|
Cash & Equivalents
|
0.02B | 0.35B | 0.24B | 0.14B | 0.21B | 0.24B | 0.21B | 0.25B | 0.41B | 0.26B | 0.23B | 0.30B | 0.26B | 0.32B | 0.34B | 0.43B | 0.44B | 0.78B | 0.69B | 0.71B | 0.52B | 0.68B | 0.83B | 0.64B | 0.53B | 0.59B | 0.55B | 0.77B | 0.76B | 0.95B | 0.80B | 0.73B | 0.98B | 1.22B | 1.35B | 1.23B | 1.56B | 1.34B | 1.35B | 1.14B | 2.27B | 1.94B | 1.81B | 2.04B | 1.99B | 1.77B | 1.76B | 1.81B | 4.43B | 4.20B | 1.08B | 1.23B | 1.35B | 1.29B | 1.00B | 2.01B | 1.49B | 1.55B | 0.93B | 1.05B | 1.11B | 0.92B | 0.87B | 1.13B | 1.11B | 0.93B | 1.05B |
|
Short-term Investments
|
0.32B | 0.38B | 0.52B | 0.55B | 0.53B | 0.55B | 0.60B | 0.65B | 0.72B | | | 0.89B | 1.01B | 0.99B | 0.89B | 0.92B | 0.62B | 0.35B | 0.34B | 0.45B | 0.57B | 0.43B | 0.44B | 0.70B | 0.83B | 0.92B | 0.89B | 0.62B | 0.59B | 0.47B | 0.74B | 0.82B | 0.80B | 0.67B | 0.69B | 0.92B | 0.81B | 1.17B | 2.04B | 2.37B | 1.34B | 1.23B | 1.35B | 1.37B | 1.34B | 1.50B | 1.56B | 1.66B | 0.20B | 0.09B | 0.18B | 0.11B | 0.07B | 0.04B | 0.04B | 0.03B | 0.02B | 0.01B | 0.01B | 0.01B | | 0.07B | 0.07B | 0.09B | 0.12B | 0.22B | 0.23B |
|
Cash & Current Investments
|
0.35B | 0.73B | 0.76B | 0.69B | 0.75B | 0.79B | 0.81B | 0.89B | 1.13B | 0.26B | 0.23B | 1.19B | 1.27B | 1.30B | 1.23B | 1.35B | 1.07B | 1.13B | 1.03B | 1.17B | 1.09B | 1.10B | 1.27B | 1.34B | 1.37B | 1.51B | 1.44B | 1.39B | 1.34B | 1.43B | 1.54B | 1.56B | 1.78B | 1.89B | 2.04B | 2.15B | 2.37B | 2.51B | 3.39B | 3.51B | 3.62B | 3.17B | 3.17B | 3.41B | 3.33B | 3.27B | 3.32B | 3.47B | 4.63B | 4.29B | 1.26B | 1.34B | 1.42B | 1.33B | 1.04B | 2.04B | 1.52B | 1.56B | 0.93B | 1.05B | 1.11B | 0.99B | 0.94B | 1.22B | 1.24B | 1.16B | 1.28B |
|
Receivables - Net
|
-0.00B | 0.15B | 0.16B | 0.16B | -0.00B | 0.15B | 0.17B | 0.17B | 0.18B | 0.19B | 0.17B | 0.18B | 0.20B | 0.19B | 0.22B | 0.22B | 0.21B | 0.21B | 0.24B | 0.24B | 0.29B | 0.26B | 0.28B | 0.29B | 0.35B | 0.37B | 0.41B | 0.39B | 0.40B | 0.37B | 0.38B | 0.39B | 0.37B | 0.37B | 0.38B | 0.41B | 0.40B | 0.40B | 0.43B | 0.52B | 0.46B | 0.47B | 0.54B | 0.57B | 0.47B | 0.39B | 0.47B | 0.49B | 0.52B | 0.54B | 0.61B | 0.65B | 0.62B | 0.65B | 0.63B | 0.68B | 0.67B | 0.75B | 0.70B | 0.74B | 0.64B | 0.65B | 0.71B | 0.74B | 0.71B | 0.71B | 0.74B |
|
Receivables - Other
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01B | | | | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.01B | 0.02B | 0.02B | 0.02B | 0.01B | 0.01B | 0.02B |
|
Receivables
|
-0.00B | 0.15B | 0.16B | 0.16B | -0.00B | 0.15B | 0.17B | 0.17B | 0.18B | 0.19B | 0.17B | 0.18B | 0.20B | 0.19B | 0.22B | 0.22B | 0.21B | 0.21B | 0.24B | 0.24B | 0.29B | 0.26B | 0.28B | 0.29B | 0.35B | 0.37B | 0.41B | 0.39B | 0.40B | 0.37B | 0.38B | 0.39B | 0.37B | 0.37B | 0.38B | 0.41B | 0.40B | 0.40B | 0.43B | 0.52B | 0.46B | 0.47B | 0.54B | 0.57B | 0.47B | 0.39B | 0.47B | 0.51B | 0.52B | 0.54B | 0.61B | 0.67B | 0.63B | 0.66B | 0.65B | 0.69B | 0.69B | 0.77B | 0.71B | 0.76B | 0.66B | 0.67B | 0.73B | 0.76B | 0.72B | 0.72B | 0.76B |
|
Raw Materials
|
| | | | | | | 0.05B | | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.07B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.07B | 0.07B | 0.07B | 0.08B | 0.08B | 0.10B | 0.10B | 0.10B | 0.10B | 0.10B | 0.10B | 0.10B | 0.09B | 0.09B | 0.10B | 0.10B | 0.10B | 0.12B | 0.12B | 0.12B | 0.12B | 0.11B | 0.11B | 0.15B | 0.14B | 0.11B | 0.09B | 0.08B | 0.09B | 0.14B | 0.17B | 0.20B | 0.23B | 0.25B | 0.26B | 0.28B | 0.28B | 0.28B | 0.26B | 0.23B | 0.24B | 0.23B | 0.22B | 0.23B | 0.25B |
|
Work In Process
|
| | | | | | | 0.06B | | 0.06B | 0.06B | 0.05B | 0.06B | 0.06B | 0.07B | 0.08B | 0.08B | 0.08B | 0.07B | 0.07B | 0.08B | 0.09B | 0.10B | 0.09B | 0.10B | 0.12B | 0.11B | 0.14B | 0.16B | 0.17B | 0.17B | 0.16B | 0.16B | 0.17B | 0.19B | 0.19B | 0.21B | 0.21B | 0.22B | 0.22B | 0.23B | 0.27B | 0.27B | 0.23B | 0.24B | 0.26B | 0.25B | 0.24B | 0.25B | 0.28B | 0.29B | 0.33B | 0.34B | 0.37B | 0.39B | 0.39B | 0.40B | 0.41B | 0.42B | 0.40B | 0.41B | 0.42B | 0.42B | 0.40B | 0.40B | 0.42B | 0.42B |
|
Finished Goods
|
| | | | | | | 0.02B | | 0.02B | 0.02B | 0.02B | 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 | 0.02B | 0.03B | 0.03B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.05B | 0.04B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.06B | 0.03B | 0.02B | 0.03B | 0.03B | 0.03B | 0.03B | 0.02B | 0.02B | 0.02B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.04B | 0.03B | 0.04B | 0.04B | 0.04B | 0.03B | 0.03B | 0.05B | 0.05B |
|
Inventory
|
0.00B | 0.07B | -0.01B | 0.09B | -0.01B | 0.12B | 0.13B | 0.14B | 0.15B | | | 0.13B | 0.13B | 0.13B | 0.15B | 0.16B | 0.17B | 0.17B | 0.16B | 0.15B | 0.16B | 0.18B | 0.20B | 0.19B | 0.21B | 0.22B | 0.23B | 0.27B | 0.29B | 0.31B | 0.31B | 0.30B | 0.30B | 0.31B | 0.33B | 0.33B | 0.35B | 0.36B | 0.37B | 0.39B | 0.41B | 0.42B | 0.42B | 0.36B | 0.38B | 0.43B | 0.41B | 0.37B | 0.36B | 0.38B | 0.40B | 0.43B | 0.47B | 0.52B | 0.56B | 0.57B | 0.59B | 0.62B | 0.61B | 0.59B | 0.58B | 0.56B | 0.57B | 0.55B | 0.54B | 0.57B | 0.59B |
|
Current Deferred Tax Assets
|
0.02B | 0.04B | 0.04B | 0.02B | 0.05B | 0.02B | 0.02B | 0.02B | 0.02B | | | 0.02B | 0.02B | 0.02B | 0.03B | 0.03B | 0.07B | 0.08B | 0.09B | 0.04B | 0.04B | 0.04B | 0.10B | 0.04B | 0.05B | 0.05B | 0.04B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets
|
-0.00B | 0.01B | 0.02B | 0.02B | 0.00B | 0.02B | 0.02B | 0.04B | 0.03B | 0.03B | 0.04B | 0.03B | 0.02B | 0.02B | 0.02B | 0.03B | 0.03B | 0.06B | 0.03B | 0.02B | 0.04B | 0.04B | 0.06B | 0.03B | 0.09B | 0.08B | 0.08B | 0.05B | 0.04B | 0.03B | 0.05B | 0.08B | 0.07B | 0.07B | 0.05B | 0.09B | 0.07B | 0.07B | 0.07B | 0.08B | 0.06B | 0.09B | 0.10B | 0.10B | 0.14B | 0.11B | 0.13B | 0.15B | 0.13B | 0.10B | 0.18B | 0.29B | 0.26B | 0.40B | 0.26B | 0.28B | 0.40B | 0.31B | 0.27B | 0.23B | 0.26B | 0.26B | 0.16B | 0.24B | 0.20B | 0.21B | 0.20B |
|
Current Assets
|
0.90B | 0.98B | 1.03B | 0.98B | 1.04B | 1.09B | 1.14B | 1.26B | 1.51B | | | 1.54B | 1.64B | 1.66B | 1.65B | 1.79B | 1.55B | 1.65B | 1.54B | 1.62B | 1.63B | 1.62B | 1.91B | 1.89B | 2.06B | 2.24B | 2.21B | 2.10B | 2.07B | 2.14B | 2.28B | 2.32B | 2.52B | 2.64B | 2.81B | 2.98B | 3.19B | 3.34B | 4.26B | 4.49B | 4.54B | 4.16B | 4.22B | 4.45B | 4.32B | 4.19B | 4.33B | 4.48B | 5.64B | 5.31B | 2.45B | 2.71B | 2.75B | 2.89B | 2.49B | 3.56B | 3.17B | 3.22B | 2.51B | 2.61B | 2.58B | 2.46B | 2.37B | 2.75B | 2.67B | 2.64B | 2.80B |
|
Buildings
|
| | | 0.06B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Construction in Progress
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.07B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Property, Plant & Equipment (Net)
|
-0.01B | 0.10B | -0.05B | 0.12B | 0.12B | 0.12B | 0.13B | 0.13B | 0.13B | | | 0.14B | 0.14B | 0.15B | 0.15B | 0.17B | 0.19B | 0.19B | 0.19B | 0.20B | 0.21B | 0.23B | 0.25B | 0.27B | 0.28B | 0.30B | 0.31B | 0.34B | 0.39B | 0.51B | 0.63B | 0.71B | 0.73B | 0.84B | 0.86B | 0.93B | 0.98B | 1.04B | 1.06B | 1.07B | 0.85B | 0.85B | 0.88B | 0.89B | 0.89B | 0.89B | 0.91B | 0.92B | 0.92B | 0.92B | 1.01B | 1.02B | 1.03B | 1.05B | 1.07B | 1.09B | 1.08B | 1.07B | 1.04B | 1.01B | 0.96B | 0.86B | 0.83B | 0.81B | 0.78B | 0.76B | 0.75B |
|
Long-Term Investments
|
0.06B | 0.06B | 0.06B | | | | | | | | | | | | | 0.06B | | | 0.06B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Goodwill
|
0.23B | 0.23B | 0.23B | 0.21B | 0.21B | 0.27B | 0.28B | 0.28B | 0.32B | | | 0.32B | 0.32B | 0.32B | 0.37B | 0.37B | 0.60B | 0.60B | 0.67B | 0.72B | 0.72B | 0.72B | 0.72B | 0.72B | 0.72B | 0.72B | 0.76B | 0.75B | 0.78B | 0.78B | 0.78B | 0.78B | 0.77B | 0.77B | 0.77B | 0.77B | 0.78B | 0.83B | 0.83B | 0.83B | 0.83B | 0.82B | 0.82B | 0.90B | 0.82B | 0.89B | 0.90B | 0.90B | 0.90B | 0.97B | 7.10B | 7.11B | 7.11B | 7.16B | 3.24B | 3.24B | 3.24B | 3.24B | 3.60B | 2.54B | 2.54B | 1.08B | 1.11B | 1.11B | 1.11B | 1.11B | 1.11B |
|
Intangibles
|
| | | 0.04B | | 0.07B | 0.07B | 0.09B | 0.12B | | | 0.11B | 0.10B | 0.09B | 0.13B | 0.13B | 0.31B | 0.30B | 0.30B | 0.43B | 0.32B | 0.30B | 0.30B | 0.31B | 0.30B | 0.29B | 0.29B | 0.27B | 0.27B | 0.27B | 0.26B | 0.24B | 0.21B | 0.20B | 0.18B | 0.17B | 0.17B | 0.20B | 0.20B | 0.18B | 0.17B | 0.16B | 0.15B | 0.14B | 0.14B | 0.16B | 0.15B | 0.14B | 0.13B | 0.16B | 3.35B | 3.25B | 3.21B | 3.20B | 3.33B | 3.29B | 3.24B | 3.19B | 3.03B | 2.99B | 2.94B | 0.28B | 0.30B | 0.29B | 0.28B | 0.24B | 0.23B |
|
Goodwill & Intangibles
|
0.05B | 0.04B | 0.04B | 0.04B | 0.04B | 0.34B | 0.35B | 0.37B | 0.44B | | | 0.43B | 0.42B | 0.41B | 0.51B | 0.50B | 0.91B | 0.90B | 0.97B | 1.15B | 1.04B | 1.03B | 1.02B | 1.04B | 1.03B | 1.01B | 1.04B | 1.03B | 1.05B | 1.04B | 1.03B | 1.02B | 0.98B | 0.97B | 0.96B | 0.95B | 0.94B | 1.04B | 1.03B | 1.02B | 1.01B | 0.99B | 0.98B | 1.04B | 0.96B | 1.05B | 1.05B | 1.04B | 1.03B | 1.13B | 10.45B | 10.36B | 10.32B | 10.36B | 6.57B | 6.52B | 6.48B | 6.43B | 6.63B | 5.54B | 5.49B | 1.36B | 1.42B | 1.41B | 1.39B | 1.35B | 1.34B |
|
Long-Term Deferred Tax
|
| | | 0.05B | | 0.05B | 0.04B | 0.04B | 0.00B | | | 0.11B | 0.03B | 0.05B | 0.05B | 0.13B | 0.02B | 0.01B | 0.04B | 0.09B | 0.10B | 0.07B | 0.04B | 0.09B | 0.06B | 0.07B | 0.09B | 0.13B | 0.20B | 0.19B | 0.18B | 0.12B | 0.08B | 0.10B | 0.12B | 0.09B | 0.10B | 0.11B | 0.09B | 0.07B | 0.09B | 0.07B | 0.09B | 0.06B | 0.09B | 0.01B | 0.02B | 0.02B | | | | | | | | | | | | 0.06B | | 0.63B | 0.62B | 0.57B | 0.55B | 0.53B | 0.49B |
|
Other Non-Current Assets
|
0.00B | 0.02B | 0.02B | 0.03B | -0.00B | 0.04B | 0.07B | 0.04B | 0.05B | | | 0.06B | 0.07B | 0.08B | 0.08B | 0.07B | 0.07B | 0.08B | 0.08B | 0.06B | 0.07B | 0.09B | 0.06B | 0.10B | 0.07B | 0.08B | 0.08B | 0.09B | 0.09B | 0.10B | 0.10B | 0.11B | 0.29B | 0.31B | 0.31B | 0.31B | 0.32B | 0.33B | 0.33B | 0.31B | 0.33B | 0.35B | 0.37B | 0.39B | 0.43B | 0.55B | 0.56B | 0.61B | 0.64B | 0.76B | 0.48B | 0.45B | 0.46B | 0.45B | 0.45B | 0.42B | 0.42B | 0.42B | 0.44B | 0.36B | 0.46B | 0.31B | 0.32B | 0.35B | 0.37B | 0.40B | 0.42B |
|
Non-Current Assets
|
0.48B | 0.50B | 0.51B | 0.45B | 0.46B | 0.55B | 0.58B | 0.58B | 0.61B | | | 0.65B | 0.66B | 0.68B | 0.79B | 0.78B | 1.19B | 1.18B | 1.28B | 1.40B | 1.42B | 1.41B | 1.37B | 1.45B | 1.44B | 1.47B | 1.52B | 1.59B | 1.72B | 1.84B | 1.95B | 1.96B | 2.08B | 2.21B | 2.24B | 2.28B | 2.35B | 2.51B | 2.50B | 2.47B | 2.85B | 2.82B | 2.87B | 2.87B | 2.94B | 3.05B | 3.08B | 3.10B | 3.11B | 3.37B | 12.61B | 12.50B | 12.52B | 12.56B | 8.77B | 8.69B | 8.64B | 8.55B | 7.62B | 7.50B | 7.46B | 3.62B | 3.64B | 3.56B | 3.51B | 3.45B | 3.38B |
|
Assets
|
1.37B | 1.48B | 1.54B | 1.43B | 1.51B | 1.64B | 1.73B | 1.84B | 2.12B | | | 2.20B | 2.30B | 2.35B | 2.44B | 2.57B | 2.74B | 2.82B | 2.82B | 3.02B | 3.05B | 3.04B | 3.28B | 3.34B | 3.50B | 3.70B | 3.73B | 3.69B | 3.79B | 3.99B | 4.23B | 4.28B | 4.60B | 4.86B | 5.05B | 5.26B | 5.54B | 5.85B | 6.76B | 6.96B | 7.39B | 6.97B | 7.09B | 7.32B | 7.26B | 7.25B | 7.40B | 7.58B | 8.76B | 8.68B | 15.06B | 15.22B | 15.27B | 15.45B | 11.26B | 12.25B | 11.81B | 11.77B | 10.12B | 10.11B | 10.04B | 6.08B | 6.01B | 6.30B | 6.18B | 6.09B | 6.18B |
|
Accounts Payables
|
0.01B | 0.04B | 0.01B | 0.05B | 0.05B | 0.06B | 0.06B | 0.07B | 0.07B | | | 0.05B | 0.06B | 0.06B | 0.07B | 0.07B | 0.08B | 0.07B | 0.06B | 0.07B | 0.09B | 0.09B | 0.10B | 0.08B | 0.11B | 0.11B | 0.12B | 0.14B | 0.15B | 0.25B | 0.13B | 0.14B | 0.14B | 0.17B | 0.16B | 0.16B | 0.15B | 0.15B | 0.16B | 0.18B | 0.14B | 0.14B | 0.14B | 0.15B | 0.13B | 0.14B | 0.16B | 0.19B | 0.18B | 0.20B | 0.25B | 0.33B | 0.29B | 0.28B | 0.28B | 0.29B | 0.24B | 0.24B | 0.24B | 0.24B | 0.20B | 0.20B | 0.19B | 0.22B | 0.21B | 0.20B | 0.22B |
|
Notes Payables
|
| | | | | | | 0.01B | | | | 0.02B | | | | | | | | 0.01B | | | | 0.02B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.50B | 0.50B | 0.50B | | | | | | 0.74B | | 0.50B | 0.50B | 0.50B | 1.00B |
|
Payables
|
0.01B | 0.04B | 0.01B | 0.05B | 0.05B | 0.06B | 0.06B | 0.08B | 0.07B | | | 0.07B | 0.06B | 0.06B | 0.07B | 0.07B | 0.08B | 0.07B | 0.06B | 0.09B | 0.09B | 0.09B | 0.10B | 0.10B | 0.11B | 0.11B | 0.12B | 0.14B | 0.15B | 0.25B | 0.13B | 0.14B | 0.14B | 0.17B | 0.16B | 0.16B | 0.15B | 0.15B | 0.16B | 0.18B | 0.14B | 0.14B | 0.14B | 0.15B | 0.13B | 0.14B | 0.16B | 0.19B | 0.18B | 0.20B | 0.25B | 0.33B | 0.29B | 0.78B | 0.78B | 0.79B | 0.24B | 0.24B | 0.24B | 0.24B | 0.20B | 0.94B | 0.19B | 0.72B | 0.71B | 0.70B | 1.22B |
|
Accumulated Expenses
|
-0.01B | 0.08B | 0.00B | 0.10B | 0.00B | 0.12B | 0.13B | 0.16B | 0.17B | | | 0.18B | 0.20B | 0.21B | 0.19B | 0.20B | 0.19B | 0.20B | 0.20B | 0.22B | 0.22B | 0.26B | 0.30B | 0.34B | 0.30B | 0.31B | 0.36B | 0.39B | 0.33B | 0.33B | 0.32B | 0.34B | 0.39B | 0.38B | 0.38B | 0.43B | 0.39B | 0.42B | 0.45B | 0.51B | 0.47B | 0.47B | 0.48B | 0.52B | 0.42B | 0.48B | 0.45B | 0.54B | 0.60B | 0.67B | 0.67B | 0.76B | 0.70B | 1.35B | 1.14B | 1.23B | 1.24B | 1.31B | 1.24B | 1.32B | 1.27B | 1.26B | 0.78B | 0.83B | 0.73B | 0.76B | 0.75B |
|
Other Accumulated Expenses
|
| | | | | | | 0.01B | | | | 0.01B | | | | | | | | 0.02B | | | | 0.02B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Short term Debt
|
-0.01B | 0.28B | -0.01B | 0.29B | 0.30B | 0.30B | 0.31B | 0.31B | 0.11B | | | | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.03B | 0.03B | 0.03B | 0.85B | 0.30B | 0.30B | 0.30B | 0.31B | 0.30B | 0.10B | 0.07B | | 0.00B | 0.00B | 0.00B | 0.00B | 0.01B | 0.00B | 0.01B | 0.62B | 0.62B | 1.11B | 1.11B | 0.63B | | | | 0.50B | 0.50B | 0.51B | 0.51B | 0.49B | | | | 0.50B | 0.75B | 0.75B | 0.75B | 0.75B | 0.75B | | | | | | | | | |
|
Current Taxes
|
| | | | | | | 0.01B | | | | 0.02B | | | | | | | | 0.03B | | | | 0.04B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Deferred Revenue
|
| | | | | | | 0.05B | | | | 0.05B | | | | | | | | 0.05B | | | | 0.08B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities
|
0.38B | 0.41B | 0.41B | 0.44B | 0.45B | 0.48B | 0.50B | 0.53B | 0.35B | | | 0.23B | 0.29B | 0.30B | 0.30B | 0.30B | 0.41B | 0.42B | 0.42B | 0.32B | 1.15B | 0.65B | 0.86B | 0.72B | 0.71B | 0.73B | 0.58B | 0.61B | 0.48B | 0.58B | 0.63B | 0.70B | 0.72B | 0.68B | 0.67B | 0.75B | 1.18B | 1.22B | 1.74B | 1.80B | 1.24B | 0.61B | 0.62B | 0.67B | 1.05B | 1.11B | 1.11B | 1.24B | 1.27B | 0.87B | 0.91B | 1.09B | 1.49B | 2.88B | 2.67B | 2.77B | 2.23B | 2.30B | 1.48B | 1.57B | 1.47B | 2.21B | 0.97B | 1.55B | 1.44B | 1.46B | 1.96B |
|
Non-Current Debt
|
| | | | | | | | | | | | | | | | | | | | | | | 0.99B | | | 1.01B | 1.02B | 1.02B | 1.03B | 1.04B | 1.06B | 1.05B | 1.17B | 1.18B | 1.18B | 0.71B | 0.72B | 0.86B | 0.89B | 1.11B | 1.12B | 1.13B | 1.14B | 0.65B | 0.66B | 0.67B | | 0.99B | 0.99B | 0.99B | 0.99B | 0.49B | 0.49B | 0.49B | 1.49B | 1.49B | 1.49B | 1.49B | 1.49B | 1.49B | 1.49B | 1.99B | 1.49B | 1.49B | 1.49B | 0.99B |
|
Convertible Debt
|
0.01B | 0.01B | 0.01B | 0.01B | 0.01B | | | | 0.65B | | | 0.81B | 0.78B | 0.79B | 0.80B | 0.81B | 0.81B | 0.82B | 0.83B | 0.84B | | 0.97B | 0.98B | 0.99B | 0.99B | 1.00B | | | | | | | | | | | | | | | | | | | | | | 0.67B | 0.68B | 0.69B | 0.69B | 0.70B | 0.75B | | | | | | | | | | | | | | |
|
Preferred Stock Liabilities
|
| | | | | | | 0.08B | 0.03B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Minority Interest
|
| | | | | | | 0.08B | | 0.01B | 0.01B | 0.01B | 0.01B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | | | | | | | 0.03B | 0.03B | 0.08B | 0.08B | 0.08B | 0.04B | 0.06B | 0.08B | 0.12B | 0.22B | 0.21B | 0.22B | 0.22B | 0.09B | 0.09B | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Operating Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.77B | 0.74B | 0.74B | 0.69B | 0.70B | 0.68B | 0.68B | 0.67B | 0.66B | 0.70B | 0.78B | 0.77B | 0.80B | 0.78B | 0.75B | 0.74B | 0.75B | 0.73B | 0.70B | 0.69B | 0.70B | 0.62B | 0.61B | 0.55B | 0.54B | 0.53B | 0.51B |
|
Other Non-Current Liabilities
|
0.00B | 0.02B | 0.02B | 0.02B | 0.02B | 0.03B | 0.03B | 0.03B | 0.04B | | | 0.08B | 0.06B | 0.08B | 0.11B | 0.13B | 0.21B | 0.19B | 0.19B | 0.19B | 0.19B | 0.19B | 0.17B | 0.17B | 0.17B | 0.18B | 0.17B | 0.18B | 0.19B | 0.20B | 0.20B | 0.21B | 0.21B | 0.21B | 0.22B | 0.36B | 0.36B | 0.34B | 0.35B | 0.36B | 0.21B | 0.21B | 0.21B | 0.20B | 0.22B | 0.23B | 0.24B | 0.30B | 0.23B | 0.24B | 1.08B | 0.92B | 0.84B | 0.85B | 0.61B | 0.65B | 0.65B | 0.70B | 0.56B | 0.62B | 0.64B | 0.33B | 0.31B | 0.34B | 0.34B | 0.35B | 0.33B |
|
Total Non-Current Liabilities
|
-0.00B | -0.02B | -0.02B | -0.02B | -0.02B | -0.03B | -0.03B | -0.03B | -0.04B | | | -0.08B | -0.06B | -0.08B | -0.11B | -0.13B | -0.21B | -0.19B | -0.19B | -0.19B | -0.19B | -0.19B | -0.17B | -0.17B | -0.17B | -0.18B | -0.17B | -0.18B | -0.19B | -0.20B | -0.20B | -0.21B | -0.21B | -0.21B | -0.22B | -0.36B | -0.36B | -0.34B | -0.35B | -0.36B | -0.21B | -0.21B | -0.21B | -0.20B | -0.22B | -0.23B | -0.24B | -0.30B | -0.23B | -0.24B | -1.08B | -0.92B | -0.84B | -0.85B | -0.61B | -0.65B | -0.65B | -0.70B | -0.56B | -0.62B | -0.64B | -0.33B | -0.31B | -0.34B | -0.34B | -0.35B | -0.33B |
|
Total Debt
|
-0.01B | 0.28B | -0.01B | 0.29B | 0.30B | 0.30B | 0.31B | 0.31B | 0.11B | | | | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.03B | 0.03B | 0.03B | 0.85B | 0.30B | 0.30B | 1.29B | 0.31B | 0.30B | 1.11B | 1.09B | 1.02B | 1.03B | 1.04B | 1.06B | 1.06B | 1.17B | 1.18B | 1.19B | 1.33B | 1.35B | 1.97B | 2.00B | 1.74B | 1.12B | 1.13B | 1.14B | 1.15B | 1.16B | 1.17B | 0.51B | 1.48B | 0.99B | 0.99B | 0.99B | 0.99B | 1.24B | 1.24B | 2.23B | 2.24B | 2.24B | 1.49B | 1.49B | 1.49B | 1.49B | 1.99B | 1.49B | 1.49B | 1.49B | 0.99B |
|
Common Equity
|
| | | 0.86B | | 1.04B | 1.11B | 1.20B | 1.06B | | | 1.08B | 1.16B | 1.18B | 1.22B | 1.32B | 1.31B | 1.39B | 1.37B | 1.53B | 1.57B | 1.08B | 1.27B | 1.46B | 1.62B | 1.79B | 1.94B | 1.85B | 2.07B | 2.14B | 2.32B | 2.27B | 2.55B | 2.71B | 2.85B | 2.75B | 3.07B | 3.35B | 3.59B | 3.85B | 4.07B | 4.33B | 4.44B | 4.61B | 4.63B | 4.56B | 4.70B | 4.69B | 4.92B | 5.18B | 10.59B | 10.74B | 10.89B | 10.44B | 6.73B | 6.60B | 6.69B | 6.55B | 5.90B | 5.75B | 5.73B | 1.44B | 2.12B | 2.37B | 2.37B | 2.26B | 2.38B |
|
Shareholder's Equity
|
| | | 0.86B | | 1.04B | 1.11B | 1.20B | 1.06B | | | 1.08B | 1.16B | 1.18B | 1.22B | 1.32B | 1.31B | 1.39B | 1.37B | 1.53B | 1.57B | 1.08B | 1.27B | 1.46B | 1.62B | 1.79B | 1.94B | 1.85B | 2.07B | 2.14B | 2.32B | 2.27B | 2.55B | 2.71B | 2.85B | 2.75B | 3.07B | 3.35B | 3.59B | 3.85B | 4.07B | 4.33B | 4.44B | 4.61B | 4.63B | 4.56B | 4.70B | 4.69B | 4.92B | 5.18B | 10.59B | 10.74B | 10.89B | 10.44B | 6.73B | 6.60B | 6.69B | 6.55B | 5.90B | 5.75B | 5.73B | 1.44B | 2.12B | 2.37B | 2.37B | 2.26B | 2.38B |
|
Liabilities and Shareholders Equity
|
1.37B | 1.48B | 1.54B | 1.43B | 1.51B | 1.64B | 1.73B | 1.84B | 2.12B | | | 2.20B | 2.30B | 2.35B | 2.44B | 2.57B | 2.74B | 2.82B | 2.82B | 3.02B | 3.05B | 3.04B | 3.28B | 3.34B | 3.50B | 3.70B | 3.73B | 3.69B | 3.79B | 3.99B | 4.23B | 4.28B | 4.60B | 4.86B | 5.05B | 5.26B | 5.54B | 5.85B | 6.76B | 6.96B | 7.39B | 6.97B | 7.09B | 7.32B | 7.26B | 7.25B | 7.40B | 7.58B | 8.76B | 8.68B | 15.06B | 15.22B | 15.27B | 15.45B | 11.26B | 12.25B | 11.81B | 11.77B | 10.12B | 10.11B | 10.04B | 6.08B | 6.01B | 6.30B | 6.18B | 6.09B | 6.18B |
|
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 | 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 | 1.70B | 0.00B | 0.00B | 0.00B | 1.72B | 0.05B | 0.05B | 0.04B | 1.13B | 0.04B | 0.04B | 0.04B | 1.61B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.00B | 3.88B | 0.04B | 0.05B | 0.01B |
|
Retained Earnings
|
-0.33B | -0.31B | -0.29B | -0.28B | -0.26B | -0.23B | -0.19B | -0.16B | -0.13B | | | -0.07B | -0.04B | -0.02B | 0.01B | 0.08B | 0.06B | 0.10B | 0.13B | 0.21B | 0.27B | 0.31B | 0.41B | 0.56B | 0.70B | 0.80B | 0.92B | 1.02B | 1.11B | 1.23B | 1.36B | 1.49B | 1.90B | 2.02B | 2.19B | 2.26B | 2.46B | 2.67B | 2.87B | 3.08B | 3.30B | 3.59B | 3.83B | 4.07B | 4.24B | 4.29B | 4.47B | 4.72B | 4.87B | 5.05B | 5.37B | 5.49B | 5.63B | 5.10B | 1.28B | 1.14B | 1.15B | 0.91B | 0.16B | -0.02B | -0.14B | -2.13B | -1.43B | -1.24B | -1.11B | -0.88B | -0.73B |
|
Preferred Shares
|
0.00B | 0.00B | 0.00B | | 0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |