|
Cash & Equivalents
|
0.10B | 0.11B | 0.11B | 0.12B | 0.10B | 0.10B | 0.05B | 0.09B | 0.09B | 0.06B | 0.06B | 0.07B | 0.11B | 0.09B | 0.10B | 0.10B | 0.10B | 0.12B | 0.10B | 0.10B | 0.11B | 0.13B | 0.15B | 0.17B | 0.13B | 0.16B | 0.15B | 0.16B | 0.11B | 0.11B | 0.10B | 0.09B | 0.09B | 0.12B | 0.12B | 0.11B | 0.14B | 0.10B | 0.11B | 0.09B | 0.14B | 0.15B | 0.34B | 0.27B | 0.35B | 0.45B | 0.30B | 0.29B | 0.25B | 0.21B | 0.20B | 0.24B | 0.23B | 0.53B | 0.35B | 0.53B | 0.63B | 0.52B | 0.99B | 0.72B | 0.71B | 0.70B | 0.68B | 0.67B | 0.57B | 0.60B |
|
Cash & Current Investments
|
0.10B | 0.11B | 0.11B | 0.12B | 0.10B | 0.10B | 0.05B | 0.09B | 0.09B | 0.06B | 0.06B | 0.07B | 0.11B | 0.09B | 0.10B | 0.10B | 0.10B | 0.12B | 0.10B | 0.10B | 0.11B | 0.13B | 0.15B | 0.17B | 0.13B | 0.16B | 0.15B | 0.16B | 0.11B | 0.11B | 0.10B | 0.09B | 0.09B | 0.12B | 0.12B | 0.11B | 0.14B | 0.10B | 0.11B | 0.09B | 0.14B | 0.15B | 0.34B | 0.27B | 0.35B | 0.45B | 0.30B | 0.29B | 0.25B | 0.21B | 0.20B | 0.24B | 0.23B | 0.53B | 0.35B | 0.53B | 0.63B | 0.52B | 0.99B | 0.72B | 0.71B | 0.70B | 0.68B | 0.67B | 0.57B | 0.60B |
|
Receivables - Net
|
| | 0.64B | | 0.73B | 0.80B | 0.89B | 0.92B | 0.95B | 0.94B | 1.01B | 1.01B | 1.02B | 1.04B | 1.09B | 1.10B | 1.12B | 1.05B | 1.11B | 1.19B | 1.22B | 1.12B | 1.08B | 1.12B | 1.15B | 1.08B | 1.09B | 1.12B | 1.10B | 1.03B | 1.06B | 1.14B | 1.24B | 1.17B | 1.21B | 1.26B | 1.27B | 1.17B | 1.27B | 1.36B | 1.32B | 1.19B | 1.21B | 2.45B | 2.49B | 2.47B | 2.57B | 2.84B | 2.96B | 2.96B | 3.28B | 3.64B | 3.62B | 3.66B | 3.81B | 3.85B | 3.79B | 3.64B | 3.53B | 3.65B | 3.63B | 3.45B | 3.64B | 3.94B | 4.20B | 4.07B |
|
Receivables - Other
|
| | 0.03B | | 0.02B | 0.02B | 0.02B | 0.02B | 0.03B | 0.04B | 0.03B | 0.03B | 0.05B | 0.09B | 0.10B | 0.11B | 0.12B | 0.13B | 0.11B | 0.12B | 0.13B | 0.14B | 0.01B | | | 0.08B | | | | 0.09B | | | | 0.10B | | | | 0.10B | | | | 0.08B | | | | 0.24B | | | | 0.38B | | | | 0.25B | | | | 0.43B | | | | 0.21B | | | | 0.52B |
|
Receivables
|
| | 0.67B | | 0.75B | 0.82B | 0.91B | 0.95B | 0.98B | 0.98B | 1.03B | 1.05B | 1.07B | 1.13B | 1.20B | 1.21B | 1.24B | 1.18B | 1.21B | 1.30B | 1.35B | 1.26B | 1.09B | 1.12B | 1.15B | 1.16B | 1.09B | 1.12B | 1.10B | 1.12B | 1.06B | 1.14B | 1.24B | 1.27B | 1.21B | 1.26B | 1.27B | 1.26B | 1.27B | 1.36B | 1.32B | 1.27B | 1.21B | 2.45B | 2.49B | 2.71B | 2.57B | 2.84B | 2.96B | 3.33B | 3.28B | 3.64B | 3.62B | 3.91B | 3.81B | 3.85B | 3.79B | 4.07B | 3.53B | 3.65B | 3.63B | 3.66B | 3.64B | 3.94B | 4.20B | 4.59B |
|
Inventory
|
| | 0.51B | | 0.53B | 0.55B | 0.63B | 0.63B | 0.63B | 0.63B | 0.63B | 0.65B | 0.66B | 0.79B | 0.79B | 0.81B | 0.80B | 0.79B | 0.81B | 0.85B | 0.85B | 0.82B | 0.81B | 0.85B | 0.84B | 0.81B | 0.84B | 0.83B | 0.83B | 0.82B | 0.85B | 0.87B | 0.93B | 0.96B | 0.95B | 0.94B | 0.93B | 0.95B | 1.00B | 1.00B | 0.96B | 1.01B | 0.95B | 2.37B | 2.36B | 2.16B | 2.29B | 2.44B | 2.57B | 2.67B | 2.88B | 3.17B | 3.49B | 3.50B | 3.73B | 3.58B | 3.54B | 3.57B | 3.53B | 3.51B | 3.63B | 3.50B | 3.74B | 3.97B | 4.06B | 4.01B |
|
Current Deferred Tax Assets
|
| | 0.00B | | 0.00B | 0.00B | 0.00B | 0.00B | 0.01B | 0.03B | 0.03B | 0.03B | 0.03B | 0.04B | 0.03B | 0.03B | 0.03B | 0.04B | | 0.04B | 0.04B | 0.04B | | | | 0.01B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets
|
| | 0.01B | | 0.02B | 0.02B | 0.02B | 0.07B | 0.09B | 0.11B | 0.09B | 0.10B | 0.12B | 0.19B | 0.17B | 0.18B | 0.21B | 0.25B | 0.25B | 0.27B | 0.27B | 0.05B | 0.26B | 0.16B | 0.17B | 0.05B | 0.13B | 0.14B | 0.13B | 0.05B | 0.12B | 0.14B | 0.07B | 0.04B | 0.07B | 0.08B | 0.09B | 0.05B | 0.06B | 0.07B | 0.08B | 0.09B | 0.19B | 0.16B | 0.17B | 0.19B | 0.17B | 0.16B | 0.11B | 0.14B | 0.15B | 0.18B | 0.16B | 0.21B | 0.22B | 0.24B | 0.23B | 0.23B | 0.29B | 0.30B | 0.32B | 0.28B | 0.27B | 0.25B | 0.27B | 0.25B |
|
Current Assets
|
| | 1.33B | | 1.42B | 1.52B | 1.63B | 1.70B | 1.76B | 1.74B | 1.79B | 1.84B | 1.91B | 2.10B | 2.18B | 2.19B | 2.22B | 2.21B | 2.26B | 2.41B | 2.45B | 2.35B | 2.31B | 2.37B | 2.37B | 2.26B | 2.27B | 2.31B | 2.24B | 2.10B | 2.20B | 2.31B | 2.41B | 2.41B | 2.42B | 2.45B | 2.51B | 2.39B | 2.51B | 2.58B | 2.58B | 2.54B | 2.78B | 5.44B | 5.60B | 5.51B | 5.58B | 6.00B | 6.22B | 6.35B | 6.88B | 7.61B | 7.90B | 8.33B | 8.45B | 8.58B | 8.61B | 8.39B | 8.91B | 8.54B | 8.68B | 8.35B | 8.69B | 9.24B | 9.57B | 9.46B |
|
Property, Plant & Equipment (Net)
|
| | 0.12B | | 0.11B | 0.11B | 0.12B | 0.13B | 0.13B | 0.13B | 0.13B | 0.14B | 0.14B | 0.21B | 0.21B | 0.20B | 0.20B | 0.20B | 0.20B | 0.20B | 0.19B | 0.18B | 0.17B | 0.18B | 0.17B | 0.17B | 0.17B | 0.16B | 0.16B | 0.16B | 0.16B | 0.16B | 0.16B | 0.16B | 0.16B | 0.16B | 0.16B | 0.16B | 0.17B | 0.17B | 0.17B | 0.18B | 0.18B | 0.40B | 0.40B | 0.40B | 0.39B | 0.38B | 0.37B | 0.38B | 0.38B | 0.37B | 0.37B | 0.40B | 0.40B | 0.41B | 0.41B | 0.42B | 0.43B | 0.44B | 0.44B | 0.44B | 0.45B | 0.45B | 0.45B | 0.47B |
|
Long-Term Investments
|
| | 0.04B | | | | | | | | | | | | | | | | | | | | | | | | | | | -7.57B | | | | -8.08B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Goodwill
|
| | 0.86B | | 0.88B | 0.88B | 0.99B | 0.99B | 0.99B | 1.01B | 1.02B | 1.02B | 1.13B | 1.78B | 1.76B | 1.74B | 1.76B | 1.73B | 1.75B | 1.79B | 1.76B | 1.74B | 1.68B | 1.71B | 1.67B | 1.68B | 1.76B | 1.74B | 1.74B | 1.73B | 1.73B | 1.74B | 1.78B | 1.77B | 1.76B | 1.74B | 1.76B | 1.72B | 1.74B | 1.75B | 1.75B | 1.76B | 1.72B | 3.11B | 0.81B | 3.19B | 3.20B | 3.22B | 3.20B | 3.21B | 3.22B | 3.19B | 3.12B | 3.24B | 3.24B | 3.27B | 3.24B | 3.26B | 3.18B | 3.20B | 3.22B | 3.28B | 3.30B | 3.35B | 3.33B | 3.34B |
|
Intangibles
|
| | 0.08B | | 0.08B | 0.08B | 0.16B | 0.15B | 0.15B | 0.20B | 0.15B | 0.15B | 0.20B | 0.50B | 0.48B | 0.46B | 0.46B | 0.44B | 0.45B | 0.48B | 0.45B | 0.43B | 0.40B | 0.42B | 0.39B | 0.40B | 0.42B | 0.42B | 0.41B | 0.57B | 0.39B | 0.38B | 0.38B | 0.37B | 0.35B | 0.34B | 0.33B | 0.32B | 0.31B | 0.30B | 0.29B | 0.29B | 0.27B | 2.10B | 2.08B | 2.07B | 2.05B | 2.02B | 1.98B | 1.94B | 1.92B | 1.89B | 1.85B | 1.94B | 1.92B | 1.90B | 1.87B | 1.86B | 1.83B | 1.82B | 1.81B | 1.84B | 1.83B | 1.82B | 1.79B | 1.77B |
|
Goodwill & Intangibles
|
| | 0.94B | | 0.95B | 0.95B | 1.15B | 1.15B | 1.14B | 1.21B | 1.18B | 1.17B | 1.33B | 2.27B | 2.24B | 2.20B | 2.22B | 2.17B | 2.20B | 2.27B | 2.21B | 2.17B | 2.07B | 2.13B | 2.06B | 2.09B | 2.18B | 2.16B | 2.14B | 2.30B | 2.11B | 2.12B | 2.16B | 2.14B | 2.11B | 2.09B | 2.09B | 2.04B | 2.05B | 2.06B | 2.04B | 2.05B | 1.99B | 5.20B | 2.89B | 5.25B | 5.25B | 5.24B | 5.18B | 5.15B | 5.14B | 5.08B | 4.98B | 5.18B | 5.17B | 5.17B | 5.11B | 5.12B | 5.01B | 5.02B | 5.03B | 5.12B | 5.13B | 5.17B | 5.12B | 5.11B |
|
Long-Term Deferred Tax
|
| | 0.03B | | 0.04B | 0.04B | 0.04B | 0.04B | 0.03B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | | | | 0.12B | | | | 0.12B | | | | 0.09B | | | | 0.02B | | | | 0.07B | | | | 0.06B | | | | 0.01B | | | | 0.04B | | | | 0.03B | | | | 0.03B | | | | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.05B | 0.05B | 0.05B |
|
Other Non-Current Assets
|
| | 0.02B | | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.02B | 0.02B | 0.02B | 0.02B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.05B | 0.05B | 0.05B | 0.03B | 0.05B | 0.05B | 0.05B | 0.04B | 0.06B | 0.06B | 0.06B | 0.03B | 0.04B | 0.04B | 0.04B | 0.01B | 0.03B | 0.03B | 0.03B | 0.00B | 0.02B | 0.02B | 0.02B | 0.00B | 0.01B | 0.14B | 0.13B | 0.09B | 0.15B | 0.16B | 0.18B | 0.17B | 0.22B | 0.24B | 0.26B | 0.23B | 0.29B | 0.32B | 0.34B | 0.32B | 0.31B | 0.31B | 0.34B | 0.37B | 0.43B | 0.45B | 0.48B | 0.53B |
|
Non-Current Assets
|
| | 1.16B | | 1.12B | 1.12B | 1.32B | 1.32B | 1.31B | 1.34B | 1.35B | 1.35B | 1.51B | 2.53B | 2.49B | 2.44B | 2.46B | 2.44B | 2.45B | 2.52B | 2.46B | 2.40B | 2.30B | 2.36B | 2.28B | 2.31B | 2.42B | 2.39B | 2.37B | 2.33B | 2.31B | 2.32B | 2.35B | 2.33B | 2.29B | 2.27B | 2.27B | 2.22B | 2.47B | 2.48B | 2.47B | 2.48B | 2.45B | 6.29B | 6.27B | 6.37B | 6.30B | 6.30B | 6.27B | 6.27B | 6.31B | 6.26B | 6.18B | 6.48B | 6.52B | 6.58B | 6.56B | 6.67B | 6.63B | 6.57B | 6.59B | 6.71B | 6.83B | 6.96B | 6.99B | 7.04B |
|
Assets
|
| | 2.49B | | 2.53B | 2.64B | 2.95B | 3.03B | 3.07B | 3.08B | 3.15B | 3.19B | 3.42B | 4.63B | 4.67B | 4.64B | 4.68B | 4.65B | 4.71B | 4.93B | 4.91B | 4.75B | 4.61B | 4.73B | 4.64B | 4.57B | 4.69B | 4.69B | 4.61B | 4.43B | 4.51B | 4.62B | 4.76B | 4.74B | 4.71B | 4.71B | 4.78B | 4.61B | 4.98B | 5.07B | 5.05B | 5.02B | 5.23B | 11.73B | 11.87B | 11.88B | 11.88B | 12.30B | 12.48B | 12.62B | 13.19B | 13.86B | 14.08B | 14.81B | 14.97B | 15.16B | 15.17B | 15.06B | 15.54B | 15.11B | 15.28B | 15.06B | 15.52B | 16.20B | 16.55B | 16.49B |
|
Accounts Payables
|
| | 0.45B | | 0.54B | 0.57B | 0.65B | 0.62B | 0.65B | 0.64B | 0.70B | 0.71B | 0.69B | 0.71B | 0.75B | 0.75B | 0.75B | 0.74B | 0.78B | 0.79B | 0.84B | 0.77B | 0.77B | 0.77B | 0.79B | 0.72B | 0.73B | 0.71B | 0.70B | 0.68B | 0.71B | 0.77B | 0.84B | 0.80B | 0.81B | 0.82B | 0.81B | 0.79B | 0.87B | 0.87B | 0.85B | 0.83B | 0.80B | 1.66B | 1.83B | 1.71B | 1.96B | 2.19B | 2.25B | 2.14B | 2.34B | 2.65B | 2.58B | 2.73B | 2.65B | 2.66B | 2.65B | 2.43B | 2.97B | 2.69B | 2.84B | 2.67B | 3.03B | 3.29B | 3.38B | 3.03B |
|
Notes Payables
|
| | 0.03B | | 0.02B | 0.03B | 0.03B | 0.03B | 0.04B | 0.05B | 0.05B | 0.04B | 0.06B | 0.04B | 0.03B | 0.03B | 0.03B | 0.04B | 0.04B | 0.04B | 0.04B | 0.05B | 0.05B | 0.05B | 0.04B | 0.04B | 0.05B | 0.04B | 0.04B | 0.03B | 0.03B | 0.03B | 0.04B | 0.04B | 0.04B | 0.04B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.02B | | | | | | | | | | | | | | | | | | | | | | | |
|
Payables
|
| | 0.49B | | 0.56B | 0.60B | 0.68B | 0.65B | 0.69B | 0.69B | 0.74B | 0.75B | 0.75B | 0.75B | 0.78B | 0.79B | 0.79B | 0.77B | 0.82B | 0.84B | 0.89B | 0.81B | 0.82B | 0.82B | 0.83B | 0.76B | 0.78B | 0.76B | 0.74B | 0.71B | 0.75B | 0.80B | 0.88B | 0.84B | 0.85B | 0.85B | 0.84B | 0.83B | 0.90B | 0.90B | 0.88B | 0.86B | 0.83B | 1.66B | 1.83B | 1.71B | 1.96B | 2.19B | 2.25B | 2.14B | 2.34B | 2.65B | 2.58B | 2.73B | 2.65B | 2.66B | 2.65B | 2.43B | 2.97B | 2.69B | 2.84B | 2.67B | 3.03B | 3.29B | 3.38B | 3.03B |
|
Accumulated Expenses
|
| | 0.03B | | 0.04B | 0.05B | 0.05B | 0.05B | 0.06B | 0.08B | 0.05B | 0.05B | 0.06B | 0.09B | 0.06B | 0.05B | 0.06B | 0.06B | 0.04B | 0.05B | 0.06B | 0.07B | 0.04B | 0.04B | 0.05B | 0.05B | 0.04B | 0.05B | 0.05B | 0.05B | 0.03B | 0.04B | 0.05B | 0.07B | 0.05B | 0.05B | 0.07B | 0.09B | 0.06B | 0.04B | 0.05B | 0.05B | 0.03B | 0.12B | 0.15B | 0.20B | 0.16B | 0.22B | 0.29B | 0.31B | 0.18B | 0.21B | 0.24B | 0.27B | 0.12B | 0.14B | 0.16B | 0.19B | 0.15B | 0.19B | 0.22B | 0.24B | 0.17B | 0.21B | 0.25B | 0.28B |
|
Other Accumulated Expenses
|
| | 0.06B | | 0.07B | 0.08B | 0.07B | 0.07B | 0.06B | 0.07B | 0.07B | 0.07B | 0.07B | 0.14B | 0.19B | 0.19B | 0.18B | 0.18B | 0.22B | 0.22B | 0.17B | 0.12B | 0.18B | 0.15B | 0.14B | 0.07B | 0.12B | 0.12B | 0.14B | 0.08B | 0.12B | 0.10B | 0.09B | 0.10B | 0.10B | 0.09B | 0.10B | 0.11B | 0.17B | 0.15B | 0.16B | 0.18B | 0.17B | 0.49B | 0.53B | 0.55B | 0.59B | 0.52B | 0.59B | 0.59B | 0.67B | 0.66B | 0.68B | 0.75B | 0.76B | 0.77B | 0.83B | 0.76B | 0.83B | 0.85B | 0.85B | 0.87B | 0.82B | 0.90B | 0.93B | 0.96B |
|
Short term Debt
|
| | 0.09B | | 0.10B | 0.10B | 0.00B | 0.00B | 0.01B | 0.01B | 0.01B | 0.02B | 0.02B | 0.04B | 0.03B | 0.03B | 0.03B | 0.04B | 0.04B | 0.04B | 0.04B | 0.05B | 0.05B | 0.05B | 0.04B | 0.04B | 0.05B | 0.04B | 0.04B | 0.02B | 0.03B | 0.02B | 0.04B | 0.04B | 0.04B | 0.04B | 0.03B | 0.06B | 0.03B | 0.03B | 0.03B | 0.03B | 0.00B | 0.03B | 0.03B | 0.53B | 0.02B | 0.37B | 0.02B | 0.01B | 0.07B | 0.07B | 0.07B | 0.07B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.02B | 0.02B | 0.03B | 0.03B | 0.03B |
|
Current Taxes
|
| | | | | | | | | | | | | | | | | | | | | 0.02B | | | | 0.03B | | | | 0.01B | | | | 0.01B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Curent Deferred Tax Liability
|
| | 0.01B | | 0.01B | 0.01B | 0.00B | 0.00B | 0.00B | | | | | 0.00B | | 0.00B | 0.00B | 0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities
|
| | 0.68B | | 0.78B | 0.83B | 0.81B | 0.78B | 0.82B | 0.85B | 0.88B | 0.89B | 0.91B | 1.01B | 1.04B | 1.04B | 1.04B | 1.05B | 1.09B | 1.11B | 1.13B | 1.06B | 1.04B | 1.01B | 1.02B | 0.95B | 0.98B | 0.97B | 0.96B | 0.87B | 0.92B | 0.96B | 1.04B | 1.04B | 1.02B | 1.03B | 1.05B | 1.06B | 1.15B | 1.12B | 1.10B | 1.08B | 1.04B | 2.30B | 2.54B | 2.99B | 2.73B | 3.30B | 3.14B | 3.05B | 3.26B | 3.59B | 3.57B | 3.82B | 3.54B | 3.58B | 3.65B | 3.39B | 4.04B | 3.75B | 3.93B | 3.80B | 4.04B | 4.43B | 4.58B | 4.30B |
|
Non-Current Debt
|
| | 0.60B | | 0.48B | 0.48B | 0.70B | 0.75B | 0.73B | 0.64B | 0.60B | 0.56B | 0.70B | 1.70B | 1.63B | 1.57B | 1.54B | 1.45B | 1.46B | 1.52B | 1.47B | 1.37B | 1.34B | 1.44B | 1.45B | 1.44B | 1.39B | 1.36B | 1.42B | 1.36B | 1.31B | 1.33B | 1.37B | 1.31B | 1.29B | 1.26B | 1.23B | 1.17B | 1.21B | 1.40B | 1.35B | 1.26B | 1.54B | 5.07B | 4.88B | 4.37B | 4.59B | 4.30B | 4.57B | 4.70B | 4.84B | 5.04B | 5.19B | 5.35B | 5.60B | 5.52B | 5.38B | 5.31B | 5.18B | 5.20B | 5.01B | 5.05B | 5.14B | 5.64B | 5.72B | 5.76B |
|
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 | -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 | -0.01B | -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 | -0.00B | -0.00B | -0.00B | -0.01B | -0.01B | -0.01B | -0.00B | -0.01B | -0.01B | -0.01B | -0.01B | -0.01B | -0.01B | -0.01B |
|
Liabilities from Discontinued Operations
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.07B | | | | | | | |
|
Non-Current Deferred Tax Liability
|
| | 0.19B | | 0.19B | 0.19B | 0.21B | 0.22B | 0.22B | 0.22B | 0.23B | 0.24B | 0.24B | 0.32B | 0.31B | 0.31B | 0.32B | 0.39B | 0.35B | 0.36B | 0.35B | 0.41B | 0.35B | 0.36B | 0.36B | 0.36B | 0.37B | 0.36B | 0.18B | 0.17B | 0.16B | 0.17B | 0.18B | 0.14B | 0.14B | 0.14B | 0.15B | 0.14B | 0.15B | 0.15B | 0.15B | 0.25B | 0.15B | 0.54B | 0.52B | 0.74B | 0.47B | 0.49B | 0.49B | 0.74B | 0.43B | 0.44B | 0.44B | 0.80B | 0.47B | 0.48B | 0.46B | 0.81B | 0.46B | 0.44B | 0.44B | 0.78B | 0.42B | 0.41B | 0.41B | 0.80B |
|
Operating Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.24B | 0.24B | 0.24B | 0.24B | 0.21B | 0.43B | 0.42B | 0.54B | 0.40B | 0.39B | 0.42B | 0.54B | 0.45B | 0.45B | 0.46B | 0.64B | 0.54B | 0.56B | 0.58B | 0.80B | 0.64B | 0.64B | 0.62B | 0.78B | 0.66B | 0.72B | 0.76B | 0.95B |
|
Other Non-Current Liabilities
|
| | 0.03B | | 0.03B | 0.03B | 0.03B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.07B | 0.07B | 0.07B | 0.05B | 0.04B | 0.04B | 0.04B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.04B | 0.05B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.07B | 0.13B | 0.13B | 0.12B | 0.12B | 0.10B | 0.10B | 0.08B | 0.08B | 0.09B | 0.09B | 0.29B | 0.29B | 0.28B | 0.29B | 0.29B | 0.29B | 0.24B | 0.24B | 0.23B | 0.23B | 0.23B | 0.23B | 0.22B | 0.22B | 0.23B | 0.24B | 0.22B | 0.24B | 0.22B | 0.24B | 0.24B | 0.23B | 0.24B |
|
Total Non-Current Liabilities
|
| | 1.47B | | 1.45B | 1.51B | 1.72B | 1.75B | 1.76B | 1.71B | 1.71B | 1.69B | 1.85B | 3.00B | 2.98B | 2.92B | 2.89B | 2.84B | 2.89B | 3.00B | 2.95B | 2.78B | 2.73B | 2.81B | 2.83B | 2.75B | 2.74B | 2.69B | 2.56B | 2.41B | 2.39B | 2.46B | 2.59B | 2.49B | 2.45B | 2.43B | 2.43B | 2.37B | 2.69B | 2.85B | 2.78B | 2.67B | 2.94B | 8.34B | 8.36B | 8.27B | 8.19B | 8.49B | 8.61B | 8.60B | 8.98B | 9.52B | 9.66B | 10.13B | 10.15B | 10.14B | 10.07B | 9.80B | 10.32B | 10.03B | 10.00B | 9.88B | 10.25B | 11.21B | 11.48B | 11.23B |
|
Total Liabilities
|
| | 1.50B | | 1.48B | 1.54B | 1.75B | 1.77B | 1.78B | 1.73B | 1.74B | 1.72B | 1.88B | 3.08B | 3.05B | 2.99B | 2.94B | 2.88B | 2.94B | 3.04B | 3.00B | 2.83B | 2.78B | 2.86B | 2.88B | 2.80B | 2.80B | 2.75B | 2.62B | 2.47B | 2.45B | 2.53B | 2.66B | 2.62B | 2.58B | 2.55B | 2.55B | 2.48B | 2.79B | 2.93B | 2.86B | 2.76B | 3.03B | 8.63B | 8.66B | 8.54B | 8.48B | 8.77B | 8.90B | 8.84B | 9.22B | 9.75B | 9.89B | 10.36B | 10.38B | 10.36B | 10.29B | 10.03B | 10.56B | 10.26B | 10.24B | 10.10B | 10.48B | 11.45B | 11.71B | 11.47B |
|
Total Debt
|
| | 0.69B | | 0.58B | 0.58B | 0.71B | 0.76B | 0.73B | 0.65B | 0.62B | 0.58B | 0.72B | 1.74B | 1.67B | 1.61B | 1.57B | 1.49B | 1.50B | 1.57B | 1.51B | 1.42B | 1.39B | 1.48B | 1.50B | 1.48B | 1.44B | 1.40B | 1.45B | 1.38B | 1.34B | 1.36B | 1.41B | 1.35B | 1.33B | 1.30B | 1.26B | 1.22B | 1.24B | 1.43B | 1.37B | 1.28B | 1.54B | 5.10B | 4.91B | 4.90B | 4.61B | 4.67B | 4.59B | 4.71B | 4.91B | 5.11B | 5.26B | 5.42B | 5.60B | 5.53B | 5.39B | 5.32B | 5.19B | 5.22B | 5.02B | 5.07B | 5.16B | 5.67B | 5.75B | 5.78B |
|
Common Equity
|
| | 0.99B | | 1.05B | 1.10B | 1.20B | 1.25B | 1.28B | 1.04B | 1.41B | 1.47B | 1.54B | 1.09B | 1.62B | 1.64B | 1.74B | 1.37B | 1.77B | 1.89B | 1.91B | 1.93B | 1.84B | 1.87B | 1.76B | 1.78B | 1.90B | 1.95B | 2.00B | 1.97B | 2.06B | 2.10B | 2.11B | 2.12B | 2.14B | 2.17B | 2.24B | 2.14B | 2.20B | 2.14B | 2.19B | 2.27B | 2.21B | 3.11B | 3.22B | 3.34B | 3.41B | 3.53B | 3.59B | 3.78B | 3.97B | 4.11B | 4.19B | 4.45B | 4.59B | 4.80B | 4.88B | 5.03B | 4.98B | 4.85B | 5.04B | 4.97B | 5.04B | 4.76B | 4.85B | 5.03B |
|
Shareholder's Equity
|
| | 0.99B | | 1.05B | 1.10B | 1.20B | 1.25B | 1.28B | 1.04B | 1.41B | 1.47B | 1.54B | 1.09B | 1.62B | 1.64B | 1.74B | 1.37B | 1.77B | 1.89B | 1.91B | 1.93B | 1.84B | 1.87B | 1.76B | 1.78B | 1.90B | 1.95B | 2.00B | 1.97B | 2.06B | 2.10B | 2.11B | 2.12B | 2.14B | 2.17B | 2.24B | 2.14B | 2.20B | 2.14B | 2.19B | 2.27B | 2.21B | 3.11B | 3.22B | 3.34B | 3.41B | 3.53B | 3.59B | 3.78B | 3.97B | 4.11B | 4.19B | 4.45B | 4.59B | 4.80B | 4.88B | 5.03B | 4.98B | 4.85B | 5.04B | 4.97B | 5.04B | 4.76B | 4.85B | 5.03B |
|
Liabilities and Shareholders Equity
|
| | 2.49B | | 2.53B | 2.64B | 2.95B | 3.03B | 3.07B | 3.08B | 3.15B | 3.19B | 3.42B | 4.63B | 4.67B | 4.64B | 4.68B | 4.65B | 4.71B | 4.93B | 4.91B | 4.75B | 4.61B | 4.73B | 4.64B | 4.57B | 4.69B | 4.69B | 4.61B | 4.43B | 4.51B | 4.62B | 4.76B | 4.74B | 4.71B | 4.71B | 4.78B | 4.61B | 4.98B | 5.07B | 5.05B | 5.02B | 5.23B | 11.73B | 11.87B | 11.88B | 11.88B | 12.30B | 12.48B | 12.62B | 13.19B | 13.86B | 14.08B | 14.81B | 14.97B | 15.16B | 15.17B | 15.06B | 15.54B | 15.11B | 15.28B | 15.06B | 15.52B | 16.20B | 16.55B | 16.49B |
|
Treasury Shares
|
| | 0.02B | | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.00B | 0.02B | | | | 0.02B | | | | 0.02B | 0.00B | 0.00B | 0.02B | 0.02B | 0.02B | 0.02B | 0.01B | 0.01B | 0.01B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B |
|
Retained Earnings
|
| | 0.58B | | 0.63B | 0.66B | 0.73B | 0.78B | 0.84B | 0.89B | 0.94B | 1.00B | 1.07B | 1.09B | 1.18B | 1.24B | 1.31B | 1.37B | 1.42B | 1.49B | 1.57B | 1.60B | 1.69B | 1.74B | 1.81B | 1.81B | 1.89B | 1.94B | 1.91B | 1.91B | 1.99B | 2.04B | 2.06B | 2.08B | 2.12B | 2.18B | 2.25B | 2.31B | 2.35B | 2.41B | 2.48B | 2.53B | 2.57B | 2.53B | 2.60B | 2.60B | 2.65B | 2.75B | 2.85B | 3.00B | 3.16B | 3.37B | 3.59B | 3.79B | 3.93B | 4.09B | 4.28B | 4.39B | 4.46B | 4.66B | 4.83B | 4.96B | 5.04B | 5.21B | 5.37B | 5.51B |