|
Cash & Equivalents
|
1.80B | 1.28B | 1.13B | 1.71B | 1.66B | 1.34B | 1.93B | 1.29B | 0.73B | 0.53B | 0.99B | 0.69B | 0.69B | 0.28B | 0.75B | 0.53B | 0.26B | 0.31B | 0.06B | 0.74B | 0.91B | 0.65B | 1.07B | 1.42B | 1.18B | 0.91B | 0.07B | 1.35B | 1.09B | 1.00B | 1.31B | 1.19B | 1.08B | 0.93B | 0.55B | 0.78B | 1.21B | 0.81B | 0.99B | 0.48B | 0.98B | 0.64B | 0.96B | 0.43B | 1.46B | 0.94B | 1.24B | 1.76B | 1.74B | 0.69B | 1.00B | 0.44B | 0.70B | 0.58B | 1.00B | 0.22B | 1.97B | 1.19B | 1.52B | 0.13B | 1.29B | 1.36B | 1.41B | 0.86B | 1.51B | 1.18B | 1.52B |
|
Short-term Investments
|
| | | | | | | | | | | | | | 0.00B | | 0.01B | | | 0.00B | 0.00B | 0.17B | | | | | | | 0.20B | 0.01B | | | | | | | | | | | | | | | | | | 0.04B | | | | 0.03B | | | | 0.01B | | | | | | | | | | | |
|
Cash & Current Investments
|
1.80B | 1.28B | 1.13B | 1.71B | 1.66B | 1.34B | 1.93B | 1.29B | 0.73B | 0.53B | 0.99B | 0.69B | 0.69B | 0.28B | 0.75B | 0.53B | 0.27B | 0.31B | 0.06B | 0.74B | 0.91B | 0.82B | 1.07B | 1.42B | 1.18B | 0.91B | 0.07B | 1.35B | 1.29B | 1.01B | 1.31B | 1.19B | 1.08B | 0.93B | 0.55B | 0.78B | 1.21B | 0.81B | 0.99B | 0.48B | 0.98B | 0.64B | 0.96B | 0.43B | 1.46B | 0.94B | 1.24B | 1.80B | 1.74B | 0.69B | 1.00B | 0.47B | 0.70B | 0.58B | 1.00B | 0.24B | 1.97B | 1.19B | 1.52B | 0.13B | 1.29B | 1.36B | 1.41B | 0.86B | 1.51B | 1.18B | 1.52B |
|
Receivables - Net
|
| 1.10B | 1.08B | 0.98B | 0.94B | 1.17B | 1.22B | 1.04B | 0.93B | 1.20B | 1.25B | 1.00B | 0.83B | 1.04B | 1.15B | 1.00B | 1.03B | 1.22B | 1.27B | 1.17B | 1.13B | 1.23B | 1.31B | 1.10B | 1.07B | 1.19B | 1.33B | 1.07B | 0.99B | 1.17B | 1.38B | 1.17B | 0.97B | 1.12B | 1.31B | 1.21B | 1.08B | 1.26B | 1.37B | 1.11B | 1.07B | 1.23B | 1.34B | 1.21B | 1.08B | 1.18B | 1.35B | 1.29B | 1.34B | 1.44B | 1.53B | 1.37B | 1.22B | 1.56B | 1.71B | 1.50B | 1.24B | 1.43B | 1.71B | 1.39B | 1.29B | 1.58B | 1.67B | 1.39B | 1.34B | 1.67B | 1.78B |
|
Receivables - Other
|
| 0.21B | 0.14B | 0.15B | 0.14B | 0.18B | 0.16B | 0.16B | 0.14B | 0.16B | 0.16B | 0.17B | 0.15B | 0.15B | 0.16B | 0.16B | 0.16B | 0.05B | 0.17B | 0.20B | 0.18B | 0.19B | 0.22B | 0.22B | 0.17B | 0.19B | 0.19B | 0.18B | 0.17B | 0.24B | 0.23B | 0.16B | 0.13B | 0.14B | 0.15B | 0.17B | 0.16B | 0.15B | 0.17B | 0.17B | 0.16B | 0.13B | 0.13B | 0.22B | 0.11B | 0.12B | 0.12B | 0.14B | 0.16B | 0.16B | 0.16B | 0.23B | 0.17B | 0.24B | 0.24B | 0.24B | 0.20B | 0.21B | 0.20B | 0.23B | 0.21B | 0.23B | 0.20B | 0.52B | 0.46B | 0.60B | 0.54B |
|
Receivables
|
| 1.30B | 1.23B | 1.13B | 1.08B | 1.34B | 1.38B | 1.20B | 1.07B | 1.37B | 1.41B | 1.17B | 0.97B | 1.19B | 1.30B | 1.16B | 1.19B | 1.27B | 1.44B | 1.37B | 1.31B | 1.42B | 1.53B | 1.32B | 1.24B | 1.38B | 1.52B | 1.25B | 1.16B | 1.41B | 1.61B | 1.33B | 1.11B | 1.26B | 1.47B | 1.38B | 1.24B | 1.41B | 1.53B | 1.28B | 1.23B | 1.37B | 1.47B | 1.43B | 1.19B | 1.30B | 1.47B | 1.42B | 1.50B | 1.60B | 1.69B | 1.60B | 1.39B | 1.80B | 1.95B | 1.74B | 1.44B | 1.64B | 1.92B | 1.62B | 1.50B | 1.81B | 1.87B | 1.91B | 1.80B | 2.26B | 2.33B |
|
Raw Materials
|
| 0.80B | 0.82B | 0.83B | 0.83B | 0.85B | 0.85B | 0.87B | 0.87B | 0.87B | 0.88B | 0.89B | 0.90B | 0.91B | 0.93B | 0.93B | 0.93B | 0.94B | 0.91B | 0.92B | 0.93B | 0.93B | 0.93B | 0.92B | 0.93B | 0.94B | 0.88B | 0.87B | 0.87B | 0.90B | 0.92B | 0.70B | 0.68B | 0.70B | 0.72B | 0.72B | 0.74B | 0.75B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Inventory
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.72B | | | 0.75B | 0.75B | 0.77B | 0.79B | 0.80B | 0.82B | 0.84B | 0.87B | 0.92B | 0.96B | 0.97B | 0.99B | 1.03B | 1.04B | 1.07B | 1.09B | 1.13B | 1.18B | 1.23B | 1.31B | 1.36B | 1.42B | 1.50B | 1.58B | 1.62B | 1.63B | 1.54B | 1.63B | 1.66B |
|
Current Deferred Tax Assets
|
| 0.07B | | | 0.02B | 0.03B | 0.00B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.00B | 0.00B | 0.00B | 0.31B | 0.19B | 0.11B | 0.08B | 0.18B | 0.06B | 0.03B | 0.01B | 0.03B | 0.02B | 0.02B | 0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets
|
| 0.35B | 0.26B | 0.20B | 0.73B | 0.47B | 0.50B | 0.30B | 0.37B | 0.30B | 0.23B | 0.29B | 0.45B | 0.37B | 0.37B | 0.24B | 0.23B | 0.26B | 0.25B | 0.41B | 0.42B | 0.60B | 0.28B | 0.34B | 0.30B | 0.45B | 0.40B | 0.34B | 0.54B | 0.29B | 0.29B | 0.19B | 0.21B | 0.25B | 0.37B | 0.16B | 0.23B | 0.25B | 0.25B | 0.23B | 0.21B | 0.27B | 0.26B | 0.28B | 0.27B | 0.24B | 0.23B | 0.20B | 0.18B | 0.20B | 0.19B | 0.16B | 0.22B | 0.25B | 0.26B | 0.19B | 0.21B | 0.22B | 0.24B | 0.21B | 0.23B | 0.25B | 0.25B | 0.23B | 0.32B | 0.33B | 0.37B |
|
Current Assets
|
| 4.43B | 3.97B | 4.53B | 4.73B | 4.36B | 5.05B | 4.34B | 3.78B | 3.86B | 4.15B | 3.62B | 3.48B | 3.20B | 3.81B | 3.68B | 3.32B | 3.59B | 3.49B | 3.93B | 4.19B | 4.25B | 4.26B | 4.39B | 4.14B | 4.09B | 4.12B | 4.07B | 4.00B | 3.85B | 4.34B | 3.68B | 3.40B | 3.60B | 3.47B | 3.29B | 3.66B | 3.53B | 3.69B | 2.96B | 3.41B | 3.28B | 3.66B | 3.05B | 3.97B | 3.55B | 4.06B | 4.56B | 4.79B | 3.79B | 4.23B | 3.62B | 3.84B | 4.80B | 5.51B | 4.10B | 5.27B | 4.69B | 5.33B | 3.66B | 4.76B | 5.15B | 5.22B | 4.40B | 5.11B | 5.19B | 5.56B |
|
Construction in Progress
|
| 1.57B | 1.50B | 1.55B | 1.67B | 1.68B | 1.64B | 1.66B | 1.76B | 1.80B | 1.90B | 1.78B | 2.03B | 1.58B | 1.97B | 1.37B | 1.41B | 1.57B | 1.60B | 1.51B | 1.65B | 1.67B | 1.91B | 1.43B | 1.39B | 1.35B | 1.42B | 1.46B | 1.43B | 1.26B | 1.45B | 1.38B | 1.59B | 1.74B | 2.19B | 1.98B | 2.35B | 2.56B | 2.83B | 2.89B | 3.29B | 2.68B | 2.87B | 2.82B | 2.47B | 2.14B | 3.48B | 2.01B | 1.31B | 1.38B | 2.91B | 1.51B | 1.56B | 1.83B | 1.88B | 1.84B | 2.16B | 2.19B | 2.30B | 2.11B | 2.28B | 2.68B | 3.48B | 3.21B | 4.42B | 5.01B | 5.81B |
|
Property, Plant & Equipment (Net)
|
| 22.82B | 22.97B | 23.39B | 23.54B | 23.49B | 23.57B | 23.85B | 24.20B | 24.64B | 24.80B | 25.61B | 25.59B | 26.00B | 26.43B | 27.30B | 27.31B | 27.57B | 27.57B | 27.88B | 28.01B | 28.11B | 28.29B | 28.72B | 28.81B | 28.86B | 27.99B | 27.82B | 28.98B | 29.07B | 29.33B | 27.92B | 28.17B | 28.57B | 28.96B | 29.66B | 30.10B | 30.51B | 31.09B | 31.97B | 32.65B | 33.54B | 34.12B | 35.18B | 35.78B | 36.31B | 38.00B | 38.85B | 39.02B | 39.43B | 41.19B | 42.24B | 41.19B | 41.21B | 41.72B | 42.48B | 42.12B | 42.86B | 43.30B | 43.83B | 44.50B | 45.17B | 46.44B | 47.42B | 48.67B | 50.01B | 51.28B |
|
Long-Term Investments
|
| 3.31B | 3.55B | 0.04B | 3.73B | 3.61B | 4.12B | 0.04B | 4.44B | 4.49B | 4.28B | 0.04B | 4.76B | 4.73B | 4.89B | 0.05B | 4.95B | 4.95B | 5.12B | 0.04B | 5.40B | 5.54B | 5.83B | 0.04B | 6.11B | 6.05B | 5.92B | 0.00B | 6.17B | 6.26B | 6.37B | 0.00B | 7.36B | 7.50B | 7.68B | 0.00B | 7.84B | 7.95B | 8.18B | | 7.63B | 7.84B | 6.90B | 7.23B | 6.57B | 7.29B | 7.59B | 7.81B | 7.86B | 5.75B | 5.71B | 6.03B | 5.73B | 4.89B | 4.72B | 4.99B | 5.26B | 5.49B | 5.32B | 5.67B | 5.98B | 6.09B | 6.37B | 6.41B | 6.30B | 6.69B | 7.06B |
|
Goodwill
|
| 0.38B | 0.38B | 0.38B | 0.38B | 0.38B | 0.38B | 0.38B | 0.38B | 0.38B | 0.38B | 0.38B | 0.38B | 0.38B | 0.38B | 0.38B | 0.38B | 0.38B | 0.38B | 0.38B | 0.38B | 0.38B | 0.38B | 0.38B | 0.38B | 0.38B | 0.38B | 0.38B | 0.38B | 0.38B | 0.38B | 0.38B | 0.38B | 0.38B | 0.38B | 0.38B | 0.38B | 0.38B | 0.38B | 0.38B | 0.38B | 0.38B | 0.38B | 0.38B | 0.38B | 0.38B | 0.38B | 0.38B | 0.38B | 0.38B | 0.38B | 0.38B | 0.38B | 0.38B | 0.38B | 0.38B | 0.38B | 0.38B | 0.38B | 0.37B | 0.37B | 0.37B | 0.37B | 0.37B | 0.37B | 0.37B | 0.37B |
|
Goodwill & Intangibles
|
| 0.38B | 0.38B | 0.38B | 0.38B | 0.38B | 0.38B | 0.38B | 0.38B | 0.38B | 0.38B | 0.38B | 0.38B | 0.38B | 0.38B | 0.38B | 0.38B | 0.38B | 0.38B | 0.38B | 0.38B | 0.38B | 0.38B | 0.38B | 0.38B | 0.38B | 0.38B | 0.38B | 0.38B | 0.38B | 0.38B | 0.38B | 0.38B | 0.38B | 0.38B | 0.38B | 0.38B | 0.38B | 0.38B | 0.38B | 0.38B | 0.38B | 0.38B | 0.38B | 0.38B | 0.38B | 0.38B | 0.38B | 0.38B | 0.38B | 0.38B | 0.38B | 0.38B | 0.38B | 0.38B | 0.38B | 0.38B | 0.38B | 0.38B | 0.37B | 0.37B | 0.37B | 0.37B | 0.37B | 0.37B | 0.37B | 0.37B |
|
Long-Term Deferred Tax
|
| | | 1.60B | | 0.07B | 0.07B | 1.11B | 0.07B | 0.08B | 0.06B | 0.02B | 0.03B | 0.03B | 0.03B | 3.24B | 0.07B | 0.07B | 0.07B | 2.75B | 0.04B | 0.04B | 0.04B | 0.05B | 0.05B | 0.06B | 0.05B | 2.52B | 0.12B | 0.12B | 0.12B | 3.02B | 0.12B | 0.12B | 0.12B | 0.18B | 0.02B | 0.02B | 0.02B | 0.05B | 0.06B | 0.07B | 0.07B | 0.06B | 0.08B | 0.08B | 0.08B | 0.08B | 0.06B | 0.06B | 0.06B | 0.03B | 0.06B | 0.09B | 0.09B | 0.08B | 0.08B | 0.07B | 0.05B | 0.02B | 0.01B | 0.02B | 0.02B | 0.02B | 0.03B | 0.02B | 0.02B |
|
Other Non-Current Assets
|
| 1.08B | 1.02B | 1.01B | 1.12B | 1.04B | 1.03B | 0.91B | 0.95B | 0.93B | 0.88B | 1.01B | 1.13B | 1.07B | 0.97B | 0.94B | 0.98B | 0.96B | 0.92B | 0.89B | 0.96B | 0.95B | 0.90B | 0.81B | 0.97B | 0.95B | 0.74B | 0.56B | 0.62B | 0.59B | 1.64B | 4.77B | 0.17B | 0.14B | 0.13B | 5.84B | 0.20B | 0.17B | 5.50B | 0.12B | 5.92B | 5.90B | 5.82B | 6.26B | 6.23B | 6.22B | 6.41B | 7.02B | 6.99B | 6.97B | 7.71B | 0.02B | 9.07B | 6.92B | 7.03B | 0.02B | 6.56B | 6.68B | 6.61B | 6.53B | 6.39B | 6.36B | 6.43B | 6.56B | 6.54B | 6.50B | 5.95B |
|
Non-Current Assets
|
| 5.92B | 5.69B | 6.02B | 6.11B | 6.29B | 5.93B | 6.20B | 6.18B | 6.14B | 5.93B | 6.96B | 7.10B | 6.99B | 6.89B | 7.29B | 7.21B | 7.15B | 7.15B | 6.24B | 6.28B | 6.26B | 6.16B | 7.28B | 7.32B | 7.27B | 7.02B | 6.71B | 6.78B | 6.70B | 7.70B | 7.87B | 6.38B | 6.34B | 6.28B | 5.84B | 5.68B | 5.63B | 44.78B | 45.32B | 46.20B | 47.28B | 46.84B | 48.68B | 48.58B | 49.82B | 52.01B | 53.68B | 53.88B | 52.15B | 54.61B | 55.83B | 55.99B | 53.03B | 53.47B | 54.50B | 53.94B | 55.02B | 55.22B | 56.04B | 56.87B | 57.62B | 59.24B | 60.39B | 61.51B | 63.19B | 64.29B |
|
Assets
|
| 36.49B | 36.17B | 37.56B | 38.11B | 37.75B | 38.67B | 38.69B | 38.60B | 39.13B | 39.16B | 40.70B | 40.93B | 40.92B | 42.02B | 43.20B | 42.79B | 43.26B | 43.32B | 43.29B | 43.88B | 44.15B | 44.54B | 46.41B | 46.38B | 46.27B | 45.04B | 44.65B | 45.93B | 45.88B | 47.74B | 45.90B | 45.32B | 46.01B | 46.40B | 46.71B | 47.28B | 47.62B | 48.47B | 48.28B | 49.61B | 50.57B | 50.51B | 51.72B | 52.56B | 53.37B | 56.07B | 58.24B | 58.67B | 55.95B | 58.84B | 59.45B | 59.83B | 57.83B | 58.98B | 58.60B | 59.20B | 59.72B | 60.55B | 59.70B | 61.63B | 62.77B | 64.46B | 64.79B | 66.62B | 68.38B | 69.85B |
|
Accounts Payables
|
| -0.95B | 0.82B | 1.00B | 0.88B | 0.98B | 1.01B | 1.18B | 0.99B | 1.04B | 0.88B | 1.07B | 0.92B | 1.04B | 1.36B | 1.22B | 1.04B | 1.17B | 0.90B | 1.17B | 1.15B | 1.16B | 1.10B | 1.17B | 0.94B | 1.01B | 1.04B | 1.07B | 0.89B | 0.97B | 1.06B | 1.29B | 1.15B | 1.17B | 1.11B | 1.45B | 1.26B | 1.46B | 1.39B | 1.50B | 1.41B | 1.41B | 1.33B | 1.50B | 1.50B | 1.51B | 2.87B | 2.74B | 1.70B | 1.35B | 3.45B | 2.61B | 1.74B | 1.94B | 1.74B | 1.78B | 1.39B | 1.52B | 1.34B | 1.57B | 1.19B | 1.31B | 1.52B | 1.93B | 1.81B | 2.13B | 2.18B |
|
Notes Payables
|
| -0.32B | 0.32B | 0.32B | 0.33B | 0.33B | 0.33B | 0.34B | 0.34B | 0.35B | 0.35B | 0.35B | 0.35B | 0.36B | 0.36B | 0.80B | 1.07B | 1.09B | 1.11B | 1.05B | 1.20B | 1.04B | 0.89B | 0.60B | 0.81B | 0.94B | 0.78B | 0.49B | 0.77B | 1.02B | 0.43B | 0.42B | 1.32B | 1.25B | 1.35B | 1.58B | 0.81B | 1.98B | 1.95B | 1.94B | 1.94B | 1.64B | 1.92B | 1.95B | 1.94B | 1.95B | 1.40B | 1.63B | 1.03B | 0.87B | 1.01B | 1.20B | 1.34B | 1.40B | 1.39B | 0.83B | 0.87B | 1.11B | 1.35B | 1.14B | 1.91B | 0.93B | 1.12B | 0.93B | 1.33B | 0.48B | 1.41B |
|
Payables
|
| -1.27B | 1.14B | 1.32B | 1.20B | 1.30B | 1.34B | 1.52B | 1.33B | 1.39B | 1.23B | 1.42B | 1.27B | 1.39B | 1.72B | 2.01B | 2.11B | 2.26B | 2.01B | 2.22B | 2.35B | 2.20B | 2.00B | 1.76B | 1.75B | 1.95B | 1.82B | 1.57B | 1.65B | 1.99B | 1.50B | 1.70B | 2.47B | 2.41B | 2.46B | 3.03B | 2.07B | 3.44B | 3.34B | 3.44B | 3.35B | 3.05B | 3.25B | 3.45B | 3.44B | 3.46B | 4.27B | 4.37B | 2.72B | 2.21B | 4.46B | 3.81B | 3.08B | 3.33B | 3.13B | 2.61B | 2.25B | 2.63B | 2.69B | 2.70B | 3.10B | 2.25B | 2.65B | 2.86B | 3.14B | 2.61B | 3.60B |
|
Accumulated Expenses
|
| -0.15B | 0.18B | 0.19B | 0.16B | 0.17B | 0.39B | 0.40B | 0.39B | 0.39B | 0.39B | 0.39B | 0.37B | 0.37B | 0.37B | 0.36B | 0.15B | 0.18B | 0.16B | 0.18B | 0.16B | 0.18B | 0.40B | 0.42B | 0.42B | 0.41B | 0.47B | 0.46B | 0.46B | 0.46B | 0.46B | 0.48B | 0.48B | 0.47B | 0.47B | 0.19B | 0.49B | 0.51B | 0.18B | 0.19B | 0.17B | 0.19B | 0.19B | 0.19B | 0.19B | 0.20B | 0.20B | 0.20B | 0.20B | 0.20B | 0.23B | 0.19B | 0.22B | 0.18B | 0.23B | 0.20B | 0.23B | 0.20B | 0.26B | 0.21B | 0.24B | 0.24B | 0.27B | 0.26B | 0.27B | 0.28B | 0.30B |
|
Other Accumulated Expenses
|
| -0.21B | 0.18B | 0.22B | 0.35B | 0.30B | 0.38B | 0.28B | 0.19B | 0.19B | 0.23B | 0.28B | 0.35B | 0.29B | 0.26B | 0.26B | 0.18B | 0.24B | 0.25B | 0.48B | 0.39B | 0.41B | 0.35B | 0.25B | 0.18B | 0.24B | 0.22B | 0.18B | 0.18B | 0.19B | 0.20B | 0.18B | 0.19B | 0.22B | 0.17B | 0.22B | 0.13B | 0.17B | 0.18B | 0.13B | 0.20B | 0.20B | 0.19B | 0.20B | 0.20B | 0.22B | 0.22B | 0.21B | 0.21B | 0.19B | 0.19B | 0.20B | 0.18B | 0.21B | 0.22B | 0.20B | 0.20B | 0.24B | 0.25B | 0.22B | 0.21B | 0.25B | 0.27B | 0.24B | 0.48B | 0.27B | 0.26B |
|
Short term Debt
|
| -0.81B | 0.96B | 0.71B | 0.80B | 0.59B | 0.59B | 0.30B | 0.21B | 0.13B | 2.02B | 2.19B | 0.32B | 0.42B | 0.79B | 0.72B | 0.63B | 0.53B | 0.21B | 0.46B | 0.42B | 0.68B | 1.11B | 0.90B | 0.90B | 0.79B | 0.28B | 0.21B | 0.80B | 0.67B | 0.75B | 0.36B | 0.33B | 0.70B | 0.87B | 1.58B | 1.26B | 1.02B | 1.95B | 1.94B | 1.94B | 1.64B | 1.92B | 1.95B | 1.94B | 1.95B | 1.40B | 1.63B | 1.03B | 0.87B | 1.01B | 1.20B | 1.34B | 1.40B | 1.58B | 2.31B | 2.26B | 1.85B | 1.52B | 2.10B | 2.18B | 1.52B | 1.32B | 1.38B | 1.33B | 1.82B | 1.98B |
|
Current Leases
|
| -0.16B | 0.16B | 0.21B | 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 | 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 | 0.00B | 0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Taxes
|
| -0.08B | 0.12B | | | | | | | | | 0.28B | 0.19B | 0.27B | 0.32B | 0.33B | 0.30B | 0.28B | 0.33B | 0.19B | 0.11B | 0.15B | 0.21B | 0.13B | 0.06B | 0.11B | 0.24B | 0.21B | 0.19B | 0.22B | 0.24B | 0.18B | 0.12B | 0.18B | 0.25B | 0.21B | 0.16B | 0.21B | 0.26B | 0.25B | 0.21B | 0.22B | 0.25B | 0.23B | 0.19B | 0.28B | 0.44B | 0.44B | 0.21B | 0.37B | 0.46B | 0.42B | 0.34B | 0.42B | 0.51B | 0.42B | 0.36B | 0.40B | 0.53B | 0.43B | 0.37B | 0.45B | 0.57B | 0.46B | 0.36B | 0.47B | 0.63B |
|
Current Deferred Revenue
|
| -0.42B | 0.26B | 0.19B | 0.19B | 0.08B | 0.03B | 0.05B | 0.05B | 0.07B | 0.19B | 0.08B | 0.07B | 0.07B | 0.06B | 0.03B | 0.02B | 0.01B | 0.01B | 0.02B | 0.05B | 0.02B | 0.01B | | | | | | | | | | | | | | | | | | | | | 0.41B | 0.41B | 0.41B | 0.41B | 0.40B | 0.39B | 0.39B | 0.39B | 0.40B | 0.40B | 0.41B | 0.42B | 0.42B | 0.43B | 0.43B | 0.44B | 0.45B | 0.46B | 0.46B | | | | | |
|
Curent Deferred Tax Liability
|
| | 0.02B | 0.05B | 0.01B | 0.01B | 0.09B | 0.05B | 0.07B | 0.10B | 0.06B | 0.10B | 0.09B | 0.08B | 0.07B | 0.01B | 0.02B | 0.02B | 0.04B | 0.03B | 0.03B | 0.04B | 0.06B | 0.04B | 0.09B | 0.12B | 0.09B | | | | | | | | | | 0.91B | 0.71B | 0.50B | 0.25B | 0.24B | 0.19B | 0.12B | 0.08B | 0.06B | 0.06B | 0.06B | 0.06B | 0.07B | 0.06B | 0.07B | 0.05B | 0.04B | 0.02B | 0.00B | | | | | | | | | | | | |
|
Total Current Liabilities
|
| -3.50B | 3.37B | 3.19B | 3.06B | 2.81B | 2.91B | 2.78B | 2.31B | 2.24B | 4.16B | 4.95B | 2.91B | 3.04B | 3.92B | 4.11B | 3.90B | 3.98B | 3.44B | 4.06B | 3.92B | 4.13B | 4.45B | 3.85B | 3.77B | 4.00B | 3.45B | 3.09B | 3.84B | 4.02B | 3.45B | 3.20B | 3.88B | 4.24B | 4.46B | 5.04B | 5.23B | 6.23B | 5.75B | 5.44B | 4.86B | 4.52B | 5.10B | 5.62B | 6.02B | 6.12B | 6.88B | 7.06B | 4.51B | 3.80B | 6.64B | 6.19B | 5.36B | 5.54B | 6.15B | 6.37B | 5.83B | 5.88B | 5.85B | 6.40B | 6.88B | 5.49B | 5.86B | 6.11B | 6.20B | 6.51B | 7.79B |
|
Capital Leases
|
| -0.30B | 0.37B | 0.35B | 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 | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Debt
|
| -10.18B | 9.97B | 10.71B | 11.14B | 11.02B | 11.44B | 11.32B | 11.58B | 12.06B | 10.24B | 10.04B | 12.12B | 11.97B | 11.75B | 11.92B | 11.73B | 12.09B | 12.28B | 12.14B | 12.20B | 11.94B | 11.63B | 12.39B | 12.31B | 12.09B | 13.05B | 13.11B | 13.50B | 13.11B | 13.86B | 14.47B | 13.93B | 14.31B | 13.98B | 14.32B | 15.59B | 14.86B | 15.78B | 15.52B | 17.17B | 17.20B | 16.94B | 17.08B | 18.23B | 18.28B | 19.61B | 21.21B | 24.08B | 24.21B | 23.85B | 24.84B | 26.18B | 24.54B | 24.64B | 23.62B | 24.46B | 24.32B | 24.66B | 23.01B | 24.31B | 26.30B | 26.56B | 26.61B | 28.26B | 28.11B | 27.06B |
|
Non-Current Deffered Revenue
|
| -0.32B | 0.31B | 0.31B | 0.30B | 0.30B | 0.30B | 0.29B | 0.29B | 0.28B | 0.28B | 0.28B | 0.28B | 0.28B | 0.28B | 0.27B | 0.27B | 0.27B | 0.27B | 0.26B | 0.26B | 0.26B | 0.26B | 0.25B | 0.25B | 0.25B | 0.25B | 0.23B | 0.23B | 0.23B | 0.23B | 0.23B | 0.22B | 0.22B | 0.22B | 0.22B | 0.22B | 0.22B | 0.21B | 0.21B | 0.21B | 0.21B | 0.21B | 0.21B | 0.21B | 0.20B | 0.20B | 0.21B | 0.22B | 0.22B | 0.21B | 0.21B | 0.21B | 0.21B | 0.21B | 0.21B | 0.21B | 0.21B | 0.20B | 0.21B | 0.20B | 0.20B | 0.20B | 0.19B | 0.19B | 0.19B | 0.19B |
|
Pension
|
| -2.14B | 2.13B | 2.24B | 2.20B | 2.18B | 2.11B | 2.18B | 1.98B | 1.94B | 1.90B | 3.13B | 3.13B | 3.10B | 3.05B | 3.73B | 3.76B | 3.75B | 3.72B | 2.32B | 2.28B | 2.21B | 2.04B | 3.64B | 3.58B | 3.52B | 3.33B | 3.19B | 3.10B | 3.02B | 2.88B | 3.04B | 2.95B | 2.86B | 2.69B | 2.91B | 2.82B | 2.74B | 2.58B | 2.62B | 2.61B | 2.56B | 2.49B | 2.80B | 2.69B | 2.63B | 2.53B | 2.85B | 2.68B | 2.59B | 2.43B | 1.95B | 1.86B | 1.79B | 1.69B | 1.21B | 1.17B | 1.10B | 0.92B | 0.65B | 0.57B | 0.52B | 0.46B | 0.25B | 0.22B | 0.18B | 0.14B |
|
Preferred Stock Liabilities
|
| | | | | | | | | | | 0.19B | | | 0.19B | 0.19B | 0.19B | 0.19B | 0.19B | 0.21B | 0.21B | 0.21B | 0.21B | 0.21B | 0.21B | 0.21B | 0.21B | 0.32B | 0.32B | 0.32B | 0.23B | 0.20B | 0.20B | 0.20B | 0.20B | 0.20B | 0.20B | 0.20B | 0.20B | 0.22B | 0.22B | 0.22B | 0.22B | 0.22B | 0.22B | 0.22B | 0.22B | 0.22B | 0.22B | 0.22B | 0.22B | 0.22B | 0.22B | 0.22B | 0.22B | 0.22B | 0.22B | 0.22B | 0.22B | 0.22B | 0.22B | 0.22B | 0.22B | 0.22B | 0.22B | 0.22B | 0.22B |
|
Minority Interest
|
| -0.22B | 0.22B | 0.22B | 0.22B | 0.22B | 0.22B | 0.22B | 0.22B | 0.22B | 0.22B | 0.09B | 0.19B | 0.19B | 0.09B | 0.09B | 0.09B | 0.09B | 0.09B | 0.09B | 0.09B | 0.09B | 0.09B | 0.09B | 0.09B | 0.09B | | | | | | | | | | | | | | | | | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.07B | 0.07B | 0.11B | 0.10B | 0.10B | 0.11B | 0.13B | 0.13B | 0.05B | 0.12B | 0.11B | 0.05B | 0.04B | 0.04B | 0.04B | 0.04B |
|
Non-Current Deferred Tax Liability
|
| -6.96B | 7.15B | -8.84B | 7.91B | 8.00B | 8.15B | 8.57B | 8.76B | 8.87B | 8.40B | 8.10B | 8.16B | 7.96B | 8.17B | 11.01B | 8.35B | 8.34B | 8.33B | 10.86B | 8.88B | 8.99B | 9.06B | 9.13B | 9.16B | 9.19B | 8.69B | 9.43B | 8.47B | 8.18B | 8.51B | 9.40B | 7.56B | 7.25B | 7.54B | 4.47B | 4.45B | 4.43B | 4.43B | 4.11B | 4.25B | 4.39B | 4.55B | 4.40B | 4.38B | 4.54B | 4.67B | 4.36B | 4.57B | 4.38B | 4.56B | 0.08B | 4.80B | 4.48B | 4.68B | 4.82B | 4.74B | 4.87B | 5.06B | 4.25B | 4.24B | 4.32B | 4.55B | 4.47B | 4.59B | 4.73B | 5.41B |
|
Other Non-Current Liabilities
|
| -2.76B | 2.81B | 1.32B | 2.99B | 3.04B | 3.09B | 1.42B | 3.16B | 3.22B | 3.27B | 1.49B | 3.35B | 3.40B | 3.46B | 1.54B | 3.53B | 3.58B | 3.70B | 3.93B | 4.04B | 4.11B | 4.27B | 0.95B | 4.51B | 4.49B | 4.67B | 4.79B | 4.81B | 4.87B | 6.10B | 6.71B | 6.08B | 6.12B | 6.12B | 6.19B | 6.33B | 6.40B | 6.56B | 6.92B | 6.58B | 6.79B | 6.07B | 6.16B | 6.25B | 6.32B | 6.39B | 6.47B | 6.53B | 4.64B | 4.70B | 4.76B | 4.82B | 4.17B | 4.22B | 4.27B | 4.33B | 4.38B | 4.45B | 4.51B | 4.58B | 4.68B | 4.82B | 4.71B | 4.77B | 4.83B | 4.89B |
|
Total Non-Current Liabilities
|
| -23.91B | 24.00B | 25.44B | 25.88B | 25.86B | 26.71B | 27.10B | 27.44B | 27.98B | 25.72B | 26.51B | 28.82B | 28.57B | 28.63B | 29.62B | 29.40B | 29.72B | 30.20B | 29.41B | 29.71B | 29.66B | 29.63B | 32.25B | 32.17B | 31.80B | 32.22B | 31.98B | 32.42B | 31.78B | 33.98B | 34.42B | 33.18B | 33.19B | 33.04B | 33.48B | 33.88B | 33.17B | 34.11B | 33.77B | 35.55B | 36.03B | 35.11B | 35.63B | 36.06B | 36.57B | 38.17B | 40.00B | 42.88B | 41.00B | 40.69B | 41.34B | 42.47B | 40.25B | 40.41B | 38.94B | 39.99B | 40.25B | 40.67B | 38.34B | 39.95B | 42.38B | 43.24B | 43.27B | 44.92B | 45.34B | 45.08B |
|
Total Liabilities
|
-7.48B | 28.92B | 27.59B | 28.85B | 29.16B | 28.89B | 29.84B | 30.09B | 29.97B | 30.44B | 30.10B | 31.65B | 31.92B | 31.79B | 32.74B | 33.91B | 33.49B | 33.89B | 33.82B | 33.56B | 33.83B | 33.99B | 34.30B | 36.31B | 36.15B | 36.01B | 35.88B | 35.39B | 36.57B | 36.12B | 37.67B | 37.82B | 37.26B | 37.64B | 37.71B | 38.71B | 39.31B | 39.60B | 40.06B | 39.43B | 40.64B | 40.77B | 40.44B | 41.47B | 42.30B | 42.90B | 45.26B | 47.28B | 47.62B | 45.03B | 47.56B | 47.75B | 48.06B | 46.01B | 46.78B | 45.53B | 46.04B | 46.35B | 46.73B | 44.96B | 47.06B | 48.08B | 49.32B | 49.61B | 51.34B | 52.07B | 53.09B |
|
Total Debt
|
| -10.99B | 10.93B | 11.42B | 11.94B | 11.61B | 12.03B | 11.62B | 11.79B | 12.19B | 12.26B | 12.24B | 12.44B | 12.39B | 12.54B | 12.64B | 12.36B | 12.62B | 12.48B | 12.60B | 12.62B | 12.62B | 12.75B | 13.29B | 13.20B | 12.89B | 13.33B | 13.33B | 14.30B | 13.78B | 14.61B | 14.83B | 14.26B | 15.01B | 14.85B | 15.89B | 16.85B | 15.87B | 17.73B | 17.46B | 19.11B | 18.84B | 18.86B | 19.03B | 20.17B | 20.22B | 21.01B | 22.83B | 25.10B | 25.08B | 24.85B | 26.04B | 27.52B | 25.94B | 26.22B | 25.93B | 26.72B | 26.17B | 26.18B | 25.11B | 26.49B | 27.82B | 27.88B | 27.99B | 29.59B | 29.93B | 29.03B |
|
Common Equity
|
7.48B | 7.56B | 8.58B | 8.71B | 8.95B | 8.86B | 8.83B | 8.59B | 8.63B | 8.69B | 9.06B | 9.06B | 9.01B | 9.12B | 9.28B | 9.29B | 9.31B | 9.37B | 9.50B | 9.73B | 10.04B | 10.16B | 10.24B | 10.10B | 10.23B | 10.25B | 9.16B | 9.26B | 9.36B | 9.76B | 10.07B | 8.08B | 8.06B | 8.37B | 8.69B | 7.99B | 7.97B | 8.02B | 8.41B | 8.84B | 8.97B | 9.80B | 10.07B | 10.26B | 10.26B | 10.46B | 10.81B | 10.96B | 11.05B | 10.92B | 11.29B | 11.71B | 11.78B | 11.82B | 12.19B | 13.06B | 13.17B | 13.37B | 13.82B | 14.74B | 14.57B | 14.68B | 15.14B | 15.18B | 15.28B | 16.31B | 16.76B |
|
Shareholder's Equity
|
7.48B | 7.56B | 8.58B | 8.71B | 8.95B | 8.86B | 8.83B | 8.59B | 8.63B | 8.69B | 9.06B | 9.06B | 9.01B | 9.12B | 9.28B | 9.29B | 9.31B | 9.37B | 9.50B | 9.73B | 10.04B | 10.16B | 10.24B | 10.10B | 10.23B | 10.25B | 9.16B | 9.26B | 9.36B | 9.76B | 10.07B | 8.08B | 8.06B | 8.37B | 8.69B | 7.99B | 7.97B | 8.02B | 8.41B | 8.84B | 8.97B | 9.80B | 10.07B | 10.26B | 10.26B | 10.46B | 10.81B | 10.96B | 11.05B | 10.92B | 11.29B | 11.71B | 11.78B | 11.82B | 12.19B | 13.06B | 13.17B | 13.37B | 13.82B | 14.74B | 14.57B | 14.68B | 15.14B | 15.18B | 15.28B | 16.31B | 16.76B |
|
Liabilities and Shareholders Equity
|
| 36.49B | 36.17B | 37.56B | 38.11B | 37.75B | 38.67B | 38.69B | 38.60B | 39.13B | 39.16B | 40.70B | 40.93B | 40.92B | 42.02B | 43.20B | 42.79B | 43.26B | 43.32B | 43.29B | 43.88B | 44.15B | 44.54B | 46.41B | 46.38B | 46.27B | 45.04B | 44.65B | 45.93B | 45.88B | 47.74B | 45.90B | 45.32B | 46.01B | 46.40B | 46.71B | 47.28B | 47.62B | 48.47B | 48.28B | 49.61B | 50.57B | 50.51B | 51.72B | 52.56B | 53.37B | 56.07B | 58.24B | 58.67B | 55.95B | 58.84B | 59.45B | 59.83B | 57.83B | 58.98B | 58.60B | 59.20B | 59.72B | 60.55B | 59.70B | 61.63B | 62.77B | 64.46B | 64.79B | 66.62B | 68.38B | 69.85B |
|
Treasury Shares
|
| 0.06B | 0.07B | 0.01B | 0.07B | 0.00B | 0.07B | 0.01B | 0.08B | 0.08B | 0.08B | 0.00B | 0.08B | 0.08B | 0.08B | | 0.08B | 0.08B | 0.08B | | 0.08B | 0.08B | 0.08B | 0.00B | 0.08B | 0.08B | 0.08B | 0.00B | 0.08B | 0.08B | 0.08B | 0.08B | 0.08B | 0.08B | 0.08B | 0.08B | 0.07B | 0.07B | 0.07B | 0.07B | 0.07B | 0.07B | 0.07B | 0.07B | 0.07B | 0.07B | 0.07B | 0.07B | 0.07B | 0.07B | 0.07B | 0.14B | 0.07B | 0.07B | 0.07B | 0.14B | 0.07B | 0.07B | 0.07B | 0.14B | 0.07B | 0.07B | 0.07B | 0.13B | 0.13B | 0.13B | 0.13B |
|
Retained Earnings
|
| -7.56B | 7.87B | 8.04B | -0.04B | 8.27B | 8.61B | 8.69B | 8.79B | 8.96B | 9.44B | 9.45B | 9.15B | 9.37B | 9.56B | -0.29B | -0.30B | -0.27B | -0.24B | -0.03B | -0.01B | 0.03B | 0.02B | -0.04B | -0.06B | -0.05B | -0.12B | 0.01B | 0.03B | -0.01B | 0.04B | -0.03B | 0.01B | 0.05B | 0.11B | -0.02B | -0.56B | -0.61B | -0.63B | -0.56B | -0.55B | -0.43B | -0.42B | -0.56B | -0.40B | -0.39B | -0.39B | -0.53B | 10.04B | 9.84B | 10.18B | -0.33B | 10.31B | 10.27B | 10.62B | -0.19B | 10.59B | 10.75B | 11.19B | 11.94B | 11.77B | 11.58B | 11.99B | 12.01B | 12.12B | 12.33B | 12.75B |