|
Cash & Equivalents
|
4.61B | 3.91B | 4.28B | 1.96B | 5.22B | 4.11B | 1.20B | 1.35B | 1.24B | 1.31B | 2.66B | 0.85B | 0.79B | 1.79B | 1.79B | 2.29B | 1.37B | 1.45B | 0.70B | 0.90B | 1.16B | 1.24B | 1.61B | 2.31B | 2.35B | 2.59B | 2.55B | 2.45B | 2.74B | 0.51B | 0.51B | 0.82B | 0.82B | 0.91B | 0.90B | 0.90B | 1.05B | 0.66B | 0.53B | 0.65B | 0.51B | 0.52B | 0.60B | 0.67B | 0.56B | 0.95B | 1.04B | 0.81B | 0.74B | 0.95B | 0.80B | 0.59B | 0.61B | 0.56B | 0.62B | 1.27B | 1.29B | 1.48B | 1.10B | 1.12B | 1.10B | 1.21B | 0.87B | 0.91B | 0.83B | 0.90B | 1.82B |
|
Short-term Investments
|
| 1.82B | 1.04B | 0.75B | 0.34B | -0.06B | -0.06B | 0.51B | 0.65B | 0.72B | | | | | | 0.19B | | 0.51B | 0.55B | 0.41B | 0.68B | 0.66B | 0.67B | 0.89B | 0.86B | 0.84B | 0.91B | 0.91B | 0.60B | | | | | | | 2.36B | 0.61B | 0.65B | 0.38B | | 0.10B | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash & Current Investments
|
4.61B | 5.73B | 5.32B | 2.71B | 5.56B | 4.04B | 1.14B | 1.86B | 1.89B | 2.03B | 2.66B | 0.85B | 0.79B | 1.79B | 1.79B | 2.48B | 1.37B | 1.96B | 1.25B | 1.31B | 1.84B | 1.90B | 2.27B | 3.19B | 3.21B | 3.43B | 3.45B | 3.36B | 3.34B | 0.51B | 0.51B | 0.82B | 0.82B | 0.91B | 0.90B | 3.27B | 1.67B | 1.30B | 0.91B | 0.65B | 0.61B | 0.52B | 0.60B | 0.67B | 0.56B | 0.95B | 1.04B | 0.81B | 0.74B | 0.95B | 0.80B | 0.59B | 0.61B | 0.56B | 0.62B | 1.27B | 1.29B | 1.48B | 1.10B | 1.12B | 1.10B | 1.21B | 0.87B | 0.91B | 0.83B | 0.90B | 1.82B |
|
Receivables - Net
|
| 1.30B | 1.23B | 1.52B | 1.29B | 1.33B | 0.80B | 0.89B | 0.89B | 0.92B | 0.65B | 1.05B | 0.73B | 0.66B | 0.71B | 1.20B | 0.97B | 0.91B | 0.95B | 1.15B | 1.04B | 0.97B | 0.80B | 1.23B | 0.87B | 0.86B | 0.93B | 1.44B | 1.09B | 0.91B | 0.85B | 1.31B | 0.97B | 0.89B | 0.94B | 1.73B | 1.27B | 1.10B | 1.19B | 1.83B | 1.46B | 1.29B | 1.26B | 1.85B | 1.44B | 1.32B | 1.14B | 1.64B | 1.25B | 1.20B | 1.19B | 1.68B | 1.31B | 1.14B | 1.03B | 1.39B | 1.06B | 0.93B | 0.95B | 1.31B | 0.98B | 0.90B | 0.88B | 1.14B | 0.84B | 0.82B | 0.84B |
|
Receivables - Other
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.11B | 0.11B | 0.08B | -0.09B | -0.10B | -0.09B | -0.10B | -0.12B | -0.13B | -0.12B | -0.12B | -0.12B | 0.13B | 0.14B | 0.07B | 0.04B | 0.04B | -0.01B | | | | | | | | | | |
|
Receivables
|
| 1.30B | 1.23B | 1.52B | 1.29B | 1.33B | 0.80B | 0.89B | 0.89B | 0.92B | 0.65B | 1.05B | 0.73B | 0.66B | 0.71B | 1.20B | 0.97B | 0.91B | 0.95B | 1.15B | 1.04B | 0.97B | 0.80B | 1.23B | 0.87B | 0.86B | 0.93B | 1.44B | 1.09B | 0.91B | 0.85B | 1.31B | 0.97B | 0.89B | 0.94B | 1.73B | 1.27B | 1.10B | 1.19B | 1.72B | 1.58B | 1.38B | 1.18B | 1.76B | 1.35B | 1.23B | 1.02B | 1.51B | 1.12B | 1.08B | 1.06B | 1.81B | 1.45B | 1.21B | 1.06B | 1.43B | 1.05B | 0.93B | 0.95B | 1.31B | 0.98B | 0.90B | 0.88B | 1.14B | 0.84B | 0.82B | 0.84B |
|
Inventory
|
| 0.94B | 1.11B | 0.98B | 1.01B | 0.96B | 1.11B | 1.07B | 1.12B | 1.10B | 1.21B | 1.07B | 1.12B | 1.10B | 1.25B | 1.11B | 1.12B | 1.13B | 1.33B | 1.12B | 1.21B | 1.18B | 1.28B | 1.05B | 1.12B | 1.03B | 1.23B | 1.00B | 1.08B | 1.09B | 1.19B | 0.97B | 1.05B | 1.10B | 1.20B | 1.41B | 1.51B | 1.51B | 1.73B | 1.47B | 1.56B | 1.52B | 1.67B | 1.41B | 1.43B | 1.30B | 1.48B | 1.30B | 1.37B | 1.43B | 1.74B | 1.62B | 1.77B | 1.74B | 1.74B | 1.35B | 1.33B | 1.17B | 1.23B | 1.04B | 1.13B | 1.12B | 1.30B | 1.06B | 1.18B | 1.19B | 1.19B |
|
Current Deferred Tax Assets
|
| -0.17B | -0.20B | -0.28B | -0.06B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets
|
| 0.15B | 0.18B | 0.13B | 0.19B | 0.56B | 0.73B | 0.09B | 0.13B | 0.12B | 0.18B | 0.15B | 0.11B | 0.09B | 0.10B | 0.10B | 0.57B | 0.12B | 0.15B | 0.18B | 0.11B | 0.11B | 0.09B | 0.07B | 0.07B | 0.08B | 0.07B | 0.07B | 0.09B | 0.20B | 0.15B | 0.07B | 0.08B | 0.09B | 0.08B | 0.12B | 0.21B | 0.20B | 0.20B | 0.22B | 0.18B | 0.20B | 0.29B | 0.43B | 0.32B | 0.62B | 0.70B | 0.47B | 0.48B | 0.47B | 0.42B | 0.23B | 0.24B | 0.23B | 0.19B | 0.21B | 0.18B | 0.17B | 0.18B | 0.21B | 0.17B | 0.19B | 0.17B | 0.19B | 0.17B | 0.19B | 0.21B |
|
Current Assets
|
0.23B | 8.63B | 8.39B | 8.73B | 8.56B | 7.46B | 6.68B | 6.55B | 7.08B | 7.11B | 2.93B | 3.12B | 2.76B | 2.64B | 0.78B | 5.26B | 4.03B | 4.11B | 0.77B | 4.43B | 4.53B | 4.76B | 0.86B | 5.55B | 5.27B | 5.40B | 5.69B | 5.88B | 5.61B | 2.71B | 2.70B | 3.17B | 2.92B | 2.98B | 3.12B | 4.17B | 4.30B | 3.47B | 3.64B | 4.19B | 3.72B | 3.53B | 3.83B | 4.58B | 3.75B | 4.19B | 4.37B | 4.57B | 4.13B | 4.43B | 4.54B | 4.45B | 4.17B | 3.84B | 3.58B | 4.28B | 3.89B | 3.76B | 3.48B | 3.68B | 3.39B | 3.42B | 3.23B | 3.30B | 3.03B | 3.10B | 4.05B |
|
Land & Improvements
|
| | | | | | | | | | | | | | | 0.10B | | | | 0.21B | | | | 0.20B | | | | 0.20B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Property, Plant & Equipment (Net)
|
| 1.28B | 1.26B | 1.30B | 1.28B | 1.25B | 1.29B | 1.04B | 1.27B | 1.27B | 1.08B | 1.13B | 1.15B | 1.17B | 0.16B | 1.24B | 1.19B | 1.18B | 0.17B | 1.21B | 1.27B | 1.28B | 0.18B | 1.09B | 1.04B | 1.02B | 1.03B | 1.14B | 1.20B | 1.23B | 1.21B | 1.13B | 1.12B | 1.12B | 1.12B | 1.34B | 1.36B | 1.30B | 1.30B | 1.32B | 1.30B | 1.34B | 1.32B | 1.35B | 1.32B | 1.29B | 1.28B | 1.30B | 1.22B | 1.21B | 1.20B | 1.03B | 1.03B | 0.81B | 0.59B | 0.57B | 0.56B | 0.51B | 0.51B | 0.51B | 0.50B | 0.49B | 0.50B | 0.50B | 0.48B | 0.47B | 0.41B |
|
Long-Term Investments
|
| 15.06B | 14.98B | 4.12B | 4.34B | 4.07B | 4.53B | 1.11B | 4.53B | 4.24B | 1.07B | 1.17B | 1.34B | 1.38B | 1.64B | 1.82B | 2.38B | 1.36B | 1.34B | 1.31B | 1.47B | 1.27B | 1.27B | 1.63B | 1.42B | 1.52B | 1.51B | 1.35B | 1.65B | 1.77B | 1.82B | 1.92B | 2.19B | 2.35B | 2.48B | 0.31B | 0.20B | 0.18B | 0.18B | 0.10B | | 0.10B | 0.10B | 0.08B | 0.07B | 0.07B | | | | | | | | | | | | | | | | | | | | | |
|
Goodwill
|
| 6.44B | 6.47B | 5.89B | 6.19B | 6.16B | 6.23B | 5.98B | 6.34B | 6.35B | 5.99B | 5.98B | 6.00B | 5.99B | 0.01B | 5.91B | 9.51B | 9.52B | 0.01B | 5.87B | 9.34B | 9.44B | 0.01B | 5.40B | 5.36B | 5.27B | 5.27B | 6.11B | 6.20B | 6.20B | 6.18B | 6.05B | 6.08B | 6.10B | 6.12B | 7.08B | 7.09B | 7.05B | 7.01B | 7.02B | 7.01B | 7.02B | 6.56B | 6.58B | 6.56B | 6.57B | 6.60B | 6.64B | 6.60B | 6.61B | 6.59B | 6.34B | 6.31B | 6.25B | 3.43B | 3.50B | 3.51B | 3.48B | 3.46B | 3.16B | 3.14B | 3.13B | 3.17B | 2.22B | 2.24B | 0.83B | 0.82B |
|
Intangibles
|
| 3.29B | 3.24B | 6.03B | 2.92B | 2.82B | 2.76B | 2.60B | 2.68B | 2.59B | 2.52B | 2.52B | 2.52B | 2.52B | 0.27B | 4.32B | 4.35B | 4.35B | 0.27B | 2.51B | 4.34B | 4.35B | 0.26B | 5.53B | 2.49B | 2.45B | 2.45B | 6.29B | 3.32B | 3.32B | 3.32B | 3.30B | 3.30B | 3.30B | 3.30B | 3.93B | 3.92B | 3.92B | 3.92B | 5.37B | 3.90B | 3.90B | 3.31B | 5.43B | 3.17B | 3.17B | 3.17B | 5.58B | 3.17B | 3.17B | 3.17B | 5.58B | 3.04B | 3.04B | 2.72B | 5.44B | 2.72B | 2.70B | 2.70B | 4.61B | 2.70B | 2.70B | 2.70B | 2.12B | 2.12B | 1.19B | 1.19B |
|
Goodwill & Intangibles
|
| 9.73B | 9.71B | 11.92B | 9.11B | 8.98B | 9.00B | 8.58B | 9.02B | 8.94B | 8.51B | 8.50B | 8.52B | 8.51B | 0.28B | 10.23B | 13.86B | 13.88B | 0.28B | 8.38B | 13.68B | 13.79B | 0.27B | 10.94B | 7.84B | 7.72B | 7.72B | 12.40B | 9.52B | 9.52B | 9.51B | 9.35B | 9.38B | 9.40B | 9.43B | 11.01B | 11.02B | 10.98B | 10.93B | 12.39B | 10.91B | 10.92B | 9.87B | 12.00B | 9.73B | 9.74B | 9.77B | 12.22B | 9.77B | 9.78B | 9.76B | 11.92B | 9.35B | 9.29B | 6.15B | 8.95B | 6.23B | 6.18B | 6.16B | 7.77B | 5.84B | 5.82B | 5.87B | 4.34B | 4.36B | 2.02B | 2.01B |
|
Long-Term Deferred Tax
|
| | | 1.20B | 0.01B | | | | 0.26B | 0.24B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non-Current Assets
|
| 1.70B | 1.68B | 1.54B | 1.54B | 1.42B | 1.42B | 3.16B | 0.84B | 0.87B | 0.08B | 0.08B | 0.08B | 0.07B | 0.01B | 0.10B | 0.11B | 0.10B | 0.01B | 6.44B | 0.11B | 0.12B | 0.01B | 0.02B | 0.07B | 0.06B | 0.06B | 0.93B | 0.04B | 0.06B | 0.06B | 0.03B | 0.04B | 0.03B | 0.03B | 3.63B | 0.05B | 0.13B | 0.14B | 0.27B | 0.66B | 0.77B | 0.84B | 0.68B | 0.76B | 0.57B | 0.57B | 0.55B | 0.61B | 0.65B | 0.67B | 0.25B | 0.56B | 0.62B | 0.83B | 0.31B | 0.23B | 0.15B | 0.15B | 0.15B | 0.14B | 0.14B | 0.12B | 0.10B | 0.11B | 0.11B | 0.11B |
|
Non-Current Assets
|
-0.23B | 34.29B | 34.48B | 19.90B | 19.89B | 19.39B | 19.91B | 20.05B | 19.39B | 19.47B | 14.10B | 14.22B | 14.38B | 14.39B | 0.44B | 21.00B | 21.32B | 20.18B | 0.45B | 1.21B | 20.13B | 19.96B | 0.47B | 1.09B | 12.73B | 12.74B | 12.59B | 15.30B | 15.35B | 17.98B | 18.34B | 17.19B | 17.84B | 18.00B | 18.33B | 19.96B | 14.41B | 14.36B | 14.03B | 13.65B | 14.08B | 14.19B | 13.15B | 12.73B | 12.76B | 12.50B | 12.42B | 12.43B | 12.44B | 12.48B | 12.42B | 11.75B | 11.64B | 11.39B | 8.22B | 0.57B | 8.31B | 8.04B | 7.95B | 0.51B | 7.59B | 7.52B | 7.54B | 0.50B | 5.96B | 3.60B | 3.51B |
|
Assets
|
| 42.92B | 42.88B | 28.63B | 28.45B | 26.85B | 26.59B | 26.60B | 26.47B | 26.58B | 17.02B | 17.34B | 17.14B | 17.03B | 1.22B | 26.25B | 25.35B | 24.29B | 1.23B | 24.68B | 24.66B | 24.72B | 1.33B | 18.60B | 18.00B | 18.14B | 18.29B | 21.18B | 20.96B | 20.69B | 21.03B | 20.36B | 20.76B | 20.97B | 21.45B | 24.12B | 18.71B | 17.83B | 17.67B | 17.84B | 17.80B | 17.72B | 16.98B | 17.30B | 16.51B | 16.70B | 16.79B | 17.00B | 16.57B | 16.91B | 16.96B | 16.20B | 15.81B | 15.23B | 11.80B | 12.57B | 12.20B | 11.80B | 11.44B | 11.37B | 10.98B | 10.94B | 10.77B | 9.24B | 8.98B | 6.70B | 7.56B |
|
Accounts Payables
|
| 0.44B | 0.62B | 0.60B | 0.55B | 0.47B | 0.60B | 0.63B | 0.53B | 0.54B | 0.59B | 0.60B | 0.52B | 0.48B | 0.65B | 0.72B | 0.54B | 0.56B | 0.68B | 0.61B | 0.72B | 0.71B | 0.70B | 0.73B | 0.64B | 0.60B | 0.75B | 0.76B | 0.67B | 0.64B | 0.73B | 0.79B | 0.73B | 0.71B | 0.83B | 1.15B | 0.99B | 0.93B | 1.17B | 1.20B | 0.94B | 0.86B | 1.01B | 1.09B | 0.84B | 0.94B | 1.15B | 1.30B | 1.13B | 1.16B | 1.24B | 1.43B | 1.21B | 1.04B | 0.98B | 0.98B | 0.82B | 0.70B | 0.81B | 0.90B | 0.79B | 0.76B | 0.84B | 0.78B | 0.68B | 0.65B | 0.66B |
|
Payables
|
| 0.44B | 0.62B | 0.60B | 0.55B | 0.47B | 0.60B | 0.63B | 0.53B | 0.54B | 0.59B | 0.60B | 0.52B | 0.48B | 0.65B | 0.72B | 0.54B | 0.56B | 0.68B | 0.61B | 0.72B | 0.71B | 0.70B | 0.73B | 0.64B | 0.60B | 0.75B | 0.76B | 0.67B | 0.64B | 0.73B | 0.79B | 0.73B | 0.71B | 0.83B | 1.15B | 0.99B | 0.93B | 1.17B | 1.20B | 0.94B | 0.86B | 1.01B | 1.09B | 0.84B | 0.94B | 1.15B | 1.30B | 1.13B | 1.16B | 1.24B | 1.43B | 1.21B | 1.04B | 0.98B | 0.98B | 0.82B | 0.70B | 0.81B | 0.90B | 0.79B | 0.76B | 0.84B | 0.78B | 0.68B | 0.65B | 0.66B |
|
Accumulated Expenses
|
| 0.81B | 0.89B | 1.04B | 0.97B | 0.91B | 0.94B | 0.77B | 0.91B | 0.88B | 0.61B | 0.80B | 0.67B | 0.68B | 0.69B | 0.92B | 0.76B | 0.80B | 0.79B | 0.90B | 0.75B | 0.80B | 0.65B | 0.74B | 0.59B | 0.61B | 0.60B | 0.78B | 0.62B | 0.63B | 0.62B | 0.71B | 0.60B | 0.60B | 0.64B | 1.12B | 0.97B | 0.93B | 0.95B | 1.18B | 0.97B | 0.95B | 0.93B | 1.17B | 0.91B | 1.15B | 1.10B | 1.42B | 1.09B | 1.12B | 1.03B | 1.24B | 0.98B | 1.02B | 0.94B | 1.13B | 0.95B | 0.84B | 0.80B | 0.98B | 0.71B | 0.79B | 0.80B | 0.95B | 0.81B | 0.82B | 0.81B |
|
Other Accumulated Expenses
|
| 0.16B | 0.15B | 0.22B | 0.43B | 0.60B | 0.55B | 0.23B | 0.14B | 0.12B | 0.14B | 0.13B | 0.17B | 0.37B | 0.47B | 0.30B | 0.33B | 0.21B | 0.21B | 0.15B | 0.24B | 0.26B | 0.16B | 0.34B | 0.24B | 0.24B | 0.26B | 0.33B | 0.29B | 0.15B | 0.17B | 0.16B | 0.18B | 0.19B | 0.16B | 0.17B | 0.13B | 0.17B | 0.17B | 0.15B | 0.26B | 0.19B | 0.21B | 0.18B | 0.17B | 0.22B | 0.23B | 0.23B | 0.24B | 0.20B | 0.19B | 0.24B | 0.21B | 0.20B | 0.21B | 0.16B | 0.18B | 0.15B | 0.11B | 0.10B | 0.10B | 0.14B | 0.13B | 0.13B | 0.09B | 0.08B | 0.07B |
|
Short term Debt
|
| 3.31B | 3.02B | 1.00B | 1.20B | 1.07B | 1.25B | 0.49B | 1.29B | 1.26B | 1.21B | 1.19B | 1.26B | 1.49B | 1.55B | 1.64B | 1.28B | 1.03B | 1.37B | 0.91B | 0.98B | 1.05B | 0.97B | 0.95B | 0.94B | 0.92B | 0.89B | 1.23B | 2.60B | 1.79B | 0.90B | 0.88B | | | 1.01B | 1.00B | 1.85B | 1.44B | 1.47B | 1.41B | 1.49B | 1.18B | 1.20B | 1.56B | 0.89B | 1.45B | 1.68B | 1.75B | 1.77B | 1.92B | 1.98B | 1.31B | 1.90B | 1.11B | 0.60B | 0.83B | 0.32B | 0.71B | 0.73B | 0.64B | 0.94B | 0.86B | 0.87B | 0.87B | 0.24B | 0.09B | 0.08B |
|
Current Deferred Revenue
|
| | | 0.14B | | | | 0.35B | 0.25B | 0.21B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Curent Deferred Tax Liability
|
| 1.50B | 1.42B | 1.25B | 1.25B | 1.32B | 1.23B | 0.15B | 0.84B | 0.91B | 0.85B | 0.85B | 0.85B | 0.84B | 0.79B | 0.91B | 0.80B | 0.84B | 0.94B | 0.93B | 0.90B | 0.98B | 1.00B | 0.97B | 0.99B | 1.04B | 1.07B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities
|
| 7.30B | 7.39B | 6.18B | 5.47B | 5.17B | 5.05B | 4.74B | 5.11B | 5.10B | 3.45B | 3.57B | 3.49B | 3.86B | 0.41B | 4.49B | 3.71B | 3.43B | 0.41B | 3.76B | 3.59B | 3.80B | 0.47B | 2.77B | 3.40B | 3.41B | 3.58B | 3.10B | 4.19B | 3.21B | 2.42B | 2.53B | 2.42B | 2.47B | 2.65B | 3.44B | 3.94B | 3.46B | 3.77B | 3.95B | 3.66B | 3.17B | 3.35B | 4.00B | 2.81B | 3.75B | 4.16B | 4.70B | 4.22B | 4.40B | 4.45B | 4.22B | 4.31B | 3.37B | 2.73B | 3.10B | 2.26B | 2.40B | 2.46B | 2.62B | 2.54B | 2.54B | 2.65B | 2.72B | 1.82B | 1.64B | 1.62B |
|
Non-Current Debt
|
| 9.52B | 9.07B | 7.84B | 8.03B | 7.36B | 7.04B | 5.97B | 6.16B | 5.96B | 4.84B | 4.85B | 4.92B | 4.56B | 0.24B | 6.25B | 6.59B | 5.96B | 0.23B | 6.11B | 6.61B | 6.62B | 0.22B | 7.06B | 6.98B | 7.07B | 6.96B | 7.48B | 6.27B | 6.44B | 7.25B | 7.17B | 7.01B | 6.93B | 7.05B | 7.55B | 6.39B | 6.25B | 5.88B | 5.96B | 5.96B | 6.28B | 6.34B | 5.86B | 6.16B | 5.19B | 5.18B | 5.19B | 5.26B | 5.27B | 5.31B | 5.67B | 5.19B | 5.36B | 5.30B | 5.53B | 5.80B | 5.27B | 4.83B | 4.70B | 4.55B | 4.48B | 4.18B | 4.10B | 4.76B | 4.83B | 5.81B |
|
Non-Current Deffered Revenue
|
| | | 1.04B | | | | 0.86B | 0.54B | 0.55B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Preferred Stock Liabilities
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.25B | 1.25B | 1.26B | 1.26B | 1.26B | 1.26B | 1.26B | 1.26B | 1.27B | 1.27B | 1.27B | 1.27B | 1.27B | 1.27B | 1.27B | 1.27B | 1.27B | 1.27B | 1.27B | 1.27B | 1.27B |
|
Minority Interest
|
| 0.10B | 0.12B | 0.13B | 0.12B | 0.12B | 0.11B | 0.13B | 0.08B | 0.10B | 0.12B | 0.13B | 0.11B | 0.13B | 0.15B | 4.49B | 4.49B | 4.52B | 4.51B | 4.50B | 4.53B | 4.59B | 0.12B | 0.11B | 0.10B | 0.09B | 0.10B | 0.09B | 0.08B | 0.10B | 0.11B | 0.09B | 0.09B | 0.09B | 0.10B | 0.10B | 0.11B | 0.11B | 0.12B | 0.12B | 0.11B | 0.12B | 0.13B | 0.13B | 0.13B | 0.13B | 0.13B | 0.14B | 0.13B | 0.14B | 0.15B | 0.14B | 0.13B | 0.12B | 0.11B | 0.11B | 0.11B | 0.11B | 0.10B | 0.10B | 0.10B | 0.09B | 0.08B | 0.09B | 0.09B | 0.09B | 0.10B |
|
Liabilities from Discontinued Operations
|
| | | | | | | 2.38B | | | | | | | | | | | | 1.19B | | | 0.06B | | | | | 0.28B | | | | | | | | 0.30B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability
|
| 4.19B | 4.25B | 2.67B | 2.71B | 2.58B | 2.76B | 3.19B | 2.48B | 2.46B | 1.87B | 2.05B | 2.03B | 2.08B | 0.08B | 4.50B | 3.08B | 2.99B | 0.09B | 2.00B | 2.83B | 2.71B | 0.08B | 2.82B | 1.74B | 1.74B | 1.73B | 3.22B | 3.45B | 3.76B | 3.88B | 3.64B | 3.91B | 3.92B | 4.01B | 2.50B | 2.09B | 2.09B | 2.01B | 1.93B | 1.89B | 1.90B | 1.76B | 1.72B | 1.72B | 1.75B | 1.74B | 1.36B | 1.35B | 1.34B | 1.32B | 1.35B | 1.39B | 1.46B | 1.45B | 1.44B | 1.47B | 1.48B | 1.51B | 1.53B | 1.50B | 1.47B | 1.44B | 1.31B | 1.32B | 1.13B | 1.14B |
|
Operating Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.30B | | | | 0.52B | 0.58B | 0.54B | 0.54B | 0.61B | 0.62B | 0.61B | 0.61B | 0.60B | 0.59B | 0.59B | 0.59B |
|
Other Non-Current Liabilities
|
| 1.64B | 1.68B | 0.53B | 1.68B | 1.51B | 1.48B | 0.18B | 0.46B | 1.25B | 0.20B | 0.25B | 0.20B | 0.22B | 0.01B | 0.26B | 0.21B | 0.24B | 0.01B | 0.19B | 0.27B | 0.33B | 0.01B | 0.17B | 0.18B | 0.20B | 0.22B | 0.22B | 0.29B | 0.29B | 0.18B | 0.16B | 0.16B | 0.15B | 0.18B | 0.24B | 0.33B | 0.23B | 0.26B | 0.26B | 0.74B | 0.72B | 0.76B | 0.76B | 0.72B | 0.73B | 0.75B | 0.77B | 0.72B | 0.72B | 0.71B | 0.40B | 0.65B | 0.58B | 0.70B | 0.20B | 0.13B | 0.12B | 0.13B | 0.15B | 0.14B | 0.14B | 0.13B | 0.12B | 0.11B | 0.12B | 0.10B |
|
Total Non-Current Liabilities
|
| 21.17B | 20.91B | 17.86B | 16.21B | 15.11B | 14.85B | 14.98B | 14.37B | 13.36B | 10.23B | 10.46B | 10.44B | 10.50B | 12.25B | 13.94B | 13.37B | 12.38B | 12.80B | 13.05B | 13.03B | 13.13B | 12.06B | 12.65B | 12.12B | 12.21B | 12.27B | 14.08B | 13.91B | 13.41B | 13.55B | 13.34B | 13.35B | 13.32B | 13.71B | 13.80B | 12.41B | 11.80B | 11.66B | 11.84B | 11.50B | 11.36B | 11.45B | 11.57B | 10.69B | 10.69B | 12.33B | 12.50B | 12.09B | 12.27B | 12.33B | 12.81B | 12.16B | 11.46B | 10.75B | 11.85B | 11.38B | 10.96B | 10.62B | 10.73B | 10.49B | 10.38B | 10.16B | 10.01B | 9.76B | 9.47B | 10.43B |
|
Total Liabilities
|
| 22.82B | 22.59B | 18.39B | 17.89B | 16.62B | 16.33B | 15.16B | 14.83B | 14.62B | 10.43B | 10.71B | 10.64B | 10.72B | 12.26B | 14.20B | 13.59B | 12.62B | 12.81B | 13.24B | 13.30B | 13.47B | 12.08B | 12.82B | 12.30B | 12.41B | 12.48B | 14.30B | 14.21B | 13.70B | 13.73B | 13.49B | 13.51B | 13.47B | 13.89B | 14.04B | 12.75B | 12.03B | 11.92B | 12.10B | 12.23B | 12.08B | 12.21B | 12.33B | 11.41B | 11.41B | 13.09B | 13.27B | 12.81B | 12.99B | 13.05B | 13.22B | 12.80B | 12.04B | 11.45B | 12.05B | 11.51B | 11.07B | 10.74B | 10.88B | 10.63B | 10.52B | 10.29B | 10.13B | 9.87B | 9.59B | 10.54B |
|
Total Debt
|
| 12.84B | 12.08B | 8.84B | 9.23B | 8.44B | 8.29B | 6.46B | 7.45B | 7.22B | 6.05B | 6.04B | 6.18B | 6.05B | 1.79B | 7.88B | 7.88B | 6.99B | 1.60B | 7.01B | 7.59B | 7.67B | 1.19B | 8.01B | 7.92B | 7.98B | 7.86B | 8.71B | 8.88B | 8.23B | 8.15B | 8.04B | 7.01B | 6.93B | 8.06B | 8.55B | 8.24B | 7.70B | 7.36B | 7.37B | 7.44B | 7.46B | 7.54B | 7.41B | 7.04B | 6.64B | 6.87B | 6.94B | 7.03B | 7.19B | 7.29B | 6.99B | 7.09B | 6.47B | 5.91B | 6.35B | 6.12B | 5.98B | 5.57B | 5.34B | 5.49B | 5.34B | 5.06B | 4.97B | 5.00B | 4.92B | 5.89B |
|
Common Equity
|
| 20.11B | 20.28B | 10.24B | 10.55B | 10.23B | 10.26B | 11.44B | 11.64B | 11.96B | 6.60B | 6.63B | 6.50B | 6.31B | 0.47B | 12.05B | 11.77B | 11.66B | 0.48B | 11.44B | 11.37B | 11.26B | 0.55B | 5.78B | 5.71B | 5.73B | 5.80B | 6.88B | 6.75B | 6.99B | 7.30B | 6.86B | 7.25B | 7.50B | 7.56B | 10.08B | 5.97B | 5.80B | 5.76B | 5.74B | 5.56B | 5.64B | 4.77B | 4.97B | 5.10B | 5.29B | 3.71B | 3.69B | 3.76B | 3.91B | 3.91B | 2.99B | 3.01B | 3.19B | 0.35B | 0.53B | 0.69B | 0.73B | 0.69B | 0.49B | 0.35B | 0.42B | 0.48B | -0.97B | -0.98B | -2.98B | -3.07B |
|
Shareholder's Equity
|
| 20.11B | 20.28B | 10.24B | 10.55B | 10.23B | 10.26B | 11.44B | 11.64B | 11.96B | 6.60B | 6.63B | 6.50B | 6.31B | 0.47B | 12.05B | 11.77B | 11.66B | 0.48B | 11.44B | 11.37B | 11.26B | 0.55B | 5.78B | 5.71B | 5.73B | 5.80B | 6.88B | 6.75B | 6.99B | 7.30B | 6.86B | 7.25B | 7.50B | 7.56B | 10.08B | 5.97B | 5.80B | 5.76B | 5.74B | 5.56B | 5.64B | 4.77B | 4.97B | 5.10B | 5.29B | 3.71B | 3.69B | 3.76B | 3.91B | 3.91B | 2.99B | 3.01B | 3.19B | 0.35B | 0.53B | 0.69B | 0.73B | 0.69B | 0.49B | 0.35B | 0.42B | 0.48B | -0.97B | -0.98B | -2.98B | -3.07B |
|
Liabilities and Shareholders Equity
|
| 42.92B | 42.88B | 28.63B | 28.45B | 26.85B | 26.59B | 26.60B | 26.47B | 26.58B | 17.02B | 17.34B | 17.14B | 17.03B | 1.22B | 26.25B | 25.35B | 24.29B | 1.23B | 24.68B | 24.66B | 24.72B | 1.33B | 18.60B | 18.00B | 18.14B | 18.29B | 21.18B | 20.96B | 20.69B | 21.03B | 20.36B | 20.76B | 20.97B | 21.45B | 24.12B | 18.71B | 17.83B | 17.67B | 17.84B | 17.80B | 17.72B | 16.98B | 17.30B | 16.51B | 16.70B | 16.79B | 17.00B | 16.57B | 16.91B | 16.96B | 16.20B | 15.81B | 15.23B | 11.80B | 12.57B | 12.20B | 11.80B | 11.44B | 11.37B | 10.98B | 10.94B | 10.77B | 9.24B | 8.98B | 6.70B | 7.56B |
|
Retained Earnings
|
| -5.27B | -5.41B | 0.35B | 1.24B | 1.28B | 1.46B | 0.23B | 3.13B | 3.39B | 3.37B | 0.15B | 3.75B | 3.98B | 3.94B | 0.15B | 5.21B | 5.33B | 5.44B | 0.10B | 5.77B | 5.84B | 5.50B | -0.09B | 5.81B | 5.82B | 5.89B | -0.21B | 6.69B | 7.07B | 7.38B | -0.27B | 7.40B | 7.57B | 7.61B | -0.13B | 5.85B | 5.78B | 5.75B | 5.67B | 5.53B | 5.58B | 4.73B | 4.89B | 4.87B | 5.09B | 3.53B | -0.04B | 3.68B | 3.79B | 3.82B | 2.92B | 2.97B | 3.13B | 0.39B | 0.34B | 0.36B | 0.47B | 0.47B | 0.20B | 0.20B | 0.21B | 0.19B | -1.09B | -1.19B | -3.42B | -3.50B |
|
Treasury Shares
|
| | | 0.00B | | | | 0.02B | | | | 0.00B | | | | 0.00B | 0.99B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | | 0.00B | | | | 0.00B | | | | 0.00B | | | | 0.01B | | | | 0.00B | | | | 0.01B | | | | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.01B | 0.01B | 0.01B | 0.01B | 0.00B | 0.15B | 0.00B | 0.00B |