|
Cash & Equivalents
|
0.41B | 0.54B | 0.58B | 0.54B | 0.76B | 0.57B | 0.53B | 0.86B | 1.01B | 0.73B | 0.54B | 0.39B | 0.45B | 0.27B | 0.38B | 0.53B | 0.70B | 0.62B | 0.97B | 0.95B | 1.11B | 1.42B | 1.53B | 0.74B | 1.01B | 0.93B | 1.05B | 1.24B | 1.04B | 1.28B | 0.91B | 0.67B | 1.47B | 0.71B | 0.85B | 0.52B | 0.36B | 0.48B | 0.54B | 0.32B | 0.46B | 3.58B | 1.25B | 1.10B | 1.38B | 2.93B | 0.71B | 0.32B | 0.88B | 1.04B | 1.05B | 0.46B | 0.33B | 0.26B | 0.37B | 0.24B | 0.32B | 0.33B | 0.45B | 0.38B | 0.35B | 0.42B | 1.07B | 0.79B | 0.44B | 0.71B | 0.71B | 0.68B |
|
Short-term Investments
|
| 0.02B | 0.02B | 0.03B | 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 | 0.06B | 0.14B | 0.34B | 0.42B | 0.94B | 0.92B | 0.41B | 0.40B | 0.39B | 0.66B | 0.31B | 0.31B | 0.21B | 0.14B | 0.03B | 0.00B | 0.00B | 0.01B | 0.00B | 0.00B | 0.01B | 0.10B | 0.01B | 0.01B | 0.15B | 0.02B | 0.02B | 0.01B | 0.04B | 0.03B | 0.02B | 0.02B | 0.10B | 0.07B | 0.08B | 0.05B | 0.01B | 0.01B | 0.01B | 0.01B | 0.02B | 0.02B | 0.05B | 0.07B | 0.03B | 0.03B | 0.02B |
|
Cash & Current Investments
|
0.41B | 0.56B | 0.60B | 0.57B | 0.78B | 0.60B | 0.56B | 0.88B | 1.03B | 0.75B | 0.57B | 0.41B | 0.46B | 0.28B | 0.39B | 0.54B | 0.71B | 0.62B | 0.98B | 0.95B | 1.12B | 1.48B | 1.67B | 1.07B | 1.43B | 1.88B | 1.97B | 1.65B | 1.44B | 1.68B | 1.57B | 0.98B | 1.79B | 0.92B | 0.98B | 0.55B | 0.36B | 0.48B | 0.55B | 0.33B | 0.46B | 3.58B | 1.35B | 1.11B | 1.39B | 3.08B | 0.73B | 0.35B | 0.90B | 1.08B | 1.07B | 0.48B | 0.35B | 0.36B | 0.44B | 0.32B | 0.37B | 0.34B | 0.46B | 0.39B | 0.36B | 0.44B | 1.09B | 0.85B | 0.51B | 0.74B | 0.74B | 0.70B |
|
Receivables - Net
|
| 1.13B | 1.14B | 1.11B | 1.10B | 1.07B | 1.08B | 1.05B | 1.07B | 1.13B | 1.17B | 1.20B | 1.27B | 1.25B | 1.25B | 1.42B | 1.52B | 1.45B | 1.40B | 1.49B | 1.54B | 1.55B | 1.47B | 1.53B | 1.68B | 1.67B | 1.70B | 1.72B | 1.86B | 1.88B | 1.85B | 1.50B | 1.90B | 2.05B | 2.09B | 1.71B | 1.83B | 1.84B | 1.85B | 1.86B | 1.95B | 2.01B | 1.90B | 1.80B | 1.82B | 1.77B | 1.80B | 1.82B | 2.04B | 1.95B | 2.03B | 1.96B | 2.04B | 2.09B | 2.09B | 2.13B | 2.06B | 2.01B | 2.02B | 1.99B | 2.59B | 2.30B | 2.27B | 2.15B | 2.32B | 2.44B | 2.33B | 2.41B |
|
Receivables - Other
|
| 0.23B | 0.24B | 0.26B | 0.23B | 0.23B | 0.25B | 0.30B | 0.28B | 0.27B | 0.24B | 0.28B | 0.22B | 0.21B | 0.21B | 0.27B | 0.30B | 0.33B | 0.30B | 0.35B | 0.37B | 0.46B | 0.35B | 0.40B | 0.42B | 0.46B | 0.42B | 0.44B | 0.53B | 0.56B | 0.45B | 0.29B | 0.54B | 0.64B | 0.60B | 0.40B | 0.42B | 0.47B | 0.38B | 0.47B | 0.49B | 0.53B | 0.47B | 0.49B | 0.52B | 0.61B | 0.55B | 0.54B | 0.54B | 0.54B | 0.41B | 0.43B | 0.44B | 0.50B | 0.39B | 0.41B | 0.32B | 0.35B | 0.35B | 0.42B | 0.40B | 0.42B | 0.36B | 0.38B | 0.42B | 0.48B | 0.52B | 0.49B |
|
Receivables
|
| 1.36B | 1.38B | 1.37B | 1.33B | 1.30B | 1.33B | 1.35B | 1.35B | 1.41B | 1.41B | 1.48B | 1.48B | 1.46B | 1.46B | 1.69B | 1.82B | 1.78B | 1.70B | 1.83B | 1.91B | 2.01B | 1.82B | 1.93B | 2.10B | 2.12B | 2.12B | 2.16B | 2.38B | 2.43B | 2.30B | 1.79B | 2.44B | 2.70B | 2.69B | 2.11B | 2.25B | 2.31B | 2.23B | 2.33B | 2.44B | 2.54B | 2.38B | 2.29B | 2.34B | 2.39B | 2.35B | 2.37B | 2.58B | 2.49B | 2.44B | 2.38B | 2.49B | 2.60B | 2.48B | 2.55B | 2.38B | 2.36B | 2.38B | 2.41B | 2.99B | 2.72B | 2.63B | 2.53B | 2.74B | 2.92B | 2.86B | 2.91B |
|
Inventory
|
| 0.07B | 0.07B | 0.07B | 0.07B | 0.07B | 0.07B | 0.08B | 0.07B | 0.07B | 0.07B | 0.08B | 0.07B | 0.08B | 0.08B | 0.08B | 0.08B | 0.08B | 0.08B | 0.09B | 0.10B | 0.10B | 0.11B | 0.14B | 0.15B | 0.16B | 0.17B | 0.19B | 0.19B | 0.20B | 0.20B | 0.16B | 0.17B | 0.20B | 0.15B | 0.18B | 0.13B | 0.11B | 0.09B | 0.11B | 0.10B | 0.10B | 0.10B | 0.10B | 0.10B | 0.10B | 0.11B | 0.11B | 0.12B | 0.12B | 0.11B | 0.11B | 0.11B | 0.11B | 0.11B | 0.11B | 0.11B | 0.11B | 0.11B | 0.14B | 0.15B | 0.13B | 0.13B | 0.13B | 0.15B | 0.15B | 0.14B | 0.16B |
|
Current Deferred Tax Assets
|
| 0.21B | 0.22B | 0.26B | 0.25B | 0.26B | 0.22B | 0.23B | 0.22B | 0.23B | 0.26B | 0.28B | 0.31B | 0.30B | 0.32B | 0.32B | 0.44B | 0.43B | 0.40B | 0.41B | 0.41B | 0.40B | 0.41B | 0.24B | 0.44B | 0.24B | 0.25B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets
|
| 0.04B | 0.03B | 0.04B | 0.03B | 0.04B | 0.04B | 0.04B | 0.05B | 0.05B | 0.07B | 0.05B | 0.05B | 0.05B | 0.05B | 0.20B | 0.15B | 0.15B | 0.16B | 0.18B | 0.17B | 0.16B | 0.17B | 0.19B | 0.19B | 0.19B | 0.18B | 0.19B | 0.19B | 0.19B | 0.18B | 0.10B | 0.20B | 0.20B | 0.21B | 0.11B | 0.11B | 0.10B | 0.09B | 0.11B | 0.06B | 0.05B | 0.05B | 0.07B | 0.06B | 0.06B | 0.06B | 0.08B | 0.07B | 0.07B | 0.07B | 0.07B | 0.08B | 0.06B | 0.07B | 0.08B | 0.09B | 0.09B | 0.09B | 0.10B | 0.11B | 0.08B | 0.10B | 0.12B | 0.13B | 0.11B | 0.16B | 0.16B |
|
Current Assets
|
| 2.23B | 2.31B | 2.30B | 2.46B | 2.27B | 2.26B | 2.62B | 2.73B | 2.51B | 2.37B | 2.29B | 2.37B | 2.18B | 2.33B | 2.89B | 3.19B | 3.13B | 3.38B | 3.47B | 3.71B | 4.16B | 4.18B | 3.64B | 4.30B | 4.78B | 4.74B | 4.50B | 4.20B | 4.50B | 4.26B | 3.99B | 4.60B | 4.02B | 4.03B | 8.77B | 8.67B | 9.09B | 8.93B | 8.42B | 9.23B | 6.39B | 4.00B | 3.69B | 4.02B | 5.78B | 3.43B | 3.15B | 3.87B | 3.98B | 3.84B | 3.17B | 3.13B | 3.26B | 3.20B | 3.16B | 3.04B | 3.00B | 3.14B | 3.14B | 3.68B | 3.47B | 4.04B | 3.75B | 3.64B | 4.09B | 4.11B | 4.06B |
|
Buildings
|
| | | 0.03B | | | | 0.03B | | | | 0.03B | | | | 0.15B | | | | 0.16B | | | | 0.39B | | | | 0.44B | | | | 0.43B | | | | 0.47B | | | | 0.47B | | | | 0.39B | | | | 0.40B | | | | 0.50B | | | | 0.43B | | | | 0.44B | | | | 0.43B | | | | 0.40B |
|
Construction in Progress
|
| | | 0.03B | | | | 0.04B | | | | 0.14B | | | | 0.14B | | | | 0.17B | | | | 0.24B | | | | 0.34B | | | | 0.43B | | | | 0.58B | | | | 0.66B | | | | 0.59B | | | | 0.62B | | | | 0.59B | | | | 0.38B | | | | 0.18B | | | | 0.13B | | | | 0.12B |
|
Land & Improvements
|
| | | 0.01B | | | | 0.02B | | | | 0.02B | | | | 0.04B | | | | 0.03B | | | | 0.04B | | | | 0.04B | | | | 0.03B | | | | 0.03B | | | | 0.04B | | | | 0.04B | | | | 0.04B | | | | 0.03B | | | | 0.03B | | | | 0.04B | | | | 0.05B | | | | 0.04B |
|
Property, Plant & Equipment (Net)
|
| 1.08B | 1.09B | 1.10B | 1.09B | 1.11B | 1.12B | 1.17B | 1.18B | 1.22B | 1.34B | 1.43B | 1.49B | 1.59B | 1.65B | 1.87B | 1.92B | 1.99B | 2.05B | 2.19B | 2.22B | 2.29B | 2.36B | 2.47B | 2.50B | 2.56B | 2.62B | 2.79B | 2.91B | 2.97B | 3.04B | 2.86B | 3.17B | 3.25B | 3.39B | 3.15B | 3.19B | 3.23B | 3.28B | 3.39B | 3.39B | 3.41B | 3.42B | 3.47B | 3.45B | 3.42B | 3.42B | 3.52B | 3.49B | 3.49B | 3.46B | 3.48B | 3.44B | 3.30B | 3.24B | 3.26B | 3.22B | 3.16B | 3.10B | 3.07B | 3.03B | 2.98B | 2.94B | 2.94B | 2.90B | 2.85B | 2.85B | 2.81B |
|
Long-Term Investments
|
| 0.02B | 0.02B | 0.66B | 0.02B | 0.62B | 0.64B | 0.07B | 0.07B | 0.08B | 0.07B | 0.07B | 0.07B | 0.07B | 1.34B | 0.17B | 0.19B | 0.20B | 0.19B | 0.20B | 0.20B | 0.20B | 0.22B | 0.23B | 0.23B | 0.28B | 0.22B | 0.24B | 0.24B | 0.23B | 0.66B | 0.49B | 0.52B | 0.54B | 0.55B | 0.25B | 0.25B | 0.25B | 0.24B | 0.22B | 0.23B | 0.23B | 0.22B | 0.24B | 0.25B | 0.26B | 0.25B | 0.26B | 0.26B | 0.25B | 0.24B | 0.24B | 0.24B | 0.25B | 0.24B | 0.23B | 0.24B | 0.59B | 0.57B | 0.55B | 0.49B | 0.45B | 0.43B | 0.34B | 0.33B | 0.30B | 0.26B | 0.16B |
|
Goodwill
|
| 3.91B | 3.93B | 3.95B | 3.94B | 4.01B | 4.05B | 4.09B | 4.18B | 4.23B | 4.77B | 4.95B | 5.06B | 5.26B | 5.32B | 8.95B | 9.02B | 9.06B | 9.14B | 9.21B | 9.24B | 9.25B | 9.34B | 9.42B | 9.43B | 9.45B | 9.49B | 5.90B | 9.49B | 9.36B | 9.38B | 6.02B | 9.45B | 9.89B | 9.42B | 6.61B | 6.64B | 6.68B | 6.70B | 6.84B | 6.80B | 6.87B | 6.77B | 6.79B | 6.78B | 6.79B | 6.87B | 6.92B | 6.89B | 6.94B | 6.94B | 7.05B | 7.07B | 7.02B | 7.02B | 7.08B | 7.09B | 7.11B | 7.09B | 7.11B | 7.23B | 7.20B | 7.23B | 7.38B | 7.42B | 7.47B | 7.54B | 7.55B |
|
Intangibles
|
| 0.15B | 0.14B | 0.37B | 0.13B | 0.13B | 0.12B | 0.38B | 0.16B | 0.15B | 0.16B | 0.41B | 0.16B | 0.16B | 0.18B | 2.43B | 2.10B | 2.08B | 2.06B | 2.51B | 2.03B | 2.02B | 2.00B | 1.86B | 1.90B | 1.87B | 1.83B | 2.46B | 1.68B | 1.63B | 1.58B | 0.07B | 1.49B | 1.46B | 1.45B | 0.11B | 0.11B | 0.10B | 0.10B | 0.12B | 0.12B | 0.12B | 0.12B | 0.14B | 0.12B | 0.11B | 0.12B | 0.17B | 0.15B | 0.16B | 0.15B | 0.18B | 0.19B | 0.18B | 0.18B | 0.18B | 0.19B | 0.19B | 0.19B | 0.20B | 0.20B | 0.19B | 0.20B | 0.20B | 0.21B | 0.21B | 0.22B | 0.22B |
|
Goodwill & Intangibles
|
| 4.06B | 4.07B | 4.32B | 4.07B | 4.14B | 4.18B | 4.47B | 4.34B | 4.38B | 4.93B | 5.36B | 5.23B | 5.42B | 5.50B | 11.39B | 11.12B | 11.13B | 11.20B | 11.72B | 11.27B | 11.28B | 11.34B | 11.28B | 11.34B | 11.32B | 11.31B | 8.35B | 11.16B | 10.99B | 10.96B | 6.09B | 10.94B | 11.35B | 10.87B | 6.72B | 6.75B | 6.78B | 6.80B | 6.96B | 6.92B | 6.99B | 6.88B | 6.92B | 6.90B | 6.90B | 6.99B | 7.09B | 7.04B | 7.11B | 7.09B | 7.22B | 7.26B | 7.20B | 7.20B | 7.26B | 7.28B | 7.30B | 7.27B | 7.32B | 7.43B | 7.39B | 7.43B | 7.57B | 7.62B | 7.68B | 7.76B | 7.77B |
|
Other Non-Current Assets
|
| 0.04B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.04B | 0.04B | 0.03B | 0.03B | 0.03B | 0.03B | 1.27B | 0.08B | 0.09B | 0.10B | 0.08B | 0.08B | 0.08B | 0.07B | 0.07B | 0.08B | 0.07B | 0.12B | 0.06B | 0.07B | 0.07B | 0.06B | 0.04B | 5.25B | 0.04B | 0.06B | 0.06B | 5.76B | 5.72B | 6.05B | 5.95B | 5.39B | 6.00B | 0.11B | 0.11B | 0.12B | 0.11B | 0.11B | 0.11B | 0.18B | 0.18B | 0.16B | 0.10B | 0.14B | 0.19B | 0.26B | 0.31B | 0.32B | 0.29B | 0.31B | 0.30B | 0.27B | 0.26B | 0.24B | 0.22B | 0.26B | 0.24B | 0.19B | 0.20B | 0.25B |
|
Non-Current Assets
|
| 5.21B | 5.23B | 5.26B | 5.23B | 5.31B | 5.37B | 5.49B | 5.60B | 5.68B | 6.34B | 6.61B | 6.78B | 7.08B | 8.50B | 13.13B | 13.22B | 13.32B | 13.45B | 13.63B | 13.69B | 13.76B | 13.92B | 13.98B | 14.07B | 14.17B | 14.16B | 14.01B | 14.31B | 14.20B | 14.66B | 14.76B | 14.78B | 15.32B | 14.98B | 10.20B | 10.27B | 10.35B | 10.43B | 10.69B | 13.38B | 13.54B | 13.45B | 13.62B | 13.57B | 13.53B | 13.62B | 13.84B | 13.78B | 13.83B | 13.79B | 13.95B | 13.96B | 13.84B | 13.76B | 13.77B | 13.69B | 13.96B | 13.79B | 13.76B | 13.75B | 13.56B | 13.47B | 13.54B | 13.48B | 13.41B | 13.44B | 13.42B |
|
Assets
|
| 7.44B | 7.54B | 7.56B | 7.69B | 7.58B | 7.63B | 8.11B | 8.32B | 8.19B | 8.71B | 8.90B | 9.16B | 9.25B | 10.82B | 16.01B | 16.41B | 16.46B | 16.83B | 17.10B | 17.40B | 17.93B | 18.10B | 17.62B | 18.37B | 18.95B | 18.89B | 18.51B | 18.51B | 18.69B | 18.93B | 18.76B | 19.39B | 19.34B | 19.01B | 18.97B | 18.94B | 19.44B | 19.36B | 19.11B | 22.61B | 19.93B | 17.45B | 17.31B | 17.60B | 19.31B | 17.05B | 16.99B | 17.65B | 17.81B | 17.63B | 17.12B | 17.09B | 17.10B | 16.96B | 16.93B | 16.73B | 16.96B | 16.93B | 16.89B | 17.43B | 17.03B | 17.50B | 17.29B | 17.12B | 17.49B | 17.56B | 17.48B |
|
Accounts Payables
|
| 0.23B | 0.26B | 0.18B | 0.18B | 0.24B | 0.32B | 0.18B | 0.23B | 0.25B | 0.26B | 0.29B | 0.27B | 0.30B | 0.27B | 0.41B | 0.33B | 0.32B | 0.36B | 0.44B | 0.39B | 0.41B | 0.44B | 0.45B | 0.42B | 0.49B | 0.49B | 0.51B | 0.48B | 0.50B | 0.50B | 0.46B | 0.46B | 0.44B | 0.57B | 0.51B | 0.44B | 0.54B | 0.46B | 0.46B | 0.37B | 0.39B | 0.33B | 0.40B | 0.34B | 0.36B | 0.39B | 0.43B | 0.35B | 0.38B | 0.39B | 0.40B | 0.43B | 0.40B | 0.42B | 0.48B | 0.45B | 0.43B | 0.44B | 0.51B | 0.49B | 0.49B | 0.49B | 0.55B | 0.60B | 0.59B | 0.66B | 0.70B |
|
Payables
|
| 0.23B | 0.26B | 0.18B | 0.18B | 0.24B | 0.32B | 0.18B | 0.23B | 0.25B | 0.26B | 0.29B | 0.27B | 0.30B | 0.27B | 0.41B | 0.33B | 0.32B | 0.36B | 0.44B | 0.39B | 0.41B | 0.44B | 0.45B | 0.42B | 0.49B | 0.49B | 0.51B | 0.48B | 0.50B | 0.50B | 0.46B | 0.46B | 0.44B | 0.57B | 0.51B | 0.44B | 0.54B | 0.46B | 0.46B | 0.37B | 0.39B | 0.33B | 0.40B | 0.34B | 0.36B | 0.39B | 0.43B | 0.35B | 0.38B | 0.39B | 0.40B | 0.43B | 0.40B | 0.42B | 0.48B | 0.45B | 0.43B | 0.44B | 0.51B | 0.49B | 0.49B | 0.49B | 0.55B | 0.60B | 0.59B | 0.66B | 0.70B |
|
Accumulated Expenses
|
| 0.33B | 0.31B | 0.00B | 0.30B | 0.35B | 0.36B | 0.00B | 0.35B | 0.39B | 0.46B | 0.01B | 0.46B | 0.44B | 0.53B | 0.01B | 0.57B | 0.55B | 0.69B | 0.01B | 0.63B | 0.63B | 0.76B | 0.02B | 0.73B | 0.68B | 0.84B | 0.02B | 0.73B | 0.81B | 0.85B | 0.02B | 0.76B | 0.76B | 0.78B | 0.62B | 0.53B | 0.63B | 0.63B | 0.66B | 0.50B | 0.63B | 0.66B | 0.70B | 0.60B | 0.69B | 0.70B | 0.69B | 0.55B | 0.59B | 0.68B | 0.66B | 0.57B | 0.56B | 0.70B | 0.69B | 0.62B | 0.63B | 0.77B | 0.75B | 0.62B | 0.64B | 0.81B | 0.80B | 0.68B | 0.69B | 0.85B | 0.79B |
|
Other Accumulated Expenses
|
| 0.45B | 0.43B | 0.46B | 0.41B | 0.43B | 0.34B | 0.34B | 0.35B | 0.32B | 0.36B | 0.33B | 0.35B | 0.40B | 0.42B | 0.56B | 0.57B | 0.53B | 0.48B | 0.46B | 0.49B | 0.47B | 0.50B | 0.51B | 0.58B | 0.72B | 0.63B | 0.68B | 0.78B | 0.84B | 0.83B | 0.58B | 0.78B | 0.89B | 0.93B | 0.58B | 0.54B | 0.57B | 0.56B | 0.60B | 0.57B | 0.73B | 0.72B | 0.76B | 0.76B | 0.90B | 0.88B | 0.81B | 0.85B | 0.84B | 0.72B | 0.71B | 0.74B | 0.75B | 0.80B | 0.80B | 0.80B | 0.82B | 0.81B | 0.83B | 0.86B | 0.89B | 0.93B | 0.93B | 0.90B | 0.92B | 0.93B | 0.89B |
|
Short term Debt
|
| 0.09B | 0.10B | 0.10B | 0.10B | 0.10B | 0.10B | 0.07B | 0.07B | 0.08B | 0.08B | 0.09B | 0.09B | 0.11B | 0.12B | 0.23B | 0.23B | 0.24B | 0.26B | 0.27B | 0.29B | 0.29B | 0.12B | 0.12B | 0.12B | 0.11B | 0.11B | 0.13B | 0.14B | 0.14B | 0.15B | 0.16B | 0.17B | 0.18B | 0.19B | 0.18B | 0.18B | 1.77B | 1.78B | 1.93B | 4.68B | 3.59B | 0.12B | 0.13B | 0.15B | 1.91B | 0.16B | 0.17B | 0.17B | 0.18B | 0.17B | 0.18B | 0.19B | 0.20B | 0.21B | 0.23B | 0.24B | 0.10B | 0.11B | 0.12B | 0.13B | 0.54B | 0.30B | 0.27B | 0.18B | 0.18B | 0.06B | 0.11B |
|
Current Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.37B | 0.37B | 0.37B | 0.34B | 0.36B | 0.36B | 0.37B | 0.37B | 0.37B | 0.38B | 0.39B | 0.39B | 0.40B | 0.40B | 0.40B | 0.40B | 0.39B | 0.39B | 0.39B | 0.39B | 0.40B | 0.40B | 0.40B | 0.41B | 0.42B | 0.43B | 0.43B | 0.43B |
|
Current Taxes
|
| 0.00B | 0.01B | 0.02B | 0.06B | 0.01B | | | | | 0.04B | 0.04B | 0.08B | | | | 0.04B | | | | 0.08B | | 0.05B | | 0.02B | | | | | 0.05B | | 0.00B | 0.25B | 0.12B | 0.01B | | | | | | | | | 0.04B | 0.02B | 0.06B | | 0.01B | 0.03B | 0.01B | 0.01B | 0.05B | 0.10B | | 0.01B | 0.02B | 0.06B | 0.03B | 0.02B | 0.03B | 0.08B | 0.03B | 0.02B | 0.01B | 0.04B | 0.02B | 0.03B | 0.02B |
|
Current Deferred Revenue
|
| | | 0.32B | | | | 0.22B | | | | 0.19B | | | | 0.16B | | | | 0.17B | | | | 0.13B | | | | 0.15B | | | | 0.28B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities
|
| 1.11B | 1.11B | 1.05B | 1.05B | 1.12B | 1.11B | 0.92B | 1.01B | 1.04B | 1.21B | 1.16B | 1.24B | 1.24B | 1.34B | 2.02B | 2.33B | 2.21B | 2.45B | 2.46B | 2.57B | 2.61B | 2.60B | 2.09B | 2.68B | 2.33B | 2.41B | 2.40B | 2.44B | 2.65B | 2.64B | 2.71B | 2.81B | 2.77B | 2.87B | 3.07B | 2.95B | 4.78B | 4.86B | 4.89B | 8.23B | 5.71B | 2.21B | 2.37B | 2.22B | 4.27B | 2.50B | 2.48B | 2.31B | 2.39B | 2.36B | 2.40B | 2.42B | 2.31B | 2.54B | 2.62B | 2.57B | 2.40B | 2.54B | 2.64B | 2.58B | 2.99B | 2.94B | 2.97B | 2.91B | 2.93B | 3.02B | 3.14B |
|
Capital Leases
|
| | | | | | | | | | | | | | | 0.10B | 0.11B | 0.13B | 0.14B | 0.15B | 0.16B | 0.18B | | 0.22B | | | | | | | | 0.29B | 0.30B | 0.31B | 0.33B | 0.30B | 0.30B | 0.29B | 0.29B | 0.28B | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Debt
|
| 3.58B | 3.56B | 3.99B | 3.51B | 3.75B | 3.77B | 4.77B | 4.77B | 4.79B | 4.97B | 4.99B | 5.01B | 4.99B | 6.27B | 9.50B | 9.53B | 9.36B | 9.32B | 9.33B | 9.30B | 9.60B | 9.59B | 9.34B | 9.67B | 10.40B | 10.39B | 10.17B | 10.24B | 10.15B | 10.20B | 8.94B | 8.92B | 8.91B | 8.91B | 9.16B | 9.28B | 8.18B | 8.44B | 8.17B | 5.79B | 5.38B | 8.01B | 7.98B | 8.44B | 7.89B | 7.87B | 7.92B | 8.83B | 8.80B | 8.77B | 8.73B | 8.69B | 9.06B | 8.87B | 8.69B | 8.42B | 8.60B | 8.29B | 8.27B | 9.00B | 8.45B | 9.26B | 9.18B | 9.56B | 10.08B | 10.18B | 10.16B |
|
Minority Interest
|
| 0.29B | 0.29B | 0.33B | 0.35B | 0.35B | 0.37B | 0.38B | 0.41B | 0.42B | 0.45B | 0.48B | 0.50B | 0.52B | 0.55B | 0.58B | 0.61B | 0.60B | 0.62B | 0.70B | 0.69B | 0.76B | 0.76B | 0.83B | 0.85B | 0.86B | 0.90B | 0.86B | 0.91B | 0.94B | 0.97B | 0.97B | 0.98B | 1.01B | 1.03B | 1.01B | 1.03B | 1.05B | 1.06B | 1.12B | 1.14B | 1.19B | 1.30B | 1.18B | 1.23B | 1.24B | 1.30B | 1.33B | 1.35B | 1.43B | 1.42B | 1.43B | 1.39B | 1.39B | 1.37B | 1.35B | 1.40B | 1.42B | 1.45B | 1.50B | 1.50B | 1.57B | 1.63B | 1.70B | 1.67B | 1.66B | 1.64B | 1.53B |
|
Liabilities from Discontinued Operations
|
| | | | | | | | | | | | | | | 0.02B | | | | | | | | | | | | | | | | 0.81B | | | | 1.19B | 1.25B | 1.27B | 1.42B | 1.24B | 1.75B | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability
|
| 0.27B | 0.30B | 0.33B | 0.35B | 0.35B | 0.39B | 0.42B | 0.44B | 0.46B | 0.39B | 0.42B | 0.45B | 0.43B | 0.48B | 0.71B | 0.74B | 0.75B | 0.77B | 0.81B | 0.82B | 0.82B | 0.84B | 0.65B | 0.88B | 0.90B | 0.91B | 0.73B | 0.79B | 0.77B | 0.80B | 0.93B | 0.83B | 0.86B | 0.69B | 0.49B | 0.51B | 0.53B | 0.52B | 0.56B | 0.59B | 0.59B | 0.60B | 1.34B | 0.68B | 0.71B | 0.77B | 1.58B | 0.83B | 0.85B | 0.87B | 1.58B | 0.84B | 0.85B | 0.82B | 1.53B | 0.77B | 0.76B | 0.75B | 1.45B | 0.72B | 0.69B | 0.66B | 1.35B | 0.66B | 0.65B | 0.74B | 1.39B |
|
Operating Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.99B | 3.06B | 3.06B | 2.72B | 3.09B | 2.71B | 2.71B | 2.74B | 2.74B | 2.73B | 2.72B | 2.67B | 2.62B | 2.61B | 2.56B | 2.50B | 2.46B | 2.38B | 2.34B | 2.33B | 2.31B | 2.28B | 2.24B | 2.21B | 2.16B | 2.12B | 2.10B | 2.60B |
|
Other Non-Current Liabilities
|
| 0.10B | 0.10B | 0.09B | 0.09B | 0.09B | 0.09B | 0.09B | 0.09B | 0.10B | 0.13B | 0.13B | 0.14B | 0.15B | 0.15B | 0.44B | 0.50B | 0.36B | 0.35B | 0.38B | 0.41B | 0.39B | 0.37B | 0.39B | 0.49B | 0.40B | 0.41B | 0.44B | 0.46B | 0.42B | 0.42B | 0.32B | 0.50B | 0.52B | 0.55B | 0.37B | 0.39B | 0.42B | 0.45B | 0.45B | 0.14B | 0.13B | 0.14B | 0.16B | 0.16B | 0.14B | 0.15B | 0.15B | 0.15B | 0.16B | 0.16B | 0.12B | 0.11B | 0.11B | 0.11B | 0.11B | 0.10B | 0.18B | 0.18B | 0.18B | 0.18B | 0.18B | 0.18B | 0.17B | 0.17B | 0.16B | 0.17B | 0.08B |
|
Total Non-Current Liabilities
|
| 5.00B | 5.01B | 4.94B | 4.93B | 4.78B | 4.79B | 5.60B | 5.69B | 5.73B | 6.04B | 6.03B | 6.11B | 6.08B | 7.46B | 11.07B | 11.35B | 11.21B | 11.41B | 11.42B | 11.46B | 11.82B | 11.82B | 11.04B | 11.85B | 12.34B | 12.40B | 12.13B | 12.22B | 12.38B | 12.41B | 12.62B | 12.56B | 12.54B | 12.47B | 12.71B | 12.73B | 13.49B | 13.81B | 13.63B | 17.23B | 14.37B | 13.51B | 13.65B | 14.07B | 15.59B | 13.84B | 13.94B | 14.71B | 14.76B | 14.72B | 14.63B | 14.57B | 14.83B | 14.78B | 14.60B | 14.21B | 14.15B | 13.92B | 13.97B | 14.62B | 14.42B | 15.10B | 15.02B | 15.29B | 15.78B | 16.04B | 16.24B |
|
Total Liabilities
|
| 5.10B | 5.11B | 5.03B | 5.02B | 4.87B | 4.88B | 5.69B | 5.78B | 5.83B | 6.17B | 6.16B | 6.25B | 6.22B | 7.60B | 11.52B | 11.85B | 11.57B | 11.77B | 11.80B | 11.87B | 12.21B | 12.19B | 11.43B | 12.35B | 12.74B | 12.81B | 12.57B | 12.68B | 12.80B | 12.83B | 12.93B | 13.07B | 13.06B | 13.02B | 13.08B | 13.13B | 13.90B | 14.26B | 14.08B | 17.38B | 14.50B | 13.64B | 13.81B | 14.23B | 15.73B | 13.99B | 14.09B | 14.86B | 14.92B | 14.88B | 14.75B | 14.68B | 14.94B | 14.89B | 14.70B | 14.31B | 14.33B | 14.10B | 14.15B | 14.79B | 14.60B | 15.28B | 15.19B | 15.46B | 15.94B | 16.22B | 16.32B |
|
Total Debt
|
| 3.67B | 3.66B | 4.09B | 3.61B | 3.85B | 3.87B | 4.84B | 4.85B | 4.87B | 5.05B | 5.08B | 5.10B | 5.09B | 6.38B | 9.73B | 9.75B | 9.60B | 9.58B | 9.61B | 9.59B | 9.89B | 9.72B | 9.46B | 9.79B | 10.51B | 10.51B | 10.30B | 10.37B | 10.29B | 10.35B | 9.10B | 9.09B | 9.09B | 9.10B | 9.34B | 9.46B | 9.94B | 10.22B | 10.10B | 10.46B | 8.97B | 8.14B | 8.11B | 8.59B | 9.80B | 8.03B | 8.09B | 9.00B | 8.98B | 8.94B | 8.91B | 8.87B | 9.26B | 9.08B | 8.92B | 8.66B | 8.70B | 8.39B | 8.39B | 9.13B | 8.99B | 9.56B | 9.45B | 9.74B | 10.26B | 10.25B | 10.27B |
|
Common Equity
|
| 2.06B | 2.14B | 2.31B | 2.32B | 2.36B | 2.38B | 2.72B | 2.14B | 1.95B | 2.08B | 3.20B | 2.40B | 2.51B | 2.67B | 3.76B | 3.96B | 4.28B | 4.44B | 4.43B | 4.84B | 4.96B | 5.15B | 5.17B | 5.17B | 5.35B | 5.19B | 4.87B | -0.05B | -0.06B | -0.05B | 4.65B | 5.34B | 5.27B | 4.97B | 4.69B | 4.78B | 4.48B | 4.03B | 3.70B | 4.09B | 4.24B | 2.51B | 2.13B | 2.13B | 2.33B | 1.75B | 1.38B | 1.43B | 1.46B | 1.33B | 0.76B | 1.02B | 0.78B | 0.70B | 0.71B | 1.02B | 1.21B | 1.38B | 1.06B | 1.13B | 0.85B | 0.59B | 0.40B | -0.27B | -0.37B | -0.57B | -0.65B |
|
Shareholder's Equity
|
| 2.06B | 2.14B | 2.31B | 2.32B | 2.36B | 2.38B | 2.72B | 2.14B | 1.95B | 2.08B | 3.20B | 2.40B | 2.51B | 2.67B | 3.76B | 3.96B | 4.28B | 4.44B | 4.43B | 4.84B | 4.96B | 5.15B | 5.17B | 5.17B | 5.35B | 5.19B | 4.87B | -0.05B | -0.06B | -0.05B | 4.65B | 5.34B | 5.27B | 4.97B | 4.69B | 4.78B | 4.48B | 4.03B | 3.70B | 4.09B | 4.24B | 2.51B | 2.13B | 2.13B | 2.33B | 1.75B | 1.38B | 1.43B | 1.46B | 1.33B | 0.76B | 1.02B | 0.78B | 0.70B | 0.71B | 1.02B | 1.21B | 1.38B | 1.06B | 1.13B | 0.85B | 0.59B | 0.40B | -0.27B | -0.37B | -0.57B | -0.65B |
|
Liabilities and Shareholders Equity
|
| 7.44B | 7.54B | 7.56B | 7.69B | 7.58B | 7.63B | 8.11B | 8.32B | 8.19B | 8.71B | 8.90B | 9.16B | 9.25B | 10.82B | 16.01B | 16.41B | 16.46B | 16.83B | 17.10B | 17.40B | 17.93B | 18.10B | 17.62B | 18.37B | 18.95B | 18.89B | 18.51B | 18.51B | 18.69B | 18.93B | 18.76B | 19.39B | 19.34B | 19.01B | 18.97B | 18.94B | 19.44B | 19.36B | 19.11B | 22.61B | 19.93B | 17.45B | 17.31B | 17.60B | 19.31B | 17.05B | 16.99B | 17.65B | 17.81B | 17.63B | 17.12B | 17.09B | 17.10B | 16.96B | 16.93B | 16.73B | 16.96B | 16.93B | 16.89B | 17.43B | 17.03B | 17.50B | 17.29B | 17.12B | 17.49B | 17.56B | 17.48B |
|
Treasury Shares
|
| 0.03B | 0.03B | -0.00B | 0.03B | 0.03B | 0.03B | 0.01B | 0.04B | 0.04B | 0.04B | | 0.04B | 0.04B | 0.04B | 0.06B | 0.03B | 0.03B | | | | | | | 0.00B | 0.00B | 0.01B | 0.01B | 0.01B | 0.01B | 0.02B | 0.02B | | 0.00B | 0.01B | 0.01B | 0.00B | 0.01B | 0.02B | 0.02B | | 0.00B | 0.03B | 0.04B | 0.00B | 0.00B | 0.01B | 0.02B | 0.00B | 0.01B | 0.01B | 0.01B | 0.00B | -0.01B | 0.01B | | | | | 0.00B | 0.00B | 0.00B | 0.01B | 0.01B | 0.00B | -0.02B | 0.02B | 0.01B |
|
Retained Earnings
|
| 2.09B | 2.20B | 2.31B | 2.42B | 2.53B | 2.65B | 0.00B | 2.81B | 2.91B | 3.05B | -0.02B | -0.02B | -0.02B | -0.02B | -0.02B | -0.02B | -0.01B | -0.00B | -0.00B | -0.00B | 0.00B | -0.02B | -0.03B | -0.05B | -0.04B | -0.05B | 4.36B | 4.45B | 4.51B | 5.08B | 3.71B | 4.16B | 4.29B | 4.07B | 3.63B | 3.82B | 4.09B | 3.95B | 2.74B | 2.93B | 3.21B | 3.35B | -0.05B | 1.67B | 1.87B | 2.03B | -0.07B | 1.09B | 1.38B | 1.64B | -0.14B | 0.52B | 0.74B | 0.85B | -0.17B | 0.29B | 0.47B | 0.72B | 0.60B | 0.84B | 1.06B | 1.28B | 1.53B | 1.70B | 1.90B | 2.05B | -0.33B |