|
Cash & Equivalents
|
0.07B | 0.03B | 0.00B | 0.01B | 0.03B | 0.02B | 0.03B | 0.02B | 0.01B | 0.01B | 0.03B | 0.02B | 0.00B | 0.00B | 0.01B | 0.01B | 0.01B | 0.03B | 0.03B | 0.00B | 0.00B | 0.01B | 0.01B | 0.00B | 0.00B | 0.04B | 0.00B | 0.00B | 0.00B | 0.03B | 0.00B | 0.18B | 0.00B | 0.02B | 0.00B | 0.02B | 0.00B | 0.03B | 0.05B | 0.01B | 0.02B | 0.05B | 0.00B | 0.00B | 0.00B | 0.01B | 0.00B | 0.00B | 0.01B | 0.01B | 0.00B | 0.00B | 0.00B | 0.01B | 0.00B | 0.01B | 0.02B | 0.03B |
|
Short-term Investments
|
0.06B | 0.05B | 0.02B | 0.01B | 0.06B | 0.04B | | 0.02B | 0.02B | 0.02B | 0.00B | 0.00B | 0.01B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 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 | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash & Current Investments
|
0.13B | 0.08B | 0.03B | 0.02B | 0.09B | 0.06B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.02B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.04B | 0.04B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.00B | 0.05B | 0.01B | 0.00B | 0.01B | 0.04B | 0.00B | 0.18B | 0.00B | 0.02B | 0.00B | 0.02B | 0.00B | 0.03B | 0.05B | 0.01B | 0.02B | 0.05B | 0.00B | 0.00B | 0.00B | 0.01B | 0.00B | 0.00B | 0.01B | 0.01B | 0.00B | 0.00B | 0.00B | 0.01B | 0.00B | 0.01B | 0.02B | 0.03B |
|
Receivables - Net
|
-0.00B | | | 0.02B | 0.01B | 0.11B | 0.13B | 0.10B | 0.09B | 0.10B | 0.11B | 0.09B | 0.08B | 0.09B | 0.12B | 0.09B | 0.09B | 0.09B | 0.11B | 0.07B | 0.08B | 0.09B | 0.09B | 0.08B | 0.09B | 0.11B | 0.09B | 0.08B | 0.09B | 0.11B | 0.09B | 0.09B | 0.08B | 0.12B | 0.09B | 0.08B | 0.10B | 0.14B | 0.11B | 0.10B | 0.12B | 0.14B | 0.12B | 0.12B | 0.15B | 0.18B | 0.18B | 0.13B | 0.12B | 0.18B | 0.13B | 0.11B | 0.12B | 0.15B | 0.13B | 0.13B | 0.15B | 0.19B |
|
Receivables - Other
|
| | | 0.08B | 0.01B | 0.07B | 0.07B | 0.07B | 0.06B | 0.10B | 0.05B | 0.07B | 0.05B | 0.07B | 0.05B | 0.06B | 0.05B | 0.07B | 0.06B | 0.04B | 0.07B | 0.06B | 0.06B | 0.04B | 0.07B | 0.06B | 0.05B | 0.04B | 0.07B | 0.05B | 0.06B | 0.04B | 0.06B | 0.06B | 0.06B | 0.05B | 0.07B | 0.06B | 0.02B | 0.04B | 0.07B | 0.03B | 0.02B | 0.04B | 0.06B | 0.06B | 0.06B | 0.05B | 0.03B | 0.07B | 0.08B | 0.06B | 0.10B | 0.08B | 0.04B | 0.04B | 0.05B | 0.08B |
|
Receivables
|
-0.00B | | | 0.10B | 0.02B | 0.17B | 0.20B | 0.17B | 0.15B | 0.20B | 0.16B | 0.16B | 0.13B | 0.16B | 0.17B | 0.14B | 0.14B | 0.17B | 0.17B | 0.11B | 0.15B | 0.15B | 0.15B | 0.12B | 0.16B | 0.16B | 0.14B | 0.13B | 0.16B | 0.16B | 0.15B | 0.13B | 0.14B | 0.17B | 0.14B | 0.13B | 0.17B | 0.20B | 0.14B | 0.15B | 0.19B | 0.17B | 0.14B | 0.16B | 0.22B | 0.24B | 0.25B | 0.18B | 0.15B | 0.24B | 0.20B | 0.16B | 0.23B | 0.23B | 0.17B | 0.17B | 0.19B | 0.27B |
|
Raw Materials
|
| | | 0.00B | 0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Inventory
|
0.00B | 0.00B | 0.00B | -0.00B | 0.00B | -0.00B | | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 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 | 0.07B | 0.07B | 0.07B | 0.07B | 0.08B | 0.07B | 0.07B | 0.07B | 0.08B | 0.08B | 0.07B | 0.07B | 0.07B | 0.07B | 0.06B | 0.06B | 0.07B | 0.07B | 0.07B | 0.08B | 0.06B | 0.07B | 0.06B | 0.08B | 0.08B | 0.10B | 0.10B | 0.12B | 0.12B | 0.17B | 0.17B | 0.17B | 0.17B |
|
Current Deferred Tax Assets
|
| | | | | | | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | | 0.00B | 0.00B | 0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets
|
-0.00B | -0.00B | 0.03B | -0.01B | -0.07B | -0.03B | | 0.10B | 0.09B | 0.10B | 0.05B | 0.03B | 0.04B | 0.04B | 0.04B | 0.03B | 0.04B | 0.04B | 0.04B | 0.10B | 0.10B | 0.09B | 0.01B | 0.07B | 0.07B | 0.06B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.04B | 0.04B | 0.05B | 0.05B | 0.04B | 0.06B | 0.06B | 0.06B | 0.04B | 0.03B | 0.03B | 0.02B | 0.03B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.03B | 0.03B | 0.03B | 0.03B | 0.04B | 0.03B |
|
Current Assets
|
| | | 0.13B | 0.03B | 0.57B | | 0.54B | 0.52B | 0.57B | 0.63B | 0.46B | 0.43B | 0.47B | 0.47B | 0.44B | 0.43B | 0.39B | 0.40B | 0.36B | 0.41B | 0.40B | 0.38B | 0.33B | 0.35B | 0.37B | 0.29B | 0.28B | 0.33B | 0.36B | 0.30B | 0.46B | 0.30B | 0.34B | 0.29B | 0.29B | 0.33B | 0.38B | 0.38B | 0.33B | 0.39B | 0.45B | 0.32B | 0.30B | 0.37B | 0.41B | 0.41B | 0.35B | 0.40B | 0.49B | 0.48B | 0.41B | 0.54B | 0.50B | 0.50B | 0.49B | 0.57B | 0.60B |
|
Construction in Progress
|
| | | 0.02B | 0.00B | 0.18B | | 0.14B | 0.14B | 0.14B | 0.16B | 0.13B | 0.15B | 0.14B | 0.15B | 0.13B | 0.14B | 0.16B | 0.18B | 0.23B | 0.21B | 0.23B | 0.21B | 0.23B | 0.25B | 0.30B | 0.25B | 0.05B | 0.22B | 0.23B | 0.19B | 0.23B | 0.20B | 0.26B | 0.16B | 0.24B | 0.31B | 0.38B | 0.22B | 0.28B | 0.29B | 0.35B | 0.25B | 0.31B | 0.39B | 0.49B | 0.37B | 0.49B | 0.59B | 0.72B | 0.59B | 0.69B | 0.73B | 0.82B | 0.50B | 0.64B | 0.68B | 0.79B |
|
Property, Plant & Equipment (Net)
|
| | | 0.95B | 0.58B | 3.38B | | 3.44B | 3.47B | 3.51B | 3.55B | 3.63B | 3.66B | 3.68B | 3.69B | 3.75B | 3.76B | 3.81B | 3.85B | 4.75B | 4.79B | 4.84B | 4.90B | 4.96B | 5.03B | 5.09B | 4.98B | 5.03B | 5.10B | 5.16B | 5.23B | 5.29B | 5.25B | 5.35B | 5.47B | 5.54B | 5.67B | 5.77B | 5.97B | 6.03B | 6.13B | 6.22B | 6.75B | 6.86B | 6.94B | 6.79B | 6.97B | 7.01B | 7.22B | 7.41B | 7.61B | 7.76B | 7.97B | 8.21B | 8.44B | 8.62B | 8.82B | 9.01B |
|
Long-Term Investments
|
| | | 0.50B | 0.00B | 0.49B | | 0.29B | 0.29B | 0.29B | 0.26B | 0.26B | | 0.26B | 0.26B | 0.26B | 0.25B | 0.25B | 0.25B | 0.35B | 0.34B | 0.34B | 0.33B | 0.35B | 0.35B | 0.36B | 0.40B | 0.40B | 0.35B | 0.36B | 0.36B | 0.39B | 0.41B | 0.44B | 0.47B | 0.44B | 0.49B | 0.52B | 0.56B | 0.55B | 0.57B | 0.57B | 0.58B | 0.55B | 0.50B | 0.49B | 0.54B | 0.56B | 0.57B | 0.57B | 0.59B | 0.48B | 0.47B | 0.48B | 0.50B | 0.50B | 0.52B | 0.53B |
|
Goodwill
|
| | | 0.32B | 0.23B | 0.32B | 0.32B | 0.32B | 0.32B | 0.32B | 0.32B | 0.28B | 0.28B | 0.28B | 0.28B | 0.28B | 0.28B | 0.28B | 0.28B | 0.28B | 0.28B | 0.28B | 0.28B | 0.28B | 0.28B | 0.28B | 0.28B | 0.28B | 0.28B | 0.28B | 0.28B | 0.28B | 0.28B | 0.28B | 0.28B | 0.28B | 0.28B | 0.28B | 0.28B | 0.28B | 0.28B | 0.28B | 0.28B | 0.28B | 0.28B | 0.28B | 0.28B | 0.28B | 0.28B | 0.28B | 0.28B | 0.28B | 0.28B | 0.28B | 0.28B | 0.28B | 0.28B | 0.28B |
|
Intangibles
|
| | | 0.08B | | 0.03B | | 0.03B | 0.03B | 0.03B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Goodwill & Intangibles
|
| | | 0.41B | 0.23B | 0.35B | 0.32B | 0.35B | 0.35B | 0.35B | 0.32B | 0.28B | 0.28B | 0.28B | 0.28B | 0.28B | 0.28B | 0.28B | 0.28B | 0.28B | 0.28B | 0.28B | 0.28B | 0.28B | 0.28B | 0.28B | 0.28B | 0.28B | 0.28B | 0.28B | 0.28B | 0.28B | 0.28B | 0.28B | 0.28B | 0.28B | 0.28B | 0.28B | 0.28B | 0.28B | 0.28B | 0.28B | 0.28B | 0.28B | 0.28B | 0.28B | 0.28B | 0.28B | 0.28B | 0.28B | 0.28B | 0.28B | 0.28B | 0.28B | 0.28B | 0.28B | 0.28B | 0.28B |
|
Other Non-Current Assets
|
0.00B | 0.00B | -0.00B | -0.00B | -0.00B | -0.01B | | 0.50B | 0.49B | 0.48B | 0.48B | 0.48B | 0.48B | 0.48B | 0.47B | 0.56B | 0.54B | 0.58B | 0.55B | 0.47B | 0.46B | 0.46B | 0.01B | 0.50B | 0.00B | 0.49B | 0.13B | 0.60B | 0.59B | 0.58B | 0.60B | 0.59B | 0.58B | 0.57B | 0.56B | 0.59B | 0.58B | 0.57B | 0.56B | 0.56B | 0.55B | 0.54B | 0.51B | 0.51B | 0.60B | 0.82B | 0.85B | 0.93B | 0.93B | 0.92B | 0.91B | 0.93B | 0.93B | 0.95B | 0.96B | 0.96B | 0.95B | 0.95B |
|
Non-Current Assets
|
| | | 0.14B | 0.39B | 4.84B | | 1.78B | 4.69B | 4.73B | 4.75B | 1.71B | 4.77B | 4.78B | 4.79B | 1.77B | 4.94B | 5.01B | 0.00B | 5.92B | 5.95B | 6.00B | 2.09B | 6.15B | 6.23B | 6.32B | 2.15B | 6.40B | 6.42B | 6.49B | 2.15B | 6.79B | 6.75B | 6.86B | 2.28B | 0.00B | 0.00B | 0.00B | 2.71B | 0.00B | 0.00B | 0.00B | 3.08B | 0.01B | 0.01B | 0.01B | 3.19B | 0.01B | 0.01B | 0.00B | 3.41B | | | 10.35B | 3.69B | 10.90B | 11.10B | 11.38B |
|
Assets
|
| | | 5.36B | 0.42B | 5.40B | 5.38B | 5.23B | 5.21B | 5.30B | 5.37B | 5.20B | 5.20B | 5.25B | 5.26B | 5.37B | 5.37B | 5.40B | 5.43B | 6.27B | 6.36B | 6.40B | 6.47B | 6.48B | 6.58B | 6.70B | 6.65B | 6.68B | 6.75B | 6.85B | 6.87B | 7.25B | 7.05B | 7.20B | 7.30B | 7.38B | 7.57B | 7.74B | 7.94B | 7.94B | 8.12B | 8.26B | 8.67B | 8.73B | 8.91B | 9.03B | 9.26B | 9.35B | 9.63B | 10.05B | 10.25B | 10.26B | 10.58B | 10.84B | 11.21B | 11.39B | 11.68B | 11.97B |
|
Accounts Payables
|
| | | 0.11B | | 0.11B | | 0.10B | 0.09B | 0.11B | 0.07B | 0.10B | 0.09B | 0.07B | 0.08B | 0.10B | 0.09B | | 0.08B | 0.08B | 0.07B | 0.08B | 0.09B | 0.07B | 0.08B | 0.09B | 0.12B | 0.08B | 0.08B | 0.07B | 0.11B | 0.08B | 0.08B | 0.08B | 0.10B | 0.10B | 0.08B | 0.08B | 0.17B | 0.11B | 0.13B | 0.11B | 0.17B | 0.12B | 0.13B | 0.13B | 0.22B | 0.12B | 0.15B | 0.16B | 0.21B | 0.13B | 0.14B | 0.14B | 0.20B | 0.16B | 0.15B | 0.15B |
|
Notes Payables
|
0.15B | 0.18B | 0.19B | 0.20B | 0.29B | 0.28B | | 0.22B | 0.22B | 0.30B | 0.29B | 0.08B | 0.15B | 0.21B | 0.11B | 0.16B | | 0.16B | 0.11B | 0.36B | 0.40B | 0.36B | 0.29B | 0.30B | 0.37B | 0.27B | 0.31B | 0.24B | 0.28B | 0.26B | 0.24B | 0.22B | 0.34B | 0.29B | 0.19B | 0.30B | 0.25B | 0.18B | 0.03B | 0.20B | 0.09B | 0.01B | 0.06B | 0.09B | 0.27B | 0.06B | 0.23B | 0.41B | 0.33B | 0.41B | 0.26B | 0.24B | 0.33B | 0.46B | 0.61B | 0.59B | 0.35B | 0.31B |
|
Dividends payables
|
| | | | | | | 0.01B | 0.01B | 0.00B | 0.01B | 0.01B | 0.01B | 0.00B | 0.01B | 0.01B | 0.00B | | 0.01B | 0.02B | 0.00B | 0.02B | 0.02B | 0.02B | 0.00B | 0.02B | 0.02B | 0.02B | 0.00B | 0.02B | 0.02B | 0.02B | 0.00B | 0.02B | 0.02B | 0.02B | 0.00B | 0.02B | 0.03B | 0.03B | 0.00B | 0.03B | 0.00B | 0.03B | 0.00B | 0.03B | 0.03B | 0.03B | 0.00B | 0.03B | 0.04B | 0.04B | 0.00B | 0.04B | 0.04B | 0.04B | 0.00B | 0.04B |
|
Payables
|
0.15B | 0.18B | 0.19B | 0.31B | 0.29B | 0.40B | | 0.33B | 0.32B | 0.42B | 0.37B | 0.20B | 0.25B | 0.28B | 0.21B | 0.27B | 0.09B | 0.16B | 0.20B | 0.46B | 0.47B | 0.45B | 0.39B | 0.39B | 0.45B | 0.38B | 0.45B | 0.34B | 0.37B | 0.36B | 0.37B | 0.32B | 0.42B | 0.39B | 0.31B | 0.42B | 0.33B | 0.29B | 0.23B | 0.34B | 0.22B | 0.15B | 0.24B | 0.23B | 0.40B | 0.22B | 0.48B | 0.56B | 0.47B | 0.59B | 0.50B | 0.41B | 0.47B | 0.63B | 0.85B | 0.79B | 0.49B | 0.51B |
|
Accumulated Expenses
|
0.14B | 0.05B | 0.09B | 0.01B | 0.07B | 0.04B | | 0.05B | 0.07B | -0.01B | 0.08B | 0.05B | 0.08B | 0.05B | 0.08B | 0.05B | 0.05B | | 0.08B | 0.08B | 0.05B | 0.08B | 0.06B | 0.07B | 0.06B | 0.08B | 0.06B | 0.08B | 0.06B | 0.08B | 0.07B | 0.07B | 0.06B | 0.07B | 0.08B | 0.07B | 0.06B | 0.07B | 0.07B | 0.07B | 0.06B | 0.08B | 0.07B | 0.07B | 0.07B | 0.09B | 0.08B | 0.07B | 0.07B | 0.09B | 0.10B | 0.09B | 0.09B | 0.12B | 0.10B | 0.10B | 0.09B | 0.13B |
|
Other Accumulated Expenses
|
0.11B | 0.13B | 0.00B | 0.01B | 0.00B | -0.04B | | 0.11B | 0.08B | -0.01B | 0.08B | 0.10B | 0.07B | 0.09B | 0.07B | 0.08B | 0.08B | | 0.06B | 0.04B | 0.05B | 0.05B | 0.06B | 0.06B | 0.07B | 0.07B | 0.05B | 0.04B | 0.05B | 0.05B | 0.06B | 0.04B | 0.04B | 0.05B | 0.05B | 0.05B | 0.06B | 0.06B | 0.06B | 0.06B | 0.07B | 0.06B | 0.10B | 0.10B | 0.10B | 0.12B | 0.09B | 0.10B | 0.10B | 0.09B | 0.09B | 0.07B | 0.11B | 0.08B | 0.08B | 0.07B | 0.08B | 0.08B |
|
Short term Debt
|
0.04B | 0.04B | 0.00B | 0.00B | 0.00B | 0.28B | | 0.22B | 0.22B | 0.30B | 0.29B | 0.08B | 0.15B | 0.21B | 0.11B | 0.16B | | 0.16B | 0.11B | 0.36B | 0.40B | 0.36B | 0.29B | 0.41B | 0.37B | 0.27B | 0.31B | 0.31B | 0.47B | 0.47B | 0.24B | 0.22B | 0.34B | 0.39B | 0.49B | 0.54B | 0.78B | 0.78B | 0.58B | 1.01B | 0.25B | 0.10B | 0.18B | 0.18B | 0.27B | 0.18B | 0.23B | 0.41B | 0.42B | 0.50B | 0.28B | 0.28B | 0.33B | 0.46B | 0.61B | 0.67B | 0.42B | 0.40B |
|
Current Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.02B | 0.02B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.02B |
|
Current Taxes
|
| | | 0.01B | | 0.01B | | 0.01B | | 0.02B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Deferred Revenue
|
0.33B | 0.36B | 0.35B | 0.00B | 0.35B | 0.00B | | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | | | | 0.02B | 0.00B | | 0.00B | 0.02B | 0.00B | 0.01B | 0.00B | 0.01B | 0.01B | 0.01B | 0.01B | 0.00B | | 0.01B | 0.01B | 0.02B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.00B | 0.01B | 0.01B | 0.01B | 0.01B | 0.02B | 0.02B | 0.03B | 0.03B | 0.12B | 0.14B | 0.11B | 0.08B | 0.05B | 0.03B | 0.03B | 0.02B | 0.02B |
|
Curent Deferred Tax Liability
|
| | | | | | | | | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.00B | 0.00B | | 0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities
|
0.61B | 0.55B | 0.53B | 0.07B | 0.67B | 0.59B | | 0.52B | 0.50B | 0.59B | 0.71B | 0.37B | 0.43B | 0.45B | 0.39B | 0.43B | 0.44B | 0.00B | 0.42B | 0.77B | 0.70B | 0.70B | 0.81B | 0.96B | 0.77B | 0.71B | 0.84B | 0.78B | 0.96B | 0.98B | 0.51B | 0.66B | 0.67B | 0.95B | 0.97B | 1.11B | 1.27B | 1.25B | 0.98B | 1.51B | 0.64B | 0.48B | 0.66B | 0.67B | 0.89B | 0.67B | 0.89B | 1.20B | 1.11B | 1.48B | 1.23B | 1.11B | 1.14B | 1.37B | 1.78B | 1.69B | 1.12B | 1.18B |
|
Non-Current Debt
|
1.53B | 1.53B | 1.53B | 0.76B | 1.57B | 1.57B | | 1.56B | 1.56B | 1.56B | 1.56B | 1.67B | 1.67B | 1.67B | 1.67B | 1.67B | 1.71B | | 1.70B | 2.11B | 2.22B | 2.21B | 2.12B | 1.97B | 2.20B | 2.28B | 2.18B | 2.27B | 2.12B | 2.14B | 2.67B | 2.77B | 2.67B | 2.47B | 2.52B | 2.47B | 2.44B | 2.51B | 2.72B | 2.21B | 3.19B | 3.40B | 3.52B | 3.62B | 3.57B | 3.89B | 3.89B | 3.67B | 3.93B | 3.90B | 4.24B | 4.36B | 4.60B | 4.51B | 4.31B | 4.58B | 4.78B | 4.68B |
|
Non-Current Deffered Revenue
|
0.14B | 0.15B | 0.15B | 0.00B | 0.12B | 0.02B | | 0.15B | 0.02B | 0.15B | 0.12B | 0.11B | 0.10B | 0.10B | 0.09B | 0.12B | 0.11B | | 0.11B | 0.13B | 0.13B | 0.14B | 0.14B | 0.13B | 0.13B | 0.13B | 0.13B | 0.13B | 0.13B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Pension
|
0.24B | 0.24B | 0.24B | 0.28B | 0.28B | 0.28B | | 0.27B | 0.26B | 0.25B | 0.23B | 0.22B | 0.14B | 0.13B | 0.13B | 0.22B | 0.15B | | 0.15B | 0.07B | 0.07B | 0.06B | 0.13B | 0.12B | 0.12B | 0.12B | 0.09B | 0.09B | 0.08B | 0.08B | 0.10B | 0.10B | 0.09B | 0.09B | 0.10B | 0.09B | 0.09B | 0.09B | 0.06B | 0.05B | 0.05B | 0.05B | 0.02B | 0.02B | 0.01B | 0.01B | 0.03B | 0.03B | 0.03B | 0.03B | 0.02B | 0.02B | 0.02B | 0.01B | 0.02B | 0.02B | 0.02B | 0.02B |
|
Minority Interest
|
0.09B | 0.09B | 0.09B | 0.09B | 0.09B | 0.09B | | 0.09B | 0.08B | 0.08B | 0.08B | 0.08B | 0.08B | 0.08B | 0.08B | 0.08B | 0.08B | 0.08B | 0.08B | 0.07B | 0.07B | 0.07B | 0.07B | 0.07B | 0.07B | 0.07B | 0.07B | 0.07B | 0.07B | 0.07B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B |
|
Liabilities from Discontinued Operations
|
| | | | | | | | | | 0.10B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability
|
0.44B | 0.47B | 0.47B | 0.00B | 0.53B | 0.54B | | 0.85B | 0.54B | 0.54B | 0.58B | 0.97B | 0.66B | 0.67B | 0.71B | 1.04B | 0.71B | | 0.74B | 0.89B | 0.91B | 0.94B | 0.94B | 0.95B | 0.97B | 1.02B | 0.55B | 0.55B | 0.57B | 0.59B | 1.02B | 0.61B | 0.59B | 0.61B | 1.02B | 0.63B | 0.65B | 0.67B | 1.09B | 0.70B | 0.72B | 0.74B | 1.11B | 0.77B | 0.78B | 0.81B | 1.19B | 0.84B | 0.86B | 0.86B | 1.18B | 0.84B | 0.85B | 0.89B | 0.90B | 0.91B | 0.92B | 0.95B |
|
Operating Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.15B | 0.14B | 0.13B | 0.11B | 0.13B | 0.12B | 0.11B | 0.08B | 0.10B | 0.09B | 0.08B | 0.06B | 0.08B | 0.07B | 0.06B | 0.04B | 0.05B | 0.04B | 0.17B | 0.17B | 0.17B | 0.16B | 0.16B | 0.26B | 0.25B | 0.25B | 0.30B |
|
Other Non-Current Liabilities
|
0.07B | 0.07B | 0.07B | 0.07B | 0.07B | 1.40B | | 0.08B | 1.41B | 1.41B | 1.41B | 0.08B | 1.42B | 1.44B | 1.47B | 0.09B | 1.53B | 0.00B | 1.56B | 1.67B | 1.69B | 1.72B | 0.13B | 1.78B | 1.81B | 1.86B | 0.15B | 1.86B | 1.87B | 1.88B | 0.16B | 2.06B | 2.02B | 2.04B | 0.18B | 2.09B | 2.10B | 2.14B | 0.18B | 2.13B | 2.14B | 2.17B | 0.23B | 2.25B | 2.25B | 2.20B | 0.22B | 2.21B | 2.27B | 2.37B | 2.37B | 2.38B | 2.38B | 2.44B | 2.53B | 2.55B | 2.54B | 2.64B |
|
Total Non-Current Liabilities
|
1.26B | 1.31B | 1.31B | 0.01B | 1.39B | 1.40B | | 1.41B | 2.07B | 1.41B | 2.28B | 3.46B | 2.10B | 2.12B | 2.07B | 3.59B | 2.16B | 3.69B | 2.11B | 2.88B | 2.92B | 2.91B | 4.59B | 2.93B | 2.97B | 2.99B | 4.73B | 3.05B | 3.08B | 3.12B | 4.94B | 3.44B | 3.34B | 3.41B | | 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 | | | | | 6.28B | 5.90B | 5.86B |
|
Total Liabilities
|
3.40B | 3.39B | 3.37B | 3.51B | 3.63B | 3.56B | | 3.49B | 3.48B | 3.56B | 3.69B | 3.54B | 3.52B | 3.56B | 3.54B | 3.67B | 3.68B | 3.69B | 3.67B | 4.55B | 4.61B | 4.63B | 4.71B | 4.71B | 4.78B | 4.85B | 4.87B | 4.92B | 4.95B | 5.00B | 5.10B | 5.49B | 5.36B | 5.45B | 5.55B | 5.68B | 5.81B | 5.90B | 5.82B | 5.84B | 5.96B | 6.04B | 6.43B | 6.55B | 6.71B | 6.76B | 7.00B | 7.08B | 7.30B | 7.75B | 7.84B | 7.84B | 8.12B | 8.32B | 8.62B | 8.83B | 8.45B | 8.50B |
|
Total Debt
|
1.57B | 1.57B | 1.53B | 0.76B | 1.57B | 1.85B | | 1.79B | 1.79B | 1.87B | 1.85B | 1.75B | 1.82B | 1.88B | 1.79B | 1.83B | 1.71B | 0.16B | 1.81B | 2.47B | 2.62B | 2.56B | 2.41B | 2.38B | 2.57B | 2.55B | 2.49B | 2.58B | 2.59B | 2.61B | 2.91B | 3.00B | 3.01B | 2.85B | 3.01B | 3.01B | 3.22B | 3.29B | 3.30B | 3.22B | 3.44B | 3.50B | 3.70B | 3.80B | 3.84B | 4.08B | 4.12B | 4.08B | 4.35B | 4.41B | 4.52B | 4.64B | 4.92B | 4.97B | 4.92B | 5.25B | 5.20B | 5.08B |
|
Common Equity
|
1.87B | 1.86B | 1.88B | 1.84B | 1.82B | 1.83B | | 1.72B | 1.73B | 1.73B | 1.68B | 1.66B | 1.66B | 1.68B | 1.71B | 1.69B | 1.71B | 1.71B | 1.74B | 1.71B | 1.74B | 1.76B | 1.74B | -0.09B | -0.09B | -0.09B | 1.76B | 1.75B | 1.79B | 1.84B | 1.75B | 1.75B | 1.67B | 1.74B | 1.74B | 1.69B | 1.76B | 1.83B | 2.11B | 2.09B | 2.15B | 2.20B | 2.22B | 2.17B | 2.19B | 2.26B | 2.24B | 2.26B | 2.31B | 2.29B | 2.40B | 2.40B | 2.45B | 2.51B | 2.58B | 2.55B | 3.22B | 3.46B |
|
Shareholder's Equity
|
| | | 1.84B | | 1.83B | | 1.72B | 1.73B | 1.73B | 1.68B | 1.66B | 1.66B | 1.68B | 1.71B | 1.69B | 1.71B | 1.71B | 1.74B | 1.71B | 1.74B | 1.76B | 1.74B | -0.09B | -0.09B | -0.09B | 1.76B | 1.75B | 1.79B | 1.84B | 1.75B | 1.75B | 1.67B | 1.74B | 1.74B | 1.69B | 1.76B | 1.83B | 2.11B | 2.09B | 2.15B | 2.20B | 2.22B | 2.17B | 2.19B | 2.26B | 2.24B | 2.26B | 2.31B | 2.29B | 2.40B | 2.40B | 2.45B | 2.51B | 2.58B | 2.55B | 3.22B | 3.46B |
|
Liabilities and Shareholders Equity
|
| | | 5.36B | 0.42B | 5.40B | 5.38B | 5.23B | 5.21B | 5.30B | 5.37B | 5.20B | 5.20B | 5.25B | 5.26B | 5.37B | 5.37B | 5.40B | 5.43B | 6.27B | 6.36B | 6.40B | 6.47B | 6.48B | 6.58B | 6.70B | 6.65B | 6.68B | 6.75B | 6.85B | 6.87B | 7.25B | 7.05B | 7.20B | 7.30B | 7.38B | 7.57B | 7.74B | 7.94B | 7.94B | 8.12B | 8.26B | 8.67B | 8.73B | 8.91B | 9.03B | 9.26B | 9.35B | 9.63B | 10.05B | 10.25B | 10.26B | 10.58B | 10.84B | 11.21B | 11.39B | 11.68B | 11.97B |
|
Retained Earnings
|
0.41B | 0.41B | 0.44B | 0.03B | 0.39B | 0.41B | | -0.07B | 0.32B | 0.32B | 0.35B | -0.07B | 0.45B | 0.47B | 0.51B | -0.08B | -0.08B | -0.08B | -0.07B | -0.09B | -0.07B | -0.07B | 0.60B | 0.62B | 0.66B | 0.69B | 0.63B | 0.64B | 0.68B | 0.72B | 0.64B | 0.64B | 0.56B | 0.62B | 0.63B | 0.59B | 0.65B | 0.72B | 0.70B | 0.69B | 0.74B | 0.80B | 0.81B | 0.77B | 0.78B | 0.84B | 0.83B | 0.85B | 0.90B | 0.87B | 0.79B | 0.80B | 0.85B | 0.91B | 0.89B | 0.86B | 0.88B | 0.92B |
|
Preferred Shares
|
| | | 0.10B | | 0.10B | | 0.10B | 0.10B | 0.10B | | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | | 0.01B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Treasury Shares
|
| | | | | | | 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 | 0.00B | 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 | 0.00B | 0.00B |