|
Cash & Equivalents
|
0.52B | 0.71B | 0.70B | 0.47B | 0.43B | 0.36B | 0.57B | 0.52B | 0.42B | 0.19B | 0.19B | 0.16B | 0.17B | 0.18B | 0.21B | 0.21B | 0.17B | 0.18B | 0.22B | 0.13B | 0.12B | 0.12B | 0.13B | 0.11B | 0.12B | 0.12B | 0.09B | 0.11B | 0.12B | 0.12B | 0.08B | 0.12B | 0.09B | 0.09B | 0.09B | 0.10B | 0.11B | 0.12B | 0.14B | 0.16B | 0.16B | 0.17B | 0.18B | 0.19B | 0.69B | 0.79B | 0.92B | 0.90B | 0.97B | 0.74B | 0.78B | 0.86B | 0.81B | 0.76B | 0.76B | 0.83B | 0.87B | 0.96B | 1.00B | 1.12B | 1.23B | 1.31B | 1.36B | 1.43B | 1.46B | 1.53B |
|
Cash & Current Investments
|
0.52B | 0.71B | 0.70B | 0.47B | 0.43B | 0.36B | 0.57B | 0.52B | 0.42B | 0.19B | 0.19B | 0.16B | 0.17B | 0.18B | 0.21B | 0.21B | 0.17B | 0.18B | 0.22B | 0.13B | 0.12B | 0.12B | 0.13B | 0.11B | 0.12B | 0.12B | 0.09B | 0.11B | 0.12B | 0.12B | 0.08B | 0.12B | 0.09B | 0.09B | 0.09B | 0.10B | 0.11B | 0.12B | 0.14B | 0.16B | 0.16B | 0.17B | 0.18B | 0.19B | 0.69B | 0.79B | 0.92B | 0.90B | 0.97B | 0.74B | 0.78B | 0.86B | 0.81B | 0.76B | 0.76B | 0.83B | 0.87B | 0.96B | 1.00B | 1.12B | 1.23B | 1.31B | 1.36B | 1.43B | 1.46B | 1.53B |
|
Receivables - Net
|
| | 0.41B | | 0.41B | 0.43B | 0.47B | 0.46B | 0.48B | 0.47B | 0.49B | 0.48B | 0.48B | 0.50B | 0.52B | 0.52B | 0.52B | 0.54B | 0.55B | 0.57B | 0.58B | 0.59B | 0.57B | 0.57B | 0.58B | 0.59B | 0.58B | 0.59B | 0.58B | 0.60B | 0.61B | 0.62B | 0.66B | 0.69B | 0.69B | 0.70B | 0.68B | 0.70B | 0.71B | 0.69B | 0.70B | 0.70B | 0.72B | 0.66B | 0.59B | 0.64B | 0.67B | 0.68B | 0.67B | 0.68B | 0.71B | 0.76B | 0.76B | 0.77B | 0.79B | 0.81B | 0.82B | 0.81B | 0.83B | 0.86B | 0.82B | 0.83B | 0.85B | 0.89B | 0.88B | 0.97B |
|
Receivables - Other
|
| | | | | | 0.05B | | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.06B | 0.06B | 0.06B | 0.06B | 0.07B | 0.07B | 0.07B | 0.07B | 0.08B | 0.07B | 0.07B | 0.07B | 0.09B | 0.08B | 0.08B | 0.08B | 0.09B | 0.09B | 0.08B | 0.08B | 0.10B | 0.10B | 0.09B | 0.09B | 0.11B | 0.10B | 0.09B | 0.09B | 0.10B | | | | | | | | | | | | | | | | | | | | | | | | |
|
Receivables
|
| | 0.41B | | 0.41B | 0.43B | 0.52B | 0.46B | 0.53B | 0.52B | 0.54B | 0.53B | 0.53B | 0.56B | 0.58B | 0.58B | 0.57B | 0.61B | 0.61B | 0.64B | 0.65B | 0.67B | 0.64B | 0.64B | 0.64B | 0.67B | 0.66B | 0.66B | 0.66B | 0.70B | 0.70B | 0.71B | 0.74B | 0.79B | 0.79B | 0.79B | 0.77B | 0.80B | 0.81B | 0.79B | 0.79B | 0.81B | 0.72B | 0.66B | 0.59B | 0.64B | 0.67B | 0.68B | 0.67B | 0.68B | 0.71B | 0.76B | 0.76B | 0.77B | 0.79B | 0.81B | 0.82B | 0.81B | 0.83B | 0.86B | 0.82B | 0.83B | 0.85B | 0.89B | 0.88B | 0.97B |
|
Inventory
|
| | 0.27B | | 0.30B | 0.32B | 0.40B | 0.37B | 0.39B | 0.47B | 0.39B | 0.47B | 0.47B | 0.49B | 0.48B | 0.40B | 0.49B | 0.44B | 0.51B | 0.53B | 0.54B | 0.56B | 0.55B | 0.56B | 0.57B | 0.60B | 0.57B | 0.58B | 0.58B | 0.60B | 0.60B | 0.63B | 0.68B | 0.72B | 0.64B | 0.68B | 0.67B | 0.69B | 0.67B | 0.71B | 0.73B | 0.75B | 0.76B | 0.76B | 0.78B | 0.76B | 0.75B | 0.73B | 0.76B | 0.79B | 0.80B | 0.86B | 0.89B | 0.96B | 1.03B | 1.05B | 1.05B | 1.03B | 1.01B | 0.97B | 0.96B | 1.00B | 0.94B | 0.96B | 1.00B | 1.02B |
|
Current Deferred Tax Assets
|
| | 0.07B | | 0.07B | 0.08B | 0.09B | 0.08B | 0.09B | 0.09B | 0.09B | 0.08B | 0.09B | 0.09B | 0.08B | 0.07B | 0.08B | 0.09B | 0.09B | 0.08B | 0.09B | 0.10B | 0.10B | 0.09B | 0.10B | 0.10B | 0.11B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets
|
| | 0.06B | | 0.07B | 0.09B | 0.07B | 0.10B | 0.09B | 0.08B | 0.08B | 0.09B | 0.08B | 0.09B | 0.08B | 0.10B | 0.10B | 0.11B | 0.08B | 0.10B | 0.10B | 0.10B | 0.12B | 0.13B | 0.13B | 0.12B | 0.11B | 0.12B | 0.12B | 0.11B | 0.12B | 0.12B | 0.12B | 0.12B | 0.11B | 0.11B | 0.11B | 0.10B | 0.09B | 0.11B | 0.11B | 0.11B | 0.11B | 0.12B | 0.13B | 0.12B | 0.13B | 0.13B | 0.14B | 0.13B | 0.13B | 0.13B | 0.15B | 0.15B | 0.14B | 0.14B | 0.13B | 0.12B | 0.14B | 0.14B | 0.15B | 0.15B | 0.14B | 0.16B | 0.18B | 0.15B |
|
Current Assets
|
| | 1.68B | | 1.49B | 1.53B | 1.77B | 1.80B | 1.74B | 1.52B | 1.53B | 1.53B | 1.55B | 1.62B | 1.67B | 1.68B | 1.69B | 1.78B | 1.80B | 1.77B | 1.81B | 1.86B | 1.86B | 1.84B | 1.90B | 1.95B | 1.79B | 1.84B | 1.85B | 1.91B | 1.88B | 1.97B | 2.03B | 2.15B | 2.12B | 2.17B | 2.16B | 2.21B | 2.22B | 2.27B | 2.31B | 2.35B | 2.38B | 2.30B | 2.77B | 2.94B | 3.08B | 3.05B | 3.15B | 2.97B | 3.05B | 3.24B | 3.23B | 3.27B | 3.37B | 3.48B | 3.53B | 3.60B | 3.65B | 3.78B | 3.86B | 4.00B | 3.99B | 4.14B | 4.22B | 4.39B |
|
Buildings
|
| | 0.25B | | 0.25B | 0.27B | 0.26B | 0.27B | 0.27B | 0.28B | 0.27B | 0.28B | 0.27B | 0.28B | 0.29B | 0.28B | 0.28B | 0.29B | 0.29B | 0.29B | 0.29B | 0.29B | 0.29B | 0.29B | 0.29B | 0.30B | 0.30B | 0.30B | 0.30B | 0.31B | 0.31B | 0.32B | 0.34B | 0.35B | 0.36B | 0.37B | 0.36B | 0.37B | 0.37B | 0.39B | 0.39B | 0.39B | | | | | | | | | | | | | | | | | | | | | | | | |
|
Land & Improvements
|
| | 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 | 0.02B | 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 | 0.02B | 0.02B | 0.03B | 0.02B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | | | | | | | | | | | | | | | | | | | | | | | | |
|
Property, Plant & Equipment (Net)
|
| | 0.35B | | 0.32B | 0.33B | 0.34B | 0.35B | 0.36B | 0.35B | 0.35B | 0.36B | 0.36B | 0.37B | 0.38B | 0.37B | 0.38B | 0.38B | 0.39B | 0.39B | 0.40B | 0.40B | 0.40B | 0.40B | 0.41B | 0.41B | 0.41B | 0.42B | 0.42B | 0.42B | 0.43B | 0.44B | 0.46B | 0.47B | 0.48B | 0.49B | 0.48B | 0.49B | 0.50B | 0.50B | 0.51B | 0.51B | 0.52B | 0.51B | 0.51B | 0.51B | 0.53B | 0.52B | 0.53B | 0.52B | 0.52B | 0.51B | 0.50B | 0.49B | 0.51B | 0.52B | 0.52B | 0.52B | 0.54B | 0.53B | 0.54B | 0.55B | 0.54B | 0.55B | 0.56B | 0.56B |
|
Goodwill
|
| | 0.81B | | 0.77B | 0.81B | 0.80B | 0.82B | 0.83B | 0.81B | 0.80B | 0.80B | 0.79B | 0.80B | 0.81B | 0.80B | 0.82B | 0.84B | 0.84B | 0.84B | 0.87B | 0.83B | 0.81B | 0.78B | 0.79B | 0.80B | 0.79B | 0.80B | 0.79B | 0.79B | 0.90B | 0.01B | 0.01B | 0.92B | 0.92B | 0.94B | 0.00B | 0.91B | 0.90B | 0.90B | 0.91B | 0.01B | 0.91B | 0.90B | 0.01B | 0.94B | 0.98B | 0.20B | 0.01B | 1.17B | 1.12B | 1.08B | 1.05B | 1.01B | 1.05B | 1.05B | 1.05B | 1.04B | 1.10B | 1.07B | 1.07B | 1.09B | 1.06B | 1.08B | 1.10B | 1.11B |
|
Intangibles
|
| | 0.21B | | 0.20B | 0.20B | 0.19B | 0.19B | 0.32B | 0.32B | 0.19B | 0.33B | 0.19B | 0.19B | 0.19B | 0.19B | 0.19B | 0.19B | 0.19B | 0.19B | 0.19B | 0.21B | 0.20B | 0.20B | 0.20B | 0.20B | 0.20B | 0.19B | 0.19B | 0.19B | 0.18B | 0.24B | 0.26B | 0.26B | 0.25B | 0.25B | 0.24B | 0.24B | 0.23B | 0.23B | 0.23B | 0.23B | 0.24B | 0.23B | 0.24B | 0.24B | 0.26B | 0.25B | 0.26B | 0.25B | 0.30B | 0.30B | 0.28B | 0.27B | 0.28B | 0.27B | 0.27B | 0.26B | 0.27B | 0.28B | 0.27B | 0.28B | 0.27B | 0.27B | 0.28B | 0.28B |
|
Goodwill & Intangibles
|
| | 1.02B | | 0.97B | 1.01B | 0.99B | 1.02B | 1.15B | 1.13B | 0.98B | 1.13B | 0.97B | 0.99B | 0.99B | 0.99B | 1.02B | 1.03B | 1.03B | 1.03B | 1.06B | 1.04B | 1.01B | 0.98B | 0.99B | 0.99B | 0.99B | 0.99B | 0.98B | 0.97B | 1.08B | 0.25B | 0.26B | 1.18B | 1.18B | 1.19B | 0.24B | 1.15B | 1.14B | 1.13B | 1.13B | 0.23B | 1.16B | 1.13B | 0.25B | 1.18B | 1.24B | 0.45B | 0.26B | 1.42B | 1.42B | 1.37B | 1.33B | 1.28B | 1.32B | 1.32B | 1.32B | 1.30B | 1.37B | 1.35B | 1.34B | 1.36B | 1.32B | 1.35B | 1.38B | 1.38B |
|
Long-Term Deferred Tax
|
| | 0.09B | | 0.09B | 0.09B | 0.09B | 0.09B | 0.09B | 0.10B | 0.13B | 0.12B | 0.12B | 0.12B | 0.11B | 0.11B | 0.10B | 0.10B | 0.06B | 0.05B | 0.06B | 0.05B | 0.09B | 0.09B | 0.09B | 0.09B | 0.06B | 0.05B | 0.06B | 0.07B | 0.07B | 0.07B | 0.07B | 0.08B | 0.05B | 0.05B | 0.05B | 0.05B | 0.06B | 0.07B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.07B | 0.07B | 0.07B | 0.07B | 0.07B | 0.08B | 0.08B | 0.08B | 0.08B | 0.08B | 0.08B | 0.08B | 0.08B | 0.08B | 0.07B |
|
Other Non-Current Assets
|
| | 0.07B | | 0.07B | 0.08B | 0.07B | 0.07B | 0.08B | 0.09B | 0.08B | 0.08B | 0.09B | 0.09B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.04B | 0.05B | 0.05B | 0.05B | 0.04B | 0.04B | 0.04B | 0.04B | 0.05B | 0.05B | 0.05B | 0.05B | 0.04B | 0.05B | 0.05B | 0.05B | 0.06B | 0.06B | 0.06B | 0.06B | 0.09B | 0.09B | 0.07B | 0.07B | 0.16B | 0.18B | 0.17B | 0.17B | 0.07B | 0.07B | 0.07B | 0.07B | 0.13B | 0.13B | 0.13B | 0.13B | 0.13B | 0.13B | 0.13B | 0.13B |
|
Non-Current Assets
|
| | 1.77B | | 1.83B | 1.93B | 1.34B | 2.04B | 2.09B | 2.11B | 1.34B | 2.18B | 2.19B | 2.25B | 1.37B | 2.23B | 2.28B | 2.32B | 1.42B | 2.33B | 2.42B | 2.41B | 1.42B | 2.42B | 2.49B | 2.54B | 1.40B | 2.59B | 2.65B | 2.69B | 1.51B | 2.90B | 3.03B | 3.11B | 1.66B | 3.15B | 3.12B | 3.14B | 3.16B | 3.23B | 3.24B | 3.25B | 3.31B | 3.26B | 3.34B | 3.33B | 3.47B | 3.62B | 3.64B | 3.61B | 3.71B | 3.66B | 3.63B | 3.57B | 3.60B | 3.64B | 3.70B | 3.70B | 3.89B | 3.89B | 3.90B | 3.95B | 3.91B | 3.93B | 3.98B | 3.97B |
|
Assets
|
| | 3.45B | | 3.31B | 3.46B | 3.73B | 3.84B | 3.83B | 3.63B | 3.67B | 3.71B | 3.74B | 3.87B | 3.90B | 3.90B | 3.96B | 4.10B | 4.11B | 4.10B | 4.23B | 4.27B | 4.31B | 4.26B | 4.39B | 4.49B | 4.33B | 4.44B | 4.51B | 4.60B | 4.72B | 4.88B | 5.07B | 5.26B | 5.25B | 5.32B | 5.27B | 5.35B | 5.37B | 5.49B | 5.55B | 5.60B | 5.69B | 5.56B | 6.11B | 6.27B | 6.56B | 6.67B | 6.79B | 6.58B | 6.76B | 6.90B | 6.86B | 6.84B | 6.97B | 7.13B | 7.23B | 7.30B | 7.54B | 7.67B | 7.76B | 7.95B | 7.90B | 8.07B | 8.20B | 8.36B |
|
Accounts Payables
|
| | 0.12B | | 0.13B | 0.13B | 0.15B | 0.14B | 0.14B | 0.13B | 0.12B | 0.14B | 0.14B | 0.15B | 0.14B | 0.15B | 0.16B | 0.16B | 0.16B | 0.16B | 0.17B | 0.17B | 0.14B | 0.16B | 0.17B | 0.18B | 0.15B | 0.16B | 0.17B | 0.17B | 0.17B | 0.19B | 0.20B | 0.20B | 0.18B | 0.19B | 0.20B | 0.20B | 0.20B | 0.20B | 0.22B | 0.21B | 0.20B | 0.19B | 0.19B | 0.21B | 0.22B | 0.24B | 0.28B | 0.27B | 0.28B | 0.30B | 0.31B | 0.31B | 0.29B | 0.28B | 0.27B | 0.28B | 0.24B | 0.26B | 0.27B | 0.27B | 0.27B | 0.28B | 0.27B | 0.27B |
|
Notes Payables
|
| | 0.16B | | 0.01B | 0.22B | 0.22B | 0.22B | 0.21B | 0.01B | 0.02B | 0.01B | 0.01B | 0.02B | 0.01B | 0.11B | 0.11B | 0.12B | 0.11B | 0.02B | 0.05B | 0.06B | 0.06B | 0.08B | 0.06B | 0.07B | 0.02B | | | | 0.30B | 0.27B | 0.35B | 0.45B | 0.43B | 0.15B | 0.13B | 0.16B | 0.19B | 0.14B | 0.17B | 0.23B | 0.20B | 0.16B | 0.01B | | 0.27B | 0.27B | 0.27B | 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 | 0.02B |
|
Payables
|
| | 0.28B | | 0.14B | 0.35B | 0.36B | 0.36B | 0.35B | 0.15B | 0.14B | 0.15B | 0.16B | 0.17B | 0.15B | 0.26B | 0.27B | 0.28B | 0.27B | 0.18B | 0.22B | 0.23B | 0.20B | 0.24B | 0.23B | 0.25B | 0.17B | 0.16B | 0.17B | 0.17B | 0.47B | 0.46B | 0.55B | 0.66B | 0.61B | 0.33B | 0.33B | 0.36B | 0.39B | 0.34B | 0.38B | 0.44B | 0.40B | 0.35B | 0.20B | 0.21B | 0.49B | 0.50B | 0.55B | 0.28B | 0.29B | 0.32B | 0.33B | 0.32B | 0.30B | 0.30B | 0.29B | 0.30B | 0.25B | 0.27B | 0.29B | 0.28B | 0.28B | 0.30B | 0.29B | 0.29B |
|
Accumulated Expenses
|
| | 0.06B | | 0.06B | 0.08B | 0.09B | 0.07B | 0.08B | 0.08B | 0.09B | 0.07B | 0.07B | 0.08B | 0.09B | 0.06B | 0.07B | 0.08B | 0.10B | 0.07B | 0.08B | 0.09B | 0.10B | 0.07B | 0.08B | 0.09B | 0.09B | 0.06B | 0.07B | 0.09B | 0.09B | 0.06B | 0.07B | 0.07B | 0.07B | 0.06B | 0.07B | 0.07B | 0.07B | 0.06B | 0.06B | 0.07B | 0.05B | 0.06B | 0.06B | 0.08B | 0.09B | 0.07B | 0.09B | 0.10B | 0.11B | 0.07B | 0.08B | 0.09B | 0.10B | 0.07B | 0.09B | 0.10B | 0.10B | 0.07B | 0.07B | 0.08B | 0.09B | 0.07B | 0.07B | 0.08B |
|
Other Accumulated Expenses
|
| | 0.30B | | 0.36B | 0.34B | 0.35B | 0.36B | 0.25B | 0.25B | 0.26B | 0.25B | 0.27B | 0.27B | 0.25B | 0.25B | 0.25B | 0.25B | 0.24B | 0.27B | 0.29B | 0.29B | 0.30B | 0.29B | 0.32B | 0.33B | 0.30B | 0.32B | 0.32B | 0.31B | 0.31B | 0.33B | 0.34B | 0.37B | 0.39B | 0.44B | 0.42B | 0.40B | 0.37B | 0.41B | 0.37B | 0.36B | 0.37B | 0.40B | 0.44B | 0.42B | 0.45B | 0.51B | 0.45B | 0.45B | 0.42B | 0.48B | 0.44B | 0.44B | 0.44B | 0.49B | 0.46B | 0.45B | 0.45B | 0.51B | 0.46B | 0.45B | 0.46B | 0.49B | 0.45B | 0.48B |
|
Short term Debt
|
| | | | | | | | | | | | | | | | | | | | | | | | | | 0.02B | 0.17B | 0.17B | 0.18B | | | | | | | | | | | | | 0.20B | | | 0.27B | | | | | | | | | | | | | | | | | | | | |
|
Current Taxes
|
| | | | | | 0.01B | | | | 0.01B | | | | 0.02B | | | | 0.01B | | | | 0.02B | | | | 0.03B | | | | 0.02B | | | | 0.04B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Deferred Revenue
|
| | | | | | 0.02B | | | | 0.02B | | | | 0.02B | | | | 0.03B | | | | 0.03B | | | | 0.04B | | | | 0.04B | | | | 0.04B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Curent Deferred Tax Liability
|
| | | | | | | | | | | | | | | | | | | | | | | | | | 0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities
|
| | 0.74B | | 0.65B | 0.85B | 0.88B | 0.87B | 0.77B | 0.57B | 0.58B | 0.57B | 0.60B | 0.62B | 0.59B | 0.67B | 0.70B | 0.73B | 0.72B | 0.63B | 0.70B | 0.73B | 0.72B | 0.73B | 0.74B | 0.79B | 0.67B | 0.84B | 0.85B | 0.88B | 0.99B | 0.97B | 1.07B | 1.22B | 1.19B | 0.95B | 0.93B | 0.96B | 0.95B | 0.94B | 0.93B | 0.99B | 0.95B | 0.92B | 0.83B | 1.12B | 1.16B | 1.23B | 1.22B | 0.98B | 0.98B | 1.02B | 0.99B | 0.99B | 0.97B | 1.00B | 0.96B | 0.98B | 0.94B | 0.99B | 0.95B | 0.96B | 0.96B | 1.00B | 0.94B | 1.00B |
|
Non-Current Debt
|
| | 0.90B | | 0.91B | 0.71B | 0.95B | 0.95B | 0.96B | 0.97B | 0.97B | 0.97B | 0.97B | 0.97B | 0.97B | 0.87B | 0.86B | 0.86B | 0.86B | 0.86B | 0.86B | 0.86B | 0.86B | 0.86B | 0.86B | 0.86B | 0.86B | 0.71B | 0.72B | 0.71B | 0.71B | 0.76B | 0.76B | 0.76B | 0.75B | 0.95B | 0.95B | 0.94B | 0.95B | 0.95B | 0.95B | 0.95B | 0.95B | 0.95B | 1.44B | 1.18B | 1.18B | 1.18B | 1.18B | 1.18B | 1.18B | 1.18B | 1.18B | 1.18B | 1.18B | 1.18B | 1.18B | 1.18B | 1.18B | 1.18B | 1.19B | 1.19B | 1.19B | 1.19B | 1.19B | 1.19B |
|
Pension
|
| | 0.26B | | 0.26B | 0.27B | 0.25B | 0.26B | 0.27B | 0.28B | 0.32B | 0.31B | 0.27B | 0.26B | 0.26B | 0.25B | 0.24B | 0.24B | 0.14B | 0.14B | 0.12B | 0.11B | 0.22B | 0.20B | 0.18B | 0.18B | 0.23B | 0.21B | 0.19B | 0.18B | 0.25B | 0.23B | 0.21B | 0.18B | 0.16B | 0.15B | 0.12B | 0.09B | 0.17B | 0.16B | 0.14B | 0.12B | 0.12B | 0.11B | 0.11B | 0.10B | 0.13B | 0.12B | 0.11B | 0.10B | 0.10B | 0.10B | 0.08B | 0.07B | 0.08B | 0.07B | 0.07B | 0.06B | 0.08B | 0.08B | 0.07B | 0.07B | 0.08B | 0.08B | 0.08B | 0.07B |
|
Minority Interest
|
| | 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 | 0.02B | 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 | 0.02B | 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 | 0.02B | 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 | 0.02B | 0.02B | 0.02B |
|
Non-Current Deferred Tax Liability
|
| | 0.10B | | 0.09B | 0.09B | 0.09B | 0.10B | 0.10B | 0.10B | 0.11B | 0.11B | 0.11B | 0.12B | 0.13B | 0.13B | 0.14B | 0.14B | 0.09B | 0.15B | 0.15B | 0.15B | 0.16B | 0.16B | 0.16B | 0.16B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.02B | 0.02B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.04B | 0.06B | 0.05B | 0.05B | 0.07B | 0.07B | 0.07B | 0.06B | 0.07B | 0.07B | 0.08B | 0.08B | 0.12B | 0.11B | 0.10B | 0.09B | 0.08B | 0.09B | 0.08B | 0.07B | 0.08B | 0.09B | 0.08B | 0.08B | 0.07B | 0.08B | 0.08B | 0.07B |
|
Operating Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.06B | 0.06B | 0.05B | 0.06B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.06B | 0.05B | 0.06B | 0.06B | 0.07B | 0.07B | 0.08B | 0.08B | 0.08B | 0.08B | 0.09B | 0.10B | 0.10B | 0.09B |
|
Other Non-Current Liabilities
|
| | 0.09B | | 0.08B | 0.08B | 0.09B | 0.09B | 0.09B | 0.09B | 0.10B | 0.09B | 0.09B | 0.10B | 0.09B | 0.09B | 0.08B | 0.09B | 0.08B | 0.09B | 0.09B | 0.08B | 0.08B | 0.09B | 0.09B | 0.09B | 0.09B | 0.09B | 0.09B | 0.09B | 0.09B | 0.09B | 0.09B | 0.09B | 0.11B | 0.10B | 0.11B | 0.12B | 0.11B | 0.11B | 0.11B | 0.11B | 0.11B | 0.09B | 0.10B | 0.10B | 0.10B | 0.10B | 0.10B | 0.10B | 0.10B | 0.10B | 0.09B | 0.09B | 0.09B | 0.08B | 0.09B | 0.08B | 0.09B | 0.09B | 0.09B | 0.09B | 0.09B | 0.09B | 0.09B | 0.10B |
|
Total Non-Current Liabilities
|
| | 2.06B | | 1.97B | 1.98B | 2.24B | 2.24B | 2.15B | 1.97B | 2.03B | 2.00B | 2.00B | 2.02B | 2.00B | 1.97B | 1.98B | 2.01B | 1.90B | 1.81B | 1.87B | 1.89B | 2.00B | 1.99B | 1.99B | 2.03B | 1.81B | 1.81B | 1.81B | 1.82B | 1.99B | 2.02B | 2.10B | 2.22B | 2.17B | 2.11B | 2.05B | 2.06B | 2.14B | 2.16B | 2.13B | 2.16B | 2.16B | 2.12B | 2.51B | 2.53B | 2.61B | 2.67B | 2.67B | 2.41B | 2.46B | 2.48B | 2.42B | 2.41B | 2.38B | 2.41B | 2.36B | 2.37B | 2.36B | 2.41B | 2.36B | 2.37B | 2.39B | 2.43B | 2.37B | 2.41B |
|
Total Liabilities
|
| | 2.14B | | 2.05B | 2.06B | 2.33B | 2.33B | 2.24B | 2.06B | 2.13B | 2.09B | 2.09B | 2.12B | 2.08B | 2.06B | 2.07B | 2.09B | 1.98B | 1.90B | 1.96B | 1.97B | 2.08B | 2.07B | 2.07B | 2.11B | 1.90B | 1.90B | 1.90B | 1.91B | 2.09B | 2.11B | 2.19B | 2.32B | 2.28B | 2.22B | 2.16B | 2.17B | 2.25B | 2.27B | 2.24B | 2.27B | 2.26B | 2.21B | 2.60B | 2.63B | 2.71B | 2.78B | 2.77B | 2.51B | 2.56B | 2.57B | 2.52B | 2.50B | 2.47B | 2.49B | 2.45B | 2.45B | 2.45B | 2.50B | 2.45B | 2.46B | 2.48B | 2.52B | 2.46B | 2.51B |
|
Total Debt
|
| | 0.90B | | 0.91B | 0.71B | 0.95B | 0.95B | 0.96B | 0.97B | 0.97B | 0.97B | 0.97B | 0.97B | 0.97B | 0.87B | 0.86B | 0.86B | 0.86B | 0.86B | 0.86B | 0.86B | 0.86B | 0.86B | 0.86B | 0.86B | 0.88B | 0.89B | 0.89B | 0.90B | 0.71B | 0.76B | 0.76B | 0.76B | 0.75B | 0.95B | 0.95B | 0.94B | 0.95B | 0.95B | 0.95B | 0.95B | 1.15B | 0.95B | 1.44B | 1.45B | 1.18B | 1.18B | 1.18B | 1.18B | 1.18B | 1.18B | 1.18B | 1.18B | 1.18B | 1.18B | 1.18B | 1.18B | 1.18B | 1.18B | 1.19B | 1.19B | 1.19B | 1.19B | 1.19B | 1.19B |
|
Common Equity
|
1.29B | 1.33B | 1.31B | 1.29B | 1.26B | 1.40B | 1.40B | 1.51B | 1.58B | 1.57B | 1.55B | 1.62B | 1.65B | 1.76B | 1.82B | 1.85B | 1.90B | 2.01B | 2.13B | 2.20B | 2.27B | 2.29B | 2.23B | 2.19B | 2.32B | 2.38B | 2.43B | 2.54B | 2.60B | 2.69B | 2.64B | 2.77B | 2.87B | 2.94B | 2.97B | 3.10B | 3.11B | 3.18B | 3.12B | 3.22B | 3.31B | 3.33B | 3.43B | 3.35B | 3.51B | 3.64B | 3.85B | 3.90B | 4.03B | 4.07B | 4.20B | 4.32B | 4.35B | 4.34B | 4.50B | 4.63B | 4.78B | 4.85B | 5.09B | 5.16B | 5.31B | 5.50B | 5.42B | 5.54B | 5.74B | 5.84B |
|
Shareholder's Equity
|
1.29B | 1.33B | 1.31B | 1.29B | 1.26B | 1.40B | 1.40B | 1.51B | 1.58B | 1.57B | 1.55B | 1.62B | 1.65B | 1.76B | 1.82B | 1.85B | 1.90B | 2.01B | 2.13B | 2.20B | 2.27B | 2.29B | 2.23B | 2.19B | 2.32B | 2.38B | 2.43B | 2.54B | 2.60B | 2.69B | 2.64B | 2.77B | 2.87B | 2.94B | 2.97B | 3.10B | 3.11B | 3.18B | 3.12B | 3.22B | 3.31B | 3.33B | 3.43B | 3.35B | 3.51B | 3.64B | 3.85B | 3.90B | 4.03B | 4.07B | 4.20B | 4.32B | 4.35B | 4.34B | 4.50B | 4.63B | 4.78B | 4.85B | 5.09B | 5.16B | 5.31B | 5.50B | 5.42B | 5.54B | 5.74B | 5.84B |
|
Liabilities and Shareholders Equity
|
| | 3.45B | | 3.31B | 3.46B | 3.73B | 3.84B | 3.83B | 3.63B | 3.67B | 3.71B | 3.74B | 3.87B | 3.90B | 3.90B | 3.96B | 4.10B | 4.11B | 4.10B | 4.23B | 4.27B | 4.31B | 4.26B | 4.39B | 4.49B | 4.33B | 4.44B | 4.51B | 4.60B | 4.72B | 4.88B | 5.07B | 5.26B | 5.25B | 5.32B | 5.27B | 5.35B | 5.37B | 5.49B | 5.55B | 5.60B | 5.69B | 5.56B | 6.11B | 6.27B | 6.56B | 6.67B | 6.79B | 6.58B | 6.76B | 6.90B | 6.86B | 6.84B | 6.97B | 7.13B | 7.23B | 7.30B | 7.54B | 7.67B | 7.76B | 7.95B | 7.90B | 8.07B | 8.20B | 8.36B |
|
Treasury Shares
|
| | 0.01B | | 0.01B | 0.01B | 0.00B | 0.00B | 577.00B | 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 | 0.00B | 0.00B | 0.00B | 0.00B | 0.01B | 0.00B | 0.00B | 0.00B | 0.02B | 0.02B | 0.02B | 0.02B |
|
Retained Earnings
|
| | 1.53B | | 1.58B | 1.60B | 1.64B | 1.68B | 1.74B | 1.79B | 1.84B | 1.89B | 1.95B | 2.00B | -0.12B | -0.15B | -0.16B | -0.11B | -0.04B | -0.04B | -0.04B | -0.10B | -0.25B | -0.34B | -0.30B | -0.32B | -0.36B | -0.34B | -0.37B | -0.37B | 3.38B | 3.49B | -0.40B | 3.69B | 3.77B | 3.89B | 4.02B | 4.14B | 4.26B | 4.43B | 4.56B | 4.67B | 4.78B | 4.85B | 4.89B | 5.01B | 5.16B | 5.28B | 5.42B | 5.55B | 5.70B | 5.84B | 6.00B | 6.14B | 6.30B | 6.46B | 6.64B | 6.79B | 6.95B | 7.11B | 7.29B | 7.44B | 7.58B | 7.71B | 7.85B | 8.00B |