|
Cash & Equivalents
|
10.33B | 10.33B | 8.46B | 0.01B | 7.29B | 11.12B | 1.16B | 7,479.66B | 7.58B | 11.27B | 13.23B | 3.67B | 4.92B | 4.08B | 7.95B | 5.80B | 6.04B | 5.89B | 7.12B | 0.01B | 7.18B | 7.07B | 7.88B | 4.92B | 3.68B | 3.16B | 4.40B | 3.65B | 3.78B | 4.17B | 5.37B | 4.22B | 6.72B | 5.72B | 4.72B | 4.41B | 5.37B | 6.37B | 6.10B | 5.89B | 5.01B | 6.05B | 8.56B | 7.20B | 11.79B | 12.11B | 12.11B | 12.98B | 12.88B | 13.49B | 10.86B | 11.73B | 9.06B | 7.18B | 5.18B | 4.70B | 4.71B | 4.98B | 3.97B | 3.53B | 3.79B | 6.48B | 4.60B | 5.28B | 3.96B | 5.51B | 5.90B |
|
Short-term Investments
|
-0.91B | 0.22B | -1.56B | 3,760.33B | 0.01B | | 3.75B | 0.00B | 0.54B | 1,872.27B | 0.62B | 1.66B | 574.63B | 924.95B | 0.69B | 0.25B | -0.32B | -0.17B | 0.45B | 3.52B | 0.00B | 0.00B | 0.45B | 154.57B | | | | 0.49B | | | | 0.66B | 3.38B | 3.33B | 3.26B | 3.30B | 3.05B | 3.04B | 3.22B | 3.20B | 3.11B | 3.12B | 2.90B | 2.61B | 2.25B | 2.30B | 2.47B | 1.72B | 2.11B | 1.43B | 1.37B | 0.14B | 0.39B | 0.23B | 0.12B | 9.46B | | 0.70B | 0.59B | 0.61B | 0.42B | -0.02B | 0.05B | -0.53B | 0.28B | 0.49B | 0.19B |
|
Cash & Current Investments
|
9.42B | 8.10B | 9.07B | 3,760.34B | 730.48B | 11.12B | 13.47B | 7,479.66B | 1,290.83B | 1,872.28B | 9.66B | 5.34B | 5,674.83B | 5,080.16B | 976.33B | 6.05B | 5.79B | 6.54B | 6.03B | 3.53B | 6.89B | 7.07B | 9.02B | 159.49B | 4.17B | 3.19B | 5.00B | 4.13B | 3.46B | 3.82B | 5.38B | 4.88B | 10.10B | 9.34B | 7.99B | 7.71B | 8.62B | 10.12B | 9.47B | 9.09B | 8.41B | 8.97B | 12.05B | 9.81B | 16.55B | 11.46B | 12.35B | 14.70B | 15.65B | 14.21B | 12.75B | 11.87B | 8.57B | 7.68B | 5.59B | 4.70B | 4.60B | 4.85B | | 3.53B | | 6.88B | 4.57B | 4.74B | | 5.45B | 5.96B |
|
Receivables - Net
|
2.98B | 3.56B | 3.29B | 3.25B | 3,956.93B | | 4.23B | 3.80B | 49.90B | -642.36B | 55.93B | -1.08B | 0.65B | 1.07B | 1.77B | 1.80B | 0.38B | 1.40B | 0.83B | | | | | | | | | | | | | 3.66B | | | | 2.60B | | | | 2.65B | | | | 2.53B | | | | 4.99B | | | | 3.91B | | | | 4.32B | | | | 4.20B | | | | 2.36B | | | |
|
Receivables - Other
|
| | | | | | | 0.56B | | | | | | | | | | | | | | | | | 0.41B | | | | -0.38B | | | 0.10B | | | | 0.13B | | | | 0.15B | | | | 0.12B | | | | 0.17B | | | | 0.11B | | | | 0.21B | | | | 0.09B | | | | 0.06B | | | |
|
Receivables
|
2.98B | 3.56B | 3.29B | 3.25B | 3,956.93B | | 4.23B | 4.36B | 49.90B | -642.36B | 55.93B | -1.08B | 0.84B | 932.69B | 3.08B | 1.80B | 0.62B | 1.40B | 0.68B | | | | | | | | | | | | | 3.77B | | | | 2.73B | | | | 2.80B | | | | 2.65B | | | | 5.16B | | | | 4.02B | | | | 4.53B | | | | 4.29B | | | | 2.42B | | | |
|
Raw Materials
|
-0.32B | 0.31B | -0.96B | 990.65B | 0.10B | 0.12B | 0.11B | 0.47B | 0.17B | 0.56B | -0.38B | 0.92B | 0.05B | -0.60B | -2.36B | 0.96B | 1.90B | 1.66B | 0.48B | 947.61B | 0.09B | 0.30B | 0.56B | 667.57B | 1.06B | 0.30B | 1.11B | 0.62B | 0.19B | 0.23B | -0.40B | 2,151.19B | 1.72B | 1.70B | 0.13B | 2,656.42B | 1.47B | 0.59B | 2.05B | 1.27B | 0.18B | 1.27B | 1.22B | 0.75B | 1.40B | 0.98B | 0.70B | 0.61B | 0.65B | 0.70B | 0.68B | 1.09B | 0.21B | | 0.18B | 0.22B | | 0.22B | 0.23B | 0.29B | 0.28B | 0.29B | 0.24B | 0.28B | 0.31B | | |
|
Work In Process
|
| | | | | | | 1.54B | | | | 1.28B | | | | 1.46B | | | | | | | | | | | | | | | | 0.80B | | | | 0.65B | | | | 0.69B | | | | 0.77B | | | | 0.65B | | | | 0.82B | | | | | | | | | | | | | | | |
|
Finished Goods
|
0.13B | 0.10B | | | 0.13B | 0.18B | 0.53B | 0.07B | 0.15B | 0.41B | 0.69B | 0.28B | 0.39B | 0.67B | | 0.31B | | | | | | | | | | 0.37B | -0.36B | | | 0.53B | -0.21B | 1.57B | | | | 2.22B | | | | 2.80B | 0.01B | | | 2.60B | 0.01B | | | 2.71B | | | | 2.79B | | | | | | | | | | | | | | | |
|
Inventory
|
0.12B | 4.04B | 0.66B | 3,407.64B | -0.26B | 3.81B | -0.83B | 0.00B | -0.74B | 5.27B | 5.06B | 5.48B | 0.45B | 0.29B | 5.14B | 5.02B | 0.35B | 0.44B | -0.17B | 4,238.91B | 4.75B | -0.60B | 0.47B | 0.58B | 0.19B | 0.09B | 3.81B | -0.19B | 3.80B | 0.03B | 3.90B | 0.19B | -0.22B | 0.44B | 4.08B | -0.32B | 0.06B | -0.26B | 4.06B | 4.52B | 4.91B | 4.72B | 4.63B | 4.19B | 4.09B | 4.06B | -0.65B | 3.91B | -0.19B | 4.70B | -0.59B | 4.38B | 4.99B | -0.30B | 5.27B | 4.48B | -0.36B | 5.19B | 5.11B | 4.68B | -0.63B | 4.79B | 4.95B | 4.61B | 4.92B | 5.24B | 5.57B |
|
Current Deferred Tax Assets
|
0.00B | -0.00B | | 0.85B | | | | 0.39B | | | | 0.20B | | | | 0.36B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets
|
0.24B | 0.19B | 0.18B | 502.53B | 0.23B | 0.23B | 0.15B | 0.19B | 0.33B | 0.33B | 0.21B | 0.41B | 0.34B | 0.36B | 0.18B | 0.25B | | | | 128.64B | 0.13B | 0.23B | 0.15B | 100.94B | | | | | | | | 217.94 | | | | 0.11B | 0.02B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Assets
|
22.96B | 19.78B | 22.75B | 21.19B | 22,136.07B | | 24.46B | 25.09B | 27.88B | 31.67B | 26.78B | 22.36B | 22.73B | 20.79B | 25.32B | 21.95B | | | | 25,156.39B | 22.33B | 21.82B | 21.27B | 21,192.44B | | | 17.70B | 15.72B | 13.13B | 13.62B | 14.72B | 13.83B | 17.90B | 15.43B | 19.89B | 15.67B | 14.78B | 15.47B | 15.13B | 15.56B | 15.07B | 15.91B | 18.49B | 16.70B | 19.94B | 20.31B | 17.54B | 23.49B | 23.17B | 25.40B | 19.93B | 21.39B | 14.51B | 15.75B | 13.92B | 15.53B | -3.41B | 15.55B | 14.67B | 18.70B | 17.53B | 14.83B | 13.80B | 13.48B | 12.79B | 17.59B | 16.49B |
|
Construction in Progress
|
| | | 0.52B | | | | 0.80B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Property, Plant & Equipment (Net)
|
50.16B | 53.55B | 60.16B | 59.07B | 68.09B | 72.62B | 67.55B | 77.00B | 86.50B | 91.68B | 84.27B | 85.70B | 92.53B | 90.10B | 92.09B | 84.41B | | | | 84.28B | 83.76B | 85.51B | 81.37B | 78.12B | | | | 54.96B | 57.92B | 60.96B | 61.13B | 54.82B | 56.27B | 54.66B | 56.28B | 55.97B | 54.15B | 48.71B | 47.43B | 49.25B | 49.90B | 50.64B | 48.87B | 45.63B | 46.18B | 38.21B | 37.99B | 39.61B | 39.06B | 43.88B | 41.09B | 41.95B | | | 42.20B | 44.94B | | | | 48.40B | | | | 39.98B | | | |
|
Long-Term Investments
|
-0.14B | 0.03B | -1.14B | 2,629.06B | -0.03B | 0.01B | 0.01B | 0.00B | -0.12B | -0.14B | 0.10B | 8.35B | -0.22B | 0.07B | -0.30B | 6.35B | | | | 3,699.25B | 5.32B | 5.11B | 4.66B | 4,328.79B | | | | 2.99B | 3.40B | 3.96B | 3.98B | 32.64B | 3.88B | 3.60B | 3.85B | 36.19B | 3.72B | 3.23B | 3.15B | 3.28B | 3.27B | 3.12B | 3.00B | 2.74B | 39.10B | 2.07B | 2.04B | 1.96B | 1.87B | 2.20B | 2.10B | 25.75B | 1.93B | 1.79B | 1.79B | 1.80B | | 1.90B | | 1.87B | 1.89B | 3.71B | 4.10B | 4.55B | 4.62B | 4.78B | 5.17B |
|
Goodwill
|
| | | 2.31B | | | | 3.32B | | | | 3.03B | | | | 2.95B | | | | | | | | | | | | | | | | 1.83B | | | | 2.16B | | | | 1.84B | | | | 1.86B | | | | | | | | 3.21B | | | | | | | | | | | | | | | |
|
Intangibles
|
4.61B | 4.92B | 5.58B | 9,474.31B | 1.16B | 1.13B | 13.96B | 0.01B | 1.30B | 1.34B | 1.14B | 9.91B | 1.14B | 1.05B | 1.04B | 9.16B | | | | 7,091.00B | 7.09B | 7.21B | 6.90B | 7,142.62B | | | | 5.41B | 6.02B | 6.91B | 6.96B | 6.80B | 7.31B | 7.21B | 8.65B | 8.66B | 8.59B | 7.99B | 7.79B | 8.10B | 8.54B | 8.64B | 8.31B | 8.33B | 8.13B | 6.71B | 6.61B | 8.95B | 8.66B | 11.00B | 8.91B | 9.02B | 10.27B | 9.45B | 9.34B | 10.24B | | 11.00B | | 11.63B | 11.26B | 10.20B | 11.54B | 10.51B | 10.18B | 10.72B | 10.94B |
|
Goodwill & Intangibles
|
4.61B | 4.92B | 5.58B | 9,474.31B | 12,670.19B | 1.13B | 13.96B | 0.01B | 11.31B | | 11.55B | 9.91B | 10,165.35B | 9,255.44B | 9,210.10B | 9.16B | | | | 7,091.00B | 6.80B | 7.21B | 7.47B | 7,142.62B | | | | 5.41B | 5.50B | 6.33B | 6.97B | 6.80B | 7.31B | 7.44B | 8.67B | 8.66B | 8.80B | 8.59B | 7.92B | 8.10B | 8.85B | 8.46B | 8.74B | 10.18B | 8.13B | | | 8.95B | 9.04B | 10.36B | 9.29B | 9.02B | 9.31B | | 9.64B | | | | | | | | | 10.51B | | | |
|
Long-Term Deferred Tax
|
-173.30B | 3.17B | 0.30B | 0.01B | 5,238.48B | | 0.89B | 7.66B | -200.64B | 708.75B | 425.64B | 0.31B | 0.28B | 0.14B | 0.85B | 3.37B | 3.50B | -0.49B | 3.11B | | | | | | | | | 7.90B | | | | 7.34B | | | | 6.64B | | | | 6.91B | | | | 9.22B | | | | 10.34B | | | | 11.44B | | | | 10.77B | | | | 9.56B | | | | 8.24B | | | |
|
Other Non-Current Assets
|
-0.02B | 1.36B | 1.49B | 21,203.67B | 1.52B | 6.12B | -0.19B | 0.01B | -0.03B | -0.19B | 8.97B | 1.52B | -0.01B | 108.77B | -0.10B | 0.46B | | | | 3,886.48B | 1.55B | 1.63B | 1.51B | 3,812.63B | | | 0.84B | 4.11B | 4.09B | 4.66B | 4.79B | 8.50B | 4.52B | 4.43B | 2.00B | 3.66B | 0.46B | 1.74B | 1.68B | 1.75B | 5.12B | 5.04B | 3.04B | 3.07B | 2.44B | 2.07B | 2.04B | 1.22B | 1.15B | 1.33B | 0.06B | 0.98B | 1.25B | 0.27B | 1.29B | 1.02B | | 1.33B | 1.30B | 1.26B | 3.97B | 0.58B | 0.61B | 0.54B | 1.89B | 2.00B | 0.64B |
|
Non-Current Assets
|
3.27B | 2.70B | 3.39B | 80.32B | 5,991.81B | | 84.36B | 4.79B | 6.07B | -31.67B | 6.78B | 5.74B | 6,174.62B | 5,610.02B | 111.14B | 7.57B | | | | 8.36B | 8.47B | 8.35B | 8.65B | -21192.32B | | | 10.86B | 10.82B | 10.71B | 10.86B | 10.52B | 13,288.40B | 13.12B | 12.97B | 13.42B | 13,826.87B | 12.68B | 12.69B | 11.99B | 13.56B | 17.36B | 17.42B | 15.23B | 16.46B | 16.40B | 62.84B | 15.80B | 14.56B | 14.22B | 13.41B | 14.79B | 14.39B | 14.79B | 13.93B | 13.35B | 2.15B | 3.41B | 14.40B | 14.06B | 75.49B | 13.45B | 13.29B | 13.38B | 11.63B | 12.00B | 72.80B | 13.31B |
|
Assets
|
61.97B | 64.42B | 73.72B | 0.10B | 0.10B | | 120.50B | 124,889.44B | 131.23B | | 147.27B | 132.08B | 0.14B | 0.13B | 0.13B | 129.86B | 133.15B | 126.53B | 131.28B | 0.13B | 22.99B | 22.58B | 122.85B | 0.12B | 104.55B | 107.35B | 99.03B | 89.90B | 95.27B | 100.97B | 102.09B | 97.95B | 103.01B | 98.31B | 102.09B | 101.16B | 94.38B | 88.09B | 85.49B | 89.76B | 94.15B | 95.73B | 93.90B | 89.85B | 84.58B | 83.15B | 79.98B | 88.56B | 86.98B | 96.72B | 86.88B | 89.48B | 87.55B | 84.36B | 80.61B | | | 91.52B | 88.99B | | 91.68B | 86.61B | 88.89B | | 83.43B | 90.38B | 91.19B |
|
Accounts Payables
|
-0.10B | -0.33B | 2.21B | -0.03B | 3.78B | 2.95B | 3.79B | 0.00B | 0.16B | 0.40B | 4.78B | 4.81B | -0.39B | 0.09B | 0.41B | 4.53B | -0.37B | 0.25B | 0.07B | 0.12B | | | | | | | | | | | | 3.63B | | | 0.04B | 4.04B | | | | 3.51B | | | | 4.11B | | | | 3.37B | | | | 3.48B | | | | 4.46B | | | | 5.27B | | | | 4.23B | | | |
|
Notes Payables
|
0.07B | 0.02B | 0.02B | 0.37B | 0.03B | 0.03B | 0.03B | 0.68B | 0.01B | 0.10B | 0.01B | 0.02B | 0.08B | 0.08B | 0.20B | 0.21B | 0.19B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Dividends payables
|
| | | 1.68B | | 0.42B | 0.42B | 4.80B | 3.89B | | 2.03B | 1.23B | 1,249.24B | | | | | | | | | | | | | | | | | | | 0.81B | 0.82B | | | 1.46B | | | | | | | | 1.53B | | | | 1.17B | 0.02B | 0.03B | 0.04B | | | | | 1.38B | | | | | | | | 0.33B | | | |
|
Payables
|
-0.04B | 0.33B | 0.35B | 2.02B | 367.69B | 3.40B | 4.47B | 5.48B | 4.47B | 0.00B | 2.49B | 1.25B | 1,767.54B | 511.83B | 505.36B | | | | | | | | | | | | | | | | | 0.81B | 0.82B | | | 1.46B | | | | | | | | 5.63B | | | | 1.17B | 0.02B | 0.03B | 0.04B | | | | | | | | | | | | | 4.56B | | | |
|
Accumulated Expenses
|
0.46B | 0.60B | 0.76B | 0.00B | 0.56B | 0.71B | 0.91B | 1.16B | 0.78B | 1.02B | 0.21B | 0.26B | 0.60B | 0.99B | 0.24B | 2.75B | 0.85B | 0.45B | 0.25B | 0.11B | 0.59B | 0.39B | 1.19B | 0.12B | 0.53B | -0.01B | 0.05B | -0.45B | 0.00B | 0.49B | -0.02B | 0.22B | -0.24B | 0.20B | 0.20B | 0.06B | 0.90B | | | | 0.10B | | | 1.54B | 1.22B | 1.16B | | 1.19B | | -0.20B | 0.06B | 0.05B | | 0.07B | 0.16B | 0.93B | | | | 0.96B | | | | 1.01B | | | |
|
Other Accumulated Expenses
|
-0.32B | 1.68B | 1.89B | 990.65B | -0.54B | 1.85B | -0.10B | 633.37B | | | -0.66B | -0.47B | | | | 0.64B | -0.29B | -0.23B | -0.70B | 0.41B | 0.12B | 0.33B | 0.56B | -0.93B | | 0.06B | 0.23B | | | 0.10B | -0.21B | 203.37 | | -0.14B | | 0.22B | 0.03B | | | | 0.66B | -0.28B | | | 0.52B | | | | | | | 0.65B | 1.20B | 0.89B | 0.89B | 1.02B | 0.95B | 1.25B | 1.23B | 3.68B | 1.36B | 1.29B | 1.36B | 1.32B | 1.47B | 1.48B | 1.59B |
|
Short term Debt
|
0.65B | 0.61B | 1.95B | 0.00B | 4.09B | 3.96B | 3.63B | 2.88B | 1.56B | 1.92B | 1.57B | 1.56B | 1.85B | 1.50B | 1.53B | 3.45B | 3.25B | 3.20B | 3.07B | | | | | | | | | | | | | 1.66B | | | | 1.70B | | | | 14.72B | | | | 13.13B | | | 14.04B | 13.37B | 12.82B | 12.87B | 12.24B | 12.58B | 11.11B | | 11.76B | 6.62B | | 11.70B | 11.78B | 7.97B | 11.96B | 12.86B | 12.58B | 13.77B | 14.81B | | |
|
Current Leases
|
22.03B | -1.97B | -2.67B | -0.00B | 22.81B | -0.86B | -3.45B | 5.50B | -1.59B | 31.67B | 26.78B | 1,032.48B | -0.81B | -0.03B | -1.92B | 12.33B | | 12.04B | 24.75B | 24.38B | | | | | | | | | | | | | | | | | | | | | 1.53B | 1.60B | 1.57B | 1.53B | 1.47B | 1.43B | | | | | | | 1.33B | | | 1.35B | | 1.32B | 1.28B | 1.25B | 1.23B | 1.18B | 0.61B | 0.71B | 0.60B | 0.52B | 0.70B |
|
Current Taxes
|
0.30B | -0.14B | -0.19B | 0.42B | -0.24B | -0.27B | 0.69B | 0.78B | 0.69B | -0.36B | -0.38B | 1.69B | 0.47B | -0.64B | 0.24B | -0.16B | 0.02B | 0.09B | 0.17B | 0.64B | -0.10B | 0.31B | 0.35B | 0.37B | 0.17B | 0.18B | 0.12B | 0.25B | 0.17B | 0.12B | 0.15B | 0.17B | 0.12B | 0.26B | 0.31B | 0.36B | 0.23B | 0.27B | 0.16B | 0.44B | 0.67B | 0.61B | 1.07B | 0.50B | 0.39B | 0.40B | 0.81B | 0.92B | 0.83B | 1.68B | 2.59B | 2.18B | 0.67B | | 0.30B | 0.47B | | 0.88B | 0.63B | 1.31B | 1.70B | 1.24B | 1.26B | 0.57B | 0.65B | 1.02B | 0.58B |
|
Current Deferred Revenue
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.08B | | | | 0.09B | | | | 0.16B | | | |
|
Total Current Liabilities
|
7.77B | 5.79B | 8.79B | 0.01B | 10,829.45B | 0.08B | 0.08B | 15.42B | 0.07B | 0.06B | 0.05B | 11.52B | 10.89B | 0.04B | 10.35B | 12.33B | 11.22B | 11.11B | 11.50B | 9.16B | | | 10.39B | 11.13B | 9.88B | 10.21B | 10.23B | 10.61B | 11.30B | 11.47B | 10.70B | 10.03B | 10.79B | 9.49B | 10.72B | 12.17B | 9.78B | 9.88B | 9.17B | 9.27B | 12.47B | 12.83B | 13.43B | 13.56B | 11.58B | 11.15B | 10.68B | 14.05B | 11.83B | 14.34B | 16.06B | 14.85B | 12.98B | | 12.99B | 0.18B | | 13.56B | 13.64B | 14.65B | 15.68B | 13.74B | 15.17B | 13.09B | 12.54B | 14.47B | 13.32B |
|
Capital Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.35B | | | | 1.25B | | | | 0.57B | | | |
|
Non-Current Debt
|
0.18B | 0.30B | 1.09B | 0.02B | 19.42B | 19.12B | 20.74B | 22.36B | 22.03B | 0.27B | 21.36B | 1.34B | 1.01B | 23.43B | 26.89B | 26.65B | 26.69B | 26.48B | 0.17B | 27.67B | | | | 27.39B | | | | 26.77B | 28.21B | 28.66B | 29.27B | 27.37B | 27.16B | 25.79B | 2.96B | 21.20B | 18.31B | 17.30B | 15.44B | 1.63B | 14.34B | 3.21B | 13.45B | 1.75B | 4.36B | 15.91B | 5.29B | 4.39B | 4.42B | 3.03B | 2.83B | 2.57B | 2.81B | | 1.95B | 17.79B | | 2.77B | 2.58B | 19.15B | 3.04B | 2.66B | 2.65B | 14.79B | 14.81B | 16.46B | 17.84B |
|
Convertible Debt
|
| | | | | | | | | | | 1.34B | 1.46B | | 1.72B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deffered Revenue
|
5.19B | 6.26B | | 4.38B | 7.77B | 7.57B | 9.00B | | 10.20B | 9.97B | 8.97B | 8.87B | 9.27B | 9.44B | 9.70B | 7.57B | | | 10.38B | 1.28B | | | | 1.39B | 1.84B | 0.53B | 0.53B | 0.43B | 1.72B | 1.67B | 2.16B | 0.51B | 2.03B | 1.98B | 1.92B | 1.89B | 1.79B | 1.85B | 1.67B | 2.33B | 1.52B | 1.46B | 1.39B | 2.02B | 2.05B | 2.03B | 2.02B | 1.93B | 1.99B | 1.96B | 1.94B | 1.78B | 1.64B | | 1.63B | 1.61B | | 1.69B | 1.62B | 1.96B | 1.96B | 1.95B | 1.95B | 1.88B | 1.93B | 2.00B | 1.99B |
|
Pension
|
1.58B | 1.61B | 1.78B | 1.79B | 1,794.24B | | 1.76B | 2.44B | | | | 2.45B | | | | 3.26B | | | | | | | | | | | | | | | | 1.24B | | | | 1.35B | 0.05B | | | | 0.01B | | | | | | | | | | | | 1.30B | | | 1.26B | | 1.35B | 1.23B | 1.38B | 1.29B | 1.22B | 1.28B | 1.12B | 1.16B | 1.17B | 1.21B |
|
Minority Interest
|
2.08B | 2.48B | 0.67B | 0.00B | 2.78B | 0.72B | 2.83B | 0.70B | 2.90B | 2.90B | 2.64B | 0.53B | 1.85B | 1.61B | 0.37B | 0.48B | 0.49B | 0.50B | 1.41B | 1.61B | | | 0.26B | 0.25B | 0.20B | 0.14B | 0.14B | 2.15B | 2.03B | 2.11B | 2.11B | 1.96B | 1.53B | 1.43B | 1.47B | 1.34B | 1.10B | 1.01B | 0.86B | 0.86B | 0.81B | 0.74B | 0.67B | -1.05B | -1.35B | -1.20B | -1.29B | -0.89B | -0.98B | 0.70B | 0.77B | 0.83B | 0.77B | | | 1.49B | | 1.48B | | 1.52B | | 1.41B | | 1.12B | | 1.25B | 1.24B |
|
Liabilities from Discontinued Operations
|
| | | | | 2.53B | 2.98B | 3.16B | 0.07B | 0.09B | 0.03B | | | 0.03B | 0.04B | 0.18B | 0.18B | | | | | | | 0.11B | | | | 0.11B | 0.09B | 0.08B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability
|
| | | 5.75B | | | | 8.09B | | | | 5.65B | | | | 3.54B | | | | | | | | | | | | 1.67B | | | | 0.36B | | | | 0.36B | | | | 1.53B | | | | 0.46B | | | | 1.77B | | | | 1.88B | | | | 1.41B | | | | 0.87B | | | | 0.45B | | | |
|
Operating Leases
|
28.89B | 30.91B | | 32.72B | 33.24B | 34.89B | 38.13B | | 41.62B | 39.69B | 37.14B | 38.08B | 39.25B | 38.43B | 42.39B | 43.18B | | | 43.72B | 50.06B | | | | | | | | | | | | | | | | | | | | | | | | 1.79B | | | | 1.67B | | | | 1.60B | | | | 1.53B | | | | 1.45B | | | | 0.71B | | | |
|
Other Non-Current Liabilities
|
0.86B | 0.94B | 1.06B | 0.09B | 1,138.14B | | 1.22B | 1.46B | 1.45B | 2.17B | 1.91B | 1.91B | 1.81B | 1,942.45B | 2.29B | 2.66B | 2.62B | 2.33B | 2.38B | 2.55B | | | 2.55B | 3.39B | 2.89B | 3.03B | 2.65B | 5.43B | 2.62B | 2.76B | 3.17B | 5.69B | 5.94B | 6.05B | 6.88B | 7.17B | 6.98B | 7.06B | 6.37B | 7.22B | 0.07B | 8.10B | 8.04B | 4.36B | 7.48B | 7.81B | 7.78B | 3.96B | 3.59B | 8.00B | 7.27B | 3.42B | 2.78B | | 2.35B | 1.19B | | 2.70B | 2.57B | 0.89B | | | | 0.89B | | | |
|
Total Non-Current Liabilities
|
28.52B | 30.27B | -1.06B | 0.03B | 32,866.38B | 1.08B | 1.15B | 39.63B | 1.30B | 1.35B | 1.22B | 38.84B | 38.80B | 1.77B | 42.02B | 42.84B | 44.23B | 43.72B | 43.72B | 22.38B | | | 49.07B | 51.77B | 46.21B | 47.12B | 44.30B | 42.92B | 45.10B | 47.94B | 49.41B | 46.25B | 47.61B | 45.82B | 44.89B | 42.13B | 38.59B | 38.73B | 34.67B | 34.87B | 38.49B | 39.57B | 37.78B | 38.09B | 39.75B | 39.06B | 36.09B | 40.99B | 39.73B | 40.02B | 36.72B | 38.95B | 35.69B | | 32.95B | 0.25B | | 37.67B | 35.86B | 38.55B | 36.99B | 34.48B | 34.00B | 32.53B | 33.83B | 35.41B | 35.59B |
|
Total Liabilities
|
16.06B | 12.06B | | 41.78B | -60.91B | -63.70B | 48.35B | 56.79B | 51.32B | -87.92B | 67.39B | 50.36B | -84.15B | 0.05B | 0.05B | 55.35B | 55.62B | 54.83B | 55.68B | 59.66B | | | 59.46B | 63.02B | 56.23B | 57.48B | 54.52B | 53.63B | 56.50B | 59.49B | 60.26B | 57.37B | 59.44B | 56.40B | 55.61B | 55.49B | 48.58B | 48.61B | 43.84B | 44.14B | 50.96B | 52.41B | 51.22B | 51.65B | 51.33B | 50.21B | 46.77B | 55.04B | 51.55B | 54.36B | 52.79B | 54.16B | 48.67B | | 45.94B | 0.54B | | 51.23B | 49.50B | 53.20B | 52.66B | 48.23B | 49.17B | 45.62B | 47.07B | 49.87B | 48.91B |
|
Total Debt
|
0.83B | 19.14B | 20.94B | 0.02B | 24,208.71B | 23.08B | 7.30B | 25.24B | 454.74B | 738.41B | 27.82B | 2.90B | 25,245.77B | 4,219.89B | 28,436.47B | 30.10B | 30.27B | 32.18B | 28.85B | | | | | | | | | 26.77B | 25.80B | 26.25B | 29.31B | 27.37B | 27.16B | 26.62B | 23.99B | 21.20B | 18.76B | 17.30B | 15.69B | 16.35B | 14.85B | 14.19B | 14.15B | 14.88B | 19.02B | | | 17.76B | 32.89B | 29.04B | 31.08B | 15.16B | 25.44B | | | | | | | | | | | 28.56B | | | |
|
Common Equity
|
45.91B | 52.35B | | 28.51B | 61.01B | 63.70B | 72.15B | 71.73B | 79.91B | 87.92B | 79.88B | 79.61B | 84.29B | 81.91B | 83.72B | 74.83B | | | 75.60B | 64.92B | | | | 56.32B | | | | 35.70B | | | | 41.02B | | | | 44.77B | | | | 44.83B | | | | 13.56B | | | | 14.05B | | | | 35.31B | | | | 37.36B | | 40.29B | | 40.98B | | 38.39B | | 34.53B | | 40.51B | 42.28B |
|
Shareholder's Equity
|
45.91B | 52.35B | 59.34B | 0.06B | 61.01B | 63.70B | 72.15B | 68.86B | 79.91B | 87.92B | 79.88B | 81.70B | 84.29B | 81.91B | 83.72B | 74.51B | 77.54B | 71.70B | 75.60B | 64.94B | | | 63.38B | 58.99B | 48.32B | 49.87B | 44.50B | 36.27B | 38.77B | 41.48B | 41.83B | 40.58B | 43.57B | 41.90B | 46.48B | 45.66B | 45.81B | 46.11B | 41.64B | 45.62B | 43.19B | 43.32B | 42.68B | 38.19B | 33.26B | 32.93B | 33.21B | 33.52B | 35.43B | 42.36B | 34.09B | 35.33B | 38.88B | | 34.67B | 37.36B | | 40.29B | 39.49B | 40.98B | 39.01B | 38.39B | 39.71B | 34.53B | 36.36B | | |
|
Liabilities and Shareholders Equity
|
61.97B | 64.42B | 73.72B | 0.10B | 0.10B | | 120.50B | 124,889.44B | 131.23B | | 147.27B | 132.08B | 0.14B | 0.13B | 0.13B | 129.86B | 134.64B | 137.16B | 128.32B | 0.13B | 22.04B | 22.58B | 23,021,083.24B | 0.12B | 118.24B | 108.41B | 112.57B | 89.90B | 87.13B | 92.48B | 102.23B | 97.95B | 103.01B | 101.45B | 102.27B | 101.16B | 96.71B | 94.73B | 86.89B | 89.76B | 97.53B | 93.66B | 98.77B | 89.85B | 99.71B | | | 88.56B | 90.79B | 91.15B | 90.59B | 89.48B | 84.44B | | 83.19B | | | | | | | | | 80.15B | | | |
|
Treasury Shares
|
| | | 0.00B | | | | 0.04B | | | | 0.07B | | | | 0.07B | | | | | | | | | | | | | | | | | | | | | | | -0.49B | -1.01B | | | | | | | | | | -2.00B | -4.84B | -5.22B | -1.79B | -2.60B | -0.69B | -6.04B | -0.76B | -1.36B | -0.55B | -0.04B | -0.28B | -0.11B | -0.02B | | | | |
|
Retained Earnings
|
17.73B | 23.78B | 7.62B | 0.00B | 31.17B | 9.23B | 41.34B | 42.91B | 50.16B | 43.86B | 38.08B | 43.51B | 44.68B | 42.58B | 13.35B | 38.25B | 42.05B | 36.41B | 18.09B | 29.57B | | | | 20.93B | 13.57B | 14.69B | 9.80B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Preferred Shares
|
| | | 0.10B | 322.69 | | 0.00B | 0.36B | 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 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |