|
Cash & Equivalents
|
0.43B | 0.47B | 0.32B | 0.23B | 0.28B | 0.28B | 0.27B | 0.23B | 0.24B | 0.12B | 0.11B | 0.10B | 0.15B | 0.11B | 0.15B | 0.12B | 0.10B | 0.11B | 0.11B | 0.21B | 0.27B | 0.15B | 0.46B | 0.14B | 0.27B | 0.17B | 0.46B | 0.41B | 0.25B | 0.13B | 0.13B | 0.17B | 0.19B | 0.18B | 0.23B | 0.26B | 0.32B | 0.36B | 0.44B | 0.51B | 0.70B | 0.67B | 0.59B | 0.60B | 0.78B | 0.91B | 0.84B | 0.69B | 0.79B | 1.00B | 1.10B | 0.64B | 0.27B | 0.37B | 1.18B | 1.10B | 1.32B | 1.22B | 1.65B | 1.36B | 1.69B | 1.47B | 1.46B | 1.20B | 1.56B | 1.63B | 0.81B | 1.49B |
|
Short-term Investments
|
| 0.02B | 0.01B | 0.06B | 0.12B | 0.08B | 0.18B | 0.23B | 0.23B | 0.34B | 0.37B | 0.32B | 0.36B | 0.21B | 0.24B | 0.18B | 0.47B | 0.40B | 0.45B | 0.25B | 0.31B | 0.40B | 0.10B | 0.39B | 0.36B | 0.37B | 0.08B | 0.06B | 0.07B | 0.22B | 0.37B | 0.13B | 0.21B | 0.14B | 0.13B | 0.08B | 0.10B | 0.07B | 0.08B | 0.25B | 0.07B | 0.05B | 0.06B | 0.05B | 0.07B | 0.05B | 0.05B | 0.17B | 0.20B | 0.05B | 0.05B | 0.05B | 0.06B | 0.05B | 0.06B | 0.06B | 0.06B | 0.05B | 0.05B | 0.05B | 0.04B | 0.05B | 0.05B | 0.06B | 0.05B | 0.05B | 0.05B | 0.05B |
|
Cash & Current Investments
|
0.43B | 0.49B | 0.33B | 0.29B | 0.40B | 0.37B | 0.45B | 0.46B | 0.47B | 0.46B | 0.49B | 0.41B | 0.50B | 0.32B | 0.39B | 0.30B | 0.57B | 0.51B | 0.56B | 0.46B | 0.59B | 0.55B | 0.56B | 0.53B | 0.62B | 0.54B | 0.54B | 0.48B | 0.33B | 0.35B | 0.50B | 0.29B | 0.40B | 0.32B | 0.37B | 0.34B | 0.42B | 0.42B | 0.52B | 0.76B | 0.77B | 0.72B | 0.64B | 0.65B | 0.85B | 0.95B | 0.89B | 0.87B | 0.99B | 1.05B | 1.15B | 0.69B | 0.32B | 0.42B | 1.24B | 1.15B | 1.37B | 1.27B | 1.70B | 1.41B | 1.73B | 1.52B | 1.51B | 1.27B | 1.61B | 1.68B | 0.86B | 1.54B |
|
Receivables - Net
|
| 0.18B | 0.20B | 0.22B | 0.16B | 0.19B | 0.21B | 0.22B | 0.14B | 0.16B | 0.20B | 0.22B | 0.14B | 0.14B | 0.15B | 0.17B | 0.13B | 0.13B | 0.15B | 0.18B | 0.13B | 0.15B | 0.17B | 0.21B | 0.15B | 0.18B | 0.21B | 0.24B | 0.35B | 0.41B | 0.49B | 0.53B | 0.43B | 0.51B | 0.54B | 0.60B | 0.55B | 0.37B | 0.54B | 0.56B | 0.82B | 0.42B | 0.43B | 0.46B | 0.44B | 0.38B | 0.41B | 0.52B | 0.69B | 0.58B | 0.57B | 0.82B | 0.72B | 0.72B | 0.88B | 0.87B | 0.80B | 0.87B | 1.02B | 1.08B | 1.09B | 1.06B | 1.13B | 1.26B | 1.24B | 1.33B | 1.36B | 1.36B |
|
Receivables - Other
|
| 0.03B | 0.02B | 0.03B | 0.02B | 0.03B | 0.02B | 0.03B | 0.02B | 0.03B | 0.02B | 0.03B | 0.02B | 0.03B | 0.02B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.04B | 0.03B | 0.04B | 0.03B | 0.04B | 0.03B | 0.04B | 0.03B | 0.04B | 0.03B | 0.04B | 0.03B | 0.04B | 0.03B | 0.04B | 0.03B | 0.12B | 0.03B | 0.03B | 0.02B | 0.41B | 0.41B | 0.41B | 0.38B | 0.38B | 0.42B | 0.45B | 0.39B | 0.45B | 0.49B | 0.53B | 0.46B | 0.57B | 0.48B | 0.49B | 0.59B | 0.53B | 0.54B | 0.54B | 0.59B | 0.54B | 0.55B | 0.60B | 0.60B | 0.62B | 0.61B | 0.64B |
|
Receivables
|
| 0.21B | 0.22B | 0.25B | 0.18B | 0.22B | 0.23B | 0.25B | 0.16B | 0.19B | 0.22B | 0.25B | 0.16B | 0.17B | 0.18B | 0.20B | 0.15B | 0.17B | 0.18B | 0.21B | 0.16B | 0.19B | 0.20B | 0.24B | 0.18B | 0.21B | 0.24B | 0.28B | 0.39B | 0.44B | 0.52B | 0.56B | 0.46B | 0.54B | 0.57B | 0.63B | 0.58B | 0.49B | 0.56B | 0.59B | 0.84B | 0.83B | 0.83B | 0.88B | 0.82B | 0.76B | 0.83B | 0.97B | 1.08B | 1.03B | 1.06B | 1.35B | 1.18B | 1.30B | 1.35B | 1.37B | 1.39B | 1.40B | 1.55B | 1.63B | 1.68B | 1.60B | 1.68B | 1.86B | 1.84B | 1.95B | 1.97B | 2.00B |
|
Current Deferred Tax Assets
|
| 0.01B | 0.00B | | 0.02B | 0.00B | | | 0.01B | 0.01B | | | 0.01B | 0.00B | | | 0.01B | 0.00B | 0.00B | 0.00B | 0.01B | 0.01B | | | 0.01B | 0.01B | | | 0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets
|
| 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.05B | 0.04B | 0.04B | 0.05B | 0.04B | 0.05B | 0.05B | 0.05B | 0.05B | 0.06B | 0.07B | 0.06B | 0.06B | 0.06B | 0.07B | 0.07B | 0.06B | 0.08B | 0.07B | 0.08B | 0.22B | 0.23B | 0.23B | 0.23B | 0.23B | 0.24B | 0.24B | 0.25B | 0.24B | 0.25B | 0.24B | 0.24B | 0.25B | 0.26B | 0.26B | 0.28B | 0.27B | 0.29B | 0.29B | 0.29B | 0.29B | 0.30B | 0.30B | 0.31B | 0.32B | 0.34B | 0.35B | 0.36B | 0.38B | 0.38B | 0.37B |
|
Current Assets
|
| 4.24B | 3.60B | 3.56B | 4.72B | 4.16B | 4.00B | 4.01B | 4.86B | 4.26B | 3.83B | 3.74B | 4.87B | 5.08B | 4.30B | 4.27B | 6.32B | 4.83B | 4.70B | 4.66B | 5.72B | 5.00B | 4.87B | 4.86B | 5.96B | 5.09B | 4.59B | 4.60B | 5.50B | 4.86B | 4.52B | 4.22B | 5.75B | 5.27B | 5.97B | 5.99B | 5.05B | 5.89B | 5.08B | 5.29B | 7.29B | 5.68B | 5.56B | 5.63B | 6.39B | 5.46B | 5.34B | 5.59B | 6.62B | 6.17B | 6.32B | 6.63B | 7.24B | 6.58B | 6.09B | 6.20B | 7.60B | 7.53B | 9.09B | 8.92B | 9.89B | 7.25B | 7.36B | 7.43B | 8.08B | 8.92B | 9.04B | 8.91B |
|
Buildings
|
| | | | | 0.08B | 0.09B | 0.08B | 0.09B | 0.10B | 0.10B | 0.10B | 0.10B | 0.10B | 0.10B | 0.10B | 0.10B | 0.10B | 0.10B | 0.10B | 0.10B | 0.10B | 0.10B | 0.10B | 0.10B | 0.10B | 0.10B | 0.10B | 0.10B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Construction in Progress
|
| | | | | 0.02B | 0.02B | 0.01B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.03B | 0.02B | 0.04B | 0.03B | 0.03B | 0.04B | 0.02B | 0.01B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.02B | 0.02B | | | | | | | | 0.03B | 0.03B | 0.03B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Land & Improvements
|
| | | | | 0.01B | 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 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Property, Plant & Equipment (Net)
|
| 0.27B | 0.27B | 0.26B | 0.26B | 0.27B | 0.27B | 0.28B | 0.30B | 0.31B | 0.31B | 0.32B | 0.32B | 0.32B | 0.33B | 0.35B | 0.34B | 0.35B | 0.35B | 0.35B | 0.35B | 0.34B | 0.35B | 0.34B | 0.35B | 0.35B | 0.35B | 0.35B | 0.35B | 0.35B | 0.35B | 0.35B | 0.34B | 0.34B | 0.33B | 0.38B | 0.40B | 0.39B | 0.39B | 0.39B | 0.40B | 0.41B | 0.40B | 0.40B | 0.40B | 0.41B | 0.40B | 0.39B | 0.39B | 0.40B | 0.40B | 0.40B | 0.40B | 0.40B | 0.40B | 0.39B | 0.39B | 0.40B | 0.40B | 0.42B | 0.42B | 0.41B | 0.42B | 0.43B | 0.45B | 0.51B | 0.53B | 0.55B |
|
Long-Term Investments
|
| 0.08B | 0.30B | 0.32B | 0.29B | 0.29B | 0.27B | 0.23B | 0.18B | 0.21B | 0.23B | 0.27B | 0.30B | 0.47B | 0.48B | 0.50B | 0.23B | 0.37B | 0.37B | 0.38B | 0.38B | 0.39B | 0.40B | 0.40B | 0.41B | 0.40B | 0.42B | 0.44B | 0.43B | 0.44B | 0.45B | 0.43B | 0.44B | 0.45B | 0.48B | 0.48B | 0.41B | 0.30B | 0.26B | 0.01B | 0.02B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | | | 0.01B | | | | | | | | | | | | | | |
|
Goodwill
|
| 0.43B | 0.43B | 0.42B | 0.42B | 0.42B | 0.42B | 0.42B | 0.51B | 0.51B | 0.51B | 0.51B | 0.52B | 0.52B | 0.52B | 0.52B | 0.53B | 0.53B | 0.53B | 0.54B | 0.54B | 0.54B | 0.56B | 0.56B | 0.56B | 0.56B | 0.56B | 0.56B | 0.66B | 0.66B | 0.66B | 0.66B | 0.66B | 0.66B | 0.70B | 0.70B | 0.11B | 0.81B | 0.81B | 0.81B | 1.78B | 1.78B | 1.78B | 1.79B | 1.79B | 1.79B | 1.80B | 1.80B | 1.82B | 1.82B | 1.82B | 1.83B | 1.83B | 1.83B | 1.83B | 1.83B | 1.83B | 1.83B | 1.88B | 1.88B | 1.88B | 1.88B | 1.88B | 1.88B | 1.88B | 4.51B | 4.52B | 4.53B |
|
Intangibles
|
| 0.08B | 0.08B | 0.07B | 0.07B | 0.06B | 0.06B | 0.05B | 0.07B | 0.08B | 0.07B | 0.07B | 0.06B | 0.06B | 0.05B | 0.23B | 0.05B | 0.05B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.25B | 0.03B | 0.03B | 0.07B | 0.29B | 0.29B | 0.30B | 0.30B | 0.30B | 0.32B | 0.28B | 0.31B | 0.32B | 0.32B | 0.32B | 0.63B | 0.63B | 0.63B | 0.63B | 0.64B | 0.64B | 0.31B | 0.30B | 0.29B | 0.66B | 0.26B | 0.25B | 0.23B | 0.66B | 0.21B | 0.20B | 0.20B | 0.66B | 0.20B | 0.20B | 0.20B | 0.70B | 0.19B | 0.18B | 0.18B | 1.95B | 1.89B | 1.81B |
|
Goodwill & Intangibles
|
| 0.51B | 0.51B | 0.49B | 0.49B | 0.48B | 0.48B | 0.48B | 0.58B | 0.59B | 0.58B | 0.58B | 0.58B | 0.57B | 0.57B | 0.74B | 0.58B | 0.58B | 0.58B | 0.58B | 0.58B | 0.58B | 0.61B | 0.60B | 0.60B | 0.81B | 0.59B | 0.59B | 0.73B | 0.95B | 0.95B | 0.96B | 0.96B | 0.96B | 1.02B | 0.98B | 0.43B | 1.14B | 1.13B | 1.13B | 2.41B | 2.41B | 2.42B | 2.42B | 2.43B | 2.43B | 2.11B | 2.10B | 2.11B | 2.48B | 2.08B | 2.08B | 2.07B | 2.49B | 2.04B | 2.03B | 2.03B | 2.50B | 2.08B | 2.08B | 2.09B | 2.58B | 2.07B | 2.06B | 2.05B | 6.46B | 6.41B | 6.34B |
|
Long-Term Deferred Tax
|
| 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 | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00B | 0.00B |
|
Other Non-Current Assets
|
| 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 | 0.01B | 0.01B | 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 | 0.03B | 0.03B | 0.03B | 0.36B | 0.36B | 0.35B | 0.13B | 0.06B | 0.06B | 0.06B | 0.07B | 0.37B | 0.08B | 0.08B | 0.08B | 0.38B | 0.39B | 0.39B | 0.41B | 0.43B | 0.44B | 0.44B | 0.46B | 0.47B | 0.47B | 0.47B | 0.48B | 0.48B | 0.47B | 0.47B | 0.47B | 0.48B | 0.49B | 0.50B |
|
Non-Current Assets
|
| 0.89B | 1.10B | 1.09B | 1.07B | 1.07B | 1.04B | 1.01B | 1.10B | 1.14B | 1.16B | 1.19B | 1.22B | 1.40B | 1.41B | 1.46B | 1.19B | 1.33B | 1.33B | 1.36B | 1.35B | 1.37B | 1.41B | 1.41B | 1.39B | 1.38B | 1.39B | 1.41B | 1.56B | 1.58B | 1.58B | 1.56B | 1.56B | 1.56B | 1.65B | 1.69B | 1.79B | 2.02B | 1.97B | 1.71B | 3.07B | 3.00B | 3.08B | 3.07B | 3.08B | 3.09B | 3.04B | 3.02B | 3.04B | 3.06B | 3.05B | 3.06B | 3.05B | 3.05B | 3.04B | 3.02B | 3.01B | 3.02B | 3.11B | 3.13B | 3.14B | 3.13B | 3.13B | 3.13B | 3.14B | 7.65B | 7.62B | 7.61B |
|
Assets
|
| 5.13B | 4.71B | 4.66B | 5.79B | 5.23B | 5.04B | 5.02B | 5.96B | 5.39B | 4.99B | 4.93B | 6.09B | 6.48B | 5.71B | 5.72B | 7.51B | 6.16B | 6.03B | 6.02B | 7.07B | 6.37B | 6.29B | 6.27B | 7.34B | 6.47B | 5.98B | 6.02B | 7.07B | 6.44B | 6.10B | 5.78B | 7.31B | 6.83B | 7.62B | 7.68B | 6.84B | 7.92B | 7.05B | 7.00B | 10.36B | 8.68B | 8.64B | 8.70B | 9.47B | 8.55B | 8.38B | 8.62B | 9.67B | 9.23B | 9.37B | 9.69B | 10.28B | 9.64B | 9.13B | 9.21B | 10.60B | 10.55B | 12.20B | 12.05B | 13.02B | 10.38B | 10.49B | 10.55B | 11.22B | 16.56B | 16.66B | 16.52B |
|
Accounts Payables
|
| 0.04B | 0.03B | 0.04B | 0.04B | 0.04B | 0.03B | 0.03B | 0.04B | 0.05B | 0.04B | 0.05B | 0.05B | 0.07B | 0.04B | 0.04B | 0.05B | 0.04B | 0.04B | 0.04B | 0.03B | 0.05B | 0.04B | 0.04B | 0.04B | 0.05B | 0.04B | 0.05B | 0.06B | 0.06B | 0.05B | 0.05B | 0.06B | 0.06B | 0.07B | 0.06B | 0.07B | 0.07B | 0.06B | 0.07B | 0.07B | 0.08B | 0.06B | 0.08B | 0.07B | 0.08B | 0.06B | 0.07B | 0.07B | 0.09B | 0.08B | 0.09B | 0.11B | 0.11B | 0.08B | 0.09B | 0.12B | 0.08B | 0.10B | 0.09B | 0.09B | 0.10B | 0.08B | 0.09B | 0.12B | 0.13B | 0.12B | 0.14B |
|
Notes Payables
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.05B | 0.10B | 0.06B | | 0.06B | 0.13B | 0.06B | | 0.06B | 0.06B | 0.05B | | 0.06B | 0.05B | 0.05B | 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 | 0.02B | 0.02B |
|
Payables
|
| 0.04B | 0.03B | 0.04B | 0.04B | 0.04B | 0.03B | 0.03B | 0.04B | 0.05B | 0.04B | 0.05B | 0.05B | 0.07B | 0.04B | 0.04B | 0.05B | 0.04B | 0.04B | 0.04B | 0.03B | 0.05B | 0.04B | 0.04B | 0.04B | 0.05B | 0.04B | 0.05B | 0.06B | 0.06B | 0.10B | 0.15B | 0.11B | 0.06B | 0.13B | 0.19B | 0.13B | 0.07B | 0.12B | 0.13B | 0.13B | 0.08B | 0.12B | 0.13B | 0.12B | 0.08B | 0.07B | 0.08B | 0.08B | 0.10B | 0.09B | 0.09B | 0.12B | 0.11B | 0.10B | 0.10B | 0.13B | 0.09B | 0.11B | 0.11B | 0.11B | 0.12B | 0.10B | 0.11B | 0.14B | 0.15B | 0.14B | 0.16B |
|
Accumulated Expenses
|
| 0.14B | 0.13B | 0.14B | 0.13B | 0.16B | 0.15B | 0.18B | 0.15B | 0.17B | 0.15B | 0.15B | 0.15B | 0.13B | 0.12B | 0.12B | 0.14B | 0.14B | 0.13B | 0.14B | 0.16B | 0.17B | 0.16B | 0.17B | 0.19B | 0.21B | 0.19B | 0.19B | 0.22B | 0.25B | 0.25B | 0.25B | 0.28B | 0.28B | 0.28B | 0.28B | 0.36B | 0.12B | 0.28B | 0.31B | 0.84B | 0.15B | 0.08B | 0.12B | 0.12B | 0.13B | 0.10B | 0.15B | 0.16B | 0.21B | 0.13B | 0.17B | 0.18B | 0.23B | 0.14B | 0.17B | 0.18B | 0.21B | 0.12B | 0.16B | 0.17B | 0.14B | 0.12B | 0.11B | 0.16B | 0.18B | 0.15B | 0.15B |
|
Other Accumulated Expenses
|
| 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.04B | 0.04B | 0.04B | 0.04B | 0.05B | 0.05B | 0.05B | 0.04B | 0.05B | 0.06B | 0.10B | 0.08B | 0.08B | 0.10B | 0.08B | 0.09B | 0.10B | 0.10B | 0.14B | 0.16B | 0.11B | 0.11B | 0.13B | 0.22B | 0.27B | 0.27B | 0.28B | 0.28B | 0.30B | 0.31B | 0.33B | 0.34B | 0.36B | 0.41B | 0.38B | 0.39B | 0.36B | 0.35B | 0.37B | 0.40B | 0.56B | 0.50B | 0.52B | 0.47B | 0.48B | 0.46B | 0.46B | 0.55B | 0.64B | 0.53B |
|
Short term Debt
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.05B | 0.10B | 0.06B | | 0.06B | 0.13B | 0.06B | | 0.06B | 0.06B | 0.05B | | 0.06B | 0.05B | 0.05B | 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 | 0.40B | 0.40B | 0.40B |
|
Current Taxes
|
| | 0.06B | 0.00B | 0.02B | | 0.05B | | 0.00B | | 0.06B | | 0.02B | | 0.06B | | 0.01B | | 0.03B | | 0.01B | | 0.06B | | 0.01B | | 0.03B | | | | 0.07B | | | | 0.00B | | | | 0.05B | | | | 0.05B | | | 0.05B | 0.05B | | | | 0.04B | | | | 0.04B | | | | 0.06B | | | | 0.07B | | | | | 0.04B |
|
Current Deferred Revenue
|
| 0.01B | 0.01B | 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 | 0.01B | 0.00B | | | 0.01B | | | | 0.01B | | | | 0.03B | 0.03B | 0.03B | 0.03B | 0.02B | 0.02B | 0.03B | 0.02B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.04B | 0.05B | 0.05B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.05B | 0.05B | 0.05B | 0.06B | 0.06B | 0.06B | 0.07B | 0.07B | 0.07B | 0.07B | 0.07B | 0.07B | 0.08B | 0.09B | 0.09B | 0.09B |
|
Curent Deferred Tax Liability
|
| 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.01B | 0.01B | 0.02B | 0.02B | 0.02B | 0.01B | 0.02B | 0.03B | 0.01B | 0.01B | 0.00B | 0.02B | 0.01B | 0.01B | 0.01B | 0.01B | | | 0.00B | 0.02B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities
|
| 3.70B | 3.26B | 3.19B | 4.31B | 3.74B | 3.52B | 3.49B | 4.39B | 3.79B | 3.34B | 3.25B | 4.37B | 4.75B | 3.92B | 3.89B | 5.76B | 4.27B | 4.15B | 4.12B | 5.14B | 4.44B | 4.34B | 4.28B | 5.35B | 4.57B | 4.05B | 4.01B | 5.04B | 4.37B | 3.91B | 3.78B | 5.27B | 4.73B | 5.46B | 5.50B | 4.62B | 5.30B | 4.40B | 4.31B | 6.55B | 4.84B | 4.82B | 4.82B | 5.39B | 4.43B | 4.26B | 4.38B | 5.36B | 4.94B | 4.96B | 5.22B | 5.69B | 5.27B | 4.70B | 4.75B | 5.96B | 5.81B | 7.34B | 7.25B | 8.00B | 5.31B | 5.34B | 5.33B | 5.80B | 6.96B | 7.13B | 7.04B |
|
Non-Current Debt
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.80B | 0.80B | 0.80B | 0.80B | 0.80B | 0.80B | 0.80B | 0.80B | 0.80B | 0.80B | 0.80B | 0.80B | 0.80B | 0.80B | 0.80B | 0.80B | 0.80B | 0.80B | 0.80B | 0.80B | 0.80B | 0.80B | 0.80B | 0.80B | 0.80B | 4.55B | 4.55B | 4.55B |
|
Non-Current Deferred Tax Liability
|
| 0.01B | 0.01B | 0.01B | 0.01B | 0.09B | 0.01B | 0.01B | 0.02B | 0.11B | 0.03B | 0.04B | 0.04B | 0.04B | 0.05B | 0.05B | 0.05B | 0.05B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.02B | 0.00B | 0.02B | 0.01B | 0.02B | 0.02B | 0.04B | 0.02B | 0.02B | 0.03B | 0.10B | 0.09B | 0.04B | 0.15B | 0.16B | 0.16B | 0.23B | 0.22B | 0.23B | 0.23B | 0.23B | 0.24B | 0.24B | 0.24B | 0.23B | 0.22B | 0.23B | 0.21B | 0.19B | 0.17B | 0.16B | 0.13B | 0.12B | 0.11B | 0.10B | 0.10B | 0.09B | 0.09B | 0.10B | 0.10B | 0.09B | 0.44B | 0.52B | 0.53B |
|
Operating Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01B | 0.13B | 0.14B | 0.14B | 0.10B | 0.10B | 0.09B | 0.09B | 0.09B | 0.09B | 0.09B | 0.08B | 0.07B | 0.07B | 0.07B | 0.06B | 0.06B | 0.06B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.06B | 0.05B | 0.07B |
|
Other Non-Current Liabilities
|
| 0.05B | 0.04B | 0.04B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.07B | 0.07B | 0.07B | 0.08B | 0.08B | 0.07B | 0.07B | 0.08B | 0.08B | 0.08B | 0.09B | 0.09B | 0.09B | 0.17B | 0.15B | 0.15B | 0.15B | 0.15B | 0.17B | 0.19B | 0.20B | 0.19B | 0.21B | 0.21B | 0.21B | 0.19B | 0.18B | 0.20B | 0.20B | 0.20B | 0.20B | 0.23B | 0.23B | 0.23B | 0.24B | 0.24B | 0.25B | 0.25B | 0.31B | 0.32B | 0.32B |
|
Total Non-Current Liabilities
|
| 3.74B | 3.30B | 3.22B | 4.35B | 3.78B | 3.56B | 3.52B | 4.44B | 3.85B | 3.40B | 3.32B | 4.45B | 4.82B | 4.01B | 3.98B | 5.85B | 4.34B | 4.23B | 4.20B | 5.23B | 4.54B | 4.44B | 4.38B | 5.41B | 4.62B | 4.13B | 4.09B | 5.12B | 4.46B | 4.03B | 3.88B | 5.34B | 4.80B | 5.60B | 5.64B | 4.72B | 5.47B | 4.57B | 4.49B | 7.60B | 5.90B | 5.97B | 5.98B | 6.56B | 5.59B | 5.41B | 5.52B | 6.50B | 6.07B | 6.12B | 6.36B | 6.81B | 6.37B | 5.79B | 5.81B | 7.01B | 6.86B | 8.39B | 8.30B | 9.04B | 6.35B | 6.40B | 6.38B | 6.86B | 12.12B | 12.37B | 12.32B |
|
Total Liabilities
|
| 3.79B | 3.34B | 3.26B | 4.39B | 3.82B | 3.60B | 3.57B | 4.49B | 3.90B | 3.45B | 3.37B | 4.50B | 4.88B | 4.06B | 4.03B | 5.90B | 4.39B | 4.28B | 4.26B | 5.28B | 4.59B | 4.50B | 4.44B | 5.47B | 4.68B | 4.19B | 4.16B | 5.19B | 4.53B | 4.11B | 3.96B | 5.41B | 4.88B | 5.68B | 5.72B | 4.80B | 5.56B | 4.66B | 4.58B | 7.76B | 6.06B | 6.12B | 6.13B | 6.71B | 5.77B | 5.60B | 5.73B | 6.69B | 6.28B | 6.32B | 6.57B | 7.00B | 6.55B | 5.99B | 6.01B | 7.20B | 7.05B | 8.61B | 8.53B | 9.28B | 6.58B | 6.64B | 6.63B | 7.11B | 12.44B | 12.69B | 12.64B |
|
Total Debt
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.05B | 0.10B | 0.06B | | 0.06B | 0.13B | 0.06B | | 0.06B | 0.06B | 0.85B | 0.80B | 0.85B | 0.85B | 0.85B | 0.80B | 0.80B | 0.80B | 0.80B | 0.80B | 0.80B | 0.81B | 0.81B | 0.81B | 0.81B | 0.81B | 0.81B | 0.81B | 0.81B | 0.81B | 0.82B | 0.82B | 0.82B | 0.82B | 0.82B | 4.95B | 4.95B | 4.95B |
|
Common Equity
|
| 1.34B | 1.36B | 1.39B | 1.40B | 1.40B | 1.44B | 1.45B | 1.47B | 1.50B | 1.54B | 1.56B | 1.60B | 1.60B | 1.66B | 1.70B | 1.61B | 1.77B | 1.75B | 1.76B | 1.79B | 1.78B | 1.79B | 1.83B | 1.87B | 1.79B | 1.79B | 1.86B | 1.87B | 1.91B | 1.99B | 1.82B | 1.90B | 2.23B | 1.94B | 1.97B | 2.39B | 2.36B | 2.39B | 2.42B | 2.60B | 2.62B | 2.52B | 2.57B | 2.76B | 2.78B | 2.78B | 2.89B | 2.98B | 2.95B | 3.04B | 3.12B | 3.29B | 3.09B | 3.14B | 3.21B | 3.40B | 3.49B | 3.59B | 3.52B | 3.75B | 3.80B | 3.85B | 3.93B | 4.12B | 4.13B | 3.97B | 3.88B |
|
Shareholder's Equity
|
| 1.34B | 1.36B | 1.39B | 1.40B | 1.40B | 1.44B | 1.45B | 1.47B | 1.50B | 1.54B | 1.56B | 1.60B | 1.60B | 1.66B | 1.70B | 1.61B | 1.77B | 1.75B | 1.76B | 1.79B | 1.78B | 1.79B | 1.83B | 1.87B | 1.79B | 1.79B | 1.86B | 1.87B | 1.91B | 1.99B | 1.82B | 1.90B | 2.23B | 1.94B | 1.97B | 2.39B | 2.36B | 2.39B | 2.42B | 2.60B | 2.62B | 2.52B | 2.57B | 2.76B | 2.78B | 2.78B | 2.89B | 2.98B | 2.95B | 3.04B | 3.12B | 3.29B | 3.09B | 3.14B | 3.21B | 3.40B | 3.49B | 3.59B | 3.52B | 3.75B | 3.80B | 3.85B | 3.93B | 4.12B | 4.13B | 3.97B | 3.88B |
|
Liabilities and Shareholders Equity
|
| 5.13B | 4.71B | 4.66B | 5.79B | 5.23B | 5.04B | 5.02B | 5.96B | 5.39B | 4.99B | 4.93B | 6.09B | 6.48B | 5.71B | 5.72B | 7.51B | 6.16B | 6.03B | 6.02B | 7.07B | 6.37B | 6.29B | 6.27B | 7.34B | 6.47B | 5.98B | 6.02B | 7.07B | 6.44B | 6.10B | 5.78B | 7.31B | 6.83B | 7.62B | 7.68B | 6.84B | 7.92B | 7.05B | 7.00B | 10.36B | 8.68B | 8.64B | 8.70B | 9.47B | 8.55B | 8.38B | 8.62B | 9.67B | 9.23B | 9.37B | 9.69B | 10.28B | 9.64B | 9.13B | 9.21B | 10.60B | 10.55B | 12.20B | 12.05B | 13.02B | 10.38B | 10.49B | 10.55B | 11.22B | 16.56B | 16.66B | 16.52B |
|
Retained Earnings
|
| 0.83B | 0.84B | 0.85B | 0.85B | 0.86B | 0.87B | 0.89B | 0.91B | 0.04B | 0.95B | 0.98B | 0.99B | 0.04B | 0.04B | 0.04B | 0.03B | 0.02B | -0.00B | 0.01B | 0.02B | 0.02B | 0.03B | 0.02B | 0.02B | 0.01B | 0.01B | 0.02B | 0.04B | 0.03B | 0.04B | -0.02B | 0.00B | 0.02B | 0.02B | -0.01B | -0.03B | -0.04B | -0.04B | -0.05B | -0.02B | 1.41B | 1.27B | 1.30B | 1.43B | 1.43B | 1.37B | 1.42B | 1.50B | 1.45B | 1.51B | 1.61B | 1.80B | 1.67B | 1.74B | 1.81B | 1.99B | 2.02B | 2.10B | 2.01B | 2.19B | 2.21B | 2.17B | 2.22B | 2.39B | 2.28B | 2.07B | 1.95B |
|
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 | | |