|
Cash & Equivalents
|
0.66B | 0.91B | 1.01B | 0.98B | 1.20B | 1.31B | 1.66B | 1.40B | 1.91B | 2.00B | 1.83B | 2.37B | 2.33B | 1.66B | 1.07B | 0.42B | 1.35B | 1.57B | 1.23B | 0.35B | 0.70B | 1.26B | 1.81B | 2.30B | 2.34B | 2.56B | 2.17B | 0.98B | 2.53B | 1.87B | 2.74B | 1.79B | 2.40B | 1.31B | 2.44B | 3.04B | 2.09B | 2.39B | 2.49B | 2.54B | 0.22B | 3.00B | 3.37B | 3.23B | 3.69B | 3.42B | 4.60B | 4.89B | 6.64B | 2.55B | 2.55B | 3.17B | 2.96B | 3.03B | 3.39B | 1.69B | 1.54B | 1.39B | 2.59B | 2.87B | 2.07B | 3.31B | 3.13B | 3.22B | 1.98B | 2.23B | 4.36B | 1.75B |
|
Cash & Current Investments
|
0.66B | 0.91B | 1.01B | 0.98B | 1.20B | 1.31B | 1.66B | 1.40B | 1.91B | 2.00B | 1.83B | 2.37B | 2.33B | 1.66B | 1.07B | 0.42B | 1.35B | 1.57B | 1.23B | 0.35B | 0.70B | 1.26B | 1.81B | 2.30B | 2.34B | 2.56B | 2.17B | 0.98B | 2.53B | 1.87B | 2.74B | 1.79B | 2.40B | 1.31B | 2.44B | 3.04B | 2.09B | 2.39B | 2.49B | 2.54B | 0.22B | 3.00B | 3.37B | 3.23B | 3.69B | 3.42B | 4.60B | 4.89B | 6.64B | 2.55B | 2.55B | 3.17B | 2.96B | 3.03B | 3.39B | 1.69B | 1.54B | 1.39B | 2.59B | 2.87B | 2.07B | 3.31B | 3.13B | 3.22B | 1.98B | 2.23B | 4.36B | 1.75B |
|
Receivables - Net
|
| 3.75B | 3.92B | 3.54B | 3.95B | 3.89B | 3.83B | 3.55B | 3.80B | 3.91B | 3.79B | 3.72B | 3.87B | 3.94B | 3.78B | 4.36B | 4.18B | 4.59B | 6.05B | 6.21B | 6.51B | 6.13B | 6.31B | 7.14B | 7.56B | 7.60B | 8.22B | 8.38B | 8.77B | 8.98B | 9.18B | 9.70B | 9.58B | 10.55B | 10.30B | 10.13B | 11.27B | 11.76B | 11.31B | 11.98B | 12.22B | 11.99B | 12.39B | 12.57B | 14.21B | 12.55B | 13.85B | 14.89B | 14.13B | 17.70B | 18.17B | 17.15B | 18.11B | 18.62B | 18.45B | 18.63B | 19.49B | 20.80B | 20.91B | 21.58B | 22.64B | 24.05B | 23.87B | 24.55B | 23.72B | 24.56B | 25.23B | 25.98B |
|
Receivables - Other
|
| | | | | | | | | | | | | | | | | | | | | | | | | | 3.10B | | 3.20B | 3.60B | 4.00B | 4.60B | 4.60B | 5.00B | 5.00B | 5.30B | 5.80B | 5.80B | 5.60B | 6.10B | 5.90B | 5.80B | 6.10B | 6.50B | 7.40B | 5.90B | 6.60B | 6.80B | 6.50B | 6.70B | 7.00B | 6.70B | 6.70B | 6.90B | 7.00B | 6.70B | 7.20B | | | | | | | | | | | |
|
Receivables
|
| 3.75B | 3.92B | 3.54B | 3.95B | 3.89B | 3.83B | 3.55B | 3.80B | 3.91B | 3.79B | 3.72B | 3.87B | 3.94B | 3.78B | 4.36B | 4.18B | 4.59B | 6.05B | 6.21B | 6.51B | 6.13B | 6.31B | 7.14B | 7.56B | 7.60B | 11.32B | 8.38B | 11.97B | 12.58B | 13.18B | 14.30B | 14.18B | 15.55B | 15.30B | 15.43B | 17.07B | 17.56B | 16.91B | 18.08B | 18.12B | 17.79B | 18.49B | 19.07B | 21.61B | 18.45B | 20.45B | 21.69B | 20.63B | 24.40B | 25.17B | 23.85B | 24.81B | 25.52B | 25.45B | 25.33B | 26.69B | 20.80B | 20.91B | 21.58B | 22.64B | 24.05B | 23.87B | 24.55B | 23.72B | 24.56B | 25.23B | 25.98B |
|
Work In Process
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.97B | 0.98B | 1.00B | 1.15B | 1.28B | 1.30B | 1.34B | 1.34B | 1.19B | 1.22B | 1.22B | 1.27B | 1.36B | 1.45B | 1.57B | 1.53B | 1.53B | 1.48B | 1.42B | 1.31B | 1.24B | 1.19B | 1.14B | 1.18B | 1.19B | 1.30B | 1.43B | 1.63B | 1.66B |
|
Inventory
|
-0.39B | 4.42B | 4.97B | 5.36B | 4.98B | | 5.21B | 5.44B | 5.20B | 5.16B | 5.44B | 5.82B | 5.35B | 5.45B | 5.47B | 5.97B | 5.66B | 5.90B | 6.98B | 8.60B | 8.49B | 8.42B | 8.59B | 10.63B | 9.52B | 9.64B | 9.76B | 10.86B | 10.64B | 10.49B | 10.72B | 11.41B | 11.34B | 11.67B | 11.46B | 12.02B | 12.87B | 12.07B | 11.92B | 11.80B | 11.37B | 11.25B | 11.06B | 11.69B | 11.10B | 11.85B | 12.59B | 13.18B | 12.95B | 15.00B | 15.37B | 16.29B | 15.51B | 15.82B | 15.56B | 16.78B | 16.96B | 16.85B | 17.45B | 18.65B | 17.63B | 18.30B | 19.00B | 20.51B | 18.97B | 20.14B | 20.49B | 24.08B |
|
Prepaid Assets
|
0.04B | 0.05B | 0.06B | 0.03B | 0.04B | | 0.05B | 0.04B | 0.05B | 0.06B | 0.09B | 0.04B | 0.05B | 0.12B | 0.07B | 0.05B | 0.07B | 0.09B | 0.13B | 0.06B | 0.06B | 0.07B | 0.08B | 0.07B | 0.14B | 0.11B | 0.19B | 0.14B | 0.13B | 0.11B | 0.21B | 0.18B | 0.17B | 0.14B | 0.10B | 0.11B | 0.17B | 0.18B | 0.17B | 0.18B | 0.17B | 0.16B | 0.16B | 0.19B | 0.18B | 0.16B | 0.19B | 0.23B | 0.19B | 0.55B | 0.85B | 0.85B | 0.85B | 0.57B | 0.49B | 1.99B | 0.49B | 0.49B | 0.45B | 0.49B | 0.51B | 0.46B | 0.54B | 0.52B | 0.57B | 0.45B | 0.54B | 0.68B |
|
Current Assets
|
9.01B | 9.14B | 9.95B | 9.92B | 10.17B | | 10.75B | 10.43B | 10.96B | 11.12B | 11.38B | 11.96B | 11.60B | 11.17B | 11.06B | 11.02B | 11.72B | 12.14B | 14.39B | 15.23B | 15.76B | 15.89B | 16.80B | 20.14B | 19.56B | 19.90B | 20.33B | 20.36B | 22.07B | 21.46B | 22.85B | 23.08B | 23.49B | 23.68B | 24.30B | 25.30B | 26.40B | 26.40B | 25.89B | 27.48B | 27.62B | 27.40B | 28.13B | 28.95B | 31.18B | 29.92B | 33.06B | 34.70B | 35.47B | 37.26B | 38.80B | 39.38B | 39.41B | 39.74B | 39.59B | 40.71B | 39.99B | 40.99B | 42.80B | 44.86B | 44.16B | 47.31B | 47.72B | 49.99B | 46.53B | 48.81B | 52.24B | 54.15B |
|
Buildings
|
0.29B | 0.29B | 0.29B | 0.29B | 0.30B | 0.31B | 0.31B | 0.31B | 0.31B | 0.31B | 0.26B | 0.32B | 0.32B | 0.38B | 0.32B | 0.36B | 0.32B | 0.32B | 0.32B | 0.33B | 0.34B | 0.36B | 0.36B | 0.38B | 0.41B | 0.41B | 0.65B | 0.46B | 0.47B | 0.49B | 0.86B | 0.93B | 0.98B | 0.99B | 0.98B | 1.06B | 1.12B | 1.10B | 1.09B | 1.06B | 1.04B | 0.94B | 0.94B | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Land & Improvements
|
0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.03B | 0.04B | 0.04B | 0.04B | 0.03B | 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 | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Property, Plant & Equipment (Net)
|
0.58B | 0.60B | 0.62B | 0.64B | 0.67B | | 0.71B | 0.74B | 0.76B | 0.76B | 0.67B | 0.79B | 0.80B | 0.87B | 0.74B | 0.80B | 0.76B | 0.78B | 0.80B | 0.82B | 0.85B | 0.88B | 0.90B | 0.91B | 0.96B | 0.96B | 1.19B | 1.06B | 1.09B | 1.17B | 1.53B | 1.63B | 1.70B | 1.75B | 1.80B | 1.83B | 1.94B | 1.90B | 1.89B | 1.90B | 1.86B | 1.77B | 1.77B | 1.44B | 1.42B | 1.46B | 1.48B | 1.48B | 1.48B | 2.14B | 2.16B | 2.13B | 2.14B | 2.10B | 2.14B | 2.14B | 2.15B | 2.15B | 2.14B | 2.12B | 2.09B | 2.08B | 2.18B | 2.10B | 2.30B | 2.43B | 2.54B | 2.45B |
|
Goodwill
|
| 2.86B | 2.54B | 2.86B | 2.85B | | 2.50B | 2.85B | 2.85B | 2.84B | 2.50B | 3.10B | 3.11B | 3.59B | 2.94B | 3.55B | 2.95B | 2.94B | 2.94B | 2.95B | 2.95B | 2.95B | 2.95B | 2.96B | 4.14B | 4.12B | 4.14B | 5.98B | 5.98B | 5.98B | 5.99B | 5.99B | 5.99B | 6.04B | 6.04B | 0.03B | 0.03B | 6.71B | 6.66B | 6.70B | 6.70B | 6.71B | 6.71B | 6.71B | 6.70B | 6.71B | 6.71B | 6.71B | 6.71B | 9.13B | 9.03B | 8.92B | 8.80B | 8.63B | 8.50B | 8.60B | 9.63B | 0.34B | 9.57B | 9.66B | 9.62B | 9.61B | 9.32B | 9.18B | 14.09B | 14.33B | 13.68B | 13.73B |
|
Intangibles
|
| | 0.40B | | | | 0.40B | 0.40B | 0.40B | 0.40B | 0.37B | 0.47B | 0.47B | 0.72B | 0.68B | 0.69B | 0.68B | 0.68B | 0.68B | 0.68B | 0.68B | 0.68B | 0.68B | 0.70B | | | 1.99B | | | | 2.97B | 2.93B | 2.89B | 2.87B | 2.83B | 2.83B | 3.06B | 3.00B | 2.95B | 2.92B | 2.36B | 2.33B | 2.29B | 2.14B | 1.94B | 1.91B | 1.89B | 1.86B | 1.84B | 5.44B | 5.26B | 5.08B | 4.89B | 4.61B | 4.33B | 4.43B | 4.88B | 4.77B | 4.43B | 4.38B | 4.18B | 4.01B | 4.00B | 3.68B | 3.86B | 3.93B | 3.77B | 3.68B |
|
Goodwill & Intangibles
|
2.84B | 2.86B | 2.86B | 2.86B | 2.85B | | 2.85B | 2.85B | 2.85B | 2.84B | 2.81B | 3.10B | 3.11B | 3.59B | 3.52B | 3.55B | 3.51B | 3.50B | 3.50B | 3.50B | 3.50B | 3.49B | 3.48B | 3.50B | 6.12B | 6.12B | 6.12B | 9.05B | 9.03B | 8.99B | 8.96B | 8.91B | 8.88B | 8.91B | 8.88B | 2.86B | 3.09B | 9.71B | 9.61B | 9.62B | 9.06B | 9.04B | 9.00B | 8.85B | 8.64B | 8.62B | 8.59B | 8.57B | 8.55B | 14.57B | 14.29B | 14.00B | 13.69B | 13.24B | 12.84B | 13.03B | 14.52B | 5.11B | 14.01B | 14.04B | 13.79B | 13.62B | 13.32B | 12.86B | 17.95B | 18.26B | 17.45B | 17.41B |
|
Long-Term Deferred Tax
|
0.57B | | 0.73B | | | | 0.85B | | | | 1.03B | | | | 1.19B | | | | 1.23B | | | | 1.34B | | | | | | | | | | | | | | | | | | | | | | | | 0.36B | 0.33B | 0.30B | 0.29B | 0.29B | 0.27B | 0.27B | 0.25B | 0.24B | 0.23B | 0.23B | 0.22B | 0.20B | 0.22B | 0.26B | 0.23B | 0.25B | 0.22B | 0.23B | 0.23B | 0.21B | 0.21B |
|
Other Non-Current Assets
|
| 0.15B | 0.14B | 0.14B | 0.13B | | 0.13B | 0.12B | 0.12B | 0.13B | 0.23B | 0.22B | 0.13B | 0.13B | 0.12B | 0.22B | 0.46B | 0.16B | 0.22B | 0.24B | 0.26B | 0.37B | 0.35B | 0.35B | 0.37B | 0.36B | 0.30B | 0.28B | 0.30B | 0.31B | 0.30B | 0.30B | 0.32B | 0.31B | 0.34B | 0.33B | 0.30B | 0.29B | 0.27B | 0.27B | 0.27B | 0.27B | 0.27B | 0.77B | 0.80B | 0.80B | 0.78B | 0.77B | 1.20B | 1.67B | 1.79B | 1.80B | 1.81B | 1.83B | 1.76B | 1.80B | 1.88B | 3.40B | 3.42B | 3.46B | 3.57B | 3.53B | 3.64B | 3.89B | 4.17B | 4.23B | 4.15B | 4.14B |
|
Non-Current Assets
|
3.54B | 3.60B | 3.62B | 3.64B | 3.66B | | 3.69B | 3.70B | 3.72B | 3.73B | 3.61B | 4.02B | 4.04B | 4.58B | 4.38B | 4.47B | 4.39B | 4.44B | -14.29B | 4.57B | 4.60B | 4.74B | 4.73B | 4.76B | 7.45B | 7.43B | 7.63B | 10.39B | 10.43B | 10.46B | 10.79B | 10.84B | 10.90B | 10.98B | 11.01B | 11.07B | 12.00B | 11.91B | 11.78B | 11.79B | 0.79B | 11.08B | 11.04B | 11.06B | 10.86B | 10.87B | 11.22B | 11.15B | 11.53B | 18.67B | 18.54B | 18.20B | 17.90B | 17.43B | 16.97B | 17.20B | 18.78B | 20.19B | 19.76B | 19.83B | 19.71B | 19.47B | 19.38B | 19.07B | 24.66B | 25.14B | 24.35B | 24.21B |
|
Assets
|
12.55B | 12.74B | 13.57B | 13.56B | 13.82B | | 14.43B | 14.13B | 14.68B | 14.86B | 14.98B | 15.98B | 15.65B | 15.75B | 15.44B | 15.50B | 16.11B | 16.58B | 0.10B | 19.80B | 20.36B | 20.63B | 21.53B | 24.90B | 27.01B | 27.33B | 27.96B | 30.76B | 32.50B | 31.91B | 33.64B | 33.92B | 34.40B | 34.65B | 35.32B | 36.36B | 38.40B | 38.31B | 37.67B | 39.27B | 38.81B | 38.48B | 39.17B | 40.02B | 42.04B | 40.79B | 44.27B | 45.85B | 47.00B | 55.93B | 57.34B | 57.58B | 57.31B | 57.17B | 56.56B | 57.91B | 58.77B | 61.18B | 62.56B | 64.69B | 63.87B | 66.77B | 67.10B | 69.05B | 71.19B | 73.96B | 76.59B | 78.36B |
|
Accounts Payables
|
| 7.70B | 8.52B | 8.23B | 8.43B | | 8.83B | 8.47B | 8.91B | 8.89B | 9.19B | 9.59B | 9.25B | 9.17B | 9.49B | 9.88B | 10.36B | 11.01B | 13.34B | 13.86B | 14.91B | 14.81B | 15.59B | 19.03B | 18.40B | 19.35B | 20.89B | 22.54B | 22.99B | 22.69B | 23.93B | 24.17B | 24.28B | 24.80B | 25.40B | 25.35B | 26.40B | 26.45B | 26.84B | 28.34B | 28.19B | 27.81B | 28.39B | 29.18B | 30.72B | 29.15B | 31.71B | 33.45B | 31.42B | 36.50B | 38.01B | 38.62B | 38.21B | 39.31B | 40.19B | 41.76B | 42.73B | 43.75B | 45.84B | 47.74B | 46.32B | 49.88B | 50.94B | 49.91B | 50.11B | 51.04B | 54.72B | 56.06B |
|
Notes Payables
|
| | | | | | | | | | | | | | | | | | | 0.42B | | | | | 0.06B | 0.01B | | 0.11B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Payables
|
| 7.70B | 8.52B | 8.23B | 8.43B | | 8.83B | 8.47B | 8.91B | 8.89B | 9.19B | 9.59B | 9.25B | 9.17B | 9.49B | 9.88B | 10.36B | 11.01B | 13.34B | 14.28B | 14.91B | 14.81B | 15.59B | 19.03B | 18.46B | 19.36B | 20.89B | 22.64B | 22.99B | 22.69B | 23.93B | 24.17B | 24.28B | 24.80B | 25.40B | 25.35B | 26.40B | 26.45B | 26.84B | 28.34B | 28.19B | 27.81B | 28.39B | 29.18B | 30.72B | 29.15B | 31.71B | 33.45B | 31.42B | 36.50B | 38.01B | 38.62B | 38.21B | 39.31B | 40.19B | 41.76B | 42.73B | 43.75B | 45.84B | 47.74B | 46.32B | 49.88B | 50.94B | 49.91B | 50.11B | 51.04B | 54.72B | 56.06B |
|
Accumulated Expenses
|
0.25B | 0.29B | 0.32B | 0.36B | 0.31B | | 0.37B | 0.34B | 0.30B | 0.33B | 0.41B | 0.42B | 0.41B | 0.48B | 0.57B | 0.52B | 0.46B | 0.44B | 0.53B | 0.53B | 0.59B | 0.47B | 0.56B | 0.67B | 0.65B | 0.63B | 0.69B | 0.59B | 0.67B | 0.69B | 0.74B | 0.76B | 0.64B | 0.94B | 1.40B | 1.37B | 1.44B | 1.45B | 0.88B | 0.86B | 0.74B | 0.82B | 1.06B | 0.92B | 0.87B | 0.97B | 1.65B | 1.54B | 1.53B | 2.63B | 2.86B | 2.54B | 2.58B | 2.43B | 2.21B | 2.01B | 2.07B | 2.17B | 2.35B | 2.44B | 2.37B | 2.53B | 2.76B | 2.39B | 2.45B | 2.72B | 2.98B | 2.73B |
|
Other Accumulated Expenses
|
0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Short term Debt
|
0.00B | 0.00B | 0.00B | 0.00B | 0.00B | | 0.00B | 0.12B | 0.00B | 0.00B | 0.39B | 0.45B | 0.39B | 0.39B | | | | | | 0.42B | | | | | 0.06B | 0.01B | | 0.11B | 0.12B | 0.61B | 0.61B | 0.61B | 0.62B | 0.00B | 0.01B | 0.02B | 0.25B | 0.20B | 0.15B | 0.16B | 0.28B | 0.17B | 0.14B | 0.53B | 0.52B | 0.52B | 0.50B | 0.06B | 0.04B | 0.46B | 0.30B | 0.27B | 1.81B | 1.42B | 1.07B | 0.99B | 0.27B | 0.86B | 0.64B | 0.59B | 1.07B | 0.57B | 0.58B | 2.21B | 0.77B | 0.20B | 0.12B | 0.34B |
|
Curent Deferred Tax Liability
|
| 0.60B | 0.65B | 0.66B | 0.68B | | 0.70B | 0.72B | 0.74B | 0.78B | 0.84B | 0.85B | 0.86B | 0.91B | 0.96B | 0.98B | 1.01B | 0.99B | 1.00B | 1.01B | 1.00B | 1.06B | 1.10B | 1.10B | 1.12B | 1.13B | -1.14B | 0.79B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities
|
8.48B | 8.59B | 9.48B | 9.24B | 9.43B | | 9.91B | 9.64B | 9.95B | 10.01B | 10.88B | 11.30B | 10.91B | 10.95B | 11.27B | 11.44B | 12.04B | 12.44B | 14.87B | 15.83B | 16.50B | 16.34B | 17.25B | 20.81B | 20.23B | 21.12B | 21.58B | 24.02B | 23.77B | 24.00B | 25.28B | 25.54B | 25.53B | 25.75B | 26.82B | 26.74B | 28.09B | 28.10B | 27.87B | 29.35B | 29.21B | 28.79B | 29.58B | 30.63B | 32.11B | 30.63B | 33.85B | 35.04B | 33.00B | 39.59B | 41.36B | 41.61B | 42.80B | 43.15B | 43.48B | 44.76B | 45.07B | 46.78B | 48.83B | 50.77B | 49.76B | 52.97B | 54.28B | 54.51B | 53.33B | 53.96B | 57.82B | 59.13B |
|
Capital Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | 0.25B | | | | 0.28B | 0.34B | 0.36B | 0.35B | 0.35B | 0.35B | 0.36B | 0.37B | 0.35B | 0.35B | 0.35B | 0.32B | 0.32B | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Debt
|
1.16B | 1.19B | 1.18B | 1.38B | 1.36B | | 1.34B | 1.29B | 1.34B | 1.36B | 0.97B | 1.48B | 1.49B | 1.48B | 1.40B | 1.40B | 1.40B | 1.40B | 1.40B | | | | 2.00B | | | | 3.49B | 4.39B | 4.37B | 3.79B | 3.58B | 3.53B | 3.48B | 3.43B | 3.43B | 4.27B | 4.28B | 4.20B | 4.16B | 4.17B | 4.01B | 4.02B | 4.03B | 3.64B | 3.62B | 3.62B | 3.62B | 3.64B | 6.15B | 6.65B | 6.38B | 6.41B | 4.65B | 4.64B | 4.63B | 4.66B | 4.67B | 4.16B | 4.15B | 4.19B | 4.18B | 4.17B | 3.81B | 5.94B | 7.09B | 8.04B | 7.54B | 7.58B |
|
Minority Interest
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.18B | 0.18B | 0.12B | 0.12B | 0.12B | 0.12B | 0.11B | 0.11B | 0.11B | 0.11B | 0.18B | 0.19B | 0.18B | 0.37B | 0.36B | 0.36B | 0.36B | 0.29B | 0.28B | 0.25B | 0.23B | 0.24B | 0.14B | 0.15B | 0.14B | 0.14B | 0.14B | 0.14B | 0.17B | 0.23B | 0.24B | 0.19B |
|
Liabilities from Discontinued Operations
|
| | | | | | | | | | 0.04B | 0.05B | | | 0.24B | 0.05B | 0.21B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.19B | 0.19B | 0.20B | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability
|
| | 0.90B | | | | 1.01B | | | | 1.17B | | | | 1.37B | | | | 1.41B | | | | 0.24B | | | | 1.94B | 0.93B | 2.04B | 2.12B | 2.66B | 2.22B | 2.33B | 2.40B | 2.89B | 1.66B | 1.81B | 1.88B | 2.18B | 1.88B | 1.86B | 1.87B | 2.15B | 1.90B | 1.84B | 1.81B | 2.13B | 0.70B | 0.77B | 1.67B | 3.27B | 1.69B | 1.69B | 1.61B | 3.09B | 1.63B | 1.74B | 1.72B | 3.17B | 1.69B | 1.70B | 1.61B | 3.10B | 1.59B | 1.62B | 1.61B | 1.62B | 1.64B |
|
Operating Leases
|
0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non-Current Liabilities
|
0.15B | 0.17B | 0.20B | 0.20B | 0.21B | | 0.23B | 0.24B | 0.26B | 0.28B | 0.27B | 0.29B | 0.29B | 0.38B | 0.33B | 0.33B | 0.33B | 0.32B | 0.33B | 0.32B | 0.32B | 0.31B | 0.09B | 0.34B | 0.92B | 0.90B | 0.08B | 0.11B | 0.12B | 0.12B | 0.16B | 0.17B | 0.16B | 0.17B | 0.08B | 0.39B | 0.37B | 0.37B | 0.30B | 0.27B | 0.27B | 0.28B | 0.28B | 0.50B | 0.48B | 0.49B | 0.47B | 0.48B | 0.71B | 1.06B | 1.08B | 1.06B | 1.04B | 1.03B | 0.98B | 0.99B | 1.06B | 1.86B | 1.88B | 1.91B | 1.96B | 1.93B | 1.99B | 2.06B | 3.42B | 3.54B | 3.64B | 3.70B |
|
Total Non-Current Liabilities
|
9.64B | 9.78B | 17.27B | 10.62B | 10.78B | | 18.58B | 10.93B | 11.29B | 11.37B | 19.94B | 12.78B | 12.40B | 12.44B | 12.66B | 12.83B | 13.44B | 13.84B | -0.22B | 17.23B | 17.90B | 18.33B | 19.50B | 22.80B | 24.17B | 24.86B | 27.26B | 29.35B | 30.18B | 29.91B | 31.35B | 31.64B | 31.70B | 31.93B | 33.17B | 33.10B | 0.12B | 0.03B | 0.12B | 0.15B | 0.14B | 0.17B | 0.15B | 0.02B | -0.06B | -0.10B | -0.07B | -0.06B | -0.28B | -0.59B | -0.67B | -0.65B | -0.46B | -0.52B | -0.51B | -0.52B | -0.56B | -1.25B | -1.30B | -1.35B | -1.37B | -1.39B | -1.38B | -1.49B | -2.83B | -2.90B | -2.95B | -2.99B |
|
Total Liabilities
|
9.79B | 9.95B | 17.47B | 10.82B | 10.99B | | 18.81B | 11.17B | 11.55B | 11.65B | 20.21B | 13.07B | 12.70B | 12.82B | 12.99B | 13.16B | 13.77B | 14.16B | 0.12B | 17.55B | 18.22B | 18.64B | 19.59B | 23.14B | 25.09B | 25.76B | 27.35B | 29.46B | 30.30B | 30.03B | 31.51B | 31.80B | 31.87B | 32.10B | 33.25B | 33.49B | 0.49B | 0.40B | 0.42B | 0.42B | 0.41B | 0.44B | 0.43B | 0.51B | 0.42B | 0.40B | 0.40B | 0.42B | 0.43B | 0.47B | 0.41B | 0.41B | 0.58B | 0.51B | 0.47B | 0.47B | 0.49B | 0.61B | 0.58B | 0.56B | 0.59B | 0.55B | 0.61B | 0.57B | 0.59B | 0.64B | 0.69B | 0.71B |
|
Total Debt
|
1.16B | 1.19B | 1.18B | 1.38B | 1.36B | | 1.34B | 1.40B | 1.34B | 1.36B | 1.36B | 1.93B | 1.88B | 1.88B | 1.40B | 1.40B | 1.40B | 1.40B | 1.40B | 0.42B | | | 2.00B | | 0.06B | 0.01B | 3.49B | 4.50B | 4.49B | 4.41B | 4.19B | 4.14B | 4.09B | 3.43B | 3.44B | 4.29B | 4.53B | 4.39B | 4.31B | 4.32B | 4.29B | 4.18B | 4.17B | 4.17B | 4.15B | 4.14B | 4.12B | 3.70B | 6.19B | 7.10B | 6.68B | 6.68B | 6.46B | 6.06B | 5.70B | 5.64B | 4.93B | 5.02B | 4.79B | 4.78B | 5.25B | 4.73B | 4.39B | 8.15B | 7.86B | 8.24B | 7.66B | 7.92B |
|
Common Equity
|
2.76B | 2.78B | -3.90B | 2.74B | 2.83B | | -4.37B | 2.96B | 3.13B | 3.20B | -5.23B | 2.90B | 2.95B | 2.93B | 2.45B | 2.34B | 2.35B | 2.42B | 2.31B | 2.25B | 2.15B | 1.99B | 1.94B | 1.77B | 1.92B | 1.58B | 0.62B | 1.30B | 2.19B | 1.88B | 2.13B | 2.12B | 2.53B | 2.55B | 2.06B | 2.87B | 3.36B | 3.28B | 3.05B | 3.16B | 3.04B | 3.11B | 2.99B | 3.07B | 3.71B | 3.97B | -0.84B | -0.70B | -0.28B | 0.41B | 0.58B | 0.60B | 0.91B | 0.52B | 0.07B | 0.07B | 0.51B | 0.92B | 0.67B | 1.06B | 1.23B | 1.06B | 0.79B | 0.36B | 1.18B | 2.21B | 1.75B | 2.10B |
|
Shareholder's Equity
|
| 2.78B | -3.90B | 2.74B | 2.83B | | -4.37B | 2.96B | 3.13B | 3.20B | -5.23B | 2.90B | 2.95B | 2.93B | 2.45B | 2.34B | 2.35B | 2.42B | 2.31B | 2.25B | 2.15B | 1.99B | 1.94B | 1.77B | 1.92B | 1.58B | 0.62B | 1.30B | 2.19B | 1.88B | 2.13B | 2.12B | 2.53B | 2.55B | 2.06B | 2.87B | 3.36B | 3.28B | 3.05B | 3.16B | 3.04B | 3.11B | 2.99B | 3.07B | 3.71B | 3.97B | -0.84B | -0.70B | -0.28B | 0.41B | 0.58B | 0.60B | 0.91B | 0.52B | 0.07B | 0.07B | 0.51B | 0.92B | 0.67B | 1.06B | 1.23B | 1.06B | 0.79B | 0.36B | 1.18B | 2.21B | 1.75B | 2.10B |
|
Liabilities and Shareholders Equity
|
12.55B | 12.74B | 13.57B | 13.56B | 13.82B | | 14.43B | 14.13B | 14.68B | 14.86B | 14.98B | 15.98B | 15.65B | 15.75B | 15.44B | 15.50B | 16.11B | 16.58B | 0.10B | 19.80B | 20.36B | 20.63B | 21.53B | 24.90B | 27.01B | 27.33B | 27.96B | 30.76B | 32.50B | 31.91B | 33.64B | 33.92B | 34.40B | 34.65B | 35.32B | 36.36B | 38.40B | 38.31B | 37.67B | 39.27B | 38.81B | 38.48B | 39.17B | 40.02B | 42.04B | 40.79B | 44.27B | 45.85B | 47.00B | 55.93B | 57.34B | 57.58B | 57.31B | 57.17B | 56.56B | 57.91B | 58.77B | 61.18B | 62.56B | 64.69B | 63.87B | 66.77B | 67.10B | 69.05B | 71.19B | 73.96B | 76.59B | 78.36B |
|
Treasury Shares
|
| 0.18B | 0.00B | 0.20B | 0.21B | 0.21B | 0.21B | 0.22B | 0.00B | 0.22B | 0.00B | | 0.01B | 0.01B | 0.00B | 0.03B | 0.03B | 0.04B | 0.00B | 0.04B | 0.04B | 0.05B | 0.00B | 0.05B | 0.05B | 0.06B | 0.01B | 0.07B | 0.00B | 0.06B | 0.00B | 0.06B | 0.06B | 0.06B | 0.00B | 0.06B | 0.06B | 0.07B | 0.01B | 0.07B | 0.07B | 0.08B | 0.01B | 0.08B | 0.08B | 0.08B | 0.00B | 0.08B | 0.08B | 0.08B | 0.00B | 0.08B | 0.08B | 0.08B | 0.00B | 0.09B | 0.09B | 0.09B | 0.01B | 0.10B | 0.10B | 0.10B | 0.10B | 0.10B | 0.10B | 0.10B | 0.10B | 0.10B |
|
Retained Earnings
|
2.70B | 2.81B | 2.92B | 3.05B | 3.21B | | 3.47B | 3.60B | 3.79B | 3.94B | 4.06B | 0.81B | 0.99B | 1.14B | 1.27B | 1.39B | 1.39B | 1.51B | 1.51B | 1.50B | 1.62B | 1.56B | 1.57B | 1.31B | 0.73B | 0.88B | 1.16B | 1.44B | 1.97B | 2.25B | 2.30B | 2.52B | 2.85B | 2.82B | 2.40B | 3.17B | 3.38B | 3.57B | 3.72B | 4.03B | 3.97B | 4.19B | 4.24B | 4.38B | 5.25B | 5.45B | 0.52B | 0.78B | 1.12B | 1.33B | 1.67B | 2.02B | 2.47B | 2.78B | 2.98B | 3.36B | 3.69B | 4.07B | 4.32B | 4.82B | 5.13B | 5.51B | 5.42B | 5.79B | 6.40B | 6.98B | 6.53B | 6.97B |