|
Cash & Equivalents
|
0.09B | 0.04B | 0.08B | 0.05B | 0.19B | 0.12B | 0.08B | 0.07B | 0.20B | 0.06B | 0.05B | 0.07B | 0.06B | 0.18B | 0.06B | 0.07B | 0.22B | 0.05B | 0.07B | 0.05B | 0.10B | 0.07B | 0.06B | 0.05B | 0.10B | 0.23B | 0.07B | 0.01B | 0.04B | 0.03B | 0.07B | 0.01B | 0.08B | 0.01B | 0.01B | 0.07B | 0.16B | 0.06B | 0.08B | 0.07B | 0.06B | 0.06B | 0.08B | 0.09B | 0.55B | 0.58B | 0.94B | 0.47B | 1.57B | 3.45B | 0.05B | 0.03B | 0.15B | 0.07B | 0.03B | 0.03B | 0.12B | 0.03B | 0.04B | 0.03B | 0.29B | 0.07B | 0.97B | 0.06B | 0.06B | 0.05B | 0.04B | 0.21B |
|
Short-term Investments
|
| 0.32B | 0.27B | 0.21B | 0.27B | 0.17B | 0.18B | 1.26B | 0.12B | 0.11B | 1.17B | 1.47B | 1.53B | 1.50B | 1.39B | 0.11B | 1.34B | 0.09B | 0.07B | 0.13B | 0.08B | 0.10B | 0.10B | 0.17B | 0.11B | 0.12B | 0.14B | 0.18B | 0.16B | 0.09B | 0.10B | 0.08B | 0.14B | 0.14B | 0.14B | 0.15B | 0.14B | 0.12B | 0.13B | 0.13B | 0.09B | 0.16B | 0.11B | 0.17B | 0.17B | 0.15B | 0.09B | 0.16B | 0.11B | 0.22B | 0.43B | 0.18B | 0.47B | 0.37B | 0.40B | 0.33B | 0.21B | 0.26B | 0.23B | 0.30B | 0.20B | 1.10B | 1.10B | 0.25B | 0.16B | 0.12B | 0.10B | 0.23B |
|
Cash & Current Investments
|
0.09B | 0.36B | 0.35B | 0.26B | 0.46B | 0.30B | 0.26B | 1.32B | 0.32B | 0.17B | 1.21B | 1.54B | 1.59B | 1.68B | 1.45B | 0.17B | 1.56B | 0.14B | 0.14B | 0.18B | 0.18B | 0.17B | 0.16B | 0.22B | 0.21B | 0.35B | 0.20B | 0.20B | 0.20B | 0.12B | 0.17B | 0.09B | 0.22B | 0.15B | 0.15B | 0.22B | 0.31B | 0.19B | 0.21B | 0.20B | 0.15B | 0.22B | 0.19B | 0.27B | 0.72B | 0.73B | 1.04B | 0.63B | 1.68B | 3.67B | 0.48B | 0.21B | 0.62B | 0.44B | 0.42B | 0.36B | 0.32B | 0.29B | 0.26B | 0.32B | 0.49B | 1.17B | 2.07B | 0.31B | 0.22B | 0.17B | 0.15B | 0.44B |
|
Receivables - Net
|
| 1.16B | 1.10B | 1.44B | 1.40B | 1.22B | 1.14B | 0.05B | 1.40B | 1.30B | 1.21B | 1.32B | 1.26B | 1.24B | 1.16B | 1.34B | 1.46B | 1.31B | 1.24B | 1.54B | 1.81B | 1.40B | 1.26B | 1.50B | 1.53B | 1.25B | 1.24B | 1.28B | 1.19B | 1.18B | 1.25B | 1.52B | 1.41B | 1.45B | 1.40B | 1.76B | 1.71B | 1.69B | 1.69B | 1.79B | 1.68B | 1.44B | 1.45B | 1.64B | 1.48B | 1.38B | 1.42B | 1.54B | 1.55B | 1.55B | 1.52B | 1.70B | 1.63B | 1.87B | 1.78B | 2.04B | 1.51B | 1.30B | 1.39B | 1.63B | 1.44B | 1.50B | 1.41B | 1.69B | 1.73B | 1.60B | 1.40B | 2.03B |
|
Receivables - Other
|
| 0.12B | 0.11B | 0.62B | 0.06B | 0.10B | 0.10B | 0.57B | 0.11B | 0.15B | 0.12B | 0.09B | 0.12B | 0.16B | 0.07B | 0.13B | 0.09B | 0.10B | 0.08B | 0.13B | 0.14B | 0.13B | 0.12B | 0.09B | 0.07B | 0.11B | 0.08B | 0.07B | 0.08B | 0.08B | 0.09B | 0.07B | 0.10B | 0.09B | 0.17B | 0.10B | 0.12B | 0.15B | 0.08B | 0.11B | 0.07B | 0.09B | 0.26B | 0.24B | 0.26B | 0.37B | 0.14B | 0.13B | 0.13B | 0.16B | 0.17B | 0.14B | 0.18B | 0.29B | 0.20B | 0.14B | 0.18B | 0.19B | 0.17B | 0.15B | 0.18B | 0.25B | 0.21B | 0.14B | 0.16B | 0.16B | 0.18B | 0.12B |
|
Receivables
|
| 1.28B | 1.22B | 2.06B | 1.46B | 1.31B | 1.24B | 0.63B | 1.51B | 1.45B | 1.33B | 1.41B | 1.38B | 1.40B | 1.24B | 1.46B | 1.55B | 1.42B | 1.32B | 1.67B | 1.95B | 1.53B | 1.38B | 1.60B | 1.61B | 1.36B | 1.32B | 1.35B | 1.26B | 1.26B | 1.34B | 1.59B | 1.51B | 1.54B | 1.56B | 1.86B | 1.82B | 1.84B | 1.77B | 1.90B | 1.75B | 1.53B | 1.72B | 1.89B | 1.74B | 1.75B | 1.56B | 1.67B | 1.69B | 1.71B | 1.69B | 1.83B | 1.81B | 2.16B | 1.98B | 2.18B | 1.69B | 1.50B | 1.57B | 1.79B | 1.61B | 1.75B | 1.61B | 1.83B | 1.89B | 1.76B | 1.58B | 2.15B |
|
Raw Materials
|
| 0.26B | 0.20B | 0.31B | 0.21B | 0.21B | 0.21B | 0.46B | 0.33B | 0.47B | 0.57B | 0.57B | 0.45B | 0.49B | 0.55B | 0.23B | 0.30B | 0.38B | 0.26B | 0.27B | 0.27B | 0.28B | 0.28B | 0.29B | 0.30B | 0.31B | 0.31B | 0.32B | 0.31B | 0.33B | 0.33B | 0.36B | 0.35B | 0.39B | 0.36B | 0.38B | 0.36B | 0.36B | 0.38B | 0.41B | 0.41B | 0.43B | 0.39B | 0.39B | 0.41B | 0.44B | 0.40B | 0.37B | 0.46B | 0.47B | 0.52B | 0.49B | 0.50B | 0.50B | 0.51B | 0.51B | 0.52B | 0.54B | 0.65B | 0.63B | 0.74B | 0.77B | 0.90B | 0.80B | 0.92B | 1.00B | 1.11B | 0.99B |
|
Finished Goods
|
| | 0.38B | 0.31B | 0.23B | 0.35B | 0.52B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Inventory
|
| | | 0.01B | | 0.08B | 0.07B | 0.18B | 0.07B | 0.11B | 0.14B | 0.18B | 0.11B | 0.15B | 0.14B | 0.53B | 0.06B | 0.09B | 0.47B | 0.36B | 0.21B | 0.34B | 0.51B | 0.51B | 0.33B | 0.42B | 0.53B | 0.48B | 0.35B | 0.39B | 0.47B | 0.42B | 0.29B | 0.35B | 0.45B | 0.40B | 0.24B | 0.31B | 0.39B | 0.41B | 0.20B | 0.33B | 0.41B | 0.37B | 0.29B | 0.35B | 0.41B | 0.34B | 0.20B | 0.30B | 0.40B | 0.37B | 0.23B | 0.36B | 0.54B | 0.43B | 0.28B | 0.39B | 0.46B | 0.42B | 0.31B | 0.39B | 0.49B | 0.44B | 0.24B | 0.37B | 0.44B | 0.38B |
|
Current Deferred Tax Assets
|
| 0.21B | 0.23B | 0.17B | 0.16B | 0.15B | 0.15B | 0.05B | 0.13B | 0.13B | 0.13B | 0.05B | 0.06B | 0.07B | 0.06B | 0.02B | 0.01B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets
|
| 0.16B | 0.24B | 0.20B | 0.17B | 0.17B | 0.30B | 0.00B | 0.23B | 0.22B | 0.25B | 0.20B | 0.19B | 0.16B | 0.24B | 0.21B | 0.16B | 0.12B | 0.25B | 0.21B | 0.18B | 0.17B | 0.30B | 0.24B | 0.31B | 0.24B | 0.35B | 0.20B | 0.23B | 0.16B | 0.13B | 0.20B | 0.22B | 0.17B | 0.27B | 0.20B | 0.22B | 0.16B | 0.27B | 0.22B | 0.23B | 0.18B | 0.15B | 0.21B | 0.27B | 0.18B | 0.29B | 0.18B | 0.27B | 0.18B | 0.30B | 0.22B | 0.25B | 0.18B | 0.33B | 0.23B | 0.26B | 0.19B | 0.18B | 0.24B | 0.30B | 0.20B | 0.35B | 0.23B | 0.27B | 0.18B | 0.21B | 0.26B |
|
Current Assets
|
| 2.54B | 2.65B | 2.88B | 2.73B | 2.58B | 2.74B | 3.17B | 2.80B | 2.77B | 2.91B | 3.20B | 2.95B | 3.05B | 2.73B | 2.92B | 2.77B | 2.50B | 2.55B | 2.81B | 2.97B | 2.72B | 2.75B | 3.01B | 2.79B | 2.69B | 2.70B | 2.58B | 2.36B | 2.26B | 2.60B | 2.76B | 2.57B | 2.63B | 2.81B | 3.08B | 2.96B | 2.90B | 3.10B | 3.26B | 2.84B | 2.73B | 2.98B | 3.09B | 3.53B | 3.50B | 3.82B | 3.50B | 4.38B | 6.40B | 3.49B | 3.32B | 3.61B | 4.09B | 4.31B | 4.18B | 3.54B | 3.20B | 3.42B | 3.54B | 3.75B | 4.52B | 5.62B | 3.61B | 3.62B | 3.54B | 3.76B | 4.35B |
|
Property, Plant & Equipment (Net)
|
| 12.39B | 12.39B | 12.43B | 12.65B | 12.77B | 12.82B | 0.07B | 13.05B | 13.28B | 13.42B | 13.75B | 13.92B | 14.15B | 14.40B | 14.68B | 14.87B | 15.19B | 15.51B | 15.80B | 15.98B | 16.31B | 16.50B | 16.82B | 17.23B | 17.58B | 17.87B | 18.03B | 18.13B | 18.30B | 18.55B | 19.73B | 19.87B | 20.06B | 20.31B | 20.72B | 20.87B | 21.24B | 21.61B | 21.65B | 21.86B | 22.30B | 23.76B | 25.32B | 26.24B | 26.72B | 27.16B | 24.50B | 28.27B | 29.14B | 26.16B | 26.94B | 27.27B | 27.73B | 28.10B | 28.77B | 29.19B | 29.70B | 27.53B | 28.17B | 28.59B | 29.45B | 30.07B | 30.89B | 31.10B | 31.62B | 32.65B | 33.65B |
|
Long-Term Investments
|
| 1.33B | 1.42B | 1.42B | 1.34B | 1.25B | 1.36B | 1.46B | 1.48B | 1.50B | 1.42B | 1.46B | 1.54B | 1.52B | 1.57B | 1.59B | 1.65B | 1.65B | 1.72B | 0.41B | 1.79B | 1.84B | 1.85B | 0.43B | 1.91B | 1.92B | 1.88B | 0.51B | 1.98B | 2.10B | 2.23B | 0.75B | 2.44B | 2.55B | 2.63B | 1.07B | 2.85B | 3.04B | 3.44B | 1.77B | 3.52B | 3.57B | 3.67B | 0.18B | 3.53B | 3.71B | 3.71B | 0.18B | 3.98B | 4.07B | 2.38B | 0.19B | 2.36B | 2.17B | 2.09B | 0.17B | 2.23B | 2.29B | 2.25B | 0.17B | 2.45B | 2.46B | 2.57B | 2.56B | 2.55B | 2.65B | 2.80B | 2.87B |
|
Goodwill
|
| 2.04B | 2.04B | 2.02B | 2.02B | 2.02B | 2.02B | 2.02B | 2.02B | 2.02B | 2.02B | 2.02B | 2.02B | 2.02B | 2.02B | 2.02B | 2.02B | 2.02B | 2.02B | 2.02B | 2.02B | 2.02B | 2.02B | 2.02B | 2.02B | 2.02B | 2.02B | 2.02B | 2.02B | 2.02B | 2.02B | 2.29B | 2.29B | 2.29B | 2.29B | 2.29B | 2.29B | 2.29B | 2.29B | 2.29B | 2.29B | 2.29B | 2.29B | 1.99B | 2.47B | 2.46B | 2.46B | 1.99B | 2.47B | 2.47B | 1.99B | 1.99B | 1.99B | 1.99B | 1.99B | 1.99B | 1.99B | 1.99B | 1.99B | 1.99B | 1.99B | 1.99B | 1.99B | 1.99B | 1.99B | 1.99B | 1.99B | 1.99B |
|
Intangibles
|
| 0.06B | 0.06B | 0.05B | 0.05B | 0.06B | 0.06B | 0.07B | 0.07B | 0.07B | 0.07B | 0.07B | 0.07B | 0.07B | 0.07B | 0.14B | 0.14B | 0.14B | 0.12B | 0.12B | 0.12B | 0.11B | 0.11B | 0.10B | 0.10B | 0.09B | 0.09B | 0.09B | 0.09B | 0.10B | 0.09B | 0.84B | 0.84B | 0.89B | 0.88B | 0.87B | 0.87B | 0.86B | 0.86B | 0.85B | 0.85B | 0.84B | 0.94B | 2.39B | 2.40B | 2.38B | 2.36B | 0.20B | 2.32B | 2.30B | 0.18B | 0.18B | 0.17B | 0.17B | 0.17B | 0.17B | 0.16B | 0.16B | 0.16B | 0.16B | 0.15B | 0.15B | 0.15B | 0.14B | 0.14B | 0.14B | 0.19B | 0.19B |
|
Goodwill & Intangibles
|
| 2.10B | 2.09B | 2.08B | 2.08B | 2.08B | 2.09B | 2.09B | 2.09B | 2.09B | 2.09B | 2.09B | 2.09B | 2.09B | 2.09B | 2.15B | 2.15B | 2.16B | 2.14B | 2.14B | 2.14B | 2.13B | 2.13B | 2.12B | 2.12B | 2.11B | 2.11B | 2.11B | 2.11B | 2.12B | 2.11B | 3.13B | 3.13B | 3.18B | 3.18B | 3.16B | 3.16B | 3.15B | 3.16B | 3.14B | 3.14B | 3.13B | 3.23B | 4.39B | 4.87B | 4.84B | 4.82B | 2.19B | 4.78B | 4.76B | 2.17B | 2.17B | 2.17B | 2.16B | 2.16B | 2.16B | 2.16B | 2.15B | 2.15B | 2.15B | 2.15B | 2.15B | 2.14B | 2.14B | 2.13B | 2.13B | 2.18B | 2.18B |
|
Long-Term Deferred Tax
|
| | | 1.46B | | | | 1.05B | | 0.31B | | 1.05B | | | | 1.04B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non-Current Assets
|
| 4.14B | 4.03B | 4.11B | 4.10B | 4.13B | 4.06B | 0.58B | 3.98B | 3.90B | 3.94B | 4.54B | 4.42B | 4.39B | 4.30B | 4.24B | 3.82B | 3.79B | 3.70B | 2.84B | 2.79B | 2.72B | 2.70B | 3.65B | 3.64B | 3.69B | 3.72B | 3.69B | 3.70B | 3.73B | 3.69B | 3.87B | 3.83B | 3.86B | 3.83B | 3.72B | 3.71B | 3.73B | 3.69B | 8.01B | 4.52B | 4.51B | 4.06B | 10.08B | 9.94B | 9.80B | 9.74B | 15.27B | 10.07B | 10.02B | 7.40B | 7.01B | 7.12B | 7.32B | 7.46B | 7.58B | 7.57B | 7.73B | 10.53B | 10.67B | 11.11B | 11.39B | 11.55B | 11.79B | 12.29B | 12.44B | 12.81B | 13.20B |
|
Non-Current Assets
|
| 7.64B | 7.49B | 7.47B | 7.48B | 7.43B | 7.35B | 7.28B | 7.15B | 7.02B | 7.03B | 7.61B | 7.43B | 7.36B | 7.21B | 7.15B | 6.66B | 6.60B | 6.45B | 5.54B | 5.41B | 5.32B | 5.28B | 6.20B | 6.13B | 6.16B | 6.20B | 6.12B | 6.10B | 6.12B | 6.09B | 7.28B | 7.27B | 7.34B | 7.32B | 7.17B | 7.16B | 7.16B | 7.14B | 8.01B | 8.21B | 8.26B | 7.93B | 5.26B | 39.71B | 40.24B | 40.62B | 5.24B | 42.32B | 43.23B | 35.94B | 36.40B | 36.75B | 37.22B | 37.64B | 38.50B | 38.98B | 39.72B | 40.31B | 41.22B | 42.15B | 43.30B | 44.19B | 45.24B | 45.94B | 46.71B | 48.27B | 49.72B |
|
Assets
|
| 23.89B | 23.96B | 24.20B | 24.20B | 24.03B | 24.27B | 24.90B | 24.49B | 24.58B | 24.78B | 26.01B | 25.85B | 26.07B | 25.91B | 26.34B | 25.95B | 25.94B | 26.23B | 25.93B | 26.16B | 26.19B | 26.38B | 27.83B | 28.07B | 28.35B | 28.65B | 28.66B | 28.56B | 28.77B | 29.46B | 32.04B | 32.15B | 32.58B | 33.07B | 33.77B | 33.84B | 34.33B | 35.29B | 36.29B | 36.43B | 36.85B | 38.34B | 42.27B | 43.23B | 43.74B | 44.44B | 45.50B | 46.70B | 49.64B | 39.44B | 39.72B | 40.36B | 41.31B | 41.95B | 42.68B | 42.52B | 42.92B | 43.73B | 44.76B | 45.90B | 47.81B | 49.81B | 48.85B | 49.55B | 50.25B | 52.03B | 54.07B |
|
Accounts Payables
|
| 0.61B | 0.58B | 0.72B | 0.64B | 0.68B | 0.64B | 0.73B | 0.63B | 0.73B | 0.71B | 0.78B | 0.69B | 0.73B | 0.72B | 0.85B | 0.71B | 0.81B | 0.87B | 0.96B | 0.94B | 0.95B | 0.87B | 0.97B | 0.82B | 0.85B | 0.83B | 0.81B | 0.65B | 0.74B | 0.81B | 1.08B | 0.91B | 0.99B | 0.99B | 1.17B | 0.92B | 1.06B | 1.16B | 1.33B | 0.98B | 1.05B | 1.03B | 1.08B | 1.03B | 1.02B | 0.96B | 1.00B | 0.95B | 1.17B | 1.36B | 1.41B | 1.32B | 1.75B | 1.62B | 1.60B | 1.08B | 1.05B | 1.14B | 1.36B | 1.10B | 1.31B | 1.29B | 1.39B | 1.30B | 1.38B | 1.31B | 1.75B |
|
Notes Payables
|
| 0.20B | 0.20B | 0.33B | | | 0.02B | 0.15B | | 0.15B | 0.28B | 0.42B | 0.31B | 0.04B | 0.10B | 0.24B | | 0.22B | 0.27B | 0.13B | 0.38B | 0.51B | 0.65B | 0.40B | | | 0.18B | 0.50B | 0.36B | 0.17B | 0.41B | 0.50B | 0.06B | 0.42B | 0.66B | 0.62B | 0.64B | 0.47B | 0.08B | 0.61B | 0.16B | 0.00B | 0.72B | 0.83B | 1.13B | 0.91B | 0.99B | 0.04B | 0.05B | 0.07B | 0.36B | 0.76B | 0.24B | 0.81B | 0.99B | 1.16B | 0.13B | 0.53B | 1.22B | 1.28B | 0.29B | 0.56B | 0.97B | 1.07B | 0.51B | 0.60B | 0.22B | 0.88B |
|
Dividends payables
|
| 0.09B | 0.09B | 0.09B | 0.09B | 0.09B | 0.10B | 0.10B | 0.10B | 0.20B | 0.10B | 0.10B | 0.10B | 0.21B | 0.11B | 0.11B | 0.11B | 0.23B | 0.12B | 0.12B | 0.12B | 0.24B | 0.12B | 0.12B | 0.12B | 0.26B | 0.13B | 0.13B | 0.13B | 0.27B | 0.14B | 0.15B | 0.15B | 0.30B | 0.15B | 0.16B | 0.16B | 0.32B | 0.16B | 0.17B | 0.17B | 0.35B | 0.17B | 0.20B | 0.20B | 0.39B | 0.20B | 0.21B | 0.21B | 0.37B | 0.16B | 0.17B | 0.17B | 0.34B | 0.17B | 0.20B | 0.20B | 0.39B | 0.20B | 0.21B | 0.21B | 0.42B | 0.21B | 0.23B | 0.23B | 0.45B | 0.23B | 0.24B |
|
Payables
|
| 0.90B | 0.87B | 1.14B | 0.72B | 0.77B | 0.76B | 0.97B | 0.73B | 1.08B | 1.08B | 1.30B | 1.10B | 0.97B | 0.93B | 1.20B | 0.82B | 1.25B | 1.25B | 1.21B | 1.44B | 1.70B | 1.65B | 1.49B | 0.95B | 1.10B | 1.15B | 1.44B | 1.15B | 1.19B | 1.36B | 1.73B | 1.12B | 1.70B | 1.80B | 1.95B | 1.72B | 1.85B | 1.40B | 2.11B | 1.31B | 1.40B | 1.93B | 2.10B | 2.35B | 2.33B | 2.15B | 1.25B | 1.22B | 1.61B | 1.89B | 2.34B | 1.74B | 2.90B | 2.78B | 2.96B | 1.41B | 1.97B | 2.55B | 2.85B | 1.60B | 2.29B | 2.47B | 2.68B | 2.04B | 2.43B | 1.75B | 2.88B |
|
Accumulated Expenses
|
| 0.12B | 0.15B | 0.11B | 0.15B | 0.11B | 0.14B | 0.11B | 0.13B | 0.10B | 0.12B | 0.10B | 0.12B | 0.09B | 0.12B | 0.09B | 0.12B | 0.10B | 0.11B | 0.09B | 0.12B | 0.09B | 0.11B | 0.09B | 0.12B | 0.09B | 0.12B | 0.09B | 0.12B | 0.09B | 0.12B | 0.10B | 0.13B | 0.10B | 0.13B | 0.11B | 0.13B | 0.11B | 0.14B | 0.13B | 0.15B | 0.14B | 0.15B | 0.15B | 0.17B | 0.16B | 0.17B | 0.16B | 0.17B | 0.17B | 0.15B | 0.14B | 0.15B | 0.15B | 0.16B | 0.15B | 0.17B | 0.17B | 0.21B | 0.17B | 0.24B | 0.23B | 0.26B | 0.22B | 0.24B | 0.25B | 0.30B | 0.27B |
|
Other Accumulated Expenses
|
| 0.60B | 0.53B | 0.50B | 0.50B | 0.54B | 0.53B | 0.06B | 0.47B | 0.52B | 0.54B | 0.55B | 0.42B | 0.51B | 0.48B | 0.45B | 0.47B | 0.57B | 0.46B | 0.49B | 0.49B | 0.47B | 0.47B | 0.49B | 0.35B | 0.38B | 0.41B | 0.43B | 0.30B | 0.31B | 0.35B | 0.50B | 0.42B | 0.39B | 0.43B | 0.53B | 0.41B | 0.41B | 0.46B | 0.51B | 0.42B | 0.41B | 0.42B | 0.50B | 0.44B | 0.52B | 0.51B | 0.59B | 0.52B | 0.58B | 0.56B | 0.58B | 0.47B | 0.57B | 0.54B | 0.54B | 0.43B | 0.46B | 0.47B | 0.45B | 0.46B | 0.53B | 0.57B | 0.59B | 0.51B | 0.43B | 0.44B | 0.68B |
|
Short term Debt
|
| 0.20B | 0.20B | 0.67B | 0.68B | 1.33B | 0.92B | 0.17B | 0.90B | 0.33B | 0.28B | 0.53B | 0.53B | 0.85B | 0.63B | 0.82B | 0.84B | 0.88B | 0.90B | 0.90B | 1.07B | 0.51B | 0.65B | 0.40B | 0.17B | 0.47B | 0.47B | 0.50B | 0.46B | 0.17B | 0.41B | 0.50B | 0.06B | 0.42B | 0.66B | 0.62B | 0.64B | 0.47B | 0.08B | 1.50B | 1.50B | 1.50B | 1.21B | 0.83B | 1.13B | 0.91B | 0.99B | 0.47B | 0.47B | 1.05B | 0.47B | 2.87B | 2.65B | 2.67B | 1.43B | 1.16B | 1.00B | 0.70B | 1.22B | 2.14B | 2.41B | 3.21B | 3.20B | 1.30B | 0.95B | 0.60B | 0.33B | 1.36B |
|
Current Leases
|
| | | | | | | 0.01B | | | | 0.01B | | | | -0.01B | | | | 0.01B | | | | | | | | | | | | | | | | | | | | | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.02B | 0.03B | 0.03B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.03B | 0.03B |
|
Current Deferred Revenue
|
| | | | | | | | | | | | | | | 0.09B | | | 0.23B | 0.30B | 0.17B | 0.15B | 0.16B | 0.15B | 0.08B | 0.08B | 0.07B | 0.04B | 0.03B | 0.04B | 0.04B | 0.03B | 0.04B | 0.06B | 0.09B | 0.02B | 0.02B | 0.04B | 0.03B | 0.13B | 0.10B | 0.04B | 0.06B | 0.07B | 0.06B | 0.03B | 0.03B | 0.04B | 0.03B | 0.04B | 0.04B | 0.16B | 0.10B | 0.08B | 0.05B | 0.03B | 0.04B | 0.05B | 0.05B | 0.07B | 0.04B | 0.05B | 0.18B | 0.18B | 0.13B | 0.20B | 0.27B | 0.11B |
|
Curent Deferred Tax Liability
|
| | | | | | | | | | | | | | | | | | | | | | | | 0.01B | 0.01B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities
|
| 2.08B | 1.98B | 2.65B | 2.48B | 2.93B | 2.51B | 2.75B | 2.56B | 2.25B | 2.10B | 2.63B | 2.53B | 2.63B | 2.31B | 2.77B | 2.48B | 2.96B | 3.01B | 3.19B | 3.57B | 2.82B | 2.81B | 2.58B | 1.84B | 2.23B | 2.27B | 2.53B | 2.21B | 1.88B | 1.97B | 2.44B | 1.83B | 2.75B | 2.60B | 2.81B | 2.54B | 2.50B | 2.12B | 4.44B | 3.65B | 3.65B | 3.87B | 4.00B | 3.97B | 4.20B | 3.42B | 2.69B | 2.60B | 3.74B | 3.43B | 6.35B | 5.68B | 6.89B | 5.47B | 5.17B | 4.04B | 3.60B | 4.04B | 5.88B | 4.97B | 6.51B | 6.79B | 5.11B | 4.15B | 3.78B | 3.27B | 5.41B |
|
Capital Leases
|
| 0.05B | 0.05B | 0.05B | 0.05B | 0.04B | 0.04B | 0.01B | 0.04B | 0.04B | 0.03B | 0.02B | 0.02B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.00B | 0.00B | 0.00B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.00B | 0.00B | 0.00B | 0.00B | | | | 0.01B | 0.01B | 0.01B | 0.00B | 0.01B | 0.01B | 0.01B | 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 | 0.02B | 0.02B | 0.02B | 0.02B | 0.01B | 0.01B | 0.01B | 0.01B |
|
Non-Current Debt
|
| 7.94B | 7.87B | 7.37B | 7.29B | 6.63B | 7.07B | 0.03B | 7.01B | 7.51B | 7.50B | 7.19B | 7.09B | 7.21B | 7.12B | 7.01B | 7.22B | 6.81B | 6.85B | 7.21B | 6.92B | 7.81B | 7.91B | 8.34B | 8.84B | 8.84B | 8.86B | 8.76B | 8.76B | 9.34B | 9.48B | 11.27B | 11.76B | 11.36B | 11.79B | 12.19B | 12.19B | 12.71B | 13.62B | 12.13B | 12.78B | 13.57B | 13.86B | 15.94B | 17.03B | 17.34B | 18.22B | 19.00B | 19.99B | 21.89B | 16.92B | 14.53B | 15.63B | 15.61B | 17.44B | 16.87B | 17.66B | 18.54B | 18.54B | 17.42B | 19.25B | 19.27B | 20.46B | 20.69B | 21.77B | 22.94B | 24.50B | 23.79B |
|
Non-Current Deffered Revenue
|
| 0.09B | 0.09B | 0.09B | 0.08B | 0.08B | 0.08B | 0.07B | 0.07B | 0.07B | 0.07B | 0.07B | 0.06B | 0.06B | 0.06B | 0.06B | 0.05B | 0.05B | 0.05B | 0.05B | 0.04B | 0.04B | 0.04B | 0.04B | 0.05B | 0.05B | 0.05B | 0.06B | 0.06B | 0.09B | 0.09B | 0.09B | 0.09B | 0.14B | 0.14B | 0.12B | 0.12B | 0.14B | 0.14B | 0.14B | 0.14B | 0.14B | 0.16B | 0.17B | 0.17B | 0.16B | 0.16B | 0.16B | 0.16B | 0.16B | 0.16B | 0.16B | 0.16B | 0.18B | 0.18B | 0.18B | 0.18B | 0.18B | 0.18B | 0.18B | 0.18B | 0.18B | 0.28B | 0.27B | 0.40B | 0.40B | 0.40B | 0.40B |
|
Pension
|
| 1.41B | 1.42B | 1.29B | 1.34B | 1.32B | 1.32B | 1.27B | 1.22B | 1.22B | 1.22B | 1.48B | 1.34B | 1.34B | 1.34B | 1.50B | 1.40B | 1.35B | 1.25B | 0.65B | 0.63B | 0.56B | 0.50B | 1.28B | 1.28B | 1.18B | 1.12B | 1.13B | 1.13B | 1.14B | 1.13B | 1.15B | 1.02B | 1.02B | 0.92B | 0.92B | 0.74B | 0.73B | 0.72B | 0.84B | 0.72B | 0.71B | 0.66B | 0.81B | 0.80B | 0.78B | 0.68B | 0.80B | 0.77B | 0.75B | 0.73B | 0.36B | 0.35B | 0.35B | 0.35B | 0.38B | 0.35B | 0.34B | 0.32B | 0.35B | 0.33B | 0.31B | 0.30B | 0.23B | 0.23B | 0.23B | 0.23B | 0.25B |
|
Minority Interest
|
| 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 | 0.03B | 0.03B | 0.02B | 0.02B | 0.02B | 0.01B | 0.01B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.49B | 0.49B | 0.48B | 0.48B | 0.48B | 0.47B | 0.47B | 0.48B | 0.48B | 0.47B | 0.17B | 0.16B | 0.16B | 0.17B | 0.17B | 0.17B | 0.15B | 0.16B | 0.16B | 0.01B | 0.01B | 0.00B | 0.01B | 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 |
|
Liabilities from Discontinued Operations
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.84B | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability
|
| 2.02B | 2.09B | -3.39B | 2.19B | 2.21B | 2.31B | -4.11B | 2.63B | 2.96B | 3.08B | 3.12B | 3.19B | 3.26B | 3.27B | 3.19B | 3.25B | 3.28B | 3.29B | 3.32B | 3.39B | 3.50B | | 3.78B | 3.86B | 3.91B | 4.02B | 3.92B | 4.01B | 4.03B | 4.14B | 4.16B | 4.27B | 4.29B | 4.40B | 1.89B | 1.94B | 1.94B | 1.97B | 1.98B | 2.03B | 2.06B | 2.26B | 2.31B | 2.55B | 2.65B | 2.74B | 4.12B | 2.89B | 2.95B | 2.10B | 4.39B | 2.23B | 2.24B | 2.31B | 4.71B | 2.47B | 2.52B | 2.58B | 5.06B | 2.71B | 2.84B | 2.75B | 5.47B | 2.95B | 2.97B | 3.09B | 5.97B |
|
Operating Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.13B | 0.14B | 0.14B | 0.13B | 0.12B | 0.12B | 0.12B | 0.08B | 0.10B | 0.10B | 0.08B | 0.07B | 0.07B | 0.07B | 0.07B | 0.07B | 0.07B | 0.09B | 0.11B | 0.11B | 0.13B | 0.15B | 0.16B | 0.17B | 0.19B | 0.19B | 0.23B | 0.27B |
|
Other Non-Current Liabilities
|
| 1.38B | 1.41B | 1.44B | 1.46B | 1.50B | 1.51B | 0.01B | 1.55B | 1.55B | 1.57B | 1.59B | 1.61B | 1.64B | 1.68B | 1.72B | 1.75B | 1.78B | 1.80B | 3.32B | 1.85B | 1.88B | 3.55B | 3.70B | 2.02B | 2.16B | 2.18B | 3.92B | 2.23B | 2.24B | 2.27B | 2.20B | 2.23B | 2.26B | 2.29B | 2.32B | 2.36B | 2.39B | 2.43B | 2.47B | 2.50B | 2.53B | 2.58B | 2.66B | 10.25B | 10.31B | 10.31B | 2.83B | 11.40B | 11.47B | 10.50B | 3.16B | 10.18B | 10.23B | 10.06B | 3.46B | 10.17B | 10.30B | 10.29B | 3.56B | 10.50B | 10.92B | 10.96B | 11.35B | 11.71B | 11.81B | 12.10B | 12.56B |
|
Total Non-Current Liabilities
|
| 7.70B | 7.84B | 7.86B | 7.83B | 7.87B | 7.99B | 8.29B | 8.08B | 8.00B | 8.17B | 9.14B | 9.08B | 9.04B | 9.05B | 9.15B | 8.62B | 8.59B | 8.47B | 7.58B | 7.53B | 7.53B | 7.48B | 8.64B | 8.71B | 8.73B | 8.69B | 8.58B | 8.69B | 8.74B | 8.87B | 8.84B | 8.87B | 8.91B | 8.82B | 8.78B | 8.75B | 8.81B | 8.87B | 9.00B | 8.99B | 9.06B | 9.72B | 0.70B | -10.22B | -10.27B | -10.27B | 0.69B | -11.31B | -11.37B | -10.40B | -2.94B | -9.87B | -9.90B | -9.73B | -3.15B | -9.87B | -10.10B | -10.02B | -2.70B | -9.67B | -10.09B | -10.16B | -10.55B | -10.95B | -11.05B | -11.38B | -11.89B |
|
Total Liabilities
|
| 17.72B | 17.69B | 0.05B | 17.61B | 1.16B | 0.98B | 0.80B | 0.90B | 0.93B | 0.81B | 0.80B | 0.70B | 0.71B | 0.59B | 0.61B | 0.51B | 0.53B | 0.44B | 0.42B | 0.30B | 0.30B | 0.20B | 0.19B | 0.04B | 0.04B | 0.04B | 0.04B | 0.03B | 0.04B | 0.05B | 0.08B | 0.07B | 0.08B | 0.08B | 0.10B | 0.06B | 0.06B | 0.04B | 0.05B | 0.04B | 0.05B | 0.04B | 0.03B | 0.03B | 0.04B | 0.05B | 0.06B | 0.08B | 0.10B | 0.10B | 0.22B | 0.32B | 0.33B | 0.33B | 0.31B | 0.31B | 0.20B | 0.27B | 0.85B | 0.83B | 0.83B | 0.80B | 0.79B | 0.76B | 0.75B | 0.72B | 0.67B |
|
Total Debt
|
| 8.14B | 8.08B | 8.04B | 7.97B | 7.97B | 8.00B | 0.20B | 7.91B | 7.83B | 7.77B | 7.71B | 7.62B | 8.06B | 7.75B | 7.83B | 8.06B | 7.68B | 7.74B | 8.11B | 7.99B | 8.32B | 8.56B | 8.74B | 9.00B | 9.30B | 9.32B | 9.26B | 9.22B | 9.52B | 9.89B | 11.77B | 11.82B | 11.78B | 12.45B | 12.81B | 12.82B | 13.18B | 13.70B | 13.63B | 14.28B | 15.07B | 15.06B | 16.76B | 18.16B | 18.25B | 19.21B | 19.47B | 20.46B | 22.94B | 17.39B | 17.41B | 18.27B | 18.28B | 18.87B | 18.04B | 18.66B | 19.23B | 19.76B | 19.56B | 21.66B | 22.48B | 23.66B | 21.99B | 22.71B | 23.53B | 24.82B | 25.14B |
|
Common Equity
|
| 6.18B | 6.27B | 6.32B | 6.59B | 6.60B | 6.69B | 6.77B | 6.84B | 6.82B | 7.01B | 7.05B | 7.15B | 7.18B | 7.43B | 7.41B | 7.63B | 7.59B | 7.91B | 7.95B | 8.14B | 8.03B | 8.19B | 8.34B | 8.68B | 8.56B | 8.83B | 8.79B | 8.91B | 8.80B | 9.15B | 9.50B | 9.69B | 9.57B | 9.85B | 9.99B | 10.36B | 10.32B | 10.69B | 10.72B | 11.02B | 10.57B | 10.90B | 11.84B | 11.99B | 11.89B | 12.49B | 12.59B | 12.71B | 12.54B | 8.58B | 8.71B | 8.87B | 8.58B | 8.99B | 10.40B | 10.65B | 10.48B | 10.85B | 11.05B | 11.18B | 11.11B | 11.60B | 11.70B | 11.93B | 11.73B | 12.16B | 12.31B |
|
Shareholder's Equity
|
| 6.18B | 6.27B | 6.32B | 6.59B | 6.60B | 6.69B | 6.77B | 6.84B | 6.82B | 7.01B | 7.05B | 7.15B | 7.18B | 7.43B | 7.41B | 7.63B | 7.59B | 7.91B | 7.95B | 8.14B | 8.03B | 8.19B | 8.34B | 8.68B | 8.56B | 8.83B | 8.79B | 8.91B | 8.80B | 9.15B | 9.50B | 9.69B | 9.57B | 9.85B | 9.99B | 10.36B | 10.32B | 10.69B | 10.72B | 11.02B | 10.57B | 10.90B | 11.84B | 11.99B | 11.89B | 12.49B | 12.59B | 12.71B | 12.54B | 8.58B | 8.71B | 8.87B | 8.58B | 8.99B | 10.40B | 10.65B | 10.48B | 10.85B | 11.05B | 11.18B | 11.11B | 11.60B | 11.70B | 11.93B | 11.73B | 12.16B | 12.31B |
|
Liabilities and Shareholders Equity
|
| 23.89B | 23.96B | 24.20B | 24.20B | 24.03B | 24.27B | 24.90B | 24.49B | 24.58B | 24.78B | 26.01B | 25.85B | 26.07B | 25.91B | 26.34B | 25.95B | 25.94B | 26.23B | 25.93B | 26.16B | 26.19B | 26.38B | 27.83B | 28.07B | 28.35B | 28.65B | 28.66B | 28.56B | 28.77B | 29.46B | 32.04B | 32.15B | 32.58B | 33.07B | 33.77B | 33.84B | 34.33B | 35.29B | 36.29B | 36.43B | 36.85B | 38.34B | 42.27B | 43.23B | 43.74B | 44.44B | 45.50B | 46.70B | 49.64B | 39.44B | 39.72B | 40.36B | 41.31B | 41.95B | 42.68B | 42.52B | 42.92B | 43.73B | 44.76B | 45.90B | 47.81B | 49.81B | 48.85B | 49.55B | 50.25B | 52.03B | 54.07B |
|
Retained Earnings
|
| 3.07B | 3.14B | 3.17B | 3.31B | 3.31B | 3.37B | 3.43B | 3.51B | 3.52B | 3.70B | 3.75B | 3.80B | 3.74B | 3.97B | -0.16B | 4.07B | 3.94B | 4.14B | -0.14B | 4.36B | 4.25B | 4.40B | 4.58B | 4.73B | 4.58B | 4.84B | 4.79B | 4.91B | 4.79B | 5.13B | 5.11B | 5.37B | 5.25B | 5.51B | 5.64B | 5.85B | 5.76B | 6.09B | 6.11B | 6.36B | 6.20B | 6.52B | 6.59B | 6.73B | 6.62B | 7.09B | 7.16B | 7.34B | 7.15B | 3.32B | 3.44B | 3.66B | 3.35B | 3.74B | 3.81B | 4.05B | 3.86B | 4.20B | 4.40B | 4.50B | 4.40B | 4.88B | 4.95B | 5.16B | 4.94B | 5.36B | 5.50B |
|
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 | | | | | | | | | | | | |