|
Cash & Equivalents
|
0.10B | 0.14B | 0.14B | 0.11B | 0.13B | 0.15B | 0.13B | 0.16B | 0.26B | 0.23B | 0.22B | 0.31B | 0.35B | 0.41B | 0.28B | 0.29B | 0.27B | 0.24B | 0.25B | 0.29B | 0.29B | 0.26B | 0.30B | 0.31B | 0.19B | 0.18B | 0.20B | 0.23B | 0.36B | 0.35B | 0.37B | 0.23B | 0.26B | 0.43B | 0.31B | 0.33B | 0.34B | 0.43B | 0.40B | 0.64B | 0.42B | 0.37B | 0.39B | 0.41B | 0.44B | 0.43B | 0.49B | 0.61B | 0.70B | 0.76B | 0.63B | 0.97B | 1.01B | 1.06B | 0.88B | 0.91B | 0.88B | 0.76B | 0.86B | 0.88B | 0.84B | 0.85B | 0.86B | 0.71B | 0.66B | 0.67B | 0.70B |
|
Short-term Investments
|
| | | 0.16B | | 0.17B | 0.21B | 0.27B | 0.22B | 0.27B | 0.31B | 0.25B | 0.22B | 0.20B | 0.30B | 0.33B | 0.33B | 0.35B | 0.37B | 0.30B | 0.31B | 0.20B | 0.14B | 0.29B | 0.16B | 0.18B | 0.20B | 0.43B | 0.31B | 0.07B | 0.05B | 0.19B | 0.16B | 0.15B | 0.23B | 0.21B | 0.20B | 0.20B | 0.22B | 0.07B | 0.04B | 0.09B | 0.09B | 0.23B | 0.06B | 0.18B | 0.22B | 0.23B | 0.21B | 0.28B | 0.25B | 0.08B | 0.04B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | | 0.00B | 0.00B | | | | | |
|
Cash & Current Investments
|
0.10B | 0.14B | 0.14B | 0.27B | 0.13B | 0.32B | 0.34B | 0.43B | 0.48B | 0.50B | 0.53B | 0.57B | 0.57B | 0.61B | 0.58B | 0.62B | 0.60B | 0.58B | 0.62B | 0.59B | 0.59B | 0.46B | 0.44B | 0.59B | 0.35B | 0.36B | 0.39B | 0.66B | 0.67B | 0.43B | 0.42B | 0.42B | 0.42B | 0.58B | 0.53B | 0.54B | 0.54B | 0.63B | 0.62B | 0.72B | 0.46B | 0.46B | 0.48B | 0.64B | 0.50B | 0.61B | 0.72B | 0.84B | 0.91B | 1.04B | 0.88B | 1.04B | 1.05B | 1.07B | 0.89B | 0.91B | 0.88B | 0.76B | 0.86B | 0.88B | 0.85B | 0.85B | 0.86B | 0.71B | 0.66B | 0.67B | 0.70B |
|
Receivables - Net
|
| | | 0.09B | | 0.15B | 0.16B | 0.14B | 0.16B | 0.15B | 0.13B | 0.12B | 0.13B | 0.10B | 0.09B | 0.08B | 0.09B | 0.10B | 0.10B | 0.12B | 0.12B | 0.10B | 0.11B | 0.11B | 0.12B | 0.12B | 0.12B | 0.10B | 0.11B | 0.23B | 0.24B | 0.25B | 0.27B | 0.27B | 0.28B | 0.30B | 0.34B | 0.34B | 0.32B | 0.30B | 0.34B | 0.31B | 0.33B | 0.34B | 0.38B | 0.38B | 0.36B | 0.39B | 0.42B | 0.43B | 0.44B | 0.44B | 0.48B | 0.48B | 0.73B | 0.72B | 0.57B | 0.63B | 0.62B | 0.60B | 0.58B | 0.60B | 0.61B | 0.61B | 0.64B | 0.65B | 0.61B |
|
Receivables - Other
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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 | | | 0.05B | 0.05B | 0.05B | 0.05B | 0.03B | 0.03B | 0.02B | 0.02B | 0.02B | 0.03B | 0.03B | 0.04B | 0.04B |
|
Receivables
|
| | | 0.09B | | 0.15B | 0.16B | 0.14B | 0.16B | 0.15B | 0.13B | 0.12B | 0.13B | 0.10B | 0.09B | 0.08B | 0.09B | 0.10B | 0.10B | 0.12B | 0.12B | 0.10B | 0.11B | 0.11B | 0.12B | 0.12B | 0.12B | 0.10B | 0.11B | 0.23B | 0.24B | 0.25B | 0.27B | 0.27B | 0.28B | 0.30B | 0.34B | 0.34B | 0.32B | 0.30B | 0.34B | 0.32B | 0.33B | 0.34B | 0.38B | 0.38B | 0.37B | 0.40B | 0.42B | 0.44B | 0.45B | 0.45B | 0.48B | 0.48B | 0.78B | 0.77B | 0.62B | 0.68B | 0.65B | 0.63B | 0.60B | 0.62B | 0.63B | 0.65B | 0.67B | 0.69B | 0.65B |
|
Raw Materials
|
| | | | | | | | | | | 0.08B | | | 0.08B | 0.08B | 0.08B | 0.08B | 0.07B | 0.08B | 0.08B | 0.08B | 0.08B | 0.08B | 0.09B | 0.09B | 0.09B | 0.08B | 0.08B | 0.10B | 0.10B | 0.15B | 0.16B | 0.17B | 0.18B | 0.19B | 0.20B | 0.22B | 0.24B | 0.24B | 0.30B | | | 0.29B | 0.30B | 0.31B | 0.32B | 0.32B | 0.34B | 0.34B | 0.37B | 0.39B | 0.45B | 0.49B | 0.66B | 0.69B | 0.76B | 0.76B | 0.75B | 0.74B | 0.73B | 0.72B | 0.71B | 0.62B | 0.63B | 0.64B | 0.63B |
|
Work In Process
|
| | | | | | | | | | | 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 | 0.02B | 0.02B | 0.10B | 0.09B | 0.04B | 0.05B | 0.05B | 0.05B | 0.05B | 0.06B | 0.06B | 0.07B | 0.06B | 0.08B | | | 0.08B | 0.08B | 0.08B | 0.08B | 0.08B | 0.08B | 0.08B | 0.08B | 0.08B | 0.09B | 0.09B | 0.13B | 0.12B | 0.12B | 0.11B | 0.10B | 0.09B | 0.09B | 0.09B | 0.10B | 0.10B | 0.11B | 0.10B | 0.11B |
|
Finished Goods
|
| | | | | | | | | | | 0.05B | | | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.06B | 0.05B | 0.05B | 0.08B | 0.08B | 0.09B | 0.08B | 0.08B | 0.09B | 0.09B | 0.10B | 0.10B | 0.09B | 0.09B | 0.10B | | | 0.09B | 0.09B | 0.10B | 0.10B | 0.10B | 0.10B | 0.11B | 0.10B | 0.10B | 0.10B | 0.11B | 0.18B | 0.17B | 0.18B | 0.17B | 0.16B | 0.16B | 0.15B | 0.14B | 0.14B | 0.18B | 0.15B | 0.17B | 0.19B |
|
Inventory
|
| | | 0.12B | | 0.14B | 0.15B | 0.16B | 0.16B | 0.16B | 0.16B | 0.15B | 0.15B | 0.15B | 0.15B | 0.13B | 0.13B | 0.14B | 0.14B | 0.14B | 0.15B | 0.16B | 0.15B | 0.16B | 0.16B | 0.17B | 0.17B | 0.15B | 0.15B | 0.28B | 0.28B | 0.28B | 0.29B | 0.30B | 0.32B | 0.34B | 0.37B | 0.38B | 0.40B | 0.38B | 0.48B | 0.48B | 0.46B | 0.46B | 0.47B | 0.49B | 0.49B | 0.50B | 0.52B | 0.53B | 0.55B | 0.58B | 0.64B | 0.69B | 0.96B | 0.98B | 1.06B | 1.04B | 1.01B | 0.99B | 0.97B | 0.94B | 0.94B | 0.89B | 0.89B | 0.92B | 0.93B |
|
Current Deferred Tax Assets
|
| | | 0.02B | | 0.03B | 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 | 0.02B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets
|
| | | 0.01B | | 0.01B | 0.01B | 0.01B | 0.02B | 0.02B | 0.03B | 0.03B | 0.02B | 0.03B | 0.02B | 0.03B | 0.03B | 0.04B | 0.03B | 0.02B | 0.02B | 0.03B | 0.03B | 0.03B | 0.02B | 0.03B | 0.03B | 0.02B | 0.03B | 0.06B | 0.05B | 0.05B | 0.05B | 0.05B | 0.06B | 0.05B | 0.06B | 0.06B | 0.08B | 0.07B | 0.09B | 0.08B | 0.09B | 0.11B | 0.10B | 0.09B | 0.10B | 0.07B | 0.08B | 0.12B | 0.12B | 0.09B | 0.09B | 0.11B | 0.21B | 0.19B | 0.24B | 0.30B | 0.29B | 0.23B | 0.27B | 0.26B | 0.26B | 0.25B | 0.24B | 0.24B | 0.29B |
|
Current Assets
|
0.87B | | | 0.53B | 0.82B | 0.67B | 0.71B | 0.75B | 0.82B | 0.85B | 0.85B | 0.88B | 0.88B | 0.89B | 0.85B | 0.87B | 0.86B | 0.86B | 0.89B | 0.88B | 0.90B | 0.76B | 0.74B | 0.90B | 0.68B | 0.69B | 0.72B | 0.94B | 0.96B | 1.00B | 1.00B | 1.00B | 1.02B | 1.20B | 1.20B | 1.24B | 1.31B | 1.42B | 1.41B | 1.46B | 1.36B | 1.37B | 1.36B | 1.43B | 1.46B | 1.57B | 1.67B | 1.80B | 1.92B | 2.12B | 1.99B | 2.15B | 2.26B | 2.35B | 2.79B | 2.79B | 2.75B | 2.73B | 2.77B | 2.70B | 2.66B | 2.65B | 2.67B | 2.47B | 2.43B | 2.48B | 2.54B |
|
Buildings
|
| | | | | | | 0.06B | | | | 0.06B | | | | 0.07B | | | | 0.07B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Construction in Progress
|
| | | | | | | 0.00B | | | | 0.01B | | | | 0.01B | | | | 0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Land & Improvements
|
| | | | | | | 0.01B | | | | 0.01B | | | | 0.01B | | | | 0.01B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Property, Plant & Equipment (Net)
|
| | | 0.07B | | 0.07B | 0.07B | 0.07B | 0.07B | 0.07B | 0.07B | 0.07B | 0.07B | 0.07B | 0.08B | 0.08B | 0.08B | 0.08B | 0.08B | 0.08B | 0.08B | 0.08B | 0.07B | 0.07B | 0.07B | 0.07B | 0.07B | 0.07B | 0.07B | 0.18B | 0.18B | 0.17B | 0.17B | 0.17B | 0.17B | 0.17B | 0.17B | 0.17B | 0.18B | 0.19B | 0.25B | 0.23B | 0.24B | 0.24B | 0.24B | 0.25B | 0.27B | 0.28B | 0.30B | 0.30B | 0.32B | 0.33B | 0.33B | 0.38B | 0.66B | 0.80B | 0.79B | 0.78B | 0.76B | 0.78B | 0.77B | 0.76B | 0.77B | 0.77B | 0.77B | 0.80B | 0.77B |
|
Long-Term Investments
|
| | | 0.00B | | | | | 0.00B | 0.01B | 0.01B | 0.01B | 0.02B | 0.02B | 0.04B | 0.01B | 0.01B | 0.02B | 0.01B | 0.06B | 0.05B | 0.08B | 0.13B | 0.16B | 0.24B | 0.26B | 0.24B | | | 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 | 0.01B | 0.01B | 0.01B | 0.01B | | | | | | | | | | | | | | | |
|
Goodwill
|
| | | 0.34B | | 0.14B | 0.14B | 0.28B | 0.14B | 0.28B | 0.28B | 0.28B | 0.28B | 0.28B | 0.29B | 0.29B | 0.29B | 0.29B | 0.29B | 0.29B | 0.29B | 0.04B | 0.04B | 0.33B | 0.34B | 0.34B | 0.34B | 0.34B | 0.34B | 0.73B | 0.73B | 0.73B | 0.73B | 0.73B | 0.73B | 0.59B | 0.74B | 0.73B | 0.73B | 0.73B | 1.20B | 1.06B | 1.05B | 1.20B | 1.20B | 1.20B | 1.21B | 1.21B | 1.21B | 1.21B | 1.37B | 1.37B | 1.37B | 1.36B | 4.00B | 4.45B | 4.47B | 4.35B | 4.31B | 4.39B | 4.34B | 4.33B | 4.40B | 4.31B | 4.33B | 4.40B | 4.40B |
|
Intangibles
|
| | | 0.00B | | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.11B | 0.00B | 0.00B | 0.12B | 0.12B | 0.12B | 0.12B | 0.12B | 0.12B | 0.12B | 0.16B | 0.16B | 0.16B | 0.17B | 0.17B | 0.17B | 0.17B | 0.17B | 0.56B | 0.57B | 0.57B | 0.57B | 0.57B | 0.57B | 0.57B | 0.57B | 0.57B | 0.57B | 0.88B | 0.88B | 0.60B | 0.58B | 0.88B | 0.88B | 0.88B | 0.88B | 0.88B | 0.88B | 0.88B | 1.00B | 1.00B | 1.00B | 1.00B | 4.25B | 3.72B | 3.72B | 3.72B | 3.72B | 3.72B | 3.72B | 3.72B | 3.72B | 3.72B | 3.72B | 3.72B | 3.72B |
|
Goodwill & Intangibles
|
| | | 0.34B | | 0.14B | 0.14B | 0.28B | 0.14B | 0.28B | 0.28B | 0.14B | 0.28B | 0.28B | 0.16B | 0.16B | 0.16B | 0.16B | 0.16B | 0.16B | 0.16B | 0.24B | 0.24B | 0.24B | 0.51B | 0.51B | 0.51B | 0.24B | 0.51B | 1.02B | 1.01B | 1.00B | 0.99B | 0.97B | 0.97B | 0.96B | 0.95B | 0.93B | 0.92B | 0.91B | 1.68B | 1.66B | 1.63B | 1.62B | 1.60B | 1.59B | 1.59B | 1.58B | 1.56B | 1.55B | 1.82B | 1.80B | 1.79B | 1.76B | 7.50B | 7.48B | 7.43B | 5.30B | 5.15B | 5.17B | 5.01B | 4.91B | 5.01B | 4.75B | 4.73B | 4.84B | 4.76B |
|
Long-Term Deferred Tax
|
| | | | | | | | | | | 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 | 0.00B | 0.00B | 0.01B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non-Current Assets
|
| | | 0.02B | | 0.01B | 0.02B | 0.02B | 0.01B | 0.01B | 0.02B | 0.03B | 0.01B | 0.01B | 0.01B | 0.03B | 0.01B | 0.01B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.03B | 0.01B | 0.01B | 0.01B | 0.00B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.05B | 0.04B | 0.05B | 0.05B | 0.04B | 0.04B | 0.04B | 0.05B | 0.05B | 0.05B | 0.05B | 0.08B | 0.09B | 0.09B | 0.19B | 0.19B | 0.15B | 0.18B | 0.22B | 0.24B | 0.27B | 0.31B | 0.33B | 0.36B | 0.38B | 0.42B | 0.44B |
|
Non-Current Assets
|
0.08B | | | 0.24B | 0.00B | 0.22B | 0.23B | 0.23B | 0.23B | 0.23B | 0.24B | 0.07B | 0.24B | 0.24B | 0.08B | 0.08B | 0.08B | 0.08B | 0.08B | 0.08B | 0.08B | 0.08B | 0.08B | 0.07B | 0.07B | 0.07B | 0.07B | 0.07B | 0.07B | 0.21B | 0.20B | 0.20B | 0.20B | 0.19B | 0.19B | 0.20B | 0.21B | 0.21B | 0.21B | 0.22B | 0.29B | 2.01B | 1.99B | 0.34B | 0.40B | 0.45B | 0.48B | 0.50B | 0.52B | 0.52B | 0.54B | 0.57B | 0.58B | 0.62B | 1.05B | 1.19B | 1.15B | 1.17B | 1.15B | 1.10B | 1.08B | 1.08B | 1.07B | 1.10B | 6.13B | 6.34B | 6.24B |
|
Assets
|
0.95B | 0.74B | 0.75B | 0.77B | 0.82B | 0.88B | 0.94B | 0.98B | 1.05B | 1.08B | 1.09B | 1.13B | 1.13B | 1.13B | 1.14B | 1.15B | 1.13B | 1.13B | 1.17B | 1.21B | 1.22B | 1.20B | 1.22B | 1.22B | 1.25B | 1.28B | 1.29B | 1.27B | 1.29B | 2.25B | 2.24B | 2.21B | 2.22B | 2.38B | 2.37B | 2.41B | 2.48B | 2.57B | 2.56B | 2.61B | 3.41B | 3.38B | 3.35B | 3.42B | 3.47B | 3.63B | 3.75B | 3.90B | 4.02B | 4.21B | 4.37B | 4.54B | 4.65B | 4.75B | 11.37B | 11.49B | 11.37B | 9.23B | 9.14B | 9.12B | 8.93B | 8.86B | 9.02B | 8.59B | 8.56B | 8.83B | 8.78B |
|
Accounts Payables
|
| | | 0.03B | | 0.04B | 0.04B | 0.04B | 0.03B | 0.03B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.03B | 0.04B | 0.04B | 0.03B | 0.03B | 0.03B | 0.04B | 0.03B | 0.03B | 0.02B | 0.03B | 0.06B | 0.07B | 0.07B | 0.07B | 0.07B | 0.08B | 0.08B | 0.09B | 0.09B | 0.08B | 0.08B | 0.10B | 0.09B | 0.09B | 0.09B | 0.11B | 0.10B | 0.11B | 0.11B | 0.15B | 0.15B | 0.15B | 0.17B | 0.17B | 0.18B | 0.41B | 0.43B | 0.37B | 0.31B | 0.31B | 0.33B | 0.29B | 0.29B | 0.31B | 0.34B | 0.32B | 0.35B | 0.38B |
|
Notes Payables
|
0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | | 0.00B | | 0.00B | | | | | | | | | | | | | 0.01B | 0.00B | 0.01B | 0.00B | 0.00B | 0.00B | 0.00B | 0.01B | 0.01B | 0.01B | 0.00B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.10B | 0.09B | 0.09B | 0.09B | 0.09B | 0.09B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B |
|
Payables
|
0.01B | 0.01B | 0.01B | 0.04B | 0.01B | 0.05B | 0.05B | 0.04B | 0.04B | 0.03B | 0.02B | 0.03B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.03B | 0.04B | 0.04B | 0.03B | 0.03B | 0.03B | 0.04B | 0.03B | 0.03B | 0.02B | 0.03B | 0.07B | 0.07B | 0.08B | 0.07B | 0.08B | 0.08B | 0.09B | 0.10B | 0.10B | 0.09B | 0.09B | 0.11B | 0.10B | 0.10B | 0.10B | 0.12B | 0.12B | 0.13B | 0.13B | 0.16B | 0.16B | 0.16B | 0.18B | 0.18B | 0.19B | 0.51B | 0.52B | 0.46B | 0.40B | 0.40B | 0.42B | 0.34B | 0.34B | 0.36B | 0.39B | 0.37B | 0.41B | 0.43B |
|
Accumulated Expenses
|
0.00B | | 0.00B | 0.01B | 0.00B | 0.03B | 0.03B | 0.03B | 0.02B | 0.03B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.01B | 0.02B | 0.02B | 0.03B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.02B | 0.03B | 0.03B | 0.02B | 0.06B | 0.06B | 0.07B | 0.05B | 0.07B | 0.08B | 0.10B | 0.06B | 0.08B | 0.07B | 0.08B | 0.06B | 0.06B | 0.09B | 0.10B | 0.08B | 0.10B | 0.10B | 0.12B | 0.08B | 0.10B | 0.12B | 0.13B | 0.07B | 0.08B | 0.13B | 0.16B | 0.14B | 0.14B | 0.15B | 0.16B | 0.15B | 0.14B | 0.15B | 0.14B | 0.14B | 0.15B | 0.18B |
|
Other Accumulated Expenses
|
| | | 0.02B | | 0.03B | 0.04B | 0.04B | 0.04B | 0.04B | 0.03B | 0.04B | 0.04B | 0.03B | 0.04B | 0.04B | 0.03B | 0.03B | 0.04B | 0.03B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.05B | 0.04B | 0.03B | 0.05B | 0.07B | 0.07B | 0.05B | 0.06B | 0.06B | 0.07B | 0.06B | 0.09B | 0.08B | 0.08B | 0.06B | 0.07B | 0.06B | 0.07B | 0.06B | 0.06B | 0.07B | 0.08B | 0.07B | 0.07B | 0.09B | 0.09B | 0.07B | 0.08B | 0.08B | 0.19B | 0.43B | 0.42B | 0.43B | 0.44B | 0.43B | 0.38B | 0.40B | 0.42B | 0.38B | 0.41B | 0.43B | 0.45B |
|
Short term Debt
|
| | | 0.01B | | 0.01B | 0.01B | | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | | 0.00B | | 0.00B | | | | | | | | | | | | | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.00B | 0.00B | 0.01B | 0.01B | 0.01B | 0.00B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.10B | 0.09B | 0.09B | 0.09B | 0.09B | 0.09B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B |
|
Current Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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 | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.04B | 0.04B | 0.03B | 0.03B | 0.03B | 0.03B |
|
Current Taxes
|
| | | | | | | 0.01B | 0.01B | 0.00B | | 0.01B | 0.01B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.01B | 0.01B | 0.01B | 0.00B | 0.00B | 0.01B | 0.01B | 0.01B | 0.01B | 0.00B | 0.01B | 0.01B | 0.01B | 0.02B | 0.03B | 0.04B | 0.04B | 0.02B | 0.03B | 0.02B | 0.01B | 0.02B | 0.01B | 0.01B | 0.01B | 0.02B | 0.01B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.03B | 0.03B | 0.03B | 0.09B | 0.05B | 0.05B | 0.08B | 0.06B | 0.06B | 0.05B | 0.09B | 0.07B | 0.06B | 0.07B | 0.07B | 0.06B |
|
Current Deferred Revenue
|
| | | | | | | | | | | 0.01B | | | | 0.01B | 0.01B | 0.01B | 0.00B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.02B | 0.01B | 0.02B | 0.03B | 0.01B | 0.01B | 0.01B | 0.02B | 0.02B | 0.03B | 0.03B | 0.02B | 0.03B | 0.03B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.05B | 0.05B | 0.10B | 0.09B | 0.10B | 0.09B | 0.08B | 0.08B | 0.07B | 0.07B | 0.07B | 0.07B | 0.07B | 0.08B | 0.08B |
|
Total Current Liabilities
|
| | | 0.07B | | 0.11B | 0.11B | 0.11B | 0.11B | 0.10B | 0.08B | 0.10B | 0.09B | 0.08B | 0.09B | 0.08B | 0.08B | 0.08B | 0.10B | 0.13B | 0.12B | 0.09B | 0.10B | 0.10B | 0.10B | 0.11B | 0.11B | 0.09B | 0.10B | 0.21B | 0.23B | 0.24B | 0.23B | 0.26B | 0.28B | 0.29B | 0.29B | 0.28B | 0.26B | 0.26B | 0.30B | 0.29B | 0.31B | 0.32B | 0.32B | 0.35B | 0.36B | 0.37B | 0.37B | 0.42B | 0.44B | 0.46B | 0.44B | 0.46B | 1.01B | 0.95B | 0.88B | 0.83B | 0.84B | 0.85B | 0.72B | 0.74B | 0.78B | 0.78B | 0.78B | 0.83B | 0.89B |
|
Non-Current Debt
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00B | | | | | 0.00B | 0.00B | | 0.82B | | | | 5.12B | | | | 4.95B | | | | | | | |
|
Non-Current Deffered Revenue
|
| | | | | | | | | | | | | | | | | | | 0.01B | | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Pension
|
| | | | | | | 0.01B | | | | 0.02B | | | | 0.02B | 0.02B | 0.02B | 0.02B | 0.01B | | | | | | | | | | 0.03B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00B | | 0.10B | 0.09B | 0.07B | 0.06B | 0.07B | 0.07B | 0.06B | 0.06B | 0.06B | 0.06B | 0.05B | 0.08B | 0.08B | 0.07B | 0.07B | 0.07B | 0.07B | 0.07B | 0.06B | 0.07B | 0.07B | 0.10B | 0.10B | 0.10B | 0.10B | 0.89B | 0.78B | 0.75B | 0.63B | 0.59B | 0.64B | 0.62B | 0.59B | 0.59B | 0.50B | 0.50B | 0.50B | 0.48B |
|
Operating Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.05B | 0.07B | 0.07B | 0.04B | 0.11B | 0.16B | 0.17B | 0.19B | 0.19B | 0.19B | 0.19B | 0.19B | 0.19B | 0.18B | 0.22B | 0.21B | 0.22B | 0.22B | 0.21B | 0.20B | 0.21B | 0.20B | 0.22B | 0.21B | 0.21B | 0.26B | 0.25B |
|
Other Non-Current Liabilities
|
| | | 0.02B | | 0.02B | 0.02B | 0.03B | 0.03B | 0.03B | 0.03B | 0.05B | 0.03B | 0.04B | 0.04B | 0.06B | 0.05B | 0.05B | 0.07B | 0.06B | 0.06B | 0.06B | 0.05B | 0.04B | 0.04B | 0.04B | 0.04B | 0.01B | 0.02B | 0.06B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.03B | 0.04B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.04B | 0.04B | 0.05B | 0.06B | 0.06B | 0.06B | 0.05B | 0.05B | 0.05B | 0.04B | 0.04B | 0.03B | 0.07B | 0.09B | 0.09B | 0.09B | 0.10B | 0.11B | 0.11B | 0.12B | 0.13B | 0.15B | 0.16B | 0.17B | 0.15B |
|
Total Non-Current Liabilities
|
| | | 0.95B | | -0.02B | -0.02B | -0.03B | -0.03B | -0.03B | -0.03B | -0.05B | -0.03B | -0.04B | -0.04B | -0.06B | -0.05B | -0.05B | -0.07B | -0.06B | -0.06B | -0.06B | -0.05B | -0.04B | -0.04B | -0.04B | -0.04B | 0.11B | -0.02B | 1.01B | 1.01B | 0.95B | 0.89B | 0.93B | 0.84B | 0.79B | 0.75B | 0.74B | 0.72B | 0.71B | 1.46B | 1.40B | 1.34B | 1.35B | 1.37B | 1.45B | 1.47B | 1.49B | 1.50B | 1.54B | 1.59B | 1.61B | 1.58B | 1.59B | 7.15B | 6.92B | 6.82B | 6.64B | 6.57B | 6.54B | 6.39B | 6.51B | 6.50B | 6.12B | 6.04B | 6.10B | 6.03B |
|
Total Liabilities
|
| | 0.00B | 0.97B | 0.98B | | | | | | | | | | | | | | | | | | | | | | | 0.11B | | 1.06B | 1.03B | 0.97B | 0.92B | 0.95B | 0.86B | 0.83B | 0.78B | 0.77B | 0.75B | 0.74B | 1.49B | 1.44B | 1.38B | 1.39B | 1.42B | 1.50B | 1.52B | 1.54B | 1.55B | 1.59B | 1.64B | 1.65B | 1.62B | 1.62B | 7.22B | 7.01B | 6.92B | 6.74B | 6.66B | 6.65B | 6.51B | 6.63B | 6.62B | 6.27B | 6.20B | 6.27B | 6.18B |
|
Total Debt
|
| | | 0.01B | | 0.01B | 0.01B | | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | | 0.00B | | 0.00B | | | | | | | | | | | | | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.00B | 0.00B | 0.01B | 0.01B | 0.01B | 0.00B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.83B | 0.01B | 0.01B | 0.10B | 5.21B | 0.09B | 0.09B | 0.09B | 5.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B |
|
Common Equity
|
| | | 0.68B | | 0.75B | 0.80B | 0.85B | 0.91B | 0.95B | 0.97B | 0.99B | 1.01B | 1.01B | 1.02B | 1.01B | 1.00B | 1.00B | 1.01B | 1.02B | 1.05B | 1.04B | 1.06B | 1.08B | 1.10B | 1.13B | 1.15B | 1.16B | 1.17B | 1.18B | 1.22B | 1.24B | 1.31B | 1.43B | 1.51B | 1.59B | 1.70B | 1.80B | 1.81B | 1.87B | 1.92B | 1.95B | 1.97B | 2.02B | 2.05B | 2.13B | 2.23B | 2.36B | 2.47B | 2.61B | 2.73B | 2.89B | 3.03B | 3.13B | 4.15B | 4.48B | 4.45B | 2.50B | 2.48B | 2.47B | 2.42B | 2.23B | 2.40B | 2.32B | 2.35B | 2.55B | 2.60B |
|
Shareholder's Equity
|
0.01B | 0.01B | 0.01B | 0.68B | 0.01B | 0.75B | 0.80B | 0.85B | 0.91B | 0.95B | 0.97B | 0.99B | 1.01B | 1.01B | 1.02B | 1.01B | 1.00B | 1.00B | 1.01B | 1.02B | 1.05B | 1.04B | 1.06B | 1.08B | 1.10B | 1.13B | 1.15B | 1.16B | 1.17B | 1.18B | 1.22B | 1.24B | 1.31B | 1.43B | 1.51B | 1.59B | 1.70B | 1.80B | 1.81B | 1.87B | 1.92B | 1.95B | 1.97B | 2.02B | 2.05B | 2.13B | 2.23B | 2.36B | 2.47B | 2.61B | 2.73B | 2.89B | 3.03B | 3.13B | 4.15B | 4.48B | 4.45B | 2.50B | 2.48B | 2.47B | 2.42B | 2.23B | 2.40B | 2.32B | 2.35B | 2.55B | 2.60B |
|
Liabilities and Shareholders Equity
|
0.95B | 0.74B | 0.75B | 0.77B | 0.82B | 0.88B | 0.94B | 0.98B | 1.05B | 1.08B | 1.09B | 1.13B | 1.13B | 1.13B | 1.14B | 1.15B | 1.13B | 1.13B | 1.17B | 1.21B | 1.22B | 1.20B | 1.22B | 1.22B | 1.25B | 1.28B | 1.29B | 1.27B | 1.29B | 2.25B | 2.24B | 2.21B | 2.22B | 2.38B | 2.37B | 2.41B | 2.48B | 2.57B | 2.56B | 2.61B | 3.41B | 3.38B | 3.35B | 3.42B | 3.47B | 3.63B | 3.75B | 3.90B | 4.02B | 4.21B | 4.37B | 4.54B | 4.65B | 4.75B | 11.37B | 11.49B | 11.37B | 9.23B | 9.14B | 9.12B | 8.93B | 8.86B | 9.02B | 8.59B | 8.56B | 8.83B | 8.78B |
|
Retained Earnings
|
| | | 0.01B | | 0.10B | 0.14B | 0.17B | 0.20B | 0.23B | 0.25B | 0.27B | 0.28B | 0.29B | 0.28B | 0.28B | 0.28B | 0.27B | 0.27B | 0.28B | 0.30B | 0.30B | 0.32B | 0.35B | 0.37B | 0.40B | 0.41B | 0.43B | 0.43B | 0.43B | 0.46B | 0.49B | 0.55B | 0.66B | 0.73B | 0.80B | 0.89B | 1.00B | 1.02B | 1.08B | 1.09B | 1.11B | 1.15B | 1.18B | 1.24B | 1.30B | 1.38B | 1.49B | 1.60B | 1.73B | 1.85B | 1.99B | 2.12B | 2.24B | 2.23B | 2.27B | 2.21B | 0.43B | 0.46B | 0.37B | 0.37B | 0.38B | 0.43B | 0.50B | 0.51B | 0.56B | 0.62B |
|
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 |