|
Cash & Equivalents
|
5.24B | 4.88B | 5.33B | 5.35B | 6.07B | 5.59B | 5.80B | 5.96B | 7.98B | 6.86B | 4.61B | 7.86B | 4.13B | 5.43B | 4.04B | 4.08B | 4.05B | 3.01B | 2.69B | 5.22B | 2.37B | 1.97B | 2.28B | 2.34B | 1.88B | 1.25B | 1.14B | 1.94B | 1.53B | 2.18B | 2.07B | 2.52B | 2.91B | 2.57B | 3.33B | 2.28B | 2.43B | 2.31B | 1.88B | 1.93B | 1.92B | 1.90B | 1.20B | 1.58B | 2.37B | 1.57B | 2.91B | 3.85B | 3.89B | 3.88B | 4.51B | 2.63B | 2.58B | 2.46B | 1.27B | 1.20B | 1.26B | 1.28B | 1.26B | 2.01B | 2.03B | 2.01B | 2.05B | 2.57B | 1.25B | 2.06B | 2.24B |
|
Short-term Investments
|
0.17B | 0.17B | 0.17B | 0.28B | | | | 0.01B | | | | 0.31B | | | 0.16B | 0.18B | 0.00B | 0.00B | 0.01B | 0.01B | 0.02B | 0.17B | 0.17B | 0.24B | 0.14B | 0.00B | 0.01B | 0.13B | 0.01B | 0.12B | 0.11B | 0.11B | 0.10B | 0.07B | 0.00B | 0.00B | | 0.05B | | 0.50B | | 0.53B | | 0.00B | | 0.06B | | 0.13B | | 0.06B | | 0.00B | | 0.01B | | 0.01B | | 0.01B | | 0.05B | | 0.01B | | 0.07B | 0.00B | 0.00B | 0.09B |
|
Cash & Current Investments
|
5.41B | 5.05B | 5.51B | 5.63B | 6.07B | 5.59B | 5.80B | 5.96B | 7.98B | 6.86B | 4.61B | 8.17B | 4.13B | 5.43B | 4.20B | 4.26B | 4.05B | 3.01B | 2.71B | 5.23B | 2.38B | 2.14B | 2.45B | 2.58B | 2.02B | 1.26B | 1.15B | 2.07B | 1.54B | 2.29B | 2.19B | 2.63B | 3.01B | 2.63B | 3.33B | 2.29B | 2.43B | 2.36B | 1.88B | 2.42B | 1.92B | 2.43B | 1.20B | 1.58B | 2.37B | 1.62B | 2.91B | 3.97B | 3.89B | 3.95B | 4.51B | 2.64B | 2.58B | 2.47B | 1.27B | 1.21B | 1.26B | 1.28B | 1.26B | 2.06B | 2.03B | 2.02B | 2.05B | 2.64B | 1.26B | 2.06B | 2.33B |
|
Receivables - Net
|
5.06B | 5.16B | 6.02B | 5.76B | | | | 5.91B | | | | 6.51B | | | 5.66B | 5.95B | 5.65B | 5.59B | 6.07B | 6.02B | 6.32B | 6.24B | 6.67B | 5.59B | 5.56B | 5.28B | 5.32B | 5.18B | 5.07B | 5.38B | 5.36B | 5.75B | 4.96B | 3.50B | 3.94B | 4.25B | | 4.17B | | 4.34B | | 4.26B | | 5.04B | | 4.07B | | 4.68B | | 4.03B | | 4.33B | | 3.77B | | 3.91B | | 3.94B | | 4.02B | | 4.13B | | 3.92B | 3.56B | 3.68B | 3.82B |
|
Receivables - Other
|
| | | | | | | | | | | 0.31B | | | | 0.31B | | | | 0.30B | | | | 0.29B | | | | 0.02B | | | | 0.04B | | | | 0.15B | | | | 0.03B | | | | 0.04B | | | | 0.04B | | | | 0.05B | | | | 0.06B | | | | 0.18B | | | | 0.14B | | | |
|
Receivables
|
5.06B | 5.16B | 6.02B | 5.76B | | | | 5.91B | | | | 6.82B | | | 5.66B | 6.25B | 5.65B | 5.59B | 6.07B | 6.31B | 6.32B | 6.24B | 6.67B | 5.89B | 5.56B | 5.28B | 5.32B | 5.20B | 5.07B | 5.38B | 5.36B | 5.79B | 4.96B | 3.50B | 3.94B | 4.40B | | 4.17B | | 4.37B | | 4.26B | | 5.08B | | 4.07B | | 4.73B | | 4.03B | | 4.38B | | 3.77B | | 3.97B | | 3.94B | | 4.20B | | 4.13B | | 4.07B | 3.56B | 3.68B | 3.82B |
|
Raw Materials
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.12B | | | | 0.84B | | | | 1.00B | | | | 1.00B | | | | 1.18B | | | | 1.31B | | | | 1.57B | | | | 1.41B | | | | | | | |
|
Work In Process
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.48B | | | | 0.42B | | | | 0.42B | | | | 0.45B | | | | 0.64B | | | | 0.74B | | | | 0.66B | | | | 0.59B | | | | | | | |
|
Finished Goods
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.06B | | | | 1.51B | | | | 1.63B | | | | 1.63B | | | | 1.75B | | | | 1.90B | | | | 1.90B | | | | 1.75B | | | | | | | |
|
Inventory
|
4.55B | 4.53B | 4.88B | 4.30B | | | | 5.25B | | | | 4.89B | | | 5.09B | 4.53B | 4.79B | 4.83B | 5.08B | 4.41B | 4.73B | 4.99B | 5.29B | 4.14B | 4.42B | 4.39B | 4.46B | 3.80B | 3.97B | 4.17B | 4.20B | 3.66B | 3.87B | 2.82B | 3.16B | 2.77B | | 3.22B | | 3.05B | | 3.35B | | 3.07B | | 3.52B | | 3.57B | | 3.88B | | 3.95B | | 4.37B | | 4.13B | | 4.46B | | 3.76B | | 3.89B | | 3.42B | 3.50B | 3.66B | 3.81B |
|
Prepaid Assets
|
0.75B | 0.70B | 0.81B | 0.49B | | | | 0.47B | | | | 0.47B | | | 0.52B | 0.44B | 0.57B | 0.58B | 0.56B | 0.48B | 0.57B | 0.61B | 0.61B | 0.51B | 0.61B | 0.60B | 0.59B | 0.49B | 0.58B | 0.71B | 0.61B | 0.52B | 0.58B | 0.55B | 0.59B | 0.46B | | 0.55B | | 0.54B | | 0.61B | | 0.53B | | 0.67B | | 0.51B | | 0.60B | | 0.56B | | 0.73B | | 0.50B | | 0.70B | | 0.54B | | 0.70B | | 0.63B | 0.65B | 0.66B | 0.69B |
|
Current Assets
|
15.77B | 15.45B | 17.22B | 17.59B | | | | 19.99B | | | | 17.38B | | | 15.70B | 16.25B | 15.95B | 14.91B | 15.42B | 15.62B | 14.93B | 14.34B | 15.63B | 15.49B | 14.87B | 13.76B | 13.72B | 13.91B | 13.39B | 14.99B | 14.79B | 15.20B | 14.82B | 17.04B | 17.21B | 11.91B | | 10.82B | | 10.93B | | 10.20B | | 10.47B | | 10.99B | | 13.39B | | 11.36B | | 11.84B | | 10.71B | | 10.47B | | 10.55B | | 10.69B | | 10.92B | | 10.71B | 9.12B | 10.26B | 10.85B |
|
Land & Improvements
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.08B | | | | 0.06B | | | | 0.06B | | | | 0.06B | | | | 0.06B | | | | 0.04B | | | | | | | | | | | | | | | |
|
Property, Plant & Equipment (Net)
|
4.57B | 4.66B | 4.75B | 4.80B | | | | 4.27B | | | | 4.06B | | | 3.74B | 3.84B | 3.92B | 3.79B | 3.73B | 3.78B | 3.71B | 3.72B | 3.69B | 2.62B | 2.65B | 2.55B | 2.50B | 2.55B | 2.45B | 2.53B | 2.45B | 2.33B | 2.26B | 1.67B | 1.82B | 1.87B | | 1.88B | | 4.78B | | 2.78B | | 4.74B | | 3.11B | | 5.26B | | 3.27B | | 4.89B | | 2.93B | | 2.69B | | 2.74B | | 2.67B | | 2.66B | | 2.62B | 2.51B | 2.56B | 2.59B |
|
Long-Term Investments
|
0.31B | 0.33B | 0.39B | 0.41B | | | | 0.25B | | | | 0.27B | | | 0.24B | 0.23B | 0.23B | 0.21B | 0.22B | 0.22B | 0.25B | 0.23B | 0.21B | 0.20B | 0.20B | 0.20B | 0.20B | 0.20B | 0.23B | 0.23B | 0.01B | 0.21B | -0.00B | 0.15B | 0.00B | 0.17B | | 0.30B | | 0.28B | | 0.28B | | 0.26B | | 0.25B | | 0.29B | | 0.45B | | 0.49B | | 0.68B | | 0.55B | | 0.51B | | 0.41B | | 0.31B | | 0.27B | 0.26B | 0.25B | 0.17B |
|
Goodwill
|
9.94B | 10.13B | 10.34B | 10.87B | | | | 10.91B | | | | 9.46B | | | 8.90B | 9.01B | 9.28B | 8.98B | 8.81B | 8.85B | 8.91B | 9.03B | 9.37B | 8.95B | 9.71B | 9.31B | 9.17B | 9.34B | 9.12B | 9.56B | 9.44B | 9.61B | 9.32B | 7.27B | 9.27B | 9.10B | | 9.68B | | 9.71B | | 9.68B | 0.26B | 0.07B | | 9.51B | | 9.56B | | 12.26B | | 12.17B | | 12.46B | | 10.45B | | 10.92B | | 10.63B | | 10.93B | | 11.10B | 10.61B | 10.60B | 10.92B |
|
Intangibles
|
5.92B | 5.93B | 5.95B | 6.14B | | | | 5.70B | | | | 5.39B | | | 4.88B | 4.84B | 4.88B | 4.66B | 4.50B | 4.44B | 4.35B | 4.33B | 4.50B | 4.21B | 4.50B | 4.26B | 4.10B | 4.05B | 3.89B | 3.98B | 3.88B | 3.84B | 3.67B | 2.83B | 3.99B | 3.91B | | 3.96B | | 4.10B | | 3.97B | | 3.84B | | 3.58B | | 3.57B | | 4.39B | | 4.18B | | 4.12B | | 3.60B | | 3.63B | | 3.43B | | 3.42B | | 3.19B | 3.04B | 3.07B | 3.01B |
|
Goodwill & Intangibles
|
15.85B | 16.06B | 16.29B | 17.02B | | | | 16.61B | | | | 14.84B | | | 13.78B | 13.85B | 14.16B | 13.64B | 13.32B | 13.29B | 13.26B | 13.36B | 13.87B | 13.16B | 14.21B | 13.57B | 13.27B | 13.39B | 13.01B | 13.54B | 13.31B | 13.44B | 12.99B | 10.10B | 13.26B | 13.01B | | 13.65B | | 13.80B | | 13.65B | 0.26B | 3.91B | | 13.08B | | 13.13B | | 16.64B | | 16.34B | | 16.58B | | 14.04B | | 14.55B | | 14.06B | | 14.35B | | 14.28B | 13.65B | 13.67B | 13.94B |
|
Long-Term Deferred Tax
|
1.55B | 1.86B | 1.95B | 1.84B | | | | 1.83B | | | | 2.33B | | | 2.30B | 2.49B | 2.55B | 2.46B | 2.42B | 2.28B | 2.45B | 2.51B | 2.74B | 3.07B | 3.02B | 3.14B | 3.04B | 3.02B | 2.97B | 3.08B | 3.01B | 2.98B | 2.95B | 2.36B | 2.58B | 1.88B | | 2.02B | | 2.09B | | 2.06B | | 2.06B | | 2.16B | | 2.64B | | 2.20B | | 2.54B | | 2.65B | | 2.50B | | 2.70B | | 2.83B | | 2.56B | | 2.05B | 2.02B | 2.04B | 2.10B |
|
Other Non-Current Assets
|
1.09B | 1.12B | 1.21B | 1.02B | | | | 0.65B | | | | 0.47B | | | 0.70B | 0.71B | 0.75B | 0.74B | 0.79B | 0.68B | 0.67B | 0.60B | 0.60B | 0.58B | 0.58B | 0.56B | 0.53B | 0.54B | 0.48B | 0.42B | 0.41B | 0.19B | 0.40B | 0.75B | 0.74B | 0.69B | | 0.67B | | 0.41B | | 0.37B | | 0.27B | | 0.44B | | 0.51B | | 0.67B | | 0.72B | | 0.68B | | 0.67B | | 0.69B | | 0.67B | | 0.67B | | 0.67B | 0.63B | 0.63B | 0.72B |
|
Non-Current Assets
|
26.02B | 24.21B | 24.91B | 27.49B | | | | 23.84B | | | | 22.24B | | | 21.05B | 21.47B | 21.97B | 21.16B | 20.78B | 20.53B | 20.67B | 20.86B | 21.48B | 19.95B | 21.05B | 20.37B | 19.86B | 15.94B | 19.44B | 20.13B | 19.71B | 15.77B | 19.13B | 15.32B | 18.84B | 14.89B | | 18.81B | | 15.76B | | 19.41B | | 16.59B | | 19.28B | | 16.33B | | 23.57B | | 19.43B | | 23.96B | | 20.84B | | 21.58B | | 20.94B | | 20.82B | | 20.26B | 19.46B | 19.60B | 19.95B |
|
Assets
|
41.79B | 39.66B | 42.13B | 45.08B | | | | 44.42B | | | | 39.62B | | | 36.75B | 37.71B | 37.93B | 36.07B | 36.20B | 36.15B | 35.59B | 35.20B | 37.11B | 35.44B | 35.92B | 34.13B | 33.58B | 33.95B | 32.82B | 35.12B | 34.50B | 34.84B | 33.95B | 32.36B | 36.05B | 29.81B | | 29.63B | | 29.70B | | 29.61B | | 29.90B | | 30.27B | | 33.04B | | 34.93B | | 35.42B | | 34.67B | | 31.31B | | 32.13B | | 31.64B | | 31.74B | | 30.96B | 28.58B | 29.86B | 30.79B |
|
Accounts Payables
|
2.99B | 3.48B | 4.35B | 4.24B | | | | 5.01B | | | | 4.51B | | | 3.75B | 0.00B | 3.83B | 3.55B | 4.07B | 0.00B | 3.72B | 3.88B | 4.08B | 3.12B | 3.29B | 2.85B | 2.84B | 0.00B | 2.68B | 2.90B | 2.93B | 3.08B | 3.09B | 1.88B | 2.02B | 2.46B | | 2.13B | | 2.63B | | 2.35B | | 2.31B | | 2.16B | | 2.53B | | 1.91B | | 2.14B | | 1.93B | | 2.01B | | 1.79B | | 2.06B | | 1.99B | | 1.96B | 1.92B | 1.98B | 2.00B |
|
Notes Payables
|
| | | | | | | | | | | 0.57B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Dividends payables
|
0.84B | | | | | | | | | | | | | | | | | 0.05B | | | | 0.06B | | | | 0.04B | | | | 0.06B | | | | 0.06B | | | | 0.06B | | | | 0.08B | | | | 0.86B | | | | 0.09B | | | | 0.07B | | | | 0.06B | | 0.01B | | | | | | 0.04B | |
|
Payables
|
3.84B | 3.48B | 4.35B | 4.24B | | | | 5.01B | | | | 5.08B | | | 3.75B | 0.00B | 3.83B | 3.60B | 4.07B | 0.00B | 3.72B | 3.94B | 4.08B | 3.12B | 3.29B | 2.89B | 2.84B | 0.00B | 2.68B | 2.96B | 2.93B | 3.08B | 3.09B | 1.95B | 2.02B | 2.46B | | 2.19B | | 2.63B | | 2.43B | | 2.31B | | 3.02B | | 2.53B | | 2.00B | | 2.14B | | 1.99B | | 2.01B | | 1.85B | | 2.07B | | 1.99B | | 1.96B | 1.92B | 2.02B | 2.00B |
|
Accumulated Expenses
|
4.76B | 4.38B | 4.38B | 4.05B | | | | 4.07B | | | | 4.08B | | | 3.73B | 0.00B | 3.88B | 3.98B | 3.83B | 0.00B | 3.45B | 3.63B | 3.74B | 3.36B | 3.14B | 3.06B | 2.94B | 0.00B | 2.95B | 3.06B | 3.22B | 3.28B | 2.80B | 2.55B | 2.75B | 2.73B | | 1.61B | | 1.75B | | 1.47B | | 1.81B | | 1.59B | | 2.00B | | 1.73B | | 2.04B | | 1.71B | | 1.66B | | 1.70B | | 2.03B | | 1.60B | | 1.74B | 1.38B | 1.61B | 1.68B |
|
Other Accumulated Expenses
|
0.79B | 0.79B | 1.07B | 1.04B | | | | 1.02B | | | | 1.41B | | | 1.38B | 0.00B | 1.56B | 1.45B | 1.43B | 0.00B | 1.54B | 1.50B | 1.67B | 1.74B | 1.51B | 1.45B | 1.49B | 0.00B | 1.51B | 1.61B | 1.43B | 1.48B | 1.40B | 1.10B | 1.26B | 1.33B | | 1.35B | | 0.84B | | 0.82B | | 0.95B | | 0.78B | | 0.94B | | 0.59B | | 0.67B | | 0.67B | | 0.46B | | 0.42B | | 0.45B | | 0.34B | | 0.38B | 0.39B | 0.34B | 0.34B |
|
Short term Debt
|
0.93B | 0.93B | 1.08B | 0.93B | | | | 2.50B | | | | 0.78B | | | 1.07B | 0.00B | 1.38B | 1.19B | 0.92B | 805.77 | 0.56B | 0.59B | 0.96B | 0.49B | 1.88B | 1.80B | 1.75B | 1.83B | 1.88B | 0.61B | 1.01B | 1.71B | 1.46B | 0.33B | 0.36B | 0.79B | 1.76B | 1.48B | 2.01B | 1.59B | 1.85B | 1.16B | 1.04B | 0.56B | 0.57B | 0.65B | 0.79B | 1.47B | 2.10B | 2.35B | 1.19B | 0.58B | 0.60B | 1.29B | 1.41B | 0.95B | 1.11B | 1.13B | 0.97B | 0.70B | 1.24B | 1.22B | 1.01B | 0.56B | 0.54B | 1.41B | 1.34B |
|
Current Taxes
|
| | | 0.17B | | | | 0.40B | | | | 0.26B | | | 0.18B | 259.38 | 0.22B | 0.22B | 0.16B | 194.64 | 0.17B | 0.13B | 0.12B | 0.13B | 0.17B | 0.13B | 0.13B | 127.15 | 0.17B | 0.14B | 0.12B | 0.16B | 0.20B | 0.10B | 0.11B | 0.10B | | 0.12B | | 0.13B | | 0.09B | | 0.11B | | 0.15B | | 0.07B | | 0.07B | | 0.15B | | 0.07B | | 0.04B | | 0.10B | | 0.09B | | 0.18B | | 0.08B | 0.04B | 0.07B | 0.21B |
|
Current Deferred Revenue
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.37B | | 1.04B | | 1.49B | | 1.45B | | 1.30B | | 1.47B | | 1.48B | | 1.74B | | 1.71B | | 1.84B | | 1.73B | | 2.04B | | 1.95B | | 1.96B | | 1.82B | 1.86B | 1.78B | 1.78B |
|
Total Current Liabilities
|
11.71B | 11.01B | 12.58B | 11.89B | | | | 14.61B | | | | 13.19B | | | 11.80B | 0.00B | 12.98B | 12.29B | 12.10B | 0.00B | 10.85B | 10.92B | 11.94B | 18.40B | 12.01B | 10.95B | 10.66B | 0.00B | 10.77B | 10.02B | 10.24B | 11.31B | 10.44B | 11.42B | 12.25B | 8.08B | | 8.50B | | 9.07B | | 8.01B | | 7.72B | | 8.25B | | 9.22B | | 10.56B | | 8.52B | | 9.00B | | 8.09B | | 8.79B | | 8.92B | | 9.43B | | 8.70B | 7.11B | 8.15B | 8.22B |
|
Non-Current Debt
|
5.01B | 5.09B | 5.14B | 5.38B | | | | 3.83B | | | | 4.42B | | | 4.80B | 0.00B | 4.70B | 4.57B | 4.47B | 0.00B | 4.54B | 4.58B | 4.76B | 4.64B | 4.65B | 4.47B | 4.42B | 4.49B | 4.39B | 5.95B | 5.42B | 4.34B | 4.23B | 2.86B | 5.22B | 4.76B | 3.98B | 4.40B | 3.69B | 3.91B | 4.60B | 5.38B | 5.39B | 5.47B | 7.02B | 7.39B | 7.65B | 6.80B | 7.09B | 7.08B | 7.81B | 7.40B | 7.27B | 7.24B | 6.97B | 7.42B | 7.66B | 7.82B | 7.92B | 7.57B | 7.17B | 7.69B | 7.81B | 7.60B | 7.42B | 8.13B | 8.46B |
|
Convertible Debt
|
0.00B | | | | | | | | | | | 0.00B | | | | 0.00B | | | | | | | | | 6.54B | | 6.17B | 6.31B | 6.28B | | 6.44B | 6.05B | 5.69B | | 7.13B | 5.55B | 5.75B | 5.88B | 5.70B | 5.50B | 6.45B | 6.54B | 6.42B | 6.03B | 7.59B | 8.04B | 8.44B | 8.27B | 9.19B | 9.43B | 9.00B | 7.98B | 7.87B | 8.54B | 8.38B | 8.37B | 8.77B | 8.95B | 8.89B | 8.27B | 8.41B | 8.90B | 8.82B | 8.16B | 7.96B | 9.54B | 9.80B |
|
Non-Current Deffered Revenue
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.29B | | 0.26B | | 0.26B | | 0.33B | | 0.39B | | 0.40B | | 0.48B | | 0.51B | | 0.51B | | 0.52B | | 0.53B | | 0.54B | | 0.50B | | 0.48B | | 0.46B | 0.43B | 0.47B | 0.49B |
|
Pension
|
| | | -0.62B | -0.16B | -0.28B | -0.44B | -0.64B | -0.32B | -0.53B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.95B | | | | -0.75B | | | | -0.56B | | | | | | | | | | | |
|
Minority Interest
|
0.07B | 0.06B | 0.08B | 0.07B | | | | 0.06B | | | | 0.05B | | | 0.05B | 0.04B | 0.05B | 0.05B | 0.05B | 17.69 | 0.01B | 0.02B | 0.12B | 0.13B | 0.13B | 0.13B | 0.12B | 129.34 | 0.14B | 0.96B | 0.95B | 0.98B | 1.42B | | 1.83B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.04B | 0.04B | 0.04B | 0.05B | 0.04B | 0.04B | 0.04B | 0.04B | 0.03B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.03B | 0.03B | 0.04B |
|
Liabilities from Discontinued Operations
|
| | | | | | | | | | | 0.08B | | | 0.04B | 35.02 | 0.37B | 0.31B | 0.32B | 473.66 | 0.44B | 0.01B | 0.00B | 0.44B | 0.38B | 0.41B | 0.42B | 446.12 | 0.47B | 0.53B | 0.53B | 0.57B | 0.52B | 4.75B | 5.06B | 0.01B | | 0.01B | | 0.01B | | | | | | | | 0.04B | | 0.93B | | 0.00B | | 0.00B | | | | 0.01B | | 0.01B | | 0.01B | | | | | 0.01B |
|
Non-Current Deferred Tax Liability
|
0.78B | 0.20B | 0.21B | 0.78B | | | | 0.23B | | | | 0.10B | | | 0.18B | 119.31 | 0.10B | 0.08B | 0.14B | 103.44 | 0.08B | 0.09B | 0.20B | 0.13B | 0.12B | 0.19B | 0.14B | 179.76 | 0.14B | 0.06B | 0.05B | 0.07B | 0.07B | 0.04B | 0.43B | 0.04B | | 0.09B | | 0.17B | | 0.15B | | 0.16B | | 0.11B | | 0.07B | | 0.07B | | 0.09B | | 0.12B | | 0.09B | | 0.07B | | 0.08B | | 0.08B | | 0.09B | 0.08B | 0.09B | 0.09B |
|
Other Non-Current Liabilities
|
2.40B | 2.52B | 2.50B | 2.56B | | | | 2.33B | | | | 2.57B | | | 2.46B | 0.00B | 2.74B | 2.63B | 2.66B | 0.00B | 2.57B | 2.43B | 2.99B | 3.12B | 2.91B | 4.12B | 3.97B | 0.00B | 3.57B | 3.71B | 3.57B | 3.16B | 3.08B | 2.23B | 2.06B | 1.95B | | 2.00B | | 2.04B | | 1.90B | | 1.77B | | 1.63B | | 1.74B | | 1.66B | | 1.50B | | 1.40B | | 1.12B | | 1.16B | | 1.11B | | 1.03B | | 1.06B | 1.04B | 1.08B | 1.12B |
|
Total Non-Current Liabilities
|
10.17B | 10.46B | 10.41B | 11.57B | | | | 8.72B | | | | 9.79B | | | 9.89B | 0.00B | 10.16B | 9.67B | 9.59B | 0.00B | 9.63B | 9.53B | 10.54B | 5.31B | 10.92B | 10.47B | 10.07B | 0.00B | 9.47B | 11.16B | 10.34B | 9.01B | 8.56B | 5.83B | 8.55B | 7.57B | | 7.16B | | 6.80B | | 8.19B | | 8.21B | | 9.93B | | 9.63B | | 9.93B | | 10.34B | | 9.92B | | 9.66B | | 10.10B | | 9.75B | | 9.47B | | 9.39B | 9.13B | 9.93B | 10.20B |
|
Total Liabilities
|
| | 22.82B | 23.45B | | | -5.66B | 36.50B | | -4.69B | -3.31B | 35.38B | | -4.03B | 32.71B | 37.71B | | 33.06B | | 36.15B | | | | 21.77B | | 32.88B | | 21.10B | | | | 20.32B | | | | 15.69B | | | | 15.91B | | | | 15.93B | | | | -0.05B | | | | 18.86B | | | | 17.79B | | 25.84B | | 18.66B | | 24.64B | | 18.09B | 16.24B | 18.08B | 18.42B |
|
Total Debt
|
5.94B | 6.02B | 6.22B | 6.30B | | | | 6.33B | | | | 5.20B | | | 5.87B | 0.00B | 6.08B | 5.76B | 5.39B | 0.00B | 5.09B | 5.17B | 5.73B | 5.13B | 6.54B | 6.28B | 6.17B | 6.31B | 6.28B | 6.56B | 6.44B | 6.05B | 5.69B | 3.18B | 5.58B | 5.55B | 5.75B | 5.88B | 5.70B | 5.50B | 6.45B | 6.54B | 6.42B | 6.03B | 7.59B | 8.04B | 8.44B | 8.27B | 9.19B | 9.43B | 9.00B | 7.98B | 7.86B | 8.54B | 8.38B | 8.37B | 8.77B | 8.95B | 8.88B | 8.27B | 8.41B | 8.90B | 8.82B | 8.16B | 7.96B | 9.54B | 9.80B |
|
Common Equity
|
| | | | | | 5.66B | 7.92B | | 4.69B | 3.31B | 4.24B | | 4.03B | 4.04B | 0.00B | | 3.01B | | 0.00B | | | | 13.66B | | 1.25B | | 12.85B | | | | 14.53B | | | | 14.12B | | | | 13.79B | | | | 13.97B | | | | 14.19B | | | | 16.56B | | | | 13.52B | | 6.29B | | 12.94B | | 7.10B | | 12.83B | | | |
|
Shareholder's Equity
|
19.85B | 18.13B | 19.06B | 21.55B | | | | 20.40B | | | | 16.61B | | | 15.03B | 14.46B | 14.74B | 14.05B | 14.46B | 15.26B | 15.09B | 14.74B | 14.50B | 13.66B | 12.86B | 12.59B | 12.73B | 12.85B | 12.44B | 12.98B | 12.97B | 14.53B | 13.53B | 13.47B | 13.41B | 14.12B | 14.23B | 13.94B | 13.70B | 13.79B | 14.01B | 13.38B | 13.75B | 13.97B | 13.38B | 12.06B | 13.69B | 14.19B | 15.07B | 14.39B | 17.17B | 16.56B | 16.23B | 15.71B | 14.56B | 13.52B | 13.24B | 13.20B | 13.80B | 12.94B | 12.34B | 12.80B | 12.56B | 12.83B | 12.30B | 11.75B | 12.34B |
|
Liabilities and Shareholders Equity
|
41.79B | 39.66B | 42.13B | 45.08B | | | | 44.42B | | | | 39.62B | | | 36.75B | 37.71B | 37.93B | 36.07B | 36.20B | 36.15B | 35.59B | 35.20B | 37.11B | 35.44B | 35.92B | 34.13B | 33.58B | 33.95B | 32.82B | 35.12B | 34.50B | 34.84B | 33.95B | 32.36B | 36.05B | 29.81B | | 29.63B | | 29.70B | | 29.61B | | 29.90B | | 30.27B | | 33.04B | | 34.93B | | 35.42B | | 34.67B | | 31.31B | | 32.13B | | 31.64B | | 31.74B | | 30.96B | 28.58B | 29.86B | 30.79B |
|
Treasury Shares
|
| | | | | | | | | | | -2.28B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Retained Earnings
|
| | | | | | | | | | | 0.06B | | | | 0.00B | | | | 0.00B | | | | 0.00B | | | | 0.00B | | | | 1.38B | | | | 0.45B | | 0.78B | | 0.63B | | 0.77B | | 0.72B | | 0.57B | | -0.41B | | 0.06B | | 0.86B | | 1.78B | | 1.52B | | 1.22B | | 0.95B | | 1.70B | | 2.06B | | | |