|
Cash & Equivalents
|
0.18B | 0.09B | 0.76B | 0.54B | 0.70B | 0.25B | 0.80B | 0.99B | 0.62B | 0.16B | 0.36B | 0.19B | 0.13B | 0.09B | 0.59B | 0.54B | 0.26B | 0.17B | 0.76B | 0.36B | 0.49B | 0.21B | 0.52B | 0.48B | 0.15B | 0.27B | 0.18B | 0.39B | 0.34B | 0.23B | 0.43B | 0.42B | 0.14B | 0.18B | 0.20B | 0.48B | 0.32B | 0.15B | 0.23B | 0.31B | 0.40B | 0.14B | 0.83B | 1.59B | 0.52B | 0.03B | 0.50B | 0.15B | 0.10B | 0.45B | 0.45B | 0.08B | 0.17B | 0.16B | 0.57B | 0.39B | 0.16B | 0.23B | 0.80B | 0.70B | 0.41B | 0.10B | 0.47B | 0.84B | 0.36B | 0.51B |
|
Cash & Current Investments
|
0.18B | 0.09B | 0.76B | 0.54B | 0.70B | 0.25B | 0.80B | 0.99B | 0.62B | 0.16B | 0.36B | 0.19B | 0.13B | 0.09B | 0.59B | 0.54B | 0.26B | 0.17B | 0.76B | 0.36B | 0.49B | 0.21B | 0.52B | 0.48B | 0.15B | 0.27B | 0.18B | 0.39B | 0.34B | 0.23B | 0.43B | 0.42B | 0.14B | 0.18B | 0.20B | 0.48B | 0.32B | 0.15B | 0.23B | 0.31B | 0.40B | 0.14B | 0.83B | 1.59B | 0.52B | 0.03B | 0.50B | 0.15B | 0.10B | 0.45B | 0.45B | 0.08B | 0.17B | 0.16B | 0.57B | 0.39B | 0.16B | 0.23B | 0.80B | 0.70B | 0.41B | 0.10B | 0.47B | 0.84B | 0.36B | 0.51B |
|
Receivables - Net
|
| 0.95B | | 0.70B | 0.67B | 0.98B | 0.93B | 0.72B | 0.69B | 0.87B | 0.75B | 0.50B | 0.67B | 0.85B | 0.91B | 0.57B | 0.62B | 0.91B | 1.03B | 0.75B | 0.68B | 0.88B | 0.91B | 0.67B | 0.64B | 0.77B | 0.73B | 0.60B | 0.63B | 0.01B | 0.78B | 0.67B | 0.63B | 0.01B | 1.00B | 0.71B | 0.71B | 0.01B | 1.00B | 0.75B | 0.64B | 0.89B | 0.88B | 0.74B | 0.65B | 0.85B | 0.84B | 0.74B | 0.71B | 0.93B | 1.04B | 0.99B | 1.16B | 0.02B | 1.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.02B | 0.01B | 0.01B | 0.01B | 0.04B |
|
Receivables - Other
|
| | | 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 | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.19B | 0.28B | 0.01B | 0.01B | 0.01B | 0.01B | 0.02B | 0.02B | 0.03B | 0.02B | 0.02B | 0.44B | 0.37B | 0.36B | 0.34B | 0.01B | 0.49B | 0.01B | 0.01B | 0.66B | 0.01B | 0.34B | 0.32B | 0.49B | 0.47B | 0.45B | 0.39B | 0.58B | 0.49B | 0.46B | 0.38B | 0.66B |
|
Receivables
|
| 0.95B | | 0.70B | 0.68B | 0.99B | 0.94B | 0.73B | 0.70B | 0.88B | 0.76B | 0.51B | 0.68B | 0.86B | 0.92B | 0.58B | 0.63B | 0.92B | 1.04B | 0.77B | 0.69B | 0.89B | 0.92B | 0.68B | 0.65B | 0.79B | 0.74B | 0.61B | 0.65B | 0.02B | 0.79B | 0.68B | 0.64B | 0.03B | 1.20B | 0.99B | 0.72B | 0.03B | 1.01B | 0.76B | 0.66B | 0.90B | 0.91B | 0.76B | 0.67B | 1.29B | 1.21B | 1.11B | 1.05B | 0.94B | 1.53B | 1.00B | 1.18B | 0.68B | 1.02B | 0.35B | 0.33B | 0.51B | 0.48B | 0.45B | 0.40B | 0.60B | 0.50B | 0.48B | 0.39B | 0.70B |
|
Raw Materials
|
| 0.12B | | 0.10B | 0.10B | 0.10B | 0.11B | 0.11B | 0.10B | 0.09B | 0.10B | 0.10B | 0.10B | 0.10B | 0.10B | 0.10B | 0.11B | 0.11B | 0.11B | 0.11B | 0.11B | 0.12B | 0.12B | 0.12B | 0.12B | 0.13B | 0.12B | 0.12B | 0.12B | 0.12B | 0.12B | 0.12B | 0.13B | 0.13B | 0.14B | 0.14B | 0.14B | 0.14B | 0.15B | 0.15B | 0.14B | 0.14B | 0.14B | 0.15B | 0.15B | 0.15B | 0.16B | 0.17B | 0.17B | 0.17B | 0.17B | 0.18B | 0.20B | 0.21B | 0.23B | 0.24B | 0.26B | 0.27B | 0.27B | 0.28B | 0.29B | 0.30B | 0.31B | 0.30B | 0.31B | 0.33B |
|
Current Deferred Tax Assets
|
| 0.17B | | 0.13B | 0.11B | 0.18B | 0.15B | 0.13B | 0.12B | 0.19B | 0.15B | 0.14B | 0.12B | 0.19B | 0.16B | 0.14B | 0.12B | 0.13B | 0.17B | 0.15B | 0.13B | 0.00B | | 0.02B | 0.01B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets
|
| 0.03B | | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.05B | 0.05B | 0.05B | 0.07B | 0.06B | 0.05B | 0.06B | 0.08B | 0.07B | 0.09B | 0.12B | 0.11B | 0.08B | 0.07B | 0.08B | 0.09B | 0.09B | 0.08B | 0.09B | 0.10B | 0.09B | 0.08B | 0.12B | 0.12B | 0.12B | 0.08B | 0.10B | 0.09B | 0.10B | 0.10B | 0.10B | 0.08B | 0.09B | 0.09B | 0.10B | 0.16B | 0.15B | 0.10B | 0.14B | 0.14B | 0.13B | 0.14B | 0.16B | 0.17B | 0.10B | 0.11B | 0.13B | 0.12B | 0.09B | 0.08B | 0.11B | 0.10B | 0.09B | 0.10B | 0.12B | 0.14B | 0.10B | 0.16B |
|
Current Assets
|
| 2.74B | | 2.62B | 3.09B | 2.76B | 2.74B | 2.96B | 2.86B | 2.56B | 2.27B | 2.21B | 2.36B | 2.42B | 2.53B | 2.48B | 2.40B | 2.53B | 2.97B | 2.46B | 2.73B | 2.60B | 2.50B | 2.29B | 2.12B | 2.32B | 1.89B | 2.03B | 2.20B | 2.28B | 2.21B | 2.21B | 2.12B | 2.48B | 2.21B | 2.29B | 2.37B | 2.47B | 2.38B | 2.25B | 2.31B | 2.33B | 2.82B | 3.53B | 2.49B | 2.40B | 2.51B | 2.32B | 2.48B | 2.63B | 2.46B | 2.39B | 3.03B | 3.43B | 2.99B | 2.60B | 2.45B | 2.84B | 3.09B | 2.98B | 2.70B | 2.79B | 2.78B | 3.19B | 2.75B | 3.47B |
|
Construction in Progress
|
| 0.51B | | 0.64B | 0.60B | 0.57B | 0.63B | 0.64B | 0.67B | 0.78B | 0.90B | 1.01B | 1.13B | 1.08B | 1.14B | 1.11B | 0.94B | 1.15B | 1.21B | 1.34B | 1.21B | 1.11B | 1.14B | 1.19B | 1.31B | 1.51B | 1.45B | 0.61B | 0.70B | 0.76B | 0.80B | 0.80B | 0.88B | 0.77B | 0.71B | 0.79B | 0.95B | 0.76B | 0.82B | 0.97B | 1.14B | 0.90B | 1.03B | 1.22B | 1.44B | 1.08B | 0.93B | 0.83B | 0.97B | 0.96B | 0.88B | 0.91B | 1.08B | 1.18B | 1.26B | 1.41B | 1.63B | 0.94B | 1.05B | 1.36B | 1.83B | 2.10B | 2.42B | 2.75B | 3.16B | 3.05B |
|
Property, Plant & Equipment (Net)
|
| 9.68B | | 9.80B | 9.92B | 10.07B | 10.14B | 10.26B | 10.41B | 10.63B | 10.76B | 11.00B | 11.19B | 11.55B | 11.67B | 11.92B | 12.15B | 12.25B | 12.36B | 12.68B | 13.04B | 13.41B | 13.53B | 13.78B | 14.16B | 14.71B | 14.91B | 15.19B | 15.44B | 15.71B | 15.86B | 16.12B | 16.44B | 16.76B | 16.90B | 17.24B | 17.79B | 18.13B | 18.32B | 18.11B | 18.52B | 18.93B | 19.14B | 19.44B | 20.63B | 21.02B | 21.21B | 21.53B | 21.93B | 22.35B | 22.54B | 21.63B | 22.34B | 22.71B | 23.00B | 24.26B | 24.69B | 25.07B | 25.28B | 25.88B | 26.67B | 27.46B | 27.90B | 28.85B | 29.69B | 30.68B |
|
Long-Term Investments
|
| 0.01B | | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.07B | 0.07B | 0.07B | 0.07B | 0.07B | 0.07B | 0.06B | 0.07B | 0.07B | 0.07B | 0.07B | 0.06B | 0.06B | 0.07B | 0.07B | 0.07B | 0.07B | 0.07B | 0.07B | 0.07B | 0.07B | 0.07B | 0.07B | 0.07B | 0.07B | 0.07B | 0.07B | 0.07B | 0.07B | 0.07B | 0.08B | 0.07B | 0.07B | 0.07B | 0.07B | | 0.06B | 0.06B | 0.06B |
|
Intangibles
|
| | | | | 0.72B | | | | 0.75B | | | | 0.85B | | | | 0.91B | | | | 0.79B | | | | 0.93B | | | | 1.05B | | | | 1.16B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Goodwill & Intangibles
|
| | | | | 0.72B | | | | 0.75B | | | | 0.85B | | | | 0.91B | | | | 0.79B | | | | 0.93B | | | | 1.05B | | | | 1.16B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Long-Term Deferred Tax
|
| | | | | 1.24B | | 0.13B | | 1.03B | | | | 0.94B | | | -0.15B | 0.79B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non-Current Assets
|
| 2.29B | | 2.08B | 2.01B | 2.09B | 2.08B | 2.05B | 2.00B | 0.09B | 2.36B | 2.33B | 2.27B | 2.29B | 2.22B | 2.20B | 1.58B | 1.53B | 1.50B | 1.46B | 1.45B | 1.96B | 1.93B | 1.91B | 1.87B | 1.84B | 1.83B | 1.80B | 1.76B | 2.09B | 2.07B | 2.05B | 2.04B | 1.76B | 1.72B | 1.69B | 1.66B | 1.74B | 1.71B | 2.34B | 2.37B | 2.49B | 2.46B | 2.48B | 2.75B | 2.68B | 2.61B | 2.61B | 2.61B | 2.26B | 2.14B | 3.37B | 3.43B | 3.60B | 3.80B | 3.81B | 3.79B | 3.68B | 3.61B | 3.58B | 3.56B | 3.57B | 3.54B | 3.57B | 3.54B | 3.35B |
|
Non-Current Assets
|
| 2.83B | | 2.63B | 2.57B | 2.79B | 2.76B | 2.73B | 2.69B | 3.25B | 3.14B | 3.09B | 3.06B | 3.16B | 3.07B | 3.03B | 2.43B | 2.64B | 2.60B | 2.57B | 2.60B | 3.18B | 3.17B | 16.95B | 17.33B | 17.98B | 18.15B | 18.43B | 18.64B | 19.34B | 19.41B | 19.66B | 20.00B | 20.57B | 20.66B | 21.03B | 21.54B | 22.06B | 22.42B | 23.04B | 23.70B | 24.51B | 24.63B | 25.05B | 26.79B | 27.26B | 27.21B | 27.63B | 28.04B | 26.13B | 26.28B | 26.65B | 27.35B | 27.92B | 28.40B | 29.66B | 30.06B | 30.68B | 30.81B | 31.37B | 32.11B | 33.13B | 33.51B | 34.51B | 35.26B | 36.47B |
|
Assets
|
| 15.26B | | 15.05B | 15.57B | 15.62B | 15.64B | 15.95B | 15.96B | 16.45B | 16.16B | 16.29B | 16.61B | 17.13B | 17.27B | 17.43B | 16.99B | 17.29B | 17.92B | 17.72B | 18.38B | 19.14B | 19.20B | 19.24B | 19.45B | 20.30B | 20.04B | 20.46B | 20.84B | 21.62B | 21.62B | 21.87B | 22.12B | 23.05B | 22.87B | 23.31B | 23.91B | 24.53B | 24.79B | 25.29B | 26.01B | 26.84B | 27.45B | 28.58B | 29.28B | 29.67B | 29.72B | 29.95B | 30.51B | 28.75B | 28.74B | 29.04B | 30.37B | 31.35B | 31.39B | 32.27B | 32.51B | 33.52B | 33.90B | 34.35B | 34.82B | 35.92B | 36.30B | 37.70B | 38.01B | 39.94B |
|
Accounts Payables
|
| 0.51B | | 0.45B | 0.46B | 0.49B | 0.41B | 0.44B | 0.48B | 0.57B | 0.41B | 0.53B | 0.49B | 0.51B | 0.43B | 0.51B | 0.52B | 0.58B | 0.63B | 0.59B | 0.60B | 0.68B | 0.51B | 0.56B | 0.59B | 0.63B | 0.53B | 0.56B | 0.54B | 0.60B | 0.48B | 0.60B | 0.62B | 0.72B | 0.53B | 0.62B | 0.68B | 0.72B | 0.54B | 0.63B | 0.60B | 0.62B | 0.49B | 0.63B | 0.66B | 0.66B | 0.54B | 0.66B | 0.79B | 0.88B | 0.69B | 0.91B | 0.95B | 0.93B | 0.68B | 0.75B | 0.84B | 0.80B | 0.64B | 0.79B | 0.95B | 1.08B | 0.94B | 1.14B | 1.14B | 1.40B |
|
Notes Payables
|
| 0.04B | | | | | | | | | | | | 0.11B | | | | 0.17B | | | | 0.06B | | | 0.07B | 0.25B | | | 0.07B | 0.40B | | | 0.23B | 0.17B | | | 0.28B | 0.10B | 0.03B | | | 0.09B | | | | 0.31B | 0.06B | | | | | 0.04B | | 0.02B | | | 0.25B | 0.09B | | | | 0.07B | | | | |
|
Payables
|
| 0.55B | | 0.45B | 0.46B | 0.49B | 0.41B | 0.44B | 0.48B | 0.57B | 0.41B | 0.53B | 0.49B | 0.62B | 0.43B | 0.51B | 0.52B | 0.76B | 0.63B | 0.59B | 0.60B | 0.74B | 0.51B | 0.56B | 0.65B | 0.88B | 0.53B | 0.56B | 0.61B | 1.00B | 0.48B | 0.60B | 0.85B | 0.90B | 0.53B | 0.62B | 0.96B | 0.82B | 0.57B | 0.63B | 0.60B | 0.71B | 0.49B | 0.63B | 0.66B | 0.97B | 0.59B | 0.66B | 0.79B | 0.88B | 0.69B | 0.95B | 0.95B | 0.95B | 0.68B | 0.75B | 1.09B | 0.90B | 0.64B | 0.79B | 0.95B | 1.15B | 0.94B | 1.14B | 1.14B | 1.40B |
|
Accumulated Expenses
|
| 0.10B | | 0.10B | 0.07B | 0.10B | 0.07B | 0.11B | 0.07B | 0.10B | 0.07B | 0.10B | 0.06B | 0.10B | 0.07B | 0.09B | 0.07B | 0.10B | 0.07B | 0.10B | 0.07B | 0.11B | 0.07B | 0.10B | 0.06B | 0.11B | 0.07B | 0.11B | 0.08B | 0.10B | 0.07B | 0.10B | 0.08B | 0.10B | 0.08B | 0.10B | 0.08B | 0.09B | 0.11B | 0.10B | 0.10B | 0.10B | 0.10B | 0.11B | 0.11B | 0.10B | 0.11B | 0.10B | 0.11B | 0.11B | 0.11B | 0.11B | 0.12B | 0.12B | 0.12B | 0.14B | 0.16B | 0.14B | 0.17B | 0.15B | 0.16B | 0.16B | 0.17B | 0.17B | 0.20B | 0.18B |
|
Other Accumulated Expenses
|
| 0.12B | | 0.12B | 0.12B | 0.14B | 0.11B | 0.12B | 0.13B | 0.16B | 0.14B | 0.14B | 0.14B | 0.15B | 0.13B | 0.14B | 0.14B | 0.15B | 0.13B | 0.13B | 0.12B | 0.16B | 0.12B | 0.12B | 0.13B | 0.14B | 0.12B | 0.13B | 0.16B | 0.20B | 0.14B | 0.14B | 0.13B | 0.20B | 0.13B | 0.12B | 0.13B | 0.15B | 0.15B | 0.18B | 0.17B | 0.19B | 0.16B | 0.18B | 0.19B | 0.13B | 0.15B | 0.17B | 0.18B | 0.16B | 0.14B | 0.18B | 0.17B | 0.17B | 0.15B | 0.19B | 0.16B | 0.15B | 0.01B | 0.01B | 0.01B | 0.21B | 0.23B | 0.20B | 0.24B | 0.18B |
|
Short term Debt
|
| 0.01B | | 0.65B | 1.03B | 0.75B | 1.27B | 1.12B | 1.14B | 1.06B | 0.84B | 0.65B | 0.51B | 0.54B | 0.73B | 0.76B | 0.53B | 0.56B | 0.67B | 0.44B | 0.69B | 0.54B | 0.54B | 0.52B | 0.74B | 0.71B | 0.95B | 0.92B | 1.00B | 0.89B | 0.81B | 0.84B | 0.98B | 1.10B | 1.30B | 1.22B | 1.97B | 1.00B | 0.84B | 1.08B | 1.07B | 1.13B | 1.72B | 1.74B | 1.80B | 0.59B | 1.51B | 0.59B | 0.58B | 0.38B | 0.38B | 0.67B | 1.00B | 1.10B | 1.43B | 1.13B | 1.04B | 0.98B | 0.77B | 0.77B | 0.51B | 1.20B | 0.71B | 1.12B | 1.16B | 0.96B |
|
Current Taxes
|
| 0.28B | | 0.23B | 0.11B | 0.30B | 0.24B | 0.24B | 0.10B | 0.28B | 0.21B | 0.20B | 0.08B | 0.28B | 0.21B | 0.21B | 0.09B | 0.30B | 0.23B | 0.23B | 0.09B | 0.32B | 0.24B | 0.23B | 0.09B | 0.35B | 0.25B | 0.25B | 0.09B | 0.35B | 0.26B | 0.26B | 0.09B | 0.36B | 0.27B | 0.27B | 0.11B | 0.40B | 0.29B | 0.29B | 0.12B | 0.44B | 0.33B | 0.33B | 0.13B | 0.45B | 0.36B | 0.36B | 0.15B | 0.52B | 0.39B | 0.39B | 0.18B | 0.54B | 0.41B | 0.41B | 0.16B | 0.61B | 0.46B | 0.45B | 0.18B | 0.65B | 0.47B | 0.46B | 0.20B | 0.71B |
|
Current Deferred Revenue
|
| 0.14B | | 0.11B | 0.06B | 0.02B | 0.00B | 0.00B | 0.12B | 0.12B | 0.12B | 0.12B | 0.12B | 0.03B | 0.01B | 0.01B | 0.05B | 0.07B | 0.07B | 0.07B | 0.07B | 0.07B | 0.07B | 0.07B | 0.08B | 0.08B | 0.08B | 0.08B | 0.08B | 0.10B | 0.09B | 0.09B | 0.09B | 0.08B | 0.13B | 0.16B | 0.17B | 0.15B | 0.11B | 0.07B | 0.07B | 0.09B | 0.09B | 0.08B | 0.07B | 0.03B | 0.20B | 0.21B | 0.19B | 0.15B | 0.09B | 0.08B | 0.07B | 0.10B | 0.11B | 0.09B | 0.07B | 0.06B | 0.07B | 0.12B | 0.12B | 0.11B | 0.10B | 0.09B | 0.09B | 0.09B |
|
Curent Deferred Tax Liability
|
| 0.04B | | 0.05B | 0.19B | 0.18B | 0.15B | 0.15B | 0.13B | 0.07B | 0.07B | 0.03B | 0.05B | 0.07B | 0.05B | 0.08B | 0.07B | 0.06B | 0.09B | 0.12B | 0.11B | 0.07B | 0.02B | 0.05B | 0.06B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities
|
| 1.95B | | 1.74B | 2.30B | 2.02B | 2.29B | 2.24B | 2.21B | 2.34B | 1.82B | 1.81B | 1.49B | 1.80B | 1.65B | 1.80B | 1.46B | 1.95B | 1.80B | 1.56B | 1.65B | 1.95B | 1.60B | 1.64B | 1.79B | 2.30B | 2.05B | 2.09B | 2.07B | 2.65B | 1.93B | 2.12B | 2.26B | 2.78B | 2.48B | 2.54B | 3.44B | 2.62B | 2.11B | 2.39B | 2.17B | 2.70B | 2.94B | 3.12B | 2.99B | 3.07B | 2.88B | 3.11B | 3.25B | 2.20B | 1.81B | 2.39B | 2.49B | 2.98B | 2.94B | 2.74B | 2.72B | 2.90B | 2.29B | 2.53B | 2.19B | 3.52B | 2.63B | 3.20B | 3.05B | 3.55B |
|
Capital Leases
|
| 0.20B | | 0.20B | 0.19B | 0.19B | 0.18B | 0.18B | 0.17B | 0.17B | 0.16B | 0.16B | 0.15B | 0.15B | 0.15B | 0.14B | 0.14B | 0.14B | 0.14B | 0.13B | 0.13B | 0.12B | 0.12B | 0.11B | 0.11B | 0.12B | 0.11B | 0.11B | 0.11B | 0.11B | 0.10B | 0.10B | 0.10B | 0.09B | 0.09B | 0.08B | 0.07B | 0.07B | | | | | | | | | | | | 0.05B | | | | 0.07B | 0.07B | 0.07B | 0.06B | 0.06B | 0.06B | 0.08B | 0.11B | 0.11B | 0.11B | 0.14B | 0.14B | 0.14B |
|
Non-Current Debt
|
| 5.89B | | 5.88B | 6.01B | 6.45B | 5.93B | 6.18B | 6.04B | 6.04B | 6.19B | 6.22B | 6.71B | 6.71B | 6.74B | 6.70B | 7.09B | 7.10B | 7.54B | 7.54B | 8.04B | 8.02B | 8.14B | 8.04B | 7.90B | 8.40B | 8.17B | 8.49B | 8.72B | 8.64B | 9.13B | 9.09B | 9.02B | 9.12B | 9.00B | 9.27B | 8.87B | 10.62B | 11.11B | 11.24B | 12.04B | 11.95B | 12.54B | 13.41B | 13.28B | 11.74B | 13.56B | 11.73B | 12.03B | 12.05B | 12.04B | 11.67B | 12.69B | 13.12B | 12.98B | 13.93B | 14.11B | 14.51B | 14.97B | 14.92B | 15.55B | 15.19B | 16.15B | 16.78B | 16.77B | 17.81B |
|
Non-Current Deffered Revenue
|
| 0.05B | | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.07B | 0.07B | 0.07B | 0.07B | 0.09B | 0.09B | 0.09B | 0.09B | 0.10B | 0.10B | 0.10B | 0.10B | 0.12B | 0.12B | 0.12B | 0.12B | 0.12B | 0.12B | 0.12B | 0.11B | 0.11B | 0.11B | 0.11B | 0.11B | 0.13B | 0.13B | 0.13B | 0.13B | 0.13B | 0.13B | 0.13B | 0.12B | 0.12B | 0.12B | 0.12B | 0.12B | 0.12B | 0.12B | 0.12B |
|
Pension
|
| 1.46B | | 1.28B | 1.28B | 1.14B | 1.14B | 1.14B | 1.14B | 1.29B | 1.29B | 1.29B | 1.29B | 1.45B | 1.40B | 1.39B | 0.74B | 0.24B | 0.24B | 0.24B | 0.24B | 0.87B | 0.84B | 0.85B | 0.85B | 0.59B | 0.58B | 0.57B | 0.56B | 0.79B | 0.78B | 0.77B | 0.76B | 0.77B | 0.78B | 0.79B | 0.80B | 0.44B | 0.44B | 0.44B | 0.45B | 0.67B | 0.14B | 0.14B | 0.38B | 0.15B | 0.15B | 0.15B | 0.15B | 0.14B | 0.14B | 0.14B | 0.14B | 0.11B | 0.11B | 0.11B | 0.10B | 0.11B | 0.10B | 0.10B | 0.10B | 0.10B | 0.10B | 0.09B | 0.09B | 0.10B |
|
Minority Interest
|
| 0.10B | | 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 | 0.04B | 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 | 0.58B | 0.58B | 0.57B | 0.57B | 0.56B | 0.56B | 0.55B | 0.59B | 0.59B | 0.58B | 0.57B | 0.56B | 0.57B | 0.58B | 0.56B | 0.54B | 0.53B | 0.52B | | 0.58B | 0.57B | 0.57B |
|
Liabilities from Discontinued Operations
|
| | | 0.00B | 0.00B | 0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.89B | | 1.72B | 1.52B | | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability
|
| 0.23B | | 0.44B | 0.41B | 1.86B | 0.55B | 0.77B | 0.87B | 2.04B | 1.06B | 1.09B | 1.16B | 2.02B | 1.10B | 1.12B | 1.35B | 1.62B | 1.65B | 1.68B | 1.75B | 1.75B | 1.81B | 1.90B | 1.98B | 2.02B | 2.08B | 2.13B | 2.23B | 2.29B | 2.39B | 2.42B | 2.50B | 2.16B | 1.33B | 1.34B | 1.38B | 2.30B | 1.54B | 1.55B | 1.59B | 2.32B | 1.72B | 1.76B | 1.82B | 2.78B | 1.93B | 1.97B | 2.01B | 2.92B | 2.31B | 2.33B | 2.37B | 3.14B | 2.45B | 2.50B | 2.54B | 3.37B | 2.68B | 2.79B | 2.84B | 3.52B | 3.00B | 3.08B | 3.17B | 3.70B |
|
Other Non-Current Liabilities
|
| 0.23B | | 0.30B | 0.28B | 0.24B | 0.29B | 0.28B | 0.27B | 0.25B | 0.33B | 0.34B | 0.32B | 0.31B | 0.32B | 0.32B | 0.32B | 0.33B | 0.33B | 0.33B | 0.33B | 0.34B | 0.34B | 0.35B | 0.42B | 0.44B | 0.44B | 0.44B | 0.45B | 0.45B | 0.45B | 0.45B | 0.44B | 0.43B | 0.43B | 0.43B | 0.42B | 0.43B | 0.43B | 0.44B | 0.45B | 0.48B | 0.48B | 0.48B | 0.51B | 0.55B | 0.56B | 0.61B | 0.60B | 0.63B | 0.62B | 0.62B | 0.75B | 0.75B | 0.76B | 0.76B | 0.77B | 0.77B | 0.02B | 0.02B | 0.02B | 0.73B | 0.72B | 0.75B | 0.73B | 0.79B |
|
Total Non-Current Liabilities
|
| 10.36B | | 10.32B | 10.41B | 10.76B | 10.42B | 10.70B | 10.66B | 11.04B | 11.25B | 11.33B | 11.88B | 12.10B | 12.27B | 12.27B | 12.09B | 11.98B | 12.47B | 12.47B | 13.03B | 13.53B | 13.76B | 13.74B | 13.72B | 14.02B | 13.84B | 14.18B | 14.48B | 14.68B | 15.29B | 15.27B | 15.29B | 15.79B | 15.75B | 16.07B | 15.69B | 17.11B | 17.79B | 18.02B | 18.85B | 19.08B | 19.29B | 20.21B | 20.39B | 20.52B | 20.54B | 20.47B | 20.61B | 19.36B | 19.52B | 19.18B | 20.38B | 20.77B | 20.79B | 21.82B | 22.04B | 22.50B | 23.10B | 23.29B | 23.98B | 23.65B | 24.75B | 25.53B | 25.52B | 26.68B |
|
Total Liabilities
|
-2.97B | 12.32B | -2.94B | 12.06B | 12.71B | 12.78B | 12.71B | 12.94B | 12.87B | 13.38B | 13.07B | 13.14B | 13.37B | 13.89B | 13.92B | 14.07B | 13.55B | 13.80B | 14.27B | 14.04B | 14.67B | 15.44B | 15.36B | 15.38B | 15.51B | 16.32B | 15.89B | 16.27B | 16.55B | 17.33B | 17.22B | 17.38B | 17.55B | 18.57B | 18.23B | 18.60B | 19.13B | 19.74B | 19.90B | 20.40B | 21.02B | 21.78B | 22.23B | 23.33B | 0.03B | 0.02B | 0.03B | 0.03B | 0.03B | 0.05B | 0.03B | 0.04B | 0.04B | 0.18B | 0.03B | 0.03B | 0.07B | 0.07B | 0.06B | 0.06B | 0.06B | 0.06B | 0.07B | 0.07B | 0.07B | 0.29B |
|
Total Debt
|
| 5.91B | | 6.54B | 7.04B | 7.20B | 7.20B | 7.31B | 7.18B | 7.10B | 7.03B | 6.87B | 7.22B | 7.25B | 7.47B | 7.45B | 7.62B | 7.66B | 8.20B | 7.97B | 8.73B | 8.56B | 8.69B | 8.56B | 8.64B | 9.11B | 9.12B | 9.40B | 9.73B | 9.53B | 9.94B | 9.93B | 10.00B | 10.23B | 10.30B | 10.49B | 10.84B | 11.62B | 11.95B | 12.31B | 13.11B | 13.08B | 14.27B | 15.16B | 15.07B | 12.34B | 15.07B | 12.32B | 12.61B | 12.43B | 12.43B | 12.34B | 13.69B | 14.22B | 14.42B | 15.06B | 15.16B | 15.49B | 15.74B | 15.69B | 16.05B | 16.39B | 16.86B | 17.91B | 17.94B | 18.76B |
|
Common Equity
|
2.97B | 2.94B | 2.94B | 2.99B | 2.87B | 2.84B | 2.93B | 3.00B | 3.09B | 3.07B | 3.09B | 3.15B | 3.24B | 3.24B | 3.35B | 3.36B | 3.43B | 3.49B | 3.65B | 3.68B | 3.71B | 3.71B | 3.84B | 3.85B | 3.94B | 3.98B | 4.15B | 4.19B | 4.30B | 4.29B | 4.41B | 4.49B | 4.57B | 4.48B | 4.63B | 4.71B | 4.79B | 4.79B | 4.89B | 4.89B | 4.99B | 5.05B | 5.22B | 5.25B | 5.90B | 6.08B | 6.30B | 6.37B | 6.65B | 7.19B | 7.41B | 7.47B | 7.50B | 7.59B | 7.65B | 7.71B | 7.76B | 8.12B | 8.51B | 8.54B | 8.64B | 8.75B | 8.92B | 8.97B | 9.43B | 9.71B |
|
Shareholder's Equity
|
2.97B | 2.94B | 2.94B | 2.99B | 2.87B | 2.84B | 2.93B | 3.00B | 3.09B | 3.07B | 3.09B | 3.15B | 3.24B | 3.24B | 3.35B | 3.36B | 3.43B | 3.49B | 3.65B | 3.68B | 3.71B | 3.71B | 3.84B | 3.85B | 3.94B | 3.98B | 4.15B | 4.19B | 4.30B | 4.29B | 4.41B | 4.49B | 4.57B | 4.48B | 4.63B | 4.71B | 4.79B | 4.79B | 4.89B | 4.89B | 4.99B | 5.05B | 5.22B | 5.25B | 5.90B | 6.08B | 6.30B | 6.37B | 6.65B | 7.19B | 7.41B | 7.47B | 7.50B | 7.59B | 7.65B | 7.71B | 7.76B | 8.12B | 8.51B | 8.54B | 8.64B | 8.75B | 8.92B | 8.97B | 9.43B | 9.71B |
|
Liabilities and Shareholders Equity
|
| 15.26B | | 15.05B | 15.57B | 15.62B | 15.64B | 15.95B | 15.96B | 16.45B | 16.16B | 16.29B | 16.61B | 17.13B | 17.27B | 17.43B | 16.99B | 17.29B | 17.92B | 17.72B | 18.38B | 19.14B | 19.20B | 19.24B | 19.45B | 20.30B | 20.04B | 20.46B | 20.84B | 21.62B | 21.62B | 21.87B | 22.12B | 23.05B | 22.87B | 23.31B | 23.91B | 24.53B | 24.79B | 25.29B | 26.01B | 26.84B | 27.45B | 28.58B | 29.28B | 29.67B | 29.72B | 29.95B | 30.51B | 28.75B | 28.74B | 29.04B | 30.37B | 31.35B | 31.39B | 32.27B | 32.51B | 33.52B | 33.90B | 34.35B | 34.82B | 35.92B | 36.30B | 37.70B | 38.01B | 39.94B |
|
Retained Earnings
|
| -1.93B | | -1.83B | -1.73B | -1.76B | -1.68B | -1.63B | -1.54B | -1.55B | -1.55B | -1.51B | -1.43B | -1.42B | -1.35B | -1.33B | -1.28B | -1.24B | -1.11B | -1.10B | -1.08B | -1.06B | -0.94B | -0.95B | -0.88B | -0.85B | -0.74B | -0.71B | -0.61B | -0.62B | -0.51B | -0.51B | -0.43B | -0.53B | -0.38B | -0.35B | -0.28B | -0.27B | -0.17B | -0.18B | -0.08B | -0.07B | -0.08B | -0.08B | 0.17B | 0.21B | 0.44B | 0.49B | 0.55B | 1.06B | 1.27B | 1.29B | 1.31B | 1.35B | 1.41B | 1.46B | 1.50B | 1.66B | 1.79B | 1.83B | 1.93B | 2.04B | 2.17B | 2.21B | 2.32B | 2.44B |
|
Preferred Shares
|
| 0.24B | | 0.24B | | 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 | 0.04B | 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 | 0.22B | 0.22B | 0.22B | 0.22B | 0.22B | 0.22B | 0.22B | 0.22B | 0.22B | 0.22B | 0.22B | 0.22B | 0.22B | 0.22B | 0.22B | 0.22B | 0.22B | 0.22B |
|
Treasury Shares
|
| -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 |