B | 20.22B | 20.51B | 21.03B | 21.73B | 21.69B | 22.55B | 22.96B | 23.46B | 24.84B | 24.38B | 26.37B | 27.69B | 28.57B |
|
Retained Earnings
|
-0.09B | | | -0.12B | | -0.17B | -0.11B | 0.19B | 0.22B | 0.28B | 0.34B | 0.42B | 0.45B | 0.53B | 0.57B | 0.74B | 0.78B | 0.85B | | 1.06B | 1.12B | 1.23B | 1.34B | 1.54B | 1.63B | 1.76B | 1.91B | 2.09B | 2.17B | 2.29B | 2.39B | 2.66B | 2.79B | 2.98B | 3.18B | 3.44B | 3.59B | 3.82B | 4.11B | 4.50B | 4.68B | 4.90B | 5.16B | 5.79B | 5.95B | 6.03B | 6.22B | 6.53B | 6.80B | 7.24B | 7.67B | 8.37B | 8.76B | 9.08B | 9.16B | 8.83B | 8.81B | 9.01B | 8.72B | 9.19B | 9.26B | 9.38B | 9.58B | 9.57B | 9.39B | 9.39B | 9.77B |
|
Treasury Shares
|
| | | 0.01B | | | | 0.01B | | | | 0.01B | | | | 0.01B | | | | 0.01B | | | | 0.01B | | | | 0.01B | | | | 0.00B | | | | 0.01B | | | | 0.01B | | | 0.00B | 0.01B | | | | 0.01B | | | | 0.01B | | | | 0.01B | | | | 0.01B | | | | 0.00B | | | |