|
Cash & Equivalents
|
0.03B | 0.04B | 0.02B | 0.02B | 0.02B | 0.05B | 0.04B | 0.05B | 0.05B | 0.05B | 0.05B | 0.06B | 0.07B | 0.08B | 0.07B | 0.07B | 0.15B | 0.06B | 0.09B | 0.08B | 0.09B | 0.08B | 0.08B | 0.09B | 0.11B | 0.11B | 0.11B | 0.13B | 0.13B | 0.12B | 0.13B | 0.13B | 0.17B | 0.19B | 0.18B | 0.20B | 0.07B | 0.10B | 0.10B | 0.14B | 0.16B | 0.16B | 0.17B | 0.18B | 0.22B | 0.42B | 0.26B | 0.29B | 0.31B | 0.35B | 0.34B | 0.33B | 0.34B | 0.33B | 0.36B | 0.13B | 0.15B | 0.17B | 0.18B | 0.17B | 0.20B | 0.19B | 0.10B | 0.12B | 0.09B | 0.10B |
|
Cash & Current Investments
|
0.03B | 0.04B | 0.02B | 0.02B | 0.02B | 0.05B | 0.04B | 0.05B | 0.05B | 0.05B | 0.05B | 0.06B | 0.07B | 0.08B | 0.07B | 0.07B | 0.15B | 0.06B | 0.09B | 0.08B | 0.09B | 0.08B | 0.08B | 0.09B | 0.11B | 0.11B | 0.11B | 0.13B | 0.13B | 0.12B | 0.13B | 0.13B | 0.17B | 0.19B | 0.18B | 0.20B | 0.07B | 0.10B | 0.10B | 0.14B | 0.16B | 0.16B | 0.17B | 0.18B | 0.22B | 0.42B | 0.26B | 0.29B | 0.31B | 0.35B | 0.34B | 0.33B | 0.34B | 0.33B | 0.36B | 0.13B | 0.15B | 0.17B | 0.18B | 0.17B | 0.20B | 0.19B | 0.10B | 0.12B | 0.09B | 0.10B |
|
Receivables - Net
|
0.33B | 0.37B | 0.33B | 0.31B | 0.32B | 0.39B | 0.33B | 0.34B | 0.39B | 0.43B | 0.38B | 0.38B | 0.41B | 0.47B | 0.40B | 0.40B | 0.46B | 0.50B | 0.43B | 0.42B | 0.48B | 0.49B | 0.38B | 0.39B | 0.42B | 0.46B | 0.37B | 0.40B | 0.45B | 0.47B | 0.40B | 0.43B | 0.56B | 0.56B | 0.50B | 0.47B | 0.51B | 0.52B | 0.44B | 0.43B | 0.49B | 0.50B | 0.41B | 0.49B | 0.50B | 0.53B | 0.52B | 0.50B | 0.54B | 0.55B | 0.52B | 0.49B | 0.57B | 0.57B | 0.57B | 0.56B | 0.62B | 0.59B | 0.57B | 0.60B | 0.66B | 0.59B | 0.52B | 0.58B | 0.67B | 0.63B |
|
Receivables
|
0.33B | 0.37B | 0.33B | 0.31B | 0.32B | 0.39B | 0.33B | 0.34B | 0.39B | 0.43B | 0.38B | 0.38B | 0.41B | 0.47B | 0.40B | 0.40B | 0.46B | 0.50B | 0.43B | 0.42B | 0.48B | 0.49B | 0.38B | 0.39B | 0.42B | 0.46B | 0.37B | 0.40B | 0.45B | 0.47B | 0.40B | 0.43B | 0.56B | 0.56B | 0.50B | 0.47B | 0.51B | 0.52B | 0.44B | 0.43B | 0.49B | 0.50B | 0.41B | 0.49B | 0.50B | 0.53B | 0.52B | 0.50B | 0.54B | 0.55B | 0.52B | 0.49B | 0.57B | 0.57B | 0.57B | 0.56B | 0.62B | 0.59B | 0.57B | 0.60B | 0.66B | 0.59B | 0.52B | 0.58B | 0.67B | 0.63B |
|
Raw Materials
|
0.20B | 0.21B | 0.21B | 0.22B | 0.24B | 0.24B | 0.27B | 0.30B | 0.32B | 0.34B | 0.36B | 0.33B | 0.32B | 0.33B | 0.32B | 0.33B | 0.33B | 0.37B | 0.37B | 0.37B | 0.38B | 0.41B | 0.41B | 0.41B | 0.39B | 0.39B | 0.38B | 0.40B | 0.39B | 0.42B | 0.42B | 0.42B | 0.40B | 0.40B | 0.42B | 0.40B | 0.38B | 0.38B | 0.39B | 0.40B | 0.40B | 0.39B | 0.39B | 0.45B | 0.50B | 0.53B | 0.53B | 0.56B | 0.60B | 0.63B | 0.67B | 0.71B | 0.71B | 0.69B | 0.69B | 0.65B | 0.61B | 0.56B | 0.56B | 0.54B | 0.60B | 0.62B | 0.64B | 0.69B | 0.67B | |
|
Finished Goods
|
0.25B | 0.24B | 0.23B | 0.24B | 0.26B | 0.23B | 0.27B | 0.27B | 0.28B | 0.27B | 0.28B | 0.28B | 0.31B | 0.29B | 0.28B | 0.28B | 0.31B | 0.30B | 0.31B | 0.31B | 0.33B | 0.30B | 0.30B | 0.32B | 0.33B | 0.32B | 0.32B | 0.34B | 0.37B | 0.34B | 0.35B | 0.36B | 0.43B | 0.40B | 0.41B | 0.40B | 0.42B | 0.41B | 0.42B | 0.41B | 0.44B | 0.41B | 0.45B | 0.38B | 0.44B | 0.50B | 0.54B | 0.58B | 0.61B | 0.56B | 0.57B | 0.63B | 0.67B | 0.65B | 0.65B | 0.63B | 0.61B | 0.57B | 0.57B | 0.62B | 0.65B | 0.62B | 0.61B | 0.61B | 0.66B | |
|
Inventory
|
0.45B | 0.46B | 0.45B | 0.46B | 0.49B | 0.48B | 0.54B | 0.58B | 0.60B | 0.61B | 0.64B | 0.61B | 0.63B | 0.61B | 0.61B | 0.61B | 0.64B | 0.68B | 0.68B | 0.69B | 0.71B | 0.71B | 0.71B | 0.74B | 0.73B | 0.71B | 0.70B | 0.74B | 0.76B | 0.76B | 0.77B | 0.78B | 0.84B | 0.79B | 0.83B | 0.80B | 0.81B | 0.79B | 0.81B | 0.82B | 0.85B | 0.80B | 0.84B | 0.83B | 0.94B | 1.03B | 1.07B | 1.15B | 1.20B | 1.18B | 1.24B | 1.34B | 1.38B | 1.34B | 1.34B | 1.28B | 1.23B | 1.13B | 1.13B | 1.16B | 1.24B | 1.24B | 1.25B | 1.31B | 1.32B | 1.27B |
|
Prepaid Assets
|
0.12B | 0.11B | 0.11B | 0.12B | 0.12B | 0.10B | 0.10B | 0.11B | 0.12B | 0.13B | 0.12B | 0.12B | 0.11B | 0.13B | 0.13B | 0.13B | 0.12B | 0.13B | 0.14B | 0.14B | 0.13B | 0.13B | 0.13B | 0.14B | 0.12B | 0.08B | 0.07B | 0.08B | 0.08B | 0.08B | 0.09B | 0.09B | 0.08B | 0.08B | 0.10B | 0.09B | 0.08B | 0.08B | 0.08B | 0.09B | 0.09B | 0.09B | 0.11B | 0.11B | 0.10B | 0.10B | 0.11B | 0.11B | 0.10B | 0.11B | 0.14B | 0.16B | 0.12B | 0.14B | 0.14B | 0.14B | 0.12B | 0.12B | 0.15B | 0.15B | 0.14B | 0.13B | 0.15B | 0.15B | 0.14B | 0.14B |
|
Current Assets
|
0.92B | 0.97B | 0.90B | 0.91B | 0.96B | 1.02B | 1.02B | 1.08B | 1.16B | 1.22B | 1.19B | 1.17B | 1.22B | 1.29B | 1.21B | 1.22B | 1.37B | 1.37B | 1.34B | 1.32B | 1.41B | 1.42B | 1.30B | 1.36B | 1.37B | 1.36B | 1.26B | 1.35B | 1.42B | 1.42B | 1.39B | 1.43B | 1.64B | 1.62B | 1.61B | 1.56B | 1.47B | 0.34B | 1.43B | 1.47B | 1.59B | 0.43B | 1.52B | 1.62B | 1.76B | 0.42B | 1.95B | 2.05B | 2.16B | 0.46B | 2.24B | 2.32B | 2.41B | 0.49B | 2.41B | 2.10B | 2.13B | 0.52B | 2.02B | 2.07B | 2.24B | 2.14B | 2.01B | 2.17B | 2.22B | 2.14B |
|
Buildings
|
| | | | | 0.28B | | | | 0.31B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Construction in Progress
|
| | | | | 0.04B | | | | 0.05B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Land & Improvements
|
| | | | | 0.03B | | | | 0.04B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Property, Plant & Equipment (Net)
|
0.47B | 0.49B | 0.47B | 0.46B | 0.46B | 0.49B | 0.49B | 0.49B | 0.50B | 0.52B | 0.52B | 0.51B | 0.52B | 0.55B | 0.53B | 0.55B | 0.55B | 0.58B | 0.57B | 0.57B | 0.58B | 0.60B | 0.58B | 0.59B | 0.59B | 0.62B | 0.61B | 0.64B | 0.64B | 0.67B | 0.68B | 0.70B | 0.77B | 0.81B | 0.82B | 0.95B | 0.96B | 0.94B | 0.93B | 0.92B | 0.91B | 0.95B | 0.94B | 0.93B | 0.96B | 1.03B | 1.07B | 1.11B | 1.11B | 1.14B | 1.14B | 1.14B | 1.14B | 1.20B | 1.23B | 1.25B | 1.29B | 1.32B | 1.35B | 1.37B | 1.40B | 1.41B | 1.39B | 1.42B | 1.42B | 1.45B |
|
Long-Term Investments
|
0.23B | 0.21B | 0.22B | 0.22B | 0.22B | 0.27B | 0.28B | 0.30B | 0.31B | 0.30B | 0.31B | 0.30B | 0.31B | 0.31B | 0.33B | 0.33B | 0.33B | 0.37B | 0.38B | 0.37B | 0.38B | 0.34B | 0.34B | 0.34B | 0.35B | 0.37B | 0.36B | 0.37B | 0.37B | 0.35B | 0.35B | 0.36B | 0.38B | 0.40B | 0.40B | 0.40B | 0.41B | 0.43B | 0.46B | 0.47B | 0.52B | 0.51B | 0.69B | 0.72B | 0.72B | 0.75B | 0.76B | 0.72B | 0.75B | 0.78B | 0.79B | 0.78B | 0.78B | 0.94B | 0.96B | 0.95B | 0.96B | 0.92B | 0.92B | 0.96B | 0.95B | 0.97B | 0.98B | 1.01B | 0.99B | 1.02B |
|
Goodwill
|
1.45B | 1.48B | 1.42B | 1.37B | 1.39B | 1.42B | 1.46B | 1.48B | 1.51B | 1.69B | 1.70B | 1.65B | 1.67B | 1.70B | 1.69B | 1.75B | 1.76B | 1.80B | 1.81B | 0.07B | 1.77B | 1.72B | 1.65B | 1.72B | 1.80B | 1.59B | 1.76B | 1.84B | 1.81B | 1.61B | 1.86B | 1.89B | 4.50B | 3.39B | 4.63B | 4.58B | 4.55B | 3.40B | 4.54B | 4.51B | 4.50B | 3.38B | 4.50B | 4.48B | 4.57B | 3.71B | 5.40B | 5.43B | 5.38B | 3.67B | 5.33B | 5.30B | 5.21B | 3.57B | 5.23B | 5.24B | 5.25B | 3.61B | 5.25B | 5.26B | 5.28B | 5.23B | 5.21B | 5.29B | 5.31B | 5.30B |
|
Intangibles
|
0.24B | 0.24B | 0.23B | 0.23B | 0.23B | 0.23B | 0.23B | 0.23B | 0.24B | 0.35B | 0.35B | 0.34B | 0.35B | 0.32B | 0.32B | 0.35B | 0.35B | 0.33B | 0.33B | 0.34B | 0.34B | 0.33B | 0.32B | 0.36B | 0.38B | 0.37B | 0.37B | 0.41B | 0.43B | 0.42B | 0.47B | 0.49B | 3.09B | 3.07B | 2.91B | 2.89B | 2.88B | 2.87B | 2.87B | 2.86B | 2.85B | 2.85B | 2.84B | 2.83B | 2.84B | 3.24B | 3.50B | 3.49B | 3.48B | 3.45B | 3.44B | 3.42B | 3.40B | 3.39B | 3.38B | 3.37B | 3.36B | 3.36B | 3.35B | 3.34B | 3.33B | 3.32B | 3.31B | 3.31B | 3.30B | 3.29B |
|
Goodwill & Intangibles
|
1.69B | 1.72B | 1.66B | 1.60B | 1.62B | 1.65B | 1.69B | 1.72B | 1.75B | 2.04B | 2.05B | 1.99B | 2.01B | 2.02B | 2.01B | 2.11B | 2.10B | 2.13B | 2.14B | 0.41B | 2.11B | 2.05B | 1.97B | 2.08B | 2.18B | 1.96B | 2.13B | 2.25B | 2.25B | 2.03B | 2.33B | 2.38B | 7.59B | 6.46B | 7.53B | 7.47B | 7.44B | 6.27B | 7.41B | 7.37B | 7.35B | 6.22B | 7.34B | 7.32B | 7.42B | 6.95B | 8.90B | 8.92B | 8.86B | 7.13B | 8.78B | 8.72B | 8.61B | 6.96B | 8.61B | 8.61B | 8.62B | 6.97B | 8.60B | 8.60B | 8.61B | 8.55B | 8.51B | 8.60B | 8.62B | 8.59B |
|
Other Non-Current Assets
|
| | | | | 0.05B | | | | 0.06B | | | | | | | | | | | | | | | | | | | | 0.10B | | | | 0.11B | | | | 0.10B | | | | 0.12B | | | | 0.18B | | | | 0.14B | | | | 0.15B | | | | 0.15B | | | | 0.18B | | | | 0.15B |
|
Non-Current Assets
|
2.39B | 2.21B | 2.34B | 2.28B | 2.31B | 2.14B | 2.46B | 2.51B | 2.55B | 2.57B | 2.89B | 2.80B | 2.84B | 2.71B | 2.87B | 2.99B | 2.98B | 2.66B | 3.09B | 3.08B | 3.06B | 2.66B | 2.89B | 3.02B | 3.12B | 2.75B | 3.11B | 3.26B | 3.26B | 2.87B | 3.37B | 3.45B | 8.74B | 8.34B | 8.76B | 8.82B | 8.80B | 8.34B | 8.80B | 8.76B | 8.78B | 8.30B | 8.97B | 8.96B | 9.10B | 9.25B | 10.73B | 10.76B | 10.72B | 9.93B | 10.70B | 10.63B | 10.53B | 9.80B | 10.79B | 10.80B | 10.86B | 9.94B | 10.87B | 10.92B | 10.96B | 9.96B | 10.89B | 11.02B | 11.02B | 10.04B |
|
Assets
|
3.31B | 3.39B | 3.25B | 3.19B | 3.26B | 3.42B | 3.48B | 3.59B | 3.71B | 4.09B | 4.08B | 3.97B | 4.06B | 4.17B | 4.09B | 4.21B | 4.35B | 4.45B | 4.43B | 4.41B | 4.47B | 4.38B | 4.20B | 4.38B | 4.49B | 4.47B | 4.37B | 4.61B | 4.68B | 4.64B | 4.75B | 4.87B | 10.38B | 10.39B | 10.36B | 10.38B | 10.28B | 10.26B | 10.23B | 10.24B | 10.37B | 10.36B | 10.49B | 10.58B | 10.86B | 12.09B | 12.69B | 12.81B | 12.88B | 12.91B | 12.94B | 12.96B | 12.94B | 13.12B | 13.21B | 12.91B | 12.99B | 12.86B | 12.89B | 12.99B | 13.20B | 13.07B | 12.90B | 13.19B | 13.25B | 13.20B |
|
Accounts Payables
|
0.24B | 0.30B | 0.25B | 0.27B | 0.27B | 0.30B | 0.29B | 0.30B | 0.30B | 0.37B | 0.34B | 0.32B | 0.32B | 0.38B | 0.34B | 0.32B | 0.32B | 0.39B | 0.35B | 0.34B | 0.34B | 0.37B | 0.33B | 0.34B | 0.34B | 0.41B | 0.34B | 0.37B | 0.36B | 0.45B | 0.45B | 0.45B | 0.52B | 0.64B | 0.58B | 0.62B | 0.65B | 0.71B | 0.67B | 0.71B | 0.78B | 0.85B | 0.79B | 0.86B | 0.90B | 1.03B | 0.97B | 1.04B | 1.02B | 1.06B | 1.07B | 1.13B | 1.14B | 1.17B | 1.12B | 1.10B | 1.10B | 1.12B | 1.13B | 1.21B | 1.23B | 1.24B | 1.16B | 1.18B | 1.20B | 1.26B |
|
Notes Payables
|
0.27B | 0.10B | 0.13B | 0.13B | 0.10B | 0.00B | 0.09B | 0.11B | | 0.22B | 0.28B | 0.24B | 0.23B | 0.14B | 0.20B | 0.30B | 0.11B | 0.21B | 0.28B | 0.31B | 0.35B | 0.27B | 0.31B | 0.42B | 0.48B | 0.14B | 0.39B | 0.51B | 0.56B | 0.39B | 0.64B | 0.66B | 0.35B | 0.26B | 0.68B | 0.62B | 0.64B | 0.56B | 0.60B | 0.61B | 0.68B | 0.60B | 0.72B | 0.08B | 0.17B | 0.89B | 0.59B | 0.46B | 0.77B | 0.54B | 0.64B | 0.67B | 1.44B | 1.24B | 1.30B | 0.46B | 0.39B | 0.27B | 0.33B | 0.35B | 1.18B | 0.48B | 0.46B | 0.60B | 0.50B | 0.38B |
|
Payables
|
0.51B | 0.40B | 0.38B | 0.40B | 0.36B | 0.30B | 0.38B | 0.41B | 0.30B | 0.58B | 0.62B | 0.56B | 0.55B | 0.52B | 0.54B | 0.62B | 0.43B | 0.60B | 0.63B | 0.64B | 0.69B | 0.64B | 0.65B | 0.75B | 0.82B | 0.55B | 0.73B | 0.88B | 0.92B | 0.84B | 1.09B | 1.11B | 0.87B | 0.90B | 1.27B | 1.25B | 1.29B | 1.27B | 1.28B | 1.31B | 1.47B | 1.45B | 1.51B | 0.94B | 1.07B | 1.92B | 1.56B | 1.50B | 1.79B | 1.60B | 1.71B | 1.79B | 2.58B | 2.41B | 2.43B | 1.56B | 1.49B | 1.39B | 1.46B | 1.56B | 2.41B | 1.72B | 1.62B | 1.78B | 1.69B | 1.64B |
|
Accumulated Expenses
|
| | | | | 0.14B | | | | 0.14B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Accumulated Expenses
|
0.33B | 0.40B | 0.32B | 0.31B | 0.33B | 0.43B | 0.33B | 0.34B | 0.34B | 0.40B | 0.33B | 0.33B | 0.35B | 0.42B | 0.32B | 0.35B | 0.37B | 0.46B | 0.38B | 0.36B | 0.39B | 0.48B | 0.37B | 0.38B | 0.38B | 0.48B | 0.36B | 0.39B | 0.42B | 0.58B | 0.40B | 0.44B | 0.54B | 0.72B | 0.53B | 0.52B | 0.49B | 0.65B | 0.47B | 0.46B | 0.44B | 0.61B | 0.47B | 0.55B | 0.62B | 0.86B | 0.60B | 0.62B | 0.60B | 0.85B | 0.60B | 0.57B | 0.54B | 0.75B | 0.61B | 0.64B | 0.68B | 0.91B | 0.71B | 0.64B | 0.67B | 0.90B | 0.73B | 0.65B | 0.67B | 0.91B |
|
Short term Debt
|
0.27B | 0.10B | 0.13B | 0.13B | 0.10B | 0.10B | 0.10B | 0.11B | 0.00B | 0.22B | 0.28B | 0.24B | 0.23B | 0.25B | 0.25B | 0.30B | 0.25B | 0.21B | 0.28B | 0.31B | 0.35B | 0.27B | 0.31B | 0.42B | 0.48B | 0.20B | 0.39B | 0.51B | 0.56B | 0.39B | 0.64B | 0.66B | 0.35B | 0.33B | 0.68B | 0.62B | 0.64B | 0.56B | 0.60B | 0.61B | 0.68B | 0.60B | 0.72B | 0.09B | 0.26B | 0.89B | 0.59B | 0.46B | 0.77B | 0.77B | 0.77B | 0.77B | 1.44B | 1.24B | 1.30B | 0.46B | 1.00B | 0.80B | 0.80B | 0.79B | 1.18B | 0.48B | 0.76B | 0.76B | 0.76B | 0.51B |
|
Total Current Liabilities
|
0.85B | 0.82B | 0.72B | 0.71B | 0.80B | 0.83B | 0.81B | 0.85B | 0.64B | 0.99B | 0.96B | 0.90B | 0.90B | 1.19B | 1.12B | 1.23B | 1.05B | 1.06B | 1.01B | 1.00B | 1.08B | 1.12B | 1.22B | 1.34B | 1.40B | 1.24B | 1.09B | 1.27B | 1.34B | 1.42B | 1.74B | 1.80B | 1.73B | 1.95B | 1.87B | 1.85B | 1.86B | 0.17B | 1.83B | 1.86B | 2.03B | 0.22B | 2.07B | 1.58B | 1.95B | 0.19B | 2.42B | 2.38B | 3.16B | 0.22B | 3.08B | 3.13B | 3.14B | 0.26B | 3.32B | 2.49B | 3.17B | 0.34B | 2.97B | 2.98B | 3.14B | 2.88B | 3.10B | 3.19B | 3.12B | 3.06B |
|
Non-Current Debt
|
0.87B | 0.88B | 0.87B | 0.87B | 0.78B | 0.78B | 0.78B | 0.78B | 1.03B | 1.03B | 1.03B | 1.03B | 1.03B | 0.78B | 0.78B | 0.77B | 1.02B | 1.02B | 1.02B | 1.02B | 1.01B | 1.01B | 0.81B | 0.81B | 0.81B | 1.05B | 1.05B | 1.05B | 1.06B | 1.05B | 0.80B | 0.80B | 4.70B | 4.44B | 4.38B | 4.46B | 4.27B | 4.05B | 4.03B | 3.98B | 3.84B | 3.63B | 3.63B | 4.11B | 3.74B | 3.75B | 4.74B | 4.74B | 3.98B | 3.97B | 3.96B | 3.92B | 3.90B | 3.64B | 3.62B | 4.12B | 3.39B | 3.34B | 3.33B | 3.33B | 3.34B | 3.59B | 3.10B | 3.10B | 3.10B | 3.11B |
|
Pension
|
| | | | | 0.15B | | | | 0.22B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Minority Interest
|
0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.01B | 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 | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 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 | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B |
|
Non-Current Deferred Tax Liability
|
| | | | | 0.05B | | | | 0.07B | | | | | | | | | | | | | | | | | | | 0.12B | 0.08B | 0.12B | 0.13B | 1.11B | 1.09B | 0.66B | 0.66B | 0.67B | 0.71B | 0.70B | 0.71B | 0.70B | 0.86B | 0.70B | 0.70B | 0.70B | 0.94B | 0.74B | 0.74B | 0.75B | 0.95B | 0.80B | 0.81B | 0.82B | 0.97B | 0.87B | 0.86B | 0.86B | 0.99B | 0.86B | 0.85B | 0.84B | 0.98B | 0.83B | 0.82B | 0.82B | 0.99B |
|
Other Non-Current Liabilities
|
0.24B | 0.35B | 0.33B | 0.32B | 0.30B | 0.34B | 0.32B | 0.32B | 0.32B | 0.45B | 0.40B | 0.40B | 0.40B | 0.50B | 0.47B | 0.47B | 0.48B | 0.42B | 0.41B | 0.41B | 0.41B | 0.47B | 0.47B | 0.50B | 0.52B | 0.50B | 0.49B | 0.51B | 0.38B | 0.44B | 0.35B | 0.33B | 0.31B | 0.33B | 0.38B | 0.38B | 0.37B | 0.31B | 0.32B | 0.31B | 0.31B | 0.43B | 0.52B | 0.52B | 0.52B | 0.62B | 0.62B | 0.61B | 0.58B | 0.49B | 0.49B | 0.48B | 0.47B | 0.48B | 0.51B | 0.48B | 0.50B | 0.48B | 0.47B | 0.47B | 0.43B | 0.44B | 0.42B | 0.45B | 0.42B | 0.43B |
|
Total Non-Current Liabilities
|
1.73B | 1.69B | 1.59B | 1.58B | 1.58B | 1.61B | 1.58B | 1.63B | 1.67B | 2.02B | 1.99B | 1.93B | 1.93B | 1.97B | 1.89B | 2.00B | 2.07B | 2.08B | 2.03B | 2.02B | 2.09B | 2.14B | 2.03B | 2.15B | 2.21B | 2.29B | 2.15B | 2.32B | 2.52B | 2.56B | 2.66B | 2.73B | 7.54B | 7.49B | 6.91B | 6.96B | 6.79B | 0.01B | 6.57B | 6.54B | 6.57B | 0.01B | 6.40B | 6.40B | 6.40B | 0.01B | 7.90B | 7.86B | 7.90B | 0.01B | 7.84B | 7.86B | 7.86B | 0.01B | 7.81B | 7.47B | 7.42B | 0.01B | 7.16B | 7.16B | 7.32B | 0.01B | 7.03B | 7.11B | 7.05B | 0.01B |
|
Total Liabilities
|
1.97B | 2.04B | 1.91B | 1.91B | 1.88B | 1.96B | 1.90B | 1.95B | 1.99B | 2.47B | 2.39B | 2.33B | 2.33B | 2.47B | 2.36B | 2.48B | 2.56B | 2.50B | 2.44B | 2.43B | 2.50B | 2.60B | 2.49B | 2.64B | 2.73B | 2.79B | 2.64B | 2.83B | 2.90B | 3.00B | 3.02B | 3.06B | 7.85B | 7.81B | 7.29B | 7.34B | 7.17B | 7.07B | 6.89B | 6.85B | 6.89B | 6.91B | 6.92B | 6.91B | 6.91B | 8.15B | 8.52B | 8.47B | 8.48B | 8.48B | 8.33B | 8.34B | 8.33B | 8.43B | 8.32B | 7.95B | 7.92B | 7.78B | 7.63B | 7.63B | 7.75B | 7.75B | 7.45B | 7.56B | 7.46B | 7.43B |
|
Total Debt
|
1.14B | 0.98B | 1.00B | 1.00B | 0.88B | 0.88B | 0.88B | 0.89B | 1.03B | 1.25B | 1.31B | 1.27B | 1.26B | 1.03B | 1.03B | 1.07B | 1.27B | 1.23B | 1.30B | 1.32B | 1.37B | 1.28B | 1.12B | 1.22B | 1.29B | 1.25B | 1.44B | 1.57B | 1.62B | 1.44B | 1.44B | 1.46B | 5.05B | 4.77B | 5.06B | 5.08B | 4.91B | 4.61B | 4.64B | 4.58B | 4.53B | 4.23B | 4.35B | 4.20B | 4.00B | 4.64B | 5.33B | 5.19B | 4.75B | 4.74B | 4.74B | 4.69B | 5.34B | 4.88B | 4.92B | 4.58B | 4.39B | 4.14B | 4.13B | 4.11B | 4.52B | 4.08B | 3.85B | 3.86B | 3.86B | 3.61B |
|
Common Equity
|
1.34B | 1.34B | 1.33B | 1.29B | 1.38B | 1.46B | 1.58B | 1.64B | 1.72B | 1.62B | 1.69B | 1.64B | 1.72B | 1.70B | 1.72B | 1.73B | 1.80B | 1.95B | 1.99B | 1.98B | 1.97B | 1.81B | 1.70B | 1.74B | 1.76B | 1.69B | 1.73B | 1.77B | 1.77B | 1.64B | 1.73B | 1.81B | 2.53B | 2.57B | 3.07B | 3.04B | 3.11B | 3.18B | 3.34B | 3.38B | 3.48B | 3.46B | 3.57B | 3.66B | 3.95B | 3.94B | 4.16B | 4.34B | 4.40B | 4.43B | 4.61B | 4.62B | 4.61B | 4.70B | 4.89B | 4.96B | 5.07B | 5.08B | 5.26B | 5.35B | 5.45B | 5.32B | 5.45B | 5.63B | 5.78B | 5.77B |
|
Shareholder's Equity
|
1.34B | 1.34B | 1.33B | 1.29B | 1.38B | 1.46B | 1.58B | 1.64B | 1.72B | 1.62B | 1.69B | 1.64B | 1.72B | 1.70B | 1.72B | 1.73B | 1.80B | 1.95B | 1.99B | 1.98B | 1.97B | 1.81B | 1.70B | 1.74B | 1.76B | 1.69B | 1.73B | 1.77B | 1.77B | 1.64B | 1.73B | 1.81B | 2.53B | 2.57B | 3.07B | 3.04B | 3.11B | 3.18B | 3.34B | 3.38B | 3.48B | 3.46B | 3.57B | 3.66B | 3.95B | 3.94B | 4.16B | 4.34B | 4.40B | 4.43B | 4.61B | 4.62B | 4.61B | 4.70B | 4.89B | 4.96B | 5.07B | 5.08B | 5.26B | 5.35B | 5.45B | 5.32B | 5.45B | 5.63B | 5.78B | 5.77B |
|
Liabilities and Shareholders Equity
|
3.31B | 3.39B | 3.25B | 3.19B | 3.26B | 3.42B | 3.48B | 3.59B | 3.71B | 4.09B | 4.08B | 3.97B | 4.06B | 4.17B | 4.09B | 4.21B | 4.35B | 4.45B | 4.43B | 4.41B | 4.47B | 4.38B | 4.20B | 4.38B | 4.49B | 4.47B | 4.37B | 4.61B | 4.68B | 4.64B | 4.75B | 4.87B | 10.38B | 10.39B | 10.36B | 10.38B | 10.28B | 10.26B | 10.23B | 10.24B | 10.37B | 10.36B | 10.49B | 10.58B | 10.86B | 12.09B | 12.69B | 12.81B | 12.88B | 12.91B | 12.94B | 12.96B | 12.94B | 13.12B | 13.21B | 12.91B | 12.99B | 12.86B | 12.89B | 12.99B | 13.20B | 13.07B | 12.90B | 13.19B | 13.25B | 13.20B |
|
Retained Earnings
|
0.54B | 0.59B | 0.65B | 0.67B | 0.71B | 0.70B | 0.73B | 0.73B | 0.79B | 0.84B | 0.87B | 0.89B | 0.91B | 0.93B | 0.95B | 0.95B | 1.01B | 0.97B | 0.99B | 0.97B | 0.99B | 0.98B | 0.99B | 1.02B | 1.07B | 1.04B | 1.09B | 1.07B | 1.07B | 1.06B | 1.07B | 1.07B | 1.12B | 1.17B | 1.59B | 1.63B | 1.72B | 1.76B | 1.88B | 1.92B | 2.02B | 2.06B | 2.18B | 2.29B | 2.39B | 2.42B | 2.57B | 2.66B | 2.78B | 2.78B | 2.92B | 2.93B | 3.05B | 3.02B | 3.16B | 3.19B | 3.25B | 3.25B | 3.41B | 3.48B | 3.58B | 3.54B | 3.69B | 3.74B | 3.84B | 3.82B |
|
Treasury Shares
|
| 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 | 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 | 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 | 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 |