|
Cash & Equivalents
|
0.34B | 0.39B | 0.42B | 0.47B | 0.50B | 0.49B | 0.79B | 0.66B | 0.72B | 0.94B | 0.85B | 0.76B | 0.81B | 0.82B | 1.52B | 1.76B | 1.76B | 1.63B | 1.84B | 1.92B | 1.79B | 1.94B | 1.94B | 1.22B | 1.51B | 1.54B | 1.47B | 1.76B | 1.58B | 1.67B | 1.75B | 2.05B | 2.13B | 3.28B | 0.96B | 1.07B | 1.28B | 1.31B | 1.03B | 1.69B | 1.20B | 1.20B | 1.18B | 1.83B | 2.14B | 2.10B | 2.49B | 2.60B | 2.77B | 2.81B | 2.24B | 1.81B | 1.75B | 1.62B | 1.66B | 1.77B | 2.12B | 2.28B | 2.01B | 2.13B | 2.48B | 2.63B | 2.64B | 2.41B | 2.14B | 2.17B | 2.18B |
|
Short-term Investments
|
| 0.00B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.02B | 0.02B | 0.02B | 0.01B | 0.02B | 0.21B | 0.19B | 0.18B | 0.18B | 0.16B | 0.46B | 0.49B | 0.51B | 0.47B | 0.47B | 0.49B | 0.35B | 0.31B | 0.17B | 0.13B | 0.09B | 0.11B | 0.11B | 0.10B | 0.10B | 0.11B | 0.13B | 0.11B | 0.12B | 0.10B | 0.10B | 0.09B | 0.10B | 0.10B | 0.10B | 0.10B | 0.09B | 0.10B | 0.09B | 0.10B | 0.09B | 0.09B | 0.09B | 0.08B | 0.06B | 0.07B | 0.06B | 0.06B | 0.06B | 0.57B | 0.57B | 0.06B | 0.12B | 0.08B |
|
Cash & Current Investments
|
0.34B | 0.40B | 0.43B | 0.48B | 0.50B | 0.49B | 0.80B | 0.67B | 0.73B | 0.95B | 0.87B | 0.77B | 0.83B | 0.84B | 1.54B | 1.77B | 1.77B | 1.65B | 2.04B | 2.11B | 1.97B | 2.12B | 2.11B | 1.68B | 2.00B | 2.05B | 1.94B | 2.23B | 2.07B | 2.03B | 2.06B | 2.23B | 2.26B | 3.37B | 1.07B | 1.18B | 1.38B | 1.42B | 1.15B | 1.82B | 1.31B | 1.32B | 1.27B | 1.93B | 2.23B | 2.20B | 2.59B | 2.70B | 2.87B | 2.90B | 2.34B | 1.90B | 1.85B | 1.70B | 1.75B | 1.86B | 2.20B | 2.33B | 2.08B | 2.19B | 2.53B | 2.70B | 3.21B | 2.97B | 2.20B | 2.29B | 2.26B |
|
Receivables - Net
|
| 0.41B | 0.38B | 0.44B | 0.43B | 0.39B | 0.41B | 0.50B | 0.50B | 0.49B | 0.40B | 0.49B | 0.59B | 0.53B | 0.55B | 0.62B | 0.64B | 0.61B | 0.59B | 0.69B | 0.74B | 0.76B | 0.71B | 0.79B | 0.84B | 0.80B | 0.72B | 0.80B | 0.85B | 0.84B | 0.83B | 0.89B | 0.95B | 0.92B | 1.01B | 1.15B | 1.21B | 1.14B | 1.13B | 1.29B | 1.30B | 1.25B | 1.23B | 1.42B | 1.41B | 1.40B | 1.36B | 1.43B | 1.50B | 1.46B | 1.59B | 1.72B | 1.82B | 1.60B | 1.52B | 1.65B | 1.71B | 1.54B | 1.51B | 1.66B | 1.83B | 1.69B | 1.71B | 1.80B | 1.85B | 1.78B | 1.77B |
|
Receivables - Other
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.34B | 0.34B | 0.35B | 0.31B | 0.36B | 0.35B | 0.40B | 0.35B | 0.40B | 0.44B | 0.40B | 0.36B | 0.45B | 0.43B | 0.42B | 0.39B | 0.42B | 0.40B | 0.38B | 0.07B | 0.44B | 0.43B | 0.05B | 0.08B | 0.05B | 0.08B | 0.05B | 0.08B | 0.04B | 0.08B | 0.06B |
|
Receivables
|
| 0.41B | 0.38B | 0.44B | 0.43B | 0.39B | 0.41B | 0.50B | 0.50B | 0.49B | 0.40B | 0.49B | 0.59B | 0.53B | 0.55B | 0.62B | 0.64B | 0.61B | 0.59B | 0.69B | 0.74B | 0.76B | 0.71B | 0.79B | 0.84B | 0.80B | 0.72B | 0.80B | 0.85B | 0.84B | 0.83B | 0.89B | 0.95B | 0.92B | 1.01B | 1.15B | 1.55B | 1.47B | 1.48B | 1.60B | 1.67B | 1.60B | 1.63B | 1.76B | 1.82B | 1.84B | 1.76B | 1.79B | 1.95B | 1.89B | 2.01B | 2.11B | 2.24B | 2.00B | 1.90B | 1.73B | 2.15B | 1.97B | 1.56B | 1.74B | 1.88B | 1.77B | 1.76B | 1.88B | 1.89B | 1.85B | 1.83B |
|
Current Deferred Tax Assets
|
| 0.03B | 0.03B | 0.03B | 0.04B | 0.04B | 0.05B | 0.05B | 0.04B | 0.04B | 0.04B | 0.08B | 0.04B | 0.04B | 0.05B | 0.04B | 0.03B | 0.04B | 0.05B | 0.05B | 0.04B | 0.05B | 0.05B | 0.04B | 0.04B | 0.04B | 0.04B | 0.03B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets
|
| 0.06B | 0.06B | 0.05B | 0.04B | 0.03B | 0.04B | 0.13B | 0.07B | 0.06B | 0.05B | 0.08B | 0.07B | 0.11B | 0.07B | 0.09B | 0.08B | 0.15B | 0.10B | 0.11B | 0.12B | 0.18B | 0.20B | 0.17B | 0.16B | 0.18B | 0.16B | 0.18B | 0.17B | 0.16B | 0.13B | 0.14B | 0.27B | 0.28B | 0.20B | 0.25B | 0.23B | 0.29B | 0.24B | 0.28B | 0.29B | 0.34B | 0.29B | 0.33B | 0.35B | 0.36B | 0.33B | 0.38B | 0.33B | 0.38B | 0.32B | 0.39B | 0.39B | 0.52B | 0.46B | 0.58B | 0.52B | 0.51B | 0.45B | 0.49B | 0.44B | 0.49B | 0.47B | 0.52B | 0.51B | 0.57B | 0.57B |
|
Current Assets
|
| 0.90B | 0.90B | 1.01B | 1.01B | 0.96B | 1.30B | 1.34B | 1.34B | 1.54B | 1.36B | 1.42B | 1.53B | 1.52B | 2.21B | 2.53B | 2.52B | 2.44B | 2.78B | 2.97B | 2.95B | 2.94B | 3.06B | 2.69B | 3.04B | 3.06B | 2.86B | 3.24B | 3.09B | 3.03B | 3.02B | 3.25B | 3.49B | 4.56B | 2.28B | 2.58B | 2.82B | 2.84B | 2.52B | 3.39B | 2.90B | 3.15B | 3.04B | 3.68B | 3.99B | 3.96B | 4.28B | 4.51B | 4.70B | 4.73B | 4.25B | 4.01B | 4.06B | 3.82B | 3.73B | 4.09B | 4.43B | 4.39B | 4.04B | 4.34B | 4.81B | 4.88B | 5.39B | 5.29B | 4.57B | 4.64B | 4.60B |
|
Property, Plant & Equipment (Net)
|
| 0.27B | 0.28B | 0.29B | 0.29B | 0.30B | 0.31B | 0.32B | 0.32B | 0.33B | 0.32B | 0.33B | 0.32B | 0.32B | 0.32B | 0.31B | 0.30B | 0.29B | 0.28B | 0.28B | 0.28B | 0.30B | 0.30B | 0.30B | 0.30B | 0.30B | 0.31B | 0.31B | 0.31B | 0.32B | 0.33B | 0.33B | 0.33B | 0.33B | 0.33B | 0.33B | 0.32B | 0.31B | 0.31B | 0.32B | 0.32B | 0.30B | 0.29B | 0.29B | 0.28B | 0.30B | 0.28B | 0.28B | 0.27B | 0.28B | 0.30B | 0.35B | 0.38B | 0.43B | 0.47B | 0.50B | 0.53B | 0.54B | 0.57B | 0.60B | 0.61B | 0.65B | 0.66B | 0.66B | 0.67B | 0.69B | 0.71B |
|
Long-Term Investments
|
| | | 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 | 0.05B | 0.05B | 0.05B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.03B | 0.09B | 0.08B | 0.08B | 0.10B | 0.10B | 0.11B | 0.10B | 0.10B | 0.11B | 0.12B | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Goodwill
|
| 0.34B | 0.35B | 0.35B | 0.35B | 0.35B | 0.36B | 0.47B | 0.46B | 0.47B | 0.45B | 0.64B | 0.66B | 0.64B | 0.65B | 0.65B | 0.64B | 0.62B | 0.63B | 0.68B | 0.66B | 0.96B | 1.00B | 1.03B | 0.99B | 1.01B | 1.00B | 0.99B | 1.06B | 1.06B | 1.05B | 1.04B | 1.04B | 1.07B | 3.73B | 3.75B | 3.84B | 3.67B | 3.67B | 3.78B | 3.77B | 3.68B | 3.61B | 3.72B | 4.12B | 4.16B | 4.28B | 4.56B | 4.57B | 4.59B | 5.90B | 6.00B | 6.04B | 5.84B | 5.62B | 5.84B | 5.89B | 5.93B | 5.83B | 5.96B | 5.91B | 5.89B | 6.15B | 5.99B | 6.24B | 6.48B | 6.46B |
|
Intangibles
|
0.11B | 0.11B | 0.10B | 0.10B | 0.10B | 0.09B | 0.09B | 0.17B | 0.17B | 0.17B | 0.15B | 0.25B | 0.25B | 0.24B | 0.23B | 0.23B | 0.21B | 0.20B | 0.20B | 0.22B | 0.21B | 0.31B | 0.35B | 0.35B | 0.33B | 0.32B | 0.31B | 0.30B | 0.33B | 0.32B | 0.31B | 0.30B | 0.29B | 0.29B | 1.63B | 1.63B | 1.64B | 1.54B | 1.52B | 1.57B | 1.53B | 1.49B | 1.45B | 1.50B | 1.71B | 1.70B | 1.72B | 1.82B | 1.81B | 1.78B | 2.51B | 2.47B | 2.42B | 2.30B | 2.18B | 2.21B | 2.18B | 2.14B | 2.06B | 2.05B | 1.98B | 1.93B | 1.97B | 1.89B | 1.98B | 1.99B | 1.92B |
|
Goodwill & Intangibles
|
0.11B | 0.45B | 0.45B | 0.45B | 0.45B | 0.44B | 0.45B | 0.63B | 0.63B | 0.64B | 0.60B | 0.90B | 0.91B | 0.88B | 0.88B | 0.88B | 0.85B | 0.82B | 0.83B | 0.90B | 0.87B | 1.27B | 1.35B | 1.38B | 1.32B | 1.33B | 1.31B | 1.29B | 1.39B | 1.38B | 1.36B | 1.33B | 1.33B | 1.35B | 5.37B | 5.38B | 5.49B | 5.22B | 5.19B | 5.35B | 5.31B | 5.16B | 5.06B | 5.22B | 5.83B | 5.86B | 6.00B | 6.38B | 6.38B | 6.37B | 8.41B | 8.47B | 8.46B | 8.14B | 7.80B | 8.05B | 8.07B | 8.06B | 7.89B | 8.01B | 7.89B | 7.82B | 8.12B | 7.88B | 8.21B | 8.47B | 8.38B |
|
Long-Term Deferred Tax
|
| 0.21B | 0.20B | 0.19B | 0.20B | 0.21B | 0.23B | 0.36B | 0.18B | 0.18B | 0.17B | 0.15B | 0.15B | 0.15B | 0.16B | 0.17B | 0.16B | 0.15B | 0.17B | 0.15B | 0.15B | 0.13B | 0.14B | 0.17B | 0.15B | 0.15B | 0.13B | 0.14B | 0.18B | 0.17B | 0.17B | 0.32B | 0.14B | 0.14B | 0.17B | 0.20B | 0.14B | 0.14B | 0.19B | 0.20B | 0.18B | 0.19B | 0.19B | 0.23B | 0.17B | 0.19B | 0.23B | 0.33B | 0.24B | 0.25B | 0.36B | 0.38B | 0.35B | 0.34B | 0.34B | 0.27B | 0.27B | 0.27B | 0.26B | 0.26B | 0.27B | 0.27B | 0.27B | 0.29B | 0.29B | 0.32B | 0.29B |
|
Other Non-Current Assets
|
| 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.06B | 0.06B | 0.05B | 0.06B | 0.06B | 0.08B | 0.09B | 0.10B | 0.10B | 0.10B | 0.10B | 0.09B | 0.09B | 0.11B | 0.11B | 0.15B | 0.14B | 0.15B | 0.17B | 0.16B | 0.17B | 0.14B | 0.16B | 0.16B | 0.15B | 0.11B | 0.17B | 0.17B | 0.17B | 0.16B | 0.26B | 0.26B | 0.24B | 0.28B | 0.32B | 0.32B | 0.43B | 0.39B | 0.59B | 0.56B | 0.47B | 0.52B | 0.55B | 0.56B | 0.64B | 1.03B | 1.06B | 1.17B | 1.22B | 1.09B | 1.10B | 1.10B | 1.13B | 1.14B | 1.17B | 1.15B | 1.09B | 1.17B | 1.14B | 1.15B | 1.14B |
|
Non-Current Assets
|
| 0.97B | 0.98B | 0.75B | 1.00B | 1.00B | 1.05B | 0.95B | 1.18B | 1.20B | 1.16B | 1.22B | 1.47B | 1.44B | 1.46B | 1.17B | 1.39B | 1.35B | 1.37B | 1.17B | 1.41B | 1.84B | 1.93B | 1.67B | 1.94B | 1.94B | 1.91B | 1.58B | 2.03B | 2.01B | 2.00B | 1.65B | 1.95B | 1.98B | 6.03B | 5.71B | 6.20B | 5.91B | 5.92B | 5.67B | 6.62B | 6.44B | 6.44B | 6.59B | 7.31B | 7.33B | 7.39B | 7.90B | 7.80B | 7.82B | 10.16B | 10.67B | 10.68B | 10.49B | 10.21B | 10.26B | 10.29B | 10.30B | 10.15B | 10.28B | 10.21B | 10.13B | 10.38B | 10.21B | 10.53B | 10.85B | 10.82B |
|
Assets
|
| 1.87B | 1.87B | 2.00B | 2.00B | 1.96B | 2.35B | 2.54B | 2.52B | 2.74B | 2.52B | 2.88B | 2.99B | 2.96B | 3.66B | 3.96B | 3.91B | 3.79B | 4.15B | 4.40B | 4.35B | 4.79B | 4.99B | 4.67B | 4.98B | 5.00B | 4.77B | 5.10B | 5.11B | 5.04B | 5.02B | 5.33B | 5.44B | 6.54B | 8.30B | 8.59B | 9.01B | 8.75B | 8.44B | 9.53B | 9.52B | 9.59B | 9.48B | 10.27B | 11.31B | 11.30B | 11.67B | 12.41B | 12.50B | 12.55B | 14.41B | 14.68B | 14.74B | 14.31B | 13.94B | 14.35B | 14.72B | 14.69B | 14.19B | 14.62B | 15.01B | 15.01B | 15.77B | 15.51B | 15.10B | 15.49B | 15.41B |
|
Accounts Payables
|
| 0.26B | 0.24B | 0.32B | 0.25B | 0.25B | 0.32B | 0.41B | 0.27B | 0.30B | 0.31B | 0.45B | 0.30B | 0.30B | 0.36B | 0.56B | 0.36B | 0.31B | 0.34B | 0.54B | 0.31B | 0.43B | 0.42B | 0.56B | 0.38B | 0.42B | 0.41B | 0.57B | 0.39B | 0.45B | 0.45B | 1.44B | 0.39B | 0.49B | 0.58B | 0.75B | 0.53B | 0.59B | 0.58B | 0.70B | 0.54B | 0.59B | 0.61B | 0.77B | 0.66B | 0.80B | 0.71B | 1.04B | 0.83B | 0.82B | 1.08B | 1.14B | 0.86B | 0.87B | 0.81B | 1.01B | 0.81B | 0.88B | 0.94B | 1.08B | 0.98B | 1.00B | 1.13B | 1.34B | 1.05B | 0.97B | 1.03B |
|
Notes Payables
|
| 0.37B | 0.53B | 0.44B | 0.37B | 0.36B | 0.01B | | | | | | | | | | | | | | | | | | | | | | | | | | 0.21B | | 0.31B | 0.13B | 0.09B | 0.09B | 0.02B | | 0.32B | 0.13B | | | 0.48B | | | | | | | | | | | | | | | | | | | | | | |
|
Dividends payables
|
| | | 0.03B | | | | 0.03B | | 0.00B | 0.00B | 0.04B | 0.00B | 0.00B | 0.00B | 0.05B | 0.00B | 0.00B | 0.00B | 0.07B | 0.00B | 0.00B | 0.00B | 0.07B | 0.00B | 0.01B | 0.01B | 0.08B | 0.01B | 0.01B | 0.01B | 0.08B | 0.00B | 0.00B | 0.01B | 0.01B | 0.00B | 0.00B | 0.01B | 0.01B | 0.00B | 0.01B | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Payables
|
| 0.63B | 0.77B | 0.79B | 0.63B | 0.60B | 0.34B | 0.44B | 0.27B | 0.30B | 0.31B | 0.49B | 0.30B | 0.30B | 0.37B | 0.60B | 0.36B | 0.32B | 0.34B | 0.60B | 0.32B | 0.44B | 0.43B | 0.63B | 0.38B | 0.43B | 0.42B | 0.64B | 0.40B | 0.46B | 0.46B | 1.52B | 0.61B | 0.49B | 0.90B | 0.89B | 0.63B | 0.69B | 0.61B | 0.70B | 0.86B | 0.72B | 0.61B | 0.77B | 1.15B | 0.80B | 0.71B | 1.04B | 0.83B | 0.82B | 1.08B | 1.14B | 0.86B | 0.87B | 0.81B | 1.01B | 0.81B | 0.88B | 0.94B | 1.08B | 0.98B | 1.00B | 1.13B | 1.34B | 1.05B | 0.97B | 1.03B |
|
Accumulated Expenses
|
| | | 0.05B | | | | 0.07B | | 0.06B | 0.06B | 0.07B | 0.08B | 0.06B | 0.07B | 0.06B | 0.11B | 0.06B | 0.09B | 0.03B | 0.08B | 0.07B | 0.11B | 0.16B | 0.09B | 0.07B | 0.10B | 0.14B | 0.09B | 0.07B | 0.10B | 0.15B | 0.10B | 0.10B | 0.18B | 0.25B | 0.14B | 0.10B | 0.13B | 0.15B | 0.13B | 0.10B | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Accumulated Expenses
|
| | | 0.06B | | | | 0.05B | | 0.05B | 0.05B | 0.06B | 0.08B | 0.05B | 0.04B | 0.05B | 0.05B | 0.04B | 0.06B | 0.07B | 0.10B | 0.09B | 0.08B | 0.06B | 0.07B | 0.08B | 0.08B | 0.07B | 0.07B | 0.09B | 0.10B | 0.06B | 0.06B | 0.08B | 0.08B | 0.08B | 0.08B | 0.08B | 0.09B | 0.10B | 0.08B | 0.09B | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Short term Debt
|
| 0.21B | 0.00B | 0.45B | 0.01B | -0.36B | -0.02B | 0.01B | 0.01B | -0.01B | 0.04B | 0.07B | 0.10B | 0.13B | 0.10B | 0.06B | 0.03B | | | | | | | | | | | | | | 0.30B | 0.30B | 0.21B | | 0.61B | 0.43B | 0.39B | 0.39B | 0.47B | 0.45B | 0.32B | 0.13B | 0.50B | | | | | | | | 0.51B | | 0.50B | 0.50B | | | 0.50B | 0.30B | | | 0.69B | 0.69B | 0.69B | 0.70B | | | |
|
Current Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.09B | 0.09B | 0.09B | 0.09B | 0.09B | 0.09B | 0.09B | 0.09B | 0.09B | 0.09B | 0.10B | 0.10B | 0.11B | 0.10B | 0.10B | 0.11B | 0.11B | 0.10B | 0.10B | 0.11B | 0.11B | 0.11B | 0.11B | 0.10B | 0.10B | 0.10B | 0.10B |
|
Current Taxes
|
| | | 0.02B | | | | 0.03B | | 0.01B | 0.00B | 0.09B | 0.01B | 0.02B | 0.02B | 0.06B | 0.01B | 0.00B | 0.00B | 0.05B | 0.00B | 0.03B | 0.02B | 0.02B | 0.05B | 0.02B | 0.01B | 0.01B | 0.04B | 0.02B | 0.01B | 0.02B | 0.04B | 0.05B | 0.05B | 0.08B | 0.09B | 0.09B | 0.08B | 0.07B | 0.07B | 0.08B | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Deferred Revenue
|
| 0.46B | 0.43B | 0.47B | 0.52B | 0.48B | 0.45B | 0.51B | 0.55B | 0.53B | 0.48B | 0.52B | 0.61B | 0.57B | 0.52B | 0.55B | 0.63B | 0.58B | 0.56B | 0.60B | 0.71B | 0.66B | 0.61B | 0.62B | 0.74B | 0.69B | 0.63B | 0.64B | 0.76B | 0.69B | 0.65B | 0.68B | 0.82B | 0.75B | 0.79B | 0.95B | 1.00B | 0.86B | 0.77B | 1.07B | 1.06B | 0.95B | 0.97B | 1.16B | 1.22B | 1.10B | 1.02B | 1.19B | 1.33B | 1.24B | 1.19B | 1.33B | 1.61B | 1.37B | 1.23B | 1.33B | 1.65B | 1.45B | 1.29B | 1.38B | 1.67B | 1.48B | 1.36B | 1.51B | 1.82B | 1.64B | 1.43B |
|
Curent Deferred Tax Liability
|
| | | | | | | 0.00B | | | | | | | | | | | | 0.00B | 0.00B | 0.00B | 0.01B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities
|
| 1.31B | 1.20B | 1.24B | 1.15B | 1.09B | 0.79B | 0.93B | 0.84B | 0.85B | 0.83B | 1.13B | 1.01B | 1.00B | 0.98B | 1.16B | 1.01B | 0.90B | 0.90B | 1.14B | 1.03B | 1.09B | 1.04B | 1.20B | 1.14B | 1.12B | 1.05B | 1.22B | 1.15B | 1.15B | 1.40B | 2.43B | 1.42B | 1.24B | 1.98B | 2.06B | 1.92B | 1.84B | 1.82B | 2.10B | 2.01B | 1.84B | 2.14B | 1.91B | 2.35B | 1.89B | 1.72B | 2.22B | 2.15B | 2.05B | 2.79B | 2.50B | 2.99B | 2.75B | 2.07B | 2.38B | 2.99B | 2.67B | 2.27B | 2.50B | 3.38B | 3.22B | 3.23B | 3.60B | 2.92B | 2.65B | 2.50B |
|
Non-Current Debt
|
| 0.75B | 0.75B | 0.75B | 0.74B | 0.74B | 1.24B | 1.23B | 1.22B | 1.23B | 1.20B | 1.17B | 1.14B | 1.11B | 1.61B | 1.61B | 1.61B | 1.60B | 2.10B | 2.10B | 2.10B | 2.10B | 2.54B | 2.55B | 3.10B | 3.11B | 3.12B | 3.38B | 3.43B | 3.42B | 3.12B | 3.06B | 3.86B | 4.89B | 5.11B | 5.11B | 5.12B | 4.93B | 4.48B | 5.23B | 5.23B | 5.26B | 4.74B | 5.58B | 6.30B | 6.33B | 6.36B | 6.42B | 6.34B | 6.36B | 6.97B | 7.41B | 7.29B | 7.16B | 7.48B | 7.39B | 6.96B | 6.92B | 6.85B | 7.00B | 6.26B | 6.25B | 6.88B | 6.73B | 6.82B | 6.97B | 6.98B |
|
Non-Current Deffered Revenue
|
| 0.11B | 0.11B | 0.10B | 0.10B | 0.10B | 0.10B | 0.10B | 0.10B | 0.11B | 0.11B | 0.10B | 0.11B | 0.11B | 0.11B | 0.09B | 0.11B | 0.11B | 0.11B | 0.11B | 0.11B | 0.12B | 0.12B | 0.13B | 0.13B | 0.13B | 0.13B | 0.13B | 0.14B | 0.13B | 0.14B | 0.13B | 0.13B | 0.13B | 0.14B | 0.14B | 0.13B | 0.13B | 0.12B | 0.12B | 0.12B | 0.12B | 0.12B | 0.11B | 0.11B | 0.10B | 0.10B | 0.10B | 0.10B | 0.09B | 0.09B | 0.09B | 0.09B | 0.08B | 0.08B | 0.07B | 0.07B | 0.07B | 0.07B | 0.07B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B |
|
Pension
|
| | | 0.00B | | | | 0.13B | | 0.13B | 0.13B | 0.01B | 0.19B | 0.19B | 0.19B | 0.01B | 0.22B | 0.21B | 0.21B | 0.16B | 0.17B | 0.16B | 0.17B | 0.24B | 0.25B | 0.25B | 0.23B | 0.26B | 0.27B | 0.25B | 0.26B | 0.26B | 0.27B | 0.26B | 0.27B | 0.24B | 0.26B | 0.26B | 0.25B | 0.25B | 0.26B | 0.27B | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Minority Interest
|
| 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.06B | 0.07B | 0.07B | 0.07B | 0.07B | 0.08B | 0.08B | 0.08B | 0.01B | 0.11B | 0.23B | 0.23B | 0.23B | 0.23B | 0.23B | 0.23B | 0.23B | 0.23B | 0.23B | 0.21B | 0.20B | 0.20B | 0.21B | 0.21B | 0.21B | 0.22B | 0.22B | 0.21B | 0.20B | 0.20B | 0.22B | 0.22B | 0.22B | 0.22B | 0.19B | 0.19B | 0.19B | 0.20B | 0.19B | 0.19B | 0.19B | 0.19B | 0.18B | 0.17B | 0.17B | 0.17B | 0.17B | 0.16B | 0.16B | 0.16B | 0.16B | 0.16B | 0.16B | 0.16B | 0.16B | 0.15B |
|
Liabilities from Discontinued Operations
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.08B | 0.08B | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability
|
| 0.02B | 0.02B | 0.03B | 0.05B | 0.02B | 0.02B | 0.15B | 0.04B | 0.04B | 0.03B | 0.05B | 0.06B | 0.06B | 0.05B | 0.06B | 0.06B | 0.05B | 0.05B | 0.06B | 0.07B | 0.11B | 0.11B | 0.10B | 0.09B | 0.09B | 0.08B | 0.08B | 0.12B | 0.11B | 0.11B | 0.10B | 0.10B | 0.11B | 0.45B | 0.34B | 0.38B | 0.36B | 0.35B | 0.47B | 0.35B | 0.35B | 0.36B | 0.57B | 0.42B | 0.41B | 0.39B | 0.63B | 0.40B | 0.42B | 0.56B | 0.83B | 0.50B | 0.57B | 0.60B | 0.79B | 0.48B | 0.48B | 0.48B | 0.68B | 0.46B | 0.47B | 0.42B | 0.45B | 0.44B | 0.35B | 0.35B |
|
Operating Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.61B | 0.60B | 0.58B | 0.48B | 0.55B | 0.54B | 0.53B | 0.43B | 0.50B | 0.48B | 0.57B | 0.46B | 0.55B | 0.53B | 0.49B | 0.37B | 0.46B | 0.45B | 0.42B | 0.31B | 0.39B | 0.36B | 0.35B | 0.22B | 0.31B | 0.32B | 0.38B |
|
Other Non-Current Liabilities
|
| 0.29B | 0.28B | 0.16B | 0.32B | 0.32B | 0.33B | 0.36B | 0.36B | 0.36B | 0.36B | 0.40B | 0.41B | 0.40B | 0.39B | 0.41B | 0.42B | 0.41B | 0.43B | 0.36B | 0.35B | 0.35B | 0.35B | 0.43B | 0.44B | 0.44B | 0.42B | 0.42B | 0.42B | 0.40B | 0.41B | 0.20B | 0.43B | 0.43B | 0.45B | 0.39B | 0.55B | 0.63B | 0.57B | 0.58B | 0.49B | 0.49B | 0.49B | 0.50B | 0.45B | 0.46B | 0.50B | 0.59B | 0.47B | 0.46B | 0.49B | 0.44B | 0.49B | 0.51B | 0.59B | 0.67B | 0.61B | 0.69B | 0.65B | 0.68B | 0.64B | 0.62B | 0.66B | 0.52B | 0.57B | 0.91B | 0.90B |
|
Total Non-Current Liabilities
|
| 2.34B | 2.24B | 2.44B | 2.22B | 2.13B | 2.31B | 2.48B | 2.39B | 2.40B | 2.34B | 2.57B | 2.43B | 2.39B | 2.88B | 3.08B | 2.95B | 2.85B | 3.35B | 3.61B | 3.50B | 3.64B | 4.03B | 4.20B | 4.68B | 4.66B | 4.60B | 5.02B | 5.04B | 5.01B | 4.96B | 6.15B | 5.73B | 6.58B | 8.01B | 8.32B | 8.04B | 7.66B | 7.26B | 8.29B | 8.71B | 8.53B | 8.28B | 8.92B | 10.05B | 9.61B | 9.48B | 10.06B | 9.80B | 9.71B | 11.30B | 11.33B | 11.66B | 11.32B | 10.92B | 10.99B | 11.05B | 10.69B | 10.19B | 10.47B | 10.64B | 10.46B | 11.04B | 11.26B | 10.66B | 10.47B | 10.40B |
|
Total Liabilities
|
| 2.62B | 2.52B | 2.60B | 2.54B | 2.45B | 2.65B | 2.84B | 2.75B | 2.76B | 2.70B | 2.97B | 2.83B | 2.79B | 3.27B | 3.49B | 3.37B | 3.26B | 3.78B | 3.97B | 3.85B | 3.99B | 4.38B | 4.63B | 5.12B | 5.10B | 5.01B | 5.44B | 5.47B | 5.41B | 5.38B | 6.35B | 6.16B | 7.00B | 8.46B | 8.71B | 8.59B | 8.29B | 7.83B | 8.87B | 9.19B | 9.02B | 8.77B | 9.43B | 10.50B | 10.06B | 9.98B | 10.65B | 10.28B | 10.17B | 11.79B | 11.76B | 12.16B | 11.84B | 11.51B | 11.66B | 11.66B | 11.38B | 10.84B | 11.15B | 11.28B | 11.07B | 11.70B | 11.78B | 11.24B | 11.38B | 11.30B |
|
Total Debt
|
| 0.96B | 0.75B | 1.19B | 0.75B | 0.38B | 1.21B | 1.24B | 1.23B | 1.21B | 1.24B | 1.24B | 1.24B | 1.24B | 1.71B | 1.67B | 1.64B | 1.60B | 2.10B | 2.10B | 2.10B | 2.10B | 2.54B | 2.55B | 3.10B | 3.11B | 3.12B | 3.38B | 3.43B | 3.42B | 3.42B | 3.36B | 4.08B | 4.89B | 5.72B | 5.54B | 5.51B | 5.32B | 4.95B | 5.68B | 5.55B | 5.39B | 5.24B | 5.58B | 6.30B | 6.33B | 6.36B | 6.42B | 6.34B | 6.36B | 7.48B | 7.41B | 7.79B | 7.66B | 7.48B | 7.39B | 7.46B | 7.22B | 6.85B | 7.00B | 6.94B | 6.94B | 7.57B | 7.43B | 6.82B | 6.97B | 6.98B |
|
Common Equity
|
| -0.76B | -0.66B | -0.60B | -0.54B | -0.50B | -0.31B | -0.30B | -0.23B | -0.03B | -0.18B | -0.16B | 0.09B | 0.11B | 0.32B | 0.40B | 0.46B | 0.46B | 0.29B | 0.35B | 0.39B | 0.67B | 0.48B | 0.04B | -0.37B | -0.33B | -0.47B | -0.33B | -0.58B | -0.60B | -0.56B | -1.03B | -0.93B | -0.68B | -0.37B | -0.12B | 0.42B | 0.46B | 0.61B | 0.66B | 0.33B | 0.57B | 0.70B | 0.83B | 0.80B | 1.23B | 1.69B | 1.76B | 2.23B | 2.38B | 2.62B | 2.92B | 2.58B | 2.48B | 2.43B | 2.69B | 3.06B | 3.31B | 3.35B | 3.48B | 3.73B | 3.94B | 4.07B | 3.73B | 3.86B | 4.11B | 4.11B |
|
Shareholder's Equity
|
1.80B | -0.76B | -0.66B | -0.60B | -0.54B | -0.50B | -0.31B | -0.30B | -0.23B | -0.03B | -0.18B | -0.16B | 0.09B | 0.11B | 0.32B | 0.40B | 0.46B | 0.46B | 0.29B | 0.35B | 0.39B | 0.67B | 0.48B | 0.04B | -0.37B | -0.33B | -0.47B | -0.33B | -0.58B | -0.60B | -0.56B | -1.03B | -0.93B | -0.68B | -0.37B | -0.12B | 0.42B | 0.46B | 0.61B | 0.66B | 0.33B | 0.57B | 0.70B | 0.83B | 0.80B | 1.23B | 1.69B | 1.76B | 2.23B | 2.38B | 2.62B | 2.92B | 2.58B | 2.48B | 2.43B | 2.69B | 3.06B | 3.31B | 3.35B | 3.48B | 3.73B | 3.94B | 4.07B | 3.73B | 3.86B | 4.11B | 4.11B |
|
Liabilities and Shareholders Equity
|
| 1.87B | 1.87B | 2.00B | 2.00B | 1.96B | 2.35B | 2.54B | 2.52B | 2.74B | 2.52B | 2.88B | 2.99B | 2.96B | 3.66B | 3.96B | 3.91B | 3.79B | 4.15B | 4.40B | 4.35B | 4.79B | 4.99B | 4.67B | 4.98B | 5.00B | 4.77B | 5.10B | 5.11B | 5.04B | 5.02B | 5.33B | 5.44B | 6.54B | 8.30B | 8.59B | 9.01B | 8.75B | 8.44B | 9.53B | 9.52B | 9.59B | 9.48B | 10.27B | 11.31B | 11.30B | 11.67B | 12.41B | 12.50B | 12.55B | 14.41B | 14.68B | 14.74B | 14.31B | 13.94B | 14.35B | 14.72B | 14.69B | 14.19B | 14.62B | 15.01B | 15.01B | 15.77B | 15.51B | 15.10B | 15.49B | 15.41B |
|
Treasury Shares
|
| 0.11B | 0.11B | 0.11B | 0.11B | 0.11B | | | | | | | | | | | | 0.12B | 0.12B | | 0.13B | 0.13B | 0.13B | 0.01B | 0.14B | 0.14B | 0.15B | 0.01B | 0.15B | 0.15B | 0.15B | 0.01B | 0.15B | 0.15B | 0.15B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | -0.16B | 0.00B | 0.00B | 0.00B | 0.16B | 0.16B | 0.16B | 0.16B | 0.16B | 0.16B | 0.16B | 0.16B | 0.16B | 0.16B | 0.16B | 0.16B | 0.16B | 0.16B | 0.16B | 0.16B | 0.16B | 0.16B | 0.16B | 0.16B |
|
Retained Earnings
|
| 3.20B | 3.28B | 3.33B | 3.44B | 3.54B | 3.65B | 3.74B | 3.89B | 4.05B | 4.15B | 4.18B | 4.35B | 4.49B | 4.63B | -0.08B | 4.90B | 5.08B | 5.21B | -0.05B | 5.52B | -0.05B | -0.13B | -0.24B | -0.32B | -0.28B | -0.32B | -0.34B | -0.30B | -0.32B | -0.31B | -0.36B | -0.36B | -0.31B | -0.26B | -0.17B | -0.05B | -0.30B | 8.43B | 8.59B | 8.89B | 9.11B | 9.39B | 9.66B | 10.04B | 10.44B | 10.80B | 11.01B | 11.63B | 12.09B | 12.45B | 12.76B | 13.13B | 13.33B | 13.50B | 13.62B | 13.98B | 14.21B | 14.46B | 14.66B | 15.08B | 15.48B | 15.86B | 16.07B | 16.53B | 16.93B | 17.41B |