|
Cash & Equivalents
|
0.37B | 0.23B | 0.13B | 0.15B | 0.17B | 0.10B | 0.10B | 0.16B | 0.20B | 0.12B | 0.09B | 0.47B | 0.13B | 0.12B | 0.11B | 0.40B | 0.19B | 0.11B | 0.58B | 0.40B | 0.34B | 0.48B | 0.58B | 0.58B | 0.45B | 0.62B | 0.71B | 0.72B | 0.70B | 0.64B | 0.57B | 0.43B | 0.37B | 0.30B | 0.41B | 0.32B | 0.36B | 0.89B | 0.89B | 0.43B | 0.35B | 0.27B | 0.36B | 0.34B | 0.32B | 0.56B | 0.67B | 1.32B | 1.89B | 1.96B | 2.04B | 1.47B | 1.23B | 1.07B | 0.41B | 0.32B | 0.39B | 1.93B | 0.73B | 0.54B | 0.10B | 0.27B | 1.52B | 1.52B | 0.37B | 0.65B | 0.60B |
|
Cash & Current Investments
|
0.37B | 0.23B | 0.13B | 0.15B | 0.17B | 0.10B | 0.10B | 0.16B | 0.20B | 0.12B | 0.09B | 0.47B | 0.13B | 0.12B | 0.11B | 0.40B | 0.19B | 0.11B | 0.58B | 0.40B | 0.34B | 0.48B | 0.58B | 0.58B | 0.45B | 0.62B | 0.71B | 0.72B | 0.70B | 0.64B | 0.57B | 0.43B | 0.37B | 0.30B | 0.41B | 0.32B | 0.36B | 0.89B | 0.89B | 0.43B | 0.35B | 0.27B | 0.36B | 0.34B | 0.32B | 0.56B | 0.67B | 1.32B | 1.89B | 1.96B | 2.04B | 1.47B | 1.23B | 1.07B | 0.41B | 0.32B | 0.39B | 1.93B | 0.73B | 0.54B | 0.10B | 0.27B | 1.52B | 1.52B | 0.37B | 0.65B | 0.60B |
|
Receivables - Net
|
| 0.66B | 0.64B | 0.75B | 0.61B | 0.62B | 0.63B | 0.80B | 0.72B | 0.71B | 0.72B | 0.90B | 0.75B | 0.74B | 0.77B | 0.91B | 0.79B | 0.82B | 0.81B | 0.98B | 0.82B | 0.83B | 0.84B | 1.03B | 1.19B | 1.20B | 1.24B | 1.43B | 1.33B | 1.31B | 1.35B | 1.56B | 1.36B | 1.38B | 1.56B | 1.54B | 1.61B | 1.52B | 1.54B | 1.47B | 1.56B | 1.58B | 1.62B | 1.54B | 1.48B | 1.66B | 2.10B | 2.48B | 2.32B | 2.21B | 2.34B | 2.26B | 2.24B | 2.22B | 2.16B | 1.79B | 2.34B | 1.90B | 1.96B | 1.91B | 2.08B | 2.09B | 2.06B | 1.94B | 2.12B | 2.12B | 2.11B |
|
Receivables - Other
|
| | | | | | | | | | | | | | | 0.01B | | | | | | | | | 0.16B | 0.16B | 0.16B | 0.16B | 0.17B | 0.20B | 0.22B | 0.19B | 0.22B | 0.25B | 0.27B | 0.69B | 0.35B | 0.35B | 0.32B | 0.69B | 0.42B | 0.49B | 0.48B | 0.77B | 0.48B | 0.54B | 0.60B | 0.54B | 0.58B | 0.64B | 0.72B | 0.72B | 0.80B | 0.83B | 0.82B | 0.21B | 0.71B | 0.14B | 0.11B | 0.19B | 0.12B | 0.16B | 0.17B | 0.15B | 0.15B | 0.16B | 0.16B |
|
Receivables
|
| 0.66B | 0.64B | 0.75B | 0.61B | 0.62B | 0.63B | 0.80B | 0.72B | 0.71B | 0.72B | 0.90B | 0.75B | 0.74B | 0.77B | 0.92B | 0.79B | 0.82B | 0.81B | 0.98B | 0.82B | 0.83B | 0.84B | 1.03B | 1.35B | 1.36B | 1.40B | 1.59B | 1.50B | 1.52B | 1.56B | 1.75B | 1.58B | 1.63B | 1.82B | 2.23B | 1.96B | 1.87B | 1.86B | 2.16B | 1.99B | 2.06B | 2.09B | 2.31B | 1.96B | 2.20B | 2.70B | 3.02B | 2.90B | 2.85B | 3.06B | 2.98B | 3.04B | 3.04B | 2.98B | 2.00B | 3.05B | 2.04B | 2.06B | 2.10B | 2.20B | 2.25B | 2.22B | 2.10B | 2.27B | 2.28B | 2.27B |
|
Inventory
|
| 0.07B | 0.08B | 0.09B | 0.08B | 0.09B | 0.09B | 0.10B | 0.10B | 0.11B | 0.10B | 0.11B | 0.11B | 0.11B | 0.12B | 0.12B | 0.12B | 0.13B | 0.13B | 0.14B | 0.13B | 0.13B | 0.14B | 0.14B | 0.19B | 0.18B | 0.18B | 0.19B | 0.19B | 0.19B | 0.20B | 0.21B | 0.20B | 0.21B | 0.22B | 0.23B | 0.23B | 0.23B | 0.23B | 0.24B | 0.23B | 0.22B | 0.23B | 0.24B | 0.25B | 0.34B | 0.39B | 0.42B | 0.43B | 0.42B | 0.41B | 0.40B | 0.44B | 0.44B | 0.47B | 0.47B | 0.48B | 0.49B | 0.46B | 0.47B | 0.47B | 0.44B | 0.48B | 0.49B | 0.49B | 0.51B | 0.52B |
|
Current Deferred Tax Assets
|
| 0.03B | 0.04B | 0.04B | 0.04B | 0.04B | 0.06B | 0.06B | 0.07B | 0.08B | 0.09B | 0.01B | 0.02B | 0.02B | 0.02B | 0.01B | 0.02B | 0.02B | 0.02B | | | 0.00B | 0.01B | | 0.02B | 0.03B | 0.04B | 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 | 0.02B | 0.01B | 0.01B | 0.00B | 0.00B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.03B | 0.03B | 0.03B | 0.01B | 0.01B | 0.01B | 0.01B | | | | | | | | |
|
Prepaid Assets
|
| 0.07B | 0.10B | 0.08B | 0.07B | 0.07B | 0.07B | 0.10B | 0.07B | 0.06B | 0.08B | 0.08B | 0.07B | 0.07B | 0.08B | 0.07B | 0.07B | 0.08B | 0.08B | 0.11B | 0.13B | 0.12B | 0.13B | 0.16B | 0.32B | 0.39B | 0.38B | 0.34B | 0.36B | 0.30B | 0.33B | 0.32B | 0.34B | 0.38B | 0.45B | 0.31B | 0.35B | 0.29B | 0.29B | 0.31B | 0.32B | 0.30B | 0.30B | 0.37B | 0.35B | 0.32B | 0.33B | 0.36B | 0.42B | 0.46B | 0.52B | 0.48B | 0.52B | 0.48B | 0.51B | 0.61B | 0.77B | 0.66B | 0.70B | 0.66B | 0.68B | 0.62B | 0.68B | 0.70B | 0.66B | 0.66B | 0.69B |
|
Current Assets
|
| 1.05B | 0.98B | 0.94B | 0.98B | 0.92B | 0.95B | 1.14B | 1.15B | 1.08B | 1.07B | 1.06B | 1.08B | 1.06B | 1.46B | 1.39B | 1.19B | 1.15B | 1.21B | 1.43B | 1.42B | 1.57B | 1.69B | 1.69B | 2.33B | 2.59B | 2.71B | 2.62B | 2.74B | 2.64B | 2.65B | 2.48B | 2.49B | 2.52B | 2.90B | 2.73B | 2.90B | 3.02B | 3.27B | 2.84B | 2.89B | 2.85B | 2.99B | 2.98B | 2.89B | 3.41B | 4.09B | 5.13B | 5.64B | 5.69B | 6.02B | 5.33B | 5.23B | 5.03B | 4.37B | 4.62B | 4.70B | 5.12B | 3.95B | 3.77B | 3.46B | 3.57B | 4.91B | 4.81B | 3.79B | 4.09B | 4.08B |
|
Property, Plant & Equipment (Net)
|
| 0.50B | 0.49B | 0.50B | 0.49B | 0.50B | 0.50B | 0.59B | 0.58B | 0.59B | 0.58B | 0.58B | 0.58B | 0.58B | 0.61B | 0.63B | 0.63B | 0.65B | 0.67B | 0.71B | 0.73B | 0.74B | 0.75B | 0.79B | 1.60B | 1.83B | 1.81B | 1.75B | 1.77B | 1.74B | 1.73B | 1.72B | 1.72B | 1.72B | 1.74B | 1.71B | 1.75B | 1.71B | 1.73B | 1.74B | 2.46B | 2.54B | 2.46B | 2.64B | 2.61B | 2.63B | 2.61B | 2.73B | 2.70B | 2.70B | 2.69B | 2.82B | 2.81B | 2.87B | 2.88B | 2.79B | 2.94B | 2.76B | 2.82B | 2.91B | 2.90B | 2.93B | 3.05B | 3.05B | 3.09B | 3.13B | 3.11B |
|
Long-Term Investments
|
| 0.07B | 0.08B | 0.07B | 0.07B | 0.07B | 0.08B | 0.08B | 0.08B | 0.08B | 0.08B | 0.08B | 0.08B | 0.08B | 0.08B | 0.08B | 0.09B | 0.09B | 0.09B | 0.09B | 0.09B | 0.10B | 0.09B | 0.09B | 0.09B | 0.07B | 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 | 0.06B | 0.07B | 0.09B | 0.09B | 0.08B | 0.07B | 0.07B | 0.07B | 0.07B | 0.09B | 0.08B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.07B | 0.07B | 0.07B | 0.04B | 0.03B | 0.02B | 0.02B | 0.02B | 0.02B | 0.17B | 0.16B | 0.17B |
|
Goodwill
|
| 1.78B | 1.85B | 1.90B | 1.91B | 2.01B | 2.03B | 2.60B | 2.61B | 2.64B | 2.64B | 2.68B | 2.68B | 2.69B | 2.88B | 2.90B | 2.91B | 2.99B | 2.99B | 3.02B | 3.07B | 3.07B | 3.07B | 6.20B | 6.28B | 6.14B | 6.07B | 6.42B | 6.25B | 6.22B | 0.46B | 6.42B | 6.50B | 6.64B | 7.33B | 7.40B | 7.62B | 7.42B | 7.36B | 7.36B | 7.39B | 7.84B | 7.82B | 7.87B | 7.39B | 7.42B | 7.61B | 7.75B | 7.72B | 7.74B | 7.91B | 5.89B | 8.17B | 8.11B | 8.22B | 6.12B | 8.12B | 6.18B | 6.33B | 6.14B | 6.22B | 6.22B | 6.48B | 6.37B | 6.42B | 6.55B | 6.68B |
|
Intangibles
|
| 1.23B | 1.34B | 1.34B | 1.38B | 1.36B | 1.38B | 1.67B | 2.20B | 2.22B | 2.16B | 1.62B | 1.62B | 1.59B | 1.67B | 1.67B | 1.63B | 1.61B | 1.60B | 1.57B | 1.54B | 1.55B | 1.49B | 2.30B | 3.60B | 3.64B | 3.56B | 3.32B | 3.41B | 3.36B | 3.46B | 3.40B | 3.47B | 3.62B | 4.42B | 4.17B | 4.30B | 4.05B | 3.99B | 3.91B | 3.88B | 4.02B | 4.02B | 4.03B | 3.91B | 3.88B | 3.92B | 3.96B | 3.83B | 3.75B | 3.76B | 3.74B | 3.97B | 3.86B | 3.81B | 3.12B | 3.91B | 3.15B | 3.28B | 3.34B | 3.39B | 3.33B | 3.54B | 3.49B | 3.49B | 3.49B | 3.57B |
|
Goodwill & Intangibles
|
| 3.01B | 3.20B | 3.24B | 3.29B | 3.37B | 3.42B | 4.28B | 4.82B | 4.87B | 4.80B | 4.30B | 4.30B | 4.28B | 4.55B | 4.57B | 4.54B | 4.59B | 4.59B | 4.59B | 4.61B | 4.62B | 4.56B | 8.50B | 9.89B | 9.78B | 9.63B | 9.75B | 9.66B | 9.58B | 3.92B | 9.82B | 9.97B | 10.26B | 11.74B | 11.57B | 11.91B | 11.47B | 11.35B | 11.27B | 11.27B | 11.86B | 11.84B | 11.90B | 11.29B | 11.30B | 11.53B | 11.71B | 11.55B | 11.50B | 11.66B | 9.63B | 12.14B | 11.98B | 12.03B | 9.25B | 12.03B | 9.34B | 9.61B | 9.48B | 9.61B | 9.55B | 10.02B | 9.86B | 9.91B | 10.05B | 10.25B |
|
Long-Term Deferred Tax
|
| | | | | | | | | | | 0.27B | | | | 0.25B | | | | 0.21B | | | | 0.24B | | | | 0.00B | | | | 0.00B | | | | 0.00B | | | | 0.00B | | | | 0.01B | | | | 0.02B | | | | 0.02B | | | | 0.01B | | | | | | | | | | | |
|
Other Non-Current Assets
|
| 0.08B | 0.09B | 0.09B | 0.10B | 0.10B | 0.10B | 0.10B | 0.10B | 0.10B | 0.09B | 0.09B | 0.09B | 0.10B | 0.12B | 0.12B | 0.12B | 0.12B | 0.12B | 0.14B | 0.15B | 0.13B | 0.14B | 0.15B | 0.25B | 0.20B | 0.22B | 0.15B | 0.17B | 0.17B | 0.19B | 0.17B | 0.19B | 0.34B | 0.25B | 0.22B | 0.21B | 0.24B | 0.24B | 0.28B | 0.29B | 0.40B | 0.46B | 0.44B | 0.43B | 0.43B | 0.44B | 0.41B | 0.42B | 0.42B | 0.41B | 0.46B | 0.46B | 0.44B | 0.45B | 4.26B | 0.46B | 0.43B | 0.46B | 0.54B | 0.55B | 0.64B | 0.61B | 0.65B | 0.65B | 0.63B | 0.65B |
|
Non-Current Assets
|
| 3.66B | 3.85B | 3.90B | 3.95B | 4.04B | 4.10B | 5.04B | 5.05B | 5.08B | 4.98B | 5.05B | 5.05B | 5.04B | 5.36B | 5.40B | 5.38B | 5.44B | 5.47B | 5.53B | 5.57B | 5.58B | 5.54B | 5.61B | 11.82B | 11.88B | 11.72B | 11.48B | 11.67B | 11.55B | 11.83B | 11.77B | 11.94B | 12.39B | 13.79B | 13.94B | 13.94B | 13.48B | 13.39B | 13.35B | 14.09B | 14.90B | 14.86B | 15.07B | 14.41B | 14.44B | 14.65B | 14.95B | 14.78B | 14.72B | 14.85B | 15.05B | 15.50B | 15.37B | 15.45B | 15.53B | 15.51B | 12.60B | 12.93B | 12.96B | 13.07B | 13.14B | 13.70B | 13.57B | 13.81B | 13.97B | 14.18B |
|
Assets
|
| 4.71B | 4.83B | 4.84B | 4.93B | 4.96B | 5.05B | 6.19B | 6.20B | 6.17B | 6.05B | 6.11B | 6.13B | 6.10B | 6.81B | 6.79B | 6.57B | 6.59B | 6.69B | 6.97B | 6.99B | 7.14B | 7.23B | 7.30B | 14.15B | 14.47B | 14.42B | 14.10B | 14.41B | 14.20B | 14.48B | 14.25B | 14.43B | 14.90B | 16.69B | 16.67B | 16.83B | 16.50B | 16.66B | 16.19B | 16.97B | 17.74B | 17.85B | 18.05B | 17.30B | 17.85B | 18.74B | 20.07B | 20.42B | 20.42B | 20.87B | 20.39B | 20.73B | 20.40B | 19.83B | 20.16B | 20.20B | 17.72B | 16.89B | 16.73B | 16.53B | 16.71B | 18.61B | 18.38B | 17.60B | 18.06B | 18.26B |
|
Accounts Payables
|
| 0.16B | 0.17B | 0.18B | 0.17B | 0.20B | 0.18B | 0.26B | 0.22B | 0.21B | 0.22B | 0.26B | 0.23B | 0.23B | 0.25B | 0.24B | 0.25B | 0.25B | 0.26B | 0.30B | 0.28B | 0.28B | 0.29B | 0.28B | 0.42B | 0.44B | 0.45B | 0.50B | 0.47B | 0.44B | 0.45B | 0.51B | 0.48B | 0.49B | 0.60B | 0.57B | 0.52B | 0.49B | 0.50B | 0.63B | 0.59B | 0.53B | 0.61B | 0.63B | 0.57B | 0.53B | 0.64B | 0.64B | 0.62B | 0.60B | 0.67B | 0.62B | 0.62B | 0.75B | 0.77B | 0.85B | 0.88B | 0.71B | 0.69B | 0.83B | 0.70B | 0.76B | 0.66B | 0.88B | 0.72B | 0.79B | 0.67B |
|
Notes Payables
|
| | | 0.05B | | 0.06B | 0.07B | 0.07B | | 0.07B | 0.07B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.38B | 0.50B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.30B | 0.30B | 0.30B | 0.99B | 1.00B | 2.04B | 2.02B | 1.40B | | | | |
|
Payables
|
| 0.16B | 0.17B | 0.23B | 0.17B | 0.26B | 0.25B | 0.33B | 0.22B | 0.29B | 0.30B | 0.26B | 0.23B | 0.23B | 0.25B | 0.24B | 0.25B | 0.25B | 0.26B | 0.30B | 0.28B | 0.28B | 0.29B | 0.28B | 0.42B | 0.44B | 0.45B | 0.50B | 0.47B | 0.44B | 0.45B | 0.51B | 0.48B | 0.49B | 0.60B | 0.57B | 0.52B | 0.49B | 0.50B | 0.63B | 0.59B | 0.53B | 0.61B | 0.63B | 0.57B | 0.53B | 0.64B | 1.02B | 1.12B | 0.60B | 0.67B | 0.62B | 0.63B | 0.76B | 0.77B | 1.15B | 1.18B | 1.01B | 1.68B | 1.83B | 2.74B | 2.78B | 2.06B | 0.88B | 0.72B | 0.79B | 0.67B |
|
Accumulated Expenses
|
| 0.27B | 0.31B | 0.28B | 0.35B | 0.32B | 0.35B | 0.35B | 0.44B | 0.44B | 0.40B | 0.34B | 0.41B | 0.35B | 0.39B | 0.31B | 0.35B | 0.28B | 0.31B | 0.31B | 0.36B | 0.36B | 0.37B | 0.34B | 0.49B | 0.57B | 0.58B | 0.63B | 0.58B | 0.57B | 0.59B | 0.59B | 0.56B | 0.62B | 0.61B | 0.79B | 0.75B | 0.74B | 0.90B | 0.87B | 0.80B | 0.82B | 0.83B | 0.94B | 0.83B | 1.03B | 1.30B | 1.36B | 1.51B | 1.32B | 1.42B | 1.40B | 1.26B | 1.14B | 1.04B | 0.79B | 0.93B | 0.66B | 0.69B | 0.80B | 0.65B | 0.71B | 0.76B | 0.87B | 0.77B | 0.84B | 0.88B |
|
Other Accumulated Expenses
|
| | | 0.02B | | | | 0.02B | | | | 0.04B | | | | | | | | | | | | 0.03B | | | | 0.04B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Short term Debt
|
| 0.12B | 0.12B | 0.42B | 0.37B | 0.38B | 0.43B | 0.36B | 0.40B | 0.22B | 0.21B | 0.14B | 0.14B | 0.13B | 0.49B | 0.48B | 0.15B | 0.12B | 0.11B | 0.11B | 0.11B | 0.10B | 0.10B | 0.35B | 0.35B | 0.67B | 0.67B | 0.42B | 0.43B | 0.09B | 0.70B | 0.55B | 0.52B | 0.52B | 0.02B | 0.42B | 0.42B | 0.42B | 0.42B | 0.01B | 0.50B | 0.50B | 0.50B | 0.42B | 0.42B | 0.79B | 0.38B | 0.38B | | | | 0.00B | | | | 0.30B | | | | 1.00B | | | | 1.00B | | | |
|
Current Leases
|
| | | | | | | | | | | | | | | | | | | | | | | 0.00B | | | | 0.01B | | | | | | | | | | | | 0.01B | 0.26B | 0.23B | 0.20B | 0.01B | 0.20B | 0.20B | 0.19B | 0.19B | 0.19B | 0.19B | 0.19B | 0.19B | 0.19B | 0.19B | 0.18B | 0.16B | 0.18B | 0.15B | 0.16B | 0.17B | 0.17B | 0.18B | 0.18B | 0.18B | 0.18B | 0.19B | 0.19B |
|
Current Taxes
|
| | | 0.02B | | | | 0.01B | | | | 0.04B | | | | | | | | | | | | 0.03B | | | | 0.08B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Deferred Revenue
|
| | | | | | | | | | | | | | | | | | | | | | | | 0.15B | 0.14B | 0.14B | 0.15B | 0.17B | 0.18B | 0.17B | 0.18B | 0.18B | 0.18B | 0.31B | 0.38B | 0.42B | 0.39B | 0.29B | 0.36B | 0.36B | 0.40B | 0.40B | 0.45B | 0.43B | 0.47B | 0.49B | 0.51B | 0.54B | 0.55B | 0.59B | 0.56B | 0.56B | 0.54B | 0.53B | 0.31B | 0.59B | 0.35B | 0.36B | 0.42B | 0.38B | 0.39B | 0.40B | 0.39B | 0.39B | 0.40B | 0.39B |
|
Curent Deferred Tax Liability
|
| | | | | | | | | | | | | | | | | | | 0.01B | | | | 0.01B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities
|
| 0.55B | 0.60B | 1.02B | 0.89B | 0.90B | 0.95B | 1.12B | 1.20B | 1.03B | 0.98B | 0.73B | 0.77B | 0.72B | 1.12B | 1.03B | 0.74B | 0.66B | 0.68B | 0.74B | 0.75B | 0.74B | 0.75B | 0.98B | 1.41B | 1.82B | 1.84B | 1.70B | 1.64B | 1.27B | 1.91B | 1.83B | 1.75B | 1.81B | 1.54B | 2.19B | 2.10B | 2.12B | 2.11B | 1.88B | 2.53B | 2.50B | 2.55B | 2.66B | 2.46B | 3.03B | 3.01B | 3.08B | 3.37B | 2.67B | 2.89B | 2.78B | 2.64B | 2.64B | 2.52B | 3.08B | 2.89B | 2.18B | 2.90B | 3.23B | 3.94B | 4.06B | 3.41B | 3.33B | 2.06B | 2.72B | 2.63B |
|
Capital Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.05B | 0.05B | 0.05B | 0.09B | 0.09B | 0.09B | 0.09B | 0.09B | 0.08B | 0.08B | 0.09B | 0.09B | 0.08B | 0.08B | 0.08B | 0.09B | 0.08B | 0.08B | 0.08B | 0.08B | 0.08B | 0.08B | 0.08B | 0.08B | 0.07B | 0.07B | 0.07B | 0.06B |
|
Non-Current Debt
|
| 1.29B | 1.28B | 0.98B | 0.96B | 0.94B | 0.92B | 1.83B | 1.81B | 1.79B | 1.77B | 2.09B | 1.99B | 1.98B | 2.17B | 2.17B | 2.17B | 2.39B | 2.55B | 2.89B | 2.90B | 2.91B | 2.92B | 2.68B | 6.60B | 6.11B | 6.01B | 5.94B | 5.97B | 5.97B | 0.13B | 5.30B | 5.40B | 5.61B | 7.20B | 6.34B | 6.36B | 6.04B | 6.04B | 5.99B | 5.50B | 6.13B | 6.10B | 5.79B | 5.79B | 5.42B | 5.42B | 5.42B | 4.92B | 5.42B | 5.42B | 5.42B | 5.38B | 5.36B | 5.33B | 5.04B | 5.05B | 5.04B | 4.43B | 4.05B | 3.05B | 3.05B | 5.35B | 5.33B | 5.57B | 5.08B | 5.08B |
|
Non-Current Deffered Revenue
|
| | | | | | | | | | | | | | | | | | | | | | | 0.04B | | | | 0.05B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Pension
|
| | | | | | | | | | | | | | | | | | | | | | | 0.12B | | | | 0.17B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Minority Interest
|
| 0.13B | 0.14B | | 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 | 0.02B | 0.02B | 0.02B | 0.01B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 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 | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.01B | 0.02B | 0.01B | 0.01B | 0.02B | 0.02B |
|
Liabilities from Discontinued Operations
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.07B | | 0.08B | | | | | | | | | | | | | | | | | | 0.90B | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability
|
| 0.57B | 0.58B | 0.58B | 0.60B | 0.60B | 0.60B | 0.60B | 0.62B | 0.59B | 0.57B | 0.48B | 0.52B | 0.53B | 0.56B | 0.74B | 0.55B | 0.56B | 0.56B | 0.75B | 0.56B | 0.57B | 0.55B | 0.53B | 1.27B | 1.37B | 1.29B | 1.18B | 1.29B | 1.31B | 1.23B | 1.21B | 1.21B | 1.19B | 1.40B | 0.88B | 0.99B | 0.91B | 0.90B | 0.94B | 0.96B | 0.95B | 0.97B | 0.94B | 0.94B | 0.91B | 0.89B | 0.83B | 0.86B | 0.83B | 0.80B | 0.76B | 0.77B | 0.74B | 0.67B | 0.54B | 0.74B | 0.56B | 0.50B | 0.42B | 0.40B | 0.38B | 0.36B | 0.38B | 0.39B | 0.35B | 0.44B |
|
Operating Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.77B | 0.82B | 0.73B | 0.80B | 0.61B | 0.62B | 0.60B | 0.87B | 0.66B | 0.65B | 0.63B | 0.83B | 0.62B | 0.67B | 0.67B | 0.82B | 0.67B | 0.62B | 0.66B | 0.81B | 0.62B | 0.64B | 0.70B | 0.68B | 0.70B | 0.71B | 0.69B |
|
Other Non-Current Liabilities
|
| 0.16B | 0.20B | 0.16B | 0.16B | 0.16B | 0.14B | 0.15B | 0.16B | 0.17B | 0.17B | 0.29B | 0.24B | 0.23B | 0.22B | 0.31B | 0.30B | 0.30B | 0.30B | 0.27B | 0.25B | 0.25B | 0.22B | 0.27B | 0.34B | 0.37B | 0.35B | 0.32B | 0.32B | 0.32B | 0.33B | 0.39B | 0.39B | 0.40B | 0.40B | 0.38B | 0.37B | 0.37B | 0.34B | 0.33B | 0.31B | 0.37B | 0.35B | 0.38B | 0.37B | 0.42B | 0.47B | 0.53B | 0.49B | 0.50B | 0.49B | 0.40B | 0.49B | 0.48B | 0.43B | 0.40B | 0.41B | 0.42B | 0.42B | 0.41B | 0.47B | 0.48B | 0.53B | 0.52B | 0.50B | 0.64B | 0.64B |
|
Total Non-Current Liabilities
|
| 2.41B | 2.46B | 2.57B | 2.59B | 2.57B | 2.61B | 3.55B | 3.62B | 3.40B | 3.32B | 3.30B | 3.28B | 3.22B | 3.85B | 3.75B | 3.47B | 3.60B | 3.80B | 4.19B | 4.22B | 4.22B | 4.22B | 4.19B | 9.28B | 9.31B | 9.14B | 8.82B | 8.91B | 8.55B | 8.61B | 8.33B | 8.37B | 8.61B | 10.14B | 7.66B | 9.45B | 9.07B | 9.05B | 8.86B | 9.53B | 10.21B | 10.25B | 10.08B | 9.89B | 10.06B | 10.01B | 10.09B | 9.89B | 9.65B | 9.83B | 9.69B | 9.50B | 9.50B | 9.28B | 9.64B | 9.43B | 8.50B | 8.57B | 8.43B | 8.09B | 8.21B | 9.90B | 9.80B | 8.78B | 8.93B | 8.91B |
|
Total Liabilities
|
| 2.57B | 2.66B | 2.73B | 2.76B | 2.73B | 2.76B | 3.70B | 3.78B | 3.57B | 3.49B | 3.59B | 3.51B | 3.45B | 4.08B | 4.06B | 3.77B | 3.91B | 4.10B | 4.46B | 4.47B | 4.47B | 4.44B | 4.46B | 9.62B | 9.68B | 9.49B | 9.14B | 9.23B | 8.87B | 8.94B | 8.73B | 8.76B | 9.01B | 10.54B | 9.85B | 9.83B | 9.45B | 9.39B | 9.19B | 9.84B | 10.58B | 10.60B | 10.46B | 10.26B | 10.48B | 10.48B | 10.61B | 10.37B | 10.15B | 10.32B | 10.09B | 9.99B | 9.98B | 9.71B | 10.04B | 9.84B | 8.91B | 8.99B | 8.83B | 8.56B | 8.69B | 10.43B | 10.31B | 9.28B | 9.57B | 9.55B |
|
Total Debt
|
| 1.41B | 1.40B | 1.39B | 1.33B | 1.32B | 1.35B | 2.19B | 2.20B | 2.00B | 1.98B | 2.22B | 2.12B | 2.11B | 2.66B | 2.65B | 2.32B | 2.51B | 2.66B | 3.00B | 3.01B | 3.01B | 3.01B | 3.03B | 6.95B | 6.79B | 6.68B | 6.36B | 6.39B | 6.05B | 0.83B | 5.85B | 5.92B | 6.13B | 7.22B | 6.76B | 6.78B | 6.46B | 6.46B | 6.00B | 6.00B | 6.64B | 6.60B | 6.21B | 6.21B | 6.21B | 5.79B | 5.80B | 4.92B | 5.42B | 5.42B | 5.42B | 5.38B | 5.36B | 5.33B | 5.34B | 5.05B | 5.04B | 4.43B | 5.05B | 3.05B | 3.05B | 5.35B | 6.33B | 5.57B | 5.08B | 5.08B |
|
Common Equity
|
1.82B | 2.01B | 2.03B | 2.11B | 2.16B | 2.21B | 2.27B | 2.47B | 2.40B | 2.58B | 2.54B | 2.50B | 2.60B | 2.63B | 2.72B | 2.49B | 2.78B | 2.66B | 2.66B | 2.49B | 2.50B | 2.66B | 2.77B | 2.82B | 4.40B | 4.77B | 4.81B | 4.95B | 5.17B | 5.31B | 5.60B | 5.52B | 5.65B | 5.88B | 6.13B | 6.80B | 6.98B | 7.04B | 7.25B | 6.97B | 7.11B | 7.14B | 7.23B | 7.64B | 7.02B | 7.35B | 8.24B | 9.44B | 10.02B | 10.25B | 10.52B | 10.27B | 10.72B | 10.40B | 10.09B | 10.10B | 10.34B | 8.79B | 7.87B | 7.88B | 7.96B | 8.01B | 8.17B | 8.05B | 8.31B | 8.47B | 8.70B |
|
Shareholder's Equity
|
1.82B | 2.01B | 2.03B | 2.11B | 2.16B | 2.21B | 2.27B | 2.47B | 2.40B | 2.58B | 2.54B | 2.50B | 2.60B | 2.63B | 2.72B | 2.49B | 2.78B | 2.66B | 2.66B | 2.49B | 2.50B | 2.66B | 2.77B | 2.82B | 4.40B | 4.77B | 4.81B | 4.95B | 5.17B | 5.31B | 5.60B | 5.52B | 5.65B | 5.88B | 6.13B | 6.80B | 6.98B | 7.04B | 7.25B | 6.97B | 7.11B | 7.14B | 7.23B | 7.64B | 7.02B | 7.35B | 8.24B | 9.44B | 10.02B | 10.25B | 10.52B | 10.27B | 10.72B | 10.40B | 10.09B | 10.10B | 10.34B | 8.79B | 7.87B | 7.88B | 7.96B | 8.01B | 8.17B | 8.05B | 8.31B | 8.47B | 8.70B |
|
Liabilities and Shareholders Equity
|
| 4.71B | 4.83B | 4.84B | 4.93B | 4.96B | 5.05B | 6.19B | 6.20B | 6.17B | 6.05B | 6.11B | 6.13B | 6.10B | 6.81B | 6.79B | 6.57B | 6.59B | 6.69B | 6.97B | 6.99B | 7.14B | 7.23B | 7.30B | 14.15B | 14.47B | 14.42B | 14.10B | 14.41B | 14.20B | 14.48B | 14.25B | 14.43B | 14.90B | 16.69B | 16.67B | 16.83B | 16.50B | 16.66B | 16.19B | 16.97B | 17.74B | 17.85B | 18.05B | 17.30B | 17.85B | 18.74B | 20.07B | 20.42B | 20.42B | 20.87B | 20.39B | 20.73B | 20.40B | 19.83B | 20.16B | 20.20B | 17.72B | 16.89B | 16.73B | 16.53B | 16.71B | 18.61B | 18.38B | 17.60B | 18.06B | 18.26B |
|
Treasury Shares
|
| | | 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 | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.00B | 0.00B | 0.00B | 0.02B | 0.00B | 0.00B | 0.00B | 0.02B | 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
|
| 2.65B | 2.79B | 0.06B | 3.00B | 3.07B | 3.11B | 0.09B | 3.20B | 3.33B | 3.40B | 0.05B | 3.47B | 3.52B | 3.59B | 3.37B | 3.67B | 3.57B | 3.46B | 0.07B | 3.41B | 3.55B | 3.69B | -0.01B | 3.79B | 3.96B | 4.11B | 4.22B | 4.38B | 4.58B | 4.77B | 4.97B | 5.15B | 5.34B | 5.52B | 6.20B | 6.37B | 6.60B | 6.92B | 7.08B | 7.27B | 7.46B | 7.68B | 7.98B | 7.53B | 7.76B | 8.46B | 9.48B | 10.17B | 10.42B | 10.79B | 10.46B | 10.95B | 10.90B | 10.85B | 10.58B | 10.73B | 8.84B | 8.07B | 7.89B | 8.06B | 8.18B | 8.28B | 8.30B | 8.46B | 8.50B | 8.70B |