|
Cash & Equivalents
|
7.89B | 7.25B | 9.54B | 9.80B | 9.92B | 9.98B | 9.58B | 9.12B | 9.79B | 9.78B | 13.68B | 9.43B | 11.66B | 11.58B | 8.92B | 8.41B | 10.04B | 7.65B | 8.29B | 7.28B | 7.51B | 6.41B | 7.23B | 7.50B | 8.65B | 7.89B | 7.98B | 10.92B | 10.60B | 8.22B | 12.80B | 10.43B | 16.14B | 14.58B | 16.27B | 11.98B | 18.24B | 18.37B | 10.26B | 10.87B | 12.41B | 13.74B | 12.36B | 0.05B | 21.57B | 22.33B | 17.55B | 0.26B | 19.95B | 19.83B | 21.09B | 2.17B | 25.48B | 24.61B | 38.84B | 0.27B | 41.91B | 41.81B | 38.91B | 25.43B | 28.41B | 26.29B | 32.40B | 25.31B | 30.72B | 28.60B | 27.21B |
|
Short-term Investments
|
| 0.91B | 0.97B | 1.24B | 1.16B | 1.09B | 1.43B | 2.07B | 2.36B | 2.53B | 2.70B | 2.58B | 2.67B | 2.85B | 3.04B | 3.03B | 3.02B | 2.44B | 2.43B | 1.94B | 1.87B | 1.88B | 1.98B | 1.74B | 1.78B | 1.92B | 1.94B | 1.99B | 2.42B | 2.76B | 2.87B | 2.85B | 3.21B | 3.39B | 3.52B | 3.51B | 3.80B | 3.49B | 3.59B | 3.46B | 3.30B | 3.52B | 3.46B | 3.26B | 2.88B | 3.27B | 3.26B | 2.86B | 2.96B | 2.73B | 2.79B | 2.53B | 2.91B | 3.35B | 3.68B | 4.55B | 4.58B | 4.47B | 5.18B | 4.20B | 4.30B | 5.04B | 4.73B | 3.80B | 3.57B | 3.42B | 3.40B |
|
Cash & Current Investments
|
7.89B | 8.15B | 10.50B | 11.04B | 11.07B | 11.07B | 11.00B | 11.20B | 12.15B | 12.31B | 16.38B | 12.01B | 14.33B | 14.43B | 11.95B | 11.44B | 13.06B | 10.10B | 10.72B | 9.21B | 9.38B | 8.29B | 9.21B | 9.24B | 10.43B | 9.80B | 9.93B | 12.91B | 13.01B | 10.97B | 15.67B | 13.28B | 19.35B | 17.97B | 19.79B | 15.49B | 22.04B | 21.86B | 13.85B | 14.32B | 15.71B | 17.27B | 15.82B | 3.31B | 24.45B | 25.59B | 20.81B | 3.12B | 22.92B | 22.56B | 23.87B | 4.70B | 28.40B | 27.96B | 42.53B | 4.81B | 46.50B | 46.28B | 44.10B | 29.63B | 32.71B | 31.32B | 37.13B | 29.11B | 34.29B | 32.02B | 30.61B |
|
Receivables - Net
|
| 2.71B | 1.96B | 1.95B | 2.31B | 2.77B | 2.08B | 2.06B | 2.50B | 2.85B | 2.23B | 2.29B | 2.69B | 2.65B | 2.40B | 2.71B | 3.19B | 3.67B | 2.85B | 3.05B | 4.20B | 5.38B | 3.83B | 4.25B | 5.04B | 6.03B | 6.75B | 6.52B | 7.78B | 9.35B | 7.35B | 8.15B | 9.60B | 10.54B | 8.64B | 9.57B | 11.51B | 10.87B | 10.99B | 11.39B | 12.83B | 9.74B | 10.96B | 11.82B | 14.61B | 12.55B | 12.17B | 12.87B | 15.98B | 14.59B | 14.15B | 14.22B | 18.87B | 18.72B | 17.05B | 17.68B | 22.41B | 17.95B | 20.67B | 21.28B | 27.20B | 23.11B | 20.02B | 22.36B | 26.94B | 24.14B | 22.67B |
|
Receivables - Other
|
| 1.52B | 1.62B | 1.84B | 1.66B | 1.81B | 1.71B | 1.64B | 1.83B | 1.96B | 2.14B | 2.25B | 1.98B | 1.89B | 2.15B | 2.89B | 2.61B | 3.02B | 3.77B | 4.00B | 3.62B | 4.04B | 5.19B | 5.50B | 5.35B | 6.16B | 7.67B | 6.80B | 6.87B | 7.36B | 7.50B | 7.50B | 6.61B | 7.23B | 6.83B | 6.26B | 6.78B | 6.77B | 7.27B | 6.86B | 7.63B | 8.43B | 10.15B | 9.64B | 10.28B | 11.43B | 13.23B | 12.53B | 11.55B | 12.63B | 14.08B | 13.87B | 11.99B | 12.44B | 13.68B | 12.77B | 14.70B | 16.13B | 17.75B | 17.69B | 19.28B | 26.76B | 27.46B | 26.09B | 26.02B | 28.58B | 32.76B |
|
Receivables
|
| 4.23B | 3.57B | 3.79B | 3.97B | 4.58B | 3.79B | 3.70B | 4.32B | 4.81B | 4.38B | 4.55B | 4.67B | 4.54B | 4.55B | 5.60B | 5.80B | 6.69B | 6.62B | 7.05B | 7.83B | 9.42B | 9.02B | 9.75B | 10.39B | 12.19B | 14.42B | 13.32B | 14.64B | 16.70B | 14.85B | 15.65B | 16.20B | 17.77B | 15.46B | 15.83B | 18.29B | 17.65B | 18.26B | 18.25B | 20.46B | 18.18B | 21.12B | 21.46B | 24.89B | 23.98B | 25.40B | 25.40B | 27.53B | 27.22B | 28.23B | 28.08B | 30.86B | 31.16B | 30.73B | 30.45B | 37.11B | 34.08B | 38.42B | 38.97B | 46.48B | 49.88B | 47.48B | 48.45B | 52.96B | 52.72B | 55.43B |
|
Current Deferred Tax Assets
|
| 0.32B | 0.41B | 0.45B | 0.34B | 0.39B | 0.51B | 0.40B | 0.23B | 0.15B | 0.49B | 0.47B | 0.43B | 0.46B | 0.41B | 0.46B | 0.34B | 0.37B | 0.37B | 0.43B | 0.32B | 0.50B | 0.52B | 0.56B | 0.41B | 0.51B | 0.67B | 0.86B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets
|
| 0.76B | 0.47B | 0.54B | 0.59B | 0.50B | 0.45B | 0.54B | 0.64B | 0.65B | 0.67B | 0.61B | 0.70B | 0.67B | 0.68B | 0.78B | 0.87B | 0.85B | 0.79B | 0.93B | 2.06B | 1.85B | 1.36B | 1.05B | 2.63B | 2.19B | 1.97B | 2.41B | 3.21B | 2.77B | 2.30B | 1.85B | 2.55B | 2.52B | 2.58B | 2.66B | 5.10B | 4.29B | 3.71B | 3.09B | 3.70B | 3.65B | 3.56B | 3.85B | 6.61B | 5.93B | 4.82B | 4.46B | 4.97B | 4.94B | 5.20B | 5.32B | 5.61B | 5.22B | 5.66B | 6.62B | 6.45B | 5.88B | 5.77B | 6.08B | 6.13B | 7.42B | 7.64B | 8.21B | 9.04B | 8.96B | 9.02B |
|
Current Assets
|
| 15.68B | 17.30B | 18.20B | 18.38B | 18.98B | 18.26B | 18.39B | 19.82B | 20.43B | 24.51B | 20.35B | 22.69B | 22.73B | 20.33B | 21.05B | 22.72B | 20.62B | 21.19B | 20.38B | 22.36B | 22.85B | 22.96B | 23.56B | 26.77B | 27.57B | 29.93B | 31.64B | 33.74B | 33.30B | 35.77B | 33.88B | 40.99B | 41.24B | 40.92B | 37.08B | 48.35B | 46.63B | 38.75B | 38.69B | 42.81B | 42.04B | 43.54B | 42.63B | 58.81B | 58.92B | 54.82B | 53.72B | 59.51B | 58.92B | 61.61B | 61.76B | 69.03B | 68.36B | 82.94B | 69.07B | 93.89B | 89.87B | 91.91B | 78.44B | 88.94B | 92.04B | 92.26B | 85.78B | 96.28B | 93.70B | 95.07B |
|
Buildings
|
| | | 0.66B | | | | 0.76B | | | | | | | | | | | | 2.05B | | | | 2.29B | | | | 2.42B | | | | 3.15B | | | | 3.66B | | | | 4.47B | | | | 4.71B | | | | 4.76B | | | | 4.88B | | | | 5.52B | | | | 5.57B | | | | 4.21B | | | |
|
Land & Improvements
|
| | | 0.03B | | | | 0.04B | | | | | | | | | | | | 0.32B | | | | 0.31B | | | | 0.24B | | | | 0.32B | | | | 0.41B | | | | 0.57B | | | | 0.59B | | | | 0.53B | | | | 0.50B | | | | 0.70B | | | | 0.71B | | | | 0.36B | | | |
|
Property, Plant & Equipment (Net)
|
| 2.08B | 2.05B | 2.14B | 2.07B | 2.07B | 2.03B | 2.20B | | | 2.39B | 2.52B | 2.56B | 2.59B | 2.62B | 3.94B | 3.94B | 3.79B | 3.83B | 4.01B | 4.07B | 4.27B | 4.31B | 4.42B | 4.25B | 4.47B | 4.53B | 4.86B | 4.98B | 5.19B | 5.52B | 5.90B | 6.33B | 6.32B | 6.56B | 7.01B | 8.14B | 7.91B | 8.04B | 8.46B | 8.23B | 8.68B | 8.50B | 8.70B | 8.17B | 8.13B | 8.15B | 8.63B | 8.50B | 8.73B | 8.73B | 8.97B | 9.18B | 9.42B | 9.47B | 10.13B | 10.64B | 10.93B | 11.07B | 11.45B | 10.43B | 9.80B | 10.14B | 10.55B | 10.73B | 10.92B | 11.10B |
|
Long-Term Investments
|
| 13.16B | 13.23B | 13.31B | 13.84B | 14.02B | 14.75B | 14.71B | 14.93B | 14.94B | 15.40B | 16.17B | 16.49B | 16.70B | 17.23B | 17.71B | 18.00B | 17.98B | 18.78B | 19.61B | 19.38B | 19.27B | 19.35B | 18.83B | 19.42B | 19.00B | 18.54B | 18.79B | 20.89B | 22.21B | 23.32B | 23.87B | 25.76B | 26.40B | 27.70B | 28.34B | 29.44B | 31.24B | 31.93B | 32.51B | 33.55B | 35.70B | 36.84B | 37.21B | 36.58B | 36.78B | 39.18B | 41.24B | 42.41B | 44.06B | 44.78B | 43.11B | 42.35B | 42.43B | 41.56B | 43.73B | 46.88B | 45.99B | 45.47B | 47.61B | 45.93B | 46.11B | 48.69B | 52.35B | 51.86B | 52.47B | 53.00B |
|
Goodwill
|
| 20.36B | 20.36B | 20.73B | 20.83B | 20.98B | 22.86B | 22.75B | 23.39B | 23.42B | 23.72B | 23.98B | 25.75B | 26.19B | 26.34B | 31.29B | 31.81B | 31.43B | 31.75B | 31.60B | 32.15B | 32.46B | 32.36B | 32.94B | 32.78B | 34.15B | 10.60B | 44.45B | 46.29B | 46.88B | 47.18B | 47.58B | 52.38B | 52.50B | 53.40B | 54.56B | 56.85B | 56.27B | 58.70B | 58.91B | 59.38B | 62.00B | 65.20B | 65.66B | 65.30B | 67.87B | 68.09B | 71.34B | 72.16B | 75.83B | 75.44B | 75.80B | 77.55B | 84.16B | 83.90B | 93.35B | 100.41B | 101.67B | 101.70B | 103.73B | 105.66B | 105.44B | 105.98B | 106.73B | 107.57B | 107.68B | 110.34B |
|
Intangibles
|
| 2.40B | 2.33B | 3.42B | 2.30B | 2.26B | 3.01B | 2.91B | 2.89B | 2.88B | 2.85B | 2.79B | 3.10B | 3.14B | 3.05B | 4.68B | 4.31B | 4.08B | 4.02B | 3.84B | 3.87B | 3.79B | 3.58B | 3.67B | 3.44B | 3.32B | 8.40B | 8.39B | 8.86B | 8.88B | 8.72B | 8.54B | 8.62B | 8.34B | 8.46B | 8.49B | 9.03B | 8.68B | 9.50B | 9.32B | 9.24B | 10.00B | 10.52B | 10.35B | 10.20B | 10.55B | 10.37B | 10.86B | 10.84B | 10.81B | 10.44B | 10.04B | 9.92B | 11.29B | 10.79B | 14.40B | 16.16B | 15.64B | 15.20B | 15.19B | 15.54B | 14.73B | 23.59B | 23.27B | 22.95B | 22.51B | 22.79B |
|
Goodwill & Intangibles
|
| 22.75B | 22.69B | 24.15B | 23.13B | 23.24B | 25.86B | 25.66B | 26.29B | 26.30B | 26.58B | 26.77B | 28.86B | 29.33B | 29.39B | 35.97B | 36.12B | 35.51B | 35.77B | 35.45B | 36.02B | 36.25B | 35.94B | 36.61B | 36.22B | 37.47B | 19.00B | 52.84B | 55.16B | 55.76B | 55.90B | 56.12B | 60.99B | 60.84B | 61.86B | 63.05B | 65.88B | 64.95B | 68.20B | 68.23B | 68.62B | 72.00B | 75.73B | 76.01B | 75.50B | 78.42B | 78.46B | 82.19B | 83.00B | 86.63B | 85.87B | 85.84B | 87.47B | 95.44B | 94.69B | 107.75B | 116.57B | 117.31B | 116.90B | 118.93B | 121.21B | 120.17B | 129.57B | 130.00B | 130.51B | 130.19B | 133.12B |
|
Long-Term Deferred Tax
|
| | | | | | | | | | | 1.35B | | | | 1.31B | | | | 1.22B | | | | 1.41B | | | | 1.82B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non-Current Assets
|
| 2.21B | 2.17B | 2.29B | 2.13B | 2.11B | 2.12B | 2.11B | 2.11B | 2.15B | 2.04B | 2.09B | 2.09B | 2.12B | 2.13B | 2.21B | 2.35B | 2.32B | 2.29B | 2.44B | 2.80B | 2.82B | 2.87B | 2.97B | 3.06B | 2.92B | 3.19B | 3.12B | 3.08B | 3.15B | 3.12B | 3.04B | 3.08B | 3.30B | 3.39B | 3.58B | 3.75B | 3.88B | 4.16B | 4.33B | 7.97B | 8.79B | 9.10B | 9.33B | 10.01B | 10.24B | 10.35B | 11.51B | 11.76B | 11.95B | 12.06B | 12.53B | 13.21B | 14.52B | 14.41B | 15.03B | 15.69B | 16.07B | 16.71B | 17.30B | 17.70B | 17.94B | 18.65B | 19.59B | 20.39B | 21.30B | 22.98B |
|
Non-Current Assets
|
| 40.21B | 40.15B | 40.84B | 41.16B | 41.44B | 44.77B | 44.67B | 45.52B | 45.69B | 46.40B | 47.54B | 50.00B | 50.74B | 51.37B | 59.83B | 60.41B | 59.58B | 60.67B | 61.50B | 62.26B | 62.62B | 62.46B | 62.74B | 62.95B | 63.86B | 78.34B | 79.61B | 84.11B | 86.31B | 87.87B | 88.93B | 96.17B | 96.86B | 99.51B | 101.97B | 107.22B | 107.98B | 112.33B | 113.53B | 118.38B | 125.16B | 130.17B | 131.25B | 130.26B | 133.56B | 136.15B | 143.57B | 145.66B | 151.38B | 151.44B | 150.45B | 152.21B | 161.82B | 160.13B | 176.64B | 189.78B | 190.29B | 190.16B | 195.28B | 195.27B | 194.02B | 207.05B | 212.50B | 213.50B | 214.87B | 220.20B |
|
Assets
|
| 55.89B | 57.45B | 59.05B | 59.54B | 60.42B | 63.02B | 63.06B | 65.33B | 66.11B | 70.91B | 67.89B | 72.69B | 73.47B | 71.70B | 80.89B | 83.13B | 80.20B | 81.86B | 81.88B | 84.62B | 85.47B | 85.43B | 86.30B | 89.72B | 91.42B | 108.27B | 111.25B | 117.86B | 119.60B | 123.64B | 122.81B | 137.16B | 138.10B | 140.43B | 139.06B | 155.57B | 154.61B | 151.09B | 152.22B | 161.20B | 167.20B | 173.71B | 173.89B | 189.07B | 192.48B | 190.97B | 197.29B | 205.17B | 210.29B | 213.04B | 212.21B | 221.24B | 230.17B | 243.06B | 245.71B | 283.68B | 280.16B | 282.06B | 273.72B | 284.21B | 286.06B | 299.31B | 298.28B | 309.79B | 308.57B | 315.27B |
|
Accounts Payables
|
| 5.28B | 6.06B | 6.28B | 6.38B | 6.12B | 7.15B | 6.49B | 6.38B | 6.37B | 6.64B | 6.85B | 6.20B | 6.46B | 6.58B | 6.98B | 6.56B | 7.05B | 7.14B | 7.46B | 9.16B | 9.62B | 8.39B | 9.25B | 10.52B | 10.90B | 11.30B | 11.99B | 13.74B | 14.37B | 12.99B | 13.36B | 13.47B | 14.51B | 15.88B | 15.18B | 18.21B | 17.53B | 18.99B | 16.70B | 16.90B | 17.13B | 18.57B | 19.00B | 22.84B | 25.42B | 21.17B | 22.50B | 23.00B | 23.01B | 24.29B | 24.64B | 25.06B | 25.14B | 27.23B | 27.71B | 29.86B | 29.52B | 31.16B | 31.96B | 30.74B | 30.89B | 33.08B | 34.34B | 33.57B | 34.33B | 36.03B |
|
Payables
|
| 5.28B | 6.06B | 6.28B | 6.38B | 6.12B | 7.15B | 6.49B | 6.38B | 6.37B | 6.64B | 6.85B | 6.20B | 6.46B | 6.58B | 6.98B | 6.56B | 7.05B | 7.14B | 7.46B | 9.16B | 9.62B | 8.39B | 9.25B | 10.52B | 10.90B | 11.30B | 11.99B | 13.74B | 14.37B | 12.99B | 13.36B | 13.47B | 14.51B | 15.88B | 15.18B | 18.21B | 17.53B | 18.99B | 16.70B | 16.90B | 17.13B | 18.57B | 19.00B | 22.84B | 25.42B | 21.17B | 22.50B | 23.00B | 23.01B | 24.29B | 24.64B | 25.06B | 25.14B | 27.23B | 27.71B | 29.86B | 29.52B | 31.16B | 31.96B | 30.74B | 30.89B | 33.08B | 34.34B | 33.57B | 34.33B | 36.03B |
|
Accumulated Expenses
|
| | | | | | | | | | | | | | | | | | | | 1.30B | 1.30B | | | 1.80B | 1.80B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Accumulated Expenses
|
| 9.53B | 9.29B | 9.36B | 9.28B | 9.42B | 9.18B | 9.22B | 9.54B | 9.52B | 9.45B | 9.80B | 10.22B | 10.49B | 10.39B | 11.00B | 11.73B | 11.86B | 11.82B | 11.57B | 12.23B | 12.30B | 12.33B | 12.04B | 13.54B | 13.87B | 13.91B | 14.33B | 15.82B | 16.63B | 16.50B | 16.39B | 17.65B | 17.71B | 17.96B | 17.87B | 19.59B | 19.34B | 19.85B | 19.89B | 21.14B | 20.91B | 20.94B | 21.69B | 22.77B | 19.20B | 21.17B | 21.87B | 24.83B | 25.13B | 25.92B | 24.48B | 28.68B | 28.98B | 29.06B | 29.06B | 31.81B | 31.95B | 32.79B | 32.40B | 34.03B | 32.55B | 33.95B | 34.22B | 37.14B | 38.43B | 40.18B |
|
Short term Debt
|
| 1.01B | 0.50B | 2.16B | 2.52B | 2.68B | 2.93B | 2.48B | 2.29B | 1.69B | 2.36B | 0.98B | 1.77B | 1.46B | 1.85B | 2.71B | 2.39B | 1.09B | 1.90B | 1.97B | 2.24B | 2.12B | 2.92B | 1.40B | 2.80B | 2.69B | 5.77B | 6.63B | 6.50B | 6.36B | 7.20B | 7.19B | 7.75B | 5.74B | 4.54B | 2.86B | 7.38B | 2.96B | 1.50B | 1.97B | 3.92B | 7.80B | 6.39B | 3.87B | 15.83B | 6.16B | 3.90B | 4.82B | 8.84B | 3.87B | 3.62B | 3.62B | 6.70B | 5.59B | 3.23B | 3.11B | 9.93B | 6.32B | 5.29B | 4.27B | 9.79B | 11.37B | 3.91B | 4.54B | 9.99B | 5.70B | 7.74B |
|
Current Deferred Revenue
|
| 0.98B | 1.05B | 1.22B | 1.14B | 0.99B | 1.11B | 1.53B | 1.38B | 1.47B | 3.63B | 1.23B | 3.82B | 3.85B | 1.19B | 1.50B | 1.39B | 1.24B | 1.52B | 1.60B | 1.84B | 1.48B | 1.69B | 1.97B | 1.73B | 1.51B | 1.73B | 2.14B | 1.90B | 1.57B | 5.73B | 1.97B | 6.47B | 6.12B | 6.63B | 2.27B | 7.68B | 7.23B | 2.39B | 2.40B | 2.53B | 2.02B | 2.50B | 2.62B | 2.51B | 2.30B | 2.39B | 2.84B | 2.61B | 2.37B | 2.56B | 2.57B | 2.67B | 2.21B | 12.85B | 3.08B | 14.49B | 14.85B | 15.31B | 3.35B | 3.21B | 2.57B | 3.32B | 3.32B | 3.30B | 3.03B | 3.37B |
|
Total Current Liabilities
|
| 19.65B | 19.75B | 22.16B | 22.94B | 23.10B | 24.44B | 23.70B | 24.53B | 24.37B | 28.62B | 23.92B | 27.46B | 27.62B | 24.85B | 27.12B | 27.18B | 26.41B | 27.87B | 27.88B | 30.72B | 30.78B | 31.13B | 30.62B | 34.98B | 35.74B | 39.95B | 42.90B | 46.28B | 47.38B | 51.10B | 49.25B | 57.54B | 57.12B | 58.09B | 50.46B | 67.67B | 62.05B | 56.38B | 53.21B | 58.93B | 62.33B | 62.64B | 61.78B | 78.61B | 69.88B | 66.60B | 72.42B | 80.64B | 76.56B | 79.58B | 78.29B | 88.17B | 88.70B | 100.94B | 89.24B | 116.48B | 112.98B | 114.18B | 99.05B | 104.43B | 104.67B | 101.56B | 103.77B | 113.47B | 110.78B | 115.53B |
|
Non-Current Debt
|
| 10.71B | 10.69B | 9.01B | 8.00B | 8.04B | 8.08B | 8.66B | 9.36B | 9.44B | 9.55B | 10.66B | 11.08B | 11.16B | 11.15B | 14.04B | 15.66B | 15.54B | 14.89B | 14.89B | 14.52B | 14.63B | 14.59B | 16.01B | 15.58B | 15.38B | 26.02B | 25.33B | 27.22B | 26.83B | 26.02B | 25.78B | 26.15B | 26.20B | 24.72B | 28.84B | 28.21B | 32.10B | 32.05B | 34.58B | 34.42B | 34.47B | 38.51B | 36.81B | 35.78B | 39.90B | 39.90B | 38.65B | 37.42B | 44.35B | 43.34B | 42.38B | 40.80B | 45.80B | 45.44B | 54.51B | 60.66B | 59.27B | 58.08B | 58.26B | 63.85B | 63.73B | 74.10B | 72.36B | 71.28B | 73.50B | 72.40B |
|
Pension
|
| 2.30B | 2.31B | 2.33B | 2.32B | 2.32B | 2.34B | 2.36B | 2.44B | 2.45B | 2.44B | 2.44B | 2.44B | 2.44B | 2.44B | 2.44B | 2.45B | 2.45B | 2.46B | 2.46B | 2.47B | 2.48B | 2.49B | 2.49B | 2.48B | 2.49B | 2.49B | 2.50B | 2.51B | 2.51B | 2.51B | 2.52B | 2.52B | 2.52B | 2.54B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Minority Interest
|
| | | | | | | | | | | | | | | 2.12B | 2.19B | 0.77B | 1.13B | 1.18B | 1.27B | 1.30B | 1.39B | 1.39B | 1.45B | 1.61B | 1.57B | 1.74B | 1.82B | 1.74B | 1.94B | 2.01B | 2.09B | 2.17B | 2.17B | 2.19B | 2.48B | 2.49B | 2.59B | 1.91B | 2.73B | 2.75B | 2.76B | 1.73B | 2.89B | 2.89B | 2.87B | 2.21B | 2.91B | 3.01B | 2.98B | 1.43B | 3.36B | 4.92B | 4.86B | 4.90B | 4.80B | 5.01B | 5.07B | 5.67B | 5.68B | 5.32B | 5.35B | 5.61B | 5.77B | 5.75B | 5.78B |
|
Non-Current Deferred Tax Liability
|
| | | | | | | 2.52B | 2.44B | 2.49B | 2.42B | -2.23B | 2.85B | 2.87B | 3.03B | 2.45B | 2.32B | 2.08B | 1.88B | 1.80B | 1.83B | 2.01B | 1.90B | 2.06B | 2.06B | 1.88B | 3.59B | 3.59B | 3.07B | 2.86B | 2.49B | 2.76B | 2.89B | 2.84B | 2.70B | 2.18B | 2.21B | 2.10B | 2.43B | 2.47B | 2.79B | 2.91B | 2.90B | 5.86B | 3.03B | 3.29B | 3.34B | 6.76B | 3.60B | 3.64B | 3.65B | 6.81B | 2.95B | 2.58B | 1.66B | 7.37B | 2.83B | 2.50B | 2.21B | 7.72B | 4.17B | 3.63B | 4.01B | 3.62B | 3.90B | 3.80B | 3.16B |
|
Other Non-Current Liabilities
|
| 1.69B | 1.81B | 1.94B | 1.96B | 2.13B | 2.55B | 0.06B | 0.05B | 0.07B | | 1.22B | | | | 1.53B | 1.57B | 1.58B | 1.62B | 1.52B | 1.26B | 1.33B | 1.33B | 1.36B | 1.29B | 1.30B | 1.53B | 1.48B | 1.89B | 2.00B | 2.03B | 4.83B | 2.38B | 2.42B | 2.91B | 5.56B | 5.56B | 5.75B | 5.86B | 5.73B | 8.55B | 9.44B | 9.91B | 10.14B | 10.05B | 11.06B | 11.19B | 12.31B | 12.93B | 12.43B | 11.84B | 11.79B | 11.67B | 11.97B | 12.11B | 12.84B | 13.08B | 13.26B | 13.62B | 14.46B | 14.84B | 14.79B | 15.17B | 15.94B | 15.96B | 15.71B | 18.37B |
|
Total Non-Current Liabilities
|
| 32.66B | 32.74B | 33.50B | 33.27B | 33.46B | 34.86B | 37.18B | 38.71B | 38.69B | | 38.37B | | | | 46.05B | 47.61B | 46.48B | 47.09B | 47.03B | 49.54B | 49.90B | 50.11B | 51.18B | 55.09B | 55.49B | 72.05B | 74.31B | 79.08B | 79.57B | 82.12B | 77.79B | 89.11B | 88.68B | 88.04B | 81.48B | 98.09B | 96.24B | 90.86B | 90.26B | 96.14B | 99.71B | 104.05B | 101.58B | 117.42B | 113.07B | 109.83B | 114.44B | 121.66B | 124.55B | 126.57B | 123.94B | 131.92B | 137.08B | 148.03B | 146.52B | 179.97B | 174.75B | 174.47B | 160.34B | 172.45B | 172.03B | 179.68B | 179.75B | 188.66B | 188.08B | 191.09B |
|
Total Liabilities
|
-21.38B | 34.34B | 34.55B | 35.44B | 35.22B | 35.59B | 37.41B | 37.24B | 38.76B | 38.75B | 43.04B | 39.60B | 43.83B | 44.09B | 41.48B | 47.59B | 49.18B | 48.05B | 48.72B | 48.56B | 50.80B | 51.23B | 51.44B | 52.54B | 56.39B | 56.79B | 73.58B | 75.79B | 80.96B | 81.57B | 84.15B | 82.62B | 91.50B | 91.10B | 90.95B | 87.04B | 103.64B | 101.99B | 96.72B | 95.99B | 104.69B | 109.14B | 113.96B | 111.73B | 127.46B | 124.13B | 121.02B | 126.75B | 134.59B | 136.97B | 138.41B | 135.73B | 143.59B | 149.04B | 160.14B | 159.36B | 193.06B | 188.01B | 188.08B | 174.80B | 187.29B | 186.82B | 194.85B | 195.69B | 204.62B | 203.79B | 209.46B |
|
Total Debt
|
| 11.72B | 11.19B | 11.17B | 10.52B | 10.71B | 11.01B | 11.14B | 11.64B | 11.13B | 11.92B | 11.64B | 12.85B | 12.62B | 13.00B | 16.75B | 18.05B | 16.63B | 16.78B | 16.86B | 16.77B | 16.75B | 17.52B | 17.41B | 18.37B | 18.07B | 31.78B | 31.96B | 33.72B | 33.20B | 33.22B | 32.97B | 33.90B | 31.94B | 29.26B | 31.69B | 35.59B | 35.05B | 33.55B | 36.55B | 38.34B | 42.27B | 44.89B | 40.68B | 51.61B | 46.06B | 43.79B | 43.47B | 46.26B | 48.22B | 46.97B | 46.00B | 47.49B | 51.39B | 48.67B | 57.62B | 70.59B | 65.59B | 63.37B | 62.54B | 73.64B | 75.10B | 78.01B | 76.90B | 81.27B | 79.19B | 80.14B |
|
Common Equity
|
21.38B | 21.55B | 22.90B | 23.61B | 24.32B | 24.83B | 25.61B | 25.82B | 26.57B | 27.36B | 27.87B | 28.29B | 28.86B | 29.38B | 30.22B | 31.18B | 31.76B | 31.38B | 32.02B | 32.15B | 32.55B | 32.94B | 32.60B | 32.45B | 31.88B | 33.02B | 33.12B | 33.73B | 35.07B | 36.29B | 37.55B | 38.18B | 43.99B | 45.34B | 47.31B | 49.83B | 50.04B | 50.78B | 52.60B | 54.32B | 54.45B | 55.85B | 57.76B | 60.44B | 59.86B | 66.52B | 68.10B | 68.33B | 69.31B | 72.02B | 73.26B | 75.05B | 76.13B | 76.20B | 78.06B | 81.45B | 85.82B | 87.37B | 89.56B | 94.42B | 92.37B | 94.68B | 99.88B | 98.27B | 100.81B | 100.47B | 101.57B |
|
Shareholder's Equity
|
21.38B | 21.55B | 22.90B | 23.61B | 24.32B | 24.83B | 25.61B | 25.82B | 26.57B | 27.36B | 27.87B | 28.29B | 28.86B | 29.38B | 30.22B | 31.18B | 31.76B | 31.38B | 32.02B | 32.15B | 32.55B | 32.94B | 32.60B | 32.45B | 31.88B | 33.02B | 33.12B | 33.73B | 35.07B | 36.29B | 37.55B | 38.18B | 43.99B | 45.34B | 47.31B | 49.83B | 50.04B | 50.78B | 52.60B | 54.32B | 54.45B | 55.85B | 57.76B | 60.44B | 59.86B | 66.52B | 68.10B | 68.33B | 69.31B | 72.02B | 73.26B | 75.05B | 76.13B | 76.20B | 78.06B | 81.45B | 85.82B | 87.37B | 89.56B | 94.42B | 92.37B | 94.68B | 99.88B | 98.27B | 100.81B | 100.47B | 101.57B |
|
Liabilities and Shareholders Equity
|
| 55.89B | 57.45B | 59.05B | 59.54B | 60.42B | 63.02B | 63.06B | 65.33B | 66.11B | 70.91B | 67.89B | 72.69B | 73.47B | 71.70B | 80.89B | 83.13B | 80.20B | 81.86B | 81.88B | 84.62B | 85.47B | 85.43B | 86.30B | 89.72B | 91.42B | 108.27B | 111.25B | 117.86B | 119.60B | 123.64B | 122.81B | 137.16B | 138.10B | 140.43B | 139.06B | 155.57B | 154.61B | 151.09B | 152.22B | 161.20B | 167.20B | 173.71B | 173.89B | 189.07B | 192.48B | 190.97B | 197.29B | 205.17B | 210.29B | 213.04B | 212.21B | 221.24B | 230.17B | 243.06B | 245.71B | 283.68B | 280.16B | 282.06B | 273.72B | 284.21B | 286.06B | 299.31B | 298.28B | 309.79B | 308.57B | 315.27B |
|
Retained Earnings
|
| 21.44B | 22.48B | 23.34B | 24.06B | 24.46B | 25.11B | 25.56B | 26.35B | 27.02B | 27.46B | 27.82B | 28.39B | 28.90B | 29.64B | 30.66B | 31.36B | 31.91B | 32.59B | 33.05B | 33.11B | 33.22B | 33.58B | 33.84B | 34.15B | 35.26B | 36.38B | 37.12B | 37.96B | 38.58B | 39.95B | 40.95B | 42.52B | 44.08B | 45.84B | 48.73B | 50.49B | 52.36B | 54.39B | 55.85B | 55.47B | 56.37B | 58.70B | 61.18B | 62.33B | 67.78B | 69.72B | 69.30B | 71.22B | 73.09B | 75.12B | 77.13B | 78.78B | 80.54B | 83.72B | 86.16B | 88.85B | 89.99B | 93.17B | 95.77B | 90.12B | 92.40B | 96.52B | 96.04B | 97.93B | 97.25B | 97.59B |
|
Treasury Shares
|
-0.03B | -0.06B | -0.07B | 0.07B | -0.02B | 0.01B | 0.06B | 0.08B | 0.02B | 0.02B | 0.05B | 0.07B | 0.02B | 0.03B | 0.05B | 0.06B | 0.01B | 0.02B | 0.04B | 0.05B | 0.01B | 0.03B | 0.04B | 0.05B | 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 | | | |