|
Cash & Equivalents
|
109.83B | 0.07B | 0.10B | 0.08B | 0.10B | 0.08B | 0.11B | 0.06B | 0.06B | 0.07B | 0.07B | 0.05B | 0.06B | 0.04B | 0.06B | 0.07B | 0.05B | 0.06B | 0.05B | 0.05B | 0.06B | 0.10B | 0.12B | 0.06B | 0.08B | 0.09B | 0.08B | 0.08B | 0.08B | 0.12B | 0.08B | 0.08B | 0.08B | 0.09B | 0.09B | 0.09B | 0.10B | 0.11B | 0.08B | 0.07B | 0.07B | 0.06B | 0.10B | 0.15B | 0.10B | 0.10B | 0.15B | 0.20B | 0.29B | 0.36B | 0.45B | 0.43B | 0.21B | 0.10B | 0.11B | 0.10B | 0.13B | 0.11B | 0.14B | 0.14B | 0.32B | 0.31B | 0.28B | 0.28B | 0.36B | 0.47B | 0.33B | 0.45B |
|
Cash & Current Investments
|
109.83B | 0.07B | 0.10B | 0.08B | 0.10B | 0.08B | 0.11B | 0.06B | 0.06B | 0.07B | 0.07B | 0.05B | 0.06B | 0.04B | 0.06B | 0.07B | 0.05B | 0.06B | 0.05B | 0.05B | 0.06B | 0.10B | 0.12B | 0.06B | 0.08B | 0.09B | 0.08B | 0.08B | 0.08B | 0.12B | 0.08B | 0.08B | 0.08B | 0.09B | 0.09B | 0.09B | 0.10B | 0.11B | 0.08B | 0.07B | 0.07B | 0.06B | 0.10B | 0.15B | 0.10B | 0.10B | 0.15B | 0.20B | 0.29B | 0.36B | 0.45B | 0.43B | 0.21B | 0.10B | 0.11B | 0.10B | 0.13B | 0.11B | 0.14B | 0.14B | 0.32B | 0.31B | 0.28B | 0.28B | 0.36B | 0.47B | 0.33B | 0.45B |
|
Receivables - Net
|
| 0.02B | 0.21B | | 0.01B | 0.20B | 0.25B | 0.22B | 0.26B | 0.27B | 0.30B | 0.25B | 0.31B | 0.30B | 0.35B | 0.30B | 0.34B | 0.35B | 0.38B | 0.31B | 0.32B | 0.32B | 0.35B | 0.30B | 0.31B | 0.27B | 0.32B | 0.25B | 0.28B | 0.29B | 0.34B | 0.25B | 0.28B | 0.32B | 0.40B | 0.33B | 0.37B | 0.39B | 0.43B | 0.49B | 0.59B | 0.65B | 0.59B | 0.57B | 0.60B | 0.54B | 0.54B | 0.51B | 0.59B | 0.57B | 0.52B | 0.51B | 0.58B | 0.59B | 0.61B | 0.60B | 0.66B | 0.73B | 0.75B | 0.78B | 0.83B | 0.76B | 0.77B | 0.69B | 0.83B | 0.83B | 0.83B | 0.80B |
|
Receivables - Other
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00B | 0.00B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.12B | 0.14B | 0.20B | 0.18B | 0.21B | 0.20B | 0.20B | 0.18B | 0.20B | 0.22B | 0.21B | 0.20B | 0.24B | 0.26B | 0.27B | 0.25B | 0.26B | 0.26B | 0.29B | 0.27B | 0.30B | 0.31B | 0.33B | 0.32B | 0.33B | 0.34B | 0.36B | 0.36B | 0.40B |
|
Receivables
|
| 0.02B | 0.21B | | 0.01B | 0.20B | 0.25B | 0.22B | 0.26B | 0.27B | 0.30B | 0.25B | 0.31B | 0.30B | 0.35B | 0.30B | 0.34B | 0.35B | 0.38B | 0.31B | 0.32B | 0.32B | 0.35B | 0.30B | 0.31B | 0.27B | 0.32B | 0.25B | 0.28B | 0.30B | 0.35B | 0.26B | 0.29B | 0.33B | 0.41B | 0.34B | 0.38B | 0.40B | 0.44B | 0.61B | 0.73B | 0.85B | 0.77B | 0.78B | 0.80B | 0.74B | 0.72B | 0.71B | 0.81B | 0.79B | 0.73B | 0.75B | 0.83B | 0.86B | 0.86B | 0.86B | 0.93B | 1.03B | 1.02B | 1.08B | 1.14B | 1.09B | 1.09B | 1.03B | 1.18B | 1.19B | 1.19B | 1.19B |
|
Raw Materials
|
| | | | | | 0.02B | | | 0.05B | 0.04B | 0.05B | 0.03B | 0.03B | 0.03B | 0.05B | 0.07B | 0.04B | 0.07B | 0.06B | 0.07B | 0.06B | 0.06B | 0.07B | 0.07B | 0.07B | 0.06B | 0.06B | 0.06B | 0.06B | 0.05B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.09B | 0.08B | 0.10B | 0.11B | 0.13B | 0.13B | 0.14B | 0.14B | 0.14B | 0.12B | 0.12B | 0.12B | 0.11B | 0.11B | 0.12B | 0.12B | 0.12B | 0.13B | 0.15B | 0.15B | 0.15B | 0.13B | 0.15B | 0.16B | 0.17B | 0.16B | 0.18B | 0.19B | 0.19B | 0.19B | 0.21B |
|
Work In Process
|
| | | | | | 0.09B | | | 0.09B | 0.11B | 0.09B | 0.10B | 0.09B | 0.09B | 0.09B | 0.09B | 0.09B | 0.09B | 0.09B | 0.09B | 0.09B | 0.09B | 0.10B | 0.10B | 0.10B | 0.09B | 0.10B | 0.11B | 0.12B | 0.11B | 0.11B | 0.12B | 0.12B | 0.10B | 0.11B | 0.11B | 0.14B | 0.12B | 0.12B | 0.13B | 0.14B | 0.13B | 0.14B | 0.13B | 0.11B | 0.09B | 0.09B | 0.09B | 0.10B | 0.10B | 0.11B | 0.13B | 0.13B | 0.12B | 0.13B | 0.13B | 0.13B | 0.13B | 0.13B | 0.14B | 0.15B | 0.15B | 0.15B | 0.15B | 0.16B | 0.16B | 0.17B |
|
Finished Goods
|
| | | | | | 0.19B | | | 0.25B | 0.23B | 0.26B | 0.29B | 0.30B | 0.05B | 0.30B | 0.30B | 0.32B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.04B | 0.05B | 0.06B | 0.05B | 0.05B | 0.05B | 0.06B | 0.06B | 0.05B | 0.05B | 0.05B | 0.07B | 0.05B | 0.06B | 0.06B | 0.06B | 0.06B | 0.07B | 0.08B | 0.09B | 0.07B | 0.07B | 0.07B | 0.07B | 0.06B | 0.07B | 0.08B | 0.08B | 0.07B | 0.09B | 0.09B | 0.08B | 0.07B | 0.09B | 0.09B | 0.09B | 0.09B | 0.09B | 0.09B | 0.10B | 0.10B | 0.10B |
|
Inventory
|
| 0.02B | 0.30B | | 0.01B | 0.29B | 0.30B | 0.33B | 0.36B | 0.39B | 0.38B | 0.41B | 0.42B | 0.42B | 0.40B | 0.45B | 0.45B | 0.45B | 0.43B | 0.45B | 0.46B | 0.47B | 0.45B | 0.47B | 0.48B | 0.49B | 0.45B | 0.47B | 0.49B | 0.50B | 0.46B | 0.49B | 0.51B | 0.51B | 0.47B | 0.50B | 0.51B | 0.59B | 0.55B | 0.52B | 0.53B | 0.53B | 0.52B | 0.52B | 0.53B | 0.51B | 0.44B | 0.45B | 0.42B | 0.43B | 0.42B | 0.45B | 0.48B | 0.50B | 0.51B | 0.57B | 0.57B | 0.53B | 0.52B | 0.56B | 0.58B | 0.61B | 0.61B | 0.63B | 0.63B | 0.66B | 0.65B | 0.69B |
|
Current Deferred Tax Assets
|
| | 0.05B | | | 0.04B | 0.03B | 0.03B | 0.03B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.05B | 0.03B | 0.03B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets
|
| 0.02B | 0.02B | | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.03B | 0.02B | 0.03B | 0.03B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.05B | 0.05B | 0.04B | 0.04B | 0.05B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.03B | 0.03B | 0.04B | 0.04B | 0.04B | 0.03B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.06B | 0.08B | 0.07B | 0.06B | 0.05B | 0.06B | 0.04B | 0.05B | 0.06B | 0.05B | 0.05B | 0.05B | 0.07B | 0.08B | 0.08B | 0.07B | 0.05B | 0.05B | 0.05B | 0.05B | 0.06B | 0.07B | 0.06B | 0.07B | 0.07B | 0.06B |
|
Current Assets
|
| 0.70B | 0.70B | | 0.63B | 0.63B | 0.72B | 0.68B | 0.75B | 0.80B | 0.82B | 0.78B | 0.86B | 0.85B | 0.90B | 0.90B | 0.94B | 0.94B | 0.96B | 0.91B | 0.93B | 0.99B | 1.01B | 0.92B | 0.97B | 0.97B | 0.92B | 0.91B | 0.89B | 0.95B | 0.94B | 0.88B | 0.91B | 0.97B | 1.02B | 0.98B | 1.03B | 1.14B | 1.11B | 1.13B | 1.24B | 1.30B | 1.27B | 1.33B | 1.34B | 1.24B | 1.21B | 1.25B | 1.37B | 1.44B | 1.46B | 1.45B | 1.33B | 1.25B | 1.31B | 1.36B | 1.47B | 1.49B | 1.47B | 1.55B | 1.81B | 1.79B | 1.74B | 1.72B | 1.91B | 2.06B | 1.88B | 2.05B |
|
Buildings
|
| 0.20B | 0.00B | | | | 0.17B | | | 0.18B | 0.18B | 0.19B | 0.19B | 0.19B | 0.19B | 0.20B | 0.20B | 0.20B | 0.20B | 0.20B | 0.20B | 0.20B | 0.20B | 0.26B | 0.25B | 0.38B | 0.37B | 0.37B | 0.50B | 0.52B | 0.53B | 0.53B | 0.53B | 0.53B | 0.51B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Construction in Progress
|
| 0.01B | 0.00B | | | | 0.01B | | | 0.04B | 0.04B | 0.04B | 0.03B | 0.04B | 0.03B | 0.04B | 0.05B | 0.06B | 0.08B | 0.10B | 0.13B | 0.16B | 0.22B | 0.22B | 0.28B | 0.22B | 0.25B | 0.28B | 0.19B | 0.14B | 0.09B | 0.09B | 0.11B | 0.10B | 0.05B | 0.05B | 0.04B | 0.03B | 0.03B | 0.03B | 0.03B | 0.02B | 0.02B | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Land & Improvements
|
0.00B | 0.01B | 0.00B | | | | 0.01B | | | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.03B | 0.02B | 0.02B | 0.03B | 0.06B | 0.06B | 0.06B | 0.06B | 0.07B | 0.07B | 0.06B | 0.06B | 0.08B | 0.08B | 0.09B | 0.09B | 0.09B | 0.09B | 0.09B | 0.09B | 0.09B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Property, Plant & Equipment (Net)
|
0.00B | 0.21B | 0.01B | | 0.20B | 0.19B | 0.01B | 0.19B | 0.20B | 0.20B | 0.21B | 0.21B | 0.21B | 0.21B | 0.23B | 0.27B | 0.27B | 0.29B | 0.35B | 0.38B | 0.40B | 0.44B | 0.51B | 0.57B | 0.63B | 0.69B | 0.76B | 0.78B | 0.83B | 0.84B | 0.09B | 0.88B | 0.89B | 0.90B | 0.10B | 0.93B | 0.94B | 1.04B | 0.10B | 1.06B | 1.06B | 1.06B | 0.11B | 1.03B | 1.02B | 1.01B | 0.11B | 0.99B | 0.97B | 0.95B | 0.11B | 0.93B | 0.92B | 0.91B | 0.11B | 0.92B | 0.92B | 0.91B | 0.10B | 0.93B | 0.92B | 0.92B | 0.94B | 0.93B | 0.93B | 0.94B | 0.99B | 1.00B |
|
Goodwill
|
| 0.47B | 0.44B | | 0.44B | 0.44B | 0.44B | 0.44B | 0.44B | 0.02B | 0.46B | 0.46B | 0.46B | 0.46B | 0.46B | 0.54B | 0.55B | 0.55B | 0.56B | 0.56B | 0.56B | 0.56B | 0.56B | 0.56B | 0.56B | 0.56B | 0.56B | 0.56B | 0.56B | 0.56B | 0.56B | 0.55B | 0.55B | 0.56B | 0.56B | 0.56B | 0.56B | 0.83B | 0.81B | 0.81B | 0.80B | 0.26B | 0.80B | 0.80B | 0.79B | 0.80B | 0.81B | 0.82B | 0.81B | 0.81B | 0.81B | 0.80B | 0.80B | 0.78B | 0.77B | 0.79B | 0.80B | 0.01B | 0.79B | 0.80B | 0.80B | 0.79B | 0.81B | 0.78B | 0.79B | 0.81B | 0.83B | 0.83B |
|
Intangibles
|
| 0.35B | 0.33B | | 0.31B | 0.30B | 0.29B | 0.28B | 0.28B | 0.28B | 0.27B | 0.26B | 0.25B | 0.24B | 0.24B | 0.31B | 0.30B | 0.29B | 0.29B | 0.28B | 0.27B | 0.26B | 0.25B | 0.25B | 0.24B | 0.23B | 0.45B | 0.22B | 0.21B | 0.20B | 0.44B | 0.44B | 0.44B | 0.44B | 0.17B | 0.44B | 0.44B | 0.71B | 0.70B | 0.67B | 0.65B | 0.64B | 0.98B | 0.61B | 0.60B | 0.98B | 1.01B | 0.99B | 0.94B | 0.95B | 0.94B | 0.92B | 0.91B | 0.88B | 0.86B | 0.90B | 0.91B | 0.91B | 0.85B | 0.87B | 0.86B | 0.86B | 0.88B | 0.83B | 0.85B | 0.89B | 0.89B | 0.89B |
|
Goodwill & Intangibles
|
| 0.82B | 0.77B | | 0.75B | 0.74B | 0.73B | 0.72B | 0.71B | 0.30B | 0.73B | 0.72B | 0.72B | 0.70B | 0.70B | 0.85B | 0.85B | 0.84B | 0.85B | 0.84B | 0.83B | 0.83B | 0.81B | 0.80B | 0.80B | 0.79B | 1.00B | 0.77B | 0.77B | 0.76B | 1.00B | 1.00B | 1.00B | 1.00B | 0.73B | 1.00B | 1.00B | 1.53B | 1.51B | 1.48B | 1.45B | 0.90B | 1.78B | 1.41B | 1.39B | 1.78B | 1.81B | 1.81B | 1.75B | 1.76B | 1.74B | 1.72B | 1.71B | 1.66B | 1.63B | 1.69B | 1.71B | 0.92B | 1.64B | 1.68B | 1.66B | 1.65B | 1.69B | 1.61B | 1.64B | 1.70B | 1.72B | 1.72B |
|
Long-Term Deferred Tax
|
| 0.03B | 0.01B | | 0.04B | 0.01B | 0.01B | 0.01B | 0.01B | 0.00B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.02B | 0.02B | 0.02B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.04B | 0.04B | 0.02B | 0.02B | 0.02B | 0.03B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.02B | 0.02B | 0.03B | 0.03B | 0.06B | 0.06B | 0.06B | 0.06B | 0.08B | 0.09B | 0.09B | 0.09B | 0.12B | 0.05B |
|
Other Non-Current Assets
|
| 0.02B | 0.01B | | 0.01B | 0.01B | 0.01B | 0.01B | 0.02B | 0.02B | 0.02B | 0.01B | 0.02B | 0.02B | 0.02B | 0.03B | 0.04B | 0.04B | 0.05B | 0.06B | 0.06B | 0.06B | 0.05B | 0.06B | 0.06B | 0.05B | 0.04B | 0.04B | 0.04B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.23B | 0.07B | 0.07B | 0.07B | 0.24B | 0.18B | 0.19B | 0.19B | 0.38B | 0.22B | 0.30B | 0.25B | 0.52B | 0.27B | 0.28B | 0.28B | 0.83B | 0.30B | 0.30B | 0.31B | 0.54B | 0.31B | 0.31B | 0.31B | 0.59B | 0.33B | 0.33B | 0.33B | 0.35B | 0.36B | 0.36B | 0.37B | 0.38B | 0.38B |
|
Non-Current Assets
|
| 1.06B | 1.00B | | 0.96B | 0.94B | 0.94B | 0.93B | 0.93B | 0.96B | 0.96B | 0.95B | 0.95B | 0.94B | 0.96B | 1.15B | 1.17B | 1.18B | 1.26B | 1.29B | 1.31B | 1.34B | 1.35B | 1.43B | 1.49B | 1.54B | 1.59B | 1.61B | 1.68B | 1.70B | 1.70B | 1.69B | 1.70B | 1.71B | 1.74B | 1.75B | 1.76B | 2.67B | 2.68B | 2.73B | 2.72B | 2.72B | 2.69B | 2.68B | 2.72B | 2.67B | 2.69B | 2.71B | 2.65B | 2.65B | 2.63B | 2.59B | 2.56B | 2.50B | 2.49B | 2.54B | 2.54B | 2.52B | 2.54B | 2.58B | 2.55B | 2.53B | 2.63B | 2.56B | 2.58B | 2.65B | 2.75B | 2.68B |
|
Assets
|
| 1.76B | 1.70B | | 1.60B | 1.58B | 1.66B | 1.61B | 1.68B | 1.76B | 1.78B | 1.74B | 1.82B | 1.79B | 1.86B | 2.05B | 2.10B | 2.12B | 2.22B | 2.20B | 2.24B | 2.32B | 2.36B | 2.35B | 2.46B | 2.51B | 2.51B | 2.52B | 2.57B | 2.65B | 2.64B | 2.58B | 2.61B | 2.68B | 2.76B | 2.73B | 2.79B | 3.80B | 3.79B | 3.86B | 3.97B | 4.02B | 3.96B | 4.01B | 4.06B | 3.91B | 3.90B | 3.96B | 4.02B | 4.09B | 4.09B | 4.04B | 3.89B | 3.76B | 3.81B | 3.89B | 4.01B | 4.01B | 4.01B | 4.13B | 4.37B | 4.32B | 4.37B | 4.28B | 4.49B | 4.71B | 4.63B | 4.73B |
|
Accounts Payables
|
| 0.08B | 0.08B | | 0.09B | 0.09B | 0.11B | 0.09B | 0.10B | 0.10B | 0.12B | 0.11B | 0.12B | 0.12B | 0.12B | 0.11B | 0.14B | 0.14B | 0.15B | 0.13B | 0.15B | 0.18B | 0.16B | 0.18B | 0.24B | 0.19B | 0.17B | 0.17B | 0.18B | 0.18B | 0.17B | 0.15B | 0.18B | 0.19B | 0.23B | 0.18B | 0.20B | 0.22B | 0.23B | 0.22B | 0.26B | 0.24B | 0.24B | 0.22B | 0.22B | 0.16B | 0.13B | 0.16B | 0.16B | 0.16B | 0.17B | 0.17B | 0.19B | 0.20B | 0.23B | 0.22B | 0.22B | 0.22B | 0.23B | 0.25B | 0.26B | 0.26B | 0.29B | 0.22B | 0.27B | 0.28B | 0.29B | 0.27B |
|
Notes Payables
|
| 0.04B | 0.05B | | | 0.02B | 0.02B | 0.02B | 0.02B | 0.04B | 0.02B | 0.01B | 0.03B | 0.01B | 0.01B | 0.14B | 0.10B | 0.10B | 0.10B | 0.01B | 0.02B | | | | | 0.00B | 0.00B | 0.10B | 0.10B | | | | | | | | | | 0.15B | | 0.16B | 0.18B | 0.22B | 0.28B | 0.10B | 0.10B | | | | | | | | 0.05B | 0.07B | 0.11B | 0.13B | 0.02B | | 0.07B | 0.14B | 0.27B | 0.22B | 0.26B | 0.26B | 0.35B | 0.12B | 0.38B |
|
Payables
|
| 0.13B | 0.13B | | 0.09B | 0.11B | 0.13B | 0.11B | 0.12B | 0.14B | 0.14B | 0.12B | 0.15B | 0.13B | 0.13B | 0.25B | 0.24B | 0.24B | 0.25B | 0.14B | 0.18B | 0.18B | 0.16B | 0.18B | 0.24B | 0.19B | 0.18B | 0.27B | 0.28B | 0.18B | 0.17B | 0.15B | 0.18B | 0.19B | 0.23B | 0.18B | 0.20B | 0.22B | 0.38B | 0.22B | 0.42B | 0.42B | 0.46B | 0.50B | 0.32B | 0.26B | 0.13B | 0.16B | 0.16B | 0.16B | 0.17B | 0.17B | 0.19B | 0.24B | 0.30B | 0.33B | 0.35B | 0.25B | 0.23B | 0.32B | 0.40B | 0.53B | 0.50B | 0.48B | 0.53B | 0.64B | 0.41B | 0.65B |
|
Accumulated Expenses
|
| 0.12B | 0.01B | | 0.10B | 0.09B | 0.01B | 0.09B | 0.11B | 0.11B | 0.01B | 0.09B | 0.09B | 0.10B | 0.02B | 0.02B | 0.01B | 0.01B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.01B | 0.01B | 0.01B | 0.01B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.01B | 0.01B | 0.01B | 0.11B | 0.16B | 0.19B | 0.17B | 0.20B | 0.21B | 0.23B | 0.17B | 0.15B | 0.16B | 0.15B | 0.16B | 0.16B | 0.16B | 0.18B | 0.15B | 0.16B | 0.16B | 0.21B | 0.19B | 0.21B | 0.22B | 0.26B | 0.21B | 0.24B | 0.25B | 0.29B | 0.23B | 0.24B | 0.26B | 0.31B | 0.25B |
|
Other Accumulated Expenses
|
| -0.01B | | | -0.01B | | 0.02B | | | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.03B | 0.02B | 0.03B | 0.03B | 0.03B | 0.02B | 0.02B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.02B | 0.01B | 0.01B | 0.01B | 0.01B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.03B | 0.02B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.03B | 0.03B | 0.03B | 0.04B | 0.04B | 0.03B | 0.03B | 0.04B | 0.04B | 0.03B | 0.04B |
|
Short term Debt
|
| 0.04B | | | 0.02B | | 0.02B | | 0.00B | 0.04B | | 0.01B | 0.03B | 0.01B | 0.00B | | 0.01B | 0.04B | | 0.01B | 0.02B | | | | | 0.00B | 0.00B | 0.10B | 0.10B | 0.10B | 0.15B | 0.15B | 0.13B | 0.12B | 0.03B | 0.07B | 0.04B | 0.14B | 0.15B | | 0.16B | 0.18B | 0.22B | 0.28B | 0.10B | 0.10B | 0.10B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.05B | 0.07B | 0.11B | 0.13B | 0.08B | 0.08B | 0.07B | 0.14B | 0.27B | 0.22B | 0.26B | 0.26B | 0.35B | 0.12B | 0.38B |
|
Current Taxes
|
| | 0.01B | | 0.01B | 0.00B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.00B | 0.00B | 0.01B | 0.02B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.08B | 0.05B | 0.00B | 0.00B | 0.00B | 0.00B | 0.01B | 0.01B | 0.00B | 0.01B | 0.02B | 0.02B | 0.02B | 0.01B | 0.02B | 0.02B | 0.02B | 0.01B | 0.00B | 0.01B | 0.01B | 0.01B | 0.01B | 0.02B | 0.02B | 0.02B | 0.03B | 0.04B | 0.03B | 0.04B | 0.04B | 0.05B | 0.05B | 0.05B | 0.04B | 0.04B | 0.05B | 0.04B | 0.06B | 0.05B |
|
Current Deferred Revenue
|
| | | | | | 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 | 0.01B | 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 | 0.00B | 0.01B | 0.03B | 0.03B | 0.03B | 0.03B | 0.02B | 0.03B | 0.03B | 0.02B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.04B | 0.05B | 0.05B | 0.06B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B |
|
Curent Deferred Tax Liability
|
| 0.09B | | | 0.08B | | | | | | 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 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities
|
| 0.29B | 0.26B | | 0.22B | 0.21B | 0.26B | 0.20B | 0.24B | 0.28B | 0.28B | 0.22B | 0.26B | 0.24B | 0.28B | 0.37B | 0.38B | 0.40B | 0.42B | 0.27B | 0.32B | 0.32B | 0.34B | 0.30B | 0.37B | 0.31B | 0.34B | 0.38B | 0.48B | 0.45B | 0.48B | 0.42B | 0.42B | 0.44B | 0.43B | 0.35B | 0.35B | 0.54B | 0.59B | 0.58B | 0.64B | 0.64B | 0.71B | 0.79B | 0.59B | 0.54B | 0.39B | 0.33B | 0.34B | 0.34B | 0.37B | 0.33B | 0.37B | 0.42B | 0.54B | 0.63B | 0.67B | 0.59B | 0.62B | 0.58B | 0.69B | 0.91B | 0.92B | 0.91B | 0.98B | 1.01B | 0.91B | 1.00B |
|
Non-Current Debt
|
| 0.61B | 0.53B | | 0.45B | 0.44B | 0.43B | 0.41B | 0.41B | 0.41B | 0.41B | 0.41B | 0.40B | 0.40B | 0.38B | 0.45B | 0.45B | 0.45B | 0.45B | 0.58B | 0.58B | 0.67B | 0.71B | 0.70B | 0.71B | 0.88B | 0.85B | 0.79B | 0.62B | 0.69B | 0.58B | 0.57B | 0.56B | 0.57B | 0.58B | 0.58B | 0.59B | 1.21B | 1.09B | 1.02B | 1.00B | 1.01B | 0.86B | 0.73B | 0.87B | 0.73B | 0.74B | 0.75B | 0.74B | 0.74B | 0.73B | 0.73B | 0.73B | 0.72B | 0.71B | 0.65B | 0.65B | 0.65B | 0.65B | 0.65B | 0.65B | 0.56B | 0.57B | 0.48B | 0.49B | 0.50B | 0.46B | 0.46B |
|
Non-Current Deffered Revenue
|
| 0.00B | 0.00B | | 0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.24B | 0.32B | 0.33B | 0.33B | 0.34B | 0.34B | 0.35B | 0.36B | 0.37B | 0.37B | 0.38B | 0.38B | 0.39B | 0.39B | 0.40B | 0.40B | 0.40B | 0.40B | 0.41B | 0.41B | 0.41B | 0.42B | 0.43B | 0.42B | 0.42B | 0.42B | 0.43B | 0.43B | 0.43B | 0.42B |
|
Pension
|
| | | | | | 0.07B | | | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.08B | 0.08B | 0.08B | 0.08B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.06B | 0.06B | 0.05B | 0.05B | 0.07B | 0.07B | 0.07B | 0.07B | 0.05B | 0.05B | 0.05B | 0.09B | 0.09B | 0.09B | 0.09B | 0.09B | 0.11B | 0.11B | 0.11B | 0.11B | 0.11B | 0.12B | 0.12B | 0.12B | 0.11B | 0.11B | 0.10B | 0.09B | 0.07B | 0.07B | 0.08B | 0.08B | 0.07B | 0.08B | 0.08B | 0.08B | 0.08B | 0.09B | 0.09B | 0.09B | 0.09B | 0.09B |
|
Minority Interest
|
| 0.82B | 0.00B | | 0.86B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Liabilities from Discontinued Operations
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01B | 0.01B | | | | | | | | | | | | | | | | | | | 0.00B | | | | |
|
Non-Current Deferred Tax Liability
|
| | 0.09B | | | 0.08B | 0.09B | 0.09B | 0.09B | 0.09B | 0.09B | 0.09B | 0.08B | 0.09B | 0.08B | 0.08B | 0.08B | 0.08B | 0.10B | 0.11B | 0.11B | 0.10B | 0.09B | 0.09B | 0.09B | 0.10B | 0.06B | 0.09B | 0.00B | 0.00B | -0.02B | 0.01B | 0.01B | 0.01B | 0.03B | 0.02B | 0.02B | 0.17B | 0.17B | 0.17B | 0.16B | 0.17B | 0.15B | 0.15B | 0.15B | 0.16B | 0.16B | 0.17B | 0.16B | 0.17B | 0.16B | 0.16B | 0.16B | 0.15B | 0.13B | 0.14B | 0.14B | 0.14B | 0.13B | 0.14B | 0.14B | 0.13B | 0.12B | 0.12B | 0.12B | 0.13B | 0.11B | 0.11B |
|
Other Non-Current Liabilities
|
| 0.08B | 0.02B | | 0.11B | 0.10B | 0.08B | 0.09B | 0.09B | 0.09B | 0.09B | 0.09B | 0.09B | 0.09B | 0.11B | 0.12B | 0.13B | 0.13B | 0.11B | 0.11B | 0.10B | 0.10B | 0.10B | 0.10B | 0.09B | 0.10B | 0.12B | 0.11B | 0.35B | 0.35B | 0.37B | 0.36B | 0.36B | 0.35B | 0.34B | 0.37B | 0.37B | 0.42B | 0.40B | 0.46B | 0.47B | 0.48B | 0.51B | 0.53B | 0.53B | 0.58B | 0.62B | 0.65B | 0.65B | 0.64B | 0.62B | 0.60B | 0.59B | 0.55B | 0.53B | 0.54B | 0.54B | 0.55B | 0.54B | 0.57B | 0.56B | 0.55B | 0.58B | 0.56B | 0.57B | 0.60B | 0.59B | 0.58B |
|
Total Non-Current Liabilities
|
| 0.99B | 0.97B | | 0.75B | 0.73B | 0.78B | 0.71B | 0.74B | 0.77B | 0.77B | 0.71B | 0.74B | 0.72B | 0.74B | 0.89B | 0.90B | 0.93B | 0.97B | 0.96B | 1.01B | 1.09B | 1.14B | 1.09B | 1.17B | 1.29B | 1.24B | 1.26B | 1.10B | 1.14B | 1.06B | 1.00B | 0.99B | 1.02B | 1.04B | 0.96B | 0.96B | 1.92B | 1.85B | 1.77B | 1.81B | 1.83B | 1.72B | 1.68B | 1.62B | 1.42B | 1.29B | 1.24B | 1.24B | 1.25B | 1.26B | 1.22B | 1.25B | 1.29B | 1.38B | 1.42B | 1.46B | 1.38B | 1.40B | 1.37B | 1.48B | 1.61B | 1.62B | 1.51B | 1.59B | 1.64B | 1.47B | 1.56B |
|
Total Liabilities
|
| 1.07B | 0.98B | -0.73B | 0.85B | 0.83B | 0.86B | 0.79B | 0.82B | 0.86B | 0.86B | 0.80B | 0.83B | 0.81B | 0.85B | 1.01B | 1.04B | 1.06B | 1.08B | 1.07B | 1.11B | 1.19B | 1.24B | 1.19B | 1.27B | 1.38B | 1.36B | 1.37B | 1.45B | 1.49B | 1.43B | 1.35B | 1.35B | 1.37B | 1.39B | 1.32B | 1.33B | 2.34B | 2.25B | 2.23B | 2.27B | 2.31B | 2.23B | 2.21B | 2.15B | 2.00B | 1.91B | 1.90B | 1.89B | 1.89B | 1.88B | 1.81B | 1.84B | 1.85B | 1.91B | 1.96B | 2.00B | 1.92B | 1.94B | 1.94B | 2.04B | 2.16B | 2.19B | 2.07B | 2.16B | 2.24B | 2.06B | 2.15B |
|
Total Debt
|
| 0.65B | 0.53B | | 0.46B | 0.44B | 0.45B | 0.41B | 0.41B | 0.45B | 0.41B | 0.41B | 0.44B | 0.41B | 0.38B | 0.45B | 0.46B | 0.49B | 0.45B | 0.59B | 0.60B | 0.67B | 0.71B | 0.70B | 0.71B | 0.88B | 0.85B | 0.89B | 0.72B | 0.79B | 0.73B | 0.72B | 0.70B | 0.69B | 0.61B | 0.65B | 0.63B | 1.36B | 1.25B | 1.02B | 1.16B | 1.19B | 1.08B | 1.01B | 0.97B | 0.83B | 0.84B | 0.75B | 0.74B | 0.74B | 0.73B | 0.73B | 0.73B | 0.77B | 0.78B | 0.76B | 0.78B | 0.73B | 0.72B | 0.72B | 0.79B | 0.84B | 0.79B | 0.74B | 0.75B | 0.86B | 0.58B | 0.84B |
|
Common Equity
|
| 0.69B | 0.71B | 0.73B | 0.74B | 0.75B | 0.84B | 0.82B | 0.86B | 0.90B | 0.92B | 0.97B | 1.01B | 1.03B | 1.07B | 1.09B | 1.13B | 1.15B | 1.19B | 1.13B | 1.13B | 1.13B | 1.34B | 1.38B | 1.41B | 1.45B | 1.50B | 1.51B | 1.55B | 1.59B | 1.21B | 1.69B | 1.72B | 1.77B | 1.37B | 1.40B | 1.46B | 1.47B | 1.54B | 1.64B | 1.70B | 1.70B | 1.73B | 1.80B | 1.91B | 1.91B | 1.99B | 2.06B | 2.13B | 2.20B | 2.21B | 2.22B | 2.05B | 1.91B | 1.90B | 1.94B | 2.01B | 2.09B | 2.07B | 2.19B | 2.33B | 2.16B | 2.18B | 2.21B | 2.34B | 2.47B | 2.57B | 2.59B |
|
Shareholder's Equity
|
| 0.69B | 0.71B | 0.73B | 0.74B | 0.75B | 0.84B | 0.82B | 0.86B | 0.90B | 0.92B | 0.97B | 1.01B | 1.03B | 1.07B | 1.09B | 1.13B | 1.15B | 1.19B | 1.13B | 1.13B | 1.13B | 1.34B | 1.38B | 1.41B | 1.45B | 1.50B | 1.51B | 1.55B | 1.59B | 1.21B | 1.69B | 1.72B | 1.77B | 1.37B | 1.40B | 1.46B | 1.47B | 1.54B | 1.64B | 1.70B | 1.70B | 1.73B | 1.80B | 1.91B | 1.91B | 1.99B | 2.06B | 2.13B | 2.20B | 2.21B | 2.22B | 2.05B | 1.91B | 1.90B | 1.94B | 2.01B | 2.09B | 2.07B | 2.19B | 2.33B | 2.16B | 2.18B | 2.21B | 2.34B | 2.47B | 2.57B | 2.59B |
|
Liabilities and Shareholders Equity
|
| 1.76B | 1.70B | | 1.60B | 1.58B | 1.66B | 1.61B | 1.68B | 1.76B | 1.78B | 1.74B | 1.82B | 1.79B | 1.86B | 2.05B | 2.10B | 2.12B | 2.22B | 2.20B | 2.24B | 2.32B | 2.36B | 2.35B | 2.46B | 2.51B | 2.51B | 2.52B | 2.57B | 2.65B | 2.64B | 2.58B | 2.61B | 2.68B | 2.76B | 2.73B | 2.79B | 3.80B | 3.79B | 3.86B | 3.97B | 4.02B | 3.96B | 4.01B | 4.06B | 3.91B | 3.90B | 3.96B | 4.02B | 4.09B | 4.09B | 4.04B | 3.89B | 3.76B | 3.81B | 3.89B | 4.01B | 4.01B | 4.01B | 4.13B | 4.37B | 4.32B | 4.37B | 4.28B | 4.49B | 4.71B | 4.63B | 4.73B |
|
Treasury Shares
|
| -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 | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.00B | 0.01B | 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 | 0.00B | 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 | 0.00B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B |
|
Retained Earnings
|
| 0.72B | 0.74B | | 0.78B | 0.81B | 0.84B | 0.85B | 0.88B | 0.91B | 0.95B | 0.97B | 1.01B | 1.03B | 1.07B | 1.09B | 1.13B | 1.15B | 1.19B | 1.21B | 1.25B | 1.29B | 1.34B | 1.38B | 1.41B | 1.45B | 1.50B | 1.51B | 1.55B | 1.59B | 1.65B | 1.69B | 1.72B | 1.77B | 1.82B | 1.83B | 1.86B | 1.90B | 1.97B | 2.03B | 2.10B | 2.17B | 2.22B | 2.27B | 2.34B | 2.37B | 2.43B | 2.46B | 2.52B | 2.56B | 2.60B | 2.62B | 2.66B | 2.68B | 2.73B | 2.75B | 2.77B | 2.84B | 2.91B | 2.99B | 3.07B | 3.15B | 3.22B | 3.30B | 3.39B | 3.48B | 3.60B | 3.72B |