|
Cash & Equivalents
|
0.40B | 0.40B | 0.40B | | 0.56B | 0.47B | 0.56B | 0.62B | 0.77B | 0.66B | 0.66B | 0.65B | 0.58B | 0.52B | 0.42B | 0.49B | 0.54B | 0.40B | 0.37B | 0.51B | 0.56B | 0.60B | 0.49B | 0.51B | 0.43B | 0.58B | 0.56B | 0.64B | 0.62B | 0.59B | 0.88B | 1.03B | 0.73B | 0.87B | 0.90B | 0.95B | 0.92B | 0.85B | 0.95B | 1.07B | 0.94B | 0.89B | 0.93B | 0.89B | 1.98B | 2.06B | 1.65B | 1.08B | 1.04B | 1.09B | 1.39B | 1.35B | 1.65B | 1.79B | 2.45B | 2.92B | 2.70B | 2.62B | 2.68B | 2.48B | 2.61B | 2.23B | 2.47B | 2.69B | 2.76B | 2.53B | 2.47B |
|
Short-term Investments
|
| | | 0.05B | | | | 0.00B | | 0.11B | 0.18B | 0.25B | 0.31B | 0.24B | 0.22B | 0.14B | 0.08B | 0.18B | 0.18B | 0.12B | 0.06B | 0.00B | 0.00B | 0.01B | 0.00B | 0.00B | 0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.45B | 0.30B | 0.30B | 0.25B | 0.30B | 0.40B |
|
Cash & Current Investments
|
0.40B | 0.40B | 0.40B | 0.05B | 0.56B | 0.47B | 0.56B | 0.63B | 0.77B | 0.77B | 0.84B | 0.90B | 0.89B | 0.76B | 0.64B | 0.63B | 0.61B | 0.58B | 0.55B | 0.63B | 0.62B | 0.60B | 0.49B | 0.52B | 0.43B | 0.58B | 0.56B | 0.64B | 0.62B | 0.59B | 0.88B | 1.03B | 0.73B | 0.87B | 0.90B | 0.95B | 0.92B | 0.85B | 0.95B | 1.07B | 0.94B | 0.89B | 0.93B | 0.89B | 1.98B | 2.06B | 1.65B | 1.08B | 1.04B | 1.09B | 1.39B | 1.35B | 1.65B | 1.79B | 2.45B | 2.92B | 2.70B | 2.62B | 2.68B | 2.48B | 2.61B | 2.68B | 2.77B | 2.99B | 3.01B | 2.83B | 2.87B |
|
Receivables - Net
|
| | | 0.26B | | 0.32B | 0.31B | 0.30B | 0.58B | 0.58B | 0.55B | 0.46B | 0.43B | 0.45B | 0.42B | 0.36B | 0.37B | 0.41B | 0.42B | 0.38B | 0.42B | 0.44B | 0.49B | 0.42B | 0.46B | 0.49B | 0.51B | 0.43B | 0.44B | 0.49B | 0.68B | 0.63B | 0.68B | 0.70B | 0.70B | 0.70B | 0.70B | 0.70B | 0.74B | 0.69B | 0.70B | 0.71B | 0.72B | 0.70B | 0.65B | 0.67B | 0.73B | 0.68B | 0.68B | 0.67B | 0.72B | 0.81B | 0.91B | 1.14B | 0.86B | 0.84B | 0.88B | 0.94B | 0.96B | 0.94B | 0.87B | 0.89B | 1.07B | 1.16B | 0.82B | 0.93B | 0.94B |
|
Receivables - Other
|
| | | | | | | | | 0.00B | 0.00B | | 0.00B | 0.00B | 0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.10B | | 0.19B | 0.15B | 0.04B | 0.03B | 0.05B | 0.04B |
|
Receivables
|
| | | 0.26B | | 0.32B | 0.31B | 0.30B | 0.58B | 0.58B | 0.55B | 0.46B | 0.43B | 0.45B | 0.42B | 0.36B | 0.37B | 0.41B | 0.42B | 0.38B | 0.42B | 0.44B | 0.49B | 0.42B | 0.46B | 0.49B | 0.51B | 0.43B | 0.44B | 0.49B | 0.68B | 0.63B | 0.68B | 0.70B | 0.70B | 0.70B | 0.70B | 0.70B | 0.74B | 0.69B | 0.70B | 0.71B | 0.72B | 0.70B | 0.65B | 0.67B | 0.73B | 0.68B | 0.68B | 0.67B | 0.72B | 0.81B | 0.91B | 1.14B | 0.86B | 0.84B | 0.88B | 0.94B | 0.96B | 1.03B | 0.87B | 1.08B | 1.22B | 1.20B | 0.85B | 0.97B | 0.99B |
|
Raw Materials
|
| | | | | | | 0.05B | | 0.07B | 0.06B | 0.06B | 0.06B | 0.07B | 0.07B | 0.07B | 0.07B | 0.08B | 0.08B | 0.09B | 0.10B | 0.10B | 0.12B | 0.12B | 0.09B | 0.10B | 0.09B | 0.08B | 0.08B | 0.08B | 0.12B | 0.12B | 0.12B | 0.12B | 0.12B | 0.12B | 0.12B | 0.14B | 0.13B | 0.14B | 0.14B | 0.14B | 0.14B | 0.14B | 0.14B | 0.15B | 0.14B | 0.14B | 0.14B | 0.15B | 0.16B | 0.17B | 0.19B | 0.20B | 0.20B | 0.24B | 0.27B | 0.34B | 0.45B | 0.47B | 0.45B | 0.44B | 0.40B | 0.35B | 0.31B | 0.29B | 0.30B |
|
Work In Process
|
| | | | | | | 0.21B | | 0.44B | 0.45B | 0.43B | 0.41B | 0.43B | 0.40B | 0.31B | 0.29B | 0.29B | 0.30B | 0.32B | 0.33B | 0.34B | 0.37B | 0.37B | 0.42B | 0.44B | 0.47B | 0.46B | 0.47B | 0.46B | 0.61B | 0.61B | 0.60B | 0.59B | 0.63B | 0.66B | 0.71B | 0.76B | 0.76B | 0.76B | 0.78B | 0.82B | 0.78B | 0.77B | 0.81B | 0.85B | 0.84B | 0.83B | 0.83B | 0.84B | 0.87B | 0.89B | 0.97B | 1.01B | 0.96B | 0.95B | 1.05B | 1.18B | 1.22B | 1.22B | 1.31B | 1.34B | 1.38B | 1.39B | 1.35B | 1.39B | 1.38B |
|
Finished Goods
|
| | | | | | | 0.10B | | 0.24B | 0.20B | 0.15B | 0.16B | 0.16B | 0.17B | 0.20B | 0.19B | 0.19B | 0.20B | 0.20B | 0.19B | 0.20B | 0.24B | 0.24B | 0.24B | 0.20B | 0.20B | 0.21B | 0.22B | 0.21B | 0.35B | 0.30B | 0.29B | 0.29B | 0.29B | 0.31B | 0.33B | 0.31B | 0.30B | 0.33B | 0.31B | 0.31B | 0.31B | 0.32B | 0.30B | 0.29B | 0.30B | 0.29B | 0.32B | 0.31B | 0.30B | 0.32B | 0.33B | 0.36B | 0.41B | 0.43B | 0.49B | 0.45B | 0.41B | 0.42B | 0.39B | 0.44B | 0.46B | 0.50B | 0.42B | 0.41B | 0.36B |
|
Inventory
|
| | | 0.27B | | 0.32B | 0.35B | 0.36B | 0.77B | 0.75B | 0.71B | 0.64B | 0.63B | 0.66B | 0.64B | 0.58B | 0.56B | 0.56B | 0.59B | 0.61B | 0.61B | 0.63B | 0.72B | 0.73B | 0.75B | 0.74B | 0.75B | 0.75B | 0.76B | 0.75B | 1.08B | 1.03B | 1.01B | 1.00B | 1.03B | 1.09B | 1.16B | 1.20B | 1.20B | 1.23B | 1.23B | 1.27B | 1.24B | 1.23B | 1.25B | 1.29B | 1.28B | 1.25B | 1.30B | 1.31B | 1.33B | 1.38B | 1.50B | 1.56B | 1.58B | 1.62B | 1.81B | 1.96B | 2.08B | 2.11B | 2.15B | 2.22B | 2.24B | 2.24B | 2.08B | 2.09B | 2.05B |
|
Current Deferred Tax Assets
|
| | | 0.02B | | 0.01B | 0.01B | 0.02B | 0.02B | 0.02B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets
|
| | | 0.05B | | 0.05B | 0.05B | 0.06B | 0.00B | 0.00B | 0.00B | 0.12B | 0.00B | 0.09B | 0.12B | 0.12B | 0.07B | 0.07B | 0.08B | 0.09B | 0.09B | 0.09B | 0.11B | 0.14B | 0.13B | 0.12B | 0.14B | 0.10B | 0.09B | 0.10B | 0.16B | 0.18B | 0.19B | 0.19B | 0.19B | 0.19B | 0.19B | 0.17B | 0.21B | 0.19B | 0.18B | 0.19B | 0.19B | 0.19B | 0.15B | 0.13B | 0.15B | 0.18B | 0.17B | 0.16B | 0.20B | 0.24B | 0.32B | 0.29B | 0.29B | 0.35B | 0.32B | 0.40B | 0.36B | 0.38B | 0.51B | 0.53B | 0.46B | 0.35B | 0.37B | 0.45B | 0.40B |
|
Current Assets
|
| | | 1.17B | | 1.17B | 1.30B | 1.36B | 2.25B | 2.30B | 2.19B | 2.13B | 2.04B | 1.95B | 1.83B | 1.69B | 1.62B | 1.62B | 1.65B | 1.71B | 1.74B | 1.76B | 1.81B | 1.81B | 1.76B | 1.93B | 1.95B | 1.89B | 1.90B | 1.92B | 2.80B | 2.87B | 2.61B | 2.76B | 2.82B | 2.93B | 2.97B | 2.93B | 3.10B | 3.17B | 3.05B | 3.06B | 3.07B | 3.02B | 4.03B | 4.14B | 3.81B | 3.18B | 3.19B | 3.23B | 3.64B | 3.78B | 4.37B | 4.79B | 5.31B | 5.73B | 5.72B | 5.93B | 6.09B | 5.91B | 6.15B | 6.33B | 6.54B | 6.75B | 6.33B | 6.35B | 6.33B |
|
Buildings
|
| | | | | | | 0.48B | | 0.56B | 0.53B | 0.54B | 0.54B | 0.56B | 0.56B | 0.57B | 0.48B | 0.48B | 0.48B | 0.47B | 0.48B | 0.49B | 0.49B | 0.48B | 0.49B | 0.50B | 0.51B | 0.51B | 0.52B | 0.53B | 0.71B | 0.71B | 0.72B | 0.72B | 0.73B | 0.74B | 0.75B | 0.77B | 0.79B | 0.82B | 0.83B | 0.84B | | 0.86B | | | | | | | | | | | | | | | | | | | | 1.42B | 1.45B | 1.50B | |
|
Land & Improvements
|
| | | | | | | 0.05B | | 0.09B | 0.08B | 0.08B | 0.07B | 0.08B | 0.07B | 0.07B | 0.06B | 0.06B | 0.06B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.12B | 0.15B | 0.15B | 0.15B | 0.15B | 0.15B | 0.15B | 0.15B | 0.15B | 0.13B | 0.13B | 0.13B | | 0.13B | | | | | | | | | | | | | | | | | | | | 0.12B | 0.12B | 0.12B | |
|
Property, Plant & Equipment (Net)
|
| | | 0.71B | | 0.78B | 0.82B | 0.86B | 1.06B | 1.15B | 1.13B | 1.11B | 1.16B | 1.20B | 1.23B | 1.10B | 1.09B | 1.10B | 1.09B | 1.07B | 1.08B | 1.14B | 1.21B | 1.20B | 1.21B | 1.23B | 1.26B | 1.27B | 1.27B | 1.28B | 2.07B | 2.16B | 2.16B | 2.21B | 2.24B | 2.28B | 2.34B | 2.39B | 2.40B | 2.55B | 2.58B | 2.62B | 2.60B | 2.59B | 2.58B | 2.57B | 2.51B | 2.51B | 2.49B | 2.46B | 2.43B | 2.52B | 2.56B | 2.71B | 2.76B | 3.45B | 3.69B | 3.99B | 4.31B | 4.40B | 4.38B | 4.37B | 4.38B | 4.36B | 3.84B | 3.71B | 3.55B |
|
Long-Term Investments
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.24B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Goodwill
|
| | | 0.18B | | 0.20B | 0.20B | 0.19B | 0.20B | 0.20B | 0.20B | 0.20B | 0.20B | 0.20B | 0.20B | 0.18B | 0.62B | 0.62B | 0.62B | 0.18B | 0.62B | 0.65B | 0.71B | 0.26B | 0.26B | 0.26B | 0.27B | 0.27B | 0.27B | 0.27B | 1.00B | 0.92B | 0.92B | 0.92B | 0.92B | 0.92B | 0.92B | 0.93B | 0.93B | 0.93B | 0.93B | 0.62B | 1.66B | 1.66B | 1.66B | 1.66B | 1.66B | 1.66B | 1.66B | 1.66B | 1.66B | 1.94B | 0.27B | 1.82B | 1.60B | 1.58B | 1.58B | 1.58B | 1.58B | 1.58B | 1.58B | 1.58B | 1.59B | 1.59B | 1.64B | 1.64B | 1.64B |
|
Intangibles
|
| | | 0.30B | | 0.33B | 0.32B | 0.30B | 0.37B | 0.36B | 0.35B | 0.34B | 0.33B | 0.31B | 0.30B | 0.26B | 0.25B | 0.24B | 0.23B | 0.22B | 0.22B | 0.25B | 0.48B | 0.46B | 0.42B | 0.39B | 0.36B | 0.33B | 0.30B | 0.28B | 0.78B | 0.76B | 0.73B | 0.71B | 0.66B | 0.63B | 0.60B | 0.63B | 0.60B | 0.57B | 0.54B | 0.78B | 0.62B | 0.59B | 0.56B | 0.53B | 0.50B | 0.47B | 0.44B | 0.42B | 0.39B | 0.50B | 0.47B | 0.45B | 0.37B | 0.36B | 0.34B | 0.33B | 0.31B | 0.30B | 0.29B | 0.28B | 0.27B | 0.26B | 0.31B | 0.30B | 0.29B |
|
Goodwill & Intangibles
|
| | | 0.47B | | 0.52B | 0.52B | 0.49B | 0.57B | 0.56B | 0.55B | 0.54B | 0.52B | 0.51B | 0.50B | 0.44B | 0.87B | 0.86B | 0.86B | 0.41B | 0.84B | 0.90B | 1.19B | 0.72B | 0.69B | 0.65B | 0.63B | 0.60B | 0.57B | 0.55B | 1.78B | 1.69B | 1.66B | 1.63B | 1.58B | 1.55B | 1.52B | 1.56B | 1.53B | 1.50B | 1.47B | 1.40B | 2.28B | 2.25B | 2.22B | 2.19B | 2.16B | 2.13B | 2.10B | 2.08B | 2.05B | 2.43B | 0.75B | 2.27B | 1.97B | 1.94B | 1.92B | 1.90B | 1.89B | 1.88B | 1.87B | 1.85B | 1.86B | 1.85B | 1.95B | 1.94B | 1.93B |
|
Long-Term Deferred Tax
|
| | | | | | | | 0.06B | 0.07B | 0.07B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.04B | 0.04B | | | | | | | | | 0.04B | | | 0.05B | 0.14B | 0.14B | 0.15B | 0.15B | 0.34B | 0.33B | 0.30B | 0.26B | 0.27B | 0.24B | 0.24B | 0.29B | 0.31B | 0.33B | 0.33B | 0.46B | 0.43B | 0.45B | 0.43B | 0.38B | 0.37B | 0.35B | 0.38B | 0.41B | 0.38B | 0.47B | 0.50B | 0.58B | 0.60B | 0.65B | 0.68B | 0.73B | 0.73B | 0.75B | 0.75B | 0.84B |
|
Other Non-Current Assets
|
| | | 0.06B | | 0.06B | 0.06B | 0.14B | 0.08B | 0.08B | 0.07B | 0.08B | 0.08B | 0.07B | 0.07B | 0.09B | 0.06B | 0.05B | 0.06B | 0.10B | 0.07B | 0.06B | 0.10B | 0.09B | 0.09B | 0.11B | 0.11B | 0.06B | 0.11B | 0.12B | 0.08B | 0.07B | 0.07B | 0.07B | 0.08B | 0.10B | 0.11B | 0.13B | 0.12B | 0.11B | 0.22B | 0.27B | 0.27B | 0.26B | 0.26B | 0.30B | 0.31B | 0.41B | 0.40B | 0.40B | 0.44B | 0.50B | 0.53B | 0.65B | 0.65B | 0.44B | 0.43B | 0.39B | 0.37B | 0.38B | 0.39B | 0.39B | 0.37B | 0.36B | 0.35B | 0.33B | 0.32B |
|
Non-Current Assets
|
| | | -1.17B | | 1.37B | 1.40B | 1.56B | 1.77B | 1.85B | 1.82B | 1.76B | 1.79B | 1.82B | 1.83B | 1.64B | 1.62B | 1.62B | 1.60B | 1.59B | 1.55B | 1.66B | 2.07B | 2.02B | 1.99B | 1.98B | 2.00B | 1.98B | 1.95B | 4.18B | 3.99B | 4.06B | 4.03B | 4.07B | 4.05B | 4.26B | 4.30B | 4.37B | 4.31B | 4.42B | 4.52B | 5.46B | 5.45B | 5.41B | 5.39B | 5.38B | 5.44B | 5.48B | 5.44B | 5.36B | 5.30B | 5.84B | 5.84B | 6.00B | 5.79B | 6.25B | 6.56B | 6.83B | 7.20B | 7.30B | 7.33B | 7.33B | 7.38B | 7.34B | 6.93B | 6.77B | 6.68B |
|
Assets
|
2.21B | 2.22B | 2.27B | | 2.55B | 2.54B | 2.69B | 2.92B | 4.02B | 4.15B | 4.01B | 3.88B | 3.83B | 3.77B | 3.67B | 3.33B | 3.23B | 3.24B | 3.25B | 3.29B | 3.29B | 3.42B | 3.88B | 3.82B | 3.75B | 3.92B | 3.95B | 3.87B | 3.86B | 6.10B | 6.79B | 6.92B | 6.64B | 6.83B | 6.86B | 7.20B | 7.26B | 7.30B | 7.41B | 7.59B | 7.56B | 8.52B | 8.52B | 8.43B | 9.42B | 9.53B | 9.25B | 8.67B | 8.63B | 8.59B | 8.94B | 9.63B | 10.21B | 10.79B | 11.10B | 11.98B | 12.27B | 12.76B | 13.28B | 13.22B | 13.48B | 13.66B | 13.92B | 14.09B | 13.25B | 13.13B | 13.01B |
|
Accounts Payables
|
| | | 0.17B | | 0.24B | 0.25B | 0.26B | 0.53B | 0.53B | 0.47B | 0.45B | 0.41B | 0.42B | 0.35B | 0.28B | 0.26B | 0.28B | 0.26B | 0.28B | 0.28B | 0.31B | 0.40B | 0.38B | 0.36B | 0.34B | 0.36B | 0.34B | 0.31B | 0.30B | 0.41B | 0.43B | 0.46B | 0.55B | 0.59B | 0.55B | 0.61B | 0.58B | 0.59B | 0.67B | 0.58B | 0.54B | 0.53B | 0.54B | 0.50B | 0.52B | 0.53B | 0.57B | 0.60B | 0.61B | 0.60B | 0.64B | 0.73B | 0.79B | 0.79B | 0.85B | 0.98B | 0.91B | 0.91B | 0.73B | 0.67B | 0.62B | 0.60B | 0.57B | 0.50B | 0.47B | 0.48B |
|
Payables
|
| | | 0.17B | | 0.24B | 0.25B | 0.26B | 0.53B | 0.53B | 0.47B | 0.45B | 0.41B | 0.42B | 0.35B | 0.28B | 0.26B | 0.28B | 0.26B | 0.28B | 0.28B | 0.31B | 0.40B | 0.38B | 0.36B | 0.34B | 0.36B | 0.34B | 0.31B | 0.30B | 0.41B | 0.43B | 0.46B | 0.55B | 0.59B | 0.55B | 0.61B | 0.58B | 0.59B | 0.67B | 0.58B | 0.54B | 0.53B | 0.54B | 0.50B | 0.52B | 0.53B | 0.57B | 0.60B | 0.61B | 0.60B | 0.64B | 0.73B | 0.79B | 0.79B | 0.85B | 0.98B | 0.91B | 0.91B | 0.73B | 0.67B | 0.62B | 0.60B | 0.57B | 0.50B | 0.47B | 0.48B |
|
Accumulated Expenses
|
| | | 0.14B | | 0.16B | 0.15B | 0.16B | 0.20B | 0.22B | 0.22B | 0.24B | 0.24B | 0.28B | 0.25B | 0.26B | 0.20B | 0.19B | 0.19B | 0.22B | 0.22B | 0.23B | 0.24B | 0.29B | 0.28B | 0.27B | 0.31B | 0.25B | 0.25B | 0.30B | 0.43B | 0.41B | 0.48B | 0.55B | 0.58B | 0.61B | 0.59B | 0.56B | 0.63B | 0.66B | 0.60B | 0.62B | 0.73B | 0.54B | 0.54B | 0.55B | 0.57B | 0.57B | 0.59B | 0.64B | 0.64B | 0.73B | 0.67B | 0.75B | 0.77B | 1.05B | 0.67B | 0.65B | 0.67B | 0.66B | 0.68B | 0.68B | 0.73B | 0.76B | 0.78B | 0.79B | 0.73B |
|
Other Accumulated Expenses
|
| | | | | | | 0.04B | | 0.05B | | 0.04B | 0.02B | 0.02B | 0.04B | 0.04B | 0.03B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.05B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Short term Debt
|
| | | 0.21B | | 0.12B | 0.14B | 0.14B | 0.18B | 0.29B | 0.29B | | 0.38B | 0.27B | 0.26B | 0.35B | 0.24B | 0.23B | 0.25B | 0.18B | 0.17B | 0.17B | 0.20B | 0.21B | 0.21B | 0.56B | 0.54B | 0.54B | 0.53B | 0.54B | 0.54B | 0.55B | 0.27B | 0.27B | 0.26B | 0.25B | 0.75B | 0.75B | 0.10B | 0.14B | 0.13B | 0.11B | 0.74B | 0.74B | 0.69B | 0.70B | 0.70B | 0.53B | 0.54B | 0.20B | 0.20B | 0.16B | 0.17B | 0.17B | 0.17B | 0.15B | 0.93B | 0.91B | 0.91B | 0.79B | 0.79B | 0.80B | 0.80B | | | | |
|
Current Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01B | | | | 0.01B | 0.01B | 0.01B | 0.01B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B |
|
Current Taxes
|
| | | 0.01B | | 0.00B | 0.00B | 0.01B | 0.01B | 0.00B | 0.01B | 0.01B | 0.00B | 0.00B | 0.01B | 0.00B | 0.00B | 0.00B | 0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Deferred Revenue
|
| | | 0.10B | | 0.13B | 0.13B | 0.15B | 0.17B | 0.19B | 0.19B | 0.17B | 0.15B | 0.15B | 0.15B | 0.13B | 0.13B | 0.15B | 0.15B | 0.14B | 0.15B | 0.16B | 0.17B | 0.17B | 0.16B | 0.16B | 0.13B | 0.11B | 0.11B | 0.12B | 0.12B | 0.11B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Curent Deferred Tax Liability
|
| | | | | | | | 0.06B | 0.07B | 0.07B | 0.03B | 0.03B | 0.03B | 0.03B | 0.02B | 0.02B | 0.02B | 0.02B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities
|
| | | 0.62B | | 0.65B | 0.68B | 0.71B | 0.00B | 0.00B | 1.26B | 1.28B | 0.00B | 0.00B | | 1.02B | | 0.88B | 0.88B | 0.82B | 0.82B | 0.87B | 1.01B | 1.04B | 1.01B | 1.32B | 1.34B | 1.24B | 1.19B | 1.26B | 1.50B | 1.50B | 1.21B | 1.36B | 1.43B | 1.41B | 1.95B | 1.90B | 1.31B | 1.47B | 1.32B | 1.27B | 2.00B | 1.82B | 1.74B | 1.76B | 1.80B | 1.67B | 1.73B | 1.46B | 1.44B | 1.54B | 1.57B | 1.71B | 1.76B | 2.06B | 2.58B | 2.48B | 2.49B | 2.18B | 2.14B | 2.10B | 2.13B | 1.33B | 1.28B | 1.26B | 1.21B |
|
Capital Leases
|
| | | 0.08B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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 |
|
Non-Current Debt
|
| | | 0.73B | | 0.63B | 0.65B | 0.75B | 1.10B | 1.00B | 0.95B | | 0.81B | 0.81B | 0.80B | 0.66B | 0.71B | 0.69B | 0.66B | 0.76B | 0.75B | 0.74B | 0.98B | 0.98B | 0.95B | 0.82B | 0.87B | 0.85B | 0.84B | 2.94B | 3.10B | 3.07B | 2.99B | 2.87B | 2.68B | 2.70B | 2.08B | 2.02B | 2.62B | 2.63B | 2.64B | 3.55B | 2.88B | 2.88B | 4.04B | 4.04B | 3.54B | 2.96B | 2.81B | 2.91B | 2.91B | 2.91B | 3.04B | 3.05B | 3.05B | 3.05B | 2.54B | 2.54B | 2.54B | 2.54B | 2.54B | 2.55B | 2.55B | 3.35B | 3.35B | 3.35B | 3.35B |
|
Pension
|
| | | | | | | | | | | 0.07B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Preferred Stock Liabilities
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.03B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Minority Interest
|
| | | 0.02B | | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B |
|
Liabilities from Discontinued Operations
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.04B | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability
|
| | | 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 | 0.02B | 0.02B | | | | | | | | | 0.02B | | | 0.25B | 0.29B | 0.25B | 0.27B | 0.31B | 0.06B | 0.06B | 0.06B | 0.06B | 0.05B | 0.05B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.05B | 0.05B | 0.05B | 0.04B | 0.04B | 0.04B | 0.03B | 0.03B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.05B | 0.04B | 0.04B |
|
Other Non-Current Liabilities
|
| | | 0.05B | | 0.04B | 0.05B | 0.05B | 0.24B | 0.25B | 0.26B | 0.26B | 0.25B | 0.25B | 0.25B | 0.26B | 0.22B | 0.19B | 0.19B | 0.19B | 0.18B | 0.17B | 0.21B | 0.15B | 0.16B | 0.15B | 0.16B | 0.13B | 0.15B | 0.18B | 0.20B | 0.19B | 0.19B | 0.21B | 0.20B | 0.23B | 0.23B | 0.22B | 0.22B | 0.24B | 0.33B | 0.35B | 0.34B | 0.35B | 0.34B | 0.40B | 0.40B | 0.42B | 0.39B | 0.38B | 0.39B | 0.51B | 0.55B | 0.58B | 0.59B | 0.61B | 0.63B | 0.68B | 0.68B | 0.63B | 0.60B | 0.60B | 0.58B | 0.54B | 0.51B | 0.49B | 0.46B |
|
Total Non-Current Liabilities
|
| | | 1.36B | | 1.30B | 1.35B | 1.48B | 2.26B | 2.32B | 2.23B | 2.13B | 2.05B | 1.98B | 1.88B | 1.68B | 1.60B | 1.58B | 1.56B | 1.58B | 1.57B | 1.60B | 1.99B | 2.02B | 1.96B | 2.14B | 2.21B | 2.11B | 2.02B | 4.20B | 4.84B | 4.86B | 4.44B | 4.51B | 4.42B | 4.17B | 4.09B | 3.98B | 3.99B | 4.15B | 4.01B | 4.88B | 4.94B | 4.76B | 5.84B | 5.87B | 5.40B | 4.69B | 4.59B | 4.41B | 4.40B | 4.51B | 4.64B | 4.80B | 4.84B | 5.16B | 5.18B | 5.08B | 5.09B | 4.79B | 4.74B | 4.71B | 4.74B | 4.74B | 4.69B | 4.68B | 4.63B |
|
Total Liabilities
|
| | | 1.41B | | 1.34B | 1.39B | 1.53B | 2.51B | 2.56B | 2.49B | 2.39B | 2.29B | 2.23B | 2.13B | 1.94B | 1.82B | 1.78B | 1.75B | 1.77B | 1.75B | 1.78B | 2.21B | 2.17B | 2.12B | 2.30B | 2.37B | 2.24B | 2.18B | 4.37B | 5.04B | 5.05B | 4.64B | 4.71B | 4.63B | 4.39B | 4.31B | 4.20B | 4.21B | 4.39B | 4.34B | 5.23B | 5.28B | 5.10B | 6.18B | 6.27B | 5.81B | 5.11B | 4.98B | 4.79B | 4.80B | 5.02B | 5.19B | 5.38B | 5.42B | 5.77B | 5.81B | 5.76B | 5.78B | 5.41B | 5.34B | 5.30B | 5.32B | 5.28B | 5.21B | 5.17B | 5.08B |
|
Total Debt
|
| | | 0.93B | | 0.75B | 0.79B | 0.89B | 1.27B | 1.29B | 1.24B | | 1.19B | 1.07B | 1.06B | 1.01B | 0.95B | 0.92B | 0.91B | 0.94B | 0.92B | 0.90B | 1.18B | 1.19B | 1.16B | 1.38B | 1.41B | 1.39B | 1.36B | 3.47B | 3.64B | 3.62B | 3.26B | 3.14B | 2.94B | 2.95B | 2.83B | 2.77B | 2.71B | 2.77B | 2.77B | 3.66B | 3.62B | 3.61B | 4.73B | 4.74B | 4.24B | 3.49B | 3.34B | 3.11B | 3.11B | 3.07B | 3.21B | 3.21B | 3.21B | 3.19B | 3.46B | 3.45B | 3.45B | 3.34B | 3.34B | 3.34B | 3.34B | 3.35B | 3.35B | 3.35B | 3.35B |
|
Common Equity
|
| | | 1.00B | | 1.20B | 1.30B | 1.39B | 1.51B | 1.59B | 1.53B | 1.54B | 1.53B | 1.54B | 1.54B | 1.43B | 1.41B | 1.47B | 1.50B | 1.52B | 1.54B | 1.64B | 1.67B | 1.65B | 1.63B | 1.62B | 1.58B | 1.63B | 1.68B | 1.73B | 1.75B | 1.84B | 2.00B | 2.12B | 2.24B | 2.80B | 2.95B | 3.10B | 3.20B | 3.19B | 3.22B | 3.30B | 3.24B | 3.32B | 3.24B | 3.26B | 3.45B | 3.56B | 3.65B | 3.80B | 4.14B | 4.60B | 5.02B | 5.41B | 5.68B | 6.21B | 6.47B | 7.00B | 7.50B | 7.80B | 8.14B | 8.36B | 8.60B | 8.81B | 8.05B | 7.96B | 7.93B |
|
Shareholder's Equity
|
| | | 1.00B | | 1.20B | 1.30B | 1.39B | 1.51B | 1.59B | 1.53B | 1.54B | 1.53B | 1.54B | 1.54B | 1.43B | 1.41B | 1.47B | 1.50B | 1.52B | 1.54B | 1.64B | 1.67B | 1.65B | 1.63B | 1.62B | 1.58B | 1.63B | 1.68B | 1.73B | 1.75B | 1.84B | 2.00B | 2.12B | 2.24B | 2.80B | 2.95B | 3.10B | 3.20B | 3.19B | 3.22B | 3.30B | 3.24B | 3.32B | 3.24B | 3.26B | 3.45B | 3.56B | 3.65B | 3.80B | 4.14B | 4.60B | 5.02B | 5.41B | 5.68B | 6.21B | 6.47B | 7.00B | 7.50B | 7.80B | 8.14B | 8.36B | 8.60B | 8.81B | 8.05B | 7.96B | 7.93B |
|
Liabilities and Shareholders Equity
|
2.21B | 2.22B | 2.27B | | 2.55B | 2.54B | 2.69B | 2.92B | 4.02B | 4.15B | 4.01B | 3.88B | 3.83B | 3.77B | 3.67B | 3.33B | 3.23B | 3.24B | 3.25B | 3.29B | 3.29B | 3.42B | 3.88B | 3.82B | 3.75B | 3.92B | 3.95B | 3.87B | 3.86B | 6.10B | 6.79B | 6.92B | 6.64B | 6.83B | 6.86B | 7.20B | 7.26B | 7.30B | 7.41B | 7.59B | 7.56B | 8.52B | 8.52B | 8.43B | 9.42B | 9.53B | 9.25B | 8.67B | 8.63B | 8.59B | 8.94B | 9.63B | 10.21B | 10.79B | 11.10B | 11.98B | 12.27B | 12.76B | 13.28B | 13.22B | 13.48B | 13.66B | 13.92B | 14.09B | 13.25B | 13.13B | 13.01B |
|
Treasury Shares
|
| | | | | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.06B | 0.01B | | 0.00B | 0.01B | 0.01B | 0.00B | 0.00B | 0.01B | 0.01B | 0.01B | 0.02B | 0.03B | 0.03B | 0.12B | | 0.12B | | | 0.13B | 0.13B | 0.00B | 0.13B | 0.00B | 0.01B | 0.02B | 0.00B | 0.01B | 0.01B | -0.15B | 0.00B | 0.00B | 0.00B | -0.16B | -0.16B | -0.17B | -0.17B | 0.17B | -0.17B | -0.17B | 0.00B | 0.00B | 0.18B | 0.18B | 0.00B | 0.19B | 0.19B | 0.19B | 0.01B | 0.20B | 0.21B | 0.21B | 0.22B |
|
Retained Earnings
|
| | | -1.50B | | -1.36B | -1.27B | -1.21B | -1.14B | -1.09B | -1.16B | -1.20B | -1.17B | -1.17B | -1.15B | -0.04B | -1.27B | -1.22B | -1.17B | -0.05B | -1.08B | -1.00B | -0.95B | -0.92B | -0.86B | -0.81B | -0.76B | -0.71B | -0.67B | -0.65B | -0.64B | -0.53B | -0.38B | -0.29B | -0.18B | 0.35B | 0.49B | 0.65B | 0.81B | 0.98B | 1.09B | 1.20B | 1.13B | 1.19B | 1.18B | 1.18B | 1.34B | 1.43B | 1.52B | 1.70B | 2.01B | 2.44B | 2.99B | 3.45B | 3.76B | 4.36B | 4.83B | 5.40B | 5.99B | 6.55B | 7.00B | 7.34B | 7.74B | 8.12B | 7.63B | 7.81B | 8.06B |