|
Cash & Equivalents
|
12.29B | 11.68B | 9.53B | 12.18B | 12.47B | 10.32B | 9.86B | 10.66B | 12.76B | 11.71B | 11.30B | 11.92B | 11.84B | 10.86B | 11.91B | 10.41B | 10.59B | 9.56B | 10.07B | 10.72B | 9.41B | 9.56B | 9.56B | 8.48B | 8.80B | 8.39B | 9.48B | 7.88B | 14.35B | 10.02B | 9.04B | 8.07B | 10.30B | 11.93B | 11.17B | 12.23B | 12.26B | 10.96B | 11.73B | 11.60B | 17.27B | 45.53B | 10.22B | 8.31B | 11.37B | 12.19B | 14.55B | 13.68B | 10.67B | 7.57B | 7.81B | 6.96B | 10.22B | 7.25B | 7.97B | 7.89B | 9.54B | 9.39B | 7.26B | 13.07B | 14.60B | 12.21B | 13.20B | 13.95B | 11.04B | 11.94B | 11.57B |
|
Short-term Investments
|
| 0.85B | 1.98B | 1.79B | 1.50B | 1.92B | 1.23B | 0.99B | 0.48B | 0.05B | | | 0.50B | 0.32B | 0.34B | 0.72B | 1.41B | 0.80B | 0.16B | 0.44B | 0.29B | 0.01B | 0.81B | 0.82B | 1.07B | 0.82B | 0.86B | 0.51B | 0.66B | 0.60B | 0.93B | 0.70B | 0.60B | 0.60B | 0.60B | 0.61B | 0.89B | 0.97B | 2.93B | 0.62B | 0.87B | 0.87B | 0.73B | 0.70B | 0.65B | 2.06B | 1.20B | 0.60B | 0.60B | 0.60B | 0.60B | 0.60B | 0.55B | 0.52B | 1.75B | 4.09B | 8.06B | 6.90B | 3.72B | 4.29B | 4.51B | 4.00B | 3.84B | 3.54B | 6.43B | 3.94B | 3.78B |
|
Cash & Current Investments
|
12.29B | 12.53B | 11.51B | 13.97B | 13.98B | 12.24B | 11.09B | 11.65B | 13.24B | 11.76B | 11.30B | 11.92B | 12.34B | 11.19B | 12.25B | 11.13B | 11.99B | 10.36B | 10.23B | 11.15B | 9.70B | 9.57B | 10.37B | 9.29B | 9.87B | 9.21B | 10.34B | 8.39B | 15.01B | 10.62B | 9.97B | 8.77B | 10.89B | 12.53B | 11.77B | 12.84B | 13.15B | 11.93B | 14.66B | 12.22B | 18.14B | 46.41B | 10.96B | 9.01B | 12.02B | 14.25B | 15.75B | 14.28B | 11.27B | 8.16B | 8.41B | 7.56B | 10.77B | 7.78B | 9.73B | 11.98B | 17.59B | 16.30B | 10.98B | 17.36B | 19.11B | 16.21B | 17.03B | 17.49B | 17.46B | 15.88B | 15.35B |
|
Receivables - Net
|
| 9.56B | 9.43B | 3.93B | 9.32B | 9.05B | 9.72B | 3.76B | 10.15B | 10.54B | 9.72B | 3.53B | 10.01B | 10.17B | 9.77B | 3.99B | 10.08B | 10.28B | 9.87B | 2.91B | 9.68B | 9.90B | 9.12B | 4.25B | 8.81B | 8.63B | 7.99B | 2.33B | 8.53B | 8.78B | 8.29B | 2.66B | 8.38B | 8.40B | 8.15B | 2.55B | 7.78B | 7.45B | 7.07B | 1.60B | 6.99B | 7.41B | 6.75B | 1.60B | 6.93B | 6.54B | 6.10B | 1.66B | 6.46B | 6.83B | 6.61B | 6.75B | 5.96B | 5.87B | 5.53B | 6.54B | 5.76B | 5.67B | 5.33B | 7.21B | 6.04B | 5.77B | 5.39B | 6.80B | 5.86B | 5.97B | 5.53B |
|
Receivables - Other
|
| 1.18B | 1.25B | 2.02B | 1.10B | 1.14B | 1.19B | 1.13B | 0.00B | 0.00B | 1.12B | 1.48B | 1.67B | 1.70B | 2.07B | 1.87B | 1.97B | 1.90B | 1.68B | 1.58B | 1.65B | 1.55B | 1.47B | 2.91B | 2.74B | 2.39B | 0.93B | 1.20B | 1.56B | 1.13B | 0.87B | 1.06B | 1.13B | 0.99B | 0.93B | 0.56B | 0.58B | 1.09B | 0.51B | 0.74B | 0.53B | 1.78B | 0.51B | 0.49B | 0.49B | 0.94B | 0.53B | 0.69B | 0.79B | 0.80B | 0.90B | 1.00B | 1.00B | 0.91B | 0.52B | 0.82B | 0.46B | 0.84B | 0.84B | 0.64B | 0.53B | 0.54B | 0.93B | 0.43B | 0.90B | 1.19B | 1.17B |
|
Receivables
|
| 10.74B | 10.68B | 5.95B | 10.43B | 10.19B | 10.90B | 4.90B | 10.15B | 10.54B | 10.84B | 5.01B | 11.68B | 11.88B | 11.84B | 5.86B | 12.05B | 12.18B | 11.55B | 4.49B | 11.33B | 11.46B | 10.59B | 7.16B | 11.55B | 11.02B | 8.92B | 3.53B | 10.08B | 9.91B | 9.16B | 3.72B | 9.51B | 9.39B | 9.08B | 3.11B | 8.36B | 8.53B | 7.58B | 2.34B | 7.51B | 9.20B | 7.27B | 2.09B | 7.42B | 7.48B | 6.63B | 2.35B | 7.25B | 7.63B | 7.51B | 7.76B | 6.97B | 6.78B | 6.05B | 7.36B | 6.22B | 6.51B | 6.17B | 7.85B | 6.57B | 6.31B | 6.32B | 7.24B | 6.75B | 7.16B | 6.71B |
|
Raw Materials
|
| 2.13B | 1.99B | 1.96B | 1.97B | 2.10B | 2.11B | 2.02B | 2.00B | 2.01B | 2.04B | 2.01B | 2.06B | 2.01B | 1.94B | 1.81B | 1.90B | 1.91B | 1.96B | 1.87B | 1.98B | 1.89B | 1.85B | 1.67B | 1.60B | 1.55B | 1.22B | 1.20B | 1.30B | 1.27B | 1.30B | 1.20B | 1.19B | 1.18B | 1.28B | 1.25B | 1.21B | 1.25B | 1.45B | 1.42B | 1.40B | 1.42B | 1.36B | 1.40B | 1.49B | 1.58B | 1.66B | 1.65B | 1.59B | 1.59B | 1.60B | 1.44B | 1.51B | 1.50B | 1.58B | 1.39B | 1.40B | 1.33B | 1.24B | 1.08B | 1.08B | 1.09B | 1.20B | 1.16B | 1.23B | 1.06B | 1.08B |
|
Finished Goods
|
| 0.56B | 0.55B | 0.53B | 0.56B | 0.49B | 0.52B | 0.43B | 0.55B | 0.56B | 0.62B | 0.59B | 0.70B | 0.75B | 0.65B | 0.47B | 0.52B | 0.48B | 0.53B | 0.44B | 0.47B | 0.45B | 0.51B | 0.43B | 0.37B | 0.36B | 0.39B | 0.35B | 0.39B | 0.41B | 0.43B | 0.36B | 0.42B | 0.42B | 0.43B | 0.33B | 0.54B | 0.49B | 0.45B | 0.27B | 0.37B | 0.32B | 0.35B | 0.22B | 0.30B | 0.29B | 0.29B | 0.16B | 0.23B | 0.21B | 0.29B | 0.21B | 0.27B | 0.18B | 0.21B | 0.16B | 0.20B | 0.17B | 0.16B | 0.08B | 0.13B | 0.14B | 0.17B | 0.13B | 0.20B | 0.19B | 0.31B |
|
Inventory
|
| 2.69B | 2.55B | 2.49B | 2.52B | 2.60B | 2.63B | 2.45B | 2.55B | 2.57B | 2.66B | 2.60B | 2.75B | 2.76B | 2.59B | 2.29B | 2.42B | 2.39B | 2.49B | 2.31B | 2.46B | 2.34B | 2.36B | 2.10B | 1.97B | 1.91B | 1.61B | 1.55B | 1.69B | 1.69B | 1.73B | 1.55B | 1.61B | 1.60B | 1.71B | 1.58B | 1.75B | 1.74B | 1.89B | 1.68B | 1.77B | 1.75B | 1.71B | 1.62B | 1.79B | 1.87B | 1.95B | 1.81B | 1.83B | 1.81B | 1.89B | 1.65B | 1.78B | 1.68B | 1.79B | 1.55B | 1.60B | 1.50B | 1.40B | 1.16B | 1.21B | 1.23B | 1.37B | 1.29B | 1.43B | 1.25B | 1.40B |
|
Current Deferred Tax Assets
|
| 1.65B | 1.83B | 1.73B | 1.56B | 1.44B | 1.60B | 1.56B | 1.70B | 1.56B | 1.25B | 1.60B | 1.62B | 1.48B | 1.52B | 1.42B | 1.59B | 1.58B | 1.75B | 1.65B | 1.71B | 1.78B | 2.22B | -2.00B | 1.80B | 2.13B | 1.66B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets
|
| 3.71B | 3.93B | 3.95B | 4.12B | 5.12B | 4.66B | 4.23B | 4.38B | 4.66B | 5.17B | 5.25B | 5.30B | 5.11B | 5.02B | 4.02B | 4.75B | 4.75B | 4.72B | 4.49B | 4.43B | 4.26B | 5.02B | 4.97B | 5.89B | 4.47B | 4.16B | 4.21B | 4.33B | 4.68B | 4.54B | 4.56B | 4.71B | 4.16B | 4.39B | 1.86B | 2.57B | 2.44B | 2.39B | 2.38B | 2.48B | 2.41B | 2.52B | 2.10B | 2.51B | 2.26B | 2.19B | 2.09B | 2.65B | 2.77B | 2.95B | 3.47B | 3.55B | 3.41B | 3.45B | 2.61B | 2.50B | 2.73B | 2.58B | 2.64B | 2.80B | 2.78B | 2.41B | 2.52B | 2.77B | 2.80B | 2.74B |
|
Current Assets
|
| 44.44B | 43.45B | 48.94B | 45.70B | 44.90B | 44.47B | 48.12B | 47.52B | 46.94B | 45.37B | 50.93B | 48.85B | 47.39B | 48.14B | 49.43B | 48.95B | 47.91B | 47.53B | 51.35B | 47.96B | 48.18B | 47.16B | 47.38B | 46.32B | 45.19B | 42.11B | 42.50B | 47.62B | 43.52B | 41.43B | 43.89B | 42.89B | 45.01B | 44.74B | 49.73B | 49.12B | 46.80B | 48.26B | 49.15B | 52.70B | 77.52B | 38.12B | 38.42B | 38.93B | 39.95B | 39.84B | 39.16B | 34.04B | 30.77B | 29.97B | 29.54B | 31.33B | 27.90B | 29.00B | 29.12B | 35.98B | 34.46B | 27.70B | 32.91B | 36.66B | 33.30B | 30.54B | 34.48B | 35.34B | 34.25B | 32.74B |
|
Property, Plant & Equipment (Net)
|
| 13.95B | 14.19B | 2.97B | 13.84B | 13.53B | 14.01B | 12.43B | 14.21B | 14.24B | 13.89B | 12.46B | 13.95B | 13.87B | 14.03B | 12.85B | 13.60B | 13.36B | 13.88B | 12.98B | 13.68B | 13.75B | 11.07B | 10.08B | 10.51B | 10.70B | 10.66B | 10.18B | 10.91B | 11.09B | 11.10B | 10.31B | 10.87B | 10.90B | 11.06B | 10.65B | 11.28B | 11.02B | 10.95B | 10.36B | 10.68B | 10.20B | 10.06B | 5.79B | 9.63B | 9.71B | 9.96B | 6.21B | 9.45B | 9.42B | 9.14B | 5.69B | 5.56B | 5.28B | 5.15B | 5.33B | 5.34B | 5.44B | 5.37B | 5.50B | 5.59B | 5.60B | 5.61B | 5.73B | 5.74B | 5.94B | 5.85B |
|
Long-Term Investments
|
| | | 0.56B | | | | 0.59B | | | | 0.75B | | | | 0.58B | | | | 0.40B | | | | 0.68B | | | | 5.19B | | 5.26B | 5.08B | 4.58B | 4.55B | 4.76B | 4.81B | 2.78B | 2.94B | 2.52B | 2.27B | 2.39B | 2.40B | 2.23B | 2.22B | 2.07B | 1.91B | 1.92B | 1.94B | 2.19B | 2.12B | 2.01B | 2.00B | 1.82B | 1.77B | 1.69B | 1.61B | 1.62B | 1.61B | 1.58B | 1.58B | 1.63B | 1.68B | 1.84B | 2.01B | 1.79B | 1.86B | 1.89B | 1.80B |
|
Goodwill
|
| 18.74B | 19.27B | 20.19B | 20.89B | 20.54B | 22.70B | 25.14B | 25.41B | 25.61B | 24.91B | 26.21B | 27.47B | 27.73B | 28.27B | 29.25B | 29.02B | 28.85B | 30.88B | 31.18B | 31.21B | 31.57B | 31.05B | 30.56B | 29.87B | 30.54B | 30.27B | 32.02B | 34.32B | 36.42B | 36.40B | 36.20B | 36.31B | 36.52B | 36.78B | 36.79B | 36.73B | 36.48B | 36.53B | 36.27B | 36.28B | 35.28B | 57.95B | 52.47B | 57.52B | 57.83B | 58.35B | 53.77B | 59.98B | 61.65B | 61.38B | 55.64B | 56.11B | 55.04B | 54.22B | 55.95B | 56.19B | 56.38B | 59.60B | 60.18B | 59.53B | 59.42B | 61.09B | 60.71B | 66.06B | 67.51B | 67.40B |
|
Intangibles
|
| 2.58B | 2.44B | 4.62B | 2.62B | 4.49B | 5.09B | 5.65B | 5.58B | 5.54B | 5.50B | 5.64B | 6.02B | 6.20B | 6.26B | 6.68B | 6.51B | 6.37B | 7.14B | 6.93B | 6.93B | 6.98B | 6.97B | 6.81B | 6.56B | 6.63B | 5.75B | 6.54B | 7.61B | 8.66B | 8.45B | 8.47B | 8.31B | 8.25B | 7.63B | 7.26B | 7.15B | 7.20B | 7.07B | 6.49B | 6.41B | 6.08B | 19.44B | 19.29B | 19.18B | 18.66B | 18.63B | 18.72B | 18.95B | 19.42B | 19.37B | 19.03B | 19.14B | 17.60B | 17.36B | 11.18B | 16.88B | 10.50B | 11.28B | 11.04B | 10.75B | 10.25B | 11.09B | 10.66B | 12.39B | 12.25B | 11.73B |
|
Goodwill & Intangibles
|
| 21.32B | 21.71B | 24.81B | 23.51B | 25.04B | 27.79B | 30.79B | 30.98B | 31.15B | 30.41B | 31.86B | 33.49B | 33.94B | 34.53B | 35.93B | 35.54B | 35.21B | 38.02B | 38.11B | 38.14B | 38.55B | 38.01B | 37.36B | 36.43B | 37.16B | 36.03B | 38.56B | 41.93B | 45.09B | 44.85B | 44.66B | 44.62B | 44.77B | 44.41B | 44.05B | 43.88B | 43.68B | 43.60B | 42.75B | 42.69B | 41.36B | 77.39B | 71.76B | 76.70B | 76.49B | 76.99B | 72.49B | 78.94B | 81.07B | 80.75B | 74.67B | 75.25B | 72.64B | 71.58B | 67.13B | 73.07B | 66.88B | 70.87B | 71.21B | 70.28B | 69.67B | 72.18B | 71.37B | 78.46B | 79.76B | 79.12B |
|
Long-Term Deferred Tax
|
| 6.76B | 6.34B | 4.20B | 3.54B | 3.12B | 2.95B | 3.22B | 3.08B | 2.88B | 2.57B | 3.50B | 3.10B | 2.79B | 2.56B | 3.97B | 4.23B | 4.15B | 3.68B | 3.05B | 3.03B | 2.83B | 2.70B | 6.46B | 4.37B | 4.21B | 3.69B | 4.69B | 4.81B | 4.39B | 4.29B | 5.08B | 6.46B | 6.81B | 7.29B | -0.18B | 5.11B | 4.69B | 4.44B | 5.09B | 5.28B | 5.27B | 4.99B | 4.92B | 8.78B | 8.69B | 8.85B | 8.18B | 8.95B | 8.95B | 8.97B | 7.37B | 7.57B | 7.07B | 6.87B | 6.26B | 6.42B | 6.34B | 6.17B | 6.66B | 6.46B | 6.38B | 6.94B | 6.98B | 7.59B | 8.47B | 8.51B |
|
Other Non-Current Assets
|
| 4.81B | 5.05B | 4.67B | 5.79B | 6.04B | 6.17B | 5.18B | 5.38B | 5.33B | 5.42B | 5.56B | 4.82B | 4.73B | 5.01B | 5.18B | 5.01B | 4.72B | 4.72B | 4.87B | 5.03B | 5.37B | 5.13B | 6.30B | 5.47B | 5.38B | 5.59B | 5.16B | 5.22B | | | 4.18B | | 4.01B | 4.52B | 4.64B | 5.13B | 5.38B | 5.66B | 4.67B | 4.97B | 5.32B | 5.48B | 15.64B | 6.93B | 7.25B | 7.64B | 15.76B | 7.80B | 8.05B | 8.20B | 9.85B | 9.99B | 9.93B | 9.70B | 8.24B | 8.49B | 8.73B | 8.90B | 7.51B | 7.54B | 7.63B | 7.97B | 7.49B | 7.67B | 7.98B | 8.04B |
|
Non-Current Assets
|
| 59.22B | 60.23B | 60.09B | 59.51B | 58.52B | 62.70B | 65.34B | 65.44B | 66.54B | 64.78B | 65.50B | 66.50B | 66.44B | 67.64B | 69.78B | 68.31B | 67.24B | 70.31B | 74.29B | 74.69B | 76.13B | 71.75B | 69.89B | 65.72B | 67.54B | 66.54B | 67.99B | 71.23B | 74.53B | 74.17B | 73.58B | 74.61B | 75.48B | 76.89B | 75.62B | 76.16B | 74.83B | 73.73B | 74.24B | 78.22B | 77.14B | 111.50B | 113.77B | 114.47B | 114.25B | 114.28B | 116.81B | 114.59B | 116.04B | 114.25B | 69.44B | 101.94B | 99.61B | 96.85B | 68.97B | 97.66B | 97.75B | 101.62B | 102.33B | 100.51B | 100.55B | 103.80B | 102.69B | 110.33B | 114.33B | 113.57B |
|
Assets
|
| 103.66B | 103.67B | 109.02B | 105.21B | 103.42B | 107.17B | 113.45B | 112.96B | 113.47B | 110.16B | 116.43B | 115.35B | 113.83B | 115.78B | 119.21B | 117.26B | 115.15B | 117.84B | 125.64B | 122.65B | 124.31B | 118.91B | 117.27B | 112.04B | 112.73B | 108.65B | 110.50B | 118.86B | 118.06B | 115.61B | 117.47B | 117.50B | 120.50B | 121.64B | 125.36B | 125.28B | 121.62B | 121.99B | 123.38B | 130.93B | 154.65B | 149.62B | 152.19B | 153.40B | 154.20B | 154.13B | 155.97B | 148.63B | 146.81B | 144.21B | 98.98B | 133.28B | 127.50B | 125.85B | 98.08B | 133.64B | 132.21B | 129.32B | 135.24B | 137.17B | 133.85B | 134.34B | 137.18B | 145.67B | 148.59B | 146.31B |
|
Accounts Payables
|
| 5.87B | 6.14B | 7.44B | 6.34B | 7.23B | 7.08B | 7.80B | 6.75B | 7.11B | 7.09B | 8.52B | 7.42B | 7.48B | 7.08B | 7.95B | 7.20B | 6.82B | 6.26B | 7.46B | 6.87B | 6.27B | 5.86B | 6.86B | 6.31B | 5.94B | 5.17B | 6.03B | 5.30B | 5.48B | 5.27B | 6.21B | 5.32B | 5.13B | 5.44B | 6.45B | 5.74B | 5.52B | 5.38B | 6.56B | 5.71B | 4.72B | 4.04B | 4.90B | 4.17B | 4.72B | 3.98B | 4.03B | 4.14B | 4.21B | 4.25B | 3.96B | 3.45B | 3.71B | 3.81B | 4.05B | 3.73B | 3.73B | 3.34B | 4.13B | 3.59B | 3.63B | 3.27B | 4.03B | 3.58B | 3.97B | 3.87B |
|
Notes Payables
|
| | | | | | | | | | | | | | | 1.80B | | | | 2.46B | | 6.55B | 6.47B | 0.65B | 0.46B | 0.70B | 1.60B | 0.60B | 0.30B | 0.30B | 0.36B | 0.90B | 0.28B | 0.23B | 0.41B | 1.50B | 2.00B | 2.00B | 3.99B | 10.21B | 2.99B | 14.59B | 8.53B | 8.80B | 11.64B | 9.29B | 10.29B | 7.12B | 5.20B | 6.44B | 7.58B | 6.79B | 7.69B | 5.98B | 5.94B | 4.76B | 4.89B | 6.79B | 6.41B | 6.43B | 5.47B | 3.60B | 3.60B | 5.09B | 6.91B | 8.95B | 7.94B |
|
Payables
|
| 5.87B | 6.14B | 7.44B | 6.34B | 7.23B | 7.08B | 7.80B | 6.75B | 7.11B | 7.09B | 8.52B | 7.42B | 7.48B | 7.08B | 9.75B | 7.20B | 6.82B | 6.26B | 9.92B | 6.87B | 12.82B | 12.33B | 7.51B | 6.77B | 6.65B | 6.77B | 6.63B | 5.60B | 5.79B | 5.63B | 7.11B | 5.61B | 5.35B | 5.85B | 7.95B | 7.73B | 7.51B | 9.37B | 16.77B | 8.70B | 19.32B | 12.57B | 13.69B | 15.81B | 14.01B | 14.27B | 11.15B | 9.34B | 10.66B | 11.82B | 10.74B | 11.14B | 9.69B | 9.74B | 8.81B | 8.62B | 10.52B | 9.76B | 10.56B | 9.06B | 7.23B | 6.87B | 9.12B | 10.50B | 12.92B | 11.81B |
|
Accumulated Expenses
|
| 3.90B | 4.31B | 4.50B | 3.70B | 4.02B | 4.65B | 5.03B | 4.45B | 4.71B | 4.83B | 5.10B | 4.37B | 4.66B | 4.73B | 4.75B | 3.96B | 4.22B | 4.21B | 3.89B | 3.66B | 4.04B | 3.96B | -0.02B | 3.33B | 3.99B | 3.79B | 4.35B | 3.44B | 5.48B | 5.35B | 4.71B | 4.52B | 4.59B | 4.35B | 4.51B | 4.75B | 4.06B | 3.70B | 3.94B | 3.95B | 4.46B | 4.24B | 4.36B | 4.78B | 4.51B | 4.73B | 5.63B | 5.78B | 5.25B | 4.52B | 3.89B | 3.70B | 3.68B | 3.70B | 4.11B | 3.87B | 3.65B | 3.31B | 3.52B | 3.60B | 3.19B | 3.47B | 3.71B | 3.65B | 3.93B | 3.51B |
|
Other Accumulated Expenses
|
| 5.56B | 5.70B | 5.22B | 5.29B | 4.54B | 4.75B | 5.16B | 5.34B | 5.14B | 4.43B | 4.54B | 4.68B | 4.60B | 4.97B | 4.85B | 4.58B | 5.21B | 4.64B | 4.75B | 5.29B | 4.74B | 5.79B | 5.99B | 5.76B | 5.30B | 3.90B | 0.09B | 5.80B | | | 0.09B | | | | 0.95B | | | | 0.04B | | | | 0.04B | | | | 0.25B | | | | 0.07B | | | | 0.09B | | | | | | | | | | | |
|
Short term Debt
|
| 8.50B | 4.88B | 4.17B | 5.01B | 5.63B | 5.56B | 6.78B | 8.51B | 7.86B | 6.07B | 8.46B | 6.29B | 7.67B | 9.33B | 9.18B | 8.72B | 7.83B | 7.70B | 6.86B | 9.31B | 12.46B | 12.88B | 5.73B | 4.53B | 5.33B | 7.54B | 6.46B | 5.30B | 4.89B | 6.92B | 7.51B | 8.34B | 8.06B | 4.30B | 6.99B | 5.98B | 7.65B | 10.93B | 10.21B | 10.25B | 14.59B | 8.53B | 8.80B | 11.64B | 9.29B | 10.29B | 7.12B | 5.20B | 6.44B | 7.58B | 6.79B | 7.69B | 5.98B | 5.94B | 4.76B | 4.89B | 6.79B | 6.41B | 6.43B | 5.47B | 3.60B | 3.60B | 5.09B | 6.91B | 8.95B | 7.94B |
|
Current Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.31B | 1.32B | 1.38B | 1.38B | 1.33B | 1.34B | 1.34B | 1.03B | 1.34B | 1.33B | 1.28B | 0.97B | 0.95B | 0.88B | 0.84B | 0.87B | 0.87B | 0.84B | 0.81B | 0.82B | 0.78B | 0.76B | 0.79B | 0.77B | 0.80B | 0.82B | 0.81B |
|
Current Taxes
|
| 2.26B | 2.21B | 3.83B | 2.77B | 2.90B | 2.91B | 4.22B | 2.53B | 2.36B | 2.36B | 3.31B | 2.18B | 2.18B | 2.15B | 4.95B | 4.68B | 4.71B | 4.75B | 4.63B | 2.25B | 2.33B | 2.48B | 5.08B | 3.54B | 3.64B | 2.88B | 2.85B | 2.20B | 2.27B | 2.14B | 3.23B | 2.75B | 2.78B | 3.04B | 4.22B | 2.92B | 2.78B | 2.50B | 3.05B | 2.48B | 2.44B | 2.15B | 2.84B | 2.35B | 2.63B | 2.38B | 3.20B | 2.64B | 2.26B | 2.16B | 2.29B | 1.80B | 1.74B | 1.67B | 2.20B | 1.65B | 1.61B | 1.56B | 2.27B | 1.71B | 1.69B | 1.58B | 2.03B | 1.57B | 1.68B | 1.66B |
|
Current Deferred Revenue
|
| 0.28B | 0.30B | 0.67B | 0.64B | 0.28B | 0.30B | 0.67B | 0.66B | 0.31B | 0.30B | 0.64B | 0.29B | 0.29B | 0.28B | 11.95B | 0.29B | 0.27B | 0.28B | 0.58B | 0.27B | 0.27B | 0.54B | 11.88B | 0.24B | 0.24B | 0.23B | 11.02B | 0.25B | 0.24B | 0.29B | 11.04B | 12.35B | 11.54B | 0.26B | 11.55B | 0.26B | 0.25B | 0.24B | 11.16B | 0.24B | 0.23B | 0.23B | 12.03B | 0.22B | 0.22B | 0.20B | 0.42B | 0.20B | 0.18B | 0.17B | 0.35B | 0.32B | 12.52B | 11.14B | 0.27B | 13.22B | 12.71B | 11.92B | 13.45B | 14.05B | 13.64B | 12.88B | 13.91B | 15.06B | 15.02B | 13.88B |
|
Curent Deferred Tax Liability
|
| | | | | | | | | | | | | | | | | | | | | | | 0.02B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities
|
| 36.43B | 32.96B | 36.00B | 34.58B | 34.99B | 35.44B | 40.56B | 40.39B | 39.84B | 36.03B | 42.12B | 38.21B | 38.90B | 39.50B | 43.62B | 42.12B | 41.04B | 39.22B | 40.15B | 41.06B | 42.43B | 42.31B | 39.58B | 35.64B | 35.53B | 33.73B | 34.27B | 34.66B | 33.59B | 34.45B | 36.27B | 36.48B | 35.97B | 31.70B | 37.36B | 35.73B | 35.44B | 36.82B | 38.23B | 38.87B | 42.35B | 35.07B | 37.70B | 40.67B | 38.44B | 37.99B | 39.87B | 36.54B | 36.62B | 35.83B | 33.62B | 34.06B | 31.84B | 30.47B | 31.50B | 30.99B | 32.51B | 30.61B | 34.12B | 32.40B | 29.65B | 28.85B | 33.14B | 35.11B | 37.73B | 35.14B |
|
Non-Current Debt
|
| 20.87B | 20.58B | 21.93B | 21.30B | 21.02B | 21.90B | 21.85B | 21.75B | 21.91B | 24.09B | 22.86B | 25.76B | 24.77B | 24.33B | 24.09B | 24.67B | 26.29B | 28.48B | 32.86B | 34.67B | 34.01B | 32.82B | 34.99B | 34.30B | 33.34B | 32.12B | 33.43B | 40.25B | 39.64B | 35.56B | 34.66B | 34.44B | 37.61B | 41.33B | 39.84B | 40.41B | 37.85B | 35.99B | 35.60B | 39.73B | 58.45B | 57.80B | 54.10B | 52.69B | 55.45B | 55.13B | 54.22B | 51.21B | 48.73B | 46.93B | 44.92B | 46.55B | 44.33B | 44.94B | 46.19B | 53.83B | 50.69B | 48.83B | 50.12B | 54.03B | 52.93B | 52.98B | 49.88B | 56.37B | 55.22B | 55.17B |
|
Non-Current Deffered Revenue
|
| 0.34B | 0.33B | 3.56B | 0.35B | 0.33B | 0.33B | 3.67B | 0.34B | 0.34B | 0.32B | 3.85B | 0.32B | 0.31B | 0.30B | 4.49B | 0.28B | 0.30B | 0.28B | 4.11B | 0.28B | 0.29B | 0.28B | 3.69B | 0.26B | 0.27B | 0.27B | 3.77B | 0.28B | 0.29B | 0.24B | 3.60B | 3.56B | 3.62B | 0.28B | 3.75B | 0.29B | 0.28B | 0.27B | 3.44B | 0.26B | 0.26B | 0.23B | 3.85B | 0.23B | 0.23B | 0.22B | 3.76B | 0.18B | 0.18B | 0.16B | 3.58B | 0.17B | 3.07B | 3.02B | 3.50B | 3.44B | 3.26B | 3.08B | 3.53B | 3.49B | 3.49B | 3.67B | 3.62B | 3.84B | 3.91B | 3.86B |
|
Pension
|
| 18.46B | 18.43B | 15.95B | 15.22B | 14.60B | 15.14B | 15.98B | 15.99B | 16.01B | 15.38B | 18.37B | 17.58B | 16.54B | 16.68B | 20.42B | 19.07B | 17.96B | 17.99B | 16.24B | 16.03B | 15.98B | 15.09B | 18.26B | 17.21B | 17.30B | 17.01B | 16.50B | 16.94B | 16.72B | 16.69B | 17.07B | 16.97B | 17.32B | 17.55B | 16.72B | 16.75B | 15.96B | 15.77B | 17.00B | 16.47B | 16.47B | 15.93B | 17.14B | 16.47B | 16.48B | 16.73B | 17.18B | 17.35B | 17.27B | 16.76B | 14.44B | 13.94B | 13.12B | 11.76B | 9.60B | 9.51B | 9.38B | 9.09B | 10.81B | 10.42B | 10.20B | 10.37B | 9.43B | 9.54B | 9.88B | 9.73B |
|
Minority Interest
|
| 0.09B | 0.10B | 0.12B | 0.12B | 0.12B | 0.12B | 0.13B | 0.10B | 0.08B | 0.09B | 0.10B | 0.08B | 0.09B | 0.13B | 0.12B | 0.12B | 0.13B | 0.13B | 0.14B | 0.13B | 0.14B | 0.14B | 0.15B | 0.15B | 0.15B | 0.16B | 0.16B | 0.15B | 0.16B | 0.15B | 0.15B | 0.12B | 0.12B | 0.13B | 0.13B | 0.12B | 0.13B | 0.13B | 0.13B | 0.13B | 0.13B | 0.14B | 0.14B | 0.13B | 0.14B | 0.13B | 0.13B | 0.12B | 0.12B | 0.13B | 0.10B | 0.06B | 0.07B | 0.07B | 0.08B | 0.07B | 0.07B | 0.07B | 0.08B | 0.07B | 0.08B | 0.08B | 0.09B | 0.07B | 0.08B | 0.09B |
|
Liabilities from Discontinued Operations
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.07B | | | | 3.82B | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability
|
| | | 0.47B | | | | 0.38B | | | | 0.55B | | | | 0.45B | | | | 1.74B | | | | 0.13B | | | | 0.25B | | | | 0.42B | | | | 0.55B | | | | 3.70B | | | | 5.23B | | | | 4.96B | | | | 3.96B | | | | 2.29B | | | | | | | | | | | |
|
Operating Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.10B | 4.90B | 5.26B | 5.17B | 3.88B | 3.80B | 3.68B | 3.63B | 2.72B | 3.38B | 3.28B | 3.19B | 2.46B | 2.36B | 2.18B | 2.10B | 2.19B | 2.09B | 1.99B | 2.48B | 2.57B | 2.58B | 2.55B | 2.76B | 2.65B | 2.75B | 2.73B | 2.65B |
|
Other Non-Current Liabilities
|
| 9.14B | 9.86B | 8.82B | 8.51B | 8.29B | 8.84B | 8.23B | 8.33B | 8.85B | 8.65B | 9.00B | 9.11B | 9.17B | 9.34B | 7.61B | 7.77B | 7.81B | 8.06B | 9.93B | 10.11B | 10.22B | 10.61B | -0.18B | 8.79B | 8.83B | 8.74B | 8.10B | 8.26B | 8.38B | 8.14B | 7.48B | 7.60B | 7.44B | 7.72B | 9.96B | 10.25B | 10.00B | 9.98B | 12.17B | 12.18B | 12.19B | 15.56B | 14.53B | 15.87B | 15.67B | 15.48B | 14.18B | 14.49B | 14.74B | 15.18B | 14.00B | 13.84B | 13.49B | 13.41B | 12.24B | 12.10B | 12.10B | 12.08B | 11.47B | 10.91B | 10.93B | 11.19B | 11.05B | 11.11B | 11.52B | 11.76B |
|
Total Non-Current Liabilities
|
| 79.04B | 75.32B | 77.45B | 74.55B | 73.95B | 75.97B | 82.05B | 81.86B | 81.41B | 79.13B | 87.20B | 85.45B | 84.10B | 84.78B | 92.62B | 90.27B | 89.46B | 89.78B | 93.36B | 95.80B | 96.58B | 93.90B | 105.44B | 90.96B | 90.06B | 86.46B | 87.97B | 95.52B | 93.78B | 90.31B | 91.60B | 91.45B | 94.51B | 94.16B | 97.67B | 96.75B | 92.97B | 92.09B | 94.28B | 102.14B | 124.69B | 115.96B | 116.68B | 117.40B | 117.85B | 117.31B | 121.06B | 112.63B | 110.01B | 106.68B | 99.01B | 100.32B | 94.54B | 92.29B | 92.98B | 99.86B | 97.84B | 94.08B | 101.15B | 102.92B | 98.81B | 98.62B | 98.73B | 107.61B | 109.48B | 106.56B |
|
Total Liabilities
|
| 88.18B | 85.18B | 86.27B | 83.06B | 82.24B | 84.81B | 90.28B | 90.19B | 90.26B | 87.78B | 96.20B | 94.56B | 93.27B | 94.11B | 100.23B | 98.04B | 97.27B | 97.84B | 103.29B | 105.91B | 106.80B | 104.52B | 105.26B | 99.75B | 98.89B | 95.20B | 96.07B | 103.78B | 102.17B | 98.45B | 99.08B | 99.05B | 101.95B | 101.88B | 107.63B | 107.00B | 102.97B | 102.07B | 106.45B | 114.32B | 136.88B | 131.52B | 131.20B | 133.28B | 133.51B | 132.79B | 135.24B | 127.12B | 124.75B | 121.86B | 113.00B | 114.16B | 108.03B | 105.70B | 105.22B | 111.96B | 109.94B | 106.17B | 112.63B | 113.84B | 109.75B | 109.81B | 109.78B | 118.71B | 121.00B | 118.32B |
|
Total Debt
|
| 29.37B | 25.47B | 26.10B | 26.32B | 26.65B | 27.45B | 28.62B | 30.26B | 29.77B | 30.16B | 31.32B | 32.05B | 32.44B | 33.67B | 33.27B | 33.40B | 34.12B | 36.18B | 39.72B | 43.98B | 46.47B | 45.70B | 40.72B | 38.83B | 38.67B | 39.66B | 39.89B | 45.56B | 44.52B | 42.48B | 42.17B | 42.78B | 45.67B | 45.63B | 46.82B | 46.39B | 45.50B | 46.92B | 45.81B | 49.98B | 73.04B | 66.33B | 62.90B | 64.33B | 64.74B | 65.41B | 61.33B | 56.40B | 55.18B | 54.50B | 51.70B | 54.23B | 50.31B | 50.88B | 50.95B | 58.71B | 57.48B | 55.24B | 56.55B | 59.50B | 56.53B | 56.58B | 54.97B | 63.28B | 64.16B | 63.12B |
|
Common Equity
|
| 15.47B | 18.49B | 22.75B | 22.15B | 21.18B | 22.36B | 23.17B | 22.78B | 23.21B | 22.38B | 20.24B | 20.78B | 20.56B | 21.67B | 18.98B | 19.21B | 17.88B | 20.01B | 22.93B | 16.74B | 17.51B | 14.39B | 12.01B | 12.29B | 13.84B | 13.45B | 14.42B | 15.07B | 15.89B | 17.16B | 18.39B | 18.45B | 18.54B | 19.76B | 17.73B | 18.29B | 18.65B | 19.92B | 16.93B | 16.61B | 17.78B | 18.10B | 20.98B | 20.13B | 20.69B | 21.33B | 20.73B | 21.51B | 22.07B | 22.36B | 19.00B | 19.11B | 19.48B | 20.15B | 22.02B | 21.67B | 22.27B | 23.16B | 22.61B | 23.33B | 24.10B | 24.53B | 27.39B | 26.95B | 27.59B | 27.99B |
|
Shareholder's Equity
|
| 15.47B | 18.49B | 22.75B | 22.15B | 21.18B | 22.36B | 23.17B | 22.78B | 23.21B | 22.38B | 20.24B | 20.78B | 20.56B | 21.67B | 18.98B | 19.21B | 17.88B | 20.01B | 22.93B | 16.74B | 17.51B | 14.39B | 12.01B | 12.29B | 13.84B | 13.45B | 14.42B | 15.07B | 15.89B | 17.16B | 18.39B | 18.45B | 18.54B | 19.76B | 17.73B | 18.29B | 18.65B | 19.92B | 16.93B | 16.61B | 17.78B | 18.10B | 20.98B | 20.13B | 20.69B | 21.33B | 20.73B | 21.51B | 22.07B | 22.36B | 19.00B | 19.11B | 19.48B | 20.15B | 22.02B | 21.67B | 22.27B | 23.16B | 22.61B | 23.33B | 24.10B | 24.53B | 27.39B | 26.95B | 27.59B | 27.99B |
|
Liabilities and Shareholders Equity
|
| 103.66B | 103.67B | 109.02B | 105.21B | 103.42B | 107.17B | 113.45B | 112.96B | 113.47B | 110.16B | 116.43B | 115.35B | 113.83B | 115.78B | 119.21B | 117.26B | 115.15B | 117.84B | 125.64B | 122.65B | 124.31B | 118.91B | 117.27B | 112.04B | 112.73B | 108.65B | 110.50B | 118.86B | 118.06B | 115.61B | 117.47B | 117.50B | 120.50B | 121.64B | 125.36B | 125.28B | 121.62B | 121.99B | 123.38B | 130.93B | 154.65B | 149.62B | 152.19B | 153.40B | 154.20B | 154.13B | 155.97B | 148.63B | 146.81B | 144.21B | 98.98B | 133.28B | 127.50B | 125.85B | 98.08B | 133.64B | 132.21B | 129.32B | 135.24B | 137.17B | 133.85B | 134.34B | 137.18B | 145.67B | 148.59B | 146.31B |
|
Treasury Shares
|
| 0.79B | 0.80B | 0.01B | 0.85B | 0.88B | 0.91B | 0.01B | 0.96B | 0.98B | 1.00B | 0.01B | 1.03B | 0.03B | 1.06B | 0.01B | 1.09B | 0.03B | 0.04B | 0.01B | 0.05B | 1.22B | 0.07B | 0.01B | 1.23B | 0.01B | 1.25B | 0.01B | 0.01B | 0.01B | 1.27B | 0.01B | 1.29B | 0.02B | 1.30B | 0.01B | 0.00B | 1.32B | 0.02B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 1.35B | 1.35B | 1.35B | 0.02B | 1.35B | 1.35B | 1.35B | 0.02B | 1.35B | 1.35B | 1.35B | 0.02B | 1.35B | 1.35B | 1.35B | 1.35B | 1.35B | 1.35B | 1.35B | 1.35B | 1.35B | 1.35B | 1.35B |
|
Retained Earnings
|
| 74.33B | 76.81B | -18.83B | 82.78B | 85.32B | 88.09B | -18.74B | 94.59B | 97.33B | 100.27B | -21.89B | -21.11B | -21.50B | -20.72B | -25.76B | -25.47B | -25.77B | -24.97B | -21.60B | -21.16B | -20.37B | -20.98B | -27.88B | -27.84B | 141.22B | 142.90B | 146.12B | 146.89B | 148.07B | 149.59B | 152.76B | 153.29B | 154.23B | 155.56B | 0.52B | 156.37B | 157.35B | 158.61B | 0.58B | 159.40B | 160.47B | 160.71B | -0.07B | 162.63B | 162.56B | 162.81B | 162.72B | 162.22B | 162.09B | 161.75B | 154.21B | 153.40B | 153.30B | 148.61B | 149.82B | 149.25B | 149.32B | 149.51B | 151.28B | 151.36B | 151.66B | 149.79B | 151.16B | 150.70B | 151.37B | 151.58B |