|
Cash & Equivalents
|
0.05B | 0.04B | 0.06B | 0.07B | 0.06B | 0.05B | 0.07B | 0.25B | 0.10B | 0.10B | 0.09B | 0.18B | 0.10B | 0.12B | 0.13B | 0.15B | 0.13B | 0.12B | 0.12B | 0.15B | 0.14B | 0.15B | 0.16B | 0.25B | 0.20B | 0.19B | 0.19B | 0.41B | 0.24B | 0.21B | 0.23B | 0.26B | 0.22B | 0.25B | 0.28B | 0.27B | 0.29B | 0.29B | 0.33B | 0.48B | 0.39B | 0.41B | 0.40B | 0.45B | 0.72B | 0.41B | 0.44B | 0.57B | 0.46B | 0.49B | 0.54B | 0.59B | 0.58B | 0.57B | 0.49B | 0.52B | 0.49B | 0.40B | 0.39B | 0.41B | 0.40B | 0.42B | 0.44B | 0.42B | 0.43B | 0.40B | 0.43B |
|
Cash & Current Investments
|
0.05B | 0.04B | 0.06B | 0.07B | 0.06B | 0.05B | 0.07B | 0.25B | 0.10B | 0.10B | 0.09B | 0.18B | 0.10B | 0.12B | 0.13B | 0.15B | 0.13B | 0.12B | 0.12B | 0.15B | 0.14B | 0.15B | 0.16B | 0.25B | 0.20B | 0.19B | 0.19B | 0.41B | 0.24B | 0.21B | 0.23B | 0.26B | 0.22B | 0.25B | 0.28B | 0.27B | 0.29B | 0.29B | 0.33B | 0.48B | 0.39B | 0.41B | 0.40B | 0.45B | 0.72B | 0.41B | 0.44B | 0.57B | 0.46B | 0.49B | 0.54B | 0.59B | 0.58B | 0.57B | 0.49B | 0.52B | 0.49B | 0.40B | 0.39B | 0.41B | 0.40B | 0.42B | 0.44B | 0.42B | 0.43B | 0.40B | 0.43B |
|
Receivables - Net
|
0.59B | 0.59B | 0.57B | 0.67B | 0.60B | 0.62B | 0.64B | 0.72B | 0.70B | 0.75B | 0.74B | 0.91B | 0.81B | 0.82B | 0.86B | 1.00B | 0.91B | 0.91B | 0.98B | 1.24B | 1.13B | 1.20B | 1.22B | 1.38B | 1.23B | 1.31B | 1.41B | 1.59B | 1.42B | 1.49B | 1.70B | 1.87B | 1.72B | 1.72B | 1.78B | 1.74B | 1.48B | 1.51B | 1.61B | 1.85B | 1.61B | 1.73B | 1.77B | 2.03B | 1.72B | 1.37B | 1.44B | 1.64B | 1.48B | 1.58B | 1.74B | 2.00B | 1.89B | 1.86B | 1.91B | 2.15B | 1.98B | 1.98B | 1.91B | 2.10B | 1.92B | 1.91B | 2.00B | 2.15B | 2.01B | 2.05B | 2.02B |
|
Receivables - Other
|
| | | 0.02B | | | | 0.18B | | 0.01B | 0.01B | 0.22B | 0.01B | 0.00B | 0.01B | 0.23B | 0.01B | 0.01B | 0.01B | 0.26B | 0.00B | 0.01B | 0.01B | 0.34B | 0.00B | 0.00B | | 0.37B | | | | 0.40B | | | | 0.51B | 0.27B | 0.31B | 0.35B | 0.53B | 0.39B | 0.43B | 0.44B | 0.59B | 0.41B | 0.41B | 0.39B | 0.46B | 0.35B | 0.36B | 0.40B | 0.60B | 0.45B | 0.45B | 0.46B | 0.59B | 0.43B | 0.43B | 0.43B | 0.59B | 0.37B | 0.36B | 0.38B | 0.38B | 0.37B | 0.37B | 0.38B |
|
Receivables
|
0.59B | 0.59B | 0.57B | 0.69B | 0.60B | 0.62B | 0.64B | 0.90B | 0.70B | 0.76B | 0.75B | 1.12B | 0.81B | 0.82B | 0.87B | 1.23B | 0.93B | 0.92B | 0.99B | 1.50B | 1.13B | 1.20B | 1.22B | 1.71B | 1.23B | 1.31B | 1.41B | 1.97B | 1.42B | 1.49B | 1.70B | 2.27B | 1.72B | 1.72B | 1.78B | 2.25B | 1.74B | 1.82B | 1.96B | 2.39B | 1.99B | 2.16B | 2.21B | 2.62B | 2.14B | 1.77B | 1.83B | 2.10B | 1.82B | 1.95B | 2.14B | 2.60B | 2.34B | 2.31B | 2.37B | 2.74B | 2.41B | 2.41B | 2.34B | 2.69B | 2.29B | 2.27B | 2.38B | 2.54B | 2.38B | 2.42B | 2.40B |
|
Current Deferred Tax Assets
|
-0.02B | -0.03B | 0.13B | 0.08B | 0.14B | 0.08B | 0.08B | 0.08B | 0.08B | 0.08B | 0.07B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.13B | 0.13B | 0.13B | 0.12B | 0.14B | 0.13B | 0.13B | 0.13B | 0.13B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets
|
0.04B | 0.04B | 0.04B | 0.04B | 0.03B | 0.04B | 0.04B | 0.04B | 0.04B | 0.05B | 0.06B | 0.05B | 0.05B | 0.05B | 0.06B | 0.05B | 0.06B | 0.06B | 0.07B | 0.06B | 0.07B | 0.08B | 0.08B | 0.06B | 0.08B | 0.07B | 0.09B | 0.10B | 0.14B | 0.12B | 0.15B | 0.16B | 0.16B | 0.16B | 0.15B | 0.39B | 0.36B | 0.35B | 0.32B | 0.32B | 0.37B | 0.33B | 0.38B | 0.38B | 0.43B | 0.42B | 0.44B | 0.52B | 0.41B | 0.41B | 0.48B | 0.50B | 0.57B | 0.55B | 0.71B | 0.60B | 0.63B | 0.59B | 0.61B | 0.57B | 0.59B | 0.58B | 0.64B | 0.65B | 0.58B | 0.62B | 0.60B |
|
Current Assets
|
0.87B | 0.89B | 0.89B | 0.94B | 0.86B | 0.89B | 0.93B | 1.19B | 1.14B | 1.12B | 1.19B | 1.30B | 1.13B | 1.16B | 1.27B | 1.52B | 1.42B | 1.36B | 1.42B | 1.72B | 1.67B | 1.83B | 1.99B | 2.12B | 2.06B | 1.98B | 2.09B | 2.65B | 2.46B | 2.45B | 2.82B | 3.30B | 2.80B | 3.40B | 2.99B | 4.54B | 4.39B | 4.47B | 4.86B | 5.21B | 5.03B | 5.03B | 5.59B | 5.87B | 6.20B | 5.11B | 6.17B | 6.45B | 5.27B | 5.33B | 7.25B | 6.39B | 6.17B | 6.15B | 6.37B | 6.57B | 6.77B | 6.71B | 6.38B | 6.86B | 6.32B | 6.63B | 8.41B | 7.48B | 7.23B | 7.85B | 7.64B |
|
Buildings
|
| | | 0.12B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Property, Plant & Equipment (Net)
|
0.21B | 0.22B | 0.22B | 0.21B | 0.20B | 0.19B | 0.19B | 0.20B | 0.20B | 0.23B | 0.23B | 0.24B | 0.24B | 0.24B | 0.25B | 0.27B | 0.26B | 0.25B | 0.26B | 0.30B | 0.32B | 0.33B | 0.34B | 0.37B | 0.35B | 0.36B | 0.38B | 0.42B | 0.44B | 0.43B | 0.47B | 0.50B | 0.51B | 0.51B | 0.52B | 0.54B | 0.05B | 0.54B | 0.54B | 0.57B | 0.13B | 0.58B | 0.67B | 0.70B | 0.68B | 0.68B | 0.68B | 0.66B | 0.68B | 0.68B | 0.69B | 0.74B | 0.75B | 0.73B | 0.73B | 0.58B | 0.59B | 0.59B | 0.59B | 0.61B | 0.60B | 0.60B | 0.60B | 0.60B | 0.59B | 0.59B | 0.60B |
|
Long-Term Investments
|
0.15B | 0.15B | 0.16B | 0.17B | 0.17B | 0.16B | 0.18B | 0.17B | 0.18B | 0.18B | 0.22B | 0.22B | 0.24B | 0.21B | 0.30B | 0.27B | 0.27B | 0.27B | 0.29B | 0.29B | 0.29B | 0.30B | 0.29B | 0.30B | 0.30B | 0.33B | 0.31B | 0.16B | 0.36B | 0.36B | 0.36B | 0.36B | 0.35B | 0.36B | 0.37B | 0.38B | 0.38B | 0.38B | 0.37B | 0.36B | 0.36B | 0.38B | 0.41B | 0.40B | 0.39B | 0.39B | 0.41B | 0.45B | 0.55B | 0.61B | 0.65B | 0.75B | 0.79B | 0.90B | 0.89B | 0.87B | 0.90B | 0.87B | 0.87B | 0.82B | 0.82B | 0.82B | 0.87B | 0.81B | 0.90B | 0.88B | 0.90B |
|
Goodwill
|
1.43B | 1.48B | 1.45B | 1.44B | 1.42B | 1.40B | 1.44B | 1.44B | 1.48B | 1.78B | 1.75B | 1.75B | 1.78B | 1.77B | 1.82B | 1.85B | 1.84B | 1.84B | 1.89B | 1.90B | 1.90B | 1.95B | 1.91B | 1.91B | 1.87B | 1.93B | 2.00B | 2.14B | 2.26B | 2.26B | 2.55B | 2.58B | 2.62B | 2.67B | 2.70B | 2.71B | 2.75B | 2.68B | 2.69B | 2.70B | 2.74B | 2.73B | 4.08B | 4.17B | 4.10B | 4.12B | 4.16B | 4.22B | 4.20B | 4.21B | 4.21B | 4.61B | 4.60B | 4.52B | 4.45B | 4.53B | 4.54B | 4.58B | 4.54B | 4.59B | 4.57B | 4.61B | 4.67B | 4.61B | 4.64B | 4.72B | 4.71B |
|
Intangibles
|
0.05B | 0.04B | 0.04B | 0.04B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.15B | 0.06B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.04B | 0.04B | 0.04B | 0.05B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.23B | 0.23B | 0.23B | 0.30B | 0.29B | 0.31B | 0.30B | 0.31B | 0.30B | 0.30B | 0.29B | 0.29B | 0.34B | 0.34B | 0.34B | 0.68B | 0.68B | 0.66B | 0.65B | 0.65B | 0.68B | 0.69B | 0.67B | 0.68B | 0.89B | 0.88B | 0.87B | 0.86B | 0.86B | 0.83B | 0.82B | 0.80B | 0.79B | 0.76B | 0.74B | 0.72B | 0.72B | 0.70B | 0.68B | 0.67B |
|
Goodwill & Intangibles
|
1.48B | 1.52B | 1.49B | 1.48B | 1.46B | 1.43B | 1.47B | 1.47B | 1.51B | 1.92B | 1.81B | 1.80B | 1.83B | 1.81B | 1.86B | 1.90B | 1.88B | 1.88B | 1.93B | 1.95B | 1.95B | 1.99B | 1.95B | 1.95B | 1.91B | 1.97B | 2.04B | 2.37B | 2.50B | 2.50B | 2.85B | 2.87B | 2.93B | 2.97B | 3.01B | 3.01B | 3.05B | 2.98B | 2.98B | 3.03B | 3.08B | 3.07B | 4.76B | 4.85B | 4.76B | 4.77B | 4.82B | 4.90B | 4.89B | 4.88B | 4.89B | 5.50B | 5.48B | 5.39B | 5.32B | 5.39B | 5.38B | 5.40B | 5.34B | 5.37B | 5.33B | 5.35B | 5.39B | 5.34B | 5.34B | 5.40B | 5.38B |
|
Long-Term Deferred Tax
|
| | | 0.14B | | 0.14B | 0.14B | 0.15B | 0.14B | 0.14B | 0.14B | 0.31B | 0.20B | 0.20B | 0.18B | 0.33B | 0.19B | 0.19B | 0.17B | 0.31B | 0.09B | 0.07B | 0.06B | 0.30B | 0.10B | 0.10B | 0.10B | 0.29B | 0.18B | 0.18B | 0.18B | 0.35B | 0.19B | 0.19B | 0.19B | 0.36B | 0.24B | 0.24B | 0.24B | 0.35B | 0.21B | 0.21B | 0.20B | 0.25B | 0.23B | 0.23B | 0.24B | 0.30B | 0.29B | 0.29B | 0.28B | 0.33B | 0.31B | 0.28B | 0.25B | 0.38B | 0.39B | 0.39B | 0.38B | 0.50B | 0.49B | 0.51B | 0.53B | 0.52B | 0.54B | 0.58B | 0.54B |
|
Other Non-Current Assets
|
| | | 0.10B | | 0.10B | 0.11B | 0.12B | 0.12B | 0.12B | 0.12B | 0.12B | 0.13B | 0.13B | 0.14B | 0.14B | 0.15B | 0.16B | 0.17B | 0.09B | 0.19B | 0.19B | 0.19B | 0.06B | 0.06B | 0.06B | 0.06B | 0.08B | 0.08B | 0.09B | 0.09B | 0.07B | 0.07B | 0.08B | 0.09B | 0.16B | 0.00B | 0.16B | 0.16B | 0.19B | 0.01B | 0.20B | 0.20B | 0.20B | 0.20B | 0.21B | 0.21B | 0.18B | 0.19B | 0.19B | 0.19B | 0.23B | 0.25B | 0.23B | 0.22B | 0.18B | 0.17B | 0.18B | 0.18B | 0.21B | 0.20B | 0.20B | 0.22B | 0.22B | 0.23B | 0.24B | 0.25B |
|
Non-Current Assets
|
2.00B | 2.09B | 2.10B | 0.00B | 2.12B | 2.07B | 2.14B | 2.16B | 2.21B | 2.56B | 2.57B | 2.63B | 2.70B | 2.64B | 2.78B | 2.84B | 2.82B | 2.82B | 2.90B | 2.87B | 2.89B | 2.94B | 2.94B | 2.96B | 2.94B | 3.06B | 3.14B | 3.54B | 3.88B | 3.89B | 4.30B | 4.33B | 4.44B | 4.50B | 4.57B | 4.71B | -4.32B | 4.72B | 4.76B | 4.82B | -4.87B | 5.55B | 7.49B | 7.80B | 7.70B | 7.70B | 7.73B | 7.86B | 8.03B | 8.13B | 8.20B | 9.12B | 9.23B | 9.12B | 9.01B | 9.02B | 9.08B | 9.12B | 9.10B | 9.21B | 9.17B | 9.28B | 9.41B | 9.29B | 9.40B | 9.49B | 9.54B |
|
Assets
|
2.88B | 2.98B | 2.99B | 3.10B | 2.98B | 2.97B | 3.06B | 3.35B | 3.35B | 3.68B | 3.76B | 3.93B | 3.83B | 3.79B | 4.05B | 4.35B | 4.24B | 4.17B | 4.33B | 4.60B | 4.56B | 4.78B | 4.93B | 5.08B | 5.00B | 5.04B | 5.24B | 6.19B | 6.35B | 6.34B | 7.12B | 7.63B | 7.24B | 7.90B | 7.55B | 9.25B | 0.07B | 9.19B | 9.62B | 10.03B | 0.15B | 10.58B | 13.08B | 13.67B | 13.90B | 12.81B | 13.90B | 14.32B | 13.31B | 13.46B | 15.45B | 15.51B | 15.39B | 15.27B | 15.38B | 15.59B | 15.85B | 15.83B | 15.48B | 16.06B | 15.48B | 15.91B | 17.82B | 16.76B | 16.63B | 17.34B | 17.18B |
|
Accounts Payables
|
0.30B | 0.31B | 0.31B | 0.35B | 0.30B | 0.30B | 0.31B | 0.40B | 0.34B | 0.37B | 0.32B | 0.44B | 0.40B | 0.37B | 0.37B | 0.50B | 0.40B | 0.40B | 0.42B | 0.53B | 0.49B | 0.49B | 0.52B | 0.63B | 0.55B | 0.58B | 0.64B | 0.71B | 0.64B | 0.66B | 0.76B | 0.85B | 0.81B | 0.80B | 0.79B | 0.99B | 0.98B | 0.97B | 1.00B | 1.26B | 0.99B | 1.04B | 0.94B | 1.29B | 1.10B | 1.04B | 1.10B | 1.23B | 1.11B | 1.03B | 1.01B | 1.26B | 1.06B | 0.95B | 0.86B | 1.24B | 1.11B | 1.05B | 1.07B | 1.41B | 1.23B | 1.15B | 1.16B | 1.32B | 1.20B | 1.18B | 1.20B |
|
Notes Payables
|
0.04B | 0.04B | 0.06B | 0.02B | 0.05B | 0.06B | 0.03B | 0.03B | 0.04B | 0.05B | 0.05B | 0.07B | 0.03B | 0.02B | 0.03B | 0.03B | 0.04B | 0.05B | 0.04B | 0.02B | 0.02B | 0.02B | 0.04B | 0.02B | 0.02B | 0.02B | 0.03B | 0.05B | 0.02B | 0.02B | 0.06B | 0.09B | 0.06B | 0.07B | 0.06B | 0.08B | 0.10B | 0.09B | 0.08B | 0.03B | 0.12B | 0.12B | 0.10B | 0.12B | | | | | | | | | | | | | | | | | | | 0.80B | 0.20B | 0.90B | 0.69B | 0.39B |
|
Payables
|
0.33B | 0.35B | 0.36B | 0.37B | 0.35B | 0.36B | 0.34B | 0.43B | 0.38B | 0.42B | 0.37B | 0.50B | 0.43B | 0.38B | 0.40B | 0.53B | 0.44B | 0.45B | 0.46B | 0.55B | 0.51B | 0.52B | 0.56B | 0.65B | 0.57B | 0.60B | 0.67B | 0.76B | 0.67B | 0.68B | 0.82B | 0.94B | 0.87B | 0.87B | 0.86B | 1.07B | 1.07B | 1.06B | 1.08B | 1.29B | 1.11B | 1.16B | 1.04B | 1.41B | 1.10B | 1.04B | 1.10B | 1.23B | 1.11B | 1.03B | 1.01B | 1.26B | 1.06B | 0.95B | 0.86B | 1.24B | 1.11B | 1.05B | 1.07B | 1.41B | 1.23B | 1.15B | 1.96B | 1.52B | 2.10B | 1.87B | 1.58B |
|
Accumulated Expenses
|
0.42B | 0.27B | 0.31B | 0.48B | 0.28B | 0.30B | 0.40B | 0.55B | 0.35B | 0.38B | 0.44B | 0.66B | 0.38B | 0.39B | 0.48B | 0.69B | 0.41B | 0.41B | 0.51B | 0.81B | 0.50B | 0.55B | 0.67B | 0.99B | 0.63B | 0.66B | 0.79B | 1.09B | 0.68B | 0.67B | 0.77B | 1.06B | 0.74B | 0.74B | 0.93B | 1.42B | 0.98B | 0.97B | 1.21B | 1.60B | 1.03B | 1.06B | 1.30B | 1.73B | 1.04B | 0.98B | 1.11B | 1.43B | 1.03B | 1.17B | 1.49B | 2.03B | 1.33B | 1.35B | 1.51B | 1.75B | 1.12B | 1.14B | 1.34B | 1.70B | 1.09B | 1.10B | 1.37B | 1.77B | 1.16B | 1.14B | 1.38B |
|
Other Accumulated Expenses
|
| | | 0.10B | | 0.11B | 0.09B | 0.10B | 0.12B | 0.09B | 0.11B | 0.10B | 0.09B | 0.09B | 0.10B | 0.11B | 0.10B | 0.11B | 0.11B | 0.14B | 0.12B | 0.12B | 0.16B | 0.14B | 0.14B | 0.15B | 0.15B | 0.20B | 0.21B | 0.21B | 0.20B | 0.20B | 0.20B | 0.23B | 0.22B | 0.26B | 0.00B | 0.20B | 0.20B | 0.19B | 0.00B | 0.22B | 0.24B | 0.20B | 0.36B | 0.30B | 0.31B | 0.30B | 0.20B | 0.22B | 0.24B | 0.22B | 0.27B | 0.27B | 0.38B | 0.33B | 0.38B | 0.41B | 0.46B | 0.35B | 0.34B | 0.36B | 0.34B | 0.32B | 0.29B | 0.33B | 0.31B |
|
Short term Debt
|
| | | 0.02B | | 0.06B | 0.03B | 0.03B | 0.04B | 0.05B | 0.05B | 0.07B | 0.03B | 0.02B | 0.03B | 0.03B | 0.04B | 0.05B | 0.04B | 0.02B | 0.02B | 0.02B | 0.04B | 0.02B | 0.02B | 0.02B | 0.03B | 0.05B | 0.02B | 0.02B | 0.06B | 0.09B | 0.06B | 0.07B | 0.06B | 0.08B | 0.10B | 0.09B | 0.08B | 0.08B | 0.12B | 0.12B | 0.10B | 0.07B | 0.07B | 0.10B | 0.09B | 0.09B | 0.07B | 0.03B | 0.03B | 0.27B | 0.27B | 0.27B | 0.05B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | | | | | | | |
|
Current Leases
|
| | | 0.03B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.13B | 0.13B | 0.15B | 0.15B | 0.15B | 0.16B | 0.16B | 0.17B | 0.16B | 0.16B | 0.15B | 0.15B | 0.16B | 0.15B | 0.15B | 0.16B | 0.16B | 0.16B | 0.16B | 0.16B | 0.16B | 0.16B | 0.16B | 0.16B | 0.16B | 0.17B | 0.17B |
|
Current Deferred Revenue
|
0.03B | 0.03B | 0.04B | 0.04B | 0.03B | 0.04B | 0.05B | 0.05B | 0.04B | 0.06B | 0.06B | 0.06B | 0.05B | 0.08B | 0.09B | 0.08B | 0.06B | 0.08B | 0.11B | 0.10B | 0.10B | 0.11B | 0.12B | 0.10B | 0.10B | 0.13B | 0.14B | 0.11B | 0.12B | 0.12B | 0.15B | 0.13B | 0.13B | 0.16B | 0.18B | 0.16B | 0.17B | 0.18B | 0.17B | 0.19B | 0.16B | 0.15B | 0.18B | 0.16B | 0.15B | 0.16B | 0.16B | 0.19B | 0.18B | 0.17B | 0.18B | 0.21B | 0.21B | 0.24B | 0.22B | 0.22B | 0.21B | 0.21B | 0.21B | 0.23B | 0.22B | 0.22B | 0.20B | 0.20B | 0.19B | 0.23B | 0.22B |
|
Curent Deferred Tax Liability
|
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 | 0.01B | 0.01B | 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 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities
|
0.90B | 0.76B | 0.90B | 1.10B | 0.86B | 0.90B | 1.05B | 1.30B | 1.17B | 1.16B | 1.14B | 1.35B | 0.99B | 0.99B | 1.31B | 1.66B | 1.28B | 1.24B | 1.29B | 1.66B | 1.28B | 1.45B | 1.76B | 2.05B | 1.70B | 1.62B | 1.86B | 2.51B | 2.03B | 1.95B | 2.30B | 2.97B | 2.23B | 2.85B | 2.58B | 4.31B | 3.84B | 3.83B | 4.33B | 4.76B | 4.21B | 4.17B | 4.86B | 5.49B | 4.99B | 4.61B | 5.80B | 6.13B | 4.69B | 4.64B | 6.67B | 6.49B | 5.40B | 5.34B | 5.40B | 5.91B | 5.27B | 5.49B | 5.43B | 6.45B | 5.10B | 5.51B | 8.03B | 7.14B | 6.63B | 7.17B | 6.96B |
|
Mortgages
|
| | | | | | | | 0.11B | 0.03B | 0.12B | | | | 0.05B | 0.14B | 0.14B | 0.10B | 0.06B | | 0.01B | 0.10B | 0.19B | 0.08B | 0.18B | 0.03B | 0.04B | 0.26B | 0.29B | 0.24B | 0.32B | 0.58B | 0.24B | 0.79B | 0.33B | 0.31B | 0.41B | 0.44B | 0.61B | 0.32B | 0.48B | 0.38B | 0.79B | 0.52B | 0.94B | 0.79B | 1.72B | 1.50B | 0.83B | 0.71B | 2.27B | 0.80B | 0.71B | 0.62B | 0.69B | 0.46B | 0.81B | 0.94B | 0.57B | 0.66B | 0.32B | 0.66B | 2.05B | 0.84B | 0.60B | 1.22B | 1.01B |
|
Non-Current Debt
|
0.50B | 0.40B | 0.29B | 0.17B | 0.33B | 0.27B | 0.25B | 0.20B | 0.28B | 0.44B | 0.57B | 0.46B | 0.63B | 0.62B | 0.57B | 0.28B | 0.47B | 0.48B | 0.45B | 0.28B | 0.44B | 0.41B | 0.28B | 0.28B | 0.34B | 0.33B | 0.28B | 0.27B | 0.79B | 0.81B | 1.08B | 0.27B | 1.16B | 0.67B | 0.68B | 0.69B | 0.70B | 0.68B | 0.68B | 0.67B | 0.66B | 0.67B | 0.65B | 0.66B | 0.66B | 0.67B | 0.68B | 0.70B | 0.68B | 0.69B | 0.68B | 0.40B | 0.39B | 0.36B | 0.34B | 0.37B | 0.38B | 0.38B | 0.37B | 0.78B | 0.77B | 0.77B | 0.78B | 0.76B | 0.77B | 0.81B | 0.81B |
|
Non-Current Deffered Revenue
|
0.03B | 0.03B | 0.03B | 0.03B | 0.02B | 0.02B | 0.02B | 0.02B | 0.01B | 0.01B | 0.01B | 0.06B | 0.01B | 0.02B | 0.02B | 0.08B | 0.08B | 0.09B | 0.09B | 0.10B | 0.11B | 0.11B | 0.11B | 0.13B | 0.14B | 0.14B | 0.14B | 0.16B | 0.16B | 0.18B | 0.19B | 0.20B | 0.21B | 0.22B | 0.23B | 0.26B | 0.27B | 0.28B | 0.29B | 0.28B | 0.31B | 0.31B | 0.34B | 0.37B | 0.37B | 0.37B | 0.41B | 0.45B | 0.46B | 0.49B | 0.51B | 0.53B | 0.50B | 0.49B | 0.48B | 0.49B | 0.51B | 0.52B | 0.54B | 0.58B | 0.59B | 0.62B | 0.65B | 0.67B | 0.65B | 0.66B | 0.71B |
|
Pension
|
0.00B | 0.00B | 0.00B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.00B | 0.00B | 0.00B | 0.02B | 0.02B | 0.02B | 0.01B | 0.01B | 0.00B | 0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Minority Interest
|
0.01B | 0.00B | 0.00B | 0.03B | 0.00B | 0.03B | 0.03B | 0.03B | 0.03B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.01B | 0.02B | 0.02B | 0.01B | 0.02B | 0.02B | 0.02B | 0.01B | 0.05B | 0.05B | 0.05B | 0.01B | 0.03B | 0.03B | 0.03B | 0.00B | 0.04B | 0.04B | 0.04B | | 0.05B | 0.05B | 0.07B | 0.09B | 0.08B | 0.08B | 0.08B | 0.09B | 0.09B | 0.09B | 0.10B | 0.01B | 0.24B | 0.23B | 0.23B | 0.12B | 0.12B | 0.12B | 0.12B | 0.12B | 0.11B | 0.12B | 0.12B | 0.12B | 0.12B | 0.12B | 0.12B |
|
Non-Current Deferred Tax Liability
|
| | | 0.00B | | 0.01B | 0.01B | 0.02B | 0.02B | 0.02B | 0.02B | 0.09B | 0.01B | 0.01B | 0.01B | 0.09B | 0.00B | 0.00B | 0.00B | 0.11B | 0.02B | 0.02B | 0.02B | 0.11B | 0.02B | 0.02B | 0.02B | 0.13B | 0.01B | 0.01B | 0.04B | 0.19B | 0.02B | 0.02B | 0.02B | 0.19B | 0.02B | 0.02B | 0.02B | 0.17B | 0.03B | 0.03B | 0.11B | 0.11B | 0.09B | 0.07B | 0.04B | 0.12B | 0.11B | 0.11B | 0.11B | 0.18B | 0.20B | 0.21B | 0.20B | 0.19B | 0.20B | 0.19B | 0.16B | 0.04B | 0.05B | 0.04B | 0.04B | 0.05B | 0.05B | 0.05B | 0.05B |
|
Operating Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.67B | 0.69B | 0.76B | 0.75B | 0.73B | 0.73B | 0.71B | 0.68B | 0.69B | 0.69B | 0.69B | 0.71B | 0.77B | 0.75B | 0.74B | 0.78B | 0.77B | 0.77B | 0.76B | 0.75B | 0.76B | 0.78B | 0.78B | 0.75B | 0.75B | 0.75B | 0.79B |
|
Other Non-Current Liabilities
|
0.00B | 0.01B | 0.01B | 0.29B | 0.11B | 0.28B | 0.13B | 0.13B | 0.14B | 0.25B | 0.26B | 0.27B | 0.28B | 0.25B | 0.15B | 0.11B | 0.10B | 0.08B | 0.10B | 0.08B | 0.10B | 0.10B | 0.09B | 0.12B | 0.11B | 0.11B | 0.13B | 0.13B | 0.16B | 0.17B | 0.21B | 0.23B | 0.23B | 0.23B | 0.22B | 0.23B | 0.22B | 0.18B | 0.16B | 0.19B | 0.17B | 0.18B | 0.17B | 0.15B | 0.13B | 0.10B | 0.10B | 0.60B | 0.58B | 0.57B | 0.59B | 0.08B | 0.08B | 0.07B | 0.08B | 0.41B | 0.41B | 0.39B | 0.40B | 0.44B | 0.43B | 0.42B | 0.43B | 0.42B | 0.41B | 0.37B | 0.40B |
|
Total Non-Current Liabilities
|
1.89B | 1.68B | 1.65B | 1.43B | 1.51B | 1.31B | 1.45B | 1.64B | 1.59B | 1.76B | 1.86B | 1.97B | 1.80B | 1.79B | 2.05B | 2.28B | 2.20B | 2.17B | 2.20B | 2.33B | 2.24B | 2.34B | 2.48B | 2.53B | 2.53B | 2.43B | 2.57B | 3.33B | 3.39B | 3.36B | 4.05B | 4.58B | 4.10B | 4.63B | 4.16B | 5.65B | -0.19B | 5.54B | 5.88B | 6.10B | -0.10B | 6.52B | 8.04B | 8.31B | 8.73B | 7.60B | 8.51B | 8.10B | 7.01B | 6.97B | 8.90B | 9.00B | 8.89B | 9.04B | 9.29B | 9.04B | 9.28B | 9.25B | 8.91B | 9.22B | 8.65B | 8.99B | 10.62B | 9.45B | 9.26B | 9.80B | 9.49B |
|
Total Liabilities
|
1.89B | 1.69B | 1.65B | 1.71B | 1.62B | 1.59B | 1.58B | 1.78B | 1.73B | 2.01B | 2.12B | 2.24B | 2.07B | 2.04B | 2.20B | 2.39B | 2.30B | 2.24B | 2.29B | 2.41B | 2.33B | 2.44B | 2.58B | 2.65B | 2.64B | 2.55B | 2.70B | 3.46B | 3.54B | 3.52B | 4.26B | 4.81B | 4.33B | 4.86B | 4.38B | 5.87B | 0.03B | 5.72B | 6.05B | 6.29B | 0.07B | 6.70B | 8.21B | 8.46B | 8.86B | 7.69B | 8.61B | 8.70B | 7.59B | 7.55B | 9.49B | 9.08B | 8.97B | 9.12B | 9.37B | 9.44B | 9.69B | 9.63B | 9.31B | 9.65B | 9.07B | 9.41B | 11.05B | 9.87B | 9.67B | 10.18B | 9.88B |
|
Total Debt
|
0.50B | 0.40B | 0.29B | 0.20B | 0.33B | 0.33B | 0.28B | 0.23B | 0.32B | 0.49B | 0.62B | 0.53B | 0.66B | 0.64B | 0.60B | 0.31B | 0.51B | 0.53B | 0.48B | 0.30B | 0.46B | 0.43B | 0.32B | 0.29B | 0.36B | 0.35B | 0.31B | 0.32B | 0.81B | 0.83B | 1.14B | 0.36B | 1.22B | 0.74B | 0.75B | 0.77B | 0.80B | 0.77B | 0.76B | 0.75B | 0.78B | 0.79B | 0.75B | 0.74B | 0.72B | 0.76B | 0.78B | 0.79B | 0.76B | 0.71B | 0.71B | 0.67B | 0.66B | 0.64B | 0.39B | 0.40B | 0.40B | 0.40B | 0.39B | 0.80B | 0.77B | 0.77B | 0.78B | 0.76B | 0.77B | 0.81B | 0.81B |
|
Common Equity
|
0.99B | 1.29B | 1.34B | 1.38B | 1.37B | 1.38B | 1.48B | 1.57B | 1.62B | 1.68B | 1.64B | 1.69B | 1.75B | 1.75B | 1.86B | 1.96B | 1.93B | 1.93B | 2.03B | 2.19B | 2.22B | 2.33B | 2.34B | 2.41B | -0.31B | -0.25B | -0.33B | 2.72B | -0.32B | -0.37B | -0.39B | 2.89B | -0.49B | -0.42B | -0.37B | 3.38B | 3.48B | 3.47B | 3.57B | 3.73B | 3.80B | 3.88B | 4.86B | 5.20B | 5.03B | 5.11B | 5.29B | 5.61B | 5.71B | 5.90B | 5.95B | 6.41B | 6.42B | 6.15B | 6.00B | 6.14B | 6.16B | 6.18B | 6.16B | 6.41B | 6.41B | 6.50B | 6.77B | 6.90B | 6.96B | 7.16B | 7.30B |
|
Shareholder's Equity
|
1,434.72B | 1,482,067.00B | 41.83B | 1.38B | 1.42B | 1.38B | 1.48B | 1.57B | 1.62B | 1.68B | 1.64B | 1.69B | 1.75B | 1.75B | 1.86B | 1.96B | 1.93B | 1.93B | 2.03B | 2.19B | 2.22B | 2.33B | 2.34B | 2.41B | -0.31B | -0.25B | -0.33B | 2.72B | -0.32B | -0.37B | -0.39B | 2.89B | -0.49B | -0.42B | -0.37B | 3.38B | 3.48B | 3.47B | 3.57B | 3.73B | 3.80B | 3.88B | 4.86B | 5.20B | 5.03B | 5.11B | 5.29B | 5.61B | 5.71B | 5.90B | 5.95B | 6.41B | 6.42B | 6.15B | 6.00B | 6.14B | 6.16B | 6.18B | 6.16B | 6.41B | 6.41B | 6.50B | 6.77B | 6.90B | 6.96B | 7.16B | 7.30B |
|
Liabilities and Shareholders Equity
|
2.88B | 2.98B | 2.99B | 3.10B | 2.98B | 2.97B | 3.06B | 3.35B | 3.35B | 3.68B | 3.76B | 3.93B | 3.83B | 3.79B | 4.05B | 4.35B | 4.24B | 4.17B | 4.33B | 4.60B | 4.56B | 4.78B | 4.93B | 5.08B | 5.00B | 5.04B | 5.24B | 6.19B | 6.35B | 6.34B | 7.12B | 7.63B | 7.24B | 7.90B | 7.55B | 9.25B | 0.07B | 9.19B | 9.62B | 10.03B | 0.15B | 10.58B | 13.08B | 13.67B | 13.90B | 12.81B | 13.90B | 14.32B | 13.31B | 13.46B | 15.45B | 15.51B | 15.39B | 15.27B | 15.38B | 15.59B | 15.85B | 15.83B | 15.48B | 16.06B | 15.48B | 15.91B | 17.82B | 16.76B | 16.63B | 17.34B | 17.18B |
|
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 | 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
|
0.48B | 0.46B | 0.48B | 0.53B | 0.53B | 0.56B | 0.60B | 0.68B | 0.68B | 0.72B | 0.75B | 0.83B | 0.84B | 0.87B | 0.92B | 1.02B | 1.03B | 1.07B | 1.13B | 1.27B | 1.28B | 1.34B | 1.45B | 1.63B | 1.67B | 1.75B | 1.86B | 2.04B | 2.07B | 2.13B | 2.18B | 2.33B | 2.34B | 2.40B | 2.49B | 2.65B | 2.69B | 2.78B | 2.91B | 3.10B | 3.12B | 3.21B | 3.34B | 3.59B | 3.58B | 3.59B | 3.73B | 3.98B | 4.08B | 4.28B | 4.52B | 4.94B | 5.08B | 5.28B | 5.42B | 5.59B | 5.57B | 5.57B | 5.62B | 5.80B | 5.86B | 5.94B | 6.09B | 6.33B | 6.38B | 6.49B | 6.71B |