|
Cash & Equivalents
|
0.76B | 0.73B | 0.69B | 0.59B | 0.71B | 0.40B | 0.41B | 0.27B | 0.26B | 0.18B | 0.11B | 0.10B | 0.08B | 0.08B | 0.36B | 0.10B | 0.09B | 0.08B | 0.11B | 0.14B | 0.41B | 0.20B | 0.19B | 0.18B | 0.30B | 0.45B | 0.36B | 0.73B | 0.66B | 0.65B | 0.72B | 0.57B | 0.47B | 0.43B | 0.61B | 0.97B | 0.40B | 0.50B | 0.41B | 0.25B | 0.25B | 0.31B | 0.26B | 0.61B | 3.51B | 3.30B | 2.45B | 2.14B | 2.19B | 2.29B | 2.36B | 1.41B | 1.35B | 1.21B | 0.86B | 0.77B | 0.93B | 1.05B | 1.23B | 2.48B | 2.88B | 4.09B | 3.02B | 3.00B | 2.62B | 2.98B | 2.88B |
|
Short-term Investments
|
| | 0.01B | | 0.00B | 0.00B | | 0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash & Current Investments
|
0.76B | 0.73B | 0.70B | 0.59B | 0.71B | 0.40B | 0.41B | 0.27B | 0.26B | 0.18B | 0.11B | 0.10B | 0.08B | 0.08B | 0.36B | 0.10B | 0.09B | 0.08B | 0.11B | 0.14B | 0.41B | 0.20B | 0.19B | 0.18B | 0.30B | 0.45B | 0.36B | 0.73B | 0.66B | 0.65B | 0.72B | 0.57B | 0.47B | 0.43B | 0.61B | 0.97B | 0.40B | 0.50B | 0.41B | 0.25B | 0.25B | 0.31B | 0.26B | 0.61B | 3.51B | 3.30B | 2.45B | 2.14B | 2.19B | 2.29B | 2.36B | 1.41B | 1.35B | 1.21B | 0.86B | 0.77B | 0.93B | 1.05B | 1.23B | 2.48B | 2.88B | 4.09B | 3.02B | 3.00B | 2.62B | 2.98B | 2.88B |
|
Receivables - Net
|
| | 1.16B | | 1.16B | 1.13B | 1.14B | 1.24B | 1.26B | 1.22B | 1.28B | 1.42B | 1.36B | 1.34B | 1.34B | 1.38B | 1.37B | 1.38B | 1.89B | 2.14B | 2.17B | 2.24B | 2.40B | 2.47B | 2.50B | 2.52B | 2.70B | 0.02B | 2.73B | 2.79B | 0.07B | 2.96B | 2.71B | 2.57B | 0.09B | 0.10B | 0.09B | 0.09B | 0.04B | 2.74B | 0.10B | 0.09B | 0.03B | 2.72B | 0.03B | 0.03B | 0.06B | 0.06B | 2.64B | 0.03B | 0.03B | 0.03B | 2.84B | 0.02B | 0.04B | 2.88B | 2.91B | 2.90B | 0.02B | 3.15B | 2.82B | 2.60B | 2.54B | 2.62B | 2.53B | 2.52B | 2.56B |
|
Receivables - Other
|
| | | | | | 0.02B | | | | 0.05B | | | | 0.07B | | | | | | | | | | | | | | | | 0.01B | 0.11B | 0.10B | 0.10B | 0.17B | 0.16B | 0.14B | 0.15B | 0.17B | 0.17B | 0.16B | 0.16B | 0.17B | 0.15B | 0.18B | 0.17B | 0.21B | 0.18B | 0.17B | 0.19B | 0.20B | 0.17B | 0.17B | 0.18B | 0.20B | 0.20B | 0.19B | 0.19B | 0.21B | 0.32B | 0.31B | 0.28B | 0.19B | 0.23B | 0.26B | 0.28B | 0.22B |
|
Receivables
|
| | 1.16B | | 1.16B | 1.13B | 1.17B | 1.24B | 1.26B | 1.22B | 1.32B | 1.42B | 1.36B | 1.34B | 1.42B | 1.38B | 1.37B | 1.38B | 1.89B | 2.14B | 2.17B | 2.24B | 2.40B | 2.47B | 2.50B | 2.52B | 2.70B | 0.02B | 2.73B | 2.79B | 0.07B | 3.07B | 2.81B | 2.67B | 0.26B | 0.26B | 0.23B | 0.24B | 0.21B | 2.91B | 0.26B | 0.25B | 0.20B | 2.87B | 0.20B | 0.20B | 0.26B | 0.24B | 2.81B | 0.22B | 0.23B | 0.20B | 3.01B | 0.20B | 0.24B | 3.08B | 3.10B | 3.09B | 0.23B | 3.46B | 3.13B | 2.88B | 2.73B | 2.85B | 2.80B | 2.80B | 2.79B |
|
Inventory
|
| | 0.15B | | 0.15B | 0.15B | 0.16B | 0.16B | 0.16B | 0.16B | 0.16B | 0.16B | 0.15B | 0.15B | 0.15B | 0.15B | 0.15B | 0.15B | 0.26B | 0.26B | 0.26B | 0.27B | 0.28B | 0.27B | 0.26B | 0.28B | 0.31B | 0.31B | 0.32B | 0.32B | 0.33B | 0.32B | 0.32B | 0.30B | 0.29B | 0.29B | 0.30B | 0.31B | 0.30B | 0.31B | 0.31B | 0.31B | 0.31B | 0.32B | 0.34B | 0.35B | 0.37B | 0.37B | 0.36B | 0.38B | 0.38B | 0.39B | 0.39B | 0.39B | 0.41B | 0.41B | 0.40B | 0.41B | 0.41B | 0.40B | 0.38B | 0.36B | 0.35B | 0.34B | 0.34B | 0.35B | 0.35B |
|
Current Deferred Tax Assets
|
| | 0.11B | | 0.11B | 0.31B | 0.28B | 0.28B | 0.25B | 0.25B | 0.42B | 0.41B | 0.41B | 0.39B | 0.35B | 0.35B | 0.35B | 0.36B | 0.69B | 0.58B | 0.63B | 0.72B | 0.75B | 0.72B | 0.64B | 0.62B | -0.75B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets
|
| | 0.29B | | 0.27B | 0.41B | 0.29B | 0.41B | 0.38B | 0.36B | 0.38B | 0.39B | 0.51B | 0.50B | 0.46B | 0.46B | 0.60B | 0.58B | 0.74B | 0.84B | 0.70B | 0.75B | 1.09B | 1.15B | 1.11B | 1.20B | 1.25B | 1.28B | 1.28B | 1.33B | 1.28B | 1.17B | 1.17B | 1.16B | 1.03B | 1.23B | 1.04B | 1.05B | 1.20B | 1.26B | 1.39B | 1.38B | 1.37B | 1.32B | 1.26B | 1.29B | 1.50B | 1.31B | 1.39B | 1.50B | 1.56B | 1.40B | 1.47B | 1.57B | 1.77B | 1.67B | 1.60B | 1.85B | 1.84B | 1.77B | 1.85B | 1.69B | 1.76B | 1.93B | 1.78B | 1.89B | 1.99B |
|
Current Assets
|
| | 2.47B | | 2.44B | 2.44B | 2.31B | 2.39B | 2.31B | 2.18B | 2.36B | 2.48B | 2.56B | 2.48B | 2.68B | 2.44B | 2.57B | 2.56B | 3.69B | 3.98B | 4.21B | 4.20B | 3.97B | 5.12B | 6.01B | 6.30B | 5.17B | 5.13B | 4.99B | 5.12B | 5.26B | 5.05B | 5.38B | 5.31B | 5.57B | 5.63B | 4.71B | 4.49B | 0.84B | 4.58B | 4.70B | 4.79B | 1.18B | 5.39B | 7.95B | 7.81B | 1.31B | 6.70B | 7.42B | 6.91B | 1.18B | 6.13B | 6.06B | 6.00B | 1.14B | 5.87B | 6.00B | 6.36B | 1.22B | 7.82B | 7.96B | 8.76B | 7.68B | 7.91B | 7.30B | 7.81B | 7.85B |
|
Property, Plant & Equipment (Net)
|
| | 4.31B | | 4.21B | 4.24B | 4.30B | 4.26B | 4.24B | 4.20B | 4.35B | 4.32B | 4.18B | 4.17B | 4.29B | 4.30B | 4.33B | 4.35B | 7.58B | 7.72B | 7.77B | 7.75B | 7.73B | 7.53B | 7.13B | 7.33B | 7.92B | 7.96B | 7.98B | 7.96B | 8.05B | 7.98B | 7.74B | 7.08B | 7.03B | 6.91B | 6.86B | 6.89B | 6.99B | 7.00B | 7.00B | 7.00B | 6.88B | 6.79B | 6.70B | 6.62B | 6.69B | 6.59B | 6.17B | 6.16B | 6.43B | 6.30B | 6.26B | 6.29B | 6.46B | 6.32B | 6.27B | 6.26B | 6.24B | 5.86B | 5.86B | 5.55B | 6.05B | 5.99B | 6.02B | 6.09B | 6.32B |
|
Long-Term Investments
|
| | 0.18B | | 0.18B | 0.18B | 0.16B | 0.16B | 0.17B | 0.16B | 0.16B | 0.15B | 0.12B | 0.13B | 0.16B | 0.16B | 0.17B | 0.18B | 0.36B | 0.35B | 0.36B | 0.37B | 0.38B | 0.35B | 1.02B | 1.03B | 1.18B | 1.14B | 1.32B | 1.32B | 1.25B | 1.26B | 1.24B | 1.25B | 1.54B | 1.43B | 1.42B | 1.46B | 1.46B | 2.33B | 2.30B | 2.38B | 2.37B | 2.47B | 2.46B | 2.44B | 2.53B | 2.58B | 2.52B | 2.56B | 3.25B | 3.38B | 3.30B | 3.31B | 3.15B | 3.17B | 3.13B | 3.15B | 3.16B | 3.24B | 3.16B | 3.06B | 3.04B | 3.07B | 2.99B | 2.94B | 2.88B |
|
Goodwill
|
| | 3.03B | | 0.61B | 0.64B | 0.65B | 0.68B | 0.71B | 0.72B | 0.74B | 0.74B | 0.75B | 0.77B | 3.27B | 0.95B | 0.97B | 1.12B | 5.55B | 3.07B | 3.20B | 3.71B | 5.64B | 3.87B | 6.60B | 6.61B | 3.37B | 7.12B | 7.29B | 0.32B | 3.45B | 0.01B | 0.04B | 0.07B | 3.44B | 0.02B | 0.13B | 0.21B | 3.70B | 0.00B | 0.02B | 0.03B | 3.74B | 0.08B | 0.08B | 0.08B | 5.26B | 0.03B | 0.08B | 0.07B | 5.85B | 0.08B | 0.21B | 0.71B | 6.71B | 6.88B | 6.97B | 7.03B | 7.19B | 0.61B | 10.80B | 10.59B | 10.69B | 10.79B | 10.94B | 11.16B | 11.20B |
|
Intangibles
|
| | 0.38B | | 0.40B | 0.40B | 0.74B | 0.44B | 0.45B | 0.50B | 0.49B | 0.88B | 0.91B | 0.58B | 0.65B | 1.12B | 1.17B | 1.21B | 1.62B | 1.23B | 1.86B | 1.81B | 0.05B | 2.17B | 2.57B | 2.53B | 2.33B | 2.39B | 2.60B | 2.61B | 1.84B | 2.68B | 1.81B | 1.76B | 1.77B | 1.79B | 1.79B | 1.76B | 1.73B | 1.68B | 1.65B | 1.62B | 1.60B | 1.61B | 1.60B | 1.58B | 1.60B | 1.59B | 1.52B | 1.48B | 1.50B | 1.49B | 1.46B | 1.44B | 1.42B | 1.43B | 1.41B | 1.40B | 1.37B | 1.40B | 1.41B | 1.37B | 1.40B | 1.40B | 1.37B | 1.35B | 1.35B |
|
Goodwill & Intangibles
|
| | 3.41B | | 1.01B | 1.04B | 1.40B | 1.12B | 1.17B | 1.22B | 1.23B | 1.62B | 1.66B | 1.35B | 3.92B | 2.06B | 2.14B | 2.33B | 7.17B | 4.30B | 5.06B | 5.52B | 5.69B | 6.04B | 9.18B | 9.13B | 5.71B | 9.51B | 9.89B | 2.93B | 5.29B | 2.69B | 1.85B | 1.83B | 5.20B | 1.81B | 1.93B | 1.97B | 5.43B | 1.68B | 1.66B | 1.65B | 5.34B | 1.69B | 1.68B | 1.66B | 6.86B | 1.61B | 1.60B | 1.54B | 7.34B | 1.57B | 1.67B | 2.15B | 8.14B | 8.31B | 8.38B | 8.43B | 8.56B | 2.01B | 12.21B | 11.96B | 12.09B | 12.19B | 12.31B | 12.51B | 12.55B |
|
Long-Term Deferred Tax
|
| | | | | 0.64B | 0.63B | 0.59B | 0.54B | 0.53B | 0.37B | 0.34B | 0.34B | 0.34B | 0.34B | 0.40B | 0.42B | 0.40B | 0.15B | 0.13B | 0.12B | 0.10B | 0.86B | 0.07B | 0.09B | 0.08B | 0.78B | 0.73B | 0.80B | 0.84B | 0.87B | 0.93B | 1.02B | 0.78B | 0.46B | 0.38B | 0.35B | 0.35B | 0.31B | 0.29B | 0.27B | 0.25B | 0.18B | 0.26B | 0.23B | 0.44B | 0.33B | 0.30B | 0.28B | 0.14B | 0.07B | 0.00B | 0.06B | 0.06B | 0.02B | 0.01B | 0.01B | 0.00B | 0.08B | 0.02B | 0.09B | 0.04B | 0.08B | 0.08B | 0.08B | 0.07B | 0.08B |
|
Other Non-Current Assets
|
| | | | | | 0.05B | | 0.01B | | 0.05B | 0.17B | 0.04B | | 0.02B | | | | 0.04B | | | | 0.04B | 0.34B | 1.17B | 1.19B | 0.55B | 0.00B | 0.00B | 0.02B | 0.03B | 0.00B | 0.70B | 0.84B | 1.02B | 0.60B | 0.45B | 0.13B | 0.11B | | | | 0.39B | 0.39B | 0.38B | 0.39B | 0.14B | 0.14B | 0.83B | | | 0.02B | | | | 0.14B | 0.14B | 0.14B | 0.78B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.08B | 0.06B |
|
Non-Current Assets
|
| | 5.48B | | 5.40B | 6.09B | 6.19B | 6.13B | 6.12B | 6.12B | 6.11B | 6.06B | 5.92B | 5.99B | 6.36B | 6.47B | 6.58B | 6.78B | 12.76B | 12.51B | 12.70B | 13.11B | 13.98B | 13.30B | 16.74B | 16.88B | 18.51B | 18.64B | 19.25B | 19.36B | 19.44B | 19.46B | 18.96B | 17.90B | 17.81B | 17.55B | 17.64B | 17.77B | 21.59B | 18.58B | 18.50B | 18.57B | 22.18B | 18.43B | 18.30B | 18.38B | 25.80B | 20.88B | 19.15B | 19.01B | 26.40B | 20.52B | 20.56B | 21.08B | 26.01B | 21.20B | 21.16B | 21.23B | 27.09B | 21.09B | 21.31B | 20.61B | 21.25B | 21.32B | 21.40B | 21.61B | 21.83B |
|
Assets
|
| | 7.95B | | 7.83B | 8.54B | 8.50B | 8.52B | 8.44B | 8.29B | 8.46B | 8.54B | 8.48B | 8.47B | 9.04B | 8.91B | 9.16B | 9.34B | 16.45B | 16.48B | 16.91B | 17.31B | 17.95B | 18.43B | 22.75B | 23.17B | 23.68B | 23.77B | 24.24B | 24.47B | 24.70B | 24.51B | 24.34B | 23.21B | 23.39B | 23.18B | 22.34B | 22.27B | 22.43B | 23.16B | 23.21B | 23.36B | 23.36B | 23.82B | 26.25B | 26.19B | 27.11B | 27.58B | 26.57B | 25.91B | 27.58B | 26.65B | 26.62B | 27.08B | 27.16B | 27.07B | 27.16B | 27.59B | 28.31B | 28.91B | 29.27B | 29.37B | 28.94B | 29.24B | 28.70B | 29.42B | 29.68B |
|
Accounts Payables
|
| | 0.74B | | 0.61B | 0.60B | 0.72B | 0.64B | 0.61B | 0.63B | 0.76B | 0.64B | 0.64B | 0.63B | 0.72B | 0.62B | 0.59B | 0.62B | 1.08B | 1.02B | 1.01B | 1.07B | 1.18B | 1.10B | 1.15B | 1.21B | 1.38B | 1.23B | 1.27B | 1.23B | 1.33B | 1.18B | 1.09B | 1.10B | 1.18B | 1.06B | 1.05B | 1.06B | 1.21B | 1.10B | 1.09B | 1.12B | 1.20B | 1.08B | 1.02B | 1.02B | 1.21B | 1.10B | 1.08B | 1.10B | 1.30B | 1.11B | 1.08B | 1.24B | 1.50B | 1.19B | 1.25B | 1.20B | 1.41B | 1.33B | 1.27B | 1.26B | 1.29B | 1.33B | 1.36B | 1.36B | 1.36B |
|
Notes Payables
|
| | | | | | | | | | | | | | | | | | | | | | | 0.40B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Payables
|
| | 0.74B | | 0.61B | 0.60B | 0.72B | 0.64B | 0.61B | 0.63B | 0.76B | 0.64B | 0.64B | 0.63B | 0.72B | 0.62B | 0.59B | 0.62B | 1.08B | 1.02B | 1.01B | 1.07B | 1.18B | 1.50B | 1.15B | 1.21B | 1.38B | 1.23B | 1.27B | 1.23B | 1.33B | 1.18B | 1.09B | 1.10B | 1.18B | 1.06B | 1.05B | 1.06B | 1.21B | 1.10B | 1.09B | 1.12B | 1.20B | 1.08B | 1.02B | 1.02B | 1.21B | 1.10B | 1.08B | 1.10B | 1.30B | 1.11B | 1.08B | 1.24B | 1.50B | 1.19B | 1.25B | 1.20B | 1.41B | 1.33B | 1.27B | 1.26B | 1.29B | 1.33B | 1.36B | 1.36B | 1.36B |
|
Accumulated Expenses
|
| | 0.37B | | 0.34B | 0.39B | 0.36B | 0.37B | 0.36B | 0.35B | 0.38B | 0.34B | 0.36B | 0.38B | 0.41B | 0.37B | 0.40B | 0.38B | 0.62B | 0.59B | 0.67B | 0.73B | 0.85B | 0.67B | 0.77B | 0.82B | 0.88B | 0.77B | 0.84B | 0.81B | 0.87B | 0.74B | 0.75B | 0.80B | 0.85B | 0.71B | 0.71B | 0.81B | 0.84B | 0.71B | 0.72B | 0.84B | 0.88B | 0.79B | 0.70B | 0.83B | 0.94B | 0.91B | 0.95B | 1.07B | 0.90B | 0.81B | 0.81B | 0.78B | 0.78B | 0.60B | 0.72B | 0.79B | 0.93B | 0.78B | 0.79B | 0.88B | 0.90B | 0.71B | 0.79B | 0.86B | 0.86B |
|
Other Accumulated Expenses
|
| | 0.36B | | 0.34B | 0.50B | 0.37B | 0.35B | 0.34B | 0.37B | 0.36B | 0.35B | 0.43B | 0.39B | 0.34B | 0.35B | 0.42B | 0.45B | 0.88B | 0.69B | 0.71B | 0.80B | 1.01B | 0.95B | 1.09B | 1.24B | 1.14B | 1.21B | 1.23B | 1.29B | 1.24B | 1.16B | 1.86B | 1.15B | 1.23B | 1.17B | 1.07B | 1.04B | 1.13B | 1.21B | 1.22B | 1.31B | 1.27B | 1.43B | 1.57B | 1.74B | 1.33B | 1.25B | 1.25B | 1.33B | 1.36B | 1.31B | 1.38B | 1.49B | 1.58B | 1.67B | 1.50B | 1.66B | 1.76B | 1.87B | 2.17B | 1.93B | 1.61B | 1.65B | 1.57B | 1.69B | 1.81B |
|
Short term Debt
|
| | 0.00B | | 0.00B | 0.00B | 0.07B | 0.07B | 0.13B | 0.13B | 0.07B | 0.29B | 0.24B | 0.24B | 0.09B | 0.05B | 0.07B | 0.13B | 0.15B | 0.62B | 0.62B | 0.10B | 0.11B | 0.40B | 0.12B | 0.11B | 0.13B | 0.17B | 0.18B | 0.18B | 0.19B | 0.15B | 0.14B | 0.14B | 0.15B | 0.67B | 0.66B | 0.67B | 0.18B | 0.16B | 0.66B | 0.17B | 0.17B | 0.17B | 0.16B | 0.15B | 0.14B | 0.14B | 0.13B | 0.12B | 0.14B | 0.13B | 0.12B | 0.13B | 0.14B | 0.15B | 0.14B | 0.14B | 0.12B | 0.11B | 0.10B | 0.10B | 0.09B | 0.09B | 0.08B | 0.09B | 0.08B |
|
Current Taxes
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.02B | 0.81B | 0.71B | 0.83B | 0.02B | 0.15B | 0.03B | 0.03B | |
|
Current Deferred Revenue
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.06B | | 0.07B | 0.07B | 0.06B | 0.06B | 1.27B | 1.27B | 0.51B | 0.73B | 0.89B | 1.03B | 0.96B | 0.68B | 0.40B | 0.11B | 0.11B | 0.08B | 0.08B | 0.09B | | | | | | | | | |
|
Total Current Liabilities
|
| | 1.78B | | 1.56B | 1.70B | 1.73B | 1.66B | 1.66B | 1.68B | 1.81B | 1.84B | 1.87B | 1.83B | 1.76B | 1.55B | 1.66B | 1.77B | 3.09B | 3.34B | 3.38B | 3.15B | 3.58B | 3.73B | 3.77B | 4.09B | 4.31B | 4.27B | 4.43B | 4.55B | 4.03B | 3.77B | 4.34B | 4.14B | 4.33B | 4.56B | 4.35B | 4.22B | 0.31B | 3.73B | 4.15B | 3.93B | 0.37B | 4.09B | 5.58B | 5.84B | 0.52B | 4.93B | 5.07B | 5.38B | 0.49B | 4.67B | 4.37B | 4.28B | 0.48B | 4.22B | 4.15B | 4.43B | 0.46B | 5.42B | 5.49B | 5.54B | 4.31B | 4.45B | 4.27B | 4.56B | 4.46B |
|
Capital Leases
|
| | | | | | 0.01B | | 0.02B | 0.02B | 0.03B | 0.05B | 0.06B | 0.09B | 0.12B | 0.14B | 0.18B | 0.19B | 0.42B | 0.44B | 0.43B | 0.45B | 0.49B | 0.48B | 0.77B | 0.76B | 0.85B | 0.85B | 0.82B | 0.82B | 0.73B | 0.69B | 0.68B | 0.38B | 0.43B | 0.42B | 0.42B | 0.42B | 0.42B | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Debt
|
| | 4.27B | | 4.27B | 4.06B | 4.00B | 4.01B | 3.99B | 3.97B | 4.29B | 4.29B | 4.51B | 4.51B | 5.16B | 5.38B | 5.56B | 5.69B | 10.70B | 10.61B | 10.94B | 11.46B | 11.51B | 11.82B | 14.64B | 14.64B | 14.38B | 14.35B | 14.32B | 14.32B | 15.06B | 15.07B | 15.01B | 14.74B | 14.79B | 14.22B | 14.20B | 14.18B | 14.64B | 14.81B | 14.31B | 14.86B | 14.58B | 15.08B | 15.73B | 15.56B | 15.57B | 15.10B | 15.09B | 14.01B | 15.51B | 14.72B | 14.95B | 14.96B | 14.93B | 14.94B | 14.91B | 14.90B | 14.88B | 12.77B | 12.77B | 12.78B | 13.08B | 13.08B | 13.09B | 13.10B | 13.09B |
|
Non-Current Deffered Revenue
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.02B | | | | 0.02B | 0.02B | 0.02B | 0.02B | 0.82B | 0.59B | 0.30B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | | | | | | | | | | | | |
|
Pension
|
| | | | | | | | | | 0.27B | | | | 0.29B | | | | 0.40B | 0.40B | 0.38B | 0.38B | 0.63B | 0.63B | 0.63B | 0.62B | 0.59B | 0.59B | 0.59B | 0.59B | 0.63B | 0.62B | 0.62B | 0.60B | 0.54B | 0.53B | 0.52B | 0.48B | 0.52B | 0.51B | 0.51B | 0.49B | 0.56B | 0.55B | 0.54B | 0.53B | 0.50B | 0.48B | 0.46B | 0.44B | 0.42B | 0.41B | 0.41B | 0.40B | 0.33B | 0.33B | 0.33B | 0.33B | 0.34B | 0.33B | 0.33B | 0.31B | 0.30B | 0.30B | 0.30B | 0.30B | 0.24B |
|
Minority Interest
|
| | 0.05B | | 0.05B | 0.05B | 0.05B | 0.06B | 0.06B | 0.06B | 0.07B | 0.07B | 0.05B | 0.04B | 0.07B | 0.08B | 0.09B | 0.10B | 0.34B | 0.27B | 0.28B | 0.40B | 0.40B | 0.21B | 1.59B | 1.68B | 2.27B | 2.38B | 2.27B | 2.31B | 2.39B | 2.43B | 1.78B | 1.82B | 1.87B | 1.94B | 1.43B | 1.44B | 0.53B | 1.44B | 1.46B | 1.48B | 0.58B | 1.53B | 1.56B | 1.48B | 0.62B | 1.99B | 2.03B | 2.05B | 0.66B | 2.36B | 2.00B | 2.07B | 0.64B | 2.23B | 2.28B | 2.30B | 0.67B | 2.73B | 2.81B | 2.65B | 2.73B | 2.78B | 2.83B | 2.92B | 2.96B |
|
Liabilities from Discontinued Operations
|
| | | | | | | | | | | | | | | | | | | | | | | 0.04B | 0.24B | 0.23B | 0.10B | | | 0.01B | 0.01B | | 0.05B | 0.41B | 0.48B | 0.41B | 0.39B | 0.07B | 0.04B | | | | 0.04B | 0.05B | 0.09B | 0.09B | 0.07B | 0.07B | 0.14B | | | | | | | 0.02B | 0.02B | 0.02B | 0.07B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | |
|
Non-Current Deferred Tax Liability
|
| | 0.15B | | 0.16B | | | | | | | | | | | | | | | | | | | | | | 0.04B | | 0.27B | 0.32B | 0.28B | 0.29B | 0.30B | | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.77B | 0.03B | 0.03B | 0.03B | 1.34B | 0.03B | 0.03B | 0.03B | 1.27B | 0.04B | 0.16B | 0.23B | 1.19B | 0.22B | 0.24B | 0.28B | 1.17B | 0.23B | 0.24B | 0.26B | 1.14B | 0.23B | 0.23B | 0.27B | 1.23B |
|
Other Non-Current Liabilities
|
| | 0.57B | | 0.57B | 0.57B | 0.55B | 0.55B | 0.50B | 0.50B | 0.51B | 0.53B | 0.52B | 0.52B | 0.30B | 0.61B | 0.61B | 0.62B | 0.56B | 0.57B | 0.57B | 0.54B | 0.56B | 0.53B | 0.55B | 0.57B | 0.58B | 0.62B | 0.61B | 0.62B | 0.61B | 0.62B | 0.64B | 0.62B | 0.65B | 0.65B | 0.63B | 0.63B | 0.67B | 1.27B | 1.35B | 1.41B | 1.40B | 1.41B | 1.53B | 1.56B | 1.62B | 1.59B | 1.58B | 1.59B | 1.44B | 1.58B | 1.82B | 1.81B | 1.80B | 1.75B | 1.73B | 1.68B | 1.71B | 1.69B | 1.71B | 1.56B | 1.57B | 1.65B | 1.64B | 1.60B | 1.71B |
|
Total Non-Current Liabilities
|
| | 6.69B | | 6.44B | 6.20B | 6.13B | 6.07B | 6.04B | 6.01B | 6.45B | 6.47B | 6.72B | 6.66B | 7.50B | 7.22B | 7.49B | 7.71B | 14.68B | 14.80B | 15.19B | 15.51B | 16.21B | 16.71B | 19.58B | 19.91B | 19.88B | 19.83B | 20.20B | 20.38B | 20.61B | 20.36B | 20.86B | 20.08B | 20.33B | 19.98B | 19.71B | 19.54B | 0.43B | 19.78B | 19.67B | 0.05B | 0.74B | 0.07B | 0.09B | 0.04B | 0.87B | 0.05B | 0.07B | 0.10B | 0.85B | 0.05B | 0.07B | 0.06B | 0.88B | 0.06B | 0.08B | 0.07B | 0.92B | 0.08B | 0.10B | 0.08B | 0.93B | 18.93B | 18.76B | 19.12B | 0.87B |
|
Total Liabilities
|
| | 7.26B | | 7.01B | 6.77B | 6.68B | 6.62B | 6.54B | 6.52B | 6.95B | 7.00B | 7.24B | 7.18B | 7.81B | 7.83B | 8.10B | 8.33B | 15.23B | 15.36B | 15.76B | 16.05B | 16.77B | 17.25B | 20.14B | 20.47B | 20.46B | 20.46B | 20.81B | 21.00B | 21.23B | 20.99B | 21.50B | 20.70B | 20.98B | 20.63B | 20.34B | 20.16B | 20.30B | 21.05B | 21.03B | 21.39B | 21.42B | 21.79B | 24.06B | 24.19B | 24.22B | 23.55B | 23.36B | 22.23B | 23.32B | 22.24B | 22.51B | 22.50B | 22.55B | 22.26B | 22.16B | 22.41B | 22.80B | 21.24B | 21.40B | 21.30B | 20.39B | 20.58B | 20.40B | 20.72B | 20.70B |
|
Total Debt
|
| | 4.27B | | 4.27B | 4.06B | 4.06B | 4.08B | 4.12B | 4.09B | 4.36B | 4.58B | 4.75B | 4.75B | 5.25B | 5.43B | 5.63B | 5.82B | 10.85B | 11.23B | 11.56B | 11.55B | 11.62B | 12.22B | 14.75B | 14.75B | 14.51B | 14.52B | 14.50B | 14.51B | 15.26B | 15.22B | 15.15B | 14.88B | 14.94B | 14.89B | 14.87B | 14.85B | 14.83B | 14.97B | 14.98B | 15.02B | 14.75B | 15.25B | 15.89B | 15.72B | 15.72B | 15.23B | 15.22B | 14.13B | 15.65B | 14.85B | 15.07B | 15.09B | 15.08B | 15.08B | 15.05B | 15.04B | 15.00B | 12.88B | 12.87B | 12.87B | 13.17B | 13.17B | 13.18B | 13.19B | 13.17B |
|
Common Equity
|
| | 0.70B | | 0.83B | 1.76B | 1.82B | 1.91B | 1.87B | 1.76B | 1.49B | 1.53B | 1.23B | 1.27B | 1.22B | 1.05B | 0.98B | 0.92B | 0.88B | 0.85B | 0.87B | 0.87B | 0.79B | 0.97B | 1.02B | 1.02B | 0.96B | 0.93B | 1.15B | 1.17B | 1.08B | 1.09B | 1.05B | 0.69B | 0.54B | 0.62B | 0.58B | 0.66B | 0.62B | 0.62B | 0.67B | 0.45B | 0.44B | 0.50B | 0.63B | 0.52B | 0.94B | 1.02B | 1.17B | 1.64B | 2.05B | 2.06B | 2.11B | 2.51B | 2.46B | 2.58B | 2.72B | 2.88B | 3.12B | 4.94B | 5.06B | 5.43B | 5.82B | 5.88B | 5.48B | 5.78B | 6.02B |
|
Shareholder's Equity
|
| | 0.70B | | 0.83B | 1.76B | 1.82B | 1.91B | 1.87B | 1.76B | 1.49B | 1.53B | 1.23B | 1.27B | 1.22B | 1.05B | 0.98B | 0.92B | 0.88B | 0.85B | 0.87B | 0.87B | 0.79B | 0.97B | 1.02B | 1.02B | 0.96B | 0.93B | 1.15B | 1.17B | 1.08B | 1.09B | 1.05B | 0.69B | 0.54B | 0.62B | 0.58B | 0.66B | 0.62B | 0.62B | 0.67B | 0.45B | 0.44B | 0.50B | 0.63B | 0.52B | 0.94B | 1.02B | 1.17B | 1.64B | 2.05B | 2.06B | 2.11B | 2.51B | 2.46B | 2.58B | 2.72B | 2.88B | 3.12B | 4.94B | 5.06B | 5.43B | 5.82B | 5.88B | 5.48B | 5.78B | 6.02B |
|
Liabilities and Shareholders Equity
|
| | 7.95B | | 7.83B | 8.54B | 8.50B | 8.52B | 8.44B | 8.29B | 8.46B | 8.54B | 8.48B | 8.47B | 9.04B | 8.91B | 9.16B | 9.34B | 16.45B | 16.48B | 16.91B | 17.31B | 17.95B | 18.43B | 22.75B | 23.17B | 23.68B | 23.77B | 24.24B | 24.47B | 24.70B | 24.51B | 24.34B | 23.21B | 23.39B | 23.18B | 22.34B | 22.27B | 22.43B | 23.16B | 23.21B | 23.36B | 23.36B | 23.82B | 26.25B | 26.19B | 27.11B | 27.58B | 26.57B | 25.91B | 27.58B | 26.65B | 26.62B | 27.08B | 27.16B | 27.07B | 27.16B | 27.59B | 28.31B | 28.91B | 29.27B | 29.37B | 28.94B | 29.24B | 28.70B | 29.42B | 29.68B |
|
Treasury Shares
|
| | 0.00B | | 0.07B | 0.07B | 0.00B | 0.06B | 0.01B | 0.10B | 0.00B | 0.00B | 0.00B | 0.03B | 0.00B | 0.00B | 0.04B | 0.04B | 0.00B | 0.05B | 0.05B | 0.05B | 0.00B | 0.05B | 0.05B | 0.05B | 0.00B | 0.05B | 0.05B | 0.05B | 0.00B | 0.05B | 0.05B | 0.05B | 0.00B | 0.05B | 0.05B | 0.05B | 0.00B | 0.05B | 0.05B | 0.05B | 0.00B | 0.05B | 0.05B | 0.05B | 0.00B | 0.05B | 0.05B | 0.05B | 0.00B | 0.05B | 0.05B | 0.05B | 0.00B | 0.06B | | 0.06B | 0.00B | 0.00B | 0.06B | 0.00B | 0.06B | 0.00B | 0.00B | 0.07B | 0.07B |
|
Retained Earnings
|
| | -2.67B | | -2.54B | -1.60B | -1.52B | -1.44B | -1.38B | -1.37B | -1.44B | -1.38B | -1.38B | -1.34B | -1.29B | -1.38B | -1.43B | -1.40B | -1.42B | -1.45B | -1.48B | -1.47B | -1.41B | -1.36B | -1.42B | -1.45B | -1.55B | -1.61B | -1.66B | -1.66B | -1.74B | -1.74B | -1.79B | -2.16B | -2.39B | -2.25B | -2.22B | -2.23B | -0.06B | -0.06B | -0.05B | -0.04B | -2.51B | -2.43B | -2.35B | -2.54B | -2.13B | -2.03B | -1.91B | -1.46B | -1.21B | -1.07B | -1.04B | -0.91B | -0.80B | -0.66B | -0.54B | -0.44B | -0.19B | 1.96B | 2.22B | 2.69B | 3.01B | 3.41B | 3.70B | 4.04B | 4.42B |
|
Preferred Shares
|
| | 0.33B | | 0.33B | 0.33B | 0.33B | 0.33B | 0.33B | 0.33B | 0.33B | 0.33B | 0.04B | 0.04B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |