|
Cash & Equivalents
|
0.02B | 0.10B | 0.15B | 0.00B | 0.05B | 0.20B | 0.11B | 0.11B | 0.09B | 0.56B | 0.03B | 0.02B | 0.01B | 0.08B | 0.03B | 0.03B | 0.03B | 0.14B | 0.01B | 0.10B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.04B | 0.01B | 0.04B | 0.05B | 0.01B | 0.00B | 0.00B | 0.01B | 0.01B | 0.02B | 0.00B | 0.06B | 0.01B | 0.01B | 0.00B | 0.03B | 0.01B | 0.06B | 0.01B | 0.18B | 0.06B | 0.02B | 0.01B | 0.03B | 0.01B | 0.01B | 0.03B | 0.01B | 0.00B | 0.01B | 0.01B | 0.02B | 0.00B | 0.01B | 0.00B | 0.05B | 0.00B | 0.01B | 0.02B | 0.03B |
|
Short-term Investments
|
| | 0.05B | | 0.06B | 0.07B | 0.11B | 0.05B | 0.04B | 0.03B | 0.03B | 0.09B | 0.07B | 0.06B | 0.03B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.02B | 0.02B | 0.02B | 0.01B | 0.02B | 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 | 0.02B | 0.08B | 0.13B | 0.06B | 0.21B | 0.14B | 0.16B | 0.09B | 0.02B | 0.01B | 0.01B | 0.01B | 0.00B | 0.00B | 0.00B | 0.01B | 0.08B | 0.01B | 0.01B |
|
Cash & Current Investments
|
0.02B | 0.10B | 0.20B | 0.00B | 0.11B | 0.26B | 0.22B | 0.17B | 0.13B | 0.59B | 0.06B | 0.11B | 0.08B | 0.14B | 0.05B | 0.05B | 0.05B | 0.16B | 0.03B | 0.12B | 0.02B | 0.02B | 0.02B | 0.03B | 0.03B | 0.03B | 0.06B | 0.03B | 0.06B | 0.05B | 0.03B | 0.01B | 0.01B | 0.01B | 0.02B | 0.02B | 0.01B | 0.07B | 0.01B | 0.01B | 0.00B | 0.03B | 0.01B | 0.07B | 0.01B | 0.20B | 0.06B | 0.04B | 0.10B | 0.15B | 0.07B | 0.22B | 0.17B | 0.17B | 0.09B | 0.02B | 0.02B | 0.03B | 0.01B | 0.01B | 0.00B | 0.05B | 0.01B | 0.09B | 0.03B | 0.04B |
|
Receivables - Net
|
| | 0.30B | | 0.28B | 0.39B | 0.32B | 0.31B | 0.29B | 0.37B | 0.28B | 0.24B | 0.32B | 0.37B | 0.28B | 0.27B | 0.35B | 0.43B | 0.30B | 0.25B | 0.33B | 0.39B | 0.30B | 0.24B | 0.29B | 0.36B | 0.27B | 0.22B | 0.28B | 0.33B | 0.25B | 0.19B | 0.29B | 0.43B | 0.31B | 0.21B | 0.32B | 0.37B | 0.27B | 0.25B | 0.26B | 0.36B | 0.27B | 0.26B | 0.28B | 0.42B | 0.31B | 0.26B | 0.36B | 0.43B | 0.39B | 0.32B | 0.42B | 0.60B | 0.45B | 0.45B | 0.47B | 0.66B | 0.51B | 0.43B | 0.56B | 0.84B | 0.53B | 0.43B | 0.57B | 0.78B |
|
Receivables - Other
|
| | 0.11B | | 0.16B | 0.18B | 0.10B | 0.09B | 0.16B | 0.18B | 0.13B | 0.10B | 0.17B | 0.14B | 0.09B | 0.09B | 0.16B | 0.13B | 0.10B | 0.09B | 0.17B | 0.16B | 0.10B | 0.09B | 0.19B | 0.16B | 0.10B | 0.09B | 0.20B | 0.15B | 0.11B | 0.10B | 0.21B | 0.15B | 0.11B | 0.12B | 0.21B | 0.20B | 0.14B | 0.11B | 0.19B | 0.16B | 0.13B | 0.09B | 0.19B | 0.18B | 0.13B | 0.12B | 0.22B | 0.19B | 0.13B | 0.13B | 0.23B | 0.22B | 0.16B | 0.14B | 0.22B | 0.23B | 0.17B | 0.17B | 0.31B | 0.26B | 0.18B | 0.18B | 0.27B | 0.26B |
|
Receivables
|
| | 0.41B | | 0.45B | 0.57B | 0.43B | 0.40B | 0.46B | 0.55B | 0.41B | 0.34B | 0.49B | 0.50B | 0.37B | 0.36B | 0.51B | 0.56B | 0.40B | 0.33B | 0.50B | 0.55B | 0.40B | 0.34B | 0.47B | 0.52B | 0.37B | 0.31B | 0.48B | 0.48B | 0.36B | 0.29B | 0.51B | 0.58B | 0.42B | 0.33B | 0.53B | 0.57B | 0.41B | 0.36B | 0.46B | 0.52B | 0.39B | 0.35B | 0.47B | 0.59B | 0.45B | 0.39B | 0.58B | 0.62B | 0.53B | 0.46B | 0.65B | 0.82B | 0.62B | 0.59B | 0.69B | 0.89B | 0.68B | 0.59B | 0.88B | 1.10B | 0.70B | 0.61B | 0.84B | 1.04B |
|
Raw Materials
|
| | 0.18B | | 0.17B | 0.17B | 0.18B | 0.16B | 0.19B | 0.20B | 0.20B | 0.21B | 0.22B | 0.22B | 0.22B | 0.22B | 0.22B | 0.22B | 0.22B | 0.22B | 0.23B | 0.23B | 0.22B | 0.22B | 0.23B | 0.23B | 0.23B | 0.23B | 0.24B | 0.25B | 0.25B | 0.25B | 0.26B | 0.26B | 0.26B | 0.26B | 0.26B | 0.27B | 0.27B | 0.28B | 0.29B | 0.29B | 0.33B | 0.32B | 0.32B | 0.32B | 0.31B | 0.31B | 0.34B | 0.35B | 0.35B | 0.36B | 0.37B | 0.39B | 0.41B | 0.43B | 0.44B | 0.44B | 0.44B | 0.44B | 0.48B | 0.47B | 0.47B | 0.49B | 0.51B | 0.52B |
|
Current Deferred Tax Assets
|
| | 0.05B | | 0.19B | 0.13B | 0.12B | 0.12B | 0.11B | 0.11B | 0.13B | 0.14B | 0.09B | 0.10B | 0.15B | 0.08B | 0.11B | 0.09B | 0.09B | 0.06B | 0.08B | 0.06B | 0.12B | 0.11B | 0.08B | 0.06B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets
|
| | 0.03B | | 0.04B | 0.04B | 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 | 0.05B | 0.04B | 0.04B | 0.05B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.06B | 0.06B | 0.07B | 0.07B | 0.07B | 0.06B | 0.08B | 0.08B | 0.07B | 0.08B | 0.09B | 0.08B | 0.08B | 0.08B | 0.07B | 0.09B | 0.07B | 0.06B | 0.08B | 0.10B | 0.11B | 0.10B | 0.13B | 0.14B | 0.09B | 0.07B | 0.09B | 0.10B | 0.07B |
|
Current Assets
|
| | 0.93B | | 1.09B | 1.24B | 1.02B | 0.96B | 1.04B | 1.59B | 0.96B | 0.90B | 0.95B | 1.10B | 1.01B | 0.87B | 1.07B | 1.35B | 1.04B | 0.90B | 1.00B | 1.04B | 0.97B | 0.94B | 1.03B | 1.06B | 0.89B | 0.83B | 0.96B | 0.98B | 0.82B | 0.79B | 1.07B | 1.17B | 1.02B | 0.96B | 1.12B | 1.21B | 0.92B | 0.88B | 1.03B | 1.13B | 1.03B | 1.08B | 1.15B | 1.45B | 1.20B | 1.17B | 1.52B | 1.71B | 1.55B | 1.59B | 1.80B | 2.02B | 1.75B | 1.75B | 1.85B | 2.16B | 1.93B | 1.78B | 2.05B | 2.26B | 1.69B | 1.59B | 1.79B | 2.00B |
|
Construction in Progress
|
| | 0.47B | | 0.50B | 0.56B | 0.46B | 0.44B | 0.52B | 0.62B | 0.50B | 0.46B | 0.46B | 0.59B | 0.57B | 0.50B | 0.55B | 0.61B | 0.58B | 0.65B | 0.58B | 0.67B | 0.68B | 0.84B | 0.64B | 0.75B | 0.82B | 1.04B | 0.97B | 1.12B | 1.02B | 1.01B | 1.20B | 1.38B | 1.29B | 1.45B | 1.14B | 1.20B | 1.17B | 1.23B | 0.57B | 0.74B | 0.81B | 0.94B | 0.82B | 0.97B | 0.94B | 1.06B | 1.06B | 1.16B | 1.33B | 1.42B | 1.39B | 1.68B | 1.88B | 2.10B | 1.50B | 1.54B | 1.72B | 1.69B | 1.48B | 1.71B | 1.59B | 1.86B | 2.09B | 2.32B |
|
Property, Plant & Equipment (Net)
|
| | 9.40B | | 9.48B | 9.53B | 9.58B | 9.58B | 9.66B | 9.80B | 9.96B | 10.06B | 10.12B | 10.22B | 10.40B | 10.43B | 10.47B | 10.53B | 10.89B | 10.96B | 11.03B | 11.00B | 11.19B | 11.32B | 11.47B | 11.60B | 11.81B | 12.02B | 12.24B | 12.45B | 12.71B | 12.88B | 12.97B | 13.15B | 13.45B | 13.63B | 13.80B | 13.83B | 14.03B | 14.11B | 14.25B | 14.38B | 14.52B | 14.64B | 14.79B | 14.92B | 15.16B | 15.32B | 15.51B | 15.67B | 15.99B | 16.15B | 16.38B | 16.61B | 16.85B | 17.12B | 17.41B | 17.61B | 17.98B | 18.26B | 18.57B | 18.88B | 19.20B | 19.61B | 20.06B | 20.33B |
|
Long-Term Investments
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.39B | | 1.58B | 1.60B | 1.65B | 1.58B | 1.42B | 1.39B | 1.42B | 1.48B | 1.51B | 1.49B | 1.56B | 1.60B | 1.61B | 1.69B | 1.69B | 1.70B | 1.76B | 1.82B |
|
Intangibles
|
| | 0.16B | | 0.17B | 0.18B | 0.18B | 0.18B | 0.18B | 0.18B | 0.17B | 0.17B | 0.16B | 0.15B | 0.16B | 0.16B | 0.16B | 0.16B | 0.16B | 0.14B | 0.14B | 0.13B | 0.12B | 0.13B | 0.13B | 0.13B | 0.12B | 0.12B | 0.11B | 0.10B | 0.09B | 0.25B | 0.27B | 0.26B | 0.26B | 0.26B | 0.26B | 0.27B | 0.26B | 0.27B | 0.26B | 0.27B | 0.29B | 0.28B | 0.28B | 0.27B | 0.28B | 0.28B | 0.28B | 0.27B | 0.27B | 0.27B | 0.27B | 0.25B | 0.26B | 0.26B | 0.26B | 0.25B | 0.27B | 0.51B | 0.59B | 0.59B | 0.59B | 0.56B | 0.57B | 0.54B |
|
Goodwill & Intangibles
|
| | 0.16B | | 0.17B | 0.18B | 0.18B | 0.18B | 0.18B | 0.18B | 0.17B | 0.17B | 0.16B | 0.15B | 0.16B | 0.16B | 0.16B | 0.16B | 0.16B | 0.14B | 0.14B | 0.13B | 0.12B | 0.13B | 0.13B | 0.13B | 0.12B | 0.12B | 0.11B | 0.10B | 0.09B | 0.25B | 0.27B | 0.26B | 0.26B | 0.26B | 0.26B | 0.27B | 0.26B | 0.27B | 0.26B | 0.27B | 0.29B | 0.28B | 0.28B | 0.27B | 0.28B | 0.28B | 0.28B | 0.27B | 0.27B | 0.27B | 0.27B | 0.25B | 0.26B | 0.26B | 0.26B | 0.25B | 0.27B | 0.51B | 0.59B | 0.59B | 0.59B | 0.56B | 0.57B | 0.54B |
|
Long-Term Deferred Tax
|
| | | | | | | | | | 0.03B | | | | 1.08B | | | | -2.26B | | | | -2.46B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non-Current Assets
|
| | 0.81B | | 0.85B | 0.88B | 0.99B | 0.98B | 0.98B | 0.98B | 1.35B | 1.34B | 1.28B | 1.25B | 1.10B | 1.10B | 1.12B | 1.11B | 0.71B | 0.72B | 0.76B | 0.84B | 1.05B | 1.07B | 1.08B | 1.10B | 1.21B | 1.20B | 1.19B | 1.21B | 1.31B | 1.32B | 1.42B | 1.38B | 1.20B | 1.20B | 1.23B | 1.22B | 1.34B | 1.32B | 1.32B | 1.33B | 1.30B | 1.30B | 1.32B | 1.31B | 1.13B | 1.14B | 1.17B | 1.18B | 1.19B | 1.18B | 1.18B | 1.17B | 1.28B | 1.26B | 1.28B | 1.30B | 1.39B | 1.37B | 1.36B | 1.35B | 1.39B | 1.37B | 1.36B | 1.47B |
|
Non-Current Assets
|
| | 11.11B | | 11.07B | 11.19B | 11.37B | 11.34B | 11.44B | 11.56B | 12.15B | 12.28B | 12.27B | 12.36B | 12.37B | 12.43B | 12.50B | 12.47B | 12.47B | 12.55B | 12.69B | 12.94B | 13.32B | 13.50B | 13.67B | 13.81B | 14.14B | 14.36B | 14.58B | 14.83B | 15.18B | 15.40B | 15.60B | 15.80B | 16.00B | 16.19B | 16.37B | 16.46B | 16.74B | 16.98B | 17.14B | 17.24B | 17.45B | 17.48B | 18.16B | 18.30B | 18.82B | 19.01B | 19.54B | 19.83B | 20.45B | 20.61B | 20.70B | 20.83B | 20.97B | 21.83B | 22.13B | 22.27B | 22.73B | 23.07B | 23.65B | 24.04B | 24.41B | 25.65B | 27.45B | 27.89B |
|
Assets
|
| | 12.04B | | 12.16B | 12.44B | 12.39B | 12.30B | 12.47B | 13.15B | 13.11B | 13.18B | 13.21B | 13.46B | 13.38B | 13.30B | 13.56B | 13.82B | 13.51B | 13.45B | 13.69B | 13.98B | 14.29B | 14.44B | 14.70B | 14.88B | 15.03B | 15.19B | 15.54B | 15.81B | 16.00B | 16.19B | 16.67B | 16.98B | 17.02B | 17.15B | 17.49B | 17.67B | 17.66B | 17.85B | 18.17B | 18.38B | 18.48B | 18.56B | 19.31B | 19.75B | 20.02B | 20.18B | 21.06B | 21.54B | 22.00B | 22.20B | 22.50B | 22.84B | 22.72B | 23.58B | 23.98B | 24.43B | 24.66B | 24.85B | 25.70B | 26.31B | 26.10B | 27.24B | 29.24B | 29.89B |
|
Accounts Payables
|
| | 0.24B | | 0.26B | 0.25B | 0.24B | 0.22B | 0.27B | 0.28B | 0.33B | 0.27B | 0.32B | 0.23B | 0.22B | 0.21B | 0.29B | 0.25B | 0.28B | 0.22B | 0.32B | 0.28B | 0.30B | 0.27B | 0.33B | 0.23B | 0.30B | 0.23B | 0.32B | 0.25B | 0.26B | 0.25B | 0.27B | 0.24B | 0.26B | 0.21B | 0.26B | 0.25B | 0.28B | 0.26B | 0.33B | 0.28B | 0.35B | 0.30B | 0.32B | 0.29B | 0.32B | 0.31B | 0.38B | 0.35B | 0.39B | 0.34B | 0.44B | 0.48B | 0.43B | 0.36B | 0.44B | 0.40B | 0.44B | 0.48B | 0.55B | 0.43B | 0.49B | 0.60B | 0.67B | 0.54B |
|
Notes Payables
|
| | 0.15B | | 0.07B | 0.07B | 0.07B | 0.07B | 0.07B | 0.07B | 0.07B | 0.22B | 0.11B | 0.08B | 0.09B | 0.08B | 0.08B | 0.08B | 0.15B | 0.08B | 0.18B | 0.07B | 0.15B | 0.07B | 0.16B | 0.07B | 0.07B | 0.26B | 0.08B | 0.12B | 0.18B | 0.21B | 0.48B | 0.13B | 0.10B | 0.37B | 0.62B | 0.13B | 0.08B | 0.24B | 0.43B | 0.06B | 0.11B | 0.56B | 0.29B | 0.06B | 0.17B | 0.21B | 0.50B | 0.12B | 0.29B | 0.26B | 0.54B | 0.47B | 0.34B | 0.50B | 0.31B | 0.42B | 0.61B | 0.79B | 0.53B | 0.62B | 0.57B | 0.87B | 1.41B | 0.68B |
|
Dividends payables
|
| | | | 0.06B | | | | 0.06B | | | | 0.06B | | 0.06B | | 0.06B | | 0.06B | | 0.06B | | 0.07B | | 0.07B | | 0.07B | | 0.07B | | 0.07B | | 0.07B | | 0.08B | | 0.08B | | 0.08B | | 0.08B | | 0.09B | | 0.09B | | 0.09B | | 0.09B | | 0.10B | | 0.10B | | 0.10B | | 0.10B | | 0.10B | | 0.10B | | 0.11B | | 0.11B | |
|
Payables
|
| | 0.39B | | 0.39B | 0.32B | 0.30B | 0.28B | 0.40B | 0.35B | 0.40B | 0.48B | 0.48B | 0.31B | 0.37B | 0.29B | 0.43B | 0.33B | 0.50B | 0.30B | 0.56B | 0.35B | 0.51B | 0.34B | 0.55B | 0.31B | 0.44B | 0.50B | 0.47B | 0.37B | 0.51B | 0.46B | 0.83B | 0.37B | 0.43B | 0.58B | 0.95B | 0.38B | 0.44B | 0.51B | 0.84B | 0.33B | 0.55B | 0.86B | 0.70B | 0.35B | 0.58B | 0.52B | 0.98B | 0.48B | 0.78B | 0.61B | 1.07B | 0.94B | 0.87B | 0.86B | 0.84B | 0.83B | 1.15B | 1.27B | 1.18B | 1.05B | 1.16B | 1.47B | 2.18B | 1.21B |
|
Accumulated Expenses
|
| | 0.05B | | 0.05B | 0.05B | 0.05B | 0.05B | 0.06B | 0.06B | 0.05B | 0.04B | 0.06B | 0.05B | 0.05B | 0.04B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.04B | 0.05B | 0.04B | 0.05B | 0.04B | 0.06B | 0.04B | 0.06B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.06B | 0.05B | 0.06B | 0.05B | 0.06B | 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 | 0.06B | 0.06B | 0.06B | 0.07B | 0.06B | 0.08B | 0.07B | 0.07B | 0.08B | 0.08B | 0.08B | 0.08B | 0.08B | 0.10B |
|
Other Accumulated Expenses
|
| | 0.13B | | 0.11B | 0.14B | 0.14B | 0.10B | 0.13B | 0.15B | 0.15B | 0.12B | 0.14B | 0.16B | 0.17B | 0.12B | 0.15B | 0.18B | 0.16B | 0.14B | 0.17B | 0.20B | 0.18B | 0.15B | 0.16B | 0.21B | 0.20B | 0.18B | 0.27B | 0.22B | 0.24B | 0.15B | 0.18B | 0.21B | 0.25B | 0.18B | 0.17B | 0.17B | 0.18B | 0.11B | 0.14B | 0.16B | 0.17B | 0.12B | 0.13B | 0.16B | 0.19B | 0.15B | 0.14B | 0.15B | 0.15B | 0.11B | 0.13B | 0.14B | 0.15B | 0.11B | 0.11B | 0.13B | 0.19B | 0.13B | 0.13B | 0.18B | 0.17B | 0.12B | 0.11B | 0.15B |
|
Short term Debt
|
| | 0.30B | | 0.46B | 0.24B | 0.63B | 0.83B | 0.90B | 0.88B | 0.48B | 0.22B | 0.11B | 0.09B | 0.12B | 0.12B | 0.60B | 0.57B | 0.54B | 0.54B | 0.37B | 0.37B | 0.38B | 0.38B | 0.16B | 0.41B | 0.36B | 0.36B | 0.29B | 0.12B | 0.18B | 0.21B | 0.48B | 0.21B | 0.10B | 0.58B | 0.62B | 0.60B | 0.50B | 0.25B | 0.43B | 0.45B | 0.80B | 0.65B | 0.29B | 0.17B | 0.17B | 0.21B | 0.50B | 0.15B | 0.29B | 0.26B | 0.54B | 0.47B | 0.34B | 0.50B | 0.32B | 0.42B | 0.88B | 0.88B | 1.00B | 1.00B | 0.80B | 0.87B | 1.41B | 0.68B |
|
Current Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.07B | 0.06B | 0.03B | 0.01B | 0.01B | 0.08B | 0.09B | 0.07B | 0.07B | 0.13B | 0.13B | 0.10B | 0.10B | 0.13B | 0.13B | 0.11B | 0.07B | 0.09B | 0.09B | 0.07B | 0.07B | 0.11B | 0.12B | 0.10B | 0.12B | 0.19B | 0.20B |
|
Current Taxes
|
| | 0.10B | | 0.15B | 0.16B | 0.10B | 0.16B | 0.13B | 0.19B | 0.12B | 0.16B | 0.13B | 0.19B | 0.12B | 0.16B | 0.13B | 0.18B | 0.13B | 0.18B | 0.16B | 0.25B | 0.14B | 0.19B | 0.16B | 0.25B | 0.14B | 0.18B | 0.15B | 0.22B | 0.14B | 0.18B | 0.15B | 0.23B | 0.15B | 0.19B | 0.16B | 0.23B | 0.15B | 0.20B | 0.16B | 0.22B | 0.14B | 0.19B | 0.15B | 0.22B | 0.16B | 0.21B | 0.18B | 0.25B | 0.17B | 0.22B | 0.18B | 0.29B | 0.16B | 0.21B | 0.16B | 0.27B | 0.17B | 0.22B | 0.20B | 0.34B | 0.18B | 0.23B | 0.21B | 0.35B |
|
Current Deferred Revenue
|
| | | | | | 0.08B | 0.08B | 0.09B | 0.09B | 0.09B | 0.09B | 0.09B | 0.10B | 0.09B | 0.08B | 0.08B | 0.09B | 0.10B | 0.12B | 0.11B | 0.15B | 0.13B | 0.11B | 0.14B | 0.14B | 0.14B | 0.12B | 0.11B | 0.10B | 0.10B | 0.10B | 0.09B | 0.12B | 0.10B | 0.14B | 0.16B | 0.16B | 0.17B | 0.26B | 0.23B | 0.21B | 0.23B | 0.28B | 0.28B | 0.31B | 0.23B | 0.25B | 0.33B | 0.38B | 0.30B | 0.45B | 0.40B | 0.42B | 0.27B | 0.20B | 0.22B | 0.23B | 0.21B | 0.22B | 0.23B | 0.24B | 0.21B | 0.23B | 0.18B | 0.19B |
|
Curent Deferred Tax Liability
|
| | | | | | | | | | | | | | | | | | 0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities
|
| | 1.11B | | 1.23B | 0.97B | 1.45B | 1.67B | 1.83B | 1.78B | 1.34B | 1.16B | 1.10B | 0.95B | 1.08B | 0.89B | 1.54B | 1.45B | 1.62B | 1.39B | 1.55B | 1.45B | 1.56B | 1.37B | 1.34B | 1.52B | 1.44B | 1.59B | 1.48B | 1.11B | 1.29B | 1.19B | 1.64B | 1.30B | 1.20B | 1.87B | 2.24B | 1.73B | 1.65B | 1.59B | 1.90B | 1.59B | 2.08B | 2.30B | 1.50B | 1.24B | 1.36B | 1.33B | 2.02B | 1.65B | 1.76B | 1.60B | 2.02B | 2.06B | 1.76B | 1.72B | 1.93B | 1.97B | 2.89B | 3.06B | 3.11B | 3.20B | 2.84B | 3.17B | 3.43B | 2.97B |
|
Capital Leases
|
| | 0.13B | | 0.11B | 0.11B | 0.10B | 0.10B | 0.08B | 0.08B | 0.07B | 0.07B | 0.06B | 0.06B | 0.04B | 0.04B | 0.04B | 0.04B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Debt
|
| | 3.50B | | 3.33B | 3.46B | 3.05B | 2.85B | 2.76B | 3.05B | 3.02B | 3.34B | 3.37B | 3.34B | 3.20B | 3.30B | 2.82B | 2.82B | 2.80B | 3.05B | 3.00B | 3.04B | 3.01B | 3.28B | 3.57B | 3.26B | 3.46B | 3.46B | 3.90B | 4.15B | 4.02B | 4.27B | 4.19B | 4.49B | 4.79B | 4.29B | 4.19B | 4.49B | 4.64B | 4.89B | 4.89B | 4.98B | 4.83B | 4.83B | 5.92B | 6.32B | 6.31B | 6.47B | 6.32B | 6.76B | 6.91B | 7.23B | 7.24B | 7.34B | 7.74B | 7.92B | 8.16B | 8.16B | 7.54B | 7.54B | 8.06B | 8.06B | 8.06B | 8.06B | 8.51B | 9.20B |
|
Non-Current Deffered Revenue
|
| | | | | | | | | | | | 0.01B | 0.01B | 0.10B | | 0.12B | 0.12B | 0.15B | 0.15B | 0.18B | 0.18B | 0.18B | 0.18B | 0.18B | 0.19B | 0.19B | 0.19B | 0.18B | 0.18B | 0.21B | 0.21B | 0.21B | 0.21B | 0.21B | 0.21B | 0.20B | 0.20B | 0.20B | 0.20B | 0.20B | 0.19B | 0.22B | 0.21B | 0.21B | 0.22B | 0.22B | 0.22B | 0.25B | 0.25B | 0.26B | 0.31B | 0.34B | 0.36B | 0.42B | 0.53B | 0.54B | 0.52B | 0.53B | 0.53B | 0.51B | 0.60B | 0.57B | 0.57B | 0.58B | 0.66B |
|
Pension
|
| | 0.81B | | 0.73B | 0.74B | 0.81B | 0.82B | 0.87B | 0.88B | 1.27B | 1.28B | 1.24B | 1.21B | 1.06B | 1.03B | 1.01B | 0.94B | 0.51B | 0.44B | 0.44B | 0.23B | 0.45B | 0.41B | 0.43B | 0.38B | 0.48B | 0.44B | 0.44B | 0.40B | 0.51B | 0.47B | 0.46B | 0.41B | 0.33B | 0.28B | 0.32B | 0.32B | 0.44B | 0.38B | 0.36B | 0.30B | 0.28B | 0.27B | 0.28B | 0.18B | 0.17B | 0.16B | 0.16B | 0.16B | 0.15B | 0.15B | 0.15B | 0.15B | 0.12B | 0.11B | 0.11B | 0.11B | 0.11B | 0.11B | 0.11B | 0.11B | 0.14B | 0.14B | 0.15B | 0.15B |
|
Minority Interest
|
| | 0.11B | | 0.11B | 0.11B | 0.09B | 0.10B | 0.10B | 0.11B | 0.11B | 0.12B | 0.12B | 0.13B | 0.13B | 0.14B | 0.14B | 0.15B | 0.15B | 0.15B | 0.15B | 0.15B | 0.15B | 0.16B | 0.13B | 0.14B | 0.14B | 0.14B | 0.13B | 0.14B | 0.13B | 0.14B | 0.13B | 0.14B | 0.13B | 0.13B | 0.13B | 0.13B | 0.13B | 0.13B | 0.12B | 0.13B | 0.12B | 0.13B | 0.12B | 0.13B | 0.12B | 0.12B | 0.12B | 0.12B | 0.12B | 0.12B | 0.11B | 0.12B | 0.11B | 0.12B | 0.11B | 0.11B | 0.11B | 0.11B | 0.11B | 0.11B | 0.10B | 0.11B | 0.10B | 0.04B |
|
Liabilities from Discontinued Operations
|
| | | | | | | | 0.01B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability
|
| | 1.50B | | 1.70B | 1.87B | 1.86B | 1.78B | 1.83B | 1.96B | 1.93B | 1.92B | 1.95B | 2.12B | 3.08B | 2.06B | 2.18B | 2.36B | 3.21B | 2.36B | 2.40B | 2.51B | 2.58B | 2.59B | 2.61B | 2.67B | 2.72B | 2.73B | 2.79B | 2.94B | 3.90B | 2.96B | 3.05B | 3.18B | 2.64B | 1.69B | 1.73B | 1.81B | 2.70B | 1.81B | 1.84B | 1.98B | 2.90B | 2.02B | 2.07B | 2.16B | 3.13B | 2.13B | 2.19B | 2.29B | 3.45B | 2.32B | 2.36B | 2.42B | 3.37B | 2.38B | 2.36B | 2.41B | 3.54B | 2.40B | 2.44B | 2.45B | 2.44B | 2.45B | 2.47B | 2.49B |
|
Operating Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.12B | 0.11B | 0.08B | 0.05B | 0.05B | 0.49B | 0.45B | 0.36B | 0.36B | 0.68B | 0.61B | 0.73B | 0.74B | 0.71B | 0.64B | 0.64B | 1.31B | 1.31B | 1.30B | 1.21B | 1.23B | 1.62B | 1.64B | 1.52B | 2.40B | 3.74B | 3.77B |
|
Other Non-Current Liabilities
|
| | 0.30B | | 0.32B | 0.32B | 0.33B | 0.24B | 0.26B | 0.26B | 0.28B | 0.28B | 0.29B | 0.29B | 0.36B | 0.36B | 0.36B | 5.13B | 0.35B | 4.63B | 4.75B | 4.85B | 0.39B | 5.23B | 5.27B | 5.30B | 0.44B | 5.40B | 5.44B | 5.56B | 0.62B | 5.76B | 5.85B | 5.91B | 5.90B | 5.83B | 5.90B | 5.96B | 6.03B | 5.99B | 6.02B | 6.12B | 6.02B | 5.84B | 6.28B | 6.22B | 6.59B | 6.58B | 6.89B | 6.94B | 7.31B | 7.33B | 7.22B | 7.08B | 7.06B | 7.78B | 7.81B | 7.81B | 7.95B | 7.94B | 8.22B | 8.33B | 8.34B | 9.16B | 10.47B | 10.51B |
|
Total Non-Current Liabilities
|
| | 3.95B | | 4.01B | 4.18B | 4.12B | 4.05B | 4.17B | 4.32B | 4.82B | 4.82B | 4.84B | 4.99B | 4.99B | 4.95B | 5.04B | 4.27B | 8.82B | 4.44B | 4.55B | 4.49B | 9.38B | 4.66B | 4.91B | 4.78B | 9.87B | 5.05B | 5.38B | 5.26B | 10.44B | 5.47B | 5.83B | 5.79B | 5.99B | 6.16B | 6.43B | 6.22B | 6.29B | 6.48B | 6.79B | 6.57B | 6.91B | 7.13B | 7.42B | 7.56B | 7.67B | 7.80B | 8.34B | 8.41B | 8.67B | 8.82B | 9.26B | 9.41B | 9.50B | 9.64B | 10.10B | 10.13B | 10.43B | 10.60B | 11.17B | 11.25B | 10.90B | 11.23B | 11.93B | 12.17B |
|
Total Liabilities
|
| | 9.88B | | 8.57B | 8.61B | 9.97B | 8.57B | 8.76B | 9.15B | 9.18B | 9.32B | 9.32B | 9.27B | 9.28B | 9.15B | 9.39B | 9.40B | 9.17B | 9.07B | 9.31B | 9.34B | 9.77B | 9.88B | 10.18B | 10.08B | 10.31B | 10.44B | 10.82B | 10.81B | 11.07B | 11.23B | 11.68B | 11.70B | 11.88B | 11.99B | 12.33B | 12.19B | 12.32B | 12.47B | 12.81B | 12.70B | 12.93B | 12.96B | 13.70B | 13.78B | 14.27B | 14.38B | 15.23B | 15.35B | 15.98B | 16.15B | 16.48B | 16.48B | 16.56B | 17.42B | 17.90B | 17.95B | 18.38B | 18.54B | 19.38B | 19.58B | 19.25B | 20.39B | 22.41B | 22.68B |
|
Total Debt
|
| | 3.80B | | 3.79B | 3.70B | 3.68B | 3.68B | 3.67B | 3.92B | 3.50B | 3.56B | 3.48B | 3.43B | 3.32B | 3.43B | 3.42B | 3.39B | 3.34B | 3.59B | 3.37B | 3.41B | 3.39B | 3.66B | 3.72B | 3.67B | 3.82B | 3.82B | 4.19B | 4.26B | 4.20B | 4.48B | 4.67B | 4.70B | 4.89B | 4.87B | 4.81B | 5.09B | 5.14B | 5.14B | 5.32B | 5.43B | 5.63B | 5.48B | 6.21B | 6.49B | 6.48B | 6.68B | 6.82B | 6.91B | 7.21B | 7.49B | 7.78B | 7.81B | 8.08B | 8.41B | 8.48B | 8.59B | 8.42B | 8.42B | 9.06B | 9.06B | 8.86B | 8.93B | 9.91B | 9.88B |
|
Common Equity
|
| | 2.15B | | 3.59B | 3.83B | 2.42B | 3.73B | 3.72B | 4.00B | 3.93B | 3.86B | 3.90B | 4.19B | 4.10B | 4.15B | 4.17B | 4.42B | 4.34B | 4.38B | 4.38B | 4.64B | 4.52B | 4.55B | 4.53B | 4.79B | 4.72B | 4.74B | 4.72B | 4.99B | 4.94B | 4.97B | 4.99B | 5.28B | 5.14B | 5.15B | 5.16B | 5.49B | 5.35B | 5.38B | 5.36B | 5.68B | 5.55B | 5.60B | 5.61B | 5.97B | 5.75B | 5.81B | 5.83B | 6.19B | 6.02B | 6.05B | 6.02B | 6.36B | 6.16B | 6.16B | 6.08B | 6.49B | 6.28B | 6.31B | 6.32B | 6.73B | 6.86B | 6.85B | 6.83B | 7.21B |
|
Shareholder's Equity
|
| | 2.15B | | 3.59B | 3.83B | 2.42B | 3.73B | 3.72B | 4.00B | 3.93B | 3.86B | 3.90B | 4.19B | 4.10B | 4.15B | 4.17B | 4.42B | 4.34B | 4.38B | 4.38B | 4.64B | 4.52B | 4.55B | 4.53B | 4.79B | 4.72B | 4.74B | 4.72B | 4.99B | 4.94B | 4.97B | 4.99B | 5.28B | 5.14B | 5.15B | 5.16B | 5.49B | 5.35B | 5.38B | 5.36B | 5.68B | 5.55B | 5.60B | 5.61B | 5.97B | 5.75B | 5.81B | 5.83B | 6.19B | 6.02B | 6.05B | 6.02B | 6.36B | 6.16B | 6.16B | 6.08B | 6.49B | 6.28B | 6.31B | 6.32B | 6.73B | 6.86B | 6.85B | 6.83B | 7.21B |
|
Liabilities and Shareholders Equity
|
| | 12.04B | | 12.16B | 12.44B | 12.39B | 12.30B | 12.47B | 13.15B | 13.11B | 13.18B | 13.21B | 13.46B | 13.38B | 13.30B | 13.56B | 13.82B | 13.51B | 13.45B | 13.69B | 13.98B | 14.29B | 14.44B | 14.70B | 14.88B | 15.03B | 15.19B | 15.54B | 15.81B | 16.00B | 16.19B | 16.67B | 16.98B | 17.02B | 17.15B | 17.49B | 17.67B | 17.66B | 17.85B | 18.17B | 18.38B | 18.48B | 18.56B | 19.31B | 19.75B | 20.02B | 20.18B | 21.06B | 21.54B | 22.00B | 22.20B | 22.50B | 22.84B | 22.72B | 23.58B | 23.98B | 24.43B | 24.66B | 24.85B | 25.70B | 26.31B | 26.10B | 27.24B | 29.24B | 29.89B |
|
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
|
| | 1.30B | | 1.24B | 1.47B | 1.42B | 1.35B | 1.32B | 1.58B | 1.53B | 1.47B | 1.48B | 1.72B | -0.11B | -0.11B | -0.10B | -0.09B | -0.08B | -0.07B | -0.07B | -0.06B | 1.93B | 1.94B | 1.93B | 2.19B | 2.09B | 2.10B | 2.08B | 2.34B | 2.26B | 2.28B | 2.30B | 2.58B | 2.44B | 2.45B | 2.47B | 2.78B | 2.64B | 2.66B | 2.64B | 2.95B | 2.84B | 2.87B | 2.89B | 3.23B | 3.03B | 3.06B | 3.09B | 3.43B | 3.26B | 3.28B | 3.25B | 3.58B | 3.36B | 3.36B | 3.27B | 3.67B | 3.47B | 3.48B | 3.49B | 3.88B | 3.67B | 3.66B | 3.64B | 4.05B |