|
Cash & Equivalents
|
4.85B | 5.40B | 4.61B | 4.91B | 4.43B | 3.44B | 2.89B | 2.88B | 2.85B | 2.31B | 2.66B | 2.91B | 2.54B | 2.27B | 2.42B | 2.64B | 2.96B | 3.02B | 2.84B | 2.70B | 3.36B | 2.51B | 2.09B | 2.12B | 2.29B | 2.37B | 1.97B | 1.71B | 1.66B | 1.64B | 2.76B | 1.91B | 2.24B | 1.48B | 1.81B | 1.45B | 1.89B | 1.38B | 1.56B | 1.91B | 2.01B | 1.90B | 2.88B | 5.97B | 11.37B | 16.48B | 8.31B | 8.46B | 10.36B | 8.79B | 7.93B | 7.71B | 9.22B | 7.02B | 3.27B | 3.21B | 2.67B | 2.83B | 2.74B | 3.88B | 4.11B | 3.97B | 3.07B | 3.71B | 3.33B | 3.79B | 4.31B |
|
Short-term Investments
|
| | 0.42B | | 0.41B | 0.44B | 0.72B | 0.96B | 0.97B | 0.96B | 0.96B | 0.96B | 0.96B | 0.96B | 0.96B | 0.96B | 0.96B | 0.96B | 0.96B | 0.96B | 0.72B | 1.85B | 1.22B | 1.57B | 1.49B | 1.59B | 1.99B | 2.18B | 1.29B | 1.51B | 0.49B | 0.74B | 0.75B | 0.96B | 0.82B | 0.52B | 0.52B | 0.48B | 0.20B | | | | | | 4.30B | 5.05B | 5.79B | 5.60B | 4.90B | 4.42B | 3.39B | 2.25B | 1.55B | 1.34B | 3.27B | 3.40B | 3.40B | 2.20B | 1.13B | 0.59B | 0.12B | 0.01B | | | | | |
|
Cash & Current Investments
|
4.85B | 5.40B | 5.03B | 4.91B | 4.84B | 3.88B | 3.61B | 3.84B | 3.82B | 3.27B | 3.62B | 3.87B | 3.50B | 3.23B | 3.37B | 3.59B | 3.92B | 3.98B | 3.80B | 3.66B | 4.08B | 4.36B | 3.31B | 3.70B | 3.79B | 3.96B | 3.96B | 3.89B | 2.95B | 3.15B | 3.25B | 2.65B | 2.99B | 2.44B | 2.64B | 1.97B | 2.41B | 1.86B | 1.77B | 1.91B | 2.01B | 1.90B | 2.88B | 5.97B | 15.67B | 21.52B | 14.10B | 14.06B | 15.26B | 13.20B | 11.32B | 9.96B | 10.77B | 8.37B | 6.53B | 6.62B | 6.07B | 5.04B | 3.87B | 4.47B | 4.23B | 3.98B | 3.07B | 3.71B | 3.33B | 3.79B | 4.31B |
|
Receivables - Net
|
| | 1.35B | | 1.65B | 1.51B | 1.46B | 1.85B | 1.89B | 1.82B | 1.56B | 1.81B | 0.03B | 1.78B | 1.69B | 1.99B | 2.08B | 1.97B | 1.61B | 2.04B | 2.10B | 2.13B | 2.30B | 2.06B | 1.97B | 1.97B | 2.02B | 2.18B | 2.10B | 2.00B | 2.06B | 2.31B | 2.16B | 2.40B | 2.38B | 2.57B | 2.43B | 2.52B | 2.31B | 3.15B | 2.84B | 2.84B | 2.85B | 2.28B | 1.38B | 1.50B | 1.40B | 1.84B | 2.26B | 2.18B | 2.40B | 3.04B | 3.09B | 3.10B | 3.18B | 3.22B | 3.12B | 3.21B | 3.13B | 3.75B | 3.81B | 3.55B | 3.22B | 3.65B | 3.75B | 3.61B | 2.85B |
|
Receivables
|
| | 1.35B | | 1.65B | 1.51B | 1.46B | 1.85B | 1.89B | 1.82B | 1.56B | 1.81B | 0.03B | 1.78B | 1.69B | 1.99B | 2.08B | 1.97B | 1.61B | 2.04B | 2.10B | 2.13B | 2.30B | 2.06B | 1.97B | 1.97B | 2.02B | 2.18B | 2.10B | 2.00B | 2.06B | 2.31B | 2.16B | 2.40B | 2.38B | 2.57B | 2.43B | 2.52B | 2.31B | 3.15B | 2.84B | 2.84B | 2.85B | 2.28B | 1.38B | 1.50B | 1.40B | 1.84B | 2.26B | 2.18B | 2.40B | 3.04B | 3.09B | 3.10B | 3.18B | 3.22B | 3.12B | 3.21B | 3.13B | 3.75B | 3.81B | 3.55B | 3.22B | 3.65B | 3.75B | 3.61B | 2.85B |
|
Finished Goods
|
| | | | | | | | | | 0.17B | | | | 0.62B | 0.62B | 0.59B | 0.68B | 0.71B | 0.60B | 0.60B | 0.60B | 0.53B | 0.47B | 0.55B | 0.38B | 0.38B | 0.37B | 0.46B | 0.42B | 0.52B | 0.49B | 0.54B | 0.72B | 0.92B | 0.72B | 1.15B | 0.71B | 0.59B | 0.60B | 0.59B | 0.57B | 0.73B | 0.44B | | | | | | | | | | | | | | | | | | | | | | | |
|
Inventory
|
| | 0.33B | | 0.28B | 0.28B | 0.32B | 0.35B | 0.40B | 0.38B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Deferred Tax Assets
|
| | 0.36B | | 0.24B | 0.17B | 0.35B | 0.28B | 0.34B | 0.40B | 0.46B | 0.41B | 0.49B | 0.47B | 0.46B | 0.46B | 0.45B | 0.41B | 1.74B | 1.76B | 2.03B | 2.19B | 3.27B | 3.09B | 2.89B | 2.71B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets
|
| | 0.85B | | 0.86B | 1.07B | 1.16B | 1.29B | 1.18B | 1.07B | 1.25B | 1.48B | 1.88B | 1.88B | 1.34B | 1.30B | 1.30B | 1.35B | 0.85B | 1.21B | 1.22B | 1.22B | 0.70B | 0.79B | 0.81B | 0.82B | 0.92B | 0.89B | 1.02B | 0.91B | 1.25B | 1.07B | 1.09B | 1.11B | 1.46B | 2.04B | 1.22B | 1.18B | 1.41B | 1.06B | 1.20B | 1.14B | 1.26B | 1.05B | 1.02B | 1.26B | 1.18B | 1.15B | 1.17B | 1.07B | 1.12B | 1.43B | 1.72B | 1.86B | 1.88B | 2.19B | 2.48B | 2.53B | 1.96B | 1.91B | 2.06B | 2.07B | 2.12B | 2.39B | 2.37B | 2.28B | 2.21B |
|
Current Assets
|
| | 7.99B | | 7.87B | 7.32B | 7.31B | 7.99B | 8.06B | 7.33B | 7.73B | 8.30B | 8.46B | 8.16B | 8.27B | 8.64B | 8.89B | 8.95B | 9.65B | 9.75B | 10.52B | 10.99B | 9.16B | 12.27B | 11.44B | 11.97B | 9.06B | 9.31B | 7.64B | 7.33B | 7.45B | 6.88B | 7.18B | 7.08B | 7.80B | 7.72B | 7.64B | 6.73B | 6.34B | 7.20B | 7.13B | 6.94B | 8.25B | 10.28B | 18.91B | 25.03B | 17.40B | 17.85B | 19.67B | 17.47B | 15.94B | 15.72B | 17.31B | 14.80B | 13.01B | 13.40B | 13.08B | 12.26B | 10.27B | 11.58B | 11.59B | 11.06B | 9.84B | 11.24B | 10.98B | 11.23B | 10.97B |
|
Property, Plant & Equipment (Net)
|
| | 20.43B | | 20.40B | 20.18B | 20.31B | 20.33B | 20.32B | 20.26B | 20.22B | 20.33B | 20.61B | 20.60B | 20.71B | 20.79B | 21.05B | 21.30B | 21.85B | 21.97B | 22.05B | 21.72B | 21.93B | 22.02B | 22.48B | 22.61B | 23.04B | 23.42B | 23.98B | 24.11B | 24.38B | 24.82B | 25.37B | 25.90B | 26.56B | 27.10B | 28.12B | 28.57B | 28.34B | 29.14B | 30.16B | 30.80B | 31.31B | 31.64B | 28.47B | 26.60B | 26.53B | 26.86B | 27.51B | 27.82B | 28.75B | 30.04B | 30.52B | 31.51B | 33.11B | 33.25B | 34.09B | 34.59B | 35.49B | 35.91B | 36.34B | 36.86B | 37.59B | 38.17B | 38.93B | 39.37B | 39.74B |
|
Long-Term Investments
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.38B | 1.09B | 0.14B | 0.15B | 0.15B | 0.17B | 0.16B | 0.17B | 0.16B | 0.43B | 0.42B | 0.42B | 0.41B | 0.41B | 0.42B | 0.46B | 0.42B | 0.44B | 0.44B | 0.43B | 0.35B | | | | |
|
Goodwill
|
| | 9.79B | | 9.79B | 9.79B | 9.79B | 9.79B | 9.79B | 9.79B | 9.79B | 9.79B | 9.79B | 9.79B | 9.79B | 9.79B | 9.79B | 9.79B | 9.79B | 9.79B | 9.79B | 9.79B | 9.79B | 9.79B | 9.79B | 9.79B | 9.79B | 9.79B | 9.79B | 9.79B | 9.79B | 9.79B | 9.79B | 9.79B | 9.79B | 9.79B | 9.79B | 9.79B | 9.78B | 9.78B | 9.78B | 9.78B | 9.78B | 9.75B | 9.75B | 9.75B | 9.75B | 9.75B | 9.75B | 9.75B | 9.75B | 9.75B | 9.75B | 9.75B | 9.75B | 9.75B | 9.75B | 9.75B | 9.75B | 9.75B | 9.75B | 9.75B | 9.75B | 9.75B | 9.75B | 9.75B | 9.75B |
|
Intangibles
|
| | 4.83B | | 4.79B | 4.77B | 4.75B | 4.73B | 4.71B | 4.70B | 4.75B | 4.73B | 4.72B | 4.70B | 4.68B | 4.71B | 4.69B | 4.67B | 4.66B | 4.64B | 4.62B | 4.61B | 4.60B | 4.60B | 4.59B | 4.59B | 4.86B | 4.86B | 4.85B | 4.85B | 4.84B | 4.86B | 4.86B | 4.85B | 4.85B | 4.84B | 4.84B | 4.83B | 4.83B | 4.83B | 4.82B | 4.82B | 5.16B | 6.02B | 6.02B | 6.01B | 6.01B | 6.01B | 6.01B | 6.00B | 6.00B | 6.00B | 6.00B | 5.99B | 5.99B | 5.99B | 5.99B | 5.99B | 5.98B | 5.98B | 5.98B | 5.98B | 5.97B | 5.97B | 5.97B | 5.97B | 5.97B |
|
Goodwill & Intangibles
|
| | 14.62B | | 14.58B | 14.56B | 14.54B | 14.53B | 14.51B | 14.49B | 14.54B | 14.53B | 14.51B | 14.49B | 14.47B | 14.50B | 14.49B | 14.47B | 14.45B | 14.44B | 14.42B | 14.41B | 14.40B | 14.39B | 14.39B | 14.38B | 14.65B | 14.65B | 14.65B | 14.64B | 14.64B | 14.65B | 14.65B | 14.64B | 14.64B | 14.64B | 14.63B | 14.63B | 14.61B | 14.61B | 14.61B | 14.60B | 14.94B | 15.77B | 15.77B | 15.77B | 15.76B | 15.76B | 15.76B | 15.76B | 15.75B | 15.75B | 15.75B | 15.75B | 15.74B | 15.74B | 15.74B | 15.74B | 15.74B | 15.73B | 15.73B | 15.73B | 15.73B | 15.72B | 15.72B | 15.72B | 15.72B |
|
Long-Term Deferred Tax
|
| | 5.67B | | | | -1.92B | | | -1.97B | -2.03B | -1.96B | -2.07B | -2.05B | | -2.05B | -2.04B | | 4.99B | 4.85B | 4.10B | 3.70B | 7.59B | 4.05B | 3.37B | 2.83B | 4.96B | 4.49B | 3.80B | 3.15B | 3.06B | 2.75B | 2.08B | 1.42B | 1.35B | 1.18B | 0.80B | 0.43B | 0.24B | | | | 0.12B | | | 1.30B | 1.99B | 2.31B | 2.16B | 1.81B | 1.29B | 1.53B | 1.22B | 0.94B | 0.33B | 0.43B | | | | | | | | | | | |
|
Other Non-Current Assets
|
| | 15.37B | | 15.54B | 15.65B | 15.57B | 15.55B | 15.50B | 15.45B | 15.55B | 15.56B | 15.65B | 15.59B | 15.56B | 15.63B | 15.83B | 15.75B | 20.75B | 20.45B | 19.63B | 19.22B | 22.92B | 19.46B | 18.86B | 19.07B | 21.04B | 20.61B | 20.02B | 19.51B | 0.06B | 19.76B | 0.06B | 0.04B | | 0.04B | 1.33B | 1.21B | 1.14B | 1.02B | 0.89B | 0.75B | 0.64B | 0.46B | 0.34B | 1.68B | 1.56B | 1.57B | 1.49B | 1.47B | 1.77B | 1.30B | 1.04B | 1.06B | 1.26B | 0.99B | 1.36B | 1.41B | 1.69B | 1.71B | 1.71B | 1.76B | 2.71B | 2.85B | 2.87B | 3.22B | 4.42B |
|
Non-Current Assets
|
| | 35.80B | | 35.94B | 35.83B | 35.88B | 35.89B | 35.81B | 35.71B | 35.77B | 35.89B | 36.26B | 36.19B | 36.28B | 36.43B | 36.88B | 37.05B | 42.45B | 42.42B | 41.67B | 40.95B | 44.85B | 41.38B | 41.24B | 41.57B | 44.08B | 44.04B | 44.00B | 43.62B | 44.40B | 45.19B | 45.27B | 45.49B | 45.87B | 51.24B | 53.02B | 53.20B | 53.93B | 54.65B | 55.38B | 56.27B | 56.28B | 58.46B | 53.35B | 54.05B | 54.59B | 55.23B | 55.64B | 55.31B | 56.52B | 58.03B | 57.49B | 57.80B | 59.28B | 59.73B | 60.42B | 60.99B | 63.38B | 63.39B | 63.61B | 64.31B | 65.53B | 66.11B | 67.41B | 68.39B | 70.35B |
|
Assets
|
| | 43.79B | | 43.81B | 43.15B | 43.19B | 43.88B | 43.88B | 43.04B | 43.50B | 44.19B | 44.72B | 44.35B | 44.55B | 45.07B | 45.77B | 46.00B | 52.10B | 52.17B | 52.19B | 51.94B | 54.01B | 53.64B | 52.68B | 53.55B | 53.13B | 53.34B | 51.63B | 50.95B | 51.85B | 52.07B | 52.45B | 52.58B | 53.67B | 58.97B | 60.66B | 59.92B | 60.27B | 61.84B | 62.52B | 63.22B | 64.53B | 68.74B | 72.26B | 79.08B | 72.00B | 73.08B | 75.31B | 72.78B | 72.46B | 73.75B | 74.81B | 72.60B | 72.29B | 73.13B | 73.50B | 73.25B | 73.64B | 74.97B | 75.20B | 75.37B | 75.37B | 77.34B | 78.39B | 79.62B | 81.32B |
|
Accounts Payables
|
| | 1.25B | | 1.63B | 1.66B | 1.71B | 1.91B | 1.90B | 1.64B | 1.60B | 2.00B | 2.17B | 2.33B | 2.29B | 2.40B | 2.57B | 2.59B | 2.30B | 2.34B | 2.54B | 2.58B | 2.62B | 2.49B | 2.80B | 2.69B | 2.74B | 2.73B | 2.96B | 2.57B | 2.57B | 2.35B | 2.73B | 3.06B | 3.63B | 3.35B | 3.75B | 3.27B | 2.98B | 3.21B | 3.36B | 3.47B | 3.27B | 3.34B | 2.33B | 2.40B | 2.84B | 3.43B | 3.93B | 4.02B | 4.24B | 4.81B | 5.35B | 4.96B | 5.11B | 4.75B | 5.11B | 5.32B | 4.45B | 4.54B | 4.88B | 4.54B | 4.65B | 4.81B | 5.06B | 5.02B | 5.23B |
|
Notes Payables
|
| | | | | | | | | | 0.32B | 0.49B | 0.48B | 0.39B | 0.46B | 0.60B | 0.60B | 0.55B | 0.60B | 0.60B | 0.60B | 0.60B | | | | | | | | | 0.43B | | | | 1.10B | 1.06B | 1.06B | 1.07B | 1.10B | 1.07B | 1.07B | 0.44B | 0.74B | 1.10B | 0.84B | 1.10B | 1.10B | 1.10B | 1.10B | 1.10B | 1.10B | 1.10B | 1.10B | 1.10B | 1.10B | 1.10B | 1.10B | 1.10B | 1.10B | 1.10B | 1.10B | 1.10B | 1.10B | 1.10B | 1.10B | 1.10B | 1.10B |
|
Payables
|
| | 1.25B | | 1.63B | 1.66B | 1.71B | 1.91B | 1.90B | 1.64B | 1.92B | 2.49B | 2.65B | 2.72B | 2.75B | 3.01B | 3.17B | 3.14B | 2.90B | 2.94B | 3.14B | 3.18B | 2.62B | 2.49B | 2.80B | 2.69B | 2.74B | 2.73B | 2.96B | 2.57B | 3.00B | 2.35B | 2.73B | 3.06B | 4.73B | 4.41B | 4.81B | 4.33B | 4.08B | 4.28B | 4.43B | 3.91B | 4.00B | 4.44B | 3.17B | 3.50B | 3.94B | 4.53B | 5.03B | 5.12B | 5.34B | 5.91B | 6.45B | 6.06B | 6.21B | 5.85B | 6.21B | 6.42B | 5.55B | 5.64B | 5.98B | 5.64B | 5.75B | 5.91B | 6.16B | 6.12B | 6.33B |
|
Accumulated Expenses
|
| | 1.04B | | 1.11B | 1.28B | 1.37B | 1.00B | 1.09B | 1.20B | 1.37B | 1.07B | 1.23B | 1.49B | 1.68B | 1.22B | 1.41B | 1.77B | 1.93B | 1.46B | 1.80B | 2.30B | 2.27B | 1.62B | 2.11B | 2.79B | 3.19B | 1.90B | 2.24B | 2.63B | 2.92B | 1.83B | 2.26B | 2.68B | 3.02B | 1.92B | 2.44B | 2.85B | 3.29B | 2.04B | 2.62B | 3.12B | 3.70B | 1.84B | 1.81B | 1.90B | 2.09B | 2.18B | 2.21B | 2.20B | 2.46B | 2.29B | 2.56B | 2.80B | 3.29B | 2.83B | 3.34B | 4.00B | 4.56B | 3.04B | 3.65B | 4.11B | 4.76B | 3.33B | 3.82B | 4.43B | 4.91B |
|
Other Accumulated Expenses
|
| | 0.77B | | 0.70B | 0.61B | 0.65B | 0.61B | 0.73B | 0.86B | 1.55B | 1.04B | 1.64B | 0.98B | 1.13B | 0.87B | 0.75B | 0.57B | 2.25B | 0.84B | 0.77B | 0.90B | 2.13B | 1.99B | 1.47B | 1.38B | 1.31B | 1.72B | 1.50B | 1.37B | 1.91B | 2.62B | 2.46B | 2.24B | 1.87B | 2.40B | 1.52B | 1.33B | 1.12B | 1.40B | 1.33B | 1.18B | 1.08B | 1.31B | 3.33B | 2.90B | 1.67B | 2.79B | 3.76B | 1.81B | 1.75B | 2.15B | 1.99B | 1.82B | 1.78B | 2.00B | 1.92B | 1.77B | 1.62B | 2.04B | 1.93B | 1.85B | 1.81B | 2.32B | 2.21B | 2.02B | 1.95B |
|
Short term Debt
|
| | 1.53B | | 1.55B | 2.30B | 2.07B | 1.72B | 1.64B | 1.94B | 1.94B | 1.85B | 1.78B | 1.55B | 1.63B | 1.59B | 1.70B | 1.82B | 1.55B | 1.58B | 1.23B | 1.17B | 2.77B | 2.51B | 1.66B | 2.19B | 2.58B | 2.63B | 1.11B | 1.09B | 1.13B | 1.04B | 1.10B | 1.22B | 2.24B | 2.29B | 1.34B | 1.18B | 1.52B | 3.06B | 2.28B | 2.20B | 2.29B | | | | 1.73B | 2.67B | 2.02B | 2.30B | 1.78B | 1.12B | 1.94B | 2.03B | 2.36B | 2.14B | 2.06B | 1.98B | 2.98B | 2.81B | 2.95B | 3.32B | 2.17B | 2.94B | 2.22B | 2.11B | 1.60B |
|
Current Leases
|
| | | | | | -0.12B | | | | 0.12B | | | | | | | | | | | | | | | | 0.15B | | | | 0.12B | | | | | | | | 0.95B | 0.94B | 0.84B | 0.84B | 0.80B | 0.77B | 0.73B | 0.71B | 0.68B | 0.65B | 0.64B | 0.64B | 0.70B | 0.74B | 0.73B | 0.74B | 0.71B | 0.72B | 0.70B | 0.73B | 0.76B | 0.74B | 0.78B | 0.77B | 0.76B | 0.75B | 0.74B | 0.74B | 0.81B |
|
Current Taxes
|
| | 0.53B | | 0.72B | 0.59B | 0.58B | 0.76B | 0.77B | 0.60B | 0.59B | 0.70B | 0.72B | 0.64B | 0.58B | 0.73B | 0.79B | 0.70B | 0.67B | 0.81B | 0.79B | 0.69B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Deferred Revenue
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.92B | | 6.10B | 6.17B | 6.32B | 6.39B | 6.49B | 6.54B | 6.64B | 6.62B | 6.65B | 6.70B | 6.73B | 6.82B | 6.98B | 7.09B | 7.18B | 7.29B | 7.40B | 7.46B | 7.56B | 7.64B | 7.76B | 7.86B | 7.88B | 8.10B | 8.27B | 8.37B | 8.42B | 8.54B | 8.63B | 8.75B | 8.83B | 10.02B | 9.07B | 9.12B | 9.26B |
|
Total Current Liabilities
|
| | 9.80B | | 11.89B | 11.82B | 11.38B | 12.26B | 12.80B | 12.01B | 12.70B | 13.65B | 14.69B | 13.22B | 13.27B | 14.07B | 14.78B | 14.13B | 14.15B | 15.01B | 15.21B | 14.81B | 16.85B | 17.32B | 17.08B | 17.61B | 17.53B | 18.11B | 16.25B | 15.15B | 15.24B | 15.95B | 16.63B | 16.50B | 18.96B | 20.01B | 19.27B | 18.16B | 18.58B | 21.32B | 21.16B | 20.21B | 20.20B | 19.39B | 20.15B | 19.73B | 15.93B | 20.69B | 23.57B | 20.92B | 20.97B | 24.06B | 26.32B | 25.87B | 25.94B | 28.42B | 28.48B | 27.56B | 26.42B | 28.48B | 28.76B | 28.12B | 26.67B | 29.70B | 28.55B | 28.25B | 27.62B |
|
Non-Current Debt
|
| | 15.66B | | 14.23B | 13.06B | 13.18B | 13.45B | 13.03B | 12.56B | 11.85B | 11.52B | 11.22B | 11.11B | 11.08B | 10.72B | 10.53B | 10.08B | 9.79B | 9.47B | 9.09B | 8.97B | 8.48B | 8.30B | 7.60B | 7.10B | 6.77B | 6.92B | 6.69B | 6.47B | 6.20B | 8.19B | 7.92B | 7.58B | 6.59B | 6.36B | 8.56B | 8.12B | 8.25B | 7.71B | 7.71B | 7.92B | 8.87B | 12.66B | 19.41B | 29.82B | 27.43B | 26.06B | 26.68B | 25.52B | 25.14B | 24.44B | 22.90B | 21.20B | 20.67B | 19.82B | 18.14B | 17.53B | 17.07B | 16.55B | 15.03B | 14.37B | 14.02B | 12.89B | 12.84B | 12.77B | 12.51B |
|
Non-Current Deffered Revenue
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.56B | | 3.69B | 3.61B | 3.65B | 3.61B | 3.61B | 3.50B | 3.51B | 5.72B | 5.79B | 5.80B | 5.41B | 4.85B | 4.64B | 4.84B | 4.85B | 4.61B | 4.76B | 4.38B | 4.45B | 4.41B | 4.44B | 4.46B | 4.51B | 4.52B | 4.60B | 4.63B | 4.51B | 4.55B | 4.57B | 4.47B | 4.39B |
|
Pension
|
| | 11.74B | | 11.32B | 11.38B | 11.49B | 11.49B | 11.31B | 11.25B | 14.20B | 13.90B | 13.61B | 13.69B | 16.00B | 15.87B | 15.36B | 15.38B | 12.39B | 11.81B | 11.52B | 11.53B | 15.14B | 14.17B | 13.87B | 13.87B | 13.86B | 12.70B | 12.58B | 12.59B | 13.38B | 10.29B | 9.62B | 9.56B | 9.81B | 9.19B | 9.05B | 8.90B | 9.16B | 9.09B | 8.52B | 8.46B | 8.45B | 8.29B | 8.16B | 9.27B | 10.63B | 10.40B | 8.64B | 8.41B | 6.04B | 5.86B | 5.65B | 5.47B | 3.71B | 3.73B | 3.67B | 3.62B | 3.60B | 3.52B | 3.45B | 3.40B | 3.14B | 3.12B | 3.09B | 3.05B | 3.16B |
|
Non-Current Deferred Tax Liability
|
| | 7.22B | | 1.80B | 1.73B | 1.92B | 1.85B | 1.91B | | | | | | 2.05B | | | 1.99B | | | | | | | | | | | | | | | | | | | | | 6.76B | | | 1.25B | 7.64B | 1.50B | 0.45B | | 7.08B | | | | | | | | 7.93B | | | | 8.32B | 0.99B | 1.41B | 1.68B | 9.65B | 2.23B | 2.63B | 2.96B | 10.40B |
|
Operating Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.16B | 5.80B | 5.54B | 5.44B | 7.15B | 5.20B | 5.37B | 5.86B | 7.57B | 5.57B | 5.63B | 5.74B | 9.60B | 7.20B | 7.01B | 6.87B | 9.23B | 6.88B | 6.65B | 6.56B | 8.67B | 6.20B | 6.05B | 5.92B | 7.42B | 5.70B | 5.48B | 5.36B | 6.97B |
|
Other Non-Current Liabilities
|
| | 1.22B | | 1.35B | 1.52B | 1.53B | 1.39B | 1.38B | 1.42B | 1.42B | 1.49B | 1.61B | 1.71B | 1.65B | 1.69B | 1.68B | 1.71B | 1.71B | 1.71B | 1.74B | 1.95B | 2.13B | 2.46B | 2.32B | 2.46B | 1.89B | 2.09B | 2.02B | 1.96B | 1.88B | 1.82B | 1.89B | 2.00B | 2.22B | 2.32B | 2.37B | 2.52B | 0.97B | 1.40B | 2.02B | 1.38B | 1.39B | 1.67B | 3.93B | 5.00B | 4.86B | 4.79B | 4.71B | 4.61B | 4.40B | 4.29B | 4.09B | 4.07B | 4.05B | 3.61B | 4.02B | 4.30B | 3.56B | 3.54B | 3.51B | 3.60B | 3.74B | 3.71B | 3.80B | 3.94B | 3.99B |
|
Total Non-Current Liabilities
|
| | 33.75B | | 31.72B | 30.62B | 30.91B | 30.86B | 30.29B | 29.80B | 32.19B | 31.55B | 31.16B | 31.18B | 33.41B | 32.94B | 32.18B | 31.73B | 26.46B | 25.52B | 24.78B | 24.83B | 28.34B | 27.39B | 26.14B | 25.69B | 24.76B | 23.98B | 23.57B | 23.29B | 23.73B | 22.56B | 21.70B | 21.43B | 22.18B | 21.51B | 23.67B | 23.14B | 28.00B | 27.61B | 27.40B | 27.94B | 28.97B | 35.04B | 43.42B | 55.99B | 54.53B | 51.91B | 50.45B | 49.25B | 47.61B | 46.70B | 44.67B | 42.14B | 39.77B | 38.46B | 36.91B | 36.47B | 36.12B | 35.34B | 34.05B | 33.60B | 33.41B | 32.20B | 32.40B | 32.55B | 32.84B |
|
Total Liabilities
|
| | 43.54B | | 43.61B | 42.44B | 42.29B | 43.12B | 43.09B | 41.81B | 44.90B | 45.20B | 45.85B | 44.40B | 46.68B | 47.01B | 46.96B | 45.86B | 40.46B | 40.53B | 39.99B | 39.64B | 45.19B | 44.60B | 60.12B | 60.95B | 42.28B | 60.66B | 58.92B | 58.19B | 40.57B | 59.75B | 60.08B | 60.17B | 41.14B | 46.65B | 48.03B | 46.43B | 46.58B | 48.93B | 48.56B | 48.15B | 49.17B | 54.43B | 63.57B | 75.72B | 70.46B | 72.60B | 74.03B | 70.18B | 68.57B | 70.76B | 70.99B | 68.01B | 65.71B | 66.87B | 65.40B | 64.02B | 62.54B | 63.82B | 62.81B | 61.72B | 60.08B | 61.90B | 60.95B | 60.80B | 60.46B |
|
Total Debt
|
| | 17.20B | | 15.78B | 15.37B | 15.25B | 15.17B | 14.66B | 14.49B | 13.79B | 13.38B | 13.00B | 12.66B | 12.71B | 12.31B | 12.22B | 11.90B | 11.34B | 11.04B | 10.32B | 10.14B | 11.25B | 10.82B | 9.26B | 9.29B | 9.35B | 9.55B | 7.80B | 7.57B | 7.33B | 9.23B | 9.01B | 8.81B | 8.83B | 8.65B | 9.90B | 9.29B | 9.77B | 10.77B | 9.99B | 10.12B | 11.16B | 12.66B | 19.41B | 29.82B | 29.16B | 28.73B | 28.70B | 27.82B | 26.92B | 25.56B | 24.84B | 23.23B | 23.03B | 21.96B | 20.20B | 19.51B | 20.05B | 19.36B | 17.98B | 17.70B | 16.19B | 15.82B | 15.06B | 14.88B | 14.11B |
|
Common Equity
|
| | 0.24B | | 0.20B | 0.71B | 0.90B | 0.76B | 0.79B | 1.22B | -1.40B | -1.01B | -1.14B | -0.05B | -2.13B | -1.94B | -1.18B | 0.14B | 11.64B | 11.64B | 12.20B | 12.30B | 8.81B | 9.05B | -7.44B | -7.40B | 10.85B | -7.32B | -7.28B | -7.24B | 11.28B | -7.67B | -7.63B | -7.59B | 12.53B | 12.32B | 12.63B | 13.49B | 13.69B | 12.91B | 13.96B | 15.07B | 15.36B | 14.31B | 8.69B | 3.36B | 1.53B | 0.48B | 1.28B | 2.61B | 3.89B | 2.99B | 3.81B | 4.59B | 6.58B | 6.26B | 8.10B | 9.23B | 11.11B | 11.15B | 12.39B | 13.65B | 15.29B | 15.45B | 17.44B | 18.82B | 20.85B |
|
Shareholder's Equity
|
| | 0.24B | | 0.20B | 0.71B | 0.90B | 0.76B | 0.79B | 1.22B | -1.40B | -1.01B | -1.14B | -0.05B | -2.13B | -1.94B | -1.18B | 0.14B | 11.64B | 11.64B | 12.20B | 12.30B | 8.81B | 9.05B | -7.44B | -7.40B | 10.85B | -7.32B | -7.28B | -7.24B | 11.28B | -7.67B | -7.63B | -7.59B | 12.53B | 12.32B | 12.63B | 13.49B | 13.69B | 12.91B | 13.96B | 15.07B | 15.36B | 14.31B | 8.69B | 3.36B | 1.53B | 0.48B | 1.28B | 2.61B | 3.89B | 2.99B | 3.81B | 4.59B | 6.58B | 6.26B | 8.10B | 9.23B | 11.11B | 11.15B | 12.39B | 13.65B | 15.29B | 15.45B | 17.44B | 18.82B | 20.85B |
|
Liabilities and Shareholders Equity
|
| | 43.79B | | 43.81B | 43.15B | 43.19B | 43.88B | 43.88B | 43.04B | 43.50B | 44.19B | 44.72B | 44.35B | 44.55B | 45.07B | 45.77B | 46.00B | 52.10B | 52.17B | 52.19B | 51.94B | 54.01B | 53.64B | 52.68B | 53.55B | 53.13B | 53.34B | 51.63B | 50.95B | 51.85B | 52.07B | 52.45B | 52.58B | 53.67B | 58.97B | 60.66B | 59.92B | 60.27B | 61.84B | 62.52B | 63.22B | 64.53B | 68.74B | 72.26B | 79.08B | 72.00B | 73.08B | 75.31B | 72.78B | 72.46B | 73.75B | 74.81B | 72.60B | 72.29B | 73.13B | 73.50B | 73.25B | 73.64B | 74.97B | 75.20B | 75.37B | 75.37B | 77.34B | 78.39B | 79.62B | 81.32B |
|
Treasury Shares
|
| | 0.00B | | 0.01B | 0.01B | 0.00B | 0.01B | 0.01B | 0.01B | 0.00B | 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 | 0.02B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.00B | 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 |
|
Retained Earnings
|
| | -3.56B | | -9.63B | -9.27B | -3.58B | -9.57B | -9.37B | -8.82B | -6.77B | -6.52B | -6.49B | -6.46B | -8.58B | -8.43B | -8.33B | -8.32B | -5.13B | -5.14B | -5.14B | -5.10B | -7.31B | -7.29B | -7.29B | -7.32B | -7.28B | 8.46B | 10.00B | 11.11B | 7.90B | 8.23B | 8.90B | 9.50B | 8.26B | 8.46B | 8.85B | 9.70B | 10.04B | 9.66B | 10.69B | 11.77B | 12.45B | 11.42B | -7.94B | -7.94B | -9.04B | -8.96B | -8.88B | -8.80B | -7.13B | -7.07B | -7.01B | -6.95B | -5.80B | -5.75B | -5.71B | -5.66B | -5.84B | -5.79B | 6.76B | 7.94B | 8.78B | 8.93B | 10.83B | 12.13B | 13.34B |