|
Cash & Equivalents
|
-463.00 | 0.00B | 735.00 | 856.00 | 0.00B | 492.00 | 0.00B | 0.00B | 0.00B | -0.00B | -0.00B | -0.00B | 332.00 | 557.00 | 882.00 | 0.00B | -846.00 | -629.00 | 811.00 | 0.00B | 483.00 | 0.00B | 0.00B | 6.34B | -6.55B | 5.22B | -7.70B | 4.67B | -0.22B | 5.04B | 2.50B | 7.01B | 0.56B | 7.86B | 1.80B | 8.86B | -3.05B | 12.45B | 5.14B | 13.27B | -6.46B | 9.99B | -4.89B | 11.11B | -6.58B | 5.92B | -2.12B | 9.66B | -5.86B | 5.12B | -2.45B | 12.41B | 1.45B | -10.23B | -3.68B | 7.52B | 4.48B | -1.11B | 1.52B | 14.43B | -3.92B | -1.57B | 0.22B | 13.46B | 7.07B | -4.80B | -1.90B |
|
Short-term Investments
|
-29.00 | -106.00 | -498.00 | 17.45B | -137.00 | -128.00 | -438.00 | 8.13B | -202.00 | -426.00 | -721.00 | -0.05B | -140.00 | -232.00 | -508.00 | -0.02B | -167.00 | -214.00 | -541.00 | -0.02B | -168.00 | -230.00 | -524.00 | -0.02B | -128.00 | -388.00 | -0.52B | -0.02B | -0.13B | -507.00 | -0.68B | -0.15B | -0.01B | -0.35B | -0.17B | 0.62B | -0.06B | 0.05B | -0.02B | 2.69B | -0.04B | 0.03B | -0.03B | 0.33B | -0.01B | -0.02B | -0.03B | 1.91B | -0.28B | -0.32B | -0.32B | 15.92B | -0.03B | -0.01B | -0.02B | 11.41B | -0.01B | -0.00B | -0.00B | 1.03B | -0.03B | -0.07B | -0.03B | 2.00B | -0.02B | -0.01B | -0.02B |
|
Cash & Current Investments
|
-492.00 | 0.00B | 237.00 | 17.45B | 0.00B | 364.00 | 0.00B | 8.13B | 0.00B | -0.00B | -0.00B | -0.05B | 192.00 | 325.00 | 374.00 | -0.02B | -0.00B | -843.00 | 270.00 | -0.02B | 315.00 | 0.00B | 0.00B | 6.31B | -6.55B | 5.22B | -8.21B | 4.65B | -0.35B | 5.04B | 1.82B | 6.85B | 0.56B | 7.51B | 1.63B | 9.48B | -3.11B | 12.49B | 5.12B | 15.96B | -6.51B | 10.02B | -4.92B | 11.45B | -6.59B | 5.90B | -2.15B | 11.56B | -6.14B | 4.79B | -2.76B | 28.33B | 1.42B | -10.24B | -3.70B | 18.93B | 4.48B | -1.12B | 1.52B | 15.46B | -3.95B | -1.63B | 0.18B | 15.46B | 7.04B | -4.82B | -1.92B |
|
Receivables - Net
|
0.00B | 0.00B | 0.00B | 8.31B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 10.32B | 0.00B | 0.00B | 0.00B | 10.05B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | -0.14B | 0.00B | 0.00B | 8.55B | -0.16B | 8.23B | 8.38B | 8.48B | -0.19B | 8.92B | 8.80B | 8.59B | 8.73B | 7.61B | 7.97B | 7.83B | 8.30B | 8.54B | 7.64B | 8.07B | 8.22B | 8.27B | 8.40B | 8.38B | 8.01B | 8.41B | 8.64B | 8.42B | 8.07B | 8.92B | 9.20B | 6.82B | 7.11B | 7.84B | 8.23B | 7.97B | 7.42B | 8.60B | 9.06B | 8.84B |
|
Receivables - Other
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.03B | | | | 1.36B | | | | 1.17B | | | | 0.96B | | | | 0.79B | | | | 0.96B | | | | 1.25B | | | | 1.33B | | | |
|
Receivables
|
0.00B | 0.00B | 0.00B | 8.31B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 10.32B | 0.00B | 0.00B | 0.00B | 10.05B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | -0.14B | 0.00B | 0.00B | 8.55B | -0.16B | 8.23B | 8.38B | 8.48B | 0.84B | 8.92B | 8.80B | 8.59B | 10.09B | 7.61B | 7.97B | 7.83B | 9.47B | 8.54B | 7.64B | 8.07B | 9.18B | 8.27B | 8.40B | 8.38B | 8.80B | 8.41B | 8.64B | 8.42B | 9.02B | 8.92B | 9.20B | 6.82B | 8.36B | 7.84B | 8.23B | 7.97B | 8.75B | 8.60B | 9.06B | 8.84B |
|
Finished Goods
|
| | | 4.88B | | | | | | | | | | | | 5.79B | | | | 6.31B | | | | 5.34B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Inventory
|
0.00B | 0.00B | 0.00B | 5.83B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 6.74B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 6.09B | 0.00B | 0.00B | 0.00B | 6.23B | 0.00B | 0.00B | 6.77B | 6.25B | 6.58B | 6.90B | 6.95B | 6.87B | 7.23B | 7.10B | 6.95B | 6.96B | 5.73B | 6.09B | 6.12B | 5.98B | 6.40B | 6.90B | 7.14B | 7.13B | 7.00B | 7.11B | 6.88B | 6.67B | 7.00B | 6.88B | 6.78B | 7.17B | 7.89B | 8.23B | 5.61B | 5.91B | 5.74B | 5.75B | 5.94B | 5.72B | 5.83B | 6.31B | 6.42B |
|
Current Assets
|
0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 2.58B | 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 | 2.53B | 0.00B | 0.00B | 0.00B | 2.99B | 0.00B | 0.00B | 2.78B | 2.70B | 2.71B | 2.82B | 2.61B | 28.21B | 2.83B | 2.83B | 2.79B | 35.56B | 2.76B | 2.79B | 2.92B | 29.50B | 2.93B | 2.73B | 2.67B | 29.67B | 2.64B | 2.69B | 2.57B | 45.72B | 2.75B | 2.59B | 2.39B | 36.91B | 2.79B | 2.83B | 2.78B | 30.48B | 2.76B | 3.03B | 3.15B | 29.70B | 3.36B | 3.46B | 3.04B |
|
Buildings
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.02B | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Land & Improvements
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.54B | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Property, Plant & Equipment (Net)
|
-368.00 | -485.00 | -0.00B | -1.89B | -304.00 | 0.00B | 0.00B | 15.84B | -419.00 | -453.00 | -0.00B | -2.17B | -412.00 | -604.00 | -0.00B | -2.46B | -497.00 | -633.00 | -0.00B | -2.90B | -482.00 | -644.00 | -0.00B | -2.62B | -469.00 | -0.00B | -1.61B | -2.37B | -0.39B | 0.00B | -1.28B | 31.30B | -0.34B | 16.21B | -1.06B | 34.01B | -0.26B | -0.52B | -0.81B | 34.03B | -0.28B | 12.29B | -0.92B | 27.00B | -0.24B | -0.47B | -0.75B | 12.26B | -0.25B | -0.57B | -0.92B | 11.54B | -0.26B | -0.26B | -0.61B | 10.76B | -0.17B | -0.23B | -0.26B | 9.51B | -0.23B | -0.26B | -0.81B | 9.46B | -0.25B | -0.58B | 10.48B |
|
Long-Term Investments
|
| -11.00 | -8.00 | 17.79B | 6.00 | 77.00 | 101.00 | -0.12B | | | | -0.14B | | | | -0.17B | | | | -0.15B | | | | -0.24B | | | | -0.26B | | | | -0.25B | -0.13B | | -0.29B | 15.37B | -0.03B | -0.07B | -0.15B | 8.35B | -0.11B | 3.43B | -0.22B | 8.64B | -0.05B | -0.09B | -0.12B | 9.63B | -0.04B | -0.08B | -0.12B | 3.04B | -0.04B | -0.04B | -0.09B | 2.41B | -0.04B | -0.03B | -0.01B | 2.61B | -0.05B | -0.04B | -0.14B | 2.02B | 1.98B | -0.04B | -0.06B |
|
Goodwill
|
0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 29.94B | 0.00B | 0.00B | 0.00B | 31.09B | 0.00B | 0.00B | 0.00B | 31.03B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 31.17B | 0.00B | 0.00B | 31.41B | 30.98B | 31.20B | 31.61B | 31.71B | 31.75B | 34.13B | 35.17B | 35.04B | 35.29B | 26.30B | 26.53B | 26.31B | 26.52B | 28.94B | 29.10B | 29.53B | 30.00B | 29.59B | 29.77B | 29.57B | 29.59B | 29.64B | 29.11B | 28.67B | 29.30B | 29.48B | 29.52B | 23.42B | 23.34B | 23.06B | 25.23B | 24.93B | 24.76B | 24.96B | 25.55B | 25.55B |
|
Intangibles
|
10.00 | 0.00B | 0.00B | 22.37B | 0.00B | 0.00B | 0.00B | 64.92B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 61.42B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 23.83B | 0.00B | 0.00B | 0.00B | 34.22B | 0.00B | 0.00B | 32.80B | 55.14B | 31.53B | 31.47B | 30.84B | 58.00B | 32.12B | 39.44B | 37.95B | 69.03B | 27.02B | 27.22B | 29.69B | 53.42B | 37.45B | 36.67B | 36.88B | 67.72B | 35.38B | 34.82B | 33.95B | 68.21B | 34.85B | 33.37B | 31.89B | 69.68B | 30.45B | 28.00B | 26.42B | 26.88B | 26.27B | 27.77B | 27.90B | 26.91B | 27.48B | 29.24B | 29.04B |
|
Goodwill & Intangibles
|
0.00B | 0.00B | 0.00B | 22.37B | 0.00B | 0.00B | 0.00B | 64.92B | 0.00B | 0.00B | 0.00B | 29.94B | 0.00B | 0.00B | 0.00B | 92.51B | 0.00B | 0.00B | 0.00B | 31.03B | 0.00B | 0.00B | 0.00B | 23.83B | 0.00B | 0.00B | 0.00B | 65.39B | 0.00B | 0.00B | 64.20B | 86.12B | 62.73B | 63.08B | 62.55B | 89.75B | 66.25B | 74.61B | 72.99B | 104.32B | 53.32B | 53.75B | 56.00B | 79.94B | 66.39B | 65.77B | 66.42B | 97.72B | 64.97B | 64.58B | 63.52B | 97.81B | 64.49B | 62.48B | 60.56B | 98.98B | 59.93B | 57.52B | 49.83B | 50.22B | 49.34B | 53.01B | 52.83B | 51.67B | 52.44B | 54.79B | 54.59B |
|
Long-Term Deferred Tax
|
| | | 4.62B | | | | 5.24B | | | | 5.86B | | | | 7.37B | | | | 7.38B | | | | 7.99B | | | | 8.96B | | | | 10.03B | | | | 8.23B | 8.21B | 8.22B | 8.16B | 8.70B | 7.30B | 7.83B | 7.99B | 7.91B | 8.54B | 8.60B | 8.50B | 3.93B | 8.17B | 8.05B | 3.80B | 3.74B | 3.87B | 3.62B | 3.54B | 3.74B | 4.08B | 4.04B | 3.63B | 4.31B | 4.22B | 4.40B | 4.65B | 4.36B | 5.10B | 5.20B | 5.58B |
|
Other Non-Current Assets
|
0.00B | 0.00B | 0.00B | 0.00B | 0.00B | -293.00 | -483.00 | -0.01B | -87.00 | -171.00 | -332.00 | -0.05B | -212.00 | -110.00 | -415.00 | -0.06B | -153.00 | -186.00 | -447.00 | -0.04B | -126.00 | 0.00B | -775.00 | -0.06B | -246.00 | -722.00 | -0.92B | -0.08B | -0.32B | 0.00B | 27.72B | -0.15B | -0.05B | 27.93B | -0.05B | 0.82B | -0.00B | -0.01B | -0.03B | 0.90B | -0.01B | 0.70B | -0.03B | 0.74B | -0.04B | -0.05B | -0.05B | 0.89B | -0.01B | 2.21B | -0.06B | 2.21B | 3.86B | 3.88B | -0.00B | 1.11B | 1.21B | 1.21B | 1.11B | 1.20B | 1.21B | 1.66B | 1.39B | 3.50B | 4.11B | 4.47B | -0.00B |
|
Non-Current Assets
|
0.00B | 0.00B | 0.00B | 61.81B | 0.00B | 0.00B | 0.00B | 96.63B | 0.00B | 0.00B | 0.00B | 93.41B | 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 | 108.71B | 0.00B | 0.00B | 108.12B | 105.19B | 106.22B | 107.21B | 107.51B | 104.87B | 102.47B | 109.99B | 108.88B | 110.00B | 85.50B | 87.97B | 89.30B | 88.87B | 100.00B | 99.88B | 100.70B | 98.11B | 99.55B | 100.21B | 94.96B | 86.08B | 87.98B | 84.77B | 81.51B | 80.54B | 80.13B | 77.49B | 67.04B | 69.46B | 67.89B | 71.81B | 72.26B | 72.54B | 74.83B | 78.46B | 79.09B |
|
Assets
|
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 | 0.13B | 131.56B | 132.45B | 131.44B | 134.01B | 130.12B | 131.99B | 133.75B | 134.97B | 133.08B | 135.52B | 142.06B | 142.99B | 145.56B | 137.95B | 116.29B | 115.97B | 118.37B | 123.10B | 123.76B | 129.68B | 127.78B | 121.75B | 124.02B | 121.21B | 131.79B | 125.22B | 122.91B | 118.46B | 117.45B | 112.24B | 110.98B | 112.70B | 99.94B | 94.33B | 97.50B | 103.52B | 102.25B | 99.94B | 104.39B | 107.29B |
|
Accounts Payables
|
0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 4.99B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 5.42B | 0.00B | 0.00B | 0.00B | 5.67B | 0.00B | 0.00B | 4.66B | 4.87B | 4.57B | 4.69B | 4.68B | 5.17B | 4.99B | 5.49B | 4.97B | 5.56B | 4.64B | 4.75B | 4.67B | 5.42B | 4.83B | 4.82B | 4.71B | 5.40B | 5.04B | 4.81B | 4.67B | 5.55B | 5.08B | 4.97B | 4.69B | 5.15B | 5.43B | 5.35B | 3.87B | 4.93B | 4.06B | 4.15B | 4.09B | 4.57B | 4.26B | 4.51B | 4.55B |
|
Notes Payables
|
333.00 | 237.00 | 590.00 | 613.00 | 340.00 | 609.00 | 719.00 | 741.00 | 395.00 | 21.00 | 448.00 | 470.00 | 447.00 | 110.00 | 671.00 | 0.21B | 458.00 | 63.00 | 604.00 | 0.06B | 579.00 | -18.00 | 673.00 | 0.55B | 906.00 | 965.00 | 1.11B | 0.71B | 0.45B | 696.00 | 0.70B | 0.70B | 0.03B | 0.91B | 0.93B | 0.69B | | 0.04B | 0.15B | 0.70B | | -0.03B | 0.06B | 0.72B | 0.21B | 0.26B | 0.29B | 0.98B | | | | 0.90B | | | 0.09B | 0.86B | 0.08B | -0.05B | 0.04B | 0.62B | | | | 0.64B | | 0.40B | 0.32B |
|
Payables
|
0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 4.99B | 0.00B | 0.00B | 0.00B | 0.21B | 0.00B | 0.00B | 0.00B | 0.06B | 0.00B | 0.00B | 0.00B | 5.97B | 0.00B | 0.00B | 1.11B | 6.38B | 0.45B | 0.00B | 5.37B | 5.57B | 4.60B | 5.60B | 5.62B | 5.86B | 4.99B | 5.52B | 5.12B | 6.26B | 4.64B | 4.72B | 4.73B | 6.14B | 5.04B | 5.08B | 4.99B | 6.38B | 5.04B | 4.81B | 4.67B | 6.45B | 5.08B | 4.97B | 4.78B | 6.01B | 5.51B | 5.30B | 3.91B | 5.55B | 4.06B | 4.15B | 4.09B | 5.21B | 4.26B | 4.90B | 4.87B |
|
Accumulated Expenses
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.98B | | | | 0.97B | | | | 1.05B | | | | 1.17B | | | | 1.09B | | | | 1.06B | | | | 1.03B | | | | 0.90B | | | |
|
Other Accumulated Expenses
|
60.00 | 47.00 | 248.00 | 255.00 | 75.00 | -42.00 | -213.00 | -578.00 | -77.00 | -329.00 | -359.00 | -256.00 | -34.00 | -20.00 | -102.00 | -100.00 | 9.00 | -145.00 | 313.00 | -6.00 | 170.00 | -77.00 | 240.00 | 122.00 | 48.00 | 162.00 | -0.03B | 162.00 | -0.19B | -28.00 | -0.22B | -0.03B | -0.10B | -0.17B | -0.06B | 0.66B | | | | 0.53B | | | | 0.47B | | | | 0.75B | | | | 0.62B | | | | 0.84B | | | | 0.52B | | | | | | | |
|
Short term Debt
|
| | | 13.99B | | | | 22.99B | | | | 20.23B | | | | 19.73B | | | | 6.78B | | | | -2.39B | | | | -1.52B | | | | -1.87B | | | | 5.31B | 10.91B | 9.60B | 9.18B | 9.68B | 7.43B | 7.86B | 8.02B | 7.03B | 10.96B | 8.88B | 9.73B | 9.79B | 10.16B | 9.07B | 9.34B | 6.29B | 6.70B | 7.04B | 7.05B | 5.93B | 6.97B | 8.29B | 5.46B | 6.17B | 8.34B | 7.53B | 6.57B | 8.23B | 7.80B | 8.31B | 7.52B |
|
Current Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.00B | | -0.02B | -0.09B | -0.18B | 0.25B | -0.07B | -0.14B | -0.22B | 0.29B | -0.08B | -0.16B | -0.24B | 0.28B | -0.08B | -0.07B | -0.20B | 0.25B | -0.07B | -0.07B | -0.06B | 0.23B | -0.07B | -0.06B | -0.19B | 0.23B | -0.07B | -0.14B | -0.21B |
|
Current Taxes
|
321.00 | 399.00 | -0.00B | -1.47B | 582.00 | -521.00 | 0.00B | -1.73B | -537.00 | 520.00 | -0.00B | 1.71B | 390.00 | -460.00 | 0.00B | 0.00B | -417.00 | 447.00 | -0.00B | -1.50B | 383.00 | -424.00 | -0.00B | -1.54B | 372.00 | -300.00 | 1.03B | -1.11B | -0.34B | -0.31B | -0.98B | 1.60B | -0.28B | -0.34B | -0.97B | 1.72B | -0.37B | -0.44B | -0.37B | 2.04B | -0.27B | -0.80B | -0.37B | 2.19B | -0.45B | -0.42B | 2.71B | 2.46B | -0.39B | -1.00B | 2.46B | 2.42B | 2.58B | 2.44B | 2.69B | 2.53B | 2.97B | 2.65B | 2.13B | 1.89B | 1.65B | 1.92B | 2.17B | 1.60B | 2.57B | 2.83B | 3.34B |
|
Current Deferred Revenue
|
| | | 0.54B | | | | 0.44B | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.30B | | | | 0.24B | | | | 0.11B | | | | 0.06B | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities
|
0.00B | 0.00B | 0.00B | 8.33B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 10.44B | 0.00B | 0.00B | 0.00B | 10.94B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 12.44B | 0.00B | 0.00B | 11.63B | 9.83B | 13.44B | 13.89B | 13.70B | 23.40B | 10.56B | 11.16B | 12.41B | 29.61B | 10.48B | 14.96B | 12.92B | 28.26B | 12.96B | 12.86B | 14.43B | 33.06B | 12.44B | 13.10B | 13.14B | 30.21B | 15.18B | 12.93B | 13.47B | 28.66B | 14.94B | 15.34B | 13.97B | 26.39B | 15.01B | 13.78B | 15.07B | 28.69B | 16.75B | 15.81B | 16.32B |
|
Non-Current Debt
|
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 | 13.78B | 0.00B | 0.00B | 0.00B | 11.24B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 16.33B | 0.00B | 0.00B | 18.26B | 17.90B | 22.93B | 23.00B | 23.16B | 23.22B | 23.20B | 22.76B | 22.61B | 22.47B | 21.23B | 20.36B | 20.13B | 20.35B | 23.80B | 23.95B | 26.50B | 26.26B | 25.75B | 24.83B | 23.10B | 22.90B | 22.80B | 22.23B | 19.73B | 20.24B | 20.40B | 18.26B | 18.07B | 18.44B | 17.19B | 19.66B | 23.75B | 21.37B | 21.67B | 22.47B | 22.60B |
|
Total Long Term Debt
|
| | | 0.00B | | | | 0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Pension
|
| | | 1.26B | | | | -0.83B | | | | -1.62B | | | | -2.07B | | | | 1.98B | | | | 3.84B | | | | -0.25B | | | | | | | | 3.16B | | | | 3.55B | | | | 3.47B | | | | 3.54B | | | | 2.64B | | | | 1.72B | | | | 1.81B | | | | 1.57B | | | |
|
Liabilities from Discontinued Operations
|
| | | | | | | | | | | | | | | | | | 2.95 | 3.76 | 0.99 | 1.11 | 3.37 | 4.39 | 4.44 | 0.77 | 0.75 | 4.48 | 0.85 | 0.76 | 0.81 | 2.82 | | | | | 0.85 | 3.32 | 0.81 | 0.53 | 0.50B | 2.03 | 0.90 | 0.50 | 0.96 | 1.77 | 0.85 | 0.92 | | | | | | | 2.16 | 2.77 | 1.02 | 1.09 | -0.65B | 4.13 | 1.31 | 2.91 | 4.50 | 5.92 | | | |
|
Non-Current Deferred Tax Liability
|
| | | 4.41B | | | | 7.69B | | | | 6.76B | | | | 7.29B | | | | 6.90B | | | | 6.10B | | | | 6.36B | | | | 6.66B | | | | 5.17B | 5.94B | 7.63B | 7.65B | 7.47B | 5.42B | 5.72B | 5.68B | 5.87B | 7.52B | 7.50B | 7.43B | 3.14B | 7.39B | 7.47B | 3.35B | 3.07B | 3.38B | 3.12B | 2.72B | 2.69B | 2.73B | 2.53B | 2.46B | 2.25B | 2.31B | 2.46B | 2.22B | 2.42B | 2.55B | 2.32B | 2.17B |
|
Operating Leases
|
| | | | | | | | | | | | | | | -5.24B | | | | -3.37B | | | | -3.80B | | | | -3.92B | | | | | | | | | | | | | 1.94B | | | 0.10B | | | | 2.00B | | | | 1.90B | | | | 0.02B | | | | 1.83B | | | | 1.80B | | | |
|
Other Non-Current Liabilities
|
79.00 | 0.00B | 0.00B | 0.00B | 189.00 | 0.00B | 0.00B | 6.84B | 122.00 | 505.00 | 855.00 | 7.79B | 441.00 | 121.00 | 610.00 | 9.81B | 103.00 | 245.00 | 532.00 | 0.00B | 347.00 | 0.00B | 0.00B | 0.00B | 232.00 | 481.00 | 1.12B | 14.40B | 0.26B | 0.00B | 0.74B | 15.13B | 15.08B | 14.63B | 14.06B | 7.06B | 6.96B | 6.82B | 6.39B | 7.32B | 6.20B | 6.84B | 7.64B | 6.63B | 7.81B | 7.34B | 7.68B | 6.93B | 6.21B | 6.29B | 6.33B | 6.17B | 5.95B | 5.35B | 5.45B | 4.91B | 4.84B | 4.81B | 4.08B | 4.52B | 4.26B | 4.31B | 4.39B | 4.08B | 4.09B | 4.24B | 4.13B |
|
Total Non-Current Liabilities
|
0.00B | 0.00B | 0.00B | 18.57B | 0.00B | 0.00B | 0.00B | 28.89B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 30.88B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 30.73B | 0.00B | 0.00B | 34.34B | 33.02B | 38.01B | 37.62B | 37.22B | 35.45B | 36.09B | 37.21B | 36.65B | 37.26B | 34.51B | 34.68B | 35.15B | 34.55B | 40.83B | 40.50B | 43.29B | 38.05B | 41.00B | 40.25B | 34.39B | 33.77B | 33.71B | 32.26B | 29.41B | 29.37B | 29.55B | 27.14B | 26.06B | 26.80B | 25.29B | 27.99B | 31.95B | 29.43B | 29.87B | 30.63B | 30.54B |
|
Total Liabilities
|
0.00B | 0.00B | 0.04B | 0.00B | 0.00B | 0.00B | 0.06B | 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 | 0.06B | 54.43B | 60.56B | 58.90B | 58.94B | 55.23B | 64.34B | 63.77B | 62.60B | -58.85B | 64.31B | 65.16B | 64.97B | 66.87B | 90.64B | 64.79B | 63.37B | 62.82B | 72.12B | 69.88B | 75.12B | 71.11B | 71.16B | 69.89B | 64.27B | 63.97B | 63.51B | 59.90B | 57.57B | 58.03B | 60.10B | 59.05B | 74.45B | 53.20B | 54.58B | 55.60B | 60.08B | 58.12B | 61.49B | 62.34B | 62.54B |
|
Total Debt
|
0.00B | 0.00B | 0.00B | 13.99B | 0.00B | 0.00B | 0.00B | 22.99B | 0.00B | 0.00B | 0.00B | 20.23B | 0.00B | 0.00B | 0.00B | 33.51B | 0.00B | 0.00B | 0.00B | 18.02B | 0.00B | 0.00B | 0.00B | -2.39B | 0.00B | 0.00B | 0.00B | 14.81B | 0.00B | 0.00B | 18.26B | 16.03B | 22.93B | 23.00B | 23.16B | 28.53B | 34.11B | 32.36B | 31.78B | 32.15B | 28.65B | 28.22B | 28.15B | 27.38B | 34.76B | 32.83B | 36.22B | 36.04B | 35.91B | 33.90B | 32.44B | 29.20B | 29.49B | 29.28B | 26.79B | 26.18B | 27.36B | 26.55B | 23.53B | 24.61B | 25.53B | 27.20B | 30.32B | 29.60B | 29.47B | 30.78B | 30.12B |
|
Common Equity
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 77.12B | | | | 74.89B | | | | 77.88B | | | | 82.19B | | | | 59.27B | | | | 57.16B | | | | 67.82B | | | | 59.42B | | | | 46.75B | | | | 44.13B | | | |
|
Shareholder's Equity
|
0.00B | 0.00B | 0.00B | 57.46B | 0.00B | 0.00B | 0.00B | 69.77B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 69.26B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 77.12B | 0.00B | 0.00B | 75.07B | 74.89B | 67.65B | 69.98B | 72.37B | 77.88B | 71.21B | 76.90B | 78.02B | 82.19B | 47.31B | 51.50B | 52.60B | 59.27B | 50.98B | 53.88B | 54.55B | 57.16B | 50.59B | 54.13B | 56.94B | 67.82B | 61.70B | 63.01B | 60.90B | 59.42B | 52.14B | 51.93B | 38.24B | 46.75B | 39.76B | 41.90B | 43.44B | 44.13B | 38.45B | 42.05B | 44.75B |
|
Liabilities and Shareholders Equity
|
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 | 0.13B | 131.56B | 132.45B | 131.44B | 134.01B | 130.12B | 131.99B | 133.75B | 134.97B | 133.08B | 135.52B | 142.06B | 142.99B | 145.56B | 137.95B | 116.29B | 115.97B | 118.37B | 123.10B | 123.76B | 129.68B | 127.78B | 121.75B | 124.02B | 121.21B | 131.79B | 125.22B | 122.91B | 118.46B | 117.45B | 112.24B | 110.98B | 112.70B | 99.94B | 94.33B | 97.50B | 103.52B | 102.25B | 99.94B | 104.39B | 107.29B |
|
Treasury Shares
|
| | | -0.46B | | | | -0.31B | | | | -3.63B | | | | -0.51B | | | | -2.93B | | | | -6.92B | | | | -6.07B | | | | -1.11B | -1.29B | | -4.56B | -5.49B | -0.17B | -0.77B | -1.79B | -2.04B | -0.22B | -2.59B | -5.53B | -5.53B | -0.14B | -0.15B | -1.07B | -2.84B | -1.92B | -2.62B | -2.91B | -3.06B | -2.54B | -5.26B | -7.97B | -10.65B | -2.89B | | | | | | | | | | |
|
Retained Earnings
|
| | | 56.56B | | | | 62.36B | | | | 64.95B | | | | 68.23B | | | | 73.43B | | | | 69.87B | | | | 76.16B | | | | 73.94B | | | | 73.30B | 70.22B | 75.93B | 77.06B | 77.74B | 46.35B | 50.56B | 51.67B | 54.62B | 50.03B | 52.94B | 53.62B | 55.74B | 49.67B | 53.19B | 55.92B | 66.80B | 60.70B | 62.09B | 60.00B | 58.54B | 51.25B | 51.06B | 37.37B | 45.88B | 38.90B | 40.97B | 42.56B | 43.31B | 37.62B | 41.25B | 43.61B |