|
Cash & Equivalents
|
0.56B | 0.61B | 0.69B | 0.73B | 1.30B | 1.05B | 1.08B | 1.56B | 1.60B | 1.66B | 1.63B | 0.98B | 1.00B | 0.90B | 0.87B | 0.98B | 1.57B | 0.98B | 0.89B | 1.00B | 0.96B | 1.02B | 1.01B | 1.11B | 1.00B | 0.92B | 0.81B | 0.70B | 0.69B | 0.77B | 0.83B | 1.30B | 1.14B | 1.43B | 1.57B | 1.54B | 1.54B | 1.40B | 0.95B | 1.03B | 0.66B | 1.01B | 0.64B | 0.51B | 0.57B | 0.71B | 0.56B | 0.49B | 0.49B | 0.54B | 0.54B | 0.41B | 0.52B | 1.38B | 0.51B | 1.07B | 0.99B | 1.26B | 1.40B | 1.20B | 1.20B | 1.43B | 1.33B | 1.38B | 1.02B | 1.14B | 0.47B |
|
Short-term Investments
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.43B | | | | 0.40B | 0.46B | 0.57B | 0.63B | 0.75B | 0.92B | 0.81B | 0.84B | 0.75B | 0.78B | 0.59B | 1.04B | 0.93B | 0.65B | 0.63B | 0.56B | 0.32B | 0.18B | 0.28B | 0.24B | 0.10B | 0.05B | 0.07B | 0.04B | 0.06B | 0.06B | -0.27B | 0.07B | 0.06B | -0.25B | 0.11B | 0.00B |
|
Cash & Current Investments
|
0.56B | 0.61B | 0.69B | 0.73B | 1.30B | 1.05B | 1.08B | 1.56B | 1.60B | 1.66B | 1.63B | 0.98B | 1.00B | 0.90B | 0.87B | 0.98B | 1.57B | 0.98B | 0.89B | 1.00B | 0.96B | 1.02B | 1.01B | 1.11B | 1.00B | 0.92B | 0.81B | 0.70B | 0.69B | 0.77B | 0.83B | 1.73B | 1.14B | 1.43B | 1.57B | 1.94B | 2.00B | 1.96B | 1.58B | 1.78B | 1.58B | 1.82B | 1.49B | 1.27B | 1.35B | 1.31B | 1.60B | 1.43B | 1.14B | 1.17B | 1.10B | 0.73B | 0.70B | 1.66B | 0.75B | 1.17B | 1.04B | 1.32B | 1.44B | 1.26B | 1.26B | 1.15B | 1.40B | 1.45B | 0.77B | 1.25B | 0.47B |
|
Receivables - Net
|
0.63B | | | 0.93B | | | | 1.01B | | | | 1.13B | | | | 1.12B | | 1.21B | 1.00B | 1.02B | 1.04B | 1.07B | 1.12B | 1.03B | 0.99B | 0.93B | 0.88B | 0.82B | 0.80B | 0.90B | 1.01B | 1.06B | 1.12B | 1.05B | 1.23B | 1.20B | | | | 1.09B | 1.02B | 0.98B | 0.96B | 0.90B | 0.72B | 0.56B | 0.61B | 0.61B | 0.68B | 0.72B | 0.79B | 0.61B | 0.74B | 0.79B | 0.77B | 0.79B | 0.72B | 0.63B | 0.81B | 0.79B | 0.75B | 0.78B | 0.65B | 0.61B | 0.60B | | |
|
Receivables - Other
|
0.01B | | | 0.00B | | | | 0.01B | | | | 0.01B | | | | 0.01B | | 0.01B | 0.01B | 0.01B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.03B | 0.02B | 0.01B | 0.02B | 0.02B | 0.02B | 0.11B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.06B | 0.05B | 0.00B | 0.05B | 0.05B | 0.00B | 0.00B | -0.01B | 0.04B | 0.04B | 0.00B | 0.04B | 0.03B | 0.03B | 0.00B | 0.03B | 0.03B | 0.03B | | 0.04B | 0.04B | 0.06B | 0.00B | 0.05B | 0.05B | 0.05B | 0.04B | 0.04B | 0.07B | 0.08B |
|
Receivables
|
0.64B | | | 0.93B | | | | 1.02B | | | | 1.14B | | | | 1.13B | | 1.22B | 1.00B | 1.03B | 1.06B | 1.09B | 1.15B | 1.04B | 1.02B | 0.96B | 0.90B | 0.83B | 0.82B | 0.92B | 1.03B | 1.17B | 1.12B | 1.06B | 1.23B | 1.21B | | | | 1.09B | 1.07B | 1.03B | 0.96B | 0.90B | 0.71B | 0.60B | 0.65B | 0.62B | 0.72B | 0.75B | 0.82B | 0.61B | 0.77B | 0.82B | 0.80B | 0.79B | 0.76B | 0.67B | 0.87B | 0.79B | 0.80B | 0.83B | 0.70B | 0.65B | 0.64B | | |
|
Inventory
|
| | | | | | | 0.66B | | | | 0.73B | | | | 0.63B | | | | 0.70B | 0.85B | 0.89B | 0.86B | 0.76B | 0.83B | 0.77B | 0.71B | 0.65B | 0.70B | 0.69B | 0.78B | 0.84B | 0.83B | 0.81B | 0.94B | 1.08B | 1.03B | 0.86B | 0.80B | 0.88B | | | | 0.90B | | | | 0.71B | | | | 0.70B | | | | 0.93B | | | | 0.87B | | | | 0.67B | | | |
|
Current Deferred Tax Assets
|
0.01B | 0.01B | 0.01B | -0.02B | -0.02B | -0.04B | -0.06B | -0.08B | -0.01B | -0.02B | -0.03B | -0.05B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets
|
0.02B | | | 0.03B | | | | 0.02B | | | | 0.04B | | | | 0.04B | | 0.05B | 0.04B | 0.04B | 0.05B | 0.05B | 0.04B | 0.05B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.05B | 0.04B | -0.02B | -0.02B | -0.03B | 0.11B | 0.12B | 0.10B | -0.01B | 0.05B | 0.04B | 0.04B | 0.03B | 0.03B | 0.04B | 0.03B | 0.03B | 0.02B | 0.03B | 0.03B | 0.03B | 0.02B | 0.04B | 0.03B | 0.02B | 0.02B | 0.03B | 0.03B | 0.03B | 0.02B | 0.04B | 0.03B | 0.02B | 0.03B | 0.03B | 0.04B | 0.03B |
|
Current Assets
|
1.90B | 2.33B | 2.61B | 3.04B | 2.73B | 3.38B | 3.52B | 3.74B | 3.74B | 3.94B | 3.87B | 3.59B | 3.40B | 3.17B | 3.02B | 3.47B | 3.32B | 3.64B | 3.29B | 3.48B | 3.51B | 3.76B | 3.91B | 3.75B | 3.45B | 3.03B | 2.91B | 0.06B | 2.41B | 2.78B | 3.04B | 3.95B | 3.83B | 4.13B | 4.53B | 4.78B | 4.76B | 4.23B | 4.04B | 4.26B | 4.02B | 3.92B | 3.88B | 3.66B | 3.43B | 2.93B | 3.30B | 3.24B | 3.37B | 3.33B | 3.50B | 4.49B | 3.55B | 4.00B | 3.27B | 3.53B | 2.98B | 3.35B | 3.70B | 3.77B | 3.35B | 3.03B | 2.92B | 2.76B | 2.49B | 2.98B | 2.99B |
|
Property, Plant & Equipment (Net)
|
| | | 2.17B | | | | 2.36B | | | | 2.37B | | | | 2.27B | | 2.28B | 2.07B | 2.14B | 2.07B | 2.20B | 2.20B | 2.01B | 1.81B | 1.68B | 1.52B | 1.42B | 1.40B | 1.56B | 1.72B | 1.76B | 1.87B | 1.87B | 1.94B | 2.05B | 2.10B | 1.97B | 1.83B | 1.91B | 2.10B | 1.87B | 1.88B | 1.84B | 1.79B | 1.48B | 1.48B | 1.48B | 1.50B | 1.51B | 1.58B | 0.99B | 1.60B | 1.18B | 1.10B | 1.11B | 1.15B | 1.21B | 1.25B | 1.29B | 1.31B | 1.27B | 1.22B | 1.23B | 1.24B | 2.11B | 2.24B |
|
Long-Term Investments
|
0.53B | 0.02B | 0.01B | 2.93B | 0.01B | 0.01B | 0.01B | 3.23B | 0.01B | 0.01B | 0.01B | 3.30B | 0.08B | 0.07B | 0.07B | 0.02B | 0.03B | 0.03B | 0.02B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.04B | 0.04B | 0.15B | 0.04B | 0.05B | 0.05B | 0.05B | 0.29B | 0.39B | 0.03B | 0.05B | 0.03B | 0.03B | 0.04B | 0.04B | 0.03B | 0.19B | 0.03B | 0.05B | 0.03B | 0.03B | 0.01B | 0.07B | 0.16B | 0.02B | 0.02B | 0.02B | 0.02B | 0.07B | 0.06B | 0.06B | 0.31B | 0.31B | 0.37B | 0.35B | 0.09B | 0.09B |
|
Goodwill
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.04B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Intangibles
|
| | | 0.69B | | | | 0.80B | -0.02B | -0.02B | -0.02B | 0.86B | | | -0.03B | 0.96B | -0.00B | -0.00B | -0.00B | -0.00B | 1.25B | 1.32B | 1.33B | 1.25B | 1.10B | 1.03B | 0.93B | 0.86B | 0.83B | 0.92B | 1.01B | 0.57B | 1.08B | 1.08B | 1.11B | 0.69B | 0.68B | 0.63B | 0.60B | 0.62B | 0.63B | | | 0.43B | | | | 0.33B | | | | 0.26B | 0.32B | 0.37B | 0.36B | 0.36B | 0.40B | 0.42B | 0.46B | 0.52B | 0.38B | 0.38B | 0.39B | 0.33B | 0.35B | | |
|
Goodwill & Intangibles
|
0.26B | | | 0.50B | | | | 0.80B | -0.02B | -0.02B | -0.02B | 0.86B | | | -0.03B | 0.96B | -0.00B | 0.96B | 0.90B | -0.00B | 1.25B | 1.32B | 1.33B | 1.25B | 1.10B | 1.03B | 0.93B | 0.86B | 0.83B | 0.92B | 1.01B | 0.57B | 1.08B | 1.08B | 1.11B | 0.69B | 0.68B | 0.63B | 0.60B | 0.62B | 0.47B | 0.59B | 0.59B | 0.43B | 0.40B | 0.33B | 0.33B | 0.33B | 0.33B | 0.31B | 0.33B | 0.31B | 0.36B | 0.37B | 0.36B | 0.36B | 0.40B | 0.42B | 0.46B | 0.52B | 0.38B | 0.38B | 0.39B | 0.33B | 0.35B | 0.68B | 0.62B |
|
Long-Term Deferred Tax
|
0.01B | 0.01B | 0.01B | 0.01B | 0.01B | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.13B | | | | 0.17B | | | | 0.14B | | | | 0.16B | | | | 0.18B | | | | 0.10B | | | | 0.17B | | | | 0.25B | | | | 0.16B | | | |
|
Other Non-Current Assets
|
0.06B | 0.08B | 0.10B | 0.18B | 0.18B | 0.19B | 0.21B | 0.23B | 0.24B | 0.26B | 0.28B | 0.26B | 0.27B | 0.26B | 0.26B | 0.26B | 0.27B | 0.27B | 0.26B | 0.27B | 0.27B | 0.30B | 0.30B | 0.27B | 0.25B | 0.23B | 0.21B | 0.19B | 0.19B | 0.22B | 0.24B | 0.43B | -0.00B | 0.25B | 0.26B | 0.25B | 0.26B | -0.00B | 0.22B | 0.23B | 0.25B | -0.01B | -0.01B | 0.22B | 0.22B | -0.01B | 0.18B | 0.23B | 0.17B | 0.16B | 0.17B | 0.27B | -0.00B | 0.18B | -0.03B | 0.30B | 0.00B | 0.02B | 0.00B | 0.30B | 0.21B | 0.20B | 0.19B | 0.08B | 0.07B | 0.09B | 0.09B |
|
Non-Current Assets
|
2.49B | 2.59B | 3.03B | 3.63B | 3.50B | 3.53B | 3.65B | 3.93B | 3.99B | 4.25B | 4.30B | 4.04B | 4.16B | 3.90B | 3.88B | 3.95B | 4.04B | 3.93B | 3.60B | 3.73B | 3.97B | 4.20B | 4.25B | 3.93B | 3.58B | 3.33B | 3.06B | 0.03B | 2.77B | 3.08B | 3.35B | 3.38B | 3.47B | 3.49B | 3.67B | 3.94B | 4.04B | 3.77B | 3.53B | 3.75B | 4.75B | 4.08B | 4.15B | 3.92B | 4.06B | 3.45B | 3.51B | 3.48B | 3.49B | 3.45B | 3.66B | 2.51B | 3.65B | 3.41B | 3.23B | 3.40B | 3.53B | 3.57B | 3.76B | 3.96B | 4.05B | 4.35B | 4.18B | 4.05B | 3.96B | 5.18B | 5.48B |
|
Assets
|
4.39B | 4.92B | 5.64B | 6.57B | 6.22B | 6.91B | 7.17B | 7.66B | 7.73B | 8.19B | 8.17B | 7.63B | 7.56B | 7.07B | 6.90B | 7.42B | 7.36B | 7.58B | 6.89B | 7.22B | 7.47B | 7.95B | 8.16B | 7.68B | 7.03B | 6.36B | 5.97B | 5.39B | 5.18B | 5.85B | 6.39B | 7.33B | 7.30B | 7.62B | 8.19B | 8.72B | 8.80B | 8.00B | 7.57B | 8.01B | 8.78B | 7.99B | 8.03B | 7.58B | 7.49B | 6.37B | 6.82B | 6.71B | 6.86B | 6.78B | 7.16B | 6.99B | 7.21B | 7.41B | 6.50B | 6.93B | 6.51B | 6.92B | 7.46B | 7.73B | 7.40B | 7.37B | 7.09B | 6.81B | 6.44B | 8.06B | 8.37B |
|
Accounts Payables
|
0.22B | 0.31B | 0.37B | 0.50B | 0.37B | 0.38B | 0.44B | 0.56B | 0.53B | 0.49B | 0.50B | 0.59B | 0.50B | 0.50B | 0.50B | 0.63B | 0.63B | 0.48B | 0.39B | 0.43B | 0.41B | 0.39B | 0.43B | 0.50B | 0.40B | 0.31B | 0.27B | 0.38B | 0.28B | 0.29B | 0.34B | 0.05B | -0.16B | -0.17B | 0.50B | 0.66B | -0.09B | 0.46B | 0.54B | 0.67B | 0.64B | -0.06B | -0.09B | 0.52B | 0.55B | 0.47B | 0.64B | 0.51B | 0.83B | 1.03B | 1.22B | 0.66B | 0.65B | 0.89B | 0.68B | 0.90B | 0.55B | 0.50B | 0.79B | 0.95B | 0.62B | 0.60B | 0.55B | 0.61B | 0.40B | 0.51B | 0.63B |
|
Notes Payables
|
| | | | | | | | | | | | | | | 2.23B | | | | 2.26B | | | | 1.95B | | | | 2.03B | | | | 2.71B | | | | | | | | | | | -3.81B | -3.50B | -3.85B | -3.32B | -3.49B | -3.22B | 0.15B | -3.03B | -3.15B | -2.98B | -3.02B | -2.67B | -2.34B | -2.23B | | | | | | | | | | | |
|
Dividends payables
|
0.06B | 0.00B | 0.00B | 0.07B | 0.00B | 0.00B | | 0.11B | 0.01B | 0.01B | 0.01B | 0.09B | 0.01B | 0.01B | 0.01B | 0.11B | | 0.01B | | 0.11B | | | | 0.09B | | | | 0.08B | | | | 0.10B | | | | 0.10B | | | | 0.07B | | | | 0.00B | | | | 0.08B | | | | 0.04B | | | | 0.01B | | | | 0.07B | 0.01B | 0.01B | 0.01B | 0.06B | 0.01B | 0.02B | 0.00B |
|
Payables
|
0.28B | 0.32B | 0.38B | 0.57B | 0.38B | 0.39B | 0.44B | 0.67B | 0.54B | 0.50B | 0.51B | 0.69B | 0.50B | 0.50B | 0.50B | 2.97B | 0.63B | 0.49B | 0.39B | 2.80B | 0.41B | 0.39B | 0.43B | 2.54B | 0.40B | 0.31B | 0.27B | 2.49B | 0.28B | 0.29B | 0.34B | 2.86B | -0.16B | -0.17B | 0.50B | 0.77B | -0.09B | 0.46B | 0.54B | 0.74B | 0.64B | -0.06B | -3.89B | -2.97B | -3.30B | -2.85B | -2.85B | -2.63B | 0.98B | -2.00B | -1.93B | -2.29B | -2.37B | -1.78B | -1.66B | -1.33B | 0.55B | 0.50B | 0.79B | 1.01B | 0.63B | 0.61B | 0.56B | 0.66B | 0.41B | 0.52B | 0.63B |
|
Accumulated Expenses
|
0.06B | 0.07B | 0.09B | -0.10B | 0.07B | -0.04B | -0.08B | -0.11B | 0.12B | -0.08B | 0.15B | -0.13B | 0.12B | 0.10B | 0.11B | -0.17B | 0.08B | -0.12B | 0.12B | -0.21B | 0.10B | -0.14B | -0.19B | -0.22B | -0.06B | 0.10B | -0.14B | -0.19B | 0.07B | -0.13B | -0.20B | 0.01B | -0.06B | -0.10B | -0.23B | 0.01B | -0.04B | -0.05B | -0.09B | 0.01B | -0.04B | -0.03B | -0.01B | 0.01B | -0.03B | -0.05B | -0.09B | | -0.02B | -0.07B | -0.07B | | -0.06B | -0.03B | -0.08B | 0.00B | -0.03B | -0.06B | -0.17B | 0.00B | -0.02B | -0.08B | -0.14B | -0.06B | -0.03B | -0.05B | -0.13B |
|
Other Accumulated Expenses
|
0.16B | 0.20B | 0.20B | 0.00B | 0.08B | 0.08B | -0.07B | 0.00B | -0.02B | -0.02B | -0.05B | 0.00B | 0.13B | 0.13B | -0.00B | 0.00B | 0.13B | 0.00B | 0.00B | 0.00B | 0.15B | -0.01B | 0.16B | 0.16B | 0.18B | 0.01B | 0.17B | 0.03B | -0.00B | 0.15B | 0.17B | 0.23B | 0.16B | 0.17B | 0.22B | 0.27B | 0.15B | 0.10B | 0.08B | 0.00B | -0.04B | 0.09B | 0.09B | 0.06B | -0.04B | -0.03B | 0.03B | 0.00B | -0.02B | -0.00B | 0.02B | 0.00B | 0.07B | 0.14B | 0.15B | 0.00B | 0.09B | | | 0.00B | 0.07B | | | 0.05B | 0.05B | | |
|
Short term Debt
|
| 0.57B | 0.64B | 0.68B | 0.66B | 0.67B | 0.68B | 0.00B | 0.73B | 0.64B | 0.63B | 0.56B | 0.46B | 1.87B | 1.83B | 0.03B | 2.22B | 2.45B | 2.23B | 0.03B | 2.47B | 2.29B | 2.48B | 0.35B | 2.20B | 2.10B | 2.17B | 0.57B | 1.63B | 2.20B | 2.23B | 0.64B | 2.58B | 2.89B | 3.21B | 3.11B | 1.74B | 1.53B | 1.40B | 1.68B | 1.70B | 1.60B | 1.58B | 1.55B | 1.45B | 1.16B | 1.03B | 1.04B | 1.10B | 1.01B | 1.06B | 0.87B | 0.77B | 0.86B | 0.80B | 0.67B | 0.71B | 0.81B | 0.87B | 0.85B | 0.85B | 1.98B | 1.89B | 1.79B | 1.87B | 2.57B | 2.66B |
|
Current Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00B | | | | 0.00B | | | | 0.00B | | | | 0.05B | | | | 0.05B | | | | 0.03B | | | | 0.04B | | | | 0.06B | | | | 0.05B | | | |
|
Current Taxes
|
0.05B | 0.07B | 0.09B | 0.07B | 0.17B | 0.17B | 0.20B | 0.09B | 0.20B | 0.23B | 0.28B | 0.06B | 0.25B | 0.21B | 0.20B | 0.05B | 0.20B | 0.20B | 0.19B | 0.05B | 0.21B | 0.24B | 0.25B | 0.11B | 0.23B | 0.21B | 0.22B | 0.06B | 0.13B | 0.14B | 0.16B | 0.05B | 0.18B | -0.00B | 0.21B | 0.07B | 0.28B | 0.07B | 0.06B | 0.07B | 0.09B | 0.08B | 0.08B | 0.07B | 0.08B | 0.06B | 0.08B | 0.03B | 0.08B | 0.09B | 0.08B | 0.04B | 0.10B | 0.11B | 0.06B | 0.06B | 0.00B | 0.08B | 0.14B | 0.11B | 0.05B | -0.10B | -0.13B | 0.06B | 0.06B | 0.10B | -0.13B |
|
Current Deferred Revenue
|
| | | 0.01B | | | | 0.01B | | 0.01B | 0.01B | 0.01B | | | | 0.01B | | | | 0.01B | | | | 0.01B | | | | | | | | 0.01B | | | | 0.01B | | | | 0.01B | | | | 0.01B | | | | 0.00B | | | | 0.00B | | | | | | | | | | | | | | | |
|
Total Current Liabilities
|
1.32B | 0.91B | 1.13B | 1.44B | 1.02B | 1.14B | 1.23B | 1.48B | 1.65B | 1.71B | 1.75B | 2.27B | 1.72B | 1.73B | 1.70B | 1.81B | 1.62B | 1.57B | 1.46B | 1.66B | 1.45B | 1.75B | 1.87B | 2.24B | 1.61B | 1.22B | 1.13B | 0.05B | 1.14B | 0.87B | 1.14B | 1.67B | 1.60B | 1.60B | 1.76B | 2.16B | 1.74B | 1.87B | 1.72B | 1.66B | 1.45B | 1.30B | 1.31B | 1.26B | 1.23B | 1.21B | 1.68B | 1.71B | 1.69B | 1.89B | 1.98B | 2.27B | 2.51B | 2.59B | 2.14B | 2.43B | 1.59B | 1.70B | 2.04B | 2.27B | 2.00B | 1.95B | 1.86B | 1.81B | 1.42B | 1.64B | 1.64B |
|
Capital Leases
|
0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.00B | | 0.00B | 0.00B | 0.03B | 0.03B | 0.00B | 0.02B | 0.02B | 0.02B | 0.00B | | 0.02B | | 0.00B | | | | 0.00B | | | | 0.01B | | | | 0.01B | | | | 0.01B | | | | 0.01B | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Debt
|
| | | 0.00B | | 1.19B | 1.28B | 0.01B | 0.03B | 0.03B | 0.07B | 0.01B | 0.03B | 0.03B | 0.03B | 0.01B | -0.01B | 0.01B | 0.01B | 0.00B | 0.00B | -0.00B | 0.01B | 0.00B | 0.02B | -0.01B | 0.02B | 0.00B | 0.01B | 0.00B | 0.01B | 0.00B | 0.24B | -0.00B | 0.25B | 0.00B | | | -0.00B | 0.00B | | | -0.00B | 0.00B | | | -0.00B | 1.04B | -0.00B | -0.00B | -0.00B | 0.87B | | 0.00B | -0.00B | 0.67B | 0.00B | -0.00B | -0.01B | 0.85B | 0.01B | 0.01B | 0.01B | 0.00B | 0.01B | 0.01B | -0.01B |
|
Convertible Debt
|
| | | 0.04B | 0.03B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deffered Revenue
|
| | | 0.00B | 0.01B | | | 0.00B | 0.01B | | | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | | 0.01B | | 0.01B | | | | 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 | | | | | | | | | | | | | | | |
|
Pension
|
| | | 0.05B | 0.05B | 0.05B | 0.05B | 0.06B | 0.06B | 0.06B | 0.06B | 0.05B | 0.06B | 0.05B | 0.05B | 0.06B | 0.06B | 0.06B | 0.06B | 0.04B | 0.04B | 0.05B | 0.05B | 0.04B | 0.04B | 0.04B | 0.03B | 0.29B | 0.03B | 0.03B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.06B | 0.07B | | | 0.05B | | | | 0.06B | | | | 0.05B | | | | 0.03B | | | | 0.04B | | | | 0.05B | | | | 0.03B | | | |
|
Minority Interest
|
| | | 20.23 | 0.01B | 0.01B | 0.01B | 13.20 | 0.01B | 0.02B | 0.02B | 0.01B | 0.02B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.12B | 0.10B | | | 0.09B | | | | | | | | | | | | | | | | | | | | | | | | 0.11B | | 0.41B | |
|
Liabilities from Discontinued Operations
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.08B | 0.08B |
|
Non-Current Deferred Tax Liability
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.03B | | | | 0.00B | | | | 0.00B | | | | 0.00B | | | | 0.00B | | | | 0.00B | | | | 0.00B | | | | 0.02B | | | |
|
Operating Leases
|
| | | | | | | | | | | | | | | | | | | | | | | -0.00B | | | | -0.00B | | | | -0.00B | | | | | 0.01B | 0.01B | 0.01B | 0.01B | -0.45B | -0.40B | -0.40B | 0.39B | -0.39B | -0.33B | -0.34B | 0.34B | -0.33B | -0.34B | -0.35B | 0.24B | -0.36B | -0.37B | -0.29B | 0.29B | -0.30B | -0.31B | -0.31B | 0.31B | -0.30B | 0.21B | -0.27B | 0.20B | 0.20B | -0.31B | -0.31B |
|
Other Non-Current Liabilities
|
0.09B | 0.19B | 0.22B | 311.32 | 0.29B | 0.28B | 0.27B | 278.50 | 0.30B | 0.32B | 0.31B | 0.11B | 0.30B | 0.27B | 0.27B | 0.15B | 0.27B | 0.27B | 0.26B | 0.25B | 0.27B | 0.29B | 0.28B | 0.25B | 0.22B | 0.21B | 0.19B | | | | | | | | | 3.57B | | | | | | | | | | | | | -0.01B | -0.01B | -0.02B | 0.00B | -0.01B | 0.03B | 0.01B | 0.13B | -0.02B | -0.02B | -0.01B | 0.04B | -0.01B | -0.02B | -0.00B | -0.03B | | 0.03B | 0.01B |
|
Total Non-Current Liabilities
|
0.99B | 1.66B | 1.88B | 0.70B | 2.48B | 2.93B | 3.01B | 0.69B | 2.88B | 3.03B | 3.03B | 0.74B | 2.65B | 2.33B | 2.29B | 2.69B | 2.69B | 2.91B | 2.65B | 2.67B | 2.94B | 2.79B | 2.97B | 2.39B | 2.64B | 2.51B | 2.56B | 0.02B | 1.96B | 2.59B | 2.65B | 3.07B | 2.92B | 3.24B | 3.57B | 3.59B | 4.15B | 3.46B | 3.42B | 3.77B | 4.80B | 4.12B | 4.18B | 3.93B | 4.10B | 3.38B | 3.31B | 3.17B | 3.35B | 2.99B | 3.23B | 2.85B | 2.60B | 2.52B | 2.20B | 2.19B | 2.54B | 2.67B | 2.71B | 2.62B | 2.50B | 2.56B | 2.47B | 2.28B | 2.31B | 3.23B | 3.37B |
|
Total Liabilities
|
2.31B | 2.57B | 3.02B | 3,825,108.51B | 3.51B | 4.07B | 4.24B | 4,625,536.87B | 4.53B | 4.74B | 4.78B | 4.55B | 4.37B | 4.06B | 3.99B | 4.50B | 4.32B | 4.48B | 4.10B | 4.33B | 4.38B | 4.54B | 4.84B | 4.63B | 4.25B | 3.72B | 3.69B | 3.31B | 3.10B | 3.45B | 3.79B | 4.73B | 4.52B | 4.84B | 5.34B | 0.12B | 5.88B | 5.33B | 5.14B | 5.44B | 6.25B | 5.42B | 5.49B | 0.33B | 5.33B | 4.60B | 4.99B | 4.88B | 5.04B | 4.88B | 5.21B | 5.12B | 5.10B | 5.10B | 4.33B | 4.61B | 4.13B | 4.38B | 4.75B | 0.15B | 4.50B | 4.52B | 4.32B | 6.81B | 3.73B | 4.81B | 4.94B |
|
Total Debt
|
| 0.57B | 0.64B | 0.69B | 0.66B | 1.86B | 1.96B | 0.01B | 0.76B | 0.67B | 0.70B | 0.56B | 0.49B | 1.90B | 1.86B | 0.03B | 2.21B | 2.45B | 2.24B | 0.03B | 2.47B | 2.29B | 2.49B | 0.35B | 2.22B | 2.10B | 2.18B | 0.57B | 1.63B | 2.20B | 2.24B | 0.64B | 2.82B | 2.89B | 3.46B | 3.11B | 1.74B | 1.53B | 1.40B | 1.68B | 1.70B | 1.60B | 1.58B | 1.55B | 1.45B | 1.16B | 1.03B | 2.07B | 1.10B | 1.01B | 1.06B | 1.74B | 0.77B | 0.86B | 0.80B | 1.35B | 0.71B | 0.81B | 0.87B | 1.69B | 0.85B | 1.99B | 1.89B | 1.79B | 1.88B | 2.58B | 2.65B |
|
Common Equity
|
1.61B | 1.78B | 1.99B | 0.00B | 2.06B | 2.84B | 2.93B | 0.00B | 3.20B | 3.46B | 3.39B | 3.11B | 3.19B | 3.01B | 2.91B | 2.93B | 3.05B | 3.10B | 2.79B | 2.88B | 3.09B | 3.41B | 3.31B | 3.05B | 2.78B | 2.64B | 2.28B | 2.07B | 2.08B | 2.40B | 2.60B | 2.57B | 2.78B | 2.78B | 2.86B | 2.97B | 2.92B | 2.67B | 2.43B | 2.57B | 2.64B | | | 2.39B | | | | 1.84B | | | | 1.88B | | | | 2.31B | | | | 2.83B | | | | 2.72B | | | |
|
Shareholder's Equity
|
2.06B | 2.33B | 2.60B | 0.00B | 2.72B | 2.88B | 2.93B | 0.00B | 3.20B | | | 2.06B | | | | 2.92B | | 1.80B | | 2.88B | | | | 3.05B | | | | 2.07B | | | | 2.57B | | | | 2.97B | 1.59B | 2.67B | 2.43B | 2.57B | 2.53B | 2.57B | 2.54B | 2.39B | 2.15B | 1.78B | 1.83B | 1.84B | 1.83B | 1.89B | 1.95B | 1.88B | 2.10B | 2.30B | 2.17B | 2.31B | 2.38B | 2.55B | 2.71B | 2.83B | 2.91B | 2.86B | 2.77B | 2.72B | 2.71B | 3.25B | 3.43B |
|
Liabilities and Shareholders Equity
|
4.39B | 4.92B | 5.64B | 6.57B | 6.22B | 6.91B | 7.17B | 7.66B | 7.73B | 8.19B | 8.17B | 7.63B | 7.56B | 7.07B | 6.90B | 7.42B | 7.36B | 7.58B | 6.89B | 7.22B | 7.47B | 7.95B | 8.16B | 7.68B | 7.03B | 6.36B | 5.97B | 5.39B | 5.18B | 5.85B | 6.39B | 7.33B | 7.30B | 7.62B | 8.19B | 8.72B | 8.80B | 8.00B | 7.57B | 8.01B | 8.78B | 7.99B | 8.03B | 7.58B | 7.49B | 6.37B | 6.82B | 6.71B | 6.86B | 6.78B | 7.16B | 6.99B | 7.21B | 7.41B | 6.50B | 6.93B | 6.51B | 6.92B | 7.46B | 7.73B | 7.40B | 7.37B | 7.09B | 6.81B | 6.44B | 8.06B | 8.37B |
|
Treasury Shares
|
-0.06B | -0.07B | -0.07B | -71.29 | -0.07B | -0.07B | -0.07B | -71.03 | -0.07B | -0.08B | -0.07B | -0.07B | -0.07B | -0.06B | -0.06B | -0.06B | -0.06B | -0.06B | -0.05B | -0.05B | -0.05B | -0.05B | -0.05B | -0.04B | -0.07B | -0.09B | -0.11B | -0.13B | -0.12B | -0.14B | -0.15B | -0.15B | -0.15B | -0.15B | -0.15B | -0.15B | -0.15B | -0.14B | -0.12B | 0.13B | -0.13B | -0.12B | -0.12B | 0.12B | -0.11B | -0.09B | -0.09B | 0.09B | -0.09B | -0.09B | -0.09B | 0.09B | -0.09B | -0.10B | -0.09B | 0.09B | -0.09B | -0.10B | -0.10B | 0.10B | -0.10B | -0.09B | -0.08B | -0.10B | -0.12B | -0.14B | -0.15B |
|
Retained Earnings
|
0.04B | 0.09B | 0.11B | 678.30 | 0.71B | 0.72B | 0.74B | 896.13 | 0.92B | 0.96B | 0.94B | 1.03B | 1.05B | 0.95B | 0.92B | 1.10B | 1.13B | 1.09B | 0.99B | 1.20B | 1.37B | 1.45B | 1.43B | 1.47B | 1.31B | 1.21B | 1.06B | 0.99B | 1.12B | 1.24B | 1.34B | 1.50B | 1.60B | 1.13B | 1.14B | 1.29B | 1.33B | 1.17B | 1.06B | 0.00B | 1.22B | 1.19B | 1.17B | 0.00B | 1.04B | 0.86B | 0.86B | -0.04B | 0.92B | 0.94B | 0.96B | -0.08B | 1.05B | 1.12B | 1.04B | 0.03B | 1.29B | 1.06B | 1.08B | 0.03B | 1.41B | 1.35B | 1.26B | 0.04B | 1.47B | 1.52B | 1.33B |