|
Cash & Equivalents
|
117.00M | 206.00M | 237.00M | 154.00M | 241.00M | 87.00M | 286.00M | 379.00M | 153.00M | 259.00M | 267.00M | 297.00M | 303.00M | 267.00M | 667.00M | 445.00M | 423.00M | 299.00M | 323.00M | 341.00M | 364.00M | 329.00M | 382.00M | 383.00M | 390.00M | 414.00M | 401.00M | 408.00M | 414.00M | 431.00M | 418.00M | 468.00M | 489.00M | 1,174.00M | 26.00M | 162.00M | 162.00M | 178.00M | 111.00M | 150.00M | 168.00M | 496.00M | 871.00M | 860.00M | 732.00M | 492.00M | 319.00M | 210.00M | 192.00M | 241.00M | 183.00M | 278.00M | 168.00M | 242.00M | 367.00M | 518.00M | 355.00M | 219.00M | 202.00M | 278.00M | 290.00M | 226.00M | 167.00M | 166.00M |
|
Short-term Investments
|
| | | | | | | | | | | | | | | | | | | | | | | | | | 1.00M | 1.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash & Current Investments
|
117.00M | 206.00M | 237.00M | 154.00M | 241.00M | 87.00M | 286.00M | 379.00M | 153.00M | 259.00M | 267.00M | 297.00M | 303.00M | 267.00M | 667.00M | 445.00M | 423.00M | 299.00M | 323.00M | 341.00M | 364.00M | 329.00M | 382.00M | 383.00M | 390.00M | 414.00M | 402.00M | 409.00M | 414.00M | 431.00M | 418.00M | 468.00M | 489.00M | 1,174.00M | 26.00M | 162.00M | 162.00M | 178.00M | 111.00M | 150.00M | 168.00M | 496.00M | 871.00M | 860.00M | 732.00M | 492.00M | 319.00M | 210.00M | 192.00M | 241.00M | 183.00M | 278.00M | 168.00M | 242.00M | 367.00M | 518.00M | 355.00M | 219.00M | 202.00M | 278.00M | 290.00M | 226.00M | 167.00M | 166.00M |
|
Receivables - Net
|
| 486.00M | 458.00M | 423.00M | 556.00M | 540.00M | 480.00M | 440.00M | 499.00M | 525.00M | 439.00M | 489.00M | 557.00M | 576.00M | 503.00M | 511.00M | 562.00M | 580.00M | 506.00M | 499.00M | 551.00M | 546.00M | 519.00M | 472.00M | 474.00M | 530.00M | 569.00M | 494.00M | 514.00M | 568.00M | 565.00M | 531.00M | 536.00M | 595.00M | 600.00M | 568.00M | 528.00M | 587.00M | 631.00M | 556.00M | 544.00M | 726.00M | 648.00M | 685.00M | 616.00M | 643.00M | 604.00M | 654.00M | 569.00M | 660.00M | 681.00M | 612.00M | 600.00M | 678.00M | 688.00M | 581.00M | 679.00M | 673.00M | 695.00M | 595.00M | 603.00M | 597.00M | 821.00M | 703.00M |
|
Receivables - Other
|
| | | | | | | | | | | | | 25.00M | | | | 13.00M | | | | 15.00M | 12.00M | | | | 9.00M | | | | 3.00M | | | | 10.00M | | | | 17.00M | | | | 20.00M | | | | 22.00M | | | | 22.00M | | | | 14.00M | | | | 39.00M | | | | 16.00M | |
|
Receivables
|
| 486.00M | 458.00M | 423.00M | 556.00M | 540.00M | 480.00M | 440.00M | 499.00M | 525.00M | 439.00M | 489.00M | 557.00M | 601.00M | 503.00M | 511.00M | 562.00M | 593.00M | 506.00M | 499.00M | 551.00M | 561.00M | 531.00M | 472.00M | 474.00M | 530.00M | 578.00M | 494.00M | 514.00M | 568.00M | 568.00M | 531.00M | 536.00M | 595.00M | 610.00M | 568.00M | 528.00M | 587.00M | 648.00M | 556.00M | 544.00M | 726.00M | 668.00M | 685.00M | 616.00M | 643.00M | 626.00M | 654.00M | 569.00M | 660.00M | 703.00M | 612.00M | 600.00M | 678.00M | 702.00M | 581.00M | 679.00M | 673.00M | 734.00M | 595.00M | 603.00M | 597.00M | 837.00M | 703.00M |
|
Raw Materials
|
| | | | | 92.00M | | | 110.00M | 104.00M | 117.00M | 121.00M | 120.00M | 120.00M | | | | | | | | | | | | | 111.00M | 114.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Work In Process
|
| | | | | 4.00M | | | 4.00M | 3.00M | 3.00M | 3.00M | 4.00M | 4.00M | | | | | | | | | | | | | 3.00M | 3.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Finished Goods
|
| | | | | 274.00M | | | 363.00M | 315.00M | 337.00M | 377.00M | 381.00M | 307.00M | | | | | | | | | | | | | 361.00M | 374.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Inventory
|
| 366.00M | 392.00M | 409.00M | 423.00M | 332.00M | | | 435.00M | 382.00M | 407.00M | 451.00M | 454.00M | 384.00M | 421.00M | 444.00M | 454.00M | 394.00M | 439.00M | 466.00M | 447.00M | 386.00M | | | | | 443.00M | 465.00M | 501.00M | 510.00M | 459.00M | 462.00M | 494.00M | 508.00M | 506.00M | 519.00M | 578.00M | 556.00M | 512.00M | 504.00M | 514.00M | 457.00M | 454.00M | 534.00M | 609.00M | 688.00M | 752.00M | 785.00M | 818.00M | 803.00M | 755.00M | 755.00M | 741.00M | 735.00M | 696.00M | 710.00M | 655.00M | 674.00M | 637.00M | 594.00M | 592.00M | 635.00M | 523.00M | 577.00M |
|
Current Deferred Tax Assets
|
| | | | | 73.00M | | | | 68.00M | | | | 92.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets
|
| 122.00M | 114.00M | 117.00M | 118.00M | 125.00M | 113.00M | 113.00M | 117.00M | 113.00M | 122.00M | 111.00M | 128.00M | 149.00M | 154.00M | 152.00M | 149.00M | 147.00M | 152.00M | 194.00M | 158.00M | 134.00M | | | | | 72.00M | 49.00M | 120.00M | 94.00M | 72.00M | 59.00M | 161.00M | 96.00M | 74.00M | 68.00M | 97.00M | 72.00M | 51.00M | 56.00M | 77.00M | 71.00M | 47.00M | 65.00M | 146.00M | 139.00M | 154.00M | 171.00M | 162.00M | 165.00M | 106.00M | 118.00M | 113.00M | 90.00M | 77.00M | 102.00M | 115.00M | 95.00M | 88.00M | 109.00M | 147.00M | 132.00M | 97.00M | 249.00M |
|
Current Assets
|
| 1,180.00M | 1,201.00M | 1,103.00M | 1,338.00M | 1,489.00M | 1,721.00M | 1,344.00M | 1,204.00M | 1,279.00M | 1,238.00M | 1,348.00M | 1,442.00M | 1,376.00M | 1,745.00M | 1,552.00M | 1,588.00M | 1,420.00M | 1,420.00M | 1,500.00M | 1,520.00M | 1,395.00M | | | | | 1,485.00M | 1,416.00M | 1,549.00M | 1,603.00M | 1,514.00M | 1,520.00M | 1,680.00M | 2,373.00M | 1,311.00M | 1,317.00M | 1,365.00M | 1,393.00M | 1,305.00M | 1,266.00M | 1,303.00M | 1,750.00M | 2,020.00M | 2,144.00M | 2,103.00M | 1,962.00M | 1,829.00M | 1,820.00M | 1,741.00M | 1,869.00M | 1,725.00M | 1,763.00M | 1,622.00M | 1,745.00M | 1,828.00M | 1,911.00M | 1,804.00M | 1,661.00M | 1,622.00M | 1,576.00M | 1,632.00M | 1,590.00M | 1,608.00M | 1,695.00M |
|
Buildings
|
| 568.00M | | | | 569.00M | | | | 615.00M | | | | 646.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Construction in Progress
|
| 146.00M | | | | 165.00M | | | | 130.00M | | | | 149.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Land & Improvements
|
| 127.00M | | | | 126.00M | | | | 137.00M | | | | 142.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Property, Plant & Equipment (Net)
|
| 941.00M | 947.00M | 937.00M | 935.00M | 966.00M | 965.00M | 973.00M | 1,006.00M | 1,039.00M | 1,028.00M | 1,041.00M | 1,039.00M | 1,081.00M | 1,098.00M | 1,051.00M | 1,041.00M | 1,021.00M | 1,007.00M | 992.00M | 970.00M | 977.00M | | | | | 906.00M | 917.00M | 904.00M | 903.00M | 931.00M | 934.00M | 935.00M | 933.00M | 996.00M | 988.00M | 992.00M | 1,000.00M | 1,034.00M | 1,034.00M | 1,052.00M | 1,047.00M | 1,103.00M | 1,176.00M | 1,221.00M | 1,251.00M | 1,302.00M | 1,301.00M | 1,298.00M | 1,312.00M | 1,334.00M | 1,322.00M | 1,322.00M | 1,315.00M | 1,345.00M | 1,317.00M | 1,314.00M | 1,292.00M | 1,315.00M | 1,242.00M | 1,242.00M | 1,245.00M | 1,267.00M | 1,251.00M |
|
Long-Term Investments
|
| 45.00M | | | | 49.00M | | | | | | | | | | | | | | | | | | | | | 52.00M | 62.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Goodwill
|
| 1,284.00M | 1,640.00M | 1,646.00M | 1,658.00M | 1,303.00M | 1,317.00M | 1,063.00M | 1,066.00M | 1,070.00M | 1,053.00M | 1,093.00M | 1,120.00M | 1,112.00M | 1,123.00M | 1,119.00M | 1,118.00M | 1,105.00M | 1,108.00M | 1,100.00M | 1,096.00M | 1,101.00M | 1,067.00M | | | | 1,197.00M | 1,196.00M | 1,190.00M | 137.00M | 1,196.00M | 1,203.00M | 1,202.00M | 1,200.00M | 1,602.00M | 1,602.00M | 1,586.00M | 1,589.00M | 1,591.00M | 1,585.00M | 1,588.00M | 1,568.00M | 1,577.00M | 1,793.00M | 1,803.00M | 1,574.00M | 1,575.00M | 1,566.00M | 1,565.00M | 1,572.00M | 1,558.00M | 1,547.00M | 1,553.00M | 1,250.00M | 1,252.00M | 1,246.00M | 1,252.00M | 1,229.00M | 1,228.00M | 1,233.00M | 1,219.00M | 1,222.00M | 1,229.00M | 1,227.00M |
|
Intangibles
|
| 105.00M | 101.00M | 98.00M | 100.00M | 96.00M | 93.00M | 90.00M | 86.00M | 83.00M | 79.00M | 103.00M | 90.00M | 86.00M | 83.00M | 79.00M | 78.00M | 74.00M | 70.00M | 67.00M | 67.00M | 64.00M | | | | | 78.00M | 76.00M | 72.00M | 70.00M | 68.00M | 66.00M | 65.00M | 63.00M | 134.00M | 131.00M | 127.00M | 124.00M | 121.00M | 118.00M | 115.00M | 111.00M | 109.00M | 265.00M | 261.00M | 246.00M | 225.00M | 218.00M | 210.00M | 204.00M | 197.00M | 190.00M | 183.00M | 176.00M | 169.00M | 162.00M | 156.00M | 149.00M | 143.00M | 78.00M | 73.00M | 68.00M | 64.00M | 59.00M |
|
Goodwill & Intangibles
|
| 1,389.00M | 1,741.00M | 1,744.00M | 1,758.00M | 1,399.00M | 1,410.00M | 1,153.00M | 1,152.00M | 1,153.00M | 1,132.00M | 1,196.00M | 1,210.00M | 1,198.00M | 1,206.00M | 1,198.00M | 1,196.00M | 1,179.00M | 1,178.00M | 1,167.00M | 1,163.00M | 1,165.00M | 1,067.00M | | | | 1,275.00M | 1,272.00M | 1,262.00M | 207.00M | 1,264.00M | 1,269.00M | 1,267.00M | 1,263.00M | 1,736.00M | 1,733.00M | 1,713.00M | 1,713.00M | 1,712.00M | 1,703.00M | 1,703.00M | 1,679.00M | 1,686.00M | 2,058.00M | 2,064.00M | 1,820.00M | 1,800.00M | 1,784.00M | 1,775.00M | 1,776.00M | 1,755.00M | 1,737.00M | 1,736.00M | 1,426.00M | 1,421.00M | 1,408.00M | 1,408.00M | 1,378.00M | 1,371.00M | 1,311.00M | 1,292.00M | 1,290.00M | 1,293.00M | 1,286.00M |
|
Long-Term Deferred Tax
|
| 79.00M | | | | 74.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non-Current Assets
|
| 149.00M | 151.00M | 146.00M | 147.00M | 144.00M | 145.00M | 137.00M | 139.00M | 142.00M | 132.00M | 139.00M | 137.00M | 144.00M | 142.00M | 145.00M | 143.00M | 138.00M | 143.00M | 177.00M | 174.00M | 174.00M | | | | | 187.00M | 204.00M | 198.00M | 205.00M | 210.00M | 223.00M | 221.00M | 220.00M | 222.00M | 226.00M | 211.00M | 265.00M | 274.00M | 293.00M | 308.00M | 292.00M | 328.00M | 332.00M | 357.00M | 386.00M | 378.00M | 368.00M | 376.00M | 364.00M | 315.00M | 311.00M | 331.00M | 427.00M | 462.00M | 486.00M | 486.00M | 556.00M | 545.00M | 524.00M | 548.00M | 537.00M | 558.00M | 476.00M |
|
Non-Current Assets
|
| 3,396.00M | 3,397.00M | 3,386.00M | 3,405.00M | 3,059.00M | 3,072.00M | 2,814.00M | 2,847.00M | 2,884.00M | 2,839.00M | 2,942.00M | 2,944.00M | 2,979.00M | 3,002.00M | 2,950.00M | 2,935.00M | 2,882.00M | 2,881.00M | 2,888.00M | 2,854.00M | 2,856.00M | | | | | 3,025.00M | 3,050.00M | 3,019.00M | 3,026.00M | 3,059.00M | 3,080.00M | 3,078.00M | 3,071.00M | 3,749.00M | 3,741.00M | 3,708.00M | 3,769.00M | 3,811.00M | 4,131.00M | 4,156.00M | 4,100.00M | 4,193.00M | 4,633.00M | 4,752.00M | 4,479.00M | 4,505.00M | 4,454.00M | 4,449.00M | 4,453.00M | 4,433.00M | 4,390.00M | 4,423.00M | 4,073.00M | 4,117.00M | 4,080.00M | 4,104.00M | 4,144.00M | 4,129.00M | 3,921.00M | 3,945.00M | 3,922.00M | 3,953.00M | 3,833.00M |
|
Assets
|
| 4,576.00M | 4,598.00M | 4,489.00M | 4,743.00M | 4,548.00M | 4,793.00M | 4,158.00M | 4,051.00M | 4,163.00M | 4,077.00M | 4,290.00M | 4,386.00M | 4,355.00M | 4,747.00M | 4,502.00M | 4,523.00M | 4,302.00M | 4,301.00M | 4,388.00M | 4,374.00M | 4,251.00M | 4,154.00M | | | | 4,510.00M | 4,466.00M | 4,568.00M | 4,629.00M | 4,573.00M | 4,600.00M | 4,758.00M | 5,444.00M | 5,060.00M | 5,058.00M | 5,073.00M | 5,162.00M | 5,116.00M | 5,397.00M | 5,459.00M | 5,850.00M | 6,213.00M | 6,777.00M | 6,855.00M | 6,441.00M | 6,334.00M | 6,274.00M | 6,190.00M | 6,322.00M | 6,158.00M | 6,153.00M | 6,045.00M | 5,818.00M | 5,945.00M | 5,991.00M | 5,908.00M | 5,805.00M | 5,751.00M | 5,497.00M | 5,577.00M | 5,512.00M | 5,561.00M | 5,528.00M |
|
Accounts Payables
|
| 381.00M | 330.00M | 301.00M | 342.00M | 409.00M | 379.00M | 326.00M | 360.00M | 423.00M | 357.00M | 345.00M | 364.00M | 412.00M | 388.00M | 365.00M | 390.00M | 413.00M | 374.00M | 359.00M | 388.00M | 440.00M | | | | | 1,035.00M | 874.00M | 878.00M | 948.00M | 1,005.00M | 912.00M | 885.00M | 947.00M | 1,001.00M | 947.00M | 951.00M | 940.00M | 1,035.00M | 941.00M | 945.00M | 1,091.00M | 1,329.00M | 1,395.00M | 1,377.00M | 1,445.00M | 1,675.00M | 1,582.00M | 1,540.00M | 1,575.00M | 1,469.00M | 1,584.00M | 1,589.00M | 1,722.00M | 1,659.00M | 1,678.00M | 1,649.00M | 1,653.00M | 1,486.00M | 1,472.00M | 1,460.00M | 2,016.00M | 1,828.00M | 1,927.00M |
|
Notes Payables
|
| 421.00M | 457.00M | 25.00M | 586.00M | 371.00M | 506.00M | 3.00M | 343.00M | 459.00M | 440.00M | 476.00M | 430.00M | 300.00M | 2.00M | 5.00M | 392.00M | 202.00M | 286.00M | 342.00M | 394.00M | 143.00M | | | | | 523.00M | 618.00M | 759.00M | 650.00M | 404.00M | 13.00M | 495.00M | 1,066.00M | 396.00M | 280.00M | 235.00M | 321.00M | 396.00M | 449.00M | 507.00M | | | | | | | 86.00M | 383.00M | 395.00M | 237.00M | 348.00M | 209.00M | 138.00M | 50.00M | 347.00M | 247.00M | 111.00M | 4.00M | 4.00M | 189.00M | 54.00M | 4.00M | 218.00M |
|
Dividends payables
|
| 70.00M | | | | 78.00M | | | | 80.00M | | | | 85.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Payables
|
| 872.00M | 787.00M | 326.00M | 928.00M | 858.00M | 885.00M | 329.00M | 703.00M | 962.00M | 797.00M | 821.00M | 794.00M | 797.00M | 390.00M | 370.00M | 782.00M | 615.00M | 660.00M | 701.00M | 782.00M | 583.00M | | | | | 1,558.00M | 1,492.00M | 1,637.00M | 1,598.00M | 1,409.00M | 925.00M | 1,380.00M | 2,013.00M | 1,397.00M | 1,227.00M | 1,186.00M | 1,261.00M | 1,431.00M | 1,390.00M | 1,452.00M | 1,091.00M | 1,329.00M | 1,395.00M | 1,377.00M | 1,445.00M | 1,675.00M | 1,668.00M | 1,923.00M | 1,970.00M | 1,706.00M | 1,932.00M | 1,798.00M | 1,860.00M | 1,709.00M | 2,025.00M | 1,896.00M | 1,764.00M | 1,490.00M | 1,476.00M | 1,649.00M | 2,070.00M | 1,832.00M | 2,145.00M |
|
Accumulated Expenses
|
| 472.00M | 405.00M | 436.00M | 478.00M | 491.00M | 425.00M | 443.00M | 452.00M | 442.00M | 434.00M | 438.00M | 472.00M | 494.00M | 458.00M | 493.00M | 503.00M | 490.00M | 468.00M | 480.00M | 481.00M | 472.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Accumulated Expenses
|
| 144.00M | | | | 115.00M | | | | 122.00M | | | | 105.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Short term Debt
|
| 577.00M | 575.00M | 575.00M | 300.00M | 300.00M | 300.00M | 300.00M | | | | 350.00M | 850.00M | 850.00M | 850.00M | 500.00M | | | | | 575.00M | 575.00M | | | | | | | 400.00M | 400.00M | 400.00M | 400.00M | | | | | | | 396.00M | | | 638.00M | | | 300.00M | 300.00M | 300.00M | 899.00M | 600.00M | 600.00M | | | | | | | | | | | | | | |
|
Current Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 57.00M | 61.00M | 65.00M | 64.00M | 64.00M | 61.00M | 74.00M | 81.00M | 72.00M | 73.00M | 73.00M | 78.00M | 78.00M | 80.00M | 88.00M | 87.00M | 88.00M | 92.00M | 82.00M | 84.00M | 83.00M | 81.00M | 85.00M | 87.00M | 89.00M |
|
Current Taxes
|
| 86.00M | 99.00M | 35.00M | 66.00M | 74.00M | 87.00M | 104.00M | 77.00M | 41.00M | 37.00M | 28.00M | 15.00M | 5.00M | 27.00M | 10.00M | 23.00M | 29.00M | 42.00M | | | 8.00M | | | | | | 30.00M | | | | 51.00M | | | | 8.00M | | | 9.00M | 11.00M | | | 25.00M | 57.00M | | | | | | | | | | 48.00M | 121.00M | 115.00M | 34.00M | | | 20.00M | | | | |
|
Total Current Liabilities
|
| 1,937.00M | 1,866.00M | 1,372.00M | 1,772.00M | 1,645.00M | 1,697.00M | 1,176.00M | 1,232.00M | 1,365.00M | 1,268.00M | 1,637.00M | 2,131.00M | 2,061.00M | 1,725.00M | 1,373.00M | 1,308.00M | 1,134.00M | 1,170.00M | 1,181.00M | 1,838.00M | 1,638.00M | | | | | 1,558.00M | 1,522.00M | 2,037.00M | 1,998.00M | 1,809.00M | 1,376.00M | 1,380.00M | 2,013.00M | 1,200.00M | 1,235.00M | 1,186.00M | 1,261.00M | 1,440.00M | 1,458.00M | 1,513.00M | 1,794.00M | 1,418.00M | 1,516.00M | 1,738.00M | 1,819.00M | 2,056.00M | 2,639.00M | 2,596.00M | 2,643.00M | 1,784.00M | 2,010.00M | 1,878.00M | 1,996.00M | 1,917.00M | 2,228.00M | 2,022.00M | 1,846.00M | 1,574.00M | 1,579.00M | 1,730.00M | 2,155.00M | 1,919.00M | 2,234.00M |
|
Non-Current Debt
|
| 2,151.00M | 2,137.00M | 2,435.00M | 2,132.00M | 2,124.00M | 2,124.00M | 2,125.00M | 2,125.00M | 2,125.00M | 2,122.00M | 2,070.00M | 1,570.00M | 1,571.00M | 2,169.00M | 2,169.00M | 2,169.00M | 2,161.00M | 2,170.00M | 2,170.00M | 1,595.00M | 1,588.00M | 1,786.00M | | | | 1,789.00M | 1,789.00M | 1,390.00M | 1,390.00M | 1,391.00M | 1,787.00M | 1,788.00M | 1,789.00M | 2,284.00M | 2,285.00M | 2,285.00M | 2,286.00M | 2,287.00M | 2,287.00M | 2,288.00M | 2,288.00M | 2,780.00M | 2,781.00M | 2,483.00M | 2,483.00M | 2,484.00M | 1,885.00M | 1,886.00M | 1,887.00M | 2,474.00M | 2,475.00M | 2,476.00M | 2,476.00M | 2,477.00M | 2,478.00M | 2,479.00M | 2,480.00M | 2,481.00M | 2,482.00M | 2,483.00M | 2,483.00M | 2,484.00M | 2,485.00M |
|
Pension
|
| 266.00M | | | | 306.00M | 300.00M | 304.00M | 305.00M | 215.00M | 217.00M | 220.00M | 219.00M | 312.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Minority Interest
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 196.00M | 196.00M | 195.00M | 181.00M | 179.00M | 178.00M | 176.00M | 173.00M | 170.00M | 170.00M | 169.00M | 168.00M | 168.00M | 165.00M | 164.00M | 164.00M | 164.00M | 162.00M | 163.00M | 161.00M | 160.00M |
|
Non-Current Deferred Tax Liability
|
| -228.00M | 25.00M | 29.00M | 49.00M | 19.00M | 24.00M | 29.00M | 61.00M | 140.00M | 137.00M | 141.00M | 157.00M | 329.00M | 135.00M | 116.00M | 107.00M | 338.00M | 118.00M | 116.00M | 124.00M | 327.00M | | | | | 82.00M | 83.00M | 77.00M | 49.00M | 367.00M | 62.00M | 39.00M | 27.00M | 268.00M | 68.00M | 71.00M | 60.00M | 267.00M | 68.00M | 76.00M | 66.00M | 357.00M | 104.00M | 128.00M | 77.00M | 367.00M | 69.00M | 70.00M | 85.00M | 362.00M | 59.00M | 56.00M | 27.00M | 289.00M | 27.00M | 26.00M | 24.00M | 220.00M | 23.00M | 22.00M | 21.00M | 20.00M | 20.00M |
|
Operating Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 347.00M | 343.00M | 342.00M | 342.00M | 268.00M | 313.00M | 305.00M | 382.00M | 288.00M | 286.00M | 288.00M | 392.00M | 308.00M | 318.00M | 323.00M | 397.00M | 290.00M | 311.00M | 347.00M | 418.00M | 315.00M | 339.00M | 322.00M | 305.00M | 286.00M |
|
Other Non-Current Liabilities
|
| 640.00M | 617.00M | 626.00M | 610.00M | 677.00M | 669.00M | 704.00M | 715.00M | 619.00M | 626.00M | 641.00M | 634.00M | 739.00M | 738.00M | 788.00M | 787.00M | 742.00M | 762.00M | 765.00M | 764.00M | 768.00M | | | | | 784.00M | 783.00M | 794.00M | 788.00M | 770.00M | 783.00M | 791.00M | 778.00M | 778.00M | 793.00M | 789.00M | 774.00M | 780.00M | 744.00M | 745.00M | 730.00M | 767.00M | 797.00M | 813.00M | 819.00M | 834.00M | 846.00M | 861.00M | 843.00M | 791.00M | 805.00M | 826.00M | 824.00M | 825.00M | 837.00M | 852.00M | 853.00M | 848.00M | 874.00M | 882.00M | 341.00M | 351.00M | 365.00M |
|
Total Non-Current Liabilities
|
| 4,111.00M | 4,028.00M | 3,836.00M | 3,953.00M | 3,788.00M | 3,845.00M | 3,330.00M | 3,418.00M | 3,630.00M | 3,527.00M | 3,848.00M | 3,858.00M | 3,751.00M | 4,029.00M | 3,658.00M | 3,584.00M | 3,423.00M | 3,458.00M | 3,467.00M | 3,557.00M | 3,336.00M | | | | | 3,429.00M | 3,394.00M | 3,504.00M | 3,437.00M | 3,261.00M | 3,225.00M | 3,207.00M | 3,829.00M | 1,905.00M | 3,588.00M | 3,542.00M | 3,607.00M | 3,777.00M | 4,103.00M | 4,159.00M | 4,425.00M | 4,538.00M | 4,669.00M | 4,662.00M | 4,684.00M | 4,908.00M | 4,881.00M | 4,838.00M | 4,903.00M | 4,638.00M | 4,852.00M | 4,728.00M | 4,822.00M | 4,732.00M | 5,023.00M | 4,838.00M | 4,697.00M | 4,411.00M | 4,399.00M | 4,574.00M | 4,981.00M | 4,728.00M | 5,025.00M |
|
Total Liabilities
|
| 4,751.00M | 4,645.00M | 4,462.00M | 4,563.00M | 4,465.00M | 4,514.00M | 4,034.00M | 4,133.00M | 4,249.00M | 4,153.00M | 4,489.00M | 4,492.00M | 4,490.00M | 4,767.00M | 4,446.00M | 4,371.00M | 4,165.00M | 4,220.00M | 4,232.00M | 4,321.00M | 4,104.00M | | | | | 4,213.00M | 4,177.00M | 4,298.00M | 4,225.00M | 4,031.00M | 4,008.00M | 3,998.00M | 4,607.00M | 2,683.00M | 4,381.00M | 4,331.00M | 4,381.00M | 4,557.00M | 4,847.00M | 4,904.00M | 5,155.00M | 5,305.00M | 5,466.00M | 5,475.00M | 5,503.00M | 5,742.00M | 5,727.00M | 5,699.00M | 5,746.00M | 5,429.00M | 5,657.00M | 5,554.00M | 5,646.00M | 5,557.00M | 5,860.00M | 5,690.00M | 5,550.00M | 5,259.00M | 5,273.00M | 5,456.00M | 5,322.00M | 5,079.00M | 5,390.00M |
|
Total Debt
|
| 2,728.00M | 2,712.00M | 3,010.00M | 2,432.00M | 2,424.00M | 2,424.00M | 2,425.00M | 2,125.00M | 2,125.00M | 2,122.00M | 2,420.00M | 2,420.00M | 2,421.00M | 3,019.00M | 2,669.00M | 2,169.00M | 2,161.00M | 2,170.00M | 2,170.00M | 2,170.00M | 2,163.00M | 1,786.00M | | | | 1,789.00M | 1,789.00M | 1,790.00M | 1,790.00M | 1,791.00M | 2,187.00M | 1,788.00M | 1,789.00M | 2,284.00M | 2,285.00M | 2,285.00M | 2,286.00M | 2,683.00M | 2,287.00M | 2,288.00M | 2,926.00M | 2,780.00M | 2,781.00M | 2,783.00M | 2,783.00M | 2,784.00M | 2,784.00M | 2,486.00M | 2,487.00M | 2,474.00M | 2,475.00M | 2,476.00M | 2,476.00M | 2,477.00M | 2,478.00M | 2,479.00M | 2,480.00M | 2,481.00M | 2,482.00M | 2,483.00M | 2,483.00M | 2,484.00M | 2,485.00M |
|
Common Equity
|
| -175.00M | -47.00M | 27.00M | 180.00M | 83.00M | 279.00M | 124.00M | -82.00M | -86.00M | -76.00M | -199.00M | -106.00M | -135.00M | -20.00M | 56.00M | 152.00M | 146.00M | 81.00M | 156.00M | 53.00M | 154.00M | 118.00M | | | | 297.00M | 289.00M | 270.00M | 404.00M | 542.00M | 592.00M | 760.00M | 837.00M | 726.00M | 677.00M | 742.00M | 781.00M | 559.00M | 550.00M | 555.00M | 695.00M | 908.00M | 1,311.00M | 1,380.00M | 938.00M | 592.00M | 547.00M | 491.00M | 576.00M | 729.00M | 496.00M | 491.00M | 172.00M | 388.00M | 131.00M | 218.00M | 255.00M | 492.00M | 224.00M | 121.00M | 190.00M | 482.00M | 138.00M |
|
Shareholder's Equity
|
| -175.00M | -47.00M | 27.00M | 180.00M | 83.00M | 279.00M | 124.00M | -82.00M | -86.00M | -76.00M | -199.00M | -106.00M | -135.00M | -20.00M | 56.00M | 152.00M | 146.00M | 81.00M | 156.00M | 53.00M | 154.00M | 118.00M | | | | 297.00M | 289.00M | 270.00M | 404.00M | 542.00M | 592.00M | 760.00M | 837.00M | 726.00M | 677.00M | 742.00M | 781.00M | 559.00M | 550.00M | 555.00M | 695.00M | 908.00M | 1,311.00M | 1,380.00M | 938.00M | 592.00M | 547.00M | 491.00M | 576.00M | 729.00M | 496.00M | 491.00M | 172.00M | 388.00M | 131.00M | 218.00M | 255.00M | 492.00M | 224.00M | 121.00M | 190.00M | 482.00M | 138.00M |
|
Liabilities and Shareholders Equity
|
| 4,576.00M | 4,598.00M | 4,489.00M | 4,743.00M | 4,548.00M | 4,793.00M | 4,158.00M | 4,051.00M | 4,163.00M | 4,077.00M | 4,290.00M | 4,386.00M | 4,355.00M | 4,747.00M | 4,502.00M | 4,523.00M | 4,302.00M | 4,301.00M | 4,388.00M | 4,374.00M | 4,251.00M | 4,154.00M | | | | 4,510.00M | 4,466.00M | 4,568.00M | 4,629.00M | 4,573.00M | 4,600.00M | 4,758.00M | 5,444.00M | 5,060.00M | 5,058.00M | 5,073.00M | 5,162.00M | 5,116.00M | 5,397.00M | 5,459.00M | 5,850.00M | 6,213.00M | 6,777.00M | 6,855.00M | 6,441.00M | 6,334.00M | 6,274.00M | 6,190.00M | 6,322.00M | 6,158.00M | 6,153.00M | 6,045.00M | 5,818.00M | 5,945.00M | 5,991.00M | 5,908.00M | 5,805.00M | 5,751.00M | 5,497.00M | 5,577.00M | 5,512.00M | 5,561.00M | 5,528.00M |
|
Treasury Shares
|
| | 0.06M | | 17.90M | 2.37M | 0.13M | 2.12M | 25.41M | 9.78M | 26.84M | 29.05M | 28.79M | 3.42M | | | | 1.50M | 1.60M | 1.60M | 3.00M | 3.05M | 4.02M | 1.01M | 1.27M | 1.86M | 2.15M | 0.88M | 1.46M | 1.46M | 1.50M | 0.45M | 0.48M | 0.48M | 2.17M | 1.42M | 1.68M | 2.14M | 33.05M | 0.66M | 1.24M | 1.42M | 32.54M | 0.44M | 1.42M | 3.07M | 7.96M | 7.88M | 7.78M | 7.67M | 7.59M | 7.38M | 7.26M | 7.13M | 6.92M | 6.74M | 6.66M | 6.55M | 6.54M | 7.07M | 7.59M | 7.49M | 8.05M | 8.97M |
|
Retained Earnings
|
| -347.00M | 720.00M | 753.00M | 838.00M | -371.00M | 1,053.00M | 994.00M | 1,059.00M | -250.00M | 1,185.00M | 1,210.00M | 1,263.00M | -396.00M | 1,395.00M | 1,430.00M | 1,474.00M | 1,561.00M | 1,603.00M | 1,623.00M | 1,667.00M | 1,739.00M | -502.00M | -541.00M | -561.00M | | 2,163.00M | 2,238.00M | 2,284.00M | 2,351.00M | 2,440.00M | 2,524.00M | 2,649.00M | 2,704.00M | 2,797.00M | 2,883.00M | 2,940.00M | 3,004.00M | 3,150.00M | 3,241.00M | 3,292.00M | 3,398.00M | 3,567.00M | 3,840.00M | 1,302.00M | 1,086.00M | 1,036.00M | 1,027.00M | 949.00M | 951.00M | 1,048.00M | 832.00M | 782.00M | -498.00M | 583.00M | -494.00M | -359.00M | -155.00M | 250.00M | -147.00M | -181.00M | -176.00M | 432.00M | 200.00M |