|
Cash & Equivalents
|
0.09B | 0.30B | 0.57B | 0.73B | 0.66B | 0.80B | 0.76B | 1.22B | 1.08B | 1.18B | 0.99B | 1.08B | 0.84B | 0.52B | 0.59B | 0.62B | 0.51B | 0.80B | 0.41B | 0.44B | 0.34B | 0.51B | 0.72B | 0.62B | 0.32B | 0.41B | 0.39B | 0.43B | 2.60B | 2.99B | 9.98B | 0.56B | 0.40B | 0.50B | 0.97B | 0.42B | 0.20B | 0.79B | 0.75B | 1.06B | 0.23B | 0.49B | 0.41B | 0.52B | 0.67B | 0.78B | 0.73B | 0.77B | 0.53B | 1.31B | 0.62B | 0.64B | 0.36B | 0.44B | 0.53B | 0.60B | 0.33B | 0.96B | 0.80B | 0.87B | 0.46B | 1.65B | 1.02B | 0.97B | 0.41B | 0.61B | 0.95B |
|
Cash & Current Investments
|
0.09B | 0.30B | 0.57B | 0.73B | 0.66B | 0.80B | 0.76B | 1.22B | 1.08B | 1.18B | 0.99B | 1.08B | 0.84B | 0.52B | 0.59B | 0.62B | 0.51B | 0.80B | 0.41B | 0.44B | 0.34B | 0.51B | 0.72B | 0.62B | 0.32B | 0.41B | 0.39B | 0.43B | 2.60B | 2.99B | 9.98B | 0.56B | 0.40B | 0.50B | 0.97B | 0.42B | 0.20B | 0.79B | 0.75B | 1.06B | 0.23B | 0.49B | 0.41B | 0.52B | 0.67B | 0.78B | 0.73B | 0.77B | 0.53B | 1.31B | 0.62B | 0.64B | 0.36B | 0.44B | 0.53B | 0.60B | 0.33B | 0.96B | 0.80B | 0.87B | 0.46B | 1.65B | 1.02B | 0.97B | 0.41B | 0.61B | 0.95B |
|
Receivables - Net
|
| 0.54B | 0.50B | 0.51B | 0.46B | 0.61B | 0.53B | 0.50B | 0.49B | 0.63B | 0.57B | 0.53B | 0.51B | 0.74B | 0.64B | 0.61B | 0.57B | 0.69B | 0.66B | 0.57B | 0.55B | 0.73B | 0.58B | 0.53B | 0.46B | 0.60B | 0.52B | 0.02B | 0.14B | 0.56B | 0.47B | 0.65B | 0.76B | 0.96B | 0.83B | 0.01B | 0.78B | 0.98B | 0.93B | 0.74B | 0.91B | 0.93B | 0.82B | 0.71B | 0.64B | 0.71B | 0.69B | 0.55B | 0.56B | 0.93B | 0.81B | 0.68B | 0.76B | 0.89B | 0.81B | 0.74B | 0.80B | 1.02B | 0.92B | 0.76B | 0.89B | 1.07B | 0.87B | 0.69B | 0.79B | 1.02B | 0.84B |
|
Receivables - Other
|
| 0.19B | 0.16B | 0.05B | 0.21B | 0.17B | 0.25B | 0.07B | 0.18B | 0.22B | 0.15B | 0.06B | 0.13B | 0.14B | 0.13B | 0.05B | 0.14B | 0.11B | 0.10B | 0.03B | 0.16B | 0.14B | 0.12B | 0.04B | 0.13B | 0.09B | 0.09B | 0.10B | 0.32B | 0.16B | 0.16B | 0.14B | 0.17B | 0.11B | 0.20B | 0.17B | 0.17B | 0.13B | 0.18B | 0.13B | 0.14B | 0.18B | 0.13B | 0.11B | 0.11B | 0.13B | 0.12B | 0.13B | 0.16B | 0.15B | 0.18B | 0.20B | 0.21B | 0.21B | 0.18B | 0.13B | 0.12B | 0.13B | 0.16B | 0.12B | 0.12B | 0.13B | 0.14B | 0.15B | 0.12B | 0.13B | 0.15B |
|
Receivables
|
| 0.73B | 0.66B | 0.57B | 0.67B | 0.78B | 0.78B | 0.57B | 0.67B | 0.85B | 0.72B | 0.59B | 0.65B | 0.88B | 0.77B | 0.66B | 0.71B | 0.80B | 0.76B | 0.60B | 0.71B | 0.87B | 0.69B | 0.57B | 0.59B | 0.69B | 0.62B | 0.12B | 0.46B | 0.72B | 0.64B | 0.79B | 0.92B | 1.08B | 1.03B | 0.18B | 0.95B | 1.12B | 1.12B | 0.86B | 1.05B | 1.11B | 0.95B | 0.81B | 0.74B | 0.84B | 0.82B | 0.68B | 0.72B | 1.09B | 0.99B | 0.88B | 0.97B | 1.09B | 0.99B | 0.87B | 0.93B | 1.14B | 1.08B | 0.88B | 1.02B | 1.20B | 1.02B | 0.84B | 0.91B | 1.16B | 0.99B |
|
Raw Materials
|
| 0.06B | 0.06B | 0.04B | 0.06B | 0.06B | 0.06B | 0.03B | 0.04B | 0.04B | 0.04B | 0.04B | 0.05B | 0.04B | 0.05B | 0.04B | 0.05B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.03B | 0.03B | 0.04B | 0.02B | 0.02B | 0.02B | 0.02B | 0.01B | 0.24B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Work In Process
|
| 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 | 0.03B | 0.02B | 0.02B | 0.03B | 0.03B | 0.02B | 0.02B | 0.03B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.01B | 0.02B | 0.02B | 0.02B | 0.08B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Finished Goods
|
| 0.12B | 0.10B | 0.11B | 0.10B | 0.12B | 0.11B | 0.13B | 0.15B | 0.16B | 0.14B | 0.14B | 0.18B | 0.18B | 0.18B | 0.14B | 0.17B | 0.18B | 0.16B | 0.13B | 0.18B | 0.19B | 0.19B | 0.14B | 0.16B | 0.18B | 0.17B | 0.14B | 0.18B | 0.19B | 0.18B | 0.21B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Inventory
|
| 0.23B | 0.22B | 0.18B | 0.22B | 0.23B | 0.23B | 0.20B | 0.22B | 0.22B | 0.20B | 0.21B | 0.26B | 0.27B | 0.27B | 0.21B | 0.26B | 0.27B | 0.24B | 0.21B | 0.26B | 0.28B | 0.26B | 0.20B | 0.23B | 0.24B | 0.22B | 0.18B | 0.23B | 0.23B | 0.22B | 0.59B | 0.66B | 0.63B | 0.64B | 0.59B | 0.67B | 0.64B | 0.63B | 0.59B | 0.69B | 0.70B | 0.64B | 0.62B | 0.68B | 0.64B | 0.66B | 0.66B | 0.75B | 0.75B | 0.81B | 0.80B | 0.94B | 0.87B | 0.87B | 0.79B | 0.92B | 0.86B | 0.85B | 0.80B | 0.87B | 0.85B | 0.83B | 0.73B | 0.87B | 0.90B | 0.82B |
|
Current Deferred Tax Assets
|
| | | 0.06B | | -0.02B | -0.02B | | | 0.00B | 0.00B | 0.01B | 0.03B | 0.03B | 0.03B | 0.04B | 0.07B | 0.07B | 0.07B | 0.05B | 0.05B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets
|
| 0.06B | 0.05B | 0.05B | 0.08B | 0.10B | 0.08B | 0.06B | 0.10B | 0.10B | 0.08B | 0.07B | 0.11B | 0.14B | 0.13B | 0.09B | 0.14B | 0.13B | 0.12B | 0.08B | 0.12B | 0.12B | 0.11B | 0.08B | 0.11B | 0.11B | 0.09B | 0.12B | 0.16B | 0.13B | 0.11B | 0.21B | 0.30B | 0.28B | 0.28B | 0.28B | 0.33B | 0.34B | 0.31B | 0.25B | 0.36B | 0.30B | 0.28B | 0.22B | 0.28B | 0.28B | 0.43B | 0.30B | 0.37B | 0.46B | 0.51B | 0.46B | 0.61B | 0.47B | 0.37B | 0.38B | 0.38B | 0.36B | 0.35B | 0.30B | 0.33B | 0.34B | 0.36B | 0.31B | 0.37B | 0.40B | 0.47B |
|
Current Assets
|
| 1.33B | 1.51B | 1.71B | 1.63B | 1.92B | 1.86B | 2.22B | 2.07B | 2.36B | 2.00B | 2.12B | 1.87B | 1.83B | 1.78B | 1.75B | 1.69B | 2.07B | 1.60B | 1.54B | 1.48B | 1.80B | 1.81B | 1.58B | 1.28B | 1.48B | 1.35B | 1.26B | 3.76B | 4.07B | 10.95B | 2.17B | 2.28B | 2.49B | 2.92B | 2.19B | 2.14B | 2.89B | 2.81B | 2.77B | 2.34B | 2.60B | 2.29B | 2.18B | 2.37B | 2.54B | 2.64B | 2.42B | 2.37B | 3.60B | 2.92B | 2.78B | 2.87B | 2.87B | 2.75B | 2.64B | 2.55B | 3.33B | 3.09B | 2.85B | 2.68B | 4.04B | 3.23B | 2.85B | 2.56B | 3.08B | 3.23B |
|
Property, Plant & Equipment (Net)
|
| 1.24B | 1.25B | 1.35B | 1.26B | 1.24B | 1.29B | 1.39B | 1.43B | 1.41B | 1.37B | 1.43B | 1.46B | 1.98B | 2.00B | 2.00B | 1.93B | 1.91B | 1.98B | 1.97B | 1.94B | 1.97B | 1.85B | 1.80B | 1.64B | 1.71B | 1.61B | 1.59B | 1.59B | 1.54B | 1.53B | 4.51B | 4.53B | 4.59B | 4.59B | 4.67B | 4.68B | 4.60B | 4.59B | 4.61B | 4.55B | 4.51B | 4.43B | 4.55B | 4.39B | 4.34B | 4.18B | 4.25B | 4.14B | 4.17B | 4.11B | 4.19B | 4.21B | 4.17B | 4.06B | 4.22B | 4.27B | 4.34B | 4.27B | 4.44B | 4.44B | 4.47B | 4.50B | 4.46B | 4.51B | 4.63B | 4.63B |
|
Long-Term Investments
|
| 2.56B | 2.59B | 2.61B | 2.72B | 2.65B | 2.61B | 2.57B | 2.69B | 2.68B | 2.59B | 2.49B | 2.61B | 2.61B | 2.63B | 2.43B | 2.53B | 2.52B | 2.54B | 2.51B | 2.61B | 2.60B | 2.58B | 2.39B | 2.50B | 2.45B | 2.44B | 2.44B | 2.58B | 2.56B | 2.64B | -30.38B | | | | -35.42B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Goodwill
|
| 1.43B | 1.44B | 1.48B | 1.44B | 1.44B | 1.50B | 1.49B | 1.55B | 1.55B | 1.50B | 1.45B | 1.49B | 2.29B | 2.42B | 2.45B | 2.37B | 2.33B | 2.42B | 2.42B | 2.39B | 2.44B | 2.29B | 2.19B | 2.02B | 2.12B | 2.05B | 1.98B | 2.03B | 1.94B | 1.93B | 8.25B | 8.28B | 8.39B | 8.35B | 8.41B | 8.44B | 8.33B | 8.33B | 8.26B | 8.28B | 8.29B | 7.55B | 7.63B | 7.54B | 7.56B | 7.62B | 6.15B | 6.15B | 6.16B | 6.15B | 6.15B | 6.16B | 6.15B | 6.13B | 5.29B | 5.29B | 5.30B | 5.32B | 5.33B | 5.32B | 5.32B | 5.32B | 5.58B | 5.58B | 5.59B | 1.94B |
|
Intangibles
|
| 4.19B | 4.37B | 4.89B | 4.59B | 4.92B | 5.00B | 5.06B | 5.23B | 5.19B | 4.57B | 4.59B | 4.68B | 7.13B | 7.23B | 7.23B | 7.03B | 6.95B | 6.97B | 6.83B | 6.65B | 6.78B | 6.03B | 5.76B | 5.23B | 5.37B | 4.92B | 4.75B | 4.98B | 4.93B | 4.88B | 14.03B | 14.03B | 14.20B | 14.32B | 14.30B | 14.24B | 14.02B | 14.00B | 13.78B | 13.75B | 13.77B | 13.59B | 13.66B | 13.31B | 13.38B | 13.41B | 13.56B | 13.48B | 13.50B | 13.35B | 13.29B | 13.22B | 12.99B | 12.66B | 12.80B | 12.80B | 12.81B | 12.71B | 12.61B | 12.47B | 12.39B | 12.41B | 12.20B | 12.20B | 12.39B | 12.02B |
|
Goodwill & Intangibles
|
| 5.62B | 5.81B | 6.37B | 6.03B | 6.36B | 6.50B | 6.55B | 6.77B | 6.74B | 6.07B | 6.04B | 6.17B | 9.41B | 9.64B | 9.69B | 9.39B | 9.27B | 9.39B | 9.24B | 9.05B | 9.22B | 8.32B | 7.95B | 7.25B | 7.49B | 6.97B | 6.73B | 7.01B | 6.87B | 6.81B | 22.28B | 22.31B | 22.59B | 22.66B | 22.70B | 22.68B | 22.35B | 22.33B | 22.04B | 22.03B | 22.06B | 21.14B | 21.29B | 20.84B | 20.95B | 21.03B | 19.71B | 19.64B | 19.66B | 19.50B | 19.44B | 19.38B | 19.14B | 18.80B | 18.09B | 18.09B | 18.10B | 18.03B | 17.94B | 17.79B | 17.72B | 17.73B | 17.78B | 17.79B | 17.99B | 13.96B |
|
Long-Term Deferred Tax
|
| 0.08B | 0.12B | 0.18B | 0.17B | 0.15B | 0.11B | 0.19B | 0.15B | 0.17B | 0.22B | 0.15B | 0.13B | 0.15B | 0.16B | 0.13B | 0.19B | 0.12B | 0.04B | 0.04B | 0.02B | 0.02B | 0.02B | 0.06B | 0.04B | 0.05B | 0.04B | 0.02B | 0.02B | 0.03B | 0.03B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non-Current Assets
|
| 0.16B | 0.16B | 0.12B | 0.12B | 0.11B | 0.12B | 0.14B | 0.14B | 0.13B | 0.15B | 0.17B | 0.16B | 0.22B | 0.23B | 0.20B | 0.19B | 0.20B | 0.20B | 0.26B | 0.25B | 0.24B | 0.23B | 0.19B | 0.22B | 0.20B | 0.21B | 0.26B | 0.22B | 0.24B | 0.23B | 0.38B | 0.43B | 0.45B | 0.51B | 0.68B | 0.69B | 0.72B | 0.74B | 0.70B | 0.90B | 0.90B | 0.90B | 0.84B | 0.85B | 0.81B | 0.82B | 0.95B | 1.02B | 1.09B | 1.11B | 1.21B | 1.26B | 1.20B | 1.10B | 0.92B | 0.94B | 1.02B | 1.18B | 1.14B | 1.16B | 1.17B | 1.18B | 0.98B | 1.07B | 1.13B | 1.06B |
|
Non-Current Assets
|
| 9.71B | 9.98B | 10.31B | 10.36B | 10.18B | 10.28B | 10.48B | 10.80B | 10.74B | 10.43B | 10.31B | 10.56B | 14.40B | 14.69B | 14.46B | 14.25B | 14.05B | 14.18B | 14.04B | 13.88B | 14.07B | 13.02B | 12.40B | 11.67B | 11.92B | 11.29B | 11.02B | 11.45B | 11.25B | 11.25B | 27.17B | 27.26B | 27.63B | 27.76B | 28.06B | 28.05B | 27.67B | 27.66B | 27.34B | 27.49B | 27.46B | 26.46B | 26.68B | 26.09B | 26.10B | 26.03B | 24.91B | 24.80B | 24.92B | 24.72B | 24.84B | 24.85B | 24.52B | 23.96B | 23.23B | 23.30B | 23.46B | 23.48B | 23.53B | 23.40B | 23.36B | 23.41B | 23.22B | 23.37B | 23.75B | 19.64B |
|
Assets
|
| 11.05B | 11.49B | 12.02B | 11.98B | 12.11B | 12.14B | 12.70B | 12.87B | 13.10B | 12.43B | 12.42B | 12.44B | 16.24B | 16.47B | 16.21B | 15.94B | 16.12B | 15.77B | 15.58B | 15.37B | 15.87B | 14.83B | 13.98B | 12.95B | 13.40B | 12.65B | 12.28B | 15.21B | 15.32B | 22.20B | 29.34B | 29.54B | 30.12B | 30.68B | 30.25B | 30.18B | 30.56B | 30.47B | 30.11B | 29.82B | 30.06B | 28.75B | 28.86B | 28.46B | 28.64B | 28.68B | 27.33B | 27.16B | 28.52B | 27.64B | 27.62B | 27.72B | 27.39B | 26.71B | 25.87B | 25.85B | 26.79B | 26.57B | 26.38B | 26.07B | 27.39B | 26.64B | 26.06B | 25.93B | 26.83B | 22.87B |
|
Accounts Payables
|
| 0.16B | 0.19B | 0.21B | 0.18B | 0.18B | 0.20B | 0.23B | 0.22B | 0.23B | 0.26B | 0.27B | 0.21B | 0.49B | 0.49B | 1.19B | 0.46B | 1.36B | 1.39B | 1.43B | 1.27B | 1.51B | | 1.30B | | | | 1.18B | | | | 2.47B | 2.20B | 2.62B | 2.51B | 2.68B | 2.54B | 2.97B | 2.82B | 2.71B | 2.56B | 3.05B | 2.69B | 2.77B | 2.56B | 3.19B | 3.07B | 2.89B | 2.53B | 3.37B | 3.22B | 3.11B | 2.87B | 3.27B | 3.09B | 2.98B | 2.89B | 3.41B | 3.36B | 3.18B | 2.96B | 3.34B | 3.21B | 3.01B | 2.78B | 3.18B | 2.94B |
|
Notes Payables
|
| | | 0.30B | | 0.30B | | 0.00B | | | | 0.00B | | | 0.03B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Payables
|
| 0.16B | 0.19B | 0.51B | 0.18B | 0.48B | 0.20B | 0.23B | 0.22B | 0.23B | 0.26B | 0.27B | 0.21B | 0.49B | 0.52B | 1.19B | 0.46B | 1.36B | 1.39B | 1.43B | 1.27B | 1.51B | | 1.30B | | | | 1.18B | | | | 2.47B | 2.20B | 2.62B | 2.51B | 2.68B | 2.54B | 2.97B | 2.82B | 2.71B | 2.56B | 3.05B | 2.69B | 2.77B | 2.56B | 3.19B | 3.07B | 2.89B | 2.53B | 3.37B | 3.22B | 3.11B | 2.87B | 3.27B | 3.09B | 2.98B | 2.89B | 3.41B | 3.36B | 3.18B | 2.96B | 3.34B | 3.21B | 3.01B | 2.78B | 3.18B | 2.94B |
|
Accumulated Expenses
|
| 0.69B | 0.63B | 0.74B | 0.70B | 0.89B | 0.81B | 0.80B | 0.78B | 0.85B | 0.62B | 0.65B | 0.61B | 0.80B | 0.79B | 1.19B | 0.71B | 1.36B | 1.39B | 1.43B | 1.27B | 1.51B | 1.37B | 1.30B | 1.12B | 1.33B | 1.20B | 1.18B | 1.15B | 1.32B | 1.27B | 2.47B | 2.20B | 2.62B | 2.51B | 2.68B | | | | 2.71B | | | | 2.77B | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Accumulated Expenses
|
| | | 0.17B | | | | 0.32B | | | | 0.15B | | | | 0.13B | | | | 0.26B | | | | 0.13B | | | | 0.15B | | | | 0.20B | | | | 0.21B | | | | 0.23B | | | | 0.26B | | | | 0.37B | | | | 0.27B | | | | 0.17B | | | | 0.22B | | | | 0.25B | | | |
|
Short term Debt
|
| 0.00B | 0.30B | 0.30B | 0.30B | 0.30B | | 0.03B | 0.00B | 0.45B | 0.10B | 0.11B | 0.05B | 0.80B | 1.26B | 1.25B | 1.26B | 1.27B | 0.64B | 0.59B | 0.63B | 0.45B | 1.11B | 0.85B | 0.94B | 0.83B | 0.05B | 0.03B | 0.06B | 0.35B | 0.33B | 0.68B | 0.84B | 0.69B | 1.75B | 0.71B | 1.59B | 1.41B | 1.60B | 1.59B | 1.64B | 1.03B | 1.19B | 0.93B | 1.45B | 0.61B | 1.24B | 1.02B | 1.06B | 1.53B | 0.56B | 0.51B | 0.68B | 0.25B | 0.51B | 0.40B | 0.41B | 0.42B | 0.88B | 0.91B | 0.91B | 0.89B | 0.04B | 0.03B | 0.08B | 0.06B | 2.41B |
|
Current Taxes
|
| | | 0.22B | | | | 0.22B | | | | 0.03B | | | | 0.03B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Curent Deferred Tax Liability
|
| 0.12B | 0.12B | 0.17B | 0.18B | 0.18B | 0.19B | 0.22B | 0.29B | 0.25B | 0.24B | 0.16B | 0.17B | 0.17B | 0.17B | 0.15B | 0.17B | 0.11B | 0.11B | 0.14B | 0.17B | 0.14B | 0.14B | 0.16B | 0.18B | 0.18B | 0.16B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities
|
| 1.10B | 1.40B | 1.58B | 1.48B | 1.57B | 1.22B | 1.33B | 1.31B | 1.85B | 1.29B | 1.28B | 1.06B | 2.29B | 2.73B | 2.60B | 2.61B | 2.92B | 2.29B | 2.16B | 2.07B | 2.11B | 2.62B | 2.32B | 2.25B | 2.35B | 1.41B | 1.22B | 1.22B | 1.67B | 1.61B | 3.16B | 3.05B | 3.31B | 4.26B | 3.40B | 4.13B | 4.38B | 4.42B | 4.30B | 4.20B | 4.08B | 3.89B | 3.70B | 4.00B | 3.81B | 4.31B | 3.91B | 3.60B | 4.89B | 3.78B | 3.62B | 3.56B | 3.51B | 3.59B | 3.38B | 3.31B | 3.83B | 4.24B | 4.09B | 3.86B | 4.24B | 3.25B | 3.05B | 2.87B | 3.24B | 5.34B |
|
Non-Current Debt
|
| 1.63B | 1.38B | 1.41B | 1.44B | 1.43B | 1.45B | 1.96B | 2.00B | 1.95B | 1.90B | 1.91B | 1.95B | 4.10B | 3.44B | 3.42B | 3.39B | 3.30B | 3.25B | 3.21B | 3.16B | 3.21B | 2.35B | 2.32B | 2.31B | 2.31B | 2.95B | 2.91B | 2.97B | 2.68B | 9.56B | 11.39B | 11.44B | 11.19B | 10.57B | 10.60B | 9.53B | 9.46B | 8.97B | 8.89B | 8.48B | 8.52B | 8.06B | 8.11B | 8.03B | 8.07B | 7.13B | 7.21B | 7.18B | 6.70B | 6.66B | 6.65B | 6.63B | 6.56B | 6.08B | 6.17B | 6.18B | 6.19B | 5.30B | 5.31B | 5.31B | 6.16B | 6.20B | 6.11B | 6.15B | 6.26B | 3.88B |
|
Pension
|
| 0.49B | 0.49B | 0.82B | 0.79B | 0.80B | 0.82B | 0.46B | 0.47B | 0.46B | 0.44B | 0.70B | 0.71B | 0.69B | 0.70B | 0.83B | 0.78B | 0.75B | 0.75B | 0.46B | 0.44B | 0.44B | 0.42B | 0.54B | 0.27B | 0.27B | 0.24B | 0.20B | 0.21B | 0.21B | 0.21B | 1.20B | 1.16B | 1.12B | 0.90B | 0.85B | 0.84B | 0.83B | 0.83B | 0.73B | 0.73B | 0.73B | 0.72B | 0.72B | 0.69B | 0.69B | 0.69B | 0.76B | 0.76B | 0.75B | 0.74B | 0.65B | 0.65B | 0.64B | 0.63B | 0.47B | 0.47B | 0.47B | 0.46B | 0.47B | 0.46B | 0.46B | 0.45B | 0.42B | 0.41B | 0.42B | 0.41B |
|
Minority Interest
|
| 0.01B | 0.02B | 0.01B | 0.01B | 0.01B | 0.05B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.07B | 0.05B | 0.02B | 0.03B | 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 | 0.02B | 0.20B | 0.21B | 0.21B | 0.21B | 0.21B | 0.22B | 0.22B | 0.23B | 0.23B | 0.24B | 0.25B | 0.24B | 0.25B | 0.26B | 0.27B | 0.26B | 0.26B | 0.25B | 0.25B | 0.25B | 0.25B | 0.24B | 0.23B | 0.23B | 0.23B | 0.22B | 0.23B | 0.21B | 0.21B | 0.21B | 0.21B | 0.18B | 0.19B | 0.20B | 0.20B | 0.20B |
|
Liabilities from Discontinued Operations
|
| 0.14B | 0.16B | 0.16B | 0.11B | 0.02B | 0.02B | 0.02B | 0.02B | 0.03B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 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 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability
|
| 0.46B | 0.53B | 0.47B | 0.45B | 0.44B | 0.43B | 0.47B | 0.35B | 0.42B | 0.43B | 0.46B | 0.47B | 0.88B | 0.90B | 0.95B | 0.97B | 0.94B | 0.94B | 0.91B | 0.93B | 0.98B | 0.90B | 0.78B | 0.72B | 0.74B | 0.67B | 0.80B | 0.80B | 0.80B | 0.80B | 2.10B | 2.16B | 2.27B | 2.31B | 1.90B | 1.94B | 2.02B | 2.10B | 2.13B | 2.15B | 2.20B | 2.21B | 2.26B | 2.18B | 2.22B | 2.28B | 2.38B | 2.48B | 2.59B | 2.61B | 3.01B | 2.78B | 2.78B | 2.73B | 2.99B | 2.66B | 2.67B | 2.71B | 3.09B | 2.71B | 2.76B | 2.80B | 2.73B | 2.74B | 2.79B | 2.24B |
|
Other Non-Current Liabilities
|
| 0.31B | 0.33B | 0.07B | 0.39B | 0.38B | 0.39B | 0.08B | 0.45B | 0.13B | 0.20B | 0.10B | 0.22B | 0.21B | 0.23B | 0.11B | 0.21B | 0.11B | 0.12B | 0.14B | 0.06B | 0.08B | 0.06B | 0.06B | 0.07B | 0.06B | 0.07B | 0.08B | 0.07B | 0.06B | 0.06B | 0.27B | 0.31B | 0.32B | 0.31B | 0.32B | 0.34B | 0.33B | 0.31B | 0.32B | 0.37B | 0.39B | 0.47B | 0.41B | 0.60B | 0.58B | 0.49B | 0.45B | 0.32B | 0.35B | 0.33B | 0.33B | 0.34B | 0.29B | 0.29B | 0.29B | 0.32B | 0.37B | 0.37B | 0.37B | 0.37B | 0.37B | 0.37B | 0.30B | 0.31B | 0.32B | 0.32B |
|
Total Non-Current Liabilities
|
| 4.04B | 4.13B | 4.86B | 4.42B | 4.41B | 4.10B | 4.77B | 4.37B | 4.79B | 4.29B | 4.63B | 4.37B | 8.14B | 7.96B | 8.11B | 7.94B | 8.00B | 7.34B | 6.81B | 6.68B | 6.81B | 6.35B | 6.03B | 5.59B | 5.70B | 5.30B | 5.14B | 5.22B | 5.39B | 12.20B | 17.85B | 17.82B | 17.90B | 18.05B | 16.74B | 16.43B | 16.68B | 16.32B | 16.05B | 15.57B | 15.52B | 14.88B | 14.78B | 14.91B | 14.79B | 14.41B | 14.26B | 14.01B | 14.93B | 13.79B | 13.63B | 13.61B | 13.49B | 13.03B | 12.66B | 12.61B | 13.16B | 12.71B | 12.57B | 12.34B | 13.61B | 12.70B | 12.31B | 12.17B | 12.71B | 11.88B |
|
Total Liabilities
|
| 4.35B | 4.46B | 4.93B | 4.82B | 4.79B | 4.49B | 4.86B | 4.82B | 4.92B | 4.49B | 4.73B | 4.59B | 8.35B | 8.19B | 8.22B | 8.15B | 8.11B | 7.45B | 6.95B | 6.74B | 6.89B | 6.41B | 6.09B | 5.67B | 5.77B | 5.37B | 5.21B | 5.29B | 5.45B | 12.26B | 18.12B | 18.13B | 18.21B | 18.36B | 17.06B | 16.77B | 17.01B | 16.63B | 16.37B | 15.94B | 15.92B | 15.35B | 15.19B | 15.52B | 15.37B | 14.90B | 14.71B | 14.33B | 15.28B | 14.12B | 13.95B | 13.95B | 13.79B | 13.31B | 12.95B | 12.93B | 13.53B | 13.08B | 12.94B | 12.71B | 13.98B | 13.07B | 12.61B | 12.48B | 13.03B | 12.20B |
|
Total Debt
|
| 1.63B | 1.68B | 1.71B | 1.74B | 1.73B | 1.45B | 1.99B | 2.01B | 2.40B | 2.01B | 2.02B | 2.00B | 4.90B | 4.70B | 4.67B | 4.65B | 4.57B | 3.89B | 3.80B | 3.79B | 3.66B | 3.45B | 3.17B | 3.25B | 3.14B | 3.00B | 2.94B | 3.04B | 3.03B | 9.89B | 12.07B | 12.29B | 11.87B | 12.32B | 11.31B | 11.12B | 10.87B | 10.57B | 10.49B | 10.13B | 9.55B | 9.25B | 9.04B | 9.48B | 8.69B | 8.37B | 8.23B | 8.24B | 8.23B | 7.22B | 7.16B | 7.31B | 6.80B | 6.59B | 6.56B | 6.59B | 6.62B | 6.18B | 6.22B | 6.22B | 7.06B | 6.24B | 6.15B | 6.24B | 6.32B | 6.29B |
|
Common Equity
|
| 6.69B | 7.03B | 7.09B | 7.17B | 7.32B | 7.65B | 7.84B | 8.05B | 8.19B | 7.94B | 7.66B | 7.27B | 7.88B | 8.28B | 7.96B | 7.80B | 8.01B | 8.32B | 8.63B | 8.62B | 8.99B | 8.42B | 7.89B | 7.29B | 7.63B | 7.27B | 7.06B | 9.92B | 9.87B | 9.94B | 11.22B | 11.81B | 12.32B | 12.71B | 13.19B | 13.42B | 13.55B | 13.84B | 13.74B | 13.89B | 14.14B | 13.41B | 13.67B | 12.95B | 13.27B | 13.78B | 12.62B | 12.83B | 13.24B | 13.52B | 13.66B | 13.77B | 13.60B | 13.40B | 12.92B | 12.92B | 13.26B | 13.46B | 13.41B | 13.33B | 13.39B | 13.53B | 13.28B | 13.29B | 13.64B | 10.52B |
|
Shareholder's Equity
|
| 6.69B | 7.03B | 7.09B | 7.17B | 7.32B | 7.65B | 7.84B | 8.05B | 8.19B | 7.94B | 7.66B | 7.27B | 7.88B | 8.28B | 7.96B | 7.80B | 8.01B | 8.32B | 8.63B | 8.62B | 8.99B | 8.42B | 7.89B | 7.29B | 7.63B | 7.27B | 7.06B | 9.92B | 9.87B | 9.94B | 11.22B | 11.81B | 12.32B | 12.71B | 13.19B | 13.42B | 13.55B | 13.84B | 13.74B | 13.89B | 14.14B | 13.41B | 13.67B | 12.95B | 13.27B | 13.78B | 12.62B | 12.83B | 13.24B | 13.52B | 13.66B | 13.77B | 13.60B | 13.40B | 12.92B | 12.92B | 13.26B | 13.46B | 13.41B | 13.33B | 13.39B | 13.53B | 13.28B | 13.29B | 13.64B | 10.52B |
|
Liabilities and Shareholders Equity
|
| 11.05B | 11.49B | 12.02B | 11.98B | 12.11B | 12.14B | 12.70B | 12.87B | 13.10B | 12.43B | 12.42B | 12.44B | 16.24B | 16.47B | 16.21B | 15.94B | 16.12B | 15.77B | 15.58B | 15.37B | 15.87B | 14.83B | 13.98B | 12.95B | 13.40B | 12.65B | 12.28B | 15.21B | 15.32B | 22.20B | 29.34B | 29.54B | 30.12B | 30.68B | 30.25B | 30.18B | 30.56B | 30.47B | 30.11B | 29.82B | 30.06B | 28.75B | 28.86B | 28.46B | 28.64B | 28.68B | 27.33B | 27.16B | 28.52B | 27.64B | 27.62B | 27.72B | 27.39B | 26.71B | 25.87B | 25.85B | 26.79B | 26.57B | 26.38B | 26.07B | 27.39B | 26.64B | 26.06B | 25.93B | 26.83B | 22.87B |
|
Treasury Shares
|
| | | 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 | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.00B | | | 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 | 0.00B | 0.00B | 0.01B | 0.00B | 0.00B | 0.01B | 0.00B | 0.01B | 0.00B | 0.02B | 0.01B | 0.02B | 0.00B | 0.03B | 0.01B |
|
Retained Earnings
|
| 2.37B | 2.56B | 0.78B | 2.79B | 2.98B | 3.18B | 0.91B | 3.27B | 3.44B | 3.57B | 0.84B | 3.71B | 3.76B | 3.90B | 1.19B | 3.88B | 4.10B | 4.16B | 0.98B | 4.33B | 4.52B | 4.41B | -0.87B | 4.44B | 4.60B | 4.54B | -1.70B | 4.57B | 4.65B | 4.77B | -1.57B | 6.27B | 6.51B | 6.71B | -0.86B | 7.37B | 7.70B | 7.95B | 7.69B | 7.86B | 8.10B | 7.58B | 7.62B | 7.38B | 7.57B | 7.91B | 6.54B | 6.63B | 7.02B | 7.40B | 7.40B | 7.47B | 7.43B | 7.57B | 6.89B | 6.88B | 7.13B | 7.47B | 7.48B | 7.60B | 7.93B | 8.04B | 8.24B | 8.26B | 8.60B | 5.58B |