|
Cash & Equivalents
|
8.21B | 8.99B | 16.10B | 14.92B | 9.33B | 9.91B | 12.02B | 10.42B | 11.86B | 16.16B | 13.16B | 13.29B | 13.78B | 14.96B | 15.67B | 15.91B | 16.10B | 14.61B | 19.66B | 14.89B | 16.83B | 17.77B | 24.18B | 16.15B | 13.70B | 21.72B | 16.74B | 17.41B | 15.58B | 20.15B | 28.61B | 18.59B | 19.75B | 21.78B | 21.32B | 21.31B | 19.49B | 21.62B | 18.45B | 10.82B | 14.72B | 20.51B | 31.08B | 24.54B | 23.83B | 37.24B | 27.28B | 28.00B | 22.32B | 30.10B | 23.06B | 17.94B | 22.68B | 21.38B | 10.45B | 6.81B | 8.22B | 9.77B | 11.61B | 8.24B | 9.48B | 10.45B | 10.62B | 10.94B | 17.41B | 10.79B | 10.45B | 19.24B |
|
Short-term Investments
|
| 3.63B | 4.47B | 5.87B | 8.16B | 8.55B | 11.62B | 14.43B | 12.49B | 12.69B | 18.50B | 17.73B | 15.96B | 15.72B | 15.94B | 17.78B | 17.31B | 17.60B | 19.44B | 22.08B | 20.39B | 21.05B | 27.44B | 28.58B | 30.08B | 32.65B | 39.19B | 34.92B | 35.18B | 35.97B | 39.78B | 39.61B | 39.60B | 44.29B | 45.58B | 50.27B | 50.97B | 45.64B | 41.64B | 38.57B | 25.31B | 17.31B | 4.62B | 2.90B | 2.03B | 5.82B | 15.00B | 10.59B | 13.54B | 16.46B | 16.25B | 4.90B | 0.71B | 0.52B | 0.77B | 0.54B | 0.55B | 0.42B | 0.47B | 0.45B | 0.42B | 0.21B | 0.29B | 0.37B | 0.42B | 0.42B | 0.56B | 0.53B |
|
Cash & Current Investments
|
8.21B | 12.62B | 20.57B | 20.78B | 17.49B | 18.47B | 23.64B | 24.84B | 24.36B | 28.85B | 31.66B | 31.01B | 29.74B | 30.68B | 31.61B | 33.70B | 33.41B | 32.22B | 39.10B | 36.97B | 37.23B | 38.82B | 51.62B | 44.73B | 43.78B | 54.37B | 55.93B | 52.34B | 50.77B | 56.12B | 68.40B | 58.21B | 59.35B | 66.08B | 66.90B | 71.58B | 70.45B | 67.26B | 60.09B | 49.39B | 40.03B | 37.83B | 35.70B | 27.44B | 25.86B | 43.06B | 42.28B | 38.59B | 35.86B | 46.55B | 39.31B | 22.84B | 23.39B | 21.90B | 11.22B | 7.35B | 8.77B | 10.19B | 12.08B | 8.69B | 9.90B | 10.66B | 10.91B | 11.31B | 17.82B | 11.20B | 11.01B | 19.77B |
|
Receivables - Net
|
| 4.43B | 2.58B | 3.09B | 3.90B | 5.58B | 3.72B | 4.41B | 4.50B | 6.63B | 4.19B | 4.43B | 4.66B | 6.38B | 3.77B | 4.40B | 4.17B | 6.05B | 3.45B | 4.19B | 4.07B | 6.09B | 3.55B | 4.33B | 4.18B | 5.62B | 3.48B | 3.96B | 3.84B | 5.38B | 3.41B | 3.69B | 3.72B | 5.30B | 3.59B | 3.80B | 3.90B | 5.14B | 3.73B | 3.98B | 3.99B | 5.13B | 3.82B | 4.05B | 4.16B | 5.55B | 4.58B | 4.42B | 4.64B | 5.41B | 4.48B | 4.46B | 4.59B | 5.95B | 5.94B | 6.20B | 6.21B | 6.92B | 6.52B | 6.80B | 7.30B | 7.87B | 8.02B | 8.18B | 8.05B | 8.56B | 8.84B | 9.44B |
|
Receivables - Other
|
| | | | | 0.73B | | | | 0.88B | | | | 0.81B | | | | 0.83B | | | | 0.91B | | | | 0.82B | | | | 0.82B | | | | 0.79B | | | | 0.80B | | | | 0.78B | | | | 0.78B | | | | 0.80B | | | | 0.79B | | | | 0.80B | | | | 0.82B | | | | 0.85B | | |
|
Receivables
|
| 4.43B | 2.58B | 3.09B | 3.90B | 6.32B | 3.72B | 4.41B | 4.50B | 7.50B | 4.19B | 4.43B | 4.66B | 7.19B | 3.77B | 4.40B | 4.17B | 6.88B | 3.45B | 4.19B | 4.07B | 6.99B | 3.55B | 4.33B | 4.18B | 6.43B | 3.48B | 3.96B | 3.84B | 6.20B | 3.41B | 3.69B | 3.72B | 6.09B | 3.59B | 3.80B | 3.90B | 5.94B | 3.73B | 3.98B | 3.99B | 5.91B | 3.82B | 4.05B | 4.16B | 6.33B | 4.58B | 4.42B | 4.64B | 6.21B | 4.48B | 4.46B | 4.59B | 6.74B | 5.94B | 6.20B | 6.21B | 7.71B | 6.52B | 6.80B | 7.30B | 8.70B | 8.02B | 8.18B | 8.05B | 9.41B | 8.84B | 9.44B |
|
Raw Materials
|
| | | | | | | | | 0.09B | 0.07B | 0.07B | 0.06B | 0.04B | 0.08B | 0.08B | 0.10B | 0.11B | 0.14B | 0.12B | 0.10B | 0.07B | 0.07B | 0.07B | 0.10B | 0.11B | 0.11B | 0.11B | 0.10B | 0.10B | 0.14B | 0.15B | 0.24B | 0.19B | 0.16B | 0.29B | 0.33B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Work In Process
|
| | | | | | | | | 0.02B | 0.03B | 0.02B | 0.01B | 0.02B | 0.01B | 0.02B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.02B | 0.03B | 0.07B | 0.04B | 0.05B | 0.04B | 0.02B | 0.03B | 0.04B | 0.05B | 0.05B | 0.04B | 0.03B | 0.04B | 0.04B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Finished Goods
|
| | | | | | | | | 0.19B | 0.16B | 0.13B | 0.10B | 0.09B | 0.06B | 0.06B | 0.08B | 0.10B | 0.07B | 0.09B | 0.10B | 0.09B | 0.08B | 0.11B | 0.12B | 0.16B | 0.09B | 0.09B | 0.09B | 0.09B | 0.10B | 0.13B | 0.10B | 0.07B | 0.12B | 0.11B | 0.13B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Inventory
|
| | | | 0.32B | 0.26B | 0.23B | 0.24B | 0.28B | 0.30B | 0.26B | 0.22B | 0.17B | 0.16B | 0.15B | 0.16B | 0.21B | 0.24B | 0.24B | 0.23B | 0.23B | 0.19B | 0.18B | 0.21B | 0.28B | 0.31B | 0.25B | 0.24B | 0.21B | 0.21B | 0.29B | 0.33B | 0.39B | 0.30B | 0.31B | 0.44B | 0.50B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Deferred Tax Assets
|
| 0.66B | 0.71B | 0.70B | 0.98B | 1.16B | 1.14B | 1.22B | 1.19B | 1.19B | 1.26B | 1.24B | 1.29B | 0.88B | 0.91B | 0.89B | 0.83B | 0.97B | 0.94B | 0.96B | 1.01B | 0.91B | 0.83B | 0.91B | 0.93B | 0.66B | 0.67B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets
|
| 0.87B | 0.59B | 0.66B | 1.30B | 1.53B | 1.53B | 2.02B | 2.14B | 2.21B | 1.83B | 1.58B | 1.68B | 1.94B | 1.73B | 1.98B | 2.07B | 2.21B | 1.72B | 1.89B | 1.87B | 2.12B | 2.02B | 1.87B | 2.12B | 2.22B | 1.79B | 2.09B | 2.25B | 2.59B | 2.36B | 2.51B | 2.55B | 3.14B | 2.54B | 2.73B | 2.88B | 3.76B | 3.19B | 3.57B | 3.59B | 3.42B | 2.86B | 3.05B | 3.42B | 3.53B | 3.08B | 3.23B | 3.24B | 3.60B | 3.33B | 3.78B | 3.70B | 3.78B | 3.85B | 4.01B | 3.71B | 3.90B | 3.56B | 3.79B | 3.86B | 4.02B | 4.14B | 4.01B | 4.24B | 4.82B | 4.79B | 5.16B |
|
Current Assets
|
| 18.58B | 24.45B | 25.23B | 23.98B | 27.00B | 30.26B | 32.72B | 32.46B | 39.17B | 39.21B | 38.48B | 37.54B | 40.02B | 38.17B | 41.13B | 40.69B | 41.69B | 45.46B | 44.25B | 44.40B | 48.13B | 58.19B | 52.04B | 51.29B | 62.52B | 62.12B | 58.62B | 57.07B | 64.31B | 74.45B | 64.73B | 66.01B | 74.52B | 73.33B | 78.55B | 77.73B | 76.16B | 67.01B | 56.94B | 47.62B | 46.39B | 42.38B | 34.54B | 33.44B | 52.14B | 49.94B | 46.25B | 43.74B | 55.57B | 47.12B | 31.08B | 31.68B | 31.63B | 21.00B | 17.56B | 18.70B | 21.00B | 22.17B | 19.29B | 21.06B | 22.55B | 23.07B | 23.50B | 30.12B | 24.58B | 24.63B | 34.37B |
|
Buildings
|
| | | | | 2.00B | | | | 2.25B | | | | 2.35B | | | | 2.48B | | | | 2.58B | | | | 2.72B | | | | 2.75B | | | | 3.47B | | | | 3.89B | | | | 4.25B | | | | 4.39B | | | | 4.73B | | | | 4.73B | | | | 5.88B | | | | 6.49B | | | | 10.88B | | |
|
Construction in Progress
|
| | | | | 0.09B | | | | 0.06B | | | | 0.11B | | | | 0.03B | | | | 0.03B | | | | 0.09B | | | | 0.10B | | | | 0.23B | | | | 0.23B | | | | 0.16B | | | | 0.28B | | | | 0.23B | | | | 0.51B | | | | 3.85B | | | | 5.63B | | | | 16.51B | | |
|
Land & Improvements
|
| | | | | 0.76B | | | | 0.69B | | | | 0.70B | | | | 0.63B | | | | 0.63B | | | | 0.59B | | | | 0.74B | | | | 0.83B | | | | 0.87B | | | | 0.90B | | | | 0.89B | | | | 0.87B | | | | 1.17B | | | | 1.24B | | | | 1.24B | | | | 1.35B | | |
|
Property, Plant & Equipment (Net)
|
| 1.92B | 1.92B | 1.96B | 2.87B | 2.76B | 2.83B | 2.87B | 2.89B | 2.86B | 2.93B | 2.90B | 2.94B | 3.02B | 3.04B | 3.09B | 3.03B | 3.05B | 3.05B | 3.04B | 3.05B | 3.06B | 3.09B | 3.17B | 3.33B | 3.69B | 3.90B | 3.85B | 4.01B | 4.00B | 4.11B | 4.88B | 5.07B | 5.32B | 5.59B | 5.87B | 5.90B | 5.90B | 5.92B | 6.00B | 6.20B | 6.25B | 6.26B | 6.27B | 6.25B | 6.24B | 6.40B | 6.63B | 6.82B | 7.05B | 7.61B | 8.03B | 8.61B | 9.72B | 12.28B | 14.35B | 16.34B | 17.07B | 17.64B | 18.01B | 19.12B | 21.54B | 23.09B | 26.43B | 31.97B | 43.52B | 53.19B | 67.88B |
|
Long-Term Investments
|
| 7.25B | | | | | | | | 0.26B | | | | 0.26B | | | | 0.32B | | | | 0.37B | | | | 0.41B | | | | 0.42B | | | | 0.49B | | | | 0.56B | | | | 0.57B | | | | 0.64B | | | | 0.81B | | | | 0.76B | | | | 0.79B | | | | 0.99B | | | | 1.10B | | |
|
Goodwill
|
| 18.84B | 18.87B | 19.10B | 20.41B | 20.43B | 20.90B | 20.89B | 21.43B | 21.55B | 21.83B | 21.99B | 23.82B | 25.12B | 25.29B | 25.46B | 26.10B | 27.34B | 27.96B | 28.27B | 29.32B | 29.65B | 29.71B | 33.38B | 34.33B | 34.09B | 34.13B | 34.17B | 34.28B | 34.59B | 35.35B | 42.08B | 42.50B | 43.05B | 43.02B | 42.96B | 42.97B | 43.76B | 43.70B | 43.78B | 43.78B | 43.78B | 43.73B | 43.81B | 43.78B | 43.77B | 43.87B | 43.88B | 43.95B | 43.94B | 43.86B | 43.84B | 43.83B | 43.81B | 61.63B | 61.51B | 61.50B | 62.26B | 62.21B | 62.23B | 62.22B | 62.23B | 62.25B | 62.20B | 62.17B | 62.21B | 62.21B | 62.21B |
|
Intangibles
|
| | | | | 9.32B | 0.37B | 8.53B | 8.32B | 16.91B | 7.66B | 7.15B | 7.46B | 0.54B | 19.47B | 19.55B | 19.93B | 20.50B | 21.37B | 21.55B | 0.60B | 0.15B | 16.59B | 18.73B | 0.20B | 0.07B | 15.05B | 15.12B | 0.06B | 0.05B | 12.03B | 15.20B | 0.22B | 0.33B | 12.98B | 12.99B | 12.99B | 0.38B | 12.99B | 13.22B | 13.20B | 12.69B | 12.68B | 12.72B | 12.72B | 11.40B | 11.41B | 11.41B | 11.45B | 11.00B | 11.06B | 11.06B | 11.14B | 10.45B | 22.43B | 22.43B | 22.43B | 20.03B | 20.03B | 20.09B | 20.09B | 18.79B | 6.27B | 5.68B | 5.13B | 4.59B | 4.17B | 3.76B |
|
Goodwill & Intangibles
|
| 18.84B | 18.87B | 19.10B | 20.41B | 9.32B | 9.12B | 29.41B | 29.75B | 38.46B | 29.49B | 29.15B | 31.27B | 25.66B | 44.76B | 45.01B | 46.03B | 47.84B | 49.34B | 49.82B | 29.92B | 29.80B | 46.30B | 52.11B | 34.53B | 34.16B | 49.18B | 49.29B | 34.34B | 34.64B | 47.38B | 57.29B | 42.72B | 43.38B | 56.00B | 55.95B | 55.96B | 44.13B | 56.69B | 57.00B | 56.98B | 56.47B | 56.42B | 56.53B | 56.50B | 55.17B | 55.28B | 55.29B | 55.41B | 54.94B | 54.92B | 54.90B | 54.98B | 54.26B | 84.05B | 83.94B | 83.92B | 82.29B | 82.23B | 82.32B | 82.31B | 81.02B | 68.52B | 67.88B | 67.30B | 66.79B | 66.38B | 65.97B |
|
Long-Term Deferred Tax
|
| | | | | 1.27B | 1.80B | 2.00B | 2.20B | 1.08B | 2.30B | 2.20B | 2.10B | 0.59B | 1.40B | 1.60B | 1.40B | 0.77B | 1.40B | 1.40B | 1.40B | 0.84B | 1.40B | 0.91B | 0.95B | 1.46B | 1.00B | 1.34B | 1.38B | 1.29B | 1.14B | 0.90B | 0.92B | 1.14B | 1.18B | 1.22B | 1.81B | 1.40B | 1.43B | 1.50B | 2.03B | 2.70B | 2.65B | 2.75B | 2.88B | 3.25B | 3.15B | 3.40B | 13.72B | 13.64B | 13.39B | 13.27B | 13.11B | 12.78B | 12.06B | 12.09B | 12.15B | 12.23B | 12.24B | 12.76B | 12.69B | 12.27B | 12.22B | 11.98B | 11.80B | 11.88B | 11.73B | 11.53B |
|
Other Non-Current Assets
|
| 0.80B | 0.88B | 0.96B | 2.25B | 0.80B | 1.01B | 1.01B | 1.04B | 1.01B | 1.08B | 1.26B | 1.64B | 1.67B | 2.14B | 2.32B | 2.31B | 2.32B | 2.30B | 2.40B | 2.51B | 2.45B | 2.22B | 2.12B | 2.34B | 2.75B | 2.81B | 2.90B | 2.90B | 3.04B | 3.08B | 3.04B | 3.09B | 3.29B | 3.29B | 3.37B | 3.38B | 3.98B | 4.00B | 4.01B | 4.14B | 4.32B | 6.33B | 6.58B | 6.26B | 6.29B | 6.78B | 6.80B | 7.12B | 8.49B | 8.76B | 8.80B | 9.73B | 9.91B | 10.83B | 11.36B | 12.22B | 11.99B | 13.33B | 13.66B | 14.36B | 15.49B | 17.31B | 18.68B | 20.19B | 21.59B | 24.51B | 25.25B |
|
Non-Current Assets
|
| 28.84B | 28.55B | 28.60B | 35.41B | 3.50B | 34.99B | 34.52B | 35.21B | 3.83B | 34.65B | 34.43B | 36.82B | 4.07B | 38.39B | 38.53B | 38.76B | 4.51B | 40.95B | 40.99B | 42.16B | 4.62B | 41.53B | 46.27B | 47.52B | 5.12B | 47.58B | 47.87B | 47.83B | 5.43B | 48.77B | 58.87B | 59.37B | 6.73B | 60.26B | 60.22B | 60.47B | 7.35B | 61.35B | 61.38B | 61.82B | 7.87B | 63.84B | 63.90B | 63.26B | 9.70B | 63.61B | 63.76B | 74.36B | 11.38B | 75.81B | 75.82B | 76.97B | 16.14B | 109.31B | 110.91B | 112.92B | 25.56B | 114.50B | 115.03B | 116.02B | 118.42B | 121.14B | 124.98B | 131.26B | 143.78B | 155.81B | 170.62B |
|
Assets
|
| 47.42B | 53.00B | 53.83B | 59.39B | 61.58B | 65.25B | 67.24B | 67.67B | 73.53B | 73.86B | 72.91B | 74.36B | 78.33B | 76.56B | 79.66B | 79.45B | 81.81B | 86.41B | 85.24B | 86.56B | 90.27B | 99.73B | 98.31B | 98.82B | 110.90B | 109.71B | 106.48B | 104.89B | 112.18B | 123.22B | 123.60B | 125.38B | 134.99B | 133.60B | 138.76B | 138.20B | 137.85B | 128.36B | 118.32B | 109.44B | 108.71B | 106.23B | 98.44B | 96.70B | 115.44B | 113.55B | 110.01B | 118.11B | 131.11B | 122.92B | 106.90B | 108.64B | 109.30B | 130.31B | 128.47B | 131.62B | 134.38B | 136.66B | 134.32B | 137.08B | 140.98B | 144.21B | 148.48B | 161.38B | 168.36B | 180.45B | 204.98B |
|
Accounts Payables
|
| 0.27B | 0.26B | 0.26B | 0.62B | 0.78B | 0.71B | 0.76B | 0.67B | 0.49B | 0.61B | 0.45B | 0.44B | 0.44B | 0.39B | 0.37B | 0.36B | 0.42B | 0.37B | 0.41B | 0.40B | 0.47B | 0.42B | 0.49B | 0.63B | 0.81B | 0.42B | 0.41B | 0.41B | 0.50B | 0.55B | 0.61B | 0.48B | 0.60B | 0.59B | 0.55B | 0.60B | 0.53B | 0.53B | 0.59B | 0.60B | 0.58B | 0.49B | 0.53B | 0.53B | 0.64B | 0.53B | 0.72B | 0.81B | 0.74B | 0.75B | 1.03B | 1.12B | 1.32B | 1.46B | 1.65B | 1.61B | 1.20B | 1.03B | 1.11B | 1.66B | 2.36B | 2.21B | 2.68B | 2.42B | 5.11B | 8.20B | 10.14B |
|
Notes Payables
|
| 1.00B | 1.00B | 1.00B | 4.22B | 3.15B | 2.26B | 2.25B | | 1.15B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.49B | 3.75B | 1.00B | 2.35B | 2.37B | 3.00B | 7.25B | 5.76B | 8.25B | 6.75B | 5.00B | 6.25B | 3.75B | 16.10B | 9.75B | 5.42B | 4.06B | 4.50B | 6.32B | 5.51B | 10.61B | 9.20B | 8.16B | 8.17B | 7.27B | 9.08B | 8.09B |
|
Payables
|
| 1.27B | 1.26B | 1.26B | 4.84B | 3.92B | 2.97B | 3.02B | 0.67B | 1.64B | 0.61B | 0.45B | 0.44B | 0.44B | 0.39B | 0.37B | 0.36B | 0.42B | 0.37B | 0.41B | 0.40B | 0.47B | 0.42B | 0.49B | 0.63B | 0.81B | 0.42B | 0.41B | 0.41B | 0.50B | 0.55B | 0.61B | 0.48B | 0.60B | 0.59B | 0.55B | 0.60B | 0.53B | 0.53B | 0.59B | 0.60B | 5.07B | 4.23B | 1.53B | 2.89B | 3.01B | 3.53B | 7.97B | 6.57B | 8.99B | 7.50B | 6.03B | 7.37B | 5.07B | 17.56B | 11.39B | 7.03B | 5.26B | 5.53B | 7.43B | 7.17B | 12.96B | 11.41B | 10.84B | 10.59B | 12.38B | 17.28B | 18.23B |
|
Accumulated Expenses
|
| 1.41B | 1.03B | 1.13B | 1.45B | 1.90B | 1.44B | 1.64B | 1.87B | 2.32B | 1.55B | 1.58B | 1.67B | 2.00B | 1.47B | 1.55B | 1.56B | 1.85B | 1.43B | 1.57B | 1.58B | 1.94B | 1.49B | 1.55B | 1.56B | 1.84B | 1.38B | 1.60B | 1.54B | 1.97B | 1.42B | 1.49B | 1.52B | 1.97B | 1.52B | 1.50B | 1.50B | 1.81B | 1.42B | 1.45B | 1.26B | 1.63B | 1.26B | 1.31B | 1.32B | 1.45B | 1.39B | 1.42B | 1.68B | 2.02B | 1.47B | 1.50B | 1.63B | 1.94B | 1.96B | 1.78B | 1.74B | 2.05B | 1.82B | 1.71B | 1.80B | 1.92B | 1.77B | 1.65B | 1.84B | 2.24B | 1.79B | 1.95B |
|
Other Accumulated Expenses
|
| 1.88B | 1.58B | 1.75B | 2.57B | 2.98B | 2.49B | 2.94B | 2.89B | 3.43B | 2.96B | 2.95B | 3.24B | 2.44B | 2.53B | 2.67B | 2.47B | 2.57B | 2.11B | 2.40B | 2.69B | 2.79B | 2.10B | 2.69B | 2.84B | 3.32B | 2.51B | 2.74B | 2.97B | 3.33B | 2.71B | 3.00B | 2.91B | 3.58B | 2.85B | 2.87B | 3.37B | 3.96B | 3.52B | 3.56B | 3.63B | 3.55B | 3.29B | 3.66B | 3.72B | 4.74B | 3.95B | 3.89B | 3.91B | 4.38B | 4.09B | 3.41B | 3.96B | 4.14B | 4.83B | 5.23B | 5.52B | 6.80B | 6.89B | 6.39B | 6.99B | 7.35B | 7.41B | 7.13B | 8.18B | 8.63B | 8.70B | 7.68B |
|
Short term Debt
|
| | | | | 3.15B | 2.26B | | | 1.15B | | | | 2.95B | 1.25B | 1.25B | 1.25B | | 1.53B | 1.52B | 1.52B | 1.51B | | | 2.00B | 2.00B | 2.00B | 2.00B | | 3.75B | 1.00B | 3.84B | 3.50B | 9.80B | 5.00B | 2.50B | 4.49B | 4.49B | 3.74B | 6.48B | 4.49B | 4.49B | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Taxes
|
| | | | | 2.69B | 2.68B | | | | | | | 0.53B | | | | 0.91B | 0.57B | 0.54B | 0.44B | 0.42B | 0.42B | 0.44B | 0.32B | 0.53B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Deferred Revenue
|
4.15B | 4.59B | 5.28B | 4.39B | 5.39B | 5.90B | 7.28B | 6.09B | 6.18B | 6.80B | 7.92B | 6.09B | 6.29B | 7.04B | 8.32B | 6.50B | 6.28B | 7.12B | 8.52B | 6.67B | 6.47B | 7.27B | 8.94B | 6.82B | 6.44B | 7.25B | 9.08B | 7.00B | 6.91B | 7.66B | 9.46B | 7.41B | 7.39B | 8.23B | 10.27B | 8.08B | 8.00B | 8.34B | 10.35B | 8.25B | 8.01B | 8.37B | 10.09B | 8.09B | 7.81B | 8.00B | 9.88B | 8.06B | 8.09B | 8.78B | 10.01B | 7.94B | 7.87B | 8.36B | 10.47B | 8.71B | 8.60B | 8.97B | 11.12B | 8.88B | 8.93B | 9.31B | 11.46B | 9.43B | 9.02B | 9.39B | 12.10B | 9.94B |
|
Curent Deferred Tax Liability
|
| | | | | | | | | | | | | | | | | | | | | | | | | 0.09B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities
|
| 9.15B | 9.16B | 8.53B | 14.25B | 14.69B | 13.80B | 13.34B | 11.28B | 14.19B | 13.06B | 11.07B | 11.63B | 15.39B | 13.96B | 12.35B | 11.92B | 12.87B | 14.53B | 13.11B | 13.09B | 14.39B | 13.38B | 11.98B | 13.79B | 15.21B | 15.39B | 13.75B | 11.82B | 17.21B | 15.14B | 16.35B | 15.79B | 24.18B | 20.23B | 15.49B | 17.97B | 19.12B | 19.56B | 20.32B | 17.99B | 18.63B | 18.88B | 14.59B | 15.74B | 17.20B | 18.75B | 21.35B | 20.25B | 24.16B | 23.07B | 18.88B | 20.83B | 19.51B | 34.82B | 27.11B | 22.88B | 23.09B | 25.36B | 24.41B | 24.89B | 31.54B | 32.05B | 29.05B | 29.62B | 32.64B | 39.87B | 37.80B |
|
Non-Current Debt
|
| 9.24B | 13.72B | 13.75B | 11.50B | 11.51B | 14.78B | 14.78B | 14.75B | 14.77B | 14.79B | 14.78B | 14.78B | 13.52B | 13.52B | 18.51B | 18.50B | 18.49B | 22.57B | 22.64B | 22.68B | 22.59B | 32.57B | 32.46B | 30.26B | 39.96B | 40.05B | 39.94B | 40.11B | 40.10B | 53.06B | 50.49B | 50.47B | 48.11B | 48.29B | 58.17B | 56.22B | 56.13B | 54.39B | 51.56B | 51.67B | 51.67B | 50.69B | 50.67B | 49.32B | 69.23B | 67.77B | 63.53B | 63.54B | 76.00B | 75.97B | 73.43B | 72.17B | 72.11B | 75.48B | 81.17B | 86.40B | 86.42B | 84.44B | 82.47B | 82.47B | 76.26B | 75.31B | 80.46B | 88.11B | 85.30B | 82.24B | 99.98B |
|
Minority Interest
|
| 0.35B | 0.34B | 0.38B | 0.38B | 0.40B | 0.41B | 0.44B | 0.44B | 0.47B | 0.35B | 0.35B | 0.39B | 0.40B | 0.41B | 0.43B | 0.44B | 0.50B | 0.45B | 0.50B | 0.53B | 0.57B | 0.58B | 0.42B | 0.44B | 0.43B | 0.44B | 0.41B | 0.47B | 0.50B | 0.40B | 0.38B | 0.41B | 0.39B | 0.41B | 0.43B | 0.48B | 0.50B | 0.50B | 0.48B | 0.52B | 0.58B | 0.59B | 0.62B | 0.65B | 0.64B | 0.65B | 0.70B | 0.74B | 0.71B | 0.41B | 0.44B | 0.48B | 0.45B | 0.43B | 0.47B | 0.51B | 0.48B | 0.47B | 0.51B | 0.56B | 0.54B | 0.45B | 0.49B | 0.53B | 0.52B | 0.51B | 0.51B |
|
Non-Current Deferred Tax Liability
|
| 0.48B | 0.47B | 0.35B | 0.34B | 0.42B | 0.35B | 0.35B | 0.35B | 0.06B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.04B | | | 9.10B | 7.86B | 7.65B | 6.78B | 6.46B | 6.03B | 7.69B | 7.17B | 6.81B | 5.77B | 5.28B | 5.24B | 4.48B | 3.69B | 3.44B | 2.86B | 2.21B | | | |
|
Operating Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.25B | | | | 11.54B | 14.09B | 16.31B |
|
Other Non-Current Liabilities
|
| 2.42B | 2.48B | 2.59B | 3.27B | 2.69B | 2.68B | 2.79B | 3.08B | 3.17B | 3.28B | 3.38B | 3.22B | 3.76B | 3.73B | 3.91B | 3.77B | 3.90B | 3.86B | 3.95B | 4.05B | 4.18B | 4.15B | 4.23B | 4.30B | 4.39B | 4.41B | 4.27B | 4.42B | 4.91B | 5.03B | 5.10B | 5.16B | 5.68B | 5.89B | 6.08B | 13.30B | 13.43B | 13.51B | 13.00B | 13.21B | 13.29B | 13.50B | 13.04B | 13.17B | 12.46B | 12.69B | 12.21B | 12.32B | 12.35B | 12.31B | 12.12B | 12.17B | 12.21B | 12.13B | 11.13B | 11.34B | 11.08B | 11.20B | 10.05B | 10.45B | 10.82B | 11.11B | 12.32B | 14.36B | 10.27B | 10.58B | 10.88B |
|
Total Non-Current Liabilities
|
| 12.82B | 17.35B | 17.38B | 16.28B | 15.69B | 18.94B | 19.06B | 19.32B | 19.10B | 19.56B | 19.57B | 19.46B | 18.85B | 18.87B | 23.90B | 23.74B | 23.80B | 27.89B | 28.06B | 28.23B | 28.43B | 38.42B | 38.36B | 36.49B | 46.60B | 46.78B | 46.40B | 46.73B | 47.18B | 60.25B | 58.41B | 58.57B | 56.57B | 57.01B | 66.97B | 71.96B | 71.85B | 70.23B | 66.95B | 67.21B | 67.72B | 68.33B | 67.67B | 66.08B | 85.52B | 84.66B | 80.05B | 88.22B | 100.99B | 100.98B | 97.67B | 96.02B | 95.55B | 100.94B | 105.14B | 110.65B | 109.74B | 108.46B | 105.54B | 106.02B | 100.19B | 100.90B | 105.19B | 114.49B | 114.75B | 115.91B | 136.73B |
|
Total Debt
|
| 9.24B | 13.72B | 13.75B | 11.50B | 14.65B | 17.04B | 14.78B | 14.75B | 15.92B | 14.79B | 14.78B | 14.78B | 16.47B | 14.77B | 19.76B | 19.75B | 18.49B | 24.11B | 24.17B | 24.19B | 24.10B | 32.57B | 32.46B | 32.26B | 41.96B | 42.05B | 41.94B | 40.11B | 43.85B | 54.06B | 54.33B | 53.97B | 57.91B | 53.29B | 60.67B | 60.72B | 60.62B | 58.13B | 58.04B | 56.16B | 56.17B | 50.69B | 50.67B | 49.32B | 69.23B | 67.77B | 63.53B | 63.54B | 76.00B | 75.97B | 73.43B | 72.17B | 72.11B | 75.48B | 81.17B | 86.40B | 86.42B | 84.44B | 82.47B | 82.47B | 76.26B | 75.31B | 80.46B | 88.11B | 85.30B | 82.24B | 99.98B |
|
Common Equity
|
| 25.45B | 26.49B | 27.91B | 28.85B | 31.20B | 32.51B | 34.85B | 37.06B | 40.24B | 41.24B | 42.27B | 43.27B | 44.09B | 43.74B | 43.41B | 43.79B | 45.15B | 43.99B | 44.07B | 45.23B | 47.45B | 47.93B | 47.96B | 48.53B | 49.10B | 47.54B | 46.33B | 46.34B | 47.79B | 47.83B | 48.84B | 51.02B | 55.13B | 56.37B | 56.30B | 48.27B | 46.87B | 38.56B | 31.05B | 24.24B | 22.36B | 19.02B | 16.18B | 14.88B | 12.72B | 10.14B | 8.62B | 9.64B | 5.95B | -1.54B | -10.10B | -8.70B | -5.77B | -5.88B | -4.25B | -2.42B | 1.56B | 2.84B | 4.38B | 6.18B | 9.24B | 11.27B | 14.24B | 17.26B | 20.97B | 24.67B | 30.46B |
|
Shareholder's Equity
|
18.64B | 25.45B | 26.49B | 27.91B | 28.85B | 31.20B | 32.51B | 34.85B | 37.06B | 40.24B | 41.24B | 42.27B | 43.27B | 44.09B | 43.74B | 43.41B | 43.79B | 45.15B | 43.99B | 44.07B | 45.23B | 47.45B | 47.93B | 47.96B | 48.53B | 49.10B | 47.54B | 46.33B | 46.34B | 47.79B | 47.83B | 48.84B | 51.02B | 55.13B | 56.37B | 56.30B | 48.27B | 46.87B | 38.56B | 31.05B | 24.24B | 22.36B | 19.02B | 16.18B | 14.88B | 12.72B | 10.14B | 8.62B | 9.64B | 5.95B | -1.54B | -10.10B | -8.70B | -5.77B | -5.88B | -4.25B | -2.42B | 1.56B | 2.84B | 4.38B | 6.18B | 9.24B | 11.27B | 14.24B | 17.26B | 20.97B | 24.67B | 30.46B |
|
Liabilities and Shareholders Equity
|
| 47.42B | 53.00B | 53.83B | 59.39B | 61.58B | 65.25B | 67.24B | 67.67B | 73.53B | 73.86B | 72.91B | 74.36B | 78.33B | 76.56B | 79.66B | 79.45B | 81.81B | 86.41B | 85.24B | 86.56B | 90.27B | 99.73B | 98.31B | 98.82B | 110.90B | 109.71B | 106.48B | 104.89B | 112.18B | 123.22B | 123.60B | 125.38B | 134.99B | 133.60B | 138.76B | 138.20B | 137.85B | 128.36B | 118.32B | 109.44B | 108.71B | 106.23B | 98.44B | 96.70B | 115.44B | 113.55B | 110.01B | 118.11B | 131.11B | 122.92B | 106.90B | 108.64B | 109.30B | 130.31B | 128.47B | 131.62B | 134.38B | 136.66B | 134.32B | 137.08B | 140.98B | 144.21B | 148.48B | 161.38B | 168.36B | 180.45B | 204.98B |
|
Retained Earnings
|
| 11.89B | 12.56B | 13.54B | 14.26B | 16.15B | 17.03B | 18.42B | 20.06B | 22.58B | 23.39B | 24.38B | 25.12B | 26.09B | 25.12B | 24.75B | 24.55B | 25.85B | 24.83B | 24.39B | 24.61B | 25.96B | 25.84B | 25.97B | 26.16B | 26.50B | 24.96B | 23.74B | 23.39B | 23.89B | 23.38B | 24.38B | 25.58B | 27.60B | 28.59B | 28.30B | 20.04B | 19.11B | 12.02B | 5.11B | -1.73B | -3.50B | -6.45B | -9.17B | -10.77B | -12.70B | -15.41B | -17.09B | -16.21B | -20.12B | -25.68B | -34.08B | -33.15B | -31.34B | -31.13B | -30.62B | -29.72B | -27.62B | -26.43B | -25.43B | -24.53B | -22.63B | -20.94B | -19.05B | -17.37B | -15.48B | -14.05B | -9.36B |
|
Treasury Shares
|
| 0.23B | | | | 0.04B | | | | 0.04B | | | | 0.00B | | | | 0.00B | | | | 0.00B | | | | 0.03B | | | | 0.05B | | | | 0.08B | | | | 0.09B | | | | 0.10B | | | | 0.10B | | | | 0.11B | | | | 0.13B | | | | 0.15B | | | | 0.14B | | | | 0.12B | | |