|
Cash & Equivalents
|
7.06B | 6.04B | 5.95B | 1.52B | 5.71B | 0.00B | 2,010.00B | 0.84B | 0.00B | 0.00B | 0.00B | 0.82B | 0.00B | 0.00B | 7.07B | 2,012.00B | 0.00B | 0.62B | 7.05B | 614.53 | 0.00B | 2,014.00B | 0.00B | 0.42B | 0.00B | 0.00B | 0.00B | 2,015.00B | 0.00B | 0.00B | 4.99B | 1.41B | 0.43B | 5.08B | 5.22B | 0.65B | 5.58B | 5.52B | 5.67B | 0.48B | 0.90B | 1.20B | 1.54B | 2,019.00B | 4.69B | 0.91B | 1.01B | 0.00B | 0.70B | 0.59B | 0.51B | 0.32B | 0.00B | 636.57 | 0.99B | 1.09B | 2,023.00B | 0.00B | 9.96B | 1.64B | 0.00B | 0.00B | 9.92B | 9.24B | 9.30B | 9.16B | 0.00B |
|
Short-term Investments
|
0.06B | 0.27B | 0.53B | 0.58B | 0.65B | 0.50B | 0.64B | 0.68B | 0.67B | 0.87B | 0.63B | 0.43B | 0.42B | 0.42B | 0.89B | 0.64B | 0.80B | 1.11B | 1.44B | 1.23B | 1.53B | 1.73B | 2.16B | 1.84B | 2.38B | 2.57B | 2.34B | 2.14B | 2.04B | 1.88B | 1.83B | 1.63B | 1.61B | 1.43B | 1.15B | 1.19B | 1.00B | 0.73B | 0.79B | 0.49B | 0.43B | 0.36B | 0.32B | 0.21B | 0.17B | 0.45B | 0.62B | 0.87B | 0.65B | 0.57B | 0.46B | 0.40B | 0.35B | 0.56B | 0.43B | 0.52B | 1.08B | 1.85B | 2.50B | 1.97B | 2.25B | 2.45B | 2.80B | 2.37B | 2.58B | 2.48B | 2.44B |
|
Cash & Current Investments
|
7.12B | 6.31B | 6.48B | 2.10B | 6.35B | 0.51B | 2,010.64B | 1.52B | 0.67B | 0.87B | 0.63B | 1.25B | 0.42B | 0.42B | 7.96B | 2,012.64B | 0.81B | 1.73B | 8.48B | 1.23B | 1.53B | 2,015.73B | 2.16B | 2.26B | 2.38B | 2.57B | 2.34B | 2,017.14B | 2.04B | 1.88B | 6.82B | 3.04B | 2.04B | 6.52B | 6.37B | 1.84B | 6.58B | 6.25B | 6.47B | 0.97B | 1.33B | 1.56B | 1.86B | 2,019.21B | 4.86B | 1.36B | 1.63B | 0.87B | 1.35B | 1.16B | 0.97B | 0.72B | 0.36B | 0.56B | 1.43B | 1.61B | 2,024.08B | 1.85B | 12.45B | 3.61B | 2.25B | 2.45B | 12.72B | 11.61B | 11.89B | 11.64B | 2.44B |
|
Receivables - Net
|
7.66B | 7.77B | 7.79B | 7.86B | 7.93B | 7.90B | 8.16B | 8.41B | 8.64B | 8.84B | 8.54B | 8.47B | 9.07B | 8.96B | 9.03B | 8.97B | 8.97B | 8.91B | 8.99B | 9.03B | 9.13B | 9.23B | 9.09B | 9.11B | 9.03B | 9.12B | 9.02B | 1.11B | 9.22B | 9.25B | 9.24B | 0.95B | 1.01B | 1.02B | 1.07B | 1.21B | 1.55B | 1.54B | 1.66B | 1.74B | 1.53B | 1.48B | 1.31B | 1.35B | 1.18B | 1.04B | 0.91B | 0.97B | 0.91B | 1.09B | 1.11B | 1.30B | 1.72B | 1.89B | 2.01B | 2.49B | 2.83B | 2.60B | 2.17B | 2.48B | 2.30B | 2.19B | 2.08B | 1.91B | 1.84B | 1.89B | 2.15B |
|
Receivables - Other
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.32B | | | | 0.33B | | | | 0.31B | | | | 0.26B | | | | 0.23B | | | 0.14B | 0.30B | 0.14B | | 0.14B | 0.40B | | | 0.14B | 0.41B | | | | 0.05B | 0.05B | 0.06B | 0.03B |
|
Receivables
|
7.66B | 7.77B | 7.79B | 7.86B | 7.93B | 7.90B | 8.16B | 8.41B | 8.64B | 8.84B | 8.54B | 8.47B | 9.07B | 8.96B | 9.03B | 8.97B | 8.97B | 8.91B | 8.99B | 9.03B | 9.13B | 9.23B | 9.09B | 9.11B | 9.03B | 9.12B | 9.02B | 1.11B | 9.22B | 9.25B | 9.24B | 1.28B | 1.01B | 1.02B | 1.07B | 1.54B | 1.55B | 1.54B | 1.66B | 2.05B | 1.53B | 1.48B | 1.31B | 1.61B | 1.18B | 1.04B | 0.91B | 1.20B | 0.91B | 1.09B | 1.26B | 1.60B | 1.86B | 1.89B | 2.15B | 2.89B | 2.83B | 2.60B | 2.31B | 2.90B | 2.30B | 2.19B | 2.08B | 1.96B | 1.89B | 1.95B | 2.18B |
|
Inventory
|
2.56B | 2.15B | 1.90B | 1.69B | 1.82B | 2.06B | 2.27B | 2.46B | 2.58B | 2.77B | 2.77B | -335.34B | 2.86B | 2.99B | 2.99B | -174.67B | 2.89B | 2.70B | 2.67B | 2.70B | 2.71B | 2.77B | 2.83B | 2.78B | 2.44B | 2.14B | 2.02B | 1.84B | 1.60B | 1.53B | 1.50B | 1.56B | 1.67B | 1.99B | 2.20B | 2.37B | 2.38B | 2.53B | 2.66B | 2.52B | 2.46B | 2.43B | 2.39B | 2.27B | 2.24B | 1.86B | 1.62B | 1.64B | 1.91B | 2.15B | 2.48B | 2.67B | 3.03B | 3.37B | 3.68B | 3.99B | 3.99B | 3.88B | 3.88B | 3.92B | 3.91B | 3.83B | 3.76B | 3.71B | 3.52B | 3.49B | 3.51B |
|
Prepaid Assets
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 0.15B | | | | 0.12B | 0.17B | 0.19B | 0.18B | 0.14B | 0.18B | 0.14B | 0.16B | 0.16B | 0.14B | 0.13B | 0.11B | 0.10B | 0.10B | 0.13B | 0.08B | 0.08B | 0.08B | 0.09B | 0.12B | 0.10B | 0.13B | 0.13B | 0.21B | 0.18B | 0.17B | 0.20B | 0.25B | 0.18B | 0.29B | 0.23B | 0.25B | 0.18B | 0.17B | 0.24B | 0.31B |
|
Current Assets
|
| 16.04B | | 5.62B | | 5.62B | | 5.96B | | | | 6.39B | | 6.57B | | 6.99B | | | | 6.90B | | | | 7.40B | | 7.17B | | 5.74B | | 5.12B | | 4.82B | | 5.08B | | 5.38B | | 5.52B | | 5.46B | | | | 5.67B | | 4.52B | | 4.29B | | 4.67B | | 4.98B | | 6.82B | | 8.47B | | 9.63B | | 10.50B | | 9.82B | | 9.24B | | | |
|
Land & Improvements
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.06B | | | | 0.06B | | | | 0.06B | | | | 0.06B | | | | 0.06B | | | |
|
Property, Plant & Equipment (Net)
|
2.94B | 3.12B | 3.19B | 3.25B | 3.32B | 3.33B | 3.58B | 3.78B | 4.02B | 4.21B | 4.03B | 4.05B | 4.18B | 4.22B | 4.33B | 4.43B | 4.49B | 4.54B | 4.63B | 4.67B | 4.75B | 4.86B | 4.96B | 5.16B | 5.19B | 5.37B | 5.51B | 11.87B | 5.84B | 5.95B | 6.03B | 6.00B | 6.05B | 6.12B | 6.19B | 6.23B | 6.22B | 6.14B | 6.09B | 6.06B | 6.20B | 6.17B | 6.11B | 6.09B | 6.45B | 6.37B | 6.27B | 6.19B | 6.08B | 6.02B | 5.94B | 5.82B | 5.77B | 5.66B | 5.64B | 5.56B | 5.56B | 5.78B | 5.91B | 6.08B | 6.09B | 6.09B | 6.15B | 6.12B | 6.18B | 6.17B | 6.21B |
|
Long-Term Investments
|
0.50B | 0.58B | 0.58B | 0.60B | 0.63B | 0.64B | 0.66B | 0.67B | 0.70B | 0.70B | 0.00B | 0.67B | 1.18B | 1.10B | 1.10B | 0.98B | 0.99B | 0.93B | 0.93B | 0.91B | 0.93B | 0.94B | 0.66B | 1.84B | 0.62B | 0.60B | 0.56B | 0.49B | 0.50B | 0.52B | 0.55B | 0.25B | 1.61B | 0.60B | 0.63B | 0.64B | 0.68B | 0.66B | 0.74B | 0.11B | 0.11B | 0.02B | 0.04B | 0.02B | 0.85B | 0.04B | 0.17B | 0.24B | 0.27B | 0.29B | 0.37B | 1.38B | 1.50B | 0.18B | 0.14B | 1.54B | 1.60B | 0.37B | 1.60B | 1.61B | 1.68B | 1.12B | 1.55B | 1.54B | 1.57B | 1.00B | 1.56B |
|
Goodwill
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.29B | | | | 1.29B | | | | 1.32B | | | | 1.09B | | | | 1.08B | | | | 1.08B | | | | 0.94B | | | | 1.09B | | | |
|
Intangibles
|
3.76B | 3.74B | -0.06B | 3.67B | 3.64B | 3.58B | 3.54B | 3.58B | 3.55B | 3.51B | 3.43B | 3.38B | 4.05B | 3.29B | 3.24B | 3.20B | 4.43B | 3.13B | 3.10B | 3.07B | 4.67B | 2.99B | 2.97B | 2.76B | 5.16B | 2.67B | 2.22B | 5.25B | 2.09B | 2.03B | 1.97B | 5.17B | 1.80B | 1.76B | -0.01B | 5.18B | 1.64B | 6.23B | 1.59B | 5.19B | 1.58B | 1.58B | 1.57B | 5.33B | 1.47B | 1.46B | 1.44B | 5.87B | 1.41B | 1.40B | 1.38B | 5.88B | 1.37B | 1.36B | 1.35B | 1.33B | 1.33B | 1.33B | 1.34B | 1.38B | 1.36B | 1.35B | 1.36B | 1.36B | 1.36B | 1.36B | 1.36B |
|
Goodwill & Intangibles
|
3.76B | 3.74B | -0.06B | 3.67B | 3.64B | 3.58B | 3.54B | 3.58B | 3.55B | 3.51B | 3.43B | 3.38B | 4.05B | 3.29B | 3.24B | 3.20B | 4.43B | 3.13B | 3.10B | 3.07B | 4.67B | 2.99B | 2.97B | 2.76B | 5.16B | 2.67B | 2.22B | 5.25B | 2.09B | 2.03B | 1.97B | 5.17B | 1.80B | 1.76B | -0.01B | 6.47B | 1.64B | 6.23B | 1.59B | 6.48B | 1.58B | 1.58B | 1.57B | 6.65B | 1.47B | 1.46B | 1.44B | 6.95B | 1.41B | 1.40B | 1.38B | 6.96B | 1.37B | 1.36B | 1.35B | 2.42B | 1.33B | 1.33B | 1.34B | 2.32B | 1.36B | 1.35B | 1.36B | 2.45B | 1.36B | 1.36B | 1.36B |
|
Long-Term Deferred Tax
|
0.37B | 0.22B | 0.20B | 0.20B | 0.20B | 0.22B | 0.22B | 0.21B | 0.21B | 0.23B | 0.22B | 0.23B | 0.24B | 0.23B | 0.22B | 0.22B | 0.20B | 0.19B | 0.21B | 0.20B | 0.20B | 0.22B | 0.24B | 0.27B | 0.23B | 0.21B | 0.20B | 0.20B | 0.19B | 0.20B | 0.18B | 0.14B | 0.15B | 0.15B | 0.15B | 0.15B | 0.17B | 0.18B | 0.19B | 0.18B | 0.16B | 0.21B | 0.22B | 0.23B | 0.23B | 0.23B | 0.31B | 0.21B | 0.21B | 0.24B | 0.25B | 0.25B | 0.26B | 0.26B | 0.26B | 0.21B | 0.23B | 0.22B | 0.20B | 0.79B | 0.77B | 0.82B | 0.79B | 0.83B | 0.84B | 0.84B | 0.83B |
|
Other Non-Current Assets
|
| 4.64B | | 4.61B | | 4.57B | | 4.63B | | | | 4.42B | | 4.75B | | 4.54B | | | | 4.35B | | | | 3.95B | | 3.75B | | 3.47B | | 3.31B | | 3.03B | | 3.02B | | 2.79B | | 2.83B | | 2.72B | | | | 3.08B | | 3.01B | | 3.24B | | 3.52B | 4.89B | 3.64B | | 3.69B | | 3.53B | | 3.85B | | 4.50B | | 5.19B | | | | | |
|
Non-Current Assets
|
| -2.23B | | 7.86B | | 7.90B | | 8.41B | | | | 8.47B | | 8.96B | | 8.97B | | | | 9.03B | | | | 9.11B | | 9.12B | | 9.06B | | 9.25B | | 0.09B | | 9.14B | | 9.02B | | 8.97B | | 8.79B | | | | 9.17B | | 9.38B | | 9.43B | | 9.54B | | 9.47B | | 9.36B | | 0.00B | | 9.63B | | 10.58B | | 11.28B | | 11.21B | | | |
|
Assets
|
14.73B | 13.80B | 13.74B | 13.48B | 13.64B | 13.52B | 14.05B | 14.36B | 15.03B | 15.14B | 14.94B | 14.86B | 15.83B | 15.53B | 16.10B | 15.96B | 16.11B | 15.94B | 16.04B | 15.93B | 16.45B | 16.76B | 16.79B | 16.51B | 16.57B | 16.28B | 15.51B | 14.80B | 14.88B | 14.37B | 14.23B | 14.00B | 14.20B | 14.23B | 14.36B | 14.40B | 14.72B | 14.49B | 14.62B | 14.25B | 14.88B | 14.98B | 15.02B | 14.84B | 14.12B | 13.90B | 13.86B | 13.72B | 13.80B | 14.21B | 14.54B | 14.45B | 15.27B | 16.18B | 16.86B | 17.55B | 18.64B | 19.26B | 19.84B | 21.08B | 21.55B | 21.10B | 21.14B | 20.45B | 20.62B | 20.41B | 20.47B |
|
Accounts Payables
|
3.28B | 2.44B | 2.13B | 1.97B | 1.92B | 2.11B | 2.16B | 2.38B | 2.54B | 2.59B | 2.62B | 66.38B | 2.63B | 2.91B | 3.09B | -19.72B | 2.65B | 2.59B | 2.39B | 2.12B | 2.31B | 2.57B | 2.87B | 2.60B | 2.63B | 2.59B | 2.28B | 1.75B | 1.90B | 1.75B | 1.65B | 0.56B | 1.71B | 1.95B | 1.96B | 2.07B | 2.17B | 2.21B | 2.08B | 1.72B | 1.79B | 1.96B | 1.95B | 1.78B | 1.58B | 1.37B | 1.23B | 1.17B | 1.25B | 1.46B | 0.79B | 1.56B | 1.94B | 2.67B | 2.78B | 1.18B | 2.64B | 2.60B | 2.53B | 1.11B | 2.94B | 3.16B | 2.72B | 2.64B | 2.28B | 2.68B | 2.29B |
|
Notes Payables
|
-0.01B | -0.01B | -0.01B | -0.01B | -0.01B | -0.03B | -0.02B | -0.02B | -0.04B | -0.06B | -0.01B | -0.01B | -0.02B | -0.05B | -0.01B | -0.06B | -0.02B | -0.01B | -0.02B | -0.02B | -0.01B | -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 | -0.51B | -0.00B | -0.84B | -0.87B | -0.00B | -0.52B | -0.47B | -0.00B | -0.00B | -0.00B | -0.00B | -0.40B | -0.00B | 0.10B | -0.73B | -0.83B | -0.00B | -0.00B | -0.00B | -0.00B | -0.54B | -0.00B | -0.00B | -0.03B | -0.43B | -0.01B | -0.32B | -0.00B |
|
Payables
|
3.27B | 2.43B | 2.12B | 1.96B | 1.91B | 2.08B | 2.14B | 2.35B | 2.50B | 2.53B | 2.61B | 66.37B | 2.61B | 2.86B | 3.08B | -19.78B | 2.63B | 2.58B | 2.38B | 2.10B | 2.30B | 2.57B | 2.87B | 2.60B | 2.63B | 2.59B | 2.28B | 1.75B | 1.90B | 1.75B | 1.65B | 0.56B | 1.71B | 1.95B | 1.96B | 2.07B | 2.16B | 2.21B | 2.07B | 1.21B | 1.79B | 1.11B | 1.08B | 1.78B | 1.06B | 0.90B | 1.23B | 1.17B | 1.25B | 1.46B | 0.39B | 1.56B | 2.04B | 1.94B | 1.96B | 1.18B | 2.64B | 2.60B | 2.53B | 0.57B | 2.94B | 3.16B | 2.68B | 2.21B | 2.27B | 2.36B | 2.29B |
|
Accumulated Expenses
|
| | | | | | | | | | | 21.57B | | | | 22.05B | | | | 37.36B | | | | 6.17B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Accumulated Expenses
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01B | | | | 0.02B | | | | | | | | | | | | | | |
|
Short term Debt
|
1.53B | 1.53B | 1.53B | 1.73B | 1.53B | 1.53B | 1.53B | 1.53B | 0.82B | 0.82B | 0.82B | | 0.82B | 0.82B | 0.82B | | 0.77B | 0.93B | 0.77B | | 0.60B | 0.65B | 0.60B | | 0.42B | 0.42B | 0.52B | | 0.29B | 0.29B | 0.39B | 0.47B | 0.40B | 0.40B | 0.40B | 0.43B | 0.33B | 0.33B | 0.43B | 0.33B | 0.43B | 0.43B | 0.43B | 0.30B | 1.55B | 1.55B | 1.55B | 0.30B | 0.58B | 0.58B | 0.58B | 0.22B | 0.32B | 0.32B | 0.32B | 0.68B | 1.09B | 1.09B | 1.09B | 0.54B | 1.62B | 1.62B | 1.62B | 0.43B | 0.66B | 0.66B | 0.66B |
|
Current Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.19B | 0.19B | 0.20B | 0.19B | 0.20B | 0.22B | 0.22B | 0.21B | 0.19B | 0.19B | 0.18B | 0.08B | 0.09B | 0.08B | 0.08B | 0.03B | 0.08B | 0.09B | 0.09B | 0.04B | 0.10B | 0.11B | 0.10B | 0.10B | 0.09B | 0.09B | 0.10B |
|
Current Taxes
|
0.44B | 0.33B | 0.32B | 0.31B | 0.29B | 0.20B | 0.22B | 0.21B | 0.23B | 0.21B | 0.27B | 0.33B | 0.39B | 0.24B | 0.26B | 0.25B | 0.24B | 0.25B | 0.24B | 0.27B | 0.32B | 0.32B | 0.34B | 0.35B | 0.30B | 0.18B | 0.14B | 0.14B | 0.16B | 0.12B | 0.09B | 0.10B | 0.10B | 0.10B | 0.11B | 0.10B | 0.11B | 0.16B | 0.21B | 0.25B | 0.24B | 0.12B | 0.13B | 0.13B | 0.12B | 0.10B | 0.09B | 0.09B | 0.02B | 0.08B | 0.11B | 0.14B | 0.17B | 0.23B | 0.29B | 0.38B | 0.51B | 0.38B | 0.38B | 0.49B | 0.48B | 0.38B | 0.29B | 0.37B | 0.30B | 0.30B | 0.35B |
|
Current Deferred Revenue
|
0.26B | 0.26B | 0.15B | 0.10B | 0.07B | 0.04B | 0.09B | 0.07B | 0.09B | 0.07B | 0.08B | -16.17B | 0.16B | 0.16B | 0.16B | 78.45B | 0.09B | 0.03B | 0.03B | 0.06B | 0.10B | 0.09B | 0.14B | 0.13B | 0.19B | 0.21B | 0.19B | 0.13B | 0.09B | 0.07B | 0.04B | 0.04B | 0.06B | 0.08B | 0.09B | 0.06B | 0.04B | 0.09B | 0.06B | 0.06B | 0.06B | 0.04B | 0.08B | 0.08B | 0.08B | 0.07B | 0.07B | 0.05B | 0.05B | 0.04B | 0.06B | 0.09B | 0.10B | 0.34B | 0.32B | 0.24B | 0.14B | 0.10B | 0.16B | 0.26B | 0.24B | 0.30B | 0.32B | 0.21B | 0.23B | 0.14B | 0.18B |
|
Total Current Liabilities
|
| 2.44B | | 1.97B | | 2.11B | | 2.38B | | | | 2.40B | | 2.91B | | 2.83B | | 0.00B | | 2.12B | | | | 2.60B | | 2.59B | | 1.75B | | 1.75B | | 1.71B | | 1.95B | | 2.07B | | 2.21B | | 1.72B | | | | 1.78B | | 1.37B | | 1.17B | | 1.46B | | 1.56B | | 2.67B | | 2.79B | | 2.60B | | 2.90B | | 3.16B | | 2.64B | | | |
|
Non-Current Debt
|
1.65B | 1.02B | 0.87B | 0.79B | 0.68B | 0.75B | 0.71B | 1.02B | 1.12B | 1.07B | 0.99B | -0.93B | 0.81B | 1.03B | 1.34B | -1.74B | 1.14B | 1.09B | 0.94B | -0.93B | 0.74B | 0.91B | 1.11B | 0.03B | 1.15B | 1.24B | 0.97B | -0.97B | 0.97B | 0.79B | 0.71B | 0.03B | 0.71B | 0.82B | 0.80B | 0.93B | 0.97B | 0.81B | 0.70B | -0.03B | -0.06B | -0.05B | -0.05B | 0.04B | 0.52B | -0.23B | -0.30B | -0.32B | -0.29B | -0.29B | -0.11B | -0.11B | 0.34B | -0.02B | -0.05B | 0.05B | 0.54B | -0.05B | 0.60B | 0.05B | 0.61B | -0.02B | 0.49B | 0.43B | 0.35B | 0.32B | 0.33B |
|
Liabilities from Discontinued Operations
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.02B | | | | | | | | | | | | | | | | 1.17B | | | 1.69B | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability
|
1.04B | 0.87B | 0.87B | 0.86B | 0.84B | 0.85B | 0.89B | 0.93B | 0.93B | 0.93B | 0.85B | 0.83B | 0.80B | 0.79B | 0.78B | 0.73B | 0.70B | 0.67B | 0.72B | 0.75B | 0.74B | 0.71B | 0.70B | 0.71B | 0.72B | 0.71B | 0.75B | 0.75B | 0.68B | 0.66B | 0.63B | 0.55B | 0.56B | 0.54B | 0.51B | 0.46B | 0.41B | 0.47B | 0.47B | 0.38B | 0.36B | 0.36B | 0.38B | 0.34B | 0.42B | 0.38B | 0.42B | 0.25B | 0.28B | 0.28B | 0.29B | 0.27B | 0.26B | 0.28B | 0.28B | 0.27B | 0.33B | 0.38B | 0.45B | 0.63B | 0.49B | 0.50B | 0.48B | 0.50B | 0.47B | 0.47B | 0.46B |
|
Operating Leases
|
| | | | | | | | | | | | | | | | 1,795.60B | | 2,075.68B | | | | | | | | | | | | | | | | | | | | | 0.23B | | | | 0.23B | | | | 0.26B | | | 0.22B | 0.12B | 0.12B | | 0.12B | 0.11B | | | 0.12B | 0.13B | | | | 0.14B | | | |
|
Other Non-Current Liabilities
|
0.25B | 0.25B | 0.25B | 0.19B | 0.22B | 0.27B | 0.29B | 0.23B | 0.26B | 0.31B | 0.36B | -30.06B | 0.34B | 0.45B | 0.39B | 6.20B | 0.33B | 0.37B | 0.37B | 0.28B | 0.31B | 0.34B | 0.36B | 0.36B | 0.32B | 0.37B | 0.39B | 0.29B | 0.23B | 0.25B | 0.23B | 0.28B | 0.22B | 0.22B | 0.23B | 0.22B | 0.22B | 0.22B | 0.24B | 0.25B | 0.23B | 0.24B | 0.24B | 0.50B | 0.25B | 0.24B | 0.24B | 0.53B | 0.23B | 0.25B | 0.27B | 0.23B | 0.27B | 0.32B | 0.28B | 0.23B | 0.34B | 0.37B | 0.32B | 0.69B | 0.49B | 0.64B | 0.38B | 0.59B | 0.38B | 0.79B | 0.39B |
|
Total Non-Current Liabilities
|
5.54B | 4.35B | 3.89B | 3.57B | 3.47B | 3.42B | 3.41B | 3.58B | 3.73B | 3.67B | 3.60B | 33.75B | 3.82B | 4.21B | 4.36B | -1.74B | 3.89B | 3.68B | 3.45B | 3.18B | 3.28B | 3.47B | 3.59B | 3.35B | 3.41B | 3.30B | 3.00B | 2.73B | 2.68B | 2.49B | 2.38B | 0.01B | 2.34B | 2.56B | 2.54B | 0.75B | 2.65B | 2.74B | 2.59B | 0.66B | 2.44B | 2.59B | 2.62B | 0.88B | 2.45B | 2.28B | 2.26B | 1.10B | 2.10B | 2.30B | 2.33B | 0.78B | 2.35B | 3.06B | 3.25B | 0.73B | 3.11B | 3.10B | 3.12B | 1.15B | 3.45B | 3.54B | 3.34B | 1.00B | 2.85B | 2.82B | 2.82B |
|
Total Liabilities
|
5.79B | 4.60B | 4.14B | 3.76B | 3.70B | 3.70B | 3.70B | 3.81B | 3.99B | 3.99B | 3.95B | 3.69B | 4.16B | 4.65B | 4.74B | 4.46B | 4.22B | 4.05B | 3.81B | 3.46B | 3.58B | 3.82B | 3.95B | 3.70B | 3.73B | 3.67B | 3.38B | 3.02B | 2.91B | 2.74B | 2.61B | 2.59B | 2.56B | 2.78B | 2.77B | 2.82B | 2.87B | 2.96B | 2.83B | 2.38B | 2.67B | 2.83B | 2.86B | 2.66B | 2.71B | 2.52B | 2.49B | 2.27B | 2.33B | 2.55B | 2.60B | 2.34B | 2.62B | 3.38B | 3.53B | 3.52B | 3.44B | 3.47B | 3.44B | 4.05B | 3.94B | 4.18B | 3.72B | 3.64B | 3.22B | 3.61B | 3.21B |
|
Total Debt
|
3.18B | 2.54B | 2.39B | 2.53B | 2.21B | 2.28B | 2.24B | 2.55B | 1.94B | 1.89B | 1.81B | -0.93B | 1.63B | 1.84B | 2.16B | -1.74B | 1.91B | 2.02B | 1.71B | -0.93B | 1.33B | 1.56B | 1.70B | 0.03B | 1.57B | 1.65B | 1.49B | -0.97B | 1.25B | 1.07B | 1.11B | 0.50B | 1.11B | 1.22B | 1.20B | 1.37B | 1.30B | 1.14B | 1.13B | 0.30B | 0.37B | 0.38B | 0.38B | 0.34B | 2.08B | 1.32B | 1.25B | -0.01B | 0.29B | 0.29B | 0.47B | 0.11B | 0.66B | 0.30B | 0.27B | 0.73B | 1.63B | 1.04B | 1.69B | 0.58B | 2.22B | 1.60B | 2.10B | 0.85B | 1.01B | 0.98B | 0.99B |
|
Common Equity
|
8.93B | 9.21B | 9.60B | 9.72B | 9.94B | 9.82B | 10.35B | 10.55B | 11.03B | 11.15B | 10.99B | 11.17B | 11.67B | 10.88B | 11.35B | 11.50B | 11.89B | 11.89B | 12.23B | 12.47B | 12.86B | 12.94B | 12.84B | 12.81B | 12.84B | 12.61B | 12.12B | 11.87B | 11.97B | 11.63B | 11.62B | 11.41B | 11.64B | 11.45B | 11.59B | 11.58B | 11.85B | 11.53B | 11.79B | 11.88B | 12.22B | 12.15B | 12.16B | 12.19B | 11.41B | 11.38B | 11.37B | 11.45B | 11.47B | 11.66B | 11.94B | 12.11B | 12.65B | 12.79B | 13.33B | 14.03B | 15.19B | 15.79B | 16.40B | 17.03B | 17.61B | 16.92B | 17.42B | 16.81B | 17.40B | 16.79B | 17.26B |
|
Shareholder's Equity
|
| | | 1.18B | | | | 1.18B | | | | 10.51B | | | | 11.33B | 11.74B | 11.72B | 12.05B | 12.29B | 12.72B | 12.79B | 12.69B | 12.65B | 12.69B | 12.46B | 11.97B | 11.87B | 11.81B | 11.47B | 11.48B | 11.29B | 11.53B | 11.34B | 11.50B | 11.58B | 11.75B | 11.43B | 11.69B | 11.78B | 12.01B | 11.94B | 11.96B | 11.99B | 11.22B | 11.19B | 11.18B | 1.18B | 11.29B | 11.49B | 11.76B | 12.11B | | 12.65B | | 14.03B | | | | 17.03B | | 16.71B | | 16.81B | | | |
|
Liabilities and Shareholders Equity
|
14.73B | 13.80B | 13.74B | 13.48B | 13.64B | 13.52B | 14.05B | 14.36B | 15.03B | 15.14B | 14.94B | 14.86B | 15.83B | 15.53B | 16.10B | 15.96B | 16.11B | 15.94B | 16.04B | 15.93B | 16.45B | 16.76B | 16.79B | 16.51B | 16.57B | 16.28B | 15.51B | 14.80B | 14.88B | 14.37B | 14.23B | 14.00B | 14.20B | 14.23B | 14.36B | 14.40B | 14.72B | 14.49B | 14.62B | 14.25B | 14.88B | 14.98B | 15.02B | 14.84B | 14.12B | 13.90B | 13.86B | 13.72B | 13.80B | 14.21B | 14.54B | 14.45B | 15.27B | 16.18B | 16.86B | 17.55B | 18.64B | 19.26B | 19.84B | 21.08B | 21.55B | 21.10B | 21.14B | 20.45B | 20.62B | 20.41B | 20.47B |
|
Retained Earnings
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.12B | | | | 0.12B | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Treasury Shares
|
| 1,180.54B | | 1,180.54B | | 1,180.54B | | 1,180.54B | | | | 1,180.54B | | | | 1,180.54B | | | | 1,180.54B | | | | 1,180.54B | | | | 1,180,536.83B | | 1,180.54B | | 1,180.54B | | 1.18B | | 1,180.54B | | 1.18B | | 1,180.54B | | | | 1,180.54B | | 1.18B | | 1,180.54B | | 1.18B | | 1,180.54B | | 1.18B | | 1.18B | | 1.18B | | | | | | | | | |