|
Cash & Equivalents
|
0.59B | 0.59B | 0.75B | 0.80B | 0.67B | 0.58B | 0.53B | 0.88B | 0.58B | 0.91B | 1.23B | 0.76B | 0.79B | 0.99B | 1.25B | 1.11B | 1.11B | 1.16B | 1.18B | 1.05B | 1.17B | 1.37B | 1.43B | 0.79B | 0.59B | 0.60B | 0.64B | 0.62B | 0.64B | 0.66B | 0.88B | 0.92B | 0.83B | 1.05B | 0.66B | 0.62B | 0.63B | 0.48B | 0.49B | 0.54B | 0.49B | 0.53B | 0.42B | 0.44B | 0.98B | 1.45B | 1.52B | 0.30B | 0.32B | 0.31B | 0.29B | 0.27B | 0.49B | 0.31B | 0.36B | 0.43B | 0.52B | 0.58B | 0.81B | 1.09B | 0.85B | 1.16B | 1.11B | 1.01B | 0.56B | 0.63B | 0.62B |
|
Cash & Current Investments
|
0.59B | 0.59B | 0.75B | 0.80B | 0.67B | 0.58B | 0.53B | 0.88B | 0.58B | 0.91B | 1.23B | 0.76B | 0.79B | 0.99B | 1.25B | 1.11B | 1.11B | 1.16B | 1.18B | 1.05B | 1.17B | 1.37B | 1.43B | 0.79B | 0.59B | 0.60B | 0.64B | 0.62B | 0.64B | 0.66B | 0.88B | 0.92B | 0.83B | 1.05B | 0.66B | 0.62B | 0.63B | 0.48B | 0.49B | 0.54B | 0.49B | 0.53B | 0.42B | 0.44B | 0.98B | 1.45B | 1.52B | 0.30B | 0.32B | 0.31B | 0.29B | 0.27B | 0.49B | 0.31B | 0.36B | 0.43B | 0.52B | 0.58B | 0.81B | 1.09B | 0.85B | 1.16B | 1.11B | 1.01B | 0.56B | 0.63B | 0.62B |
|
Receivables - Net
|
| 2.33B | 2.45B | 2.57B | 2.56B | 2.39B | 2.41B | 2.47B | 2.70B | 2.54B | 2.43B | 2.60B | 2.67B | 2.68B | 2.73B | 2.64B | 2.72B | 2.49B | 2.50B | 2.54B | 2.62B | 2.60B | 2.54B | 2.22B | 2.24B | 2.29B | 2.28B | 2.28B | 2.25B | 2.25B | 2.22B | 2.18B | 2.22B | 2.22B | 2.36B | 2.31B | 2.47B | 2.29B | 2.31B | 2.16B | 2.38B | 2.40B | 2.31B | 2.26B | 2.52B | 2.02B | 2.12B | 2.23B | 2.20B | 2.34B | 2.40B | 2.21B | 2.52B | 2.47B | 2.33B | 2.28B | 2.43B | 2.36B | 2.30B | 2.13B | 2.38B | 2.31B | 2.23B | 1.73B | 2.18B | 2.01B | 1.97B |
|
Receivables - Other
|
| | | 0.36B | | | | 0.32B | | | | 0.33B | | | | 0.38B | | | | 0.27B | | | | 0.21B | | | | 0.33B | | | | 0.17B | | | | 0.17B | | | | 0.17B | | | | 0.18B | | | | 0.15B | | | | 0.17B | | | | 0.19B | | | | 0.15B | | | | 0.15B | | | |
|
Receivables
|
| 2.33B | 2.45B | 2.93B | 2.56B | 2.39B | 2.41B | 2.79B | 2.70B | 2.54B | 2.43B | 2.93B | 2.67B | 2.68B | 2.73B | 3.02B | 2.72B | 2.49B | 2.50B | 2.82B | 2.62B | 2.60B | 2.54B | 2.43B | 2.24B | 2.29B | 2.28B | 2.61B | 2.25B | 2.25B | 2.22B | 2.34B | 2.22B | 2.22B | 2.36B | 2.48B | 2.47B | 2.29B | 2.31B | 2.33B | 2.38B | 2.40B | 2.31B | 2.44B | 2.52B | 2.02B | 2.12B | 2.39B | 2.20B | 2.34B | 2.40B | 2.38B | 2.52B | 2.47B | 2.33B | 2.47B | 2.43B | 2.36B | 2.30B | 2.29B | 2.38B | 2.31B | 2.23B | 1.88B | 2.18B | 2.01B | 1.97B |
|
Raw Materials
|
| | | | | | | | | | | | | | | 0.49B | 0.49B | 0.47B | 0.47B | 0.46B | 0.48B | 0.50B | 0.48B | 0.43B | 0.42B | 0.42B | 0.40B | 0.40B | 0.39B | 0.36B | 0.34B | 0.33B | 0.34B | 0.34B | 0.34B | 0.34B | 0.35B | 0.33B | 0.34B | 0.36B | 0.34B | 0.34B | 0.31B | 0.32B | 0.29B | 0.38B | 0.38B | 0.39B | 0.39B | 0.44B | 0.48B | 0.49B | 0.51B | 0.53B | 0.55B | 0.57B | 0.55B | 0.50B | 0.44B | 0.41B | 0.37B | 0.40B | 0.41B | 0.32B | 0.39B | 0.34B | 0.34B |
|
Work In Process
|
| | | | | | | | | | | | | | | 0.33B | 0.33B | 0.32B | 0.31B | 0.29B | 0.29B | 0.30B | 0.29B | 0.21B | 0.22B | 0.22B | 0.22B | 0.20B | 0.21B | 0.20B | 0.20B | 0.20B | 0.20B | 0.20B | 0.20B | 0.21B | 0.20B | 0.21B | 0.23B | 0.21B | 0.21B | 0.23B | 0.22B | 0.21B | 0.18B | 0.18B | 0.20B | 0.19B | 0.20B | 0.23B | 0.23B | 0.24B | 0.25B | 0.27B | 0.25B | 0.25B | 0.24B | 0.22B | 0.20B | 0.21B | 0.21B | 0.20B | 0.20B | 0.15B | 0.19B | 0.15B | 0.16B |
|
Finished Goods
|
| | | | | | | | | | | | | | | 1.44B | 1.47B | 1.45B | 1.38B | 1.40B | 1.44B | 1.47B | 1.43B | 1.18B | 1.18B | 1.21B | 1.17B | 1.21B | 1.20B | 1.13B | 1.07B | 1.03B | 1.06B | 1.07B | 1.08B | 1.10B | 1.10B | 1.11B | 1.11B | 1.15B | 1.22B | 1.20B | 1.15B | 1.15B | 0.95B | 1.13B | 1.12B | 1.20B | 1.25B | 1.35B | 1.32B | 1.44B | 1.44B | 1.41B | 1.43B | 1.39B | 1.35B | 1.30B | 1.26B | 1.21B | 1.20B | 1.21B | 1.20B | 0.94B | 1.22B | 1.01B | 0.99B |
|
Inventory
|
| 2.06B | 2.01B | 2.24B | 2.10B | 2.23B | 2.67B | 2.37B | 2.64B | 2.80B | 2.73B | 2.36B | 2.35B | 2.37B | 2.37B | 2.35B | 2.36B | 2.33B | 2.25B | 2.23B | 2.29B | 2.36B | 2.28B | 1.89B | 1.89B | 1.95B | 1.88B | 1.91B | 1.90B | 1.81B | 1.74B | 1.68B | 1.73B | 1.74B | 1.75B | 1.79B | 1.78B | 1.75B | 1.77B | 1.81B | 1.86B | 1.86B | 1.78B | 1.79B | 1.54B | 1.82B | 1.79B | 1.90B | 1.96B | 2.11B | 2.10B | 2.24B | 2.27B | 2.28B | 2.28B | 2.27B | 2.22B | 2.13B | 2.02B | 1.96B | 1.88B | 1.92B | 1.94B | 1.45B | 1.91B | 1.56B | 1.54B |
|
Current Deferred Tax Assets
|
| | | 0.14B | 0.41B | | | 0.19B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets
|
| 0.48B | 0.57B | 0.33B | 0.39B | 0.41B | 0.53B | 0.39B | 0.40B | 0.54B | 0.45B | 0.56B | 0.51B | 0.55B | 0.57B | 0.49B | 0.52B | 0.75B | 0.57B | 0.72B | 0.58B | 0.75B | 0.67B | 0.66B | 0.66B | 0.68B | 0.63B | 0.62B | 0.36B | 0.40B | 0.42B | 0.34B | 0.33B | 0.38B | 0.46B | 0.49B | 0.50B | 0.51B | 0.54B | 0.53B | 0.53B | 0.53B | 0.56B | 0.56B | 0.61B | 0.61B | 0.65B | 0.73B | 0.67B | 0.82B | 0.84B | 0.85B | 0.63B | 0.60B | 0.65B | 0.75B | 0.67B | 0.68B | 0.59B | 0.52B | 0.49B | 0.56B | 0.57B | 0.69B | 0.63B | 0.57B | 0.57B |
|
Current Assets
|
| 5.46B | 5.78B | 5.86B | 5.72B | 5.62B | 6.09B | 6.33B | 6.30B | 6.72B | 6.54B | 6.28B | 6.32B | 6.59B | 6.93B | 6.59B | 6.71B | 6.73B | 6.89B | 6.55B | 6.65B | 7.07B | 6.92B | 5.56B | 5.38B | 5.52B | 5.44B | 5.43B | 5.15B | 5.11B | 5.26B | 5.12B | 5.11B | 5.39B | 5.23B | 5.21B | 5.37B | 5.03B | 5.11B | 5.04B | 5.25B | 5.32B | 5.06B | 1.02B | 5.65B | 5.90B | 6.08B | 1.58B | 5.14B | 5.57B | 5.63B | 1.28B | 5.90B | 5.66B | 5.62B | 1.58B | 5.85B | 5.74B | 5.73B | 5.70B | 5.60B | 5.95B | 5.85B | 5.58B | 5.28B | 5.56B | 5.47B |
|
Buildings
|
| | | 2.69B | | | | 2.83B | | | | 2.86B | | | | 2.73B | 2.75B | | | 2.78B | 2.75B | 2.79B | 2.71B | 2.57B | 2.55B | 2.60B | 2.54B | 2.54B | 2.58B | 2.61B | 2.65B | 2.61B | 2.68B | 2.74B | 2.79B | 2.83B | 2.86B | 2.79B | 2.79B | 2.79B | 2.81B | 2.83B | 2.79B | 2.88B | 2.79B | 2.86B | 2.91B | 2.93B | 2.90B | 2.99B | 2.96B | 2.99B | 3.03B | 3.05B | 2.97B | 3.06B | 3.06B | 3.05B | 3.01B | 3.07B | 3.05B | 3.02B | 3.07B | 2.31B | 2.95B | 2.39B | 2.39B |
|
Construction in Progress
|
| | | 0.56B | | | | 0.55B | | | | 0.51B | | | | 0.73B | 0.64B | | | 0.52B | 0.47B | 0.48B | 0.54B | 0.59B | 0.51B | 0.54B | 0.49B | 0.45B | 0.43B | 0.39B | 0.39B | 0.49B | 0.43B | 0.32B | 0.34B | 0.30B | 0.32B | 0.38B | 0.50B | 0.70B | 0.65B | 0.76B | 0.78B | 0.85B | 0.84B | 0.83B | 0.80B | 0.84B | 0.74B | 0.63B | 0.70B | 0.76B | 0.77B | 0.70B | 0.65B | 0.68B | 0.67B | 0.74B | 0.66B | 0.80B | 0.78B | 0.79B | 0.80B | 0.78B | 0.82B | 0.82B | 0.96B |
|
Land & Improvements
|
| | | 0.21B | | | | 0.22B | | | | 0.19B | | | | 0.20B | 0.20B | | | 0.20B | 0.19B | 0.19B | 0.19B | 0.18B | 0.17B | 0.18B | 0.17B | 0.16B | 0.17B | 0.17B | 0.17B | 0.16B | 0.17B | 0.17B | 0.17B | 0.17B | 0.17B | 0.17B | 0.17B | 0.17B | 0.17B | 0.17B | 0.16B | 0.17B | 0.16B | 0.16B | 0.16B | 0.17B | 0.17B | 0.17B | 0.17B | 0.17B | 0.17B | 0.16B | 0.15B | 0.16B | 0.16B | 0.16B | 0.15B | 0.15B | 0.17B | 0.16B | 0.17B | 0.11B | 0.16B | 0.11B | 0.13B |
|
Property, Plant & Equipment (Net)
|
| 7.81B | 7.93B | 8.03B | 7.96B | 7.86B | 8.19B | 8.36B | 8.41B | 8.41B | 8.05B | 8.05B | 8.12B | 7.98B | 8.10B | 8.10B | 7.98B | 7.83B | 7.87B | 7.95B | 7.84B | 7.85B | 7.69B | 7.36B | 7.16B | 7.25B | 7.07B | 7.10B | 7.19B | 7.19B | 7.20B | 7.17B | 7.25B | 7.25B | 7.32B | 7.44B | 7.33B | 7.05B | 7.03B | 7.16B | 7.14B | 7.21B | 7.16B | 7.45B | 7.23B | 7.37B | 7.50B | 8.04B | 7.89B | 8.02B | 7.96B | 8.10B | 8.11B | 7.93B | 7.74B | 7.88B | 7.87B | 7.82B | 7.70B | 7.91B | 7.77B | 7.62B | 7.70B | 6.28B | 7.51B | 6.32B | 6.53B |
|
Long-Term Investments
|
| 0.37B | 0.37B | 0.35B | 0.40B | 0.39B | 0.40B | 0.37B | 0.41B | 0.42B | 0.37B | 0.34B | 0.40B | 0.39B | 0.40B | 0.35B | 0.43B | 0.43B | 0.43B | 0.38B | 0.42B | 0.35B | 0.34B | 0.26B | 0.29B | 0.29B | 0.28B | 0.25B | 0.28B | 0.29B | 0.29B | 0.26B | 0.28B | 0.28B | 0.27B | 0.23B | 0.26B | 0.26B | 0.25B | 0.22B | 0.25B | 0.25B | 0.29B | 0.27B | 0.31B | 0.32B | 0.33B | 0.30B | 0.35B | 0.35B | 0.34B | 0.29B | 0.27B | 0.27B | 0.27B | 0.24B | 0.28B | 0.30B | 0.32B | 0.31B | 0.36B | 0.38B | 0.36B | 0.31B | 0.35B | 0.36B | 0.35B |
|
Goodwill
|
| 2.98B | 3.07B | 3.27B | 3.28B | 3.21B | 3.35B | 3.40B | 3.43B | 3.49B | 3.32B | 3.34B | 3.37B | 3.31B | 3.33B | 3.34B | 3.33B | 3.20B | 3.22B | 3.18B | 3.21B | 3.23B | 3.13B | 1.63B | 1.54B | 1.55B | 1.44B | 1.45B | 1.50B | 1.51B | 1.52B | 1.48B | 1.53B | 1.53B | 1.58B | 1.58B | 1.58B | 1.50B | 1.48B | 1.47B | 1.48B | 1.48B | 1.44B | 1.47B | 1.36B | 1.40B | 1.42B | 1.90B | 1.82B | 1.83B | 1.80B | 1.84B | 2.18B | 2.10B | 2.04B | 2.07B | 0.30B | 2.09B | 2.04B | 2.08B | 2.04B | 2.02B | 2.06B | 1.80B | 1.97B | 1.84B | 1.83B |
|
Intangibles
|
| | | 0.51B | | | | 0.29B | | | | 0.27B | 0.26B | 0.25B | 0.25B | 0.25B | 0.23B | 0.22B | 0.26B | 0.24B | 0.23B | 0.23B | 0.21B | 0.11B | | | | | | | | | | | | | | | | | | | | 0.03B | | | | 0.83B | 0.81B | 0.80B | 0.81B | 0.81B | 0.93B | 0.89B | 0.87B | 0.85B | 0.87B | 0.21B | 0.20B | 0.20B | 0.19B | 0.18B | 0.10B | 0.08B | 0.09B | 0.08B | 0.08B |
|
Goodwill & Intangibles
|
| 2.98B | 3.07B | 3.78B | 3.28B | 3.21B | 3.35B | 3.69B | 3.43B | 3.49B | 3.32B | 3.60B | 3.63B | 3.56B | 3.58B | 3.58B | 3.56B | 3.42B | 3.48B | 3.42B | 3.44B | 3.46B | 3.34B | 1.74B | 1.54B | 1.55B | 1.44B | 1.45B | 1.50B | 1.51B | 1.52B | 1.48B | 1.53B | 1.53B | 1.58B | 1.58B | 1.58B | 1.50B | 1.48B | 1.47B | 1.48B | 1.48B | 1.44B | 1.50B | 1.36B | 1.40B | 1.42B | 2.73B | 2.62B | 2.64B | 2.61B | 2.65B | 3.10B | 3.00B | 2.91B | 2.92B | 1.17B | 2.29B | 2.24B | 2.28B | 2.23B | 2.20B | 2.15B | 1.88B | 2.06B | 1.92B | 1.91B |
|
Other Non-Current Assets
|
| 0.92B | 0.83B | 0.77B | 1.04B | 1.02B | 1.06B | 0.72B | 1.05B | 1.04B | 0.96B | 0.70B | 0.70B | 0.68B | 0.64B | 0.86B | 0.67B | 0.70B | 0.69B | 0.61B | 0.65B | 0.65B | 0.58B | 0.72B | 0.68B | 0.74B | 0.71B | 0.62B | 0.70B | 0.67B | 0.63B | 0.58B | 0.58B | 0.62B | 0.65B | 0.69B | 0.77B | 0.73B | 0.71B | 0.62B | 1.09B | 1.09B | 1.08B | 1.01B | 1.13B | 1.18B | 1.21B | 1.28B | 1.22B | 1.25B | 1.24B | 1.24B | 1.29B | 1.26B | 1.30B | 1.19B | 1.22B | 1.23B | 1.16B | 1.14B | 1.12B | 1.13B | 1.10B | 1.51B | 1.11B | 1.62B | 1.62B |
|
Non-Current Assets
|
| 12.68B | 12.80B | 13.35B | 13.28B | 13.09B | 13.39B | 13.54B | 13.69B | 13.76B | 13.09B | 13.09B | 13.24B | 13.00B | 13.11B | 13.28B | 13.03B | 12.78B | 12.47B | 12.37B | 12.35B | 12.30B | 11.96B | 9.97B | 9.67B | 9.83B | 9.49B | 9.42B | 9.67B | 9.66B | 9.64B | 9.49B | 9.65B | 9.68B | 9.82B | 9.94B | 9.93B | 9.54B | 9.47B | 9.48B | 9.95B | 10.03B | 9.97B | 1.27B | 10.03B | 10.27B | 10.46B | 1.20B | 12.08B | 12.26B | 12.15B | 1.22B | 12.77B | 12.45B | 12.21B | 1.30B | 12.33B | 11.64B | 11.43B | 1.36B | 11.49B | 11.33B | 11.32B | 1.14B | 11.02B | 11.21B | 11.41B |
|
Assets
|
| 18.15B | 18.59B | 19.21B | 19.00B | 18.71B | 19.49B | 19.86B | 19.99B | 20.48B | 19.63B | 19.37B | 19.56B | 19.60B | 20.04B | 19.87B | 19.75B | 19.51B | 19.36B | 18.92B | 19.00B | 19.38B | 18.88B | 15.53B | 15.05B | 15.35B | 14.93B | 14.84B | 14.82B | 14.77B | 14.90B | 14.60B | 14.76B | 15.07B | 15.05B | 15.15B | 15.30B | 14.56B | 14.58B | 14.52B | 15.20B | 15.35B | 15.03B | 15.28B | 15.68B | 16.17B | 16.53B | 17.52B | 17.23B | 17.83B | 17.77B | 17.84B | 18.67B | 18.11B | 17.84B | 17.97B | 18.18B | 17.38B | 17.15B | 17.34B | 17.09B | 17.28B | 17.16B | 16.55B | 16.30B | 16.77B | 16.89B |
|
Accounts Payables
|
| 1.51B | 1.67B | 1.92B | 2.00B | 2.06B | 2.12B | 2.21B | 2.19B | 2.36B | 2.26B | 2.39B | 2.38B | 2.37B | 2.34B | 2.44B | 2.47B | 2.47B | 2.36B | 2.60B | 2.55B | 2.66B | 2.60B | 2.62B | 2.50B | 2.60B | 2.52B | 2.61B | 2.44B | 2.45B | 2.45B | 2.61B | 2.57B | 2.63B | 2.73B | 2.83B | 2.83B | 2.80B | 2.94B | 3.19B | 3.03B | 2.99B | 2.94B | 3.06B | 2.88B | 3.03B | 3.00B | 3.34B | 3.15B | 3.34B | 3.52B | 3.84B | 3.85B | 3.70B | 3.66B | 3.81B | 3.79B | 3.71B | 3.49B | 3.65B | 3.53B | 3.61B | 3.64B | 3.26B | 3.60B | 3.25B | 3.23B |
|
Dividends payables
|
| | | 0.25B | | | | 0.27B | | | | 0.28B | | | | 0.29B | 0.31B | 0.31B | 0.31B | 0.31B | 0.32B | 0.32B | 0.31B | 0.31B | 0.32B | 0.32B | 0.32B | 0.32B | 0.33B | 0.33B | 0.33B | 0.33B | 0.34B | 0.34B | 0.34B | 0.34B | 0.35B | 0.35B | 0.35B | 0.34B | 0.35B | 0.35B | 0.35B | 0.35B | 0.36B | 0.36B | 0.36B | 0.36B | 0.39B | 0.38B | 0.38B | 0.38B | 0.39B | 0.39B | 0.39B | 0.39B | 0.39B | 0.40B | 0.40B | 0.39B | 0.41B | 0.41B | 0.41B | 0.40B | 0.41B | 0.41B | 0.41B |
|
Payables
|
| 1.51B | 1.67B | 2.17B | 2.00B | 2.06B | 2.12B | 2.48B | 2.19B | 2.36B | 2.26B | 2.67B | 2.38B | 2.37B | 2.34B | 2.73B | 2.78B | 2.78B | 2.67B | 2.91B | 2.87B | 2.98B | 2.91B | 2.93B | 2.82B | 2.92B | 2.84B | 2.93B | 2.77B | 2.78B | 2.78B | 2.94B | 2.92B | 2.97B | 3.07B | 3.17B | 3.18B | 3.15B | 3.28B | 3.54B | 3.38B | 3.35B | 3.30B | 3.41B | 3.24B | 3.39B | 3.35B | 3.69B | 3.54B | 3.71B | 3.90B | 4.22B | 4.23B | 4.09B | 4.05B | 4.20B | 4.18B | 4.11B | 3.88B | 4.05B | 3.94B | 4.02B | 4.05B | 3.67B | 4.02B | 3.67B | 3.64B |
|
Accumulated Expenses
|
| 2.00B | 1.97B | 2.06B | 1.84B | 1.90B | 1.98B | 2.01B | 1.89B | 1.98B | 1.98B | 2.03B | 1.89B | 1.90B | 2.12B | 2.24B | 2.16B | 2.09B | 2.02B | 2.06B | 1.96B | 1.98B | 2.07B | 1.97B | 1.75B | 1.79B | 1.90B | 1.75B | 1.62B | 1.68B | 1.73B | 1.77B | 1.62B | 1.67B | 1.75B | 1.73B | 1.90B | 1.76B | 1.74B | 1.79B | 1.92B | 1.95B | 1.93B | 1.98B | 2.01B | 2.25B | 2.23B | 2.26B | 1.88B | 2.04B | 1.97B | 2.10B | 2.05B | 2.09B | 2.19B | 2.29B | 2.38B | 2.30B | 2.26B | 2.32B | 2.13B | 2.18B | 2.45B | 2.09B | 2.14B | 2.02B | 1.87B |
|
Other Accumulated Expenses
|
| 0.42B | 0.46B | 0.89B | 0.42B | 0.34B | 0.33B | 0.37B | 0.49B | 0.33B | 0.31B | 0.28B | 0.29B | 0.29B | 0.29B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Short term Debt
|
| 0.37B | 1.21B | 0.61B | 1.00B | 1.16B | 0.73B | 0.34B | 0.72B | 1.01B | 0.76B | 0.71B | 0.69B | 0.57B | 1.27B | 1.11B | 1.91B | 1.30B | 1.09B | 0.38B | 0.93B | 0.59B | 0.77B | 1.33B | 1.61B | 2.06B | 1.46B | 1.67B | 1.00B | 0.77B | 1.21B | 1.13B | 1.33B | 1.25B | 0.59B | 0.95B | 1.60B | 1.74B | 1.79B | 1.21B | 1.90B | 1.29B | 1.55B | 1.53B | 1.24B | 0.85B | 0.52B | 0.49B | 1.27B | 1.49B | 1.39B | 0.43B | 0.97B | 1.03B | 0.96B | 0.84B | 0.54B | 0.19B | 0.69B | 0.57B | 0.81B | 0.81B | 0.57B | 0.56B | 0.77B | 0.77B | 0.83B |
|
Current Taxes
|
| | | 0.08B | | | | 0.10B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities
|
| 4.31B | 5.31B | 4.92B | 5.26B | 5.46B | 5.16B | 5.34B | 5.79B | 6.19B | 5.82B | 5.40B | 5.25B | 5.13B | 6.03B | 6.09B | 6.85B | 6.17B | 5.78B | 5.85B | 6.26B | 6.05B | 6.26B | 6.23B | 6.19B | 6.76B | 6.20B | 6.35B | 5.39B | 5.23B | 5.72B | 5.85B | 5.86B | 5.89B | 5.41B | 5.86B | 6.67B | 6.66B | 6.80B | 6.54B | 7.20B | 6.58B | 6.78B | 0.75B | 6.48B | 6.49B | 6.10B | 0.84B | 6.69B | 7.24B | 7.26B | 0.81B | 7.26B | 7.21B | 7.20B | 0.81B | 7.09B | 6.60B | 6.83B | 6.93B | 6.88B | 7.01B | 7.07B | 7.00B | 6.92B | 7.17B | 7.08B |
|
Non-Current Debt
|
| 5.49B | 4.44B | 4.79B | 4.39B | 4.44B | 4.71B | 5.12B | 5.41B | 5.42B | 5.42B | 5.43B | 5.71B | 5.70B | 5.13B | 5.07B | 4.57B | 5.39B | 5.39B | 5.39B | 5.38B | 5.96B | 5.63B | 5.63B | 6.12B | 5.54B | 6.12B | 6.11B | 6.90B | 6.91B | 6.44B | 6.44B | 6.42B | 6.78B | 7.06B | 6.47B | 6.08B | 5.75B | 5.74B | 6.25B | 5.99B | 6.70B | 6.20B | 6.21B | 7.21B | 7.22B | 7.85B | 7.88B | 7.55B | 7.59B | 7.55B | 8.14B | 8.10B | 7.70B | 7.63B | 7.58B | 7.95B | 7.95B | 7.40B | 7.42B | 7.16B | 7.16B | 6.88B | 6.85B | 6.48B | 6.47B | 6.47B |
|
Pension
|
| 1.96B | 1.76B | 1.99B | 1.81B | 1.76B | 1.79B | 1.81B | 1.56B | 1.44B | 1.39B | 1.46B | 1.42B | 1.47B | 1.41B | 1.99B | 1.87B | 1.73B | 1.73B | 1.31B | 1.13B | 1.12B | 1.09B | 1.69B | 1.29B | 1.19B | 1.31B | 1.14B | 1.17B | 1.19B | 1.20B | 1.30B | 1.28B | 1.28B | 1.28B | 1.18B | 1.15B | 1.09B | 0.99B | 0.93B | 0.92B | 0.89B | 0.88B | 0.90B | 0.86B | 0.86B | 0.87B | 0.86B | 0.84B | 0.88B | 0.87B | 0.81B | 0.80B | 0.83B | 0.84B | 0.65B | 0.65B | 0.64B | 0.66B | 0.67B | 0.65B | 0.64B | 0.64B | 0.63B | 0.64B | 0.62B | 0.62B |
|
Minority Interest
|
| 0.28B | 0.31B | 0.28B | 0.28B | 0.27B | 0.27B | 0.28B | 0.29B | 0.51B | 0.51B | 0.28B | 0.28B | 0.29B | 0.30B | 0.30B | 0.28B | 0.29B | 0.31B | 0.28B | 0.26B | 0.28B | 0.28B | 0.27B | 0.22B | 0.23B | 0.22B | 0.21B | 0.22B | 0.23B | 0.25B | 0.22B | 0.23B | 0.23B | 0.24B | 0.25B | 0.24B | 0.23B | 0.24B | 0.24B | 0.22B | 0.23B | 0.23B | 0.23B | 0.21B | 0.23B | 0.24B | 0.24B | 0.23B | 0.23B | 0.23B | 0.22B | 0.15B | 0.15B | 0.15B | 0.15B | 0.14B | 0.15B | 0.16B | 0.15B | 0.14B | 0.14B | 0.16B | 0.14B | 0.12B | 0.13B | 0.14B |
|
Liabilities from Discontinued Operations
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.68B | | 0.71B | 0.73B |
|
Non-Current Deferred Tax Liability
|
| 0.21B | 0.22B | 0.38B | 409.00 | 0.34B | 0.40B | 0.37B | 0.43B | 0.53B | 0.49B | | | | | 0.49B | | | | 0.82B | 0.89B | 0.93B | 0.90B | 0.59B | 0.66B | 0.70B | 0.63B | 0.77B | 0.59B | 0.63B | 0.59B | 0.53B | 0.46B | 0.44B | 0.43B | 0.40B | 0.42B | 0.47B | 0.50B | 0.46B | 0.50B | 0.51B | 0.51B | 1.18B | 0.51B | 0.53B | 0.50B | 1.49B | 0.70B | 0.67B | 0.70B | 1.52B | 0.69B | 0.70B | 0.64B | 1.53B | 0.61B | 0.49B | 0.40B | 1.45B | 0.40B | 0.38B | 0.35B | 0.30B | 0.32B | 0.24B | 0.41B |
|
Other Non-Current Liabilities
|
| 0.20B | 0.19B | 0.22B | 0.21B | 0.19B | 0.23B | 0.85B | 0.28B | 0.26B | 0.25B | 1.01B | 0.99B | 1.03B | 1.09B | 0.40B | 0.92B | 1.02B | 0.95B | 0.34B | 0.33B | 0.35B | 0.37B | 0.32B | 0.32B | 0.34B | 0.32B | 0.38B | 0.37B | 0.33B | 0.33B | 0.31B | 0.31B | 0.30B | 0.30B | 0.30B | 0.36B | 0.37B | 0.37B | 0.33B | 0.62B | 0.57B | 0.54B | 0.52B | 0.54B | 0.55B | 0.60B | 0.72B | 0.67B | 0.67B | 0.66B | 0.68B | 0.72B | 0.67B | 0.69B | 0.80B | 0.81B | 0.85B | 0.81B | 0.86B | 0.80B | 0.78B | 0.75B | 0.61B | 0.68B | 0.68B | 0.65B |
|
Total Non-Current Liabilities
|
| -0.20B | -0.19B | -0.22B | -0.21B | -0.19B | -0.23B | -0.85B | -0.28B | -0.26B | -0.25B | -1.01B | -0.99B | -1.03B | -1.09B | -0.40B | -0.92B | -1.02B | -0.95B | -0.34B | -0.33B | -0.35B | -0.37B | -0.32B | -0.32B | -0.34B | -0.32B | -0.38B | -0.37B | -0.33B | -0.33B | -0.31B | -0.31B | -0.30B | -0.30B | -0.30B | -0.36B | -0.37B | -0.37B | -0.33B | -0.62B | -0.57B | -0.54B | 1.20B | -0.54B | -0.55B | -0.60B | 1.56B | -0.67B | -0.67B | -0.66B | 1.33B | -0.72B | -0.67B | -0.69B | 1.75B | -0.81B | -0.85B | -0.81B | 1.69B | -0.80B | -0.78B | -0.75B | 1.18B | -0.68B | -0.68B | -0.65B |
|
Total Debt
|
| 5.86B | 5.65B | 5.40B | 5.39B | 5.60B | 5.44B | 5.46B | 6.12B | 6.43B | 6.18B | 6.13B | 6.40B | 6.27B | 6.40B | 6.18B | 6.48B | 6.69B | 6.47B | 5.76B | 6.31B | 6.55B | 6.41B | 6.96B | 7.73B | 7.60B | 7.58B | 7.78B | 7.90B | 7.68B | 7.65B | 7.57B | 7.75B | 8.02B | 7.65B | 7.42B | 7.68B | 7.49B | 7.53B | 7.46B | 7.89B | 7.99B | 7.75B | 7.75B | 8.45B | 8.07B | 8.37B | 8.36B | 8.82B | 9.08B | 8.94B | 8.57B | 9.07B | 8.73B | 8.59B | 8.42B | 8.48B | 8.13B | 8.09B | 7.98B | 7.97B | 7.96B | 7.45B | 7.42B | 7.25B | 7.24B | 7.30B |
|
Common Equity
|
| 4.50B | 5.19B | 5.41B | 5.40B | 5.01B | 5.66B | 11.09B | 5.43B | 5.56B | 5.18B | 8.24B | 5.64B | 5.72B | 5.84B | 8.82B | 4.99B | 4.66B | 4.98B | 0.28B | 4.92B | 4.90B | 4.55B | 0.27B | 0.41B | 0.74B | 0.28B | 0.21B | 0.33B | 0.42B | 0.55B | 0.12B | 0.36B | 0.33B | 0.50B | 0.88B | 0.32B | 0.18B | 0.11B | -0.05B | -0.30B | -0.18B | -0.14B | 0.19B | -0.17B | 0.49B | 0.58B | 0.87B | 0.75B | 0.76B | 0.71B | 0.74B | 0.85B | 0.74B | 0.58B | 0.70B | 0.86B | 0.65B | 0.84B | 1.07B | 1.18B | 1.28B | 1.44B | 0.97B | 1.22B | 1.40B | 1.47B |
|
Shareholder's Equity
|
| 4.50B | 5.19B | 5.41B | 5.40B | 5.01B | 5.66B | 11.09B | 5.43B | 5.56B | 5.18B | 8.24B | 5.64B | 5.72B | 5.84B | 8.82B | 4.99B | 4.66B | 4.98B | 0.28B | 4.92B | 4.90B | 4.55B | 0.27B | 0.41B | 0.74B | 0.28B | 0.21B | 0.33B | 0.42B | 0.55B | 0.12B | 0.36B | 0.33B | 0.50B | 0.88B | 0.32B | 0.18B | 0.11B | -0.05B | -0.30B | -0.18B | -0.14B | 0.19B | -0.17B | 0.49B | 0.58B | 0.87B | 0.75B | 0.76B | 0.71B | 0.74B | 0.85B | 0.74B | 0.58B | 0.70B | 0.86B | 0.65B | 0.84B | 1.07B | 1.18B | 1.28B | 1.44B | 0.97B | 1.22B | 1.40B | 1.47B |
|
Liabilities and Shareholders Equity
|
| 18.15B | 18.59B | 19.21B | 19.00B | 18.71B | 19.49B | 19.86B | 19.99B | 20.48B | 19.63B | 19.37B | 19.56B | 19.60B | 20.04B | 19.87B | 19.75B | 19.51B | 19.36B | 18.92B | 19.00B | 19.38B | 18.88B | 15.53B | 15.05B | 15.35B | 14.93B | 14.84B | 14.82B | 14.77B | 14.90B | 14.60B | 14.76B | 15.07B | 15.05B | 15.15B | 15.30B | 14.56B | 14.58B | 14.52B | 15.20B | 15.35B | 15.03B | 15.28B | 15.68B | 16.17B | 16.53B | 17.52B | 17.23B | 17.83B | 17.77B | 17.84B | 18.67B | 18.11B | 17.84B | 17.97B | 18.18B | 17.38B | 17.15B | 17.34B | 17.09B | 17.28B | 17.16B | 16.55B | 16.30B | 16.77B | 16.89B |
|
Treasury Shares
|
| | | 0.00B | | 0.01B | 0.01B | 0.07B | 0.01B | 0.02B | 0.02B | 0.03B | 0.01B | 0.01B | 0.01B | 0.04B | 0.01B | 0.01B | 0.01B | 0.05B | 0.00B | 0.01B | 0.01B | 0.06B | 0.00B | 0.00B | 0.00B | 0.02B | 0.00B | 0.00B | 0.00B | 0.02B | 0.00B | 0.00B | 0.01B | 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 | 0.04B | 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 | 0.05B |
|
Retained Earnings
|
| | | 10.33B | | | | 11.09B | | | | 8.24B | | | | -1.93B | | | | 9.71B | | | | 8.47B | | | | 4.03B | | | | 4.87B | | | | 5.77B | | 5.78B | 5.89B | 5.95B | | 6.17B | 6.49B | 6.69B | 6.98B | 7.30B | 7.39B | 7.57B | 7.76B | 7.80B | 7.88B | 7.86B | 7.99B | 8.02B | 8.09B | 8.20B | 8.37B | 8.04B | 8.22B | 8.37B | 8.60B | 8.73B | 9.28B | 9.26B | 9.41B | 9.49B | 9.52B |