|
Cash & Equivalents
|
0.24B | 0.28B | 0.21B | 0.25B | 0.32B | 0.33B | 0.38B | 0.34B | 0.24B | 0.28B | 0.12B | 0.41B | 0.51B | 0.56B | 0.30B | 0.37B | 0.45B | 0.47B | 0.49B | 0.52B | 0.34B | 0.43B | 0.49B | 0.54B | 0.61B | 0.70B | 0.69B | 0.73B | 0.88B | 1.28B | 0.83B | 1.72B | 0.45B | 0.44B | 0.38B | 0.48B | 0.61B | 0.68B | 0.79B | 0.60B | 0.77B | 0.94B | 1.00B | 0.68B | 1.45B | 1.69B | 1.85B | 1.50B | 1.48B | 1.61B | 1.74B | 1.51B | 1.63B | 1.69B | 1.70B | 2.82B | 1.40B | 1.23B | 0.92B | 1.00B | 1.13B | 1.28B | 1.00B | 1.12B | 1.28B | 1.16B | 1.09B |
|
Short-term Investments
|
| | 0.02B | 0.01B | | | | | | | | | | | | | | | | | | | | | 0.02B | 0.01B | 0.02B | 0.02B | 0.01B | 0.01B | 0.00B | 0.00B | 0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash & Current Investments
|
0.24B | 0.28B | 0.23B | 0.26B | 0.32B | 0.33B | 0.38B | 0.34B | 0.24B | 0.28B | 0.12B | 0.41B | 0.51B | 0.56B | 0.30B | 0.37B | 0.45B | 0.47B | 0.49B | 0.52B | 0.34B | 0.43B | 0.49B | 0.54B | 0.63B | 0.71B | 0.71B | 0.74B | 0.89B | 1.30B | 0.84B | 1.73B | 0.45B | 0.44B | 0.38B | 0.48B | 0.61B | 0.68B | 0.79B | 0.60B | 0.77B | 0.94B | 1.00B | 0.68B | 1.45B | 1.69B | 1.85B | 1.50B | 1.48B | 1.61B | 1.74B | 1.51B | 1.63B | 1.69B | 1.70B | 2.82B | 1.40B | 1.23B | 0.92B | 1.00B | 1.13B | 1.28B | 1.00B | 1.12B | 1.28B | 1.16B | 1.09B |
|
Receivables - Net
|
0.11B | 0.12B | 0.14B | 0.14B | 0.12B | 0.13B | 0.10B | 0.14B | 0.15B | 0.15B | 0.14B | 0.17B | 0.18B | 0.16B | 0.17B | 0.17B | 0.17B | 0.17B | 0.15B | 0.17B | 0.26B | 0.29B | 0.24B | 0.26B | 0.25B | 0.28B | 0.23B | 0.28B | 0.27B | 0.29B | 0.30B | 0.32B | 0.36B | 0.45B | 0.46B | 0.51B | 0.52B | 0.49B | 0.42B | 0.48B | 0.48B | 0.46B | 0.41B | 0.53B | 0.46B | 0.47B | 0.40B | 0.45B | 0.40B | 0.44B | 0.37B | 0.43B | 0.43B | 0.43B | 0.38B | 0.47B | 0.68B | 0.68B | 0.68B | 0.74B | 0.65B | 0.63B | 0.59B | 0.64B | 0.59B | 0.66B | 0.59B |
|
Receivables - Other
|
| | | | | 0.01B | | | | 0.01B | | | | 0.02B | | | | 0.03B | | | | 0.04B | 0.02B | 0.02B | 0.03B | 0.03B | 0.02B | 0.02B | 0.03B | 0.04B | 0.04B | 0.03B | 0.05B | 0.05B | 0.06B | 0.07B | 0.06B | 0.06B | 0.06B | 0.07B | 0.06B | 0.06B | 0.05B | 0.08B | 0.06B | 0.06B | 0.05B | 0.06B | 0.05B | 0.05B | 0.05B | 0.06B | 0.05B | 0.05B | 0.05B | 0.06B | 0.07B | 0.07B | 0.08B | 0.11B | 0.07B | 0.07B | 0.07B | 0.07B | 0.07B | 0.08B | 0.08B |
|
Receivables
|
0.11B | 0.12B | 0.14B | 0.14B | 0.12B | 0.14B | 0.10B | 0.14B | 0.15B | 0.17B | 0.14B | 0.17B | 0.18B | 0.18B | 0.17B | 0.17B | 0.17B | 0.21B | 0.15B | 0.17B | 0.26B | 0.33B | 0.26B | 0.28B | 0.28B | 0.31B | 0.26B | 0.30B | 0.29B | 0.32B | 0.33B | 0.34B | 0.41B | 0.49B | 0.52B | 0.59B | 0.57B | 0.54B | 0.47B | 0.55B | 0.54B | 0.52B | 0.47B | 0.61B | 0.52B | 0.52B | 0.45B | 0.50B | 0.45B | 0.49B | 0.42B | 0.49B | 0.48B | 0.47B | 0.43B | 0.53B | 0.75B | 0.75B | 0.76B | 0.84B | 0.72B | 0.69B | 0.66B | 0.71B | 0.66B | 0.74B | 0.67B |
|
Inventory
|
0.00B | 0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Deferred Tax Assets
|
0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | | 0.02B | 0.03B | 0.03B | 0.03B | 0.02B | 0.00B | | 0.01B | 0.02B | 0.01B | 0.01B | 0.01B | 0.01B | 0.03B | 0.03B | 0.03B | 0.04B | 0.03B | 0.03B | 0.03B | 0.03B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets
|
0.01B | 0.02B | 0.03B | 0.03B | 0.02B | 0.02B | 0.03B | | 0.03B | 0.03B | 0.03B | 0.03B | 0.05B | 0.05B | | 0.05B | 0.05B | 0.04B | 0.05B | 0.05B | 0.07B | 0.04B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.06B | 0.06B | 0.07B | 0.06B | 0.08B | 0.08B | 0.10B | 0.10B | 0.11B | 0.10B | 0.08B | 0.08B | 0.10B | 0.10B | 0.09B | 0.10B | 0.11B | 0.14B | 0.14B | 0.13B | 0.14B | 0.10B | 0.11B | 0.12B | 0.12B | 0.12B | 0.12B | 0.13B | 0.25B | 0.22B | 0.20B | 0.22B | 0.21B | 0.24B | 0.22B | 0.19B | 0.20B | 0.20B | 0.20B |
|
Current Assets
|
0.39B | 0.43B | 0.42B | 0.45B | 0.51B | 0.54B | 0.56B | | 0.47B | 0.52B | 0.34B | 0.66B | 0.77B | 0.79B | | 0.61B | 0.71B | 0.72B | 0.73B | 0.76B | 0.70B | 0.82B | 0.82B | 0.90B | 0.99B | 1.07B | 1.04B | 1.12B | 1.26B | 1.67B | 1.23B | 2.12B | 0.91B | 1.00B | 0.96B | 1.11B | 1.27B | 1.33B | 1.33B | 1.21B | 1.40B | 1.56B | 1.54B | 1.35B | 2.11B | 2.39B | 2.44B | 2.13B | 2.06B | 2.20B | 2.25B | 2.10B | 2.23B | 2.29B | 2.24B | 3.46B | 2.43B | 2.28B | 1.95B | 4.08B | 4.19B | 2.28B | 1.98B | 2.09B | 2.16B | 2.20B | 2.14B |
|
Construction in Progress
|
| | | | | 0.00B | | | | 0.02B | 0.02B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Property, Plant & Equipment (Net)
|
0.04B | 0.05B | 0.06B | 0.06B | 0.05B | 0.05B | 0.06B | | 0.07B | 0.08B | 0.08B | 0.08B | 0.08B | 0.08B | | 0.08B | 0.08B | 0.09B | 0.09B | 0.10B | 0.13B | 0.14B | 0.15B | 0.15B | 0.16B | 0.16B | 0.16B | 0.16B | 0.17B | 0.18B | 0.18B | 0.18B | 0.20B | 0.23B | 0.25B | 0.26B | 0.26B | 0.26B | 0.25B | 0.25B | 0.24B | 0.25B | 0.25B | 0.27B | 0.26B | 0.24B | 0.24B | 0.23B | 0.23B | 0.23B | 0.22B | 0.24B | 0.23B | 0.24B | 0.25B | 0.25B | 0.34B | 0.36B | 0.36B | 0.35B | 0.35B | 0.37B | 0.37B | 0.36B | 0.37B | 0.38B | 0.37B |
|
Long-Term Investments
|
| 0.01B | | | | 0.01B | | | | 0.01B | 0.01B | 0.01B | | | | | | 0.01B | | | | 0.01B | 0.01B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Goodwill
|
0.56B | 0.58B | 0.72B | 0.71B | 0.70B | 0.67B | 0.67B | | 0.83B | 0.83B | 1.04B | 1.04B | 1.04B | 1.04B | | 1.21B | 1.24B | 1.25B | 1.27B | 1.27B | 2.11B | 1.94B | 1.94B | 1.94B | 2.16B | 2.16B | 2.16B | 2.17B | 2.17B | 2.33B | 2.60B | 2.60B | 3.41B | 3.42B | 3.58B | 3.58B | 3.59B | 3.58B | 3.58B | 3.73B | 3.77B | 3.77B | 3.77B | 4.66B | 4.68B | 4.67B | 4.68B | 4.70B | 4.69B | 4.69B | 4.69B | 5.20B | 5.27B | 5.24B | 5.23B | 5.25B | 8.75B | 8.66B | 8.62B | 7.60B | 7.53B | 7.49B | 7.50B | 7.48B | 7.49B | 7.52B | 7.44B |
|
Intangibles
|
0.35B | 0.32B | 0.38B | 0.36B | 0.33B | 0.33B | 0.30B | | 0.37B | 0.34B | 0.41B | 0.38B | 0.35B | 0.31B | | 0.43B | 0.40B | 0.36B | 0.35B | 0.32B | 0.77B | 0.73B | 0.68B | 0.64B | 0.73B | 0.68B | 0.63B | 0.60B | 0.56B | 0.65B | 0.83B | 0.77B | 1.56B | 1.47B | 1.56B | 1.47B | 1.39B | 1.30B | 1.20B | 1.28B | 1.23B | 1.15B | 1.06B | 1.81B | 1.73B | 1.61B | 1.51B | 1.40B | 1.29B | 1.19B | 1.08B | 1.36B | 1.18B | 1.08B | 0.97B | 0.88B | 4.22B | 4.08B | 3.89B | 2.77B | 2.62B | 2.49B | 2.36B | 2.23B | 2.10B | 1.98B | 1.85B |
|
Goodwill & Intangibles
|
0.92B | 0.89B | 1.10B | 1.07B | 1.03B | 0.99B | 0.97B | | 1.21B | 1.18B | 1.45B | 1.42B | 1.39B | 1.35B | | 1.64B | 1.64B | 1.61B | 1.62B | 1.59B | 2.88B | 2.67B | 2.62B | 2.58B | 2.89B | 2.84B | 2.79B | 2.77B | 2.73B | 2.97B | 3.43B | 3.37B | 4.97B | 4.89B | 5.14B | 5.05B | 4.98B | 4.88B | 4.78B | 5.02B | 5.01B | 4.92B | 4.82B | 6.46B | 6.41B | 6.28B | 6.19B | 6.10B | 5.98B | 5.88B | 5.77B | 6.55B | 6.45B | 6.32B | 6.20B | 6.13B | 12.97B | 12.74B | 12.51B | 10.38B | 10.15B | 9.97B | 9.86B | 9.71B | 9.60B | 9.49B | 9.29B |
|
Long-Term Deferred Tax
|
0.06B | 0.07B | 0.08B | 0.07B | 0.06B | 0.03B | 0.03B | | 0.05B | 0.04B | 0.03B | 0.07B | 0.08B | 0.12B | | 0.14B | 0.14B | 0.14B | 0.14B | 0.13B | 0.13B | 0.16B | 0.16B | 0.15B | 0.15B | 0.18B | 0.15B | 0.15B | 0.16B | 0.24B | 1.10B | 1.08B | 1.22B | 1.22B | 1.21B | 1.16B | 1.14B | 1.12B | 1.11B | 1.09B | 1.04B | 1.00B | 1.00B | 0.93B | 0.92B | 0.91B | 0.89B | 0.87B | 0.83B | 0.80B | 0.77B | 0.75B | 0.72B | 0.81B | 0.81B | 0.81B | 0.89B | 0.93B | 1.00B | 0.93B | 1.02B | 0.93B | 0.95B | 0.98B | 1.00B | 1.08B | 1.06B |
|
Other Non-Current Assets
|
0.01B | 0.01B | 0.02B | 0.02B | 0.02B | 0.03B | 0.06B | | 0.06B | 0.05B | 0.06B | 0.06B | 0.07B | 0.07B | | 0.06B | 0.06B | 0.07B | 0.06B | 0.06B | 0.06B | 0.05B | 0.05B | 0.06B | 0.08B | 0.05B | 0.07B | 0.07B | 0.08B | 0.05B | 0.07B | 0.07B | 0.07B | 0.09B | 0.09B | 0.10B | 0.10B | 0.11B | 0.12B | 0.12B | 0.14B | 0.15B | 0.15B | 0.16B | 0.17B | 0.15B | 0.16B | 0.16B | 0.17B | 0.21B | 0.23B | 0.23B | 0.26B | 0.26B | 0.30B | 0.30B | 0.34B | 0.34B | 0.33B | 2.05B | 2.12B | 0.30B | 0.30B | 0.30B | 0.30B | 0.31B | 0.30B |
|
Non-Current Assets
|
1.08B | 1.07B | 1.30B | 1.26B | 1.22B | 0.38B | 1.18B | | 1.45B | 0.42B | 1.69B | 1.72B | 1.70B | 1.65B | | 1.96B | 1.96B | 1.94B | 1.95B | 1.92B | 3.26B | 3.08B | 3.05B | 2.99B | 3.32B | 3.28B | 3.22B | 3.20B | 3.17B | 3.48B | 4.85B | 4.76B | 6.52B | 6.48B | 6.74B | 6.63B | 6.55B | 6.44B | 6.29B | 6.52B | 6.47B | 6.37B | 6.48B | 8.14B | 8.05B | 7.85B | 7.73B | 7.64B | 7.49B | 7.41B | 7.27B | 8.07B | 7.93B | 7.89B | 7.83B | 7.76B | 14.99B | 14.81B | 14.61B | 12.36B | 12.20B | 11.93B | 11.80B | 11.65B | 11.59B | 11.57B | 11.34B |
|
Assets
|
1.47B | 1.51B | 1.72B | 1.71B | 1.72B | 1.72B | 1.74B | | 1.92B | 1.93B | 2.03B | 2.38B | 2.47B | 2.44B | | 2.58B | 2.67B | 2.65B | 2.67B | 2.68B | 3.95B | 3.90B | 3.87B | 3.90B | 4.32B | 4.35B | 4.26B | 4.32B | 4.42B | 5.15B | 6.07B | 6.88B | 7.43B | 7.48B | 7.70B | 7.74B | 7.82B | 7.77B | 7.62B | 7.73B | 7.86B | 7.93B | 8.02B | 9.50B | 10.16B | 10.23B | 10.16B | 9.77B | 9.56B | 9.61B | 9.52B | 10.16B | 10.16B | 10.18B | 10.08B | 11.22B | 17.43B | 17.09B | 16.55B | 16.44B | 16.39B | 14.21B | 13.78B | 13.73B | 13.75B | 13.77B | 13.48B |
|
Accounts Payables
|
| 0.12B | | 0.12B | 0.11B | 0.12B | 0.10B | | 0.13B | 0.13B | 0.14B | 0.14B | 0.13B | 0.13B | | 0.18B | 0.20B | 0.19B | 0.18B | 0.19B | 0.23B | 0.23B | 0.19B | 0.19B | 0.21B | 0.24B | 0.19B | 0.23B | 0.21B | 0.26B | 0.23B | 0.25B | 0.29B | 0.34B | 0.32B | 0.32B | 0.30B | 0.30B | 0.25B | 0.28B | 0.30B | 0.33B | 0.26B | 0.42B | 0.32B | 0.37B | 0.31B | 0.35B | 0.37B | 0.42B | 0.30B | 0.36B | 0.40B | 0.45B | 0.60B | 0.46B | 0.91B | 1.00B | 0.84B | 0.95B | 0.90B | 0.93B | 0.86B | 0.77B | 0.85B | 1.03B | 0.89B |
|
Payables
|
| 0.12B | | 0.12B | 0.11B | 0.12B | 0.10B | | 0.13B | 0.13B | 0.14B | 0.14B | 0.13B | 0.13B | | 0.18B | 0.20B | 0.19B | 0.18B | 0.19B | 0.23B | 0.23B | 0.19B | 0.19B | 0.21B | 0.24B | 0.19B | 0.23B | 0.21B | 0.26B | 0.23B | 0.25B | 0.29B | 0.34B | 0.32B | 0.32B | 0.30B | 0.30B | 0.25B | 0.28B | 0.30B | 0.33B | 0.26B | 0.42B | 0.32B | 0.37B | 0.31B | 0.35B | 0.37B | 0.42B | 0.30B | 0.36B | 0.40B | 0.45B | 0.60B | 0.46B | 0.91B | 1.00B | 0.84B | 0.95B | 0.90B | 0.93B | 0.86B | 0.77B | 0.85B | 1.03B | 0.89B |
|
Accumulated Expenses
|
| | | | | 0.05B | | | | 0.06B | 0.07B | 0.08B | | | | | | 0.12B | | | | 0.12B | 0.11B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Short term Debt
|
0.00B | 0.00B | 0.00B | 0.00B | 0.02B | 0.02B | 0.02B | | 0.02B | 0.02B | 0.06B | 0.04B | 0.04B | 0.04B | | 0.05B | 0.05B | 0.05B | 0.06B | 0.05B | 0.06B | 0.06B | 0.06B | 0.07B | 0.02B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.23B | 0.18B | 0.38B | 0.38B | 0.28B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.91B | 0.61B | 0.61B | 0.61B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.50B | 0.32B | 0.15B | 0.05B | 0.05B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B |
|
Current Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.06B | 0.07B | 0.07B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.09B | 0.09B | 0.09B | 0.09B | 0.08B | 0.08B | 0.08B | 0.07B | 0.08B | 0.08B | 0.07B |
|
Current Taxes
|
0.00B | 0.01B | 0.01B | 0.01B | 0.01B | 0.04B | 0.04B | | 0.03B | 0.02B | 0.02B | 0.02B | 0.02B | 0.03B | | 0.01B | 0.01B | 0.00B | 0.02B | 0.01B | 0.01B | 0.01B | 0.02B | 0.01B | 0.00B | 0.02B | 0.02B | 0.02B | 0.02B | 0.03B | 0.04B | 0.02B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.04B | 0.03B | 0.05B | 0.05B | 0.03B | 0.04B | 0.05B | 0.03B | 0.04B | 0.03B | 0.32B | 0.03B | 0.02B | 0.02B | 0.02B | 0.01B | 0.05B | 0.06B | 0.09B | 0.20B | 0.09B | 0.15B | 0.12B | 0.15B | 0.24B | 0.07B | 0.07B | 0.04B | 0.09B | 0.05B |
|
Current Deferred Revenue
|
0.19B | 0.19B | 0.21B | 0.19B | 0.21B | 0.22B | 0.21B | | 0.26B | 0.25B | 0.25B | 0.23B | 0.29B | 0.27B | | 0.24B | 0.30B | 0.28B | 0.27B | 0.25B | 0.33B | 0.33B | 0.30B | 0.29B | 0.36B | 0.36B | 0.32B | 0.31B | 0.37B | 0.37B | 0.39B | 0.36B | 0.57B | 0.57B | 0.57B | 0.56B | 0.69B | 0.64B | 0.58B | 0.57B | 0.66B | 0.64B | 0.58B | 0.72B | 0.82B | 0.81B | 0.77B | 0.80B | 0.87B | 0.85B | 0.81B | 0.85B | 0.94B | 0.90B | 0.85B | 0.88B | 1.79B | 1.72B | 1.60B | 1.54B | 1.58B | 1.52B | 1.45B | 1.45B | 1.53B | 1.52B | 1.40B |
|
Curent Deferred Tax Liability
|
0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.03B | 0.04B | | 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 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities
|
0.32B | 0.32B | 0.35B | 0.33B | 0.36B | 0.42B | 0.40B | | 0.44B | 0.42B | 0.47B | 0.43B | 0.48B | 0.48B | | 0.48B | 0.55B | 0.53B | 0.52B | 0.50B | 0.64B | 0.64B | 0.57B | 0.56B | 0.60B | 0.62B | 0.54B | 0.56B | 0.61B | 0.67B | 0.67B | 0.64B | 1.13B | 1.13B | 1.30B | 1.29B | 1.30B | 0.99B | 0.88B | 0.91B | 1.02B | 1.01B | 0.95B | 2.17B | 1.85B | 1.90B | 1.78B | 1.54B | 1.34B | 1.36B | 1.20B | 1.30B | 1.42B | 1.47B | 1.58B | 1.49B | 3.48B | 3.22B | 2.82B | 2.96B | 2.99B | 2.80B | 2.50B | 2.40B | 2.52B | 2.75B | 2.46B |
|
Non-Current Debt
|
0.30B | 0.30B | 0.30B | 0.30B | 0.29B | 0.29B | 0.28B | | 0.28B | 0.28B | 0.28B | 0.57B | 0.56B | 0.56B | | 0.54B | 0.53B | 0.51B | 0.50B | 0.49B | 1.27B | 1.26B | 1.24B | 1.23B | 1.58B | 1.55B | 1.58B | 1.58B | 1.57B | 2.14B | 2.14B | 2.39B | 2.39B | 2.39B | 2.39B | 2.39B | 2.39B | 2.61B | 2.61B | 2.61B | 2.61B | 2.60B | 2.60B | 2.60B | 3.59B | 3.58B | 3.58B | 3.58B | 3.58B | 3.58B | 3.58B | 4.21B | 4.21B | 4.21B | 4.21B | 5.19B | 8.57B | 8.56B | 8.55B | 8.47B | 8.31B | 6.36B | 6.35B | 6.35B | 6.35B | 6.34B | 6.34B |
|
Non-Current Deffered Revenue
|
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 | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.03B | 0.03B | 0.03B | 0.03B | 0.04B | 0.05B | 0.05B | 0.06B | 0.06B | 0.07B | 0.07B | 0.07B | 0.07B | 0.04B | 0.05B | 0.05B | 0.05B | 0.04B | 0.08B | 0.09B | 0.09B | 0.10B | 0.10B | 0.10B | 0.10B | 0.10B | 0.09B | 0.09B | 0.09B | 0.09B | 0.08B | 0.24B | 0.22B | 0.20B | 0.17B | 0.17B | 0.16B | 0.16B | 0.16B | 0.17B | 0.17B | 0.16B |
|
Pension
|
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 | | 0.03B | 0.02B | 0.02B | 0.03B | 0.03B | 0.06B | 0.06B | 0.06B | 0.07B | 0.06B | 0.06B | 0.06B | 0.05B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.07B | 0.06B | 0.07B | 0.07B | 0.08B | 0.08B | 0.07B | 0.07B | 0.07B | 0.08B | 0.08B | 0.08B | 0.07B | 0.08B | 0.08B | 0.08B | 0.06B | 0.05B | 0.06B | 0.11B | 0.13B | 0.13B | 0.13B | 0.13B | 0.13B | 0.13B | 0.13B | 0.13B | 0.13B | 0.13B |
|
Minority Interest
|
| | | | | | | | | | | | | | | | | | | | 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 | 0.00B | 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 |
|
Liabilities from Discontinued Operations
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.22B | 0.23B | | | | | | 0.01B |
|
Non-Current Deferred Tax Liability
|
0.14B | 0.11B | 0.13B | 0.13B | 0.12B | 0.01B | 0.00B | | 0.04B | 0.06B | 0.05B | 0.05B | 0.03B | 0.04B | | 0.08B | 0.07B | 0.07B | 0.07B | 0.06B | 0.19B | 0.20B | 0.06B | 0.05B | 0.07B | 0.07B | 0.06B | 0.06B | 0.05B | 0.08B | 0.09B | 0.07B | 0.10B | 0.09B | 0.09B | 0.08B | 0.08B | 0.08B | 0.07B | 0.09B | 0.05B | 0.06B | 0.05B | 0.17B | 0.16B | 0.15B | 0.13B | 0.18B | 0.15B | 0.11B | 0.09B | 0.09B | 0.06B | 0.07B | 0.04B | 0.02B | 0.36B | 0.42B | 0.39B | 0.24B | 0.24B | 0.15B | 0.14B | 0.14B | 0.13B | 0.14B | 0.13B |
|
Operating Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.25B | 0.24B | 0.29B | 0.27B | 0.22B | 0.27B | 0.29B | 0.27B | 0.22B | 0.27B | 0.28B | 0.26B | 0.26B | 0.26B | 0.25B | 0.38B | 0.36B | 0.34B | 0.32B | 0.31B | 0.29B | 0.29B | 0.28B | 0.27B | 0.27B | 0.26B |
|
Other Non-Current Liabilities
|
0.05B | 0.05B | 0.05B | 0.05B | 0.06B | 0.06B | 0.08B | | 0.11B | 0.10B | 0.10B | 0.15B | 0.16B | 0.15B | | 0.15B | 0.15B | 0.14B | 0.14B | 0.15B | 0.16B | 0.16B | 0.16B | 0.16B | 0.16B | 0.15B | 0.15B | 0.14B | 0.14B | 0.15B | 0.15B | 0.15B | 0.15B | 0.16B | 0.17B | 0.18B | 0.17B | 0.17B | 0.17B | 0.17B | 0.18B | 0.20B | 0.19B | 0.18B | 0.18B | 0.17B | 0.18B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.04B | 0.03B | 0.04B | 0.04B | 0.19B | 0.19B | 0.15B | 0.15B | 0.15B | 0.15B | 0.10B | 0.08B | 0.08B | 0.08B | 0.07B |
|
Total Non-Current Liabilities
|
0.48B | 0.50B | 0.48B | 0.53B | 0.50B | 0.40B | 0.42B | | 0.48B | 0.48B | 0.49B | 0.83B | 0.81B | 0.79B | | 0.83B | 0.82B | 0.79B | 0.79B | 0.78B | 1.75B | 1.62B | 1.60B | 1.57B | 1.94B | 1.90B | 1.92B | 1.91B | 1.90B | 2.50B | 2.52B | 2.75B | 2.80B | 2.82B | 2.83B | 2.82B | 2.82B | 3.05B | 3.02B | 3.03B | 3.01B | 3.03B | 3.16B | 3.33B | 4.31B | 4.32B | 4.31B | 4.23B | 4.19B | 4.15B | 4.11B | 4.73B | 4.69B | 4.68B | 4.65B | 5.60B | 9.82B | 9.85B | 9.72B | 9.45B | 9.27B | 7.21B | 7.14B | 7.10B | 7.10B | 7.10B | 7.06B |
|
Total Liabilities
|
0.53B | 0.50B | 0.54B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Debt
|
0.30B | 0.30B | 0.30B | 0.30B | 0.30B | 0.30B | 0.30B | | 0.30B | 0.30B | 0.34B | 0.61B | 0.60B | 0.60B | | 0.58B | 0.57B | 0.57B | 0.56B | 0.55B | 1.33B | 1.32B | 1.31B | 1.29B | 1.60B | 1.56B | 1.59B | 1.58B | 1.58B | 2.15B | 2.15B | 2.40B | 2.62B | 2.57B | 2.77B | 2.77B | 2.67B | 2.62B | 2.62B | 2.62B | 2.62B | 2.61B | 2.61B | 3.51B | 4.20B | 4.19B | 4.19B | 3.59B | 3.59B | 3.59B | 3.59B | 4.22B | 4.22B | 4.22B | 4.22B | 5.20B | 9.06B | 8.88B | 8.70B | 8.52B | 8.35B | 6.39B | 6.39B | 6.38B | 6.38B | 6.38B | 6.37B |
|
Common Equity
|
0.62B | 0.69B | 0.84B | 0.86B | 0.86B | 0.89B | 0.92B | | 1.00B | 1.04B | 1.07B | 1.13B | 1.18B | 1.18B | | 1.27B | 1.30B | 1.34B | 1.36B | 1.41B | 1.57B | 1.64B | 1.69B | 1.76B | 1.78B | 1.83B | 1.81B | 1.85B | 1.91B | 1.98B | 2.88B | 3.49B | 3.50B | 3.53B | 3.56B | 3.63B | 3.70B | 3.72B | 3.73B | 3.79B | 3.84B | 3.88B | 3.91B | 4.00B | 4.00B | 4.01B | 4.07B | 4.00B | 4.03B | 4.10B | 4.21B | 4.13B | 4.06B | 4.03B | 3.85B | 4.12B | 4.12B | 4.02B | 4.01B | 4.03B | 4.13B | 4.20B | 4.14B | 4.23B | 4.13B | 3.93B | 3.95B |
|
Shareholder's Equity
|
0.62B | 0.69B | 0.84B | 0.86B | 0.86B | 0.89B | 0.92B | | 1.00B | 1.04B | 1.07B | 1.13B | 1.18B | 1.18B | | 1.27B | 1.30B | 1.34B | 1.36B | 1.41B | 1.57B | 1.64B | 1.69B | 1.76B | 1.78B | 1.83B | 1.81B | 1.85B | 1.91B | 1.98B | 2.88B | 3.49B | 3.50B | 3.53B | 3.56B | 3.63B | 3.70B | 3.72B | 3.73B | 3.79B | 3.84B | 3.88B | 3.91B | 4.00B | 4.00B | 4.01B | 4.07B | 4.00B | 4.03B | 4.10B | 4.21B | 4.13B | 4.06B | 4.03B | 3.85B | 4.12B | 4.12B | 4.02B | 4.01B | 4.03B | 4.13B | 4.20B | 4.14B | 4.23B | 4.13B | 3.93B | 3.95B |
|
Liabilities and Shareholders Equity
|
1.47B | 1.51B | 1.72B | 1.71B | 1.72B | 1.72B | 1.74B | | 1.92B | 1.93B | 2.03B | 2.38B | 2.47B | 2.44B | | 2.58B | 2.67B | 2.65B | 2.67B | 2.68B | 3.95B | 3.90B | 3.87B | 3.90B | 4.32B | 4.35B | 4.26B | 4.32B | 4.42B | 5.15B | 6.07B | 6.88B | 7.43B | 7.48B | 7.70B | 7.74B | 7.82B | 7.77B | 7.62B | 7.73B | 7.86B | 7.93B | 8.02B | 9.50B | 10.16B | 10.23B | 10.16B | 9.77B | 9.56B | 9.61B | 9.52B | 10.16B | 10.16B | 10.18B | 10.08B | 11.22B | 17.43B | 17.09B | 16.55B | 16.44B | 16.39B | 14.21B | 13.78B | 13.73B | 13.75B | 13.77B | 13.48B |
|
Treasury Shares
|
| | | | | 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 | 0.00B | -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 |
|
Retained Earnings
|
0.08B | 0.10B | 0.11B | 0.13B | 0.14B | 0.19B | 0.22B | | 0.29B | 0.32B | 0.35B | 0.40B | 0.43B | 0.44B | | 0.52B | 0.55B | 0.57B | 0.59B | 0.62B | 0.65B | 0.72B | 0.76B | 0.81B | 0.82B | 0.86B | 0.84B | 0.89B | 0.93B | 0.99B | 1.88B | 1.89B | 1.89B | 1.90B | 1.90B | 1.95B | 1.97B | 1.99B | 1.99B | 2.06B | 2.09B | 2.11B | 2.14B | 2.20B | 2.18B | 2.16B | 2.21B | 2.09B | 2.13B | 2.15B | 2.23B | 2.17B | 2.15B | 2.16B | 1.98B | 2.17B | 2.16B | 2.05B | 2.06B | 2.03B | 2.06B | 2.12B | 2.07B | 2.17B | 2.08B | 1.94B | 1.94B |