|
Cash & Equivalents
|
0.22B | 0.23B | 0.28B | 0.28B | 0.57B | 0.41B | 0.22B | 0.32B | 0.66B | 0.55B | 0.65B | 0.70B | 0.19B | 0.30B | 0.38B | 0.37B | 0.11B | 0.12B | 0.09B | 0.15B | 0.12B | 0.14B | 0.27B | 0.24B | 0.09B | 0.13B | 0.21B | 0.91B | 0.28B | 0.24B | | 0.10B | 0.39B | 0.29B | 0.35B | 0.09B | 0.02B | 0.06B | 0.09B | 0.08B | 0.09B | 0.11B | 0.07B | 0.07B | 0.20B | 0.15B | 0.19B | 0.24B | 0.34B | 0.17B | 0.20B | 0.57B | 0.59B | 0.55B | 0.93B | 0.54B | 0.20B | 0.28B | 0.26B | 0.27B | 0.32B | 0.44B | 0.55B | 0.51B | 0.65B | 0.51B | 0.52B |
|
Cash & Current Investments
|
0.22B | 0.23B | 0.28B | 0.28B | 0.57B | 0.41B | 0.22B | 0.32B | 0.66B | 0.55B | 0.65B | 0.70B | 0.19B | 0.30B | 0.38B | 0.37B | 0.11B | 0.12B | 0.09B | 0.15B | 0.12B | 0.14B | 0.27B | 0.24B | 0.09B | 0.13B | 0.21B | 0.91B | 0.28B | 0.24B | | 0.10B | 0.39B | 0.29B | 0.35B | 0.09B | 0.02B | 0.06B | 0.09B | 0.08B | 0.09B | 0.11B | 0.07B | 0.07B | 0.20B | 0.15B | 0.19B | 0.24B | 0.34B | 0.17B | 0.20B | 0.57B | 0.59B | 0.55B | 0.93B | 0.54B | 0.20B | 0.28B | 0.26B | 0.27B | 0.32B | 0.44B | 0.55B | 0.51B | 0.65B | 0.51B | 0.52B |
|
Receivables - Net
|
| -0.04B | | 0.54B | 0.53B | 0.57B | 0.53B | 0.54B | 0.56B | 0.61B | 0.54B | 0.58B | 0.56B | 0.61B | 0.55B | 0.55B | 0.58B | 0.62B | 0.53B | 0.56B | 0.56B | 0.59B | 0.55B | 0.56B | 0.57B | 0.63B | 0.57B | 0.57B | 0.58B | 0.64B | | 0.59B | 0.61B | 0.70B | 0.66B | 0.48B | 0.70B | 0.81B | 1.20B | 1.15B | 1.02B | 1.07B | 1.09B | 0.18B | 1.04B | 1.01B | 1.05B | 1.05B | 1.06B | 1.07B | 1.14B | 1.15B | 1.21B | 1.33B | 1.47B | 1.48B | 1.45B | 1.31B | 1.28B | 1.37B | 1.31B | 1.39B | 1.45B | 1.50B | 1.33B | 1.50B | 1.50B |
|
Receivables - Other
|
| | | 0.03B | 0.03B | 0.03B | 0.03B | 0.04B | 0.04B | 0.04B | 0.05B | 0.05B | 0.04B | 0.04B | 0.05B | 0.05B | 0.05B | 0.06B | 0.06B | 0.06B | 0.06B | 0.05B | 0.06B | 0.06B | 0.07B | 0.06B | 0.06B | 0.06B | 0.05B | 0.06B | | 0.05B | 0.06B | 0.05B | 0.05B | 0.01B | 0.05B | 0.05B | | 0.05B | 0.05B | | | 0.07B | 0.05B | 0.06B | 0.06B | 0.09B | 0.07B | 0.07B | 0.11B | 0.11B | 0.13B | 0.13B | 0.14B | 0.17B | 0.14B | 0.12B | 0.12B | 0.14B | 0.12B | 0.12B | 0.15B | 0.15B | 0.16B | 0.16B | 0.16B |
|
Receivables
|
| -0.04B | | 0.57B | 0.56B | 0.61B | 0.56B | 0.57B | 0.60B | 0.65B | 0.59B | 0.64B | 0.60B | 0.65B | 0.60B | 0.60B | 0.63B | 0.68B | 0.59B | 0.62B | 0.62B | 0.64B | 0.61B | 0.62B | 0.64B | 0.69B | 0.63B | 0.63B | 0.63B | 0.70B | | 0.65B | 0.66B | 0.75B | 0.71B | 0.49B | 0.75B | 0.87B | 1.20B | 1.20B | 1.06B | 1.07B | 1.09B | 0.25B | 1.09B | 1.07B | 1.11B | 1.13B | 1.14B | 1.15B | 1.25B | 1.26B | 1.34B | 1.46B | 1.62B | 1.65B | 1.59B | 1.43B | 1.40B | 1.50B | 1.43B | 1.51B | 1.60B | 1.65B | 1.49B | 1.66B | 1.66B |
|
Inventory
|
| 0.28B | -0.01B | 0.26B | 0.27B | -0.01B | 0.28B | 0.24B | 0.26B | 0.28B | 0.26B | 0.27B | 0.23B | 0.22B | 0.21B | 0.27B | 0.22B | 0.22B | 0.20B | 0.20B | 0.23B | 0.21B | 0.19B | 0.20B | 0.23B | 0.22B | 0.20B | 0.21B | 0.23B | 0.24B | | 0.20B | 0.25B | 0.27B | 0.26B | 0.38B | 0.24B | 0.27B | 0.72B | 0.63B | 0.66B | 0.69B | 0.75B | 0.65B | 0.68B | 0.75B | 0.82B | 0.76B | 0.84B | 0.90B | 0.97B | 0.89B | 1.04B | 1.24B | 1.44B | 1.31B | 1.39B | 1.38B | 1.35B | 1.14B | 1.20B | 1.25B | 1.35B | 1.30B | 1.54B | 1.74B | 1.84B |
|
Current Deferred Tax Assets
|
| | | 0.05B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.07B | 0.08B | 0.10B | 0.09B | 0.09B | 0.09B | 0.07B | 0.07B | 0.07B | 0.06B | 0.07B | 0.06B | 0.07B | 0.06B | 0.07B | 0.07B | 0.06B | 0.07B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets
|
| 0.08B | 0.02B | 0.11B | 0.17B | 0.16B | 0.18B | 0.12B | 0.19B | 0.15B | 0.12B | 0.11B | 0.16B | 0.13B | 0.11B | 0.10B | 0.15B | 0.13B | 0.10B | 0.08B | 0.14B | 0.13B | 0.12B | 0.09B | 0.16B | 0.16B | 0.11B | 0.07B | 0.14B | 0.14B | | 0.10B | 0.18B | 0.17B | 0.14B | 0.09B | 0.23B | 0.20B | 0.36B | 0.25B | 0.35B | 0.32B | 0.33B | 0.40B | 0.34B | 0.31B | 0.32B | 0.32B | 0.41B | 0.47B | 0.49B | 0.45B | 0.64B | 0.65B | 0.49B | 0.47B | 0.54B | 0.60B | 0.52B | 0.60B | 0.73B | 0.74B | 0.74B | 0.61B | 0.74B | 0.80B | 0.80B |
|
Current Assets
|
| 1.31B | 1.28B | 1.28B | 1.63B | 1.50B | 1.30B | 1.31B | 1.77B | 1.70B | 1.70B | 1.76B | 1.26B | 1.39B | 1.40B | 1.33B | 1.28B | 1.21B | 1.06B | 1.12B | 1.17B | 1.19B | 1.24B | 1.21B | 1.19B | 1.26B | 1.22B | 1.82B | 1.28B | 1.32B | | 2.74B | 1.25B | 1.55B | 1.27B | 1.06B | 1.25B | 1.42B | 2.38B | 2.16B | 2.16B | 2.22B | 2.27B | 2.27B | 2.28B | 2.24B | 2.42B | 2.39B | 2.67B | 2.62B | 2.80B | 3.06B | 3.49B | 3.77B | 4.33B | 3.80B | 3.59B | 3.57B | 3.41B | 3.38B | 3.57B | 3.82B | 4.10B | 4.00B | 4.35B | 4.61B | 4.70B |
|
Buildings
|
| | | 0.34B | | | | 0.41B | | | | 0.42B | | | | 0.47B | | | | 0.48B | | | | 0.49B | | | | 0.50B | | | | 0.53B | | | | 0.31B | | | | 0.72B | | | | 0.47B | | | | 0.52B | | | | 0.79B | | | | 0.72B | | | | 0.74B | | | | 0.82B | | | |
|
Construction in Progress
|
| | | 0.14B | | | | 0.09B | | | | 0.06B | | | | 0.05B | | | | 0.06B | | | | 0.05B | | | | 0.08B | | | | 0.03B | | | | 0.06B | | | | 0.21B | | | | 0.27B | | | | 0.39B | | | | 0.14B | | | | 0.25B | | | | 0.36B | | | | 0.38B | | | |
|
Land & Improvements
|
| | | 0.09B | | | | 0.08B | | | | 0.08B | | | | 0.07B | | | | 0.07B | | | | 0.07B | | | | 0.07B | | | | 0.07B | | | | 0.01B | | | | 0.14B | | | | 0.06B | | | | 0.05B | | | | 0.05B | | | | 0.04B | | | | 0.04B | | | | 0.06B | | | |
|
Property, Plant & Equipment (Net)
|
| 1.01B | 1.04B | 1.11B | 1.11B | 1.11B | 1.12B | 1.17B | 1.15B | 1.15B | 1.12B | 1.15B | 1.15B | 1.14B | 1.19B | 1.20B | 1.19B | 1.17B | 1.16B | 1.17B | 1.15B | 1.12B | 1.11B | 1.14B | 1.11B | 1.09B | 1.08B | 1.16B | 1.14B | 1.13B | | 1.14B | 1.12B | 1.12B | 1.13B | 0.79B | 1.20B | 1.18B | 2.35B | 2.31B | 2.28B | 2.29B | 2.24B | 2.03B | 2.02B | 2.07B | 2.09B | 2.21B | 2.26B | 2.42B | 2.42B | 2.49B | 2.44B | 2.45B | 2.48B | 2.49B | 2.48B | 2.49B | 2.53B | 2.70B | 2.69B | 2.68B | 2.79B | 2.96B | 2.95B | 3.00B | 3.04B |
|
Long-Term Investments
|
| 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.02B | 0.01B | 0.01B | 0.01B | 0.03B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.03B | 0.03B | 0.04B | 0.04B | | 0.02B | 0.02B | 0.02B | 0.02B | 0.10B | 0.04B | 0.03B | 0.19B | 0.19B | 0.17B | 0.17B | 0.16B | 0.15B | 0.10B | 0.10B | 0.09B | 0.09B | 0.09B | 0.09B | 0.09B | 0.03B | 0.03B | 0.08B | 0.08B | 1.00B | 1.01B | 1.02B | 1.34B | 1.39B | 1.44B | 1.47B | 1.49B | 1.54B | 1.57B | 1.57B | 1.62B |
|
Goodwill
|
| 2.98B | 2.98B | 2.98B | 2.98B | 2.98B | 2.98B | 3.16B | 2.98B | 2.98B | 2.98B | 3.16B | 2.98B | 2.98B | 2.98B | 2.98B | 2.99B | 2.99B | 2.99B | 2.99B | 2.99B | 2.99B | 2.99B | 2.99B | 2.99B | 2.99B | 2.99B | 2.99B | 2.99B | 2.99B | 10.01B | 2.99B | 3.56B | 3.56B | 9.83B | 9.82B | 3.56B | 3.56B | 19.29B | 20.01B | 20.08B | 20.04B | 20.11B | 20.17B | 19.90B | 19.97B | 20.03B | 20.18B | 20.21B | 20.27B | 20.19B | 20.18B | 20.24B | 20.16B | 20.02B | 20.07B | 20.12B | 20.19B | 20.12B | 20.20B | 20.16B | 20.08B | 20.08B | 20.05B | 20.06B | 20.23B | 20.20B |
|
Intangibles
|
| 2.71B | 2.70B | 2.70B | 2.70B | 2.79B | 2.79B | 2.69B | 2.69B | 2.69B | 2.68B | 2.68B | 2.69B | 2.68B | 2.69B | 2.68B | 2.70B | 2.70B | 2.70B | 2.69B | 2.69B | 2.69B | 2.69B | 2.68B | 2.68B | 2.68B | 2.67B | 2.66B | 2.66B | 2.66B | | 2.66B | 3.78B | 3.79B | 3.79B | 3.83B | 3.78B | 3.78B | 24.44B | 23.97B | 23.99B | 24.23B | 24.03B | 24.12B | 23.71B | 23.79B | 23.83B | 23.97B | 23.95B | 23.98B | 23.88B | 23.86B | 23.89B | 23.77B | 23.30B | 23.18B | 23.27B | 23.34B | 23.22B | 23.29B | 23.25B | 23.11B | 23.07B | 23.63B | 23.62B | 23.84B | 23.79B |
|
Goodwill & Intangibles
|
| 5.69B | 5.69B | 5.68B | 5.69B | 5.77B | 5.78B | 5.86B | 5.67B | 5.67B | 5.66B | 5.84B | 5.67B | 5.67B | 5.67B | 5.67B | 5.69B | 5.69B | 5.68B | 5.68B | 5.68B | 5.68B | 5.67B | 5.67B | 5.67B | 5.67B | 5.66B | 5.65B | 5.65B | 5.64B | 10.01B | 5.65B | 7.34B | 7.35B | 13.62B | 13.65B | 7.35B | 7.34B | 43.73B | 43.98B | 44.06B | 44.27B | 44.14B | 44.29B | 43.60B | 43.75B | 43.86B | 44.15B | 44.16B | 44.26B | 44.08B | 44.04B | 44.13B | 43.94B | 43.32B | 43.26B | 43.39B | 43.54B | 43.34B | 43.49B | 43.41B | 43.19B | 43.15B | 43.69B | 43.68B | 44.07B | 43.98B |
|
Long-Term Deferred Tax
|
| 0.09B | 0.08B | 0.15B | 0.14B | 0.14B | 0.14B | 0.14B | 0.15B | 0.15B | 0.13B | 0.13B | 0.13B | 0.13B | 0.13B | 0.13B | 0.13B | 0.09B | 0.09B | 0.09B | 0.08B | 0.08B | 0.08B | 0.07B | 0.07B | 0.07B | 0.06B | 0.06B | 0.07B | 0.06B | | 0.06B | 0.06B | 0.06B | 0.06B | 0.03B | 0.07B | 0.06B | 0.09B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.03B | 0.03B | 0.03B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B |
|
Other Non-Current Assets
|
| -0.02B | -0.03B | 6.39B | 0.54B | -0.01B | 0.54B | 0.55B | 0.55B | 0.55B | 0.57B | 0.57B | 0.56B | 0.56B | 0.58B | 0.58B | 0.57B | 0.54B | 0.13B | 5.91B | 0.13B | 0.14B | 0.14B | 0.15B | 0.19B | 0.17B | 0.17B | 0.15B | 0.19B | 0.21B | | 0.18B | 0.21B | 0.21B | 0.21B | 0.12B | 0.29B | 0.21B | 0.32B | 0.26B | 0.58B | 0.57B | 0.56B | 0.75B | 0.81B | 0.83B | 0.89B | 0.89B | 1.19B | 0.93B | 0.90B | 0.94B | 1.12B | 1.16B | 1.20B | 1.25B | 1.16B | 1.15B | 1.12B | 1.15B | 1.13B | 1.14B | 1.14B | 1.20B | 1.12B | 1.09B | 1.23B |
|
Non-Current Assets
|
| 7.42B | 7.46B | 7.50B | 7.49B | 7.47B | 7.49B | 7.55B | 7.54B | 7.53B | 7.49B | 7.53B | 7.52B | 7.52B | 7.59B | 7.59B | 7.59B | 7.50B | 7.07B | 7.08B | 7.05B | 7.04B | 7.02B | 7.05B | 7.06B | 7.01B | 7.00B | 7.05B | 7.08B | 7.08B | | 7.05B | 8.76B | 8.76B | 8.77B | 14.69B | 8.93B | 8.83B | 46.67B | 46.76B | 47.13B | 47.33B | 47.13B | 47.24B | 46.57B | 46.79B | 46.97B | 0.16B | 47.74B | 47.73B | 47.53B | 0.31B | 0.36B | 0.35B | 0.35B | 0.43B | 0.43B | 0.42B | 0.42B | 0.41B | 48.72B | 48.52B | 48.62B | 0.39B | 49.35B | 49.76B | 49.90B |
|
Assets
|
0.46B | 8.73B | 8.74B | 8.78B | 9.12B | 8.98B | 8.79B | 8.86B | 9.31B | 9.23B | 9.19B | 9.28B | 8.78B | 8.91B | 8.99B | 8.93B | 8.87B | 8.71B | 8.13B | 8.20B | 8.23B | 8.23B | 8.26B | 8.27B | 8.25B | 8.27B | 8.22B | 8.87B | 8.36B | 8.41B | | 9.79B | 10.01B | 10.32B | 10.04B | 15.74B | 10.18B | 10.25B | 49.06B | 48.92B | 49.29B | 49.55B | 49.40B | 49.52B | 48.84B | 49.03B | 49.38B | 49.78B | 50.40B | 50.34B | 50.33B | 50.60B | 51.24B | 51.43B | 51.44B | 51.84B | 51.66B | 51.80B | 51.76B | 52.13B | 52.29B | 52.34B | 52.72B | 53.43B | 53.70B | 54.37B | 54.60B |
|
Accounts Payables
|
| | | 0.85B | 0.80B | 0.88B | 0.95B | 0.30B | 0.82B | 0.85B | 0.88B | 0.27B | 0.31B | 0.34B | 0.30B | 0.28B | 0.32B | 0.30B | 0.27B | 0.27B | 0.29B | 0.31B | 0.32B | 0.29B | 0.35B | 0.30B | 0.31B | 0.28B | 0.36B | 0.36B | | 0.30B | 0.35B | 0.37B | 0.39B | 1.58B | 0.38B | 0.48B | 2.23B | 2.30B | 2.56B | 2.91B | 2.98B | 3.18B | 3.24B | 3.38B | 3.52B | 3.74B | 3.87B | 3.98B | 4.07B | 4.32B | 4.51B | 4.95B | 5.28B | 5.21B | 4.95B | 4.60B | 4.09B | 3.60B | 3.19B | 3.10B | 3.13B | 2.98B | 3.15B | 3.11B | 2.99B |
|
Dividends payables
|
| | | | | | | | | | | 0.07B | | | | 0.07B | | | | 0.07B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Payables
|
| | | 0.85B | 0.80B | 0.88B | 0.95B | 0.30B | 0.82B | 0.85B | 0.88B | 0.33B | 0.31B | 0.34B | 0.30B | 0.35B | 0.32B | 0.30B | 0.27B | 0.35B | 0.29B | 0.31B | 0.32B | 0.29B | 0.35B | 0.30B | 0.31B | 0.28B | 0.36B | 0.36B | | 0.30B | 0.35B | 0.37B | 0.39B | 1.58B | 0.38B | 0.48B | 2.23B | 2.30B | 2.56B | 2.91B | 2.98B | 3.18B | 3.24B | 3.38B | 3.52B | 3.74B | 3.87B | 3.98B | 4.07B | 4.32B | 4.51B | 4.95B | 5.28B | 5.21B | 4.95B | 4.60B | 4.09B | 3.60B | 3.19B | 3.10B | 3.13B | 2.98B | 3.15B | 3.11B | 2.99B |
|
Accumulated Expenses
|
| | | | | | | 0.55B | | | | 0.60B | 0.54B | 0.57B | 0.62B | 0.59B | 0.54B | 0.57B | 0.60B | 0.59B | 0.53B | 0.56B | 0.61B | 0.67B | 0.59B | 0.63B | 0.69B | 0.71B | 0.69B | 0.69B | | 0.67B | 0.70B | 0.80B | 0.82B | 0.20B | 0.76B | 0.68B | 1.23B | 1.01B | 0.96B | 0.87B | 1.07B | 0.94B | 0.96B | 0.94B | 1.07B | 1.04B | 0.99B | 1.02B | 1.12B | 1.11B | 1.03B | 1.11B | 1.13B | 1.15B | 1.05B | 1.03B | 1.12B | 1.24B | 1.17B | 1.30B | 1.29B | 1.58B | 1.20B | 1.32B | 1.40B |
|
Other Accumulated Expenses
|
| 0.05B | 0.04B | 0.03B | | 0.03B | | | | | | 0.12B | | | | 0.12B | | | | 0.13B | | | | | | | | | | | | | | | | 0.01B | | | 0.27B | 0.41B | 0.52B | 0.52B | 0.41B | 0.45B | 0.45B | 0.54B | 0.40B | 0.42B | 0.47B | 0.46B | 0.46B | 0.61B | 0.77B | 0.56B | 0.68B | 0.69B | 0.69B | 0.66B | 0.68B | 0.71B | 0.63B | 0.62B | 0.74B | 0.83B | 0.79B | 0.78B | 0.82B |
|
Short term Debt
|
| -0.03B | -0.02B | | | -0.02B | | 0.40B | 0.40B | 0.40B | 0.40B | 0.45B | 0.45B | 0.70B | 0.70B | 0.25B | 0.25B | 0.07B | 0.00B | 0.07B | 0.15B | 0.07B | 0.00B | 0.00B | 0.50B | 0.51B | 0.51B | 0.51B | 0.01B | 0.01B | | 0.01B | 0.01B | 0.31B | 0.08B | 0.22B | 0.38B | 0.26B | 1.76B | 1.46B | 2.02B | 1.81B | 1.76B | 1.59B | 1.96B | 2.26B | 2.18B | 2.35B | 1.75B | 1.32B | 1.00B | 0.30B | | | | 0.90B | 2.31B | 2.63B | 2.80B | 3.25B | 1.91B | 2.40B | 2.47B | 2.64B | 4.00B | 1.98B | 2.29B |
|
Current Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01B | | | 0.03B | 0.03B | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Taxes
|
| 0.01B | 0.02B | 0.00B | 0.02B | 0.04B | 0.00B | 0.02B | 0.13B | 0.24B | 0.38B | 0.53B | 0.04B | 0.06B | 0.05B | 0.04B | 0.04B | 0.06B | 0.02B | 0.03B | 0.06B | 0.05B | 0.03B | 0.01B | 0.05B | 0.06B | 0.03B | 0.03B | 0.06B | 0.05B | | 0.00B | 0.02B | 0.04B | 0.01B | 0.00B | 0.04B | 0.04B | 0.01B | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Deferred Revenue
|
| | | | 0.04B | 0.04B | 0.04B | 0.07B | 0.07B | 0.07B | 0.07B | 0.07B | 0.07B | 0.07B | 0.07B | 0.07B | 0.07B | 0.07B | 0.07B | 0.07B | 0.07B | 0.07B | 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 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities
|
| 0.82B | 0.87B | 0.85B | 0.85B | 0.96B | 0.98B | 1.34B | 1.41B | 1.56B | 1.73B | 1.92B | 1.41B | 1.73B | 1.74B | 1.23B | 1.21B | 1.06B | 0.96B | 1.03B | 1.10B | 1.06B | 1.02B | 1.04B | 1.55B | 1.56B | 1.59B | 1.58B | 1.18B | 1.17B | | 1.05B | 1.15B | 1.58B | 1.36B | 2.02B | 1.62B | 1.53B | 5.97B | 5.70B | 6.66B | 6.70B | 6.55B | 6.47B | 6.86B | 7.30B | 7.33B | 7.69B | 7.22B | 6.92B | 6.79B | 6.49B | 6.45B | 6.76B | 7.23B | 8.08B | 9.13B | 9.06B | 8.81B | 8.92B | 7.00B | 7.51B | 7.70B | 8.09B | 9.17B | 7.22B | 7.53B |
|
Capital Leases
|
| | | | | | | 0.01B | | | | 0.01B | | | | 0.06B | | | | | | | | 0.09B | 0.10B | 0.10B | 0.11B | 0.14B | 0.14B | 0.14B | | 0.15B | 0.16B | 0.16B | 0.17B | 0.10B | 0.19B | 0.18B | 0.30B | 0.30B | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Debt
|
| 3.24B | 3.04B | 2.96B | 2.57B | 2.57B | 2.57B | 1.69B | 2.18B | 2.18B | 2.21B | 2.26B | 2.25B | 2.02B | 2.06B | 2.55B | 2.55B | 2.52B | 2.52B | 2.51B | 2.52B | 2.54B | 2.54B | 2.58B | 2.11B | 2.10B | 2.13B | 2.88B | 2.91B | 2.92B | | 4.47B | 4.47B | 4.39B | 4.40B | 4.40B | 4.13B | 4.13B | | 14.20B | 13.25B | 13.16B | 13.15B | 12.83B | 12.43B | 11.85B | 11.71B | 11.14B | 11.71B | 11.72B | 11.73B | 11.58B | 11.58B | 11.55B | 11.56B | 11.07B | 9.93B | 9.93B | 9.94B | 9.95B | 12.93B | 12.41B | 12.41B | 12.91B | 11.93B | 13.92B | 13.53B |
|
Non-Current Deffered Revenue
|
| | | | 0.86B | 0.85B | 0.84B | 1.51B | 1.50B | 1.49B | 1.46B | 1.45B | 1.43B | 1.42B | 1.40B | 1.39B | 1.37B | 1.35B | 1.34B | 1.32B | 1.30B | 1.29B | 1.27B | 1.25B | 1.23B | 1.22B | 1.20B | 1.18B | 1.17B | 1.15B | | 1.12B | 1.10B | 1.09B | 1.07B | 1.05B | 1.04B | 1.02B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Pension
|
| | | | | | | | | | | 0.04B | | | | 0.06B | | | | 0.03B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Minority Interest
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.07B | | | | 0.22B | 0.27B | | | | | | | | | | | 0.00B | 0.00B | 0.00B | 0.00B | | | | | -0.00B | -0.00B | -0.00B | -0.00B | | | | | | | | | |
|
Non-Current Deferred Tax Liability
|
| 1.00B | 1.00B | 1.04B | 1.04B | 1.04B | 1.08B | 1.08B | 1.00B | 0.86B | 0.72B | 0.59B | 0.60B | 0.62B | 0.64B | 0.63B | 0.65B | 0.67B | 0.74B | 0.76B | 0.77B | 0.78B | 0.78B | 0.80B | 0.83B | 0.83B | 0.85B | 0.79B | 0.80B | 0.81B | | 0.81B | 0.84B | 0.86B | 0.88B | 1.13B | 0.62B | 0.65B | 5.97B | 6.11B | 5.94B | 6.03B | 6.02B | 6.30B | 5.92B | 5.92B | 5.95B | 6.42B | 6.03B | 5.97B | 5.94B | 6.42B | 6.05B | 6.01B | 5.75B | 6.27B | 5.74B | 5.74B | 5.71B | 6.30B | 5.78B | 5.75B | 5.74B | 5.43B | 5.43B | 5.49B | 5.43B |
|
Other Non-Current Liabilities
|
| 0.75B | 0.75B | 0.74B | 0.74B | 0.73B | 0.72B | 0.78B | 0.79B | 0.80B | 0.81B | 0.81B | 0.83B | 0.82B | 0.83B | 0.85B | 0.85B | 0.80B | 0.27B | 0.31B | 0.30B | 0.29B | 0.28B | 0.30B | 0.30B | 0.30B | 0.27B | 0.26B | 0.22B | 0.21B | | 0.21B | 0.26B | 0.25B | 0.20B | 0.06B | 0.27B | 0.21B | 0.24B | 0.56B | 0.78B | 0.77B | 0.77B | 0.93B | 1.00B | 1.03B | 1.10B | 1.12B | 1.37B | 1.49B | 1.46B | 1.58B | 1.65B | 1.71B | 1.80B | 1.82B | 1.76B | 1.81B | 1.93B | 1.83B | 1.92B | 1.97B | 1.90B | 2.75B | 2.72B | 2.75B | 2.79B |
|
Total Non-Current Liabilities
|
| 5.06B | 4.92B | 4.85B | 5.32B | 5.42B | 5.48B | 5.62B | 6.09B | 6.09B | 6.12B | 6.21B | 5.70B | 5.79B | 5.84B | 5.80B | 5.78B | 5.61B | 5.56B | 5.61B | 5.70B | 5.66B | 5.62B | 5.67B | 5.73B | 5.71B | 5.76B | 6.43B | 6.05B | 6.05B | | 7.45B | 7.56B | 7.92B | 7.71B | 8.03B | 7.42B | 7.32B | 26.52B | 25.83B | 25.84B | 25.89B | 25.72B | 25.33B | 25.21B | 25.07B | 24.98B | 0.15B | 24.96B | 24.61B | 24.46B | 0.32B | 0.37B | 0.36B | 0.36B | 0.42B | 0.42B | 0.41B | 0.41B | 0.40B | 25.72B | 25.66B | 25.85B | 0.38B | 26.53B | 26.63B | 26.49B |
|
Total Liabilities
|
| 5.81B | 5.66B | 5.59B | 6.05B | 6.16B | 6.21B | 6.40B | 6.88B | 6.89B | 6.93B | 7.02B | 6.52B | 6.61B | 6.67B | 6.65B | 6.63B | 6.41B | 5.82B | 5.92B | 6.00B | 5.96B | 5.90B | 5.97B | 6.03B | 6.00B | 6.03B | 6.69B | 6.26B | 6.26B | -6.51B | 7.66B | 7.82B | 8.16B | 7.91B | 8.08B | 7.69B | 7.52B | 26.77B | 26.39B | 26.62B | 26.66B | 26.49B | 26.26B | 26.20B | 26.10B | 26.08B | 25.95B | 26.33B | 26.10B | 25.93B | 25.63B | 25.73B | 26.04B | 26.34B | 26.71B | 26.56B | 26.53B | 26.40B | 26.45B | 27.63B | 27.63B | 27.75B | 29.19B | 29.25B | 29.38B | 29.28B |
|
Total Debt
|
| 3.21B | 3.02B | 2.96B | 2.57B | 2.55B | 2.57B | 2.09B | 2.58B | 2.59B | 2.61B | 2.71B | 2.70B | 2.72B | 2.77B | 2.80B | 2.80B | 2.59B | 2.52B | 2.57B | 2.67B | 2.61B | 2.54B | 2.58B | 2.62B | 2.60B | 2.63B | 3.38B | 2.92B | 2.93B | | 4.48B | 4.48B | 4.70B | 4.48B | 4.62B | 4.52B | 4.39B | 1.76B | 15.66B | 15.26B | 14.97B | 14.91B | 14.42B | 14.39B | 14.11B | 13.89B | 13.49B | 13.46B | 13.04B | 12.72B | 11.88B | 11.58B | 11.55B | 11.56B | 11.97B | 12.24B | 12.57B | 12.74B | 13.19B | 14.84B | 14.80B | 14.88B | 15.55B | 15.93B | 15.90B | 15.82B |
|
Common Equity
|
| -3.20B | -3.35B | 3.19B | 3.06B | 2.82B | 2.58B | 2.46B | 2.43B | 2.34B | 2.26B | 2.26B | 2.26B | 2.29B | 2.32B | 2.28B | 2.24B | 2.30B | 2.31B | 2.28B | 2.23B | 2.27B | 2.36B | 2.29B | 2.22B | 2.26B | 2.20B | 2.18B | 2.10B | 2.14B | 6.51B | 2.13B | 2.19B | 2.15B | 6.83B | 7.40B | 2.49B | 2.72B | 22.29B | 22.53B | 22.67B | 22.88B | 22.91B | 23.26B | 22.64B | 22.92B | 23.30B | 23.83B | 24.07B | 24.24B | 24.41B | 24.97B | 25.51B | 25.39B | 25.10B | 25.13B | 25.10B | 25.27B | 25.36B | 25.68B | 24.65B | 24.72B | 24.97B | 24.24B | 24.45B | 24.98B | 25.32B |
|
Shareholder's Equity
|
| 2.92B | 3.08B | 3.19B | 3.06B | 2.82B | 2.58B | 2.46B | 2.43B | 2.34B | 2.26B | 2.26B | 2.26B | 2.29B | 2.32B | 2.28B | 2.24B | 2.30B | 2.31B | 2.28B | 2.23B | 2.27B | 2.36B | 2.29B | 2.22B | 2.26B | 2.20B | 2.18B | 2.10B | 2.14B | 6.51B | 2.13B | 2.19B | 2.15B | 6.83B | 7.40B | 2.49B | 2.72B | 22.29B | 22.53B | 22.67B | 22.88B | 22.91B | 23.26B | 22.64B | 22.92B | 23.30B | 23.83B | 24.07B | 24.24B | 24.41B | 24.97B | 25.51B | 25.39B | 25.10B | 25.13B | 25.10B | 25.27B | 25.36B | 25.68B | 24.65B | 24.72B | 24.97B | 24.24B | 24.45B | 24.98B | 25.32B |
|
Liabilities and Shareholders Equity
|
0.46B | 8.73B | 8.74B | 8.78B | 9.12B | 8.98B | 8.79B | 8.86B | 9.31B | 9.23B | 9.19B | 9.28B | 8.78B | 8.91B | 8.99B | 8.93B | 8.87B | 8.71B | 8.13B | 8.20B | 8.23B | 8.23B | 8.26B | 8.27B | 8.25B | 8.27B | 8.22B | 8.87B | 8.36B | 8.41B | | 9.79B | 10.01B | 10.32B | 10.04B | 15.74B | 10.18B | 10.25B | 49.06B | 48.92B | 49.29B | 49.55B | 49.40B | 49.52B | 48.84B | 49.03B | 49.38B | 49.78B | 50.40B | 50.34B | 50.33B | 50.60B | 51.24B | 51.43B | 51.44B | 51.84B | 51.66B | 51.80B | 51.76B | 52.13B | 52.29B | 52.34B | 52.72B | 53.43B | 53.70B | 54.37B | 54.60B |
|
Retained Earnings
|
| -0.14B | -0.08B | -0.06B | 0.14B | 0.26B | 0.35B | -0.03B | 0.46B | 0.56B | 0.64B | -0.11B | 0.77B | 0.87B | 0.98B | -0.11B | -0.10B | 1.18B | 1.31B | -0.09B | 1.47B | 1.59B | 1.70B | -0.14B | 1.83B | 1.96B | 2.07B | -0.20B | 2.19B | 2.25B | | -0.23B | 2.34B | 2.35B | 2.31B | 0.91B | 2.67B | 2.92B | 1.12B | -0.01B | 1.19B | 1.29B | 1.39B | 1.58B | 1.53B | 1.61B | 1.84B | 2.06B | 2.17B | 2.36B | 2.62B | 3.20B | 3.52B | 3.47B | 3.37B | 3.54B | 3.72B | 3.95B | 4.17B | 4.56B | 4.72B | 4.94B | 5.25B | 4.79B | 5.00B | 5.23B | 5.58B |
|
Treasury Shares
|
| | | 0.00B | | 0.00B | 0.00B | -0.03B | 0.00B | 0.00B | 0.00B | 0.01B | 0.00B | 0.00B | 0.00B | 0.01B | 0.00B | 0.00B | 0.00B | 0.01B | 0.00B | 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 | 0.02B | 0.00B | 0.00B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.03B | 0.03B | 0.03B | 0.03B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.00B | 0.02B | 0.02B | 0.01B | 0.02B | 0.02B | 0.02B | 0.02B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B |