|
Cash & Equivalents
|
1.48B | 0.99B | 1.58B | 1.59B | 1.59B | 1.27B | 1.59B | 1.89B | 1.97B | 1.91B | 1.91B | 1.69B | 2.25B | 1.72B | 2.25B | 2.25B | 1.84B | 1.84B | 1.50B | 2.13B | 2.02B | 1.95B | 1.89B | 1.87B | 1.77B | 1.63B | 2.19B | 1.63B | 1.79B | 1.68B | 1.83B | 2.27B | 2.31B | 2.18B | 2.35B | 2.60B | 2.04B | 1.80B | 2.71B | 3.01B | 3.45B | 3.75B | 3.11B | 3.23B | 2.83B | 3.03B | 3.23B | 3.57B | 3.01B | 3.22B | 3.13B | 3.09B | 3.08B | 2.28B | 2.28B | 2.28B | 2.00B | 2.84B |
|
Short-term Investments
|
0.99B | 0.25B | 0.95B | 1.03B | 1.04B | 0.06B | 0.07B | 1.21B | 0.46B | -0.10B | 0.26B | 0.24B | 0.28B | 0.19B | 0.19B | 0.09B | 0.06B | 0.00B | 0.05B | 0.33B | 0.33B | 0.34B | -0.02B | 0.34B | 0.34B | 0.34B | 0.43B | 0.43B | 0.43B | 0.43B | 0.33B | 0.33B | 0.33B | 0.33B | 0.13B | 0.13B | 0.14B | 0.13B | 0.13B | 0.13B | 0.13B | 0.50B | 0.35B | 0.29B | 0.14B | 0.23B | 0.58B | 0.84B | 1.54B | 1.23B | 1.88B | 2.22B | 2.24B | 2.45B | 2.53B | 2.36B | 1.33B | 0.98B |
|
Cash & Current Investments
|
2.47B | 1.24B | 2.53B | 2.62B | 2.62B | 1.33B | 1.66B | 3.10B | 2.44B | 1.82B | 2.17B | 1.92B | 2.53B | 1.91B | 2.44B | 2.34B | 1.89B | 1.84B | 1.55B | 2.46B | 2.35B | 2.29B | 1.87B | 2.21B | 2.11B | 1.96B | 2.62B | 2.06B | 2.22B | 2.11B | 2.16B | 2.60B | 2.64B | 2.51B | 2.48B | 2.73B | 2.17B | 1.93B | 2.85B | 3.14B | 3.59B | 4.25B | 3.46B | 3.52B | 2.97B | 3.26B | 3.81B | 4.41B | 4.55B | 4.45B | 5.01B | 5.31B | 5.32B | 4.73B | 4.81B | 4.64B | 3.33B | 3.82B |
|
Receivables - Net
|
-0.04B | -0.17B | -0.35B | 1.37B | 1.43B | -0.09B | -0.06B | 0.16B | 0.03B | 1.05B | -0.03B | 0.01B | 1.00B | 1.02B | 1.12B | 1.18B | 1.05B | 1.11B | -0.05B | -0.00B | 0.91B | 0.97B | 0.98B | 0.99B | 0.82B | 0.94B | -0.11B | 1.15B | 0.11B | 1.11B | -0.18B | 1.28B | 1.10B | 1.16B | 1.39B | 1.38B | 0.09B | 1.17B | 1.43B | 1.47B | 0.04B | -0.11B | 1.61B | 0.00B | 1.81B | -0.34B | 0.01B | -0.04B | 0.12B | 1.73B | 1.79B | 1.71B | 1.73B | 1.75B | 1.39B | 0.41B | 1.62B | 1.75B |
|
Receivables - Other
|
| | | 0.06B | | | | 0.05B | | 0.05B | | | 0.05B | | | | 0.01B | | | | 0.02B | | | | 0.01B | 0.01B | | 0.00B | | | | 0.00B | | | | 0.22B | | | | 0.00B | | | | 0.00B | | | 0.19B | | | 0.65B | | | | 0.39B | | | | |
|
Receivables
|
-0.04B | -0.17B | -0.35B | 1.43B | 1.43B | -0.09B | -0.06B | 0.21B | 0.03B | 1.10B | -0.03B | 0.01B | 1.06B | 1.02B | 1.12B | 1.18B | 1.06B | 1.11B | -0.05B | -0.00B | 0.93B | 0.97B | 0.98B | 0.99B | 0.83B | 0.95B | -0.11B | 1.15B | 0.11B | 1.11B | -0.18B | 1.28B | 1.10B | 1.16B | 1.39B | 1.60B | 0.09B | 1.17B | 1.43B | 1.47B | 0.04B | -0.11B | 1.61B | 0.00B | 1.81B | -0.34B | 0.20B | -0.04B | 0.12B | 2.38B | 1.79B | 1.71B | 1.73B | 2.14B | 1.39B | 0.41B | 1.62B | 1.75B |
|
Raw Materials
|
| | | | | | | 0.08B | | 0.10B | 0.09B | 0.09B | 0.08B | 0.07B | 0.08B | 0.08B | 0.08B | 0.08B | 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
|
| | | | | | | 0.98B | | 1.00B | 0.98B | 1.02B | 0.94B | 0.88B | 0.86B | 0.85B | 0.89B | 0.87B | 0.85B | 0.80B | 0.80B | | | | 0.80B | 0.76B | | 0.79B | | | | 1.00B | | | | 1.10B | | | | 1.12B | | | | 1.24B | | | 1.49B | | | | | | | | | | | |
|
Finished Goods
|
| | | | | | | 0.44B | | 0.42B | 0.42B | 0.37B | 0.33B | 0.35B | 0.40B | 0.39B | 0.37B | 0.38B | 0.40B | 0.38B | 0.40B | | | | 0.37B | 0.34B | | 0.42B | | | | 0.42B | | | | 0.45B | | | | 0.55B | | | | 0.51B | | | 0.74B | | | | | | | | | | | |
|
Inventory
|
1.66B | 1.45B | 0.54B | 1.27B | 1.26B | 1.30B | 1.43B | 0.05B | 1.70B | 1.53B | 0.03B | 1.48B | 1.35B | 0.03B | 1.34B | -0.02B | 1.34B | 0.01B | 1.32B | 1.26B | 1.27B | 1.19B | 1.24B | -0.03B | 1.25B | 1.17B | -0.09B | 1.33B | -0.08B | -0.24B | -0.27B | 1.57B | -0.21B | -0.33B | -0.25B | 1.69B | 1.77B | -0.27B | -0.21B | 1.84B | 1.84B | -0.15B | 1.97B | 1.98B | -0.19B | -0.40B | 2.58B | -0.26B | -0.29B | 2.70B | 2.69B | -0.15B | -0.17B | 2.79B | -0.17B | 3.27B | 3.17B | 3.14B |
|
Current Deferred Tax Assets
|
0.25B | 0.30B | 0.25B | 0.30B | 0.22B | 0.18B | 0.22B | 0.02B | 0.19B | 0.43B | 0.17B | 0.15B | 0.56B | 0.14B | 0.22B | 0.22B | 0.48B | 0.13B | 0.14B | 0.17B | 0.65B | 0.10B | 0.08B | 0.09B | 0.65B | 0.68B | | 0.71B | | 0.72B | | 0.37B | | 0.39B | | 0.39B | | 0.43B | | 0.48B | | 0.45B | | 0.44B | | 0.32B | 0.47B | | | 0.41B | | 0.41B | | 0.33B | | 0.46B | | |
|
Prepaid Assets
|
| | | | | | | 0.11B | 0.62B | 0.00B | 0.58B | 0.61B | 0.00B | 0.50B | 0.57B | 0.54B | 0.05B | 0.38B | 0.62B | 0.51B | 0.39B | 0.41B | 0.47B | 0.52B | 0.41B | 0.31B | 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 | 0.63B | 0.63B | 0.73B | 0.96B | 1.23B | 1.29B | 1.18B | 1.07B | 1.06B | 1.01B | 1.05B | 1.27B | 1.27B | 1.47B |
|
Current Assets
|
6.37B | 6.50B | 6.59B | 6.34B | 6.03B | 6.82B | 6.97B | 3.51B | 6.28B | 5.41B | 5.40B | 5.21B | 5.37B | 4.92B | 5.05B | 4.80B | 4.67B | 4.70B | 4.77B | 5.48B | 4.92B | 4.99B | 5.05B | 5.07B | 4.59B | 4.39B | 5.40B | 5.10B | 5.16B | 5.20B | 5.51B | 5.87B | 6.02B | 6.00B | 6.13B | 6.27B | 6.28B | 6.20B | 7.39B | 7.67B | 7.97B | 8.44B | 7.62B | 7.83B | 7.98B | 8.46B | 9.82B | 10.36B | 10.99B | 11.85B | 11.89B | 11.87B | 11.96B | 11.73B | 11.41B | 11.52B | 10.83B | 11.27B |
|
Buildings
|
| | | | | | | | | | | | | | | | | | | | | | 0.89B | 0.89B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Construction in Progress
|
| | | | | | | | | | | | | | | | | | | | | | 0.08B | 0.08B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Land & Improvements
|
| | | | | | | | | | | | | | | | | | | | | | 0.08B | 0.08B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Property, Plant & Equipment (Net)
|
4.34B | 4.25B | 4.18B | 4.08B | 3.80B | 3.62B | 3.87B | 4.05B | 4.24B | 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 | 2.88B | 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 | 6.15B | 6.79B | 8.20B | 8.85B | 9.67B | 10.55B | 10.87B | 10.87B | 11.26B | 10.88B | 11.18B | 11.44B | 11.27B | 11.06B |
|
Long-Term Investments
|
0.38B | 0.17B | 0.17B | 0.27B | 0.27B | 0.06B | 0.06B | 6.53B | 0.13B | 6.51B | 0.11B | 0.11B | 0.11B | 0.11B | 0.03B | 0.07B | 3.57B | 0.07B | 0.06B | 0.06B | 3.05B | 0.06B | 0.06B | 0.06B | 0.04B | 0.04B | 0.06B | 0.04B | 0.06B | 0.06B | 0.06B | 0.05B | 0.06B | 0.06B | 0.06B | 5.59B | 0.01B | 0.01B | 0.01B | 5.83B | 0.01B | 0.01B | 0.01B | 6.23B | 0.01B | 0.01B | 9.70B | 0.01B | 0.02B | 11.11B | 0.02B | 0.02B | 0.02B | 0.07B | 0.10B | 0.08B | 0.16B | 0.15B |
|
Goodwill
|
1.12B | 1.11B | 1.08B | 1.07B | 1.05B | 1.04B | 1.06B | 1.05B | 1.07B | 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 | 0.12B | 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 | 0.31B | 0.29B | 0.30B | 0.30B | 0.29B | 0.28B | 0.30B | 0.30B | 0.30B | 0.29B | 0.30B | 0.31B | 0.31B | 0.32B |
|
Intangibles
|
0.89B | 0.88B | 0.85B | 0.82B | 0.81B | 0.77B | 0.75B | 0.87B | 0.68B | 2.04B | 0.58B | 0.55B | 1.20B | 0.21B | 0.25B | 0.22B | 1.07B | 0.23B | 0.23B | 0.20B | 1.06B | 0.18B | 0.18B | 0.16B | 1.02B | 1.11B | 0.19B | 1.19B | 0.20B | 0.20B | 0.20B | 1.22B | 0.29B | 0.30B | 0.29B | 1.19B | 0.30B | 0.31B | 0.42B | 1.29B | 0.43B | 0.44B | 0.45B | 1.41B | 0.46B | 0.45B | 1.47B | 0.40B | 0.35B | 1.47B | 0.37B | 0.35B | 0.35B | 0.35B | 0.34B | 0.34B | 0.33B | 0.32B |
|
Goodwill & Intangibles
|
2.02B | 1.99B | 1.93B | 1.89B | 1.86B | 1.81B | 1.81B | 1.92B | 1.75B | 3.10B | 1.63B | 0.92B | 1.34B | 0.35B | 0.39B | 0.32B | 1.17B | 0.32B | 0.31B | 0.28B | 1.14B | 0.26B | 0.26B | 0.24B | 1.10B | 1.23B | 0.32B | 1.31B | 0.33B | 0.32B | 0.32B | 1.34B | 0.45B | 0.46B | 0.45B | 1.35B | 0.47B | 0.51B | 0.74B | 1.62B | 0.75B | 0.76B | 0.77B | 1.72B | 0.77B | 0.75B | 1.76B | 0.70B | 0.65B | 1.75B | 0.66B | 0.65B | 0.66B | 0.64B | 0.64B | 0.66B | 0.64B | 0.64B |
|
Long-Term Deferred Tax
|
0.32B | 0.34B | 0.36B | 0.72B | 0.42B | 0.41B | 0.38B | 0.65B | 0.38B | 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 | 0.53B | 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 | 0.56B | 0.60B | 0.58B | 0.51B | 0.59B | 0.58B | 0.57B | 0.55B | 0.46B | 0.49B | 0.56B | 0.51B | 0.41B |
|
Other Non-Current Assets
|
| 0.03B | 0.25B | 0.25B | 0.03B | 0.25B | 0.03B | 0.33B | 0.42B | 0.42B | 0.43B | 0.00B | 0.54B | 0.54B | -0.01B | 0.57B | 0.58B | 0.64B | -0.01B | 0.56B | 0.56B | 0.55B | 0.51B | 0.45B | 0.43B | 0.41B | 0.44B | 0.45B | 0.52B | 0.39B | 0.42B | 0.43B | 0.46B | 0.39B | 0.40B | 0.41B | 0.45B | 0.54B | 0.58B | 0.70B | 0.78B | 0.58B | 0.63B | 0.60B | 0.70B | 0.70B | 0.61B | 0.70B | 0.72B | 0.76B | 0.94B | 0.92B | 1.07B | 0.96B | 1.11B | 1.22B | 1.28B | 1.27B |
|
Non-Current Assets
|
7.82B | 7.71B | 7.61B | 7.31B | 7.12B | 7.89B | 6.74B | 7.91B | 6.92B | 7.97B | 7.68B | 5.50B | 6.03B | 4.72B | 5.79B | 4.52B | 5.46B | 4.32B | 5.36B | 3.94B | 5.06B | 3.72B | 4.87B | 3.61B | 4.57B | 4.68B | 4.36B | 5.77B | 4.91B | 6.08B | 4.91B | 5.93B | 5.37B | 6.43B | 5.50B | 6.43B | 5.65B | 6.81B | 6.37B | 7.63B | 7.01B | 7.90B | 7.25B | 8.58B | 8.24B | 9.67B | 11.17B | 10.84B | 11.57B | 13.57B | 13.08B | 14.00B | 13.55B | 14.02B | 13.52B | 15.02B | 13.86B | 13.53B |
|
Assets
|
14.19B | 14.21B | 14.20B | 13.65B | 13.15B | 13.27B | 13.71B | 11.42B | 13.20B | 13.41B | 11.55B | 10.71B | 11.40B | 9.63B | 9.64B | 9.32B | 10.15B | 9.02B | 8.88B | 9.41B | 10.01B | 8.71B | 8.84B | 8.69B | 9.16B | 9.07B | 9.76B | 10.87B | 10.07B | 10.05B | 10.41B | 11.80B | 11.39B | 11.52B | 11.62B | 12.70B | 11.93B | 12.16B | 13.77B | 15.30B | 14.98B | 15.52B | 14.87B | 16.41B | 16.22B | 17.28B | 20.99B | 21.20B | 22.56B | 25.43B | 24.97B | 24.91B | 25.52B | 24.74B | 24.92B | 25.46B | 24.69B | 24.80B |
|
Accounts Payables
|
0.71B | 0.87B | 0.95B | 0.88B | 1.06B | 1.35B | 1.41B | 0.03B | 0.99B | 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 | 0.62B | 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 | 1.61B | 2.00B | 2.12B | 2.10B | 1.55B | 1.86B | 1.64B | 1.58B | 1.58B | 1.32B | 1.37B | 1.45B | 1.44B | 1.49B |
|
Notes Payables
|
0.00B | | | | | | | | | 0.01B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Dividends payables
|
| 0.08B | 0.05B | 0.03B | | 0.18B | 0.12B | 0.06B | 0.18B | 0.09B | 0.27B | 0.18B | 0.09B | | 0.09B | | 0.09B | 0.00B | 0.09B | 0.00B | 0.09B | 0.01B | 0.27B | 0.19B | 0.10B | 0.06B | 0.11B | 0.06B | 0.01B | 0.17B | 0.11B | 0.06B | 0.01B | 0.17B | 0.11B | 0.06B | 0.01B | 0.12B | 0.08B | 0.04B | 0.00B | 0.17B | 0.12B | 0.06B | 0.01B | 0.17B | 0.06B | 0.01B | 0.12B | 0.05B | 0.01B | 0.26B | 0.18B | 0.09B | 0.02B | 0.26B | 0.18B | 0.09B |
|
Payables
|
0.71B | 0.95B | 1.01B | 0.91B | 1.06B | 1.53B | 1.53B | 0.10B | 1.17B | 0.75B | 1.23B | 1.04B | 0.89B | 0.86B | 1.08B | 0.90B | 0.78B | 0.77B | 0.83B | 0.64B | 0.68B | 0.72B | 1.06B | 0.89B | 0.62B | 0.68B | 0.96B | 0.95B | 0.98B | 1.16B | 1.09B | 1.04B | 0.90B | 1.06B | 1.03B | 1.01B | 0.97B | 1.20B | 1.17B | 1.21B | 1.28B | 1.53B | 1.47B | 1.64B | 1.61B | 2.17B | 2.18B | 2.10B | 1.67B | 1.91B | 1.65B | 1.83B | 1.76B | 1.41B | 1.39B | 1.71B | 1.61B | 1.58B |
|
Accumulated Expenses
|
1.04B | 1.01B | 1.06B | 1.05B | 1.06B | 1.20B | 1.14B | 0.13B | 1.04B | 0.50B | 0.96B | 0.93B | 0.41B | 1.00B | 0.99B | 0.94B | 0.43B | 0.87B | 0.85B | 0.88B | 0.41B | 0.86B | 0.79B | 0.74B | 0.33B | 0.27B | 0.87B | 0.34B | 0.94B | 0.89B | 0.91B | 0.33B | 0.95B | 0.89B | 0.86B | 0.26B | 0.86B | 0.83B | 0.86B | 0.27B | 1.00B | 0.97B | 1.03B | 0.27B | 1.21B | 1.22B | 0.51B | 1.54B | 1.52B | 0.55B | 1.55B | 1.34B | 1.33B | 1.31B | 1.29B | 1.39B | 1.40B | 1.44B |
|
Other Accumulated Expenses
|
| | | | | | | | | 0.13B | | | 0.12B | | 0.01B | | 0.11B | | 0.01B | | 0.16B | | | | 0.07B | 1.62B | | 1.98B | | | | 1.89B | | | | 1.74B | | | | 1.98B | | | | 1.85B | | | 1.87B | | | 2.14B | | | | 1.92B | | | | |
|
Short term Debt
|
0.16B | -0.17B | -0.23B | 0.18B | 0.90B | -0.80B | -0.72B | 0.55B | 0.84B | 0.07B | 1.17B | -1.26B | 0.00B | 0.25B | -0.31B | -0.17B | 0.00B | 0.23B | -0.23B | -0.22B | 0.07B | 0.20B | -0.20B | -0.19B | 0.03B | 0.04B | -0.49B | 0.00B | 0.12B | -0.12B | 0.12B | 0.03B | 0.17B | 0.17B | 0.17B | 0.39B | 0.17B | 0.88B | 0.98B | 0.73B | 0.84B | -0.87B | -0.20B | 0.12B | 0.14B | -0.13B | 0.20B | 0.18B | -0.17B | 0.58B | 0.24B | -0.24B | 1.00B | 0.99B | 0.99B | 1.01B | 0.26B | 0.30B |
|
Current Leases
|
| | | | | | | | | | | | 0.24B | | 0.19B | | 0.06B | | 0.05B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Taxes
|
0.12B | 0.13B | 0.14B | 0.13B | 0.13B | -0.11B | 0.20B | 0.01B | 0.13B | 0.09B | 0.09B | 0.08B | 0.06B | 0.08B | 0.07B | 0.07B | 0.04B | 0.05B | 0.05B | 0.04B | 0.03B | 0.04B | 0.03B | 0.05B | 0.04B | 0.04B | 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 | 0.11B | 0.19B | 0.10B | 0.19B | 0.38B | 0.08B | 0.13B | 0.13B | 0.12B | 0.07B | 0.07B | 0.10B | 0.09B | 0.04B |
|
Curent Deferred Tax Liability
|
0.03B | 0.05B | 0.01B | 0.02B | 0.01B | 0.01B | 0.00B | 0.11B | 0.01B | 0.15B | 0.00B | 0.00B | 0.19B | 0.01B | 0.00B | | 0.01B | | 0.07B | | 0.01B | | 0.01B | 0.00B | 0.01B | 0.01B | | 0.01B | | 0.01B | | 0.01B | | 0.03B | | 0.05B | | 0.05B | | 0.06B | | 0.05B | | 0.05B | | 0.07B | 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 | 1.98B | 3.19B | 2.62B | 3.46B | 3.32B | 2.55B | 2.20B | 2.45B | 2.08B | 2.00B | 1.91B | 1.96B | 1.78B | 1.75B | 1.82B | 2.07B | 1.87B | 1.56B | 1.59B | 2.36B | 2.03B | 2.08B | 2.20B | 2.17B | 2.13B | 2.07B | 2.17B | 2.13B | 3.11B | 2.06B | 2.98B | 3.13B | 3.75B | 3.20B | 3.48B | 2.85B | 2.96B | 3.07B | 3.71B | 4.67B | 4.01B | 3.74B | 5.68B | 3.57B | 3.54B | 4.21B | 3.77B | 3.74B | 4.20B | 3.36B | 3.35B |
|
Capital Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.31B | | 0.30B | | 0.28B | | 0.28B | | |
|
Non-Current Debt
|
2.49B | -2.48B | -2.46B | 2.32B | 1.29B | -1.23B | -1.19B | 0.47B | 0.87B | 0.84B | 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 | 1.34B | -1.69B | 1.58B | 1.59B | -1.60B | 1.61B | 1.76B | 2.02B | 2.03B | 2.02B | 1.20B | 1.87B | 1.17B | 1.88B | 1.82B | 2.14B | -2.30B | -2.46B | 2.39B | 2.41B | -2.38B | 1.69B | 2.49B | -2.42B | 1.16B | 2.88B | -2.85B | 2.11B | 1.96B | 1.89B | 1.95B | 1.91B | 1.83B |
|
Pension
|
| | | 0.32B | | 0.19B | | 0.02B | 0.33B | 0.29B | 0.41B | 0.43B | 0.54B | 0.47B | 0.49B | 0.45B | 0.42B | 0.37B | 0.36B | 0.34B | 0.47B | 0.37B | 0.38B | 0.37B | 0.41B | 0.41B | 0.38B | 0.46B | 0.39B | 0.37B | 0.38B | 0.50B | 0.38B | 0.39B | 0.39B | 0.57B | 0.44B | 0.45B | 0.46B | 0.62B | 0.49B | 0.50B | 0.49B | 0.56B | 0.44B | 0.42B | 0.42B | 0.34B | 0.34B | 0.47B | 0.37B | 0.38B | 0.40B | 0.38B | 0.39B | 0.43B | 0.43B | 0.40B |
|
Minority Interest
|
1.41B | -0.13B | 1.27B | 1.22B | 1.13B | -0.14B | 1.00B | 1.00B | 0.61B | -0.53B | -0.33B | -0.27B | -1.29B | 0.01B | -0.01B | 0.08B | -0.13B | 0.07B | 0.07B | 0.06B | 0.06B | 0.06B | 0.06B | 0.07B | 0.01B | 0.06B | 0.07B | 0.01B | 0.07B | 0.07B | 0.07B | 0.07B | 0.13B | 0.00B | 0.13B | 0.07B | 0.07B | -0.00B | 0.07B | 0.06B | 0.06B | 0.06B | 0.06B | 0.01B | 0.06B | 0.07B | 0.01B | 0.07B | 0.07B | 0.12B | 0.12B | 0.00B | 0.24B | 0.23B | 0.23B | 0.01B | 0.24B | 0.40B |
|
Non-Current Deferred Tax Liability
|
0.03B | 0.02B | 0.02B | 0.14B | 0.03B | 0.02B | 0.03B | 0.17B | 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 | 0.01B | 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 | 0.05B | 0.05B | 0.32B | 0.06B | 0.06B | 0.34B | 0.05B | 0.04B | 0.06B | 0.05B | 0.05B | 0.05B | 0.06B | 0.06B |
|
Operating Leases
|
| | | | | | | | | | | | 0.03B | | 0.03B | | 0.03B | | 0.04B | | | | 17.99B | 17.99B | | | | | | | | | | 0.22B | | 0.15B | | | | 0.14B | | | | 0.15B | | | 0.14B | | | | | | | | | | | |
|
Other Non-Current Liabilities
|
0.35B | 0.38B | 0.38B | 0.34B | 0.33B | 0.24B | 0.24B | 0.10B | 0.32B | 0.09B | 0.28B | 0.32B | 0.09B | 0.35B | 0.36B | 0.36B | 0.07B | 0.15B | 0.15B | 0.14B | 0.05B | 0.18B | 0.19B | 0.14B | 0.06B | 0.04B | 0.18B | 0.09B | 0.22B | 0.21B | 0.20B | 0.06B | 0.30B | 0.34B | 0.32B | 0.09B | 0.32B | 0.34B | 0.47B | 0.10B | 0.46B | 0.47B | 0.44B | 0.11B | 0.42B | 0.49B | 0.20B | 0.45B | 0.51B | 0.43B | 0.91B | 0.95B | 0.94B | 0.90B | 0.90B | 0.85B | 0.83B | 0.93B |
|
Total Non-Current Liabilities
|
4.88B | 5.17B | 5.26B | 3.01B | 4.78B | 1.88B | 5.11B | 0.69B | 4.42B | 1.51B | 1.05B | 4.07B | 1.70B | 3.33B | 1.62B | 3.16B | 1.70B | 3.19B | 1.71B | 3.88B | 2.55B | 3.77B | 2.48B | 3.81B | 2.20B | 2.21B | 4.43B | 3.02B | 4.08B | 3.07B | 4.16B | 2.55B | 4.48B | 3.17B | 4.55B | 2.44B | 4.40B | 2.45B | 5.55B | 3.23B | 5.90B | 3.60B | 5.86B | 3.87B | 5.97B | 3.36B | 2.82B | 6.89B | 6.55B | 2.38B | 6.86B | 2.72B | 6.78B | 2.58B | 6.07B | 2.60B | 5.76B | 5.65B |
|
Total Liabilities
|
5.24B | 5.54B | 5.63B | 5.29B | 5.11B | 5.43B | 5.35B | 4.85B | 4.74B | 4.10B | 4.54B | 4.38B | 4.07B | 3.68B | 3.97B | 3.52B | 3.46B | 3.34B | 3.38B | 4.01B | 3.95B | 3.95B | 4.23B | 3.95B | 3.50B | 3.41B | 4.61B | 4.21B | 4.30B | 4.39B | 4.36B | 4.44B | 4.78B | 4.94B | 4.87B | 4.76B | 4.72B | 4.97B | 6.02B | 5.95B | 6.36B | 6.80B | 6.30B | 6.27B | 6.39B | 7.05B | 7.22B | 7.34B | 7.05B | 7.60B | 7.77B | 7.76B | 7.71B | 7.06B | 6.96B | 7.48B | 6.58B | 6.58B |
|
Total Debt
|
2.65B | -2.66B | -2.69B | 2.49B | 2.19B | -2.03B | -1.90B | 1.01B | 1.71B | 0.92B | 1.53B | -1.56B | 0.67B | 0.90B | -0.96B | -0.79B | 0.93B | 1.13B | -1.13B | -1.97B | 1.68B | 1.77B | -1.78B | -1.75B | 1.45B | 1.38B | -2.17B | 1.58B | 1.71B | -1.72B | 1.72B | 1.79B | 2.19B | 2.20B | 2.19B | 1.59B | 2.04B | 2.05B | 2.87B | 2.55B | 2.97B | -3.17B | -2.66B | 2.52B | 2.55B | -2.52B | 1.89B | 2.66B | -2.59B | 1.74B | 3.11B | -3.09B | 3.12B | 2.95B | 2.88B | 2.96B | 2.17B | 2.13B |
|
Common Equity
|
8.95B | 8.67B | 8.57B | 8.36B | 8.04B | 7.84B | 8.35B | 8.50B | 8.46B | 8.00B | 7.01B | 6.33B | 6.36B | 5.95B | 5.68B | 5.81B | 5.72B | 5.67B | 5.50B | 5.40B | 5.05B | 4.76B | 4.61B | 4.73B | 4.69B | 4.60B | 5.15B | 5.47B | 5.77B | 5.65B | 6.05B | 6.42B | 6.61B | 6.58B | 6.75B | 7.11B | 7.21B | 7.19B | 7.74B | 8.51B | 8.62B | 8.72B | 8.57B | 9.58B | 9.83B | 10.22B | 13.50B | 13.87B | 15.51B | 17.36B | 17.20B | 17.15B | 17.80B | 17.68B | 17.96B | 17.98B | 18.10B | 18.23B |
|
Shareholder's Equity
|
| | | 8.36B | | | | 8.50B | | 8.00B | | | 6.36B | | | | 5.72B | | | | 5.05B | | | | 4.69B | 4.60B | | 5.47B | | | | 6.42B | | | | 7.11B | | | | 8.51B | | | | 9.27B | | | 12.76B | | 15.51B | 16.85B | 17.20B | 17.15B | 17.80B | 17.45B | 17.96B | 17.98B | 17.86B | 17.83B |
|
Liabilities and Shareholders Equity
|
14.19B | 14.21B | 14.20B | 13.65B | 13.15B | 13.27B | 13.71B | 11.42B | 13.20B | 13.41B | 11.55B | 10.71B | 11.40B | 9.63B | 9.64B | 9.32B | 10.15B | 9.02B | 8.88B | 9.41B | 10.01B | 8.71B | 8.84B | 8.69B | 9.16B | 9.07B | 9.76B | 10.87B | 10.07B | 10.05B | 10.41B | 11.80B | 11.39B | 11.52B | 11.62B | 12.70B | 11.93B | 12.16B | 13.77B | 15.30B | 14.98B | 15.52B | 14.87B | 16.41B | 16.22B | 17.28B | 20.99B | 21.20B | 22.56B | 25.43B | 24.97B | 24.91B | 25.52B | 24.74B | 24.92B | 25.46B | 24.69B | 24.80B |
|
Treasury Shares
|
| | | 0.01B | | | | 0.01B | | 0.00B | | | 0.00B | | | | 0.00B | | | | 0.00B | | | | 0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Retained Earnings
|
0.89B | 1.11B | 1.25B | 1.22B | 0.86B | 0.63B | 0.97B | 0.98B | 0.91B | 0.67B | 0.61B | 0.74B | 0.79B | 0.67B | 0.75B | 0.92B | 1.04B | 1.02B | 0.98B | 0.78B | 0.61B | 0.33B | 0.49B | 0.51B | 0.46B | 0.37B | 0.68B | 0.69B | 0.72B | 0.54B | 0.53B | 0.51B | 0.47B | 0.53B | 0.42B | 0.47B | 0.41B | 0.48B | 0.58B | 0.72B | 0.56B | 0.57B | 0.51B | 2.79B | 0.43B | 0.21B | 4.22B | 0.55B | 0.38B | 8.17B | 0.47B | 0.42B | 0.66B | 0.24B | 0.49B | 0.98B | 0.91B | 0.94B |