|
Cash & Equivalents
|
0.28B | 0.39B | 0.38B | 0.73B | 0.72B | 0.54B | 0.40B | 0.79B | 0.67B | 0.61B | 0.34B | 0.34B | 0.33B | 0.33B | 0.30B | 0.60B | 0.30B | 0.32B | 0.32B | 0.78B | 0.32B | 0.48B | 0.50B | 0.97B | 0.66B | 0.66B | 0.57B | 0.95B | 0.59B | 0.68B | 0.74B | 1.22B | 0.60B | 0.67B | 1.55B | 0.43B | 0.52B | 0.39B | 0.27B | 0.45B | 0.40B | 0.56B | 0.47B | 0.54B | 1.37B | 2.15B | 1.88B | 3.25B | 0.82B | 1.27B | 1.36B | 1.33B | 1.28B | 0.53B | 0.55B | 0.57B | 0.80B | 0.81B | 0.48B | 0.98B | 0.66B | 0.63B | 0.49B | 1.37B | 0.43B | 0.64B | 0.42B |
|
Short-term Investments
|
| | 0.01B | 0.01B | 0.03B | 0.04B | 0.02B | 0.02B | 0.02B | 0.02B | 0.03B | 0.05B | 0.02B | 0.05B | 0.03B | 0.02B | 0.05B | 0.04B | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.70B | 0.80B | 0.60B | 0.60B | 0.60B | | | | | | | | | | | | | | | | | |
|
Cash & Current Investments
|
0.28B | 0.39B | 0.39B | 0.74B | 0.75B | 0.58B | 0.42B | 0.81B | 0.69B | 0.63B | 0.36B | 0.39B | 0.35B | 0.38B | 0.33B | 0.61B | 0.35B | 0.36B | 0.32B | 0.78B | 0.32B | 0.48B | 0.50B | 0.97B | 0.66B | 0.66B | 0.57B | 0.95B | 0.59B | 0.68B | 0.74B | 1.22B | 0.60B | 0.67B | 1.55B | 0.43B | 0.52B | 0.39B | 0.27B | 0.45B | 0.40B | 0.56B | 0.47B | 0.54B | 1.37B | 2.85B | 2.68B | 3.85B | 1.41B | 1.87B | 1.36B | 1.33B | 1.28B | 0.53B | 0.55B | 0.57B | 0.80B | 0.81B | 0.48B | 0.98B | 0.66B | 0.63B | 0.49B | 1.37B | 0.43B | 0.64B | 0.42B |
|
Receivables - Net
|
| 0.88B | 1.10B | 0.84B | 0.79B | 0.74B | 1.10B | 0.82B | 0.89B | 0.89B | 1.55B | 1.17B | 1.21B | 1.03B | 1.61B | 1.27B | 1.21B | 1.06B | 1.66B | 1.41B | 1.31B | 1.18B | 1.76B | 1.30B | 1.28B | 1.17B | 1.84B | 1.31B | 1.22B | 1.12B | 1.74B | 1.17B | 1.25B | 1.14B | 1.82B | 1.46B | 1.43B | 1.22B | 1.96B | 1.57B | 1.39B | 1.21B | 1.88B | 1.54B | 1.35B | 0.93B | 1.61B | 1.41B | 1.33B | 1.14B | 1.79B | 1.50B | 1.50B | 1.25B | 1.83B | 1.56B | 1.64B | 1.21B | 1.88B | 1.31B | 1.29B | 1.05B | 1.82B | 1.34B | 1.32B | 1.17B | 1.88B |
|
Receivables - Other
|
| | | 0.05B | | | | 0.06B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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 | 0.01B | 0.00B |
|
Receivables
|
| 0.88B | 1.10B | 0.89B | 0.79B | 0.74B | 1.10B | 0.88B | 0.89B | 0.89B | 1.55B | 1.17B | 1.21B | 1.03B | 1.61B | 1.27B | 1.21B | 1.06B | 1.66B | 1.41B | 1.31B | 1.18B | 1.76B | 1.30B | 1.28B | 1.17B | 1.84B | 1.31B | 1.22B | 1.12B | 1.74B | 1.17B | 1.25B | 1.14B | 1.82B | 1.46B | 1.43B | 1.22B | 1.96B | 1.57B | 1.39B | 1.21B | 1.88B | 1.54B | 1.35B | 0.94B | 1.61B | 1.41B | 1.33B | 1.14B | 1.79B | 1.50B | 1.50B | 1.25B | 1.84B | 1.57B | 1.64B | 1.22B | 1.88B | 1.31B | 1.29B | 1.05B | 1.82B | 1.35B | 1.32B | 1.18B | 1.88B |
|
Raw Materials
|
| 0.14B | 0.12B | 0.12B | 0.12B | 0.13B | 0.14B | 0.15B | 0.17B | 0.16B | 0.17B | 0.17B | 0.16B | 0.16B | 0.16B | 0.16B | 0.15B | 0.15B | 0.16B | 0.14B | 0.14B | 0.15B | 0.15B | 0.15B | 0.15B | 0.15B | 0.16B | 0.15B | 0.16B | 0.15B | 0.16B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Work In Process
|
| 0.08B | 0.07B | 0.07B | 0.07B | 0.08B | 0.08B | 0.08B | 0.08B | 0.09B | 0.09B | 0.09B | 0.09B | 0.10B | 0.10B | 0.10B | 0.09B | 0.10B | 0.10B | 0.09B | 0.09B | 0.10B | 0.10B | 0.10B | 0.10B | 0.10B | 0.09B | 0.09B | 0.10B | 0.10B | 0.10B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Finished Goods
|
| 1.01B | 0.98B | 0.77B | 0.76B | 0.89B | 0.99B | 0.84B | 0.94B | 1.03B | 1.51B | 1.20B | 1.27B | 1.31B | 1.50B | 1.10B | 1.16B | 1.27B | 1.50B | 1.16B | 1.28B | 1.36B | 1.57B | 1.23B | 1.37B | 1.43B | 1.72B | 1.31B | 1.51B | 1.53B | 1.74B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Inventory
|
| 1.22B | 1.17B | 0.96B | 0.95B | 1.10B | 1.21B | 1.07B | 1.18B | 1.29B | 1.78B | 1.45B | 1.52B | 1.57B | 1.76B | 1.35B | 1.41B | 1.52B | 1.75B | 1.40B | 1.51B | 1.62B | 1.82B | 1.48B | 1.62B | 1.68B | 1.97B | 1.56B | 1.61B | 1.67B | 1.90B | 1.42B | 1.65B | 1.66B | 1.84B | 1.71B | 1.86B | 1.52B | 1.72B | 1.40B | 1.17B | 1.38B | 1.59B | 1.25B | 1.29B | 1.40B | 1.43B | 1.08B | 1.06B | 1.22B | 1.46B | 1.29B | 1.42B | 2.34B | 2.75B | 2.59B | 2.29B | 2.79B | 2.41B | 2.09B | 1.70B | 2.06B | 2.08B | 1.79B | 1.63B | 2.14B | 1.86B |
|
Current Deferred Tax Assets
|
| | | 0.08B | | | | 0.11B | | | | 0.14B | | | | 0.17B | | | | 0.05B | | | | 0.15B | | | | 0.04B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets
|
| 0.25B | 0.28B | 0.10B | 0.19B | 0.21B | 0.17B | 0.12B | 0.20B | 0.26B | 0.28B | 0.17B | 0.32B | 0.41B | 0.32B | 0.14B | 0.34B | 0.39B | 0.36B | 0.18B | 0.39B | 0.51B | 0.44B | 0.30B | 0.37B | 0.44B | 0.29B | 0.28B | 0.32B | 0.30B | 0.29B | 0.29B | 0.35B | 0.36B | 0.32B | 0.30B | 0.36B | 0.40B | 0.42B | 0.39B | 0.43B | 0.41B | 0.39B | 0.36B | 0.44B | 0.51B | 0.41B | 0.38B | 0.42B | 0.33B | 0.36B | 0.48B | 0.43B | 0.49B | 0.55B | 0.52B | 0.43B | 0.41B | 0.36B | 0.46B | 0.49B | 0.52B | 0.47B | 0.51B | 0.41B | 0.43B | 0.43B |
|
Current Assets
|
| 2.73B | 2.93B | 2.63B | 2.65B | 2.59B | 2.88B | 2.83B | 2.95B | 3.05B | 3.94B | 3.19B | 3.36B | 3.34B | 4.00B | 3.45B | 3.26B | 3.30B | 4.09B | 3.88B | 3.53B | 3.78B | 4.52B | 4.03B | 3.93B | 4.05B | 4.77B | 4.16B | 3.97B | 4.07B | 4.82B | 4.29B | 4.09B | 3.90B | 5.63B | 4.38B | 4.68B | 4.33B | 5.42B | 4.61B | 4.67B | 3.99B | 4.78B | 4.16B | 5.03B | 6.26B | 6.68B | 7.29B | 4.79B | 4.56B | 4.97B | 4.60B | 4.59B | 4.61B | 5.69B | 5.24B | 5.15B | 5.21B | 5.24B | 4.94B | 4.23B | 4.35B | 6.46B | 5.02B | 3.79B | 4.38B | 5.12B |
|
Buildings
|
| | | 0.58B | | | | 0.61B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Land & Improvements
|
| | | 0.05B | | | | 0.05B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Property, Plant & Equipment (Net)
|
| 0.63B | 0.63B | 0.61B | 0.60B | 0.59B | 0.60B | 0.60B | 0.62B | 0.63B | 0.70B | 0.74B | 0.73B | 0.74B | 0.78B | 0.83B | 0.87B | 0.88B | 0.90B | 0.93B | 0.92B | 0.92B | 0.94B | 0.94B | 0.91B | 0.92B | 0.94B | 0.95B | 0.93B | 0.93B | 0.94B | 0.90B | 0.91B | 0.90B | 0.91B | 1.01B | 1.01B | 0.88B | 0.89B | 0.90B | 0.88B | 0.83B | 0.83B | 0.87B | 0.95B | 0.96B | 0.93B | 0.96B | 0.98B | 1.02B | 1.01B | 1.05B | 1.04B | 1.01B | 0.98B | 0.93B | 0.91B | 0.94B | 0.89B | 0.88B | 0.79B | 0.76B | 0.76B | 0.72B | 0.72B | 0.72B | 0.69B |
|
Long-Term Investments
|
| | 0.00B | 0.18B | 0.00B | 0.00B | 0.00B | 0.18B | 0.00B | 0.00B | 0.01B | 0.18B | 0.00B | 0.01B | 0.00B | 0.19B | 0.01B | 0.01B | | 0.22B | | | | 0.23B | | | | 0.21B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Goodwill
|
| 1.46B | 1.47B | 1.37B | 1.36B | 1.34B | 1.37B | 1.17B | 1.19B | 1.19B | 2.08B | 2.02B | 2.02B | 2.00B | 2.00B | 2.01B | 2.00B | 2.00B | 2.01B | 2.02B | 2.02B | 2.02B | 1.99B | 1.82B | 1.80B | 1.80B | 1.80B | 1.61B | 1.78B | 1.77B | 1.77B | 1.55B | 1.72B | 1.58B | 1.59B | 1.69B | 1.42B | 1.59B | 1.54B | 1.54B | 1.49B | 1.49B | 1.48B | 1.49B | 1.16B | 1.16B | 1.17B | 1.19B | 2.43B | 2.43B | 2.42B | 2.41B | 2.39B | 2.36B | 1.21B | 2.14B | 1.16B | 1.97B | 0.06B | 0.06B | 0.65B | 0.64B | 0.65B | 0.41B | 0.60B | 0.62B | 0.62B |
|
Intangibles
|
| 1.56B | 1.57B | 2.90B | 1.53B | 1.50B | 1.52B | 2.66B | 1.56B | 1.56B | 2.98B | 4.98B | 2.96B | 2.93B | 2.92B | 4.93B | 2.90B | 2.89B | 2.94B | 4.98B | 2.95B | 2.92B | 2.79B | 2.43B | 2.29B | 1.99B | 2.00B | 1.95B | 1.96B | 1.92B | 1.93B | 1.53B | 1.81B | 1.63B | 1.67B | 2.09B | 2.12B | 2.13B | 2.03B | 2.00B | 1.91B | 1.92B | 1.86B | 1.89B | 1.85B | 1.86B | 1.85B | 1.86B | 3.03B | 3.03B | 3.02B | 3.01B | 3.00B | 2.98B | 2.78B | 2.79B | 2.64B | 2.64B | 1.78B | 1.78B | 1.78B | 1.77B | 1.77B | 1.71B | 1.71B | 1.72B | 1.48B |
|
Goodwill & Intangibles
|
1.56B | 3.02B | 3.04B | 4.27B | 2.89B | 2.83B | 2.89B | 3.82B | 2.74B | 2.75B | 5.06B | 7.01B | 4.98B | 4.92B | 4.93B | 6.94B | 4.90B | 4.89B | 4.95B | 4.98B | 4.97B | 4.94B | 4.78B | 4.26B | 4.09B | 3.78B | 3.80B | 3.90B | 3.73B | 3.69B | 3.70B | 3.09B | 3.53B | 3.21B | 3.27B | 3.78B | 3.54B | 3.72B | 3.57B | 3.54B | 3.40B | 3.41B | 3.34B | 3.38B | 3.01B | 3.02B | 3.02B | 3.06B | 5.45B | 5.46B | 5.43B | 5.42B | 5.39B | 5.34B | 3.99B | 4.93B | 3.80B | 4.61B | 1.84B | 1.85B | 2.42B | 2.41B | 2.43B | 2.11B | 2.31B | 2.34B | 2.10B |
|
Long-Term Deferred Tax
|
| | | 0.01B | | | | 0.04B | | | | -0.29B | | | | -0.21B | | | | 0.02B | | | | 0.05B | | | | 0.04B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non-Current Assets
|
| 0.33B | 0.31B | 0.32B | 0.33B | 0.31B | 0.32B | 0.37B | 0.38B | 0.38B | 0.42B | 0.41B | 0.44B | 0.43B | 0.43B | 0.43B | 0.47B | 0.48B | 0.50B | 0.52B | 0.56B | 0.57B | 0.58B | 0.61B | 0.67B | 0.66B | 0.65B | 0.58B | 0.89B | 0.90B | 0.90B | -0.24B | 0.71B | 0.72B | 0.74B | 0.78B | 0.80B | 0.79B | 0.88B | 0.80B | 1.30B | 0.74B | 0.91B | 0.96B | 0.87B | 0.89B | 0.92B | 0.97B | 1.06B | 1.09B | 1.09B | 1.16B | 1.07B | 1.02B | 1.02B | 1.91B | 2.29B | 1.92B | 1.14B | 1.16B | 1.83B | 1.71B | 1.74B | 1.20B | 1.70B | 1.82B | 1.82B |
|
Non-Current Assets
|
| 3.98B | 3.98B | 3.84B | 3.82B | 3.73B | 3.81B | 3.63B | 3.74B | 3.75B | 6.18B | 6.13B | 6.14B | 6.09B | 6.13B | 6.18B | 6.23B | 6.25B | 6.36B | 6.29B | 6.45B | 6.44B | 6.29B | 5.81B | 5.67B | 5.72B | 5.74B | 5.48B | 5.86B | 5.61B | 5.62B | 5.45B | 5.15B | 5.28B | 5.25B | 5.58B | 5.63B | 5.86B | 5.71B | 5.67B | 5.68B | 6.41B | 6.50B | 6.66B | 6.11B | 6.22B | 6.26B | 6.46B | 8.97B | 8.99B | 8.92B | 8.94B | 8.75B | 8.60B | 8.10B | 9.07B | 8.84B | 8.83B | 7.90B | 7.68B | 7.39B | 7.19B | 5.76B | 5.53B | 5.59B | 5.77B | 5.53B |
|
Assets
|
| 6.72B | 6.91B | 6.47B | 6.47B | 6.32B | 6.69B | 6.46B | 6.69B | 6.80B | 10.12B | 9.31B | 9.50B | 9.43B | 10.13B | 9.63B | 9.49B | 9.55B | 10.45B | 10.17B | 9.99B | 10.22B | 10.82B | 9.85B | 9.60B | 9.78B | 10.51B | 9.64B | 9.83B | 9.67B | 10.44B | 9.74B | 9.25B | 9.17B | 10.87B | 9.96B | 10.31B | 10.19B | 11.13B | 10.28B | 10.36B | 10.40B | 11.27B | 10.81B | 11.13B | 12.48B | 12.94B | 13.74B | 13.75B | 13.55B | 13.89B | 13.54B | 13.34B | 13.21B | 13.78B | 14.31B | 13.99B | 14.04B | 13.14B | 12.62B | 11.61B | 11.54B | 12.22B | 10.55B | 9.38B | 10.15B | 10.64B |
|
Accounts Payables
|
| 0.38B | 0.36B | 0.37B | 0.30B | 0.43B | 0.48B | 0.51B | 0.43B | 0.46B | 0.67B | 0.64B | 0.54B | 0.51B | 0.54B | 0.56B | 0.43B | 0.56B | 0.66B | 0.64B | 0.47B | 0.54B | 0.67B | 0.69B | 0.46B | 0.50B | 0.57B | 0.68B | 0.41B | 0.48B | 0.55B | 0.62B | 0.44B | 0.49B | 0.53B | 0.76B | 0.58B | 0.57B | 0.60B | 0.54B | 0.49B | 0.51B | 0.48B | 0.39B | 0.41B | 0.35B | 0.45B | 0.41B | 0.46B | 0.53B | 0.53B | 0.56B | 0.56B | 1.02B | 1.02B | 0.91B | 0.94B | 1.28B | 0.96B | 0.95B | 0.79B | 1.14B | 1.13B | 1.01B | 0.79B | 1.17B | 1.06B |
|
Notes Payables
|
0.29B | 0.36B | 0.25B | 0.05B | 0.05B | 0.04B | 0.05B | 0.04B | 0.04B | 0.04B | 1.15B | 0.28B | 0.68B | 0.68B | 0.74B | 0.01B | 0.18B | 0.05B | 0.47B | 0.02B | 0.26B | 0.58B | 0.65B | 0.02B | 1.07B | 1.16B | 1.29B | 0.45B | 1.14B | 1.40B | 0.74B | 0.03B | 0.29B | 0.92B | 1.99B | 0.73B | 1.53B | 1.31B | 1.56B | 0.67B | 0.66B | 0.07B | 0.48B | 0.06B | 1.23B | 0.02B | 0.01B | 0.30B | 0.01B | 0.01B | 0.01B | 0.11B | 0.34B | 0.83B | 1.69B | 0.90B | 0.01B | 0.06B | 1.02B | 0.45B | 0.26B | 0.26B | 0.46B | 0.01B | 0.01B | 0.39B | 0.50B |
|
Payables
|
0.29B | 0.74B | 0.61B | 0.42B | 0.34B | 0.47B | 0.53B | 0.55B | 0.47B | 0.50B | 1.81B | 0.92B | 1.22B | 1.19B | 1.28B | 0.58B | 0.62B | 0.60B | 1.13B | 0.66B | 0.73B | 1.12B | 1.33B | 0.71B | 1.53B | 1.65B | 1.86B | 1.13B | 1.55B | 1.89B | 1.29B | 0.65B | 0.73B | 1.41B | 2.52B | 1.49B | 2.11B | 1.88B | 2.17B | 1.21B | 1.15B | 0.58B | 0.97B | 0.45B | 1.64B | 0.37B | 0.46B | 0.71B | 0.47B | 0.54B | 0.54B | 0.67B | 0.90B | 1.85B | 2.72B | 1.81B | 0.95B | 1.34B | 1.98B | 1.40B | 1.05B | 1.40B | 1.60B | 1.02B | 0.80B | 1.56B | 1.56B |
|
Accumulated Expenses
|
| 0.43B | 0.54B | 0.01B | 0.51B | 0.44B | 0.62B | 0.56B | 0.56B | 0.51B | 0.85B | 0.01B | 0.68B | 0.58B | 0.76B | 0.75B | 0.69B | 0.64B | 0.92B | 0.91B | 0.81B | 0.75B | 0.93B | 0.90B | 0.74B | 0.77B | 0.89B | 0.78B | 0.95B | 0.72B | 0.86B | 0.81B | 0.83B | 0.74B | 1.01B | 1.15B | 0.94B | 0.86B | 1.06B | 1.12B | 1.13B | 1.25B | 1.33B | 1.41B | 1.26B | 1.25B | 1.51B | 1.66B | 1.61B | 1.53B | 1.84B | 2.06B | 1.92B | 1.61B | 1.80B | 1.83B | 1.67B | 1.55B | 1.49B | 1.51B | 1.32B | 1.20B | 1.49B | 1.46B | 1.36B | 1.29B | 1.54B |
|
Other Accumulated Expenses
|
0.02B | | | 0.12B | | | | 0.14B | | | | 0.19B | | | | 0.18B | | | | 0.21B | | | | 0.20B | | | | 0.18B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Short term Debt
|
| 0.36B | 0.25B | 0.20B | 0.20B | 0.20B | 0.05B | 0.04B | 0.05B | 0.06B | 1.15B | 0.28B | 0.68B | 0.68B | 0.74B | 0.40B | 0.40B | 0.40B | 0.47B | 0.02B | 0.26B | 0.58B | 0.65B | 0.02B | 1.07B | 1.16B | 1.29B | 0.45B | 1.14B | 1.40B | 0.74B | 0.25B | 0.29B | 0.92B | 1.99B | 0.73B | 1.53B | 1.31B | 1.56B | 0.67B | 0.66B | 0.07B | 0.48B | 0.06B | 1.23B | 0.02B | 0.01B | 0.30B | 0.01B | 1.00B | 1.00B | 0.50B | 0.50B | 0.83B | 1.69B | 0.91B | 0.92B | 0.93B | 1.02B | 1.00B | 1.00B | 1.75B | 1.75B | 0.75B | 0.54B | 0.59B | 0.58B |
|
Current Leases
|
| | | | | | | | | | | | | | | | | | | 0.00B | | | | | | | | | | | | 0.00B | | | | 0.01B | | | | | 0.01B | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Taxes
|
| | | 0.03B | | | | 0.01B | | | | 0.02B | | | | 0.04B | | | | 0.09B | | | | 0.10B | | | | 0.06B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Curent Deferred Tax Liability
|
| | | 0.00B | | | | 0.01B | | | | 0.01B | | | | 0.01B | | | | 0.01B | | | | 0.01B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities
|
| 1.17B | 1.36B | 1.10B | 1.06B | 1.11B | 1.16B | 1.11B | 1.04B | 1.01B | 2.66B | 1.67B | 1.90B | 1.77B | 2.44B | 1.73B | 1.71B | 1.64B | 2.05B | 1.57B | 1.54B | 1.87B | 2.27B | 1.61B | 2.27B | 2.45B | 2.78B | 1.94B | 2.53B | 2.66B | 2.18B | 1.79B | 1.84B | 2.43B | 3.82B | 2.74B | 3.14B | 3.00B | 3.51B | 2.56B | 2.66B | 1.95B | 2.40B | 1.96B | 3.02B | 1.72B | 2.08B | 2.50B | 2.21B | 3.07B | 3.38B | 3.22B | 3.32B | 3.46B | 5.35B | 4.55B | 3.55B | 3.82B | 3.54B | 4.00B | 3.46B | 4.41B | 4.98B | 3.23B | 2.70B | 3.44B | 3.76B |
|
Capital Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 0.02B | | | | 0.02B | | | | 0.04B | 0.04B | | | | 0.03B | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Debt
|
| 1.14B | 0.94B | 0.94B | 0.94B | 0.94B | 0.94B | 0.94B | 0.94B | 0.93B | 1.83B | 1.83B | 1.83B | 1.83B | 1.43B | 1.43B | 1.43B | 1.43B | 1.43B | 1.43B | 1.43B | 1.43B | 1.42B | 1.41B | 1.41B | 1.40B | 1.40B | 1.40B | 1.40B | 1.40B | 2.35B | 2.04B | 2.05B | 2.11B | 2.14B | 2.19B | 2.21B | 2.16B | 2.15B | 2.14B | 2.12B | 2.13B | 2.09B | 2.11B | 2.61B | 5.61B | 5.68B | 5.79B | 5.71B | 4.73B | 4.68B | 4.65B | 4.58B | 4.47B | 3.53B | 4.62B | 5.71B | 5.72B | 5.66B | 4.76B | 4.70B | 3.94B | 4.03B | 3.88B | 3.43B | 3.56B | 3.54B |
|
Non-Current Deffered Revenue
|
| | | 0.18B | | | | 0.19B | | | | 0.20B | | | | 0.20B | | | | 0.24B | | | | 0.26B | | | | 0.22B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Pension
|
| | | 0.25B | | | | 0.20B | | | | 0.39B | | | | 0.47B | | | | 0.21B | | | | 0.36B | | | | 0.16B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Minority Interest
|
| 0.00B | 0.00B | -0.00B | -0.00B | -0.00B | -0.00B | 0.00B | 0.00B | 0.00B | 0.00B | -0.00B | -0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Liabilities from Discontinued Operations
|
| | | | | | | | | | | | | | | | | | | | | | | | | 0.03B | 0.03B | 0.03B | 0.03B | 0.05B | 0.03B | 0.09B | 0.02B | 0.09B | 0.09B | 0.10B | 0.09B | 0.25B | 0.26B | 0.23B | 0.38B | 0.11B | 0.10B | 0.10B | 0.13B | 0.09B | 0.11B | 0.12B | 0.13B | | | | | | | | | | 0.07B | 0.08B | 0.08B | 0.07B | 0.15B | | | | 0.07B |
|
Non-Current Deferred Tax Liability
|
0.15B | | | | | | | | | | | 0.42B | | | | 0.37B | | | | 0.45B | | | | 0.23B | | | | 0.24B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Operating Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.01B | 1.00B | 1.01B | 1.40B | 1.10B | 1.13B | 1.21B | 1.66B | 1.19B | 1.15B | 1.09B | 1.40B | 1.01B | 1.02B | 1.07B | 1.52B | 1.16B | 1.07B | 1.07B | 1.40B | 1.10B | 1.14B | 1.10B | 1.08B | 1.14B | 1.16B |
|
Other Non-Current Liabilities
|
| 0.77B | 0.75B | 0.03B | 0.65B | 0.63B | 0.66B | 0.03B | 0.59B | 0.58B | 1.16B | 0.03B | 1.32B | 1.30B | 1.34B | 1.35B | 1.27B | 1.29B | 1.34B | 1.24B | 1.26B | 1.27B | 1.26B | 1.19B | 1.01B | 0.95B | 0.96B | 0.90B | 1.00B | 0.97B | 1.05B | 0.89B | 0.99B | 0.90B | 0.88B | 1.31B | 1.27B | 1.26B | 1.25B | 1.24B | 1.23B | 1.14B | 1.11B | 1.13B | 1.12B | 1.14B | 1.10B | 1.11B | 1.54B | 1.29B | 1.08B | 0.92B | 0.89B | 0.92B | 0.80B | 0.76B | 0.65B | 0.63B | 0.60B | 0.62B | 0.64B | 0.63B | 0.67B | 0.66B | 0.69B | 0.72B | 0.70B |
|
Total Non-Current Liabilities
|
| -0.77B | -0.75B | -0.03B | -0.65B | -0.63B | -0.66B | -0.03B | -0.59B | -0.58B | -1.16B | -0.03B | -1.32B | -1.30B | -1.34B | -1.35B | -1.27B | -1.29B | -1.34B | -1.24B | -1.26B | -1.27B | -1.26B | 3.03B | 3.69B | 3.86B | 4.19B | 3.35B | 3.94B | 4.06B | 4.52B | 3.91B | 3.89B | 4.63B | 6.06B | 4.93B | 5.35B | 5.20B | 5.70B | 4.74B | 4.82B | 5.11B | 5.52B | 5.12B | 6.65B | 8.43B | 8.89B | 9.50B | 9.16B | 8.99B | 9.21B | 8.96B | 8.92B | 8.94B | 9.89B | 10.23B | 10.43B | 10.69B | 10.33B | 9.89B | 9.32B | 9.52B | 10.15B | 8.22B | 7.20B | 8.14B | 8.46B |
|
Total Liabilities
|
| | | | | | | | | | | | | | | | | | | | | | | 4.21B | 4.69B | 4.81B | 5.15B | 4.25B | 4.94B | 5.03B | 5.57B | 4.80B | 4.87B | 5.53B | 6.94B | 6.24B | 6.62B | 6.46B | 6.95B | 5.98B | 6.06B | 6.25B | 6.62B | 6.25B | 7.78B | 9.57B | 10.00B | 10.61B | 10.70B | 10.28B | 10.29B | 9.88B | 9.81B | 9.86B | 10.70B | 10.99B | 11.08B | 11.33B | 10.93B | 10.51B | 9.95B | 10.15B | 10.81B | 8.87B | 7.89B | 8.86B | 9.17B |
|
Total Debt
|
| 1.49B | 1.19B | 1.14B | 1.14B | 1.14B | 0.99B | 0.97B | 0.99B | 0.99B | 2.98B | 2.11B | 2.51B | 2.51B | 2.17B | 1.83B | 1.83B | 1.83B | 1.90B | 1.45B | 1.69B | 2.01B | 2.08B | 1.44B | 2.48B | 2.56B | 2.69B | 1.85B | 2.54B | 2.81B | 3.08B | 2.29B | 2.34B | 3.03B | 4.13B | 2.92B | 3.74B | 3.47B | 3.72B | 2.81B | 2.77B | 2.19B | 2.58B | 2.17B | 3.84B | 5.63B | 5.69B | 6.09B | 5.72B | 5.73B | 5.68B | 5.15B | 5.09B | 5.30B | 5.22B | 5.53B | 6.64B | 6.65B | 6.68B | 5.76B | 5.70B | 5.69B | 5.78B | 4.64B | 3.97B | 4.15B | 4.13B |
|
Common Equity
|
| 3.64B | 3.86B | 2.05B | 3.83B | 3.65B | 3.94B | 2.08B | 4.13B | 4.27B | 4.46B | 2.52B | 4.45B | 4.52B | 4.93B | 2.94B | 5.09B | 5.18B | 5.63B | 3.43B | 5.75B | 5.65B | 5.86B | 3.23B | 4.90B | 4.96B | 5.36B | 3.19B | 4.89B | 4.65B | 4.87B | 4.94B | 4.37B | 3.64B | 3.94B | 3.72B | 3.69B | 3.73B | 4.18B | 4.30B | 4.30B | 4.15B | 4.65B | 4.57B | 3.36B | 2.91B | 2.95B | 3.14B | 3.06B | 3.27B | 3.60B | 3.65B | 3.53B | 3.35B | 3.09B | 3.32B | 2.91B | 2.72B | 2.21B | 2.11B | 1.66B | 1.39B | 1.41B | 1.68B | 1.49B | 1.29B | 1.48B |
|
Shareholder's Equity
|
| 3.64B | 3.86B | 2.05B | 3.83B | 3.65B | 3.94B | 2.08B | 4.13B | 4.27B | 4.46B | 2.52B | 4.45B | 4.52B | 4.93B | 2.94B | 5.09B | 5.18B | 5.63B | 3.43B | 5.75B | 5.65B | 5.86B | 3.23B | 4.90B | 4.96B | 5.36B | 3.19B | 4.89B | 4.65B | 4.87B | 4.94B | 4.37B | 3.64B | 3.94B | 3.72B | 3.69B | 3.73B | 4.18B | 4.30B | 4.30B | 4.15B | 4.65B | 4.57B | 3.36B | 2.91B | 2.95B | 3.14B | 3.06B | 3.27B | 3.60B | 3.65B | 3.53B | 3.35B | 3.09B | 3.32B | 2.91B | 2.72B | 2.21B | 2.11B | 1.66B | 1.39B | 1.41B | 1.68B | 1.49B | 1.29B | 1.48B |
|
Liabilities and Shareholders Equity
|
| 6.72B | 6.91B | 6.47B | 6.47B | 6.32B | 6.69B | 6.46B | 6.69B | 6.80B | 10.12B | 9.31B | 9.50B | 9.43B | 10.13B | 9.63B | 9.49B | 9.55B | 10.45B | 10.17B | 9.99B | 10.22B | 10.82B | 9.85B | 9.60B | 9.78B | 10.51B | 9.64B | 9.83B | 9.67B | 10.44B | 9.74B | 9.25B | 9.17B | 10.87B | 9.96B | 10.31B | 10.19B | 11.13B | 10.28B | 10.36B | 10.40B | 11.27B | 10.81B | 11.13B | 12.48B | 12.94B | 13.74B | 13.75B | 13.55B | 13.89B | 13.54B | 13.34B | 13.21B | 13.78B | 14.31B | 13.99B | 14.04B | 13.14B | 12.62B | 11.61B | 11.54B | 12.22B | 10.55B | 9.38B | 10.15B | 10.64B |
|
Retained Earnings
|
| 2.01B | 2.11B | 2.05B | 2.02B | 1.88B | 2.06B | 1.94B | 2.06B | 2.12B | 2.35B | 2.52B | 2.34B | 2.41B | 2.71B | -0.45B | 2.81B | 2.85B | 3.18B | -0.21B | 3.03B | 2.90B | 3.25B | -0.70B | 2.62B | 2.66B | 2.98B | 3.13B | 2.50B | 2.28B | 2.45B | -0.24B | 1.89B | 1.08B | 1.30B | 1.02B | -0.86B | -0.88B | 1.15B | 1.26B | 1.18B | 0.93B | 1.41B | 1.18B | -0.93B | -0.90B | -0.96B | -1.00B | -1.01B | -0.97B | -0.94B | -0.94B | -0.93B | -0.87B | -0.84B | -0.93B | -1.02B | -1.05B | -1.01B | -1.05B | -1.06B | -1.24B | -1.19B | -1.02B | -1.17B | -1.30B | -1.11B |
|
Treasury Shares
|
| 0.01B | 0.01B | 0.01B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.08B | 0.02B | 0.00B | 0.00B | 0.01B | 0.02B | 0.02B | 0.02B | 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 | 0.01B | 0.00B | 0.00B | | | 0.00B | 0.00B | 0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Tangible Book Value
|
1.52B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |