|
Cash & Equivalents
|
0.18B | 0.09B | 0.04B | 0.05B | 0.05B | 0.19B | 0.07B | 0.08B | 0.09B | 0.09B | 0.08B | 0.07B | 0.09B | 0.12B | 0.10B | 0.10B | 0.10B | 0.10B | 0.08B | 0.11B | 0.11B | 0.10B | 0.11B | 0.10B | 0.13B | 0.09B | 0.10B | 0.12B | 0.12B | 0.14B | 0.12B | 0.13B | 0.15B | 0.17B | 0.15B | 0.15B | 0.12B | 0.11B | 0.13B | 0.13B | 0.14B | 0.17B | 0.17B | 0.17B | 0.22B | 0.59B | 0.68B | 0.76B | 0.73B | 0.64B | 0.30B | 0.55B | 0.50B | 0.64B | 1.17B | 0.82B | 0.82B | 0.98B | 1.08B | 0.93B | 0.35B | 0.31B | 0.32B | 0.28B | 0.24B | 0.26B |
|
Cash & Current Investments
|
0.18B | 0.09B | 0.04B | 0.05B | 0.05B | 0.19B | 0.07B | 0.08B | 0.09B | 0.09B | 0.08B | 0.07B | 0.09B | 0.12B | 0.10B | 0.10B | 0.10B | 0.10B | 0.08B | 0.11B | 0.11B | 0.10B | 0.11B | 0.10B | 0.13B | 0.09B | 0.10B | 0.12B | 0.12B | 0.14B | 0.12B | 0.13B | 0.15B | 0.17B | 0.15B | 0.15B | 0.12B | 0.11B | 0.13B | 0.13B | 0.14B | 0.17B | 0.17B | 0.17B | 0.22B | 0.59B | 0.68B | 0.76B | 0.73B | 0.64B | 0.30B | 0.55B | 0.50B | 0.64B | 1.17B | 0.82B | 0.82B | 0.98B | 1.08B | 0.93B | 0.35B | 0.31B | 0.32B | 0.28B | 0.24B | 0.26B |
|
Receivables - Net
|
| | 0.53B | | 0.74B | 0.76B | 0.70B | 0.91B | 0.96B | 1.02B | 0.90B | 1.04B | 1.01B | 0.98B | 0.81B | 0.94B | 1.14B | 1.07B | 0.98B | 1.16B | 1.17B | 1.25B | 1.14B | 1.21B | 1.12B | 1.07B | 0.92B | 1.01B | 1.04B | 1.04B | 0.96B | 1.15B | 1.18B | 1.17B | 1.09B | 1.32B | 1.38B | 1.43B | 1.24B | 1.42B | 1.35B | 1.25B | 1.07B | 1.22B | 0.92B | 0.94B | 0.93B | 1.27B | 1.49B | 1.69B | 1.68B | 2.08B | 2.05B | 1.86B | 1.57B | 1.80B | 1.73B | 1.67B | 1.47B | 1.69B | 1.65B | 1.57B | 1.34B | 1.67B | 1.67B | 1.67B |
|
Receivables
|
| | 0.53B | | 0.74B | 0.76B | 0.70B | 0.91B | 0.96B | 1.02B | 0.90B | 1.04B | 1.01B | 0.98B | 0.81B | 0.94B | 1.14B | 1.07B | 0.98B | 1.16B | 1.17B | 1.25B | 1.14B | 1.21B | 1.12B | 1.07B | 0.92B | 1.01B | 1.04B | 1.04B | 0.96B | 1.15B | 1.18B | 1.17B | 1.09B | 1.32B | 1.38B | 1.43B | 1.24B | 1.42B | 1.35B | 1.25B | 1.07B | 1.22B | 0.92B | 0.94B | 0.93B | 1.27B | 1.49B | 1.69B | 1.68B | 2.08B | 2.05B | 1.86B | 1.57B | 1.80B | 1.73B | 1.67B | 1.47B | 1.69B | 1.65B | 1.57B | 1.34B | 1.67B | 1.67B | 1.67B |
|
Inventory
|
| | 0.72B | | 0.90B | 0.92B | 0.86B | 1.09B | 1.16B | 1.28B | 1.21B | 1.40B | 1.42B | 1.38B | 1.27B | 1.32B | 1.59B | 1.58B | 1.54B | 1.66B | 1.77B | 1.94B | 1.75B | 1.80B | 1.67B | 1.59B | 1.44B | 1.53B | 1.62B | 1.60B | 1.53B | 1.68B | 1.75B | 1.77B | 1.73B | 1.90B | 2.06B | 2.08B | 1.82B | 1.94B | 1.79B | 1.67B | 1.65B | 1.63B | 1.49B | 1.42B | 1.42B | 1.48B | 1.64B | 1.88B | 2.06B | 2.01B | 2.35B | 2.18B | 2.00B | 1.98B | 2.20B | 2.11B | 2.04B | 2.17B | 2.29B | 2.21B | 2.03B | 2.11B | 2.25B | 2.31B |
|
Current Deferred Tax Assets
|
| | 0.00B | | | | | | | | 0.03B | 0.03B | 0.04B | 0.03B | 0.03B | 0.03B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.05B | 0.05B | 0.05B | 0.05B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets
|
| | 0.04B | | 0.03B | 0.04B | 0.07B | 0.04B | 0.05B | 0.04B | 0.08B | 0.07B | 0.08B | 0.07B | 0.07B | 0.07B | 0.08B | 0.09B | 0.10B | 0.10B | 0.10B | 0.10B | 0.12B | 0.10B | 0.10B | 0.10B | 0.06B | 0.06B | 0.06B | 0.06B | 0.07B | 0.06B | 0.07B | 0.06B | 0.08B | 0.07B | 0.08B | 0.07B | 0.08B | 0.07B | 0.07B | 0.07B | 0.09B | 0.07B | 0.09B | 0.07B | 0.08B | 0.08B | 0.08B | 0.07B | 0.11B | 0.11B | 0.11B | 0.09B | 0.12B | 0.11B | 0.11B | 0.10B | 0.14B | 0.14B | 0.13B | 0.12B | 0.15B | 0.14B | 0.13B | 0.11B |
|
Current Assets
|
| | 1.39B | | 1.72B | 1.92B | 1.70B | 2.12B | 2.26B | 2.43B | 2.27B | 2.59B | 2.61B | 2.58B | 2.28B | 2.43B | 2.93B | 2.87B | 2.74B | 3.03B | 3.16B | 3.39B | 3.12B | 3.21B | 3.04B | 2.89B | 2.55B | 2.74B | 2.85B | 2.85B | 2.69B | 3.03B | 3.14B | 3.17B | 3.05B | 3.44B | 3.65B | 3.69B | 3.29B | 3.56B | 3.37B | 3.17B | 3.01B | 3.09B | 2.73B | 3.03B | 3.11B | 3.58B | 3.94B | 4.28B | 4.16B | 4.74B | 5.02B | 4.81B | 4.89B | 4.71B | 4.86B | 4.86B | 4.77B | 4.92B | 4.43B | 4.21B | 3.90B | 4.21B | 4.29B | 4.36B |
|
Buildings
|
| | 0.54B | | 0.57B | 0.57B | 0.59B | 0.61B | 0.61B | 0.63B | 0.66B | 0.66B | 0.67B | 0.68B | 0.73B | 0.73B | 0.93B | 0.91B | 0.93B | 0.95B | 0.95B | 0.97B | 0.98B | 0.99B | 0.99B | 0.99B | 1.01B | 1.03B | 1.04B | 1.05B | 1.06B | 1.07B | 1.08B | 1.09B | 1.10B | 1.11B | 1.12B | 1.14B | 1.16B | 1.17B | 1.18B | 1.18B | 1.20B | 1.21B | 1.22B | 1.23B | 1.24B | 1.23B | 1.25B | 1.27B | 1.28B | 1.28B | 1.30B | 1.34B | 1.36B | 1.38B | 1.43B | 1.47B | 1.51B | 1.53B | 1.63B | 1.65B | | | | |
|
Land & Improvements
|
| | 0.13B | | 0.13B | 0.14B | 0.14B | 0.14B | 0.14B | 0.14B | 0.15B | 0.15B | 0.15B | 0.15B | 0.16B | 0.16B | 0.17B | 0.19B | 0.19B | 0.19B | 0.19B | 0.19B | 0.20B | 0.20B | 0.20B | 0.20B | 0.20B | 0.20B | 0.21B | 0.23B | 0.23B | 0.23B | 0.23B | 0.23B | 0.23B | 0.23B | 0.23B | 0.23B | 0.23B | 0.23B | 0.24B | 0.24B | 0.24B | 0.24B | 0.26B | 0.26B | 0.26B | 0.26B | 0.26B | 0.26B | 0.26B | 0.26B | 0.26B | 0.26B | 0.26B | 0.26B | 0.27B | 0.28B | 0.28B | 0.28B | 0.29B | 0.29B | | | | |
|
Property, Plant & Equipment (Net)
|
| | 0.98B | | 0.98B | 0.99B | 1.03B | 1.04B | 1.04B | 1.09B | 1.11B | 1.12B | 1.15B | 1.17B | 1.24B | 1.24B | 1.59B | 1.59B | 1.60B | 1.59B | 1.61B | 1.62B | 1.66B | 1.64B | 1.65B | 1.63B | 1.64B | 1.67B | 1.68B | 1.67B | 1.66B | 1.65B | 1.65B | 1.65B | 1.66B | 1.65B | 1.67B | 1.68B | 1.73B | 1.74B | 1.76B | 1.78B | 1.80B | 1.79B | 1.81B | 1.80B | 1.79B | 1.77B | 1.80B | 1.80B | 1.84B | 1.85B | 1.89B | 1.93B | 1.97B | 2.02B | 2.12B | 2.19B | 2.25B | 2.31B | 2.44B | 2.50B | 2.54B | 2.57B | 2.61B | 2.62B |
|
Long-Term Investments
|
| | 0.02B | | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.01B | 0.01B | 0.02B | 0.02B | 0.01B | | | | 0.02B | | | | 0.02B | | | | 0.02B | | | | 0.02B | | | | 0.03B | | | | 0.03B | | | | 0.04B | | | | 0.04B | | | | 0.05B | | | | 0.05B | | | |
|
Goodwill
|
| | 1.08B | | 1.08B | 1.08B | 1.11B | 1.11B | 1.11B | 1.23B | 1.24B | 1.25B | 1.28B | 1.28B | 1.31B | 1.31B | 1.66B | 1.71B | 1.69B | 1.69B | 1.68B | 1.71B | 1.74B | 1.73B | 1.73B | 1.73B | 1.72B | 1.82B | 1.83B | 1.83B | 1.83B | 1.83B | 1.83B | 1.83B | 1.84B | 1.85B | 1.85B | 1.85B | 1.87B | 1.87B | 1.87B | 1.87B | 2.00B | 2.00B | 1.92B | 1.92B | 1.94B | 1.94B | 1.94B | 1.94B | 2.11B | 2.11B | 2.11B | 2.10B | 2.11B | 2.11B | 2.11B | 2.11B | 2.11B | 2.13B | 2.17B | 2.17B | 2.16B | 2.17B | 2.17B | 2.17B |
|
Intangibles
|
| | 0.73B | | 0.71B | 0.71B | 0.76B | 0.75B | 0.74B | 0.91B | 0.90B | 0.89B | 0.92B | 0.91B | 0.04B | 0.92B | 1.31B | 1.24B | 0.14B | 1.20B | 1.19B | 1.22B | 0.04B | 1.22B | 1.20B | 1.14B | 1.13B | 1.21B | 1.21B | 1.17B | 0.08B | 1.14B | 1.13B | 1.12B | 0.00B | 1.12B | 1.10B | 1.06B | 0.02B | 1.06B | 1.05B | 1.04B | 1.03B | 0.93B | 0.97B | 0.96B | 0.95B | 0.94B | 0.93B | 0.92B | 1.08B | 1.06B | 1.05B | 1.03B | 1.02B | 1.01B | 1.00B | 0.99B | 0.98B | 0.99B | 1.04B | 1.03B | 1.01B | 1.00B | 0.99B | 0.98B |
|
Goodwill & Intangibles
|
| | 1.81B | | 1.79B | 1.79B | 1.87B | 1.86B | 1.85B | 2.14B | 2.14B | 2.14B | 2.19B | 2.19B | 1.36B | 2.23B | 2.97B | 2.95B | 1.83B | 2.89B | 2.86B | 2.93B | 1.77B | 2.95B | 2.93B | 2.87B | 2.85B | 3.03B | 3.04B | 3.00B | 1.90B | 2.97B | 2.96B | 2.95B | 1.85B | 2.97B | 2.95B | 2.92B | 1.90B | 2.93B | 2.93B | 2.91B | 3.03B | 2.93B | 2.90B | 2.88B | 2.88B | 2.87B | 2.87B | 2.85B | 3.19B | 3.17B | 3.16B | 3.13B | 3.13B | 3.11B | 3.11B | 3.10B | 3.09B | 3.11B | 3.20B | 3.20B | 3.17B | 3.16B | 3.16B | 3.15B |
|
Other Non-Current Assets
|
| | 0.09B | | 0.09B | 0.09B | 0.08B | 0.04B | 0.07B | 0.07B | 0.04B | 0.08B | 0.08B | 0.08B | 0.05B | 0.08B | 0.08B | 0.04B | 0.09B | 0.04B | 0.04B | 0.04B | 0.08B | 0.08B | 0.08B | 0.07B | 0.05B | 0.08B | 0.08B | 0.04B | 0.05B | 0.04B | 0.04B | 0.04B | 0.05B | 0.05B | 0.05B | 0.05B | 0.04B | 0.05B | 0.05B | 0.05B | 0.05B | 0.04B | 0.06B | 0.06B | 0.07B | 0.08B | 0.08B | 0.08B | 0.08B | 0.09B | 0.08B | 0.08B | 0.08B | 0.10B | 0.10B | 0.09B | 0.09B | 0.10B | 0.10B | 0.08B | 0.09B | 0.09B | 0.09B | 0.09B |
|
Non-Current Assets
|
| | 2.92B | | 2.90B | 2.90B | 2.97B | 2.97B | 2.96B | 3.30B | 3.33B | 3.35B | 3.43B | 3.45B | 3.58B | 3.55B | 4.64B | 4.62B | 4.60B | 4.57B | 4.56B | 4.64B | 4.72B | 4.67B | 4.65B | 4.57B | 4.57B | 4.78B | 4.79B | 4.74B | 4.72B | 4.70B | 4.69B | 4.68B | 4.70B | 4.71B | 4.70B | 4.68B | 4.76B | 4.94B | 4.96B | 4.97B | 5.12B | 5.00B | 5.00B | 4.97B | 4.99B | 4.96B | 4.99B | 4.97B | 5.38B | 5.37B | 5.38B | 5.39B | 5.44B | 5.49B | 5.58B | 5.63B | 5.71B | 5.79B | 6.02B | 6.09B | 6.13B | 6.15B | 6.20B | 6.19B |
|
Assets
|
| | 4.31B | | 4.62B | 4.82B | 4.67B | 5.09B | 5.22B | 5.73B | 5.61B | 5.93B | 6.04B | 6.03B | 5.86B | 5.98B | 7.58B | 7.49B | 7.34B | 7.60B | 7.71B | 8.03B | 7.82B | 7.89B | 7.69B | 7.46B | 7.12B | 7.52B | 7.64B | 7.58B | 7.41B | 7.72B | 7.83B | 7.85B | 7.75B | 8.15B | 8.35B | 8.37B | 8.04B | 8.50B | 8.33B | 8.13B | 8.13B | 8.09B | 7.72B | 8.00B | 8.11B | 8.55B | 8.93B | 9.25B | 9.54B | 10.11B | 10.40B | 10.20B | 10.33B | 10.20B | 10.44B | 10.49B | 10.48B | 10.71B | 10.45B | 10.30B | 10.02B | 10.37B | 10.49B | 10.55B |
|
Accounts Payables
|
| | 0.17B | | 0.29B | 0.33B | 0.24B | 0.41B | 0.40B | 0.41B | 0.34B | 0.43B | 0.38B | 0.38B | 0.26B | 0.39B | 0.42B | 0.41B | 0.28B | 0.46B | 0.46B | 0.48B | 0.29B | 0.42B | 0.37B | 0.33B | 0.25B | 0.35B | 0.36B | 0.31B | 0.30B | 0.40B | 0.42B | 0.41B | 0.35B | 0.48B | 0.52B | 0.46B | 0.34B | 0.49B | 0.40B | 0.39B | 0.28B | 0.35B | 0.25B | 0.26B | 0.26B | 0.36B | 0.47B | 0.52B | 0.45B | 0.64B | 0.66B | 0.48B | 0.41B | 0.55B | 0.50B | 0.45B | 0.41B | 0.45B | 0.46B | 0.44B | 0.36B | 0.52B | 0.52B | 0.51B |
|
Payables
|
| | 0.17B | | 0.29B | 0.33B | 0.24B | 0.41B | 0.40B | 0.41B | 0.34B | 0.43B | 0.38B | 0.38B | 0.26B | 0.39B | 0.42B | 0.41B | 0.28B | 0.46B | 0.46B | 0.48B | 0.29B | 0.42B | 0.37B | 0.33B | 0.25B | 0.35B | 0.36B | 0.31B | 0.30B | 0.40B | 0.42B | 0.41B | 0.35B | 0.48B | 0.52B | 0.46B | 0.34B | 0.49B | 0.40B | 0.39B | 0.28B | 0.35B | 0.25B | 0.26B | 0.26B | 0.36B | 0.47B | 0.52B | 0.45B | 0.64B | 0.66B | 0.48B | 0.41B | 0.55B | 0.50B | 0.45B | 0.41B | 0.45B | 0.46B | 0.44B | 0.36B | 0.52B | 0.52B | 0.51B |
|
Accumulated Expenses
|
| | 0.07B | | 0.07B | 0.08B | 0.09B | 0.07B | 0.08B | 0.10B | 0.11B | 0.07B | 0.09B | 0.10B | 0.11B | 0.09B | 0.10B | 0.11B | 0.12B | 0.11B | 0.11B | 0.14B | 0.13B | 0.10B | 0.11B | 0.12B | 0.12B | 0.09B | 0.11B | 0.12B | 0.14B | 0.10B | 0.11B | 0.13B | 0.14B | 0.11B | 0.14B | 0.16B | 0.17B | 0.11B | 0.12B | 0.15B | 0.17B | 0.13B | 0.14B | 0.14B | 0.17B | 0.16B | 0.20B | 0.24B | 0.29B | 0.18B | 0.22B | 0.23B | 0.24B | 0.14B | 0.18B | 0.20B | 0.21B | 0.14B | 0.17B | 0.19B | 0.20B | 0.16B | 0.18B | 0.20B |
|
Other Accumulated Expenses
|
| | 0.04B | | 0.04B | 0.04B | 0.08B | 0.04B | 0.09B | 0.10B | 0.04B | 0.16B | 0.10B | 0.13B | 0.04B | 0.13B | 0.14B | 0.04B | 0.14B | 0.05B | 0.05B | 0.05B | 0.15B | 0.17B | 0.13B | 0.14B | 0.04B | 0.14B | 0.12B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.05B | 0.04B | 0.04B | 0.04B | 0.04B | 0.05B | 0.05B | 0.04B | 0.05B | 0.05B | 0.05B | 0.04B | 0.05B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.05B | 0.05B | 0.04B | 0.04B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B |
|
Short term Debt
|
| | 0.09B | | 0.09B | 0.15B | 0.09B | 0.10B | 0.10B | 0.01B | 0.01B | 0.01B | 0.01B | 0.09B | 0.08B | 0.09B | 0.11B | 0.04B | 0.04B | 0.04B | 0.04B | 0.09B | 0.09B | 0.10B | 0.11B | 0.11B | 0.50B | 0.49B | 0.48B | 0.43B | 0.08B | 0.07B | 0.08B | 0.08B | 0.09B | 0.10B | 0.10B | 0.09B | 0.07B | 0.07B | 0.07B | 0.07B | 0.06B | 0.06B | 0.06B | 0.01B | 0.01B | 0.01B | 0.01B | 0.00B | 0.01B | 0.01B | 0.51B | 0.51B | 0.51B | 0.01B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.40B | 0.40B | 0.40B | 0.40B | 0.00B |
|
Current Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 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 |
|
Current Taxes
|
| | | | | | | 0.02B | 0.02B | 0.00B | 0.02B | 0.05B | | -0.05B | | 0.04B | -0.04B | | | 0.01B | 0.01B | 0.00B | 0.01B | 0.03B | | | | | | | 0.01B | 0.06B | 0.00B | 0.02B | | 0.04B | 0.01B | 0.00B | | 0.04B | | | | 0.01B | 0.02B | | | 0.08B | 0.02B | 0.04B | 0.06B | 0.14B | | | | 0.07B | 0.02B | | | 0.05B | | | | | | 0.01B |
|
Curent Deferred Tax Liability
|
| | | | | | 0.01B | 0.01B | 0.01B | 0.01B | 0.07B | -0.07B | -0.07B | 0.07B | 0.08B | -0.08B | | | 0.08B | | | | -0.08B | -0.08B | -0.08B | -0.08B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities
|
| | 0.42B | | 0.54B | 0.66B | 0.51B | 0.70B | 0.70B | 0.64B | 0.58B | 0.68B | 0.58B | 0.70B | 0.58B | 0.67B | 0.78B | 0.71B | 0.57B | 0.75B | 0.76B | 0.88B | 0.66B | 0.78B | 0.71B | 0.70B | 0.99B | 1.07B | 1.08B | 1.00B | 0.66B | 0.77B | 0.75B | 0.78B | 0.70B | 0.87B | 0.90B | 0.84B | 0.70B | 0.88B | 0.76B | 0.79B | 0.68B | 0.74B | 0.64B | 0.60B | 0.61B | 0.82B | 0.90B | 1.01B | 1.06B | 1.20B | 1.67B | 1.48B | 1.38B | 0.98B | 0.94B | 0.88B | 0.84B | 0.86B | 0.88B | 1.27B | 1.21B | 1.33B | 1.35B | 0.98B |
|
Non-Current Debt
|
| | 0.85B | | 0.92B | 0.94B | 0.86B | 0.99B | 1.01B | 1.46B | 1.32B | 1.42B | 1.52B | 1.28B | 1.12B | 1.06B | 2.22B | 2.11B | 2.07B | 2.09B | 2.09B | 2.23B | 2.21B | 2.27B | 2.09B | 1.99B | 1.43B | 1.64B | 1.68B | 1.68B | 1.85B | 1.95B | 1.99B | 1.90B | 1.81B | 1.95B | 1.93B | 1.98B | 2.14B | 2.12B | 1.94B | 1.58B | 1.52B | 1.77B | 1.43B | 1.64B | 1.64B | 1.64B | 1.64B | 1.64B | 1.64B | 1.64B | 1.14B | 1.14B | 1.14B | 1.14B | 1.14B | 1.14B | 1.14B | 1.14B | 1.14B | 0.87B | 0.74B | 1.07B | 1.03B | 1.38B |
|
Pension
|
| | | | | | | | | | | | | | 0.09B | 0.10B | 0.10B | 0.10B | 0.08B | 0.08B | 0.08B | 0.08B | 0.10B | 0.10B | 0.10B | 0.10B | 0.10B | 0.11B | 0.11B | 0.11B | 0.09B | 0.09B | 0.09B | 0.09B | 0.09B | 0.09B | 0.09B | 0.08B | 0.07B | 0.08B | 0.08B | 0.08B | 0.09B | 0.08B | 0.09B | 0.09B | 0.10B | 0.10B | 0.11B | 0.11B | 0.08B | | | | 0.03B | | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B |
|
Minority Interest
|
| | 0.00B | | 0.00B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B |
|
Non-Current Deferred Tax Liability
|
| | 0.34B | | 0.33B | 0.33B | 0.48B | 0.37B | 0.47B | 0.53B | 0.56B | 0.56B | 0.57B | 0.57B | 0.59B | 0.59B | 0.86B | 0.83B | 0.81B | 0.81B | 0.80B | 0.81B | 0.82B | 0.82B | 0.82B | 0.82B | 0.63B | 0.77B | 0.75B | 0.63B | 0.63B | 0.63B | 0.63B | 0.62B | 0.44B | 0.44B | 0.44B | 0.43B | 0.44B | 0.44B | 0.44B | 0.44B | 0.47B | 0.43B | 0.44B | 0.45B | 0.46B | 0.46B | 0.46B | 0.46B | 0.48B | 0.48B | 0.48B | 0.48B | 0.48B | 0.48B | 0.48B | 0.48B | 0.49B | 0.49B | 0.50B | 0.50B | 0.54B | 0.54B | 0.54B | 0.54B |
|
Operating Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.14B | 0.14B | 0.15B | 0.15B | 0.15B | 0.15B | 0.15B | 0.15B | 0.15B | 0.16B | 0.15B | 0.16B | 0.16B | 0.17B | 0.17B | 0.17B | 0.17B | 0.17B | 0.17B | 0.18B | 0.18B | 0.19B | 0.21B | 0.21B | 0.22B | 0.24B | 0.24B |
|
Other Non-Current Liabilities
|
| | 0.03B | | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.04B | 0.04B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.02B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.02B | 0.01B | 0.02B | 0.01B | 0.01B | 0.01B | 0.02B | 0.03B | 0.03B | 0.03B | 0.02B | 0.02B | 0.05B | 0.01B | 0.01B | 0.01B | 0.05B | 0.06B | 0.06B | 0.06B | 0.06B | 0.07B | 0.07B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B |
|
Total Non-Current Liabilities
|
| | 1.67B | | 1.87B | 2.01B | 1.81B | 2.13B | 2.16B | 2.61B | 2.42B | 2.63B | 2.63B | 2.52B | 2.26B | 2.30B | 3.82B | 3.63B | 3.42B | 3.61B | 3.63B | 3.88B | 3.67B | 3.85B | 3.60B | 3.48B | 3.15B | 3.45B | 3.50B | 3.42B | 3.22B | 3.44B | 3.46B | 3.39B | 3.04B | 3.35B | 3.36B | 3.33B | 3.35B | 3.65B | 3.36B | 3.04B | 2.90B | 3.17B | 2.74B | 2.92B | 2.96B | 3.17B | 3.27B | 3.36B | 3.39B | 3.57B | 3.53B | 3.34B | 3.18B | 2.79B | 2.76B | 2.70B | 2.68B | 2.70B | 2.74B | 2.88B | 2.73B | 3.19B | 3.18B | 3.17B |
|
Total Liabilities
|
| | 1.70B | | 1.89B | 2.04B | 1.84B | 2.16B | 2.19B | 2.64B | 2.45B | 2.66B | 2.66B | 2.54B | 2.29B | 2.33B | 3.85B | 3.66B | 3.46B | 3.65B | 3.66B | 3.92B | 3.69B | 3.88B | 3.63B | 3.51B | 3.18B | 3.48B | 3.52B | 3.43B | 3.23B | 3.45B | 3.47B | 3.40B | 3.05B | 3.36B | 3.37B | 3.34B | 3.37B | 3.67B | 3.38B | 3.05B | 2.92B | 3.19B | 2.76B | 2.95B | 2.98B | 3.20B | 3.29B | 3.38B | 3.44B | 3.58B | 3.54B | 3.35B | 3.23B | 2.85B | 2.81B | 2.76B | 2.75B | 2.77B | 2.82B | 2.94B | 2.79B | 3.25B | 3.25B | 3.23B |
|
Total Debt
|
| | 0.94B | | 1.01B | 1.10B | 0.94B | 1.09B | 1.11B | 1.48B | 1.33B | 1.43B | 1.53B | 1.37B | 1.21B | 1.15B | 2.33B | 2.15B | 2.11B | 2.13B | 2.13B | 2.32B | 2.30B | 2.37B | 2.20B | 2.10B | 1.93B | 2.13B | 2.17B | 2.11B | 1.93B | 2.02B | 2.07B | 1.98B | 1.90B | 2.05B | 2.04B | 2.07B | 2.20B | 2.19B | 2.01B | 1.64B | 1.59B | 1.84B | 1.49B | 1.64B | 1.64B | 1.64B | 1.65B | 1.65B | 1.65B | 1.65B | 1.65B | 1.65B | 1.65B | 1.15B | 1.14B | 1.14B | 1.14B | 1.14B | 1.14B | 1.27B | 1.14B | 1.47B | 1.43B | 1.38B |
|
Common Equity
|
| | 2.61B | | 2.72B | 2.78B | 2.83B | 2.93B | 3.03B | 3.09B | 3.15B | 3.27B | 3.38B | 3.49B | 3.57B | 3.66B | 3.72B | 3.83B | 3.88B | 3.95B | 4.05B | 4.12B | 4.13B | 4.01B | 4.06B | 3.95B | 3.94B | 4.04B | 4.13B | 4.15B | 4.18B | 4.28B | 4.36B | 4.45B | 4.70B | 4.78B | 4.98B | 5.03B | 4.68B | 4.84B | 4.95B | 5.08B | 5.21B | 4.90B | 4.96B | 5.05B | 5.12B | 5.35B | 5.64B | 5.87B | 6.09B | 6.54B | 6.86B | 6.86B | 7.10B | 7.35B | 7.63B | 7.74B | 7.73B | 7.94B | 7.63B | 7.36B | 7.23B | 7.11B | 7.24B | 7.32B |
|
Shareholder's Equity
|
| | 2.61B | | 2.72B | 2.78B | 2.83B | 2.93B | 3.03B | 3.09B | 3.15B | 3.27B | 3.38B | 3.49B | 3.57B | 3.66B | 3.72B | 3.83B | 3.88B | 3.95B | 4.05B | 4.12B | 4.13B | 4.01B | 4.06B | 3.95B | 3.94B | 4.04B | 4.13B | 4.15B | 4.18B | 4.28B | 4.36B | 4.45B | 4.70B | 4.78B | 4.98B | 5.03B | 4.68B | 4.84B | 4.95B | 5.08B | 5.21B | 4.90B | 4.96B | 5.05B | 5.12B | 5.35B | 5.64B | 5.87B | 6.09B | 6.54B | 6.86B | 6.86B | 7.10B | 7.35B | 7.63B | 7.74B | 7.73B | 7.94B | 7.63B | 7.36B | 7.23B | 7.11B | 7.24B | 7.32B |
|
Liabilities and Shareholders Equity
|
| | 4.31B | | 4.62B | 4.82B | 4.67B | 5.09B | 5.22B | 5.73B | 5.61B | 5.93B | 6.04B | 6.03B | 5.86B | 5.98B | 7.58B | 7.49B | 7.34B | 7.60B | 7.71B | 8.03B | 7.82B | 7.89B | 7.69B | 7.46B | 7.12B | 7.52B | 7.64B | 7.58B | 7.41B | 7.72B | 7.83B | 7.85B | 7.75B | 8.15B | 8.35B | 8.37B | 8.04B | 8.50B | 8.33B | 8.13B | 8.13B | 8.09B | 7.72B | 8.00B | 8.11B | 8.55B | 8.93B | 9.25B | 9.54B | 10.11B | 10.40B | 10.20B | 10.33B | 10.20B | 10.44B | 10.49B | 10.48B | 10.71B | 10.45B | 10.30B | 10.02B | 10.37B | 10.49B | 10.55B |
|
Retained Earnings
|
| | 2.02B | | 2.11B | 2.16B | 2.19B | 0.01B | 2.36B | 2.44B | 2.50B | 2.60B | 2.70B | 2.78B | 2.84B | 2.90B | 2.96B | 3.03B | 3.06B | 3.12B | 3.19B | 3.26B | 3.33B | 3.40B | 3.46B | 3.48B | 3.48B | 3.54B | 3.61B | 3.63B | 3.66B | 3.74B | 3.81B | 3.88B | 4.14B | 4.28B | 4.47B | 4.58B | 4.64B | 4.79B | 4.94B | 5.06B | 5.19B | 5.03B | 5.07B | 5.13B | 5.19B | 5.42B | 5.70B | 5.94B | 6.16B | 6.60B | 6.94B | 6.96B | 7.17B | 7.43B | 7.70B | 7.82B | 7.80B | 8.03B | 7.72B | 7.43B | 7.33B | 7.21B | 7.32B | 7.40B |
|
Treasury Shares
|
| | | | | | | | | | | | | | | | | | 0.00B | | | | 0.00B | 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 | 0.00B | 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 |