|
Cash & Equivalents
|
1.48B | 1.69B | 1.58B | 1.59B | 1.42B | 1.27B | 1.47B | 1.89B | | | | 1.91B | | 1.91B | 1.69B | 2.25B | 1.72B | 2.25B | 1.43B | 1.84B | 1.74B | 1.84B | 2.13B | 2.02B | 1.95B | 2.02B | 1.87B | 1.77B | | 1.77B | 1.68B | 1.63B | | 1.65B | 2.19B | 1.76B | 1.79B | 1.76B | 1.83B | 2.27B | 2.37B | 2.27B | 2.40B | 2.60B | 2.61B | 2.61B | 2.71B | 3.01B | 3.45B | 3.75B | 3.11B | 3.23B | | | | 3.26B | | | 3.01B | 3.22B | 3.13B | 3.09B | 3.08B | 2.28B | 1.78B | 1.62B | 2.00B |
|
Short-term Investments
|
0.25B | 0.25B | 0.25B | 1.03B | 0.25B | 0.25B | 0.25B | 1.05B | | | | 0.41B | | 0.00B | 0.00B | 0.24B | 0.00B | 0.00B | 0.00B | 0.06B | 0.02B | -0.05B | -0.05B | 0.33B | | -0.02B | -0.02B | 0.34B | | 0.01B | | 0.34B | | 0.04B | | 0.43B | | 0.00B | 0.02B | 0.33B | 0.06B | 0.06B | 0.06B | 0.13B | 0.01B | -0.69B | | 0.13B | 0.01B | 0.08B | 0.23B | 0.29B | | | | 0.68B | | | 0.07B | 1.64B | | 0.25B | 0.25B | 2.45B | -0.20B | -0.20B | |
|
Cash & Current Investments
|
1.73B | 1.94B | 1.83B | 2.62B | 1.67B | 1.52B | 1.72B | 2.94B | | | | 2.33B | | 1.92B | 1.69B | 2.49B | 1.72B | 2.25B | 1.44B | 1.89B | 1.76B | 1.79B | 2.08B | 2.35B | 1.95B | 2.00B | 1.85B | 2.11B | | 1.78B | 1.68B | 1.96B | | 1.69B | 2.19B | 2.19B | 1.79B | 1.76B | 1.85B | 2.60B | 2.43B | 2.33B | 2.46B | 2.73B | 2.62B | 1.92B | 2.71B | 3.14B | 3.46B | 3.83B | 3.34B | 3.52B | | | | 3.94B | | | 3.09B | 4.86B | 3.13B | 3.34B | 3.33B | 4.73B | 1.58B | 1.42B | 2.00B |
|
Receivables - Net
|
-0.04B | -0.17B | -0.35B | 1.39B | -0.07B | -0.09B | -0.06B | 1.25B | | | | 1.06B | | -0.03B | 0.01B | 1.01B | -0.03B | -0.12B | -0.18B | 1.06B | -0.06B | -0.05B | -0.00B | 0.92B | -0.07B | -0.08B | -0.09B | 0.83B | | -0.06B | -0.18B | 0.95B | | -0.07B | -0.11B | 1.16B | 0.11B | 0.03B | -0.18B | 1.29B | 0.17B | 0.12B | -0.11B | | 0.09B | 0.21B | -0.05B | | 0.04B | -0.11B | -0.15B | 0.00B | | | | 0.01B | | | 0.12B | 1.75B | -0.07B | 0.01B | -0.00B | | | | 0.13B |
|
Receivables - Other
|
0.90B | 1.05B | 1.05B | 0.06B | 0.63B | 0.65B | 0.73B | 0.05B | | | | 0.05B | | 0.57B | | 0.05B | | 0.55B | | 0.01B | | 0.61B | | 0.02B | | 0.46B | | 0.01B | | 0.41B | | 0.01B | | 0.39B | | 0.00B | | 0.40B | | 0.00B | | 0.43B | | 0.22B | | 0.43B | | 0.00B | | 0.64B | | 0.30B | | | | | | | | 0.65B | | 1.05B | | | | 1.13B | |
|
Receivables
|
0.85B | 0.89B | 0.70B | 1.44B | 0.56B | 0.56B | 0.67B | 1.30B | | | | 1.11B | | 0.54B | 0.01B | 1.07B | -0.03B | 0.43B | -0.18B | 1.07B | -0.06B | 0.56B | -0.00B | 0.94B | -0.07B | 0.38B | -0.09B | 0.83B | | 0.35B | -0.18B | 0.96B | | 0.32B | -0.11B | 1.17B | 0.11B | 0.43B | -0.18B | 1.29B | 0.17B | 0.55B | -0.11B | | 0.09B | 0.64B | -0.05B | | 0.04B | 0.53B | -0.15B | 0.30B | | | | 0.01B | | | 0.12B | 2.40B | -0.07B | 1.06B | -0.00B | | | | 0.13B |
|
Raw Materials
|
| | | | | | | | | | | 0.10B | | | | 0.08B | | | | 0.08B | | | | 0.07B | | | | 0.07B | | | | 0.08B | | | | 0.12B | | | | 0.13B | | | | 0.14B | | | | 0.17B | | | | 0.22B | | | | 0.35B | | | | | | | | | | | |
|
Work In Process
|
| | | | | | | | | | | 1.00B | | | | 0.94B | | | | 0.89B | | | | 0.80B | | | | 0.80B | | | | 0.76B | | | | 0.79B | | | | 1.00B | | | | 1.10B | | | | 1.12B | | | | 1.24B | | | | 1.49B | | | | | | | | | | | |
|
Finished Goods
|
| | | | | | | | | | | 0.42B | | | | 0.33B | | | | 0.37B | | | | 0.40B | | | | 0.37B | | | | 0.34B | | | | 0.42B | | | | 0.42B | | | | 0.45B | | | | 0.55B | | | | 0.51B | | | | 0.74B | | | | | | | | | | | |
|
Inventory
|
0.12B | 0.37B | 0.54B | 1.27B | -0.03B | -0.10B | -0.19B | 1.50B | | | | 1.53B | | 0.03B | 0.05B | 1.35B | 0.03B | 0.01B | -0.02B | 1.34B | 0.01B | 0.01B | 0.03B | 1.27B | 0.02B | -0.01B | -0.03B | 1.25B | | -0.00B | 0.03B | 1.17B | | -0.05B | -0.09B | 1.33B | -0.08B | -0.24B | -0.27B | 1.56B | -0.21B | -0.33B | -0.25B | 1.69B | -0.10B | -0.27B | -0.21B | 1.84B | -0.03B | -0.15B | -0.17B | 1.97B | | | | 2.58B | | | -0.29B | 2.70B | -0.01B | -0.15B | -0.17B | 2.79B | 3.01B | 3.27B | -0.21B |
|
Current Deferred Tax Assets
|
0.25B | 0.30B | 0.25B | 0.30B | 0.22B | 0.18B | 0.22B | 0.22B | | | | 0.14B | | 0.17B | 0.15B | 0.14B | 0.14B | 0.22B | 0.22B | 0.12B | 0.13B | 0.14B | 0.17B | 0.10B | 0.10B | 0.08B | 0.09B | 0.09B | | 0.08B | 0.08B | 0.10B | | 0.73B | | 0.71B | | 0.72B | | 0.37B | | 0.39B | | 0.39B | | 0.43B | | 0.48B | | 0.45B | | 0.44B | | | | 0.47B | | | | 0.41B | | 0.41B | | 0.33B | | 0.46B | |
|
Prepaid Assets
|
| | | 1.07B | | 1.97B | | 1.21B | | | | 0.07B | | 0.58B | 0.61B | 0.07B | 0.50B | 0.57B | 0.54B | 0.05B | 0.38B | 0.62B | 0.51B | 0.39B | 0.41B | 0.47B | 0.52B | 0.41B | | 0.42B | 0.38B | 0.31B | | 0.44B | 0.40B | 0.42B | 0.45B | 0.41B | 0.44B | 0.42B | 0.45B | 0.44B | 0.41B | 0.44B | 0.50B | 0.45B | 0.50B | 0.58B | 0.55B | 0.65B | 0.57B | 0.58B | | | | 0.73B | | | 1.23B | 1.29B | 1.18B | 1.07B | 1.06B | 1.01B | 1.05B | 1.27B | 1.27B |
|
Current Assets
|
6.37B | 6.50B | 6.59B | 6.34B | 6.03B | 6.82B | 6.97B | 6.60B | | | | 5.58B | | 5.40B | 5.21B | 5.50B | 4.92B | 5.05B | 4.80B | 4.81B | 4.70B | 4.77B | 5.48B | 5.05B | 4.99B | 5.05B | 5.07B | 4.68B | | 4.68B | 4.72B | 4.39B | | 4.71B | 5.40B | 5.10B | 5.16B | 5.20B | 5.51B | 5.85B | 6.02B | 6.00B | 6.13B | 6.26B | 6.28B | 6.20B | 7.39B | 7.61B | 7.97B | 8.44B | 7.62B | 7.83B | | | | 9.80B | | | 10.99B | 11.81B | 11.89B | 11.87B | 11.96B | 11.73B | 11.41B | 11.52B | 10.83B |
|
Construction in Progress
|
| | | | | | | | | | | | | | 0.09B | | | | | | 0.04B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Property, Plant & Equipment (Net)
|
4.34B | 4.25B | 4.18B | 4.08B | 3.80B | 3.62B | 3.87B | 4.05B | | | | 3.92B | | 3.61B | 3.61B | 3.48B | 3.27B | 3.28B | 3.19B | 3.16B | 3.07B | 2.97B | 2.79B | 2.65B | 2.47B | 2.52B | 2.43B | 2.32B | | 2.29B | 2.29B | 2.29B | | 2.64B | 2.88B | 3.09B | 3.37B | 3.41B | 3.41B | 3.50B | 3.74B | 3.93B | 3.90B | 4.01B | 4.02B | 4.19B | 4.31B | 4.60B | 4.74B | 5.04B | 5.17B | 5.66B | | | | 8.20B | | | 9.67B | 10.55B | 10.87B | 10.87B | 11.26B | 10.88B | 11.18B | 11.44B | 11.27B |
|
Long-Term Investments
|
0.23B | 0.28B | -0.04B | 0.27B | -0.01B | | | 0.16B | | | | 0.12B | | 0.11B | 0.11B | 0.12B | 0.11B | 0.03B | 0.07B | 0.08B | 0.07B | 0.06B | 0.06B | 0.07B | 0.06B | 0.06B | 0.06B | 0.06B | | 0.06B | 0.06B | 0.06B | | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | | | | 0.01B | | | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.07B | 0.10B | 0.08B | 0.16B |
|
Goodwill
|
1.12B | 1.11B | 1.08B | 1.07B | 1.05B | 1.04B | 1.06B | 1.05B | | | | 1.06B | | 1.05B | 0.37B | 0.14B | 0.14B | 0.14B | 0.10B | 0.09B | 0.09B | 0.09B | 0.09B | 0.08B | 0.08B | 0.08B | 0.08B | 0.08B | | 0.08B | 0.12B | 0.12B | | 0.12B | 0.12B | 0.12B | 0.12B | 0.12B | 0.12B | 0.12B | 0.16B | 0.16B | 0.16B | 0.16B | 0.17B | 0.20B | 0.32B | 0.33B | 0.32B | 0.32B | 0.32B | 0.31B | | | | 0.30B | | | 0.29B | 0.30B | 0.30B | 0.30B | 0.30B | 0.29B | 0.30B | 0.31B | 0.31B |
|
Intangibles
|
0.89B | 0.88B | 0.85B | 0.82B | 0.81B | 0.77B | 0.75B | 0.73B | | | | 1.91B | | 0.58B | 0.55B | 1.25B | 0.21B | 0.25B | 0.22B | 1.07B | 0.23B | 0.23B | 0.20B | 1.08B | 0.18B | 0.18B | 0.16B | 1.07B | | 0.15B | 0.20B | 1.15B | | 0.18B | 0.19B | 1.23B | 0.20B | 0.20B | 0.20B | 1.28B | 0.29B | 0.30B | 0.29B | 1.37B | 0.30B | 0.31B | 0.42B | 1.60B | 0.43B | 0.44B | 0.45B | 1.67B | | | | 0.41B | | | 0.35B | 0.37B | 0.37B | 0.35B | 0.35B | 0.35B | 0.34B | 0.34B | 0.33B |
|
Goodwill & Intangibles
|
2.02B | 1.99B | 1.93B | 1.89B | 1.86B | 1.81B | 1.81B | 1.78B | | | | 2.97B | | 1.63B | 0.92B | 1.40B | 0.35B | 0.39B | 0.32B | 1.16B | 0.32B | 0.31B | 0.28B | 1.17B | 0.26B | 0.26B | 0.24B | 1.14B | | 0.23B | 0.32B | 1.26B | | 0.30B | 0.32B | 1.35B | 0.33B | 0.32B | 0.32B | 1.40B | 0.45B | 0.46B | 0.45B | 1.54B | 0.47B | 0.51B | 0.74B | 1.93B | 0.75B | 0.76B | 0.77B | 1.98B | | | | 0.70B | | | 0.65B | 0.67B | 0.66B | 0.65B | 0.66B | 0.64B | 0.64B | 0.66B | 0.64B |
|
Long-Term Deferred Tax
|
0.32B | 0.34B | 0.36B | 0.72B | 0.42B | 0.41B | 0.38B | 0.65B | | | | 0.33B | | 0.37B | 0.36B | 0.41B | 0.44B | 0.40B | 0.37B | 0.23B | 0.22B | 0.21B | 0.24B | 0.39B | 0.39B | 0.45B | 0.44B | 0.44B | | 0.47B | 0.47B | 0.53B | | 0.63B | 0.66B | 0.62B | 0.63B | 0.67B | 0.69B | 0.67B | 0.66B | 0.68B | 0.68B | 0.69B | 0.69B | 0.71B | 0.73B | 0.74B | 0.72B | 0.69B | 0.68B | 0.65B | | | | 0.60B | | | 0.51B | 0.59B | 0.58B | 0.57B | 0.55B | 0.46B | 0.49B | 0.56B | 0.51B |
|
Other Non-Current Assets
|
| 0.04B | 0.04B | 0.25B | 0.04B | | | 0.36B | | | | 0.43B | | 0.04B | 0.04B | 0.56B | 0.03B | 0.03B | 0.04B | 0.60B | 0.03B | 0.03B | 0.03B | 0.58B | | | | 0.46B | | 0.03B | | 0.43B | | | | 0.47B | | | | 0.45B | | | | 0.44B | | | | 0.72B | | | | 0.64B | | | | 0.66B | | | | 0.81B | | | | 0.96B | | | |
|
Non-Current Assets
|
7.82B | 7.71B | 7.61B | 7.31B | 7.12B | 0.30B | 6.74B | 6.75B | | | | 6.51B | | 0.43B | 0.48B | 4.93B | 0.54B | 0.51B | 0.57B | 4.37B | 0.64B | 0.56B | 0.56B | 3.95B | 0.55B | 0.51B | 0.45B | 3.52B | | 0.39B | 0.42B | 3.62B | | 0.41B | 0.44B | 4.58B | 0.52B | 0.39B | 0.42B | 5.01B | 0.46B | 0.39B | 0.40B | 5.61B | 0.45B | 0.54B | 0.58B | 6.84B | 0.78B | 0.58B | 0.63B | 7.71B | | | | 10.18B | | | 0.72B | 0.76B | 0.94B | 0.92B | 1.07B | 0.96B | 1.11B | 1.22B | 1.28B |
|
Assets
|
14.19B | 14.21B | 14.20B | 13.65B | 13.15B | 13.27B | 13.71B | 13.35B | | | | 12.09B | | 11.55B | 10.71B | 10.43B | 9.63B | 9.64B | 9.32B | 9.17B | 9.02B | 8.88B | 9.41B | 9.00B | 8.71B | 8.84B | 8.69B | 8.20B | | 8.12B | 8.28B | 8.00B | | 8.75B | 9.76B | 9.68B | 10.07B | 10.05B | 10.41B | 10.87B | 11.39B | 11.52B | 11.62B | 11.87B | 11.93B | 12.16B | 13.77B | 14.45B | 14.98B | 15.52B | 14.87B | 15.54B | | | | 19.98B | | | 22.56B | 24.45B | 24.97B | 24.91B | 25.52B | 24.74B | 24.92B | 25.46B | 24.69B |
|
Accounts Payables
|
0.71B | 0.87B | 0.95B | 0.88B | 1.06B | 1.35B | 1.41B | 1.23B | | | | 0.66B | | 0.96B | 0.86B | 0.80B | 0.86B | 0.98B | 0.90B | 0.69B | 0.76B | 0.74B | 0.63B | 0.60B | 0.71B | 0.79B | 0.70B | 0.53B | | 0.60B | 0.67B | 0.62B | | 0.84B | 0.85B | 0.89B | 0.98B | 0.99B | 0.98B | 0.98B | 0.90B | 0.90B | 0.92B | 0.95B | 0.96B | 1.08B | 1.09B | 1.17B | 1.28B | 1.37B | 1.35B | 1.58B | | | | 2.12B | | | 1.55B | 1.86B | 1.64B | 1.58B | 1.58B | 1.32B | 1.37B | 1.45B | 1.44B |
|
Notes Payables
|
0.00B | | | | | | | | | | | 0.01B | | | | 0.27B | | | | 0.61B | | | | 0.41B | | | | 0.40B | | | | 0.52B | | | | 0.70B | | | | 0.70B | | | | 0.81B | | | | 2.12B | | | | 1.79B | | | | 2.51B | | | | 3.80B | | | | 4.38B | | | |
|
Dividends payables
|
| 0.08B | 0.05B | 0.03B | | 0.18B | 0.12B | 0.06B | -0.06B | -0.09B | 0.09B | 0.09B | | -0.18B | -0.27B | 0.09B | -0.09B | -0.16B | -0.26B | 0.09B | -0.09B | -0.17B | -0.26B | 0.09B | -0.08B | -0.17B | -0.26B | 0.10B | -0.09B | -0.14B | -0.20B | 0.06B | -0.05B | -0.10B | -0.16B | 0.06B | -0.05B | -0.11B | -0.16B | 0.06B | -0.05B | -0.11B | -0.16B | 0.06B | -0.05B | -0.09B | -0.13B | 0.04B | -0.04B | -0.09B | -0.14B | 0.06B | -0.05B | -0.05B | -0.06B | 0.06B | -0.05B | -0.05B | -0.16B | 0.05B | -0.05B | -0.12B | -0.20B | 0.09B | 0.02B | 0.26B | -0.23B |
|
Payables
|
0.71B | 0.95B | 1.01B | 0.91B | 1.06B | 1.53B | 1.53B | 1.29B | -0.06B | -0.09B | 0.09B | 0.75B | | 0.79B | 0.60B | 1.16B | 0.77B | 0.82B | 0.64B | 1.39B | 0.68B | 0.56B | 0.37B | 1.09B | 0.62B | 0.61B | 0.44B | 1.03B | -0.09B | 0.45B | 0.48B | 1.20B | -0.05B | 0.74B | 0.69B | 1.66B | 0.93B | 0.88B | 0.81B | 1.74B | 0.84B | 0.79B | 0.75B | 1.82B | 0.91B | 0.99B | 0.96B | 3.33B | 1.24B | 1.28B | 1.21B | 3.43B | -0.05B | -0.05B | -0.06B | 4.69B | -0.05B | -0.05B | 1.39B | 5.71B | 1.59B | 1.46B | 1.38B | 5.79B | 1.39B | 1.71B | 1.20B |
|
Accumulated Expenses
|
1.04B | 1.01B | 1.06B | 1.05B | 1.06B | 1.20B | 1.14B | 1.00B | | | | 0.98B | | 0.96B | 0.93B | 0.94B | 1.00B | 0.99B | 0.94B | 0.94B | 0.87B | 0.85B | 0.88B | 0.84B | 0.86B | 0.79B | 0.74B | 0.70B | | 0.65B | 0.73B | 0.75B | | 0.79B | 0.87B | 0.90B | 0.94B | 0.89B | 0.91B | 0.87B | 0.95B | 0.89B | 0.86B | 0.83B | 0.86B | 0.83B | 0.86B | 0.97B | 1.00B | 0.97B | 1.03B | 1.10B | | | | 1.39B | | | 1.52B | 1.52B | 1.55B | 1.34B | 1.33B | 1.31B | 1.29B | 1.39B | 1.40B |
|
Other Accumulated Expenses
|
-0.26B | 0.04B | -0.58B | 0.03B | -0.04B | 0.15B | -0.09B | 0.01B | -0.03B | -0.07B | -0.12B | 0.13B | | 0.05B | -0.95B | 0.12B | -0.13B | 0.01B | -0.29B | 0.11B | -0.02B | 0.00B | -0.10B | 0.16B | -0.06B | 0.05B | -0.06B | 0.07B | 0.04B | 0.01B | | 0.06B | 0.00B | 0.11B | 0.00B | 0.07B | 0.00B | 0.05B | | 0.06B | | 0.07B | | 0.06B | | 0.39B | | 0.08B | | 0.69B | | 0.08B | 0.01B | 0.01B | 0.00B | | 0.00B | 0.00B | 0.00B | 0.58B | | 0.30B | | 0.19B | | 0.13B | |
|
Short term Debt
|
0.16B | 0.17B | 0.23B | 0.18B | 0.90B | 0.80B | | 0.72B | | | | 0.73B | | 1.17B | 1.26B | 0.63B | 0.25B | 0.31B | 0.17B | 0.23B | 0.23B | 0.23B | 0.22B | 0.20B | 0.20B | 0.20B | 0.19B | 0.19B | | 0.17B | 0.12B | 0.12B | | 0.12B | 0.49B | 0.12B | 0.12B | 0.12B | 0.12B | 0.15B | 0.17B | 0.17B | 0.17B | 0.17B | 0.17B | 0.88B | 0.98B | 0.80B | 0.84B | 0.87B | 0.20B | 0.14B | | | | 0.17B | | | 0.17B | 0.22B | 0.24B | 0.24B | 1.00B | 0.99B | 0.99B | 1.01B | 0.26B |
|
Current Leases
|
| | | | | | | | | | | | | | | | | | | | | -0.23B | | | | | | | | | | | | | | 0.47B | | 0.45B | | 0.34B | | 0.34B | | | | 0.88B | | | | | | | | | | | | | | | | | | | | | |
|
Current Taxes
|
0.12B | 0.13B | 0.14B | 0.13B | 0.13B | 0.12B | 0.20B | 0.10B | | | | 0.10B | | 0.09B | 0.08B | 0.09B | 0.08B | 0.07B | 0.07B | 0.08B | 0.05B | 0.05B | 0.04B | 0.05B | 0.04B | 0.03B | 0.05B | 0.05B | | 0.03B | 0.04B | 0.05B | | 0.03B | 0.05B | 0.05B | 0.04B | 0.04B | 0.05B | 0.06B | 0.04B | 0.05B | 0.08B | 0.05B | 0.06B | 0.07B | 0.10B | 0.08B | 0.07B | 0.10B | 0.15B | 0.07B | | | | 0.10B | | | 0.38B | 0.08B | 0.13B | 0.13B | 0.12B | 0.07B | 0.07B | 0.10B | 0.09B |
|
Curent Deferred Tax Liability
|
0.03B | 0.05B | 0.01B | 0.02B | 0.01B | 0.01B | 0.00B | 0.01B | | | | 0.01B | | 0.00B | 0.00B | 0.01B | 0.01B | 0.00B | | 0.01B | | 0.07B | | 0.01B | | 0.01B | 0.00B | 0.00B | | 0.00B | | 0.01B | | 0.01B | | 0.01B | | 0.01B | | 0.01B | | 0.03B | | 0.05B | | 0.05B | | 0.06B | | 0.05B | | 0.05B | | | | 0.14B | | | | 0.06B | | 0.06B | | 0.10B | | 0.14B | |
|
Total Current Liabilities
|
2.06B | 2.32B | 2.44B | 2.28B | 3.17B | 3.66B | 3.60B | 3.12B | | | | 2.57B | | 3.46B | 3.32B | 2.56B | 2.20B | 2.45B | 2.08B | 1.99B | 1.91B | 1.96B | 1.78B | 1.77B | 1.82B | 2.07B | 1.87B | 1.56B | | 1.62B | 1.68B | 1.59B | | 1.95B | 2.36B | 2.02B | 2.08B | 2.20B | 2.17B | 2.12B | 2.07B | 2.17B | 2.13B | 2.06B | 2.06B | 2.98B | 3.13B | 3.05B | 3.20B | 3.48B | 2.85B | 2.95B | | | | 3.84B | | | 3.74B | 3.73B | 3.57B | 3.54B | 4.21B | 3.77B | 3.74B | 4.20B | 3.36B |
|
Non-Current Debt
|
2.49B | 2.48B | 2.46B | 2.32B | 1.29B | 1.23B | 1.19B | 1.05B | | | | 0.83B | | 0.36B | 0.30B | 0.67B | 0.65B | 0.65B | 0.62B | 0.93B | 0.91B | 0.91B | 1.74B | 1.60B | 1.57B | 1.58B | 1.56B | 1.42B | | 1.43B | 1.44B | 1.33B | | 1.35B | 1.69B | 1.58B | 1.59B | 1.60B | 1.61B | 1.76B | 2.02B | 2.03B | 2.02B | 1.90B | 1.87B | 1.17B | 1.88B | 1.83B | 2.14B | 2.30B | 2.46B | 2.40B | | | | 2.54B | | | 2.42B | 2.71B | 2.88B | 2.85B | 2.11B | 1.96B | 1.89B | 1.95B | 1.91B |
|
Convertible Debt
|
| | | -0.10B | -0.21B | -0.27B | 0.01B | | | | | 0.22B | | | | | | | | | | | 0.94B | | 1.06B | | | | | | | | | | | | | | | | | | | | | | | | | -2.12B | | -1.38B | | | | -1.41B | | | | -1.43B | | -1.45B | | -1.46B | | -1.47B | |
|
Pension
|
| | | 0.32B | | | | 0.33B | | | | 0.41B | | 0.41B | 0.43B | 0.48B | 0.47B | 0.49B | 0.45B | 0.37B | 0.37B | 0.36B | 0.34B | 0.39B | 0.37B | 0.38B | 0.37B | 0.35B | | 0.36B | 0.36B | 0.35B | | 0.38B | 0.38B | 0.39B | 0.39B | 0.37B | 0.38B | 0.39B | 0.38B | 0.39B | 0.39B | 0.45B | 0.44B | 0.45B | 0.46B | 0.51B | 0.49B | 0.50B | 0.49B | 0.44B | | | | 0.33B | | | 0.34B | 0.37B | 0.37B | 0.38B | 0.40B | 0.38B | 0.39B | 0.43B | 0.43B |
|
Minority Interest
|
1.41B | -0.13B | 1.27B | 1.22B | 1.13B | 0.28B | 0.41B | 0.91B | | | | 0.39B | | -0.33B | -0.27B | -1.29B | 0.01B | -0.15B | 0.08B | 0.07B | 0.07B | 0.07B | 0.06B | 0.06B | 0.06B | 0.00B | 0.07B | 0.06B | | 0.00B | 0.07B | 0.06B | | 0.00B | 0.07B | 0.06B | 0.07B | 0.00B | 0.07B | 0.07B | 0.01B | 0.01B | 0.01B | 0.07B | 0.07B | 0.07B | 0.07B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | | | | 0.07B | | | 0.07B | 0.12B | 0.12B | 0.00B | 0.24B | 0.23B | 0.23B | 0.24B | 0.24B |
|
Non-Current Deferred Tax Liability
|
0.03B | 0.02B | 0.02B | 0.14B | 0.03B | 0.02B | 0.03B | 0.17B | | | | 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 | | 0.01B | 0.01B | 0.01B | | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.02B | 0.02B | 0.04B | 0.04B | 0.08B | 0.07B | 0.07B | 0.06B | 0.06B | 0.06B | | | | 0.32B | | | 0.06B | 0.34B | 0.05B | 0.04B | 0.06B | 0.42B | 0.05B | 0.05B | 0.06B |
|
Operating Leases
|
| | | | | | | | | | | | | | | | | | | | | 0.04B | | | | | | | | | | | | | | 0.31B | | 0.03B | | 0.05B | | -0.03B | | 0.15B | | -0.03B | | 0.14B | | -0.04B | | 0.15B | | | | 0.14B | | | | -0.07B | | -0.04B | | -0.07B | | -0.04B | |
|
Other Non-Current Liabilities
|
-0.05B | -0.03B | 0.05B | 0.34B | 0.02B | -0.05B | 0.13B | 0.29B | | | | 0.27B | | 0.02B | 0.04B | 0.35B | 0.01B | 0.04B | 0.09B | 0.16B | -0.07B | -0.26B | -0.19B | 0.18B | -0.04B | 0.01B | 0.05B | 0.16B | | 0.07B | 0.19B | 0.13B | | 0.16B | 0.31B | 0.21B | -0.01B | 0.06B | 0.09B | 0.16B | -0.02B | 0.10B | 0.13B | 0.33B | -0.04B | 0.34B | 0.07B | 0.49B | -0.06B | 0.10B | 0.25B | 0.42B | | | | 0.45B | | | 0.43B | 0.73B | -0.06B | -0.20B | -0.20B | 0.90B | 0.90B | 0.85B | -0.16B |
|
Total Non-Current Liabilities
|
0.35B | 0.38B | 0.38B | 3.01B | 0.33B | 0.24B | 0.24B | 1.73B | | | | 1.53B | | 0.07B | 4.34B | 1.51B | 3.67B | 0.07B | 3.42B | 1.46B | 3.41B | 0.06B | 4.20B | 2.18B | 3.99B | 0.04B | 3.91B | 1.94B | | 0.03B | 3.44B | 1.82B | | 0.06B | 4.30B | 2.19B | 4.31B | 0.09B | 4.27B | 2.32B | 4.79B | 0.12B | 4.74B | 2.69B | 4.76B | 0.11B | 5.95B | 2.90B | 6.42B | 0.10B | 6.05B | 3.32B | | | | 3.39B | | | 6.63B | 0.43B | 7.83B | 0.66B | 7.91B | 0.63B | 6.07B | 0.56B | 6.75B |
|
Total Liabilities
|
5.24B | 5.54B | 5.63B | 5.29B | 5.11B | 5.43B | 5.35B | 4.85B | | | | 4.10B | | 4.54B | 4.38B | 1.00B | 3.68B | 3.97B | 3.52B | 4.00B | 3.34B | 3.38B | 4.01B | 0.17B | 3.95B | 4.23B | 3.95B | 3.50B | | 3.56B | 3.63B | 0.23B | | 3.85B | 4.61B | 0.58B | 4.30B | 4.39B | 4.36B | 0.20B | 4.78B | 4.94B | 4.87B | 0.72B | 4.72B | 4.97B | 6.02B | 1.14B | 6.36B | 6.80B | 6.30B | 0.66B | | | | 0.33B | | | 7.05B | 0.53B | 7.77B | 7.76B | 7.71B | 0.14B | 6.96B | 7.48B | 6.58B |
|
Total Debt
|
2.65B | 2.66B | 2.69B | 2.49B | 2.19B | 2.03B | 1.19B | 1.77B | | | | 1.56B | | 1.53B | 1.56B | 1.30B | 0.90B | 0.96B | 0.79B | 1.15B | 1.13B | 1.13B | 1.97B | 1.80B | 1.77B | 1.78B | 1.75B | 1.61B | | 1.60B | 1.55B | 1.45B | | 1.47B | 2.17B | 1.70B | 1.71B | 1.72B | 1.72B | 1.91B | 2.19B | 2.20B | 2.19B | 2.07B | 2.04B | 2.05B | 2.87B | 2.62B | 2.97B | 3.17B | 2.66B | 2.54B | | | | 2.72B | | | 2.59B | 2.93B | 3.11B | 3.09B | 3.12B | 2.95B | 2.88B | 2.96B | 2.17B |
|
Common Equity
|
8.95B | -0.36 | -1.21 | 8.36B | 0.07 | 0.40 | 0.69 | 8.50B | | | | 8.00B | -0.20 | -0.08 | -0.54 | 6.36B | -0.19 | -0.36 | -0.16 | 5.72B | -0.03 | 0.04 | 0.08 | 5.05B | 4.76B | 0.04 | 0.12 | 4.69B | | 0.03 | 0.06 | 4.60B | | 0.17 | 0.27 | 5.47B | 0.27 | 0.56 | 0.41 | 6.42B | 0.20 | 0.18 | 0.71 | 7.11B | 0.22 | 0.10 | 0.59 | 8.51B | 0.40 | 0.46 | 1.38 | 9.27B | | | | 12.76B | | | 1.20 | 16.85B | 0.57 | 0.96 | 0.39 | 17.68B | 17.96B | 17.98B | 0.27 |
|
Shareholder's Equity
|
| | | 8.36B | | 7.98B | | 8.50B | | | | 8.00B | | 8.22B | | 6.36B | | 6.75B | | 5.72B | | 6.24B | | 5.05B | | 5.21B | | 4.69B | | 5.22B | | 4.60B | | 5.42B | | 5.47B | 5.77B | 5.92B | | 6.42B | | 6.95B | | 7.11B | | 7.25B | | 8.51B | | 8.50B | | 9.27B | | | | 12.76B | | | 15.51B | 16.85B | 17.20B | 17.81B | 17.80B | 17.68B | 17.96B | 18.74B | 18.10B |
|
Liabilities and Shareholders Equity
|
14.19B | 14.21B | 14.20B | 13.65B | 13.15B | 13.27B | 13.71B | 13.35B | | | | 12.09B | | 11.55B | 10.71B | 10.43B | 9.63B | 9.64B | 9.32B | 9.17B | 9.02B | 8.88B | 9.41B | 9.00B | 8.71B | 8.84B | 8.69B | 8.20B | | 8.12B | 8.28B | 8.00B | | 8.75B | 9.76B | 9.68B | 10.07B | 10.05B | 10.41B | 10.87B | 11.39B | 11.52B | 11.62B | 11.87B | 11.93B | 12.16B | 13.77B | 14.45B | 14.98B | 15.52B | 14.87B | 15.54B | | | | 19.98B | | | 22.56B | 24.45B | 24.97B | 24.91B | 25.52B | 24.74B | 24.92B | 25.46B | 24.69B |
|
Treasury Shares
|
| | | | | | | | | | | | | | | | | | | 0.01B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Retained Earnings
|
0.89B | 1.11B | 1.25B | 1.22B | 0.86B | 0.63B | 0.97B | 0.98B | | | | 0.67B | | 2.87B | 2.39B | 0.79B | 1.79B | 1.43B | 1.29B | 1.04B | 1.05B | 0.89B | 0.95B | 0.61B | 0.80B | 0.43B | 0.52B | 0.46B | | 0.25B | 0.32B | 0.37B | | 0.43B | 0.67B | 0.69B | 1.21B | 1.22B | 1.57B | 0.51B | 2.17B | 2.06B | 2.35B | 0.47B | 2.94B | 2.80B | 3.02B | 0.72B | 3.96B | 4.05B | 4.48B | 5.22B | | | | 8.71B | | | 11.39B | 12.47B | 12.98B | 12.81B | 13.12B | 13.46B | 13.51B | 12.91B | 13.11B |