|
Cash & Equivalents
|
0.41B | 0.42B | 0.45B | 0.47B | 0.44B | 0.46B | 0.43B | 0.46B | 0.46B | 0.46B | 0.49B | 0.49B | 0.52B | 0.73B | 0.72B | 0.80B | 1.17B | 0.74B | 0.86B | 0.94B | 1.08B | 1.03B | 1.60B | 1.54B | 1.87B | 2.01B | 2.16B | 2.33B | 2.16B | 2.35B | 2.84B | 2.82B | 3.20B | 2.98B | 3.93B | 3.19B | 3.73B | 3.40B | 2.81B | 2.83B | 3.22B | 2.25B | 2.68B | 2.45B | 2.37B | 3.30B | 3.20B | 4.15B | 4.43B | 4.61B | 4.36B | 4.44B | 4.80B | 4.31B | 4.24B | 4.01B | 4.55B | 4.91B | 5.57B | 4.85B | 4.51B | 4.35B | 4.73B | 4.66B | 4.86B | 4.50B | 4.22B | 4.25B |
|
Short-term Investments
|
0.20B | 0.18B | 0.17B | 0.17B | 0.18B | 0.18B | 0.20B | 0.30B | 0.34B | 0.36B | 0.32B | 0.34B | 0.36B | | 0.36B | 0.34B | 0.34B | 0.72B | 0.74B | 0.70B | 0.70B | 0.74B | 0.84B | 1.02B | 1.20B | 1.47B | 1.46B | 1.80B | 2.07B | 1.97B | 1.74B | 1.76B | 2.06B | 2.19B | 1.79B | 2.52B | 2.44B | 2.18B | 1.81B | 1.68B | 1.51B | 2.07B | 1.76B | 1.95B | 2.01B | 1.91B | 1.77B | 1.88B | 1.94B | 2.24B | 2.90B | 3.20B | 2.99B | 3.57B | 3.64B | 3.50B | 3.81B | 3.89B | 4.11B | 4.26B | 4.42B | 4.35B | 4.48B | 4.33B | 4.44B | 4.31B | 4.23B | 4.01B |
|
Cash & Current Investments
|
0.61B | 0.60B | 0.62B | 0.64B | 0.61B | 0.64B | 0.62B | 0.75B | 0.80B | 0.82B | 0.81B | 0.83B | 0.88B | 0.73B | 1.07B | 1.14B | 1.51B | 1.46B | 1.59B | 1.64B | 1.78B | 1.77B | 2.44B | 2.56B | 3.07B | 3.48B | 3.63B | 4.13B | 4.23B | 4.31B | 4.58B | 4.58B | 5.25B | 5.17B | 5.72B | 5.71B | 6.17B | 5.58B | 4.63B | 4.51B | 4.73B | 4.32B | 4.44B | 4.40B | 4.38B | 5.21B | 4.96B | 6.03B | 6.37B | 6.85B | 7.26B | 7.64B | 7.79B | 7.88B | 7.88B | 7.50B | 8.36B | 8.80B | 9.68B | 9.11B | 8.94B | 8.70B | 9.21B | 8.99B | 9.29B | 8.81B | 8.45B | 8.26B |
|
Receivables - Net
|
-0.03B | -0.02B | -0.02B | -0.00B | 0.01B | -0.00B | -0.06B | 0.17B | -0.00B | 0.17B | 0.18B | 0.17B | 0.22B | 0.16B | 0.16B | 0.15B | 0.15B | 0.21B | 0.29B | 0.30B | 0.34B | 0.47B | 0.43B | 0.60B | 0.49B | 0.63B | 0.62B | 0.60B | 0.86B | 1.01B | 1.05B | 0.97B | 1.01B | 1.01B | 1.00B | 0.87B | 0.95B | 1.15B | 1.35B | 1.33B | 1.36B | 1.24B | 1.28B | 1.41B | 1.60B | 1.58B | 1.77B | 1.67B | 1.78B | 1.86B | 1.91B | 2.18B | 2.16B | 2.24B | 2.22B | 2.30B | 2.54B | 2.38B | 2.46B | 3.10B | 3.35B | 3.23B | 3.26B | 3.30B | 3.49B | 3.87B | 3.52B | 3.53B |
|
Receivables - Other
|
| | | 0.02B | | | | 0.02B | | 0.02B | 0.02B | 0.02B | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.09B | | | | 0.05B | | | | 0.11B | | | | 0.07B | | | | 0.14B | | | | | | | | | | | | |
|
Receivables
|
-0.03B | -0.02B | -0.02B | 0.02B | 0.01B | -0.00B | -0.06B | 0.19B | -0.00B | 0.20B | 0.20B | 0.19B | 0.22B | 0.16B | 0.16B | 0.15B | 0.15B | 0.21B | 0.29B | 0.30B | 0.34B | 0.47B | 0.43B | 0.60B | 0.49B | 0.63B | 0.62B | 0.60B | 0.86B | 1.01B | 1.05B | 0.97B | 1.01B | 1.01B | 1.00B | 0.87B | 0.95B | 1.15B | 1.35B | 1.42B | 1.36B | 1.24B | 1.28B | 1.46B | 1.60B | 1.58B | 1.77B | 1.79B | 1.78B | 1.86B | 1.91B | 2.25B | 2.16B | 2.24B | 2.22B | 2.44B | 2.54B | 2.38B | 2.46B | 3.10B | 3.35B | 3.23B | 3.26B | 3.30B | 3.49B | 3.87B | 3.52B | 3.53B |
|
Current Deferred Tax Assets
|
| | | | | | | 0.02B | | 0.02B | 0.01B | 0.02B | 0.01B | | 0.02B | 0.03B | 0.03B | 0.02B | 0.03B | 0.03B | 0.02B | 0.02B | 0.03B | 0.04B | 0.04B | 0.04B | 0.05B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets
|
-0.00B | 0.01B | 0.01B | 383.00 | 0.02B | -0.01B | 0.03B | 0.03B | 0.03B | 0.02B | 0.02B | 0.02B | 0.02B | | 0.03B | 0.03B | 0.04B | 0.05B | 0.05B | 0.04B | 0.11B | 0.09B | 0.08B | 0.05B | 0.19B | 0.15B | 0.12B | 0.19B | 0.26B | 0.20B | 0.17B | 0.13B | 0.14B | 0.16B | 0.17B | 0.24B | 0.41B | 0.34B | 0.49B | 0.15B | 0.12B | 0.13B | 0.14B | 0.16B | 0.35B | 0.27B | 0.21B | 0.17B | 0.16B | 0.17B | 0.20B | 0.25B | 0.20B | 0.21B | 0.39B | 0.28B | 0.26B | 0.26B | 0.33B | 0.33B | 0.38B | 0.40B | 0.41B | 0.49B | 0.47B | 0.44B | 0.59B | 0.66B |
|
Current Assets
|
0.79B | 0.77B | 0.79B | 0.81B | 0.77B | 0.82B | 0.88B | 0.96B | 1.02B | 1.03B | 1.03B | 1.05B | 1.15B | 1.32B | 1.31B | 1.35B | 1.73B | 1.74B | 1.97B | 2.04B | 2.28B | 2.37B | 2.99B | 3.20B | 4.28B | 4.81B | 4.91B | 5.31B | 5.76B | 5.54B | 6.11B | 5.99B | 6.40B | 7.17B | 7.71B | 7.51B | 8.20B | 8.03B | 7.30B | 6.46B | 6.73B | 5.86B | 5.88B | 5.97B | 6.32B | 7.06B | 6.95B | 7.88B | 8.31B | 8.87B | 9.37B | 10.06B | 10.15B | 10.33B | 10.49B | 10.08B | 11.16B | 11.44B | 12.47B | 12.54B | 12.67B | 12.33B | 12.88B | 12.77B | 13.26B | 13.11B | 12.55B | 12.44B |
|
Property, Plant & Equipment (Net)
|
0.07B | 0.07B | 0.08B | 0.08B | 0.08B | 0.08B | 0.09B | 0.10B | 0.11B | 0.12B | 0.13B | 0.19B | 0.20B | 0.21B | 0.21B | 0.22B | 0.24B | 0.25B | 0.27B | 0.29B | 0.31B | 0.32B | 0.33B | 0.34B | 0.34B | 0.36B | 0.37B | 0.39B | 0.42B | 0.45B | 0.45B | 0.45B | 0.45B | 0.45B | 0.40B | 0.34B | 0.32B | 0.28B | 0.26B | 0.24B | 0.38B | 0.37B | 0.38B | 0.39B | 0.39B | 0.40B | 0.40B | 0.39B | 0.38B | 0.38B | 0.39B | 0.40B | 0.39B | 0.40B | 0.41B | 0.26B | 0.27B | 0.28B | 0.29B | 0.27B | 0.29B | 0.30B | 0.31B | 0.29B | 0.29B | 0.30B | 0.32B | 0.30B |
|
Long-Term Investments
|
0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.05B | 0.04B | 0.05B | 0.05B | 0.05B | 0.05B | 0.04B | 0.04B | 0.04B | 0.04B | 0.06B | 0.06B | 0.07B | 0.19B | 0.08B | 0.08B | 0.09B | 0.33B | 0.10B | 0.11B | 0.10B | 0.11B | 0.12B | 0.23B | 0.12B | 0.11B | 0.18B | 0.12B | 0.12B | 0.12B | 0.12B | 0.12B | 0.12B | 0.12B | 0.10B | 0.10B | 0.08B | 0.08B | 0.08B | 0.09B | 0.09B | 0.14B | 0.14B | 0.14B | 0.16B | 0.21B | 0.22B | 0.22B | 0.24B | 0.24B | 0.24B | 0.25B | 0.26B | 0.26B | 0.26B | 0.27B | 0.29B | 0.29B | 0.31B | 0.29B | 0.30B | 0.30B |
|
Goodwill
|
| | | 0.13B | | 0.21B | 0.21B | 0.21B | 0.21B | 0.21B | 0.21B | 0.15B | 0.15B | 0.15B | 0.15B | 0.15B | 0.15B | 0.15B | 0.23B | 0.23B | 0.23B | 0.23B | 0.24B | 0.27B | 0.27B | 0.27B | 0.32B | 0.52B | 0.62B | 0.61B | 0.62B | 0.62B | 0.62B | 0.56B | 0.43B | 0.19B | | | | 0.14B | | | | 0.14B | | | 0.03B | 0.69B | 0.37B | 0.39B | 0.39B | 0.98B | | | | 1.11B | | | | 1.24B | | | | 1.67B | | | | 1.96B |
|
Intangibles
|
| | | 0.08B | | 0.12B | 0.12B | 0.11B | 0.10B | 0.09B | 0.08B | 0.10B | 0.10B | 0.09B | 0.09B | 0.08B | 0.07B | 0.07B | 0.10B | 0.10B | 0.09B | 0.09B | 0.09B | 0.09B | 0.08B | 0.08B | 0.10B | 0.12B | 0.15B | 0.15B | 0.15B | 0.14B | 0.13B | 0.11B | 0.10B | 0.07B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Goodwill & Intangibles
|
0.01B | 0.20B | 0.21B | 0.21B | 0.21B | 0.33B | 0.33B | 0.32B | 0.31B | 0.30B | 0.30B | 0.26B | 0.25B | 0.24B | 0.24B | 0.23B | 0.22B | 0.22B | 0.34B | 0.33B | 0.32B | 0.32B | 0.32B | 0.36B | 0.36B | 0.35B | 0.42B | 0.64B | 0.77B | 0.76B | 0.77B | 0.76B | 0.75B | 0.67B | 0.53B | 0.26B | 0.25B | 0.20B | 0.20B | 0.19B | 0.18B | 0.18B | 0.18B | 0.17B | 0.17B | 0.16B | 0.27B | 0.94B | 0.92B | 0.93B | 0.92B | 1.25B | 1.30B | 1.29B | 1.26B | 1.39B | 1.37B | 1.35B | 1.47B | 1.45B | 1.93B | 1.91B | 1.92B | 1.94B | 2.17B | 2.17B | 2.20B | 2.19B |
|
Long-Term Deferred Tax
|
0.01B | 0.00B | 0.01B | -1.00 | 0.00B | 0.01B | 0.02B | -0.00B | 0.02B | | | 0.00B | | | | | | | 0.00B | | 0.00B | 0.00B | | 0.01B | | | | 0.02B | | | | 0.01B | 0.01B | 0.04B | 0.06B | 0.10B | 0.11B | 0.11B | 0.14B | 0.12B | 0.08B | 0.07B | 0.08B | 0.08B | 0.07B | 0.07B | 0.07B | 0.07B | 0.07B | 0.07B | 0.08B | 0.11B | 0.11B | 0.14B | 0.20B | 0.22B | 0.21B | 0.22B | 0.26B | 0.23B | 0.23B | 0.23B | 0.23B | 0.21B | 0.19B | 0.18B | 0.18B | 0.18B |
|
Other Non-Current Assets
|
0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.01B | 0.01B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.03B | 0.04B | 0.04B | 0.05B | 0.04B | 0.05B | 0.05B | 0.03B | 0.03B | 0.04B | 0.04B | 0.03B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.05B | 0.04B | 0.14B | 0.14B | 0.03B | 0.03B | 0.02B | 0.11B | 0.11B | 0.11B | 0.10B | 0.10B | 0.10B | 0.10B | 0.12B | 0.14B | 0.13B | 0.13B | 0.18B | 0.18B | 0.19B | 0.19B | 0.12B | 0.12B | 0.12B | 0.12B | 0.14B | 0.13B | 0.14B | 0.13B | 0.14B | 0.16B | 0.15B | 0.14B | 0.15B |
|
Non-Current Assets
|
0.42B | 0.43B | -0.79B | -0.81B | -0.77B | -0.82B | -0.88B | 0.55B | -1.02B | 0.57B | 0.58B | 0.60B | 0.59B | 0.60B | 0.59B | 0.59B | 0.76B | 0.84B | 0.96B | 0.95B | 1.01B | 1.08B | 1.07B | 1.23B | 0.89B | 0.93B | 1.00B | 1.27B | 1.42B | 1.66B | 1.46B | 1.46B | 1.64B | 1.41B | 1.25B | 0.96B | 0.94B | 0.74B | 0.75B | 0.69B | 0.85B | 0.83B | 0.82B | 0.82B | 0.81B | 0.81B | 0.93B | 1.66B | 1.64B | 1.66B | 1.67B | 2.15B | 2.21B | 2.24B | 2.30B | 2.23B | 2.21B | 2.22B | 2.40B | 2.35B | 2.85B | 2.85B | 2.88B | 2.86B | 3.13B | 3.10B | 3.15B | 3.12B |
|
Assets
|
1.21B | 1.20B | | | | | | 1.51B | | 1.60B | 1.62B | 1.65B | 1.74B | 1.92B | 1.91B | 1.93B | 2.49B | 2.58B | 2.93B | 2.99B | 3.29B | 3.45B | 4.06B | 4.43B | 5.17B | 5.74B | 5.92B | 6.58B | 7.18B | 7.20B | 7.57B | 7.45B | 8.04B | 8.58B | 8.95B | 8.47B | 9.13B | 8.76B | 8.05B | 7.15B | 7.58B | 6.69B | 6.70B | 6.79B | 7.13B | 7.88B | 7.88B | 9.53B | 9.95B | 10.53B | 11.03B | 12.21B | 12.36B | 12.57B | 12.79B | 12.31B | 13.37B | 13.66B | 14.87B | 14.89B | 15.51B | 15.19B | 15.76B | 15.63B | 16.39B | 16.21B | 15.70B | 15.56B |
|
Accounts Payables
|
-0.00B | 0.06B | 0.07B | -0.00B | 0.02B | 0.03B | 0.02B | 0.14B | 0.11B | 0.13B | 0.14B | 0.15B | 0.12B | | 0.15B | 0.18B | 0.16B | 0.18B | 0.28B | 0.26B | 0.41B | 0.48B | 0.61B | 0.24B | 0.43B | 0.40B | 0.27B | 0.36B | 0.60B | 0.54B | 0.38B | 0.39B | 0.44B | 0.38B | 0.48B | 0.37B | 0.71B | 0.75B | 0.82B | 0.39B | 0.44B | 0.37B | 0.48B | 0.50B | 0.74B | 0.88B | 0.57B | 0.64B | 0.69B | 0.65B | 0.80B | 0.84B | 0.81B | 0.71B | 0.82B | 0.89B | 0.79B | 0.86B | 1.09B | 1.25B | 1.11B | 0.97B | 1.22B | 1.33B | 1.12B | 1.11B | 1.12B | 1.09B |
|
Payables
|
-0.00B | 0.06B | 0.07B | -0.00B | 0.02B | 0.03B | 0.02B | 0.14B | 0.11B | 0.13B | 0.14B | 0.15B | 0.12B | | 0.15B | 0.18B | 0.16B | 0.18B | 0.28B | 0.26B | 0.41B | 0.48B | 0.61B | 0.24B | 0.43B | 0.40B | 0.27B | 0.36B | 0.60B | 0.54B | 0.38B | 0.39B | 0.44B | 0.38B | 0.48B | 0.37B | 0.71B | 0.75B | 0.82B | 0.39B | 0.44B | 0.37B | 0.48B | 0.50B | 0.74B | 0.88B | 0.57B | 0.64B | 0.69B | 0.65B | 0.80B | 0.84B | 0.81B | 0.71B | 0.82B | 0.89B | 0.79B | 0.86B | 1.09B | 1.25B | 1.11B | 0.97B | 1.22B | 1.33B | 1.12B | 1.11B | 1.12B | 1.09B |
|
Other Accumulated Expenses
|
| | | | | | | 0.35B | | 0.34B | 0.36B | 0.40B | 0.46B | | 0.54B | 0.49B | 0.49B | 0.47B | 0.63B | 0.67B | 0.82B | 0.92B | 1.12B | 1.20B | 1.45B | 1.49B | 1.56B | 1.69B | 1.94B | 1.77B | 1.87B | 1.93B | 1.93B | 2.08B | 2.48B | 2.19B | 2.02B | 1.92B | 2.04B | 1.96B | 2.00B | 1.77B | 1.98B | 1.85B | 1.98B | 1.96B | 2.29B | 2.70B | 2.84B | 2.94B | 3.19B | 3.36B | 3.60B | 3.77B | 3.62B | 3.53B | 3.82B | 3.68B | 4.24B | 4.20B | 4.57B | 4.58B | 4.73B | 4.64B | 4.80B | 4.88B | 4.84B | 4.89B |
|
Short term Debt
|
| | | | | | | | | | | 0.00B | 0.00B | | 0.00B | 0.00B | 0.00B | | 0.00B | 0.18B | 0.18B | 0.19B | 0.01B | | 0.47B | 0.51B | 0.49B | 0.45B | 0.46B | 0.00B | 0.47B | 0.47B | 0.00B | 0.77B | 0.78B | 0.65B | 0.58B | 0.66B | 0.84B | 0.48B | 0.52B | 0.17B | 0.02B | 0.02B | 0.03B | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00B | | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Taxes
|
| 0.01B | 0.00B | | | | | 0.01B | 0.01B | 0.01B | | | | | | 0.01B | 0.01B | 0.02B | 0.01B | | | | | 0.01B | 0.01B | 0.01B | 0.04B | | | | 0.02B | | 0.02B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Deferred Revenue
|
0.05B | 0.05B | 0.09B | 0.00B | -0.09B | 0.02B | -0.06B | 0.06B | 0.14B | 0.13B | 0.10B | 0.05B | 0.10B | | 0.14B | 0.14B | 0.14B | 0.05B | 0.12B | 0.12B | 0.15B | 0.05B | 0.19B | 0.20B | 0.17B | 0.06B | 0.07B | 0.22B | 0.09B | 0.10B | 0.38B | 0.32B | 0.46B | 0.28B | 0.47B | 0.28B | 0.40B | 0.19B | 0.18B | 0.21B | 0.21B | 0.03B | 0.21B | 0.25B | 0.04B | 0.05B | 0.06B | 0.38B | 0.07B | 0.04B | 0.00B | 0.37B | 0.02B | 0.01B | 0.66B | 0.36B | 0.65B | 0.41B | 0.69B | 0.42B | 0.33B | 0.01B | 0.36B | 0.05B | 0.37B | 0.06B | 0.07B | 0.07B |
|
Curent Deferred Tax Liability
|
| | 0.00B | | 0.00B | | 0.00B | | 0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities
|
0.46B | 0.46B | 0.47B | 0.49B | 0.42B | 0.48B | 0.51B | 0.57B | 0.62B | 0.61B | 0.60B | 0.60B | 0.68B | | 0.83B | 0.83B | 0.80B | 0.71B | 1.05B | 1.29B | 1.56B | 1.63B | 1.94B | 2.17B | 3.59B | 3.74B | 3.86B | 3.82B | 4.38B | 3.65B | 4.67B | 4.57B | 4.42B | 5.79B | 5.96B | 5.56B | 6.00B | 5.82B | 5.21B | 4.25B | 4.29B | 3.39B | 3.31B | 3.27B | 3.57B | 3.75B | 3.56B | 4.96B | 5.32B | 5.71B | 6.07B | 7.05B | 7.04B | 7.22B | 7.24B | 6.86B | 7.61B | 7.54B | 8.49B | 8.17B | 8.51B | 7.84B | 8.34B | 7.90B | 8.15B | 7.88B | 7.48B | 7.37B |
|
Capital Leases
|
| | | | | | | | | | | | | | | | | 0.18B | 0.18B | 0.16B | 0.16B | 0.16B | 0.16B | 0.16B | 0.16B | 0.16B | 0.16B | 0.20B | 0.20B | 0.20B | 0.20B | 0.20B | 0.20B | 0.20B | 0.20B | 0.20B | 0.20B | 0.20B | 0.20B | 0.20B | 0.23B | 0.23B | 0.23B | 0.23B | 0.23B | 0.23B | 0.23B | 0.23B | 0.22B | 0.22B | 0.22B | 0.22B | 0.22B | 0.22B | 0.22B | 0.21B | 0.20B | 0.20B | 0.20B | 0.20B | 0.20B | 0.20B | 0.20B | 0.20B | 0.19B | 0.19B | 0.19B | 0.18B |
|
Non-Current Debt
|
0.16B | 0.16B | 0.16B | 0.16B | 0.16B | 0.27B | 0.16B | 0.16B | 0.17B | 0.17B | 0.17B | 0.22B | 0.23B | | 0.26B | 0.09B | 0.64B | | | 0.03B | 0.03B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | | | | | 1.17B | | 1.22B | 1.51B | 1.52B | 1.52B | 1.22B | 1.22B | 1.02B | 1.12B | 1.24B | 1.24B | 1.24B | 1.60B | 1.81B | 1.81B | 2.13B | 2.13B | 2.13B | 2.13B | 2.17B | 2.17B | 2.17B | 2.17B | 2.18B | 2.18B | 2.18B | 2.18B | 2.18B | 2.18B | 2.18B | 2.33B | 2.92B | 3.57B | 3.38B | 3.66B | 3.77B |
|
Convertible Debt
|
| | | | | | | | | | | | | | | 0.18B | | 0.59B | 0.59B | 0.42B | 0.42B | 0.43B | 0.70B | 0.69B | 0.27B | 0.27B | 0.28B | 0.96B | 0.96B | 1.43B | 0.97B | 0.97B | 1.46B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Liabilities from Discontinued Operations
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.07B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability
|
| | | | | | | 0.02B | | 0.01B | 0.02B | 0.03B | 0.04B | | 0.04B | 0.04B | 0.03B | 0.00B | | 0.00B | | | 0.01B | 0.02B | 0.03B | 0.03B | 0.03B | | 0.01B | 0.03B | 0.01B | 0.14B | 0.01B | | | 0.01B | | | | | | | | | | | | | | | | | | | | | | | | 0.04B | | | | 0.05B | | | | 0.05B |
|
Other Non-Current Liabilities
|
0.02B | 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 | 0.02B | 0.22B | 0.21B | 0.19B | 0.19B | 0.20B | 0.25B | 0.22B | 0.33B | 0.03B | 0.03B | 0.03B | 0.04B | 0.04B | 0.23B | 0.04B | 0.04B | 0.18B | 0.05B | 0.05B | 0.06B | 0.06B | 0.07B | 0.06B | 0.04B | 0.10B | 0.09B | 0.09B | 0.09B | 0.09B | 0.08B | 0.09B | 0.12B | 0.11B | 0.10B | 0.10B | 0.14B | 0.13B | 0.13B | 0.12B | 0.10B | 0.09B | 0.12B | 0.12B | 0.12B | 0.12B | 0.12B | 0.12B | 0.12B | 0.15B | 0.17B | 0.17B | 0.17B |
|
Total Non-Current Liabilities
|
0.66B | 0.65B | 0.67B | 0.69B | 0.62B | 0.78B | 0.71B | 0.77B | 0.82B | 0.81B | 0.82B | 0.88B | 0.94B | | 1.13B | 1.13B | 1.50B | 1.50B | 1.84B | 1.92B | 2.20B | 2.28B | 2.87B | 3.10B | 4.09B | 4.24B | 4.36B | 4.98B | 5.55B | 5.33B | 5.84B | 5.76B | 6.13B | 7.01B | 7.48B | 7.07B | 7.52B | 7.04B | 6.43B | 5.46B | 5.65B | 4.86B | 4.78B | 4.74B | 5.39B | 5.80B | 5.59B | 7.32B | 7.67B | 8.06B | 8.42B | 9.44B | 9.43B | 9.62B | 9.63B | 9.25B | 9.99B | 9.92B | 10.87B | 10.55B | 10.90B | 10.22B | 10.87B | 11.01B | 11.92B | 11.44B | 11.33B | 11.32B |
|
Total Liabilities
|
0.68B | 0.67B | 0.68B | 0.70B | 0.64B | 0.79B | 0.73B | 0.79B | 0.84B | 0.83B | 0.84B | 0.90B | 0.96B | 1.17B | 1.15B | 1.15B | 1.72B | 1.70B | 2.03B | 2.11B | 2.40B | 2.53B | 3.09B | 3.42B | 4.13B | 4.27B | 4.40B | 5.02B | 5.59B | 5.56B | 5.88B | 5.80B | 6.31B | 7.06B | 7.53B | 7.13B | 7.58B | 7.11B | 6.49B | 5.51B | 5.74B | 4.95B | 4.87B | 4.83B | 5.48B | 5.88B | 5.68B | 7.44B | 7.79B | 8.16B | 8.52B | 9.58B | 9.57B | 9.74B | 9.75B | 9.35B | 10.08B | 10.04B | 10.99B | 10.68B | 11.02B | 10.34B | 10.99B | 11.13B | 12.08B | 11.61B | 11.51B | 11.49B |
|
Total Debt
|
0.16B | 0.16B | 0.16B | 0.16B | 0.16B | 0.27B | 0.16B | 0.16B | 0.17B | 0.17B | 0.17B | 0.22B | 0.23B | | 0.26B | 0.09B | 0.64B | | 0.00B | 0.21B | 0.22B | 0.22B | 0.05B | 0.04B | 0.51B | 0.55B | 0.53B | 0.45B | 0.46B | 0.00B | 0.47B | 1.65B | 0.00B | 1.99B | 2.30B | 2.17B | 2.10B | 1.87B | 2.06B | 1.50B | 1.64B | 1.41B | 1.26B | 1.25B | 1.62B | 1.81B | 1.81B | 2.13B | 2.13B | 2.13B | 2.13B | 2.17B | 2.17B | 2.17B | 2.17B | 2.18B | 2.18B | 2.18B | 2.18B | 2.18B | 2.18B | 2.18B | 2.33B | 2.92B | 3.57B | 3.38B | 3.66B | 3.77B |
|
Common Equity
|
0.53B | 0.53B | 0.54B | 0.54B | 0.55B | 0.57B | 0.70B | 0.72B | 0.74B | 0.77B | 0.78B | 0.76B | 0.78B | 0.75B | 0.76B | 0.78B | 0.76B | 0.88B | 0.89B | 0.89B | 0.90B | 0.92B | 0.96B | 1.01B | 1.04B | 1.46B | 1.52B | 1.56B | 1.59B | 1.64B | 1.69B | 1.65B | 1.73B | 1.52B | 1.43B | 1.34B | 1.55B | 1.66B | 1.56B | 1.65B | 1.83B | 1.74B | 1.83B | 1.96B | 1.65B | 2.00B | 2.20B | 2.10B | 2.16B | 2.37B | 2.52B | 2.63B | 2.79B | 2.83B | 3.04B | 2.96B | 3.29B | 3.62B | 3.88B | 4.21B | 4.49B | 4.84B | 4.77B | 4.50B | 4.31B | 4.60B | 4.19B | 4.07B |
|
Shareholder's Equity
|
| | | 0.54B | | | | 0.72B | | 0.77B | 0.78B | 0.76B | 0.78B | 0.75B | 0.76B | 0.78B | 0.76B | 0.88B | 0.89B | 0.89B | 0.90B | 0.92B | 0.96B | 1.01B | 1.04B | 1.46B | 1.52B | 1.56B | 1.59B | 1.64B | 1.69B | 1.65B | 1.73B | 1.52B | 1.43B | 1.34B | 1.55B | 1.66B | 1.56B | 1.65B | 1.83B | 1.74B | 1.83B | 1.96B | 1.65B | 2.00B | 2.20B | 2.10B | 2.16B | 2.37B | 2.52B | 2.63B | 2.79B | 2.83B | 3.04B | 2.96B | 3.29B | 3.62B | 3.88B | 4.21B | 4.49B | 4.84B | 4.77B | 4.50B | 4.31B | 4.60B | 4.19B | 4.07B |
|
Liabilities and Shareholders Equity
|
1.21B | 1.20B | | | | | | 1.51B | | 1.60B | 1.62B | 1.65B | 1.74B | 1.92B | 1.91B | 1.93B | 2.49B | 2.58B | 2.93B | 2.99B | 3.29B | 3.45B | 4.06B | 4.43B | 5.17B | 5.74B | 5.92B | 6.58B | 7.18B | 7.20B | 7.57B | 7.45B | 8.04B | 8.58B | 8.95B | 8.47B | 9.13B | 8.76B | 8.05B | 7.15B | 7.58B | 6.69B | 6.70B | 6.79B | 7.13B | 7.88B | 7.88B | 9.53B | 9.95B | 10.53B | 11.03B | 12.21B | 12.36B | 12.57B | 12.79B | 12.31B | 13.37B | 13.66B | 14.87B | 14.89B | 15.51B | 15.19B | 15.76B | 15.63B | 16.39B | 16.21B | 15.70B | 15.56B |
|
Treasury Shares
|
| | | | | | | 0.00B | | | | 1.44B | 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 |
|
Retained Earnings
|
0.40B | 0.41B | 0.42B | 0.41B | 0.43B | 0.44B | 0.45B | 0.47B | 0.49B | 0.50B | 0.52B | 0.49B | 0.51B | | 0.47B | 0.50B | 0.53B | 0.55B | 0.56B | 0.55B | 0.56B | 0.57B | 0.58B | 0.61B | 0.64B | 0.68B | 0.73B | 0.76B | 0.78B | 0.81B | 0.86B | 0.81B | 0.89B | 0.66B | 0.56B | 0.30B | 0.41B | 0.61B | 0.81B | 1.01B | 1.29B | 1.49B | 1.67B | 1.78B | 1.52B | 1.80B | 1.98B | 1.86B | 1.97B | 2.15B | 2.30B | 2.40B | 2.66B | 2.71B | 2.94B | 2.80B | 3.12B | 3.43B | 3.67B | 3.89B | 4.19B | 4.49B | 4.33B | 4.09B | 3.90B | 4.16B | 3.76B | 3.60B |