|
Cash & Equivalents
|
1.29B | 1.81B | 1.78B | 1.17B | | | 1.89B | | | | 2.11B | | | 2.04B | 2.30B | 1.26B | 1.23B | 2.17B | 2.30B | 1.38B | 2.00B | 2.65B | 1.96B | 1.10B | 0.93B | 1.33B | 1.37B | 0.92B | 0.97B | 1.39B | 1.03B | 0.93B | 0.97B | 1.08B | 1.21B | 1.17B | 1.04B | 0.95B | 1.07B | 1.12B | 1.29B | 1.21B | 1.16B | 1.48B | 1.71B | 2.39B | 2.09B | 1.12B | 0.89B | 1.40B | 1.75B | 0.77B | 0.91B | 0.80B | 10.66B | 1.01B | 11.56B | 11.83B | 10.79B | 11.46B | 11.50B | 11.92B | 11.28B | 11.58B | 11.87B | 12.00B | 11.47B |
|
Cash & Current Investments
|
1.29B | 1.81B | 1.78B | 1.17B | | | 1.89B | | | | 2.11B | | | 2.04B | 2.30B | 1.26B | 1.23B | 2.17B | 2.30B | 1.38B | 2.00B | 2.65B | 1.96B | 1.10B | 0.93B | 1.33B | 1.37B | 0.92B | 0.97B | 1.39B | 1.03B | 0.93B | 0.97B | 1.08B | 1.21B | 1.17B | 1.04B | 0.95B | 1.07B | 1.12B | 1.29B | 1.21B | 1.16B | 1.48B | 1.71B | 2.39B | 2.09B | 1.12B | 0.89B | 1.40B | 1.75B | 0.77B | 0.91B | 0.80B | 10.66B | 1.01B | 11.56B | 11.83B | 10.79B | 11.46B | 11.50B | 11.92B | 11.28B | 11.58B | 11.87B | 12.00B | 11.47B |
|
Receivables - Net
|
2.85B | 2.71B | 2.72B | 2.94B | 3.21B | 0.09B | 3.04B | 3.21B | 3.11B | 2.92B | 2.91B | 3.11B | 3.21B | 3.17B | 3.16B | 3.28B | 3.44B | 3.40B | 3.41B | 3.56B | 3.81B | 3.60B | 3.47B | 3.48B | 3.75B | 3.61B | 3.56B | 3.73B | 3.81B | 3.69B | 3.74B | 3.90B | 4.09B | 4.01B | 4.24B | 4.56B | 4.60B | 4.48B | 4.43B | 4.75B | 5.70B | 5.34B | 5.38B | 5.70B | 5.79B | 5.38B | 5.47B | 5.74B | 5.99B | 5.79B | 5.75B | 6.14B | 6.45B | 5.98B | 6.01B | 6.85B | 7.14B | 6.67B | 6.57B | 7.37B | 7.90B | 7.59B | 7.32B | 8.03B | 8.63B | 8.08B | 7.83B |
|
Receivables - Other
|
0.31B | 0.30B | 0.27B | 0.45B | 0.70B | 0.19B | 0.19B | 0.22B | 0.23B | 0.23B | 0.25B | 0.23B | 0.24B | 0.23B | 0.24B | 0.21B | 0.22B | 0.22B | 0.28B | 0.30B | 0.29B | 0.26B | 0.28B | 0.28B | 0.30B | 0.29B | 0.31B | 0.32B | 0.29B | 0.32B | 0.29B | 0.28B | 0.30B | 0.31B | 0.40B | | 0.37B | 0.47B | 0.11B | 6.36B | 0.55B | 0.57B | 0.21B | 0.56B | 0.64B | 0.60B | 0.68B | 0.59B | 0.52B | 0.47B | 0.52B | 0.49B | 0.56B | 0.53B | 0.62B | 0.79B | 0.64B | 0.66B | 0.66B | 0.76B | 0.75B | 0.70B | 0.71B | 0.71B | 0.77B | 0.76B | 0.75B |
|
Receivables
|
3.16B | 3.02B | 3.00B | 3.38B | 3.91B | 0.28B | 3.22B | 3.43B | 3.34B | 3.15B | 3.15B | 3.35B | 3.45B | 3.40B | 3.41B | 3.49B | 3.66B | 3.62B | 3.69B | 3.86B | 4.10B | 3.86B | 3.75B | 3.76B | 4.05B | 3.90B | 3.87B | 4.05B | 4.09B | 4.00B | 4.03B | 4.17B | 4.38B | 4.33B | 4.64B | 4.56B | 4.97B | 4.94B | 4.54B | 11.11B | 6.24B | 5.91B | 5.58B | 6.26B | 6.43B | 5.99B | 6.14B | 6.33B | 6.50B | 6.26B | 6.28B | 6.63B | 7.01B | 6.51B | 6.63B | 7.64B | 7.78B | 7.34B | 7.23B | 8.13B | 8.65B | 8.29B | 8.03B | 8.74B | 9.40B | 8.84B | 8.58B |
|
Current Deferred Tax Assets
|
| | | | | | 0.18B | | | | 0.38B | 0.39B | 0.38B | 0.33B | 0.41B | 0.44B | 0.41B | 0.46B | 0.48B | 0.48B | 0.48B | 0.48B | 0.52B | 0.47B | 0.47B | 0.47B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets
|
0.34B | 0.35B | 0.28B | 0.49B | 0.28B | 0.29B | 0.17B | 0.39B | 0.42B | 0.39B | 0.25B | 0.23B | 0.21B | 0.21B | 0.19B | 0.22B | 0.23B | 0.23B | 0.20B | 0.24B | 0.22B | 0.23B | 0.20B | 0.23B | 0.23B | 0.21B | 0.20B | 0.23B | 0.23B | 0.22B | 0.21B | 0.26B | 0.23B | 0.23B | 0.22B | 0.54B | 0.54B | 0.54B | 0.55B | 0.57B | 0.68B | 0.65B | 0.68B | 0.71B | 0.74B | 0.69B | 0.74B | 0.83B | 0.85B | 0.85B | 0.93B | 1.05B | 0.97B | 0.95B | 1.00B | 1.41B | 1.08B | 1.03B | 1.18B | 1.17B | 1.13B | 1.14B | 1.29B | 1.41B | 1.33B | 1.28B | 1.37B |
|
Current Assets
|
4.49B | 4.88B | 4.93B | 4.59B | 5.17B | 5.04B | 5.28B | 4.94B | 5.19B | 5.03B | 5.65B | 5.04B | 5.20B | 5.65B | 5.96B | 5.10B | 5.21B | 6.16B | 6.30B | 5.56B | 6.41B | 6.85B | 5.53B | 5.18B | 5.30B | 5.53B | 5.04B | 4.80B | 4.93B | 5.21B | 4.88B | 4.98B | 5.18B | 5.21B | 5.56B | 6.27B | 6.17B | 5.97B | 5.93B | 12.68B | 7.53B | 7.06B | 7.07B | 7.75B | 8.10B | 8.31B | 8.15B | 7.55B | 7.57B | 7.88B | 8.26B | 7.79B | 8.17B | 7.57B | 18.96B | 9.11B | 20.80B | 22.28B | 21.75B | 21.30B | 22.02B | 22.29B | 22.12B | 22.46B | 23.33B | 23.70B | 23.20B |
|
Land & Improvements
|
| | 0.41B | | | | 0.40B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Property, Plant & Equipment (Net)
|
0.97B | 0.96B | 0.85B | 0.92B | 0.81B | 0.82B | 0.82B | 0.83B | 0.82B | 0.80B | 0.80B | 0.80B | 0.80B | 0.81B | 0.81B | 0.79B | 0.80B | 0.82B | 0.83B | 0.82B | 0.84B | 0.82B | 0.81B | 0.79B | 0.81B | 0.79B | 0.77B | 0.76B | 0.74B | 0.72B | 0.72B | 0.72B | 0.72B | 0.73B | 0.71B | 0.71B | 0.70B | 0.71B | 0.70B | 0.72B | 0.80B | 0.82B | 0.86B | 0.85B | 0.87B | 0.86B | 0.86B | 0.83B | 0.82B | 0.82B | 0.85B | 0.86B | 0.86B | 0.86B | 0.87B | 0.87B | 0.87B | 0.86B | 0.88B | 0.88B | 0.88B | 0.88B | 0.86B | 0.84B | 0.84B | 0.82B | 0.83B |
|
Long-Term Investments
|
| | | | | | 10.16B | 12.00B | 18.00B | | 10.72B | | | | 12.22B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Goodwill
|
5.85B | | 5.99B | 6.08B | 6.16B | 6.29B | 6.42B | 6.56B | 6.59B | 6.54B | 6.56B | 6.67B | 6.64B | 6.68B | 6.79B | 6.75B | 6.80B | 6.87B | 6.89B | 7.16B | 7.23B | 7.18B | 7.24B | 7.16B | 7.38B | 7.51B | 7.89B | 7.95B | 7.95B | 7.97B | 8.37B | 8.77B | 8.82B | 9.10B | 9.09B | 9.19B | 9.18B | 9.44B | 9.60B | 9.74B | 14.48B | 14.29B | 14.67B | 14.41B | 14.80B | 15.03B | 15.52B | 15.46B | 15.78B | 15.65B | 16.32B | 16.25B | 15.96B | 15.58B | 16.25B | 16.30B | 16.62B | 16.66B | 17.23B | 17.31B | 17.52B | 18.23B | 23.31B | 23.54B | 23.92B | 23.95B | 24.34B |
|
Intangibles
|
| | 0.40B | | 0.53B | 0.56B | 0.61B | 0.66B | 0.64B | | | | | | | | | | | | | | 0.69B | | | | 1.04B | 1.03B | 0.95B | 0.91B | 1.13B | 1.29B | 1.23B | 1.32B | 1.27B | 1.26B | 1.23B | 1.33B | 1.44B | 1.46B | 3.08B | 2.87B | 2.77B | 2.66B | 2.76B | 2.71B | 2.70B | 2.60B | 2.72B | 2.59B | 2.81B | 2.72B | 2.54B | 2.40B | 2.54B | 2.45B | 2.51B | 2.50B | 2.63B | 2.63B | 2.64B | 2.72B | 4.82B | 4.74B | 4.77B | 4.67B | 4.75B |
|
Goodwill & Intangibles
|
6.98B | 7.05B | 6.22B | 7.25B | 6.50B | 6.65B | 6.82B | 6.99B | 7.00B | 6.93B | 6.96B | 7.13B | 7.09B | 7.11B | 7.26B | 7.20B | 7.28B | 7.35B | 7.37B | 7.80B | 7.87B | 7.81B | 7.24B | 7.83B | 8.15B | 8.34B | 7.89B | 7.95B | 7.95B | 7.97B | 8.37B | 8.77B | 8.82B | 9.10B | 9.09B | 9.19B | 10.41B | 10.76B | 11.04B | 11.20B | 17.56B | 17.16B | 17.45B | 17.07B | 17.56B | 17.75B | 18.22B | 18.06B | 18.49B | 18.23B | 19.13B | 18.97B | 18.50B | 17.98B | 18.79B | 18.75B | 19.13B | 19.15B | 19.86B | 19.95B | 20.15B | 20.95B | 28.13B | 28.27B | 28.69B | 28.62B | 29.08B |
|
Long-Term Deferred Tax
|
1.18B | 1.13B | 1.23B | 1.10B | 1.14B | 1.22B | 1.78B | 1.09B | 1.11B | 1.08B | 1.89B | 1.14B | 1.15B | 1.19B | 1.22B | 1.13B | 1.13B | 1.02B | 0.63B | 0.56B | 0.55B | 0.52B | 1.36B | 0.81B | 0.79B | 0.67B | 1.14B | 1.12B | 1.09B | 1.08B | 1.10B | 1.01B | 0.97B | 0.95B | 0.67B | 0.55B | 0.53B | 0.50B | 0.68B | 0.68B | 0.63B | 0.60B | 0.68B | 0.69B | 0.62B | 0.62B | 0.70B | 0.70B | 0.67B | 0.69B | 0.55B | 0.53B | 0.54B | 0.53B | 0.36B | 0.37B | 0.36B | 0.35B | 0.36B | 0.28B | 0.28B | 0.24B | 0.24B | 0.25B | 0.28B | 0.25B | 0.21B |
|
Other Non-Current Assets
|
0.90B | 0.87B | 0.92B | 0.96B | 0.82B | 0.90B | 0.92B | 0.88B | 0.91B | 0.79B | 0.80B | 0.84B | 0.83B | 0.75B | 0.77B | 0.74B | 0.74B | 0.84B | 0.98B | 0.94B | 0.98B | 1.01B | 1.19B | 1.21B | 1.22B | 1.22B | 1.18B | 1.29B | 1.22B | 1.25B | 1.21B | 1.32B | 1.53B | 1.23B | 1.69B | 1.86B | 1.81B | 1.81B | 1.69B | 1.81B | 1.82B | 1.86B | 1.76B | 1.62B | 1.67B | 1.82B | 1.77B | 1.82B | 1.91B | 1.94B | 2.27B | 2.25B | 2.16B | 2.07B | 2.13B | 2.20B | 2.33B | 2.31B | 2.05B | 2.11B | 2.19B | 2.38B | 1.91B | 2.02B | 2.20B | 2.21B | 2.14B |
|
Non-Current Assets
|
10.43B | 10.46B | 10.41B | 10.37B | 10.45B | 9.86B | 10.03B | 10.14B | 10.27B | 10.09B | 9.81B | 9.97B | 10.01B | 10.09B | 10.32B | 10.44B | 10.62B | 10.81B | 10.66B | 11.01B | 11.17B | 11.13B | 12.26B | 11.66B | 12.11B | 12.20B | 13.17B | 13.33B | 13.15B | 13.15B | 13.31B | 13.99B | 14.26B | 14.47B | 14.87B | 15.11B | 14.98B | 15.16B | 15.64B | 17.46B | 24.59B | 24.04B | 24.29B | 23.64B | 24.07B | 24.37B | 24.89B | 24.72B | 25.38B | 25.11B | 35.75B | 25.90B | 25.27B | 24.45B | 25.16B | 25.25B | 25.76B | 25.72B | 26.28B | 26.27B | 26.57B | 27.58B | 34.36B | 34.55B | 35.22B | 35.08B | 35.51B |
|
Assets
|
14.92B | 15.34B | 15.34B | 14.96B | 15.62B | 14.90B | 15.31B | 15.07B | 15.45B | 15.12B | 15.45B | 15.01B | 15.20B | 15.74B | 16.29B | 15.54B | 15.84B | 16.98B | 16.96B | 16.58B | 17.59B | 17.99B | 17.79B | 16.83B | 17.41B | 17.72B | 18.22B | 18.13B | 18.08B | 18.36B | 18.19B | 18.97B | 19.44B | 19.69B | 20.43B | 21.38B | 21.16B | 21.13B | 21.58B | 30.14B | 32.12B | 31.10B | 31.36B | 31.39B | 32.17B | 32.68B | 33.05B | 32.27B | 32.95B | 32.98B | 44.01B | 33.69B | 33.44B | 32.02B | 44.11B | 34.36B | 46.57B | 48.00B | 48.03B | 47.57B | 48.59B | 49.86B | 56.48B | 57.02B | 58.55B | 58.78B | 58.71B |
|
Accounts Payables
|
1.71B | 1.70B | 1.75B | 1.87B | 2.27B | 1.78B | 1.74B | 1.80B | 1.88B | 1.82B | 2.02B | 1.87B | 1.76B | 1.74B | 1.72B | 1.81B | 1.79B | 1.83B | 1.86B | 1.90B | 1.85B | 1.80B | 1.88B | 1.70B | 1.75B | 1.76B | 1.89B | 1.88B | 1.87B | 1.86B | 1.97B | 2.03B | 2.03B | 2.00B | 2.08B | 2.34B | 2.25B | 2.29B | 2.23B | 2.24B | 2.60B | 2.48B | 2.75B | 2.61B | 2.67B | 2.66B | 3.05B | 2.94B | 2.83B | 2.83B | 3.17B | 3.08B | 3.03B | 2.90B | 3.28B | 3.41B | 3.14B | 3.14B | 3.40B | 3.38B | 3.21B | 3.10B | 3.40B | 3.45B | 3.43B | 3.35B | 3.65B |
|
Notes Payables
|
0.01B | 0.56B | 0.56B | 0.56B | 0.56B | 0.01B | 0.01B | 0.26B | 0.26B | 0.26B | 0.26B | 0.26B | 0.26B | 0.26B | 0.26B | 0.01B | 0.01B | | | | | | | | | | | | | | | | | | | | | | 0.31B | | | | 1.22B | | | | 0.52B | | | | 0.02B | | | | 0.27B | | | | | | | | | | | | |
|
Dividends payables
|
0.10B | 0.11B | | 0.11B | 0.11B | 0.12B | | 0.12B | 0.12B | 0.12B | | 0.12B | 0.13B | 0.13B | | 0.13B | 0.14B | 0.14B | | 0.14B | 0.15B | 0.15B | | 0.15B | 0.17B | 0.16B | | 0.16B | 0.18B | 0.18B | | 0.18B | 0.19B | 0.19B | | 0.19B | 0.21B | 0.21B | | 0.21B | 0.23B | 0.23B | | 0.23B | | 0.24B | | 0.24B | | 0.27B | | 0.27B | | 0.30B | | 0.29B | | 0.35B | | 0.35B | | 0.40B | | 0.40B | | 0.44B | |
|
Payables
|
1.83B | 2.36B | 2.31B | 2.54B | 2.94B | 1.90B | 1.75B | 2.17B | 2.26B | 2.20B | 2.28B | 2.25B | 2.14B | 2.13B | 1.98B | 1.95B | 1.94B | 1.97B | 1.86B | 2.03B | 2.00B | 1.95B | 1.88B | 1.85B | 1.91B | 1.92B | 1.89B | 2.04B | 2.05B | 2.04B | 1.97B | 2.21B | 2.22B | 2.19B | 2.08B | 2.54B | 2.46B | 2.50B | 2.55B | 2.46B | 2.83B | 2.71B | 3.96B | 2.84B | 2.67B | 2.90B | 3.57B | 3.18B | 2.83B | 3.11B | 3.18B | 3.36B | 3.03B | 3.20B | 3.55B | 3.70B | 3.14B | 3.49B | 3.40B | 3.73B | 3.21B | 3.50B | 3.40B | 3.85B | 3.43B | 3.80B | 3.65B |
|
Accumulated Expenses
|
0.82B | 1.04B | 1.29B | 0.64B | 0.81B | 1.04B | 1.29B | 0.67B | 0.87B | 1.11B | 1.40B | 0.70B | 0.92B | 1.23B | 1.47B | 0.75B | 0.86B | 1.19B | 1.47B | 0.70B | 0.98B | 1.34B | 1.63B | 0.71B | 0.97B | 1.31B | 1.66B | 0.72B | 1.01B | 1.31B | 1.66B | 0.77B | 1.07B | 1.38B | 1.72B | 0.81B | 1.10B | 1.41B | 1.78B | 0.89B | 1.38B | 1.76B | 2.20B | 1.02B | 1.34B | 1.76B | 2.40B | 1.22B | 1.77B | 2.37B | 2.94B | 1.40B | 1.91B | 2.40B | 3.10B | 1.44B | 2.02B | 2.63B | 3.35B | 1.54B | 2.09B | 2.79B | 3.62B | 1.80B | 2.37B | 3.09B | 3.96B |
|
Short term Debt
|
0.40B | 0.56B | 0.56B | 0.56B | 0.56B | 0.55B | 0.01B | 0.26B | 0.26B | 0.26B | 0.26B | 0.26B | 0.26B | 0.26B | 0.26B | 0.01B | 0.01B | 0.58B | 0.33B | 0.43B | 0.33B | 0.64B | 0.01B | 0.06B | 0.11B | 0.06B | 0.01B | 0.27B | 0.26B | 0.26B | 0.31B | 0.41B | 0.16B | 0.01B | 0.26B | 0.51B | 0.44B | 0.64B | 0.31B | 1.56B | 1.66B | 1.14B | 1.22B | 2.41B | 1.22B | 1.22B | 0.52B | 1.01B | 0.52B | 0.52B | 0.02B | 1.19B | 1.31B | 0.97B | 0.27B | 2.11B | 2.38B | 1.87B | 1.62B | 1.17B | 1.27B | 0.52B | 0.52B | 1.67B | 0.77B | 1.26B | 1.27B |
|
Current Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.29B | 0.35B | 0.34B | 0.34B | 0.33B | 0.33B | 0.34B | 0.34B | 0.34B | 0.34B | 0.34B | 0.33B | 0.33B | 0.31B | 0.30B | 0.31B | 0.31B | 0.31B | 0.30B | 0.31B | 0.31B | 0.30B | 0.31B | 0.33B | 0.33B | 0.34B | 0.33B | 0.33B |
|
Current Taxes
|
0.02B | | | | | | 0.06B | 0.05B | 0.11B | 0.08B | 0.06B | 0.08B | 0.11B | 0.15B | 0.11B | 0.15B | 0.17B | 0.15B | 0.15B | 0.18B | 0.21B | 0.20B | 0.15B | 0.14B | 0.21B | 0.11B | 0.15B | 0.13B | 0.18B | 0.21B | 0.15B | 0.20B | 0.19B | 0.23B | 0.20B | 0.26B | 0.22B | 0.18B | 0.16B | 0.26B | 0.17B | 0.25B | 0.18B | 0.26B | 0.37B | 0.32B | 0.25B | 0.37B | 0.35B | 0.33B | 0.20B | 0.31B | 0.45B | 0.43B | 0.22B | 0.36B | 0.41B | 0.48B | 0.32B | 0.46B | 0.51B | 0.56B | 0.38B | 0.55B | 0.62B | 0.62B | 0.37B |
|
Total Current Liabilities
|
2.67B | 3.40B | 3.71B | 3.17B | 3.85B | 2.95B | 3.10B | 2.89B | 3.24B | 3.38B | 3.74B | 3.03B | 3.17B | 3.51B | 3.56B | 2.84B | 2.96B | 3.89B | 3.81B | 3.34B | 3.53B | 4.13B | 3.68B | 2.75B | 3.21B | 3.40B | 3.71B | 3.16B | 3.50B | 3.83B | 4.08B | 3.59B | 3.65B | 3.81B | 4.26B | 4.12B | 4.22B | 4.73B | 4.92B | 5.74B | 6.38B | 6.20B | 6.68B | 6.86B | 5.93B | 6.53B | 6.56B | 6.12B | 5.82B | 6.66B | 6.65B | 6.59B | 7.02B | 7.29B | 17.83B | 7.91B | 19.81B | 20.61B | 19.80B | 18.66B | 18.86B | 19.60B | 19.52B | 19.77B | 19.40B | 21.10B | 21.06B |
|
Non-Current Debt
|
3.59B | 3.04B | 3.03B | 3.03B | 3.03B | 3.03B | 3.03B | 2.77B | 2.77B | 2.67B | 2.67B | 2.66B | 2.66B | 2.66B | 2.66B | 2.71B | 2.70B | 2.62B | 2.62B | 2.62B | 3.21B | 3.38B | 3.37B | 3.83B | 3.83B | 4.42B | 4.40B | 4.75B | 4.50B | 4.49B | 4.50B | 5.48B | 5.48B | 5.47B | 5.22B | 5.82B | 5.81B | 5.51B | 5.51B | 11.47B | 11.46B | 11.43B | 10.74B | 11.23B | 11.98B | 11.53B | 10.80B | 10.24B | 10.26B | 10.23B | 10.93B | 10.55B | 10.49B | 10.40B | 11.23B | 10.84B | 10.25B | 11.78B | 11.84B | 12.30B | 12.28B | 12.33B | 19.43B | 18.86B | 18.96B | 18.32B | 18.32B |
|
Pension
|
1.17B | 1.18B | 1.18B | 1.16B | 1.14B | 0.94B | 1.21B | 1.22B | 1.18B | 1.15B | 1.66B | 1.61B | 1.57B | 1.59B | 2.09B | 1.99B | 1.98B | 1.98B | 1.15B | 1.14B | 1.12B | 1.09B | 2.24B | 2.07B | 2.07B | 2.11B | 2.06B | 2.04B | 2.00B | 1.97B | 2.08B | 2.02B | 1.99B | 1.95B | 1.89B | 1.84B | 1.77B | 1.73B | 1.91B | 1.87B | 2.04B | 2.00B | 2.34B | 2.25B | 2.20B | 2.16B | 2.66B | 2.59B | 2.54B | 2.39B | 1.63B | 1.51B | 1.41B | 1.31B | 0.92B | 0.90B | 0.87B | 0.84B | 0.78B | 0.75B | 0.71B | 0.70B | 0.84B | 0.83B | 0.82B | 0.79B | 0.79B |
|
Minority Interest
|
0.03B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.05B | 0.06B | 0.05B | 0.06B | 0.06B | 0.07B | 0.07B | 0.07B | 0.06B | 0.07B | 0.07B | 0.08B | 0.07B | 0.08B | 0.08B | 0.08B | 0.08B | 0.09B | 0.09B | 0.10B | 0.09B | 0.09B | 0.08B | 0.08B | 0.08B | 0.09B | 0.08B | 0.09B | 0.08B | 0.08B | 0.08B | 0.09B | 0.07B | 0.08B | 0.27B | 0.18B | 0.15B | 0.16B | 0.17B | 0.16B | 0.16B | 0.16B | 0.16B | 0.15B | 0.21B | 0.22B | 0.22B | 0.23B | 0.23B | 0.24B | 0.18B | 0.18B | 0.18B | 0.20B | 0.20B | 0.19B | 0.19B | 0.20B | 0.21B | 0.21B | 0.21B |
|
Operating Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.88B | 2.33B | 2.30B | 1.93B | 2.23B | 2.23B | 2.24B | 1.92B | 2.19B | 2.33B | 2.24B | 1.88B | 2.16B | 2.07B | 1.92B | 1.67B | 2.03B | 2.01B | 1.95B | 1.66B | 1.91B | 1.89B | 1.93B | 1.59B | 1.89B | 1.88B | 1.85B | 1.86B |
|
Other Non-Current Liabilities
|
1.22B | 1.16B | 1.02B | 1.06B | 1.08B | 1.13B | 1.12B | 1.05B | 1.03B | 1.01B | 0.98B | 0.97B | 0.98B | 0.92B | 0.91B | 0.85B | 0.91B | 0.98B | 1.05B | 1.08B | 1.13B | 1.11B | 1.03B | 0.99B | 1.08B | 1.08B | 1.13B | 1.09B | 1.04B | 1.00B | 0.96B | 0.96B | 0.95B | 1.01B | 1.31B | 1.27B | 1.26B | 1.32B | 1.36B | 1.19B | 1.59B | 1.39B | 1.40B | 1.36B | 1.42B | 1.45B | 1.49B | 1.51B | 1.72B | 1.56B | 1.71B | 1.70B | 1.52B | 1.28B | 1.36B | 1.43B | 1.44B | 1.23B | 1.27B | 1.32B | 1.26B | 1.40B | 1.26B | 1.41B | 1.58B | 1.42B | 1.41B |
|
Total Non-Current Liabilities
|
7.94B | 8.14B | 8.45B | 7.89B | 8.50B | 6.54B | 6.75B | 7.33B | 7.64B | 7.65B | 6.52B | 7.77B | 7.87B | 8.24B | 6.75B | 7.97B | 8.09B | 8.87B | 6.46B | 7.45B | 8.23B | 8.96B | 6.43B | 8.98B | 9.46B | 10.30B | 5.79B | 10.27B | 10.33B | 10.61B | 10.96B | 11.39B | 11.42B | 11.55B | 11.68B | 12.09B | 12.10B | 12.27B | 12.63B | 20.96B | 22.18B | 21.91B | 22.02B | 22.58B | 22.36B | 22.48B | 22.30B | 21.16B | 20.97B | 21.53B | 31.08B | 20.84B | 21.00B | 20.95B | 32.00B | 21.73B | 32.99B | 35.19B | 34.39B | 33.63B | 33.77B | 34.59B | 41.68B | 41.34B | 41.00B | 42.01B | 41.98B |
|
Total Liabilities
|
9.16B | 9.30B | 9.47B | 8.95B | 9.58B | 7.67B | 7.87B | 8.39B | 8.67B | 8.66B | 7.50B | 8.74B | 8.86B | 9.16B | 7.66B | 8.82B | 8.99B | 9.86B | 7.51B | 8.53B | 9.36B | 10.07B | 7.46B | 9.97B | 10.54B | 11.38B | 6.91B | 11.36B | 11.37B | 11.60B | 11.92B | 12.35B | 12.37B | 12.56B | 12.99B | 13.36B | 13.36B | 13.59B | 13.99B | 22.15B | 23.78B | 23.30B | 23.41B | 23.94B | 23.78B | 23.93B | 23.79B | 22.68B | 22.69B | 23.09B | 32.79B | 22.53B | 22.52B | 22.23B | 33.37B | 23.16B | 34.43B | 36.41B | 35.66B | 34.95B | 35.03B | 35.98B | 42.95B | 42.75B | 42.58B | 43.42B | 43.40B |
|
Total Debt
|
3.99B | 3.60B | 3.59B | 3.59B | 3.59B | 3.58B | 3.03B | 3.03B | 3.03B | 2.93B | 2.93B | 2.92B | 2.92B | 2.92B | 2.92B | 2.71B | 2.71B | 3.21B | 2.96B | 3.05B | 3.54B | 4.02B | 3.38B | 3.89B | 3.94B | 4.48B | 4.41B | 5.01B | 4.76B | 4.76B | 4.81B | 5.89B | 5.64B | 5.49B | 5.49B | 6.33B | 6.25B | 6.15B | 5.82B | 13.03B | 13.12B | 12.57B | 11.96B | 13.64B | 13.20B | 12.75B | 11.31B | 11.26B | 10.77B | 10.74B | 10.95B | 11.74B | 11.80B | 11.37B | 11.49B | 12.95B | 12.62B | 13.65B | 13.46B | 13.47B | 13.54B | 12.85B | 19.95B | 20.53B | 19.73B | 19.58B | 19.59B |
|
Common Equity
|
5.76B | 6.04B | 5.86B | 6.01B | 6.04B | 7.24B | 7.44B | 6.69B | 6.78B | 6.46B | 7.95B | 6.26B | 6.34B | 6.58B | 8.63B | 6.71B | 6.85B | 7.12B | 9.45B | 8.04B | 8.23B | 7.92B | 10.34B | 6.86B | 6.87B | 6.34B | 11.30B | 6.77B | 6.71B | 6.75B | 6.27B | 6.62B | 7.07B | 7.13B | 7.44B | 8.02B | 7.80B | 7.54B | 7.58B | 7.99B | 8.34B | 7.80B | 7.94B | 7.45B | 8.39B | 8.75B | 9.26B | 9.60B | 10.26B | 9.89B | 11.22B | 11.16B | 10.92B | 9.79B | 10.75B | 11.20B | 12.14B | 11.59B | 12.37B | 12.62B | 13.56B | 13.88B | 13.54B | 14.27B | 15.98B | 15.36B | 15.31B |
|
Shareholder's Equity
|
5.76B | 6.04B | 5.86B | 6.01B | 6.04B | 7.24B | 7.44B | 6.69B | 6.78B | 6.46B | 7.95B | 6.26B | 6.34B | 6.58B | 8.63B | 6.71B | 6.85B | 7.12B | 9.45B | 8.04B | 8.23B | 7.92B | 10.34B | 6.86B | 6.87B | 6.34B | 11.30B | 6.77B | 6.71B | 6.75B | 6.27B | 6.62B | 7.07B | 7.13B | 7.44B | 8.02B | 7.80B | 7.54B | 7.58B | 7.99B | 8.34B | 7.80B | 7.94B | 7.45B | 8.39B | 8.75B | 9.26B | 9.60B | 10.26B | 9.89B | 11.22B | 11.16B | 10.92B | 9.79B | 10.75B | 11.20B | 12.14B | 11.59B | 12.37B | 12.62B | 13.56B | 13.88B | 13.54B | 14.27B | 15.98B | 15.36B | 15.31B |
|
Liabilities and Shareholders Equity
|
14.92B | 15.34B | 15.34B | 14.96B | 15.62B | 14.90B | 15.31B | 15.07B | 15.45B | 15.12B | 15.45B | 15.01B | 15.20B | 15.74B | 16.29B | 15.54B | 15.84B | 16.98B | 16.96B | 16.58B | 17.59B | 17.99B | 17.79B | 16.83B | 17.41B | 17.72B | 18.22B | 18.13B | 18.08B | 18.36B | 18.19B | 18.97B | 19.44B | 19.69B | 20.43B | 21.38B | 21.16B | 21.13B | 21.58B | 30.14B | 32.12B | 31.10B | 31.36B | 31.39B | 32.17B | 32.68B | 33.05B | 32.27B | 32.95B | 32.98B | 44.01B | 33.69B | 33.44B | 32.02B | 44.11B | 34.36B | 46.57B | 48.00B | 48.03B | 47.57B | 48.59B | 49.86B | 56.48B | 57.02B | 58.55B | 58.78B | 58.71B |
|
Treasury Shares
|
0.04B | 0.04B | | 0.02B | 0.02B | 0.02B | 0.02B | 0.01B | 0.02B | 0.02B | 0.02B | 0.01B | 0.02B | 0.01B | 0.02B | 0.01B | 0.01B | 0.01B | 0.01B | 0.00B | 0.01B | 0.02B | 0.02B | 0.01B | 0.03B | 0.02B | 0.04B | 0.04B | 0.01B | 0.01B | 0.05B | 0.00B | 0.01B | 0.01B | 0.05B | 0.05B | 0.06B | 0.06B | 0.06B | | 0.05B | 0.00B | 0.06B | | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.06B | 0.06B | 0.00B | 0.06B | 0.01B | 0.07B | 0.07B | 0.07B | 0.07B | 0.07B | 0.07B | 0.00B | 0.07B | 0.07B | 0.07B | 0.07B | 0.07B | 0.08B |
|
Retained Earnings
|
6.90B | 7.01B | 7.03B | 7.06B | 7.19B | 7.24B | 7.44B | 7.53B | 7.69B | 7.70B | 7.95B | 8.05B | 8.26B | 8.37B | -3.31B | -3.38B | -3.44B | -3.21B | -2.62B | -2.71B | -2.61B | -2.90B | -3.85B | -4.09B | 10.77B | 10.93B | 11.30B | 11.46B | 11.75B | 11.95B | 12.39B | 12.61B | 12.91B | 13.11B | 13.14B | 13.81B | 14.13B | 14.20B | 14.35B | 14.64B | 14.74B | 14.81B | 15.20B | 15.49B | 16.06B | 15.90B | 16.27B | 16.78B | 17.60B | 17.59B | 18.39B | 18.92B | 19.88B | 19.84B | 20.30B | 20.95B | 21.98B | 22.01B | 22.76B | 23.46B | 24.58B | 24.52B | 25.31B | 25.88B | 27.09B | 26.95B | 27.77B |