|
Cash & Equivalents
|
0.15B | 0.21B | 0.00B | 0.06B | 0.01B | 0.01B | 0.01B | 0.00B | 0.00B | 0.01B | 0.01B | 0.00B | 0.00B | 0.00B | 0.01B | 0.00B | 0.01B | | | 0.01B | 0.00B | 0.00B | | 0.01B | 0.00B | | 0.04B | 0.08B | | | | 0.00B | | | | 0.01B | 0.00B | | 0.09B | 0.09B | | | 0.01B | | 0.15B | 0.07B | 0.03B | 0.00B | | | 0.00B | | | 0.00B | 0.46B | 0.09B | 0.31B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.01B | 0.00B | 0.03B | 0.00B | 0.00B |
|
Short-term Investments
|
-0.00B | 0.01B | 0.01B | 0.00B | 0.00B | 0.01B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.01B | 0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.79B | | | | | | | | | | | | | | | |
|
Cash & Current Investments
|
0.15B | 0.22B | 0.01B | 0.06B | 0.01B | 0.02B | 0.01B | 0.00B | 0.00B | 0.01B | 0.01B | 0.01B | 0.01B | 0.00B | 0.01B | 0.01B | 0.01B | | | 0.01B | 0.00B | 0.00B | | 0.01B | 0.00B | | 0.04B | 0.08B | | | | 0.00B | | | | 0.01B | 0.00B | | 0.09B | 0.09B | | | 0.01B | | 0.15B | 0.07B | 0.03B | 0.00B | | | 0.00B | 0.79B | | 0.00B | 0.46B | 0.09B | 0.31B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.01B | 0.00B | 0.03B | 0.00B | 0.00B |
|
Receivables - Net
|
0.05B | 0.03B | 0.00B | 0.29B | 0.26B | 0.32B | 0.34B | 0.28B | 0.27B | 0.32B | 0.40B | 0.32B | 0.27B | 0.30B | 0.39B | 0.30B | 0.29B | 0.19B | 0.26B | 0.18B | 0.19B | 0.19B | 0.24B | 0.19B | 0.17B | 0.19B | 0.22B | 0.17B | 0.14B | 0.16B | 0.22B | 0.17B | 0.14B | 0.18B | 0.26B | 0.19B | 0.18B | 0.22B | 0.25B | 0.17B | 0.16B | 0.16B | 0.23B | 0.15B | 0.14B | 0.16B | 0.21B | 0.16B | 0.14B | 0.17B | 0.24B | 0.16B | 0.16B | 0.25B | 0.32B | 0.25B | 0.22B | 0.26B | 0.35B | 0.21B | 0.18B | 0.22B | 0.33B | 0.24B | 0.27B | 0.33B | 0.44B |
|
Receivables - Other
|
0.08B | 0.01B | 0.34B | 0.01B | 0.10B | | | 0.06B | | 0.10B | 0.07B | 0.06B | 0.05B | 0.08B | 0.06B | 0.06B | 0.05B | 0.08B | 0.07B | 0.01B | 0.05B | 0.01B | 0.07B | 0.01B | 0.05B | 0.00B | 0.08B | 0.05B | 0.05B | 0.09B | 0.07B | 0.06B | 0.06B | 0.09B | 0.07B | 0.07B | 0.06B | 0.09B | 0.07B | 0.06B | 0.05B | 0.09B | 0.09B | 0.06B | 0.06B | 0.09B | 0.07B | 0.07B | 0.06B | 0.09B | 0.08B | 0.07B | 0.06B | 0.10B | 0.08B | 0.07B | 0.07B | 0.09B | 0.09B | 0.07B | 0.06B | 0.11B | 0.09B | 0.07B | 0.09B | 0.11B | 0.09B |
|
Receivables
|
0.13B | 0.04B | 0.34B | 0.30B | 0.36B | 0.32B | 0.34B | 0.33B | 0.27B | 0.42B | 0.46B | 0.38B | 0.32B | 0.39B | 0.45B | 0.35B | 0.34B | 0.27B | 0.33B | 0.19B | 0.24B | 0.19B | 0.31B | 0.19B | 0.22B | 0.19B | 0.30B | 0.23B | 0.19B | 0.25B | 0.30B | 0.23B | 0.19B | 0.27B | 0.33B | 0.26B | 0.24B | 0.31B | 0.31B | 0.24B | 0.22B | 0.25B | 0.31B | 0.22B | 0.20B | 0.25B | 0.28B | 0.23B | 0.20B | 0.27B | 0.32B | 0.23B | 0.23B | 0.35B | 0.40B | 0.32B | 0.28B | 0.36B | 0.44B | 0.28B | 0.24B | 0.33B | 0.42B | 0.32B | 0.36B | 0.43B | 0.53B |
|
Raw Materials
|
0.08B | 0.08B | 0.08B | 0.08B | 0.08B | 0.08B | 0.08B | 0.08B | 0.09B | 0.09B | 0.09B | 0.09B | 0.09B | 0.09B | 0.09B | 0.08B | 0.08B | 0.08B | 0.08B | 0.08B | 0.08B | 0.08B | 0.08B | 0.08B | 0.08B | 0.08B | 0.08B | 0.08B | 0.08B | 0.08B | 0.08B | 0.08B | 0.08B | 0.08B | 0.08B | 0.08B | 0.10B | 0.13B | 0.13B | 0.13B | 0.11B | 0.09B | 0.09B | 0.09B | 0.10B | 0.10B | 0.11B | 0.12B | 0.12B | 0.12B | 0.11B | 0.12B | 0.12B | 0.13B | 0.16B | 0.18B | 0.20B | 0.22B | 0.23B | 0.25B | 0.25B | 0.24B | 0.24B | 0.23B | 0.23B | 0.23B | 0.22B |
|
Finished Goods
|
0.00B | 0.00B | 0.00B | | 0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Inventory
|
0.09B | 0.11B | 0.11B | 0.12B | 0.13B | 0.14B | 0.13B | 0.16B | 0.14B | 0.12B | 0.09B | 0.10B | 0.10B | 0.10B | 0.08B | 0.09B | 0.10B | 0.10B | 0.08B | 0.07B | 0.08B | 0.06B | 0.05B | 0.06B | 0.08B | 0.09B | 0.09B | 0.11B | 0.11B | 0.11B | 0.09B | 0.08B | 0.09B | 0.08B | 0.08B | 0.08B | 0.10B | 0.08B | 0.06B | 0.06B | 0.05B | 0.05B | 0.04B | 0.05B | 0.05B | 0.04B | 0.04B | 0.04B | 0.04B | 0.05B | 0.04B | 0.04B | 0.06B | 0.08B | 0.09B | 0.11B | 0.13B | 0.12B | 0.12B | 0.16B | 0.16B | 0.15B | 0.12B | 0.15B | 0.14B | 0.14B | 0.12B |
|
Current Deferred Tax Assets
|
0.02B | 0.02B | 0.01B | 0.04B | 0.04B | 0.04B | 0.05B | 0.02B | 0.02B | 0.02B | 0.01B | 0.03B | 0.04B | 0.07B | 0.16B | 0.19B | 0.04B | 0.10B | 0.23B | 0.22B | 0.19B | 0.16B | 0.17B | 0.19B | 0.19B | 0.17B | 0.18B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets
|
0.01B | -0.00B | 0.00B | 0.02B | 0.00B | 0.01B | 0.01B | 0.02B | 0.02B | 0.02B | 0.02B | 0.03B | 0.04B | 0.04B | 0.04B | 0.05B | 0.04B | 0.04B | 0.03B | 0.03B | 0.03B | 0.04B | 0.05B | 0.04B | 0.04B | 0.05B | 0.04B | 0.06B | 0.07B | 0.08B | 0.07B | 0.08B | 0.08B | 0.08B | 0.06B | 0.05B | 0.05B | 0.03B | 0.03B | 0.03B | 0.04B | 0.03B | 0.02B | 0.02B | 0.03B | 0.04B | 0.03B | 0.04B | 0.04B | 0.05B | 0.06B | 0.07B | 0.06B | 0.87B | 0.10B | 0.10B | 0.10B | 0.06B | 0.05B | 0.06B | 0.05B | 0.07B | 0.06B | 0.09B | 0.09B | 0.07B | 0.07B |
|
Current Assets
|
0.65B | 0.81B | 0.62B | 0.83B | 0.67B | 0.70B | 0.71B | 0.63B | 0.60B | 0.71B | 0.73B | 0.65B | 0.60B | 0.73B | 0.86B | 0.79B | 0.63B | 0.61B | 0.76B | 0.69B | 0.70B | 0.70B | 0.74B | 0.71B | 0.65B | 0.68B | 0.75B | 0.57B | 0.46B | 0.53B | 0.55B | 0.55B | 0.54B | 0.63B | 0.60B | 0.50B | 0.49B | 0.56B | 0.64B | 0.56B | 0.45B | 0.46B | 0.55B | 0.43B | 0.52B | 0.50B | 0.49B | 0.43B | 0.50B | 0.48B | 0.63B | 0.61B | 0.66B | 1.70B | 1.71B | 1.34B | 1.40B | 0.95B | 0.91B | 0.77B | 0.72B | 0.79B | 0.90B | 0.90B | 1.01B | 0.97B | 0.99B |
|
Construction in Progress
|
0.48B | 0.57B | 0.55B | 0.34B | 0.19B | 0.25B | 0.41B | 0.46B | 0.55B | 0.77B | 0.87B | 0.50B | 0.50B | 0.36B | 0.27B | 0.39B | 0.54B | 0.42B | 0.50B | 0.47B | 0.47B | 0.22B | 0.30B | 0.12B | 0.15B | 0.17B | 0.23B | 0.28B | 0.30B | 0.32B | 0.37B | 0.50B | 0.67B | 0.80B | 0.89B | 0.87B | 0.53B | 0.57B | 0.63B | 0.38B | 0.16B | 0.13B | 0.13B | 0.14B | 0.15B | 0.12B | 0.13B | 0.15B | 0.19B | 0.18B | 0.25B | 0.25B | 0.23B | 0.27B | 0.35B | 0.44B | 0.48B | 0.42B | 0.49B | 0.52B | 0.60B | 0.69B | 0.78B | 0.81B | 0.89B | 0.69B | 0.71B |
|
Property, Plant & Equipment (Net)
|
5.45B | 5.67B | 5.77B | 5.91B | 9.03B | 6.06B | 6.29B | 6.46B | 6.60B | 6.93B | 7.15B | 7.47B | 7.70B | 7.86B | 8.10B | 8.34B | 8.58B | 6.38B | 6.50B | 6.67B | 6.76B | 6.82B | 6.93B | 6.98B | 7.01B | 7.09B | 7.17B | 7.32B | 7.39B | 7.47B | 7.53B | 7.70B | 7.90B | 8.09B | 8.20B | 8.34B | 8.39B | 8.47B | 8.56B | 8.64B | 8.77B | 8.88B | 8.96B | 9.04B | 9.09B | 9.17B | 9.23B | 9.37B | 9.47B | 9.58B | 9.70B | 9.83B | 9.97B | 10.12B | 10.27B | 10.55B | 10.72B | 10.94B | 11.11B | 11.30B | 11.47B | 11.69B | 11.83B | 12.09B | 12.21B | 12.38B | 12.52B |
|
Long-Term Investments
|
0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.06B | 1.27B | 1.30B | 1.30B | 1.31B | 1.31B | 1.31B | 1.32B | 1.32B | 1.31B | 1.20B | 1.19B | 1.19B | 1.17B | 1.17B | 1.16B | 1.16B | 1.16B | 1.16B | 1.16B | 1.16B | 1.15B | 1.16B | 1.18B | 1.17B | 1.17B | 1.18B | 1.13B | 0.37B | 0.38B | 0.38B | 0.48B | 0.41B | 0.43B | 0.45B | 0.91B | 1.18B | 0.49B | 0.10B | 0.11B | 0.11B | 0.11B | 0.11B | 0.11B | 0.12B | 0.12B | 0.12B | 0.12B | 0.13B | 0.13B | 0.14B |
|
Goodwill
|
| | | | | | | | | | | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Intangibles
|
| | | | | | | 0.00B | | | | 0.14B | 0.13B | 0.13B | 0.13B | 0.13B | 0.13B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Goodwill & Intangibles
|
| | | | | | | 0.00B | | | | 0.18B | 0.17B | 0.17B | 0.17B | 0.17B | 0.17B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Long-Term Deferred Tax
|
| | | | | | | -1.43B | | | | -1.65B | -1.67B | -1.76B | -1.91B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non-Current Assets
|
0.01B | 0.01B | 0.01B | 0.45B | 0.50B | 0.08B | 0.45B | 0.53B | 0.41B | 0.45B | 0.46B | 0.73B | 0.72B | 0.71B | 0.70B | 0.73B | 0.72B | 0.54B | 0.54B | 0.41B | 0.41B | 0.43B | 0.42B | 0.45B | 0.45B | 0.44B | 0.43B | 0.42B | 0.42B | 0.42B | 0.46B | 0.46B | 0.46B | 0.46B | 0.43B | 0.34B | 0.31B | 0.28B | 0.27B | 0.30B | 0.29B | 0.30B | 0.31B | 0.32B | 0.31B | 0.31B | 0.32B | 0.43B | 1.29B | 1.30B | 1.28B | 1.25B | 1.28B | 0.53B | 0.52B | 0.55B | 0.56B | 0.61B | 0.61B | 0.60B | 0.61B | 0.62B | 0.62B | 0.61B | 0.61B | 0.61B | 0.61B |
|
Non-Current Assets
|
0.47B | 0.48B | 0.47B | 6.44B | 6.50B | 6.60B | 6.82B | 7.04B | 7.09B | 7.43B | 7.65B | 8.25B | 8.47B | 8.62B | 8.85B | 9.13B | 9.36B | 8.24B | 8.39B | 8.44B | 8.55B | 8.63B | 8.72B | 8.80B | 8.83B | 8.89B | 8.85B | 9.01B | 9.07B | 9.13B | 9.24B | 9.39B | 9.60B | 9.79B | 9.86B | 9.92B | 9.94B | 9.98B | 10.06B | 10.19B | 10.31B | 10.43B | 10.53B | 11.88B | 9.85B | 11.69B | 11.40B | 11.35B | 11.31B | 11.28B | 11.24B | 11.99B | 12.44B | 11.13B | 10.89B | 11.20B | 11.39B | 11.65B | 11.84B | 12.02B | 12.19B | 12.42B | 12.58B | 12.82B | 12.94B | 13.12B | 13.27B |
|
Assets
|
6.61B | 7.00B | 6.90B | 7.27B | 7.17B | 7.29B | 7.53B | 7.67B | 7.69B | 8.14B | 8.38B | 8.91B | 9.07B | 9.35B | 9.71B | 9.92B | 9.98B | 8.85B | 9.14B | 9.13B | 9.25B | 9.32B | 9.46B | 9.51B | 9.48B | 9.58B | 9.60B | 9.58B | 9.52B | 9.66B | 9.78B | 9.94B | 10.13B | 10.42B | 10.46B | 10.41B | 10.44B | 10.54B | 10.70B | 10.75B | 10.76B | 10.89B | 11.08B | 11.02B | 10.37B | 10.44B | 10.50B | 10.72B | 11.79B | 11.90B | 12.18B | 12.61B | 13.09B | 12.84B | 12.60B | 12.54B | 12.79B | 12.60B | 12.74B | 12.79B | 12.92B | 13.21B | 13.48B | 13.72B | 13.95B | 14.09B | 14.26B |
|
Accounts Payables
|
-0.06B | 0.24B | 0.17B | 0.30B | | 0.28B | 0.27B | 0.32B | 0.29B | 0.37B | 0.30B | 0.39B | 0.30B | 0.27B | 0.28B | 0.40B | 0.41B | 0.22B | 0.17B | 0.25B | 0.21B | 0.17B | 0.14B | 0.18B | 0.15B | 0.15B | 0.13B | 0.26B | 0.17B | 0.16B | 0.13B | 0.21B | 0.24B | 0.19B | 0.15B | 0.23B | 0.18B | 0.16B | 0.17B | 0.24B | 0.19B | 0.15B | 0.16B | 0.19B | 0.16B | 0.14B | 0.12B | 0.25B | 0.24B | 0.19B | 0.24B | 0.27B | 0.30B | 0.30B | 0.30B | 0.45B | 0.33B | 0.34B | 0.28B | 0.28B | 0.21B | 0.26B | 0.27B | 0.31B | 0.22B | 0.29B | 0.28B |
|
Notes Payables
|
0.35B | 0.38B | 0.31B | 0.17B | 0.34B | 0.11B | 0.22B | 0.14B | 0.24B | 0.21B | 0.29B | 0.28B | 0.49B | 0.60B | 0.46B | 0.43B | 0.71B | 0.48B | 0.45B | 0.44B | 0.38B | 0.39B | 0.41B | 0.10B | 0.11B | 0.11B | 0.08B | 0.08B | 0.19B | 0.28B | 0.21B | 0.24B | 0.13B | 0.19B | 0.15B | 0.17B | 0.19B | 0.20B | 0.08B | 0.08B | 0.37B | 0.21B | 0.17B | 0.11B | 0.38B | 0.08B | 0.08B | 0.10B | 1.30B | 0.38B | 0.38B | 0.49B | 0.73B | 0.43B | 0.09B | | | 0.42B | 0.41B | 0.50B | 0.76B | 0.36B | 0.22B | 0.47B | 0.77B | 0.53B | 0.47B |
|
Dividends payables
|
0.03B | 0.03B | 0.03B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.06B | 0.06B | 0.06B | 0.06B | 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 | 0.08B | 0.08B | 0.08B | 0.08B | 0.08B | 0.08B | 0.08B | 0.08B | 0.08B | 0.08B | 0.08B | 0.08B | 0.08B | 0.08B | 0.08B | 0.08B | 0.09B |
|
Payables
|
0.33B | 0.65B | 0.52B | 0.51B | 0.38B | 0.43B | 0.53B | 0.50B | 0.57B | 0.62B | 0.62B | 0.70B | 0.83B | 0.91B | 0.78B | 0.87B | 1.16B | 0.74B | 0.66B | 0.74B | 0.63B | 0.61B | 0.60B | 0.33B | 0.31B | 0.30B | 0.26B | 0.39B | 0.42B | 0.50B | 0.40B | 0.50B | 0.43B | 0.44B | 0.36B | 0.47B | 0.44B | 0.43B | 0.33B | 0.40B | 0.63B | 0.43B | 0.41B | 0.38B | 0.61B | 0.30B | 0.29B | 0.43B | 1.63B | 0.65B | 0.71B | 0.84B | 1.11B | 0.80B | 0.47B | 0.53B | 0.41B | 0.84B | 0.78B | 0.86B | 1.05B | 0.70B | 0.57B | 0.86B | 1.08B | 0.91B | 0.83B |
|
Accumulated Expenses
|
0.03B | 0.06B | 0.03B | 0.06B | -0.03B | 0.05B | 0.05B | 0.05B | 0.04B | 0.05B | 0.05B | 0.05B | 0.04B | 0.05B | 0.05B | 0.06B | 0.04B | 0.05B | 0.05B | 0.06B | 0.04B | 0.05B | 0.04B | 0.04B | 0.03B | 0.04B | 0.04B | 0.05B | 0.06B | 0.04B | 0.03B | 0.05B | 0.03B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.05B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.05B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.07B | 0.06B | 0.07B | 0.07B | 0.08B |
|
Other Accumulated Expenses
|
0.04B | 0.05B | 0.05B | 0.03B | 0.03B | 0.04B | 0.05B | 0.06B | 0.06B | 0.07B | 0.07B | 0.06B | 0.07B | 0.08B | 0.09B | 0.07B | 0.06B | 0.06B | 0.06B | 0.05B | 0.05B | 0.05B | 0.06B | 0.05B | 0.05B | 0.06B | 0.05B | 0.04B | 0.04B | 0.04B | 0.06B | 0.10B | 0.10B | 0.06B | 0.04B | 0.03B | 0.05B | 0.08B | 0.08B | 0.09B | 0.08B | 0.08B | 0.08B | 0.07B | 0.05B | 0.04B | 0.04B | 0.03B | 0.03B | 0.04B | 0.04B | 0.03B | 0.04B | 0.05B | 0.06B | 0.05B | 0.05B | 0.05B | 0.05B | 0.04B | 0.04B | 0.04B | 0.08B | 0.04B | 0.04B | 0.04B | 0.04B |
|
Short term Debt
|
0.40B | -0.06B | 0.29B | 0.29B | 0.00B | 0.11B | 0.22B | 0.14B | 0.24B | 0.21B | 0.29B | 0.28B | 0.49B | 0.60B | 0.46B | 0.43B | 0.71B | 0.48B | 0.45B | 0.44B | 0.38B | 0.39B | 0.41B | 0.10B | 0.11B | 0.11B | 0.11B | 0.11B | 0.19B | 0.28B | 0.21B | 0.24B | 0.22B | 0.22B | 0.35B | 0.25B | 0.50B | 0.50B | 0.25B | 0.25B | 0.37B | 0.21B | 0.17B | 0.11B | 0.38B | 0.07B | | 0.10B | 1.30B | 0.38B | 0.38B | 0.49B | 0.73B | 1.00B | 1.00B | 1.00B | 1.00B | 0.42B | 0.41B | 0.50B | 0.76B | 0.36B | 0.22B | 0.47B | 0.77B | 0.53B | 0.47B |
|
Current Taxes
|
-0.03B | 0.02B | 0.06B | 0.04B | -0.00B | 0.06B | 0.06B | 0.04B | 0.02B | 0.04B | 0.06B | 0.04B | 0.03B | 0.05B | 0.07B | 0.05B | 0.03B | 0.04B | 0.06B | 0.04B | 0.03B | 0.04B | 0.06B | 0.04B | 0.02B | 0.04B | 0.06B | 0.05B | 0.02B | 0.04B | 0.06B | 0.04B | 0.03B | 0.04B | 0.06B | 0.04B | 0.03B | 0.04B | 0.06B | 0.04B | 0.03B | 0.04B | 0.06B | 0.04B | 0.03B | 0.06B | 0.08B | 0.06B | 0.04B | 0.06B | 0.08B | 0.05B | 0.04B | 0.11B | 0.26B | 0.05B | 0.04B | 0.05B | 0.07B | 0.05B | 0.03B | 0.05B | 0.10B | 0.06B | 0.05B | 0.07B | 0.10B |
|
Current Deferred Revenue
|
0.00B | 0.00B | 0.00B | | | | | | | | | 0.01B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.08B | | | | 0.09B | 0.09B | 0.10B | 0.10B | 0.10B | 0.11B | 0.11B | 0.11B | 0.11B | 0.11B | 0.12B | 0.12B |
|
Total Current Liabilities
|
1.27B | 1.46B | 1.25B | 1.28B | 1.02B | 0.87B | 0.87B | 0.81B | 0.84B | 0.93B | 0.93B | 1.00B | 1.12B | 1.27B | 1.20B | 1.28B | 1.48B | 1.02B | 0.94B | 1.09B | 0.95B | 1.09B | 0.87B | 0.57B | 0.64B | 0.66B | 0.59B | 0.75B | 0.71B | 0.77B | 0.80B | 1.03B | 0.92B | 0.93B | 0.95B | 0.95B | 1.22B | 1.25B | 0.84B | 0.87B | 0.88B | 0.70B | 0.70B | 0.66B | 0.86B | 0.59B | 0.52B | 0.70B | 1.84B | 0.91B | 0.99B | 1.09B | 1.34B | 2.13B | 1.88B | 1.80B | 1.67B | 1.13B | 1.11B | 1.18B | 1.43B | 1.11B | 1.04B | 1.23B | 1.38B | 1.25B | 1.24B |
|
Non-Current Debt
|
1.84B | 2.00B | 1.93B | 2.09B | 2.20B | 2.40B | 2.37B | 2.36B | 2.34B | 2.59B | 2.59B | 2.74B | 2.74B | 2.74B | 2.85B | 2.85B | 2.85B | 2.40B | 2.40B | 2.30B | 2.55B | 2.41B | 2.51B | 2.76B | 2.65B | 2.65B | 2.65B | 2.63B | 2.63B | 2.63B | 2.51B | 2.41B | 2.70B | 2.86B | 2.75B | 2.75B | 2.50B | 2.50B | 2.90B | 2.90B | 2.90B | 3.19B | 3.19B | 3.20B | 3.20B | 3.49B | 3.49B | 3.49B | 3.50B | 4.50B | 4.50B | 4.50B | 4.50B | 3.55B | 3.55B | 3.55B | 3.99B | 4.34B | 4.34B | 4.34B | 4.26B | 4.82B | 5.02B | 5.02B | 5.12B | 5.37B | 5.37B |
|
Non-Current Deffered Revenue
|
0.02B | 0.02B | 0.01B | 0.01B | 0.01B | 0.01B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.00B | 0.00B | 0.00B | 0.00B | 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 | 0.01B | 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 |
|
Pension
|
0.36B | 0.32B | 0.32B | 0.37B | 0.37B | 0.34B | 0.33B | 0.37B | 0.28B | 0.25B | 0.24B | 0.36B | 0.37B | 0.33B | 0.34B | 0.40B | 0.40B | 0.37B | 0.37B | 0.24B | 0.24B | 0.24B | 0.25B | 0.32B | 0.31B | 0.31B | 0.31B | 0.30B | 0.30B | 0.30B | 0.28B | 0.27B | 0.28B | 0.28B | 0.19B | 0.19B | 0.19B | 0.19B | 0.17B | 0.23B | 0.23B | 0.22B | 0.21B | 0.23B | 0.22B | 0.21B | 0.19B | 0.23B | 0.18B | 0.18B | 0.18B | 0.16B | 0.15B | 0.15B | 0.15B | 0.18B | 0.17B | 0.17B | 0.18B | 0.17B | 0.16B | 0.16B | 0.17B | 0.17B | 0.16B | 0.17B | 0.16B |
|
Minority Interest
|
0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.11B | 0.16B | 0.16B | 0.16B | 0.26B | 0.26B | 0.26B | 0.27B | 0.31B | 0.31B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability
|
1.01B | 1.03B | 1.10B | 1.25B | 1.28B | 1.32B | 1.42B | 1.43B | 1.46B | 1.51B | 1.60B | 1.65B | | | | 1.95B | 1.82B | 1.92B | 2.11B | 2.13B | 2.12B | 2.13B | 2.22B | 2.27B | 2.28B | 2.30B | 2.33B | 2.18B | 2.19B | 2.23B | 2.31B | 2.33B | 2.33B | 2.38B | 2.47B | 1.23B | 1.23B | 1.26B | 1.29B | 1.31B | 1.32B | 1.32B | 1.36B | 1.38B | 1.13B | 1.17B | 1.23B | 1.27B | 1.29B | 1.21B | 1.24B | 1.33B | 1.39B | 1.33B | 1.20B | 1.23B | 1.25B | 1.26B | 1.28B | 1.30B | 1.32B | 1.34B | 1.36B | 1.37B | 1.39B | 1.40B | 1.43B |
|
Other Non-Current Liabilities
|
| | | 0.04B | | 0.06B | 0.05B | 2.09B | 0.05B | 2.07B | 2.16B | 2.35B | 2.41B | 2.47B | 2.63B | 2.72B | 2.60B | 2.62B | 2.81B | 2.70B | 2.71B | 2.72B | 2.84B | 2.95B | 2.97B | 3.00B | 3.03B | 2.87B | 2.89B | 2.93B | 3.04B | 3.06B | 3.07B | 3.14B | 3.14B | 2.86B | 2.88B | 2.90B | 2.94B | 2.98B | 3.00B | 2.98B | 3.01B | 3.03B | 2.77B | 2.79B | 2.83B | 2.90B | 2.85B | 2.85B | 2.87B | 2.96B | 2.99B | 2.91B | 2.74B | 2.78B | 2.76B | 2.76B | 2.76B | 2.76B | 2.78B | 2.80B | 2.80B | 2.82B | 2.83B | 2.83B | 2.85B |
|
Total Non-Current Liabilities
|
1.57B | 1.58B | 1.65B | 1.84B | 1.89B | 1.90B | 2.03B | 2.09B | 2.05B | 3.52B | 3.52B | 3.74B | 3.85B | 4.01B | 4.04B | 4.12B | 4.33B | 3.42B | 3.34B | 3.39B | 3.50B | 3.50B | 3.38B | 3.33B | 3.29B | 3.31B | 3.23B | 3.38B | 3.34B | 3.40B | 3.30B | 3.43B | 3.62B | 3.79B | 3.70B | 3.70B | 3.72B | 3.75B | 3.74B | 3.77B | 3.78B | 3.90B | 3.89B | 4.08B | 4.05B | 4.45B | 4.05B | 4.05B | 3.25B | 3.25B | 3.25B | 5.59B | 5.84B | 5.67B | 5.42B | 5.35B | 5.66B | 5.47B | 5.45B | 5.52B | 5.69B | 5.93B | 6.06B | 6.25B | 6.50B | 6.62B | 6.61B |
|
Total Liabilities
|
4.68B | 5.05B | 4.83B | 5.21B | 5.11B | 5.17B | 5.28B | 5.27B | 5.22B | 5.59B | 5.68B | 6.09B | 6.26B | 6.47B | 6.67B | 6.85B | 6.93B | 6.04B | 6.15B | 6.10B | 6.21B | 6.22B | 6.22B | 6.28B | 6.26B | 6.31B | 6.26B | 6.25B | 6.22B | 6.34B | 6.34B | 6.50B | 6.69B | 6.93B | 6.85B | 6.56B | 6.59B | 6.65B | 6.67B | 6.74B | 6.79B | 6.88B | 6.90B | 6.88B | 6.82B | 6.87B | 6.84B | 7.09B | 8.18B | 8.26B | 8.36B | 8.55B | 8.83B | 8.58B | 8.16B | 8.13B | 8.42B | 8.23B | 8.20B | 8.28B | 8.47B | 8.73B | 8.86B | 9.08B | 9.34B | 9.44B | 9.46B |
|
Total Debt
|
2.24B | 1.94B | 2.22B | 2.38B | 2.21B | 2.52B | 2.60B | 2.51B | 2.58B | 2.80B | 2.88B | 3.01B | 3.23B | 3.33B | 3.30B | 3.28B | 3.56B | 2.88B | 2.85B | 2.74B | 2.93B | 2.80B | 2.92B | 2.85B | 2.76B | 2.76B | 2.76B | 2.74B | 2.82B | 2.91B | 2.72B | 2.64B | 2.93B | 3.09B | 3.10B | 3.00B | 3.00B | 3.00B | 3.15B | 3.15B | 3.26B | 3.40B | 3.36B | 3.31B | 3.57B | 3.57B | 3.49B | 3.59B | 4.79B | 4.88B | 4.88B | 4.98B | 5.23B | 4.55B | 4.55B | 4.55B | 4.99B | 4.76B | 4.75B | 4.84B | 5.02B | 5.18B | 5.24B | 5.49B | 5.89B | 5.90B | 5.83B |
|
Common Equity
|
1.93B | 1.96B | 2.07B | 2.06B | 2.06B | 2.12B | 2.25B | 2.40B | 2.47B | 2.55B | 2.70B | 2.82B | 2.81B | 2.88B | 3.04B | 3.07B | 3.05B | 2.81B | 2.99B | 3.04B | 3.04B | 3.10B | 3.24B | 3.24B | 3.24B | 3.29B | 3.35B | 3.33B | 3.30B | 3.32B | 3.45B | 3.44B | 3.44B | 3.49B | 3.62B | 3.85B | 3.84B | 3.89B | 4.03B | 4.01B | 3.98B | 4.01B | 4.19B | 4.14B | 3.55B | 3.56B | 3.66B | 3.63B | 3.61B | 3.64B | 3.81B | 4.06B | 4.26B | 4.26B | 4.44B | 4.41B | 4.37B | 4.38B | 4.54B | 4.51B | 4.45B | 4.48B | 4.62B | 4.64B | 4.62B | 4.64B | 4.80B |
|
Shareholder's Equity
|
0.86B | 1.96B | 2.07B | 2.06B | 2.06B | 2.12B | 2.25B | 2.40B | 2.47B | 2.55B | 2.70B | 2.82B | 2.81B | 2.88B | 3.04B | 3.07B | 3.05B | 2.81B | 2.99B | 3.04B | 3.04B | 3.10B | 3.24B | 3.24B | 3.24B | 3.29B | 3.35B | 3.33B | 3.30B | 3.32B | 3.45B | 3.44B | 3.44B | 3.49B | 3.62B | 3.85B | 3.84B | 3.89B | 4.03B | 4.01B | 3.98B | 4.01B | 4.19B | 4.14B | 3.55B | 3.56B | 3.66B | 3.63B | 3.61B | 3.64B | 3.81B | 4.06B | 4.26B | 4.26B | 4.44B | 4.41B | 4.37B | 4.38B | 4.54B | 4.51B | 4.45B | 4.48B | 4.62B | 4.64B | 4.62B | 4.64B | 4.80B |
|
Liabilities and Shareholders Equity
|
6.61B | 7.00B | 6.90B | 7.27B | 7.17B | 7.29B | 7.53B | 7.67B | 7.69B | 8.14B | 8.38B | 8.91B | 9.07B | 9.35B | 9.71B | 9.92B | 9.98B | 8.85B | 9.14B | 9.13B | 9.25B | 9.32B | 9.46B | 9.51B | 9.48B | 9.58B | 9.60B | 9.58B | 9.52B | 9.66B | 9.78B | 9.94B | 10.13B | 10.42B | 10.46B | 10.41B | 10.44B | 10.54B | 10.70B | 10.75B | 10.76B | 10.89B | 11.08B | 11.02B | 10.37B | 10.44B | 10.50B | 10.72B | 11.79B | 11.90B | 12.18B | 12.61B | 13.09B | 12.84B | 12.60B | 12.54B | 12.79B | 12.60B | 12.74B | 12.79B | 12.92B | 13.21B | 13.48B | 13.72B | 13.95B | 14.09B | 14.26B |
|
Treasury Shares
|
| | | | | | | | | | | 0.00B | | | | 0.00B | | | | 0.00B | | | | 0.00B | | | | 0.00B | | | | 0.00B | | | | | | | | | | | | | 0.00B | | 0.00B | 0.00B | | | | | | | | | | | | | | | | 0.00B | | | |
|
Retained Earnings
|
1.09B | 1.13B | 1.23B | 1.23B | -0.08B | 1.26B | 1.39B | 1.38B | 1.37B | 1.43B | 1.58B | 1.57B | 1.57B | 1.63B | 1.78B | 1.77B | 1.75B | 1.80B | 1.98B | -0.03B | 2.00B | 2.05B | 2.19B | -0.04B | -0.04B | -0.04B | -0.04B | -0.04B | -0.03B | -0.03B | -0.03B | -0.03B | -0.03B | -0.03B | -0.02B | -0.02B | -0.02B | -0.02B | -0.02B | -0.03B | -0.02B | -0.02B | -0.02B | -0.03B | -0.03B | -0.03B | -0.03B | -0.03B | -0.03B | -0.03B | -0.03B | 2.96B | -0.02B | -0.02B | -0.01B | 3.29B | 3.25B | 3.25B | 3.41B | 3.37B | 3.31B | 3.32B | 3.46B | 3.48B | 3.45B | 3.47B | 3.62B |