|
Cash & Equivalents
|
0.04B | 0.04B | 0.04B | 0.19B | 0.16B | 0.14B | 0.15B | 0.15B | 0.12B | 0.12B | 0.10B | 0.09B | 0.07B | 0.03B | 0.03B | 0.06B | 0.07B | 0.08B | 0.11B | 0.14B | 0.02B | 0.11B | 0.11B | 0.14B | 0.02B | 0.19B | 0.37B | 0.45B | 0.47B | 0.47B | 0.48B | 0.45B | 0.53B | 0.57B | 0.68B | 0.66B | 0.62B | 0.57B | 0.59B | 0.56B | 0.46B | 0.25B | 0.52B | 1.16B | 1.06B | 0.88B | 0.97B | 0.84B | 0.80B | 0.65B | 0.69B | 0.73B | 0.50B | 1.30B | 1.08B | 0.79B | 0.96B | 0.92B | 1.12B | 1.13B | 1.04B | 1.13B | 1.42B | 1.00B |
|
Short-term Investments
|
0.00B | 147.00 | 0.00B | 0.00B | 0.02B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.01B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.01B | 0.00B | 0.01B | 0.04B | 0.09B | 0.06B | 0.06B | 0.05B | 0.00B | 0.00B | 0.00B | 0.07B | 0.07B | 0.07B | 0.08B | 0.05B | 0.09B | 0.09B | 0.09B | 0.10B | 0.06B | 1.53B | 0.24B | 0.19B | 195.00 | 0.01B | 0.01B | 0.01B | 0.00B | 0.00B | 0.00B | 0.01B | 0.01B | 0.21B | 0.20B | 0.07B | 0.07B | 0.30B | 0.10B | 0.05B | 0.10B | 0.01B | 0.02B | 0.05B | 0.02B |
|
Cash & Current Investments
|
0.04B | 0.04B | 0.04B | 0.19B | 0.17B | 0.14B | 0.15B | 0.15B | 0.12B | 0.13B | 0.10B | 0.10B | 0.07B | 0.03B | 0.03B | 0.06B | 0.07B | 0.08B | 0.11B | 0.15B | 0.02B | 0.11B | 0.15B | 0.23B | 0.08B | 0.25B | 0.25B | 0.45B | 0.47B | 0.47B | 0.55B | 0.52B | 0.60B | 0.64B | 0.73B | 0.75B | 0.71B | 0.66B | 0.70B | 0.62B | 1.99B | 0.49B | 0.72B | 1.16B | 1.07B | 0.89B | 0.98B | 0.84B | 0.80B | 0.66B | 0.70B | 0.73B | 0.72B | 1.51B | 1.15B | 0.87B | 1.27B | 1.03B | 1.17B | 1.23B | 1.05B | 1.14B | 1.47B | 1.04B |
|
Receivables - Net
|
-0.00B | 0.00B | -0.00B | 0.00B | 0.00B | 0.00B | 0.00B | -0.00B | 0.01B | -0.00B | -0.00B | 0.00B | 0.01B | -0.01B | 0.01B | 0.00B | 0.01B | 0.01B | 0.01B | 0.02B | 0.01B | 0.01B | -0.00B | 0.01B | 0.01B | 0.02B | 0.02B | -0.00B | 0.02B | 0.02B | 0.02B | 0.03B | 0.02B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.04B | 0.03B | 0.03B | 0.06B | 0.06B | 73.00 | 0.06B | 0.07B | 0.08B | 0.08B | 0.08B | 0.11B | 0.18B | 0.17B | 0.16B | 0.14B | 0.13B | 0.15B | 0.10B | 0.11B | 0.12B | 0.12B | 0.11B | 0.12B | 0.12B | 0.14B |
|
Receivables - Other
|
0.00B | 599.00 | 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 | 0.01B | 0.01B | 0.02B | -0.00B | 0.00B | 0.02B | 0.02B | 0.02B | 0.02B | 0.03B | 0.03B | 0.04B | 0.04B | 0.03B | 0.03B | 0.03B | 26.00 | 0.03B | 0.03B | 0.01B | 0.02B | 0.02B | 0.02B | 0.02B | 0.03B | 0.03B | 0.03B | 0.02B | 0.03B | 0.03B | 0.03B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B |
|
Receivables
|
0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.01B | 0.01B | -0.00B | 0.01B | -0.00B | -0.00B | 0.00B | 0.01B | -0.01B | 0.01B | 0.00B | 0.01B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.00B | 0.02B | 0.02B | 0.02B | 0.02B | 0.01B | 0.04B | 0.04B | 0.02B | 0.03B | 0.04B | 0.05B | 0.05B | 0.05B | 0.05B | 0.07B | 0.07B | 0.07B | 0.06B | 0.09B | 0.09B | 99.00 | 0.09B | 0.09B | 0.09B | 0.10B | 0.10B | 0.14B | 0.20B | 0.20B | 0.18B | 0.16B | 0.15B | 0.18B | 0.13B | 0.14B | 0.15B | 0.16B | 0.16B | 0.16B | 0.15B | 0.18B |
|
Raw Materials
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Inventory
|
0.00B | 0.00B | -0.00B | -0.00B | 0.00B | 0.00B | -0.00B | 0.00B | 0.00B | 0.00B | -0.00B | 0.01B | 0.01B | 0.00B | -0.00B | 0.01B | 0.01B | 0.00B | 0.00B | 0.01B | 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 | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 14.00 | 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 |
|
Current Deferred Tax Assets
|
| | | | 0.00B | | | | 0.01B | | | | 0.01B | | | | 0.01B | | | | 0.01B | | | | 0.02B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets
|
0.01B | 0.00B | -0.00B | -0.00B | 0.02B | 0.02B | -0.00B | 0.03B | 0.04B | 0.04B | 0.04B | 0.04B | 0.05B | -0.00B | 0.06B | 0.06B | 0.06B | 0.06B | -0.00B | 0.00B | 0.06B | -0.00B | -0.00B | -0.00B | 0.07B | 0.07B | 0.01B | 0.06B | 0.07B | -0.01B | -0.00B | 0.08B | 0.10B | 0.09B | 0.08B | 0.08B | 0.14B | 0.08B | 0.09B | 0.09B | 0.10B | 0.12B | 0.12B | 102.00 | 0.14B | 0.13B | 0.14B | 0.13B | 0.13B | 0.14B | 0.15B | 0.11B | 0.11B | 0.12B | 0.10B | 0.12B | 0.13B | 0.13B | 0.12B | 0.12B | 0.11B | 0.10B | 0.22B | 0.11B |
|
Current Assets
|
0.06B | 0.00B | 0.22B | 0.22B | 0.21B | 0.19B | 0.20B | 0.19B | 0.18B | 0.16B | 0.16B | 0.16B | 0.16B | 0.12B | 0.15B | 0.16B | 0.17B | 0.18B | 0.22B | 0.27B | 0.26B | 0.24B | 0.31B | 0.42B | 0.45B | 0.49B | 0.57B | 0.60B | 0.61B | 0.60B | 0.68B | 0.77B | 0.87B | 0.88B | 0.91B | 0.89B | 1.01B | 0.85B | 0.80B | 0.82B | 2.59B | 0.96B | 1.19B | 0.00B | 1.94B | 1.62B | 1.67B | 1.57B | 1.49B | 1.34B | 1.41B | 1.34B | 1.29B | 1.83B | 1.46B | 1.48B | 1.67B | 1.45B | 1.58B | 1.55B | 1.84B | 1.80B | 2.19B | 2.18B |
|
Construction in Progress
|
| | | | | | | | 0.03B | | | | 0.04B | | | | 0.05B | | | | 0.04B | | | | 0.03B | | | | 0.02B | | | | 0.07B | | | | 0.08B | | | | 0.12B | | | | 0.10B | | | | 0.12B | | | | 0.03B | | | | 0.04B | | | | 0.02B | | | |
|
Land & Improvements
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.03B | 0.03B | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Property, Plant & Equipment (Net)
|
0.15B | 0.00B | 0.16B | 0.18B | 0.21B | 0.23B | 0.25B | 0.28B | 0.33B | 0.35B | 0.39B | 0.42B | 0.47B | 0.49B | 0.53B | 0.56B | 0.00B | 0.59B | 0.61B | 0.63B | 0.64B | 0.63B | 0.62B | 0.60B | 0.60B | 0.60B | 0.58B | 0.57B | 0.54B | 0.53B | 0.66B | 0.67B | 0.68B | 0.74B | 0.71B | 0.72B | 0.73B | 0.76B | 0.77B | 0.77B | 0.83B | 0.91B | 0.93B | 968.00 | 1.01B | 1.02B | 1.08B | 1.09B | 1.10B | 1.11B | 1.03B | 0.96B | 0.95B | 0.95B | 0.88B | 0.86B | 0.85B | 0.83B | 0.81B | 0.85B | 0.79B | 0.77B | 0.77B | 0.75B |
|
Long-Term Investments
|
-0.01B | | | | -0.15B | | | | 0.35B | | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.01B | 0.02B | 0.03B | 0.04B | 0.04B | 0.04B | 0.05B | 0.05B | 0.05B | 0.13B | 0.13B | 0.14B | 0.16B | 0.16B | 0.19B | 0.22B | 0.38B | 0.96B | 0.89B | 0.98B | 0.90B | 0.86B | 0.89B | 0.80B | 0.69B | 0.27B | 0.27B | 275.00 | 0.88B | 0.29B | 0.32B | 0.32B | 0.31B | 0.31B | 0.28B | 0.26B | 0.27B | 0.28B | 0.30B | 0.37B | 0.36B | 0.35B | 0.34B | 0.35B | 0.32B | 0.32B | 0.32B | 0.20B |
|
Goodwill
|
0.00B | 0.00B | 0.00B | 0.00B | 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 | 0.02B | 0.09B | 0.03B | 0.03B | 0.03B | 0.02B | 0.32B | 0.32B | 0.34B | 0.36B | 0.34B | 0.37B | 0.38B | 0.40B | 0.39B | 0.37B | 0.38B | 0.75B | 0.77B | 733.00 | 0.82B | 0.75B | 0.82B | 0.81B | 0.87B | 0.80B | 0.76B | 0.71B | 0.79B | 0.76B | 0.73B | 0.72B | 0.80B | 0.73B | 0.72B | 0.76B | 0.73B | 0.73B | 0.76B | 0.77B |
|
Intangibles
|
0.00B | 0.00B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 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 | 0.03B | 0.03B | 0.07B | 0.07B | 0.06B | 0.05B | 0.27B | 0.27B | 0.26B | 0.26B | 0.25B | 0.27B | 0.27B | 0.25B | 0.24B | 0.23B | 0.25B | 0.83B | 0.84B | 876.00 | 0.91B | 0.88B | 0.91B | 0.89B | 0.91B | 0.84B | 0.78B | 0.74B | 0.83B | 0.77B | 0.76B | 0.73B | 0.83B | 0.72B | 0.71B | 0.76B | 0.66B | 0.67B | 0.71B | 0.71B |
|
Goodwill & Intangibles
|
0.01B | 0.00B | 0.01B | 0.01B | 0.02B | 0.01B | 0.02B | 0.02B | 0.02B | 0.02B | 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 | 0.05B | 0.12B | 0.10B | 0.10B | 0.09B | 0.07B | 0.58B | 0.59B | 0.61B | 0.62B | 0.59B | 0.64B | 0.65B | 0.64B | 0.63B | 0.60B | 0.62B | 1.58B | 1.60B | 0.00B | 1.73B | 1.63B | 1.73B | 1.70B | 1.77B | 1.64B | 1.54B | 1.45B | 1.61B | 1.53B | 1.49B | 1.46B | 1.63B | 1.45B | 1.44B | 1.51B | 1.39B | 1.40B | 1.48B | 1.47B |
|
Long-Term Deferred Tax
|
0.01B | 0.00B | 0.01B | 0.01B | 0.00B | 0.00B | 0.00B | 0.00B | 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 | 0.03B | 0.02B | 0.02B | 0.02B | 0.03B | 0.03B | 0.04B | 0.04B | 0.06B | 0.06B | 0.06B | 0.06B | 0.07B | 0.07B | 0.07B | 0.07B | 0.08B | 0.11B | 0.12B | 133.00 | 0.09B | 0.11B | 0.12B | 0.09B | 0.13B | 0.13B | 0.13B | 0.12B | 0.15B | 0.16B | 0.15B | 0.15B | 0.14B | 0.14B | 0.14B | 0.15B | 0.15B | 0.15B | 0.15B | 0.15B |
|
Other Non-Current Assets
|
0.01B | 0.00B | -0.00B | -0.00B | 0.01B | 0.01B | -0.00B | -0.00B | 0.02B | -0.00B | 0.02B | -0.00B | 0.02B | -0.01B | 0.03B | -0.00B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.00B | 0.03B | 0.03B | 0.03B | 0.03B | -0.00B | 0.03B | 0.03B | 0.05B | 0.06B | 0.06B | 0.06B | 0.05B | 0.05B | 0.07B | 0.07B | 0.08B | 0.08B | 0.10B | 0.10B | 0.10B | 111.00 | 0.11B | 0.11B | 0.13B | 0.13B | 0.13B | 0.14B | 0.11B | 0.10B | 0.10B | 0.10B | 0.09B | 0.10B | 0.09B | 0.09B | 0.31B | 0.10B | 0.09B | 0.10B | 0.14B | 0.10B |
|
Non-Current Assets
|
0.17B | 0.23B | 0.18B | 0.20B | 0.25B | 0.26B | 0.28B | 0.32B | 0.37B | 0.39B | 0.44B | 0.48B | 0.53B | 0.55B | 0.60B | 0.63B | 0.68B | 0.68B | 0.71B | 0.74B | 0.75B | 0.75B | 0.74B | 0.72B | 0.76B | 0.90B | 0.88B | 0.85B | 0.85B | 0.85B | 1.54B | 1.61B | 1.78B | 2.49B | 2.34B | 2.52B | 2.46B | 5.54B | 5.57B | 5.29B | 4.93B | 7.47B | 7.50B | 9.50B | 7.37B | 7.88B | 8.34B | 8.30B | 7.81B | 8.42B | 7.82B | 7.29B | 6.82B | 7.63B | 7.25B | 7.18B | 6.21B | 7.06B | 7.02B | 7.29B | 6.00B | 6.68B | 6.86B | 6.71B |
|
Assets
|
0.23B | 0.23B | 0.40B | 0.42B | 0.46B | 0.45B | 0.48B | 0.51B | 0.55B | 0.55B | 0.60B | 0.64B | 0.69B | 0.68B | 0.74B | 0.79B | 0.85B | 0.87B | 0.94B | 1.01B | 1.01B | 0.99B | 1.06B | 1.14B | 1.21B | 1.38B | 1.43B | 1.45B | 1.46B | 1.45B | 2.21B | 2.37B | 2.65B | 3.37B | 3.24B | 3.41B | 3.47B | 6.39B | 6.36B | 6.11B | 7.52B | 8.43B | 8.68B | 9.50B | 9.83B | 9.49B | 10.01B | 9.87B | 9.90B | 9.76B | 9.23B | 8.63B | 8.65B | 9.46B | 8.70B | 8.60B | 8.82B | 8.51B | 8.59B | 8.84B | 8.71B | 8.48B | 9.04B | 8.93B |
|
Accounts Payables
|
0.02B | 0.00B | 0.00B | 0.00B | 0.04B | 0.04B | 0.04B | 0.04B | 0.07B | 0.05B | 0.07B | 0.08B | 0.10B | 0.07B | -0.00B | 0.10B | 0.11B | 0.08B | 0.10B | 0.00B | 0.10B | 0.00B | -0.00B | -0.00B | 0.09B | 0.07B | 0.08B | 0.08B | 0.09B | 0.07B | 0.09B | 0.00B | 0.12B | 0.11B | 0.12B | 0.12B | 0.13B | 0.12B | 0.14B | 0.14B | 0.17B | 0.16B | 0.19B | 178.00 | 0.19B | 0.14B | 0.15B | 141.00 | 0.15B | 0.11B | 0.13B | 0.11B | 0.16B | 0.13B | 0.13B | 0.13B | 0.14B | 0.12B | 0.12B | 0.15B | 0.14B | 0.12B | 0.12B | 0.13B |
|
Notes Payables
|
| | | | | | | | | | | | | 0.00B | 0.00B | 0.00B | | 0.05B | 0.05B | 0.05B | | | 0.02B | 0.09B | 0.05B | 0.09B | 0.09B | 0.04B | 0.04B | 0.04B | 0.02B | 0.02B | 0.02B | 0.06B | 0.04B | 0.08B | 0.14B | 0.21B | 0.44B | 0.40B | 1.21B | 0.82B | 0.82B | 840.00 | 0.17B | 0.14B | 0.10B | 103.00 | 0.97B | 1.03B | 1.00B | 0.72B | 0.46B | 0.42B | 0.66B | 0.58B | 0.56B | 0.57B | 0.04B | 0.13B | 0.12B | 0.12B | 0.93B | 0.84B |
|
Dividends payables
|
| | | | | | | | | | | | | | | | | | | | | | | | 0.04B | | | | | | | 0.05B | | | | | 0.10B | | | | 0.10B | | | | | | | | | 0.07B | | | | | | | 0.29B | | | | | 0.29B | | |
|
Payables
|
0.02B | 0.00B | 0.00B | 0.00B | 0.04B | 0.04B | 0.04B | 0.04B | 0.07B | 0.05B | 0.07B | 0.08B | 0.10B | 0.07B | -0.00B | 0.10B | 0.11B | 0.13B | 0.15B | 0.05B | 0.10B | 0.00B | 0.01B | 0.09B | 0.19B | 0.17B | 0.10B | 0.12B | 0.13B | 0.11B | 0.11B | 0.07B | 0.14B | 0.17B | 0.17B | 0.21B | 0.36B | 0.33B | 0.58B | 0.54B | 1.47B | 0.98B | 1.01B | 0.00B | 0.36B | 0.28B | 0.25B | 244.00 | 1.13B | 1.22B | 1.13B | 0.84B | 0.63B | 0.55B | 0.79B | 0.71B | 0.99B | 0.69B | 0.16B | 0.27B | 0.26B | 0.53B | 1.04B | 0.96B |
|
Accumulated Expenses
|
0.01B | 0.00B | 0.00B | 0.00B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.03B | 0.03B | 0.00B | 0.03B | 0.03B | 0.04B | 0.00B | 0.04B | 0.04B | 0.00B | 0.05B | 0.05B | 0.01B | -0.00B | 0.00B | 0.09B | 0.01B | 0.11B | 0.13B | 0.13B | 0.14B | 0.02B | 0.03B | 0.19B | 0.21B | 0.20B | 0.22B | 0.23B | 0.23B | 0.24B | 0.25B | 0.26B | 0.19B | 0.24B | 379.00 | 0.37B | 0.29B | 0.34B | 330.00 | 0.29B | 0.30B | 0.34B | 0.29B | 0.33B | 0.49B | 0.46B | 0.38B | 0.45B | 0.46B | 0.49B | 0.48B | 0.56B | 0.57B | 0.65B | 0.56B |
|
Other Accumulated Expenses
|
0.00B | | | | 0.00B | | | | 0.00B | | | | 0.01B | | | | 0.01B | | | | 0.00B | -0.00B | 0.00B | -0.00B | 0.01B | 0.00B | 0.00B | 0.00B | 0.01B | 0.00B | -0.00B | 0.00B | 0.01B | 0.02B | 0.03B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.02B | 11.00 | -0.08B | 0.02B | -0.02B | 0.01B | 0.03B | 0.03B | 0.10B | 0.01B | 0.01B | -0.01B | -0.01B | 0.01B | 0.01B | 0.01B | 0.02B | 0.01B | 0.01B | -0.03B | 0.01B | -0.00B |
|
Short term Debt
|
0.01B | 150.00 | 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 | | | | 0.05B | | | | 0.04B | | 0.00B | 0.00B | 0.02B | | | | 0.14B | | | | 1.21B | | | | 0.17B | | | | 0.97B | | | | 0.46B | | | | 0.56B | | | | 0.12B | | | |
|
Current Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.42B | 0.42B | 0.42B | 0.44B | 0.48B | 0.49B | 509.00 | 0.51B | 0.52B | 0.54B | 554.00 | 0.57B | 0.59B | 0.55B | 0.53B | 0.53B | 0.55B | 0.53B | 0.51B | 0.50B | 0.50B | 0.49B | 0.50B | 0.49B | 0.47B | 0.47B | 0.47B |
|
Current Taxes
|
0.00B | 615.00 | 0.00B | 0.01B | 0.00B | | | | 0.00B | | | 0.00B | 0.01B | | | 0.00B | 0.01B | | 0.00B | 0.01B | 0.01B | 0.00B | 0.01B | 0.01B | 0.02B | 0.01B | 0.02B | 0.03B | 0.02B | -0.01B | 0.03B | 0.01B | 0.03B | 0.02B | 0.02B | 0.03B | 0.04B | 0.01B | 0.04B | 0.03B | 0.03B | 0.02B | 0.02B | 19.00 | 0.05B | 0.03B | 0.04B | 23.00 | 0.07B | 0.01B | 0.00B | 0.02B | 0.07B | 0.06B | 0.09B | 0.11B | 0.08B | 0.08B | 0.11B | 0.13B | 0.11B | 0.10B | 0.12B | 0.17B |
|
Current Deferred Revenue
|
0.01B | 0.00B | 0.00B | 0.00B | 0.01B | 0.01B | 0.00B | 0.00B | 0.02B | 0.00B | 0.03B | 0.00B | 0.03B | 0.00B | 0.00B | 0.01B | 0.05B | 0.01B | 0.06B | 0.01B | 0.08B | 0.00B | 0.01B | 0.01B | 0.11B | 0.13B | 0.13B | -0.01B | 0.11B | -0.00B | -0.00B | 0.00B | 0.14B | 0.16B | 0.16B | 0.15B | 0.21B | 0.16B | 0.17B | 0.16B | 0.17B | 0.17B | 0.18B | 194.00 | 0.19B | 0.20B | 0.21B | 208.00 | 0.21B | 0.20B | 0.19B | 0.18B | 0.18B | 0.20B | 0.20B | 0.21B | 0.23B | 0.23B | 0.24B | 0.26B | 0.25B | 0.26B | 0.26B | 0.26B |
|
Curent Deferred Tax Liability
|
| | | | | | | | | | | | | | | | 0.00B | | | | 0.00B | | | | 0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities
|
0.05B | 0.00B | 0.06B | 0.07B | 0.09B | 0.07B | 0.08B | 0.09B | 0.12B | 0.11B | 0.14B | 0.15B | 0.18B | 0.16B | 0.19B | 0.20B | 0.23B | 0.25B | 0.28B | 0.30B | 0.28B | 0.26B | 0.29B | 0.37B | 0.44B | 0.42B | 0.46B | 0.43B | 0.43B | 0.40B | 0.45B | 0.54B | 0.57B | 0.61B | 0.62B | 0.67B | 0.86B | 1.22B | 1.52B | 1.45B | 2.45B | 1.93B | 2.03B | 0.00B | 1.59B | 1.40B | 1.55B | 0.00B | 2.39B | 2.42B | 2.32B | 1.93B | 1.85B | 1.96B | 2.17B | 2.03B | 2.42B | 2.08B | 1.63B | 1.77B | 1.85B | 2.05B | 2.71B | 2.57B |
|
Capital Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.31B | 0.31B | 329.00 | 0.38B | 0.36B | 0.37B | 359.00 | 0.42B | 0.46B | 0.43B | 0.40B | 0.35B | 0.38B | 0.37B | 0.40B | 0.37B | 0.36B | 0.36B | 0.41B | 0.40B | 0.40B | 0.44B | 0.44B |
|
Non-Current Debt
|
0.01B | 0.00B | 0.01B | | | | | | | | 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 | | 0.54B | 0.54B | 0.74B | 1.30B | 1.21B | 1.26B | 1.27B | 1.28B | 0.89B | 0.82B | 1.15B | 1.10B | 1.31B | 0.00B | 1.64B | 1.53B | 1.55B | 0.00B | 0.56B | 0.56B | 0.55B | 0.86B | 0.93B | 0.95B | 0.15B | 0.13B | 0.18B | 0.23B | 0.72B | 0.64B | 0.63B | 0.61B | 0.11B | 0.10B |
|
Non-Current Deffered Revenue
|
0.03B | 0.00B | 0.00B | 0.00B | 0.04B | 0.04B | 0.00B | 0.00B | 0.05B | 0.00B | 0.06B | 0.01B | 0.08B | 0.01B | 0.09B | 0.10B | 0.03B | 0.11B | 0.12B | 0.13B | 0.03B | 0.01B | 0.14B | 0.01B | 0.15B | 0.15B | 0.15B | 0.15B | 0.15B | 0.15B | 0.18B | 0.01B | 0.03B | 0.22B | 0.22B | 0.21B | 0.02B | | | | 0.08B | | | | 0.10B | | | | 0.12B | | | | 0.12B | | | | 0.15B | | | | 0.19B | | | |
|
Pension
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.02B | 0.02B | 19.00 | 0.03B | 0.03B | 0.03B | 26.00 | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.01B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B |
|
Minority Interest
|
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 | 0.01B | 0.00B | 0.00B | 0.00B | -0.00B | 0.00B | 0.00B | 0.01B | 0.01B | -0.00B | -0.00B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.01B | 0.01B | 12.00 | 0.02B | 0.01B | 0.02B | 16.00 | 0.02B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.02B | 0.02B | 0.02B | 0.02B | 0.01B | 0.01B | 0.02B | 0.02B | 0.02B |
|
Liabilities from Discontinued Operations
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.35B | 0.33B | 0.33B | 0.31B | 0.29B | 0.16B | 0.15B | 0.14B |
|
Non-Current Deferred Tax Liability
|
0.00B | 958.00 | 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 | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.07B | 0.07B | 0.06B | 0.07B | 0.06B | 0.07B | 0.07B | 0.07B | 0.07B | 0.07B | 0.07B | 0.25B | 0.26B | 269.00 | 0.18B | 0.17B | 0.18B | 151.00 | 0.13B | 0.13B | 0.12B | 0.11B | 0.12B | 0.12B | 0.12B | 0.12B | 0.12B | 0.12B | 0.11B | 0.12B | 0.13B | 0.13B | 0.13B | 0.13B |
|
Operating Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.71B | 2.70B | 2.58B | 2.62B | 3.90B | 3.90B | 0.00B | 4.08B | 4.08B | 4.30B | 0.00B | 4.38B | 4.36B | 4.12B | 3.83B | 3.89B | 4.04B | 3.79B | 3.64B | 3.36B | 3.34B | 3.35B | 3.45B | 3.29B | 3.24B | 3.32B | 3.37B |
|
Other Non-Current Liabilities
|
0.00B | 0.00B | -0.00B | 0.00B | 0.01B | 0.01B | 0.00B | 0.01B | 0.01B | 0.00B | 0.00B | 0.00B | 0.01B | 0.02B | 0.02B | 0.02B | 0.02B | 0.03B | 0.03B | 0.00B | 0.04B | 0.00B | 0.04B | 0.00B | 0.04B | 0.00B | 0.00B | 0.05B | 0.05B | 0.00B | 0.05B | 0.00B | 0.06B | 0.06B | 0.06B | 0.06B | 0.07B | 0.07B | 0.07B | 0.07B | 0.08B | 0.09B | 0.10B | 108.00 | 0.12B | 0.12B | 0.13B | 134.00 | 0.14B | 0.15B | 0.14B | 0.14B | 0.14B | 0.15B | 0.15B | 0.15B | 0.16B | 0.16B | 0.17B | 0.20B | 0.20B | 0.22B | 0.24B | 0.26B |
|
Total Non-Current Liabilities
|
0.10B | 0.09B | 0.10B | 0.12B | 0.13B | 0.12B | 0.14B | 0.15B | 0.19B | 0.19B | 0.23B | 0.25B | 0.28B | 0.26B | 0.30B | 0.32B | 0.36B | 0.38B | 0.43B | 0.48B | 0.45B | 0.46B | 0.47B | 0.58B | 0.62B | 0.65B | 0.66B | 0.62B | 0.62B | 0.63B | 1.27B | 1.42B | 1.65B | 2.27B | 2.17B | 2.27B | 2.49B | 5.34B | 5.25B | 4.99B | 6.37B | 7.59B | 7.91B | 8.06B | 7.99B | 7.67B | 8.08B | 8.10B | 8.03B | 8.06B | 7.68B | 7.26B | 7.27B | 7.59B | 6.75B | 6.52B | 6.97B | 6.63B | 6.68B | 6.90B | 6.79B | 6.79B | 7.08B | 6.94B |
|
Total Liabilities
|
0.10B | 0.09B | 0.10B | 0.12B | 0.14B | 0.13B | 0.14B | 0.16B | 0.20B | 0.19B | 0.23B | 0.25B | 0.29B | 0.28B | 0.32B | 0.34B | 0.39B | 0.41B | 0.45B | 0.49B | 0.48B | 0.47B | 0.51B | 0.59B | 0.67B | 0.66B | 0.69B | 0.67B | 0.67B | 0.63B | 1.32B | 1.42B | 1.70B | 2.33B | 2.23B | 2.33B | 2.56B | 5.42B | 5.33B | 5.06B | 6.45B | 7.68B | 8.00B | 8.06B | 8.11B | 7.79B | 8.21B | 8.10B | 8.17B | 8.21B | 7.82B | 7.40B | 7.41B | 7.74B | 6.90B | 6.62B | 7.12B | 6.79B | 6.84B | 7.10B | 7.00B | 7.02B | 7.33B | 7.24B |
|
Total Debt
|
0.02B | 0.00B | 0.01B | -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 | 0.05B | | | | 0.05B | | 0.54B | 0.54B | 0.76B | 1.30B | 1.21B | 1.26B | 1.41B | 1.28B | 0.89B | 0.82B | 2.35B | 1.10B | 1.31B | 0.00B | 1.81B | 1.53B | 1.55B | 0.00B | 1.53B | 0.56B | 0.55B | 0.86B | 1.40B | 0.95B | 0.15B | 0.13B | 0.74B | 0.23B | 0.72B | 0.64B | 0.76B | 0.61B | 0.11B | 0.10B |
|
Common Equity
|
0.02B | | | | 0.32B | | | | 0.36B | | | | 0.40B | | | | 0.46B | | | | 0.52B | | | | 0.54B | | | | 0.76B | | | | 0.94B | | | | 0.91B | | | | 1.06B | | | | 1.73B | | | | 1.73B | | | | 1.24B | | | | 1.70B | | | | 1.71B | | | |
|
Shareholder's Equity
|
0.02B | 0.00B | 0.29B | 0.31B | 0.32B | 0.32B | 0.33B | 0.35B | 0.36B | 0.36B | 0.37B | 0.39B | 0.40B | 0.40B | 0.42B | 0.45B | 0.46B | 0.46B | 0.48B | 0.52B | 0.52B | 0.52B | 0.55B | 0.55B | 0.54B | 0.73B | 0.74B | 0.79B | 0.76B | 0.81B | 0.89B | 0.95B | 0.94B | 1.04B | 1.01B | 1.08B | 0.91B | 0.97B | 1.04B | 1.05B | 1.06B | 0.75B | 0.68B | 0.00B | 1.73B | 1.70B | 1.80B | 0.00B | 1.73B | 1.55B | 1.41B | 1.23B | 1.24B | 1.72B | 1.81B | 1.99B | 1.70B | 1.72B | 1.75B | 1.74B | 1.71B | 1.46B | 1.72B | 1.69B |
|
Liabilities and Shareholders Equity
|
0.23B | 0.23B | 0.40B | 0.42B | 0.46B | 0.45B | 0.48B | 0.51B | 0.55B | 0.55B | 0.60B | 0.64B | 0.69B | 0.68B | 0.74B | 0.79B | 0.85B | 0.87B | 0.94B | 1.01B | 1.01B | 0.99B | 1.06B | 1.14B | 1.21B | 1.38B | 1.46B | 1.45B | 1.46B | 1.45B | 2.21B | 2.37B | 2.65B | 3.37B | 3.24B | 3.41B | 3.47B | 6.39B | 6.36B | 6.11B | 7.52B | 8.43B | 8.68B | 9.50B | 9.83B | 9.49B | 10.01B | 9.87B | 9.90B | 9.76B | 9.23B | 8.63B | 8.65B | 9.46B | 8.70B | 8.68B | 8.82B | 8.51B | 8.59B | 8.84B | 8.71B | 8.48B | 9.04B | 8.88B |
|
Treasury Shares
|
| | | | | | | | 0.00B | | | | 0.00B | | | | 0.00B | | | | 0.00B | | | -0.02B | 0.00B | | | | 0.00B | | | | 0.00B | | | | 0.00B | | | | 0.00B | | | | 0.00B | | | | 0.00B | | | | 0.02B | | | | 0.01B | | | | 0.00B | | | |
|
Retained Earnings
|
-0.04B | -0.00B | -0.02B | -0.01B | -0.00B | -0.01B | -0.00B | 0.01B | 0.01B | 0.01B | 0.02B | 0.04B | 0.04B | 0.04B | 0.06B | 0.08B | 0.09B | 0.08B | 0.10B | 0.13B | 0.14B | 0.14B | 0.16B | 0.19B | 0.16B | 0.17B | 0.21B | 0.25B | 0.27B | 0.28B | 0.35B | 0.38B | 0.38B | 0.43B | 0.46B | 0.54B | 0.38B | 0.41B | 0.48B | 0.53B | 0.53B | 0.22B | 0.14B | 118.00 | 0.23B | 0.19B | 0.25B | 232.00 | 0.16B | -0.00B | -0.05B | -0.15B | -0.17B | -0.03B | 0.11B | 0.29B | 0.11B | 0.20B | 0.35B | 0.34B | 0.34B | 0.17B | 0.38B | 0.34B |