|
Cash & Equivalents
|
0.54B | 0.38B | 0.38B | 0.27B | 0.26B | 0.32B | 0.59B | 0.43B | 0.53B | 0.60B | 0.77B | 0.75B | 0.87B | 0.56B | 0.52B | 0.21B | 0.65B | 0.72B | 0.13B | 0.12B | 0.17B | 0.10B | 0.15B | 0.48B | 0.29B | 0.15B | 0.11B | 0.10B | 0.48B | 0.57B | 0.21B | 0.23B | 0.04B | 0.07B | 0.07B | 0.08B | 0.06B | 0.05B | 0.05B | 0.06B | 0.21B | 0.08B | 0.11B | 0.04B | 1.77B | 0.03B | 0.07B | 0.06B | 1.12B | 0.16B | 0.19B | 0.08B | 0.13B | 0.04B | 0.36B | 0.05B | 0.05B | 0.33B | 0.31B | 0.14B | 0.19B | 0.13B | 0.16B | 0.13B | 0.09B | 0.08B |
|
Cash & Current Investments
|
0.54B | 0.38B | 0.38B | 0.27B | 0.26B | 0.32B | 0.59B | 0.43B | 0.53B | 0.60B | 0.77B | 0.75B | 0.87B | 0.56B | 0.52B | 0.21B | 0.65B | 0.72B | 0.13B | 0.12B | 0.17B | 0.10B | 0.15B | 0.48B | 0.29B | 0.15B | 0.11B | 0.10B | 0.48B | 0.57B | 0.21B | 0.23B | 0.04B | 0.07B | 0.07B | 0.08B | 0.06B | 0.05B | 0.05B | 0.06B | 0.21B | 0.08B | 0.11B | 0.04B | 1.77B | 0.03B | 0.07B | 0.06B | 1.12B | 0.16B | 0.19B | 0.08B | 0.13B | 0.04B | 0.36B | 0.05B | 0.05B | 0.33B | 0.31B | 0.14B | 0.19B | 0.13B | 0.16B | 0.13B | 0.09B | 0.08B |
|
Receivables - Net
|
| | 0.11B | | 0.11B | 0.11B | 0.13B | 0.10B | 0.11B | 0.11B | 0.11B | 0.12B | 0.12B | 0.11B | 0.12B | 0.12B | 0.11B | 0.11B | 0.19B | 0.11B | 0.12B | 0.11B | 0.22B | 0.22B | 0.24B | 0.24B | 0.23B | 0.23B | 0.23B | 0.23B | 0.22B | 0.23B | 0.23B | 0.23B | 0.24B | 0.24B | 0.25B | 0.25B | 0.23B | 0.59B | 0.63B | 0.63B | 0.67B | 0.60B | 0.50B | 0.58B | 0.67B | 0.61B | 0.65B | 0.65B | 0.72B | 0.65B | 0.66B | 0.66B | 0.66B | 0.59B | 0.66B | 0.66B | 0.71B | 0.61B | 0.64B | 0.67B | 0.68B | 0.60B | 0.66B | 0.70B |
|
Receivables - Other
|
| | 0.11B | | 0.08B | 0.08B | 0.07B | 0.08B | 0.08B | 0.08B | 0.08B | 0.10B | 0.10B | 0.09B | 0.10B | 0.10B | 0.11B | 0.08B | 0.01B | 0.09B | 0.09B | 0.10B | 0.02B | 0.00B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.03B | 0.03B | 0.03B | 0.02B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.02B | 0.03B | 0.04B | 0.04B | 0.04B | 0.03B | 0.03B | 0.04B | 0.03B | 0.04B | 0.03B | 0.03B | 0.02B | 0.03B | 0.04B | 0.02B | 0.03B | 0.02B | 0.02B | 0.02B | 0.03B | 0.04B |
|
Receivables
|
| | 0.22B | | 0.20B | 0.19B | 0.20B | 0.18B | 0.19B | 0.19B | 0.20B | 0.22B | 0.22B | 0.20B | 0.22B | 0.22B | 0.23B | 0.20B | 0.20B | 0.20B | 0.21B | 0.21B | 0.24B | 0.22B | 0.26B | 0.26B | 0.26B | 0.25B | 0.25B | 0.26B | 0.25B | 0.26B | 0.26B | 0.25B | 0.27B | 0.27B | 0.28B | 0.28B | 0.26B | 0.62B | 0.66B | 0.66B | 0.69B | 0.63B | 0.52B | 0.61B | 0.71B | 0.65B | 0.69B | 0.68B | 0.76B | 0.69B | 0.69B | 0.69B | 0.68B | 0.61B | 0.68B | 0.69B | 0.75B | 0.64B | 0.68B | 0.69B | 0.70B | 0.62B | 0.69B | 0.74B |
|
Raw Materials
|
| | | | | | | | | | | | | | | | | | | | | | 0.01B | 0.01B | 0.01B | 0.02B | 0.01B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Finished Goods
|
| | | | | | | | | | | | | | | | | | | | | | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Inventory
|
| | 0.02B | | 0.01B | 0.02B | 0.02B | 0.03B | 0.03B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.03B | 0.02B | 0.02B | 0.01B | 0.01B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.03B | 0.02B | 0.02B | 0.03B | 0.03B | 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 | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.00B | | | | | | | | | | | | | | | | |
|
Current Deferred Tax Assets
|
| | 0.07B | | 0.08B | 0.07B | 0.04B | 0.05B | 0.05B | 0.06B | 0.13B | 0.14B | 0.90B | 0.91B | 0.92B | 0.97B | 0.89B | 0.89B | 0.94B | 0.90B | 0.85B | 0.78B | 1.04B | 0.94B | 0.90B | 0.80B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets
|
| | 0.10B | | 0.19B | 0.17B | 0.13B | 0.18B | 0.16B | 0.15B | 0.13B | 0.18B | 0.16B | 0.15B | 0.12B | 0.17B | 0.15B | 0.13B | 0.11B | 0.12B | 0.11B | 0.13B | 0.12B | 0.14B | 0.12B | 0.19B | 0.19B | 0.20B | 0.20B | 0.20B | 0.18B | 0.19B | 0.19B | 0.16B | 0.13B | 0.15B | 0.14B | 0.17B | 0.16B | 0.22B | 0.21B | 0.20B | 0.19B | 0.21B | 0.20B | 0.19B | 0.20B | 0.22B | 0.34B | 0.21B | 0.25B | 0.32B | 0.33B | 0.30B | 0.28B | 0.32B | 0.30B | 0.30B | 0.31B | 0.36B | 0.32B | 0.31B | 0.29B | 0.29B | 0.27B | 0.28B |
|
Current Assets
|
| | 0.86B | | 0.76B | 0.78B | 0.99B | 0.88B | 0.97B | 1.03B | 1.28B | 1.34B | 2.19B | 1.86B | 1.83B | 1.60B | 1.94B | 1.95B | 1.42B | 1.38B | 1.37B | 1.26B | 1.55B | 1.80B | 1.63B | 1.42B | 0.56B | 0.56B | 0.93B | 1.04B | 0.64B | 0.68B | 0.50B | 0.50B | 0.47B | 0.50B | 0.48B | 0.49B | 0.48B | 0.91B | 1.08B | 0.94B | 1.00B | 0.88B | 2.50B | 0.83B | 0.97B | 0.91B | 2.13B | 1.04B | 1.18B | 1.06B | 1.13B | 1.03B | 1.04B | 0.98B | 1.04B | 1.04B | 1.36B | 1.08B | 1.10B | 1.13B | 1.15B | 1.04B | 1.04B | 1.08B |
|
Buildings
|
| | | | | | 0.06B | | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Construction in Progress
|
| | | | | | 0.30B | | 0.35B | 0.37B | 0.37B | 0.39B | 0.40B | 0.42B | 0.42B | 0.42B | 0.45B | 0.51B | 0.10B | 0.12B | 0.14B | 0.15B | 0.16B | 0.15B | 0.12B | 0.13B | 0.10B | 0.12B | 0.10B | 0.15B | 0.14B | 0.20B | 0.22B | 0.28B | 0.30B | 0.31B | 0.35B | 0.42B | 0.41B | 0.49B | 0.53B | 0.56B | 0.51B | 0.55B | 0.52B | 0.57B | 0.51B | 0.34B | 0.42B | 0.29B | 0.16B | 0.24B | 0.33B | 0.38B | 0.31B | 0.48B | 0.56B | 0.74B | 0.54B | 0.71B | 0.87B | 1.08B | 0.99B | 0.88B | 0.83B | 0.76B |
|
Land & Improvements
|
| | | | | | 0.04B | | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Property, Plant & Equipment (Net)
|
| | 1.71B | | 1.77B | 1.80B | 1.76B | 1.74B | 1.72B | 1.70B | 1.67B | 1.65B | 1.63B | 1.60B | 1.57B | 1.54B | 1.52B | 1.54B | 1.59B | 1.57B | 1.55B | 1.52B | 1.51B | 1.48B | 1.46B | 1.44B | 1.42B | 1.40B | 1.37B | 1.38B | 1.40B | 1.41B | 1.41B | 1.43B | 1.46B | 1.46B | 1.47B | 1.50B | 1.51B | 1.59B | 1.58B | 1.61B | 1.63B | 1.61B | 1.59B | 1.59B | 1.63B | 1.40B | 1.41B | 1.46B | 1.45B | 1.46B | 1.47B | 1.44B | 1.50B | 1.59B | 1.62B | 1.72B | 1.79B | 1.82B | 1.87B | 2.01B | 2.11B | 2.18B | 2.15B | 2.24B |
|
Long-Term Investments
|
| | 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 | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | | | | | | 0.17B | | | | | | | | | | | | | | | | | | | | | | | | | | 0.71B | 1.47B | 1.43B | 1.08B | 1.04B | 1.02B | 1.00B | 0.97B |
|
Goodwill
|
| | 1.83B | | 1.83B | 1.83B | 1.83B | 1.83B | 1.83B | 1.83B | 1.83B | 1.83B | 1.82B | 1.82B | 1.82B | 1.82B | 1.82B | 1.82B | 2.20B | 2.20B | 2.20B | 2.21B | 2.21B | 2.21B | 2.21B | 2.21B | 2.21B | 2.21B | 2.21B | 2.21B | 2.21B | 2.21B | 2.29B | 2.29B | 2.29B | 2.29B | 2.29B | 2.29B | 2.29B | 3.83B | 3.85B | 3.86B | 3.84B | 3.84B | 3.86B | 3.86B | 3.12B | 3.13B | 3.15B | 3.15B | 3.15B | 3.18B | 3.25B | 3.25B | 15.21B | 3.25B | 3.25B | 3.25B | 15.21B | 3.25B | 3.25B | 12.39B | 12.39B | 12.39B | 12.39B | 12.39B |
|
Intangibles
|
| | 2.70B | | 2.66B | 2.64B | 2.81B | 2.62B | 2.60B | 2.59B | 2.57B | 2.56B | 2.55B | 2.53B | 2.52B | 2.51B | 2.49B | 2.48B | 2.70B | 2.69B | 2.67B | 2.66B | 3.01B | 3.01B | 3.01B | 3.01B | 2.59B | 2.58B | 2.57B | 2.56B | 2.54B | 2.53B | 2.54B | 2.53B | 2.52B | 2.52B | 2.51B | 2.51B | 2.50B | 3.58B | 3.54B | 3.50B | 3.47B | 3.43B | 3.40B | 3.36B | 3.34B | 3.30B | 3.26B | 3.23B | 3.19B | 3.17B | 3.13B | 3.09B | 3.05B | 3.01B | 2.98B | 2.94B | 8.60B | 2.88B | 2.86B | 8.60B | 8.61B | 8.61B | 8.61B | 8.61B |
|
Goodwill & Intangibles
|
| | 4.53B | | 4.50B | 4.48B | 4.65B | 4.45B | 4.44B | 4.42B | 4.41B | 4.39B | 4.36B | 4.35B | 4.33B | 4.32B | 4.31B | 4.30B | 4.90B | 4.89B | 4.88B | 4.86B | 5.21B | 5.21B | 5.21B | 5.21B | 4.80B | 4.79B | 4.77B | 4.76B | 4.75B | 4.74B | 4.83B | 4.82B | 4.81B | 4.80B | 4.80B | 4.80B | 4.79B | 7.41B | 7.39B | 7.36B | 7.31B | 7.27B | 7.26B | 7.22B | 6.46B | 6.43B | 6.41B | 6.38B | 6.34B | 6.35B | 6.38B | 6.34B | 18.26B | 6.26B | 6.23B | 6.19B | 23.81B | 6.13B | 6.11B | 20.99B | 21.00B | 21.00B | 21.00B | 21.00B |
|
Long-Term Deferred Tax
|
| | | | | | | | | | | | 1.24B | 1.24B | 1.22B | 1.09B | 1.09B | 1.04B | 0.87B | 0.83B | 0.80B | 0.78B | 0.44B | 0.40B | 0.40B | 0.39B | 1.12B | 1.01B | 0.91B | 1.10B | 1.08B | 0.98B | 0.87B | 0.78B | 0.51B | 0.43B | 0.37B | 0.33B | 0.29B | 0.30B | 0.22B | 0.17B | 0.15B | 0.09B | 0.04B | | 0.11B | 0.11B | 0.11B | 0.11B | 0.20B | 0.20B | 0.20B | 0.20B | 0.15B | 0.15B | 0.15B | 0.15B | 0.15B | 0.15B | 0.15B | | | | | |
|
Other Non-Current Assets
|
| | 0.07B | | 0.09B | 0.09B | 0.07B | 0.07B | 0.06B | 0.05B | 0.04B | 0.04B | 0.04B | 0.03B | 0.04B | 0.03B | 0.03B | 0.03B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.07B | 0.06B | 0.16B | 0.16B | 0.14B | 0.13B | 0.12B | 0.12B | 0.12B | 0.12B | 0.12B | 0.12B | 0.13B | 0.14B | 0.14B | 0.15B | 0.14B | 0.14B | 0.14B | 0.14B | 0.13B | 0.13B | 0.21B | 0.21B | 0.21B | 0.22B | 0.22B | 0.22B | 0.23B | 0.24B | 0.24B | 0.26B | 0.26B | 0.26B | 0.67B | 0.23B | 0.23B | 0.66B | 0.64B | 0.63B | 0.62B | 0.62B |
|
Non-Current Assets
|
| | 6.46B | | 6.44B | 6.45B | 6.39B | 6.35B | 6.34B | 6.29B | 6.22B | 6.16B | 7.34B | 7.29B | 7.23B | 7.04B | 7.01B | 6.96B | 7.43B | 7.36B | 7.25B | 7.19B | 6.82B | 6.75B | 6.78B | 6.72B | 7.48B | 7.37B | 7.21B | 7.38B | 7.36B | 7.26B | 7.85B | 8.16B | 7.86B | 7.80B | 7.82B | 7.78B | 7.70B | 10.32B | 10.23B | 10.15B | 10.15B | 10.05B | 9.97B | 9.87B | 9.37B | 9.08B | 9.07B | 9.06B | 9.09B | 9.11B | 9.14B | 9.03B | 8.98B | 9.04B | 9.04B | 9.09B | 28.70B | 10.10B | 10.09B | 26.35B | 26.37B | 26.38B | 26.28B | 26.32B |
|
Assets
|
| | 7.32B | | 7.20B | 7.23B | 7.38B | 7.23B | 7.30B | 7.32B | 7.50B | 7.50B | 9.54B | 9.16B | 9.05B | 8.64B | 8.95B | 8.91B | 8.84B | 8.73B | 8.62B | 8.45B | 8.37B | 8.55B | 8.41B | 8.14B | 8.05B | 7.93B | 8.14B | 8.42B | 8.00B | 7.93B | 8.35B | 8.65B | 8.33B | 8.30B | 8.30B | 8.27B | 8.17B | 11.22B | 11.32B | 11.09B | 11.15B | 10.94B | 12.46B | 10.70B | 10.33B | 9.99B | 11.20B | 10.09B | 10.27B | 10.16B | 10.27B | 10.06B | 10.02B | 10.02B | 10.08B | 10.13B | 30.06B | 11.17B | 11.19B | 27.48B | 27.52B | 27.43B | 27.33B | 27.40B |
|
Accounts Payables
|
| | 0.54B | | 0.52B | 0.53B | 0.59B | 0.48B | 0.48B | 0.47B | 0.54B | 0.45B | 0.49B | 0.51B | 0.59B | 0.52B | 0.55B | 0.53B | 0.58B | 0.56B | 0.56B | 0.55B | 0.59B | 0.55B | 0.79B | 0.61B | 0.63B | 0.61B | 0.62B | 0.62B | 0.71B | 0.63B | 0.66B | 0.74B | 0.79B | 0.76B | 0.87B | 0.80B | 0.74B | 1.07B | 1.10B | 1.16B | 1.15B | 1.03B | 1.02B | 1.09B | 1.22B | 1.06B | 1.13B | 1.20B | 1.30B | 1.18B | 1.22B | 1.25B | 1.25B | 1.17B | 1.21B | 1.27B | 1.30B | 1.17B | 1.12B | 1.17B | 1.28B | 1.15B | 1.16B | 1.18B |
|
Payables
|
| | 0.54B | | 0.52B | 0.53B | 0.59B | 0.48B | 0.48B | 0.47B | 0.54B | 0.45B | 0.49B | 0.51B | 0.59B | 0.52B | 0.55B | 0.53B | 0.58B | 0.56B | 0.56B | 0.55B | 0.59B | 0.55B | 0.79B | 0.61B | 0.63B | 0.61B | 0.62B | 0.62B | 0.71B | 0.63B | 0.66B | 0.74B | 0.79B | 0.76B | 0.87B | 0.80B | 0.74B | 1.07B | 1.10B | 1.16B | 1.15B | 1.03B | 1.02B | 1.09B | 1.22B | 1.06B | 1.13B | 1.20B | 1.30B | 1.18B | 1.22B | 1.25B | 1.25B | 1.17B | 1.21B | 1.27B | 1.30B | 1.17B | 1.12B | 1.17B | 1.28B | 1.15B | 1.16B | 1.18B |
|
Accumulated Expenses
|
| | 0.07B | | 0.07B | 0.08B | 0.07B | 0.08B | 0.07B | 0.08B | 0.07B | 0.08B | 0.06B | 0.06B | 0.03B | 0.07B | 0.04B | 0.05B | 0.04B | 0.06B | 0.06B | 0.08B | 0.08B | 0.07B | 0.10B | 0.10B | 0.09B | 0.09B | 0.10B | 0.11B | 0.11B | 0.08B | 0.11B | 0.09B | 0.14B | 0.08B | 0.13B | 0.08B | 0.13B | 0.09B | 0.13B | 0.10B | 0.16B | 0.10B | 0.16B | 0.08B | 0.17B | 0.08B | 0.17B | 0.08B | 0.17B | 0.07B | 0.16B | 0.07B | 0.17B | 0.07B | 0.17B | 0.07B | 0.17B | 0.07B | 0.17B | 0.08B | 0.17B | 0.07B | 0.17B | 0.07B |
|
Other Accumulated Expenses
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.19B | | | 0.09B | 0.12B | 0.09B | 0.10B | 0.10B |
|
Short term Debt
|
| | 0.11B | | 0.01B | 0.02B | 0.20B | 0.10B | 0.03B | 0.03B | 0.01B | 0.02B | 0.02B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.02B | 0.05B | 0.00B | 0.00B | 0.01B | 0.01B | 0.01B | 0.01B | 0.00B | 0.01B | 0.01B | 0.36B | 0.01B | 0.00B | 0.01B | 0.00B | 0.01B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 1.49B | 0.00B | 0.00B | 0.00B | 1.00B | | 0.01B | 0.07B | 0.02B | 0.00B | 0.20B | 0.12B | 0.53B | 0.53B | 1.08B | 0.51B | 0.01B | 0.59B | 0.06B | 0.06B | 0.06B | 1.06B |
|
Current Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.04B | 0.04B | 0.05B | 0.05B | 0.04B | | | | | |
|
Current Deferred Revenue
|
| | 1.08B | | 1.17B | 1.16B | 1.20B | 1.25B | 1.30B | 1.28B | 1.33B | 1.40B | 1.44B | 1.43B | 1.47B | 1.52B | 1.54B | 1.52B | 1.59B | 1.62B | 1.64B | 1.61B | 1.63B | 1.67B | 1.69B | 1.71B | 1.77B | 1.80B | 1.82B | 1.81B | 1.83B | 1.86B | 1.86B | 1.85B | 1.88B | 1.91B | 1.94B | 1.92B | 1.93B | 1.99B | 1.97B | 1.94B | 1.93B | 1.92B | 1.83B | 1.79B | 1.72B | 1.66B | 1.58B | 1.50B | 1.45B | 1.45B | 1.43B | 1.38B | 1.32B | 1.31B | 1.29B | 1.25B | 1.20B | 1.16B | 1.13B | 1.09B | 1.05B | 1.05B | 1.03B | 1.00B |
|
Total Current Liabilities
|
| | 2.08B | | 2.04B | 2.06B | 2.35B | 2.21B | 2.17B | 2.16B | 2.25B | 2.24B | 2.30B | 2.30B | 2.31B | 2.26B | 2.21B | 2.65B | 2.74B | 2.80B | 2.77B | 2.76B | 2.31B | 2.30B | 2.59B | 2.42B | 2.50B | 2.50B | 2.54B | 2.90B | 2.67B | 2.58B | 2.64B | 2.68B | 2.82B | 2.77B | 2.94B | 2.81B | 2.80B | 3.21B | 3.26B | 3.25B | 3.29B | 3.10B | 4.55B | 3.01B | 3.17B | 2.85B | 3.94B | 2.83B | 2.98B | 2.82B | 2.88B | 2.75B | 2.98B | 2.80B | 3.23B | 3.16B | 3.95B | 3.09B | 2.56B | 3.06B | 2.73B | 2.48B | 2.57B | 3.46B |
|
Capital Leases
|
| | | | | | | | | | 0.00B | | | | 0.01B | 0.01B | 0.01B | | | | | | 0.01B | 0.01B | 0.02B | 0.01B | 0.01B | 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 | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Debt
|
| | 2.80B | | 2.66B | 2.66B | 0.02B | 2.67B | 3.00B | 3.01B | 3.01B | 0.02B | 0.02B | 0.02B | 0.02B | 2.38B | 3.25B | 0.02B | 0.02B | 0.02B | 0.02B | 0.01B | 4.49B | 5.10B | 5.11B | 5.40B | 5.44B | 5.71B | 6.10B | 5.74B | 5.84B | 5.98B | 6.45B | 6.73B | 6.74B | 6.81B | 6.44B | 6.56B | 6.88B | 7.18B | 7.84B | 7.90B | 7.84B | 7.85B | 7.84B | 7.84B | 8.50B | 8.88B | 8.84B | 8.83B | 8.83B | 9.83B | 9.87B | 9.78B | 9.26B | 9.39B | 8.91B | 8.82B | 10.07B | 8.72B | 9.04B | 10.14B | 10.31B | 10.40B | 10.14B | 9.02B |
|
Non-Current Deffered Revenue
|
| | 0.78B | | 0.65B | 0.58B | 0.51B | 0.43B | 0.36B | 0.29B | 0.22B | 0.18B | 0.17B | 0.16B | 0.16B | 0.16B | 0.15B | 0.15B | 0.15B | 0.15B | 0.14B | 0.15B | 0.15B | 0.16B | 0.16B | 0.15B | 0.16B | 0.16B | 0.16B | 0.17B | 0.18B | 0.18B | 0.18B | 0.18B | 0.17B | 0.17B | 0.16B | 0.15B | 0.15B | 0.14B | 0.14B | 0.13B | 0.13B | 0.13B | 0.12B | 0.12B | 0.12B | 0.12B | 0.11B | 0.10B | 0.10B | 0.09B | 0.09B | 0.08B | 0.08B | 0.08B | 0.08B | 0.07B | 0.09B | 0.08B | 0.08B | 0.08B | 0.08B | 0.08B | 0.09B | 0.09B |
|
Minority Interest
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.03B | | | | | | | |
|
Non-Current Deferred Tax Liability
|
| | 0.94B | | 0.95B | 0.95B | 1.36B | 0.92B | 0.93B | 0.94B | 1.38B | 1.02B | | | 1.12B | | | | | | | | | | | | 0.01B | 0.01B | 0.01B | 0.01B | 1.22B | 0.01B | 0.01B | 0.01B | 0.78B | 0.01B | 0.01B | 0.01B | 0.84B | 0.05B | 0.05B | 0.05B | 1.21B | 0.07B | 0.07B | 0.09B | 1.16B | 0.19B | 0.31B | 0.37B | 1.17B | 0.51B | 0.54B | 0.60B | 1.04B | 0.51B | 0.47B | 0.48B | 2.85B | 0.49B | 0.48B | 2.24B | 2.22B | 2.20B | 2.19B | 2.27B |
|
Operating Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.44B | 0.47B | 0.45B | 0.50B | 0.44B | 0.43B | 0.42B | 0.47B | 0.41B | 0.39B | 0.37B | 0.41B | 0.34B | 0.33B | 0.33B | 0.37B | 0.31B | 0.30B | 0.29B | 0.29B | 0.30B | 0.30B | | | | | |
|
Other Non-Current Liabilities
|
| | 0.06B | | 0.06B | 0.06B | 0.08B | 0.08B | 0.08B | 0.08B | 0.08B | 0.08B | 0.09B | 0.09B | 0.09B | 0.08B | 0.08B | 0.08B | 0.10B | 0.10B | 0.09B | 0.10B | 0.09B | 0.09B | 0.09B | 0.09B | 0.10B | 0.10B | 0.10B | 0.10B | 0.09B | 0.10B | 0.10B | 0.10B | 0.10B | 0.11B | 0.11B | 0.10B | 0.10B | 0.09B | 0.09B | 0.09B | 0.09B | 0.09B | 0.12B | 0.13B | 0.15B | 0.15B | 0.14B | 0.15B | 0.15B | 0.15B | 0.14B | 0.13B | 0.17B | 0.20B | 0.20B | 0.20B | 0.43B | 0.86B | 0.84B | 1.11B | 1.10B | 1.05B | 1.02B | 1.00B |
|
Total Non-Current Liabilities
|
| | 7.17B | | 6.96B | 6.90B | 7.09B | 6.85B | 6.73B | 6.63B | 6.71B | 6.57B | 5.44B | 4.91B | 4.93B | 4.82B | 5.63B | 5.99B | 6.00B | 5.91B | 7.04B | 7.18B | 6.97B | 7.57B | 7.87B | 7.99B | 8.12B | 8.39B | 8.82B | 8.83B | 8.70B | 8.75B | 9.29B | 9.60B | 9.75B | 9.76B | 9.56B | 9.54B | 9.89B | 10.98B | 11.71B | 11.74B | 11.79B | 11.59B | 13.02B | 11.49B | 12.47B | 12.44B | 13.58B | 12.50B | 12.75B | 13.60B | 13.71B | 13.55B | 13.20B | 13.09B | 12.99B | 12.82B | 16.53B | 12.69B | 12.46B | 15.52B | 15.35B | 15.16B | 14.98B | 14.84B |
|
Total Liabilities
|
| | 7.23B | | 7.02B | 6.96B | 7.18B | 6.93B | 6.81B | 6.71B | 6.79B | 6.65B | 5.52B | 5.00B | 5.02B | 4.91B | 5.71B | 6.07B | 6.10B | 6.01B | 7.14B | 7.28B | 7.06B | 7.66B | 7.96B | 8.08B | 8.21B | 8.49B | 8.91B | 8.93B | 8.80B | 8.85B | 9.39B | 9.70B | 9.85B | 9.86B | 9.67B | 9.65B | 9.99B | 11.07B | 11.80B | 11.84B | 11.88B | 11.68B | 13.13B | 11.61B | 12.62B | 12.59B | 13.72B | 12.65B | 12.90B | 13.75B | 13.85B | 13.68B | 13.37B | 13.28B | 13.19B | 13.02B | 16.95B | 13.54B | 13.30B | 16.62B | 16.45B | 16.21B | 16.00B | 15.85B |
|
Total Debt
|
| | 2.91B | | 2.67B | 2.68B | 0.22B | 2.77B | 3.02B | 3.03B | 3.03B | 0.04B | 0.04B | 0.03B | 0.03B | 2.40B | 3.25B | 0.02B | 0.04B | 0.06B | 0.02B | 0.02B | 4.49B | 5.11B | 5.12B | 5.41B | 5.45B | 5.71B | 6.10B | 6.10B | 5.85B | 5.99B | 6.46B | 6.73B | 6.75B | 6.81B | 6.45B | 6.57B | 6.89B | 7.18B | 7.85B | 7.91B | 7.85B | 7.85B | 9.33B | 7.85B | 8.50B | 8.88B | 9.83B | 8.83B | 8.84B | 9.90B | 9.89B | 9.78B | 9.45B | 9.51B | 9.43B | 9.35B | 11.15B | 9.23B | 9.05B | 10.73B | 10.38B | 10.47B | 10.20B | 10.08B |
|
Common Equity
|
| | 0.10B | | 0.18B | 0.27B | 0.21B | 0.30B | 0.49B | 0.62B | 0.70B | 0.85B | 4.01B | 4.16B | 4.04B | 3.74B | 3.24B | 2.83B | 2.75B | 2.73B | 1.49B | 1.17B | 1.31B | 0.89B | 0.45B | 0.06B | -0.17B | -0.56B | -0.78B | -0.51B | -0.79B | -0.92B | -1.04B | -1.05B | -1.52B | -1.56B | -1.37B | -1.38B | -1.82B | 0.15B | -0.49B | -0.75B | -0.74B | -0.75B | -0.67B | -0.91B | -2.29B | -2.60B | -2.52B | -2.56B | -2.62B | -3.59B | -3.58B | -3.62B | 12.37B | -3.26B | -3.11B | 12.83B | 13.10B | -2.37B | -2.11B | 10.86B | 11.07B | 11.21B | 11.33B | 11.56B |
|
Shareholder's Equity
|
| | 0.10B | | 0.18B | 0.27B | 0.21B | 0.30B | 0.49B | 0.62B | 0.70B | 0.85B | 4.01B | 4.16B | 4.04B | 3.74B | 3.24B | 2.83B | 2.75B | 2.73B | 1.49B | 1.17B | 1.31B | 0.89B | 0.45B | 0.06B | -0.17B | -0.56B | -0.78B | -0.51B | -0.79B | -0.92B | -1.04B | -1.05B | -1.52B | -1.56B | -1.37B | -1.38B | -1.82B | 0.15B | -0.49B | -0.75B | -0.74B | -0.75B | -0.67B | -0.91B | -2.29B | -2.60B | -2.52B | -2.56B | -2.62B | -3.59B | -3.58B | -3.62B | 12.37B | -3.26B | -3.11B | 12.83B | 13.10B | -2.37B | -2.11B | 10.86B | 11.07B | 11.21B | 11.33B | 11.56B |
|
Liabilities and Shareholders Equity
|
| | 7.32B | | 7.20B | 7.23B | 7.38B | 7.23B | 7.30B | 7.32B | 7.50B | 7.50B | 9.54B | 9.16B | 9.05B | 8.64B | 8.95B | 8.91B | 8.84B | 8.73B | 8.62B | 8.45B | 8.37B | 8.55B | 8.41B | 8.14B | 8.05B | 7.93B | 8.14B | 8.42B | 8.00B | 7.93B | 8.35B | 8.65B | 8.33B | 8.30B | 8.30B | 8.27B | 8.17B | 11.22B | 11.32B | 11.09B | 11.15B | 10.94B | 12.46B | 10.70B | 10.33B | 9.99B | 11.20B | 10.09B | 10.27B | 10.16B | 10.27B | 10.06B | 10.02B | 10.02B | 10.08B | 10.13B | 30.06B | 11.17B | 11.19B | 27.48B | 27.52B | 27.43B | 27.33B | 27.40B |
|
Treasury Shares
|
| | 0.01B | | | | 0.00B | | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.01B | 0.01B | 0.48B | 0.01B | 0.01B | 0.01B | 0.00B | 0.01B | 0.14B | 0.29B | 0.43B | 0.02B | 0.16B | 0.26B | 0.32B | 0.03B | 0.06B | 0.16B | 0.19B | 0.03B | 0.06B | 0.06B | 0.10B | 0.04B | 0.10B | 0.26B | 0.34B | 0.07B | 0.04B | 0.07B | 0.16B | 0.07B | 0.00B | 0.00B | 0.19B | | | 0.00B | 0.10B | 0.01B | 0.00B | 0.05B | 0.01B | | | | | 0.00B | | | 0.00B |
|
Retained Earnings
|
| | -10.25B | | -10.20B | -10.13B | -10.21B | -10.13B | -9.96B | -9.86B | -9.78B | 9.68B | -6.54B | -6.47B | -6.31B | -6.19B | -6.06B | -6.00B | -5.93B | -5.84B | -5.72B | -5.58B | -5.44B | -5.34B | -5.23B | -5.07B | -4.93B | -4.76B | -4.59B | -4.10B | -3.89B | -3.68B | -3.48B | -3.21B | -3.24B | -2.94B | -2.65B | -2.31B | -2.06B | -1.90B | -1.63B | -1.39B | -1.14B | -0.85B | -0.61B | -0.89B | -2.29B | -2.61B | -2.54B | -2.56B | -2.64B | -3.61B | -3.59B | -3.61B | -3.35B | -3.25B | -3.12B | -2.89B | 15.35B | -2.37B | -2.11B | 10.89B | 11.12B | 11.26B | 11.38B | 11.61B |
|
Preferred 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 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |