|
Cash & Equivalents
|
0.03B | 0.09B | 0.04B | 0.02B | 0.02B | 0.02B | 0.02B | 0.01B | 0.28B | 0.03B | 0.07B | 0.05B | 0.06B | 0.04B | 0.06B | 0.04B | 0.09B | 0.03B | 0.04B | 0.04B | 0.07B | 0.04B | 0.04B | 0.02B | 0.05B | 0.04B | | | | | | | | | | 0.21B | | 0.17B | | 0.02B | | | 0.73B | | | | | | | | 0.44B | 0.33B | | | | 0.05B | | | 0.10B | 0.03B | 0.11B | 0.34B | 0.26B | |
|
Short-term Investments
|
0.07B | 0.07B | 0.08B | 0.08B | -0.01B | 0.07B | 0.07B | 0.07B | 0.06B | 0.08B | 0.08B | 0.03B | 0.10B | 0.03B | 0.02B | 0.03B | 0.02B | 0.12B | 0.11B | 0.03B | 0.03B | 0.12B | 0.12B | 0.02B | 0.02B | 0.02B | | | | | | 0.00B | | | 0.03B | 0.05B | 0.02B | 0.30B | 0.02B | 0.03B | 0.02B | | 0.02B | 0.04B | 0.02B | 0.04B | 0.02B | 0.03B | | | | 0.03B | | | | 0.03B | | | | 0.03B | 0.02B | 0.03B | 0.02B | 0.09B |
|
Cash & Current Investments
|
0.09B | 0.16B | 0.12B | 0.10B | 0.00B | 0.09B | 0.09B | 0.08B | 0.35B | 0.11B | 0.16B | 0.07B | 0.16B | 0.06B | 0.08B | 0.07B | 0.11B | 0.15B | 0.16B | 0.07B | 0.10B | 0.16B | 0.16B | 0.04B | 0.07B | 0.06B | | | | | | 0.00B | | | 0.03B | 0.26B | 0.02B | 0.47B | 0.02B | 0.05B | 0.02B | | 0.75B | 0.04B | 0.02B | 0.04B | 0.02B | 0.03B | | | 0.44B | 0.36B | | | | 0.09B | | | 0.10B | 0.06B | 0.13B | 0.38B | 0.28B | 0.09B |
|
Receivables - Net
|
0.51B | 0.50B | 0.53B | 0.52B | 0.54B | 0.47B | 0.49B | 0.49B | 0.49B | 0.66B | 0.77B | 0.79B | 0.83B | 0.79B | 0.78B | 0.77B | 0.98B | 0.81B | 0.85B | 0.86B | 1.13B | 0.90B | 0.93B | 0.78B | 0.89B | 0.81B | 0.96B | 0.85B | 0.88B | 0.83B | 0.92B | 0.93B | 1.09B | 0.97B | 1.09B | 0.99B | 1.14B | 0.96B | 0.99B | 0.99B | 1.02B | 1.00B | 1.11B | 1.20B | 1.29B | 1.22B | 1.29B | 1.23B | 1.47B | 1.35B | 1.45B | 1.52B | 1.66B | 1.33B | 1.43B | 1.43B | 1.59B | 1.47B | 1.56B | 1.65B | 1.87B | 1.71B | 1.66B | 1.85B |
|
Receivables - Other
|
0.23B | 0.18B | 0.15B | 0.21B | 0.17B | 0.15B | 0.14B | 0.18B | 0.14B | 0.20B | 0.18B | 0.22B | 0.20B | 0.19B | 0.17B | 0.22B | 0.20B | 0.19B | 0.18B | 0.21B | 0.23B | 0.21B | 0.20B | 0.20B | 0.19B | 0.20B | 0.19B | 0.17B | 0.17B | 0.16B | 0.15B | 0.04B | 0.16B | 0.16B | 0.17B | 0.03B | 0.03B | 0.03B | 0.04B | 0.03B | 0.07B | 0.03B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.07B | 0.05B | 0.04B | 0.08B | 0.05B | 0.07B | | | | | | | | | | | |
|
Receivables
|
0.74B | 0.67B | 0.68B | 0.73B | 0.71B | 0.63B | 0.63B | 0.66B | 0.62B | 0.86B | 0.96B | 1.01B | 1.03B | 0.98B | 0.96B | 0.99B | 1.18B | 1.00B | 1.03B | 1.07B | 1.36B | 1.11B | 1.13B | 0.98B | 1.08B | 1.01B | 1.15B | 1.02B | 1.05B | 0.99B | 1.07B | 0.97B | 1.25B | 1.13B | 1.26B | 1.03B | 1.17B | 1.00B | 1.03B | 1.02B | 1.09B | 1.03B | 1.16B | 1.24B | 1.33B | 1.26B | 1.33B | 1.29B | 1.52B | 1.39B | 1.53B | 1.56B | 1.73B | 1.33B | 1.43B | 1.43B | 1.59B | 1.47B | 1.56B | 1.65B | 1.87B | 1.71B | 1.66B | 1.85B |
|
Raw Materials
|
0.07B | 0.06B | 0.06B | 0.06B | 0.07B | 0.07B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.05B | 0.05B | 0.05B | 0.05B | 0.07B | 0.05B | 0.05B | 0.04B | 0.08B | 0.05B | 0.05B | 0.05B | 0.07B | 0.06B | 0.06B | 0.04B | 0.10B | 0.05B | 0.17B | 0.19B | 0.24B | 0.28B | 0.17B | 0.20B | 0.24B | 0.29B | 0.18B | 0.21B | 0.27B | 0.31B | 0.19B | 0.22B | 0.27B | 0.29B | 0.26B | 0.32B | 0.37B | 0.42B | 0.41B | 0.45B | 0.51B | 0.56B | 0.53B | 0.56B | 0.59B | 0.60B | 0.55B | 0.53B | 0.49B |
|
Inventory
|
0.28B | 0.23B | 0.25B | 0.24B | 0.20B | 0.23B | 0.24B | 0.25B | 0.22B | 0.26B | 0.27B | 0.27B | 0.24B | 0.28B | 0.30B | 0.30B | 0.23B | 0.28B | 0.33B | 0.35B | 0.28B | 0.29B | 0.30B | 0.34B | 0.36B | 0.29B | 0.31B | 0.33B | 0.36B | 0.29B | 0.31B | 0.22B | 0.26B | | | 0.24B | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Deferred Tax Assets
|
| | | | | 0.02B | 0.02B | | | | | | | | | | | | 0.05B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets
|
0.12B | 0.12B | 0.18B | 0.10B | 0.10B | 0.10B | 0.13B | 0.11B | 0.09B | 0.10B | 0.11B | 0.20B | 0.10B | 0.17B | 0.22B | 0.20B | 0.29B | 0.17B | 0.14B | 0.23B | 0.23B | 0.06B | 0.12B | 0.13B | 0.13B | 0.11B | 0.16B | 0.22B | 0.18B | 0.16B | 0.16B | 0.14B | 0.21B | 0.11B | 0.20B | 0.26B | 0.18B | 0.30B | 0.31B | 0.34B | 0.27B | 0.19B | 0.24B | 0.25B | 0.24B | 0.26B | 0.18B | 0.37B | 0.35B | 0.29B | 0.33B | 0.38B | 0.47B | 0.38B | 0.37B | 0.36B | 0.39B | 0.37B | 0.41B | 0.32B | 0.28B | 0.23B | 0.35B | 0.35B |
|
Current Assets
|
1.27B | 1.21B | 1.24B | 1.51B | 1.41B | 1.34B | 1.33B | 1.36B | 1.52B | 1.95B | 2.14B | 2.23B | 2.16B | 2.05B | 2.02B | 2.09B | 2.37B | 2.07B | 2.10B | 2.69B | 2.79B | 2.45B | 2.37B | 2.62B | 2.59B | 2.42B | 2.41B | 2.48B | 2.51B | 2.33B | 2.40B | 2.49B | 2.77B | 2.28B | 2.15B | 2.29B | 2.30B | 2.13B | 2.22B | 2.41B | 2.56B | 2.41B | 3.22B | 3.13B | 3.15B | 3.27B | 3.07B | 3.27B | 3.47B | 3.27B | 3.92B | 4.22B | 4.14B | 3.72B | 4.01B | 4.25B | 4.88B | 4.67B | 4.83B | 5.08B | 4.91B | 4.90B | 4.86B | 5.08B |
|
Construction in Progress
|
| | | 0.85B | | 0.97B | 0.82B | 0.83B | 0.88B | 1.17B | 1.28B | 1.01B | 0.91B | 0.89B | 0.97B | 0.71B | 0.83B | 0.97B | 1.08B | 0.91B | 1.08B | 1.02B | 1.22B | 1.06B | 1.11B | 1.12B | 1.25B | 1.01B | 1.15B | 1.31B | 1.46B | 1.54B | 1.69B | 1.84B | 2.00B | 1.72B | 1.86B | 1.73B | 1.85B | 1.73B | 1.86B | 1.99B | 2.09B | 1.85B | 1.88B | 2.17B | 2.46B | 2.02B | 2.27B | 2.27B | 2.41B | 2.46B | 2.63B | 2.87B | 3.27B | 3.07B | 3.13B | 3.08B | 3.28B | 3.01B | 3.14B | 3.21B | 3.29B | 3.16B |
|
Property, Plant & Equipment (Net)
|
8.84B | 9.14B | 9.32B | 9.57B | 9.72B | 9.86B | 10.10B | 10.40B | 10.61B | 16.05B | 16.30B | 16.61B | 16.74B | 16.93B | 17.19B | 17.58B | 17.71B | 17.98B | 18.25B | 18.65B | 18.81B | 19.08B | 19.41B | 19.89B | 20.10B | 20.45B | 20.81B | 21.35B | 21.64B | 22.07B | 22.54B | 23.62B | 23.96B | 24.48B | 24.97B | 25.61B | 26.03B | 26.30B | 26.91B | 27.59B | 28.04B | 28.61B | 29.09B | 30.88B | 31.27B | 31.88B | 32.47B | 33.38B | 33.85B | 34.41B | 35.03B | 36.11B | 36.74B | 37.58B | 38.52B | 39.50B | 40.29B | 41.13B | 41.91B | 40.99B | 41.65B | 42.30B | 43.04B | 45.93B |
|
Long-Term Investments
|
0.19B | 0.16B | 0.13B | 0.12B | 0.09B | 0.09B | 0.09B | 0.10B | 0.09B | 0.37B | 0.39B | 0.40B | 0.49B | 0.50B | 0.47B | 0.49B | 0.51B | 0.51B | 0.52B | 0.52B | 0.52B | 0.50B | 0.48B | 0.52B | 0.50B | 0.52B | 0.53B | 0.54B | 0.56B | 0.57B | 0.57B | 0.59B | 0.58B | 0.58B | 0.59B | 0.46B | 0.71B | 0.75B | 0.86B | 0.87B | 0.88B | 0.88B | 0.90B | 1.11B | 1.14B | 1.21B | 1.36B | 1.44B | 1.55B | 1.72B | 2.05B | 2.18B | 2.30B | 2.23B | 2.72B | 0.66B | 0.74B | 0.95B | 0.34B | 0.32B | 0.32B | 0.32B | 0.32B | 0.32B |
|
Goodwill
|
0.29B | 0.29B | 0.29B | 0.29B | 0.29B | 0.29B | 0.29B | 0.30B | 0.29B | 3.52B | 3.52B | 3.52B | 3.52B | 3.52B | 3.52B | 3.52B | 3.52B | 3.52B | 3.52B | 3.52B | 3.52B | 3.52B | 3.52B | 3.52B | 3.52B | 3.52B | 3.52B | 3.52B | 3.52B | 3.52B | 3.52B | 4.43B | 4.43B | 4.43B | 4.43B | 4.43B | 4.43B | 4.43B | 4.43B | 4.43B | 4.43B | 4.43B | 4.40B | 4.45B | 4.45B | 4.45B | 4.45B | 4.48B | 4.48B | 4.48B | 4.48B | 4.52B | 4.52B | 4.52B | 4.53B | 4.53B | 4.53B | 4.53B | 4.53B | 3.57B | 3.57B | 3.57B | 3.57B | 4.23B |
|
Goodwill & Intangibles
|
0.29B | 0.29B | 0.29B | 0.29B | 0.29B | 0.29B | 0.29B | 0.30B | 0.29B | 3.52B | 3.52B | 3.52B | 3.52B | 3.52B | 3.52B | 3.52B | 3.52B | 3.52B | 3.52B | 3.52B | 3.52B | 3.52B | 3.52B | 3.52B | 3.52B | 3.52B | 3.52B | 3.52B | 3.52B | 3.52B | 3.52B | 4.43B | 4.43B | 4.43B | 4.43B | 4.43B | 4.43B | 4.43B | 4.43B | 4.43B | 4.43B | 4.43B | 4.40B | 4.45B | 4.45B | 4.45B | 4.45B | 4.48B | 4.48B | 4.48B | 4.48B | 4.52B | 4.52B | 4.52B | 4.53B | 4.53B | 4.53B | 4.53B | 4.53B | 3.57B | 3.57B | 3.57B | 3.57B | 4.23B |
|
Long-Term Deferred Tax
|
| | | 0.02B | | | | 0.04B | | | | 0.22B | | | | 0.21B | | | | 0.18B | | | | 0.14B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non-Current Assets
|
3.24B | 3.18B | 3.09B | 2.76B | 2.68B | 2.66B | 2.71B | 3.27B | 3.21B | 5.20B | 5.01B | 5.13B | 5.02B | 4.82B | 4.88B | 3.76B | 3.49B | 3.34B | 3.24B | 4.05B | 3.98B | 4.02B | 3.95B | 3.74B | 3.70B | 3.66B | 3.47B | 3.64B | 3.56B | 3.58B | 3.51B | 4.50B | 4.66B | 4.81B | 4.72B | 4.63B | 4.59B | 4.40B | 4.29B | 4.86B | 4.78B | 4.73B | 4.88B | 5.49B | 5.43B | 5.25B | 5.46B | 4.59B | 4.57B | 4.57B | 4.56B | 4.24B | 4.41B | 4.39B | 4.35B | 4.71B | 4.84B | 5.00B | 4.99B | 4.88B | 4.90B | 4.91B | 4.84B | 5.72B |
|
Non-Current Assets
|
3.95B | 3.87B | 3.74B | 3.40B | 3.30B | 3.24B | 3.31B | 3.89B | 3.84B | 9.50B | 9.31B | 9.47B | 9.43B | 9.21B | 9.24B | 8.13B | 8.02B | 7.74B | 7.63B | 8.40B | 8.35B | 8.35B | 8.27B | 8.07B | 8.03B | 8.02B | 7.86B | 8.22B | 8.20B | 8.26B | 8.22B | 10.12B | 10.31B | 10.49B | 10.39B | 10.34B | 10.61B | 10.56B | 10.59B | 11.12B | 11.04B | 11.02B | 11.19B | 12.09B | 12.11B | 12.09B | 12.47B | 11.84B | 11.96B | 12.24B | 12.65B | 12.89B | 13.22B | 13.24B | 13.77B | 11.87B | 12.15B | 12.55B | 11.83B | 13.53B | 13.63B | 13.75B | 13.80B | 12.78B |
|
Assets
|
14.06B | 14.23B | 14.30B | 14.47B | 14.42B | 14.44B | 14.73B | 15.65B | 15.98B | 27.51B | 27.76B | 28.30B | 28.33B | 28.20B | 28.44B | 27.80B | 28.10B | 27.79B | 27.98B | 29.74B | 29.95B | 29.88B | 30.05B | 30.58B | 30.71B | 30.88B | 31.08B | 32.05B | 32.36B | 32.66B | 33.16B | 36.22B | 37.04B | 37.24B | 37.52B | 38.24B | 38.94B | 39.00B | 39.73B | 41.12B | 41.65B | 42.04B | 43.51B | 46.10B | 46.52B | 47.23B | 48.01B | 48.49B | 49.29B | 49.92B | 51.60B | 53.23B | 54.11B | 54.54B | 56.29B | 55.61B | 57.32B | 58.35B | 58.57B | 59.59B | 60.19B | 60.96B | 61.70B | 63.79B |
|
Accounts Payables
|
0.46B | 0.39B | 0.38B | 0.42B | 0.35B | 0.37B | 0.48B | 0.63B | 0.41B | 0.60B | 0.54B | 0.76B | 0.63B | 0.53B | 0.55B | 0.74B | 0.71B | 0.56B | 0.61B | 0.87B | 0.74B | 0.60B | 0.61B | 0.81B | 0.65B | 0.63B | 0.68B | 0.88B | 0.75B | 0.59B | 0.79B | 1.09B | 0.98B | 1.01B | 0.96B | 1.12B | 1.01B | 0.90B | 0.89B | 1.15B | 0.91B | 0.95B | 1.22B | 1.37B | 1.06B | 1.06B | 1.29B | 1.67B | 1.49B | 1.35B | 1.46B | 2.11B | 1.82B | 1.55B | 1.64B | 1.87B | 1.66B | 1.76B | 1.56B | 1.74B | 1.49B | 1.51B | 1.48B | 1.86B |
|
Notes Payables
|
0.10B | 0.16B | 0.16B | 0.27B | 0.19B | 0.14B | 0.03B | 0.32B | 0.66B | 1.25B | 1.36B | 1.12B | 1.29B | 0.79B | 1.34B | 1.09B | 0.57B | 0.91B | 1.05B | 0.96B | 1.00B | 0.95B | 1.02B | 1.16B | 0.77B | 0.77B | 0.73B | 1.15B | 0.98B | 0.94B | 0.02B | 1.09B | 1.05B | 1.19B | 1.07B | 0.91B | 1.48B | 0.73B | 0.71B | 0.89B | 0.66B | 0.49B | 0.06B | 1.25B | 1.87B | 2.00B | 0.71B | 1.51B | 1.67B | 0.10B | 0.40B | 1.44B | 1.20B | 0.56B | 1.53B | 1.93B | 2.10B | 1.40B | 0.76B | 2.04B | 1.49B | 1.27B | 1.52B | 1.53B |
|
Dividends payables
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.15B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Payables
|
0.56B | 0.55B | 0.54B | 0.68B | 0.54B | 0.51B | 0.51B | 0.95B | 1.07B | 1.85B | 1.90B | 1.88B | 1.92B | 1.33B | 1.90B | 1.84B | 1.28B | 1.47B | 1.66B | 1.83B | 1.74B | 1.55B | 1.63B | 1.97B | 1.42B | 1.40B | 1.41B | 2.03B | 1.72B | 1.52B | 0.81B | 2.32B | 2.03B | 2.20B | 2.03B | 2.03B | 2.48B | 1.63B | 1.60B | 2.04B | 1.58B | 1.45B | 1.28B | 2.62B | 2.93B | 3.06B | 2.00B | 3.18B | 3.16B | 1.45B | 1.86B | 3.56B | 3.02B | 2.11B | 3.17B | 3.80B | 3.77B | 3.16B | 2.32B | 3.78B | 2.98B | 2.78B | 3.00B | 3.39B |
|
Accumulated Expenses
|
0.08B | 0.09B | 0.11B | 0.07B | 0.08B | 0.07B | 0.08B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | | | 0.01B | 0.00B | 0.01B | 0.00B | 0.01B | | | | | | | | | | | | 0.01B | | | 0.02B | 0.02B | 0.04B | | | 0.02B | 0.01B | 0.02B | 0.01B | 0.04B | 0.05B | | | | | | | | | | | 0.26B | | 0.33B | 0.31B | 0.34B | 0.30B | 0.36B | 0.31B | 0.38B |
|
Other Accumulated Expenses
|
0.14B | 0.17B | 0.14B | 0.17B | 0.13B | 0.12B | 0.14B | 0.39B | 0.37B | 0.64B | 0.68B | 0.86B | 0.67B | 0.65B | 0.65B | 0.70B | 0.71B | 0.58B | 0.63B | 0.67B | 0.55B | 0.60B | 0.56B | 0.68B | 0.38B | 0.47B | 0.53B | 0.68B | 0.64B | 0.59B | 0.53B | 0.74B | 0.76B | 0.66B | 0.62B | 0.82B | 0.84B | 0.68B | 0.81B | 0.84B | 0.61B | 0.69B | 0.77B | 0.81B | 0.83B | 0.67B | 0.80B | 0.83B | 0.93B | 0.74B | 0.98B | 0.99B | 1.08B | 0.93B | 1.11B | 0.82B | 1.05B | 0.74B | 0.78B | 0.85B | 1.03B | 0.85B | 0.68B | 0.89B |
|
Short term Debt
|
0.07B | 0.07B | 0.07B | 0.07B | 0.08B | 0.34B | 0.33B | 0.33B | 0.27B | 0.68B | 0.88B | 0.76B | 0.95B | 0.89B | 0.61B | 0.53B | 0.53B | 0.40B | 0.25B | 0.25B | 0.25B | 0.28B | 0.23B | 0.23B | 0.38B | 0.18B | 0.37B | 0.77B | 0.77B | 1.48B | 0.96B | 0.55B | 1.10B | 0.39B | 0.39B | 0.84B | 0.81B | 0.78B | 0.85B | 0.33B | 0.53B | 0.70B | 1.08B | 1.05B | 1.21B | 0.80B | 0.80B | 1.19B | 0.82B | 1.27B | 1.61B | 1.32B | 1.62B | 2.06B | 2.07B | 0.82B | 0.87B | 1.33B | 1.44B | 1.00B | 1.35B | 1.95B | 1.14B | 1.39B |
|
Current Taxes
|
0.05B | 0.06B | 0.07B | 0.11B | 0.12B | 0.10B | 0.12B | 0.06B | 0.07B | 0.09B | 0.07B | 0.06B | 0.05B | 0.04B | 0.06B | 0.04B | | 0.05B | 0.05B | 0.00B | | | 0.07B | 0.01B | 0.02B | | 0.08B | 0.02B | | | 0.06B | 0.02B | | | 0.08B | 0.04B | 0.06B | | | | | | | | | | | | | | | | | | | 0.01B | | | 0.14B | 0.04B | 0.10B | 0.10B | 0.12B | 0.17B |
|
Current Deferred Revenue
|
| | | 0.10B | 0.11B | 0.15B | 0.17B | 0.17B | 0.15B | 0.20B | 0.23B | 0.13B | 0.19B | 0.22B | 0.22B | 0.20B | 0.26B | 0.36B | 0.40B | 0.24B | 0.20B | 0.21B | 0.23B | 0.11B | 0.11B | 0.12B | 0.16B | 0.15B | 0.20B | 0.19B | 0.17B | 0.13B | 0.21B | 0.25B | 0.34B | 0.37B | 0.39B | 0.38B | 0.44B | 0.36B | 0.44B | 0.44B | 0.46B | 0.39B | 0.52B | 0.53B | 0.61B | 0.07B | 0.65B | 0.76B | 0.99B | 0.89B | 0.65B | 0.65B | 0.72B | 0.59B | 0.64B | 0.65B | 0.72B | 0.63B | 0.77B | 0.83B | 1.06B | 1.26B |
|
Curent Deferred Tax Liability
|
| | | 0.01B | 0.01B | 0.00B | 0.00B | 0.10B | | 0.09B | 0.08B | 0.10B | 0.08B | 0.07B | 0.03B | 0.05B | 0.06B | 0.05B | 0.03B | 0.16B | 0.22B | 0.20B | 0.17B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities
|
0.98B | 0.97B | 1.06B | 1.35B | 1.21B | 1.48B | 1.54B | 1.95B | 1.97B | 3.49B | 3.80B | 3.64B | 3.84B | 3.08B | 3.38B | 3.28B | 2.79B | 2.80B | 2.93B | 3.13B | 3.11B | 2.84B | 2.97B | 2.99B | 2.59B | 2.30B | 2.64B | 3.64B | 3.33B | 3.79B | 2.62B | 3.59B | 4.10B | 3.53B | 3.63B | 4.11B | 4.56B | 3.51B | 3.75B | 3.61B | 3.40B | 3.33B | 3.63B | 4.92B | 5.54B | 5.10B | 4.26B | 5.85B | 5.60B | 4.26B | 5.49B | 6.80B | 6.41B | 5.79B | 7.12B | 6.34B | 6.37B | 6.25B | 5.62B | 6.72B | 6.52B | 6.88B | 6.80B | 7.81B |
|
Non-Current Debt
|
4.49B | 4.64B | 4.64B | 4.63B | 4.63B | 4.36B | 4.61B | 4.61B | 4.98B | 6.94B | 6.73B | 7.20B | 7.01B | 7.65B | 7.44B | 7.78B | 8.32B | 8.15B | 8.17B | 8.57B | 8.60B | 8.69B | 8.76B | 8.81B | 9.14B | 9.44B | 9.24B | 8.83B | 9.27B | 8.90B | 10.47B | 11.78B | 12.02B | 12.01B | 12.15B | 12.25B | 12.28B | 13.04B | 13.44B | 13.77B | 13.90B | 13.70B | 14.74B | 15.13B | 14.78B | 15.85B | 17.42B | 17.02B | 17.91B | 19.58B | 19.83B | 19.72B | 20.56B | 21.77B | 22.09B | 23.59B | 24.93B | 25.84B | 25.97B | 25.70B | 26.25B | 26.21B | 26.85B | 26.87B |
|
Non-Current Deffered Revenue
|
0.02B | 0.02B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Pension
|
0.78B | 0.80B | 0.76B | 1.05B | 0.81B | 0.80B | 0.70B | 1.33B | 1.24B | 2.06B | 2.02B | 2.13B | 2.10B | 1.96B | 1.81B | 0.90B | 0.89B | 0.83B | 0.79B | 1.64B | 1.61B | 1.64B | 1.50B | 1.41B | 1.36B | 1.29B | 1.12B | 1.14B | 1.08B | 1.07B | 0.95B | 1.23B | 1.03B | 1.04B | 1.01B | 0.96B | 0.94B | 0.96B | 0.82B | 1.37B | 1.33B | 1.31B | 1.16B | 1.65B | 1.57B | 1.46B | 1.33B | 0.24B | 0.20B | 0.19B | 0.16B | 0.14B | 0.12B | 0.12B | 0.12B | 0.12B | 0.12B | 0.13B | 0.13B | 0.10B | 0.10B | 0.10B | 0.10B | 0.10B |
|
Minority Interest
|
0.12B | 0.00B | 0.12B | 0.12B | 0.12B | 0.12B | 0.12B | 0.12B | 0.12B | 0.16B | 0.16B | 0.16B | 0.16B | 0.16B | 0.16B | 0.16B | 0.16B | 0.16B | 0.16B | 0.16B | 0.16B | 0.16B | 0.16B | 0.16B | 0.16B | 0.16B | 0.16B | 0.16B | 0.16B | 0.16B | 0.16B | 0.16B | 0.16B | 0.16B | 0.16B | 0.16B | 0.16B | 0.16B | 0.16B | 0.16B | 0.16B | 0.16B | 0.16B | 0.16B | 0.16B | 0.16B | 0.16B | 0.16B | 0.16B | 0.16B | 0.16B | 0.16B | 0.16B | 0.16B | 0.16B | 0.16B | 0.16B | 0.16B | 0.16B | 0.16B | 0.16B | 0.16B | 0.16B | 0.16B |
|
Liabilities from Discontinued Operations
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.40B | 0.40B | 0.40B | 0.41B | |
|
Non-Current Deferred Tax Liability
|
1.38B | 1.46B | 1.55B | 1.64B | 1.71B | 1.78B | 1.81B | 1.87B | 1.92B | 3.25B | 3.43B | 3.46B | 3.61B | 3.75B | 3.95B | 4.03B | 4.21B | 4.27B | 4.26B | 4.47B | 4.57B | 4.61B | 4.61B | 6.59B | 5.28B | 5.40B | 5.44B | 7.10B | 5.76B | 5.90B | 6.00B | 3.30B | 3.39B | 3.47B | 3.39B | 3.51B | 3.54B | 3.55B | 3.60B | 3.76B | 3.82B | 3.88B | 3.96B | 4.10B | 4.16B | 4.26B | 4.34B | 4.60B | 4.68B | 4.77B | 4.83B | 5.07B | 5.24B | 5.28B | 5.24B | 5.30B | 5.31B | 5.25B | 5.33B | 5.41B | 5.40B | 5.52B | 5.55B | 5.65B |
|
Other Non-Current Liabilities
|
0.96B | 1.01B | 1.00B | 0.91B | 0.89B | 0.88B | 0.91B | 0.96B | 0.92B | 0.95B | 0.91B | 0.97B | 0.87B | 0.90B | 0.90B | 0.92B | 0.87B | 0.88B | 0.86B | 0.87B | 0.87B | 0.88B | 0.87B | 0.87B | 0.87B | 0.88B | 0.88B | 0.85B | 0.85B | 0.86B | 0.88B | 1.07B | 1.05B | 1.07B | 1.09B | 9.65B | 1.26B | 1.26B | 1.29B | 0.49B | 10.47B | 10.54B | 10.50B | 0.50B | 11.33B | 11.34B | 11.31B | 0.50B | 10.35B | 10.43B | 10.44B | 0.50B | 10.84B | 10.87B | 10.88B | 0.51B | 10.98B | 10.94B | 11.46B | 11.65B | 11.63B | 11.74B | 11.59B | 12.47B |
|
Total Non-Current Liabilities
|
4.45B | 4.54B | 4.52B | 4.38B | 4.41B | 4.43B | 4.37B | 4.84B | 4.75B | 7.70B | 7.79B | 7.98B | 7.96B | 7.90B | 7.95B | 6.98B | 7.11B | 6.93B | 6.84B | 7.91B | 7.97B | 8.01B | 7.87B | 8.28B | 8.38B | 8.48B | 8.41B | 8.72B | 8.79B | 8.93B | 8.92B | 9.61B | 9.59B | 9.67B | 9.59B | 9.65B | 9.74B | 9.77B | 9.72B | 28.00B | 17.97B | 17.70B | 19.02B | 31.54B | 20.95B | 21.59B | 22.29B | 33.39B | 24.10B | 24.43B | 25.89B | 37.26B | 27.51B | 28.11B | 29.73B | 40.93B | 31.80B | 32.59B | 32.07B | 32.90B | 33.22B | 33.55B | 34.09B | 35.12B |
|
Total Liabilities
|
10.48B | 10.57B | 10.57B | 10.66B | 10.53B | 10.53B | 10.77B | 11.63B | 11.91B | 18.44B | 18.58B | 19.07B | 18.98B | 18.79B | 18.93B | 27.64B | 18.37B | 18.04B | 18.09B | 19.76B | 19.84B | 19.69B | 19.75B | 20.23B | 20.27B | 20.37B | 20.44B | 21.34B | 21.55B | 21.77B | 22.17B | 25.13B | 25.86B | 25.97B | 26.11B | 26.75B | 27.30B | 27.04B | 27.60B | 28.49B | 28.44B | 28.23B | 29.53B | 32.04B | 32.28B | 32.92B | 33.60B | 33.89B | 34.45B | 34.86B | 36.32B | 37.76B | 38.36B | 38.99B | 40.61B | 41.44B | 42.78B | 43.53B | 43.53B | 44.56B | 44.85B | 45.29B | 45.67B | 47.59B |
|
Total Debt
|
4.56B | 4.70B | 4.70B | 4.70B | 4.72B | 4.69B | 4.95B | 4.95B | 5.24B | 7.62B | 7.61B | 7.96B | 7.96B | 8.54B | 8.05B | 8.31B | 8.85B | 8.54B | 8.41B | 8.81B | 8.85B | 8.97B | 8.99B | 9.03B | 9.52B | 9.61B | 9.61B | 9.60B | 10.04B | 10.38B | 11.43B | 12.33B | 13.11B | 12.40B | 12.54B | 13.09B | 13.09B | 13.82B | 14.29B | 14.10B | 14.43B | 14.40B | 15.81B | 16.18B | 15.99B | 16.65B | 18.22B | 18.22B | 18.73B | 20.85B | 21.44B | 21.04B | 22.18B | 23.83B | 24.16B | 24.41B | 25.80B | 27.16B | 27.41B | 26.70B | 27.60B | 28.16B | 27.99B | 28.27B |
|
Common Equity
|
3.58B | 3.66B | 3.72B | 3.81B | 3.89B | 3.92B | 3.96B | 4.02B | 4.07B | 9.07B | 9.18B | 9.24B | 9.35B | 9.41B | 9.52B | 0.16B | 9.72B | 9.75B | 9.89B | 9.98B | 10.11B | 10.19B | 10.29B | 10.35B | 10.44B | 10.51B | 10.64B | 10.71B | 10.80B | 10.89B | 11.00B | 11.09B | 11.18B | 11.27B | 11.41B | 11.49B | 11.64B | 11.95B | 12.12B | 12.63B | 13.21B | 13.81B | 13.98B | 14.06B | 14.23B | 14.31B | 14.41B | 14.60B | 14.84B | 15.06B | 15.28B | 15.47B | 15.75B | 15.55B | 15.69B | 14.17B | 14.54B | 14.82B | 15.04B | 15.04B | 15.34B | 15.67B | 16.03B | 16.20B |
|
Shareholder's Equity
|
3.58B | 3.66B | 3.72B | 3.81B | 3.89B | 3.92B | 3.96B | 4.02B | 4.07B | 9.07B | 9.18B | 9.24B | 9.35B | 9.41B | 9.52B | 0.16B | 9.72B | 9.75B | 9.89B | 9.98B | 10.11B | 10.19B | 10.29B | 10.35B | 10.44B | 10.51B | 10.64B | 10.71B | 10.80B | 10.89B | 11.00B | 11.09B | 11.18B | 11.27B | 11.41B | 11.49B | 11.64B | 11.95B | 12.12B | 12.63B | 13.21B | 13.81B | 13.98B | 14.06B | 14.23B | 14.31B | 14.41B | 14.60B | 14.84B | 15.06B | 15.28B | 15.47B | 15.75B | 15.55B | 15.69B | 14.17B | 14.54B | 14.82B | 15.04B | 15.04B | 15.34B | 15.67B | 16.03B | 16.20B |
|
Liabilities and Shareholders Equity
|
14.06B | 14.23B | 14.30B | 14.47B | 14.42B | 14.44B | 14.73B | 15.65B | 15.98B | 27.51B | 27.76B | 28.30B | 28.33B | 28.20B | 28.44B | 27.80B | 28.10B | 27.79B | 27.98B | 29.74B | 29.95B | 29.88B | 30.05B | 30.58B | 30.71B | 30.88B | 31.08B | 32.05B | 32.36B | 32.66B | 33.16B | 36.22B | 37.04B | 37.24B | 37.52B | 38.24B | 38.94B | 39.00B | 39.73B | 41.12B | 41.65B | 42.04B | 43.51B | 46.10B | 46.52B | 47.23B | 48.01B | 48.49B | 49.29B | 49.92B | 51.60B | 53.23B | 54.11B | 54.54B | 56.29B | 55.61B | 57.32B | 58.35B | 58.57B | 59.59B | 60.19B | 60.96B | 61.70B | 63.79B |
|
Treasury Shares
|
| | | 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 | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 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 | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B |
|
Retained Earnings
|
1.25B | 1.31B | 1.37B | 1.45B | 1.52B | 1.55B | 1.59B | 1.65B | 1.70B | 1.64B | 1.74B | -0.07B | 0.07B | 0.07B | -0.07B | -0.05B | -0.04B | -0.04B | -0.04B | -0.07B | -0.07B | -0.07B | 2.75B | 2.80B | 2.90B | 2.96B | 3.09B | 3.18B | 3.28B | 3.36B | 3.47B | 3.56B | 3.67B | 3.75B | 3.88B | 3.95B | 4.09B | 3.95B | 4.10B | 4.18B | 4.32B | 4.38B | 4.54B | 4.61B | 4.77B | 4.83B | 4.91B | 5.01B | 5.23B | 5.30B | 5.43B | 5.53B | 5.78B | 5.56B | 5.67B | 4.14B | 4.41B | 4.50B | 4.12B | 3.93B | 4.20B | 4.28B | 4.37B | 4.50B |
|
Preferred Shares
|
0.12B | 0.12B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |