|
Cash & Equivalents
|
0.18B | 0.16B | 0.24B | 0.15B | 0.11B | 0.17B | 0.17B | 0.14B | 0.11B | 0.19B | 0.16B | 0.27B | 0.05B | 0.05B | 0.05B | 0.05B | 0.04B | 0.03B | 0.09B | 0.05B | 0.03B | 0.16B | 0.06B | 0.08B | 0.04B | 0.05B | 0.08B | 0.05B | 0.08B | 0.04B | 0.05B | 0.06B | 0.04B | 0.01B | 0.02B | 0.07B | 0.05B | 0.05B | 0.04B | 0.07B | 0.06B | 0.06B | 0.05B | 0.15B | 0.11B | 0.08B | 0.06B | 0.18B | 0.12B | 0.09B | 0.07B | 0.17B | 0.11B | 0.11B | 0.08B | 0.15B | 0.11B | 0.12B | 0.15B | 0.16B | 0.14B | 0.12B | 0.13B | 0.16B | 0.13B | 0.12B | 0.12B |
|
Short-term Investments
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00B | | | | 0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash & Current Investments
|
0.18B | 0.16B | 0.24B | 0.15B | 0.11B | 0.17B | 0.17B | 0.14B | 0.11B | 0.19B | 0.16B | 0.27B | 0.05B | 0.05B | 0.05B | 0.05B | 0.04B | 0.03B | 0.09B | 0.05B | 0.03B | 0.16B | 0.06B | 0.08B | 0.04B | 0.05B | 0.08B | 0.05B | 0.08B | 0.04B | 0.05B | 0.06B | 0.04B | 0.01B | 0.02B | 0.07B | 0.05B | 0.05B | 0.04B | 0.07B | 0.06B | 0.06B | 0.05B | 0.15B | 0.11B | 0.08B | 0.06B | 0.18B | 0.12B | 0.09B | 0.07B | 0.17B | 0.11B | 0.11B | 0.08B | 0.15B | 0.11B | 0.12B | 0.15B | 0.16B | 0.14B | 0.12B | 0.13B | 0.16B | 0.13B | 0.12B | 0.12B |
|
Receivables - Net
|
0.39B | 0.41B | 0.00B | 0.00B | 0.43B | 0.41B | 0.43B | 0.38B | 0.41B | 0.44B | 0.44B | 0.40B | 0.45B | 0.45B | 0.46B | 0.46B | 0.50B | 0.50B | 0.49B | 0.41B | 0.47B | 0.49B | 0.50B | 0.41B | 0.48B | 0.48B | 0.48B | 0.42B | 0.47B | 0.50B | 0.50B | 0.43B | 0.45B | 0.49B | 0.54B | 0.32B | 0.74B | 0.70B | 0.82B | 0.57B | 0.65B | 0.64B | 0.59B | 0.50B | 0.62B | 0.69B | 0.74B | 0.65B | 0.59B | 0.59B | 0.64B | 0.86B | 0.94B | 0.95B | 0.89B | 0.88B | 0.92B | 0.93B | 0.88B | 0.83B | 0.88B | 0.88B | 0.97B | 0.76B | 0.86B | 0.87B | 0.91B |
|
Receivables - Other
|
| | | | | | | 0.02B | | | | 0.02B | | | | 0.02B | | | | 0.02B | | | | 0.07B | | | | 0.09B | | | | 0.06B | | | | 0.05B | 0.02B | 0.02B | 0.02B | 0.11B | 0.02B | 0.02B | 0.02B | 0.05B | 0.02B | 0.02B | 0.02B | 0.06B | 0.02B | 0.02B | 0.01B | 0.02B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.12B | 0.03B | 0.03B | | 0.02B | 0.02B | 0.02B | 0.03B |
|
Receivables
|
0.39B | 0.41B | 0.00B | 0.00B | 0.43B | 0.41B | 0.43B | 0.40B | 0.41B | 0.44B | 0.44B | 0.42B | 0.45B | 0.45B | 0.46B | 0.48B | 0.50B | 0.50B | 0.49B | 0.43B | 0.47B | 0.49B | 0.50B | 0.48B | 0.48B | 0.48B | 0.48B | 0.51B | 0.47B | 0.50B | 0.50B | 0.49B | 0.45B | 0.49B | 0.54B | 0.37B | 0.76B | 0.72B | 0.84B | 0.68B | 0.67B | 0.66B | 0.61B | 0.56B | 0.65B | 0.71B | 0.76B | 0.71B | 0.60B | 0.61B | 0.66B | 0.88B | 0.96B | 0.96B | 0.90B | 0.89B | 0.92B | 0.94B | 0.89B | 0.95B | 0.91B | 0.91B | 0.97B | 0.78B | 0.89B | 0.89B | 0.93B |
|
Raw Materials
|
| | | | | | | 0.10B | | | | 0.14B | | | | 0.15B | | | | 0.15B | | | | 0.14B | | | | 0.16B | | | | 0.19B | | | | 0.23B | | | | 0.32B | | | | 0.37B | | | | 0.35B | | | | 0.47B | | | | 0.65B | | | | 0.68B | | | | 0.72B | | | |
|
Work In Process
|
| | | | | | | 0.04B | | | | 0.04B | | | | 0.05B | | | | 0.05B | | | | 0.05B | | | | 0.05B | | | | 0.07B | | | | 0.07B | | | | 0.10B | | | | 0.12B | | | | 0.13B | | | | 0.19B | | | | 0.22B | | | | 0.20B | | | | 0.21B | | | |
|
Finished Goods
|
| | | | | | | 0.23B | | | | 0.24B | | | | 0.27B | | | | 0.29B | | | | 0.26B | | | | 0.27B | | | | 0.24B | | | | 0.24B | | | | 0.43B | | | | 0.43B | | | | 0.47B | | | | 0.53B | | | | 0.52B | | | | 0.60B | | | | 0.55B | | | |
|
Inventory
|
0.52B | 0.47B | 0.47B | 0.44B | 0.46B | 0.44B | 0.44B | 0.42B | 0.49B | 0.49B | 0.49B | 0.47B | 0.52B | 0.51B | 0.50B | 0.53B | 0.58B | 0.60B | 0.59B | 0.56B | 0.58B | 0.52B | 0.53B | 0.52B | 0.56B | 0.57B | 0.57B | 0.56B | 0.60B | 0.59B | 0.59B | 0.58B | 0.60B | 0.60B | 0.62B | 0.63B | 0.96B | 0.99B | 1.03B | 1.01B | 1.07B | 1.10B | 1.08B | 1.10B | 1.14B | 1.20B | 1.15B | 1.13B | 1.12B | 1.10B | 1.18B | 1.39B | 1.50B | 1.53B | 1.56B | 1.61B | 1.70B | 1.73B | 1.74B | 1.75B | 1.70B | 1.70B | 1.75B | 1.75B | 1.81B | 1.80B | 1.78B |
|
Current Deferred Tax Assets
|
| | | | | | | 0.03B | | | | 0.12B | | 0.09B | 0.06B | 0.14B | 0.12B | 0.11B | 0.08B | 0.17B | 0.17B | 0.17B | 0.17B | 0.18B | 0.18B | 0.18B | 0.18B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets
|
0.07B | 0.06B | 0.05B | 0.05B | 0.06B | 0.07B | 0.07B | 0.05B | 0.07B | 0.07B | 0.07B | 0.04B | 0.14B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.04B | 0.03B | 0.03B | 0.03B | 0.03B | 0.04B | 0.04B | 0.04B | 0.03B | 0.04B | 0.04B | 0.04B | 0.05B | 0.05B | 0.05B | 0.04B | 0.15B | 0.07B | 0.07B | 0.07B | 0.11B | 0.05B | 0.06B | 0.06B | 0.05B | 0.06B | 0.08B | 0.07B | 0.06B | 0.08B | 0.09B | 0.08B | 0.08B | 0.10B | 0.09B | 0.11B | 0.07B | 0.08B | 0.11B | 0.09B | 0.09B | 0.12B | 0.13B | 0.13B | 0.10B | 0.14B | 0.16B | 0.19B |
|
Current Assets
|
1.16B | 1.10B | 1.18B | 1.02B | 1.05B | 1.09B | 1.11B | 1.01B | 1.08B | 1.20B | 1.16B | 1.31B | 1.14B | 1.10B | 1.09B | 1.20B | 1.26B | 1.26B | 1.27B | 1.23B | 1.29B | 1.39B | 1.30B | 1.05B | 1.31B | 1.32B | 1.35B | 1.07B | 1.19B | 1.17B | 1.18B | 1.11B | 1.15B | 1.15B | 1.22B | 1.17B | 1.83B | 1.82B | 1.95B | 1.76B | 1.84B | 1.86B | 1.77B | 1.81B | 1.94B | 2.05B | 2.02B | 2.02B | 1.91B | 1.88B | 1.97B | 2.50B | 2.66B | 2.68B | 2.64B | 2.71B | 2.81B | 2.90B | 2.86B | 2.85B | 2.92B | 2.84B | 2.99B | 2.78B | 2.95B | 2.97B | 3.01B |
|
Property, Plant & Equipment (Net)
|
1.90B | 1.87B | 1.84B | 1.80B | 1.75B | 1.68B | 1.66B | 1.64B | 1.62B | 1.64B | 1.61B | 1.63B | 1.61B | 1.61B | 1.61B | 1.73B | 1.68B | 1.70B | 1.69B | 1.68B | 1.67B | 1.55B | 1.55B | 1.55B | 1.56B | 1.56B | 1.55B | 1.59B | 1.69B | 1.75B | 1.77B | 1.75B | 1.79B | 1.81B | 1.82B | 1.87B | 3.10B | 3.11B | 3.15B | 3.24B | 3.20B | 3.20B | 3.21B | 3.25B | 3.29B | 3.38B | 3.44B | 3.56B | 3.63B | 3.75B | 4.02B | 4.68B | 4.67B | 4.60B | 4.51B | 4.58B | 4.68B | 4.75B | 4.80B | 4.99B | 4.68B | 4.83B | 5.03B | 5.26B | 5.38B | 5.60B | 5.66B |
|
Long-Term Investments
|
| | -0.89B | -1.03B | -1.04B | -1.01B | -1.05B | -1.09B | -1.17B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Goodwill
|
1.21B | 1.21B | 1.21B | 1.20B | 1.21B | 1.20B | 1.20B | 1.21B | 1.21B | 0.11B | 1.12B | 1.14B | 1.13B | 1.12B | 1.12B | 1.14B | 1.16B | 1.13B | 1.13B | 1.13B | 1.08B | 1.19B | 1.12B | 1.12B | 1.18B | 1.16B | 1.16B | 1.17B | 1.28B | 0.21B | 1.26B | 1.26B | 1.27B | 1.27B | 1.31B | 1.32B | 1.61B | 1.56B | 1.56B | 1.46B | 1.47B | 1.47B | 1.47B | 1.48B | 1.46B | 1.47B | 1.47B | 1.48B | 1.48B | 1.48B | 1.54B | 2.02B | 2.01B | 1.97B | 1.94B | 1.98B | 2.05B | 2.05B | 2.07B | 2.10B | 2.01B | 2.01B | 2.03B | 1.99B | 2.02B | 2.06B | 2.06B |
|
Intangibles
|
0.65B | 0.64B | 0.63B | 0.62B | 0.61B | 0.60B | 0.59B | 0.58B | 0.57B | 0.56B | 0.55B | 0.54B | 0.53B | 0.52B | 0.51B | 0.51B | 0.49B | 0.49B | 0.48B | 0.47B | 0.44B | 0.35B | 0.40B | 0.39B | 0.38B | 0.40B | 0.38B | 0.39B | 0.48B | 0.49B | 0.46B | 0.45B | 0.43B | 0.42B | 0.45B | 0.44B | 0.51B | 0.51B | 0.55B | 0.52B | 0.51B | 0.49B | 0.48B | 0.48B | 0.46B | 0.46B | 0.45B | 0.44B | 0.42B | 0.41B | 0.45B | 0.87B | 0.83B | 0.79B | 0.74B | 0.72B | 0.71B | 0.69B | 0.82B | 0.82B | 0.75B | 0.72B | 0.71B | 0.67B | 0.67B | 0.70B | 0.68B |
|
Goodwill & Intangibles
|
1.87B | 1.85B | 1.84B | 1.82B | 1.82B | 1.80B | 1.79B | 1.78B | 1.77B | 0.67B | 1.67B | 1.67B | 1.66B | 1.64B | 1.63B | 1.65B | 1.65B | 1.62B | 1.60B | 1.59B | 1.52B | 1.54B | 1.52B | 1.50B | 1.56B | 1.56B | 1.54B | 1.55B | 1.76B | 0.70B | 1.73B | 1.71B | 1.70B | 1.69B | 1.76B | 1.76B | 2.12B | 2.07B | 2.11B | 1.98B | 1.98B | 1.95B | 1.95B | 1.96B | 1.92B | 1.93B | 1.92B | 1.92B | 1.90B | 1.89B | 1.99B | 2.88B | 2.84B | 2.76B | 2.68B | 2.70B | 2.76B | 2.74B | 2.89B | 2.92B | 2.76B | 2.74B | 2.75B | 2.66B | 2.70B | 2.76B | 2.75B |
|
Long-Term Deferred Tax
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01B | | | | 0.01B | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non-Current Assets
|
0.04B | 0.05B | 0.05B | 0.06B | 0.06B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.04B | 0.05B | 0.05B | 0.05B | 0.05B | 0.04B | 0.04B | 0.05B | 0.06B | 0.06B | 0.07B | 0.06B | 0.04B | 0.06B | 0.07B | 0.07B | 0.05B | 0.05B | 0.05B | 0.05B | 0.03B | 0.03B | 0.04B | 0.04B | 0.07B | 0.08B | 0.08B | 0.09B | 0.07B | 0.27B | 0.27B | 0.27B | 0.28B | 0.30B | 0.31B | 0.31B | 0.31B | 0.30B | 0.33B | 0.31B | 0.40B | 0.37B | 0.35B | 0.35B | 0.35B | 0.35B | 0.34B | 0.36B | 0.41B | 0.56B | 0.43B | 0.47B | 0.44B | 0.46B | 0.47B | 0.46B |
|
Non-Current Assets
|
3.81B | 3.77B | 3.72B | 3.68B | 3.62B | 3.54B | 3.51B | 3.47B | 3.44B | 3.46B | 3.33B | 3.34B | 3.32B | 3.30B | 3.28B | 3.43B | 3.38B | 3.36B | 3.35B | 3.14B | 3.25B | 3.16B | 3.13B | 3.09B | 3.18B | 3.19B | 3.16B | 3.19B | 3.50B | 3.55B | 3.54B | 3.49B | 3.52B | 3.54B | 3.62B | 3.69B | 5.31B | 5.26B | 5.35B | 5.30B | 5.45B | 5.42B | 5.42B | 5.48B | 5.51B | 5.62B | 5.66B | 5.79B | 5.84B | 5.96B | 6.32B | 7.96B | 7.89B | 7.71B | 7.54B | 7.62B | 7.79B | 7.84B | 8.05B | 8.33B | 8.43B | 7.99B | 8.24B | 8.36B | 8.54B | 8.83B | 8.86B |
|
Assets
|
4.96B | 4.87B | 4.90B | 4.70B | 4.68B | 4.63B | 4.62B | 4.48B | 4.52B | 4.66B | 4.49B | 4.65B | 4.46B | 4.40B | 4.37B | 4.63B | 4.63B | 4.62B | 4.62B | 4.37B | 4.54B | 4.55B | 4.43B | 4.14B | 4.49B | 4.51B | 4.51B | 4.26B | 4.69B | 4.72B | 4.72B | 4.60B | 4.66B | 4.69B | 4.84B | 4.86B | 7.13B | 7.08B | 7.31B | 7.06B | 7.29B | 7.29B | 7.19B | 7.29B | 7.45B | 7.67B | 7.68B | 7.80B | 7.75B | 7.84B | 8.29B | 10.46B | 10.54B | 10.40B | 10.18B | 10.33B | 10.60B | 10.74B | 10.90B | 11.18B | 11.35B | 10.83B | 11.23B | 11.14B | 11.50B | 11.79B | 11.88B |
|
Accounts Payables
|
| | | | | | | 0.36B | | 0.39B | 0.38B | 0.41B | 0.41B | 0.39B | 0.40B | 0.45B | 0.44B | 0.45B | 0.45B | 0.43B | 0.42B | 0.41B | 0.42B | 0.42B | 0.44B | 0.41B | 0.41B | 0.46B | 0.41B | 0.42B | 0.43B | 0.47B | 0.45B | 0.47B | 0.49B | 0.52B | 0.61B | 0.63B | 0.64B | 0.71B | 0.61B | 0.64B | 0.63B | 0.72B | 0.63B | 0.68B | 0.74B | 0.82B | 0.78B | 0.84B | 0.89B | 1.12B | 1.03B | 1.01B | 1.00B | 1.12B | 1.01B | 1.00B | 0.94B | 1.09B | 0.94B | 0.97B | 0.94B | 1.12B | 0.91B | 0.98B | 0.86B |
|
Notes Payables
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01B | | | | 0.01B | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Dividends payables
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.02B | | | | 0.02B | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Payables
|
| | | | | | | 0.36B | | 0.39B | 0.38B | 0.41B | 0.41B | 0.39B | 0.40B | 0.45B | 0.44B | 0.45B | 0.45B | 0.43B | 0.42B | 0.41B | 0.42B | 0.42B | 0.44B | 0.41B | 0.41B | 0.46B | 0.41B | 0.42B | 0.43B | 0.47B | 0.45B | 0.47B | 0.49B | 0.55B | 0.61B | 0.63B | 0.64B | 0.75B | 0.61B | 0.64B | 0.63B | 0.72B | 0.63B | 0.68B | 0.74B | 0.82B | 0.78B | 0.84B | 0.89B | 1.12B | 1.03B | 1.01B | 1.00B | 1.12B | 1.01B | 1.00B | 0.94B | 1.09B | 0.94B | 0.97B | 0.94B | 1.12B | 0.91B | 0.98B | 0.86B |
|
Accumulated Expenses
|
0.09B | 0.10B | 0.11B | 0.04B | 0.04B | 0.04B | 0.03B | 0.09B | 0.04B | 0.02B | 0.04B | 0.10B | 0.03B | 0.01B | 0.02B | 0.13B | 0.03B | 0.01B | 0.02B | 0.11B | | | | 0.12B | 0.10B | 0.10B | 0.12B | 0.12B | 0.10B | 0.11B | 0.10B | 0.11B | 0.10B | 0.11B | 0.12B | 0.11B | 0.15B | 0.15B | 0.16B | 0.15B | 0.12B | 0.14B | 0.14B | 0.17B | 0.11B | 0.17B | 0.19B | 0.21B | 0.16B | 0.18B | 0.17B | 0.21B | 0.20B | 0.23B | 0.27B | 0.29B | 0.18B | 0.20B | 0.25B | 0.27B | 0.17B | 0.18B | 0.19B | 0.18B | 0.17B | 0.19B | 0.20B |
|
Other Accumulated Expenses
|
| | | | | | | 0.09B | | 0.19B | 0.18B | 0.08B | 0.18B | 0.18B | 0.20B | 0.08B | 0.16B | 0.16B | 0.18B | 0.08B | 0.19B | 0.19B | 0.22B | 0.09B | 0.09B | 0.11B | 0.11B | 0.11B | 0.11B | 0.13B | 0.14B | 0.13B | 0.13B | 0.15B | 0.16B | 0.15B | 0.19B | 0.20B | 0.31B | 0.24B | 0.24B | 0.25B | 0.26B | 0.24B | 0.26B | 0.28B | 0.29B | 0.29B | 0.33B | 0.42B | 0.42B | 0.40B | 0.39B | 0.43B | 0.43B | 0.41B | 0.46B | 0.42B | 0.43B | 0.40B | 0.44B | 0.44B | 0.50B | 0.48B | 0.38B | 0.39B | 0.39B |
|
Short term Debt
|
0.02B | 0.03B | 0.03B | 0.02B | 0.02B | 0.03B | 0.03B | 0.03B | 0.03B | 0.02B | 0.02B | 0.03B | 0.05B | 0.06B | 0.06B | 0.08B | 0.09B | 0.09B | 0.08B | 0.08B | 0.08B | 0.07B | 0.07B | 0.03B | 0.04B | 0.03B | 0.03B | 0.04B | 0.03B | 0.06B | 0.06B | 0.06B | 0.07B | 0.05B | 0.05B | 0.06B | 0.06B | 0.05B | 0.05B | 0.05B | 0.05B | 0.06B | 0.05B | 0.05B | 0.05B | 0.48B | 0.50B | 0.50B | 0.05B | 0.02B | 0.02B | 0.28B | 0.29B | 0.29B | 0.30B | 0.05B | 0.06B | 0.46B | 0.76B | 0.76B | 0.76B | 0.33B | 0.03B | 0.04B | 0.04B | 0.44B | 0.45B |
|
Current Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00B | | | | 0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Taxes
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01B | | | 0.02B | 0.01B | 0.02B | 0.01B | 0.01B |
|
Current Deferred Revenue
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01B | | | | 0.01B | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities
|
0.64B | 0.64B | 0.66B | 0.63B | 0.61B | 0.61B | 0.60B | 0.60B | 0.59B | 0.63B | 0.62B | 0.65B | 0.67B | 0.65B | 0.69B | 0.75B | 0.71B | 0.72B | 0.74B | 0.71B | 0.69B | 0.67B | 0.71B | 0.68B | 0.68B | 0.67B | 0.69B | 0.73B | 0.67B | 0.73B | 0.73B | 0.78B | 0.76B | 0.77B | 0.82B | 0.85B | 1.00B | 1.03B | 1.17B | 1.17B | 1.02B | 1.09B | 1.09B | 1.20B | 1.04B | 1.61B | 1.72B | 1.86B | 1.32B | 1.46B | 1.50B | 2.05B | 1.95B | 2.01B | 2.03B | 1.93B | 1.74B | 2.14B | 2.44B | 2.59B | 2.37B | 1.96B | 1.73B | 1.90B | 1.57B | 2.07B | 1.95B |
|
Non-Current Debt
|
3.21B | 3.04B | 3.01B | 2.78B | 2.78B | 2.74B | 2.70B | 2.55B | 2.55B | 2.42B | 2.34B | 2.34B | 2.10B | 2.01B | 1.91B | 2.25B | 2.28B | 2.24B | 2.15B | 2.18B | 2.13B | 2.25B | 2.01B | 1.93B | 2.07B | 2.01B | 1.96B | 1.84B | 2.27B | 2.21B | 2.19B | 2.09B | 2.18B | 2.17B | 2.23B | 2.21B | 3.04B | 2.92B | 2.88B | 2.91B | 3.13B | 3.00B | 2.94B | 2.81B | 3.43B | 3.03B | 3.20B | 3.15B | 3.79B | 3.74B | 4.13B | 5.51B | 5.64B | 5.51B | 5.20B | 5.20B | 5.46B | 5.05B | 4.82B | 4.61B | 4.93B | 4.93B | 5.37B | 5.14B | 5.67B | 5.39B | 5.47B |
|
Non-Current Deffered Revenue
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01B | | | | 0.01B | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Pension
|
0.38B | 0.38B | 0.37B | | | | | 0.28B | | | | 0.36B | | | | 0.42B | | | | 0.20B | | | | 0.31B | 0.30B | 0.27B | 0.25B | 0.25B | 0.24B | 0.28B | 0.25B | 0.20B | 0.19B | 0.19B | 0.16B | 0.08B | 0.08B | 0.08B | 0.07B | 0.11B | 0.11B | 0.11B | 0.10B | 0.14B | 0.12B | 0.12B | 0.11B | 0.13B | 0.12B | 0.12B | 0.10B | 0.14B | 0.13B | 0.13B | 0.11B | 0.11B | 0.11B | 0.11B | 0.10B | 0.10B | 0.10B | 0.10B | 0.10B | 0.09B | 0.10B | 0.10B | 0.10B |
|
Minority Interest
|
| | | | | | | | | | | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | | | | | | | | | | | | | | | | 0.45B | 0.46B | 0.47B | 0.28B | 0.44B | 0.47B | 0.48B | 0.49B | 0.50B | 0.52B | 0.41B | 0.42B | 0.20B | | | 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 |
|
Liabilities from Discontinued Operations
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.02B | | | | | | |
|
Non-Current Deferred Tax Liability
|
0.20B | 0.21B | 0.22B | 0.23B | 0.24B | 0.24B | 0.25B | 0.66B | 0.24B | 0.25B | 0.24B | 0.63B | 0.06B | 0.07B | 0.07B | 0.64B | 0.14B | 0.14B | 0.16B | 0.67B | 0.35B | 0.31B | 0.36B | 0.13B | 0.35B | 0.40B | 0.43B | 0.27B | 0.34B | 0.35B | 0.37B | 0.72B | 0.38B | 0.40B | 0.42B | 0.32B | 0.44B | 0.45B | 0.46B | 0.53B | 0.48B | 0.49B | 0.50B | 0.57B | 0.52B | 0.53B | 0.53B | 0.57B | 0.49B | 0.40B | 0.42B | 0.78B | 0.60B | 0.61B | 0.64B | 0.94B | 0.70B | 0.71B | 0.68B | 0.94B | 0.71B | 0.67B | 0.63B | 0.61B | 0.62B | 0.63B | 0.70B |
|
Operating Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.03B | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non-Current Liabilities
|
0.05B | 0.05B | 0.05B | 0.33B | 0.32B | 0.34B | 0.34B | 0.07B | 0.34B | 0.31B | 0.30B | 0.06B | 0.43B | 0.42B | 0.40B | 0.07B | 0.48B | 0.48B | 0.47B | 0.07B | 0.27B | 0.26B | 0.26B | 0.08B | 0.08B | 0.07B | 0.07B | 0.07B | 0.08B | 0.07B | 0.07B | 0.07B | 0.07B | 0.07B | 0.08B | 0.10B | 0.13B | 0.15B | 0.17B | 0.12B | 0.26B | 0.27B | 0.26B | 0.27B | 0.28B | 0.29B | 0.30B | 0.29B | 0.30B | 0.31B | 0.28B | 0.28B | 0.27B | 0.25B | 0.25B | 0.27B | 0.28B | 0.29B | 0.32B | 0.36B | 0.36B | 0.35B | 0.39B | 0.38B | 0.38B | 0.39B | 0.38B |
|
Total Non-Current Liabilities
|
4.43B | 4.27B | 4.25B | 3.64B | 3.63B | 3.59B | 3.55B | 3.66B | 3.39B | 3.30B | 3.20B | -0.04B | 2.85B | 2.74B | 2.68B | -0.06B | 3.15B | 3.11B | 3.06B | 3.24B | 3.18B | 3.22B | 3.08B | 3.05B | 3.40B | 3.35B | 3.33B | 3.09B | 3.51B | 3.56B | 3.54B | 3.48B | 3.51B | 3.52B | 3.63B | 3.47B | 4.85B | 4.76B | 4.88B | 4.92B | 5.02B | 4.96B | 4.90B | 4.97B | 5.16B | 5.34B | 5.55B | 5.67B | 5.71B | 5.72B | 6.15B | 8.28B | 8.32B | 8.25B | 7.97B | 7.91B | 8.01B | 8.00B | 8.04B | 8.03B | 8.13B | 7.66B | 7.83B | 7.75B | 7.96B | 8.19B | 8.22B |
|
Total Liabilities
|
4.47B | 4.32B | 4.30B | 3.97B | 3.95B | 3.93B | 3.89B | 3.74B | 3.73B | 3.61B | 3.50B | 0.01B | 3.27B | 3.16B | 3.08B | 0.01B | 3.63B | 3.59B | 3.52B | 3.31B | 3.45B | 3.48B | 3.33B | 3.13B | 3.48B | 3.42B | 3.40B | 3.15B | 3.59B | 3.63B | 3.61B | 3.55B | 3.58B | 3.59B | 3.71B | 3.57B | 4.97B | 4.91B | 5.04B | 5.04B | 5.29B | 5.23B | 5.16B | 5.23B | 5.44B | 5.63B | 5.85B | 5.96B | 6.01B | 6.03B | 6.43B | 8.56B | 8.59B | 8.51B | 8.22B | 8.18B | 8.29B | 8.29B | 8.36B | 8.39B | 8.49B | 8.02B | 8.22B | 8.13B | 8.34B | 8.58B | 8.59B |
|
Total Debt
|
3.23B | 3.07B | 3.04B | 2.80B | 2.80B | 2.77B | 2.73B | 2.58B | 2.58B | 2.44B | 2.36B | 2.37B | 2.15B | 2.07B | 1.98B | 2.33B | 2.37B | 2.32B | 2.23B | 2.25B | 2.21B | 2.32B | 2.08B | 1.96B | 2.11B | 2.04B | 1.99B | 1.88B | 2.30B | 2.27B | 2.25B | 2.15B | 2.25B | 2.21B | 2.27B | 2.27B | 3.10B | 2.98B | 2.93B | 2.96B | 3.18B | 3.06B | 2.99B | 2.86B | 3.48B | 3.51B | 3.69B | 3.64B | 3.84B | 3.76B | 4.15B | 5.79B | 5.93B | 5.80B | 5.50B | 5.25B | 5.52B | 5.51B | 5.58B | 5.37B | 5.69B | 5.26B | 5.40B | 5.18B | 5.71B | 5.83B | 5.92B |
|
Common Equity
|
0.49B | 0.55B | 0.60B | 0.73B | -1.04B | -1.01B | -1.05B | 0.75B | -1.17B | 1.05B | 0.99B | 1.17B | 1.19B | 1.24B | 1.29B | 0.97B | 1.00B | 1.03B | 1.10B | 1.06B | 1.09B | 1.06B | 1.10B | 1.01B | 1.01B | 1.09B | 1.10B | 1.10B | 1.10B | 1.09B | 1.11B | 1.06B | 1.08B | 1.10B | 1.13B | 1.29B | 2.16B | 2.17B | 2.26B | 2.02B | 2.01B | 2.06B | 2.03B | 2.06B | 2.01B | 2.04B | 1.83B | 1.84B | 1.74B | 1.81B | 1.85B | 1.89B | 1.95B | 1.89B | 1.96B | 2.15B | 2.31B | 2.45B | 2.54B | 2.78B | 2.86B | 2.81B | 3.01B | 3.01B | 3.16B | 3.22B | 3.29B |
|
Shareholder's Equity
|
| | | 0.73B | | | | 0.75B | | 1.05B | 0.99B | 1.17B | 1.19B | 1.24B | 1.29B | 0.97B | 1.00B | 1.03B | 1.10B | 1.06B | 1.09B | 1.06B | 1.10B | 1.01B | 1.01B | 1.09B | 1.10B | 1.10B | 1.10B | 1.09B | 1.11B | 1.06B | 1.08B | 1.10B | 1.13B | 1.29B | 2.16B | 2.17B | 2.26B | 2.02B | 2.01B | 2.06B | 2.03B | 2.06B | 2.01B | 2.04B | 1.83B | 1.84B | 1.74B | 1.81B | 1.85B | 1.89B | 1.95B | 1.89B | 1.96B | 2.15B | 2.31B | 2.45B | 2.54B | 2.78B | 2.86B | 2.81B | 3.01B | 3.01B | 3.16B | 3.22B | 3.29B |
|
Liabilities and Shareholders Equity
|
4.96B | 4.87B | 4.90B | 4.70B | 4.68B | 4.63B | 4.62B | 4.48B | 4.52B | 4.66B | 4.49B | 4.65B | 4.46B | 4.40B | 4.37B | 4.63B | 4.63B | 4.62B | 4.62B | 4.37B | 4.54B | 4.55B | 4.43B | 4.14B | 4.49B | 4.51B | 4.51B | 4.26B | 4.69B | 4.72B | 4.72B | 4.60B | 4.66B | 4.69B | 4.84B | 4.86B | 7.13B | 7.08B | 7.31B | 7.06B | 7.29B | 7.29B | 7.19B | 7.29B | 7.45B | 7.67B | 7.68B | 7.80B | 7.75B | 7.84B | 8.29B | 10.46B | 10.54B | 10.40B | 10.18B | 10.33B | 10.60B | 10.74B | 10.90B | 11.18B | 11.35B | 10.83B | 11.23B | 11.14B | 11.50B | 11.79B | 11.88B |
|
Retained Earnings
|
-0.37B | -0.33B | -0.31B | -1.02B | -0.22B | -0.22B | -0.21B | -1.01B | -0.20B | -0.95B | -1.00B | -0.73B | -0.71B | -0.67B | -0.63B | -0.63B | -0.60B | -0.58B | -0.53B | -0.54B | -0.51B | -0.55B | -0.49B | -0.45B | -0.42B | -0.38B | -0.34B | -0.35B | -0.34B | -0.38B | -0.38B | -0.39B | -0.37B | -0.35B | -0.34B | -0.34B | -0.32B | -0.34B | -0.34B | -0.38B | -0.37B | -0.38B | -0.39B | -0.37B | -0.30B | -0.29B | -0.26B | -0.25B | -0.24B | -0.22B | -0.23B | -0.22B | -0.24B | -0.34B | -0.44B | 0.47B | 0.62B | 0.74B | 0.88B | 1.03B | 1.16B | 1.17B | 1.30B | 1.41B | 1.50B | 1.49B | 1.57B |
|
Treasury Shares
|
| | | 0.01B | | | | 0.01B | | | | 0.02B | | | | 0.01B | | | | 0.01B | | | | 0.01B | 0.00B | 0.00B | 0.00B | 0.01B | 0.00B | 0.01B | 0.01B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | | | | 0.00B | 0.01B | 0.00B | 0.01B | 0.01B | 0.01B | 0.00B | 0.02B | 0.01B | | | | 0.00B | | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | | 0.01B | 7,243.73B | 0.01B | | 0.00B | 6,765.25B |