|
Cash & Equivalents
|
1.82B | 1.68B | 1.97B | 2.24B | 1.93B | 1.73B | 1.79B | 1.60B | 1.75B | 1.56B | 1.60B | 1.55B | 1.52B | 1.29B | 1.56B | 1.71B | 1.59B | 1.28B | 1.13B | 1.62B | 1.59B | 1.35B | 1.51B | 1.71B | 1.63B | 2.33B | 1.67B | 1.63B | 1.61B | 1.68B | 1.54B | 1.86B | 1.83B | 1.58B | 1.37B | 1.29B | 1.47B | 1.25B | 1.38B | 1.50B | 1.70B | 1.92B | 1.82B | 1.79B | 1.92B | 1.94B | 2.36B | 2.61B | 2.64B | 2.69B | 2.46B | 2.57B | 2.96B | 2.65B | 2.45B | 2.56B | 3.16B | 2.66B | 2.90B | 2.76B | 2.47B | 2.24B | 2.60B | 2.31B | 2.29B | 2.24B | 2.25B | 3.06B |
|
Cash & Current Investments
|
1.82B | 1.68B | 1.97B | 2.24B | 1.93B | 1.73B | 1.79B | 1.60B | 1.75B | 1.56B | 1.60B | 1.55B | 1.52B | 1.29B | 1.56B | 1.71B | 1.59B | 1.28B | 1.13B | 1.62B | 1.59B | 1.35B | 1.51B | 1.71B | 1.63B | 2.33B | 1.67B | 1.63B | 1.61B | 1.68B | 1.54B | 1.86B | 1.83B | 1.58B | 1.37B | 1.29B | 1.47B | 1.25B | 1.38B | 1.50B | 1.70B | 1.92B | 1.82B | 1.79B | 1.92B | 1.94B | 2.36B | 2.61B | 2.64B | 2.69B | 2.46B | 2.57B | 2.96B | 2.65B | 2.45B | 2.56B | 3.16B | 2.66B | 2.90B | 2.76B | 2.47B | 2.24B | 2.60B | 2.31B | 2.29B | 2.24B | 2.25B | 3.06B |
|
Receivables - Net
|
2.32B | 2.07B | 2.32B | 2.42B | 2.44B | 2.87B | 2.98B | 2.51B | 2.57B | 2.91B | 2.75B | 2.50B | 2.59B | 2.59B | 2.40B | 2.37B | 2.11B | 2.48B | 2.40B | 2.55B | 2.70B | 2.89B | 2.53B | 2.45B | 2.34B | 2.14B | 2.55B | 2.58B | 2.04B | 2.06B | 2.34B | 2.16B | 2.19B | 2.33B | 2.63B | 3.10B | 2.52B | 2.89B | 2.86B | 2.86B | 2.61B | 2.57B | 2.41B | 3.00B | 2.44B | 3.28B | 3.80B | 4.07B | 3.96B | 3.83B | 3.50B | 3.49B | 3.37B | 3.78B | 3.96B | 3.94B | 3.48B | 3.76B | 3.80B | 3.60B | 3.03B | 2.95B | 3.50B | 3.38B | 3.67B | 3.92B | 3.86B | 3.84B |
|
Receivables - Other
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.32B | 0.42B | 0.30B | 0.22B | 0.24B | 0.21B | 0.20B | 0.28B | 0.31B | 0.18B | 0.12B | 0.28B | 0.17B | 0.39B | 0.39B | 0.52B | 0.51B | 0.53B | 0.51B | 0.24B | 0.59B | 0.58B | 0.60B | 0.25B | 0.46B | 0.59B | 0.63B | 0.62B | 0.75B | 0.82B | 0.88B |
|
Receivables
|
2.32B | 2.07B | 2.32B | 2.42B | 2.44B | 2.87B | 2.98B | 2.51B | 2.57B | 2.91B | 2.75B | 2.50B | 2.59B | 2.59B | 2.40B | 2.37B | 2.11B | 2.48B | 2.40B | 2.55B | 2.70B | 2.89B | 2.53B | 2.45B | 2.34B | 2.14B | 2.55B | 2.58B | 2.04B | 2.06B | 2.34B | 2.16B | 2.19B | 2.33B | 2.63B | 3.10B | 2.52B | 3.21B | 3.28B | 3.16B | 2.83B | 2.81B | 2.62B | 3.20B | 2.72B | 3.59B | 3.98B | 4.19B | 4.24B | 4.00B | 3.90B | 3.88B | 3.89B | 4.29B | 4.49B | 4.45B | 3.72B | 4.35B | 4.38B | 4.21B | 3.28B | 3.41B | 4.10B | 4.01B | 4.29B | 4.67B | 4.68B | 4.72B |
|
Raw Materials
|
| | | | 1.87B | | | | 2.26B | 2.39B | 2.32B | 2.16B | 1.95B | 1.88B | 1.96B | 1.84B | 1.68B | 1.95B | 2.46B | 2.57B | 2.35B | 2.27B | 2.42B | 2.34B | 2.33B | 2.16B | 2.27B | 2.27B | 2.23B | 2.35B | 2.44B | 2.40B | 2.54B | 2.53B | 2.67B | 2.59B | 2.76B | 3.10B | 3.51B | 3.07B | 2.92B | 2.90B | 2.78B | 2.72B | 2.84B | 2.63B | 2.66B | 2.62B | 2.83B | 3.34B | 4.11B | 4.74B | 5.29B | 5.86B | 6.20B | 6.37B | 6.14B | 5.99B | 5.66B | 5.30B | 5.04B | 4.86B | 4.57B | 4.33B | 4.09B | 4.18B | 4.19B | 4.45B |
|
Work In Process
|
| | | | 0.48B | | | | 0.57B | 0.63B | 0.73B | 0.63B | 0.54B | 0.51B | 0.50B | 0.43B | 0.42B | 0.51B | 0.67B | 0.64B | 0.61B | 0.62B | 0.58B | 0.55B | 0.56B | 0.58B | 0.67B | 0.55B | 0.56B | 0.49B | 0.48B | 0.44B | 0.28B | 0.47B | 0.47B | 0.45B | 0.45B | 0.40B | 0.41B | 0.35B | 0.37B | 0.38B | 0.39B | 0.38B | 0.37B | 0.34B | 0.43B | 0.47B | 0.46B | 0.45B | 0.47B | 0.55B | 0.60B | 0.66B | 0.74B | 0.69B | 0.71B | 0.76B | 0.71B | 0.70B | 0.62B | 0.52B | 0.46B | 0.47B | 0.48B | 0.52B | 0.54B | 0.46B |
|
Finished Goods
|
| | | | 0.52B | | | | 0.68B | 0.72B | 0.82B | 0.81B | 0.81B | 0.77B | 0.67B | 0.64B | 0.62B | 0.70B | 0.75B | 0.76B | 0.64B | 0.63B | 0.63B | 0.67B | 0.60B | 0.67B | 0.63B | 0.67B | 0.70B | 0.75B | 0.64B | 0.66B | 0.58B | 0.60B | 0.63B | 0.69B | 0.59B | 0.48B | 0.52B | 0.47B | 0.43B | 0.46B | 0.55B | 0.58B | 0.58B | 0.52B | 0.52B | 0.60B | 0.60B | 0.65B | 0.60B | 0.67B | 0.69B | 0.72B | 0.79B | 0.78B | 0.68B | 0.78B | 0.80B | 0.81B | 0.54B | 0.47B | 0.44B | 0.47B | 0.49B | 0.52B | 0.55B | 0.64B |
|
Inventory
|
3.00B | 2.67B | 2.69B | 2.78B | 2.88B | 3.32B | | | 3.52B | 3.74B | 3.87B | 3.59B | 3.30B | 3.16B | 3.12B | 2.91B | 2.72B | | | 3.97B | 3.60B | 3.51B | 3.63B | | 3.49B | 3.41B | 3.56B | 3.49B | 3.49B | 3.59B | 3.56B | 3.49B | 3.40B | 3.60B | 3.77B | 3.73B | 3.80B | 3.98B | 4.44B | 3.90B | 3.72B | 3.75B | 3.72B | 3.68B | 3.79B | 3.48B | 3.61B | 3.70B | 3.90B | 4.44B | 5.17B | 5.96B | 6.58B | 7.24B | 7.73B | 7.84B | 7.39B | 7.53B | 7.17B | 6.82B | 6.21B | 5.84B | 5.47B | 5.27B | 5.07B | 5.21B | 5.27B | 5.55B |
|
Prepaid Assets
|
0.80B | 0.72B | 0.73B | 0.88B | 0.75B | 0.72B | 0.96B | 1.47B | 1.12B | 1.36B | 1.72B | 1.36B | 1.10B | 1.31B | 1.34B | 1.29B | 1.35B | | | 1.55B | 1.51B | 1.24B | 1.21B | | 1.29B | 1.20B | 1.21B | 1.25B | 1.17B | 1.09B | 1.02B | 1.10B | 0.97B | 1.05B | 1.09B | 0.97B | 1.38B | 1.23B | 0.94B | 0.93B | 0.85B | 0.91B | 1.34B | 0.68B | 0.66B | 0.56B | 0.52B | 0.61B | 0.59B | 0.59B | 0.66B | 0.80B | 0.90B | 0.96B | 0.96B | 0.96B | 0.88B | 1.00B | 1.02B | 1.09B | 1.03B | 1.06B | 1.19B | 1.16B | 1.19B | 1.34B | 1.65B | 1.83B |
|
Current Assets
|
7.94B | 7.14B | 7.71B | 8.32B | 7.99B | 8.64B | 9.37B | 9.10B | 9.05B | 9.57B | 9.94B | 9.00B | 8.53B | 8.34B | 8.44B | 8.28B | 7.77B | | | 9.69B | 9.40B | 8.99B | 8.88B | | 8.74B | 9.08B | 8.99B | 8.96B | 8.32B | 8.42B | 8.46B | 8.61B | 8.39B | 8.56B | 8.87B | 9.08B | 9.17B | 9.68B | 10.03B | 9.49B | 9.10B | 9.39B | 9.49B | 9.36B | 9.09B | 9.56B | 10.48B | 11.11B | 11.36B | 11.73B | 12.18B | 13.21B | 14.34B | 15.15B | 15.63B | 15.82B | 16.03B | 15.54B | 15.46B | 14.88B | 12.99B | 12.55B | 13.35B | 12.76B | 12.84B | 13.47B | 13.84B | 15.15B |
|
Buildings
|
| | | | 0.96B | | | | 1.02B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Construction in Progress
|
| | | | 0.15B | | | | 0.10B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Land & Improvements
|
| | | | 0.14B | | | | 0.13B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Property, Plant & Equipment (Net)
|
2.33B | 2.23B | 2.18B | 2.14B | 2.12B | 2.15B | 2.18B | 2.14B | 2.08B | 2.19B | 2.20B | 2.14B | 2.08B | 2.10B | 2.18B | 2.18B | 2.17B | | | 2.38B | 2.29B | 2.25B | 2.19B | | 2.09B | 2.14B | 2.22B | 2.24B | 2.26B | 2.30B | 2.34B | 2.32B | 2.32B | 2.35B | 2.42B | 2.44B | 2.24B | 2.19B | 2.28B | 2.21B | 2.34B | 2.31B | 2.22B | 2.21B | 2.22B | 2.16B | 2.11B | 2.10B | 2.10B | 2.09B | 2.10B | 2.11B | 2.12B | 2.13B | 2.20B | 2.29B | 2.34B | 2.36B | 2.33B | 2.33B | 2.27B | 2.23B | 2.25B | 2.24B | 2.33B | 2.33B | 2.35B | 2.39B |
|
Long-Term Investments
|
| | | | | | | | | | | | | | | | -20.24B | | | | -20.41B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Goodwill
|
0.04B | | | | 0.08B | 0.08B | 0.09B | 0.09B | 0.09B | 0.10B | 0.10B | 0.10B | 0.10B | 0.14B | 0.17B | 0.27B | 0.26B | 0.27B | 0.27B | 0.29B | 0.29B | 0.30B | 0.32B | 0.33B | 0.33B | 0.34B | 0.63B | 0.92B | 0.94B | 0.94B | 0.99B | 0.97B | 0.98B | 1.04B | 0.01B | 1.10B | 1.12B | 1.09B | 1.08B | 1.08B | 1.07B | 1.08B | 1.06B | 1.07B | 1.06B | 1.07B | 1.09B | 1.11B | 1.09B | 1.09B | 1.08B | 0.27B | 1.14B | 1.34B | 1.32B | 1.34B | 1.14B | 1.34B | 1.34B | 1.35B | 1.14B | 1.14B | 1.15B | 1.33B | 1.34B | 0.01B | 1.38B | 1.38B |
|
Intangibles
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.40B | | | | 0.36B | 0.45B | 0.42B | 0.44B | 0.42B | 0.39B | 0.38B | 0.35B | 0.33B | 0.31B | 0.29B | 0.28B | 0.26B | 0.25B | 0.24B | 0.23B | 0.21B | 0.20B | 0.18B | 0.43B | 0.41B | 0.37B | 0.33B | 0.33B | 0.32B | 0.30B | 0.28B | 0.27B | 0.24B | 0.23B | 0.22B | 0.34B | 0.34B | 0.33B | 0.31B | 0.30B |
|
Goodwill & Intangibles
|
0.29B | 0.30B | 0.28B | 0.27B | 0.25B | 0.24B | 0.23B | 0.22B | 0.21B | 0.20B | 0.19B | 0.18B | 0.16B | 0.28B | 0.30B | 0.42B | 0.34B | 0.27B | 0.27B | 0.38B | 0.38B | 0.39B | 0.41B | 0.33B | 0.42B | 0.43B | 0.98B | 1.32B | 1.35B | 1.32B | 1.40B | 1.34B | 1.35B | 1.49B | 0.43B | 1.54B | 1.55B | 1.49B | 1.46B | 1.43B | 1.40B | 1.39B | 1.35B | 1.35B | 1.33B | 1.33B | 1.33B | 1.34B | 1.30B | 1.29B | 1.27B | 0.70B | 1.55B | 1.71B | 1.65B | 1.67B | 1.45B | 1.64B | 1.61B | 1.61B | 1.38B | 1.37B | 1.37B | 1.68B | 1.68B | 0.34B | 1.69B | 1.68B |
|
Other Non-Current Assets
|
0.76B | 0.74B | 0.38B | 0.27B | 0.28B | 0.27B | 0.24B | 0.24B | 0.22B | 0.22B | 0.21B | 0.20B | 0.22B | 0.25B | 0.26B | 0.28B | 0.30B | | | 0.36B | 0.43B | 0.43B | 0.43B | | 0.40B | 0.45B | 0.47B | 0.54B | 0.47B | 0.47B | 0.47B | 0.53B | 0.54B | 0.62B | 0.77B | 0.77B | 0.76B | 0.95B | 0.96B | 0.84B | 0.66B | 0.68B | 0.62B | 0.60B | 0.46B | 0.47B | 0.47B | 0.51B | 0.43B | 0.45B | 0.55B | 0.45B | 0.47B | 0.45B | 0.54B | 0.52B | 0.88B | 0.77B | 0.96B | 0.94B | 1.01B | 1.02B | 1.03B | 1.02B | 0.96B | 0.95B | 0.96B | 0.93B |
|
Non-Current Assets
|
3.38B | 3.27B | 2.84B | 2.68B | 2.65B | 2.65B | 2.64B | 2.60B | 2.58B | 2.61B | 2.61B | 2.52B | 2.50B | 2.63B | 2.75B | 2.88B | 2.82B | | | 3.12B | 3.10B | 3.08B | 3.04B | | 2.91B | 3.02B | 3.67B | 4.09B | 4.07B | 4.09B | 4.20B | 4.19B | 4.21B | 4.46B | 4.69B | 4.76B | 4.55B | 4.62B | 4.69B | 4.48B | 4.40B | 5.04B | 4.78B | 4.77B | 4.60B | 4.57B | 4.52B | 4.56B | 4.47B | 4.46B | 4.53B | 4.96B | 4.99B | 4.91B | 4.99B | 5.07B | 5.37B | 5.40B | 5.50B | 5.49B | 5.26B | 5.19B | 5.24B | 5.52B | 5.54B | 5.67B | 5.70B | 5.67B |
|
Assets
|
11.32B | 10.40B | 10.55B | 11.00B | 10.64B | 11.30B | 12.01B | 11.70B | 11.63B | 12.18B | 12.54B | 11.53B | 11.03B | 10.98B | 11.19B | 11.15B | 10.59B | 11.17B | 12.00B | 12.82B | 12.50B | 12.07B | 11.92B | 12.09B | 11.65B | 12.10B | 12.66B | 13.05B | 12.38B | 12.51B | 12.66B | 12.80B | 12.59B | 13.02B | 13.56B | 13.84B | 13.72B | 14.31B | 14.73B | 13.98B | 13.50B | 14.43B | 14.28B | 14.14B | 13.69B | 14.13B | 15.00B | 15.67B | 15.84B | 16.19B | 16.71B | 18.18B | 19.32B | 20.05B | 20.62B | 20.89B | 21.41B | 20.94B | 20.97B | 20.37B | 18.26B | 17.74B | 18.59B | 18.27B | 18.38B | 19.13B | 19.55B | 20.82B |
|
Accounts Payables
|
4.05B | 3.63B | 3.99B | 4.43B | 4.45B | 4.92B | 5.71B | 5.29B | 5.00B | 5.53B | 5.83B | 4.95B | 4.29B | 4.22B | 4.21B | 4.14B | 3.71B | 4.32B | 5.11B | 4.97B | 4.75B | 4.74B | 4.69B | 4.85B | 4.56B | 4.34B | 4.79B | 4.80B | 4.25B | 4.32B | 4.51B | 4.70B | 4.48B | 4.78B | 5.23B | 5.41B | 5.12B | 5.71B | 6.24B | 5.54B | 5.15B | 5.19B | 5.23B | 5.43B | 5.11B | 4.60B | 5.05B | 5.16B | 5.25B | 5.45B | 5.85B | 5.99B | 6.25B | 6.69B | 6.82B | 6.63B | 5.72B | 5.89B | 5.73B | 5.29B | 4.47B | 4.73B | 5.14B | 5.03B | 5.15B | 5.80B | 6.12B | 6.48B |
|
Payables
|
4.05B | 3.63B | 3.99B | 4.43B | 4.45B | 4.92B | 5.71B | 5.29B | 5.00B | 5.53B | 5.83B | 4.95B | 4.29B | 4.22B | 4.21B | 4.14B | 3.71B | 4.32B | 5.11B | 4.97B | 4.75B | 4.74B | 4.69B | 4.85B | 4.56B | 4.34B | 4.79B | 4.80B | 4.25B | 4.32B | 4.51B | 4.70B | 4.48B | 4.78B | 5.23B | 5.41B | 5.12B | 5.71B | 6.24B | 5.54B | 5.15B | 5.19B | 5.23B | 5.43B | 5.11B | 4.60B | 5.05B | 5.16B | 5.25B | 5.45B | 5.85B | 5.99B | 6.25B | 6.69B | 6.82B | 6.63B | 5.72B | 5.89B | 5.73B | 5.29B | 4.47B | 4.73B | 5.14B | 5.03B | 5.15B | 5.80B | 6.12B | 6.48B |
|
Accumulated Expenses
|
0.34B | 0.32B | 0.34B | 0.33B | 0.35B | 0.34B | 0.38B | 0.39B | 0.38B | 0.39B | 0.38B | 0.36B | 0.35B | 0.35B | 0.38B | 0.37B | 0.35B | 0.37B | 0.41B | 0.39B | 0.35B | 0.38B | 0.38B | 0.35B | 0.34B | 0.36B | 0.40B | 0.36B | 0.35B | 0.38B | 0.41B | 0.36B | 0.34B | 0.36B | 0.40B | 0.39B | 0.38B | 0.38B | 0.41B | 0.39B | 0.39B | 0.38B | 0.38B | 0.39B | 0.36B | 0.39B | 0.42B | 0.47B | 0.47B | 0.43B | 0.45B | 0.47B | 0.47B | 0.42B | 0.48B | 0.50B | 0.51B | 0.47B | 0.50B | 0.51B | 0.49B | 0.43B | 0.47B | 0.51B | 0.56B | 0.49B | 0.57B | 0.59B |
|
Other Accumulated Expenses
|
1.81B | 1.64B | 1.57B | 1.48B | 1.29B | 1.39B | 1.38B | 1.33B | 1.34B | 1.52B | 1.65B | 1.53B | 1.58B | 1.57B | 1.60B | 1.69B | 1.70B | 1.85B | 1.81B | 2.66B | 2.52B | 2.06B | 1.94B | 1.97B | 1.81B | 1.75B | 1.80B | 1.92B | 1.91B | 1.87B | 1.86B | 1.75B | 1.61B | 1.57B | 1.55B | 1.58B | 1.72B | 1.67B | 1.46B | 1.53B | 1.43B | 1.59B | 1.92B | 1.64B | 1.59B | 1.65B | 1.63B | 1.81B | 1.00B | 1.98B | 0.96B | 0.99B | 1.04B | 1.13B | 1.23B | 1.06B | 1.02B | 1.08B | 1.08B | 1.01B | 0.97B | 1.01B | 1.02B | 1.02B | 0.98B | 1.07B | 1.09B | 1.15B |
|
Short term Debt
|
0.21B | 0.21B | 0.25B | 0.26B | 0.27B | 0.42B | 0.02B | 0.03B | 0.02B | 0.18B | 0.02B | 0.04B | 0.04B | 0.05B | 0.22B | 0.23B | 0.42B | 0.41B | 0.04B | 0.05B | 0.03B | 0.06B | 0.05B | 0.05B | 0.05B | 0.04B | 0.05B | 0.07B | 0.07B | 0.07B | 0.07B | 0.07B | 0.06B | 0.05B | 0.05B | 0.04B | 0.04B | 0.04B | 0.06B | 0.04B | 0.63B | 0.28B | 0.03B | 0.09B | 0.15B | 0.16B | 0.06B | 0.07B | 0.27B | 0.27B | 0.28B | 0.65B | 0.95B | 0.95B | 0.92B | 0.49B | 0.15B | 0.15B | | 0.00B | | 0.54B | 0.53B | 0.53B | 1.21B | 0.68B | 0.68B | 0.68B |
|
Current Deferred Revenue
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.85B | | 1.15B | 1.55B | 2.00B | 2.40B | 2.70B | 2.98B | 2.96B | 3.04B | 2.79B | 2.57B | 2.62B | 2.27B | 2.13B | 1.94B | 1.96B | 1.88B | 1.91B | 1.96B |
|
Total Current Liabilities
|
6.41B | 5.81B | 6.16B | 6.49B | 6.35B | 7.06B | 7.49B | 7.04B | 6.83B | 7.61B | 7.88B | 6.89B | 6.29B | 6.19B | 6.42B | 6.43B | 6.17B | 6.95B | 7.38B | 8.06B | 7.66B | 7.23B | 7.06B | 7.21B | 6.76B | 6.50B | 7.03B | 7.15B | 6.57B | 6.63B | 6.85B | 6.88B | 6.50B | 6.76B | 7.23B | 7.42B | 7.27B | 7.79B | 8.15B | 7.50B | 7.60B | 7.44B | 7.56B | 7.55B | 7.21B | 6.80B | 7.16B | 7.52B | 7.83B | 8.14B | 8.69B | 9.64B | 10.71B | 11.59B | 12.15B | 11.67B | 10.87B | 10.64B | 10.11B | 9.39B | 8.54B | 8.97B | 9.31B | 9.04B | 9.85B | 9.92B | 10.37B | 10.86B |
|
Capital Leases
|
| | | | | | | | 0.00B | | | | 0.01B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Debt
|
2.73B | 2.53B | 2.30B | 2.29B | 1.99B | 1.98B | 2.21B | 2.20B | 2.20B | 2.03B | 2.19B | 2.16B | 2.46B | 2.15B | 1.88B | 1.86B | 2.17B | 2.13B | 2.51B | 2.00B | 2.64B | 2.07B | 2.06B | 2.49B | 2.03B | 2.63B | 2.62B | 2.74B | 2.71B | 2.69B | 2.68B | 2.80B | 2.89B | 2.92B | 2.91B | 2.90B | 2.90B | 2.88B | 2.87B | 2.91B | 2.42B | 2.96B | 2.96B | 2.70B | 2.69B | 3.42B | 3.74B | 3.74B | 3.52B | 3.50B | 3.50B | 3.80B | 3.25B | 3.13B | 3.08B | 3.52B | 3.54B | 3.44B | 3.41B | 3.43B | 3.26B | 2.67B | 3.18B | 3.15B | 2.48B | 3.00B | 3.01B | 3.76B |
|
Minority Interest
|
| | | | | | | | | | | | | | | | | | | 0.03B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.03B | 0.04B | 0.04B | 0.04B | 0.03B | 0.09B | | | | | | | | | | | | | | | | | | | 0.08B | 0.08B | 0.09B | 0.10B | 0.35B | 0.38B | 0.45B | 0.48B | | | | | | | | |
|
Liabilities from Discontinued Operations
|
| | | | | | | | 0.09B | | | | 0.02B | | 0.02B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.51B | | | | | | | | | | | |
|
Operating Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.69B | 0.63B | 0.66B | 0.64B | 0.54B | 0.55B | 0.54B | 0.69B | 0.55B | 0.53B | 0.55B | 0.68B | 0.52B | 0.49B | 0.50B | 0.63B | 0.51B | 0.50B | 0.50B | 0.63B | 0.46B | 0.48B | 0.47B | 0.46B | 0.58B | 0.60B | 0.58B |
|
Other Non-Current Liabilities
|
0.31B | 0.31B | 0.30B | 0.31B | 0.32B | 0.28B | 0.29B | 0.30B | 0.31B | 0.30B | 0.27B | 0.26B | 0.31B | 0.39B | 0.44B | 0.46B | 0.52B | 0.48B | 0.49B | 0.50B | 0.57B | 0.46B | 0.46B | 0.45B | 0.48B | 0.48B | 0.55B | 0.58B | 0.50B | 0.52B | 0.53B | 0.49B | 0.52B | 0.53B | 0.55B | 0.54B | 0.53B | 0.53B | 0.53B | 0.49B | 0.51B | 0.47B | 0.44B | 0.44B | 0.43B | 0.44B | 0.45B | 0.48B | 0.49B | 0.49B | 0.47B | 0.54B | 0.61B | 0.64B | 0.63B | 0.60B | 0.55B | 0.55B | 0.60B | 0.60B | 0.64B | 0.64B | 0.62B | 0.62B | 0.59B | 0.54B | 0.52B | 0.50B |
|
Total Non-Current Liabilities
|
9.14B | 8.34B | 8.46B | 8.79B | 8.34B | 9.04B | 9.70B | 9.24B | 9.03B | 9.65B | 10.07B | 9.05B | 8.44B | 8.33B | 8.30B | 8.29B | 7.82B | 8.60B | 9.39B | 10.07B | 9.73B | 9.31B | 9.12B | 9.25B | 8.78B | 11.78B | 9.65B | 9.89B | 9.28B | 12.11B | 12.26B | 12.48B | 9.40B | 9.68B | 13.14B | 13.42B | 10.17B | 10.67B | 11.02B | 10.41B | 10.02B | 10.95B | 11.03B | 10.79B | 10.43B | 10.76B | 11.44B | 11.80B | 11.91B | 12.19B | 12.72B | 13.98B | 14.51B | 15.24B | 15.72B | 15.69B | 15.15B | 14.60B | 14.02B | 13.32B | 12.29B | 12.10B | 12.96B | 12.66B | 12.79B | 13.51B | 13.99B | 15.20B |
|
Total Liabilities
|
9.46B | 8.66B | 8.75B | 9.10B | 8.66B | 9.32B | 9.99B | 9.54B | 9.34B | 9.95B | 10.34B | 9.31B | 8.75B | 8.73B | 8.74B | 8.75B | 8.34B | 9.08B | 9.89B | 10.56B | 10.30B | 9.77B | 9.58B | 9.70B | 9.26B | 12.27B | 10.20B | 10.47B | 9.78B | 12.63B | 12.78B | 12.96B | 9.92B | 10.21B | 13.69B | 13.96B | 10.70B | 11.20B | 11.56B | 10.90B | 10.53B | 11.43B | 11.47B | 11.24B | 10.86B | 11.19B | 11.89B | 12.29B | 12.40B | 12.68B | 13.20B | 14.52B | 15.12B | 15.88B | 16.35B | 16.29B | 15.70B | 15.15B | 14.61B | 13.92B | 12.93B | 12.74B | 13.58B | 13.28B | 13.38B | 14.04B | 14.51B | 15.70B |
|
Total Debt
|
2.94B | 2.75B | 2.55B | 2.55B | 2.26B | 2.39B | 2.23B | 2.23B | 2.22B | 2.21B | 2.21B | 2.20B | 2.50B | 2.20B | 2.10B | 2.09B | 2.59B | 2.54B | 2.55B | 2.06B | 2.67B | 2.13B | 2.11B | 2.54B | 2.07B | 2.68B | 2.67B | 2.81B | 2.77B | 2.76B | 2.74B | 2.87B | 2.95B | 2.96B | 2.96B | 2.94B | 2.94B | 2.92B | 2.93B | 2.95B | 3.05B | 3.24B | 2.99B | 2.79B | 2.84B | 3.59B | 3.80B | 3.81B | 3.78B | 3.78B | 3.79B | 4.45B | 4.20B | 4.08B | 4.00B | 4.02B | 3.69B | 3.60B | 3.41B | 3.43B | 3.26B | 3.21B | 3.71B | 3.68B | 3.69B | 3.68B | 3.69B | 4.43B |
|
Common Equity
|
1.86B | 1.75B | 1.80B | 1.90B | 1.98B | 1.97B | 2.02B | 2.17B | 2.29B | 2.24B | 2.20B | 2.22B | 2.28B | 2.25B | 2.45B | 2.40B | 2.25B | 2.09B | 2.12B | 2.25B | 2.20B | 2.30B | 2.34B | 2.39B | 2.40B | -0.16B | 2.46B | 2.58B | 2.61B | -0.12B | -0.12B | -0.16B | 2.68B | 2.81B | -0.12B | -0.12B | 3.02B | 3.11B | 3.17B | 3.08B | 2.97B | 3.00B | 2.81B | 2.90B | 2.83B | 2.94B | 3.12B | 3.38B | 3.44B | 3.51B | 3.51B | 3.65B | 4.13B | 4.09B | 4.18B | 4.50B | 5.71B | 5.79B | 6.36B | 6.45B | 5.33B | 5.00B | 5.00B | 4.99B | 5.00B | 5.09B | 5.04B | 5.12B |
|
Shareholder's Equity
|
1.86B | 1.75B | 1.80B | 1.90B | 1.98B | 1.97B | 2.02B | 2.17B | 2.29B | 2.24B | 2.20B | 2.22B | 2.28B | 2.25B | 2.45B | 2.40B | 2.25B | 2.09B | 2.12B | 2.25B | 2.20B | 2.30B | 2.34B | 2.39B | 2.40B | -0.16B | 2.46B | 2.58B | 2.61B | -0.12B | -0.12B | -0.16B | 2.68B | 2.81B | -0.12B | -0.12B | 3.02B | 3.11B | 3.17B | 3.08B | 2.97B | 3.00B | 2.81B | 2.90B | 2.83B | 2.94B | 3.12B | 3.38B | 3.44B | 3.51B | 3.51B | 3.65B | 4.13B | 4.09B | 4.18B | 4.50B | 5.71B | 5.79B | 6.36B | 6.45B | 5.33B | 5.00B | 5.00B | 4.99B | 5.00B | 5.09B | 5.04B | 5.12B |
|
Liabilities and Shareholders Equity
|
11.32B | 10.40B | 10.55B | 11.00B | 10.64B | 11.30B | 12.01B | 11.70B | 11.63B | 12.18B | 12.54B | 11.53B | 11.03B | 10.98B | 11.19B | 11.15B | 10.59B | 11.17B | 12.00B | 12.82B | 12.50B | 12.07B | 11.92B | 12.09B | 11.65B | 12.10B | 12.66B | 13.05B | 12.38B | 12.51B | 12.66B | 12.80B | 12.59B | 13.02B | 13.56B | 13.84B | 13.72B | 14.31B | 14.73B | 13.98B | 13.50B | 14.43B | 14.28B | 14.14B | 13.69B | 14.13B | 15.00B | 15.67B | 15.84B | 16.19B | 16.71B | 18.18B | 19.32B | 20.05B | 20.62B | 20.89B | 21.41B | 20.94B | 20.97B | 20.37B | 18.26B | 17.74B | 18.59B | 18.27B | 18.38B | 19.13B | 19.55B | 20.82B |
|
Treasury Shares
|
0.01B | 0.03B | 0.03B | 0.03B | 0.01B | 0.05B | 0.05B | 0.06B | 0.01B | 0.07B | 0.05B | 0.05B | 0.02B | 0.05B | 0.05B | 0.05B | 0.02B | 0.05B | 0.05B | 0.05B | 0.02B | 0.05B | 0.05B | 0.05B | 0.02B | 0.05B | 0.05B | 0.05B | 0.02B | 0.05B | 0.05B | 0.05B | 0.02B | 0.05B | 0.05B | 0.05B | 0.01B | 0.05B | 0.05B | 0.05B | 0.01B | 0.05B | 0.05B | 0.05B | 0.02B | 0.05B | 0.05B | 0.05B | 0.02B | 0.01B | 0.05B | 0.05B | 0.02B | 0.01B | 0.05B | 0.02B | 0.02B | 0.05B | 0.02B | 0.03B | | 0.01B | 0.03B | 0.03B | 0.01B | 0.01B | 0.01B | 0.01B |
|
Retained Earnings
|
-6.68B | -6.84B | -6.82B | -6.72B | -6.66B | -6.55B | -6.40B | -6.20B | -6.07B | -5.94B | -5.81B | -5.70B | -5.58B | -5.45B | -5.30B | -5.28B | -0.08B | -0.11B | -0.11B | -4.98B | -0.13B | -0.12B | -0.13B | -0.17B | -0.18B | -4.23B | -0.20B | -0.16B | -0.14B | -3.79B | -3.79B | -3.66B | -0.13B | -3.45B | -3.24B | -3.12B | -0.09B | -2.99B | -0.16B | -2.95B | -3.01B | -2.95B | -3.06B | -2.95B | -2.90B | -2.85B | -2.74B | -2.53B | -2.29B | -2.08B | -1.75B | -1.52B | -1.35B | -1.16B | -0.93B | -0.70B | -0.56B | -0.37B | -0.24B | -0.14B | 0.45B | 0.58B | 0.80B | 1.06B | 1.28B | 1.48B | 1.68B | 1.91B |