|
Cash & Equivalents
|
-0.00B | 0.20B | 0.19B | 0.16B | 0.19B | 0.26B | 0.23B | 0.23B | 0.51B | 0.55B | 0.38B | 0.36B | 0.20B | 0.30B | 0.44B | 0.55B | 0.68B | 0.27B | 0.56B | 0.41B | 0.48B | 0.73B | 0.82B | 1.01B | 0.39B | 0.92B | 0.71B | 0.81B | 0.61B | 1.67B | 1.59B | 0.99B | 0.99B | 0.97B | 0.65B | 0.86B | 1.01B | 1.85B | 2.07B | 2.34B | 2.44B | 2.72B | 1.47B | 4.19B | 2.67B | 4.55B | 4.72B | 4.91B | 4.07B | 4.53B | 4.79B | 4.81B | 4.22B | 3.81B | 3.00B | 3.29B | 3.42B | 3.07B | 3.47B | 4.13B | 4.29B | 3.36B | 6.26B | 2.46B | 2.43B | 2.79B | 2.81B |
|
Short-term Investments
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.02B | | | | | 0.04B | 0.39B | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash & Current Investments
|
-0.00B | 0.20B | 0.19B | 0.16B | 0.19B | 0.26B | 0.23B | 0.23B | 0.51B | 0.55B | 0.38B | 0.36B | 0.20B | 0.30B | 0.44B | 0.55B | 0.68B | 0.27B | 0.56B | 0.41B | 0.48B | 0.73B | 0.82B | 1.01B | 0.39B | 0.92B | 0.71B | 0.81B | 0.61B | 1.67B | 1.59B | 0.99B | 0.99B | 0.97B | 0.67B | 0.86B | 1.01B | 1.85B | 2.07B | 2.38B | 2.83B | 2.72B | 1.47B | 4.19B | 2.67B | 4.55B | 4.72B | 4.91B | 4.07B | 4.53B | 4.79B | 4.81B | 4.22B | 3.81B | 3.00B | 3.29B | 3.42B | 3.07B | 3.47B | 4.13B | 4.29B | 3.36B | 6.26B | 2.46B | 2.43B | 2.79B | 2.81B |
|
Receivables - Net
|
0.10B | 0.10B | 0.11B | 0.10B | 0.11B | 0.12B | 0.13B | 0.16B | 0.16B | 0.16B | 0.19B | 0.17B | 0.24B | 0.24B | 0.24B | 0.22B | 0.24B | 0.29B | 0.30B | 0.32B | 0.34B | 0.35B | 0.36B | 0.33B | 0.42B | 0.42B | 0.45B | 0.43B | 0.48B | 0.53B | 0.58B | 0.51B | 0.57B | 0.61B | 0.64B | 0.56B | 0.64B | 0.66B | 0.71B | 0.66B | 1.14B | 1.16B | 1.08B | 1.02B | 1.00B | 0.73B | 0.76B | 0.63B | 0.68B | 0.69B | 0.82B | 0.67B | 0.79B | 0.88B | 1.00B | 0.86B | 1.02B | 1.16B | 1.26B | 1.15B | 1.20B | 1.30B | 1.41B | 1.28B | 1.44B | 1.52B | 1.64B |
|
Receivables - Other
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01B | 0.02B | 0.07B | 0.05B | 0.05B | 0.05B | 0.05B | 0.04B | 0.04B | 0.05B | 0.06B | 0.07B | 0.07B | 0.08B | 0.10B | 0.11B | 0.12B | 0.14B | 0.16B | 0.19B | 0.19B | 0.20B | 0.21B | 0.27B | 0.30B | 0.29B | 0.32B | 0.35B | 0.37B |
|
Receivables
|
0.10B | 0.10B | 0.11B | 0.10B | 0.11B | 0.12B | 0.13B | 0.16B | 0.16B | 0.16B | 0.19B | 0.17B | 0.24B | 0.24B | 0.24B | 0.22B | 0.24B | 0.29B | 0.30B | 0.32B | 0.34B | 0.35B | 0.36B | 0.33B | 0.42B | 0.42B | 0.45B | 0.43B | 0.48B | 0.53B | 0.58B | 0.51B | 0.57B | 0.61B | 0.64B | 0.56B | 0.64B | 0.66B | 0.72B | 0.67B | 1.21B | 1.22B | 1.14B | 1.07B | 1.04B | 0.77B | 0.80B | 0.68B | 0.74B | 0.76B | 0.89B | 0.75B | 0.89B | 0.99B | 1.12B | 1.00B | 1.18B | 1.34B | 1.45B | 1.34B | 1.41B | 1.57B | 1.71B | 1.58B | 1.76B | 1.87B | 2.02B |
|
Inventory
|
-0.01B | -0.01B | 0.17B | 0.18B | 0.17B | 0.17B | 0.20B | 0.25B | 0.25B | 0.29B | 0.29B | 0.30B | 0.36B | 0.36B | 0.35B | 0.37B | 0.38B | 0.47B | 0.46B | 0.49B | 0.51B | 0.52B | 0.46B | 0.53B | 0.61B | 0.64B | 0.59B | 0.60B | 0.63B | 0.71B | 0.72B | 0.72B | 0.73B | 0.74B | 0.73B | 0.74B | 0.77B | 0.82B | 0.81B | 0.84B | 1.45B | 1.41B | 1.23B | 1.29B | 1.31B | 1.34B | 1.28B | 1.28B | 1.24B | 1.23B | 1.19B | 1.22B | 1.24B | 1.32B | 1.33B | 1.44B | 1.53B | 1.60B | 1.62B | 1.71B | 1.75B | 1.88B | 1.88B | 1.93B | 2.01B | 2.08B | 2.10B |
|
Current Deferred Tax Assets
|
| | 0.02B | | | 0.02B | 0.02B | 0.01B | 0.04B | 0.03B | 0.03B | 0.03B | 0.02B | 0.02B | 0.03B | 0.02B | 0.02B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.04B | 0.04B | 0.04B | 0.04B | 0.05B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets
|
0.01B | 0.01B | 0.01B | 0.01B | 0.02B | 0.01B | 0.01B | 0.02B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.02B | 0.03B | 0.04B | 0.04B | 0.02B | 0.02B | 0.02B | 0.06B | 0.02B | 0.02B | 0.07B | 0.08B | 0.04B | 0.03B | 0.03B | 0.03B | 0.04B | 0.03B | 0.04B | 0.07B | 0.04B | 0.04B | 0.05B | 0.06B | 0.07B | 0.09B | 0.17B | 0.12B | 0.14B | 0.14B | 0.22B | 0.15B | 0.24B | 0.26B | 0.36B | 0.28B | 0.27B | 0.27B | 0.31B | 0.30B | 0.35B | 0.34B | 0.39B | 0.42B | 0.42B | 0.41B | 0.49B | 0.52B | 0.51B | 0.48B | 0.53B | 0.52B | 0.49B |
|
Current Assets
|
0.44B | 0.49B | 0.49B | 0.47B | 0.51B | 0.58B | 0.58B | 0.68B | 0.96B | 1.00B | 0.87B | 0.84B | 0.82B | 0.91B | 1.05B | 1.16B | 1.33B | 1.04B | 1.32B | 1.22B | 1.33B | 1.62B | 1.69B | 1.88B | 1.47B | 2.03B | 1.79B | 1.86B | 1.76B | 2.93B | 2.93B | 2.24B | 2.32B | 2.39B | 2.13B | 2.27B | 2.47B | 3.39B | 3.66B | 3.93B | 5.60B | 5.41B | 4.87B | 6.65B | 5.20B | 6.77B | 6.96B | 7.07B | 6.36B | 6.72B | 7.03B | 6.97B | 6.56B | 6.31B | 5.65B | 5.93B | 7.46B | 6.25B | 6.74B | 7.40B | 8.28B | 7.06B | 10.03B | 6.16B | 6.41B | 6.92B | 7.01B |
|
Buildings
|
| | | | | | 0.04B | | | | 0.06B | | | | 0.08B | | | | 0.10B | | | | 0.11B | | | | 0.13B | | | | 0.15B | | | | 0.16B | | | | 0.17B | | | | 0.41B | | | | 0.35B | | | | 0.41B | | | | 0.46B | | | | 0.57B | | | | 0.73B | | | | 0.79B |
|
Construction in Progress
|
| | | | | | 0.01B | | | | 0.01B | | | | 0.01B | | | | 0.01B | | | | 0.01B | | | | 0.02B | | | | 0.02B | | | | 0.02B | | | | 0.03B | | | | 0.05B | | | | 0.06B | | | | 0.06B | | | | 0.08B | | | | 0.10B | | | | 0.14B | | | | 0.16B |
|
Land & Improvements
|
| | | | | | 0.03B | | | | 0.04B | | | | 0.04B | | | | 0.04B | | | | 0.03B | | | | 0.04B | | | | 0.06B | | | | 0.06B | | | | 0.08B | | | | 0.10B | | | | 0.10B | | | | 0.10B | | | | 0.10B | | | | 0.12B | | | | 0.19B | | | | 0.19B |
|
Property, Plant & Equipment (Net)
|
0.10B | 0.10B | 0.10B | 0.10B | 0.10B | 0.10B | 0.10B | 0.15B | 0.14B | 0.13B | 0.15B | 0.15B | 0.17B | 0.17B | 0.17B | 0.17B | 0.18B | 0.20B | 0.21B | 0.22B | 0.21B | 0.21B | 0.21B | 0.21B | 0.23B | 0.25B | 0.26B | 0.27B | 0.28B | 0.28B | 0.31B | 0.31B | 0.32B | 0.33B | 0.32B | 0.33B | 0.35B | 0.38B | 0.39B | 0.40B | 0.74B | 0.75B | 0.76B | 0.75B | 0.75B | 0.74B | 0.75B | 0.78B | 0.79B | 0.78B | 0.77B | 0.79B | 0.81B | 0.81B | 0.81B | 0.86B | 0.87B | 0.98B | 1.25B | 1.33B | 1.29B | 1.43B | 1.49B | 1.48B | 1.52B | 1.54B | 1.58B |
|
Long-Term Investments
|
| | | | | | -3.79B | | | -5.65B | -6.10B | | | -7.77B | -8.02B | -7.51B | -7.73B | -8.47B | -7.47B | -7.97B | -8.29B | -7.26B | -7.47B | -7.73B | -8.77B | -9.72B | | | | | | | | | 0.02B | | | | 0.10B | 0.03B | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Goodwill
|
1.40B | 1.40B | 1.46B | 1.52B | 1.53B | 1.53B | 1.57B | 2.58B | 2.43B | 2.41B | 2.60B | 2.62B | 3.06B | 3.03B | 3.04B | 3.03B | 3.04B | 3.33B | 3.34B | 3.49B | 3.53B | 3.53B | 3.53B | 3.52B | 3.95B | 4.32B | 4.69B | 4.68B | 4.79B | 5.54B | 5.68B | 5.69B | 5.74B | 5.80B | 5.75B | 5.75B | 5.76B | 6.21B | 6.22B | 6.23B | 8.61B | 8.68B | 7.82B | 7.85B | 7.85B | 7.86B | 7.89B | 7.93B | 8.56B | 8.59B | 8.57B | 8.57B | 8.54B | 8.73B | 8.64B | 8.72B | 8.74B | 9.14B | 8.99B | 9.04B | 9.05B | 10.02B | 10.42B | 10.30B | 10.36B | 10.55B | 10.61B |
|
Intangibles
|
0.19B | 0.19B | 0.20B | 0.20B | 0.21B | 0.20B | 0.21B | 0.44B | 0.47B | 0.45B | 0.58B | 0.63B | 0.63B | 0.79B | 0.77B | 0.77B | 0.77B | 0.84B | 0.86B | 0.92B | 0.93B | 0.91B | 1.22B | 0.90B | 1.07B | 1.19B | 1.54B | 1.49B | 1.51B | 1.78B | 1.76B | 1.74B | 1.75B | 1.75B | 1.72B | 1.70B | 1.70B | 1.72B | 1.79B | 1.77B | 2.72B | 2.73B | 2.74B | 2.74B | 2.67B | 2.63B | 2.61B | 2.60B | 2.88B | 2.84B | 2.79B | 2.75B | 2.71B | 2.77B | 2.75B | 2.75B | 2.73B | 2.94B | 2.75B | 2.73B | 2.71B | 3.12B | 3.45B | 3.36B | 3.42B | 3.46B | 3.45B |
|
Goodwill & Intangibles
|
1.59B | 1.59B | 1.66B | 1.72B | 1.73B | 1.73B | 1.78B | 3.02B | 2.89B | 2.86B | 3.18B | 3.25B | 3.69B | 3.81B | 3.81B | 3.81B | 3.81B | 4.18B | 4.21B | 4.41B | 4.46B | 4.44B | 4.74B | 4.42B | 5.01B | 5.51B | 6.23B | 6.17B | 6.29B | 7.31B | 7.44B | 7.42B | 7.49B | 7.55B | 7.46B | 7.45B | 7.46B | 7.92B | 8.01B | 8.00B | 11.34B | 11.42B | 10.56B | 10.58B | 10.52B | 10.49B | 10.50B | 10.53B | 11.44B | 11.43B | 11.36B | 11.32B | 11.25B | 11.50B | 11.39B | 11.47B | 11.47B | 12.09B | 11.73B | 11.77B | 11.76B | 13.13B | 13.87B | 13.66B | 13.78B | 14.01B | 14.07B |
|
Long-Term Deferred Tax
|
| | | | | | 0.15B | | | | 0.28B | | | | | | | | | | | | 0.11B | | | | 0.14B | | | | | | | | | | | | | | 0.04B | 0.06B | | 0.01B | 0.01B | 0.01B | 0.02B | 0.02B | | | | | | | | | | | | | | | | | | | |
|
Other Non-Current Assets
|
-0.00B | 0.00B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.07B | 0.07B | 0.06B | 0.07B | 0.04B | 0.04B | 0.07B | 0.07B | 0.07B | 0.09B | 0.11B | 0.09B | 0.08B | 0.08B | 0.03B | 0.03B | 0.03B | 0.04B | 0.04B | 0.06B | 0.06B | 0.05B | 0.08B | 0.08B | 0.11B | 0.11B | 0.14B | 0.04B | 0.39B | 0.06B | 0.96B | 0.15B | 0.16B | 0.16B | 0.17B | 0.16B | 0.15B | 0.16B | 0.16B | 0.16B | 0.21B | 0.20B | 0.26B | 0.23B | 1.10B | 0.23B | 0.24B | 0.18B | 0.55B | 0.20B | 0.20B | 0.22B | 0.20B | 0.23B | 0.25B |
|
Non-Current Assets
|
1.89B | 1.88B | 1.96B | 2.04B | 2.04B | 2.03B | 2.09B | 3.54B | 3.42B | 3.39B | 3.64B | 3.71B | 4.38B | 4.39B | 4.41B | 4.39B | 4.37B | 4.77B | 4.83B | 5.07B | 5.07B | 5.09B | 5.07B | 5.04B | 5.76B | 6.32B | 6.52B | 6.47B | 6.60B | 7.64B | 7.80B | 7.80B | 7.87B | 7.93B | 7.84B | 7.84B | 7.92B | 8.42B | 8.54B | 8.46B | 12.20B | 12.29B | 11.39B | 11.50B | 11.44B | 11.41B | 11.44B | 11.48B | 12.38B | 12.37B | 12.29B | 12.27B | 12.28B | 12.51B | 12.46B | 12.56B | 12.55B | 13.30B | 13.23B | 13.29B | 13.29B | 14.77B | 15.56B | 15.36B | 15.50B | 15.79B | 15.90B |
|
Assets
|
2.32B | 2.37B | 2.45B | 2.50B | 2.55B | 2.62B | 2.68B | 4.21B | 4.39B | 4.39B | 4.51B | 4.55B | 5.20B | 5.31B | 5.46B | 5.55B | 5.69B | 5.81B | 6.15B | 6.29B | 6.40B | 6.71B | 6.76B | 6.91B | 7.23B | 8.35B | 8.30B | 8.33B | 8.36B | 10.57B | 10.73B | 10.04B | 10.19B | 10.32B | 9.98B | 10.11B | 10.39B | 11.80B | 12.20B | 12.39B | 17.80B | 17.70B | 16.25B | 18.16B | 16.64B | 18.18B | 18.39B | 18.56B | 18.74B | 19.09B | 19.32B | 19.24B | 18.84B | 18.82B | 18.11B | 18.49B | 20.01B | 19.55B | 19.97B | 20.68B | 21.58B | 21.83B | 25.59B | 21.52B | 21.91B | 22.70B | 22.91B |
|
Accounts Payables
|
0.00B | -0.01B | 0.04B | -0.01B | -0.01B | 0.03B | 0.04B | 0.05B | 0.06B | 0.05B | 0.06B | 0.05B | 0.07B | 0.08B | 0.07B | 0.07B | 0.07B | 0.08B | 0.11B | 0.09B | 0.10B | 0.09B | 0.12B | 0.09B | 0.12B | 0.13B | 0.14B | 0.11B | 0.13B | 0.14B | 0.16B | 0.13B | 0.14B | 0.15B | 0.15B | 0.15B | 0.15B | 0.16B | 0.17B | 0.18B | 0.32B | 0.31B | 0.28B | 0.27B | 0.27B | 0.23B | 0.22B | 0.20B | 0.21B | 0.21B | 0.23B | 0.21B | 0.24B | 0.25B | 0.28B | 0.27B | 0.29B | 0.29B | 0.30B | 0.29B | 0.30B | 0.32B | 0.32B | 0.32B | 0.32B | 0.33B | 0.37B |
|
Notes Payables
|
| | | | | | | | | | | | | | | | | | | | | 0.20B | 0.20B | 0.20B | 0.20B | 0.20B | 0.20B | 0.20B | 0.20B | 0.20B | 0.20B | 0.20B | 0.20B | 0.20B | 0.30B | 0.30B | 0.30B | 0.30B | 0.30B | 0.30B | 0.30B | 0.30B | 0.35B | 0.35B | 0.35B | 0.35B | 0.35B | 0.35B | 0.35B | 0.35B | 0.35B | 0.35B | 0.35B | 0.35B | 0.35B | 0.35B | 0.35B | 0.35B | 0.35B | 0.45B | 0.45B | 0.45B | 0.49B | 0.65B | 0.65B | 0.65B | 0.72B |
|
Dividends payables
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.22B | | | | |
|
Payables
|
0.00B | -0.01B | 0.04B | -0.01B | -0.01B | 0.03B | 0.04B | 0.05B | 0.06B | 0.05B | 0.06B | 0.05B | 0.07B | 0.08B | 0.07B | 0.07B | 0.07B | 0.08B | 0.11B | 0.09B | 0.10B | 0.29B | 0.32B | 0.29B | 0.32B | 0.33B | 0.34B | 0.31B | 0.33B | 0.34B | 0.36B | 0.33B | 0.34B | 0.35B | 0.45B | 0.44B | 0.45B | 0.46B | 0.47B | 0.48B | 0.62B | 0.61B | 0.63B | 0.61B | 0.62B | 0.58B | 0.57B | 0.55B | 0.56B | 0.56B | 0.58B | 0.56B | 0.59B | 0.60B | 0.63B | 0.62B | 0.64B | 0.64B | 0.65B | 0.74B | 0.75B | 0.77B | 5.03B | 0.96B | 0.97B | 0.98B | 1.09B |
|
Accumulated Expenses
|
0.05B | 0.06B | 0.06B | 0.07B | 0.06B | 0.08B | 0.07B | 0.07B | 0.10B | 0.07B | 0.13B | 0.08B | 0.12B | 0.09B | 0.14B | 0.14B | 0.16B | 0.16B | 0.18B | 0.22B | 0.23B | 0.22B | 0.23B | 0.31B | 0.25B | 0.31B | 0.27B | 0.30B | 0.31B | 0.34B | 0.34B | 0.31B | 0.33B | 0.32B | 0.34B | 0.30B | 0.29B | 0.29B | 0.35B | 0.40B | 0.66B | 0.69B | 0.68B | 2.65B | 0.76B | 0.79B | 0.77B | 0.74B | 0.74B | 0.80B | 0.81B | 0.74B | 0.63B | 0.67B | 0.72B | 0.71B | 0.72B | 0.82B | 0.85B | 1.00B | 0.86B | 1.00B | 1.22B | 1.22B | 1.01B | 1.14B | 0.97B |
|
Other Accumulated Expenses
|
0.00B | 0.00B | 0.00B | 0.01B | 0.00B | | 0.02B | | | | 0.05B | | | | 0.04B | | | | 0.05B | | | | 0.06B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Short term Debt
|
| | | | | | | 0.05B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.03B | 0.03B | 0.03B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.05B | 0.05B | 0.06B | 0.06B | 0.06B | 0.07B | 0.07B | 0.07B | 0.08B | 0.08B | 0.08B | 0.45B | 0.08B | 0.08B | 0.08B | 0.28B | 0.28B | 0.28B | 0.28B | 0.28B | 0.28B | 0.28B | 0.08B | 0.08B | 0.08B | 0.08B | 0.08B | 1.16B | 0.07B | 0.07B | 0.08B | 0.62B | 0.08B | 0.10B | 0.10B | 0.09B | 0.09B | 0.12B |
|
Current Taxes
|
| | | | | | | | 0.04B | 0.01B | 0.01B | 0.02B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities
|
0.08B | 0.08B | 0.10B | 0.10B | 0.09B | 0.11B | 0.11B | 0.17B | 0.22B | 0.15B | 0.21B | 0.16B | 0.21B | 0.18B | 0.23B | 0.23B | 0.26B | 0.26B | 0.32B | 0.34B | 0.35B | 0.55B | 0.59B | 0.65B | 0.61B | 0.68B | 0.66B | 0.66B | 0.68B | 0.73B | 0.75B | 0.70B | 0.73B | 0.73B | 0.87B | 0.82B | 0.81B | 0.82B | 0.90B | 0.95B | 1.73B | 1.38B | 1.54B | 3.35B | 1.66B | 1.65B | 1.62B | 1.56B | 1.58B | 1.64B | 1.66B | 1.38B | 1.30B | 1.34B | 1.43B | 1.41B | 2.52B | 1.53B | 1.58B | 1.82B | 2.23B | 1.85B | 6.34B | 2.28B | 2.07B | 2.21B | 2.18B |
|
Capital Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.06B | | 0.10B | 0.10B | | | | | | | | | | | | | | | | | |
|
Non-Current Debt
|
1.36B | 1.36B | 1.36B | 1.77B | 1.77B | 1.77B | 1.77B | 3.13B | 3.13B | 3.13B | 3.12B | 3.12B | 3.61B | 3.60B | 3.60B | 4.30B | 4.32B | 4.32B | 5.70B | 5.70B | 5.69B | 7.25B | 7.23B | 7.23B | 7.30B | 8.20B | 8.11B | 8.10B | 8.09B | 9.95B | 9.94B | 10.56B | 10.84B | 10.83B | 11.39B | 11.38B | 11.37B | 12.52B | 12.50B | 12.51B | 16.51B | 16.50B | 16.47B | 17.95B | 17.93B | 19.41B | 19.38B | 19.39B | 19.40B | 19.38B | 19.37B | 19.39B | 19.39B | 19.38B | 19.37B | 19.38B | 19.35B | 19.35B | 19.33B | 21.35B | 21.33B | 21.36B | 24.30B | 24.30B | 24.31B | 24.27B | 29.17B |
|
Pension
|
| | | | | | 0.00B | | | | 0.01B | | | | 0.01B | | | | 0.01B | | | | 0.01B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Minority Interest
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01B | 0.01B | 0.01B | 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 | 0.01B | 0.01B | 0.01B |
|
Liabilities from Discontinued Operations
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.02B | 0.01B | | | | | | | 0.16B | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability
|
0.00B | 0.16B | 0.16B | 0.16B | 0.00B | 0.16B | 0.18B | 0.26B | 0.32B | 0.32B | 0.31B | 0.31B | 0.32B | 0.35B | 0.36B | 0.35B | 0.36B | 0.39B | 0.38B | 0.42B | 0.40B | 0.41B | 0.40B | 0.40B | 0.48B | 0.49B | 0.40B | 0.41B | 0.40B | 0.51B | 0.49B | 0.52B | 0.52B | 0.50B | 0.50B | 0.34B | 0.36B | 0.36B | 0.40B | 0.38B | 0.66B | 0.64B | 0.44B | 0.45B | 0.39B | 0.37B | 0.43B | 0.44B | 0.48B | 0.42B | 0.48B | 0.50B | 0.55B | 0.59B | 0.60B | 0.61B | 0.60B | 0.62B | 0.63B | 0.61B | 0.61B | 0.71B | 0.77B | 0.76B | 0.76B | 0.77B | 0.76B |
|
Other Non-Current Liabilities
|
0.01B | 0.01B | 0.02B | 0.03B | 0.04B | 0.03B | 0.03B | 0.06B | 0.05B | 0.05B | 0.06B | 0.06B | 0.06B | 0.06B | 0.05B | 0.07B | 0.07B | 0.05B | 0.08B | 0.07B | 0.08B | 0.09B | 0.09B | 0.10B | 0.16B | 0.14B | 0.17B | 0.13B | 0.16B | 0.18B | 0.19B | 0.14B | 0.14B | 0.15B | 0.16B | 0.17B | 0.17B | 0.21B | 0.20B | 0.22B | 0.39B | 0.50B | 0.69B | 0.70B | 0.87B | 0.93B | 0.93B | 0.88B | 0.79B | 0.78B | 0.70B | 0.60B | 0.49B | 0.47B | 0.48B | 0.43B | 0.43B | 0.44B | 0.41B | 0.42B | 0.43B | 0.41B | 0.47B | 0.42B | 0.43B | 0.45B | 0.48B |
|
Total Non-Current Liabilities
|
1.59B | 1.59B | 1.62B | 2.04B | 2.02B | 2.05B | 2.05B | 3.56B | 3.67B | 3.60B | 3.64B | 3.60B | 4.14B | 4.13B | 4.19B | 4.89B | 4.94B | 4.96B | 6.41B | 6.46B | 6.45B | 8.21B | 8.22B | 8.28B | 8.40B | 9.38B | 9.17B | 9.17B | 9.16B | 11.19B | 11.19B | 11.77B | 12.09B | 12.06B | 12.77B | 12.54B | 12.54B | 13.69B | 13.80B | 13.83B | 18.89B | 18.52B | 18.45B | 21.75B | 19.97B | 21.43B | 21.43B | 21.39B | 21.47B | 21.44B | 21.52B | 21.27B | 21.25B | 21.31B | 21.39B | 21.39B | 22.47B | 21.50B | 21.54B | 23.77B | 24.17B | 23.92B | 31.40B | 27.35B | 27.14B | 27.25B | 32.11B |
|
Total Liabilities
|
1.61B | 1.61B | 1.64B | 2.06B | 2.06B | 2.08B | 2.08B | 3.62B | 3.72B | 3.65B | 3.70B | 3.66B | 4.20B | 4.20B | 4.24B | 4.95B | 5.01B | 5.01B | 6.49B | 6.53B | 6.52B | 8.30B | 8.31B | 8.38B | 8.55B | 9.52B | 9.34B | 9.29B | 9.32B | 11.38B | 11.38B | 11.91B | 12.23B | 12.21B | 12.93B | 12.71B | 12.70B | 13.90B | 14.01B | 14.06B | 19.28B | 19.01B | 19.14B | 22.45B | 20.84B | 22.36B | 22.36B | 22.28B | 22.26B | 22.22B | 22.23B | 21.87B | 21.73B | 21.79B | 21.87B | 21.82B | 22.90B | 21.94B | 21.95B | 24.19B | 24.60B | 24.34B | 31.87B | 27.77B | 27.57B | 27.70B | 32.59B |
|
Total Debt
|
1.36B | 1.36B | 1.36B | 1.77B | 1.77B | 1.77B | 1.77B | 3.18B | 3.15B | 3.14B | 3.14B | 3.13B | 3.63B | 3.62B | 3.62B | 4.32B | 4.34B | 4.34B | 5.73B | 5.73B | 5.72B | 7.29B | 7.27B | 7.27B | 7.34B | 8.25B | 8.15B | 8.14B | 8.14B | 10.01B | 10.00B | 10.62B | 10.90B | 10.89B | 11.46B | 11.45B | 11.43B | 12.59B | 12.58B | 12.58B | 16.96B | 16.58B | 16.55B | 18.03B | 18.21B | 19.69B | 19.66B | 19.67B | 19.68B | 19.66B | 19.65B | 19.46B | 19.47B | 19.46B | 19.45B | 19.45B | 20.51B | 19.41B | 19.40B | 21.43B | 21.96B | 21.44B | 24.39B | 24.40B | 24.40B | 24.36B | 29.29B |
|
Common Equity
|
0.72B | 0.77B | 0.82B | 0.44B | 0.49B | 0.54B | 0.59B | 0.60B | 0.67B | 0.74B | 0.81B | 0.89B | 0.99B | 1.11B | 1.22B | 0.60B | 0.69B | 0.80B | -0.34B | -0.23B | -0.13B | -1.59B | -1.56B | -1.46B | -1.33B | -1.17B | -1.04B | -0.96B | -0.96B | -0.81B | -0.65B | -1.87B | -2.04B | -1.90B | -2.95B | -2.60B | -2.31B | -2.10B | -1.81B | -1.67B | -1.49B | -1.32B | -2.88B | -4.30B | -4.21B | -4.18B | -3.97B | -3.72B | -3.52B | -3.13B | -2.91B | -2.63B | -2.90B | -2.98B | -3.77B | -3.33B | -2.90B | -2.39B | -1.98B | -3.51B | -3.03B | -2.52B | -6.29B | -6.26B | -5.67B | -5.00B | -9.69B |
|
Shareholder's Equity
|
| | 0.82B | | | 0.54B | 0.59B | 0.60B | 0.67B | 0.74B | 0.81B | 0.89B | 0.99B | 1.11B | 1.22B | 0.60B | 0.69B | 0.80B | -0.34B | -0.23B | -0.13B | -1.59B | -1.56B | -1.46B | -1.33B | -1.17B | -1.04B | -0.96B | -0.96B | -0.81B | -0.65B | -1.87B | -2.04B | -1.90B | -2.95B | -2.60B | -2.31B | -2.10B | -1.81B | -1.67B | -1.49B | -1.32B | -2.88B | -4.30B | -4.21B | -4.18B | -3.97B | -3.72B | -3.52B | -3.13B | -2.91B | -2.63B | -2.90B | -2.98B | -3.77B | -3.33B | -2.90B | -2.39B | -1.98B | -3.51B | -3.03B | -2.52B | -6.29B | -6.26B | -5.67B | -5.00B | -9.69B |
|
Liabilities and Shareholders Equity
|
2.32B | 2.37B | 2.45B | 2.50B | 2.55B | 2.62B | 2.68B | 4.21B | 4.39B | 4.39B | 4.51B | 4.55B | 5.20B | 5.31B | 5.46B | 5.55B | 5.69B | 5.81B | 6.15B | 6.29B | 6.40B | 6.71B | 6.76B | 6.91B | 7.23B | 8.35B | 8.30B | 8.33B | 8.36B | 10.57B | 10.73B | 10.04B | 10.19B | 10.32B | 9.98B | 10.11B | 10.39B | 11.80B | 12.20B | 12.39B | 17.80B | 17.70B | 16.25B | 18.16B | 16.64B | 18.18B | 18.39B | 18.56B | 18.74B | 19.09B | 19.32B | 19.24B | 18.84B | 18.82B | 18.11B | 18.49B | 20.01B | 19.55B | 19.97B | 20.68B | 21.58B | 21.83B | 25.59B | 21.52B | 21.91B | 22.70B | 22.91B |
|
Treasury 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 | 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 | 0.01B | 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 |
|
Retained Earnings
|
0.37B | 0.41B | 0.45B | 0.06B | 0.10B | 0.14B | 0.19B | 0.18B | 0.24B | 0.30B | 0.36B | 0.43B | 0.51B | 0.60B | 0.69B | 0.03B | 0.10B | 0.17B | -0.01B | -0.92B | -0.83B | -2.26B | -0.03B | -2.06B | -1.95B | -1.86B | -0.10B | -1.61B | -1.47B | -1.33B | -0.15B | -2.39B | -2.25B | -2.09B | -0.09B | -2.88B | -2.68B | -2.47B | -2.25B | -2.05B | -1.85B | -1.71B | -0.38B | -4.70B | -0.50B | -0.49B | -0.40B | -0.28B | -0.23B | -0.22B | -0.25B | -0.20B | -3.35B | -3.11B | -0.27B | -0.11B | -3.38B | -3.03B | -2.62B | -4.27B | -3.87B | -3.42B | -7.36B | -6.88B | -6.41B | -5.92B | -10.61B |