|
Cash & Equivalents
|
0.64B | 0.86B | 0.80B | 1.22B | 1.38B | 1.12B | 0.69B | 1.04B | 1.10B | 1.25B | 0.72B | 1.00B | 1.19B | 1.35B | 1.05B | 1.32B | 1.44B | 1.50B | 1.32B | 1.75B | 1.53B | 1.63B | 1.40B | 1.24B | 1.29B | 1.02B | 0.41B | 0.87B | 0.56B | 0.91B | 0.66B | 1.26B | 1.14B | 1.14B | 1.44B | 2.10B | 2.14B | 2.18B | 1.44B | 1.88B | 2.90B | 2.99B | 2.26B | 3.60B | 4.88B | 5.02B | 4.27B | 5.54B | 6.40B | 4.96B | 4.00B | 4.60B | 3.84B | 3.96B | 2.94B | 3.73B | 5.53B | 4.03B | 3.09B | 3.94B | 3.70B | 3.40B | 2.35B | 2.59B | 2.63B |
|
Short-term Investments
|
| | | | | | | | | | | | | | | | | | | | | | | 0.13B | 0.14B | 0.50B | 0.67B | 0.55B | 0.52B | 0.47B | 0.53B | 0.41B | 0.70B | 0.60B | 0.38B | 0.39B | 0.38B | 0.53B | 0.55B | 0.53B | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash & Current Investments
|
0.64B | 0.86B | 0.80B | 1.22B | 1.38B | 1.12B | 0.69B | 1.04B | 1.10B | 1.25B | 0.72B | 1.00B | 1.19B | 1.35B | 1.05B | 1.32B | 1.44B | 1.50B | 1.32B | 1.75B | 1.53B | 1.63B | 1.40B | 1.37B | 1.43B | 1.52B | 1.08B | 1.41B | 1.07B | 1.38B | 1.19B | 1.68B | 1.84B | 1.74B | 1.82B | 2.50B | 2.52B | 2.71B | 1.99B | 2.40B | 2.90B | 2.99B | 2.26B | 3.60B | 4.88B | 5.02B | 4.27B | 5.54B | 6.40B | 4.96B | 4.00B | 4.60B | 3.84B | 3.96B | 2.94B | 3.73B | 5.53B | 4.03B | 3.09B | 3.94B | 3.70B | 3.40B | 2.35B | 2.59B | 2.63B |
|
Receivables - Net
|
1.03B | 0.85B | 1.10B | 1.10B | 0.98B | 0.75B | 1.16B | 1.17B | 1.25B | 0.95B | 1.38B | 1.38B | 1.30B | 1.06B | 1.60B | 1.53B | 1.36B | 1.17B | 1.57B | 1.50B | 1.40B | 1.38B | 1.50B | 1.40B | 1.35B | 1.17B | 1.54B | 1.41B | 1.42B | 1.26B | 1.62B | 1.51B | 1.53B | 1.40B | 1.80B | 1.70B | 1.76B | 1.49B | 2.21B | 2.00B | 2.04B | 1.83B | 2.29B | 2.23B | 1.85B | 1.19B | 1.81B | 1.97B | 1.74B | 1.70B | 2.27B | 2.08B | 2.21B | 1.63B | 2.16B | 1.93B | 1.90B | 1.45B | 1.91B | 1.75B | 1.85B | 1.73B | 1.98B | 1.61B | 1.79B |
|
Receivables
|
1.03B | 0.85B | 1.10B | 1.10B | 0.98B | 0.75B | 1.16B | 1.17B | 1.25B | 0.95B | 1.38B | 1.38B | 1.30B | 1.06B | 1.60B | 1.53B | 1.36B | 1.17B | 1.57B | 1.50B | 1.40B | 1.38B | 1.50B | 1.40B | 1.35B | 1.17B | 1.54B | 1.41B | 1.42B | 1.26B | 1.62B | 1.51B | 1.53B | 1.40B | 1.80B | 1.70B | 1.76B | 1.49B | 2.21B | 2.00B | 2.04B | 1.83B | 2.29B | 2.23B | 1.85B | 1.19B | 1.81B | 1.97B | 1.74B | 1.70B | 2.27B | 2.08B | 2.21B | 1.63B | 2.16B | 1.93B | 1.90B | 1.45B | 1.91B | 1.75B | 1.85B | 1.73B | 1.98B | 1.61B | 1.79B |
|
Raw Materials
|
| | | | | 0.21B | 0.22B | 0.20B | 0.21B | 0.23B | 0.23B | 0.20B | 0.20B | 0.22B | 0.22B | 0.29B | 0.23B | 0.27B | 0.32B | 0.30B | 0.33B | 0.32B | 0.28B | 0.26B | 0.25B | 0.31B | 0.27B | 0.25B | 0.27B | 0.31B | 0.29B | 0.28B | 0.28B | 0.33B | 0.31B | 0.32B | 0.36B | 0.43B | 0.42B | 0.44B | 0.50B | 0.54B | 0.51B | 0.52B | | | | | | | | | | | | | | | | | | | | | |
|
Work In Process
|
| | | | | 0.08B | 0.07B | 0.07B | 0.07B | 0.09B | 0.07B | 0.06B | 0.08B | 0.10B | 0.08B | 0.07B | 0.10B | 0.12B | 0.14B | 0.14B | 0.16B | 0.19B | 0.14B | 0.14B | 0.13B | 0.17B | 0.13B | 0.12B | 0.14B | 0.18B | 0.15B | 0.14B | 0.16B | 0.19B | 0.16B | 0.16B | 0.17B | 0.22B | 0.20B | 0.19B | 0.22B | 0.27B | 0.23B | 0.24B | | | | | | | | | | | | | | | | | | | | | |
|
Finished Goods
|
| | | | | 0.38B | 0.51B | 0.43B | 0.47B | 0.48B | 0.49B | 0.45B | 0.48B | 0.47B | 0.58B | 0.45B | 0.52B | 0.51B | 0.57B | 0.52B | 0.57B | 0.60B | 0.65B | 0.54B | 0.55B | 0.58B | 0.61B | 0.55B | 0.61B | 0.62B | 0.67B | 0.69B | 0.73B | 0.76B | 0.83B | 0.79B | 0.85B | 0.80B | 0.86B | 0.84B | 0.93B | 0.98B | 1.07B | 1.10B | | | | | | | | | | | | | | | | | | | | | |
|
Inventory
|
0.82B | 0.80B | 0.84B | 0.76B | 0.78B | 0.83B | 0.91B | 0.87B | 0.89B | 1.00B | 0.98B | 0.90B | 0.90B | 0.98B | 1.07B | 0.99B | 0.99B | 1.11B | 1.20B | 1.15B | 1.22B | 1.29B | 1.26B | 1.11B | 1.07B | 1.22B | 1.18B | 1.08B | 1.15B | 1.26B | 1.30B | 1.28B | 1.31B | 1.48B | 1.52B | 1.45B | 1.53B | 1.62B | 1.68B | 1.65B | 1.81B | 2.01B | 2.06B | 2.06B | 2.09B | 2.06B | 2.20B | 2.12B | 2.13B | 2.50B | 2.63B | 2.61B | 2.83B | 2.92B | 3.02B | 3.07B | 3.10B | 2.98B | 2.86B | 2.60B | 2.31B | 2.17B | 2.25B | 2.00B | 1.96B |
|
Current Deferred Tax Assets
|
| | | | | 0.27B | | | | 0.26B | | | | 0.25B | | | | 0.30B | 0.31B | 0.29B | 0.29B | 0.30B | 0.28B | 0.27B | 0.26B | 0.28B | 0.27B | 0.28B | 0.29B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets
|
0.40B | 0.40B | 0.42B | 0.37B | 0.40B | 0.43B | 0.44B | 0.43B | 0.47B | 0.49B | 0.48B | 0.47B | 0.50B | 0.46B | 0.49B | 0.49B | 0.50B | 0.52B | 0.55B | 0.53B | 0.55B | 0.52B | 0.57B | 0.54B | 0.58B | 0.27B | 0.59B | 0.57B | 0.61B | 0.32B | 0.29B | 0.33B | 0.29B | 0.35B | 0.36B | 0.33B | 0.35B | 0.35B | 0.36B | 0.39B | 0.41B | 0.39B | 0.41B | 0.47B | 0.42B | 0.61B | 0.51B | 0.66B | 0.73B | 0.60B | 0.59B | 0.66B | 0.62B | 0.79B | 0.75B | 0.64B | 0.71B | 0.68B | 0.72B | 0.62B | 0.67B | 0.62B | 0.63B | 0.70B | 0.64B |
|
Current Assets
|
2.90B | 2.91B | 3.16B | 3.45B | 3.54B | 3.12B | 3.20B | 3.51B | 3.71B | 3.69B | 3.56B | 3.75B | 3.90B | 3.86B | 4.21B | 4.34B | 4.29B | 4.30B | 4.63B | 4.93B | 4.69B | 4.83B | 4.73B | 4.43B | 4.43B | 4.18B | 4.38B | 4.48B | 4.25B | 4.22B | 4.40B | 4.79B | 4.97B | 4.96B | 5.51B | 5.97B | 6.17B | 6.17B | 6.25B | 6.44B | 7.16B | 7.21B | 7.02B | 8.35B | 9.23B | 8.89B | 8.79B | 10.29B | 11.00B | 9.77B | 9.49B | 9.96B | 9.50B | 9.30B | 8.87B | 9.37B | 11.25B | 9.14B | 8.59B | 8.91B | 8.53B | 7.92B | 7.21B | 6.90B | 7.02B |
|
Buildings
|
0.18B | 0.18B | 0.19B | 0.19B | 0.18B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Construction in Progress
|
| | | | | 0.16B | | | | 0.18B | | | | 0.23B | | | | 0.18B | | | | 0.23B | | | | 0.19B | | | 0.16B | 0.19B | 0.18B | 0.27B | 0.20B | 0.18B | 0.18B | 0.18B | 0.21B | 0.30B | 0.31B | 0.35B | 0.39B | 0.47B | 0.47B | 0.50B | 0.51B | 0.50B | 0.52B | 0.60B | 0.58B | 0.65B | | | | | | | | | | | | | | | |
|
Land & Improvements
|
0.01B | 0.01B | 0.01B | 0.01B | 0.01B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Property, Plant & Equipment (Net)
|
1.01B | 1.03B | 1.02B | 1.01B | 1.01B | 1.02B | 1.04B | 1.07B | 1.09B | 1.14B | 1.13B | 1.15B | 1.18B | 1.23B | 1.27B | 1.30B | 1.30B | 1.35B | 1.36B | 1.40B | 1.43B | 1.50B | 1.44B | 1.43B | 1.40B | 1.49B | 1.47B | 1.50B | 1.51B | 1.58B | 1.57B | 1.56B | 1.58B | 1.67B | 1.70B | 1.73B | 1.73B | 0.91B | 1.84B | 1.86B | 1.89B | 0.95B | 2.02B | 2.09B | 2.09B | 2.19B | 2.08B | 2.14B | 2.11B | 2.28B | 2.36B | 2.45B | 2.49B | 2.65B | 2.65B | 2.91B | 3.03B | 3.18B | 3.10B | 3.22B | 3.13B | 3.14B | 3.23B | 3.05B | 3.06B |
|
Long-Term Investments
|
| | | | | 0.01B | 0.01B | 0.01B | | | | | | | | | | | | | | 0.01B | | 0.39B | 0.39B | 0.42B | 0.71B | 0.77B | 1.08B | 1.11B | 1.05B | 1.00B | 0.99B | 1.03B | 1.09B | 1.11B | 1.03B | 0.84B | 0.66B | 0.60B | 0.17B | 0.18B | | | | | | | | | | | | | | | | | | | | | | | |
|
Goodwill
|
0.74B | 0.78B | 0.76B | 0.03B | 0.75B | 0.79B | 0.93B | 0.94B | 0.93B | 0.94B | 0.94B | 0.95B | 0.95B | 0.95B | 0.95B | 0.96B | 0.96B | 0.95B | 0.96B | 0.96B | 0.96B | 0.97B | 0.89B | 1.06B | 1.21B | 1.21B | 1.21B | 1.21B | 1.29B | 1.29B | 1.29B | 2.00B | 2.00B | 2.01B | 2.02B | 2.02B | 2.03B | 1.93B | 2.02B | 2.02B | 2.02B | 1.87B | 2.03B | 0.26B | 1.63B | | 1.42B | 1.40B | 1.37B | 2.62B | 2.58B | 2.57B | 1.30B | 2.52B | 2.42B | 0.33B | 0.32B | 2.49B | 2.46B | 2.50B | 2.45B | 2.14B | 2.16B | | 2.08B |
|
Intangibles
|
0.17B | 0.15B | 0.15B | 0.12B | 0.12B | 0.11B | 0.24B | 0.24B | 0.23B | 0.23B | 0.22B | 0.21B | 0.21B | 0.19B | 0.19B | 0.18B | 0.18B | 0.17B | 0.17B | 0.16B | 0.16B | 0.16B | 0.31B | 0.22B | 0.33B | 0.33B | 0.32B | 0.32B | 0.35B | 0.34B | 0.34B | 1.35B | 1.34B | 1.33B | 1.32B | 1.30B | 1.29B | 1.28B | 1.26B | 1.23B | 1.22B | 1.20B | 1.19B | 2.34B | 2.19B | 2.34B | 2.36B | 2.42B | 2.29B | 4.09B | 3.92B | 3.88B | 3.64B | 3.43B | 3.19B | 3.10B | 3.04B | 5.60B | 5.51B | 5.55B | 5.44B | 5.18B | 5.21B | 4.16B | 4.13B |
|
Goodwill & Intangibles
|
0.91B | 0.32B | 0.15B | 0.12B | 0.12B | 0.31B | 1.18B | 1.18B | 1.17B | 1.17B | 1.17B | 1.16B | 1.16B | 1.14B | 1.14B | 1.14B | 1.14B | 1.12B | 1.13B | 1.13B | 1.12B | 1.12B | 1.20B | 1.28B | 1.54B | 1.54B | 1.53B | 1.53B | 1.64B | 1.64B | 1.63B | 3.35B | 3.34B | 3.33B | 3.33B | 3.32B | 3.32B | 3.20B | 3.29B | 3.25B | 3.24B | 3.07B | 3.22B | 2.61B | 3.82B | 2.34B | 3.78B | 3.83B | 3.66B | 6.71B | 6.50B | 6.46B | 4.93B | 5.95B | 5.61B | 3.43B | 3.37B | 8.09B | 7.97B | 8.05B | 7.89B | 7.33B | 7.37B | 4.16B | 6.21B |
|
Long-Term Deferred Tax
|
| | | | | 0.10B | | | | 0.06B | | | | 0.10B | | | | 0.05B | 0.06B | 0.05B | 0.06B | 0.09B | 0.09B | 0.06B | 0.08B | 0.07B | 0.08B | 0.06B | 0.06B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non-Current Assets
|
1.21B | 1.24B | 1.29B | 1.25B | 1.24B | 1.19B | 1.40B | 1.40B | 1.40B | 1.44B | 1.45B | 1.44B | 1.52B | 1.51B | 1.53B | 1.53B | 1.51B | 1.50B | 1.52B | 1.52B | 1.52B | 1.54B | 1.49B | 2.00B | 2.27B | 2.55B | 2.57B | 2.61B | 3.05B | 3.42B | 3.38B | 4.86B | 4.90B | 4.93B | 5.00B | 4.90B | 4.88B | 4.58B | 4.46B | 4.38B | 3.88B | 0.81B | 6.39B | 7.50B | 7.04B | 6.83B | 7.03B | 7.16B | 6.80B | 9.92B | 9.74B | 9.67B | 9.37B | 8.96B | 8.47B | 8.46B | 8.44B | 11.10B | 10.96B | 11.15B | 11.03B | 10.62B | 10.87B | 9.81B | 9.81B |
|
Non-Current Assets
|
2.22B | 2.26B | 2.30B | 2.26B | 2.25B | 2.21B | 2.44B | 2.47B | 2.49B | 2.59B | 2.57B | 2.59B | 2.70B | 2.74B | 2.79B | 2.83B | 2.81B | 2.85B | 2.89B | 2.92B | 2.95B | 3.03B | 2.94B | 3.43B | 3.67B | 4.04B | 4.04B | 4.11B | 4.56B | 5.00B | 4.95B | 6.42B | 6.47B | 6.60B | 6.70B | 6.63B | 6.60B | 6.40B | 6.29B | 6.24B | 5.77B | 5.94B | 8.41B | 9.59B | 9.13B | 8.89B | 9.11B | 9.30B | 8.90B | 12.20B | 12.09B | 12.12B | 11.86B | 11.61B | 11.12B | 11.36B | 11.47B | 14.28B | 14.06B | 14.37B | 14.17B | 13.76B | 14.10B | 12.86B | 12.87B |
|
Assets
|
5.12B | 5.18B | 5.47B | 5.71B | 5.79B | 5.34B | 5.64B | 5.98B | 6.20B | 6.27B | 6.14B | 6.34B | 6.60B | 6.59B | 7.01B | 7.17B | 7.10B | 7.15B | 7.52B | 7.84B | 7.65B | 7.86B | 7.66B | 7.86B | 8.10B | 8.23B | 8.43B | 8.58B | 8.82B | 9.22B | 9.35B | 11.21B | 11.45B | 11.57B | 12.20B | 12.60B | 12.77B | 12.57B | 12.54B | 12.68B | 12.93B | 13.16B | 15.43B | 17.94B | 18.36B | 17.78B | 17.90B | 19.59B | 19.90B | 21.97B | 21.58B | 22.08B | 21.36B | 20.91B | 19.99B | 20.73B | 22.71B | 23.41B | 22.65B | 23.28B | 22.70B | 21.68B | 21.32B | 19.76B | 19.89B |
|
Accounts Payables
|
0.28B | 0.33B | 0.34B | 0.31B | 0.35B | 0.43B | 0.38B | 0.35B | 0.37B | 0.45B | 0.42B | 0.38B | 0.41B | 0.49B | 0.42B | 0.35B | 0.39B | 0.48B | 0.46B | 0.49B | 0.51B | 0.52B | 0.52B | 0.49B | 0.50B | 0.64B | 0.51B | 0.53B | 0.57B | 0.72B | 0.55B | 0.62B | 0.60B | 0.83B | 0.68B | 0.74B | 0.88B | 1.18B | 0.91B | 0.99B | 1.07B | 1.49B | 1.07B | 1.14B | 1.16B | 1.18B | 1.18B | 1.30B | 1.28B | 1.69B | 1.49B | 1.64B | 1.47B | 1.82B | 1.39B | 1.51B | 1.52B | 1.67B | 1.26B | 1.25B | 1.20B | 1.44B | 1.14B | 1.13B | 1.21B |
|
Notes Payables
|
0.14B | 0.03B | 0.02B | 0.03B | 0.02B | 0.16B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.52B | | | | 1.22B | | | | 0.03B | | | | 0.27B | 0.27B | 0.26B | 2.24B | 1.00B | 1.00B | 1.50B | 0.51B | 0.50B | 0.50B | 0.00B | 0.00B |
|
Payables
|
0.42B | 0.36B | 0.36B | 0.34B | 0.38B | 0.58B | 0.38B | 0.35B | 0.37B | 0.45B | 0.42B | 0.38B | 0.41B | 0.49B | 0.42B | 0.35B | 0.39B | 0.48B | 0.46B | 0.49B | 0.51B | 0.52B | 0.52B | 0.49B | 0.50B | 0.64B | 0.51B | 0.53B | 0.57B | 0.72B | 0.55B | 0.62B | 0.60B | 0.83B | 0.68B | 0.74B | 0.88B | 1.18B | 0.91B | 0.99B | 1.07B | 2.01B | 1.07B | 1.14B | 1.16B | 2.40B | 1.18B | 1.30B | 1.28B | 1.72B | 1.49B | 1.64B | 1.47B | 2.09B | 1.66B | 1.77B | 3.76B | 2.67B | 2.26B | 2.75B | 1.70B | 1.94B | 1.64B | 1.14B | 1.22B |
|
Accumulated Expenses
|
| | | | | 1.12B | 1.20B | 1.26B | 1.34B | 1.30B | 1.24B | 1.29B | 1.33B | 1.32B | 1.34B | 1.38B | 1.34B | 1.43B | 1.51B | 1.53B | 1.51B | 1.51B | 1.41B | 1.48B | 1.46B | 1.46B | 1.49B | 1.58B | 1.55B | 0.50B | 1.57B | 0.37B | 0.44B | 0.52B | 0.39B | 0.47B | 0.51B | 0.58B | 0.38B | 0.42B | 0.50B | 0.57B | 0.43B | 0.44B | | | | | | | | | | | | | | | | | | | | | |
|
Other Accumulated Expenses
|
1.01B | 1.06B | 1.12B | 1.20B | 1.20B | 0.25B | | | | 0.32B | | | | 0.40B | | | | 0.47B | 0.46B | 0.48B | 0.46B | 0.47B | 0.44B | 0.45B | 0.47B | 0.57B | 0.50B | 0.53B | 0.52B | 1.63B | 0.74B | 1.70B | 1.74B | 1.80B | 1.91B | 2.25B | 2.21B | 1.95B | 2.47B | 2.76B | 2.65B | 2.60B | 2.65B | 2.92B | 2.62B | 2.40B | 2.69B | 3.26B | 3.08B | 3.19B | 3.18B | 3.45B | 3.29B | 3.36B | 3.27B | 3.54B | 3.58B | 3.22B | 3.30B | 3.46B | 3.35B | 3.40B | 3.45B | 3.50B | 3.35B |
|
Short term Debt
|
| | | | | 0.02B | 0.03B | 0.03B | 0.14B | 0.14B | 0.14B | 0.14B | 0.14B | 0.22B | 0.02B | 0.03B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.01B | 0.07B | 0.14B | 0.03B | 0.45B | 0.37B | 0.31B | 0.33B | 0.59B | 2.14B | 0.52B | 0.19B | 0.55B | 0.41B | 0.30B | 0.18B | 0.18B | 0.02B | 0.52B | 0.52B | 0.52B | 0.52B | 1.53B | 1.22B | 0.47B | 0.47B | 0.47B | 0.03B | 0.28B | 0.27B | 0.27B | | | | | | | | | | | | |
|
Current Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.35B | 0.37B | 0.37B | 0.38B | 0.40B | 0.39B | 0.37B | 0.38B | 0.37B | 0.40B | 0.39B | 0.36B | 0.34B | 0.35B | 0.36B | 0.36B | 0.35B | 0.37B | 0.36B | 0.35B | 0.39B | 0.40B | 0.40B |
|
Current Taxes
|
0.01B | 0.26B | 0.27B | 0.26B | 0.25B | 0.10B | 0.08B | 0.12B | 0.12B | 0.13B | 0.16B | 0.21B | 0.18B | 0.13B | 0.18B | 0.30B | 0.17B | 0.14B | 0.18B | 0.19B | 0.18B | 0.16B | 0.18B | 0.20B | 0.15B | 0.14B | 0.17B | 0.20B | 0.16B | 0.16B | 0.20B | 0.24B | 0.21B | 0.19B | 0.23B | 0.31B | 0.22B | 0.19B | 0.21B | 0.29B | 0.23B | 0.22B | 0.26B | 0.33B | | | | | | | | | | | | | | | | | | | | | |
|
Current Deferred Revenue
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.03B | 0.37B | 0.42B | 0.30B | 0.31B | 0.34B | 0.38B | | | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities
|
1.44B | 1.46B | 1.54B | 1.66B | 1.65B | 1.57B | 1.69B | 1.75B | 1.97B | 1.94B | 1.97B | 2.02B | 2.06B | 2.13B | 1.97B | 2.05B | 1.92B | 1.93B | 1.99B | 2.04B | 2.04B | 2.06B | 1.94B | 2.04B | 2.10B | 2.13B | 2.45B | 2.48B | 2.43B | 2.68B | 2.71B | 4.46B | 2.86B | 2.82B | 3.14B | 3.40B | 3.39B | 3.31B | 3.56B | 3.78B | 4.23B | 4.61B | 4.59B | 4.95B | 5.68B | 5.18B | 4.74B | 5.42B | 5.20B | 5.30B | 5.32B | 5.76B | 5.41B | 5.82B | 5.27B | 5.66B | 7.70B | 6.24B | 5.91B | 6.57B | 5.42B | 5.70B | 5.49B | 5.03B | 4.96B |
|
Capital Leases
|
0.01B | 0.02B | 0.00B | 0.02B | 0.02B | 0.02B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Debt
|
1.40B | 1.39B | 1.39B | 1.38B | 1.40B | 1.21B | 1.20B | 1.21B | 1.08B | 1.08B | 1.07B | 1.07B | 1.07B | 1.07B | 1.33B | 1.33B | 1.33B | 1.33B | 1.32B | 1.32B | 1.33B | 1.32B | 1.32B | 1.32B | 1.32B | 1.60B | 1.61B | 1.61B | 1.61B | 1.91B | 1.91B | 1.89B | 3.38B | 3.38B | 3.38B | 3.37B | 3.36B | 3.36B | 3.36B | 3.37B | 2.88B | 2.90B | 2.90B | 4.66B | 4.67B | 4.91B | 4.91B | 4.91B | 5.49B | 5.54B | 5.27B | 5.26B | 5.19B | 5.14B | 5.11B | 5.11B | 5.13B | 7.12B | 7.09B | 6.64B | 7.26B | 7.27B | 7.31B | 7.28B | 7.30B |
|
Minority Interest
|
| 0.02B | 0.02B | 0.03B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.01B | 0.02B | 0.01B | 0.01B | 0.01B | 0.02B | 0.01B | 0.02B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.02B | 0.01B | 0.02B | 0.02B | 0.02B | 0.02B | 0.03B | | 0.02B | 0.03B | 0.03B | | 0.03B | 0.03B | 0.03B | | | | | 0.86B | 0.84B | 0.84B | 0.86B | 0.84B | 0.81B | 0.82B | 0.82B | 0.83B | 0.83B | 0.85B | 0.84B | | | | |
|
Operating Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.33B | 2.32B | 2.66B | 2.65B | 2.31B | 2.31B | 2.20B | 2.53B | 2.07B | 2.03B | 1.95B | 2.23B | 1.78B | 1.76B | 1.73B | 2.06B | 1.69B | 1.70B | 1.71B | 2.06B | 1.80B | 1.71B | 1.68B |
|
Other Non-Current Liabilities
|
0.60B | 0.41B | 0.41B | 0.41B | 0.40B | 0.43B | 0.44B | 0.45B | 0.45B | 0.47B | 0.47B | 0.47B | 0.48B | 0.54B | 0.56B | 0.56B | 0.56B | 0.58B | 0.60B | 0.60B | 0.60B | 0.62B | 0.61B | 0.66B | 0.82B | 0.85B | 0.86B | 0.88B | 0.95B | 1.04B | 1.05B | 1.06B | 1.07B | 0.96B | 0.92B | 1.24B | 1.28B | 1.19B | 1.19B | 1.19B | 1.20B | 1.24B | 1.05B | 1.40B | 1.36B | 1.45B | 1.46B | 1.49B | 1.46B | 2.04B | 1.96B | 1.94B | 1.76B | 1.65B | 1.50B | 1.49B | 1.46B | 1.94B | 1.79B | 1.81B | 1.73B | 1.69B | 1.63B | 1.58B | 1.60B |
|
Total Non-Current Liabilities
|
2.00B | 2.05B | 2.07B | 2.05B | 2.05B | 1.80B | 1.81B | 1.82B | 1.69B | 1.68B | 1.67B | 1.68B | 1.69B | 1.72B | 1.99B | 1.99B | 1.97B | 1.91B | 1.92B | 1.92B | 1.92B | 1.94B | 1.93B | 1.98B | 2.13B | 2.44B | 2.47B | 2.49B | 2.56B | 2.96B | 2.96B | 2.95B | 4.45B | 4.34B | 4.31B | 4.61B | 4.65B | 4.55B | 4.55B | 4.57B | 4.08B | 4.14B | 6.28B | 8.38B | 8.32B | 8.64B | 8.68B | 8.72B | 9.14B | 9.72B | 9.30B | 9.22B | 8.89B | 8.66B | 8.39B | 8.36B | 8.32B | 10.76B | 10.57B | 10.15B | 10.70B | 10.66B | 10.75B | 10.56B | 10.58B |
|
Total Liabilities
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.11B | 8.34B | 8.31B | 8.74B | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Debt
|
1.40B | 1.39B | 1.39B | 1.38B | 1.40B | 1.23B | 1.24B | 1.23B | 1.23B | 1.22B | 1.21B | 1.21B | 1.21B | 1.29B | 1.35B | 1.36B | 1.35B | 1.34B | 1.34B | 1.34B | 1.35B | 1.34B | 1.33B | 1.39B | 1.45B | 1.62B | 2.07B | 1.98B | 1.93B | 2.24B | 2.50B | 4.03B | 3.90B | 3.57B | 3.94B | 3.79B | 3.66B | 3.54B | 3.54B | 3.39B | 3.40B | 3.41B | 3.42B | 5.18B | 6.20B | 6.14B | 5.39B | 5.38B | 5.96B | 5.57B | 5.55B | 5.53B | 5.46B | 5.14B | 5.11B | 5.11B | 5.13B | 7.12B | 7.09B | 6.64B | 7.26B | 7.27B | 7.31B | 7.28B | 7.30B |
|
Common Equity
|
| 3.19B | | | | 3.56B | 2.14B | 2.41B | 2.53B | 4.11B | 2.49B | 2.64B | 2.86B | 4.76B | 3.04B | 3.12B | 3.21B | 5.36B | 3.61B | 3.88B | 3.68B | 6.27B | 3.79B | 3.83B | 3.86B | 7.00B | 3.50B | 3.62B | 3.82B | 7.69B | 3.67B | 3.81B | 4.13B | 8.45B | 4.75B | 4.59B | 4.74B | 9.04B | 4.43B | 4.33B | 4.62B | 9.98B | 4.56B | 4.60B | 4.36B | -10.33B | 4.48B | 5.46B | 5.56B | 12.24B | 6.12B | 6.25B | 6.19B | 13.91B | 5.52B | 14.34B | 14.26B | 5.58B | 13.78B | 13.86B | 13.95B | -13.66B | -13.67B | -13.70B | 4.34B |
|
Shareholder's Equity
|
0.00B | 3.19B | 1.86B | 2.01B | 2.10B | 3.56B | 2.14B | 2.41B | 2.53B | 4.11B | 2.49B | 2.64B | 2.86B | 4.76B | 3.04B | 3.12B | 3.21B | 5.36B | 3.61B | 3.88B | 3.68B | 6.27B | 3.79B | 3.83B | 3.86B | 7.00B | 3.50B | 3.62B | 3.82B | 7.69B | 3.67B | 3.81B | 4.13B | 8.45B | 4.75B | 4.59B | 4.74B | 9.04B | 4.43B | 4.33B | 4.62B | 9.98B | 4.56B | 4.60B | 4.36B | -10.33B | 4.48B | 5.46B | 5.56B | 12.24B | 6.12B | 6.25B | 6.19B | 13.91B | 5.52B | 14.34B | 14.26B | 5.58B | 13.78B | 13.86B | 13.95B | -13.66B | -13.67B | -13.70B | 4.34B |
|
Liabilities and Shareholders Equity
|
5.12B | 5.18B | 5.47B | 5.71B | 5.79B | 5.34B | 5.64B | 5.98B | 6.20B | 6.27B | 6.14B | 6.34B | 6.60B | 6.59B | 7.01B | 7.17B | 7.10B | 7.15B | 7.52B | 7.84B | 7.65B | 7.86B | 7.66B | 7.86B | 8.10B | 8.23B | 8.43B | 8.58B | 8.82B | 9.22B | 9.35B | 11.21B | 11.45B | 11.57B | 12.20B | 12.60B | 12.77B | 12.57B | 12.54B | 12.68B | 12.93B | 13.16B | 15.43B | 17.94B | 18.36B | 17.78B | 17.90B | 19.59B | 19.90B | 21.97B | 21.58B | 22.08B | 21.36B | 20.91B | 19.99B | 20.73B | 22.71B | 23.41B | 22.65B | 23.28B | 22.70B | 21.68B | 21.32B | 19.76B | 19.89B |
|
Treasury Shares
|
| | | | | | 0.07B | 0.07B | 0.07B | 0.01B | 0.08B | 0.16B | 0.16B | 0.01B | 0.17B | 0.17B | 0.17B | 0.01B | 0.17B | 0.17B | 0.18B | 0.01B | 0.18B | 0.18B | 0.19B | 0.01B | 0.20B | 0.20B | 0.20B | 0.01B | 0.20B | 0.21B | 0.21B | 0.00B | 0.21B | 0.21B | 0.21B | 0.01B | 0.22B | 0.22B | 0.22B | 0.01B | 0.22B | 0.23B | 0.23B | 0.00B | 0.23B | 0.23B | 0.23B | 0.00B | 0.23B | 0.23B | 0.24B | 0.01B | 0.24B | 0.24B | 0.24B | 0.00B | 0.24B | 0.24B | 0.24B | 0.24B | 0.24B | 0.24B | 0.24B |
|
Retained Earnings
|
3.21B | -0.12B | 3.34B | 3.48B | 3.54B | -0.20B | 3.76B | 3.95B | 4.08B | 0.02B | 4.40B | 4.58B | 4.72B | -0.21B | 5.06B | 5.23B | 5.34B | -0.16B | 5.59B | 5.95B | 6.09B | -0.10B | 6.42B | 6.76B | 6.94B | -0.38B | 7.22B | 7.56B | 7.71B | -0.55B | 7.88B | 8.18B | 8.35B | -0.48B | 8.75B | 8.73B | 9.00B | -0.43B | 9.17B | 9.59B | 9.98B | 9.98B | 10.39B | 10.78B | 10.60B | -0.67B | 10.48B | 11.16B | 11.42B | -0.47B | 12.86B | 13.73B | 14.08B | -0.76B | 14.19B | 14.34B | 14.26B | -0.93B | 13.78B | 13.86B | 13.95B | 13.43B | 13.03B | 12.31B | 12.34B |