|
Cash & Equivalents
|
0.17B | 0.16B | 0.31B | 0.33B | 0.33B | 0.40B | 0.12B | 0.13B | 0.13B | 0.02B | 0.14B | 0.06B | 0.06B | 0.06B | 0.06B | 0.11B | 0.15B | 0.15B | 0.10B | 0.10B | 0.19B | 0.12B | 0.49B | 0.47B | 0.43B | 0.44B | 0.23B | 0.23B | 0.40B | 0.24B | 0.46B | 0.45B | 0.45B | 0.44B | 0.13B | 0.13B | 0.19B | 0.22B | 0.14B | 0.14B | 0.31B | 0.41B | 0.16B | 0.16B | 0.16B | 0.22B | 1.28B | 1.31B | 1.35B | 1.39B | 1.35B | 0.94B | 0.83B | 0.61B | 0.74B | 0.98B | 0.95B | 1.09B | 1.18B | 0.00B | 0.00B | 0.00B | 1.07B | 1.29B | 1.26B | 0.00B | 0.63B | 0.60B |
|
Short-term Investments
|
| | | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.00B | 0.01B | 0.01B | 0.01B | 0.00B | 0.01B | 0.01B | 0.01B | 0.02B | 0.01B | 0.00B | -0.00B | 0.00B | 0.01B | 0.00B | 0.00B | 0.00B | 0.02B | 0.02B | 0.02B | -0.00B | 0.02B | 0.00B | 0.00B | 0.00B | 0.01B | 0.00B | 0.00B | 0.00B | 0.01B | 0.01B | 0.02B | 0.02B | 0.03B | -0.00B | -0.00B | -0.00B | 0.01B | 0.01B | 0.02B | 0.02B | 0.02B | 0.02B | -0.00B | 0.00B | 0.03B | -0.00B | 0.04B | 0.04B | 0.08B | 0.03B | 0.04B | 0.03B | 0.01B | -0.00B | 0.02B | 0.01B | 0.00B | 0.00B |
|
Cash & Current Investments
|
0.17B | 0.16B | 0.31B | 0.33B | 0.34B | 0.41B | 0.14B | 0.14B | 0.14B | 0.03B | 0.15B | 0.07B | 0.07B | 0.07B | 0.08B | 0.13B | 0.16B | 0.18B | 0.11B | 0.10B | 0.19B | 0.12B | 0.50B | 0.47B | 0.43B | 0.44B | 0.26B | 0.25B | 0.42B | 0.24B | 0.47B | 0.45B | 0.45B | 0.45B | 0.14B | 0.13B | 0.19B | 0.22B | 0.15B | 0.15B | 0.32B | 0.43B | 0.19B | 0.16B | 0.16B | 0.22B | 1.30B | 1.32B | 1.37B | 1.41B | 1.37B | 0.96B | 0.83B | 0.61B | 0.77B | 0.98B | 0.99B | 1.13B | 1.25B | 0.03B | 0.04B | 0.03B | 1.08B | 1.29B | 1.27B | 0.01B | 0.63B | 0.60B |
|
Receivables - Net
|
0.38B | 0.40B | 0.03B | 0.42B | 0.36B | 0.38B | 0.41B | 0.46B | 0.50B | 0.47B | 0.50B | 0.51B | 0.50B | 1.05B | 1.45B | -0.11B | 0.09B | 0.05B | 1.16B | -0.21B | 0.23B | 0.03B | 0.95B | 0.06B | 0.10B | 0.04B | 0.84B | 0.88B | 0.80B | 0.08B | 0.85B | 0.10B | -0.07B | 0.10B | 1.03B | -0.07B | 0.11B | -0.08B | 1.13B | 1.15B | 1.10B | 1.11B | 1.03B | -0.14B | 0.12B | 0.07B | 0.91B | 1.00B | 0.88B | 0.97B | 0.98B | 1.10B | 0.06B | -0.07B | 1.05B | -0.11B | 1.10B | 1.12B | 1.06B | 1.13B | 1.06B | 1.08B | 1.03B | 0.01B | 1.05B | 1.12B | 1.17B | 1.11B |
|
Receivables - Other
|
| | | -0.00B | | -0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.09B | | | | 0.08B | | | | 0.09B | | | | 0.10B | | -0.03B | -0.02B | 0.08B | | 0.04B | 0.03B | 0.04B | | | | 0.09B | | | | 0.10B | | | | 0.07B | |
|
Receivables
|
0.38B | 0.40B | 0.03B | 0.42B | 0.36B | 0.38B | 0.41B | 0.46B | 0.50B | 0.47B | 0.50B | 0.51B | 0.50B | 1.05B | 1.45B | -0.11B | 0.09B | 0.05B | 1.16B | -0.21B | 0.23B | 0.03B | 0.95B | 0.06B | 0.10B | 0.04B | 0.84B | 0.88B | 0.80B | 0.08B | 0.85B | 0.10B | -0.07B | 0.10B | 1.11B | -0.07B | 0.11B | -0.08B | 1.22B | 1.15B | 1.10B | 1.11B | 1.12B | -0.14B | 0.12B | 0.07B | 1.02B | 1.00B | 0.86B | 0.95B | 1.06B | 1.10B | 0.11B | -0.05B | 1.08B | -0.11B | 1.10B | 1.12B | 1.15B | 1.13B | 1.06B | 1.08B | 1.12B | 0.01B | 1.05B | 1.12B | 1.25B | 1.11B |
|
Work In Process
|
0.21B | 0.24B | -0.02B | 0.25B | 0.26B | 0.27B | 0.35B | 0.35B | 0.38B | 0.40B | 0.40B | 0.40B | 0.43B | 0.79B | 0.76B | 0.14B | -0.15B | -0.03B | 0.88B | -0.05B | 0.07B | 0.04B | 0.74B | 0.03B | 0.03B | 0.05B | 0.67B | 0.68B | 0.69B | 0.08B | 0.72B | 0.02B | 0.02B | -0.06B | 0.74B | 0.00B | 0.04B | 0.03B | 0.72B | 0.78B | 0.80B | 0.79B | 0.83B | 0.07B | -0.06B | 0.05B | 0.81B | 0.76B | 0.82B | 0.84B | 0.83B | 0.76B | -0.14B | -0.07B | 0.91B | 0.12B | 0.92B | 0.92B | 0.85B | 0.75B | 0.91B | 0.87B | 0.89B | 0.07B | 0.91B | 0.99B | 0.99B | 0.85B |
|
Prepaid Assets
|
0.07B | 0.08B | 0.01B | 0.09B | 0.09B | 0.08B | 0.07B | 0.08B | 0.09B | 0.07B | 0.10B | 0.10B | 0.10B | 0.12B | 0.25B | -0.01B | -0.01B | 0.01B | 0.21B | -0.00B | 0.00B | 0.01B | 0.16B | 0.02B | 0.03B | 0.00B | 0.12B | 0.12B | 0.14B | 0.05B | 0.13B | 0.01B | 0.02B | 0.01B | 0.13B | 0.01B | 0.02B | 0.00B | 0.12B | 0.11B | 0.13B | 0.15B | 0.13B | 0.04B | -0.03B | -0.01B | 0.12B | 0.12B | 0.13B | 0.15B | 0.14B | 0.13B | -0.01B | -0.02B | 0.15B | 0.01B | 0.14B | 0.15B | 0.15B | 0.13B | 0.14B | 0.16B | 0.15B | 0.02B | 0.15B | 0.15B | 0.14B | 0.13B |
|
Current Assets
|
0.83B | 0.97B | | 1.10B | 1.12B | 1.14B | 1.23B | 1.25B | 1.36B | 1.28B | 1.41B | 1.33B | 1.37B | 2.06B | 2.80B | 2.98B | 2.88B | 2.83B | 2.58B | 3.18B | 2.59B | 2.50B | 2.64B | 2.52B | 2.07B | 2.25B | 2.27B | 2.42B | 2.03B | 2.31B | 2.46B | 2.27B | 2.27B | 2.38B | 2.28B | 2.51B | 2.61B | 2.48B | 2.37B | 2.83B | 2.75B | 2.53B | 2.47B | 2.77B | 2.78B | 3.37B | 3.70B | 3.61B | 3.53B | 3.53B | 3.79B | 3.46B | 3.42B | 3.38B | 3.33B | 3.58B | 3.67B | 3.82B | 3.68B | 3.33B | 3.48B | 3.39B | 3.53B | 3.99B | 3.28B | 3.79B | 3.67B | 3.28B |
|
Construction in Progress
|
9.18B | 10.29B | 10.72B | | | | | | | | | | | 17.85B | 18.82B | | 18.15B | 19.04B | 18.08B | | 18.32B | 18.33B | | | 17.39B | 16.83B | 15.78B | | 15.67B | 16.27B | 15.96B | | | | | | 18.47B | 17.79B | 17.15B | | 17.55B | 17.19B | 16.98B | | 16.98B | 16.66B | 17.52B | | 18.63B | | 18,318.29B | | 19.75B | 19,797.54B | 18,444.08B | | 19.66B | 19.97B | 19,438.20B | 19,518.81B | 19,905.70B | 20,152.43B | 21,056.23B | 22.51B | 21.83B | 22,069.97B | | |
|
Property, Plant & Equipment (Net)
|
0.16B | 0.18B | 0.19B | 0.20B | 0.21B | 0.22B | 0.23B | 0.24B | 0.25B | 0.26B | 0.26B | 0.24B | 0.25B | 0.27B | 0.50B | 0.49B | 0.48B | 0.47B | 0.46B | 0.46B | 0.45B | 0.43B | 0.45B | 0.42B | 0.39B | 0.37B | 0.36B | 0.35B | 0.34B | 0.35B | 0.84B | 0.33B | 0.32B | 0.31B | 0.87B | 0.31B | 0.32B | 0.30B | 0.85B | 0.30B | 0.30B | 0.30B | 0.89B | 0.29B | 0.30B | 0.28B | 0.28B | 0.27B | 0.27B | 0.28B | 0.28B | 0.28B | 0.27B | 0.28B | 0.28B | 0.28B | 0.29B | 0.29B | 0.29B | 0.28B | 0.28B | 0.27B | 0.27B | 0.26B | 0.26B | 0.27B | 0.27B | 0.26B |
|
Long-Term Investments
|
| | | | | | | | | | 0.03B | | | | | | | | 0.05B | -0.00B | -0.00B | 0.00B | 0.08B | 0.00B | 0.00B | 0.01B | 0.09B | 0.10B | 0.10B | 0.00B | 0.10B | -0.00B | 0.00B | 0.01B | 0.09B | 0.00B | 0.00B | 0.01B | 0.09B | 0.11B | 0.12B | 0.12B | 0.13B | -0.00B | 0.01B | -0.01B | 0.12B | 0.11B | 0.12B | 0.13B | 0.12B | 0.13B | 0.01B | 0.01B | 0.26B | -0.00B | 0.14B | 0.14B | 0.11B | 0.11B | 0.11B | 0.13B | 0.11B | -0.00B | 0.11B | 0.11B | 0.12B | 0.12B |
|
Goodwill
|
1.43B | 1.48B | 1.53B | 1.57B | 1.58B | 1.61B | 2.43B | 2.44B | 2.49B | 2.52B | 2.59B | 2.44B | 2.48B | 2.91B | 5.97B | 5.99B | 6.03B | 6.23B | 6.15B | 6.32B | 6.22B | 6.09B | 6.08B | 5.82B | 5.44B | 5.52B | 5.46B | 5.43B | 5.11B | 5.31B | 5.32B | 5.21B | 5.27B | 5.30B | 5.63B | 5.75B | 5.98B | 5.79B | 5.62B | 5.79B | 5.60B | 5.89B | 5.89B | 6.01B | 6.31B | 6.01B | 6.29B | 6.42B | 6.40B | 6.59B | 6.47B | 6.53B | 6.36B | 6.55B | 6.50B | 6.47B | 6.55B | 6.48B | 6.51B | 6.49B | 6.59B | 6.54B | 6.94B | 7.02B | 7.81B | 8.07B | 8.53B | 8.36B |
|
Intangibles
|
0.44B | 0.43B | 0.42B | 0.42B | 0.41B | 0.41B | 0.50B | 0.48B | 0.46B | 0.44B | 0.30B | 0.28B | 0.27B | 0.26B | 0.86B | 0.84B | 0.75B | 0.73B | 0.68B | 0.67B | 0.63B | 0.60B | 0.58B | 0.53B | 0.47B | 0.45B | 0.44B | 0.42B | 0.38B | 0.40B | 1.37B | 0.39B | 0.38B | 0.38B | 1.47B | 0.41B | 0.41B | 0.39B | 1.51B | 0.37B | 0.34B | 0.40B | 1.62B | 0.41B | 0.43B | 0.40B | 0.39B | 0.40B | 0.40B | 0.41B | 0.40B | 0.42B | 0.42B | 0.49B | 0.47B | 0.47B | 0.46B | 0.45B | 0.46B | 0.45B | 0.45B | 0.44B | 0.53B | 0.59B | 0.74B | 0.73B | 0.65B | 0.63B |
|
Goodwill & Intangibles
|
1.86B | 1.91B | 1.94B | 1.99B | 1.99B | 2.02B | 2.93B | 2.93B | 2.95B | 2.96B | 2.89B | 2.72B | 2.75B | 3.18B | 6.84B | 6.83B | 6.78B | 6.96B | 6.84B | 6.98B | 6.85B | 6.69B | 6.66B | 6.34B | 5.91B | 5.97B | 5.90B | 5.84B | 5.49B | 5.71B | 6.69B | 5.60B | 5.65B | 5.67B | 7.10B | 6.15B | 6.39B | 6.18B | 7.13B | 6.15B | 5.95B | 6.28B | 7.50B | 6.42B | 6.74B | 6.41B | 6.68B | 6.81B | 6.80B | 7.00B | 6.87B | 6.95B | 6.78B | 7.04B | 6.98B | 6.94B | 7.01B | 6.93B | 6.97B | 6.94B | 7.04B | 6.98B | 7.47B | 7.61B | 8.56B | 8.80B | 9.18B | 8.99B |
|
Long-Term Deferred Tax
|
0.01B | 0.02B | 0.03B | -0.02B | -0.04B | -0.05B | -0.02B | 0.16B | 0.16B | 0.16B | 0.01B | 0.01B | 0.01B | 0.17B | 0.31B | 0.25B | 0.31B | 0.37B | 0.35B | 0.36B | 0.34B | 0.31B | 0.30B | 0.27B | 0.23B | 0.21B | 0.20B | 0.17B | 0.16B | 0.16B | 0.14B | 0.11B | 0.11B | 0.10B | 0.12B | 0.11B | 0.11B | 0.10B | 0.11B | 0.09B | 0.09B | 0.08B | 0.08B | 0.09B | 0.07B | 0.08B | 0.09B | 0.09B | 0.09B | 0.09B | 0.08B | 0.08B | 0.06B | 0.03B | 0.07B | 0.08B | 0.09B | 0.10B | 0.08B | 0.09B | 0.11B | 0.13B | 0.18B | 0.18B | 0.16B | 0.17B | 0.17B | 0.15B |
|
Other Non-Current Assets
|
0.05B | 0.06B | 0.06B | 0.06B | 0.05B | 0.05B | 0.04B | 0.04B | 0.06B | 0.07B | 0.11B | 0.10B | 0.10B | 0.10B | 0.17B | 0.16B | 0.16B | 0.15B | 0.14B | 0.13B | 0.14B | 0.14B | 0.14B | 0.14B | 0.13B | 0.14B | 0.14B | 0.15B | 0.14B | 0.16B | 0.16B | 0.17B | 0.17B | 0.18B | 0.19B | 0.18B | 0.20B | 0.19B | 0.19B | 0.18B | 0.18B | 0.17B | 0.17B | 0.17B | 0.18B | 0.18B | 0.18B | 0.18B | 0.19B | 0.19B | 0.18B | 0.19B | 0.19B | 0.20B | 0.20B | 0.20B | 0.21B | 0.22B | 0.23B | 0.23B | 0.24B | 0.24B | 0.25B | 0.25B | 0.25B | 0.26B | 0.27B | 0.27B |
|
Non-Current Assets
|
-0.83B | -0.97B | | -1.10B | -1.12B | -1.14B | 3.21B | 3.22B | 3.27B | 3.30B | 3.35B | 3.14B | 3.18B | 3.60B | 7.82B | 7.83B | 7.83B | 8.06B | 7.89B | 8.07B | 7.91B | 7.73B | 7.69B | 7.32B | 6.82B | 6.85B | 6.75B | 6.67B | 6.29B | 6.56B | 6.51B | 6.38B | 6.43B | 6.42B | 6.80B | 6.90B | 7.17B | 6.94B | 6.74B | 6.92B | 6.81B | 7.04B | 7.09B | 7.73B | 8.11B | 7.70B | 7.97B | 8.10B | 8.10B | 8.34B | -3.77B | 8.20B | 8.01B | 8.32B | -3.32B | 8.14B | 8.24B | 8.15B | -3.67B | -3.32B | -3.47B | 11,544.17B | -3.52B | -3.98B | 13,045.36B | 13,846.74B | -3.67B | -3.28B |
|
Assets
|
| | | | | | 4.43B | 4.48B | 4.63B | 4.58B | 4.76B | 4.47B | 4.54B | 5.67B | 10.62B | 10.82B | 10.71B | 10.89B | 10.47B | 11.25B | 10.50B | 10.23B | 10.33B | 9.84B | 8.88B | 9.10B | 9.03B | 9.09B | 8.32B | 8.87B | 8.97B | 8.65B | 8.71B | 8.80B | 9.09B | 9.41B | 9.78B | 9.42B | 9.12B | 9.75B | 9.56B | 9.58B | 9.56B | 10.50B | 10.89B | 11.07B | 11.67B | 11.71B | 11.63B | 11.88B | 0.01B | 11.67B | 11.43B | 11.70B | 0.01B | 11.73B | 11.91B | 11.97B | 0.01B | 0.01B | 0.01B | 11,547.56B | 0.01B | 0.01B | 13,048.65B | 13,850.53B | | |
|
Accounts Payables
|
0.25B | 0.26B | -0.04B | 0.29B | 0.25B | 0.24B | 0.29B | 0.32B | 0.35B | 0.30B | 0.31B | 0.32B | 0.33B | 0.69B | 1.17B | 0.12B | 0.09B | -0.11B | 1.08B | 0.04B | -0.11B | 0.06B | 0.98B | 0.06B | 0.07B | 0.01B | 0.85B | 0.87B | 0.78B | 0.05B | 0.85B | 0.01B | -0.03B | -0.03B | 0.80B | 0.06B | 0.09B | 0.10B | 0.87B | 0.92B | 0.93B | 0.88B | 0.84B | 0.06B | -0.07B | -0.02B | 0.61B | 0.84B | 0.76B | 0.85B | 0.71B | 0.74B | 0.04B | 0.07B | 0.78B | 0.01B | 0.69B | 0.67B | 0.69B | 0.67B | 0.67B | 0.64B | 0.73B | -0.06B | 0.72B | 0.75B | 0.74B | 0.72B |
|
Notes Payables
|
| | | | | | | | | | 0.08B | | | 0.02B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Payables
|
0.25B | 0.26B | -0.04B | 0.29B | 0.25B | 0.24B | 0.29B | 0.32B | 0.35B | 0.30B | 0.39B | 0.32B | 0.33B | 0.71B | 1.17B | 0.12B | 0.09B | -0.11B | 1.08B | 0.04B | -0.11B | 0.06B | 0.98B | 0.06B | 0.07B | 0.01B | 0.85B | 0.87B | 0.78B | 0.05B | 0.85B | 0.01B | -0.03B | -0.03B | 0.80B | 0.06B | 0.09B | 0.10B | 0.87B | 0.92B | 0.93B | 0.88B | 0.84B | 0.06B | -0.07B | -0.02B | 0.61B | 0.84B | 0.76B | 0.85B | 0.71B | 0.74B | 0.04B | 0.07B | 0.78B | 0.01B | 0.69B | 0.67B | 0.69B | 0.67B | 0.67B | 0.64B | 0.73B | -0.06B | 0.72B | 0.75B | 0.74B | 0.72B |
|
Accumulated Expenses
|
0.11B | 0.16B | 0.03B | 0.12B | 0.14B | 0.14B | 0.18B | 0.16B | 0.17B | 0.16B | 0.19B | 0.14B | 0.16B | 0.60B | 0.54B | -0.06B | 0.07B | 0.04B | 0.69B | -0.03B | -0.11B | -0.10B | 0.54B | 0.06B | 0.03B | 0.02B | 0.44B | 0.40B | 0.39B | 0.05B | 0.40B | 0.01B | 0.00B | 0.07B | 0.46B | 0.00B | 0.02B | 0.05B | 0.46B | 0.48B | 0.45B | 0.54B | 0.49B | -0.05B | -0.05B | 0.07B | 0.50B | 0.48B | 0.60B | 0.69B | | | | | | | | | | | | | | | | | | |
|
Short term Debt
|
0.01B | 0.02B | 0.02B | 0.02B | 0.11B | 0.12B | 0.11B | 0.11B | 0.03B | 0.03B | 0.92B | 0.04B | 0.04B | 0.05B | 0.05B | 0.06B | 0.07B | 0.53B | 0.51B | 0.53B | 0.51B | 0.52B | 0.07B | 0.08B | 0.07B | 0.27B | 0.18B | 0.27B | 0.14B | 0.15B | 0.15B | 0.06B | 0.05B | 0.05B | 0.10B | 0.24B | 0.24B | 0.23B | 0.27B | 0.13B | 0.13B | 0.12B | 0.09B | 0.07B | 0.09B | 0.07B | 0.23B | 0.45B | 0.46B | 0.47B | 0.31B | 0.06B | 0.06B | 0.09B | 0.07B | 0.56B | 0.56B | 0.55B | 0.86B | 0.34B | 0.35B | 0.35B | 0.00B | 0.00B | 0.00B | 0.00B | 0.61B | 0.59B |
|
Current Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.14B | 0.13B | 0.13B | 0.13B | 0.14B | 0.13B | 0.14B | 0.13B | 0.13B | 0.13B | 0.12B | 0.12B | 0.12B | 0.12B | 0.11B | 0.15B | 0.16B | 0.14B | 0.13B | 0.11B | 0.11B | 0.11B | 0.12B | 0.13B | 0.13B |
|
Current Taxes
|
0.04B | 0.06B | 0.02B | 0.08B | 0.09B | 0.10B | 0.08B | 0.02B | 0.04B | 0.04B | 0.05B | 0.06B | 0.05B | 0.09B | 0.18B | 0.00B | 0.01B | 0.00B | 0.15B | 0.03B | 0.02B | 0.01B | 0.14B | 0.03B | 0.02B | 0.02B | 0.12B | 0.14B | 0.11B | -0.00B | 0.12B | 0.02B | 0.02B | 0.03B | 0.14B | 0.04B | 0.02B | 0.03B | 0.15B | 0.17B | 0.16B | 0.16B | 0.13B | 0.03B | -0.02B | 0.03B | 0.10B | 0.14B | 0.14B | 0.14B | 0.13B | 0.18B | 0.04B | -0.02B | 0.12B | 0.06B | 0.21B | 0.23B | 0.19B | 8.36B | 0.13B | 0.12B | 0.11B | 0.02B | 0.11B | 0.06B | 0.06B | 0.07B |
|
Current Deferred Revenue
|
0.14B | 0.14B | 0.01B | 0.19B | 0.15B | 0.15B | 0.14B | 0.18B | 0.18B | 0.15B | 0.16B | 0.16B | 0.13B | 0.32B | 0.49B | -0.03B | 0.02B | 0.09B | 0.49B | 0.05B | 0.03B | 0.08B | 0.42B | -0.01B | -0.01B | -0.06B | 0.32B | 0.33B | 0.35B | 0.05B | 0.30B | 0.01B | 0.05B | 0.03B | 0.33B | 0.00B | 0.02B | 0.06B | 0.31B | 0.25B | 0.35B | 0.26B | 0.30B | 0.02B | 0.03B | -0.06B | 0.32B | 0.39B | 0.44B | 0.36B | 0.35B | 0.37B | 0.11B | -0.06B | 0.35B | 0.07B | 0.48B | 0.40B | 0.36B | 0.35B | 0.46B | 0.42B | 0.39B | 0.01B | 0.45B | 0.41B | 0.42B | 0.46B |
|
Total Current Liabilities
|
0.58B | 0.67B | | 0.75B | 0.77B | 0.78B | 1.08B | 1.08B | 1.11B | 1.01B | 1.96B | 0.98B | 0.99B | 1.84B | 2.85B | 3.05B | 3.05B | 3.52B | 3.35B | 3.68B | 3.19B | 3.18B | 2.55B | 2.47B | 2.18B | 2.41B | 2.38B | 2.38B | 2.08B | 2.25B | 2.13B | 2.08B | 2.07B | 2.09B | 2.15B | 2.53B | 2.64B | 2.52B | 2.39B | 2.47B | 2.36B | 2.32B | 2.19B | 2.66B | 2.57B | 2.54B | 2.74B | 2.99B | 3.25B | 3.24B | 3.02B | 2.84B | 2.88B | 3.01B | 2.80B | 3.32B | 3.40B | 3.31B | 3.47B | 3.01B | 2.98B | 2.93B | 2.60B | 3.04B | 2.59B | 2.98B | 3.71B | 3.49B |
|
Non-Current Debt
|
0.24B | 0.24B | 0.24B | 0.24B | 0.26B | 0.29B | 1.00B | 0.96B | 1.00B | 0.95B | 0.11B | 0.90B | 0.84B | 0.75B | 3.21B | 3.11B | 3.01B | 2.46B | 2.25B | 2.45B | 2.07B | 1.82B | 2.39B | 2.08B | 1.65B | 1.43B | 1.45B | 1.36B | 1.36B | 1.33B | 1.32B | 1.29B | 1.28B | 1.24B | 1.39B | 1.20B | 1.17B | 1.20B | 1.11B | 1.53B | 1.48B | 1.77B | 1.68B | 1.52B | 2.35B | 2.62B | 2.46B | 2.16B | 2.20B | 2.24B | 2,907.38B | 2.38B | 2.34B | 2.38B | 2.43B | 1.78B | 1.79B | 1.77B | 1,779.94B | 1,703.68B | 1,753.69B | 1,747.06B | 1.97B | 2,328.01B | 2,958.97B | 3,050.46B | 2.03B | 1.99B |
|
Pension
|
| | | | | | | | | | 0.01B | | | | 0.12B | 0.13B | 0.12B | 0.12B | 0.15B | -0.00B | -0.01B | -0.01B | 0.17B | 0.00B | 0.00B | 0.00B | 0.15B | 0.13B | 0.13B | 0.00B | 0.17B | 0.00B | 0.00B | 0.00B | 0.16B | 0.00B | -0.00B | 0.00B | 0.13B | 0.13B | 0.14B | 0.14B | 0.15B | -0.02B | 0.02B | -0.00B | 0.17B | 0.17B | 0.16B | 0.17B | 0.16B | 0.16B | 0.00B | 0.00B | 0.12B | -0.00B | 0.13B | 0.13B | 0.12B | 0.13B | 0.13B | 0.13B | 0.14B | -0.00B | 0.13B | 0.14B | 0.14B | 0.14B |
|
Minority Interest
|
0.00B | 0.01B | 0.01B | 0.01B | 0.00B | 0.00B | 0.01B | 0.01B | 0.00B | 0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability
|
| | | | | | | | | | 0.15B | 0.15B | 0.15B | 0.14B | 0.18B | 0.18B | 0.16B | 0.13B | 0.15B | 0.15B | 0.13B | 0.13B | 0.14B | 0.15B | 0.12B | 0.13B | 0.13B | 0.13B | 0.11B | 0.14B | 0.14B | 0.15B | 0.15B | 0.15B | 0.17B | 0.13B | 0.11B | 0.11B | 0.13B | 0.14B | 0.12B | 0.13B | 0.14B | 0.13B | 0.12B | 0.11B | 0.12B | 0.11B | 0.09B | 0.09B | 0.10B | 0.10B | 0.11B | 0.12B | 0.12B | 0.10B | 0.08B | 0.06B | 0.02B | 0.02B | 0.01B | 0.01B | 0.02B | 0.02B | 0.04B | 0.07B | 0.05B | 0.05B |
|
Operating Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.54B | 0.54B | 0.51B | 0.52B | 0.53B | 0.51B | 0.51B | 0.48B | 0.46B | 0.42B | 1,800.89B | 0.42B | 0.40B | 0.39B | 0.38B | 0.33B | 0.30B | 0.31B | 0.31B | 0.34B | 0.34B | 0.35B | 0.36B | 0.38B | 0.37B |
|
Other Non-Current Liabilities
|
0.07B | 0.07B | 0.08B | 0.09B | 0.10B | 0.09B | 0.12B | 0.11B | 0.12B | 0.11B | 0.10B | 0.12B | 0.11B | 0.32B | 0.68B | -0.04B | -0.06B | 0.04B | 0.42B | 0.01B | 0.61B | 0.48B | 0.28B | 0.26B | 0.23B | 0.21B | 0.21B | 0.22B | 0.19B | 0.19B | 0.19B | 0.14B | 0.15B | 0.15B | 0.17B | 0.16B | 0.16B | 0.15B | 0.16B | 0.15B | 0.15B | 0.15B | 0.16B | 0.09B | 0.09B | 0.09B | 0.14B | 0.14B | 0.14B | 0.16B | 0.16B | 0.15B | 0.14B | 0.16B | 0.15B | 0.17B | 0.18B | 0.18B | 0.18B | 0.20B | 0.22B | 0.21B | 0.22B | 0.24B | 0.23B | 0.23B | 0.25B | 0.24B |
|
Total Non-Current Liabilities
|
-0.07B | -0.07B | -0.08B | -0.09B | -0.10B | -0.09B | 2.24B | 2.20B | 2.27B | 2.12B | 2.26B | 2.05B | 2.00B | 2.83B | 6.50B | 7.33B | 7.12B | 6.99B | 6.15B | 7.15B | -0.03B | 0.05B | -0.06B | -0.01B | -0.03B | 0.04B | -0.04B | 0.00B | 0.00B | 0.00B | -0.01B | -0.00B | -0.00B | -0.00B | 0.01B | 0.00B | 0.01B | 0.01B | 3.85B | -0.00B | 0.01B | 0.01B | 4.19B | 0.00B | -0.01B | 0.01B | 0.04B | 0.00B | -0.00B | 0.01B | 0.00B | 5.98B | -0.03B | -0.05B | 5.91B | 0.01B | 0.01B | 0.01B | 5.40B | 0.01B | 4.89B | 4.84B | 5.10B | 0.01B | 5.73B | -0.23B | 6.46B | 0.01B |
|
Total Liabilities
|
| | | | | | 2.36B | 2.32B | 2.39B | 2.23B | 2.36B | 2.17B | 2.11B | 3.15B | 7.18B | 7.29B | 7.06B | 7.03B | 6.57B | 7.15B | 6.24B | 5.84B | 5.74B | 5.24B | 4.42B | 4.39B | 4.37B | 4.26B | 3.96B | 4.14B | 4.01B | 3.88B | 3.87B | 3.86B | 4.14B | 4.25B | 4.35B | 4.21B | 4.00B | 4.50B | 4.31B | 4.59B | 4.35B | 5.13B | 5.85B | 6.05B | 6.22B | 6.21B | 6.44B | 6.50B | 6.38B | 6.14B | 6.07B | 6.22B | 6.06B | 5.92B | 5.97B | 5.84B | 5.59B | 5.08B | 5.11B | 5.04B | 5.32B | 5.77B | 5.96B | | 6.71B | |
|
Total Debt
|
0.25B | 0.26B | 0.26B | 0.26B | 0.37B | 0.41B | 1.11B | 1.08B | 1.03B | 0.98B | 1.03B | 0.94B | 0.88B | 0.80B | 3.26B | 3.17B | 3.08B | 2.99B | 2.76B | 2.98B | 2.58B | 2.34B | 2.46B | 2.16B | 1.72B | 1.70B | 1.63B | 1.63B | 1.51B | 1.48B | 1.47B | 1.35B | 1.33B | 1.29B | 1.48B | 1.43B | 1.41B | 1.43B | 1.38B | 1.66B | 1.61B | 1.89B | 1.77B | 1.59B | 2.44B | 2.69B | 2.69B | 2.61B | 2.66B | 2.71B | 2,907.69B | 2.44B | 2.40B | 2.48B | 2.50B | 2.34B | 2.35B | 2.32B | 1,780.80B | 1,704.03B | 1,754.04B | 1,747.41B | 1.97B | 2,328.01B | 2,958.97B | 3,050.46B | 2.64B | 2.58B |
|
Liabilities and Shareholders Equity
|
| | | | | | 4.43B | 4.48B | 4.63B | 4.58B | 4.76B | 4.47B | 4.54B | 5.67B | 10.62B | 10.82B | 10.71B | 10.89B | 10.47B | 11.25B | 10.50B | 10.23B | 10.33B | 9.84B | 8.88B | 9.10B | 9.03B | 9.09B | 8.32B | 8.87B | 8.97B | 8.65B | 8.71B | 8.80B | 9.09B | 9.41B | 9.78B | 9.42B | 9.12B | 9.75B | 9.56B | 9.58B | 9.56B | 10.50B | 10.89B | 11.07B | 11.67B | 11.71B | 11.63B | 11.88B | 0.01B | 11.67B | 11.43B | 11.70B | 0.01B | 11.73B | 11.91B | 11.97B | 0.01B | 0.01B | 0.01B | 11,547.56B | 0.01B | 0.01B | 13,048.65B | 13,850.53B | | |
|
Retained Earnings
|
0.87B | 0.97B | -0.26B | 1.13B | 1.14B | 1.16B | 1.15B | 1.25B | 1.32B | 1.43B | 1.08B | 1.09B | 1.20B | 1.27B | 1.12B | 1.15B | 1.24B | 1.39B | 1.49B | 1.62B | 1.74B | 1.96B | 2.17B | 2.28B | 2.30B | 2.46B | 2.34B | 2.46B | 2.35B | 2.72B | 2.90B | 2.83B | 2.88B | 2.98B | 3.03B | 3.21B | 3.27B | 3.21B | 3.25B | 3.21B | 3.33B | 3.24B | 3.45B | 3.59B | 3.13B | 3.21B | 3.53B | 3.57B | 3.44B | 3.58B | 3.76B | 3.86B | 3.89B | 4.07B | 4.16B | 4.28B | 4.34B | 4.64B | 4.72B | 4.86B | 5.03B | 4.93B | 5.23B | 5.28B | 5.18B | 5.45B | 5.40B | 5.23B |