|
Cash & Equivalents
|
1.08B | 1.12B | 1.20B | 0.94B | 0.71B | 0.68B | 0.71B | 0.63B | 0.63B | 0.63B | 0.63B | 0.66B | 0.66B | 0.66B | 0.66B | 0.55B | 0.55B | 0.55B | 0.55B | 0.54B | 0.54B | 0.54B | 0.58B | | 0.56B | 0.50B | 0.56B | 0.55B | 0.55B | 0.55B | 0.54B | 0.56B | 0.56B | 0.56B | 0.58B | 0.52B | 0.44B | 0.40B | 0.46B | 0.42B | 0.42B | 0.44B | 0.45B | 0.48B | 0.47B | 0.44B | 0.48B | 0.46B | 0.45B | 0.46B | 0.48B | 0.39B | 0.39B | 0.39B | 0.39B | 0.37B | 0.37B | 0.37B | 0.35B | 0.37B | 0.37B | 0.43B | 0.43B | 0.42B | 0.30B | 0.31B | 0.31B |
|
Cash & Current Investments
|
1.08B | 1.12B | 1.20B | 0.94B | 0.71B | 0.68B | 0.71B | 0.63B | 0.63B | 0.63B | 0.63B | 0.66B | 0.66B | 0.66B | 0.66B | 0.55B | 0.55B | 0.55B | 0.55B | 0.54B | 0.54B | 0.54B | 0.58B | | 0.56B | 0.50B | 0.56B | 0.55B | 0.55B | 0.55B | 0.54B | 0.56B | 0.56B | 0.56B | 0.58B | 0.52B | 0.44B | 0.40B | 0.46B | 0.42B | 0.42B | 0.44B | 0.45B | 0.48B | 0.47B | 0.44B | 0.48B | 0.46B | 0.45B | 0.46B | 0.48B | 0.39B | 0.39B | 0.39B | 0.39B | 0.37B | 0.37B | 0.37B | 0.35B | 0.37B | 0.37B | 0.43B | 0.43B | 0.42B | 0.30B | 0.31B | 0.31B |
|
Receivables - Net
|
0.34B | 0.81B | 0.85B | 0.83B | 0.03B | 0.04B | 0.78B | -0.11B | 0.10B | 0.13B | 0.18B | 0.15B | 0.05B | -0.06B | 777.50B | 0.12B | 0.69B | 0.02B | 0.05B | 0.05B | 0.65B | -0.09B | 0.69B | -0.04B | 0.64B | -0.03B | 0.05B | 0.68B | 0.65B | -0.09B | 0.03B | 0.23B | 0.73B | 0.73B | 0.04B | 1.02B | 1.01B | -0.10B | -0.10B | 1.21B | 0.17B | 0.18B | 1.01B | 1.05B | 0.07B | -0.15B | -0.07B | 1.09B | 0.96B | 1.09B | 1.15B | 1.26B | 1.24B | 1.21B | 1.16B | 1.39B | 0.13B | 0.09B | -0.30B | 1.80B | 1.82B | 1.90B | -0.21B | 2.07B | 2.14B | 2.29B | 2.44B |
|
Receivables - Other
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.25B | | | | 0.24B | 0.28B | 0.29B | 0.30B |
|
Receivables
|
0.34B | 0.81B | 0.85B | 0.83B | 0.03B | 0.04B | 0.78B | -0.11B | 0.10B | 0.13B | 0.18B | 0.15B | 0.05B | -0.06B | 777.50B | 0.12B | 0.69B | 0.02B | 0.05B | 0.05B | 0.65B | -0.09B | 0.69B | -0.04B | 0.64B | -0.03B | 0.05B | 0.68B | 0.65B | -0.09B | 0.03B | 0.23B | 0.73B | 0.73B | 0.04B | 1.02B | 1.01B | -0.10B | -0.10B | 1.21B | 0.17B | 0.18B | 1.01B | 1.05B | 0.07B | -0.15B | -0.07B | 1.09B | 0.96B | 1.09B | 1.15B | 1.26B | 1.24B | 1.21B | 1.16B | 1.39B | 0.13B | 0.09B | -0.30B | 2.05B | 1.82B | 1.90B | -0.21B | 2.31B | 2.41B | 2.58B | 2.74B |
|
Inventory
|
0.70B | 0.63B | 0.70B | 0.68B | -0.05B | 0.68B | 0.76B | -0.16B | 0.98B | 1.01B | 0.94B | 0.00B | 0.91B | 0.88B | 0.09B | 0.15B | -0.04B | 0.84B | 0.88B | -0.07B | 0.83B | 0.78B | 0.78B | 0.10B | 0.75B | 0.82B | 0.85B | 0.79B | 0.86B | 0.91B | 0.93B | -0.21B | 0.96B | 0.98B | -0.12B | 0.82B | 0.93B | 0.17B | 1.06B | 1.09B | 0.01B | 1.09B | 0.06B | 0.99B | 1.07B | 1.21B | 1.21B | 1.09B | 1.15B | 1.22B | 1.41B | 1.70B | 1.93B | 2.11B | 2.33B | 2.35B | 2.40B | 2.35B | 2.26B | 2.10B | 0.15B | 1.85B | 1.83B | 1.76B | 1.79B | 1.92B | 2.05B |
|
Prepaid Assets
|
0.02B | 0.07B | 0.06B | 0.07B | 0.01B | 0.06B | 0.08B | -0.01B | 0.08B | -0.01B | 0.07B | 0.00B | 0.07B | 0.06B | 76.80B | 0.01B | 0.06B | 0.06B | 0.06B | 0.00B | 0.06B | 0.00B | 0.06B | -0.02B | 0.09B | 0.10B | 0.06B | 0.04B | 0.08B | 0.09B | 0.08B | 0.07B | 0.08B | 0.07B | 0.08B | -0.01B | 0.09B | 0.09B | 0.07B | 0.01B | 0.08B | 0.06B | 0.06B | 0.02B | 0.06B | 0.07B | 0.07B | 0.08B | 0.07B | 0.06B | 0.06B | -0.01B | 0.09B | 0.20B | 0.21B | -0.05B | 0.19B | 0.18B | 0.20B | 0.23B | 0.23B | 0.01B | 0.04B | 0.26B | 0.15B | 0.25B | 0.35B |
|
Current Assets
|
| | | 2.54B | | | | 2.56B | 2.54B | 2.52B | 2.42B | 2.46B | 2.43B | 2.44B | 2,305.10B | 2.11B | 2.11B | 2.18B | 2.19B | 2.12B | 2.07B | 2.15B | 2.15B | 2.10B | 2.10B | 2.13B | 2.09B | 2.12B | 2.14B | 2.25B | 2.35B | 2.35B | 2.36B | 2.39B | 2.39B | 2.48B | 2.49B | 2.65B | 2.75B | 2.82B | 2.68B | 2.63B | 2.58B | 2.59B | 2.59B | 2.85B | 2.86B | 2.74B | 2.64B | 2.84B | 3.10B | 3.44B | 3.63B | 3.90B | 4.07B | 4.33B | 4.18B | 4.20B | 4.43B | 4.51B | 4.33B | 4.43B | 4.47B | 4.51B | 4.38B | 4.77B | 5.14B |
|
Property, Plant & Equipment (Net)
|
0.43B | 0.42B | 0.41B | 0.39B | 0.38B | 0.37B | 0.37B | 0.33B | 0.33B | 0.33B | 0.33B | 0.32B | 0.34B | 0.33B | 346.80B | 0.34B | 0.33B | 0.32B | 0.32B | 0.31B | 0.32B | 0.32B | 0.31B | 0.31B | 0.31B | 0.31B | 0.32B | 0.31B | 0.31B | 0.31B | 0.31B | 0.30B | 0.30B | 0.31B | 0.32B | 0.32B | 0.32B | 0.34B | 0.34B | 0.37B | 0.36B | 0.36B | 0.35B | 0.35B | 0.35B | 0.34B | 0.33B | 0.33B | 0.33B | 0.32B | 0.32B | 0.34B | 0.33B | 0.33B | 0.36B | 0.37B | 0.38B | 0.38B | 0.39B | 0.52B | 0.47B | 0.47B | 0.48B | 0.54B | 0.54B | 0.55B | 0.55B |
|
Goodwill
|
| | | | | | 0.01B | 0.01B | 0.02B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 73.30B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 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 | 0.09B | 0.09B | 0.20B | 0.20B | 0.20B | 0.20B | 0.20B | 0.20B | 0.20B | 0.20B | 0.20B | 0.20B | 0.20B | 0.20B | 0.32B | 0.32B | 0.32B | 0.32B | 0.32B | 0.32B | 0.32B | 0.32B | 0.32B | 0.32B | 0.34B | 0.34B | 0.34B | 0.34B | 0.34B | 0.34B |
|
Intangibles
|
0.05B | 0.04B | 0.04B | 0.03B | 0.03B | 0.03B | 0.04B | 0.03B | 0.03B | 0.04B | 0.04B | 0.04B | 0.03B | 0.03B | 56.00B | 0.05B | 0.05B | 0.05B | 0.05B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 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 | 0.07B | 0.07B | 0.28B | 0.27B | 0.27B | 0.26B | 0.25B | 0.24B | 0.24B | 0.23B | 0.23B | 0.22B | 0.22B | 0.22B | 0.38B | 0.38B | 0.37B | 0.36B | 0.35B | 0.34B | 0.33B | 0.32B | 0.32B | 0.31B | 0.33B | 0.32B | 0.31B | 0.30B | 0.29B | 0.28B |
|
Goodwill & Intangibles
|
0.05B | 0.04B | 0.04B | 0.03B | 0.03B | 0.03B | 0.05B | 0.05B | 0.05B | 0.09B | 0.09B | 0.08B | 0.08B | 0.08B | 129.30B | 0.11B | 0.11B | 0.11B | 0.11B | 0.10B | 0.10B | 0.10B | 0.10B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.04B | 0.04B | 0.16B | 0.15B | 0.48B | 0.48B | 0.47B | 0.46B | 0.45B | 0.44B | 0.44B | 0.43B | 0.43B | 0.42B | 0.42B | 0.41B | 0.71B | 0.70B | 0.69B | 0.68B | 0.67B | 0.66B | 0.65B | 0.64B | 0.64B | 0.63B | 0.67B | 0.66B | 0.65B | 0.64B | 0.63B | 0.62B |
|
Long-Term Deferred Tax
|
-0.01B | -0.01B | 0.02B | 0.03B | -0.01B | 0.00B | 0.03B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 36.70B | 0.04B | 0.03B | 0.04B | 0.04B | 0.05B | 0.05B | 0.04B | 0.05B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.03B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.03B | 0.03B | 0.03B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.05B | 0.05B | 0.06B | 0.06B | 0.07B | 0.07B | 0.07B | 0.07B | 0.07B | 0.06B | 0.07B | 0.07B | 0.07B | 0.09B | 0.09B | 0.10B | 0.10B |
|
Other Non-Current Assets
|
0.11B | 0.12B | 0.12B | 0.14B | 0.14B | 0.14B | 0.15B | 0.03B | 0.03B | 0.04B | 0.03B | 0.06B | 0.06B | 0.06B | 67.60B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.05B | 0.07B | 0.07B | 0.09B | 0.09B | 0.08B | 0.08B | 0.08B | 0.07B | 0.09B | 0.07B | 0.07B | 0.07B | 0.08B | 0.03B | 0.02B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.02B | 0.02B | 0.02B | 0.03B | 0.02B | 0.02B | 0.02B | 0.03B | 0.03B | 0.04B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.08B | 0.08B | 0.07B | 0.07B | 0.07B |
|
Non-Current Assets
|
| | | -2.54B | | | | 0.45B | 0.45B | 0.50B | 0.49B | 0.51B | 0.53B | 0.51B | -2305.10B | 0.55B | 0.53B | 0.53B | 0.52B | 0.52B | 0.52B | 0.53B | 0.52B | 0.48B | 0.48B | 0.50B | 0.51B | 0.49B | 0.48B | 0.47B | 0.47B | 0.48B | 0.46B | 0.47B | 0.48B | 0.49B | 0.49B | 0.56B | 0.56B | 0.91B | 1.01B | 1.00B | 0.98B | 0.97B | 0.95B | 0.94B | 0.93B | 0.93B | 0.91B | 0.90B | 0.92B | 1.23B | 1.22B | 1.24B | 1.28B | 1.30B | 1.29B | 1.30B | 1.32B | 1.38B | 1.39B | 1.45B | 1.46B | 1.48B | 1.46B | 1.47B | 1.46B |
|
Assets
|
| | | | | | | 3.01B | 3.00B | 3.02B | 2.91B | 2.97B | 2.96B | 2.95B | 0.00B | 2.66B | 2.64B | 2.71B | 2.71B | 2.64B | 2.59B | 2.67B | 2.67B | 2.58B | 2.58B | 2.62B | 2.60B | 2.61B | 2.62B | 2.72B | 2.81B | 2.82B | 2.81B | 2.86B | 2.87B | 2.96B | 2.98B | 3.21B | 3.32B | 3.74B | 3.69B | 3.63B | 3.56B | 3.56B | 3.54B | 3.79B | 3.79B | 3.66B | 3.55B | 3.75B | 4.03B | 4.67B | 4.85B | 5.14B | 5.35B | 5.63B | 5.47B | 5.50B | 5.75B | 5.89B | 5.72B | 5.88B | 5.93B | 5.99B | 5.83B | 6.24B | 6.61B |
|
Accounts Payables
|
0.78B | 0.41B | 1.00B | 0.93B | 0.03B | -0.14B | 0.10B | 1.18B | 1.16B | 1.09B | 1.01B | 1.00B | 1.03B | 1.03B | 906.60B | 0.83B | 0.87B | 0.90B | 0.86B | 0.77B | 0.79B | 0.81B | 0.78B | 0.73B | 0.75B | 0.80B | 0.77B | 0.80B | 0.81B | 0.86B | 0.89B | 0.88B | 0.89B | 0.89B | 0.86B | 0.93B | 0.99B | 1.12B | 1.15B | 1.13B | 0.94B | 0.94B | 0.94B | 0.90B | 0.93B | 1.12B | 1.05B | 0.85B | 0.86B | 0.96B | 1.10B | 1.24B | 1.40B | 1.51B | 1.48B | 1.44B | 1.34B | 1.28B | 1.32B | 1.30B | 1.39B | 1.37B | 1.39B | 1.29B | 1.38B | 1.60B | 1.68B |
|
Payables
|
0.78B | 0.41B | 1.00B | 0.93B | 0.03B | -0.14B | 0.10B | 1.18B | 1.16B | 1.09B | 1.01B | 1.00B | 1.03B | 1.03B | 906.60B | 0.83B | 0.87B | 0.90B | 0.86B | 0.77B | 0.79B | 0.81B | 0.78B | 0.73B | 0.75B | 0.80B | 0.77B | 0.80B | 0.81B | 0.86B | 0.89B | 0.88B | 0.89B | 0.89B | 0.86B | 0.93B | 0.99B | 1.12B | 1.15B | 1.13B | 0.94B | 0.94B | 0.94B | 0.90B | 0.93B | 1.12B | 1.05B | 0.85B | 0.86B | 0.96B | 1.10B | 1.24B | 1.40B | 1.51B | 1.48B | 1.44B | 1.34B | 1.28B | 1.32B | 1.30B | 1.39B | 1.37B | 1.39B | 1.29B | 1.38B | 1.60B | 1.68B |
|
Accumulated Expenses
|
0.30B | 0.31B | 0.30B | 0.33B | 0.25B | 0.28B | 0.30B | 0.28B | 0.22B | 0.24B | 0.26B | 0.27B | 0.22B | 0.24B | 246.90B | 0.24B | 0.21B | 0.25B | 0.26B | 0.27B | 0.21B | 0.23B | 0.25B | 0.26B | 0.23B | 0.25B | 0.27B | 0.26B | 0.21B | 0.22B | 0.25B | | 0.21B | 0.22B | 0.23B | 0.23B | 0.23B | 0.24B | 0.26B | 0.32B | 0.34B | 0.35B | 0.33B | 0.37B | 0.41B | 0.49B | 0.52B | 0.55B | 0.49B | 0.55B | 0.63B | 0.88B | 0.86B | 1.02B | 1.23B | 1.46B | 1.43B | 1.51B | 1.64B | 1.81B | 1.52B | 1.48B | 1.48B | 1.59B | | | |
|
Other Accumulated Expenses
|
-0.01B | -0.01B | 0.01B | -0.00B | 0.00B | 0.01B | 0.00B | -0.01B | 0.00B | -0.01B | 0.01B | -0.03B | 0.01B | -0.00B | -0.01B | -0.01B | -0.00B | 0.00B | 0.00B | 0.00B | -0.01B | 0.01B | -0.01B | -0.01B | -0.00B | -0.01B | -0.01B | 0.02B | -0.01B | 0.01B | 0.00B | -0.00B | -0.00B | 0.00B | -0.00B | 0.00B | -0.00B | -0.01B | -0.01B | -0.01B | 0.01B | 0.01B | 0.02B | 0.02B | 0.01B | -0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.02B | 0.02B | 0.00B | 0.00B | 0.00B | -0.01B | 0.00B | 0.01B | 0.00B | -0.01B | 0.00B | -0.00B | -0.01B | | | | |
|
Short term Debt
|
0.00B | 0.00B | 0.36B | 0.22B | | | | | | | | | | | | | | | | | | | | | | 0.03B | 0.03B | 0.03B | 0.07B | 0.08B | 0.07B | 0.06B | 0.04B | 0.04B | 0.04B | 0.04B | 0.03B | 0.01B | 0.06B | 0.11B | 0.13B | 0.09B | 0.63B | 0.14B | 0.08B | 0.08B | 0.08B | 0.10B | 0.08B | 0.08B | 0.06B | 0.05B | 0.06B | 0.07B | 0.05B | 0.05B | 0.05B | 0.07B | 0.05B | 0.03B | 0.05B | 0.06B | 0.06B | 0.03B | 0.03B | 0.03B | 0.03B |
|
Current Taxes
|
0.01B | -0.00B | -0.00B | 0.04B | 0.00B | 0.05B | 0.06B | 0.06B | 0.06B | 0.05B | 0.05B | 0.04B | 0.04B | 0.04B | 32.20B | 0.04B | 0.04B | 0.04B | 0.04B | 0.03B | 0.01B | 0.01B | 0.02B | 0.01B | 0.02B | 0.02B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.03B | 0.04B | 0.04B | 0.05B | 0.04B | 0.05B | 0.05B | 0.04B | 0.05B | 0.05B | 0.05B | 0.04B | 0.05B | 0.05B | 0.06B | 0.07B | 0.07B | 0.07B | 0.08B | 0.09B | 0.06B | 0.06B | 0.06B | 0.07B | 0.08B | 0.09B | 0.09B | 0.12B | 0.12B | 0.12B |
|
Total Current Liabilities
|
| | | 1.52B | | | | 1.55B | 1.48B | 1.46B | 1.35B | 1.35B | 1.32B | 1.33B | 1,209.60B | 1.20B | 1.17B | 1.21B | 1.18B | 1.11B | 1.04B | 1.08B | 1.07B | 1.05B | 1.04B | 1.17B | 1.14B | 1.13B | 1.12B | 1.21B | 1.25B | 1.25B | 1.21B | 1.21B | 1.19B | 1.27B | 1.30B | 1.42B | 1.53B | 1.62B | 1.48B | 1.44B | 1.97B | 1.48B | 1.47B | 1.76B | 1.71B | 1.58B | 1.49B | 1.66B | 1.86B | 2.25B | 2.41B | 2.68B | 2.85B | 3.06B | 2.92B | 2.94B | 3.10B | 3.22B | 3.05B | 3.01B | 3.04B | 3.02B | 3.05B | 3.32B | 3.50B |
|
Capital Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.02B | 0.02B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Debt
|
0.58B | 0.58B | 0.22B | 0.22B | | | | | | | | | | | | | | | | | | | | | | | | 0.25B | 0.24B | 0.21B | 0.20B | 0.19B | 0.19B | 0.18B | 0.17B | 0.17B | 0.16B | 0.35B | 0.35B | 0.65B | 0.68B | 0.68B | 0.09B | 0.56B | 0.56B | 0.50B | 0.50B | 0.49B | 0.47B | 0.47B | 0.52B | 0.74B | 0.73B | 0.73B | 0.74B | 0.73B | 0.72B | 0.72B | 0.74B | 0.65B | 0.78B | 0.89B | 0.88B | 0.77B | 0.92B | 0.85B | 0.76B |
|
Total Long Term Debt
|
| | | | | | | | | | | | | | | | | | | | | | | | | 0.23B | 0.23B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Pension
|
| | | | | | | 0.13B | 0.13B | 0.13B | 0.12B | 0.12B | 0.12B | 0.12B | 122.50B | 0.11B | 0.11B | 0.11B | 0.11B | 0.09B | 0.09B | 0.09B | 0.09B | 0.10B | 0.09B | 0.09B | 0.09B | 0.08B | 0.09B | 0.09B | 0.09B | 0.09B | 0.09B | 0.09B | 0.09B | 0.10B | 0.10B | 0.10B | 0.10B | 0.09B | 0.09B | 0.09B | 0.09B | 0.11B | 0.10B | 0.10B | 0.10B | 0.12B | 0.11B | 0.12B | 0.11B | 0.11B | 0.11B | 0.11B | 0.10B | 0.08B | 0.08B | 0.08B | 0.08B | 0.08B | 0.09B | 0.09B | 0.09B | 0.08B | 0.09B | 0.09B | 0.09B |
|
Non-Current Deferred Tax Liability
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 0.03B | | | | 0.04B | | | | 0.03B | | | | 0.03B | | | | 0.03B | | | | 0.03B | | | | 0.06B | | | | 0.05B | | | | 0.08B | | | | 0.05B | 0.05B | 0.04B | 0.05B |
|
Operating Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.11B | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non-Current Liabilities
|
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 | 12.60B | 0.01B | 0.01B | 0.01B | 0.01B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.04B | 0.04B | 0.03B | 0.02B | 0.02B | 0.02B | 0.03B | 0.02B | 0.03B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.03B | 0.03B | 0.03B | 0.03B | 0.04B | 0.04B | 0.04B | 0.05B | 0.05B | 0.05B | 0.17B | 0.17B | 0.18B | 0.18B |
|
Total Non-Current Liabilities
|
-0.01B | -0.01B | -0.01B | -3.60B | -0.01B | -0.01B | -0.01B | 1.72B | 1.65B | 1.62B | 1.50B | 1.49B | 1.47B | 1.48B | -12.60B | 1.32B | 1.29B | 1.33B | 1.30B | 1.22B | 1.15B | 1.19B | 1.19B | 1.17B | 1.16B | 1.52B | 1.49B | 1.49B | 1.47B | 1.53B | 1.57B | 1.56B | 1.51B | 1.51B | 1.48B | 1.56B | 1.59B | 1.89B | 2.01B | 2.38B | 2.27B | 2.23B | 2.18B | 2.18B | 2.16B | 2.39B | 2.35B | 2.21B | 2.10B | 2.28B | 2.52B | 3.16B | 3.30B | 3.58B | 3.74B | 3.92B | 3.78B | 3.78B | 3.97B | 4.08B | 3.96B | 4.03B | 4.05B | 3.92B | 4.10B | 4.30B | 4.40B |
|
Total Liabilities
|
| | | -3.59B | | | | 1.73B | 1.66B | 1.64B | 1.52B | 1.51B | 1.48B | 1.49B | 0.00B | 1.34B | 1.30B | 1.35B | 1.31B | 1.24B | 1.17B | 1.20B | 1.21B | 1.19B | 1.18B | 1.54B | 1.52B | 1.52B | 1.50B | 1.56B | 1.60B | 1.58B | 1.54B | 1.54B | 1.51B | 1.59B | 1.62B | 1.92B | 2.03B | 2.41B | 2.30B | 2.26B | 2.19B | 2.20B | 2.20B | 2.43B | 2.39B | 2.26B | 2.14B | 2.32B | 2.56B | 3.20B | 3.34B | 3.61B | 3.78B | 3.95B | 3.81B | 3.82B | 4.01B | 4.12B | 4.01B | 4.08B | 4.11B | 4.09B | 4.28B | 4.48B | 4.58B |
|
Total Debt
|
0.58B | 0.58B | 0.58B | 0.45B | | | | | | | | | | | | | | | | | | | | | | 0.03B | 0.03B | 0.28B | 0.31B | 0.30B | 0.27B | 0.24B | 0.23B | 0.22B | 0.21B | 0.20B | 0.19B | 0.36B | 0.41B | 0.76B | 0.81B | 0.77B | 0.72B | 0.70B | 0.63B | 0.57B | 0.58B | 0.59B | 0.55B | 0.56B | 0.57B | 0.79B | 0.79B | 0.80B | 0.79B | 0.79B | 0.78B | 0.78B | 0.79B | 0.68B | 0.83B | 0.95B | 0.94B | 0.80B | 0.94B | 0.88B | 0.78B |
|
Common Equity
|
| | | 3.59B | | | | 3.33B | -2.37B | | -2.28B | -2.20B | 1.48B | 1.47B | 1.52B | 1.32B | -2.08B | -2.05B | -2.00B | -1.97B | -1.93B | -1.89B | -1.85B | -1.85B | | | | | | | | 1.24B | | | | 1.37B | | | | 1.33B | | | | 1.36B | | | | 1.41B | | | | 1.46B | | | | 1.68B | | | | 1.77B | | | | 1.90B | 1.56B | 1.76B | 2.03B |
|
Shareholder's Equity
|
| | | | | | | 1.29B | 1.33B | 1.38B | 1.40B | 1.47B | 1.48B | 1.46B | 1,508.90B | 1.32B | 1.34B | 1.36B | 1.40B | 1.40B | 1.43B | 1.47B | 1.46B | | 1.40B | 1.09B | 1.09B | 1.09B | 1.12B | 1.16B | 1.21B | 1.24B | 1.27B | 1.32B | 1.36B | 1.37B | 1.36B | 1.29B | 1.29B | 1.33B | 1.39B | 1.37B | 1.37B | 1.36B | 1.34B | 1.36B | 1.40B | 1.41B | 1.41B | 1.43B | 1.47B | 1.46B | 1.51B | 1.53B | 1.57B | 1.68B | 1.66B | 1.68B | 1.74B | 1.77B | 1.71B | 1.80B | 1.82B | 1.90B | 1.56B | 1.76B | 2.03B |
|
Liabilities and Shareholders Equity
|
| | | | | | | 3.01B | 3.00B | 3.02B | 2.91B | 2.97B | 2.96B | 2.95B | 0.00B | 2.66B | 2.64B | 2.71B | 2.71B | 2.64B | 2.59B | 2.67B | 2.67B | 2.58B | 2.58B | 2.62B | 2.60B | 2.61B | 2.62B | 2.72B | 2.81B | 2.82B | 2.81B | 2.86B | 2.87B | 2.96B | 2.98B | 3.21B | 3.32B | 3.74B | 3.69B | 3.63B | 3.56B | 3.56B | 3.54B | 3.79B | 3.79B | 3.66B | 3.55B | 3.75B | 4.03B | 4.67B | 4.85B | 5.14B | 5.35B | 5.63B | 5.47B | 5.50B | 5.75B | 5.89B | 5.72B | 5.88B | 5.93B | 5.99B | 5.83B | 6.24B | 6.61B |
|
Treasury Shares
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00B | | | | 0.00B | | | | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B |
|
Retained Earnings
|
2.42B | 2.41B | 2.41B | -2.38B | -2.36B | -2.36B | -2.33B | -2.40B | -2.37B | -2.33B | 2.28B | -2.20B | -2.16B | -0.01B | 2,093.00B | -2.09B | -2.08B | -2.05B | 2.00B | -1.97B | -0.01B | -0.00B | 0.01B | -0.01B | 0.03B | 0.03B | 0.04B | -0.02B | -0.01B | -0.01B | 0.01B | -0.02B | 0.02B | 0.01B | -0.00B | -0.01B | 0.01B | 0.02B | -0.02B | -0.01B | 0.02B | 0.02B | -0.03B | -0.01B | 0.05B | 0.03B | -0.03B | -0.02B | -0.03B | -0.03B | -0.03B | -0.03B | -0.02B | -0.02B | -0.03B | -1.08B | -0.01B | -0.01B | -0.03B | -0.85B | -0.02B | -0.03B | -0.02B | -0.42B | | | |