|
Cash & Equivalents
|
0.09B | 0.02B | 0.03B | 0.05B | 0.04B | 0.03B | 0.19B | 0.23B | 0.09B | 0.06B | 0.03B | 0.03B | 0.01B | 0.01B | 0.02B | 0.03B | 0.02B | 0.14B | 0.19B | 0.08B | 0.09B | 0.05B | 0.11B | 0.06B | 0.32B | 0.13B | 0.12B | 0.11B | 0.22B | 0.09B | 0.10B | 0.06B | 0.05B | 0.03B | 0.10B | 0.08B | 0.31B | 0.18B | 0.26B | 0.27B | 0.23B | 0.24B | 0.26B | 0.22B | 0.14B | 0.46B | 0.31B | 0.28B | 0.24B | 0.26B | 0.30B | 0.22B | 0.22B | 0.24B | 0.23B | 0.18B | 0.36B | 0.13B | 0.45B | 0.33B | 0.16B | 0.17B | 0.43B | 0.37B | 0.63B | 0.47B | 0.33B |
|
Short-term Investments
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.03B | 0.03B | 0.03B | | | | | 0.03B | | | | | | | | | | | | | |
|
Cash & Current Investments
|
0.09B | 0.02B | 0.03B | 0.05B | 0.04B | 0.03B | 0.19B | 0.23B | 0.09B | 0.06B | 0.03B | 0.03B | 0.01B | 0.01B | 0.02B | 0.03B | 0.02B | 0.14B | 0.19B | 0.08B | 0.09B | 0.05B | 0.11B | 0.06B | 0.32B | 0.13B | 0.12B | 0.11B | 0.22B | 0.09B | 0.10B | 0.06B | 0.05B | 0.03B | 0.10B | 0.08B | 0.31B | 0.18B | 0.26B | 0.27B | 0.23B | 0.24B | 0.26B | 0.22B | 0.14B | 0.46B | 0.34B | 0.30B | 0.27B | 0.26B | 0.30B | 0.22B | 0.22B | 0.26B | 0.23B | 0.18B | 0.36B | 0.13B | 0.45B | 0.33B | 0.16B | 0.17B | 0.43B | 0.37B | 0.63B | 0.47B | 0.33B |
|
Receivables - Net
|
0.00B | 0.07B | 0.08B | 0.07B | | 0.06B | 0.07B | 0.06B | 0.07B | 0.06B | 0.08B | 0.07B | 0.07B | 0.06B | 0.08B | 0.07B | 0.08B | 0.07B | 0.11B | 0.10B | 0.10B | 0.10B | 0.09B | 0.08B | 0.07B | 0.08B | 0.09B | 0.07B | 0.07B | 0.08B | 0.09B | 0.07B | 0.08B | 0.09B | 0.10B | 0.08B | 0.08B | 0.09B | 0.09B | 0.08B | 0.10B | 0.08B | 0.10B | 0.07B | 0.07B | 0.08B | 0.10B | 0.07B | 0.07B | 0.08B | 0.11B | 0.08B | 0.08B | 0.09B | 0.14B | 0.11B | 0.10B | 0.11B | 0.14B | 0.11B | 0.12B | 0.13B | 0.15B | 0.11B | 0.13B | 0.13B | 0.14B |
|
Receivables - Other
|
0.04B | 0.05B | 0.05B | 0.01B | 0.04B | 0.02B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.02B | 0.02B | 0.05B | 0.02B | 0.01B | 0.05B | 0.06B | 0.05B | 0.07B | 0.06B | 0.06B | 0.05B | 0.09B | 0.06B | 0.07B | 0.05B | 0.10B | 0.06B | 0.08B | 0.05B | 0.09B | 0.06B | 0.08B | 0.06B | 0.08B | 0.06B | 0.07B | 0.05B | 0.07B | 0.05B | 0.06B | 0.05B | 0.09B | 0.06B | 0.07B | 0.05B | 0.11B | 0.06B | 0.07B | 0.06B | 0.09B | 0.08B | 0.08B | 0.07B | 0.09B | 0.08B | 0.09B | 0.08B | 0.12B | 0.09B | 0.10B | 0.07B | 0.11B | 0.09B |
|
Receivables
|
0.04B | 0.12B | 0.13B | 0.09B | | 0.09B | 0.08B | 0.07B | 0.08B | 0.07B | 0.09B | 0.07B | 0.08B | 0.08B | 0.10B | 0.12B | 0.10B | 0.08B | 0.16B | 0.16B | 0.15B | 0.17B | 0.15B | 0.14B | 0.12B | 0.17B | 0.15B | 0.14B | 0.12B | 0.17B | 0.15B | 0.15B | 0.13B | 0.17B | 0.16B | 0.15B | 0.14B | 0.17B | 0.15B | 0.15B | 0.15B | 0.16B | 0.15B | 0.14B | 0.12B | 0.16B | 0.17B | 0.15B | 0.13B | 0.19B | 0.18B | 0.15B | 0.14B | 0.19B | 0.21B | 0.20B | 0.17B | 0.21B | 0.22B | 0.20B | 0.20B | 0.25B | 0.25B | 0.21B | 0.20B | 0.24B | 0.23B |
|
Raw Materials
|
0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.05B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.07B | 0.07B | 0.07B | 0.08B | 0.08B | 0.08B | 0.08B | 0.09B | 0.11B | 0.12B | 0.13B | 0.14B | 0.16B | 0.17B | 0.18B | 0.20B | 0.21B | 0.21B | 0.21B |
|
Prepaid Assets
|
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 | 0.01B | 0.02B | 0.01B | 0.02B | 0.01B | 0.01B | 0.02B | 0.02B | 0.01B | 0.01B | 0.02B | 0.02B | 0.01B | 0.02B | 0.02B | 0.02B | 0.02B | 0.01B | 0.01B | 0.02B | 0.02B | 0.02B | 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 | 0.04B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.03B | 0.03B | 0.02B | 0.02B | 0.03B |
|
Current Deferred Tax Assets
|
0.00B | 0.01B | 0.01B | 0.03B | 0.03B | 0.03B | 0.03B | 0.01B | 0.01B | 0.01B | 0.00B | 0.02B | 0.04B | 0.05B | 0.05B | 0.06B | 0.03B | 0.03B | 0.04B | 0.05B | 0.03B | 0.03B | 0.03B | 0.04B | 0.04B | 0.04B | 0.04B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Assets
|
0.00B | 0.26B | 0.28B | 0.31B | 0.28B | 0.29B | 0.47B | 0.46B | 0.34B | 0.33B | 0.31B | 0.31B | 0.32B | 0.36B | 0.37B | 0.37B | 0.38B | 0.52B | 0.57B | 0.48B | 0.49B | 0.45B | 0.48B | 0.44B | 0.69B | 0.53B | 0.49B | 0.46B | 0.59B | 0.50B | 0.46B | 0.44B | 0.41B | 0.42B | 0.46B | 0.44B | 0.64B | 0.54B | 0.58B | 0.60B | 0.58B | 0.60B | 0.60B | 0.57B | 0.47B | 0.83B | 0.68B | 0.64B | 0.59B | 0.67B | 0.68B | 0.60B | 0.61B | 0.69B | 0.66B | 0.69B | 0.99B | 0.73B | 1.04B | 1.00B | 0.78B | 0.81B | 1.03B | 0.99B | 1.22B | 1.08B | 0.96B |
|
Construction in Progress
|
0.19B | 0.20B | 0.24B | 0.29B | 0.32B | 0.36B | 0.37B | 0.42B | 0.49B | 0.55B | 0.55B | 0.59B | 0.61B | 0.28B | 0.28B | 0.30B | 0.31B | 0.30B | 0.32B | 0.33B | 0.35B | 0.37B | 0.38B | 0.40B | 0.44B | 0.45B | 0.47B | 0.40B | 0.41B | 0.44B | 0.47B | 0.41B | 0.43B | 0.43B | 0.46B | 0.45B | 0.48B | 0.47B | 0.48B | 0.48B | 0.51B | 0.50B | 0.53B | 0.55B | 0.56B | 0.58B | 0.60B | 0.60B | 0.62B | 0.60B | 0.63B | 0.67B | 0.73B | 0.71B | 0.75B | 0.79B | 0.90B | 0.99B | 0.96B | 0.99B | 1.08B | 1.26B | 1.30B | 1.24B | 1.39B | 1.45B | 1.62B |
|
Property, Plant & Equipment (Net)
|
0.00B | 2.79B | 2.85B | 2.92B | 2.96B | 3.02B | 3.09B | 3.16B | 3.23B | 3.31B | 3.36B | 3.41B | 3.42B | 3.47B | 3.51B | 3.54B | 3.55B | 3.59B | 3.62B | 3.67B | 3.69B | 3.74B | 3.78B | 3.83B | 3.86B | 3.93B | 3.98B | 3.99B | 4.01B | 4.05B | 4.10B | 4.17B | 4.19B | 4.21B | 4.24B | 4.28B | 4.30B | 4.33B | 4.35B | 4.40B | 4.42B | 4.45B | 4.48B | 4.53B | 4.56B | 4.59B | 4.64B | 4.71B | 4.74B | 4.78B | 4.82B | 4.90B | 4.99B | 5.01B | 5.08B | 5.17B | 5.29B | 5.46B | 5.55B | 5.75B | 5.85B | 6.12B | 6.32B | 6.52B | 6.68B | 7.15B | 7.37B |
|
Long-Term Investments
|
0.00B | 0.00B | 0.00B | 0.20B | 0.20B | 0.20B | 0.20B | 0.20B | 0.20B | 0.20B | 0.19B | 0.20B | 0.20B | 0.20B | 0.19B | 0.16B | 0.18B | 0.18B | 0.17B | 0.16B | 0.16B | 0.16B | 0.16B | 0.17B | 0.16B | 0.16B | 0.16B | 0.14B | 0.14B | 0.14B | 0.13B | 0.13B | 0.12B | 0.12B | 0.11B | 0.12B | 0.11B | 0.11B | 0.10B | 0.10B | 0.09B | 0.09B | 0.09B | 0.10B | 0.12B | 0.13B | 0.13B | 0.13B | 0.12B | 0.13B | 0.12B | 0.12B | 0.12B | 0.11B | 0.11B | 0.12B | 0.12B | 0.13B | 0.16B | 0.16B | 0.16B | 0.17B | 0.16B | 0.16B | 0.16B | 0.16B | 0.15B |
|
Intangibles
|
0.03B | 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 | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 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 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Goodwill & Intangibles
|
0.03B | 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 | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 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 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Long-Term Deferred Tax
|
| | | | | | | 0.30B | | | | 0.35B | | | | 0.46B | | | | 0.37B | | | | 0.42B | | | | 0.41B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non-Current Assets
|
-0.00B | 0.69B | 0.00B | 0.82B | -0.00B | 0.77B | 0.82B | 0.75B | 0.82B | 0.72B | 0.88B | 0.95B | 0.96B | 0.98B | 1.05B | 1.13B | 1.10B | 1.11B | 1.14B | 0.98B | 0.93B | 0.96B | 1.00B | 1.19B | 1.16B | 1.16B | 1.19B | 1.31B | 1.27B | 1.26B | 1.30B | 1.41B | 1.37B | 1.38B | 1.41B | 1.08B | 1.10B | 1.11B | 1.13B | 1.17B | 1.18B | 1.20B | 1.21B | 1.33B | 1.34B | 1.35B | 1.36B | 1.50B | 1.50B | 1.50B | 1.51B | 1.46B | 1.44B | 1.50B | 1.55B | 1.42B | 1.34B | 1.38B | 1.40B | 1.43B | 1.43B | 1.43B | 1.44B | 1.42B | 1.38B | 1.39B | 1.43B |
|
Non-Current Assets
|
0.00B | 0.80B | 0.80B | 0.82B | 0.78B | 3.99B | 4.11B | 0.85B | 4.25B | 0.81B | 0.97B | 1.04B | 1.05B | 1.07B | 1.14B | 1.23B | 1.20B | 1.20B | 1.23B | 1.06B | 1.02B | 1.04B | 1.09B | 1.26B | 1.25B | 1.28B | 1.31B | 1.43B | 1.40B | 1.39B | 1.44B | 1.55B | 1.51B | 1.52B | 1.56B | 1.20B | 1.21B | 1.23B | 1.25B | 1.29B | 1.30B | 1.32B | 1.33B | 1.45B | 1.46B | 1.47B | 1.48B | 1.62B | 1.63B | 1.62B | 1.63B | 1.59B | 1.57B | 1.63B | 1.68B | 1.56B | 1.48B | 1.52B | 1.54B | 1.56B | 1.56B | 1.58B | 1.59B | 1.57B | 1.54B | 1.55B | 1.59B |
|
Assets
|
4,069.68B | 4.04B | 4.12B | 4.24B | 4.22B | 4.28B | 4.57B | 4.68B | 4.59B | 4.64B | 4.83B | 4.93B | 4.99B | 5.10B | 5.21B | 5.29B | 5.32B | 5.49B | 5.59B | 5.35B | 5.36B | 5.39B | 5.50B | 5.70B | 5.97B | 5.90B | 5.94B | 6.02B | 6.13B | 6.08B | 6.13B | 6.29B | 6.23B | 6.28B | 6.37B | 6.05B | 6.26B | 6.21B | 6.29B | 6.38B | 6.39B | 6.46B | 6.50B | 6.64B | 6.61B | 7.02B | 6.93B | 7.10B | 7.08B | 7.20B | 7.25B | 7.21B | 7.28B | 7.45B | 7.52B | 7.54B | 7.88B | 7.84B | 8.29B | 8.48B | 8.35B | 8.68B | 9.11B | 9.24B | 9.59B | 9.94B | 10.08B |
|
Accounts Payables
|
0.00B | -0.03B | -0.03B | 0.08B | -0.03B | 0.08B | 0.08B | 0.10B | 0.06B | 0.09B | 0.09B | 0.08B | 0.07B | 0.09B | 0.09B | 0.09B | 0.07B | 0.08B | 0.09B | 0.09B | 0.07B | 0.08B | 0.08B | 0.09B | 0.07B | 0.09B | 0.08B | 0.10B | 0.06B | 0.08B | 0.08B | 0.11B | 0.06B | 0.08B | 0.07B | 0.09B | 0.07B | 0.07B | 0.08B | 0.11B | 0.08B | 0.08B | 0.08B | 0.11B | 0.07B | 0.08B | 0.10B | 0.12B | 0.08B | 0.12B | 0.13B | 0.15B | 0.12B | 0.15B | 0.18B | 0.29B | 0.20B | 0.22B | 0.23B | 0.31B | 0.20B | 0.21B | 0.24B | 0.31B | 0.27B | 0.28B | 0.32B |
|
Notes Payables
|
0.00B | | | 0.05B | | 0.02B | 0.00B | 0.07B | 0.07B | 0.07B | 0.05B | 0.05B | 0.06B | 0.06B | 0.05B | 0.07B | 0.08B | 0.06B | 0.05B | 0.05B | 0.05B | 0.04B | 0.03B | 0.03B | 0.04B | 0.03B | 0.00B | 0.02B | 0.02B | 0.02B | 0.01B | 0.02B | | 0.00B | 0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Accumulated Expenses
|
| | | 0.02B | | 0.02B | 0.03B | 0.02B | 0.02B | 0.02B | 0.02B | 0.04B | 0.02B | 0.02B | 0.02B | 0.04B | 0.03B | 0.03B | 0.04B | 0.04B | 0.03B | 0.03B | 0.04B | 0.04B | 0.03B | 0.03B | 0.04B | 0.04B | 0.03B | 0.04B | 0.04B | 0.05B | 0.03B | 0.03B | 0.04B | 0.05B | 0.03B | 0.04B | 0.05B | 0.06B | 0.03B | 0.04B | 0.04B | 0.05B | 0.04B | 0.05B | 0.06B | 0.05B | 0.04B | 0.04B | 0.05B | 0.06B | 0.04B | 0.05B | 0.05B | 0.06B | 0.04B | 0.05B | 0.05B | 0.06B | 0.04B | 0.05B | 0.06B | 0.07B | 0.05B | 0.06B | 0.07B |
|
Other Accumulated Expenses
|
0.01B | 0.05B | 0.04B | 0.05B | 0.00B | 0.07B | 0.07B | 0.05B | 0.07B | 0.07B | 0.06B | 0.04B | 0.07B | 0.06B | 0.06B | 0.01B | 0.03B | 0.03B | 0.04B | 0.02B | 0.02B | 0.03B | 0.03B | 0.01B | 0.03B | 0.04B | 0.03B | 0.02B | 0.02B | 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 | 0.01B | 0.02B | 0.02B | 0.02B | 0.02B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.02B | 0.03B | 0.03B | 0.04B | 0.04B | 0.05B | 0.05B | 0.05B | 0.05B | 0.08B | 0.06B | 0.07B | 0.07B |
|
Short term Debt
|
0.00B | | | 0.01B | | 0.13B | 0.13B | 0.12B | 0.00B | 0.00B | 0.00B | 0.10B | 0.00B | 0.00B | 0.00B | 0.07B | 0.00B | 0.07B | 0.07B | 0.05B | 0.00B | 0.00B | 0.00B | 0.03B | 0.12B | 0.00B | 0.00B | 0.02B | 0.10B | 0.00B | 0.00B | 0.02B | | | | 0.06B | 0.13B | 0.04B | 0.00B | | 0.00B | 0.00B | 0.00B | 0.10B | | 0.17B | | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.07B | 0.08B | | 0.12B | | | 0.05B | 0.05B | 0.05B | 0.07B | 0.02B | | | 0.12B |
|
Current Taxes
|
0.01B | 0.02B | 0.04B | 0.00B | 0.03B | 0.02B | 0.08B | 0.07B | 0.07B | 0.06B | 0.01B | 0.00B | 0.00B | 0.01B | 0.00B | 0.01B | 0.00B | 0.01B | 0.01B | 0.01B | 0.04B | 0.03B | 0.03B | 0.01B | 0.02B | 0.02B | 0.02B | 0.01B | 0.02B | 0.01B | 0.02B | 0.01B | 0.02B | 0.02B | 0.06B | 0.01B | 0.02B | 0.03B | 0.05B | 0.01B | 0.02B | 0.03B | 0.05B | 0.01B | 0.02B | 0.03B | 0.05B | 0.02B | 0.03B | 0.04B | 0.06B | 0.01B | 0.02B | 0.03B | 0.03B | 0.01B | 0.02B | 0.03B | 0.04B | 0.01B | 0.01B | 0.02B | 0.04B | 0.01B | 0.02B | 0.03B | 0.05B |
|
Current Deferred Revenue
|
0.00B | | | | | | | 0.01B | 0.02B | 0.01B | 0.02B | 0.03B | 0.05B | 0.05B | 0.04B | 0.03B | 0.02B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.00B | 0.03B | 0.03B | 0.03B | 0.01B | 0.02B | 0.02B | 0.02B | 0.00B | 0.02B | 0.03B | 0.03B | 0.03B | 0.07B | 0.07B | 0.04B | 0.03B | 0.05B | 0.03B | 0.03B | 0.03B | 0.03B | 0.04B | 0.04B | 0.04B | 0.07B | 0.07B | 0.07B | 0.07B | 0.09B | 0.09B | 0.10B | 0.10B | 0.11B | 0.10B | 0.10B | 0.17B | 0.18B | 0.19B | 0.19B |
|
Total Current Liabilities
|
0.00B | | | 0.22B | | 0.34B | 0.38B | 0.45B | 0.33B | 0.34B | 0.25B | 0.37B | 0.28B | 0.30B | 0.27B | 0.35B | 0.26B | 0.31B | 0.34B | 0.25B | 0.25B | 0.24B | 0.24B | 0.24B | 0.35B | 0.23B | 0.21B | 0.24B | 0.31B | 0.22B | 0.21B | 0.25B | 0.18B | 0.19B | 0.23B | 0.20B | 0.33B | 0.24B | 0.25B | 0.26B | 0.27B | 0.30B | 0.29B | 0.37B | 0.25B | 0.45B | 0.30B | 0.29B | 0.26B | 0.33B | 0.34B | 0.33B | 0.33B | 0.45B | 0.48B | 0.55B | 0.53B | 0.47B | 0.49B | 0.63B | 0.51B | 0.53B | 0.61B | 0.70B | 0.67B | 0.74B | 0.89B |
|
Non-Current Debt
|
0.00B | | | 1.41B | | 1.29B | 1.49B | 1.49B | 1.49B | 1.49B | 1.49B | 1.39B | 1.49B | 1.54B | 1.54B | 1.47B | 1.54B | 1.62B | 1.62B | 1.62B | 1.61B | 1.61B | 1.61B | 1.60B | 1.74B | 1.74B | 1.74B | 1.73B | 1.74B | 1.75B | 1.75B | 1.74B | 1.74B | 1.75B | 1.75B | 1.75B | 1.83B | 1.83B | 1.83B | 1.83B | 1.84B | 1.84B | 1.84B | 1.74B | 1.84B | 2.00B | 2.00B | 2.00B | 2.00B | 2.00B | 2.00B | 2.00B | 2.05B | 2.08B | 2.07B | 2.19B | 2.48B | 2.48B | 2.83B | 2.78B | 2.78B | 2.78B | 3.05B | 3.05B | 3.45B | 3.45B | 3.33B |
|
Pension
|
| | | | | | | 0.26B | | | | 0.36B | 0.34B | 0.34B | 0.34B | 0.42B | 0.43B | 0.43B | 0.42B | 0.24B | 0.25B | 0.25B | 0.23B | 0.40B | 0.41B | 0.41B | 0.39B | 0.39B | 0.40B | 0.40B | 0.38B | 0.41B | 0.42B | 0.42B | 0.39B | 0.44B | 0.43B | 0.43B | 0.42B | 0.43B | 0.43B | 0.43B | 0.41B | 0.52B | 0.52B | 0.52B | 0.50B | 0.63B | 0.64B | 0.64B | 0.62B | 0.52B | 0.53B | 0.52B | 0.50B | 0.24B | 0.24B | 0.24B | 0.20B | 0.23B | 0.24B | 0.24B | 0.23B | 0.17B | 0.17B | 0.18B | 0.16B |
|
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 | 0.00B | 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 | 0.01B | 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 |
|
Non-Current Deferred Tax Liability
|
| | | 0.57B | | 0.56B | 0.58B | 0.86B | 0.58B | 0.59B | 0.75B | 1.10B | 0.81B | 0.83B | 0.88B | 1.29B | 0.89B | 0.90B | 0.94B | 1.29B | 0.96B | 0.98B | 1.03B | 1.07B | 1.07B | 1.06B | 1.09B | 1.14B | 1.14B | 1.15B | 1.17B | 1.24B | 1.25B | 1.25B | 1.24B | 0.66B | 0.65B | 0.64B | 0.63B | 0.70B | 0.69B | 0.69B | 0.68B | 1.11B | 0.74B | 0.74B | 0.74B | 1.19B | 0.79B | 0.79B | 0.77B | 1.19B | 0.84B | 0.83B | 0.83B | 1.17B | 0.87B | 0.86B | 0.88B | 1.21B | 0.87B | 0.87B | 0.86B | 0.82B | 0.79B | 0.78B | 0.78B |
|
Other Non-Current Liabilities
|
0.00B | -0.01B | -0.01B | 0.35B | -0.00B | 0.36B | 0.30B | 0.07B | 0.34B | 0.35B | 0.34B | 0.08B | 0.07B | 0.07B | 0.06B | 0.07B | 0.06B | 0.06B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.04B | 0.05B | 0.05B | 0.05B | 0.05B | 0.04B | 0.05B | 0.05B | 0.05B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.05B | 0.05B | 0.05B | 0.05B | 2.07B | 2.05B | 0.05B | 2.24B | 2.26B | 2.23B | 0.06B | 2.22B | 2.21B | 2.19B | 0.08B | 2.03B | 2.03B | 2.05B | 0.16B | 2.14B | 2.17B | 2.17B | 2.15B | 2.12B | 2.34B | 2.37B |
|
Total Non-Current Liabilities
|
0.00B | 2.73B | 2.75B | 3.14B | 2.82B | 2.49B | 2.75B | 1.20B | 2.69B | 1.25B | 1.42B | 1.54B | 1.55B | 1.57B | 1.63B | 1.73B | 1.75B | 1.75B | 1.78B | 1.64B | 1.64B | 1.65B | 1.69B | 1.90B | 1.92B | 1.92B | 1.94B | 1.99B | 2.01B | 2.02B | 2.03B | 2.14B | 2.14B | 2.15B | 2.14B | 1.84B | 1.83B | 1.84B | 1.83B | 1.91B | 1.89B | 1.92B | 1.90B | 2.06B | 2.05B | 2.45B | 2.30B | 2.24B | 2.26B | 2.33B | 2.34B | 2.21B | 2.38B | 2.52B | 2.55B | 1.99B | 3.02B | 2.95B | 3.32B | 2.15B | 3.28B | 3.30B | 3.66B | 2.15B | 4.12B | 4.19B | 4.22B |
|
Total Liabilities
|
| 2.71B | 2.73B | 3.48B | 2.82B | 2.85B | 3.05B | 3.14B | 3.04B | 3.08B | 3.17B | 3.28B | 3.32B | 3.41B | 3.43B | 3.55B | 3.55B | 3.70B | 3.74B | 3.49B | 3.50B | 3.50B | 3.54B | 3.74B | 4.01B | 3.89B | 3.88B | 3.96B | 4.07B | 3.99B | 3.98B | 4.13B | 4.07B | 4.09B | 4.12B | 3.79B | 4.00B | 3.91B | 3.92B | 4.01B | 4.00B | 4.05B | 4.03B | 4.18B | 4.14B | 4.52B | 4.36B | 4.54B | 4.50B | 4.59B | 4.58B | 4.54B | 4.60B | 4.74B | 4.74B | 4.74B | 5.05B | 4.98B | 5.36B | 5.56B | 5.42B | 5.47B | 5.83B | 5.90B | 6.24B | 6.53B | 6.59B |
|
Total Debt
|
0.00B | | | 1.42B | | 1.42B | 1.61B | 1.61B | 1.49B | 1.49B | 1.49B | 1.49B | 1.49B | 1.54B | 1.54B | 1.54B | 1.54B | 1.69B | 1.69B | 1.67B | 1.62B | 1.62B | 1.62B | 1.63B | 1.86B | 1.74B | 1.74B | 1.75B | 1.85B | 1.75B | 1.75B | 1.77B | 1.74B | 1.75B | 1.75B | 1.80B | 1.96B | 1.88B | 1.84B | 1.83B | 1.84B | 1.84B | 1.84B | 1.84B | 1.84B | 2.18B | 2.00B | 2.00B | 2.00B | 2.00B | 2.00B | 2.00B | 2.05B | 2.15B | 2.15B | 2.19B | 2.61B | 2.48B | 2.83B | 2.83B | 2.83B | 2.83B | 3.12B | 3.07B | 3.45B | 3.45B | 3.45B |
|
Common Equity
|
| 1.33B | 1.38B | 0.76B | 1.41B | 1.43B | 1.52B | 1.54B | 1.55B | 1.57B | 1.66B | 1.64B | 1.67B | 1.70B | 1.77B | 1.75B | 1.76B | 1.79B | 1.85B | 1.85B | 1.86B | 1.89B | 1.95B | 1.96B | 1.96B | 2.00B | 2.05B | 2.06B | 2.06B | 2.09B | 2.15B | 2.16B | 2.16B | 2.19B | 2.25B | 2.26B | 2.26B | 2.30B | 2.37B | 2.38B | 2.39B | 2.41B | 2.47B | 2.46B | 2.47B | 2.50B | 2.57B | 2.56B | 2.58B | 2.61B | 2.68B | 2.67B | 2.68B | 2.71B | 2.79B | 2.81B | 2.83B | 2.86B | 2.93B | 2.91B | 2.92B | 3.20B | 3.28B | 3.34B | 3.35B | 3.41B | 3.49B |
|
Shareholder's Equity
|
| 1.33B | 1.38B | 0.76B | 1.41B | 1.43B | 1.52B | 1.54B | 1.55B | 1.57B | 1.66B | 1.64B | 1.67B | 1.70B | 1.77B | 1.75B | 1.76B | 1.79B | 1.85B | 1.85B | 1.86B | 1.89B | 1.95B | 1.96B | 1.96B | 2.00B | 2.05B | 2.06B | 2.06B | 2.09B | 2.15B | 2.16B | 2.16B | 2.19B | 2.25B | 2.26B | 2.26B | 2.30B | 2.37B | 2.38B | 2.39B | 2.41B | 2.47B | 2.46B | 2.47B | 2.50B | 2.57B | 2.56B | 2.58B | 2.61B | 2.68B | 2.67B | 2.68B | 2.71B | 2.79B | 2.81B | 2.83B | 2.86B | 2.93B | 2.91B | 2.92B | 3.20B | 3.28B | 3.34B | 3.35B | 3.41B | 3.49B |
|
Liabilities and Shareholders Equity
|
4,069.68B | 4.04B | 4.12B | 4.24B | 4.22B | 4.28B | 4.57B | 4.68B | 4.59B | 4.64B | 4.83B | 4.93B | 4.99B | 5.10B | 5.21B | 5.29B | 5.32B | 5.49B | 5.59B | 5.35B | 5.36B | 5.39B | 5.50B | 5.70B | 5.97B | 5.90B | 5.94B | 6.02B | 6.13B | 6.08B | 6.13B | 6.29B | 6.23B | 6.28B | 6.37B | 6.05B | 6.26B | 6.21B | 6.29B | 6.38B | 6.39B | 6.46B | 6.50B | 6.64B | 6.61B | 7.02B | 6.93B | 7.10B | 7.08B | 7.20B | 7.25B | 7.21B | 7.28B | 7.45B | 7.52B | 7.54B | 7.88B | 7.84B | 8.29B | 8.48B | 8.35B | 8.68B | 9.11B | 9.24B | 9.59B | 9.94B | 10.08B |
|
Treasury Shares
|
| | | 0.00B | | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 941.00 | 0.00B | 0.00B | 718.00 | 0.00B | 0.00B | 0.00B | 0.00B | 574.00 | 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 | 0.00B | | | | 0.00B | | | | 0.00B | | | | 0.00B | | | | 0.00B | | | | 0.00B | | | |
|
Retained Earnings
|
| 0.60B | 0.64B | 0.55B | | 0.68B | 0.73B | 0.71B | 0.75B | 0.75B | 0.85B | 0.82B | 0.85B | -0.01B | -0.01B | 0.92B | 0.94B | 0.97B | 1.02B | 1.03B | 1.03B | 1.06B | 1.12B | -0.02B | 1.13B | 1.17B | 1.22B | 1.23B | 1.23B | 1.26B | 1.32B | 1.32B | 1.33B | 1.35B | 1.41B | 1.43B | 1.43B | 1.47B | 1.54B | 1.53B | 1.54B | 1.56B | 1.62B | -0.04B | 1.64B | 1.66B | 1.60B | -0.04B | 1.74B | 1.78B | 1.84B | 1.70B | 1.84B | 1.87B | 1.94B | 1.84B | 1.95B | 1.98B | 2.05B | 2.04B | 2.04B | 2.09B | 2.16B | 2.15B | 2.16B | 2.21B | 2.29B |