|
Cash & Equivalents
|
0.49B | 0.79B | 0.74B | 0.84B | 0.60B | 0.82B | 0.81B | 0.84B | 0.92B | 1.26B | 1.40B | 0.99B | 1.09B | 0.90B | 0.93B | 0.71B | 0.66B | 2.03B | 0.91B | 1.94B | 0.90B | 0.94B | 0.94B | 1.71B | 0.73B | 0.78B | 0.65B | 0.74B | 0.61B | 0.93B | 1.50B | 1.71B | 1.32B | 1.31B | 1.26B | 1.52B | 1.18B | 0.97B | 1.02B | 0.88B | 1.88B | 0.85B | 0.81B | 1.28B | 2.65B | 2.37B | 3.19B | 3.29B | 2.84B | 2.91B | 2.74B | 2.16B | 1.35B | 1.09B | 1.08B | 1.22B | 0.69B | 0.66B | 0.96B | 1.10B | 0.85B | 0.87B | 1.47B | 1.59B | 0.86B | 0.77B | 1.13B | 1.76B |
|
Short-term Investments
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.45B | 0.46B | | | | | |
|
Cash & Current Investments
|
0.49B | 0.79B | 0.74B | 0.84B | 0.60B | 0.82B | 0.81B | 0.84B | 0.92B | 1.26B | 1.40B | 0.99B | 1.09B | 0.90B | 0.93B | 0.71B | 0.66B | 2.03B | 0.91B | 1.94B | 0.90B | 0.94B | 0.94B | 1.71B | 0.73B | 0.78B | 0.65B | 0.74B | 0.61B | 0.93B | 1.50B | 1.71B | 1.32B | 1.31B | 1.26B | 1.52B | 1.18B | 0.97B | 1.02B | 0.88B | 1.88B | 0.85B | 0.81B | 1.28B | 2.65B | 2.37B | 3.19B | 3.29B | 2.84B | 2.91B | 2.74B | 2.16B | 1.35B | 1.09B | 1.08B | 1.22B | 0.69B | 0.66B | 0.96B | 1.10B | 0.85B | 1.33B | 1.93B | 1.59B | 0.86B | 0.77B | 1.13B | 1.76B |
|
Receivables - Net
|
| 2.27B | 2.13B | 2.09B | 2.17B | 2.82B | 2.47B | 2.22B | 2.33B | 2.60B | 2.37B | 2.14B | 2.23B | 2.43B | 2.32B | 1.87B | 2.22B | 2.57B | 2.44B | 2.07B | 2.09B | 2.45B | 2.30B | 2.12B | 2.19B | 2.46B | 2.34B | 2.15B | 2.16B | 2.50B | 2.36B | 2.22B | 2.20B | 2.60B | 2.47B | 2.48B | 2.52B | 2.95B | 2.75B | 2.68B | 2.71B | 3.11B | 2.97B | 2.18B | 2.09B | 2.32B | 2.31B | 2.20B | 2.16B | 2.53B | 2.43B | 2.43B | 2.43B | 2.76B | 2.87B | 2.78B | 2.61B | 3.20B | 3.14B | 2.96B | 2.94B | 3.43B | 3.39B | 3.09B | 3.16B | 3.61B | 3.60B | 3.24B |
|
Receivables - Other
|
| | | | | | | | | | | | | | | | | | | | | | | 8.23B | | | | | | | | | | | | | 0.19B | 0.20B | 0.19B | | 0.22B | 0.15B | 0.16B | 0.17B | 0.20B | 0.25B | 0.23B | 0.16B | 0.27B | 0.34B | 0.37B | 0.22B | 0.23B | 0.23B | 0.24B | 0.24B | 0.24B | 0.24B | 0.25B | 0.46B | 0.47B | 0.49B | 0.46B | 0.43B | 0.44B | 0.46B | 0.46B | 0.47B |
|
Receivables
|
| 2.27B | 2.13B | 2.09B | 2.17B | 2.82B | 2.47B | 2.22B | 2.33B | 2.60B | 2.37B | 2.14B | 2.23B | 2.43B | 2.32B | 1.87B | 2.22B | 2.57B | 2.44B | 2.07B | 2.09B | 2.45B | 2.30B | 10.35B | 2.19B | 2.46B | 2.34B | 2.15B | 2.16B | 2.50B | 2.36B | 2.22B | 2.20B | 2.60B | 2.47B | 2.48B | 2.70B | 3.15B | 2.95B | 2.68B | 2.93B | 3.26B | 3.13B | 2.36B | 2.30B | 2.56B | 2.54B | 2.37B | 2.43B | 2.87B | 2.80B | 2.65B | 2.66B | 2.99B | 3.11B | 3.02B | 2.84B | 3.44B | 3.39B | 3.42B | 3.41B | 3.93B | 3.86B | 3.52B | 3.59B | 4.07B | 4.07B | 3.70B |
|
Inventory
|
| 1.36B | 1.30B | 1.26B | 1.36B | 1.51B | 1.62B | 1.29B | 1.67B | 1.59B | 1.51B | 1.28B | 1.43B | 1.48B | 1.46B | 1.14B | 1.47B | 1.44B | 1.45B | 1.17B | 1.35B | 1.39B | 1.42B | 1.36B | 1.61B | 1.63B | 1.58B | 1.41B | 1.61B | 1.60B | 1.56B | 1.39B | 1.60B | 1.60B | 1.66B | 1.56B | 1.78B | 1.73B | 1.82B | 1.68B | 2.07B | 1.95B | 1.89B | 1.28B | 1.46B | 1.35B | 1.23B | 1.19B | 1.37B | 1.39B | 1.48B | 1.53B | 1.87B | 1.89B | 1.95B | 1.99B | 2.34B | 2.36B | 2.19B | 2.15B | 2.38B | 2.20B | 2.03B | 1.97B | 2.22B | 2.36B | 2.36B | 2.10B |
|
Current Deferred Tax Assets
|
| | | | | | | 0.26B | | | | 0.26B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets
|
| 0.65B | 0.59B | 0.64B | 0.68B | 0.68B | 0.67B | 0.34B | 0.61B | 0.61B | 0.61B | 0.35B | 0.62B | 0.56B | 0.52B | 0.18B | 0.60B | 0.62B | 0.66B | 0.18B | 0.20B | 0.23B | 0.21B | 0.23B | 0.27B | 0.29B | 0.68B | 0.31B | 0.43B | 0.36B | 0.22B | 0.26B | 0.05B | 0.05B | 0.06B | 0.54B | 0.60B | 0.51B | 0.49B | 0.47B | 0.07B | 0.42B | 0.41B | 0.34B | 0.36B | 0.31B | 0.24B | 0.22B | 0.25B | 0.29B | 0.34B | 0.35B | 0.38B | 0.39B | 0.40B | 0.38B | 0.43B | 0.46B | 0.43B | 0.67B | 0.71B | 0.75B | 0.75B | 0.69B | 0.69B | 0.76B | 0.78B | 0.76B |
|
Current Assets
|
| 5.07B | 4.77B | 4.87B | 4.82B | 5.78B | 5.51B | 6.29B | 6.36B | 6.81B | 5.94B | 5.28B | 5.37B | 5.37B | 5.23B | 5.99B | 5.12B | 6.83B | 5.63B | 5.72B | 4.89B | 5.33B | 5.17B | 5.71B | 5.10B | 5.53B | 5.53B | 4.61B | 4.81B | 5.39B | 5.71B | 5.58B | 5.41B | 5.86B | 5.81B | 6.12B | 6.07B | 6.16B | 6.08B | 5.73B | 7.08B | 6.35B | 6.10B | 9.29B | 6.56B | 6.34B | 6.97B | 6.91B | 6.62B | 7.13B | 6.99B | 6.47B | 6.03B | 6.13B | 6.30B | 6.38B | 6.07B | 6.67B | 6.73B | 6.87B | 6.89B | 7.71B | 8.10B | 7.34B | 6.93B | 7.51B | 7.86B | 7.86B |
|
Buildings
|
| | | 0.74B | | | | 0.76B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Land & Improvements
|
| | | 0.12B | | | | 0.11B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Property, Plant & Equipment (Net)
|
| 1.92B | 1.91B | 1.89B | 1.86B | 1.78B | 1.79B | 1.67B | 1.66B | 1.64B | 1.60B | 1.64B | 1.64B | 1.61B | 1.62B | 1.43B | 1.65B | 1.66B | 1.65B | 1.47B | 1.47B | 1.47B | 1.47B | 1.48B | 1.56B | 1.59B | 1.58B | 1.58B | 1.58B | 1.56B | 1.55B | 1.51B | 1.50B | 1.51B | 1.53B | 1.55B | 1.61B | 1.65B | 1.67B | 1.73B | 1.74B | 1.79B | 1.78B | 1.35B | 1.33B | 1.31B | 1.31B | 1.35B | 1.33B | 1.32B | 1.34B | 1.40B | 1.42B | 1.43B | 1.43B | 1.54B | 1.58B | 1.65B | 1.68B | 1.77B | 1.79B | 1.83B | 1.91B | 2.02B | 2.07B | 2.18B | 2.21B | 2.25B |
|
Goodwill
|
| 6.63B | 6.68B | 9.04B | 6.54B | 6.45B | 6.56B | 8.99B | 9.08B | 6.26B | 6.16B | 7.96B | 6.15B | 6.05B | 6.11B | 5.49B | 6.10B | 6.11B | 6.06B | 5.54B | 5.53B | 5.53B | 5.45B | 5.39B | 5.73B | 5.77B | 5.76B | 5.73B | 5.78B | 5.76B | 5.77B | 5.66B | 5.69B | 5.78B | 5.85B | 5.94B | 6.12B | 6.00B | 5.99B | 5.10B | 5.97B | 6.86B | 6.71B | 5.13B | 5.08B | 5.09B | 5.14B | 5.34B | 5.31B | 5.33B | 5.31B | 5.50B | 5.50B | 5.46B | 5.37B | 5.50B | 5.52B | 5.75B | 5.72B | 6.10B | 6.06B | 6.06B | 6.21B | 6.13B | 6.36B | 6.45B | 6.44B | 6.46B |
|
Intangibles
|
| 5.12B | 5.09B | 5.04B | 4.99B | 4.93B | 4.92B | 4.48B | 4.47B | 4.44B | 4.39B | 4.33B | 4.31B | 4.26B | 4.23B | 4.05B | 4.16B | 4.13B | 4.10B | 3.92B | 3.89B | 3.86B | 3.82B | 3.78B | 4.03B | 4.01B | 3.97B | 3.93B | 3.90B | 3.87B | 3.84B | 3.79B | 3.76B | 3.75B | 3.74B | 3.74B | 3.76B | 3.70B | 3.68B | 3.63B | 3.61B | 4.23B | 4.17B | 3.32B | 3.29B | 3.26B | 3.23B | 3.29B | 3.26B | 3.23B | 3.20B | 3.31B | 3.27B | 3.28B | 3.24B | 3.26B | 3.23B | 3.39B | 3.34B | 3.44B | 3.39B | 3.35B | 3.36B | 3.31B | 3.34B | 3.31B | 3.27B | 3.24B |
|
Goodwill & Intangibles
|
| 11.75B | 11.77B | 11.65B | 11.53B | 11.37B | 11.48B | 10.64B | 10.70B | 10.70B | 10.55B | 12.29B | 10.46B | 10.31B | 10.34B | 9.54B | 10.26B | 10.24B | 10.16B | 9.46B | 9.42B | 9.38B | 9.27B | 9.17B | 9.77B | 9.78B | 9.73B | 9.66B | 9.69B | 9.63B | 9.60B | 9.44B | 9.45B | 9.53B | 9.59B | 9.68B | 9.88B | 9.71B | 9.67B | 9.59B | 9.58B | 11.09B | 10.89B | 8.45B | 8.37B | 8.35B | 8.38B | 8.63B | 8.57B | 8.56B | 8.51B | 8.81B | 8.77B | 8.74B | 8.61B | 8.77B | 8.75B | 9.14B | 9.06B | 9.54B | 9.45B | 9.41B | 9.58B | 9.44B | 9.70B | 9.76B | 9.72B | 9.69B |
|
Long-Term Deferred Tax
|
| | | | | | | 2.15B | | | | 2.14B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non-Current Assets
|
| 1.68B | 1.68B | 1.58B | 1.51B | 1.42B | 1.46B | 1.41B | 1.41B | 1.39B | 1.42B | 1.49B | 1.45B | 1.45B | 1.47B | 1.52B | 1.56B | 1.54B | 1.56B | 1.01B | 1.00B | 0.98B | 0.96B | 0.94B | 0.97B | 0.99B | 0.98B | 0.88B | 0.87B | 0.85B | 0.85B | 0.86B | 0.90B | 0.88B | 0.79B | 0.82B | 0.81B | 0.86B | 0.88B | 0.86B | 1.38B | 1.43B | 1.54B | 4.21B | 1.38B | 1.22B | 1.27B | 1.27B | 1.31B | 1.36B | 1.37B | 1.38B | 1.42B | 1.39B | 1.40B | 1.40B | 1.49B | 1.44B | 1.44B | 1.21B | 1.22B | 1.25B | 1.32B | 1.35B | 1.42B | 1.55B | 1.59B | 1.61B |
|
Non-Current Assets
|
| 15.35B | 15.36B | 15.12B | 14.90B | 14.58B | 14.72B | 13.70B | 13.77B | 13.73B | 13.57B | 13.56B | 13.54B | 13.37B | 13.43B | 12.49B | 13.48B | 13.45B | 13.37B | 11.94B | 11.89B | 11.83B | 11.70B | 11.59B | 12.30B | 12.36B | 12.29B | 12.11B | 12.14B | 12.04B | 12.01B | 11.82B | 11.85B | 11.92B | 11.91B | 12.05B | 12.29B | 12.22B | 12.22B | 12.18B | 12.70B | 14.32B | 14.20B | 11.20B | 11.08B | 10.88B | 10.97B | 11.25B | 11.20B | 11.24B | 11.21B | 11.59B | 11.61B | 11.56B | 11.44B | 11.70B | 11.82B | 12.23B | 12.18B | 12.52B | 12.45B | 12.49B | 12.80B | 12.81B | 13.18B | 13.48B | 13.51B | 13.56B |
|
Assets
|
| 20.43B | 20.13B | 19.99B | 19.72B | 20.36B | 20.24B | 19.99B | 20.12B | 20.54B | 19.50B | 18.84B | 18.91B | 18.74B | 18.66B | 18.48B | 18.59B | 20.27B | 19.00B | 17.66B | 16.77B | 17.16B | 16.87B | 17.30B | 17.41B | 17.89B | 17.82B | 16.72B | 16.95B | 17.43B | 17.72B | 17.40B | 17.26B | 17.77B | 17.72B | 18.17B | 18.37B | 18.38B | 18.30B | 17.91B | 19.78B | 20.67B | 20.31B | 20.49B | 17.64B | 17.22B | 17.94B | 18.16B | 17.82B | 18.37B | 18.20B | 18.06B | 17.64B | 17.68B | 17.74B | 18.08B | 17.90B | 18.91B | 18.90B | 19.39B | 19.34B | 20.20B | 20.90B | 20.15B | 20.12B | 20.99B | 21.37B | 21.42B |
|
Accounts Payables
|
| 1.09B | 1.14B | 1.07B | 1.19B | 1.42B | 1.40B | 1.26B | 1.38B | 1.49B | 1.34B | 1.22B | 1.34B | 1.49B | 1.30B | 1.02B | 1.33B | 1.48B | 1.40B | 1.16B | 1.24B | 1.48B | 1.38B | 1.29B | 1.36B | 1.47B | 1.34B | 1.25B | 1.35B | 1.50B | 1.39B | 1.33B | 1.38B | 1.60B | 1.49B | 1.56B | 1.67B | 1.83B | 1.75B | 1.71B | 4.11B | 1.89B | 1.76B | 1.38B | 1.45B | 1.37B | 1.46B | 1.52B | 1.61B | 1.83B | 1.76B | 1.79B | 1.93B | 2.00B | 2.06B | 2.09B | 1.96B | 2.18B | 2.09B | 2.03B | 2.01B | 2.18B | 2.19B | 2.15B | 2.27B | 2.53B | 2.40B | 2.15B |
|
Notes Payables
|
| | | 0.01B | | | 0.03B | 0.08B | 0.10B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Payables
|
| 1.09B | 1.14B | 1.07B | 1.19B | 1.42B | 1.43B | 1.33B | 1.49B | 1.49B | 1.34B | 1.22B | 1.34B | 1.49B | 1.30B | 1.02B | 1.33B | 1.48B | 1.40B | 1.16B | 1.24B | 1.48B | 1.38B | 1.29B | 1.36B | 1.47B | 1.34B | 1.25B | 1.35B | 1.50B | 1.39B | 1.33B | 1.38B | 1.60B | 1.49B | 1.56B | 1.67B | 1.83B | 1.75B | 1.71B | 4.11B | 1.89B | 1.76B | 1.38B | 1.45B | 1.37B | 1.46B | 1.52B | 1.61B | 1.83B | 1.76B | 1.79B | 1.93B | 2.00B | 2.06B | 2.09B | 1.96B | 2.18B | 2.09B | 2.03B | 2.01B | 2.18B | 2.19B | 2.15B | 2.27B | 2.53B | 2.40B | 2.15B |
|
Accumulated Expenses
|
| 1.56B | 1.49B | 1.52B | 1.57B | 1.97B | 1.63B | 1.55B | 1.57B | 1.67B | 1.66B | 1.61B | 1.55B | 1.51B | 1.47B | 1.32B | 1.46B | 1.56B | 1.53B | 1.37B | 1.33B | 1.38B | 1.35B | 1.42B | 1.47B | 1.95B | 1.93B | 1.46B | 1.48B | 1.50B | 1.51B | 1.43B | 1.46B | 1.53B | 1.62B | 1.66B | 1.69B | 1.89B | 1.72B | 1.73B | 1.95B | 2.03B | 1.88B | 1.56B | 1.53B | 1.45B | 1.52B | 1.59B | 1.72B | 1.79B | 1.74B | 2.07B | 1.91B | 2.12B | 1.96B | 2.01B | 2.17B | 2.44B | 2.26B | 2.63B | 2.76B | 2.96B | 2.86B | 2.79B | 2.79B | 3.01B | 2.82B | 2.83B |
|
Short term Debt
|
| 1.27B | 0.92B | 1.19B | 1.01B | 0.98B | 0.74B | 0.76B | 0.79B | 0.75B | 0.76B | 0.76B | 0.77B | 0.42B | 1.02B | 0.96B | 0.97B | 1.63B | 0.37B | 0.37B | 0.37B | 0.92B | 0.88B | 0.48B | 0.80B | 0.66B | 0.84B | 0.50B | 0.76B | 0.36B | 0.36B | 0.36B | 0.36B | 0.36B | 1.11B | 1.11B | 0.61B | 0.60B | 0.35B | 0.35B | 0.37B | 0.83B | | 0.65B | 0.95B | 0.65B | 0.78B | 0.78B | 0.48B | 0.48B | 0.35B | 0.35B | 0.35B | 1.05B | 1.05B | 1.05B | 0.35B | 0.55B | 0.35B | 0.80B | 0.90B | 0.95B | 0.95B | 0.45B | 0.85B | 0.69B | 0.69B | 0.69B |
|
Current Taxes
|
| | | | | | | | | | | | | | | 0.04B | | | | 0.06B | 0.07B | 0.07B | 0.07B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities
|
| 4.37B | 4.03B | 4.30B | 4.21B | 4.88B | 4.34B | 4.29B | 4.35B | 4.61B | 4.33B | 4.13B | 4.10B | 3.91B | 4.33B | 4.33B | 4.17B | 5.15B | 3.85B | 3.41B | 3.40B | 4.25B | 4.13B | 3.67B | 3.98B | 4.46B | 4.54B | 3.65B | 3.93B | 3.77B | 3.70B | 3.59B | 3.53B | 3.90B | 4.69B | 4.83B | 4.32B | 4.75B | 4.32B | 4.32B | 4.49B | 5.18B | 4.78B | 5.24B | 4.24B | 3.83B | 4.17B | 4.34B | 4.17B | 4.51B | 4.31B | 4.75B | 4.59B | 5.63B | 5.55B | 5.69B | 4.83B | 5.59B | 5.21B | 6.05B | 6.10B | 6.59B | 6.63B | 6.07B | 6.37B | 6.80B | 6.52B | 6.29B |
|
Non-Current Debt
|
| 3.45B | 3.21B | 2.90B | 2.92B | 2.91B | 2.92B | 2.92B | 2.89B | 2.88B | 2.88B | 2.88B | 2.88B | 2.87B | 2.27B | 2.27B | 2.27B | 3.16B | 3.15B | 3.15B | 3.15B | 2.65B | 2.65B | 3.74B | 3.74B | 3.73B | 3.73B | 3.71B | 3.71B | 3.72B | 3.71B | 3.71B | 3.71B | 3.70B | 2.96B | 2.96B | 3.75B | 3.74B | 3.74B | 3.74B | 0.75B | 0.75B | 4.92B | 4.92B | 4.62B | 4.62B | 4.49B | 4.50B | 4.50B | 4.49B | 4.49B | 4.49B | 4.49B | 3.79B | 3.79B | 3.79B | 4.48B | 4.48B | 4.48B | 3.98B | 3.98B | 4.32B | 4.32B | 4.32B | 3.92B | 3.92B | 3.92B | 3.92B |
|
Pension
|
| 1.88B | 1.86B | 1.95B | 1.92B | 1.92B | 1.71B | 1.44B | 1.43B | 1.43B | 1.42B | 1.71B | 1.68B | 1.64B | 1.66B | 1.69B | 1.82B | 1.82B | 1.81B | 1.29B | 1.28B | 1.27B | 1.22B | 1.44B | 1.43B | 1.44B | 1.43B | 1.41B | 1.40B | 1.40B | 1.38B | 1.36B | 1.36B | 1.36B | 1.30B | 1.29B | 1.26B | 1.25B | 1.21B | 1.19B | 1.19B | 1.20B | 1.18B | 1.05B | 1.01B | 1.01B | 0.98B | 1.02B | 1.01B | 1.00B | 0.98B | 0.81B | 0.78B | 0.76B | 0.73B | 0.67B | 0.67B | 0.68B | 0.63B | 0.60B | 0.60B | 0.59B | 0.58B | 0.56B | 0.56B | 0.56B | 0.56B | 0.54B |
|
Preferred Stock Liabilities
|
| | | | | | | | | | | 0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Minority Interest
|
| 0.10B | 0.10B | 0.10B | 0.11B | 0.10B | 0.10B | 0.09B | 0.10B | 0.09B | 0.09B | 0.09B | 0.09B | 0.09B | 0.08B | 0.08B | 0.09B | 0.08B | 0.09B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.07B | 0.07B | 0.07B | 0.07B | 0.07B | 0.07B | 0.06B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.02B | 0.02B | 0.01B | 0.02B | 0.02B | 0.02B | 0.01B | 0.02B | 0.02B | 0.02B | 0.01B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.03B | 0.03B | 0.02B | 0.02B | 0.02B |
|
Liabilities from Discontinued Operations
|
| | | 0.03B | | 0.03B | 0.03B | 0.18B | 0.16B | 0.20B | 0.04B | | | | | 0.53B | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.20B | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability
|
| 2.13B | 2.12B | 1.93B | 1.85B | 1.81B | 1.93B | 2.47B | 1.67B | 1.70B | 1.66B | 2.28B | 1.50B | 1.48B | 1.44B | 2.15B | 1.60B | 1.61B | 1.65B | 2.15B | 1.27B | 1.24B | 1.26B | 1.17B | 1.23B | 1.14B | 1.12B | 0.90B | 0.92B | 0.93B | 0.95B | 0.88B | 0.87B | 0.88B | 0.91B | 0.76B | 0.77B | 0.74B | 0.61B | 0.54B | 0.53B | 0.73B | 0.67B | 0.57B | 0.56B | 0.58B | 0.64B | 0.58B | 0.56B | 0.59B | 0.60B | 0.58B | 0.59B | 0.62B | 0.64B | 0.68B | 0.64B | 0.69B | 0.70B | 0.70B | 0.68B | 0.70B | 0.68B | 0.59B | 0.56B | 0.55B | 0.68B | 0.72B |
|
Other Non-Current Liabilities
|
| 1.75B | 1.73B | 1.70B | 1.66B | 1.66B | 1.65B | 1.59B | 1.57B | 1.55B | 1.53B | 1.49B | 1.45B | 1.45B | 1.43B | 1.40B | 1.38B | 1.37B | 1.35B | 1.34B | 1.32B | 1.30B | 1.27B | 1.23B | 1.24B | 1.23B | 1.21B | 1.17B | 1.14B | 1.13B | 1.15B | 1.14B | 1.13B | 1.12B | 1.02B | 1.14B | 1.13B | 1.08B | 1.08B | 1.06B | 3.14B | 1.47B | 1.48B | 1.40B | 1.41B | 1.23B | 1.28B | 1.29B | 1.27B | 1.30B | 1.33B | 1.15B | 1.17B | 1.15B | 1.17B | 1.15B | 1.22B | 1.19B | 1.19B | 1.04B | 1.07B | 1.03B | 1.09B | 1.12B | 1.19B | 1.31B | 1.35B | 1.35B |
|
Total Non-Current Liabilities
|
| 11.84B | 11.21B | 11.09B | 10.90B | 11.52B | 10.90B | 10.32B | 10.33B | 10.62B | 10.29B | 10.33B | 10.16B | 9.90B | 9.70B | 9.85B | 9.86B | 11.73B | 10.46B | 9.19B | 9.10B | 9.42B | 9.26B | 10.02B | 10.38B | 10.77B | 10.81B | 9.67B | 9.96B | 9.83B | 9.74B | 9.54B | 9.48B | 9.86B | 9.86B | 9.83B | 10.10B | 10.47B | 9.88B | 9.79B | 9.71B | 12.02B | 11.54B | 11.78B | 10.44B | 10.04B | 10.28B | 10.44B | 10.24B | 10.60B | 10.38B | 10.64B | 10.45B | 10.79B | 10.70B | 10.82B | 10.62B | 11.44B | 11.01B | 11.33B | 11.36B | 12.20B | 12.20B | 11.54B | 11.41B | 11.83B | 11.68B | 11.47B |
|
Total Liabilities
|
| 13.59B | 12.95B | 12.79B | 12.57B | 13.18B | 12.54B | 11.92B | 11.91B | 12.17B | 11.82B | 11.83B | 11.61B | 11.35B | 11.13B | 11.25B | 11.25B | 13.10B | 11.82B | 10.53B | 10.42B | 10.72B | 10.53B | 11.25B | 11.62B | 12.00B | 12.03B | 10.84B | 11.10B | 10.95B | 10.89B | 10.68B | 10.61B | 10.98B | 10.88B | 10.97B | 11.22B | 11.55B | 10.96B | 10.85B | 12.86B | 13.49B | 13.03B | 13.18B | 11.85B | 11.26B | 11.56B | 11.73B | 11.51B | 11.90B | 11.71B | 11.79B | 11.62B | 11.94B | 11.87B | 11.98B | 11.84B | 12.63B | 12.20B | 12.37B | 12.43B | 13.23B | 13.29B | 12.66B | 12.60B | 13.14B | 13.03B | 12.82B |
|
Total Debt
|
| 4.72B | 4.13B | 4.10B | 3.93B | 3.89B | 3.66B | 3.68B | 3.68B | 3.63B | 3.64B | 3.64B | 3.64B | 3.29B | 3.30B | 3.23B | 3.24B | 4.78B | 3.53B | 3.52B | 3.53B | 3.56B | 3.53B | 4.22B | 4.54B | 4.39B | 4.57B | 4.22B | 4.47B | 4.09B | 4.07B | 4.07B | 4.07B | 4.07B | 4.06B | 4.06B | 4.35B | 4.34B | 4.09B | 4.09B | 1.12B | 1.58B | 4.92B | 5.57B | 5.57B | 5.27B | 5.27B | 5.27B | 4.97B | 4.97B | 4.84B | 4.84B | 4.84B | 4.84B | 4.84B | 4.84B | 4.83B | 5.03B | 4.82B | 4.78B | 4.88B | 5.27B | 5.27B | 4.77B | 4.77B | 4.62B | 4.62B | 4.62B |
|
Common Equity
|
| 6.84B | 7.19B | 7.18B | 7.12B | 7.16B | 7.67B | 8.06B | 8.21B | 8.37B | 7.68B | 7.01B | 7.30B | 7.39B | 7.53B | 7.23B | 7.35B | 7.18B | 7.19B | 7.13B | 6.35B | 6.44B | 6.33B | 6.05B | 5.79B | 5.89B | 5.80B | 5.88B | 5.85B | 6.48B | 6.83B | 6.72B | 6.65B | 6.79B | 6.84B | 7.21B | 7.14B | 6.82B | 7.34B | 7.06B | 6.92B | 7.17B | 7.28B | 7.31B | 5.79B | 5.96B | 6.38B | 6.43B | 6.31B | 6.33B | 6.49B | 6.27B | 6.02B | 5.74B | 5.87B | 6.11B | 6.05B | 6.28B | 6.70B | 7.02B | 6.91B | 6.97B | 7.61B | 7.49B | 7.52B | 7.86B | 8.35B | 8.60B |
|
Shareholder's Equity
|
| 6.84B | 7.19B | 7.18B | 7.12B | 7.16B | 7.67B | 8.06B | 8.21B | 8.37B | 7.68B | 7.01B | 7.30B | 7.39B | 7.53B | 7.23B | 7.35B | 7.18B | 7.19B | 7.13B | 6.35B | 6.44B | 6.33B | 6.05B | 5.79B | 5.89B | 5.80B | 5.88B | 5.85B | 6.48B | 6.83B | 6.72B | 6.65B | 6.79B | 6.84B | 7.21B | 7.14B | 6.82B | 7.34B | 7.06B | 6.92B | 7.17B | 7.28B | 7.31B | 5.79B | 5.96B | 6.38B | 6.43B | 6.31B | 6.33B | 6.49B | 6.27B | 6.02B | 5.74B | 5.87B | 6.11B | 6.05B | 6.28B | 6.70B | 7.02B | 6.91B | 6.97B | 7.61B | 7.49B | 7.52B | 7.86B | 8.35B | 8.60B |
|
Liabilities and Shareholders Equity
|
| 20.43B | 20.13B | 19.99B | 19.72B | 20.36B | 20.24B | 19.99B | 20.12B | 20.54B | 19.50B | 18.84B | 18.91B | 18.74B | 18.66B | 18.48B | 18.59B | 20.27B | 19.00B | 17.66B | 16.77B | 17.16B | 16.87B | 17.30B | 17.41B | 17.89B | 17.82B | 16.72B | 16.95B | 17.43B | 17.72B | 17.40B | 17.26B | 17.77B | 17.72B | 18.17B | 18.37B | 18.38B | 18.30B | 17.91B | 19.78B | 20.67B | 20.31B | 20.49B | 17.64B | 17.22B | 17.94B | 18.16B | 17.82B | 18.37B | 18.20B | 18.06B | 17.64B | 17.68B | 17.74B | 18.08B | 17.90B | 18.91B | 18.90B | 19.39B | 19.34B | 20.20B | 20.90B | 20.15B | 20.12B | 20.99B | 21.37B | 21.42B |
|
Treasury Shares
|
| | | 0.00B | | | | 0.00B | | -0.00B | -0.02B | 0.00B | | -0.00B | -0.01B | 0.00B | | -0.01B | -0.01B | 0.00B | 0.01B | 0.02B | 0.02B | 0.00B | | | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.01B | 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 | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.02B | 0.00B | 0.00B | 0.02B | 0.02B |
|
Retained Earnings
|
| 4.53B | 4.72B | 4.84B | 4.82B | 4.99B | 5.20B | 5.39B | 5.29B | 5.34B | 5.39B | -0.52B | 5.64B | 5.96B | 6.23B | -0.52B | -0.61B | -0.60B | -0.47B | -0.17B | -0.20B | -0.20B | -0.41B | -0.71B | -0.99B | -0.93B | -1.04B | -1.12B | -0.98B | -1.05B | -1.03B | -1.29B | -1.17B | -0.99B | -0.88B | -0.78B | -0.63B | -0.90B | -0.92B | -0.96B | -0.96B | -0.94B | -1.07B | -1.01B | -0.93B | -0.88B | -0.76B | -0.63B | -0.70B | -0.65B | -0.71B | -0.64B | -0.64B | -0.83B | -1.00B | -0.77B | -0.70B | -0.74B | -0.82B | -0.67B | -0.75B | -0.78B | -0.64B | 9.79B | 9.70B | 9.81B | 10.31B | 10.42B |