|
Cash & Equivalents
|
2.19B | 2.21B | 3.25B | 3.94B | 3.95B | 4.53B | 5.58B | 5.94B | 3.66B | 2.91B | 3.08B | 4.07B | 3.48B | 3.86B | 5.31B | 6.30B | 6.71B | 7.79B | 9.20B | 9.38B | 9.84B | 7.61B | 7.28B | 6.13B | 6.41B | 7.56B | 8.70B | 9.10B | 8.12B | 9.65B | 10.26B | 9.16B | 9.53B | 10.28B | 10.24B | 10.61B | 13.44B | 13.86B | 11.99B | 8.72B | 5.07B | 3.29B | 5.49B | 5.51B | 11.09B | 8.93B | 9.09B | 8.19B | 5.66B | 5.45B | 6.51B | 5.60B | 6.56B | 5.41B | 6.42B | 4.95B | 4.77B | 6.12B | 10.02B | 9.71B | 8.05B | 6.35B | 7.31B | 8.51B | 8.27B | 7.63B | 8.13B | 9.16B |
|
Short-term Investments
|
| | 0.21B | 0.19B | 0.20B | 0.23B | 0.23B | 0.43B | 0.37B | 0.43B | 0.45B | 0.36B | 0.33B | 0.33B | 0.40B | 0.32B | 0.30B | 0.35B | 0.17B | 0.30B | 0.25B | 3.69B | 5.62B | 2.59B | 2.08B | 2.02B | 1.98B | 2.91B | 4.02B | 3.73B | 4.52B | 6.97B | 6.46B | 6.88B | 8.04B | 8.90B | 7.17B | 4.27B | 1.91B | 2.00B | 0.29B | 0.29B | 0.29B | 0.23B | 0.16B | 0.20B | 0.61B | 1.37B | 0.96B | 0.33B | 0.34B | 0.39B | 0.34B | 0.29B | 0.33B | 0.39B | 0.43B | 0.34B | 0.27B | 0.29B | 0.30B | 0.32B | 0.74B | 0.76B | 0.31B | 0.34B | 0.54B | 0.37B |
|
Cash & Current Investments
|
2.19B | 2.21B | 3.46B | 4.13B | 4.15B | 4.75B | 5.81B | 6.37B | 4.03B | 3.34B | 3.54B | 4.42B | 3.81B | 4.19B | 5.71B | 6.62B | 7.01B | 8.14B | 9.37B | 9.68B | 10.09B | 11.30B | 12.91B | 8.73B | 8.49B | 9.58B | 10.68B | 12.01B | 12.14B | 13.38B | 14.78B | 16.12B | 15.99B | 17.16B | 18.28B | 19.51B | 20.61B | 18.13B | 13.90B | 10.72B | 5.36B | 3.58B | 5.78B | 5.74B | 11.25B | 9.12B | 9.71B | 9.55B | 6.62B | 5.78B | 6.85B | 5.99B | 6.90B | 5.69B | 6.74B | 5.35B | 5.20B | 6.45B | 10.28B | 10.00B | 8.35B | 6.67B | 8.05B | 9.27B | 8.58B | 7.97B | 8.66B | 9.53B |
|
Receivables - Net
|
| | 5.22B | 4.71B | 6.20B | 6.88B | 7.25B | 6.47B | 6.94B | 8.28B | 8.33B | 7.07B | 7.16B | 7.72B | 8.00B | 7.20B | 7.23B | 7.98B | 8.09B | 7.10B | 7.26B | 8.47B | 8.38B | 6.79B | 6.96B | 7.83B | 7.67B | 6.57B | 6.71B | 7.50B | 7.75B | 6.83B | 6.85B | 7.54B | 7.92B | 7.15B | 7.17B | 7.84B | 7.97B | 7.24B | 7.60B | 8.50B | 8.73B | 7.93B | 8.48B | 8.78B | 9.29B | 8.61B | 8.88B | 9.72B | 9.54B | 8.83B | 9.42B | 10.50B | 10.74B | 10.31B | 10.47B | 11.46B | 11.78B | 10.99B | 10.94B | 11.94B | 12.09B | 10.69B | 10.80B | 12.39B | 12.63B | 11.74B |
|
Receivables - Other
|
| | | 0.69B | | | | 0.95B | | | | 1.03B | | | | 0.98B | | | | 0.92B | | | | 0.97B | | | | 1.07B | | | | 1.12B | | | | 1.20B | | | | 1.16B | | | | 1.48B | | | | 1.71B | | | | 1.66B | | | | 2.12B | | | | 2.31B | | | | 2.20B | | | | 2.47B |
|
Receivables
|
| | 5.22B | 5.40B | 6.20B | 6.88B | 7.25B | 7.42B | 6.94B | 8.28B | 8.33B | 8.10B | 7.16B | 7.72B | 8.00B | 8.18B | 7.23B | 7.98B | 8.09B | 8.02B | 7.26B | 8.47B | 8.38B | 7.76B | 6.96B | 7.83B | 7.67B | 7.64B | 6.71B | 7.50B | 7.75B | 7.95B | 6.85B | 7.54B | 7.92B | 8.35B | 7.17B | 7.84B | 7.97B | 8.41B | 7.60B | 8.50B | 8.73B | 9.41B | 8.48B | 8.78B | 9.29B | 10.32B | 8.88B | 9.72B | 9.54B | 10.48B | 9.42B | 10.50B | 10.74B | 12.43B | 10.47B | 11.46B | 11.78B | 13.30B | 10.94B | 11.94B | 12.09B | 12.89B | 10.80B | 12.39B | 12.63B | 14.21B |
|
Raw Materials
|
| | 1.33B | 1.27B | 1.64B | 1.73B | 1.69B | 1.65B | 1.91B | 2.30B | 2.15B | 1.88B | 2.07B | 1.99B | 1.93B | 1.88B | 1.85B | 1.91B | 1.79B | 1.73B | 1.79B | 1.97B | 1.83B | 1.59B | 1.57B | 1.85B | 1.41B | 1.31B | 1.42B | 1.51B | 1.44B | 1.31B | 1.43B | 1.54B | 1.45B | 1.34B | 1.41B | 1.52B | 1.40B | 1.31B | 1.44B | 1.59B | 1.51B | 1.40B | 1.50B | 1.87B | 1.80B | 1.72B | 1.83B | 2.08B | 1.93B | 1.90B | 2.02B | 2.40B | 2.30B | 2.37B | 2.44B | 2.64B | 2.46B | 2.39B | 2.46B | 2.63B | 2.56B | 2.44B | 2.67B | 2.94B | 2.81B | 2.58B |
|
Work In Process
|
| | 0.27B | 0.17B | 0.18B | 0.25B | 0.18B | 0.13B | 0.17B | 0.28B | 0.24B | 0.21B | 0.30B | 0.35B | 0.25B | 0.17B | 0.27B | 0.35B | 0.25B | 0.17B | 0.23B | 0.34B | 0.26B | 0.17B | 0.27B | 0.39B | 0.28B | 0.16B | 0.28B | 0.33B | 0.23B | 0.15B | 0.22B | 0.31B | 0.24B | 0.17B | 0.20B | 0.23B | 0.16B | 0.18B | 0.26B | 0.38B | 0.32B | 0.20B | 0.28B | 0.34B | 0.28B | 0.20B | 0.31B | 0.38B | 0.18B | 0.15B | 0.15B | 0.16B | 0.15B | 0.11B | 0.12B | 0.11B | 0.12B | 0.10B | 0.10B | 0.12B | 0.13B | 0.10B | 0.12B | 0.14B | 0.15B | 0.14B |
|
Finished Goods
|
| | 1.12B | 1.18B | 1.46B | 1.55B | 1.49B | 1.59B | 1.75B | 1.96B | 1.82B | 1.74B | 1.84B | 1.93B | 1.72B | 1.53B | 1.81B | 1.87B | 1.69B | 1.51B | 1.72B | 1.89B | 1.69B | 1.38B | 1.62B | 1.69B | 1.44B | 1.25B | 1.52B | 1.65B | 1.45B | 1.26B | 1.63B | 1.76B | 1.56B | 1.44B | 1.73B | 1.74B | 1.58B | 1.64B | 1.86B | 2.02B | 1.84B | 1.74B | 1.82B | 2.10B | 2.06B | 2.25B | 2.42B | 2.54B | 2.26B | 2.30B | 2.59B | 2.73B | 2.57B | 2.74B | 3.15B | 3.22B | 2.98B | 2.84B | 3.01B | 3.13B | 2.95B | 2.76B | 2.87B | 3.41B | 3.13B | 3.12B |
|
Inventory
|
| | 2.72B | 2.62B | 3.28B | 3.53B | 3.36B | 3.37B | 3.83B | 4.54B | 4.21B | 3.83B | 4.21B | 4.27B | 3.90B | 3.58B | 3.92B | 4.13B | 3.74B | 3.41B | 3.75B | 4.19B | 3.78B | 3.14B | 3.46B | 3.93B | 3.12B | 2.72B | 3.22B | 3.49B | 3.12B | 2.72B | 3.28B | 3.61B | 3.25B | 2.95B | 3.33B | 3.49B | 3.14B | 3.13B | 3.55B | 3.99B | 3.67B | 3.34B | 3.60B | 4.31B | 4.13B | 4.17B | 4.56B | 5.01B | 4.36B | 4.35B | 4.76B | 5.29B | 5.02B | 5.22B | 5.70B | 5.97B | 5.56B | 5.33B | 5.57B | 5.89B | 5.64B | 5.31B | 5.66B | 6.49B | 6.09B | 5.84B |
|
Prepaid Assets
|
| | 1.02B | 1.19B | 1.63B | 1.58B | 1.49B | 1.50B | 1.72B | 1.75B | 1.76B | 2.28B | 2.39B | 1.84B | 1.66B | 1.48B | 1.75B | 1.71B | 1.55B | 2.16B | 2.19B | 1.83B | 1.52B | 2.14B | 2.00B | 1.73B | 1.34B | 1.86B | 1.90B | 1.52B | 1.45B | 0.91B | 1.03B | 0.93B | 0.74B | 1.55B | 1.93B | 0.91B | 0.83B | 0.63B | 1.21B | 0.99B | 0.89B | 0.75B | 0.94B | 0.97B | 0.93B | 0.87B | 1.13B | 1.09B | 1.06B | 0.98B | 1.25B | 1.16B | 1.04B | 0.81B | 1.06B | 1.07B | 1.03B | 0.80B | 1.15B | 1.21B | 1.07B | 0.92B | 1.25B | 1.36B | 1.33B | 1.07B |
|
Current Assets
|
| | 12.42B | 12.57B | 15.27B | 16.74B | 17.90B | 17.57B | 16.51B | 17.92B | 17.83B | 17.44B | 17.58B | 18.03B | 19.27B | 18.72B | 19.91B | 21.96B | 22.93B | 22.20B | 23.29B | 25.80B | 26.59B | 20.66B | 20.92B | 23.07B | 22.81B | 23.03B | 23.97B | 25.88B | 27.10B | 26.45B | 27.15B | 29.25B | 30.20B | 31.03B | 33.05B | 30.37B | 25.84B | 21.89B | 17.92B | 17.21B | 19.20B | 17.64B | 24.27B | 23.19B | 24.06B | 23.00B | 21.20B | 21.60B | 23.71B | 21.78B | 22.34B | 22.63B | 23.54B | 21.54B | 22.43B | 24.95B | 28.65B | 26.95B | 26.00B | 25.70B | 26.85B | 25.83B | 26.29B | 28.21B | 28.72B | 27.95B |
|
Property, Plant & Equipment (Net)
|
| | 12.03B | 12.67B | 18.85B | 18.40B | 18.53B | 19.06B | 20.33B | 20.85B | 20.74B | 19.70B | 20.00B | 18.51B | 18.53B | 19.14B | 18.84B | 18.39B | 18.07B | 18.57B | 18.13B | 18.17B | 17.93B | 17.24B | 16.68B | 16.74B | 16.13B | 16.32B | 16.11B | 16.22B | 16.30B | 16.59B | 16.65B | 16.74B | 16.96B | 17.24B | 17.14B | 16.76B | 16.54B | 17.59B | 17.55B | 17.44B | 17.59B | 19.30B | 18.98B | 19.19B | 19.73B | 21.37B | 21.25B | 21.62B | 21.26B | 22.41B | 22.02B | 22.69B | 22.80B | 24.29B | 24.23B | 24.50B | 24.85B | 27.04B | 26.79B | 27.04B | 27.19B | 28.01B | 28.21B | 28.80B | 29.05B | 29.91B |
|
Long-Term Investments
|
| | 4.34B | 4.48B | 1.38B | 1.37B | 1.40B | 1.37B | 1.41B | 1.45B | 1.50B | 1.48B | 1.51B | 1.56B | 1.58B | 1.63B | 1.68B | 1.84B | 1.82B | 2.62B | 1.89B | 1.90B | 1.95B | 2.69B | 2.63B | 2.63B | 2.29B | 2.31B | 1.94B | 2.00B | 1.98B | 1.95B | 2.00B | 1.96B | 1.95B | 2.04B | 2.12B | 2.40B | 2.39B | 2.41B | 2.48B | 2.51B | 2.69B | 2.68B | 2.72B | 2.71B | 2.75B | 2.79B | 2.78B | 2.77B | 2.79B | 2.35B | 3.60B | 3.52B | 3.22B | 3.07B | 3.12B | 3.04B | 2.96B | 2.71B | 2.73B | 2.67B | 2.65B | 1.99B | 2.00B | 2.06B | 2.08B | 2.53B |
|
Goodwill
|
| | 6.35B | 6.53B | 13.16B | 13.61B | 13.90B | 14.66B | 15.82B | 16.30B | 16.27B | 16.80B | 17.21B | 16.46B | 16.70B | 16.97B | 16.91B | 16.72B | 16.53B | 16.61B | 16.31B | 16.46B | 16.23B | 14.96B | 14.68B | 14.91B | 14.41B | 14.18B | 14.13B | 14.40B | 14.39B | 14.43B | 14.58B | 14.65B | 14.75B | 14.74B | 14.79B | 14.54B | 14.33B | 14.81B | 14.95B | 15.63B | 15.34B | 15.50B | 15.46B | 17.84B | 18.60B | 18.76B | 18.78B | 18.89B | 18.53B | 18.38B | 18.11B | 18.55B | 18.39B | 18.20B | 18.09B | 18.00B | 17.89B | 17.73B | 17.65B | 17.65B | 17.71B | 17.53B | 18.36B | 18.95B | 18.84B | 18.92B |
|
Intangibles
|
| | 1.70B | 8.32B | 12.30B | 11.80B | 25.61B | 26.44B | 31.24B | 31.85B | 31.70B | 14.56B | 32.30B | 30.86B | 14.51B | 14.74B | 14.65B | 14.47B | 14.30B | 14.40B | 14.05B | 14.21B | 13.95B | 12.64B | 12.36B | 12.65B | 12.08B | 11.81B | 11.78B | 12.07B | 12.02B | 12.20B | 12.34B | 12.47B | 12.56B | 27.31B | 12.59B | 12.46B | 12.27B | 28.99B | 29.28B | 29.78B | 29.71B | 30.11B | 30.00B | 35.38B | 36.27B | 36.37B | 36.42B | 36.63B | 35.82B | 35.51B | 34.72B | 34.29B | 34.23B | 32.51B | 32.36B | 32.33B | 32.19B | 31.46B | 31.33B | 31.32B | 31.43B | 13.70B | 32.57B | 33.16B | 32.46B | 13.85B |
|
Goodwill & Intangibles
|
| | 8.05B | 14.85B | 25.46B | 25.40B | 39.52B | 41.10B | 47.07B | 48.15B | 47.98B | 31.36B | 49.51B | 47.31B | 31.21B | 31.71B | 31.57B | 31.19B | 30.83B | 31.01B | 30.36B | 30.66B | 30.18B | 27.60B | 27.04B | 27.57B | 26.49B | 25.99B | 25.91B | 26.47B | 26.42B | 26.63B | 26.92B | 27.13B | 27.31B | 42.06B | 27.39B | 27.00B | 26.61B | 43.80B | 44.22B | 45.41B | 45.05B | 45.61B | 45.47B | 53.22B | 54.88B | 55.13B | 55.20B | 55.52B | 54.35B | 53.89B | 52.83B | 52.84B | 52.61B | 50.71B | 50.45B | 50.32B | 50.08B | 49.19B | 48.97B | 48.97B | 49.14B | 31.23B | 50.93B | 52.12B | 51.30B | 32.76B |
|
Long-Term Deferred Tax
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.36B | 4.36B | 4.35B | 4.34B | 4.36B | 4.36B | 4.35B | 4.36B | 4.37B | 4.37B | 4.37B | 4.36B | 4.31B | 4.30B | 4.34B | 4.32B | 4.20B | 4.21B | 4.19B | 4.17B | 4.47B | 4.44B | 4.46B | 4.32B | 4.36B | 4.35B | 4.29B | 4.34B | 4.54B |
|
Other Non-Current Assets
|
| | 0.94B | 0.96B | 1.14B | 1.08B | 1.20B | 1.69B | 1.12B | 1.13B | 1.18B | 1.02B | 1.03B | 1.62B | 1.62B | 1.65B | 1.61B | 1.57B | 1.49B | 1.43B | 2.23B | 2.31B | 2.28B | 0.86B | 0.96B | 0.89B | 0.87B | 0.75B | 0.83B | 0.87B | 0.84B | 0.64B | 0.64B | 0.61B | 0.77B | 0.91B | 0.95B | 0.98B | 1.06B | 0.76B | 2.24B | 2.35B | 2.48B | 3.01B | 3.29B | 3.24B | 3.36B | 3.31B | 3.52B | 3.71B | 3.73B | 4.48B | 4.50B | 4.27B | 5.03B | 5.29B | 5.44B | 5.67B | 5.94B | 6.66B | 7.57B | 7.17B | 6.94B | 6.95B | 7.16B | 7.51B | 8.66B | 8.98B |
|
Non-Current Assets
|
| | 26.20B | 26.31B | 48.88B | 48.33B | 48.80B | 48.90B | 56.57B | 57.76B | 57.54B | 54.42B | 56.81B | 54.36B | 54.75B | 55.92B | 55.45B | 54.69B | 53.88B | 55.27B | 54.21B | 54.64B | 53.88B | 49.85B | 48.70B | 49.19B | 47.09B | 46.64B | 46.05B | 46.83B | 46.80B | 47.04B | 47.47B | 47.70B | 48.27B | 48.78B | 48.84B | 48.36B | 47.79B | 55.76B | 57.55B | 57.87B | 58.25B | 60.90B | 60.79B | 66.34B | 67.98B | 69.92B | 70.03B | 70.79B | 69.54B | 70.59B | 70.62B | 70.47B | 70.92B | 70.65B | 70.61B | 70.95B | 71.30B | 73.55B | 74.03B | 73.83B | 73.66B | 73.64B | 75.45B | 77.14B | 77.84B | 79.45B |
|
Assets
|
| | 38.62B | 39.85B | 64.14B | 65.07B | 66.70B | 68.15B | 73.08B | 75.68B | 75.38B | 72.88B | 74.39B | 72.39B | 74.02B | 74.64B | 75.36B | 76.65B | 76.81B | 77.48B | 77.49B | 80.43B | 80.47B | 70.51B | 69.62B | 72.26B | 69.90B | 69.67B | 70.02B | 72.71B | 73.90B | 73.49B | 74.62B | 76.94B | 78.46B | 79.80B | 81.89B | 78.73B | 73.63B | 77.65B | 75.47B | 75.08B | 77.44B | 78.55B | 85.06B | 89.53B | 92.04B | 92.92B | 91.22B | 92.39B | 93.25B | 92.38B | 92.96B | 93.10B | 94.46B | 92.19B | 93.04B | 95.91B | 99.95B | 100.50B | 100.04B | 99.53B | 100.51B | 99.47B | 101.74B | 105.34B | 106.56B | 107.40B |
|
Accounts Payables
|
| | 8.14B | 8.13B | 9.55B | 9.84B | 10.70B | 10.92B | 10.24B | 11.43B | 11.52B | 11.76B | 11.18B | 11.15B | 11.72B | 11.90B | 11.24B | 12.10B | 12.21B | 12.53B | 11.62B | 12.99B | 13.59B | 13.02B | 12.16B | 13.16B | 13.55B | 13.51B | 12.82B | 13.69B | 14.30B | 14.24B | 13.07B | 13.83B | 14.64B | 15.02B | 14.29B | 14.60B | 15.23B | 18.11B | 15.80B | 16.45B | 17.21B | 17.54B | 16.20B | 17.22B | 19.32B | 19.59B | 18.02B | 19.36B | 20.06B | 21.16B | 20.36B | 21.19B | 22.54B | 23.37B | 21.56B | 22.00B | 23.72B | 25.14B | 22.07B | 22.86B | 23.79B | 24.45B | 22.41B | 24.34B | 24.76B | 25.90B |
|
Notes Payables
|
| | 0.51B | 0.46B | 1.97B | 4.49B | 5.76B | 4.90B | 6.26B | 5.71B | 5.07B | 6.21B | 5.66B | 7.04B | 4.21B | 4.82B | 6.17B | 6.30B | 5.26B | 5.31B | 7.83B | 7.24B | 9.25B | 5.08B | 7.96B | 8.38B | 5.53B | 4.07B | 4.02B | 4.77B | 6.28B | 6.89B | 8.58B | 8.28B | 7.72B | 5.49B | 11.60B | 9.96B | 4.47B | 4.03B | 3.29B | 3.47B | 2.92B | 2.92B | 5.88B | 6.61B | 6.69B | 3.78B | 4.67B | 4.26B | 4.23B | 4.31B | 5.46B | 6.03B | 3.11B | 3.41B | 4.28B | 7.61B | 8.94B | 6.51B | 8.16B | 8.29B | 6.52B | 7.08B | 9.10B | 12.06B | 6.74B | |
|
Dividends payables
|
| | | 0.71B | | | | 0.77B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Payables
|
| | 8.65B | 9.30B | 11.53B | 14.34B | 16.45B | 16.59B | 16.50B | 17.15B | 16.59B | 17.96B | 16.84B | 18.19B | 15.93B | 16.72B | 17.42B | 18.40B | 17.47B | 17.84B | 19.46B | 20.23B | 22.84B | 18.09B | 20.13B | 21.55B | 19.07B | 17.58B | 16.84B | 18.46B | 20.59B | 21.14B | 21.64B | 22.11B | 22.36B | 20.50B | 25.89B | 24.56B | 19.70B | 22.14B | 19.09B | 19.93B | 20.13B | 20.46B | 22.08B | 23.83B | 26.01B | 23.37B | 22.69B | 23.62B | 24.29B | 25.47B | 25.82B | 27.22B | 25.65B | 26.79B | 25.84B | 29.62B | 32.66B | 31.65B | 30.23B | 31.15B | 30.32B | 31.54B | 31.51B | 36.40B | 31.50B | 25.90B |
|
Accumulated Expenses
|
| | | 1.29B | | | | 1.78B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Accumulated Expenses
|
| | | 1.59B | | | | 2.67B | | | | 3.17B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Short term Debt
|
| | 0.51B | 0.46B | 1.97B | 4.49B | 5.76B | 4.90B | 6.26B | 5.71B | 5.07B | 6.21B | 5.66B | 7.04B | 4.21B | 4.82B | 6.17B | 6.30B | 5.26B | 5.31B | 7.83B | 7.24B | 9.25B | 5.08B | 7.96B | 8.38B | 5.53B | 4.07B | 4.02B | 4.77B | 6.28B | 6.89B | 8.58B | 8.28B | 7.72B | 5.49B | 11.60B | 9.96B | 4.47B | 4.03B | 3.29B | 3.47B | 2.92B | 2.92B | 5.88B | 6.61B | 6.69B | 3.78B | 4.67B | 4.26B | 4.23B | 4.31B | 5.46B | 6.03B | 3.11B | 3.41B | 4.28B | 7.61B | 8.94B | 6.51B | 8.16B | 8.29B | 6.52B | 7.08B | 9.10B | 12.06B | 6.74B | 6.86B |
|
Current Taxes
|
| | 0.64B | 0.17B | 0.13B | 0.24B | 0.66B | 0.07B | 0.34B | 0.91B | 0.97B | 0.19B | 0.15B | 0.08B | 0.29B | 0.37B | 0.57B | 0.76B | 1.00B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities
|
| | 9.29B | 8.76B | 11.65B | 14.57B | 17.12B | 15.89B | 16.84B | 18.06B | 17.57B | 18.15B | 16.98B | 18.27B | 16.22B | 17.09B | 17.99B | 19.16B | 18.47B | 17.84B | 19.46B | 20.23B | 22.84B | 18.09B | 20.13B | 21.55B | 19.07B | 17.58B | 16.84B | 18.46B | 20.59B | 21.14B | 21.64B | 22.11B | 22.36B | 20.50B | 25.89B | 24.56B | 19.70B | 22.14B | 19.09B | 19.93B | 20.13B | 20.46B | 22.08B | 23.83B | 26.01B | 23.37B | 22.69B | 23.62B | 25.08B | 26.22B | 25.82B | 27.22B | 25.65B | 26.79B | 25.84B | 29.62B | 32.66B | 31.65B | 30.23B | 31.15B | 30.32B | 31.54B | 31.51B | 36.40B | 31.50B | 32.76B |
|
Non-Current Debt
|
| | 7.43B | 7.40B | 19.88B | 19.59B | 18.45B | 20.00B | 20.94B | 21.61B | 21.78B | 20.57B | 22.05B | 21.29B | 23.73B | 23.54B | 23.23B | 23.21B | 24.29B | 24.33B | 24.24B | 25.61B | 23.49B | 23.82B | 22.40B | 23.07B | 26.32B | 29.21B | 31.07B | 30.85B | 29.32B | 30.05B | 30.08B | 31.20B | 31.45B | 33.80B | 31.93B | 30.64B | 30.64B | 28.30B | 28.46B | 27.71B | 29.63B | 29.15B | 35.36B | 38.37B | 37.88B | 40.37B | 38.99B | 38.03B | 37.02B | 36.03B | 34.59B | 33.25B | 36.14B | 35.66B | 37.49B | 36.01B | 35.84B | 37.59B | 37.71B | 36.64B | 38.49B | 37.22B | 39.42B | 39.33B | 44.11B | 42.32B |
|
Minority Interest
|
| | 0.54B | 0.64B | 0.28B | 0.29B | 0.30B | 0.31B | 1.69B | 0.42B | 0.43B | 0.31B | 0.31B | 0.14B | 0.14B | 0.10B | 0.11B | 0.11B | 0.12B | 0.11B | 0.12B | 0.13B | 0.12B | 0.11B | 0.12B | 0.13B | 0.12B | 0.11B | 0.12B | 0.13B | 0.12B | 0.10B | 0.11B | 0.13B | 0.12B | 0.09B | 0.10B | 0.11B | 0.10B | 0.08B | 0.09B | 0.09B | 0.10B | 0.08B | 0.09B | 0.10B | 0.11B | 0.10B | 0.11B | 0.10B | 0.12B | 0.11B | 0.12B | 0.12B | 0.16B | 0.12B | 0.13B | 0.14B | 0.16B | 0.13B | 0.14B | 0.13B | 0.15B | 0.13B | 0.14B | 0.14B | 0.15B | 0.14B |
|
Liabilities from Discontinued Operations
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.80B | 0.80B | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability
|
| | 0.35B | 0.66B | 4.14B | 4.16B | 3.87B | 4.06B | 4.97B | 4.98B | 5.17B | 7.82B | 5.08B | 4.87B | 4.93B | 5.06B | 5.05B | 5.10B | 5.05B | 5.99B | 6.09B | 6.07B | 5.87B | 5.30B | 5.22B | 5.27B | 5.02B | 4.96B | 5.07B | 5.16B | 5.18B | 4.43B | 4.52B | 4.43B | 4.42B | 5.19B | 3.23B | 3.35B | 3.36B | 3.50B | 3.62B | 3.66B | 3.64B | 4.09B | 4.06B | 4.20B | 4.22B | 4.28B | 4.49B | 4.62B | 4.53B | 4.83B | 5.07B | 4.84B | 4.72B | 4.34B | 4.04B | 4.11B | 4.05B | 4.32B | 4.09B | 3.91B | 3.68B | 4.12B | 3.54B | 3.10B | 3.47B | 4.66B |
|
Other Non-Current Liabilities
|
| | 5.71B | 5.59B | 6.61B | 6.84B | 7.04B | 6.73B | 6.66B | 6.67B | 6.86B | 8.27B | 7.32B | 7.37B | 7.55B | 6.54B | 6.62B | 6.41B | 6.60B | 4.93B | 4.81B | 4.93B | 5.08B | 5.74B | 5.88B | 5.91B | 5.92B | 5.89B | 5.81B | 5.87B | 6.09B | 6.67B | 6.69B | 6.67B | 6.82B | 11.28B | 9.86B | 9.97B | 9.54B | 9.11B | 10.00B | 9.75B | 9.82B | 9.98B | 10.00B | 10.54B | 10.34B | 11.34B | 11.00B | 10.71B | 10.63B | 9.15B | 9.16B | 9.12B | 8.81B | 8.34B | 8.51B | 8.34B | 8.44B | 8.72B | 8.82B | 8.26B | 8.42B | 9.05B | 8.74B | 7.96B | 7.93B | 7.96B |
|
Total Non-Current Liabilities
|
| | 17.08B | 7.90B | 35.68B | 38.32B | 39.43B | 39.95B | 42.75B | 44.64B | 44.52B | 43.72B | 44.11B | 44.43B | 44.88B | 45.70B | 46.27B | 47.47B | 47.81B | 48.16B | 49.79B | 51.91B | 52.20B | 47.22B | 47.75B | 49.89B | 50.41B | 51.75B | 52.98B | 54.46B | 55.09B | 55.62B | 56.25B | 57.75B | 58.23B | 57.54B | 61.05B | 58.54B | 53.70B | 53.93B | 51.17B | 51.30B | 53.40B | 53.70B | 61.50B | 66.40B | 68.11B | 68.03B | 66.17B | 66.28B | 66.63B | 67.07B | 65.49B | 65.31B | 66.51B | 66.58B | 67.36B | 69.74B | 72.54B | 73.14B | 72.03B | 71.69B | 72.49B | 72.24B | 74.47B | 78.83B | 79.09B | 78.89B |
|
Total Liabilities
|
-12.08B | -14.41B | 22.79B | 22.41B | 42.29B | 45.16B | 46.47B | 46.68B | 49.41B | 51.31B | 51.38B | 51.98B | 51.44B | 51.80B | 52.43B | 52.24B | 52.89B | 53.89B | 54.41B | 53.09B | 54.60B | 56.83B | 57.28B | 52.96B | 53.64B | 55.80B | 56.32B | 57.64B | 58.79B | 60.34B | 61.18B | 62.29B | 62.94B | 64.41B | 65.05B | 68.82B | 70.90B | 68.51B | 63.24B | 63.05B | 61.17B | 61.05B | 63.22B | 63.68B | 71.50B | 76.94B | 78.45B | 79.37B | 77.17B | 76.99B | 77.26B | 76.23B | 74.64B | 74.43B | 75.33B | 74.91B | 75.87B | 78.08B | 80.98B | 81.86B | 80.85B | 79.95B | 80.91B | 81.30B | 83.21B | 86.79B | 87.02B | 86.85B |
|
Total Debt
|
| | 7.95B | 7.86B | 21.86B | 24.08B | 24.20B | 24.90B | 27.20B | 27.32B | 26.85B | 26.77B | 27.71B | 28.33B | 27.94B | 28.36B | 29.40B | 29.51B | 29.55B | 29.64B | 32.07B | 32.85B | 32.74B | 28.90B | 30.36B | 31.46B | 31.84B | 33.28B | 35.09B | 35.62B | 35.61B | 36.95B | 38.66B | 39.48B | 39.17B | 39.28B | 43.53B | 40.59B | 35.12B | 32.32B | 31.75B | 31.18B | 32.55B | 32.07B | 41.24B | 44.98B | 44.57B | 44.15B | 43.66B | 42.30B | 41.26B | 40.33B | 40.05B | 39.28B | 39.24B | 39.07B | 41.77B | 43.62B | 44.77B | 44.10B | 45.87B | 44.93B | 45.01B | 44.31B | 48.52B | 51.38B | 50.85B | 49.18B |
|
Common Equity
|
12.08B | 14.41B | 15.83B | 33.80B | 21.86B | 19.91B | 20.24B | 37.09B | 23.67B | 24.37B | 24.00B | 40.32B | 22.95B | 20.59B | 21.58B | 43.16B | 22.48B | 22.79B | 22.41B | 46.42B | 22.91B | 23.60B | 23.19B | -49.09B | 15.99B | 16.46B | 13.58B | 12.03B | 11.23B | 12.38B | 12.72B | 11.25B | 11.72B | 12.56B | 13.45B | 11.04B | 10.98B | 10.22B | 10.39B | 14.60B | 14.30B | 14.04B | 14.22B | 14.87B | 13.56B | 12.59B | 13.60B | 13.55B | 14.05B | 15.40B | 15.99B | 16.15B | 18.32B | 18.67B | 19.14B | 17.27B | 17.18B | 17.82B | 18.97B | 18.64B | 19.19B | 19.58B | 19.61B | 18.17B | 18.53B | 18.56B | 19.54B | 20.55B |
|
Shareholder's Equity
|
12.08B | 14.41B | 15.83B | 33.80B | 21.86B | 19.91B | 20.24B | 37.09B | 23.67B | 24.37B | 24.00B | 40.32B | 22.95B | 20.59B | 21.58B | 43.16B | 22.48B | 22.79B | 22.41B | 46.42B | 22.91B | 23.60B | 23.19B | -49.09B | 15.99B | 16.46B | 13.58B | 12.03B | 11.23B | 12.38B | 12.72B | 11.25B | 11.72B | 12.56B | 13.45B | 11.04B | 10.98B | 10.22B | 10.39B | 14.60B | 14.30B | 14.04B | 14.22B | 14.87B | 13.56B | 12.59B | 13.60B | 13.55B | 14.05B | 15.40B | 15.99B | 16.15B | 18.32B | 18.67B | 19.14B | 17.27B | 17.18B | 17.82B | 18.97B | 18.64B | 19.19B | 19.58B | 19.61B | 18.17B | 18.53B | 18.56B | 19.54B | 20.55B |
|
Liabilities and Shareholders Equity
|
| | 38.62B | 39.85B | 64.14B | 65.07B | 66.70B | 68.15B | 73.08B | 75.68B | 75.38B | 72.88B | 74.39B | 72.39B | 74.02B | 74.64B | 75.36B | 76.65B | 76.81B | 77.48B | 77.49B | 80.43B | 80.47B | 70.51B | 69.62B | 72.26B | 69.90B | 69.67B | 70.02B | 72.71B | 73.90B | 73.49B | 74.62B | 76.94B | 78.46B | 79.80B | 81.89B | 78.73B | 73.63B | 77.65B | 75.47B | 75.08B | 77.44B | 78.55B | 85.06B | 89.53B | 92.04B | 92.92B | 91.22B | 92.39B | 93.25B | 92.38B | 92.96B | 93.10B | 94.46B | 92.19B | 93.04B | 95.91B | 99.95B | 100.50B | 100.04B | 99.53B | 100.51B | 99.47B | 101.74B | 105.34B | 106.56B | 107.40B |
|
Treasury Shares
|
| | 0.22B | 0.22B | -0.01B | 0.05B | 0.28B | 0.08B | 0.01B | 0.28B | 0.03B | 0.04B | 0.01B | 0.02B | 0.04B | -0.05B | 0.01B | 0.01B | 0.03B | 0.04B | 0.01B | 0.03B | 0.04B | 0.06B | 0.01B | 0.02B | 0.03B | 0.05B | 0.01B | 0.01B | 0.02B | -0.03B | 0.00B | 0.01B | 0.01B | 0.02B | 0.01B | 0.01B | 0.01B | 0.02B | 0.01B | 0.01B | 0.02B | 0.02B | 0.00B | 0.01B | 0.01B | 0.01B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | 0.00B | 0.01B | 0.49B | -0.00B | 0.00B | 0.01B | 0.49B | 0.49B | 0.49B | 0.49B | 0.49B | 0.49B | 0.50B | 0.50B | 0.50B |
|
Retained Earnings
|
| | 33.08B | -3.79B | 34.50B | 35.33B | 36.49B | -3.63B | 37.47B | 38.53B | 39.71B | -6.23B | 40.63B | 41.27B | 42.33B | -5.49B | 43.40B | 44.52B | 45.55B | -5.13B | 46.77B | 47.75B | 48.76B | -10.67B | 49.34B | 50.27B | 49.77B | -13.32B | 50.38B | 51.30B | 52.20B | 52.52B | 52.76B | 53.71B | 54.70B | 52.84B | 52.73B | 53.22B | 54.40B | 59.95B | 60.06B | 60.75B | 61.51B | 61.95B | 61.92B | 62.15B | 63.01B | 63.44B | 63.74B | 64.61B | 65.34B | 65.17B | 67.93B | 67.76B | 68.87B | 67.80B | 68.14B | 69.14B | 70.48B | 70.03B | 70.33B | 71.55B | 72.61B | 72.27B | 72.24B | 71.55B | 72.20B | 72.79B |
|
Preferred Shares
|
| | 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 | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | -0.19B | -0.19B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |