|
Cash & Equivalents
|
0.02B | 0.01B | 0.01B | 0.02B | 0.01B | 0.01B | 0.01B | 0.02B | 0.24B | 0.01B | 0.02B | 0.01B | 0.02B | 0.01B | 0.01B | 0.04B | 0.02B | 0.02B | 0.02B | 0.03B | 0.03B | 0.03B | 0.09B | 0.06B | 0.07B | 0.21B | 0.02B | 0.00B | 0.03B | 0.03B | 0.03B | 0.00B | 0.05B | 0.04B | 0.02B | 0.00B | 0.05B | 0.03B | 0.01B | 0.03B | 0.09B | 0.09B | 0.07B | 0.08B | 0.07B | 0.01B | 0.01B | 0.02B | 0.03B | 0.04B | 0.03B | 0.02B | 0.03B | 0.03B | 0.03B | 0.03B | 0.04B | 0.05B | 0.05B | 0.04B | 0.04B | 0.22B | 0.32B | 0.01B | 0.08B | 0.02B | 0.05B |
|
Short-term Investments
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.02B | | | 0.25B | 0.11B | 0.20B | 0.19B | 0.19B | | | | | | | | | | | | |
|
Cash & Current Investments
|
0.02B | 0.01B | 0.01B | 0.02B | 0.01B | 0.01B | 0.01B | 0.02B | 0.24B | 0.01B | 0.02B | 0.01B | 0.02B | 0.01B | 0.01B | 0.04B | 0.02B | 0.02B | 0.02B | 0.03B | 0.03B | 0.03B | 0.09B | 0.06B | 0.07B | 0.21B | 0.02B | 0.00B | 0.03B | 0.03B | 0.03B | 0.00B | 0.05B | 0.04B | 0.02B | 0.00B | 0.05B | 0.03B | 0.01B | 0.03B | 0.09B | 0.09B | 0.07B | 0.08B | 0.07B | 0.01B | 0.01B | 0.04B | 0.03B | 0.04B | 0.27B | 0.12B | 0.24B | 0.22B | 0.22B | 0.03B | 0.04B | 0.05B | 0.05B | 0.04B | 0.04B | 0.22B | 0.32B | 0.01B | 0.08B | 0.02B | 0.05B |
|
Receivables - Net
|
| 0.35B | 0.31B | 0.30B | 0.41B | 0.32B | 0.30B | 0.34B | 0.43B | 0.34B | 0.31B | 0.35B | 0.39B | 0.30B | 0.30B | 0.29B | 0.39B | 0.33B | 0.30B | 0.41B | 0.61B | 0.40B | 0.34B | 0.64B | 0.44B | 0.67B | 0.84B | 1.03B | 1.09B | 0.91B | 0.87B | 1.24B | 1.19B | 1.00B | 0.95B | 1.35B | 1.36B | 1.09B | 1.02B | 1.28B | 1.43B | 1.00B | 0.91B | 1.18B | 1.34B | 1.12B | 1.09B | 1.42B | 1.37B | 1.41B | 1.10B | 1.70B | 1.84B | 1.45B | 1.32B | 2.02B | 1.78B | 1.32B | 1.42B | 1.50B | 1.56B | 1.41B | 1.18B | 1.67B | 1.97B | 1.50B | 1.40B |
|
Receivables - Other
|
| | | 0.52B | | | | 0.04B | | | | 0.06B | | | | 0.03B | | | | 0.04B | | | | 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 | 0.01B | 0.00B | 0.02B | 0.04B | 0.06B | 0.01B | 0.02B | 0.01B | 0.02B | 0.03B | 0.03B | 0.00B | 0.00B | 0.05B | 0.00B | 0.00B | 0.05B | 0.05B | 0.01B | 0.00B | 0.00B |
|
Receivables
|
| 0.35B | 0.31B | 0.81B | 0.41B | 0.32B | 0.30B | 0.38B | 0.43B | 0.34B | 0.31B | 0.41B | 0.39B | 0.30B | 0.30B | 0.32B | 0.39B | 0.33B | 0.30B | 0.44B | 0.61B | 0.40B | 0.34B | 0.65B | 0.44B | 0.67B | 0.84B | 1.04B | 1.09B | 0.92B | 0.87B | 1.24B | 1.19B | 1.01B | 0.95B | 1.35B | 1.36B | 1.09B | 1.02B | 1.28B | 1.43B | 1.01B | 0.92B | 1.18B | 1.34B | 1.13B | 1.09B | 1.43B | 1.39B | 1.46B | 1.16B | 1.72B | 1.85B | 1.46B | 1.35B | 2.05B | 1.81B | 1.32B | 1.42B | 1.55B | 1.56B | 1.41B | 1.22B | 1.72B | 1.98B | 1.50B | 1.40B |
|
Raw Materials
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.22B | 0.22B | | | | | | | | | | | | | | | | | | |
|
Inventory
|
| 0.31B | 0.39B | 0.38B | 0.34B | 0.39B | 0.42B | 0.38B | 0.28B | 0.34B | 0.37B | 0.38B | 0.31B | 0.34B | 0.34B | 0.36B | 0.27B | 0.32B | 0.37B | 0.33B | 0.23B | 0.30B | 0.38B | 0.40B | 0.29B | 0.56B | 0.72B | 0.69B | 0.47B | 0.49B | 0.65B | 0.59B | 0.42B | 0.51B | 0.67B | 0.54B | 0.38B | 0.47B | 0.61B | 0.55B | 0.33B | 0.46B | 0.59B | 0.55B | 0.39B | 0.47B | 0.57B | 0.53B | 0.35B | 0.45B | 0.65B | 0.64B | 0.37B | 0.57B | 0.92B | 0.81B | 0.52B | 0.60B | 0.75B | 0.78B | 0.61B | 0.70B | 0.79B | 0.81B | 0.58B | 0.70B | 0.84B |
|
Current Deferred Tax Assets
|
| | | | | | | | | | | | | | | 0.11B | | | 0.23B | 0.31B | 0.26B | 0.20B | 0.17B | 0.24B | 0.17B | 0.24B | 0.25B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets
|
| 0.19B | 0.22B | 0.29B | 0.17B | 0.21B | 0.18B | 0.13B | 0.19B | 0.21B | 0.23B | 0.14B | 0.35B | 0.37B | 0.19B | 0.15B | 0.39B | 0.43B | 0.16B | 0.15B | 0.13B | 0.17B | 0.14B | 0.15B | 0.14B | 0.31B | 0.20B | 0.29B | 0.24B | 0.24B | 0.22B | 0.20B | 0.16B | 0.18B | 0.14B | 0.21B | 0.17B | 0.18B | 0.14B | 0.26B | 0.17B | 0.25B | 0.17B | 0.26B | 0.20B | 0.21B | 0.17B | 0.26B | 0.26B | 0.28B | 0.20B | 0.25B | 0.17B | 0.19B | 0.15B | 0.26B | 0.15B | 0.22B | 0.16B | 0.22B | 0.19B | 0.19B | 0.16B | 0.21B | 0.22B | 0.21B | 0.14B |
|
Current Assets
|
| 1.30B | 1.33B | 1.53B | 1.32B | 1.27B | 1.19B | 1.33B | 1.46B | 1.17B | 1.13B | 1.43B | 1.28B | 1.24B | 1.08B | 1.27B | 1.31B | 1.27B | 1.24B | 1.55B | 1.54B | 1.29B | 1.27B | 1.29B | 1.33B | 2.28B | 2.18B | 2.21B | 1.90B | 1.77B | 1.82B | 2.17B | 1.86B | 1.78B | 1.82B | 2.21B | 1.98B | 1.81B | 1.84B | 2.25B | 2.01B | 1.84B | 1.77B | 2.09B | 1.85B | 1.71B | 1.73B | 0.04B | 2.36B | 2.28B | 2.41B | 2.66B | 2.56B | 2.64B | 2.77B | 3.19B | 2.84B | 2.46B | 2.44B | 2.80B | 2.60B | 2.58B | 2.62B | 2.91B | 2.94B | 2.60B | 2.52B |
|
Construction in Progress
|
| 1.92B | 2.06B | 2.19B | 1.20B | 1.32B | 1.41B | 1.57B | 0.87B | 1.03B | 1.20B | 0.92B | 0.55B | 0.60B | 0.27B | 0.32B | 0.34B | 0.37B | 0.43B | 0.15B | 0.18B | 0.18B | 0.21B | 0.19B | 0.26B | 0.90B | 0.94B | 0.67B | 0.71B | 0.72B | 0.76B | 0.32B | | | | 0.51B | | | | 0.71B | | | | 0.82B | | | | 0.68B | | | | 0.41B | | | | 0.97B | | | | 1.12B | | | | 1.65B | | | |
|
Property, Plant & Equipment (Net)
|
| 8.75B | 8.90B | 9.02B | 9.24B | 9.29B | 9.40B | 9.60B | 9.64B | 9.82B | 10.00B | 10.16B | 10.23B | 10.34B | 10.44B | 10.57B | 10.62B | 10.70B | 10.81B | 10.91B | 10.94B | 11.02B | 11.13B | 11.26B | 11.32B | 18.53B | 18.79B | 19.19B | 19.26B | 19.40B | 19.61B | 19.92B | 19.99B | 20.52B | 20.88B | 21.35B | 21.47B | 21.08B | 21.66B | 22.00B | 22.19B | 22.54B | 23.04B | 23.62B | 23.80B | 24.17B | 24.55B | 0.49B | 25.99B | 26.27B | 26.62B | 26.98B | 27.11B | 27.63B | 28.58B | 29.11B | 30.38B | 31.01B | 31.47B | 31.58B | 31.73B | 32.26B | 32.85B | 34.65B | 35.45B | 36.06B | 37.35B |
|
Long-Term Investments
|
| 0.44B | 0.40B | 0.36B | 0.36B | 0.36B | 0.37B | 0.38B | 0.37B | 0.38B | 0.38B | 0.39B | 0.39B | 0.40B | 0.41B | 0.41B | 0.42B | 0.43B | 0.43B | 0.40B | 0.45B | 0.42B | 0.42B | 0.42B | 0.43B | 0.99B | 1.00B | 1.38B | 1.42B | 1.43B | 1.45B | 1.44B | 1.51B | 1.54B | 1.56B | 1.55B | 1.60B | 1.60B | 1.61B | 1.67B | 1.67B | 1.70B | 1.72B | 1.72B | 1.72B | 1.74B | 1.75B | 1.76B | 1.77B | 1.78B | 1.79B | 1.79B | 1.82B | 1.84B | 1.88B | 1.91B | 1.92B | 1.96B | 1.98B | 2.01B | 2.03B | 2.06B | 2.08B | 2.11B | 2.15B | 2.20B | 2.27B |
|
Goodwill
|
| 0.44B | 0.44B | 0.44B | 0.44B | 0.44B | 0.44B | 0.44B | 0.44B | 0.44B | 0.44B | 0.44B | 0.44B | 0.44B | 0.44B | 0.44B | 0.44B | 0.44B | 0.44B | 0.44B | 0.44B | 0.44B | 0.44B | 0.44B | 0.44B | 3.39B | 3.39B | 3.02B | 3.00B | 3.05B | 3.05B | 3.05B | 3.05B | 3.05B | 3.05B | 3.05B | 3.05B | 3.05B | 3.05B | 3.05B | 3.05B | 3.05B | 3.05B | 3.05B | 3.05B | 3.05B | 3.05B | 3.05B | 3.05B | 3.05B | 3.05B | 3.05B | 3.05B | 3.05B | 3.05B | 3.05B | 3.05B | 3.05B | 3.05B | 3.05B | 3.05B | 3.05B | 3.05B | 3.05B | 3.05B | 3.05B | 3.05B |
|
Goodwill & Intangibles
|
| 0.44B | 0.44B | 0.44B | 0.44B | 0.44B | 0.44B | 0.44B | 0.44B | 0.44B | 0.44B | 0.44B | 0.44B | 0.44B | 0.44B | 0.44B | 0.44B | 0.44B | 0.44B | 0.44B | 0.44B | 0.44B | 0.44B | 0.44B | 0.44B | 3.39B | 3.39B | 3.02B | 3.00B | 3.05B | 3.05B | 3.05B | 3.05B | 3.05B | 3.05B | 3.05B | 3.05B | 3.05B | 3.05B | 3.05B | 3.05B | 3.05B | 3.05B | 3.05B | 3.05B | 3.05B | 3.05B | 3.05B | 3.05B | 3.05B | 3.05B | 3.05B | 3.05B | 3.05B | 3.05B | 3.05B | 3.05B | 3.05B | 3.05B | 3.05B | 3.05B | 3.05B | 3.05B | 3.05B | 3.05B | 3.05B | 3.05B |
|
Long-Term Deferred Tax
|
| | | -1.02B | | | | -1.15B | -1.27B | -1.34B | -1.45B | -1.70B | -1.79B | | | -2.12B | | | | -2.63B | | | | -2.91B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non-Current Assets
|
| 1.20B | 1.19B | 1.18B | 1.18B | 1.14B | 1.14B | 1.09B | 1.06B | 1.05B | 1.08B | 1.24B | 1.29B | 1.29B | 1.28B | 1.38B | 1.32B | 1.29B | 1.27B | 1.11B | 1.10B | 1.09B | 1.10B | 1.27B | 1.27B | 2.80B | 2.81B | 3.06B | 3.06B | 3.03B | 3.00B | 3.09B | 3.08B | 3.11B | 3.11B | 2.80B | 2.93B | 3.65B | 3.64B | 3.81B | 4.01B | 4.01B | 4.00B | 3.51B | 3.57B | 3.51B | 3.46B | 3.52B | 3.49B | 3.41B | 3.49B | 3.26B | 3.16B | 3.14B | 3.16B | 3.26B | 3.31B | 3.24B | 3.20B | 3.25B | 3.25B | 3.39B | 3.35B | 3.34B | 3.28B | 3.23B | 3.22B |
|
Non-Current Assets
|
| 11.00B | 11.09B | 11.17B | 11.40B | 11.42B | 11.53B | 11.73B | 11.73B | 11.90B | 12.12B | 12.44B | 12.54B | 12.65B | 12.75B | 13.01B | 12.98B | 13.05B | 13.13B | 12.89B | 13.26B | 13.33B | 13.45B | 5.20B | 13.81B | 26.34B | 26.59B | 27.15B | 27.21B | 27.41B | 27.63B | 27.95B | 28.16B | 28.78B | 29.19B | 29.38B | 29.80B | 30.13B | 30.72B | 31.23B | 31.73B | 32.10B | 32.60B | 32.86B | 32.99B | 33.33B | 33.69B | 34.95B | 35.25B | 35.52B | 35.99B | 36.33B | 36.41B | 36.96B | 37.99B | 38.68B | 39.96B | 40.56B | 41.00B | 41.14B | 41.32B | 42.00B | 42.58B | 44.45B | 45.29B | 45.93B | 47.29B |
|
Assets
|
| 12.30B | 12.42B | 12.70B | 12.72B | 12.69B | 12.72B | 13.06B | 13.19B | 13.08B | 13.25B | 13.86B | 13.82B | 13.89B | 13.83B | 14.29B | 14.30B | 14.32B | 14.37B | 14.44B | 14.80B | 14.62B | 14.72B | 14.90B | 15.14B | 28.61B | 28.77B | 29.36B | 29.10B | 29.18B | 29.44B | 30.12B | 30.02B | 30.56B | 31.01B | 31.59B | 31.79B | 31.94B | 32.56B | 33.48B | 33.74B | 33.93B | 34.38B | 34.95B | 34.83B | 35.04B | 35.42B | 37.03B | 37.60B | 37.79B | 38.40B | 38.99B | 38.97B | 39.61B | 40.76B | 41.87B | 42.80B | 43.02B | 43.44B | 43.94B | 43.93B | 44.58B | 45.20B | 47.36B | 48.23B | 48.52B | 49.81B |
|
Accounts Payables
|
| 0.28B | 0.26B | 0.29B | 0.28B | 0.27B | 0.25B | 0.32B | 0.27B | 0.31B | 0.27B | 0.33B | 0.24B | 0.27B | 0.28B | 0.37B | 0.26B | 0.28B | 0.30B | 0.34B | 0.43B | 0.29B | 0.32B | 0.36B | 0.29B | 0.78B | 0.78B | 0.82B | 0.58B | 0.62B | 0.66B | 0.86B | 0.58B | 0.72B | 0.74B | 0.86B | 0.59B | 0.68B | 0.69B | 0.88B | 0.67B | 0.72B | 0.77B | 0.91B | 0.60B | 0.70B | 0.75B | 0.88B | 0.66B | 0.74B | 0.87B | 1.01B | 0.69B | 1.08B | 1.16B | 1.20B | 0.68B | 0.75B | 0.87B | 0.90B | 0.64B | 0.80B | 0.74B | 1.14B | 0.79B | 0.82B | 0.92B |
|
Notes Payables
|
| 0.78B | 0.94B | 0.83B | 0.48B | 0.52B | 0.52B | 0.66B | 0.28B | 0.54B | 0.50B | 0.67B | 0.56B | 0.56B | 0.45B | 0.39B | 0.32B | 0.34B | 0.36B | 0.54B | 0.42B | 0.41B | 0.48B | 0.62B | 0.56B | 0.83B | 0.66B | 1.09B | 0.90B | 0.93B | 0.79B | 0.86B | 0.67B | 0.77B | 0.99B | 1.44B | 1.20B | 1.37B | 1.79B | 1.44B | 1.15B | 1.26B | 0.69B | 0.83B | 0.83B | 1.21B | 0.77B | 1.78B | 1.58B | 1.42B | 1.51B | 1.90B | 1.45B | 1.63B | 1.26B | 1.65B | 1.26B | 1.09B | 1.55B | 2.02B | 2.57B | 0.76B | 0.60B | 1.12B | 1.33B | 0.81B | 1.26B |
|
Payables
|
| 1.06B | 1.20B | 1.12B | 0.76B | 0.79B | 0.77B | 0.97B | 0.55B | 0.85B | 0.77B | 1.00B | 0.80B | 0.83B | 0.73B | 0.76B | 0.57B | 0.61B | 0.66B | 0.88B | 0.86B | 0.70B | 0.79B | 0.98B | 0.85B | 1.60B | 1.44B | 1.91B | 1.48B | 1.55B | 1.45B | 1.72B | 1.25B | 1.50B | 1.74B | 2.30B | 1.79B | 2.05B | 2.48B | 2.32B | 1.82B | 1.98B | 1.46B | 1.74B | 1.43B | 1.91B | 1.52B | 2.66B | 2.24B | 2.17B | 2.38B | 2.90B | 2.14B | 2.71B | 2.42B | 2.85B | 1.94B | 1.84B | 2.42B | 2.92B | 3.22B | 1.56B | 1.34B | 2.25B | 2.12B | 1.63B | 2.18B |
|
Accumulated Expenses
|
| | | | | | | 0.09B | | | | 0.11B | 0.08B | 0.09B | 0.10B | 0.10B | 0.07B | 0.08B | 0.09B | 0.10B | 0.07B | 0.07B | 0.07B | 0.10B | 0.06B | 0.14B | 0.15B | 0.17B | 0.12B | 0.13B | 0.13B | 0.16B | 0.12B | 0.14B | 0.14B | 0.17B | 0.11B | 0.13B | 0.14B | 0.19B | 0.13B | 0.16B | 0.17B | 0.20B | 0.13B | 0.16B | 0.17B | 0.17B | 0.12B | | | | | | | | | | | 0.15B | | | 0.20B | | | | |
|
Other Accumulated Expenses
|
| 0.25B | 0.26B | 0.26B | 0.29B | 0.25B | 0.30B | 0.19B | 0.29B | 0.25B | 0.29B | 0.23B | 0.26B | 0.18B | 0.17B | 0.17B | 0.22B | 0.18B | 0.17B | 0.18B | 0.15B | 0.17B | 0.16B | 0.17B | 0.22B | 0.59B | 0.47B | 0.47B | 0.38B | 0.36B | 0.24B | 0.39B | 0.42B | 0.44B | 0.44B | 0.55B | 0.75B | 0.36B | 0.39B | 0.46B | 0.58B | 0.46B | 0.50B | 0.55B | 0.44B | 0.52B | 0.55B | 0.00B | 0.57B | 0.71B | 0.81B | 0.68B | 0.96B | 0.94B | 0.61B | 0.88B | 1.02B | 0.88B | 0.94B | 0.93B | 0.85B | 0.59B | 0.65B | 0.86B | 1.01B | 0.82B | 0.97B |
|
Short term Debt
|
| 0.27B | 0.31B | 0.30B | 0.04B | 0.49B | 0.47B | 0.47B | 0.48B | 0.03B | 0.03B | 0.03B | 0.03B | 0.33B | 0.38B | 0.41B | 0.41B | 0.41B | 0.37B | 0.34B | 0.34B | 0.05B | 0.05B | 0.42B | 0.43B | 0.61B | 0.61B | 1.09B | 0.15B | 0.10B | 0.09B | 0.86B | 0.16B | 0.71B | 0.71B | 0.84B | 0.96B | 0.29B | 0.37B | 0.36B | 0.37B | 0.77B | 0.69B | 0.83B | 0.83B | 1.21B | 0.77B | 1.78B | 1.58B | 1.42B | 1.51B | 1.90B | 1.45B | 1.63B | 1.26B | 1.65B | 1.26B | 1.38B | 1.55B | 2.02B | 2.57B | 1.16B | 1.82B | 1.73B | 2.73B | 2.25B | 1.90B |
|
Current Leases
|
| | | | | | | | | | | 0.01B | | | | 0.02B | | | | 0.02B | | | | 0.02B | | | | 0.03B | | | | 0.00B | | | | 0.00B | | | | 0.00B | | | | 0.00B | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Taxes
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.18B | | 0.21B | 0.22B | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Deferred Revenue
|
| 0.24B | 0.23B | 0.22B | 0.17B | 0.12B | 0.07B | 0.02B | 0.02B | 0.02B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.09B | 0.16B | | | | | | | 0.14B | | | 0.17B | | | | | 0.24B | | 0.18B | | | | | |
|
Total Current Liabilities
|
| 1.82B | 2.01B | 1.89B | 1.26B | 1.65B | 1.61B | 1.72B | 1.34B | 1.14B | 1.09B | 1.36B | 1.17B | 1.43B | 1.39B | 1.44B | 1.28B | 1.28B | 1.29B | 1.50B | 1.42B | 0.98B | 1.07B | 1.67B | 1.56B | 2.94B | 2.67B | 2.71B | 2.23B | 2.14B | 2.03B | 2.43B | 2.05B | 2.79B | 3.03B | 3.87B | 3.61B | 3.05B | 3.60B | 3.33B | 2.89B | 3.36B | 2.82B | 3.18B | 2.85B | 3.48B | 2.84B | 0.04B | 3.71B | 3.37B | 3.69B | 3.75B | 3.26B | 3.82B | 3.37B | 4.61B | 3.77B | 4.10B | 4.07B | 5.11B | 4.71B | 3.49B | 4.01B | 4.84B | 5.86B | 4.70B | 5.05B |
|
Capital Leases
|
| | | | | | | 0.14B | | | | 0.13B | | | | 0.12B | | | | 0.10B | | | | 0.08B | | | | 0.06B | | | | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.02B | 0.02B | | | | | | | | | | | | | | | | | | | | 0.15B | | | | 0.30B | 0.29B | 0.36B | 0.36B |
|
Non-Current Debt
|
| 3.82B | 3.63B | 3.88B | 4.40B | 3.94B | 3.94B | 3.93B | 4.34B | 4.33B | 4.62B | 4.61B | 4.60B | 4.30B | 4.24B | 4.45B | 4.44B | 4.38B | 4.37B | 4.36B | 4.35B | 4.59B | 4.57B | 4.17B | 4.17B | 8.55B | 8.73B | 9.12B | 8.96B | 8.90B | 9.09B | 9.16B | 9.14B | 8.80B | 8.79B | 8.75B | 8.62B | 9.21B | 9.12B | 9.99B | 10.33B | 9.92B | 10.90B | 11.21B | 11.19B | 10.72B | 11.65B | 11.73B | 12.32B | 12.70B | 12.68B | 13.52B | 13.51B | 13.52B | 14.91B | 14.77B | 15.83B | 15.61B | 15.96B | 15.37B | 15.38B | 16.91B | 16.89B | 17.18B | 16.16B | 17.11B | 17.66B |
|
Non-Current Deffered Revenue
|
| 0.64B | 0.69B | 0.74B | 0.76B | 0.78B | 0.79B | 0.81B | 0.80B | 0.78B | 0.77B | 0.75B | 0.74B | 0.73B | 0.71B | 0.71B | 0.70B | 0.69B | 0.68B | 0.66B | 0.65B | 0.64B | 0.63B | 0.61B | 0.60B | 0.60B | 0.59B | 0.58B | 0.58B | 0.57B | 0.57B | 0.57B | 0.56B | 0.55B | 0.55B | 0.54B | 0.54B | 0.53B | 0.53B | 0.52B | 0.51B | 0.51B | 0.50B | 0.50B | 0.43B | 0.42B | 0.42B | 0.41B | 0.41B | 0.40B | 0.39B | 0.39B | 0.38B | 0.38B | 0.37B | 0.37B | 0.37B | 0.36B | 0.36B | 0.36B | 0.35B | 0.35B | 0.34B | 0.33B | 0.33B | 0.32B | 0.32B |
|
Pension
|
| 0.32B | 0.32B | 0.32B | 0.32B | 0.33B | 0.34B | 0.35B | 0.23B | 0.23B | 0.10B | 0.22B | 0.22B | 0.25B | 0.15B | 0.24B | 0.23B | 0.23B | 0.21B | 0.17B | 0.17B | 0.17B | 0.17B | 0.20B | 0.20B | 0.43B | 0.43B | 0.54B | 0.54B | 0.54B | 0.55B | 0.50B | 0.46B | 0.45B | 0.46B | 0.40B | 0.52B | 0.49B | 0.49B | 0.42B | 0.42B | 0.41B | 0.41B | 0.33B | 0.32B | 0.32B | 0.32B | 0.33B | 0.32B | 0.31B | 0.31B | 0.22B | 0.22B | 0.22B | 0.22B | 0.17B | 0.17B | | | 0.18B | | | | | | | |
|
Minority Interest
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.04B | 0.02B | 0.10B | 0.10B | 0.10B | 0.11B | 0.11B | 0.08B | 0.08B | 0.16B | 0.17B | 0.17B | 0.17B | 0.17B | 0.17B | 0.17B | 0.21B | 0.21B | 0.32B | 0.32B | 0.32B | 0.32B | 0.28B | 0.28B | 0.28B | 0.38B | 0.42B | 0.42B | 0.41B |
|
Non-Current Deferred Tax Liability
|
| 0.84B | 0.95B | 1.02B | 1.04B | 1.04B | 1.05B | | | | | 1.70B | | 1.86B | 1.99B | 2.12B | 2.28B | 2.37B | 2.47B | 2.63B | 2.70B | 2.71B | 2.75B | 2.66B | 2.94B | 4.62B | 4.69B | 4.62B | 4.86B | 4.94B | 5.07B | 5.15B | 5.29B | 5.42B | 5.62B | 3.00B | 3.07B | 3.12B | 3.17B | 3.39B | 3.46B | 3.60B | 3.61B | 4.65B | 3.87B | 3.95B | 3.97B | 4.96B | 4.21B | 4.27B | 4.30B | 5.19B | 4.43B | 4.49B | 4.52B | 5.55B | 4.70B | 4.77B | 4.83B | 5.77B | 5.12B | 5.27B | 5.32B | 5.51B | 5.58B | 5.74B | 5.81B |
|
Other Non-Current Liabilities
|
| 0.35B | 0.36B | 0.28B | 0.37B | 0.35B | 0.36B | 0.38B | 0.36B | 0.33B | 0.34B | 0.31B | 0.30B | 0.30B | 0.30B | 0.29B | 0.28B | 0.29B | 0.29B | 0.30B | 0.28B | 0.28B | 0.27B | 0.27B | 0.29B | 1.63B | 1.03B | 1.07B | 1.07B | 1.13B | 1.17B | 1.16B | 1.16B | 1.17B | 1.19B | 1.21B | 1.19B | 1.20B | 1.23B | 1.11B | 1.11B | 1.11B | 1.12B | 1.13B | 1.11B | 1.09B | 1.13B | 1.23B | 1.24B | 1.26B | 1.28B | 0.46B | 1.17B | 1.18B | 1.32B | 0.48B | 1.79B | 0.83B | 0.83B | 0.84B | 0.81B | 0.79B | 0.82B | 0.84B | 0.87B | 0.92B | 0.99B |
|
Total Non-Current Liabilities
|
| 3.16B | 3.26B | 3.33B | 3.40B | 3.39B | 3.42B | 3.57B | 3.57B | 3.62B | 3.57B | 3.89B | 3.96B | 4.05B | 4.03B | 4.22B | 4.34B | 4.43B | 4.48B | 4.65B | 4.67B | 4.65B | 4.66B | 4.62B | 4.87B | 8.59B | 8.66B | 17.96B | 9.07B | 9.27B | 9.41B | 18.73B | 18.81B | 18.59B | 18.76B | 18.23B | 18.48B | 19.13B | 19.12B | 20.30B | 20.74B | 20.42B | 21.37B | 21.51B | 21.50B | 21.06B | 22.02B | 22.22B | 22.92B | 23.39B | 23.60B | 24.12B | 24.27B | 24.30B | 25.80B | 25.64B | 27.04B | 26.89B | 27.27B | 26.75B | 26.79B | 28.70B | 28.80B | 29.72B | 28.94B | 30.16B | 30.75B |
|
Total Liabilities
|
| | | 9.13B | | | | 9.26B | | | | 9.90B | | | | 10.12B | | | | 10.18B | | | | 10.45B | | | | 20.67B | | | | 21.16B | 20.89B | 21.41B | 21.82B | 0.03B | 22.12B | 22.21B | 22.79B | 0.04B | 23.75B | 23.92B | 24.33B | 0.06B | 24.49B | 24.66B | 24.97B | 0.05B | 26.83B | 26.96B | 27.49B | 0.02B | 27.73B | 28.32B | 29.41B | 0.02B | 31.16B | 31.34B | 31.69B | 0.01B | 31.81B | 32.50B | 33.11B | 0.03B | 35.26B | 35.30B | 36.24B |
|
Total Debt
|
| 4.09B | 3.94B | 4.17B | 4.44B | 4.44B | 4.41B | 4.41B | 4.82B | 4.37B | 4.65B | 4.65B | 4.64B | 4.63B | 4.62B | 4.87B | 4.85B | 4.80B | 4.74B | 4.71B | 4.69B | 4.63B | 4.62B | 4.59B | 4.60B | 9.16B | 9.33B | 10.22B | 9.11B | 9.00B | 9.18B | 10.02B | 9.30B | 9.51B | 9.50B | 9.59B | 9.58B | 9.50B | 9.49B | 10.36B | 10.69B | 10.69B | 11.59B | 12.04B | 12.02B | 11.93B | 12.42B | 13.51B | 13.90B | 14.12B | 14.19B | 15.42B | 14.96B | 15.15B | 16.17B | 16.41B | 17.09B | 16.99B | 17.51B | 17.39B | 17.95B | 18.07B | 18.71B | 18.91B | 18.89B | 19.36B | 19.56B |
|
Common Equity
|
| | | 3.57B | | | | 3.80B | | | | 3.96B | | | | 4.17B | | | | 4.26B | | | | 4.45B | | | | 8.69B | | | | 8.96B | 9.13B | 9.15B | 9.20B | 9.49B | 9.67B | 9.73B | 9.78B | 9.84B | 9.98B | 10.02B | 10.05B | 10.11B | 10.34B | 10.38B | 10.45B | 10.47B | 10.77B | 10.83B | 10.91B | 10.91B | 11.24B | 11.29B | 11.36B | 11.38B | 11.64B | 11.68B | 11.75B | 11.72B | 12.11B | 12.08B | 12.08B | 12.39B | 12.98B | 13.22B | 13.57B |
|
Shareholder's Equity
|
| | | 3.57B | | | | 3.80B | | | | 3.96B | | | | 4.17B | | | | 4.26B | | | | 4.45B | | | | 8.69B | | | | 8.96B | 9.13B | 9.15B | 9.20B | 9.49B | 9.67B | 9.73B | 9.78B | 9.84B | 9.98B | 10.02B | 10.05B | 10.11B | 10.34B | 10.38B | 10.45B | 10.47B | 10.77B | 10.83B | 10.91B | 10.91B | 11.24B | 11.29B | 11.36B | 11.38B | 11.64B | 11.68B | 11.75B | 11.72B | 12.11B | 12.08B | 12.08B | 12.39B | 12.98B | 13.22B | 13.57B |
|
Liabilities and Shareholders Equity
|
| 12.30B | 12.42B | 12.70B | 12.72B | 12.69B | 12.72B | 13.06B | 13.19B | 13.08B | 13.25B | 13.86B | 13.82B | 13.89B | 13.83B | 14.29B | 14.30B | 14.32B | 14.37B | 14.44B | 14.80B | 14.62B | 14.72B | 14.90B | 15.14B | 28.61B | 28.77B | 29.36B | 29.10B | 29.18B | 29.44B | 30.12B | 30.02B | 30.56B | 31.01B | 31.59B | 31.79B | 31.94B | 32.56B | 33.48B | 33.74B | 33.93B | 34.38B | 34.95B | 34.83B | 35.04B | 35.42B | 37.03B | 37.60B | 37.79B | 38.40B | 38.99B | 38.97B | 39.61B | 40.76B | 41.87B | 42.80B | 43.02B | 43.44B | 43.94B | 43.93B | 44.58B | 45.20B | 47.36B | 48.23B | 48.52B | 49.81B |
|
Retained Earnings
|
| | | | | | | | | | | | | | | | | | | | | | | 4.12B | | | 4.26B | 4.30B | 4.49B | 4.51B | 4.58B | 4.61B | 4.82B | 4.86B | 4.91B | 5.18B | 5.39B | 5.45B | 5.51B | 5.54B | 5.77B | 5.82B | 5.87B | 5.93B | 6.18B | 6.22B | 6.29B | 6.33B | 6.63B | 6.69B | 6.76B | 6.78B | 7.11B | 7.17B | 7.24B | 7.27B | 7.53B | 7.57B | 7.64B | 7.61B | 7.97B | 7.92B | 7.90B | 8.08B | 8.52B | 8.48B | 8.47B |
|
Preferred Shares
|
| 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.08B | 0.08B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B |
|
Treasury Shares
|
| | | 0.00B | 0.00B | 0.00B | 0.00B | 0.01B | 0.00B | 0.00B | 0.00B | 0.01B | 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 | 0.00B | 0.00B | 0.00B | | | | 0.00B | | | | 0.00B | | | | 0.00B | | | | 0.00B | | | | 0.00B | | | | 0.00B | | | | 0.00B | | | | 0.00B | | | | 0.00B | | | |