|
Cash & Equivalents
|
0.11B | 0.13B | 0.13B | 0.12B | 0.14B | 0.14B | 0.14B | 0.09B | 0.13B | 0.11B | 0.14B | 0.31B | 1,586,148.26B | 20.64B | 23.26B | | | 0.08B | | 1,369,521.73B | 0.14B | 0.14B | 0.14B | 86.65 | 0.09B | 0.08B | 0.08B | 0.07B | 0.07B | 0.07B | 0.07B | 0.06B | | 0.04B | | 0.04B | 0.03B | 0.02B | 0.02B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.06B | 0.03B | 0.06B | 0.20B | 0.11B | 0.20B | 0.29B | 0.20B | 81,662.23B | 0.19B | 0.08B | 0.07B | 0.09B | 0.07B | 0.09B | 0.09B | 0.08B | | 0.17B | 0.17B | 0.17B | 0.21B |
|
Short-term Investments
|
| | | 0.00B | | | | | | | | | | | | | | | | 89.70 | | | | 0.01B | | 31.71 | | 0.00B | | 0.01B | | 0.21B | | 0.00B | | 0.28B | 0.00B | 0.01B | 0.01B | 0.32B | 0.00B | 0.01B | 0.01B | 0.33B | 0.01B | 0.01B | 0.03B | 0.27B | 0.01B | 0.02B | 0.02B | 0.39B | 1.50 | 0.01B | 0.00B | 0.68B | 0.02B | 0.01B | 0.90B | | 0.00B | | 0.01B | | 0.03B | 0.00B |
|
Cash & Current Investments
|
0.11B | 0.13B | 0.13B | | 0.14B | 0.14B | 0.13B | 0.09B | 0.13B | 0.12B | 0.17B | 0.31B | 1,586,148.26B | 20.64B | 23.26B | | | 0.08B | | 1,369,521.73B | 0.14B | 0.14B | 0.14B | 0.01B | 0.09B | 0.08B | 0.08B | 0.08B | 0.07B | 0.08B | 0.07B | 0.27B | | 0.04B | | 0.33B | 0.04B | 0.03B | 0.03B | 0.35B | 0.03B | 0.04B | 0.04B | 0.36B | 0.06B | 0.04B | 0.08B | 0.47B | 0.12B | 0.22B | 0.32B | 0.59B | 81,662.23B | 0.19B | 0.08B | 0.75B | 0.11B | 0.08B | 0.98B | 0.09B | 0.09B | | 0.18B | 0.17B | 0.20B | 0.21B |
|
Receivables - Net
|
0.29B | 0.28B | 0.27B | 0.04B | 0.26B | 0.29B | 0.30B | 0.32B | 0.39B | 0.35B | 0.39B | 0.50B | 0.00B | 26.25B | 26.87B | 0.59B | 0.52B | 0.54B | 562.00 | 0.00B | -0.04B | 598.00 | 638.00 | 0.65B | 0.64B | 0.65B | 0.63B | 0.61B | 533.00 | 544.00 | 605.00 | 0.57B | | 661.00 | 665.00 | 0.63B | 0.72B | -0.10B | 0.52B | 0.57B | 0.54B | -0.04B | 0.65B | 0.72B | 0.64B | 0.02B | 0.72B | 0.68B | 0.83B | -0.26B | 0.83B | 0.89B | 0.89B | -0.13B | 0.91B | 0.88B | 0.94B | 0.03B | 0.97B | -0.01B | -0.05B | | 1.04B | -0.06B | -0.09B | 1.16B |
|
Receivables - Other
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00B | | | | 0.00B | | | | 0.00B | | | | | | | | 0.00B | | | | 0.00B | | | | 0.00B | | | 0.00B | | | | 0.00B | | | |
|
Receivables
|
0.29B | 0.28B | 0.27B | 0.04B | 0.26B | 0.29B | 0.29B | 0.32B | 0.39B | 0.38B | 0.45B | 0.50B | 0.00B | 26.25B | 26.87B | 0.59B | 0.52B | 0.54B | 562.00 | 0.00B | -0.04B | 598.00 | 638.00 | 0.65B | 0.64B | 0.65B | 0.63B | 0.61B | 533.00 | 544.00 | 605.00 | 0.57B | | 661.00 | 665.00 | 0.64B | 0.72B | -0.10B | 0.52B | 0.57B | 0.54B | -0.04B | 0.65B | 0.72B | 0.64B | 0.02B | 0.72B | 0.68B | 0.83B | -0.26B | 0.83B | 0.89B | 0.95B | -0.13B | 0.91B | 0.88B | 0.94B | 0.03B | 0.97B | -0.01B | -0.05B | | 1.04B | -0.06B | -0.09B | 1.16B |
|
Work In Process
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.14B | | | | 0.17B | | | | 0.14B | | | 0.17B | | | | 0.19B | | | |
|
Inventory
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.43B | | | | 0.45B | | | | 0.48B | | | | 0.48B | | | | 0.62B | | | | 0.68B | | | | 0.59B | | | 0.77B | | | | 0.82B | | | |
|
Prepaid Assets
|
| 0.10B | 0.10B | 0.10B | | | | | | | | | 0.00B | | | | | | | 0.00B | | | | 0.18B | | 0.00B | | 0.14B | | | | 0.18B | | 0.20B | | 0.22B | | 0.19B | | 0.18B | | 0.18B | | 0.19B | | 0.21B | | 0.20B | | 0.21B | | 0.18B | | 0.23B | | 0.24B | | 0.27B | 0.27B | | 0.34B | | 0.35B | | 0.41B | |
|
Current Assets
|
| 0.82B | 0.79B | 0.80B | | | | | | | | | 0.00B | | | | | | | 0.00B | | | | 1.93B | | 0.00B | | 1.75B | | 1.47B | | 1.50B | | 1.60B | | 1.70B | | 1.65B | | 1.62B | | 1.70B | | 1.80B | | 1.81B | | 2.03B | | 2.20B | | 2.42B | | 2.20B | | 2.48B | | 2.63B | 2.99B | | 2.96B | | 2.89B | | 3.20B | |
|
Construction in Progress
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 0.10B | | 0.12B | | 0.09B | | 0.09B | | 0.10B | | 0.11B | | 0.06B | | | | 0.06B | | 0.10B | | 0.13B | | 0.16B | | 0.16B | | | | 0.12B | | 0.13B | 0.16B | | | | 0.28B | | | |
|
Property, Plant & Equipment (Net)
|
0.42B | 0.44B | 0.44B | 0.46B | 0.49B | 0.54B | 0.57B | 0.60B | 0.66B | 0.62B | 0.59B | 0.61B | 0.00B | 35.30B | 36.13B | 0.70B | 0.71B | 0.69B | 708.00 | 0.00B | | 739.00 | 760.00 | 0.77B | 0.75B | 0.77B | 0.80B | 0.68B | 825.00 | 825.00 | 842.00 | 0.85B | 0.84B | 907.00 | 912.00 | 0.90B | 0.83B | 0.81B | 0.78B | 0.77B | | 0.74B | 0.72B | 0.72B | | 0.75B | 0.77B | 0.78B | | 0.81B | | 0.83B | 0.78B | 0.80B | | 0.81B | 0.82B | 0.85B | 0.93B | | 1.04B | | 1.13B | | 1.28B | |
|
Long-Term Investments
|
| 0.01B | 0.00B | 0.04B | | | | | | | | | 73.12 | | | | | | | 0.00B | | | | 0.55B | | 0.00B | | 0.52B | -0.00B | -0.00B | -0.00B | 0.08B | | 0.22B | | 0.04B | 0.22B | 0.24B | 0.33B | 0.04B | 0.38B | 0.36B | 0.26B | 0.04B | 0.31B | 0.30B | 0.23B | 0.07B | 0.36B | 0.25B | 0.21B | 0.06B | 378.30 | 0.25B | 0.53B | 0.06B | 0.66B | 0.68B | 0.05B | | -0.00B | | 0.62B | -0.00B | 0.69B | 0.77B |
|
Goodwill
|
| 0.15B | 0.16B | 0.05B | | | | | | | | | 438.96 | | | | | | | 555.59 | | | | 0.05B | | 588.00 | | 0.07B | | 0.07B | | 0.06B | | 0.06B | | 0.06B | | 0.06B | | 0.06B | | 0.06B | | 0.06B | | 0.06B | | 0.06B | | 0.06B | | 0.06B | | 0.05B | | 0.05B | | 0.05B | 0.05B | | 0.14B | | 0.14B | | 0.14B | |
|
Intangibles
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.67B | | | | 0.69B | | | | 0.63B | | | | 0.38B | | | | 0.49B | | | | 0.36B | | | | 0.38B | | | 0.44B | | | | 1.12B | | | |
|
Goodwill & Intangibles
|
0.45B | 0.45B | 0.46B | | 0.30B | 0.30B | 0.30B | 0.29B | 0.34B | 0.30B | 0.28B | 0.29B | 0.27B | 12.30B | 12.44B | 0.26B | 0.27B | 0.25B | 253.00 | 0.24B | | 216.00 | 283.00 | 0.26B | 0.37B | 0.36B | 0.37B | 0.37B | 425.00 | 747.00 | 736.00 | 0.73B | 0.71B | 778.00 | 755.00 | 0.76B | 0.72B | 0.06B | 0.69B | 0.68B | | 0.62B | 0.42B | 0.44B | | 0.62B | 0.56B | 0.55B | | 0.06B | | 0.42B | 0.44B | 0.05B | | 0.43B | 0.52B | 0.05B | 0.50B | | 0.14B | | 1.25B | | 0.14B | |
|
Long-Term Deferred Tax
|
| 0.03B | 0.02B | 0.02B | | | | | | | | | | | | | | | | 981.01 | | | | 0.09B | | 0.00B | | 0.09B | | 0.11B | | 0.08B | | 0.08B | | 0.06B | | 0.08B | | 0.06B | | 0.14B | | 0.17B | | 0.17B | | 0.15B | | 0.13B | | 0.11B | | 0.09B | | 0.09B | | 0.13B | 0.13B | | 0.21B | | 0.21B | | 0.26B | |
|
Other Non-Current Assets
|
| 0.00B | 0.01B | 0.00B | | | | | | | | | 473.43 | | | | | | | 80.28 | | | | 0.01B | | 129.10 | | 0.04B | | 0.03B | | 0.01B | | 0.02B | | 0.02B | 0.04B | 0.04B | 0.04B | 0.01B | 0.04B | 0.01B | 0.04B | 0.01B | 0.05B | 0.05B | 0.05B | 0.01B | 0.04B | 0.04B | 0.03B | 0.01B | 59.01 | 0.06B | 0.06B | 0.01B | 0.05B | 0.06B | 0.02B | | 0.02B | | 0.05B | | 0.01B | 0.05B |
|
Non-Current Assets
|
| 0.94B | 0.93B | 0.76B | | | | | | | | | 0.00B | | | | | | | 0.00B | | | | 1.20B | | 0.00B | | 1.27B | | 1.79B | | 1.78B | | 1.89B | | 1.80B | | 1.69B | | 1.57B | | 1.61B | | 1.41B | | 1.59B | | 1.61B | | 1.56B | | 1.48B | | 1.45B | | 1.43B | | 1.43B | 1.68B | | 2.60B | | 2.80B | | 3.01B | |
|
Assets
|
| 1.76B | 1.72B | 1.56B | | | | | | | | | 0.00B | | | | | | | 0.00B | | | | 0.00 | | 31,201,128.16B | | 3.02B | | 2.49B | | 3.28B | | 3.45B | | 3.51B | | 3.34B | | 3.20B | | 3.32B | | 3.21B | | 3.40B | | 3.64B | | 3.76B | | 3.89B | | 3.65B | | 3.92B | | 4.20B | 4.67B | | 5.56B | | 5.69B | | 6.21B | |
|
Accounts Payables
|
0.12B | 0.14B | 0.03B | -0.00B | 0.20B | 0.22B | 0.22B | 0.17B | 0.19B | 0.17B | 0.17B | 0.17B | 0.00B | 10.41B | 11.00B | 0.22B | 0.18B | 0.17B | 157.00 | 0.00B | -0.00B | 204.00 | 196.00 | 0.17B | 0.17B | 0.19B | 0.18B | 0.13B | 191.00 | 181.00 | 196.00 | 0.20B | 0.19B | 222.00 | 228.00 | 0.25B | 0.22B | -0.02B | 0.22B | 0.21B | 0.21B | 0.22B | 0.24B | 0.23B | 0.25B | 0.31B | 0.32B | 0.33B | 0.39B | 0.07B | 0.33B | 0.34B | 0.30B | -0.03B | 0.32B | 0.32B | 0.34B | 0.06B | 0.37B | 0.03B | 0.05B | | 0.41B | 0.07B | 0.46B | 0.46B |
|
Notes Payables
|
| 0.01B | 0.00B | 0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.65B | | 0.00B | | 0.40B | 0.00B | 0.00B | 0.00B | 0.17B | 0.00B | 0.00B | | 0.23B | | 0.00B | | 0.32B | | | | 0.36B | | 0.00B | | 0.09B | | 0.00B | 0.15B | | 0.00B | | 0.44B | | | |
|
Payables
|
0.12B | 0.15B | 0.03B | | 0.20B | 0.22B | 0.21B | 0.17B | 0.19B | 0.19B | 0.20B | 0.17B | 0.00B | 10.41B | 11.00B | 0.22B | 0.18B | 0.17B | 157.00 | 0.00B | -0.00B | 204.00 | 196.00 | 0.17B | 0.17B | 0.19B | 0.18B | 0.13B | 191.00 | 181.00 | 196.00 | 0.85B | 0.19B | 0.00B | 228.00 | 0.65B | 0.22B | -0.02B | 0.22B | 0.38B | 0.21B | 0.22B | 0.24B | 0.46B | 0.25B | 0.31B | 0.32B | 0.64B | 0.39B | 0.07B | 0.33B | 0.70B | 0.32B | -0.03B | 0.32B | 0.41B | 0.34B | 0.06B | 0.53B | 0.03B | 0.05B | | 0.85B | 0.07B | 0.46B | 0.46B |
|
Other Accumulated Expenses
|
| 0.18B | 0.17B | 0.17B | | | | | | | | | 0.00B | | | | | | | 0.00B | | | | 0.28B | | 0.00B | | 0.01B | | 0.02B | | 0.33B | | 0.34B | | 0.35B | | 0.34B | | 0.35B | | 0.35B | | 0.41B | | 0.39B | | 0.42B | | 0.41B | | 0.45B | | 0.42B | | 0.48B | | 0.44B | 0.52B | | 0.50B | | 0.53B | | 0.54B | |
|
Short term Debt
|
| 0.06B | 0.04B | 0.03B | | | | | | | | | 0.00B | | | | | | | 0.00B | | | | 0.35B | | 0.00B | | 0.00B | | 0.31B | | 0.65B | | 0.44B | | 0.40B | 0.42B | 0.40B | 0.24B | 0.17B | 0.20B | 0.15B | 0.13B | 0.23B | 0.29B | 0.27B | 0.18B | 0.32B | 0.36B | 0.32B | 0.28B | 0.36B | 232.15 | 0.14B | 0.14B | 0.09B | 0.08B | 0.07B | 0.15B | | 0.48B | | 0.44B | | 0.47B | 0.56B |
|
Current Taxes
|
| 0.04B | 0.03B | 0.03B | | | | | | | | | | | | | | | | 193.25 | | | | 0.04B | | 498.46 | | 0.04B | | | | 0.02B | | 0.03B | | 0.02B | | 0.02B | | 0.00B | | 0.01B | | 0.01B | | 0.02B | | 0.02B | | 0.02B | | 0.02B | | 0.02B | | 0.03B | | 0.05B | 0.03B | | 0.06B | | 0.03B | | 0.09B | |
|
Total Current Liabilities
|
| 0.53B | 0.50B | 0.47B | | | | | | | | | 0.00B | | | | | | | 0.00B | | | | 1.03B | | 0.00B | | 0.94B | | 1.32B | | 1.27B | | 1.09B | | 1.08B | | 1.02B | | 0.85B | | 0.87B | | 1.01B | | 1.05B | | 1.14B | | 1.16B | | 1.25B | | 1.00B | | 1.04B | | 1.02B | 1.16B | | 1.54B | | 1.51B | | 1.73B | |
|
Non-Current Debt
|
| | | | | | | | | | | | 0.00B | | | | | | | | | | | | | | | | | | | 0.08B | | 0.39B | | 0.39B | 0.39B | 0.39B | 0.37B | 0.31B | 0.30B | 0.22B | 0.10B | 0.02B | 0.12B | 0.10B | 0.10B | 0.09B | 0.10B | 0.09B | 0.09B | 0.08B | 87.73 | 0.08B | 0.08B | 0.02B | 0.07B | 0.09B | 0.07B | | 0.09B | | 0.10B | | 0.13B | 0.20B |
|
Pension
|
| | | | | | | | | | | | | | | | | | | 14.93 | | | | 0.00B | | 8.86 | | 0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Minority Interest
|
| | | | | | | | | | | | | | | -0.00B | | -0.00B | | -0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01B | 0.01B | 0.04B | | 0.04B | -0.00B |
|
Liabilities from Discontinued Operations
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability
|
| 0.09B | 0.09B | 0.06B | | | | | | | | | | | | | | | | 444.63 | | | | 0.03B | | 289.29 | | 0.01B | | 0.02B | | 0.02B | | 0.01B | | 0.01B | | 0.01B | | 0.01B | | 0.00B | | 0.00B | | 0.00B | | 0.00B | | 0.00B | | 0.00B | | 0.00B | | 0.01B | | 0.00B | 0.01B | | 0.17B | | 0.16B | | 0.17B | |
|
Operating Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.36B | 1.35B | 1.31B | 1.07B | 1.06B | 1.03B | | 0.99B | 1.15B | 1.06B | 1.09B | 1.09B | 0.03B | 1.34B | 1.36B | 1.39B | 0.00B | 0.00B | 1.40B | 1.58B | 0.02B | 1.76B | 1.76B | 0.03B | | | | 1.88B | | | 2.19B |
|
Other Non-Current Liabilities
|
| -0.02B | 0.01B | -0.04B | | | | | | | | | 435.52 | | | | | | | 289.14 | | | | 0.05B | | 451.60 | | 0.03B | | 1.68B | | 0.06B | | 0.06B | | 0.06B | 0.31B | 0.31B | 0.24B | 0.04B | 0.32B | 0.05B | 0.33B | 0.04B | 0.35B | 0.33B | 0.34B | 0.03B | 0.33B | 0.32B | 0.32B | 0.03B | 382.65 | 0.38B | 0.34B | 0.03B | 0.38B | 0.37B | 0.05B | | 0.07B | | 0.43B | | 0.03B | 0.43B |
|
Total Non-Current Liabilities
|
| 0.29B | 0.27B | 0.22B | | | | | | | | | 0.00B | | | | | | | 0.00B | | | | 0.31B | | 0.00B | | 0.22B | | 0.25B | | 0.16B | | 0.46B | | 0.46B | -0.31B | 0.45B | -0.24B | 0.36B | -0.32B | 0.27B | -0.33B | 0.06B | -0.35B | 0.13B | -0.34B | 0.12B | -0.33B | 0.12B | -0.32B | 0.11B | -382.65 | 0.06B | -0.34B | 0.06B | -0.38B | 0.12B | 0.13B | | 0.33B | | 0.29B | | 0.33B | -0.43B |
|
Total Liabilities
|
-0.85B | 0.82B | 0.77B | 0.69B | | | | | | | | | 0.00B | | | -1.34B | -1.35B | -1.26B | -0.00B | 0.00B | | | | 0.00B | | 12,479,384.97B | | 1.18B | | 0.80B | | 1.43B | | 1.56B | | 1.54B | | 1.47B | | 1.21B | | 1.14B | | 1.07B | | 1.18B | | 1.27B | | 1.28B | | 1.36B | | 1.06B | | 1.11B | | 1.14B | 1.29B | | 1.87B | | 1.80B | | 2.06B | |
|
Total Debt
|
| 0.06B | 0.04B | | | | | | | | | | 0.00B | | | | | | | 0.00B | | | | 0.35B | | 0.00B | | 0.00B | | 0.31B | | 0.73B | | 0.83B | | 0.79B | 0.81B | 0.79B | 0.61B | 0.48B | 0.49B | 0.36B | 0.23B | 0.24B | 0.42B | 0.37B | 0.28B | 0.40B | 0.45B | 0.41B | 0.38B | 0.44B | 319.88 | 0.22B | 0.22B | 0.11B | 0.15B | 0.16B | 0.23B | | 0.57B | | 0.54B | | 0.61B | 0.76B |
|
Common Equity
|
0.85B | | 0.95B | 0.87B | | | | | | | | | 0.00B | | | 1.34B | 1.35B | 1.26B | 0.00B | 0.00B | | | | 1.79B | | 0.00B | | 1.86B | | 1.69B | | 1.85B | | 1.90B | | 1.97B | | 1.88B | | 1.99B | | 2.18B | | 2.14B | | 2.22B | | 2.37B | | 2.48B | | 2.53B | | 2.59B | | 2.81B | | 3.06B | 3.38B | | 3.69B | | 3.89B | | 4.15B | |
|
Shareholder's Equity
|
0.85B | | 0.02B | | 0.94B | | 1.01B | 1.07B | 1.02B | 1.00B | 0.91B | 0.98B | 1.14B | 63.35B | 66.79B | | | | | 137.83 | | 0.00B | 0.00B | 0.01B | 1.81B | 1.84B | 1.94B | 0.01B | 0.00B | 0.00B | 0.00B | 0.01B | 1.80B | 0.00B | 0.00B | 0.01B | 1.91B | | 1.90B | 0.01B | | 2.15B | 2.04B | 0.01B | | 2.27B | 2.32B | 0.01B | | | | 0.01B | 2.44B | | | 0.01B | 2.99B | 0.01B | 3.38B | | | | 0.01B | | 0.01B | |
|
Liabilities and Shareholders Equity
|
| 1.76B | 1.72B | | | | | | | | | | 0.00B | | | | | | | 0.00B | | | | 0.00 | | 31,201,128.16B | | 3.02B | | 2.49B | | 3.28B | | 3.45B | | 3.51B | | 3.34B | | 3.20B | | 3.32B | | 3.21B | | 3.40B | | 3.64B | | 3.76B | | 3.89B | | 3.65B | | 3.92B | | 4.20B | 4.67B | | 5.56B | | 5.69B | | 6.21B | |
|
Treasury Shares
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.00B | | 0.01B | | -0.01B | | 0.01B | | -0.01B | | 0.03B | | -0.02B | | 0.02B | | -0.02B | | 0.02B | | -0.01B | 0.01B | | -0.01B | | -0.03B | | -0.02B | |
|
Retained Earnings
|
| | 0.45B | 0.35B | | | | | | | | | | | | | | | | 0.00B | | | | 1.34B | 0.01B | -0.01B | 0.02B | 1.85B | 0.00B | 0.02B | 0.04B | 1.61B | | 1.67B | | 1.77B | | 1.70B | | 1.82B | | 2.02B | | 1.99B | | 2.05B | | 2.14B | | 2.26B | | 2.34B | | 2.44B | | 2.62B | | 2.88B | 3.19B | | 3.40B | | 3.65B | | 3.87B | |