|
Cash & Equivalents
|
0.65B | 0.10B | 0.12B | 0.10B | 0.10B | 0.16B | 0.17B | 0.18B | 0.14B | 0.17B | 0.20B | 0.17B | 0.16B | 0.20B | 0.24B | 0.18B | 0.14B | 0.16B | 0.81B | 0.47B | 0.29B | 0.43B | 1.37B | 0.11B | 0.12B | 0.16B | 0.12B | 0.03B | 0.08B | 0.02B | 0.02B | 0.02B | 0.01B | 0.07B | 0.38B | 0.10B | 0.01B | 0.02B | 0.02B | 0.14B | 0.00B | 0.03B | 0.01B | 0.03B | 0.04B | 0.17B | 0.16B | 0.04B | 0.01B | 0.06B | 0.05B | 0.06B | 0.04B | 0.20B | 0.38B | 0.55B | 0.68B | 0.49B | 0.55B | 0.36B | 0.43B | 0.45B | 0.54B | 0.69B | 0.72B | 0.76B | 0.23B |
|
Cash & Current Investments
|
0.65B | 0.10B | 0.12B | 0.10B | 0.10B | 0.16B | 0.17B | 0.18B | 0.14B | 0.17B | 0.20B | 0.17B | 0.16B | 0.20B | 0.24B | 0.18B | 0.14B | 0.16B | 0.81B | 0.47B | 0.29B | 0.43B | 1.37B | 0.11B | 0.12B | 0.16B | 0.12B | 0.03B | 0.08B | 0.02B | 0.02B | 0.02B | 0.01B | 0.07B | 0.38B | 0.10B | 0.01B | 0.02B | 0.02B | 0.14B | 0.00B | 0.03B | 0.01B | 0.03B | 0.04B | 0.17B | 0.16B | 0.04B | 0.01B | 0.06B | 0.05B | 0.06B | 0.04B | 0.20B | 0.38B | 0.55B | 0.68B | 0.49B | 0.55B | 0.36B | 0.43B | 0.45B | 0.54B | 0.69B | 0.72B | 0.76B | 0.23B |
|
Receivables - Net
|
| 0.68B | 0.65B | 0.76B | 0.65B | 0.65B | 0.64B | 0.72B | 0.63B | 0.63B | 0.62B | 0.69B | 0.61B | 0.62B | 0.63B | 0.68B | 0.63B | 0.62B | 0.63B | 0.83B | 0.78B | 0.77B | 0.77B | 0.54B | 0.83B | 0.86B | 0.56B | 0.56B | 0.56B | 0.58B | 0.60B | 0.39B | 0.58B | 0.38B | 0.38B | 0.41B | 0.43B | 0.41B | 0.41B | 0.43B | 0.45B | 0.46B | 0.52B | 0.58B | 0.54B | 0.49B | 0.50B | 0.55B | 0.61B | 0.59B | 0.60B | 0.64B | 0.64B | 0.62B | 0.59B | 0.66B | 0.64B | 0.59B | 0.61B | 0.62B | 0.60B | 0.61B | 0.61B | 0.60B | 0.59B | 0.58B | 0.58B |
|
Receivables - Other
|
| 0.05B | 0.02B | 0.02B | 0.02B | 0.02B | 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 | 0.03B | 0.03B | 0.03B | 0.03B | 0.06B | 0.07B | 0.04B | 0.06B | 0.02B | 0.02B | 0.02B | 0.01B | 0.02B | 0.02B | 0.01B | 0.02B | 0.03B | 0.02B | 0.03B | 0.03B | 0.02B | 0.02B | 0.02B | 0.03B | 0.02B | 0.02B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 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 | 0.02B |
|
Receivables
|
| 0.73B | 0.68B | 0.78B | 0.67B | 0.67B | 0.68B | 0.75B | 0.65B | 0.65B | 0.64B | 0.71B | 0.63B | 0.64B | 0.65B | 0.70B | 0.65B | 0.64B | 0.65B | 0.86B | 0.81B | 0.80B | 0.80B | 0.59B | 0.90B | 0.89B | 0.62B | 0.58B | 0.58B | 0.60B | 0.61B | 0.41B | 0.60B | 0.40B | 0.40B | 0.44B | 0.45B | 0.45B | 0.44B | 0.45B | 0.47B | 0.47B | 0.55B | 0.60B | 0.56B | 0.50B | 0.52B | 0.56B | 0.63B | 0.60B | 0.62B | 0.66B | 0.66B | 0.62B | 0.60B | 0.67B | 0.65B | 0.60B | 0.62B | 0.63B | 0.62B | 0.62B | 0.62B | 0.62B | 0.60B | 0.60B | 0.60B |
|
Inventory
|
| 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.07B | 0.07B | 0.08B | 0.07B | 0.07B | 0.05B | 0.06B | | | 0.06B | 0.06B | 0.05B | 0.05B | 0.05B | 0.06B | 0.06B | 0.05B | 0.04B | 0.04B | 0.04B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Deferred Tax Assets
|
| 0.03B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.03B | | | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.16B | 0.16B | 0.17B | 0.04B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets
|
| 0.08B | 0.11B | 0.09B | 0.09B | 0.07B | 0.11B | 0.10B | 0.09B | 0.09B | 0.12B | 0.11B | 0.10B | | | 0.11B | 0.11B | 0.08B | 0.11B | 0.12B | 0.12B | 0.10B | 0.14B | 0.08B | 0.11B | 0.09B | 0.10B | 0.09B | 0.09B | 0.08B | 0.13B | 0.02B | 0.07B | 0.05B | 0.08B | 0.06B | 0.03B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.03B | 0.03B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.03B | 0.04B | 0.04B | 0.04B | 0.04B | 0.03B | 0.03B | 0.02B | 0.03B | 0.03B | 0.03B | 0.02B | 0.03B | 0.03B | 0.03B |
|
Current Assets
|
| 1.00B | 1.00B | 1.05B | 1.01B | 1.00B | 1.06B | 1.14B | 1.00B | 1.01B | 1.06B | 1.08B | 1.00B | | | 1.07B | 1.01B | 0.99B | 1.68B | 1.92B | 1.57B | 1.46B | 2.44B | 1.31B | 1.37B | 1.62B | 1.07B | 0.81B | 0.75B | 0.78B | 0.85B | 0.79B | 0.75B | 1.27B | 0.87B | 0.64B | 0.51B | 0.50B | 0.53B | 0.64B | 0.52B | 0.54B | 0.65B | 0.71B | 0.65B | 0.71B | 0.76B | 0.67B | 0.69B | 0.70B | 0.76B | 0.79B | 0.77B | 0.89B | 1.07B | 1.30B | 1.40B | 1.14B | 1.24B | 1.05B | 1.10B | 1.10B | 1.22B | 1.36B | 1.37B | 1.39B | 0.90B |
|
Buildings
|
| | | 1.43B | | | | 1.37B | | | | 1.35B | | | | 1.27B | | | | 1.24B | | | | 0.49B | | | | 0.27B | | | | 0.25B | | | | 0.25B | | | | 0.26B | | | | 0.32B | | | | 0.33B | | | | 0.34B | | | | 0.35B | | | | 0.35B | | | | 0.36B | | | |
|
Construction in Progress
|
| | | 0.02B | | | | 0.02B | | | | 0.01B | | | | 0.01B | | | | 0.02B | | | | 0.02B | | | | 0.03B | | | | 0.01B | | | | 0.01B | | | | 0.04B | | | | 0.03B | | | | 0.02B | | | | 0.01B | | | | 0.01B | | | | 0.01B | | | | 0.01B | | | |
|
Land & Improvements
|
| | | 0.20B | | | | 0.17B | | | | 0.17B | | | | 0.15B | | | | 0.24B | | | | 0.10B | | | | 0.08B | | | | 0.07B | | | | 0.06B | | | | 0.07B | | | | 0.09B | | | | 0.09B | | | | 0.09B | | | | 0.09B | | | | 0.09B | | | | 0.09B | | | |
|
Property, Plant & Equipment (Net)
|
| 2.12B | 2.03B | 1.97B | 1.86B | 1.82B | 1.79B | 1.76B | 1.73B | 1.69B | 1.66B | 1.64B | 1.62B | | | 1.52B | 1.47B | 1.45B | 1.43B | 1.67B | 1.60B | 1.60B | 1.61B | 0.67B | 1.56B | 1.38B | 0.45B | 0.46B | 0.45B | 0.45B | 0.45B | 0.38B | 0.44B | 0.36B | 0.35B | 0.34B | 0.36B | 0.35B | 0.35B | 0.38B | 0.39B | 0.38B | 0.47B | 0.49B | 0.49B | 0.48B | 0.47B | 0.47B | 0.47B | 0.47B | 0.46B | 0.47B | 0.46B | 0.46B | 0.46B | 0.46B | 0.45B | 0.44B | 0.44B | 0.45B | 0.44B | 0.45B | 0.44B | 0.44B | 0.43B | 0.43B | 0.42B |
|
Long-Term Investments
|
| | | 0.41B | 0.40B | 0.38B | 0.39B | 0.39B | 0.39B | 0.37B | 0.35B | 0.32B | 0.31B | | | 0.28B | 0.28B | 0.29B | 0.32B | 0.38B | 0.54B | 0.75B | 0.39B | 0.25B | 0.31B | 0.30B | 0.28B | 0.26B | 0.26B | 0.26B | 0.26B | 0.18B | 0.22B | 0.16B | 0.17B | 0.14B | 0.14B | 0.15B | 0.16B | 0.14B | 0.14B | 0.15B | 0.15B | 0.15B | 0.15B | 0.15B | 0.14B | 0.14B | 0.13B | 0.13B | 0.18B | 0.15B | 0.14B | 0.14B | 0.14B | 0.13B | 0.12B | 0.12B | 0.11B | 0.11B | 0.13B | 0.12B | 0.14B | 0.13B | 0.13B | 0.13B | 0.13B |
|
Goodwill
|
| 2.87B | 2.87B | 2.85B | 2.84B | 2.83B | 2.84B | 2.84B | 2.85B | 2.87B | 2.86B | 2.86B | 2.88B | | 10.11B | 2.85B | 2.84B | 2.86B | 2.86B | 3.17B | 3.79B | 3.80B | 3.84B | 3.91B | 4.48B | 4.53B | 3.97B | 3.92B | 3.96B | 3.95B | 4.07B | 2.58B | 4.07B | 2.58B | 2.58B | 2.58B | 2.60B | 2.60B | 2.60B | 2.60B | 2.61B | 2.64B | 2.87B | 2.95B | 2.97B | 2.97B | 2.97B | 2.97B | 2.98B | 2.98B | 2.98B | 2.98B | 2.98B | 2.98B | 2.98B | 2.98B | 2.98B | 2.98B | 2.98B | 2.98B | 3.02B | 3.02B | 3.02B | 3.02B | 3.02B | 3.02B | 3.02B |
|
Intangibles
|
| 0.59B | 0.58B | 0.57B | 0.56B | 0.55B | 0.54B | 3.92B | 0.52B | 3.90B | 3.83B | 3.90B | 3.88B | | | 3.79B | 3.76B | 3.77B | 3.78B | 5.65B | 5.83B | 6.09B | 5.86B | 9.26B | 8.05B | 8.10B | 7.36B | 7.24B | 7.27B | 7.23B | 7.38B | 7.38B | 7.27B | 4.02B | 4.03B | 3.99B | 4.28B | 4.29B | 4.29B | 4.27B | 4.42B | 4.49B | 5.78B | 5.76B | 5.76B | 5.74B | 5.71B | 5.71B | 5.70B | 5.68B | 5.71B | 5.66B | 5.63B | 5.62B | 5.60B | 5.57B | 5.55B | 5.53B | 5.51B | 5.50B | 5.57B | 5.54B | 5.54B | 5.52B | 5.50B | 5.49B | 5.49B |
|
Goodwill & Intangibles
|
| 3.46B | 3.45B | 3.42B | 3.40B | 3.38B | 3.39B | 6.76B | 3.37B | 6.77B | 6.69B | 3.37B | 6.75B | | 10.11B | 3.35B | 6.60B | 6.63B | 6.64B | 5.27B | 9.62B | 9.89B | 9.70B | 7.09B | 12.53B | 12.63B | 11.33B | 6.98B | 11.23B | 11.18B | 11.45B | 3.87B | 11.34B | 6.60B | 6.61B | 3.85B | 6.88B | 6.88B | 6.88B | 4.12B | 7.02B | 7.13B | 8.66B | 8.71B | 8.73B | 8.71B | 8.68B | 8.67B | 8.68B | 8.66B | 8.70B | 8.64B | 8.61B | 8.60B | 8.58B | 8.55B | 8.53B | 8.51B | 8.49B | 8.48B | 8.58B | 8.56B | 8.56B | 8.54B | 8.52B | 8.51B | 8.51B |
|
Long-Term Deferred Tax
|
| 0.42B | 0.42B | 0.30B | 0.29B | 0.26B | 0.23B | 0.19B | 0.17B | 0.15B | 0.11B | 0.21B | 0.19B | | | 0.16B | 0.14B | 0.13B | 0.13B | | 0.05B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non-Current Assets
|
| | | | | | | 0.00B | | | | | | | | | | | | 0.40B | | | 0.05B | 1.92B | 0.02B | 0.21B | | 0.04B | 0.05B | 0.05B | 0.06B | 3.32B | 0.06B | 0.75B | 0.04B | 0.04B | 0.05B | 0.04B | 0.04B | 0.02B | 0.04B | 0.04B | 0.04B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.03B | 0.02B | 0.03B | 0.04B | 0.03B | 0.03B | 0.02B | 0.02B | 0.02B | 0.02B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B |
|
Non-Current Assets
|
| 6.42B | 6.32B | 6.10B | 5.94B | 5.85B | 5.80B | 5.68B | 5.66B | 5.59B | 5.49B | 5.54B | 5.49B | | | 0.53B | 5.22B | 5.21B | 5.21B | 0.57B | 7.44B | 7.68B | 7.47B | 0.20B | 9.61B | 9.48B | 7.81B | 0.21B | 7.72B | 7.68B | 7.83B | 0.19B | 7.71B | 4.38B | 4.38B | 4.33B | 4.64B | 4.64B | 4.64B | 4.64B | 4.80B | 4.88B | 6.25B | 6.25B | 6.25B | 6.22B | 6.18B | 6.18B | 6.16B | 6.14B | 6.17B | 6.13B | 6.08B | 6.08B | 6.05B | 6.03B | 5.99B | 5.97B | 5.95B | 5.95B | 6.01B | 5.99B | 5.98B | 5.97B | 5.93B | 5.92B | 5.91B |
|
Assets
|
| 7.42B | 7.32B | 7.15B | 6.96B | 6.85B | 6.87B | 6.82B | 6.67B | 6.61B | 6.54B | 6.62B | 6.50B | | | 6.38B | 6.23B | 6.21B | 6.89B | 9.24B | 9.01B | 9.15B | 9.92B | 11.24B | 10.98B | 11.09B | 8.87B | 8.51B | 8.47B | 8.46B | 8.67B | 8.54B | 8.47B | 5.65B | 5.24B | 4.96B | 5.15B | 5.14B | 5.17B | 5.28B | 5.32B | 5.41B | 6.90B | 6.95B | 6.89B | 6.93B | 6.94B | 6.85B | 6.86B | 6.84B | 6.93B | 6.92B | 6.85B | 6.97B | 7.12B | 7.33B | 7.39B | 7.12B | 7.20B | 7.00B | 7.10B | 7.09B | 7.20B | 7.33B | 7.30B | 7.31B | 6.81B |
|
Accounts Payables
|
| 0.22B | 0.27B | 0.22B | 0.20B | 0.17B | 0.23B | 0.20B | 0.19B | 0.18B | 0.21B | 0.19B | 0.20B | | | 0.19B | 0.18B | 0.17B | 0.18B | 0.18B | 0.21B | 0.17B | 0.24B | 0.11B | 0.23B | 0.23B | 0.16B | 0.12B | 0.10B | 0.08B | 0.12B | 0.07B | 0.08B | 0.06B | 0.10B | 0.05B | 0.04B | 0.05B | 0.07B | 0.08B | 0.05B | 0.06B | 0.06B | 0.05B | 0.05B | 0.04B | 0.06B | 0.06B | 0.04B | 0.04B | 0.05B | 0.07B | 0.09B | 0.09B | 0.08B | 0.08B | 0.09B | 0.08B | 0.09B | 0.11B | 0.08B | 0.08B | 0.09B | 0.09B | 0.09B | 0.09B | 0.08B |
|
Dividends payables
|
| 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.02B | 0.02B | 0.05B | | | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.03B | 0.03B | 0.03B | 0.03B | 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 | | | | | | | | | | | | | | | | | | |
|
Payables
|
| 0.23B | 0.28B | 0.23B | 0.21B | 0.18B | 0.24B | 0.21B | 0.20B | 0.19B | 0.23B | 0.21B | 0.25B | | | 0.23B | 0.22B | 0.22B | 0.23B | 0.22B | 0.25B | 0.22B | 0.29B | 0.16B | 0.28B | 0.27B | 0.19B | 0.16B | 0.13B | 0.11B | 0.16B | 0.10B | 0.11B | 0.07B | 0.12B | 0.07B | 0.06B | 0.06B | 0.08B | 0.10B | 0.07B | 0.07B | 0.08B | 0.07B | 0.05B | 0.04B | 0.06B | 0.06B | 0.06B | 0.04B | 0.05B | 0.07B | 0.09B | 0.09B | 0.08B | 0.08B | 0.09B | 0.08B | 0.09B | 0.11B | 0.08B | 0.08B | 0.09B | 0.09B | 0.09B | 0.09B | 0.08B |
|
Accumulated Expenses
|
| 0.37B | 0.36B | 0.14B | 0.38B | 0.35B | 0.41B | 0.15B | 0.36B | 0.36B | 0.38B | 0.17B | 0.42B | | | 0.17B | 0.35B | 0.37B | 0.40B | 0.21B | 0.44B | 0.44B | 0.47B | 0.14B | 0.51B | 0.50B | 0.32B | 0.12B | 0.28B | 0.28B | 0.32B | 0.05B | 0.35B | 0.20B | 0.22B | 0.05B | 0.05B | 0.04B | 0.05B | 0.05B | 0.05B | 0.04B | 0.06B | 0.06B | 0.03B | 0.05B | 0.04B | 0.05B | 0.04B | 0.05B | 0.05B | 0.06B | 0.04B | 0.05B | 0.05B | 0.05B | 0.04B | 0.04B | 0.06B | 0.05B | 0.05B | 0.04B | 0.07B | 0.06B | 0.06B | 0.05B | 0.07B |
|
Other Accumulated Expenses
|
| | | 0.20B | | | | 0.22B | | | | 0.23B | | | | 0.21B | | | | 0.23B | | | | 0.15B | | | | 0.13B | | | | 0.07B | | | | 0.06B | 0.04B | 0.05B | 0.06B | 0.05B | 0.05B | 0.04B | 0.07B | 0.06B | 0.07B | 0.07B | 0.10B | 0.08B | 0.08B | 0.08B | 0.09B | 0.09B | 0.09B | 0.09B | 0.11B | 0.08B | 0.07B | 0.07B | 0.07B | 0.08B | 0.10B | 0.09B | 0.10B | 0.08B | 0.09B | 0.08B | 0.08B |
|
Short term Debt
|
| | | | | | | | | | | | | | | | | | | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.28B | 0.00B | 0.00B | 0.00B | 0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | 0.55B | 0.55B | |
|
Current Taxes
|
| 0.05B | 0.04B | 0.05B | 0.06B | 0.04B | 0.03B | 0.03B | 0.04B | 0.06B | 0.03B | 0.00B | 0.02B | | | 0.04B | 0.04B | 0.05B | 0.06B | 0.02B | 0.06B | 0.10B | 0.13B | 0.01B | 0.02B | 0.04B | 0.03B | 0.02B | 0.03B | 0.00B | 0.01B | 0.01B | 0.04B | 0.02B | 0.01B | | 0.00B | | | 0.02B | 0.03B | | | 0.00B | 0.01B | 0.02B | 0.02B | 0.06B | 0.09B | 0.01B | 0.01B | 0.01B | 0.05B | 0.01B | 0.00B | 0.02B | 0.05B | 0.00B | 0.00B | 0.01B | 0.07B | 0.04B | 0.06B | 0.05B | 0.02B | | |
|
Current Deferred Revenue
|
| 0.25B | 0.24B | 0.22B | 0.25B | 0.23B | 0.23B | 0.22B | 0.26B | 0.24B | 0.23B | 0.23B | 0.26B | | | 0.23B | 0.25B | 0.24B | 0.23B | 0.22B | 0.25B | 0.24B | 0.23B | 0.13B | 0.24B | 0.23B | 0.18B | 0.13B | 0.14B | 0.13B | 0.12B | 0.11B | 0.12B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities
|
| 0.90B | 0.93B | 0.90B | 0.90B | 0.81B | 0.90B | 0.89B | 0.86B | 0.86B | 0.87B | 0.90B | 0.95B | | | 0.93B | 0.86B | 0.88B | 0.92B | 1.01B | 1.01B | 1.01B | 1.12B | 1.13B | 1.05B | 1.06B | 0.72B | 0.61B | 0.58B | 0.51B | 0.61B | 0.62B | 0.61B | 0.51B | 0.63B | 0.33B | 0.27B | 0.26B | 0.36B | 0.37B | 0.32B | 0.28B | 0.37B | 0.36B | 0.32B | 0.32B | 0.40B | 0.42B | 0.39B | 0.32B | 0.35B | 0.38B | 0.38B | 0.37B | 0.40B | 0.39B | 0.38B | 0.33B | 0.36B | 0.42B | 0.43B | 0.43B | 0.47B | 0.47B | 0.97B | 0.94B | 0.40B |
|
Non-Current Debt
|
| 3.51B | 3.31B | 3.06B | 2.80B | 2.63B | 2.42B | 2.35B | 2.19B | 2.02B | 1.92B | 1.76B | 1.67B | | | 1.43B | 1.45B | 1.36B | 1.98B | 3.71B | 3.45B | 3.45B | 4.11B | 4.49B | 4.35B | 4.45B | 4.47B | 4.17B | 4.20B | 4.26B | 4.24B | 4.04B | 3.97B | 3.35B | 3.04B | 3.01B | 3.20B | 3.13B | 2.99B | 2.94B | 2.89B | 2.95B | 4.18B | 4.18B | 4.07B | 4.10B | 3.91B | 3.55B | 3.52B | 3.46B | 3.34B | 3.23B | 3.07B | 3.07B | 3.07B | 3.07B | 3.07B | 3.07B | 3.07B | 3.07B | 3.07B | 3.07B | 3.08B | 3.08B | 2.53B | 2.53B | 2.53B |
|
Pension
|
| 0.83B | 0.83B | 0.71B | 0.70B | 0.70B | 0.70B | 0.62B | 0.62B | 0.60B | 0.59B | 0.91B | 0.85B | | | 1.01B | 0.91B | 0.89B | 0.88B | 0.63B | 0.60B | 0.55B | 0.49B | 0.17B | 0.91B | 0.79B | 0.16B | 0.18B | 0.18B | 0.18B | 0.17B | 0.19B | 0.18B | 0.18B | 0.17B | 0.14B | 0.15B | 0.14B | 0.12B | 0.14B | 0.14B | 0.13B | 0.13B | 0.13B | 0.12B | 0.12B | 0.11B | 0.09B | 0.08B | 0.07B | 0.07B | 0.06B | 0.06B | 0.05B | 0.05B | 0.07B | 0.07B | 0.07B | 0.07B | 0.07B | 0.07B | 0.07B | 0.06B | 0.07B | 0.06B | 0.06B | 0.06B |
|
Minority Interest
|
| 0.13B | 0.14B | 0.14B | 0.14B | 0.15B | 0.16B | 0.17B | 0.18B | 0.19B | 0.20B | 0.18B | 0.19B | | | 0.19B | 0.20B | 0.21B | 0.23B | 0.20B | 0.21B | 0.23B | 0.24B | 0.23B | 0.24B | 0.26B | 0.25B | 0.26B | 0.27B | 0.28B | 0.29B | 0.28B | 0.29B | | | | | | | | | | | | 0.01B | 0.01B | 0.01B | 0.01B | 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 | | |
|
Liabilities from Discontinued Operations
|
| | | | | | | | | | | | | | | | | | | | | | | 1.03B | | | | 0.01B | | | | 0.35B | | 0.22B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability
|
| | | | | | | | | | | | | | | | | | | 1.01B | 0.65B | 0.70B | 0.65B | 0.68B | 0.66B | 0.72B | 0.90B | 0.88B | 0.89B | 0.89B | 0.95B | 0.65B | 0.93B | 0.60B | 0.59B | 0.47B | 0.39B | 0.40B | 0.40B | 0.47B | 0.40B | 0.41B | 0.51B | 0.62B | 0.53B | 0.52B | 0.52B | 0.63B | 0.53B | 0.53B | 0.56B | 0.63B | 0.55B | 0.55B | 0.56B | 0.63B | 0.56B | 0.57B | 0.58B | 0.58B | 0.58B | 0.58B | 0.58B | 0.58B | 0.58B | 0.58B | 0.59B |
|
Operating Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.09B | 0.09B | 0.11B | 0.12B | 0.11B | 0.10B | 0.10B | 0.11B | 0.10B | 0.09B | 0.09B | 0.10B | 0.09B | 0.09B | 0.08B | 0.09B | 0.08B | 0.07B | 0.07B | 0.07B | 0.07B | 0.07B | 0.07B | 0.06B | 0.05B | 0.05B | 0.06B |
|
Other Non-Current Liabilities
|
| 0.25B | 0.26B | 0.26B | 0.25B | 0.24B | 0.24B | 0.23B | 0.24B | 0.22B | 0.22B | 0.26B | 0.24B | | | 0.22B | 0.22B | 0.21B | 0.21B | 0.22B | 0.21B | 0.21B | 0.21B | 0.18B | 0.30B | 0.29B | 0.18B | 0.17B | 0.15B | 0.15B | 0.14B | 0.08B | 0.13B | 0.07B | 0.10B | 0.09B | 0.09B | 0.08B | 0.08B | 0.07B | 0.07B | 0.07B | 0.07B | 0.07B | 0.06B | 0.07B | 0.08B | 0.08B | 0.08B | 0.08B | 0.08B | 0.08B | 0.08B | 0.08B | 0.07B | 0.07B | 0.07B | 0.07B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.05B | 0.05B | 0.05B | 0.05B |
|
Total Non-Current Liabilities
|
| 5.66B | 5.47B | 5.06B | 4.78B | 4.48B | 4.35B | 4.17B | 3.97B | 3.76B | 3.64B | 3.85B | 3.73B | | | 2.89B | 3.41B | 3.31B | 3.24B | 5.32B | 5.06B | 5.04B | 5.60B | 6.60B | 6.38B | 6.40B | 5.74B | 5.42B | 5.43B | 5.48B | 5.52B | 5.32B | 5.23B | 4.21B | 3.90B | 3.64B | 3.84B | 3.76B | 3.61B | 3.57B | 3.59B | 3.66B | 5.01B | 5.00B | 4.90B | 4.92B | 4.73B | 4.35B | 4.31B | 4.25B | 4.14B | 4.01B | 3.84B | 3.84B | 3.83B | 3.85B | 3.85B | 3.86B | 3.86B | 3.85B | 3.85B | 3.84B | 3.84B | 3.84B | 3.27B | 3.27B | 3.29B |
|
Total Liabilities
|
| 5.91B | 5.73B | 5.32B | 5.03B | 4.72B | 4.60B | 4.40B | 4.21B | 3.98B | 3.86B | 4.10B | 3.97B | -2.57B | -2.66B | 3.83B | 3.63B | 3.52B | 4.15B | 6.33B | 6.07B | 6.05B | 6.72B | 7.73B | 7.44B | 7.45B | 6.47B | 6.02B | 6.01B | 6.00B | 6.13B | 5.94B | 5.84B | 4.72B | 4.54B | 3.97B | 4.11B | 4.03B | 3.97B | 3.94B | 3.92B | 3.93B | 5.38B | 5.36B | 5.22B | 5.24B | 5.13B | 4.78B | 4.70B | 4.57B | 4.50B | 4.38B | 4.22B | 4.21B | 4.23B | 4.24B | 4.23B | 4.19B | 4.22B | 4.28B | 4.29B | 4.27B | 4.31B | 4.30B | 4.24B | 4.21B | 3.69B |
|
Total Debt
|
| 3.51B | 3.31B | 3.06B | 2.80B | 2.63B | 2.42B | 2.35B | 2.19B | 2.02B | 1.92B | 1.76B | 1.67B | | | 1.43B | 1.45B | 1.36B | 1.98B | 3.71B | 3.46B | 3.45B | 4.11B | 4.50B | 4.36B | 4.46B | 4.48B | 4.17B | 4.20B | 4.26B | 4.24B | 4.04B | 3.97B | 3.35B | 3.32B | 3.01B | 3.20B | 3.13B | 2.99B | 2.94B | 2.89B | 2.95B | 4.18B | 4.18B | 4.07B | 4.10B | 3.91B | 3.55B | 3.52B | 3.46B | 3.34B | 3.23B | 3.07B | 3.07B | 3.07B | 3.07B | 3.07B | 3.07B | 3.07B | 3.07B | 3.07B | 3.07B | 3.08B | 3.08B | 3.08B | 3.08B | 2.53B |
|
Common Equity
|
| 1.43B | 1.52B | 1.75B | 1.84B | 2.04B | 2.19B | 2.33B | 2.47B | 2.62B | 2.68B | 2.51B | 2.53B | 2.57B | 2.66B | 2.54B | 2.58B | 2.68B | 2.73B | 2.89B | 2.92B | 3.08B | 3.18B | 3.49B | 3.54B | 3.63B | 2.38B | 2.46B | 2.43B | 2.43B | 2.50B | 2.55B | 2.57B | 0.87B | 0.71B | 1.00B | 1.04B | 1.12B | 1.21B | 1.34B | 1.41B | 1.48B | 1.52B | 1.59B | 1.66B | 1.68B | 1.80B | 2.06B | 2.14B | 2.26B | 2.42B | 2.52B | 2.62B | 2.74B | 2.88B | 3.07B | 3.15B | 2.90B | 2.96B | 2.70B | 2.80B | 2.80B | 2.87B | 3.00B | 3.04B | 3.09B | 3.12B |
|
Shareholder's Equity
|
| 1.43B | 1.52B | 1.75B | 1.84B | 2.04B | 2.19B | 2.33B | 2.47B | 2.62B | 2.68B | 2.51B | 2.53B | 2.57B | 2.66B | 2.54B | 2.58B | 2.68B | 2.73B | 2.89B | 2.92B | 3.08B | 3.18B | 3.49B | 3.54B | 3.63B | 2.38B | 2.46B | 2.43B | 2.43B | 2.50B | 2.55B | 2.57B | 0.87B | 0.71B | 1.00B | 1.04B | 1.12B | 1.21B | 1.34B | 1.41B | 1.48B | 1.52B | 1.59B | 1.66B | 1.68B | 1.80B | 2.06B | 2.14B | 2.26B | 2.42B | 2.52B | 2.62B | 2.74B | 2.88B | 3.07B | 3.15B | 2.90B | 2.96B | 2.70B | 2.80B | 2.80B | 2.87B | 3.00B | 3.04B | 3.09B | 3.12B |
|
Liabilities and Shareholders Equity
|
| 7.42B | 7.32B | 7.15B | 6.96B | 6.85B | 6.87B | 6.82B | 6.67B | 6.61B | 6.54B | 6.62B | 6.50B | | | 6.38B | 6.23B | 6.21B | 6.89B | 9.24B | 9.01B | 9.15B | 9.92B | 11.24B | 10.98B | 11.09B | 8.87B | 8.51B | 8.47B | 8.46B | 8.67B | 8.54B | 8.47B | 5.65B | 5.24B | 4.96B | 5.15B | 5.14B | 5.17B | 5.28B | 5.32B | 5.41B | 6.90B | 6.95B | 6.89B | 6.93B | 6.94B | 6.85B | 6.86B | 6.84B | 6.93B | 6.92B | 6.85B | 6.97B | 7.12B | 7.33B | 7.39B | 7.12B | 7.20B | 7.00B | 7.10B | 7.09B | 7.20B | 7.33B | 7.30B | 7.31B | 6.81B |
|
Treasury Shares
|
| 0.09B | 0.09B | 0.09B | 0.08B | 0.09B | 0.09B | | 0.08B | 0.08B | 0.09B | | 0.09B | 0.09B | 0.09B | 0.00B | 0.10B | 0.10B | 0.10B | 0.00B | 0.10B | 0.10B | 0.10B | 0.00B | 0.10B | 0.10B | 0.10B | 0.00B | 0.11B | 0.11B | 0.11B | 0.00B | 0.11B | 0.11B | 0.11B | 0.00B | 0.11B | 0.11B | 0.11B | 1.57B | 0.11B | 0.11B | 0.11B | 2.13B | 0.11B | 0.11B | 0.11B | 2.61B | 0.10B | 0.10B | 0.10B | 0.00B | 0.10B | 0.10B | 0.10B | 0.00B | 0.10B | 0.12B | 0.00B | 0.14B | 0.15B | 0.01B | 0.02B | 0.16B | 0.16B | 0.16B | 0.16B |
|
Retained Earnings
|
| 6.14B | 6.20B | 6.32B | 6.43B | 6.62B | 6.71B | -0.37B | 6.96B | 7.10B | 7.18B | -0.60B | -0.58B | -0.58B | -0.57B | -0.70B | -0.71B | -0.70B | -0.67B | -0.49B | -0.47B | -0.46B | 7.97B | -0.78B | -0.78B | 8.74B | 6.98B | 7.11B | 7.17B | 7.24B | 7.28B | 7.38B | 7.41B | 5.75B | 5.78B | 6.06B | 6.12B | 6.20B | 6.28B | 6.43B | 6.49B | 6.55B | 6.59B | 6.66B | 6.73B | 6.73B | 6.85B | 7.08B | 7.15B | 7.25B | 7.35B | 7.46B | 7.48B | 7.58B | 7.70B | 7.90B | 7.88B | 7.99B | 8.06B | 8.09B | 8.25B | 8.28B | 8.39B | 8.55B | 8.53B | 8.57B | 8.59B |