|
Cash & Equivalents
|
| | | 2.63B | | | | 5.32B | | | | 3.71B | | | | 5.55B | | | | 6.69B | | | | 13.02B | | | | 4.67B | | | | 7.01B | | 7.57B | | 8.86B | 5.81B | 8.86B | 14.00B | 13.27B | 6.81B | 9.99B | 8.38B | 11.11B | 0.08B | 11.11B | 8.99B | 9.66B | 6,000.00B | 9.66B | 7.21B | 12.41B | 0.07B | 13.85B | 8.73B | 7.52B | 12.00B | 10.88B | 12.40B | 13.39B | 9.47B | 7.90B | 13.61B | 11.46B | 7.07B | 6.66B | 9.56B | 11.44B |
|
Short-term Investments
|
| | | | | | | | | | | | | | | 2.57B | | | | 2.54B | | | | 356.00B | | | 132.00B | 0.77B | -192.00B | -94.00B | -0.08B | 0.77B | -0.11B | -0.15B | -0.14B | 0.62B | 0.61B | 0.70B | 0.71B | 2.69B | 0.30B | -2.35B | 0.34B | 0.33B | 0.45B | 0.38B | 1.88B | 1.91B | 0.28B | 0.24B | 0.95B | 15.92B | 4.96B | 16.13B | 10.38B | 11.41B | 0.26B | 0.29B | 0.29B | 1.03B | 0.23B | 0.53B | 0.41B | 2.00B | 0.13B | 0.34B | | 0.15B |
|
Cash & Current Investments
|
| | | 2.63B | | | | 5.32B | | | | 3.71B | | | | 8.12B | | | | 9.22B | | | | 369.02B | | | 132.00B | 5.45B | -192.00B | -94.00B | -0.08B | 7.78B | -0.11B | 7.42B | -0.14B | 9.48B | 6.42B | 9.56B | 14.71B | 15.96B | 7.11B | 7.64B | 8.72B | 11.45B | 0.52B | 11.49B | 10.87B | 11.56B | 6,000.28B | 9.90B | 8.16B | 28.33B | 5.03B | 29.98B | 19.10B | 18.93B | 12.26B | 11.17B | 12.70B | 14.43B | 9.69B | 8.44B | 14.02B | 13.46B | 7.20B | 7.00B | 9.56B | 11.59B |
|
Receivables - Net
|
| | | | | | | | | | | | | | | | | | | 159.00 | | 0.00B | 0.00B | 0.00B | 83.00 | 122.00 | | -0.14B | | | | -0.16B | | | | -0.19B | | 8.80B | | 8.73B | | 7.97B | | 8.30B | | 7.64B | | 8.22B | | 8.40B | | 8.01B | | 8.64B | | 8.07B | | 9.20B | | 7.11B | | | | 7.42B | | | | 8.94B |
|
Receivables - Other
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.03B | | | | 1.36B | | | | 1.17B | | | | 0.96B | | | | 0.79B | | | | 0.96B | | | | 1.25B | | | | 1.10B | | | | 1.14B |
|
Receivables
|
| | | | | | | | | | | | | | | | | | | 159.00 | | 0.00B | 0.00B | 0.00B | 83.00 | 122.00 | | -0.14B | | | | -0.16B | | | | 0.84B | | 8.80B | | 10.09B | | 7.97B | | 9.47B | | 7.64B | | 9.18B | | 8.40B | | 8.80B | | 8.64B | | 9.02B | | 9.20B | | 8.36B | | | | 8.52B | | | | 10.08B |
|
Inventory
|
0.00B | 0.00B | 0.00B | 5.30B | 0.00B | 0.00B | 0.00B | 6.09B | 0.00B | 0.00B | 0.00B | 5.93B | 0.00B | 0.00B | 0.00B | 6.74B | 0.00B | 0.00B | 0.00B | 7.27B | 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 | 0.08B | 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 | 6.27B |
|
Prepaid Assets
|
0.00B | 0.00B | 0.00B | 1.91B | 0.00B | 0.00B | 0.00B | 2.58B | 0.00B | 0.00B | 0.00B | 2.76B | 0.00B | 0.00B | 0.00B | 13.14B | 0.00B | 0.00B | 0.00B | 13.29B | 0.00B | 0.00B | 0.00B | 10.80B | 0.00B | 0.00B | 0.00B | 11.17B | 0.00B | 0.00B | 2.78B | 2.54B | 2.71B | 2.82B | 2.61B | 3.05B | 2.83B | 2.83B | 2.79B | 2.86B | 2.76B | 2.79B | 2.92B | 2.68B | 2.93B | 2.73B | 2.67B | 2.52B | 2.64B | 2.69B | 2.57B | 2.44B | 0.01B | 2.59B | 2.39B | 2.47B | 2.79B | 2.83B | 2.78B | 2.61B | 2.76B | 3.03B | 3.15B | 2.97B | 3.36B | 3.46B | 3.04B | 3.46B |
|
Current Assets
|
0.00B | 0.00B | 0.00B | 30.62B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 24.08B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 30.54B | 0.00B | 0.00B | 0.00B | 37.56B | 0.00B | 0.00B | 0.00B | 22.84B | 0.00B | 0.00B | 25.88B | 24.93B | 25.77B | 26.54B | 27.47B | 28.21B | 33.05B | 32.06B | 34.11B | 35.56B | 52.45B | 28.32B | 26.68B | 29.50B | 23.10B | 23.88B | 28.97B | 29.67B | 22.20B | 23.81B | 26.25B | 45.72B | 37.24B | 38.14B | 36.95B | 36.91B | 32.11B | 33.49B | 45.66B | 30.48B | 26.45B | 25.69B | 31.26B | 29.70B | 25.11B | 25.94B | 28.20B | 30.46B |
|
Property, Plant & Equipment (Net)
|
0.00B | 0.00B | 0.00B | 12.79B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 15.63B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 18.20B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 15.98B | 0.00B | 0.00B | 16.20B | 31.30B | 15.77B | 16.21B | 16.26B | 34.01B | 16.68B | 15.96B | 15.74B | 34.03B | 12.41B | 12.29B | 11.88B | 27.00B | 0.03B | 11.96B | 11.71B | 12.26B | 11.60B | 11.74B | 11.60B | 11.54B | 0.01B | 10.73B | 10.31B | 10.76B | 0.25B | 10.82B | 9.04B | 9.51B | 9.20B | 9.25B | 9.75B | 9.46B | 9.68B | 10.38B | 10.48B | 10.78B |
|
Long-Term Investments
|
| | | 2.40B | | | | 8.38B | | | | 8.62B | | | | 8.84B | | | | 9.22B | | | | 8.43B | | | 1,008.00B | 15.31B | 924.00B | 1,086.00B | 1.12B | 14.30B | 1.03B | 1.04B | 1.29B | 15.37B | 8.12B | 7.95B | 8.34B | 8.35B | 7.86B | 8.20B | 8.28B | 8.64B | 8.30B | 8.57B | 9.04B | 9.63B | 8.69B | 9.13B | 9.34B | 3.04B | 2.71B | 2.41B | 2.35B | 2.41B | 0.05B | 2.31B | 1.92B | 2.61B | 2.49B | 2.02B | 2.09B | 2.02B | 1.98B | 2.07B | 2.07B | 2.35B |
|
Goodwill
|
0.00B | 0.00B | 0.00B | 10.94B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 31.09B | 0.00B | 0.00B | 0.00B | 31.03B | 0.00B | 0.00B | 0.00B | 29.31B | 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 | 2.53B | 29.10B | 29.53B | 30.00B | 0.11B | 29.77B | 29.57B | 29.59B | 0.15B | 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 | 25.57B |
|
Intangibles
|
| | 0.00B | 9.39B | 0.00B | 0.00B | 0.00B | 35.23B | 0.00B | 0.00B | 0.00B | 31.97B | 0.00B | 0.00B | 0.00B | 30.33B | 0.00B | 0.00B | 0.00B | 27.84B | 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 | 7.54B | 36.67B | 36.88B | 67.72B | 0.12B | 34.82B | 33.95B | 68.21B | 0.90B | 33.37B | 31.89B | 69.68B | 1.55B | 28.00B | 26.42B | 58.32B | 26.27B | 27.77B | 27.90B | 26.91B | 27.48B | 29.24B | 29.04B | 29.41B |
|
Goodwill & Intangibles
|
136.00 | 0.00B | 0.00B | 20.33B | 0.00B | 0.00B | 0.00B | 64.92B | 0.00B | 0.00B | 0.00B | 31.97B | 0.00B | 0.00B | 0.00B | 61.42B | 0.00B | 0.00B | 0.00B | 358.00 | 0.00B | 0.00B | 0.00B | 0.00B | 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 | 10.07B | 65.77B | 66.42B | 97.72B | 0.23B | 64.58B | 63.52B | 97.81B | 1.05B | 62.48B | 60.56B | 98.98B | 31.03B | 57.52B | 49.83B | 81.66B | 49.34B | 53.01B | 52.83B | 51.67B | 52.44B | 54.79B | 54.59B | 54.98B |
|
Long-Term Deferred Tax
|
| | | 4.19B | | | | 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 | 0.46B | 8.60B | 8.50B | 3.93B | 0.01B | 8.05B | 3.80B | 3.74B | 0.05B | 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 | 5.44B |
|
Other Non-Current Assets
|
| | | 0.30B | | | | 0.41B | | | | 0.46B | | | | 0.51B | | | | 0.76B | | | | 6.80B | | | | 0.60B | | | | 0.70B | | | | 0.82B | 0.82B | 0.84B | 1.18B | 0.90B | 0.63B | 0.70B | 0.69B | 0.74B | 0.99B | 0.87B | 0.85B | 0.89B | 1.59B | 2.21B | 2.13B | 2.21B | 3.86B | 3.88B | 3.19B | 1.11B | 1.21B | 1.21B | 1.11B | 1.20B | 1.21B | 1.66B | 1.39B | 3.50B | 4.11B | 4.47B | 4.78B | 5.28B |
|
Non-Current Assets
|
0.00B | 0.00B | 0.00B | 56.19B | 0.00B | 0.00B | 0.00B | 96.63B | 0.00B | 0.00B | 0.00B | 93.41B | 0.00B | 0.00B | 0.00B | 96.19B | 0.00B | 0.00B | 0.00B | 95.71B | 0.00B | 0.00B | 0.00B | 87.83B | 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 | 80.49B |
|
Assets
|
0.00B | 0.00B | 0.00B | 86.81B | 0.00B | 0.00B | 0.00B | 0.12 | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.12 | 0.00B | 0.00B | 0.00B | 0.13 | 0.00B | 0.00B | 0.00B | 0.13 | 0.00B | 135.41B | 132.93B | 0.00B | 132,448,000.00B | 131,436,000.00B | 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 | 110.95B |
|
Accounts Payables
|
0.00B | 0.00B | 0.00B | 3.65B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 5.59B | 0.00B | 0.00B | 0.00B | 6.15B | 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 | 4.46B |
|
Notes Payables
|
| | | | | | | | | | | | | | | | | | | | | | | 234.00B | | | 275.00B | | | | | | | | | 0.69B | | | | 0.70B | | | | 0.72B | | | | 0.98B | | | | 0.90B | | | | 0.86B | | | | 0.62B | | | | 0.64B | | | | 0.68B |
|
Payables
|
0.00B | 0.00B | 0.00B | 3.65B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 5.59B | 0.00B | 0.00B | 0.00B | 6.15B | 0.00B | 0.00B | 0.00B | 239.42B | 0.00B | 0.00B | 275.00B | 5.67B | 0.00B | 0.00B | 4.66B | 4.87B | 4.57B | 4.69B | 4.68B | 5.86B | 4.99B | 5.49B | 4.97B | 6.26B | 4.64B | 4.75B | 4.67B | 6.14B | 4.83B | 4.82B | 4.71B | 6.38B | 5.04B | 4.81B | 4.67B | 6.45B | 5.08B | 4.97B | 4.69B | 6.01B | 5.43B | 5.35B | 3.87B | 5.55B | 4.06B | 4.15B | 4.09B | 5.21B | 4.26B | 4.51B | 4.55B | 5.14B |
|
Accumulated Expenses
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.98B | | | | 0.97B | | | | 1.05B | | | | 1.17B | | | | 1.09B | | | | 1.06B | | | | 1.03B | | | | 0.90B | | | | 1.04B |
|
Other Accumulated Expenses
|
60.00 | 47.00 | 0.00B | 15.46B | 75.00 | -42.00 | 0.00B | 0.23B | 0.00B | 0.00B | 0.00B | 0.27B | 0.00B | -20.00 | -102.00 | 18.46B | 9.00 | -145.00 | 0.00B | 20.17B | 0.00B | 108.00 | 240.00 | 19.14B | 48.00 | 114.00 | 0.00B | -0.10B | -0.19B | 0.17B | -0.22B | 11.43B | -0.10B | -0.17B | 0.10B | 0.66B | -0.00B | | -0.21B | 0.53B | 0.13B | | | 0.47B | 0.12B | | | 0.75B | 0.14B | | -0.11B | 0.62B | 0.12B | | 0.41B | 0.84B | -0.01B | | | 0.52B | -0.02B | | | | | | | |
|
Short term Debt
|
| | | 4.83B | | | | 8.63B | | | | 13.86B | | | | 5.95B | | | | 6.78B | | | | 6.61B | | | -278.00B | 5.60B | -289.00B | -210.00B | -0.15B | 5.91B | -0.09B | -0.10B | -0.08B | 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 | 5.60B |
|
Current Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.66B | 1.75B | 1.70B | 1.70B | 1.69B | 1.70B | 1.68B | 1.72B | 1.65B | 1.66B | 1.61B | 0.28B | 1.58B | 1.55B | 1.50B | 1.54B | 1.59B | 1.54B | 1.45B | 1.60B | 1.53B | 1.56B | 1.60B | 1.57B | 1.56B | 1.59B | 1.64B | 1.66B |
|
Current Taxes
|
321.00 | -399.00 | -0.00B | 1.65B | 582.00 | 521.00 | -0.00B | -1.73B | -537.00 | -520.00 | -0.00B | -1.48B | -390.00 | 460.00 | 0.00B | -1.71B | 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 | 0.62B | 0.97B | -1.30B | 1.75B | -0.44B | -0.37B | -0.11B | 1.84B | 2.20B | -1.16B | -1.79B | -0.45B | -0.87B | 2.71B | 2.46B | 2.23B | 2.37B | 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 | 1.97B |
|
Current Deferred Revenue
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.30B | | | | 0.24B | | | | 0.11B | | | | 0.06B | | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities
|
0.00B | 0.00B | 0.00B | 17.70B | 0.00B | 0.00B | 0.00B | 24.66B | 0.00B | 0.00B | 0.00B | 23.15B | 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 | 23.71B | 0.00B | 0.00B | 24.60B | 22.21B | 26.33B | 26.15B | 25.38B | 23.40B | 28.22B | 27.94B | 28.33B | 29.61B | 56.13B | 30.11B | 28.22B | 28.26B | 31.29B | 29.38B | 31.84B | 33.06B | 30.16B | 29.63B | 29.88B | 30.21B | 29.81B | 27.65B | 28.16B | 28.66B | 30.55B | 31.91B | 48.39B | 26.39B | 29.29B | 27.61B | 28.13B | 28.69B | 31.62B | 31.71B | 32.00B | 27.28B |
|
Non-Current Debt
|
0.00B | 0.00B | 0.00B | 7.89B | 0.00B | 0.00B | 0.00B | 14.36B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 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 | 27.93B |
|
Pension
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.16B | | | | 3.55B | | | | 3.47B | | | | 3.54B | | | | 2.64B | | | | 1.72B | | | | 1.81B | | | | 1.57B | | | | 1.64B |
|
Liabilities from Discontinued Operations
|
| | | | | | | | | | | | | | | | | | | 0.05B | | | | 2.42B | | | | | | | | | | | | | | | 0.08B | 0.05B | 5.06B | 0.05B | 0.02B | 0.03B | | | | | | | | | | | | | | 0.03B | 8.79B | | | | | | | | | |
|
Non-Current Deferred Tax Liability
|
| | | 4.01B | | | | 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 | -1.92B | 7.50B | 7.43B | 3.14B | -0.03B | 7.47B | 3.35B | 3.07B | -0.28B | 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 | 3.40B |
|
Operating Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.90B | 0.81B | | | | 0.10B | | | | 2.00B | | | | 1.90B | -2.01B | | | 0.02B | 2.68B | | | 0.15B | 2.50B | | | -0.05B | -1.77B | | | 1.92B |
|
Other Non-Current Liabilities
|
0.00B | 0.00B | 0.00B | 4.99B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 7.79B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 7.27B | 0.00B | 0.00B | 0.00B | 7.67B | 0.00B | 0.00B | 0.00B | 14.40B | 0.00B | 0.00B | 16.08B | 8.47B | 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 | 4.13B |
|
Total Non-Current Liabilities
|
0.00B | 0.00B | 0.00B | 16.88B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 28.41B | 0.00B | 0.00B | 0.00B | 30.88B | 0.00B | 0.00B | 0.00B | 25.41B | 0.00B | 0.00B | 0.00B | 27.57B | 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 | 37.12B |
|
Total Liabilities
|
0.00B | 0.00B | 0.00B | 34.58B | 0.00B | 0.00B | 0.00B | 0.05 | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.05 | 53.86B | 0.00B | 0.00B | 0.05 | 0.00B | 0.00B | 0.00B | 0.05 | 0.00B | 0.00B | 0.00B | 0.00B | 60,559,000.00B | 58,904,000.00B | 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 | 64.40B |
|
Total Debt
|
0.00B | 0.00B | 0.00B | 12.71B | 0.00B | 0.00B | 0.00B | 22.99B | 0.00B | 0.00B | 0.00B | 13.86B | 0.00B | 0.00B | 0.00B | 5.95B | 0.00B | 0.00B | 0.00B | 18.02B | 0.00B | 0.00B | 0.00B | 6.61B | 0.00B | 0.00B | -278.00B | 21.93B | -289.00B | -210.00B | 18.10B | 23.80B | 22.84B | 22.89B | 23.08B | 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 | 33.54B |
|
Common Equity
|
0.00B | 0.00B | 0.00B | 52.23B | 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 | 74.47B | 0.00B | 0.00B | 0.00B | 70.84B | 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 | 46.55B |
|
Shareholder's Equity
|
| | | 0.87B | | | | 0.96B | | | | 1.02B | | | | 1.00B | | | | 1.00B | | | | 1.00B | | | | 77.12B | | | | 74.89B | | | | 77.88B | 0.97B | | | 82.19B | 0.94B | | | 59.27B | 0.94B | | | 57.16B | 0.91B | 0.91B | | 67.82B | 0.90B | | | 59.42B | 0.84B | 0.84B | | 46.75B | | | | 44.13B | 0.77B | | | 46.55B |
|
Liabilities and Shareholders Equity
|
0.00B | 0.00B | 0.00B | 86.81B | 0.00B | 0.00B | 0.00B | 0.12 | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.12 | 0.00B | 0.00B | 0.00B | 0.13 | 0.00B | 0.00B | 0.00B | 0.13 | 0.00B | 135.41B | 132.93B | 0.00B | 132,448,000.00B | 131,436,000.00B | 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 | 110.95B |
|
Treasury Shares
|
| | | -0.12B | | | | -0.12B | | | | -0.12B | | | | -0.09B | | | | -0.09B | | | | -0.10B | | | | 0.10B | | | | 0.08B | | | | 0.10B | -0.09B | -0.06B | -0.07B | 0.07B | -0.06B | -0.07B | -0.08B | 0.08B | -0.07B | -0.04B | -0.04B | 0.05B | -0.06B | -0.07B | -0.05B | 0.05B | -0.06B | -0.06B | -0.07B | 0.09B | -0.04B | -0.05B | -0.03B | 0.04B | -0.02B | -0.03B | -0.04B | -0.05B | -0.02B | -0.03B | -0.04B | -0.05B |
|
Retained Earnings
|
| | | 51.41B | | | | 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 | 45.41B |