|
Cash & Equivalents
|
1.00B | 1.23B | 1.13B | 1.09B | 1.05B | 1.11B | 0.98B | 1.43B | 2.16B | 2.23B | 1.71B | 1.41B | 2.21B | 1.82B | 1.23B | 1.38B | 1.55B | 1.17B | 1.50B | 4.09B | 2.77B | 1.61B | 1.13B | 2.48B | 1.52B | 1.24B | 2.89B | 2.46B | 1.78B | 1.13B | 2.19B | 3.37B | 2.22B | 2.09B | 2.48B | 1.70B | 42.02B | 43.81B | 41.59B | 4.06B | 5.90B | 6.06B | 5.19B | 5.68B | 10.08B | 14.87B | 9.26B | 7.85B | 5.60B | 7.12B | 9.83B | 9.41B | 8.44B | 12.12B | 17.20B | 12.95B | 14.62B | 13.81B | 13.04B | 8.20B | 9.80B | 12.51B | 6.88B | 8.59B | 10.08B | 11.79B | 9.10B | 8.45B |
|
Short-term Investments
|
| | 0.00B | 0.01B | 0.00B | 0.00B | 0.00B | 0.00B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.11B | 0.09B | 0.08B | 0.10B | 0.08B | 0.03B | 0.12B | 0.16B | 0.12B | 0.09B | 0.09B | 0.08B | 0.07B | 0.09B | 0.09B | 0.07B | 0.07B | 0.11B | 0.12B | 0.10B | 0.10B | 2.52B | 2.43B | 2.46B | 2.33B | 2.37B | 2.63B | 2.60B | 2.83B | 3.00B | 3.19B | 3.01B | 3.02B | 3.12B | 2.90B | 2.88B | 2.79B | 2.78B | 3.10B | 3.08B | 3.15B | 3.26B | 3.29B | 3.75B | 2.81B | 2.41B | 2.58B | 2.39B | 2.13B | 2.15B |
|
Cash & Current Investments
|
1.00B | 1.23B | 1.13B | 1.09B | 1.05B | 1.11B | 0.98B | 1.43B | 2.17B | 2.23B | 1.71B | 1.42B | 2.22B | 1.83B | 1.24B | 1.38B | 1.56B | 1.18B | 1.61B | 4.18B | 2.85B | 1.71B | 1.21B | 2.52B | 1.63B | 1.40B | 3.01B | 2.55B | 1.86B | 1.21B | 2.26B | 3.46B | 2.30B | 2.17B | 2.56B | 1.81B | 42.14B | 43.91B | 41.69B | 6.58B | 8.32B | 8.53B | 7.53B | 8.06B | 12.71B | 17.46B | 12.09B | 10.85B | 8.79B | 10.12B | 12.84B | 12.53B | 11.34B | 14.99B | 19.99B | 15.72B | 17.72B | 16.89B | 16.19B | 11.46B | 13.09B | 16.26B | 9.68B | 10.99B | 12.65B | 14.17B | 11.23B | 10.60B |
|
Receivables - Net
|
| 5.52B | 5.69B | 5.46B | 5.15B | 5.10B | 5.11B | 4.92B | 5.35B | 5.89B | 5.90B | 6.05B | 6.11B | 6.12B | 6.41B | 6.48B | 6.63B | 7.09B | 8.04B | 8.73B | 9.09B | 9.53B | 10.83B | 9.69B | 10.16B | 10.89B | 12.80B | 11.89B | 13.03B | 13.18B | 13.62B | 12.16B | 12.11B | 12.27B | 12.44B | 13.18B | 13.96B | 14.16B | 14.84B | 17.63B | 19.51B | 18.17B | 19.79B | 19.62B | 23.04B | 22.52B | 23.82B | 21.74B | 23.86B | 24.16B | 25.28B | 24.43B | 26.45B | 27.23B | 2.37B | 27.28B | 3.64B | 2.30B | 32.93B | 35.23B | 32.22B | 32.38B | 36.18B | 36.47B | 39.62B | 40.65B | 43.86B | 39.78B |
|
Receivables - Other
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.89B | 6.88B | 6.61B | 0.59B | 6.50B | 7.16B | 6.97B | 6.41B | 6.72B | 7.70B | 6.85B | 7.26B | 7.10B | 7.75B | 8.02B | 8.40B | 7.93B | 8.73B | 9.08B | 8.02B | 8.98B | 9.23B | 9.95B | 10.42B | 11.91B | 10.59B | 9.79B | 9.88B | 9.88B | 10.45B | 10.46B | 11.22B | 10.56B |
|
Receivables
|
| 5.52B | 5.69B | 5.46B | 5.15B | 5.10B | 5.11B | 4.92B | 5.35B | 5.89B | 5.90B | 6.05B | 6.11B | 6.12B | 6.41B | 6.48B | 6.63B | 7.09B | 8.04B | 8.73B | 9.09B | 9.53B | 10.83B | 9.69B | 10.16B | 10.89B | 12.80B | 11.89B | 13.03B | 13.18B | 13.62B | 12.16B | 12.11B | 12.27B | 12.44B | 21.08B | 20.84B | 20.77B | 15.43B | 24.13B | 26.67B | 25.14B | 26.20B | 26.33B | 30.73B | 29.37B | 31.08B | 28.84B | 31.60B | 32.19B | 33.68B | 32.36B | 35.18B | 36.32B | 10.38B | 36.26B | 12.87B | 12.24B | 43.35B | 47.13B | 42.80B | 42.18B | 46.06B | 46.35B | 50.08B | 51.12B | 55.08B | 50.34B |
|
Inventory
|
| 9.40B | 9.98B | 10.34B | 10.28B | 10.39B | 10.59B | 10.70B | 10.18B | 10.11B | 10.38B | 10.05B | 10.68B | 10.43B | 10.49B | 11.03B | 10.59B | 10.58B | 10.82B | 11.04B | 11.19B | 11.36B | 11.61B | 11.93B | 12.23B | 12.38B | 13.28B | 14.00B | 13.91B | 14.18B | 14.35B | 14.76B | 14.31B | 14.27B | 14.15B | 15.30B | 14.82B | 14.92B | 14.82B | 16.45B | 15.45B | 15.51B | 16.03B | 17.52B | 16.98B | 16.52B | 17.48B | 18.50B | 17.62B | 16.98B | 17.40B | 17.76B | 18.16B | 17.38B | 18.06B | 19.09B | 18.26B | 17.29B | 17.95B | 18.02B | 16.35B | 16.07B | 17.65B | 18.11B | 17.39B | 17.45B | 18.96B | 19.25B |
|
Current Deferred Tax Assets
|
| 0.41B | 0.42B | 0.51B | 0.50B | 0.50B | 0.48B | 0.51B | 0.51B | 0.50B | 0.44B | 0.50B | 0.54B | 0.54B | 0.54B | 0.69B | 0.60B | 0.61B | 0.56B | 0.90B | 0.93B | 0.98B | 1.04B | 0.98B | 1.00B | 0.99B | 1.08B | 1.22B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets
|
| 0.22B | 0.17B | 0.14B | 0.18B | 0.17B | 0.18B | 0.14B | 0.17B | 0.33B | 0.50B | 0.58B | 0.35B | 0.38B | 0.21B | 0.58B | 0.34B | 0.41B | 0.40B | 0.47B | 0.41B | 0.55B | 0.64B | 0.87B | 0.59B | 0.73B | 0.58B | 0.72B | 0.61B | 0.88B | 0.70B | 0.66B | 0.73B | 0.69B | 0.78B | 0.94B | 0.87B | 0.80B | 0.63B | 4.58B | 4.58B | 4.69B | 4.84B | 5.11B | 6.23B | 6.00B | 5.83B | 5.28B | 5.46B | 5.29B | 5.32B | 5.29B | 5.53B | 2.54B | 2.48B | 2.64B | 3.77B | 3.41B | 3.07B | 3.15B | 5.82B | 5.24B | 3.83B | 3.08B | 3.53B | 3.38B | 3.06B | 5.09B |
|
Current Assets
|
| 16.77B | 17.40B | 17.54B | 17.16B | 17.27B | 17.34B | 17.71B | 18.38B | 19.07B | 18.94B | 18.59B | 19.89B | 19.30B | 18.88B | 20.16B | 19.73B | 19.87B | 21.43B | 25.32B | 24.46B | 24.14B | 25.34B | 25.98B | 25.62B | 26.40B | 30.75B | 29.16B | 29.41B | 29.45B | 30.94B | 31.04B | 29.46B | 29.40B | 29.92B | 31.23B | 71.80B | 73.79B | 71.98B | 45.24B | 47.86B | 46.90B | 48.19B | 50.30B | 58.96B | 62.51B | 59.21B | 56.37B | 55.72B | 56.56B | 60.84B | 60.01B | 61.48B | 62.14B | 68.34B | 65.63B | 68.71B | 67.76B | 70.14B | 67.86B | 67.47B | 69.95B | 67.34B | 68.64B | 73.19B | 75.65B | 77.11B | 74.71B |
|
Property, Plant & Equipment (Net)
|
| 8.12B | 8.28B | 7.92B | 8.04B | 8.25B | 8.36B | 8.32B | 8.35B | 8.48B | 8.64B | 8.47B | 8.52B | 8.61B | 8.37B | 8.63B | 8.56B | 8.71B | 8.75B | 8.62B | 8.68B | 8.82B | 8.69B | 8.84B | 8.87B | 9.02B | 9.49B | 9.86B | 9.86B | 9.98B | 9.90B | 10.18B | 10.06B | 10.07B | 9.91B | 10.29B | 10.14B | 10.25B | 10.42B | 11.35B | 11.35B | 11.48B | 11.65B | 12.04B | 12.15B | 12.22B | 12.35B | 12.61B | 12.61B | 12.66B | 12.77B | 12.90B | 12.84B | 12.76B | 12.63B | 12.87B | 12.87B | 13.00B | 13.02B | 13.18B | 13.04B | 13.03B | 12.73B | 12.99B | 12.86B | 12.82B | 12.84B | 13.08B |
|
Long-Term Investments
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.11B | | | | 0.11B | | | | 18.25B | 18.84B | 19.43B | 19.68B | 19.69B | 19.47B | 21.19B | 23.05B | 23.81B | 24.21B | 25.14B | 25.39B | 26.14B | 25.57B | 24.00B | 23.38B | 23.89B | 24.71B | 25.19B | 24.81B | 26.28B | 27.36B | 28.78B | 31.74B | 31.34B | 31.48B | 32.24B | 33.69B | 34.81B |
|
Goodwill
|
| 25.48B | 25.62B | 25.68B | 25.67B | 25.67B | 25.67B | 25.67B | 25.67B | 26.70B | 26.51B | 26.46B | 26.43B | 26.43B | 26.42B | 26.39B | 26.57B | 26.55B | 26.55B | 26.54B | 28.14B | 28.13B | 28.15B | 28.14B | 28.12B | 28.12B | 37.13B | 38.11B | 38.12B | 38.19B | 38.21B | 38.25B | 38.26B | 38.13B | 38.17B | 38.45B | 38.12B | 34.22B | 34.22B | 78.68B | 79.08B | 79.48B | 79.55B | 79.75B | 79.99B | 80.06B | 79.58B | 79.55B | 79.55B | 79.55B | 79.12B | 79.12B | 79.06B | 78.56B | 78.09B | 78.15B | 84.06B | 91.26B | 91.26B | 91.27B | 91.27B | 91.27B | 91.27B | 91.27B | 91.20B | 91.20B | 85.48B | 85.48B |
|
Intangibles
|
| 10.30B | 10.20B | 11.98B | 10.04B | 9.95B | 12.05B | 25.70B | 9.69B | 10.02B | 26.50B | 26.50B | 9.80B | 9.89B | 26.40B | 9.75B | 9.74B | 9.66B | 9.59B | 9.53B | 9.99B | 9.91B | 9.85B | 9.77B | 9.76B | 9.68B | 13.50B | 13.88B | 13.75B | 13.64B | 13.57B | 19.01B | 13.39B | 13.35B | 19.40B | 13.63B | 13.39B | 13.32B | 20.03B | 36.52B | 35.15B | 34.16B | 33.66B | 33.12B | 32.73B | 32.23B | 31.70B | 31.14B | 30.64B | 30.08B | 29.55B | 29.03B | 28.54B | 28.14B | 25.16B | 24.80B | 26.37B | 30.12B | 29.62B | 29.23B | 28.77B | 28.31B | 27.82B | 27.32B | 26.57B | 26.22B | 25.98B | 25.51B |
|
Goodwill & Intangibles
|
| 35.78B | 35.83B | 37.66B | 35.71B | 35.62B | 37.72B | 51.37B | 35.36B | 36.72B | 53.01B | 52.96B | 36.23B | 36.32B | 52.82B | 36.15B | 36.31B | 36.21B | 36.14B | 36.07B | 38.12B | 38.03B | 38.01B | 37.92B | 37.88B | 37.80B | 50.64B | 51.98B | 51.87B | 51.83B | 51.78B | 57.26B | 51.65B | 51.48B | 57.57B | 52.08B | 51.50B | 47.54B | 54.25B | 115.20B | 114.22B | 113.65B | 113.20B | 112.87B | 112.72B | 112.28B | 111.28B | 110.69B | 110.19B | 109.63B | 108.67B | 108.15B | 107.60B | 106.69B | 103.24B | 102.95B | 110.42B | 121.38B | 120.89B | 120.51B | 120.04B | 119.58B | 119.09B | 118.59B | 117.77B | 117.43B | 111.46B | 110.99B |
|
Other Non-Current Assets
|
| 0.36B | 0.38B | 0.37B | 0.37B | 0.39B | 0.47B | 0.69B | 0.74B | 1.22B | 1.22B | 1.16B | 1.37B | 1.36B | 1.32B | 1.28B | 1.47B | 1.50B | 1.49B | 1.51B | 1.56B | 1.60B | 1.54B | 1.45B | 1.55B | 1.44B | 1.48B | 1.44B | 1.49B | 1.49B | 1.53B | 1.49B | 1.50B | 1.56B | 1.54B | 1.42B | 1.69B | 1.71B | 1.72B | 5.05B | 4.87B | 4.76B | 4.38B | 4.60B | 4.75B | 4.68B | 4.57B | 4.62B | 4.83B | 4.82B | 4.69B | 4.71B | 4.88B | 4.85B | 4.85B | 4.62B | 4.82B | 4.85B | 4.83B | 4.66B | 4.80B | 4.80B | 4.76B | 4.79B | 5.23B | 5.21B | 5.16B | 5.12B |
|
Non-Current Assets
|
| 44.26B | 44.48B | 44.10B | 44.13B | 44.25B | 44.37B | 44.46B | 44.45B | 46.42B | 46.31B | 46.26B | 46.12B | 46.29B | 45.92B | 46.06B | 46.34B | 46.41B | 46.37B | 46.20B | 48.36B | 48.45B | 48.24B | 48.20B | 48.31B | 48.27B | 61.61B | 63.28B | 63.22B | 63.30B | 63.22B | 63.42B | 63.21B | 63.12B | 62.93B | 63.90B | 63.34B | 59.50B | 59.52B | 151.21B | 171.91B | 172.00B | 171.93B | 172.15B | 171.68B | 172.99B | 173.69B | 174.35B | 173.89B | 174.60B | 174.05B | 172.99B | 171.39B | 168.14B | 162.87B | 162.64B | 170.62B | 182.31B | 181.16B | 181.87B | 182.27B | 182.53B | 185.08B | 184.57B | 182.39B | 182.69B | 178.22B | 178.82B |
|
Assets
|
| 61.04B | 61.88B | 61.64B | 61.28B | 61.52B | 61.71B | 62.17B | 62.83B | 65.49B | 65.25B | 64.85B | 66.01B | 65.59B | 64.80B | 66.22B | 66.07B | 66.28B | 67.81B | 71.53B | 72.82B | 72.59B | 73.58B | 74.19B | 73.93B | 74.67B | 92.36B | 92.44B | 92.63B | 92.75B | 94.16B | 94.46B | 92.67B | 92.53B | 92.85B | 95.13B | 135.14B | 133.29B | 131.51B | 196.46B | 219.77B | 218.90B | 220.11B | 222.45B | 230.64B | 235.50B | 232.90B | 230.72B | 229.61B | 231.16B | 234.89B | 233.00B | 232.87B | 230.28B | 231.21B | 228.28B | 239.33B | 250.07B | 251.31B | 249.73B | 249.74B | 252.48B | 252.43B | 253.22B | 255.59B | 258.34B | 255.33B | 253.54B |
|
Accounts Payables
|
| 3.60B | 3.96B | 3.56B | 4.04B | 3.87B | 4.16B | 4.03B | 4.35B | 4.45B | 4.39B | 4.37B | 5.24B | 4.90B | 5.09B | 5.07B | 5.51B | 5.18B | 5.41B | 5.55B | 5.64B | 5.78B | 6.03B | 6.55B | 6.43B | 6.37B | 7.06B | 7.49B | 7.36B | 7.35B | 7.58B | 7.95B | 7.34B | 7.87B | 7.90B | 8.86B | 7.74B | 8.57B | 8.81B | 8.93B | 8.29B | 9.16B | 9.44B | 10.49B | 10.22B | 9.92B | 11.68B | 11.14B | 10.80B | 11.05B | 12.70B | 12.54B | 12.74B | 13.24B | 13.93B | 14.84B | 12.53B | 13.37B | 14.87B | 14.90B | 13.72B | 14.42B | 15.71B | 15.89B | 16.53B | 17.26B | 17.76B | 17.64B |
|
Notes Payables
|
| 1.33B | 1.10B | 0.32B | 0.52B | 1.85B | 1.38B | 0.30B | 0.30B | | 0.53B | 0.75B | | 0.20B | 0.82B | 0.69B | 0.30B | | 0.81B | | | | 0.78B | 0.69B | 0.50B | 1.49B | | | | 0.74B | 0.34B | 1.87B | 1.77B | 1.10B | 0.11B | 1.28B | | | | 0.72B | 3.00B | 0.45B | 1.07B | | 0.26B | | | | 0.25B | | | | | | | | | 1.00B | | 0.20B | 2.72B | | 0.80B | 2.12B | 1.26B | 3.04B | 1.25B | |
|
Payables
|
| 4.93B | 5.06B | 3.88B | 4.56B | 5.72B | 5.55B | 4.33B | 4.65B | 4.45B | 4.92B | 5.12B | 5.24B | 5.10B | 5.92B | 5.76B | 5.81B | 5.18B | 6.23B | 5.55B | 5.64B | 5.78B | 6.81B | 7.23B | 6.93B | 7.86B | 7.06B | 7.49B | 7.36B | 8.10B | 7.92B | 9.82B | 9.11B | 8.97B | 8.01B | 10.14B | 7.74B | 8.57B | 8.81B | 9.64B | 11.29B | 9.61B | 10.51B | 10.49B | 10.48B | 9.92B | 11.68B | 11.14B | 11.06B | 11.05B | 12.70B | 12.54B | 12.74B | 13.24B | 13.93B | 14.84B | 12.53B | 14.37B | 14.87B | 15.10B | 16.44B | 14.42B | 16.51B | 18.01B | 17.79B | 20.30B | 19.01B | 17.64B |
|
Accumulated Expenses
|
| 2.47B | 2.63B | 3.25B | 2.90B | 2.60B | 2.66B | 3.07B | 3.23B | 3.33B | 4.26B | 3.29B | 4.51B | 4.38B | 3.62B | 4.41B | 3.52B | 3.50B | 3.94B | 4.77B | 5.13B | 4.81B | 5.43B | 5.82B | 5.94B | 5.54B | 6.64B | 6.83B | 7.44B | 7.24B | 8.86B | 6.94B | 8.68B | 8.13B | 8.40B | 6.58B | 7.72B | 7.64B | 6.16B | 10.71B | 10.44B | 10.56B | 11.62B | 12.13B | 13.57B | 15.63B | 14.33B | 14.24B | 14.31B | 14.83B | 16.14B | 17.67B | 16.62B | 17.73B | 19.42B | 18.75B | 21.52B | 22.83B | 22.57B | 23.52B | 22.35B | 21.16B | 20.17B | 20.81B | 22.37B | 23.10B | 23.41B | 22.39B |
|
Other Accumulated Expenses
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.94B | | | 8.88B | 8.68B | | | 10.35B | 10.14B | 10.89B | 12.00B | 12.55B | | | | | | | | | |
|
Short term Debt
|
| 2.40B | 2.10B | 2.10B | 2.40B | 1.85B | 1.38B | 1.10B | 0.81B | 0.92B | 0.53B | 0.75B | 0.01B | 0.20B | 0.82B | 0.69B | 0.30B | 0.02B | 0.81B | 0.56B | 0.56B | 1.12B | 0.78B | 0.69B | 0.57B | 1.49B | 0.45B | 1.20B | 1.20B | 2.29B | 0.78B | 1.87B | 1.77B | 1.10B | 2.29B | 3.54B | 3.54B | 3.54B | 2.14B | 1.26B | 3.89B | 3.89B | 3.78B | 3.78B | 5.83B | 8.19B | 5.44B | 5.44B | 2.42B | 0.06B | 1.56B | 4.21B | 4.22B | 4.02B | 1.36B | 1.78B | 1.78B | 1.40B | 2.13B | 2.77B | 3.73B | 3.73B | 4.91B | 3.62B | 4.41B | 6.16B | 4.08B | 4.07B |
|
Current Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.80B | 1.79B | 1.80B | 1.60B | 1.76B | 1.77B | 1.79B | 1.64B | 1.79B | 1.79B | 1.81B | 1.65B | 1.85B | 1.85B | 1.69B | 1.68B | 1.68B | 1.71B | 1.74B | 1.74B | 1.91B | 1.91B | 1.91B | 1.75B | 1.91B | 1.91B | 1.91B | 1.74B |
|
Total Current Liabilities
|
| 12.76B | 12.70B | 12.30B | 12.34B | 11.46B | 11.67B | 11.07B | 11.46B | 11.75B | 12.35B | 11.96B | 13.41B | 13.14B | 13.26B | 14.15B | 13.20B | 12.69B | 15.10B | 15.43B | 16.21B | 16.63B | 18.21B | 19.03B | 19.71B | 20.39B | 21.43B | 23.17B | 24.54B | 26.57B | 26.74B | 26.25B | 27.29B | 26.86B | 28.51B | 30.65B | 30.25B | 31.49B | 29.46B | 44.01B | 50.63B | 49.38B | 52.54B | 53.30B | 59.56B | 63.69B | 62.04B | 62.02B | 60.10B | 59.31B | 64.71B | 67.81B | 69.78B | 68.46B | 72.41B | 69.42B | 75.05B | 79.21B | 81.55B | 79.19B | 83.32B | 81.39B | 84.63B | 84.61B | 88.96B | 94.16B | 92.69B | 88.69B |
|
Capital Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.64B | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Debt
|
| 7.31B | 8.76B | 8.76B | 8.45B | 9.45B | 8.65B | 8.65B | 8.67B | 10.17B | 10.17B | 9.21B | 9.21B | 9.21B | 9.21B | 9.13B | 9.35B | 9.36B | 8.82B | 12.84B | 12.85B | 12.25B | 11.71B | 11.63B | 11.69B | 11.63B | 26.77B | 26.27B | 26.27B | 25.60B | 25.61B | 25.61B | 25.62B | 25.62B | 23.39B | 22.18B | 61.55B | 61.57B | 60.75B | 71.44B | 67.89B | 66.94B | 64.21B | 64.70B | 65.73B | 63.48B | 61.55B | 59.21B | 59.27B | 59.29B | 56.83B | 51.97B | 52.06B | 50.80B | 50.85B | 50.48B | 56.45B | 61.42B | 59.78B | 58.64B | 57.69B | 62.64B | 59.82B | 60.53B | 59.04B | 57.29B | 60.51B | 60.50B |
|
Minority Interest
|
| | | 0.04B | 0.04B | 0.04B | 0.04B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | | | | | | | | 0.00B | 0.00B | 0.01B | | 0.01B | 0.01B | 0.01B | 0.04B | 0.01B | 0.01B | 0.01B | 0.00B | 0.01B | 0.01B | 0.01B | 0.00B | 0.00B | 0.00B | 0.00B | 0.32B | 0.32B | 0.32B | 0.32B | 0.31B | 0.33B | 0.33B | 0.30B | 0.31B | 0.31B | 0.32B | 0.31B | 0.31B | 0.31B | 0.32B | 0.33B | 0.30B | 0.20B | 0.28B | 0.17B | 0.17B | 0.18B | 0.18B | 0.16B | 0.17B | 0.18B | 0.17B | 0.18B | 0.17B |
|
Liabilities from Discontinued Operations
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.30B | 0.23B | 0.21B | 0.21B | | | | | | | | | | |
|
Non-Current Deferred Tax Liability
|
| 3.71B | 3.60B | 3.68B | 3.65B | 3.63B | 3.65B | 3.65B | 3.71B | 3.95B | 3.87B | 3.85B | 3.88B | 3.89B | 3.89B | 3.78B | 3.77B | 3.80B | 3.79B | 3.90B | 4.05B | 4.09B | 4.05B | 4.04B | 4.02B | 4.03B | 5.45B | 4.22B | 4.23B | 4.26B | 4.25B | 4.21B | 4.21B | 4.21B | 4.44B | 3.93B | 3.06B | 3.05B | 3.05B | 9.43B | 7.54B | 7.38B | 7.28B | 14.60B | 7.12B | 7.14B | 7.25B | 14.57B | 6.61B | 6.56B | 6.33B | 13.77B | 5.83B | 5.45B | 3.51B | 11.87B | 4.09B | 4.59B | 4.25B | 12.31B | 4.18B | 4.05B | 3.63B | 11.41B | 3.66B | 3.60B | 3.55B | 11.36B |
|
Operating Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 21.32B | 21.23B | 21.24B | 20.52B | 18.74B | 18.61B | 18.49B | 20.39B | 18.59B | 18.51B | 18.46B | 19.82B | 17.79B | 17.50B | 17.17B | 18.54B | 16.57B | 16.61B | 16.44B | 17.77B | 15.74B | 15.54B | 15.26B | 16.65B | 14.59B | 14.33B | 14.01B | 16.71B |
|
Other Non-Current Liabilities
|
| 1.11B | 1.15B | 1.10B | 1.11B | 1.07B | 1.06B | 1.06B | 1.03B | 1.34B | 1.35B | 1.45B | 1.43B | 1.44B | 1.51B | 1.50B | 1.54B | 1.53B | 1.56B | 1.42B | 1.50B | 1.49B | 1.49B | 1.53B | 1.51B | 1.49B | 1.53B | 1.54B | 1.57B | 1.55B | 1.60B | 1.55B | 1.70B | 1.69B | 1.64B | 1.28B | 1.60B | 1.56B | 1.62B | 2.78B | 2.62B | 2.53B | 2.18B | 2.16B | 2.12B | 2.31B | 2.52B | 2.35B | 2.31B | 2.31B | 2.31B | 1.90B | 2.24B | 2.14B | 6.77B | 6.73B | 6.67B | 6.32B | 6.24B | 6.21B | 6.21B | 5.53B | 5.48B | 5.43B | 5.42B | 4.78B | 4.76B | 4.78B |
|
Total Non-Current Liabilities
|
| 23.78B | 25.05B | 24.77B | 24.48B | 24.58B | 24.02B | 33.50B | 23.88B | 25.90B | 26.42B | 35.28B | 26.52B | 26.24B | 26.37B | -1.14B | 26.32B | 25.84B | 27.71B | 40.33B | 33.11B | 32.97B | 33.97B | 40.81B | 72.68B | 73.43B | 91.15B | 53.69B | 91.41B | 91.51B | 92.88B | 56.08B | 57.12B | 56.69B | 56.34B | 56.16B | 94.86B | 96.12B | 93.26B | 135.13B | 157.15B | 154.78B | 155.00B | 156.12B | 163.05B | 164.83B | 161.27B | 158.66B | 156.13B | 155.28B | 157.96B | 155.71B | 156.49B | 152.63B | 153.43B | 149.78B | 161.08B | 170.75B | 170.56B | 166.88B | 169.39B | 171.84B | 171.84B | 172.05B | 173.06B | 176.01B | 177.46B | 173.38B |
|
Total Liabilities
|
| 24.88B | 26.20B | 25.87B | 25.59B | 25.65B | 25.08B | 34.56B | 24.91B | 27.24B | 27.76B | 36.73B | 27.95B | 27.68B | 27.88B | 0.36B | 27.86B | 27.38B | 29.27B | 41.75B | 34.61B | 34.46B | 35.47B | 42.34B | 74.19B | 74.92B | 92.68B | 55.23B | 92.97B | 93.06B | 94.47B | 57.63B | 58.83B | 58.38B | 57.98B | 57.44B | 96.46B | 97.68B | 94.88B | 137.91B | 159.76B | 157.31B | 157.18B | 158.28B | 165.16B | 167.14B | 163.79B | 161.01B | 158.44B | 157.60B | 160.27B | 157.62B | 158.73B | 154.77B | 160.20B | 156.51B | 167.75B | 177.07B | 176.80B | 173.09B | 175.59B | 177.37B | 177.32B | 177.49B | 178.47B | 180.79B | 182.22B | 178.16B |
|
Total Debt
|
| 9.71B | 10.86B | 10.86B | 10.86B | 11.31B | 10.04B | 9.76B | 9.47B | 11.08B | 10.70B | 9.96B | 9.21B | 9.41B | 10.04B | 9.82B | 9.65B | 9.38B | 9.63B | 13.40B | 13.41B | 13.37B | 12.48B | 12.31B | 12.26B | 13.12B | 27.22B | 27.46B | 27.47B | 27.89B | 26.39B | 27.49B | 27.39B | 26.72B | 25.68B | 25.73B | 65.09B | 65.11B | 62.89B | 72.71B | 71.78B | 70.83B | 67.98B | 68.48B | 71.56B | 71.67B | 67.00B | 64.65B | 61.69B | 59.35B | 58.39B | 56.18B | 56.28B | 54.82B | 52.21B | 52.25B | 58.23B | 62.82B | 61.91B | 61.41B | 61.42B | 66.37B | 64.73B | 64.15B | 63.45B | 63.45B | 64.59B | 64.57B |
|
Common Equity
|
| 36.15B | 35.67B | 35.77B | 35.69B | 35.87B | 36.64B | 27.61B | 37.92B | 38.24B | 37.49B | 28.13B | 38.05B | 37.91B | 36.92B | 29.12B | 38.21B | 38.91B | 38.53B | 29.78B | 38.21B | 38.13B | 38.11B | 31.85B | -0.26B | -0.26B | -0.32B | 37.20B | -0.34B | -0.32B | -0.32B | 36.83B | 33.84B | 34.15B | 34.87B | 37.70B | 38.68B | 35.61B | 36.62B | 58.54B | 60.01B | 61.60B | 62.93B | 64.17B | 65.47B | 68.36B | 69.11B | 69.70B | 71.16B | 73.56B | 74.62B | 74.84B | 74.14B | 75.51B | 71.01B | 71.77B | 71.58B | 73.00B | 74.51B | 76.64B | 74.15B | 75.11B | 75.11B | 75.73B | 77.11B | 77.55B | 73.11B | 75.38B |
|
Shareholder's Equity
|
| 36.15B | 35.67B | 35.77B | 35.69B | 35.87B | 36.64B | 27.61B | 37.92B | 38.24B | 37.49B | 28.13B | 38.05B | 37.91B | 36.92B | 29.12B | 38.21B | 38.91B | 38.53B | 29.78B | 38.21B | 38.13B | 38.11B | 31.85B | -0.26B | -0.26B | -0.32B | 37.20B | -0.34B | -0.32B | -0.32B | 36.83B | 33.84B | 34.15B | 34.87B | 37.70B | 38.68B | 35.61B | 36.62B | 58.54B | 60.01B | 61.60B | 62.93B | 64.17B | 65.47B | 68.36B | 69.11B | 69.70B | 71.16B | 73.56B | 74.62B | 74.84B | 74.14B | 75.51B | 71.01B | 71.77B | 71.58B | 73.00B | 74.51B | 76.64B | 74.15B | 75.11B | 75.11B | 75.73B | 77.11B | 77.55B | 73.11B | 75.38B |
|
Liabilities and Shareholders Equity
|
| 61.04B | 61.88B | 61.64B | 61.28B | 61.52B | 61.71B | 62.17B | 62.83B | 65.49B | 65.25B | 64.85B | 66.01B | 65.59B | 64.80B | 66.22B | 66.07B | 66.28B | 67.81B | 71.53B | 72.82B | 72.59B | 73.58B | 74.19B | 73.93B | 74.67B | 92.36B | 92.44B | 92.63B | 92.75B | 94.16B | 94.46B | 92.67B | 92.53B | 92.85B | 95.13B | 135.14B | 133.29B | 131.51B | 196.46B | 219.77B | 218.90B | 220.11B | 222.45B | 230.64B | 235.50B | 232.90B | 230.72B | 229.61B | 231.16B | 234.89B | 233.00B | 232.87B | 230.28B | 231.21B | 228.28B | 239.33B | 250.07B | 251.31B | 249.73B | 249.74B | 252.48B | 252.43B | 253.22B | 255.59B | 258.34B | 255.33B | 253.54B |
|
Treasury Shares
|
| 0.15B | 0.19B | 0.07B | 0.24B | 0.26B | 0.26B | 0.04B | 0.27B | 0.28B | 0.33B | 0.08B | 0.36B | 0.39B | 0.41B | 0.10B | 0.44B | 0.45B | 0.47B | 0.07B | 0.51B | 0.53B | 0.54B | 0.05B | 0.56B | 0.58B | 0.59B | 0.05B | 0.62B | 0.64B | 0.64B | 0.05B | 0.68B | 0.69B | 0.70B | 0.06B | 0.70B | 0.70B | | 0.42B | | | 0.42B | 0.42B | | 0.42B | | 0.42B | 0.42B | 0.42B | 0.42B | 0.42B | 0.44B | 0.44B | 0.44B | 0.46B | 0.48B | 0.48B | 0.48B | 0.48B | 0.52B | 0.52B | 0.52B | 0.52B | 0.52B | 0.52B | 0.52B | 0.52B |
|
Retained Earnings
|
| 14.50B | 15.41B | 16.36B | 17.00B | 17.70B | 18.40B | -0.04B | 19.84B | 20.49B | 21.19B | -0.04B | 22.57B | 23.32B | 24.12B | -0.18B | -0.18B | -0.20B | -0.19B | -0.15B | -0.14B | -0.13B | -0.16B | 31.85B | 32.67B | 33.54B | 34.40B | 35.51B | 36.18B | 36.65B | 37.73B | 38.98B | 39.42B | 40.01B | 40.78B | 43.56B | 44.04B | 40.97B | 41.84B | 40.91B | 41.86B | 43.14B | 44.02B | 45.11B | 46.45B | 48.77B | 49.33B | 49.64B | 51.20B | 53.33B | 54.26B | 54.91B | 56.49B | 58.71B | 54.57B | 56.40B | 57.75B | 58.87B | 60.34B | 61.60B | 61.87B | 62.80B | 62.04B | 62.84B | 63.77B | 63.94B | 59.11B | 61.20B |