|
Cash & Equivalents
|
0.19B | 0.11B | 0.11B | 0.05B | 0.08B | 0.06B | 0.12B | 0.09B | 0.07B | 0.32B | 0.07B | 0.07B | 0.07B | 0.07B | 0.07B | 0.07B | 0.13B | 0.10B | 0.10B | 0.21B | 0.18B | 0.05B | 0.11B | 0.08B | 0.13B | 0.10B | 0.10B | 0.09B | 0.03B | 0.04B | 0.06B | 0.07B | 0.03B | 0.04B | 0.06B | 0.08B | 0.06B | 0.06B | 0.08B | 0.07B | 0.07B | 0.07B | 0.06B | 0.05B | 0.28B | 0.27B | 0.41B | 0.04B | 0.02B | 0.03B | 0.04B | 0.03B | 0.04B | 0.12B | 0.08B | 0.14B | 0.13B | 0.18B | 0.16B | 0.14B | 0.09B | 0.49B | 0.08B | 0.07B | 0.08B | 0.12B | 0.08B |
|
Cash & Current Investments
|
0.19B | 0.11B | 0.11B | 0.05B | 0.08B | 0.06B | 0.12B | 0.09B | 0.07B | 0.32B | 0.07B | 0.07B | 0.07B | 0.07B | 0.07B | 0.07B | 0.13B | 0.10B | 0.10B | 0.21B | 0.18B | 0.05B | 0.11B | 0.08B | 0.13B | 0.10B | 0.10B | 0.09B | 0.03B | 0.04B | 0.06B | 0.07B | 0.03B | 0.04B | 0.06B | 0.08B | 0.06B | 0.06B | 0.08B | 0.07B | 0.07B | 0.07B | 0.06B | 0.05B | 0.28B | 0.27B | 0.41B | 0.04B | 0.02B | 0.03B | 0.04B | 0.03B | 0.04B | 0.12B | 0.08B | 0.14B | 0.13B | 0.18B | 0.16B | 0.14B | 0.09B | 0.49B | 0.08B | 0.07B | 0.08B | 0.12B | 0.08B |
|
Receivables - Net
|
| 0.91B | 0.93B | 0.87B | 0.85B | 0.90B | 0.90B | 0.83B | 0.84B | 0.87B | 0.90B | 0.83B | 0.81B | 0.85B | 0.85B | 0.84B | 0.82B | 0.88B | 0.91B | 0.89B | 0.87B | 0.93B | 0.96B | 0.93B | 0.93B | 0.97B | 0.99B | 0.96B | 0.94B | 0.99B | 1.02B | 0.99B | 1.02B | 1.07B | 1.13B | 1.11B | 1.05B | 1.11B | 1.16B | 1.10B | 1.07B | 1.15B | 1.16B | 1.13B | 1.10B | 1.07B | 1.10B | 1.09B | 1.10B | 1.16B | 1.26B | 1.27B | 1.31B | 1.65B | 1.70B | 1.68B | 1.69B | 1.74B | 1.83B | 1.77B | 1.76B | 1.82B | 1.85B | 1.82B | 1.85B | 1.88B | 1.90B |
|
Receivables - Other
|
| | | 0.06B | | 0.05B | 0.07B | 0.05B | 0.08B | 0.07B | 0.05B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.05B | 0.03B | 0.03B | 0.05B | 0.02B | 0.02B | 0.03B | 0.06B | 0.05B | 0.03B | 0.05B | 0.04B | 0.05B | 0.05B | 0.06B | 0.07B | 0.07B | 0.07B | 0.07B | 0.07B | 0.07B | 0.07B | 0.07B | 0.07B | 0.08B | 0.08B | 0.08B | 0.09B | 0.09B | 0.08B | 0.09B | 0.08B | 0.09B | 0.09B | 0.08B | 0.08B | 0.08B | 0.08B | 0.08B | 0.08B | 0.08B | 0.09B | 0.09B | 0.09B | 0.09B | 0.09B | 0.09B | 0.10B | 0.09B | 0.12B | 0.15B |
|
Receivables
|
| 0.91B | 0.93B | 0.92B | 0.85B | 0.95B | 0.97B | 0.88B | 0.92B | 0.94B | 0.96B | 0.88B | 0.87B | 0.91B | 0.92B | 0.90B | 0.87B | 0.91B | 0.94B | 0.94B | 0.90B | 0.95B | 0.98B | 0.99B | 0.98B | 1.00B | 1.03B | 1.01B | 0.98B | 1.04B | 1.08B | 1.06B | 1.09B | 1.15B | 1.20B | 1.17B | 1.12B | 1.18B | 1.23B | 1.17B | 1.15B | 1.22B | 1.24B | 1.21B | 1.18B | 1.15B | 1.18B | 1.18B | 1.18B | 1.25B | 1.35B | 1.35B | 1.39B | 1.73B | 1.78B | 1.76B | 1.77B | 1.83B | 1.92B | 1.86B | 1.85B | 1.91B | 1.93B | 1.92B | 1.95B | 2.00B | 2.05B |
|
Inventory
|
| | | | | | | | | | | 0.04B | 0.04B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Deferred Tax Assets
|
| 0.14B | 0.18B | 0.20B | 0.20B | 0.20B | 0.11B | 0.12B | 0.12B | 0.12B | 0.10B | 0.16B | | 0.13B | 0.12B | 0.12B | 0.12B | 0.13B | 0.10B | 0.12B | 0.12B | 0.11B | 0.11B | 0.12B | 0.12B | 0.12B | 0.12B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets
|
| 0.14B | 0.19B | 0.16B | 0.14B | 0.14B | 0.20B | 0.21B | 0.19B | 0.17B | 0.18B | 0.22B | 0.15B | 0.19B | 0.22B | 0.21B | 0.15B | 0.17B | 0.19B | 0.20B | 0.14B | 0.14B | 0.18B | 0.26B | 0.16B | 0.15B | 0.24B | 0.23B | 0.21B | 0.23B | 0.23B | 0.22B | 0.18B | 0.18B | 0.21B | 0.25B | 0.24B | 0.20B | 0.25B | 0.39B | 0.30B | 0.25B | 0.26B | 0.43B | 0.38B | 0.23B | 0.27B | 0.39B | 0.32B | 0.28B | 0.26B | 0.41B | 0.35B | 0.37B | 0.42B | 0.54B | 0.42B | 0.34B | 0.36B | 0.47B | 0.42B | 0.35B | 0.42B | 0.51B | 0.38B | 0.41B | 0.50B |
|
Current Assets
|
0.92B | 1.25B | 1.40B | 1.26B | 1.27B | 1.29B | 1.33B | 1.25B | 1.21B | 1.48B | 1.25B | 1.27B | | 1.23B | 1.27B | 1.23B | 1.22B | 1.27B | 1.29B | 1.42B | 1.31B | 1.23B | 1.36B | 1.39B | 1.34B | 1.34B | 1.44B | 1.23B | 1.18B | 1.26B | 1.30B | 1.28B | 1.23B | 1.29B | 1.40B | 1.44B | 1.35B | 1.37B | 1.49B | 1.56B | 1.44B | 1.47B | 1.47B | 1.61B | 1.75B | 1.57B | 1.77B | 1.52B | 1.44B | 1.48B | 1.57B | 1.71B | 1.70B | 2.14B | 2.20B | 2.36B | 2.24B | 2.26B | 2.35B | 2.38B | 2.27B | 2.66B | 2.35B | 2.41B | 2.32B | 2.42B | 2.48B |
|
Property, Plant & Equipment (Net)
|
| 6.61B | 6.59B | 6.66B | 6.60B | 6.60B | 6.59B | 6.70B | 6.69B | 6.70B | 6.71B | 6.79B | | 6.88B | 6.90B | 6.91B | 6.95B | 7.02B | 7.05B | 7.04B | 7.05B | 7.13B | 7.15B | 7.17B | 7.45B | 7.54B | 7.55B | 7.55B | 7.61B | 7.63B | 7.62B | 7.59B | 7.59B | 7.69B | 7.75B | 7.78B | 7.78B | 7.86B | 7.91B | 8.02B | 7.99B | 8.09B | 8.26B | 8.38B | 8.44B | 8.50B | 8.53B | 8.73B | 8.68B | 8.82B | 8.94B | 9.23B | 9.19B | 10.40B | 10.44B | 10.74B | 10.66B | 10.56B | 10.70B | 11.35B | 11.31B | 11.45B | 11.53B | 11.88B | 11.95B | 12.05B | 12.19B |
|
Long-Term Investments
|
| 0.26B | 0.25B | 0.24B | 0.22B | 0.32B | 0.21B | 0.17B | 0.16B | 0.16B | 0.16B | 0.16B | | 0.14B | 0.13B | 0.16B | 0.16B | 0.18B | 0.18B | 0.17B | 0.16B | 0.18B | 0.13B | 0.12B | 0.11B | 0.11B | 0.11B | 0.10B | 0.10B | 0.10B | 0.09B | 0.09B | 0.09B | 0.09B | 0.10B | 0.14B | 0.12B | 0.12B | 0.10B | 0.11B | 0.12B | 0.12B | 0.12B | 0.18B | 0.12B | 0.14B | 0.15B | 0.15B | 0.13B | 0.15B | 0.16B | 0.14B | 0.12B | 0.12B | 0.12B | 0.13B | 0.13B | 0.15B | 0.15B | 0.16B | 0.14B | 0.18B | 0.20B | 0.21B | 0.22B | 0.22B | 0.23B |
|
Goodwill
|
8.98B | 10.54B | 10.53B | 10.67B | 10.67B | 10.66B | 10.65B | 10.66B | 10.66B | 10.64B | 10.65B | 10.65B | | 10.68B | 0.04B | 10.69B | 0.01B | 0.02B | 0.03B | 10.72B | 0.00B | 0.03B | 0.04B | 10.83B | 0.27B | 0.28B | 0.29B | 11.15B | 0.00B | 0.01B | 0.02B | 11.16B | 0.02B | 0.05B | 0.03B | 11.32B | 0.01B | 0.03B | 0.07B | 11.40B | 0.03B | 0.10B | 0.27B | 11.63B | 0.04B | 0.05B | 0.10B | 12.05B | 0.01B | 0.44B | 0.71B | 12.83B | 0.03B | 1.37B | 1.39B | 14.45B | 0.17B | 0.67B | 0.61B | 15.83B | 0.02B | 0.02B | 0.03B | 15.98B | 16.59B | 16.63B | 16.70B |
|
Intangibles
|
| 0.53B | 0.52B | 0.50B | 0.48B | 0.47B | 0.45B | 0.45B | 0.43B | 0.44B | 0.43B | 0.41B | | 0.39B | 0.37B | 0.36B | 0.34B | 0.33B | 0.33B | 0.32B | 0.30B | 0.29B | 0.28B | 0.30B | 0.29B | 0.27B | 0.26B | 0.25B | 0.23B | 0.21B | 0.20B | 0.18B | 0.17B | 0.16B | 0.15B | 0.14B | 0.12B | 0.12B | 0.11B | 0.11B | 0.12B | 0.13B | 0.12B | 0.13B | 0.13B | 0.13B | 0.13B | 0.17B | 0.18B | 0.21B | 0.23B | 0.26B | 0.26B | 0.40B | 0.40B | 0.35B | 0.36B | 0.43B | 0.45B | 0.50B | 0.48B | 0.46B | 0.45B | 0.55B | 0.63B | 0.61B | 0.60B |
|
Goodwill & Intangibles
|
8.98B | 11.07B | 11.05B | 11.17B | 11.15B | 11.13B | 11.10B | 11.11B | 11.09B | 11.08B | 11.07B | 11.06B | | 11.07B | 0.41B | 11.05B | 0.35B | 0.35B | 0.35B | 11.04B | 0.30B | 0.32B | 0.32B | 11.13B | 0.56B | 0.55B | 0.55B | 11.39B | 0.23B | 0.22B | 0.22B | 11.35B | 0.20B | 0.21B | 0.18B | 11.46B | 0.14B | 0.15B | 0.18B | 11.51B | 0.15B | 0.23B | 0.39B | 11.77B | 0.17B | 0.18B | 0.22B | 12.22B | 0.19B | 0.65B | 0.93B | 13.09B | 0.28B | 1.77B | 1.79B | 14.80B | 0.53B | 1.11B | 1.06B | 16.33B | 0.50B | 0.48B | 0.49B | 16.53B | 17.22B | 17.24B | 17.30B |
|
Long-Term Deferred Tax
|
| | | 0.79B | | | | 0.81B | | | | 0.77B | | | | 0.70B | | | | 0.78B | | | | 0.83B | | | | 0.80B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non-Current Assets
|
0.26B | 0.25B | 0.23B | 0.21B | 0.23B | 0.24B | 0.24B | 0.24B | 0.24B | 0.26B | 0.26B | 0.25B | | 0.27B | 0.28B | 0.26B | 0.26B | 0.27B | 0.27B | 0.28B | 0.29B | 0.30B | 0.30B | 0.29B | 0.31B | 0.30B | 0.30B | 0.26B | 0.27B | 0.29B | 0.29B | 0.32B | 0.32B | 0.32B | 0.32B | 0.34B | 0.40B | 0.39B | 0.41B | 0.42B | 0.69B | 0.69B | 0.70B | 0.75B | 0.80B | 0.82B | 0.82B | 0.82B | 0.77B | 0.79B | 0.80B | 0.79B | 0.79B | 0.99B | 1.05B | 1.03B | 1.07B | 1.07B | 1.10B | 1.18B | 1.32B | 1.32B | 1.40B | 1.38B | 1.39B | 1.47B | 1.59B |
|
Non-Current Assets
|
-0.92B | 18.19B | 18.13B | 18.28B | 18.20B | 18.28B | 18.13B | 18.22B | 18.19B | 18.20B | 18.20B | 18.29B | | 18.36B | 18.36B | 18.39B | 18.42B | 18.51B | 18.54B | 18.53B | 18.54B | 18.65B | 18.63B | 18.66B | 19.25B | 19.33B | 19.35B | 19.31B | 19.36B | 19.39B | 19.36B | 19.35B | 19.36B | 19.47B | 19.55B | 19.71B | 19.75B | 19.83B | 19.91B | 20.05B | 20.34B | 20.52B | 20.86B | 21.08B | 21.16B | 21.26B | 21.34B | 21.91B | 21.81B | 22.44B | 22.86B | 23.24B | 23.18B | 26.07B | 26.20B | 26.70B | 26.84B | 27.56B | 27.69B | 29.03B | 29.11B | 29.27B | 29.47B | 30.00B | 30.78B | 30.98B | 31.30B |
|
Assets
|
| 19.45B | 19.53B | 19.54B | 19.47B | 19.57B | 19.46B | 19.46B | 19.40B | 19.68B | 19.46B | 19.55B | 19.46B | 19.59B | 19.63B | 19.62B | 19.64B | 19.77B | 19.83B | 19.95B | 19.84B | 19.88B | 19.99B | 20.05B | 20.59B | 20.67B | 20.79B | 20.54B | 20.54B | 20.65B | 20.66B | 20.63B | 20.60B | 20.76B | 20.95B | 21.15B | 21.11B | 21.20B | 21.40B | 21.62B | 21.78B | 22.00B | 22.33B | 22.68B | 22.91B | 22.83B | 23.11B | 23.43B | 23.25B | 23.92B | 24.43B | 24.95B | 24.88B | 28.21B | 28.40B | 29.05B | 29.08B | 29.82B | 30.04B | 31.41B | 31.38B | 31.93B | 31.81B | 32.40B | 33.10B | 33.40B | 33.79B |
|
Accounts Payables
|
| 0.46B | 0.46B | 0.59B | 0.41B | 0.47B | 0.47B | 0.61B | 0.43B | 0.48B | 0.52B | 0.56B | | 0.53B | 0.49B | 0.47B | 0.46B | 0.53B | 0.51B | 0.51B | 0.49B | 0.52B | 0.52B | 0.53B | 0.49B | 0.54B | 0.56B | 0.58B | 0.54B | 0.56B | 0.54B | 0.55B | 0.52B | 0.60B | 0.60B | 0.60B | 0.57B | 0.63B | 0.66B | 0.76B | 0.63B | 0.72B | 0.70B | 0.78B | 0.66B | 0.66B | 0.65B | 0.78B | 0.68B | 0.73B | 0.81B | 0.91B | 0.85B | 1.04B | 1.02B | 1.22B | 0.98B | 1.10B | 1.20B | 1.41B | 1.18B | 1.29B | 1.23B | 1.34B | 1.15B | 1.20B | 1.25B |
|
Payables
|
| 0.46B | 0.46B | 0.59B | 0.41B | 0.47B | 0.47B | 0.61B | 0.43B | 0.48B | 0.52B | 0.56B | | 0.53B | 0.49B | 0.47B | 0.46B | 0.53B | 0.51B | 0.51B | 0.49B | 0.52B | 0.52B | 0.53B | 0.49B | 0.54B | 0.56B | 0.58B | 0.54B | 0.56B | 0.54B | 0.55B | 0.52B | 0.60B | 0.60B | 0.60B | 0.57B | 0.63B | 0.66B | 0.76B | 0.63B | 0.72B | 0.70B | 0.78B | 0.66B | 0.66B | 0.65B | 0.78B | 0.68B | 0.73B | 0.81B | 0.91B | 0.85B | 1.04B | 1.02B | 1.22B | 0.98B | 1.10B | 1.20B | 1.41B | 1.18B | 1.29B | 1.23B | 1.34B | 1.15B | 1.20B | 1.25B |
|
Accumulated Expenses
|
| 0.11B | | | | | | | | | | 0.07B | | | | 0.07B | 0.07B | 0.07B | 0.07B | 0.07B | 0.07B | 0.07B | 0.07B | 0.07B | 0.07B | 0.07B | 0.07B | 0.07B | 0.07B | 0.07B | 0.07B | 0.07B | 0.07B | 0.07B | 0.07B | 0.07B | 0.08B | 0.07B | 0.08B | 0.07B | 0.08B | 0.08B | 0.08B | 0.07B | 0.08B | 0.07B | 0.07B | 0.05B | 0.05B | 0.07B | 0.05B | 0.06B | 0.05B | 0.07B | 0.06B | 0.08B | 0.06B | 0.09B | 0.09B | 0.10B | 0.11B | 0.10B | 0.11B | 0.10B | 0.12B | 0.11B | 0.12B |
|
Other Accumulated Expenses
|
| 0.77B | 0.77B | 0.74B | 0.71B | 0.65B | 0.65B | 0.62B | 0.75B | 0.75B | 0.75B | 0.75B | | 0.62B | 0.60B | 0.62B | 0.61B | 0.61B | 0.65B | 0.64B | 0.62B | 0.61B | 0.65B | 0.75B | 0.70B | 0.68B | 0.77B | 0.72B | 0.72B | 0.72B | 0.70B | 0.72B | 0.72B | 0.70B | 0.73B | 0.81B | 0.72B | 0.75B | 0.74B | 0.73B | 0.70B | 0.74B | 0.81B | 0.81B | 0.74B | 0.82B | 0.83B | 0.82B | 0.77B | 0.90B | 0.96B | 0.93B | 0.82B | 0.96B | 1.04B | 1.06B | 0.92B | 1.04B | 1.22B | 1.17B | 1.00B | 1.10B | 1.16B | 1.18B | 1.13B | 1.29B | 1.32B |
|
Short term Debt
|
| 0.33B | 0.24B | 0.54B | 0.48B | 0.69B | 1.09B | 0.88B | 0.62B | 0.40B | 0.01B | 0.03B | | 0.03B | 0.04B | 0.02B | 0.03B | 0.02B | 0.02B | 0.02B | 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 | 0.71B | 0.71B | 0.71B | 0.71B | 0.04B | 0.69B | 0.69B | 1.60B | 1.56B | 0.91B | 0.93B | 0.02B | 0.06B | 0.18B | 0.17B | 0.17B | 0.14B | 0.01B | 0.01B | 0.01B | 0.31B | 0.46B | 0.46B | 0.46B | 0.15B | 0.93B | 0.93B | 1.43B | 1.43B | 0.51B | 0.86B | 0.42B | 0.42B | 0.92B |
|
Current Deferred Revenue
|
| 0.35B | 0.33B | 0.33B | 0.33B | 0.33B | 0.32B | 0.30B | 0.32B | 0.30B | 0.31B | 0.29B | | 0.32B | 0.31B | 0.31B | 0.31B | 0.30B | 0.31B | 0.30B | 0.31B | 0.31B | 0.31B | 0.31B | 0.31B | 0.32B | 0.32B | 0.31B | 0.32B | 0.32B | 0.32B | 0.31B | 0.33B | 0.32B | 0.33B | 0.31B | 0.34B | 0.34B | 0.34B | 0.34B | 0.33B | 0.33B | 0.34B | 0.34B | 0.34B | 0.33B | 0.34B | 0.35B | 0.36B | 0.37B | 0.38B | 0.38B | 0.41B | 0.42B | 0.46B | 0.44B | 0.47B | 0.47B | 0.48B | 0.47B | 0.47B | 0.47B | 0.49B | 0.48B | 0.50B | 0.49B | 0.50B |
|
Total Current Liabilities
|
-1.36B | 2.19B | 2.10B | 2.55B | 2.25B | 2.47B | 2.84B | 2.68B | 2.37B | 2.20B | 1.86B | 1.90B | | 1.75B | 1.70B | 1.70B | 1.68B | 1.75B | 1.77B | 1.72B | 1.70B | 1.71B | 1.73B | 1.83B | 1.76B | 1.79B | 1.90B | 1.83B | 1.81B | 1.85B | 1.82B | 1.81B | 1.78B | 2.54B | 2.59B | 2.63B | 2.56B | 1.99B | 2.68B | 2.72B | 3.47B | 3.57B | 3.00B | 3.06B | 1.98B | 2.07B | 2.19B | 2.28B | 2.15B | 2.31B | 2.33B | 2.42B | 2.26B | 2.93B | 3.16B | 3.39B | 3.03B | 2.99B | 4.07B | 4.23B | 4.33B | 4.53B | 3.64B | 4.13B | 3.49B | 3.65B | 4.26B |
|
Capital Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.11B | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Debt
|
| 6.77B | 6.81B | 6.42B | 6.64B | 6.42B | 5.84B | 5.87B | 6.19B | 6.91B | 7.02B | 6.89B | | 7.08B | 7.06B | 7.05B | 7.01B | 7.01B | 7.02B | 7.00B | 7.01B | 7.04B | 7.02B | 7.05B | 7.55B | 7.55B | 7.56B | 7.53B | 7.55B | 7.61B | 7.74B | 7.65B | 7.66B | 7.08B | 7.15B | 7.48B | 7.50B | 8.22B | 7.56B | 7.65B | 6.80B | 6.88B | 7.71B | 7.76B | 8.95B | 8.60B | 8.59B | 8.77B | 8.59B | 8.83B | 9.26B | 9.55B | 9.61B | 11.59B | 11.18B | 11.33B | 11.47B | 11.96B | 10.99B | 11.89B | 11.40B | 11.53B | 12.05B | 11.85B | 12.86B | 12.55B | 12.35B |
|
Minority Interest
|
| 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 | 0.01B | 0.01B | 0.01B | 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 |
|
Non-Current Deferred Tax Liability
|
-0.76B | 1.24B | 1.32B | 1.04B | 0.99B | 0.98B | 0.96B | 1.04B | 1.05B | 0.98B | 1.07B | 1.16B | | 1.15B | 1.17B | 1.23B | 1.21B | 1.17B | 1.16B | 1.19B | 1.17B | 1.15B | 1.16B | 1.15B | 1.14B | 1.14B | 1.13B | 1.13B | 1.13B | 1.14B | 1.19B | 1.21B | 1.22B | 1.23B | 1.27B | 0.80B | 0.84B | 0.87B | 0.97B | 1.03B | 1.05B | 1.06B | 1.07B | 1.18B | 1.19B | 1.19B | 1.22B | 1.24B | 1.25B | 1.28B | 1.22B | 1.23B | 1.25B | 1.43B | 1.48B | 1.53B | 1.56B | 1.52B | 1.47B | 1.53B | 1.58B | 1.57B | 1.59B | 1.59B | 1.61B | 1.60B | 1.74B |
|
Other Non-Current Liabilities
|
-0.91B | 1.28B | 1.25B | 1.38B | 1.40B | 1.42B | 1.42B | 0.42B | 1.43B | 1.43B | 1.41B | 0.42B | | 1.41B | 1.42B | 0.43B | 1.42B | 1.47B | 1.46B | 0.43B | 1.46B | 1.48B | 1.50B | 0.42B | 1.70B | 1.69B | 1.68B | 1.18B | 1.68B | 1.66B | 1.65B | 0.42B | 1.68B | 1.67B | 1.67B | 0.42B | 1.70B | 1.69B | 1.67B | 0.42B | 1.71B | 1.71B | 1.70B | 0.44B | 1.72B | 1.72B | 1.72B | 0.45B | 1.71B | 1.78B | 1.79B | 0.50B | 1.86B | 2.07B | 2.08B | 0.50B | 2.15B | 2.21B | 2.23B | 2.28B | 2.31B | 2.33B | 2.35B | 2.43B | 2.48B | 2.54B | 2.56B |
|
Total Non-Current Liabilities
|
0.91B | 10.67B | 10.72B | 11.84B | 10.50B | 10.47B | 10.25B | 12.61B | 10.17B | 10.58B | 10.43B | 11.45B | | 10.50B | 10.47B | 11.48B | 10.48B | 10.59B | 10.62B | 11.61B | 10.55B | 10.54B | 10.56B | 11.89B | 11.13B | 11.21B | 11.31B | 11.58B | 11.09B | 11.23B | 11.37B | 12.52B | 11.23B | 11.42B | 11.60B | 12.77B | 11.49B | 11.67B | 11.80B | 13.26B | 12.15B | 12.33B | 12.65B | 14.12B | 13.07B | 12.87B | 13.02B | 14.50B | 12.90B | 13.36B | 13.76B | 15.48B | 14.04B | 16.92B | 16.83B | 18.86B | 17.01B | 17.41B | 17.48B | 18.59B | 18.25B | 18.60B | 18.24B | 18.56B | 18.96B | 18.80B | 19.36B |
|
Total Liabilities
|
| 11.95B | 11.98B | 13.22B | 11.90B | 11.89B | 11.67B | 13.03B | 11.60B | 12.02B | 11.84B | 11.87B | | 11.91B | 11.89B | 11.91B | 11.90B | 12.06B | 12.09B | 12.04B | 12.02B | 12.02B | 12.06B | 12.30B | 12.83B | 12.90B | 12.99B | 12.76B | 12.77B | 12.89B | 13.02B | 12.94B | 12.91B | 13.10B | 13.27B | 13.19B | 13.19B | 13.35B | 13.48B | 13.69B | 13.86B | 14.04B | 14.35B | 14.56B | 14.79B | 14.60B | 14.74B | 14.95B | 14.61B | 15.14B | 15.55B | 15.98B | 15.90B | 19.00B | 18.91B | 19.37B | 19.16B | 19.62B | 19.71B | 20.87B | 20.56B | 20.93B | 20.58B | 21.00B | 21.44B | 21.34B | 21.92B |
|
Total Debt
|
| 7.10B | 7.06B | 6.96B | 7.11B | 7.12B | 6.93B | 6.74B | 6.81B | 7.31B | 7.03B | 6.92B | | 7.11B | 7.10B | 7.07B | 7.03B | 7.03B | 7.04B | 7.02B | 7.01B | 7.05B | 7.03B | 7.06B | 7.56B | 7.55B | 7.56B | 7.53B | 7.56B | 7.61B | 7.75B | 7.66B | 7.67B | 7.78B | 7.86B | 8.19B | 8.21B | 8.26B | 8.25B | 8.34B | 8.40B | 8.45B | 8.62B | 8.69B | 8.98B | 8.66B | 8.78B | 8.93B | 8.76B | 8.97B | 9.27B | 9.55B | 9.62B | 11.90B | 11.64B | 11.79B | 11.92B | 12.11B | 11.93B | 12.82B | 12.83B | 12.96B | 12.56B | 12.71B | 13.28B | 12.97B | 13.27B |
|
Common Equity
|
| 7.49B | 7.55B | 6.32B | 7.57B | 7.69B | 7.79B | 6.43B | 7.80B | 7.67B | 7.61B | 7.68B | | 7.68B | 7.74B | 7.71B | 7.73B | 7.71B | 7.74B | 7.91B | 7.82B | 7.86B | 7.93B | 7.75B | 7.76B | 7.76B | 7.80B | 7.78B | 7.77B | 7.76B | 7.64B | 7.69B | 7.69B | 7.67B | 7.67B | 7.96B | 7.91B | 7.85B | 7.92B | 7.93B | 7.92B | 7.96B | 7.98B | 8.12B | 8.12B | 8.23B | 8.37B | 8.49B | 8.64B | 8.78B | 8.88B | 8.98B | 8.98B | 9.22B | 9.49B | 9.69B | 9.92B | 10.20B | 10.33B | 10.54B | 10.82B | 11.01B | 11.23B | 11.41B | 11.66B | 12.05B | 11.87B |
|
Shareholder's Equity
|
| 7.49B | 7.55B | 6.32B | 7.57B | 7.69B | 7.79B | 6.43B | 7.80B | 7.67B | 7.61B | 7.68B | | 7.68B | 7.74B | 7.71B | 7.73B | 7.71B | 7.74B | 7.91B | 7.82B | 7.86B | 7.93B | 7.75B | 7.76B | 7.76B | 7.80B | 7.78B | 7.77B | 7.76B | 7.64B | 7.69B | 7.69B | 7.67B | 7.67B | 7.96B | 7.91B | 7.85B | 7.92B | 7.93B | 7.92B | 7.96B | 7.98B | 8.12B | 8.12B | 8.23B | 8.37B | 8.49B | 8.64B | 8.78B | 8.88B | 8.98B | 8.98B | 9.22B | 9.49B | 9.69B | 9.92B | 10.20B | 10.33B | 10.54B | 10.82B | 11.01B | 11.23B | 11.41B | 11.66B | 12.05B | 11.87B |
|
Liabilities and Shareholders Equity
|
| 19.45B | 19.53B | 19.54B | 19.47B | 19.57B | 19.46B | 19.46B | 19.40B | 19.68B | 19.46B | 19.55B | 19.46B | 19.59B | 19.63B | 19.62B | 19.64B | 19.77B | 19.83B | 19.95B | 19.84B | 19.88B | 19.99B | 20.05B | 20.59B | 20.67B | 20.79B | 20.54B | 20.54B | 20.65B | 20.66B | 20.63B | 20.60B | 20.76B | 20.95B | 21.15B | 21.11B | 21.20B | 21.40B | 21.62B | 21.78B | 22.00B | 22.33B | 22.68B | 22.91B | 22.83B | 23.11B | 23.43B | 23.25B | 23.92B | 24.43B | 24.95B | 24.88B | 28.21B | 28.40B | 29.05B | 29.08B | 29.82B | 30.04B | 31.41B | 31.38B | 31.93B | 31.81B | 32.40B | 33.10B | 33.40B | 33.79B |
|
Treasury Shares
|
| 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.00B | 0.02B | 0.03B | 0.03B | 0.02B | 0.03B | 0.04B | 0.04B | 0.01B | 0.05B | 0.05B | 0.05B | 0.01B | 0.05B | 0.06B | 0.06B | | 0.06B | 0.07B | 0.07B | 0.01B | 0.00B | 0.00B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.00B | 0.00B | 0.03B | 0.01B | 0.00B | 0.00B | 0.03B | 0.03B | 0.04B | 0.04B | 0.04B | | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | | | | | | | | | | | |
|
Retained Earnings
|
| 1.67B | 1.72B | 1.68B | 1.68B | 1.76B | 1.82B | 0.02B | 1.97B | 1.94B | 2.06B | -0.02B | | 2.29B | 2.36B | -0.01B | 2.44B | 2.41B | 2.49B | 0.00B | 2.67B | 2.76B | 2.84B | -0.03B | 2.87B | 2.96B | 3.07B | 3.14B | 3.19B | 3.27B | 3.24B | 3.32B | 3.40B | 3.50B | 3.60B | 4.15B | 4.31B | 4.43B | 4.57B | 4.75B | 4.86B | 4.99B | 5.16B | 5.32B | 5.43B | 5.53B | 5.65B | 5.75B | 5.91B | 6.11B | 6.31B | 6.48B | 6.68B | 6.91B | 7.17B | 7.36B | 7.58B | 7.85B | 8.16B | 8.43B | 8.72B | 9.06B | 9.44B | 9.77B | 10.09B | 10.46B | 10.81B |