|
Cash & Equivalents
|
| 0.20B | 0.33B | 0.24B | 0.76B | 0.54B | 0.51B | 0.21B | 0.37B | 0.25B | 0.87B | 0.91B | 0.92B | 0.98B | 1.60B | 0.69B | 0.51B | 0.51B | 0.50B | 0.50B | 0.50B | 0.50B | 0.30B | 0.31B | 0.30B | 0.30B | 0.31B | 0.30B | 0.30B | 0.30B | 0.31B | 0.30B | 1.19B | 0.30B | 0.30B | 0.30B | 0.30B | 0.30B | 0.30B | 0.30B | 0.83B | 0.80B | 0.50B | 0.51B | 0.50B | 0.50B | 0.50B | 0.51B | 0.50B | 0.50B | 0.50B | 0.50B | 0.50B | 0.50B | 0.50B | 0.50B | 0.51B | 0.50B | 0.50B | 0.51B | 0.50B | 0.50B | 1.58B | 0.50B |
|
Short-term Investments
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.83B | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash & Current Investments
|
| 0.20B | 0.33B | 0.24B | 0.76B | 0.54B | 0.51B | 0.21B | 0.37B | 0.25B | 0.87B | 0.91B | 0.92B | 0.98B | 1.60B | 0.69B | 0.51B | 0.51B | 0.50B | 0.50B | 0.50B | 0.50B | 0.30B | 0.31B | 0.30B | 0.30B | 0.31B | 0.30B | 0.30B | 0.30B | 0.31B | 0.30B | 1.19B | 0.30B | 0.30B | 0.30B | 3.13B | 0.30B | 0.30B | 0.30B | 0.83B | 0.80B | 0.50B | 0.51B | 0.50B | 0.50B | 0.50B | 0.51B | 0.50B | 0.50B | 0.50B | 0.50B | 0.50B | 0.50B | 0.50B | 0.50B | 0.51B | 0.50B | 0.50B | 0.51B | 0.50B | 0.50B | 1.58B | 0.50B |
|
Receivables - Net
|
| | 1.64B | | | 1.55B | 1.74B | 1.41B | 1.26B | 1.64B | 1.67B | 1.43B | 1.36B | 1.49B | 1.57B | 1.40B | 1.45B | 1.55B | 1.68B | 1.37B | 1.43B | 1.57B | 1.60B | 1.24B | 1.23B | 1.49B | 1.75B | 1.45B | 1.31B | 1.46B | 1.57B | 1.50B | 1.33B | 1.60B | 1.66B | 1.54B | 1.39B | 1.55B | 1.74B | 1.43B | 1.26B | 1.36B | 1.53B | 1.37B | 1.28B | 1.47B | 1.57B | 1.38B | 1.35B | 1.75B | 2.01B | 1.75B | 1.51B | 1.60B | 1.75B | 1.59B | 1.45B | 1.68B | 1.80B | 1.71B | 1.74B | 1.89B | 2.12B | 1.93B |
|
Receivables - Other
|
| | | | | | 0.10B | | 0.03B | 0.08B | 0.15B | 0.15B | 0.15B | 0.15B | 0.07B | 0.15B | 0.15B | 0.15B | 0.10B | 0.08B | 0.07B | 0.12B | 0.09B | 0.07B | 0.08B | 0.07B | 0.06B | 0.07B | 0.08B | 0.07B | 0.04B | 0.13B | 0.06B | 0.10B | 0.05B | 0.08B | 0.07B | 0.11B | 0.05B | 0.10B | 0.08B | 0.08B | 0.03B | 0.13B | 0.08B | 0.10B | 0.03B | 0.07B | 0.08B | 0.07B | 0.04B | 0.12B | 0.09B | 0.09B | 0.04B | 0.14B | 0.07B | 0.10B | 0.12B | 0.14B | 0.13B | 0.11B | 0.23B | 0.20B |
|
Receivables
|
| | 1.64B | | | 1.55B | 1.84B | 1.41B | 1.29B | 1.72B | 1.82B | 1.58B | 1.51B | 1.64B | 1.64B | 1.55B | 1.60B | 1.70B | 1.78B | 1.45B | 1.50B | 1.70B | 1.69B | 1.31B | 1.32B | 1.56B | 1.81B | 1.53B | 1.39B | 1.53B | 1.60B | 1.63B | 1.39B | 1.70B | 1.70B | 1.62B | 1.47B | 1.67B | 1.79B | 1.53B | 1.35B | 1.44B | 1.56B | 1.49B | 1.36B | 1.56B | 1.60B | 1.46B | 1.43B | 1.82B | 2.05B | 1.86B | 1.60B | 1.69B | 1.78B | 1.74B | 1.51B | 1.78B | 1.92B | 1.85B | 1.87B | 1.99B | 2.34B | 2.13B |
|
Raw Materials
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.03B | 0.05B | 0.05B | 0.04B | 0.04B | 0.04B | 0.03B | 0.05B | 0.07B | 0.08B |
|
Work In Process
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.02B | | | | 0.03B | | | | 0.04B | | | | 0.07B | |
|
Inventory
|
| | 1.01B | | | 1.06B | 1.03B | 1.18B | 1.17B | 1.15B | 1.10B | 1.09B | 1.18B | 1.16B | 1.09B | 1.15B | 1.05B | 1.06B | 1.06B | 1.13B | 1.14B | 1.13B | 1.03B | 1.15B | 1.08B | 1.06B | 0.99B | 1.12B | 1.15B | 1.15B | 1.06B | 1.05B | 1.05B | 1.05B | 0.96B | 1.02B | 1.02B | 1.05B | 1.00B | 1.05B | 1.07B | 1.06B | 1.00B | 1.06B | 1.01B | 1.01B | 0.95B | 1.02B | 0.99B | 1.01B | 1.07B | 1.21B | 1.18B | 1.19B | 1.11B | 1.18B | 1.13B | 1.19B | 1.16B | 1.20B | 1.18B | 1.18B | 1.19B | 1.23B |
|
Prepaid Assets
|
| | 0.08B | | | 0.22B | 0.21B | 0.17B | 0.14B | 0.13B | 0.09B | 0.07B | 0.08B | 0.07B | 0.05B | 0.05B | 0.07B | 0.07B | 0.06B | 0.06B | 0.08B | 0.08B | 0.05B | 0.07B | 0.08B | 0.08B | 0.07B | 0.10B | 0.11B | 0.09B | 0.07B | 0.10B | 0.09B | 0.11B | 0.09B | 0.11B | 0.09B | 0.09B | 0.09B | 0.11B | 0.09B | 0.09B | 0.08B | 0.08B | 0.12B | 0.18B | 0.29B | 0.18B | 0.30B | 0.27B | 0.26B | 0.22B | 0.24B | 0.16B | 0.13B | 0.15B | 0.16B | 0.14B | 0.12B | 0.16B | 0.24B | 0.17B | 0.16B | 0.18B |
|
Current Assets
|
| | 3.85B | | | 4.13B | 4.04B | 3.75B | 3.92B | 4.05B | 4.51B | 4.19B | 4.12B | 4.27B | 4.91B | 3.93B | 3.72B | 3.75B | 3.79B | 3.62B | 3.79B | 3.83B | 3.51B | 3.28B | 3.25B | 3.54B | 3.64B | 3.43B | 3.28B | 3.41B | 3.45B | 3.41B | 4.14B | 3.49B | 3.42B | 3.35B | 3.04B | 3.17B | 3.28B | 3.05B | 3.42B | 3.46B | 3.25B | 3.14B | 3.08B | 3.29B | 3.50B | 3.25B | 3.25B | 3.92B | 3.97B | 4.00B | 3.75B | 3.69B | 3.67B | 3.68B | 3.47B | 3.69B | 3.77B | 3.71B | 3.93B | 3.89B | 5.18B | 4.01B |
|
Construction in Progress
|
| | 3.01B | | | 4.05B | 4.66B | 4.77B | 5.07B | 4.49B | 4.77B | 5.03B | 4.89B | 5.15B | 4.70B | 4.91B | 5.25B | 5.62B | 5.95B | 6.19B | 6.52B | 6.64B | 7.15B | 7.41B | 7.62B | 7.99B | 8.46B | 3.28B | 3.58B | 2.69B | 2.84B | 2.46B | 2.52B | 1.84B | 2.00B | 1.92B | 1.92B | 1.78B | 1.89B | 1.97B | 2.10B | 2.09B | 2.14B | 2.16B | 2.25B | 2.18B | 2.46B | 2.50B | 2.57B | 2.22B | 2.54B | 2.65B | 2.92B | 3.16B | 3.24B | 3.42B | 3.79B | 4.13B | 4.88B | 5.43B | 6.28B | 6.02B | 6.76B | 7.16B |
|
Property, Plant & Equipment (Net)
|
| | 27.83B | | | 28.45B | 29.30B | 29.53B | 29.57B | 29.58B | 29.73B | 29.88B | 30.05B | 30.28B | 29.92B | 30.22B | 30.31B | 29.97B | 30.35B | 30.73B | 30.93B | 32.09B | 32.41B | 32.73B | 32.94B | 33.47B | 34.04B | 34.03B | 34.26B | 34.41B | 34.95B | 35.03B | 35.07B | 35.07B | 35.41B | 35.47B | 35.42B | 35.12B | 35.13B | 35.05B | 35.00B | 35.03B | 35.58B | 35.60B | 35.95B | 36.09B | 36.46B | 36.46B | 36.57B | 36.64B | 36.86B | 36.99B | 37.02B | 37.16B | 37.48B | 37.98B | 38.17B | 38.51B | 39.06B | 39.92B | 40.48B | 40.96B | 41.47B | 41.22B |
|
Long-Term Investments
|
| | 1.13B | | | 1.26B | 1.17B | 1.26B | 1.37B | 1.34B | 1.47B | 1.49B | 1.57B | 1.57B | 1.70B | 1.79B | 1.83B | 1.90B | 1.98B | 2.03B | 2.07B | 2.08B | 2.01B | 2.08B | 2.08B | 2.12B | 2.26B | 2.29B | 2.39B | 2.46B | 2.60B | 2.71B | 2.68B | 2.72B | 0.20B | 2.59B | | 2.90B | 2.97B | 3.16B | 2.61B | 3.00B | 3.20B | 3.60B | 3.72B | 4.00B | 4.05B | 4.31B | 4.20B | 3.80B | 3.67B | 3.91B | 4.10B | 4.20B | 6.07B | 6.12B | 6.05B | 9.30B | 9.90B | 9.82B | 9.98B | 9.75B | 8.67B | 8.59B |
|
Other Non-Current Assets
|
| | 9.76B | | | 9.42B | 11.51B | 11.38B | 11.14B | 11.40B | 11.13B | 10.85B | 10.35B | 9.95B | 9.13B | 8.66B | 8.66B | 8.57B | 8.99B | 9.04B | 9.11B | 8.79B | 10.42B | 10.24B | 10.43B | 10.42B | 10.16B | 9.73B | 9.49B | 9.33B | 8.70B | 8.49B | 8.24B | 8.01B | 6.61B | 6.96B | 6.82B | 6.75B | 8.76B | 8.41B | 9.43B | 9.25B | 10.24B | 9.70B | 9.23B | 9.18B | 7.96B | 7.79B | 7.60B | 7.79B | 6.13B | 5.91B | 5.82B | 5.67B | 5.57B | 5.55B | 5.54B | 8.81B | 9.41B | 9.29B | 9.41B | 9.14B | 8.05B | 7.99B |
|
Non-Current Assets
|
| | 38.91B | | | 39.49B | 42.35B | 42.46B | 42.35B | 42.77B | 42.83B | 42.74B | 42.37B | 42.21B | 41.20B | 41.10B | 41.31B | 40.94B | 41.81B | 42.31B | 42.60B | 43.49B | 45.24B | 45.46B | 45.87B | 46.45B | 46.85B | 46.44B | 46.52B | 46.58B | 46.57B | 46.57B | 46.36B | 46.12B | 45.25B | 45.40B | 45.42B | 45.10B | 47.19B | 47.15B | 47.72B | 47.95B | 49.58B | 49.42B | 49.41B | 49.73B | 48.96B | 49.02B | 48.90B | 48.75B | 47.21B | 47.31B | 47.38B | 47.53B | 47.68B | 48.57B | 48.87B | 52.51B | 53.93B | 54.66B | 55.38B | 55.99B | 55.70B | 55.50B |
|
Assets
|
| | 42.75B | | | 43.62B | 46.39B | 46.21B | 46.26B | 46.83B | 47.33B | 46.93B | 46.49B | 46.48B | 46.11B | 45.03B | 45.02B | 44.70B | 45.60B | 45.93B | 46.39B | 47.32B | 48.74B | 48.74B | 49.12B | 49.98B | 50.49B | 49.86B | 49.80B | 49.99B | 50.02B | 49.98B | 50.51B | 49.61B | 48.67B | 48.75B | 48.47B | 48.27B | 50.47B | 50.20B | 51.15B | 51.41B | 52.83B | 52.56B | 52.48B | 53.02B | 52.46B | 52.28B | 52.16B | 52.67B | 51.19B | 51.31B | 51.14B | 51.21B | 51.34B | 52.25B | 52.34B | 56.20B | 57.70B | 58.36B | 59.30B | 59.88B | 60.88B | 59.52B |
|
Accounts Payables
|
| | 1.70B | | | 1.66B | 1.84B | 1.65B | 1.77B | 1.78B | 1.92B | 1.49B | 1.68B | 1.58B | 1.63B | 1.43B | 1.50B | 1.72B | 2.05B | 1.61B | 1.80B | 1.96B | 2.13B | 1.81B | 1.91B | 1.99B | 2.16B | 1.78B | 1.89B | 1.78B | 1.94B | 1.77B | 1.76B | 1.81B | 1.98B | 1.54B | 1.60B | 1.74B | 1.65B | 1.67B | 1.76B | 2.06B | 1.84B | 1.67B | 1.79B | 1.93B | 2.21B | 1.90B | 2.05B | 2.38B | 2.47B | 2.36B | 2.25B | 2.43B | 2.62B | 2.45B | 2.47B | 2.71B | 2.91B | 2.78B | 2.91B | 2.98B | 3.30B | 2.77B |
|
Notes Payables
|
1.62B | | 0.03B | | | | 0.48B | 0.79B | | 2.53B | 1.51B | 1.00B | 2.04B | 2.40B | 2.43B | 1.82B | 1.69B | 1.76B | 0.60B | 1.12B | 0.94B | 2.58B | 1.03B | 1.50B | 1.41B | 1.54B | 1.41B | 2.03B | 0.81B | 1.00B | 2.00B | 2.72B | 4.11B | 1.89B | 1.22B | 2.33B | 1.62B | 1.44B | 0.92B | 0.90B | 1.88B | 0.78B | 0.06B | 0.11B | 1.24B | 1.60B | 0.78B | 1.07B | 0.68B | 1.03B | 1.17B | 1.62B | 0.57B | 0.72B | 0.43B | 1.04B | 0.82B | 1.11B | 1.17B | 1.36B | 0.35B | 0.32B | | 1.17B |
|
Payables
|
1.62B | | 1.73B | | | 1.66B | 2.32B | 2.44B | 1.77B | 4.32B | 3.43B | 2.49B | 3.72B | 3.98B | 4.06B | 3.26B | 3.19B | 3.48B | 2.65B | 2.72B | 2.74B | 4.54B | 3.16B | 3.32B | 3.32B | 3.53B | 3.57B | 3.81B | 2.71B | 2.79B | 3.94B | 4.49B | 5.88B | 3.70B | 3.20B | 3.87B | 3.21B | 3.18B | 2.57B | 2.56B | 3.64B | 2.83B | 1.90B | 1.78B | 3.03B | 3.53B | 3.00B | 2.96B | 2.74B | 3.42B | 3.64B | 3.98B | 2.82B | 3.15B | 3.05B | 3.49B | 3.29B | 3.82B | 4.08B | 4.14B | 3.26B | 3.30B | 3.30B | 3.94B |
|
Accumulated Expenses
|
| | 0.41B | | | 0.33B | 0.40B | 0.35B | 0.43B | 0.34B | 0.38B | 0.37B | 0.40B | 0.32B | 0.38B | 0.34B | 0.40B | 0.31B | 0.38B | 0.34B | 0.40B | 0.32B | 0.37B | 0.34B | 0.38B | 0.32B | 0.36B | 0.34B | 0.37B | 0.33B | 0.35B | 0.32B | 0.34B | 0.29B | 0.30B | 0.30B | 0.31B | 0.29B | 0.30B | 0.30B | 0.30B | 0.28B | 0.30B | 0.29B | 0.30B | 0.25B | 0.28B | 0.27B | 0.29B | 0.25B | 0.27B | 0.26B | 0.28B | 0.25B | 0.27B | 0.27B | 0.29B | 0.26B | 0.28B | 0.29B | 0.33B | 0.31B | 0.35B | 0.33B |
|
Other Accumulated Expenses
|
| | 0.22B | | | 0.15B | 0.18B | 0.13B | 0.12B | 0.12B | 0.13B | 0.13B | 0.13B | 0.11B | 0.10B | 0.11B | 0.12B | 0.08B | 0.02B | 0.01B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Short term Debt
|
0.40B | | 1.01B | | | 1.52B | 1.54B | 1.56B | 3.17B | 2.53B | 2.31B | 2.32B | 2.04B | 2.40B | 2.43B | 1.82B | 1.69B | 1.76B | 0.60B | 1.12B | 1.09B | 2.58B | 1.03B | 1.50B | 1.41B | 1.54B | 1.41B | 2.03B | 1.68B | 2.68B | 2.00B | 2.72B | 2.03B | 1.89B | 1.22B | 2.33B | 1.62B | 1.44B | 1.03B | 1.03B | 1.88B | 1.92B | 1.79B | 1.80B | 1.24B | 1.60B | 1.03B | 1.07B | 1.03B | 1.03B | 1.17B | 1.62B | 0.57B | 0.72B | 1.02B | 2.10B | 1.88B | 3.17B | 1.17B | 3.77B | 2.77B | 1.74B | 1.42B | 1.24B |
|
Current Leases
|
| | 0.07B | | | 0.08B | 0.08B | 0.08B | 0.08B | 0.45B | 0.44B | 0.44B | 0.44B | 0.43B | 0.07B | 0.07B | 0.07B | 0.07B | 0.07B | 0.07B | 0.08B | 0.08B | 0.08B | 0.08B | 0.08B | 0.08B | 0.06B | 0.06B | 0.06B | 0.06B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.07B | 0.14B | 0.18B | 0.20B | 0.22B | 0.09B | 0.05B | 0.03B | 0.00B | | | | | | | | | | | | | | | | |
|
Current Deferred Revenue
|
| | 0.10B | | | 0.21B | 0.28B | 0.30B | 0.22B | 0.17B | 0.19B | 0.19B | 0.19B | 0.21B | 0.21B | 0.17B | 0.18B | 0.18B | 0.18B | 0.17B | 0.17B | 0.17B | 0.16B | 0.18B | 0.15B | 0.15B | 0.15B | 0.17B | 0.18B | 0.16B | 0.16B | 0.16B | 0.16B | 0.17B | 0.19B | 0.19B | 0.20B | 0.16B | 0.15B | 0.14B | 0.21B | 0.20B | 0.14B | 0.13B | 0.14B | 0.21B | 0.34B | 0.22B | 0.36B | 0.33B | 0.39B | 0.28B | 0.24B | 0.22B | 0.22B | 0.26B | 0.21B | 0.18B | 0.17B | 0.19B | 0.29B | 0.20B | 0.23B | 0.21B |
|
Total Current Liabilities
|
| | 3.60B | | | 4.07B | 4.91B | 4.96B | 5.90B | 6.90B | 6.99B | 6.06B | 6.23B | 6.14B | 4.98B | 4.44B | 4.12B | 5.29B | 4.45B | 4.51B | 4.61B | 5.26B | 3.94B | 4.61B | 4.62B | 4.78B | 5.86B | 6.22B | 5.17B | 6.18B | 6.40B | 7.21B | 6.47B | 5.35B | 4.85B | 4.53B | 4.85B | 4.76B | 4.31B | 4.13B | 5.90B | 5.44B | 4.71B | 4.61B | 4.17B | 4.41B | 4.98B | 4.83B | 4.79B | 5.38B | 4.64B | 4.87B | 3.68B | 3.95B | 4.87B | 5.35B | 5.15B | 6.60B | 5.87B | 7.33B | 6.62B | 5.55B | 5.61B | 4.88B |
|
Capital Leases
|
| | 1.28B | | | 1.21B | 1.20B | 1.20B | 1.15B | 0.76B | 0.76B | 0.76B | 0.71B | 0.69B | 0.69B | 0.69B | 0.64B | 0.62B | 0.62B | 0.62B | 0.56B | 0.54B | 0.54B | 0.54B | 0.48B | 0.46B | 0.41B | 0.41B | 0.37B | 0.35B | 0.30B | 0.30B | 0.26B | 0.26B | 0.26B | 0.26B | 0.22B | 0.22B | 0.22B | 0.22B | 0.09B | 0.05B | 0.53B | 0.00B | | 0.71B | 0.69B | 0.68B | 0.66B | 0.65B | 0.63B | 0.62B | 0.60B | 0.59B | 0.58B | | | | 0.70B | | | | 0.64B | |
|
Non-Current Debt
|
19.89B | | 22.39B | | | 22.44B | 23.95B | 22.37B | 21.74B | 21.18B | 22.58B | 23.55B | 22.20B | 22.19B | 24.60B | 23.32B | 23.31B | 25.60B | 26.89B | 27.46B | 27.70B | 25.13B | 25.47B | 26.16B | 27.38B | 28.55B | 28.62B | 25.67B | 26.98B | 27.66B | 26.86B | 26.13B | 26.41B | 25.01B | 23.90B | 23.48B | 24.18B | 24.85B | 26.06B | 25.15B | 25.18B | 26.75B | 26.63B | 26.80B | 23.34B | 23.94B | 24.31B | 24.22B | 21.86B | 19.92B | 18.79B | 18.83B | 19.82B | 19.81B | 18.78B | 19.08B | 18.78B | 18.59B | 19.42B | 18.36B | 20.11B | 20.88B | 22.09B | 22.09B |
|
Non-Current Deffered Revenue
|
20.09B | | 0.72B | | | 0.64B | 0.61B | 0.58B | 0.56B | 0.54B | 0.51B | 0.48B | 0.46B | 0.43B | 0.41B | 0.39B | 0.36B | 0.34B | 0.31B | 0.28B | 0.26B | 0.23B | 0.21B | 0.18B | 0.16B | 0.14B | 0.11B | 0.09B | 0.06B | 0.04B | 0.01B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Pension
|
| | 4.73B | | | 4.83B | 6.01B | 6.02B | 6.09B | 6.16B | 6.28B | 6.29B | 6.35B | 6.42B | 5.35B | 5.37B | 5.32B | 5.41B | 5.84B | 5.86B | 5.79B | 5.85B | 7.11B | 7.12B | 7.05B | 7.12B | 6.93B | 6.83B | 6.77B | 6.72B | 5.48B | 5.37B | 5.31B | 5.25B | 4.48B | 4.38B | 4.32B | 4.26B | 6.18B | 6.06B | 5.98B | 5.91B | 6.62B | 6.50B | 6.41B | 6.32B | 5.04B | 4.94B | 4.86B | 4.79B | 3.07B | 3.00B | 2.95B | 2.91B | 2.53B | 2.46B | 2.42B | 2.38B | 2.89B | 2.80B | 2.74B | 2.68B | 2.18B | 2.10B |
|
Operating Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.13B | 0.26B | 0.24B | | 0.52B | 0.72B | | | | | | | | | | | | | | | | | | | |
|
Other Non-Current Liabilities
|
| | 2.96B | | | 3.11B | 3.14B | 3.17B | 3.21B | 3.25B | 3.29B | 3.33B | 3.35B | 3.44B | 3.49B | 3.53B | 3.57B | 3.14B | 3.17B | 3.20B | 3.22B | 3.86B | 3.84B | 3.85B | 3.81B | 4.01B | 4.05B | 4.08B | 4.12B | 4.13B | 4.30B | 4.37B | 4.39B | 4.40B | 4.78B | 4.80B | 4.98B | 5.63B | 5.62B | 5.75B | 5.78B | 6.07B | 6.79B | 6.79B | 6.92B | 6.95B | 7.00B | 7.16B | 7.20B | 7.21B | 7.16B | 7.16B | 7.14B | 7.12B | 7.49B | 11.91B | 11.92B | 15.17B | 10.81B | 15.57B | 15.62B | 15.55B | 14.67B | 13.75B |
|
Total Non-Current Liabilities
|
| | 11.62B | | | 12.00B | 13.84B | 13.79B | 13.63B | 13.81B | 13.77B | 13.57B | 13.17B | 13.00B | 11.85B | 11.70B | 11.73B | 11.34B | 11.82B | 12.05B | 12.07B | 12.32B | 13.76B | 13.67B | 13.76B | 14.29B | 14.06B | 13.62B | 13.43B | 13.39B | 13.04B | 12.87B | 12.67B | 12.55B | 12.22B | 12.26B | 12.40B | 12.24B | 14.35B | 14.20B | 14.83B | 14.76B | 16.18B | 15.74B | 15.65B | 15.73B | 14.55B | 14.50B | 14.24B | 13.98B | 12.24B | 11.97B | 11.96B | 11.85B | -6.49B | -10.91B | -10.95B | -14.18B | -9.85B | -13.80B | -13.87B | -13.80B | -12.95B | -12.03B |
|
Total Liabilities
|
| | 37.62B | | | 38.51B | 41.16B | 41.12B | 41.27B | 41.89B | 1.00B | 41.83B | 41.33B | 41.33B | 40.46B | 39.46B | 39.16B | 38.94B | 39.49B | 39.73B | 39.71B | 40.59B | 41.54B | 41.58B | 41.64B | 42.24B | 42.07B | 41.31B | 41.03B | 41.00B | 40.88B | 40.52B | 40.58B | 39.23B | 38.38B | 38.08B | 37.55B | 37.23B | 38.84B | 38.37B | 39.17B | 39.20B | 1.12B | 1.14B | 1.10B | 1.12B | 1.08B | 1.09B | 1.06B | 1.07B | 1.04B | 1.05B | 1.01B | 1.02B | 0.99B | 1.01B | 0.98B | 0.99B | 0.96B | 1.77B | 1.75B | 1.75B | 1.73B | 1.72B |
|
Total Debt
|
20.29B | | 23.40B | | | 23.96B | 25.49B | 23.93B | 24.91B | 23.71B | 24.89B | 25.87B | 24.25B | 24.58B | 27.04B | 25.14B | 25.00B | 27.36B | 27.48B | 28.58B | 28.78B | 27.72B | 26.50B | 27.66B | 28.78B | 30.09B | 30.03B | 27.70B | 28.66B | 30.34B | 28.86B | 28.86B | 28.44B | 26.90B | 25.11B | 25.82B | 25.80B | 26.29B | 27.09B | 26.18B | 27.05B | 28.67B | 28.42B | 28.60B | 24.58B | 25.54B | 25.34B | 25.29B | 22.89B | 20.95B | 19.97B | 20.45B | 20.39B | 20.53B | 19.80B | 21.18B | 20.66B | 21.76B | 20.58B | 22.13B | 22.89B | 22.62B | 23.51B | 23.33B |
|
Liabilities and Shareholders Equity
|
| | 42.75B | | | 43.62B | 46.39B | 46.21B | 46.26B | 46.83B | 47.33B | 46.93B | 46.49B | 46.48B | 46.11B | 45.03B | 45.02B | 44.70B | 45.60B | 45.93B | 46.39B | 47.32B | 48.74B | 48.74B | 49.12B | 49.98B | 50.49B | 49.86B | 49.80B | 49.99B | 50.02B | 49.98B | 50.51B | 49.61B | 48.67B | 48.75B | 48.47B | 48.27B | 50.47B | 50.20B | 51.15B | 51.41B | 52.83B | 52.56B | 52.48B | 53.02B | 52.46B | 52.28B | 52.16B | 52.67B | 51.19B | 51.31B | 51.14B | 51.21B | 51.34B | 52.25B | 52.34B | 56.20B | 57.70B | 58.36B | 59.30B | 59.88B | 60.88B | 59.52B |
|
Retained Earnings
|
| | -0.10B | | | -0.07B | -0.14B | -0.09B | -0.10B | -0.12B | -0.07B | -0.05B | -0.03B | -0.02B | 0.00B | 0.00B | -0.00B | -0.03B | 0.01B | 0.03B | 0.01B | 0.02B | -0.00B | -0.01B | -0.01B | -0.04B | -0.01B | 0.02B | 0.03B | 0.02B | 0.02B | 0.06B | 0.07B | 0.05B | 0.06B | 0.02B | 0.03B | -0.00B | -0.01B | 0.01B | -0.10B | -0.08B | -0.05B | 0.01B | 0.02B | -0.01B | -0.02B | -0.02B | -0.02B | -0.02B | -0.09B | -0.05B | -0.06B | -0.07B | -0.03B | -0.03B | -0.03B | -0.03B | -0.05B | -0.03B | -0.05B | -0.04B | -0.05B | -0.04B |