|
Cash & Equivalents
|
| 0.57B | 0.52B | 0.28B | 0.32B | 0.32B | 0.31B | 0.46B | 0.48B | 0.48B | 0.38B | 0.52B | 0.48B | 0.36B | 0.24B | 0.32B | 0.33B | 0.32B | 0.29B | 0.38B | 0.47B | 0.48B | 0.50B | 0.52B | 0.54B | 0.49B | 0.37B | 0.51B | 0.52B | 0.44B | 0.40B | 0.51B | 0.55B | 0.53B | 0.40B | 0.56B | 0.64B | 0.60B | 0.42B | 0.58B | 0.60B | 0.60B | 0.57B | 0.66B | 0.72B | 0.81B | 0.92B | 1.39B | 1.75B | 1.50B | 1.14B | 1.36B | 1.33B | 1.11B | 0.87B | 1.04B | 1.15B | 1.25B | 1.16B | 1.41B | 1.52B | 1.53B | 1.36B | 1.50B | 1.50B | 1.49B | 1.38B | 1.82B |
|
Short-term Investments
|
| | | | | | | | 0.01B | 0.01B | 0.01B | 0.01B | | | | | | | | | 0.02B | | 0.02B | | | | | | | | | | | | 0.01B | | | | 0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash & Current Investments
|
| 0.57B | 0.52B | 0.28B | 0.32B | 0.32B | 0.31B | 0.46B | 0.49B | 0.49B | 0.39B | 0.54B | 0.48B | 0.36B | 0.24B | 0.32B | 0.33B | 0.32B | 0.29B | 0.38B | 0.49B | 0.48B | 0.52B | 0.52B | 0.54B | 0.49B | 0.37B | 0.51B | 0.52B | 0.44B | 0.40B | 0.51B | 0.55B | 0.53B | 0.41B | 0.56B | 0.64B | 0.60B | 0.43B | 0.58B | 0.60B | 0.60B | 0.57B | 0.66B | 0.72B | 0.81B | 0.92B | 1.39B | 1.75B | 1.50B | 1.14B | 1.36B | 1.33B | 1.11B | 0.87B | 1.04B | 1.15B | 1.25B | 1.16B | 1.41B | 1.52B | 1.53B | 1.36B | 1.50B | 1.50B | 1.49B | 1.38B | 1.82B |
|
Receivables - Net
|
| | 0.38B | 0.41B | 0.20B | 0.21B | 0.30B | 0.34B | 0.44B | 0.40B | 0.46B | 0.51B | 0.38B | 0.36B | 0.45B | 0.45B | 0.33B | 0.35B | 0.41B | 0.50B | 0.34B | 0.39B | 0.43B | 0.54B | 0.33B | 0.44B | 0.49B | 0.52B | 0.33B | 0.37B | 0.45B | 0.53B | 0.40B | 0.45B | 0.53B | 0.67B | 0.21B | 0.39B | 0.46B | 0.48B | 0.57B | 0.60B | 0.66B | 0.80B | 0.60B | 0.70B | 0.97B | 1.20B | 0.87B | 0.81B | 1.03B | 1.19B | 0.96B | 0.96B | 1.01B | 1.12B | 0.85B | 0.78B | 0.88B | 0.97B | 0.74B | 0.81B | 0.86B | 0.97B | 454.55B | 0.92B | 1.02B | 683.13B |
|
Receivables
|
| | 0.38B | 0.41B | 0.20B | 0.21B | 0.30B | 0.34B | 0.44B | 0.40B | 0.46B | 0.51B | 0.38B | 0.36B | 0.45B | 0.45B | 0.33B | 0.35B | 0.41B | 0.50B | 0.34B | 0.39B | 0.43B | 0.54B | 0.33B | 0.44B | 0.49B | 0.52B | 0.33B | 0.37B | 0.45B | 0.53B | 0.40B | 0.45B | 0.53B | 0.67B | 0.21B | 0.39B | 0.46B | 0.48B | 0.57B | 0.60B | 0.66B | 0.80B | 0.60B | 0.70B | 0.97B | 1.20B | 0.87B | 0.81B | 1.03B | 1.19B | 0.96B | 0.96B | 1.01B | 1.12B | 0.85B | 0.78B | 0.88B | 0.97B | 0.74B | 0.81B | 0.86B | 0.97B | 454.55B | 0.92B | 1.02B | 683.13B |
|
Raw Materials
|
| | 0.04B | 0.04B | | | | | 0.04B | 0.05B | 0.05B | 0.04B | 0.04B | 0.03B | 0.04B | 0.03B | 0.04B | 0.04B | 0.03B | 0.03B | 0.02B | 0.02B | 0.03B | 0.03B | 0.04B | 0.05B | 0.06B | 0.05B | 0.05B | 0.04B | 0.04B | 0.03B | 0.03B | 0.04B | 0.05B | 0.04B | 0.03B | 0.04B | 0.03B | 0.03B | 0.04B | 0.04B | 0.03B | 0.03B | 0.06B | 0.05B | 0.06B | 0.09B | 0.15B | 0.17B | 0.21B | 0.21B | 0.23B | 0.24B | 0.23B | 0.20B | 0.17B | 0.14B | 0.09B | 0.07B | 0.07B | 0.05B | 0.06B | 0.04B | 0.05B | 0.05B | 0.04B | 0.05B |
|
Work In Process
|
| | | | | | | | 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 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Finished Goods
|
| | | | | | | | 0.24B | 0.27B | 0.28B | 0.26B | 0.26B | 0.25B | 0.28B | 0.24B | 0.23B | 0.26B | 0.26B | 0.23B | 0.20B | 0.22B | 0.22B | 0.21B | 0.22B | 0.28B | 0.27B | 0.19B | 0.18B | 0.21B | 0.23B | 0.22B | 0.22B | 0.24B | 0.28B | 0.24B | 0.23B | 0.24B | 0.33B | 0.31B | 0.25B | 0.26B | 0.31B | 0.28B | 0.17B | 0.22B | 0.33B | 0.38B | 0.51B | 0.61B | 0.62B | 0.62B | 0.71B | 0.67B | 0.65B | 0.59B | 0.51B | 0.44B | 0.44B | 0.38B | 0.36B | 0.41B | 0.46B | 0.44B | 0.46B | 0.45B | 0.48B | 0.40B |
|
Inventory
|
| | | | 0.22B | 0.28B | 0.34B | 0.30B | 0.28B | 0.32B | 0.33B | 0.30B | 0.30B | 0.28B | 0.32B | 0.28B | 0.26B | 0.30B | 0.29B | 0.26B | 0.22B | 0.24B | 0.25B | 0.25B | 0.26B | 0.33B | 0.33B | 0.24B | 0.23B | 0.25B | 0.27B | 0.25B | 0.25B | 0.28B | 0.33B | 0.28B | 0.26B | 0.27B | 0.36B | 0.34B | 0.29B | 0.30B | 0.34B | 0.31B | 0.23B | 0.27B | 0.39B | 0.48B | 0.66B | 0.78B | 0.83B | 0.83B | 0.93B | 0.92B | 0.88B | 0.80B | 0.68B | 0.57B | 0.53B | 0.45B | 0.42B | 0.46B | 0.52B | -0.07B | 503.75B | 0.50B | 0.52B | 449.54B |
|
Current Deferred Tax Assets
|
| | | | | | | | 0.03B | 0.05B | 0.04B | 0.03B | 0.03B | 0.03B | 0.03B | 0.02B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets
|
| | | | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.09B | 0.09B | 0.07B | 0.07B | 0.07B | 0.07B | 0.06B | 0.06B | 0.06B | 0.07B | 0.06B | 0.06B | 0.06B | 0.07B | 0.07B | 0.06B | 0.07B | 0.07B | 0.07B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.05B | 0.06B | 0.06B | 0.06B | 0.07B | 0.07B | 0.07B | 0.07B | 0.08B | 0.08B | 0.07B | 0.08B | 0.09B | 0.12B | 0.14B | 0.16B | 0.17B | 0.15B | 0.14B | 0.13B | 0.14B | 0.13B | 0.14B | 0.11B | 0.14B | 0.15B | 0.15B | 0.14B | 0.15B | 0.14B | 131.21B | 0.15B | 0.15B | 166.99B |
|
Current Assets
|
| | | | 0.79B | 0.87B | 1.02B | 1.16B | 1.08B | 1.13B | 1.08B | 1.21B | 1.07B | 0.92B | 0.91B | 0.94B | 0.85B | 0.90B | 0.91B | 1.01B | 0.93B | 1.01B | 1.07B | 1.13B | 1.05B | 1.11B | 1.04B | 1.13B | 0.93B | 0.92B | 0.94B | 1.08B | 1.03B | 1.07B | 1.06B | 1.25B | 1.17B | 1.32B | 1.31B | 1.48B | 1.35B | 1.38B | 1.46B | 1.57B | 1.41B | 1.66B | 2.16B | 2.88B | 3.16B | 2.98B | 2.86B | 3.19B | 3.07B | 2.86B | 2.66B | 2.76B | 2.61B | 2.50B | 2.49B | 2.70B | 2.63B | 2.73B | 2.66B | 2.77B | 2,592.71B | 2.78B | 2.75B | 3,117.48B |
|
Buildings
|
| | 0.06B | 0.06B | | | | | 0.05B | 0.05B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Construction in Progress
|
| | | | | | | | 0.01B | 0.01B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Land & Improvements
|
| | | | | | | | 0.00B | 0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Property, Plant & Equipment (Net)
|
| | | | 0.09B | 0.09B | 0.09B | 0.09B | 0.08B | 0.08B | 0.08B | 0.08B | 0.09B | 0.09B | 0.09B | 0.09B | 0.09B | 0.09B | 0.09B | 0.09B | 0.09B | 0.09B | 0.09B | 0.09B | 0.09B | 0.10B | 0.11B | 0.10B | 0.09B | 0.09B | 0.08B | 0.08B | 0.09B | 0.09B | 0.09B | 0.09B | 0.09B | 0.08B | 0.08B | 0.08B | 0.08B | 0.08B | 0.08B | 0.08B | 0.08B | 0.08B | 0.09B | 0.10B | 0.11B | 0.11B | 0.11B | 0.11B | 0.11B | 0.11B | 0.11B | 0.12B | 0.12B | 0.13B | 0.12B | 0.12B | 0.12B | 0.11B | 0.11B | 0.11B | 113.86B | 0.12B | 0.12B | 115.36B |
|
Goodwill
|
| | | | 0.55B | 0.55B | 0.55B | 0.55B | 0.55B | 0.55B | 0.56B | 0.56B | 0.56B | 0.56B | 0.56B | 0.35B | 0.34B | 0.00B | 0.34B | 0.35B | 0.22B | 0.34B | 0.34B | 0.34B | 0.22B | 0.22B | 0.22B | 0.22B | 0.22B | 0.24B | 0.25B | 0.25B | 0.25B | 0.25B | 0.27B | 0.28B | 0.28B | 0.28B | 0.35B | 0.35B | 0.34B | 0.34B | 0.34B | 0.40B | 0.40B | 0.40B | 0.40B | 0.40B | 0.43B | 0.45B | 0.45B | 0.45B | 0.45B | 0.45B | 0.45B | 0.45B | 0.45B | 0.45B | 0.46B | 0.46B | 0.46B | 0.46B | 0.46B | 0.46B | 463.23B | 0.47B | 0.47B | 466.58B |
|
Intangibles
|
| | | | 0.10B | 0.09B | 0.09B | 0.08B | 0.07B | 0.07B | 0.07B | 0.06B | 0.16B | 0.05B | 0.04B | 0.16B | 0.03B | 0.00B | 0.16B | 0.16B | 0.01B | 0.01B | 0.01B | 0.00B | 0.00B | 0.00B | 0.00B | | | 0.05B | 0.05B | 0.05B | 0.05B | 0.04B | 0.09B | 0.09B | 0.09B | 0.08B | 0.13B | 0.12B | 0.12B | 0.11B | 0.11B | 0.14B | 0.13B | 0.12B | 0.11B | 0.10B | 0.12B | 0.11B | 0.10B | 0.09B | 0.08B | 0.08B | 0.07B | 0.07B | 0.06B | 0.06B | 0.06B | 0.05B | 0.04B | 0.04B | 0.03B | 0.03B | 24.63B | 0.02B | 0.02B | 13.89B |
|
Goodwill & Intangibles
|
| | | | 0.65B | 0.64B | 0.64B | 0.64B | 0.62B | 0.62B | 0.63B | 0.62B | 0.72B | 0.61B | 0.60B | 0.50B | 0.37B | 0.00B | 0.51B | 0.51B | 0.23B | 0.35B | 0.35B | 0.35B | 0.22B | 0.22B | 0.22B | 0.22B | 0.22B | 0.29B | 0.30B | 0.30B | 0.30B | 0.29B | 0.36B | 0.37B | 0.36B | 0.36B | 0.48B | 0.47B | 0.46B | 0.46B | 0.45B | 0.54B | 0.53B | 0.52B | 0.51B | 0.50B | 0.54B | 0.56B | 0.55B | 0.54B | 0.53B | 0.53B | 0.52B | 0.52B | 0.52B | 0.51B | 0.52B | 0.52B | 0.51B | 0.50B | 0.50B | 0.49B | 487.86B | 0.49B | 0.48B | 480.47B |
|
Long-Term Deferred Tax
|
| | | | | | | | 0.06B | 0.05B | 0.05B | 0.06B | 0.05B | 0.06B | 0.06B | 0.06B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.04B | 0.04B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non-Current Assets
|
| | | | 0.07B | 0.07B | 0.07B | 0.07B | 0.08B | 0.07B | 0.07B | 0.08B | 0.08B | 0.08B | 0.08B | 0.08B | 0.07B | 0.07B | 0.07B | 0.07B | 0.07B | 0.07B | 0.07B | 0.07B | 0.06B | 0.06B | 0.06B | 0.06B | 0.09B | 0.09B | 0.08B | 0.09B | 0.09B | 0.14B | 0.14B | 0.12B | 0.12B | 0.13B | 0.13B | 0.13B | 0.13B | 0.17B | 0.17B | 0.16B | 0.35B | 0.35B | 0.34B | 0.33B | 0.32B | 0.34B | 0.33B | 0.32B | 0.32B | 0.33B | 0.35B | 0.34B | 0.32B | 0.30B | 0.29B | 0.33B | 0.35B | 0.34B | 0.37B | 0.01B | 344.08B | 0.36B | 0.36B | -0.03B |
|
Non-Current Assets
|
| | | | 0.81B | 0.80B | 0.80B | 0.79B | 0.09B | 0.09B | 0.08B | 0.08B | 0.10B | 0.10B | 0.10B | 0.09B | 0.09B | 0.09B | 0.09B | 0.09B | 0.09B | 0.09B | 0.09B | 0.50B | 0.37B | 0.38B | 0.39B | 0.38B | 0.40B | 0.47B | 0.47B | 0.47B | 0.47B | 0.52B | 0.59B | 0.58B | 0.57B | 0.57B | 0.69B | 0.68B | 0.67B | 0.71B | 0.70B | 0.77B | 0.95B | 0.95B | 0.94B | 0.93B | 0.98B | 1.02B | 1.00B | 0.97B | 0.96B | 0.97B | 0.99B | 0.98B | 0.96B | 0.94B | 0.93B | 0.96B | 0.97B | 0.96B | 0.98B | 0.96B | -2589.17B | 0.96B | 0.96B | -3113.38B |
|
Assets
|
| | | | 1.60B | 1.67B | 1.82B | 1.95B | 1.86B | 1.89B | 1.86B | 1.99B | 1.85B | 1.70B | 1.69B | 1.49B | 1.38B | 1.42B | 1.43B | 1.53B | 1.45B | 1.52B | 1.57B | 1.64B | 1.43B | 1.50B | 1.43B | 1.51B | 1.32B | 1.38B | 1.42B | 1.55B | 1.50B | 1.59B | 1.65B | 1.83B | 1.74B | 1.90B | 2.01B | 2.17B | 2.02B | 2.09B | 2.16B | 2.35B | 2.36B | 2.61B | 3.10B | 3.81B | 4.14B | 4.00B | 3.86B | 4.16B | 4.04B | 3.83B | 3.64B | 3.74B | 3.56B | 3.44B | 3.43B | 3.66B | 3.60B | 3.68B | 3.64B | 3.73B | 3.54B | 3.74B | 3.71B | 4.10B |
|
Accounts Payables
|
| | | | 0.26B | 0.32B | 0.37B | 0.39B | 0.30B | 0.33B | 0.34B | 0.38B | 0.30B | 0.26B | 0.37B | 0.34B | 0.27B | 0.30B | 0.30B | 0.33B | 0.24B | 0.29B | 0.30B | 0.35B | 0.29B | 0.34B | 0.36B | 0.36B | 0.24B | 0.29B | 0.33B | 0.36B | 0.27B | 0.31B | 0.39B | 0.43B | 0.29B | 0.34B | 0.44B | 0.44B | 0.28B | 0.34B | 0.41B | 0.44B | 0.26B | 0.43B | 0.66B | 0.81B | 0.82B | 0.71B | 0.66B | 0.74B | 0.64B | 0.56B | 0.55B | 0.49B | 0.41B | 0.39B | 0.49B | 0.53B | 0.45B | 0.55B | 0.56B | 0.58B | 0.41B | 0.55B | 0.58B | 0.59B |
|
Payables
|
| | | | 0.26B | 0.32B | 0.37B | 0.39B | 0.30B | 0.33B | 0.34B | 0.38B | 0.30B | 0.26B | 0.37B | 0.34B | 0.27B | 0.30B | 0.30B | 0.33B | 0.24B | 0.29B | 0.30B | 0.35B | 0.29B | 0.34B | 0.36B | 0.36B | 0.24B | 0.29B | 0.33B | 0.36B | 0.27B | 0.31B | 0.39B | 0.43B | 0.29B | 0.34B | 0.44B | 0.44B | 0.28B | 0.34B | 0.41B | 0.44B | 0.26B | 0.43B | 0.66B | 0.81B | 0.82B | 0.71B | 0.66B | 0.74B | 0.64B | 0.56B | 0.55B | 0.49B | 0.41B | 0.39B | 0.49B | 0.53B | 0.45B | 0.55B | 0.56B | 0.58B | 0.41B | 0.55B | 0.58B | 0.59B |
|
Accumulated Expenses
|
| | 0.03B | 0.03B | 0.18B | 0.18B | 0.20B | 0.21B | 0.17B | 0.19B | 0.19B | 0.21B | 0.20B | 0.21B | 0.19B | 0.20B | 0.19B | 0.21B | 0.22B | 0.23B | 0.21B | 0.21B | 0.22B | 0.22B | 0.16B | 0.21B | 0.23B | 0.21B | 0.17B | 0.17B | 0.21B | 0.25B | 0.23B | 0.21B | 0.23B | 0.28B | 0.28B | 0.38B | 0.43B | 0.48B | 0.43B | 0.39B | 0.42B | 0.45B | 0.46B | 0.44B | 0.54B | 0.70B | 0.86B | 0.70B | 0.71B | 0.81B | 0.78B | 0.69B | 0.66B | 0.71B | 0.64B | 0.57B | 0.59B | 0.67B | 0.64B | 0.59B | 0.65B | 0.72B | 686.50B | 0.67B | 0.70B | 817.92B |
|
Other Accumulated Expenses
|
| | | | | | | | 0.04B | 0.06B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.04B | 0.04B | 0.05B | 0.05B | 0.05B | 0.05B | 0.06B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00B | | | | 0.00B |
|
Short term Debt
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Taxes
|
| | | | | | | | 0.01B | 0.01B | 0.00B | 0.01B | 0.01B | 0.00B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 88.48B | | | 113.62B |
|
Current Deferred Revenue
|
| | | | | | | | 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 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities
|
| | | | 0.44B | 0.49B | 0.57B | 0.60B | 0.47B | 0.52B | 0.53B | 0.59B | 0.50B | 0.48B | 0.56B | 0.55B | 0.46B | 0.50B | 0.52B | 0.56B | 0.45B | 0.50B | 0.52B | 0.57B | 0.49B | 0.55B | 0.59B | 0.61B | 0.41B | 0.46B | 0.55B | 0.61B | 0.51B | 0.52B | 0.62B | 0.71B | 0.58B | 0.73B | 0.88B | 0.91B | 0.72B | 0.73B | 0.84B | 0.89B | 0.71B | 0.87B | 1.20B | 1.52B | 1.68B | 1.41B | 1.37B | 1.55B | 1.42B | 1.25B | 1.21B | 1.20B | 1.05B | 0.96B | 1.09B | 1.20B | 1.09B | 1.14B | 1.20B | 1.29B | 1,101.09B | 1.22B | 1.28B | 1,408.35B |
|
Non-Current Deffered Revenue
|
| | | | | | | | 0.01B | 0.01B | 0.01B | 0.01B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Pension
|
| | | | | | | | 0.03B | 0.03B | 0.03B | 0.03B | 0.04B | 0.04B | 0.03B | 0.03B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Liabilities from Discontinued Operations
|
| | | | | | | | | | | | | | | 0.00B | 0.00B | | | | | | | | 0.04B | | | 0.03B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability
|
| | 0.03B | 0.04B | | | | | 0.06B | 0.05B | | | 0.00B | | | | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non-Current Liabilities
|
| | 0.11B | 0.12B | | | | | 0.13B | 0.13B | 0.13B | 0.14B | 0.14B | 0.13B | 0.11B | 0.10B | 0.10B | 0.10B | 0.10B | 0.10B | 0.10B | 0.10B | 0.10B | 0.09B | 0.09B | 0.10B | 0.10B | 0.09B | 0.09B | 0.11B | 0.09B | 0.09B | 0.08B | 0.09B | 0.08B | 0.08B | 0.08B | 0.08B | 0.08B | 0.08B | 0.09B | 0.12B | 0.12B | 0.12B | 0.12B | 0.13B | 0.13B | 0.13B | 0.14B | 0.15B | 0.16B | 0.16B | 0.13B | 0.13B | 0.17B | 0.17B | 0.15B | 0.15B | 0.15B | 0.16B | 0.17B | 0.18B | 0.20B | 0.21B | 221.51B | 0.24B | 0.24B | 238.00B |
|
Total Non-Current Liabilities
|
| | -1.02B | -1.10B | 0.16B | 0.15B | 0.16B | 0.17B | 0.19B | 0.19B | 0.19B | 0.20B | 0.23B | 0.22B | 0.19B | 0.19B | 0.20B | 0.20B | 0.20B | 0.20B | 0.55B | 0.58B | 0.60B | 0.65B | 0.58B | 0.63B | 0.66B | 0.69B | 0.47B | 0.52B | 0.61B | 0.66B | 0.56B | 0.55B | 0.65B | 0.74B | 0.61B | 0.76B | 0.91B | 0.95B | 0.75B | 0.77B | 0.87B | 0.93B | 0.75B | 0.92B | 1.26B | 1.58B | 1.74B | 1.48B | 1.44B | 1.64B | 1.50B | 1.34B | 1.31B | 1.31B | 1.16B | 1.07B | 1.20B | 1.31B | 1.20B | 1.26B | 1.33B | 1.42B | -220.10B | 1.32B | 1.38B | -236.24B |
|
Total Liabilities
|
-1.00B | -0.97B | -0.91B | -0.98B | 0.60B | 0.64B | 0.73B | 0.77B | 0.66B | 0.71B | 0.71B | 0.79B | 0.73B | 0.70B | 0.75B | 0.73B | 0.66B | 0.70B | 0.73B | 0.76B | 0.65B | 0.68B | 0.70B | 0.75B | 0.67B | 0.73B | 0.76B | 0.77B | 0.56B | 0.63B | 0.70B | 0.75B | 0.64B | 0.64B | 0.73B | 0.82B | 0.69B | 0.84B | 0.99B | 1.03B | 0.85B | 0.89B | 0.99B | 1.05B | 0.87B | 1.05B | 1.39B | 1.71B | 1.88B | 1.62B | 1.59B | 1.79B | 1.64B | 1.47B | 1.48B | 1.48B | 1.30B | 1.21B | 1.35B | 1.47B | 1.37B | 1.44B | 1.53B | 1.63B | 1.41B | 1.56B | 1.62B | 1.76B |
|
Total Debt
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Common Equity
|
1.00B | 0.97B | 0.91B | 0.98B | 0.97B | 1.03B | 1.09B | 1.18B | 1.16B | 1.19B | 1.15B | 1.20B | 1.13B | 0.98B | 0.92B | 0.73B | 0.72B | 0.73B | 0.72B | 0.77B | 0.80B | 0.83B | 0.87B | 0.89B | 0.76B | 0.77B | 0.67B | 0.74B | 0.76B | 0.76B | 0.72B | 0.80B | 0.86B | 0.95B | 0.92B | 1.01B | 1.05B | 1.06B | 1.01B | 1.13B | 1.18B | 1.20B | 1.17B | 1.30B | 1.49B | 1.57B | 1.71B | 2.10B | 2.26B | 2.37B | 2.26B | 2.37B | 2.40B | 2.36B | 2.17B | 2.26B | 2.26B | 2.23B | 2.08B | 2.19B | 2.23B | 2.25B | 2.11B | 2.10B | 2.13B | 2.19B | 2.08B | 2.34B |
|
Shareholder's Equity
|
1.00B | 0.97B | 0.91B | 0.98B | 0.97B | 1.03B | 1.09B | 1.18B | 1.16B | 1.19B | 1.15B | 1.20B | 1.13B | 0.98B | 0.92B | 0.73B | 0.72B | 0.73B | 0.72B | 0.77B | 0.80B | 0.83B | 0.87B | 0.89B | 0.76B | 0.77B | 0.67B | 0.74B | 0.76B | 0.76B | 0.72B | 0.80B | 0.86B | 0.95B | 0.92B | 1.01B | 1.05B | 1.06B | 1.01B | 1.13B | 1.18B | 1.20B | 1.17B | 1.30B | 1.49B | 1.57B | 1.71B | 2.10B | 2.26B | 2.37B | 2.26B | 2.37B | 2.40B | 2.36B | 2.17B | 2.26B | 2.26B | 2.23B | 2.08B | 2.19B | 2.23B | 2.25B | 2.11B | 2.10B | 2,127.42B | 2.19B | 2.08B | 2,335.72B |
|
Liabilities and Shareholders Equity
|
| | | | 1.60B | 1.67B | 1.82B | 1.95B | 1.86B | 1.89B | 1.86B | 1.99B | 1.85B | 1.70B | 1.69B | 1.49B | 1.38B | 1.42B | 1.43B | 1.53B | 1.45B | 1.52B | 1.57B | 1.64B | 1.43B | 1.50B | 1.43B | 1.51B | 1.32B | 1.38B | 1.42B | 1.55B | 1.50B | 1.59B | 1.65B | 1.83B | 1.74B | 1.90B | 2.01B | 2.17B | 2.02B | 2.09B | 2.16B | 2.35B | 2.36B | 2.61B | 3.10B | 3.81B | 4.14B | 4.00B | 3.86B | 4.16B | 4.04B | 3.83B | 3.64B | 3.74B | 3.56B | 3.44B | 3.43B | 3.66B | 3.60B | 3.68B | 3.64B | 3.73B | 3.54B | 3.74B | 3.71B | 4.10B |
|
Treasury Shares
|
| 0.01B | 0.01B | 0.01B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.01B | 0.02B | 0.00B | 0.01B | 0.03B | -0.01B | 0.00B | | | | 0.01B | | | 0.01B | 0.00B | 0.00B | 0.00B | 0.00B | 0.01B | 0.01B | 0.01B | 0.00B | 0.01B | 0.00B | 0.00B | 0.00B | 0.01B | 0.00B | 0.01B | 0.01B | 0.00B | 0.00B | 0.01B | 0.00B | 0.01B | 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 | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.01B | 0.01B |
|
Retained Earnings
|
| | | | 1.41B | 1.43B | 1.47B | 1.53B | -0.01B | 1.48B | 1.49B | 1.55B | 1.53B | 1.50B | 1.39B | 1.02B | 0.97B | 0.96B | 0.93B | 0.97B | 0.98B | 1.00B | 1.03B | 1.04B | 0.93B | 0.94B | 0.87B | 0.93B | 0.96B | 0.98B | 0.94B | 1.03B | 1.07B | 1.17B | 1.12B | 1.20B | 1.23B | 1.26B | 1.21B | 1.32B | 1.37B | 1.41B | 1.36B | 1.48B | 1.69B | 1.76B | 1.88B | 2.26B | 2.49B | 2.68B | 2.66B | 2.87B | 2.98B | 3.08B | 3.00B | 3.14B | 3.18B | 3.24B | 3.19B | 3.43B | 3.60B | 3.70B | 3.63B | 3.49B | 3,627.26B | 3.76B | 2.99B | 3,237.82B |