|
Cash & Equivalents
|
2.78B | 2.97B | 3.58B | 2.88B | 2.27B | | | 3.29B | | | 3.89B | 6.95B | 4.21B | 5.85B | 5.82B | 3.26B | 2.53B | 5.81B | 8.28B | 3.81B | 3.69B | 4.35B | 3.68B | 3.73B | 2.86B | 3.79B | 3.23B | 4.14B | 2.90B | 2.63B | 3.48B | 3.24B | 3.36B | 2.63B | 3.00B | 3.80B | 9.74B | 10.13B | 11.96B | 6.95B | 7.36B | 5.53B | 11.41B | 6.04B | 7.69B | 9.14B | 9.09B | 6.27B | 6.11B | 6.63B | 11.97B | 7.99B | 6.53B | 5.20B | 9.50B | 7.63B | 31.60B | 34.25B | 34.74B | 10.94B | 9.71B | 9.30B | 9.01B | 11.97B | 8.81B | 8.03B | 9.45B |
|
Short-term Investments
|
| 9.00B | 10.44B | 10.56B | 11.85B | | | | | | | 13.70B | | | 19.55B | 20.80B | 18.74B | 16.21B | 2.88B | 15.60B | 16.11B | 21.84B | 24.40B | 23.30B | 24.25B | 26.20B | 27.89B | 27.24B | 31.84B | 32.40B | 34.49B | 34.84B | 35.04B | 36.60B | 38.35B | 37.88B | 22.43B | 19.26B | 5.88B | 22.36B | 6.90B | 0.35B | 1.81B | 2.87B | 0.13B | 2.28B | 3.27B | 4.38B | 4.45B | 1.45B | 0.95B | 0.05B | 0.02B | 1.98B | 1.98B | 1.68B | 0.00B | | | | | | | | | | |
|
Cash & Current Investments
|
2.78B | 11.96B | 14.01B | 13.44B | 14.12B | | | 3.29B | | | 3.89B | 20.64B | 4.21B | 5.85B | 25.37B | 24.06B | 21.27B | 22.02B | 11.16B | 19.40B | 19.80B | 26.19B | 28.07B | 27.03B | 27.12B | 29.99B | 31.12B | 31.38B | 34.74B | 35.03B | 37.98B | 38.09B | 38.40B | 39.23B | 41.35B | 41.68B | 32.17B | 29.39B | 17.84B | 29.30B | 14.26B | 5.88B | 13.23B | 8.91B | 7.82B | 11.42B | 12.36B | 10.65B | 10.57B | 8.08B | 12.92B | 8.04B | 6.54B | 7.18B | 11.48B | 9.30B | 31.60B | 34.25B | 34.74B | 10.94B | 9.71B | 9.30B | 9.01B | 11.97B | 8.81B | 8.03B | 9.45B |
|
Receivables - Net
|
| 2.18B | 2.33B | 2.11B | 2.27B | 2.21B | 2.44B | 2.33B | 2.52B | 2.71B | 2.73B | 2.90B | 2.99B | 2.71B | 2.70B | 2.52B | 2.53B | 2.67B | 2.67B | 2.70B | 2.51B | 2.70B | 2.35B | 2.55B | 2.55B | 2.78B | 2.90B | 3.00B | 3.08B | 3.08B | 3.19B | 3.17B | 3.25B | 3.56B | 3.40B | 3.24B | 3.63B | 3.50B | 3.44B | 3.58B | 3.77B | 3.80B | 3.61B | 4.06B | 5.01B | 5.37B | 4.09B | 4.53B | 4.42B | 4.48B | 4.76B | 4.89B | 5.08B | 5.33B | 5.33B | 5.56B | 5.74B | 5.83B | 6.14B | 7.27B | 6.78B | 6.93B | 7.32B | 6.78B | 8.13B | 8.70B | 8.49B |
|
Receivables - Other
|
| | | | | | | | | | | | | | | | | | | 0.02B | | | | | | | | | | | | | | | | | | | | 0.44B | | | | 0.48B | | | | 0.58B | | | | 0.78B | | | | 0.70B | | | | 0.50B | | | | 0.52B | | | |
|
Receivables
|
| 2.18B | 2.33B | 2.11B | 2.27B | 2.21B | 2.44B | 2.33B | 2.52B | 2.71B | 2.73B | 2.90B | 2.99B | 2.71B | 2.70B | 2.52B | 2.53B | 2.67B | 2.67B | 2.72B | 2.51B | 2.70B | 2.35B | 2.55B | 2.55B | 2.78B | 2.90B | 3.00B | 3.08B | 3.08B | 3.19B | 3.17B | 3.25B | 3.56B | 3.40B | 3.24B | 3.63B | 3.50B | 3.44B | 4.02B | 3.77B | 3.80B | 3.61B | 4.54B | 5.01B | 5.37B | 4.09B | 5.11B | 4.42B | 4.48B | 4.76B | 5.67B | 5.08B | 5.33B | 5.33B | 6.26B | 5.74B | 5.83B | 6.14B | 7.77B | 6.78B | 6.93B | 7.32B | 7.30B | 8.13B | 8.70B | 8.49B |
|
Raw Materials
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.23B | 0.22B | | 0.32B | 0.23B | 0.28B | 0.30B | 0.29B | 0.26B | 0.28B | 0.29B | 0.32B | 0.36B | 0.45B | | | | | | | | | | | | | | | | | | | | | | |
|
Work In Process
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.61B | 1.50B | | 1.60B | 1.67B | 1.63B | 1.70B | 1.77B | 1.66B | 1.77B | 1.79B | 1.92B | 2.23B | 2.19B | | | | | | | | | | | | | | | | | | | | | | |
|
Finished Goods
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.91B | 1.16B | | 1.01B | 0.93B | 1.05B | 1.06B | 0.96B | 1.02B | 0.97B | 1.09B | 1.00B | 1.00B | 1.04B | | | | | | | | | | | | | | | | | | | | | | |
|
Inventory
|
| 2.06B | 2.15B | 2.22B | 2.20B | | | | | | | 2.48B | | | 2.77B | 2.74B | 2.74B | 2.77B | 2.84B | 3.02B | 2.97B | 2.95B | 2.88B | 2.65B | 2.69B | 2.57B | 2.53B | 2.44B | 2.57B | 2.67B | 2.68B | 2.75B | 2.87B | 2.96B | 2.93B | 2.83B | 2.95B | 3.06B | 3.02B | 2.94B | 3.02B | 3.18B | 3.24B | 3.58B | 3.68B | 3.84B | 3.94B | 3.89B | 4.02B | 4.12B | 4.15B | 4.09B | 4.41B | 4.55B | 4.76B | 4.93B | 5.01B | 4.98B | 5.03B | 9.52B | 8.72B | 8.00B | 7.36B | 7.00B | 6.73B | 6.58B | 6.35B |
|
Prepaid Assets
|
| 1.49B | 1.48B | 1.16B | 1.22B | | | | | | | 1.57B | | | 1.77B | 1.89B | 2.16B | 2.21B | 2.05B | 2.25B | 3.02B | 2.49B | 2.73B | 2.49B | 2.71B | 2.40B | 2.29B | 1.70B | 1.82B | 2.16B | 2.00B | 2.02B | 1.94B | 2.69B | 2.07B | 1.73B | 1.93B | 2.01B | 1.94B | 1.79B | 2.06B | 2.01B | 3.35B | 1.89B | 2.11B | 2.27B | 2.27B | 2.08B | 2.29B | 2.42B | 2.54B | 2.37B | 2.49B | 2.26B | 2.50B | 2.39B | 2.40B | 2.32B | 2.56B | 2.60B | 2.82B | 2.98B | 3.08B | 3.28B | 3.26B | 3.42B | 3.60B |
|
Current Assets
|
| 17.70B | 19.97B | 18.93B | 19.81B | | | | | | | 27.59B | | | 32.60B | 31.21B | 28.70B | 29.67B | 30.68B | 27.37B | 28.30B | 34.33B | 36.05B | 34.71B | 35.06B | 37.74B | 38.84B | 38.52B | 42.21B | 42.95B | 45.84B | 46.01B | 46.46B | 48.44B | 49.75B | 49.48B | 40.69B | 37.97B | 38.32B | 37.62B | 35.15B | 30.75B | 31.05B | 18.44B | 18.81B | 22.89B | 22.66B | 21.14B | 21.30B | 19.10B | 24.38B | 19.39B | 18.52B | 19.32B | 24.06B | 22.19B | 44.70B | 47.38B | 48.48B | 30.33B | 28.03B | 27.21B | 26.77B | 29.03B | 26.93B | 26.73B | 27.89B |
|
Buildings
|
| | | 3.29B | | | | 3.39B | | | | 3.46B | | | | 3.51B | | | | 3.47B | | | | 3.61B | | | | 3.64B | | | | 3.64B | | | | 3.51B | | | | 3.62B | | | | 3.76B | | | | 3.86B | | | | 4.03B | | | | 4.20B | | | | | | | | | | | |
|
Construction in Progress
|
| | | 0.91B | | | | 0.63B | | | | 0.74B | | | | 1.07B | | | | 1.12B | | | | 1.18B | | | | 0.75B | | | | 0.74B | | | | 0.83B | | | | 0.95B | | | | 0.91B | | | | 0.92B | | | | 0.99B | | | | 1.21B | | | | | | | | | | | |
|
Land & Improvements
|
| | | 0.45B | | | | 0.36B | | | | 0.37B | | | | 0.41B | | | | 0.41B | | | | 0.40B | | | | 0.32B | | | | 0.29B | | | | 0.28B | | | | 0.27B | | | | 0.26B | | | | 0.26B | | | | 0.28B | | | | 0.29B | | | | | | | | | | | |
|
Property, Plant & Equipment (Net)
|
| 5.80B | 5.74B | 5.74B | 5.62B | | | | | | | 5.42B | | | 5.38B | 5.33B | 5.30B | 5.29B | 5.28B | 5.35B | 5.37B | 5.37B | 5.27B | 5.22B | 5.12B | 5.05B | 4.99B | 4.91B | 4.88B | 4.88B | 4.91B | 4.96B | 4.96B | 4.98B | 4.91B | 4.99B | 4.94B | 4.92B | 4.90B | 4.96B | 4.89B | 4.88B | 4.90B | 4.93B | 4.88B | 4.84B | 4.82B | 4.89B | 4.86B | 4.91B | 4.98B | 5.18B | 5.14B | 5.16B | 5.19B | 5.43B | 5.46B | 5.53B | 5.56B | 5.94B | 6.00B | 6.10B | 6.16B | 6.54B | 6.68B | 6.86B | 7.22B |
|
Long-Term Investments
|
| | | | | | | | | | | | | | | | | | 3.41B | 3.41B | 3.41B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Goodwill
|
| 11.34B | 11.34B | 11.34B | 11.34B | | | 11.33B | | | | 11.75B | 12.12B | 12.43B | 12.59B | 12.66B | 12.60B | 12.58B | 12.57B | 14.97B | 14.83B | 14.84B | 14.81B | 14.79B | 14.72B | 14.72B | 14.67B | 14.75B | 14.80B | 14.80B | 14.80B | 14.76B | 14.76B | 14.77B | 14.78B | 14.76B | 0.01B | 14.72B | 14.68B | 14.70B | 14.69B | 14.69B | 14.71B | 14.70B | 14.68B | 14.68B | 14.67B | 14.69B | 14.67B | 14.68B | 14.66B | 14.89B | 14.90B | 14.87B | 14.85B | 15.53B | 15.53B | 15.53B | 15.51B | 18.63B | 18.57B | 18.62B | 18.66B | 18.64B | 18.64B | 18.67B | 18.68B |
|
Intangibles
|
| 2.78B | 2.67B | 2.57B | 2.46B | | | | | | | 2.58B | | | 3.68B | 3.97B | 3.90B | 3.78B | 3.68B | 13.26B | 13.57B | 13.50B | 13.10B | 12.69B | 12.27B | 11.99B | 11.61B | 11.64B | 11.45B | 11.07B | 10.69B | 10.28B | 9.92B | 9.56B | 8.87B | 8.61B | 8.78B | 8.44B | 7.78B | 7.44B | 7.12B | 6.81B | 6.70B | 19.41B | 18.65B | 17.95B | 17.25B | 16.59B | 15.95B | 15.31B | 14.66B | 15.18B | 14.57B | 13.93B | 13.27B | 16.08B | 15.39B | 14.63B | 13.15B | 32.64B | 31.37B | 30.17B | 28.92B | 27.70B | 25.72B | 24.61B | 23.14B |
|
Goodwill & Intangibles
|
| 14.12B | 14.01B | 13.90B | 13.80B | | | 11.33B | | | | 14.33B | 12.12B | 12.43B | 16.27B | 16.63B | 16.50B | 16.35B | 16.25B | 28.23B | 28.40B | 28.34B | 27.91B | 27.48B | 26.99B | 26.71B | 26.29B | 26.39B | 26.25B | 25.87B | 25.49B | 25.04B | 24.68B | 24.33B | 23.65B | 23.37B | 8.79B | 23.17B | 22.47B | 22.14B | 21.82B | 21.50B | 21.41B | 34.12B | 33.34B | 32.63B | 31.93B | 31.28B | 30.62B | 29.98B | 29.32B | 30.07B | 29.46B | 28.79B | 28.11B | 31.61B | 30.92B | 30.16B | 28.66B | 51.27B | 49.94B | 48.79B | 47.58B | 46.34B | 44.37B | 43.29B | 41.81B |
|
Other Non-Current Assets
|
| 1.23B | 1.21B | 1.06B | 1.14B | | | | | | | 1.52B | | | 1.19B | 1.13B | 1.15B | 1.29B | 1.45B | 1.77B | 1.52B | 1.49B | 1.54B | 1.59B | 1.78B | 1.71B | 1.75B | 1.60B | 1.77B | 1.77B | 1.90B | 1.62B | 1.77B | 1.84B | 2.02B | 2.12B | 1.98B | 1.62B | 1.65B | 1.70B | 2.14B | 2.24B | 2.18B | 2.22B | 4.64B | 4.65B | 5.23B | 5.64B | 5.76B | 5.78B | 6.31B | 6.52B | 6.07B | 6.02B | 6.34B | 5.90B | 7.63B | 7.19B | 7.83B | 9.61B | 9.01B | 8.82B | 10.38B | 9.93B | 11.39B | 11.02B | 13.22B |
|
Non-Current Assets
|
| 21.14B | 20.97B | 20.70B | 20.56B | | | | | | | 21.28B | | | 22.84B | 23.09B | 22.95B | 22.94B | 26.40B | 38.76B | 38.70B | 35.21B | 34.73B | 34.30B | 33.89B | 33.47B | 33.02B | 32.93B | 32.91B | 32.52B | 32.31B | 31.62B | 31.41B | 31.14B | 30.58B | 30.48B | 30.48B | 29.71B | 29.01B | 28.80B | 28.85B | 28.63B | 28.48B | 41.27B | 42.86B | 42.12B | 41.98B | 41.80B | 41.24B | 40.67B | 40.61B | 41.78B | 40.68B | 39.97B | 39.64B | 42.94B | 44.02B | 42.89B | 42.06B | 66.82B | 64.95B | 63.70B | 64.12B | 62.81B | 62.44B | 61.16B | 62.26B |
|
Assets
|
| 38.84B | 40.94B | 39.63B | 40.37B | | | | | | | 48.87B | | | 55.45B | 54.30B | 51.64B | 52.61B | 57.07B | 66.12B | 67.00B | 69.53B | 70.78B | 69.01B | 68.95B | 71.21B | 71.87B | 71.45B | 75.12B | 75.47B | 78.15B | 77.63B | 77.86B | 79.59B | 80.33B | 79.95B | 71.16B | 67.68B | 67.33B | 66.42B | 64.00B | 59.37B | 59.53B | 59.71B | 61.67B | 65.01B | 64.64B | 62.95B | 62.54B | 59.77B | 64.99B | 61.16B | 59.20B | 59.29B | 63.70B | 65.12B | 88.72B | 90.27B | 90.53B | 97.15B | 92.98B | 90.91B | 90.88B | 91.84B | 89.37B | 87.90B | 90.14B |
|
Accounts Payables
|
| 0.64B | 0.61B | 0.57B | 0.88B | | | | | | | 0.64B | | | 0.88B | 0.91B | 0.94B | 1.01B | 0.90B | 0.79B | 0.95B | 0.98B | 0.95B | 0.99B | 0.89B | 0.93B | 1.07B | 0.96B | 0.82B | 0.87B | 0.82B | 0.92B | 0.90B | 0.88B | 0.88B | 1.35B | 1.09B | 1.03B | 1.04B | 1.21B | 1.09B | 1.00B | 1.00B | 1.37B | 1.34B | 1.15B | 1.16B | 1.42B | 1.40B | 1.28B | 1.17B | 1.37B | 1.40B | 1.26B | 1.20B | 1.57B | 1.32B | 1.21B | 1.36B | 1.59B | 1.63B | 2.27B | 2.15B | 1.91B | 2.41B | 3.01B | 2.84B |
|
Notes Payables
|
| 1.00B | 1.00B | | | | | | | | | 0.08B | | | 2.46B | 2.50B | 0.01B | 0.01B | 0.01B | 2.50B | 2.50B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Payables
|
| 1.64B | 1.61B | 0.57B | 0.88B | | | | | | | 0.73B | | | 3.34B | 3.40B | 0.95B | 1.01B | 0.91B | 3.29B | 3.45B | 0.98B | 0.95B | 0.99B | 0.89B | 0.93B | 1.07B | 0.96B | 0.82B | 0.87B | 0.82B | 0.92B | 0.90B | 0.88B | 0.88B | 1.35B | 1.09B | 1.03B | 1.04B | 1.21B | 1.09B | 1.00B | 1.00B | 1.37B | 1.34B | 1.15B | 1.16B | 1.42B | 1.40B | 1.28B | 1.17B | 1.37B | 1.40B | 1.26B | 1.20B | 1.57B | 1.32B | 1.21B | 1.36B | 1.59B | 1.63B | 2.27B | 2.15B | 1.91B | 2.41B | 3.01B | 2.84B |
|
Accumulated Expenses
|
| 2.91B | 3.29B | 3.30B | 3.30B | | | | | | | 5.03B | | | 5.03B | 4.79B | 4.20B | 3.77B | 3.94B | 4.66B | 4.75B | 4.38B | 5.10B | 5.51B | 4.95B | 4.71B | 4.85B | 5.45B | 5.46B | 4.67B | 4.92B | 5.88B | 5.82B | 5.47B | 5.32B | 6.52B | 7.21B | 5.89B | 6.31B | 7.86B | 7.91B | 6.80B | 7.68B | 8.51B | 8.65B | 9.28B | 8.70B | 10.14B | 9.92B | 8.98B | 9.38B | 10.73B | 10.64B | 10.54B | 11.58B | 12.52B | 12.06B | 13.72B | 14.17B | 15.36B | 14.13B | 13.72B | 14.62B | 17.64B | 17.23B | 15.02B | 16.80B |
|
Short term Debt
|
| | | | 2.38B | | | | | | | | | | | | | | | 2.50B | | 2.50B | 2.50B | 0.50B | 0.50B | 1.25B | 1.25B | 2.25B | 2.25B | 5.29B | 4.80B | 4.40B | 3.80B | 1.46B | 2.00B | 1.15B | 2.18B | 4.29B | 5.08B | 4.42B | 3.71B | 2.82B | 2.05B | 2.95B | 1.84B | 0.09B | 0.09B | 0.09B | 1.56B | 4.32B | 4.29B | 0.09B | 0.84B | 0.82B | 1.54B | 1.59B | 0.83B | 2.17B | 1.43B | 1.44B | 3.96B | 5.53B | 3.54B | 3.55B | 3.37B | 2.44B | 2.15B |
|
Total Current Liabilities
|
| 4.55B | 4.90B | 3.87B | 6.56B | | | | | | | 5.75B | | | 8.37B | 8.19B | 5.14B | 4.78B | 4.84B | 7.95B | 8.20B | 7.87B | 8.55B | 7.01B | 6.34B | 6.89B | 7.17B | 8.66B | 8.52B | 10.83B | 10.54B | 11.20B | 10.52B | 7.82B | 8.19B | 9.02B | 10.48B | 11.21B | 12.43B | 13.49B | 12.71B | 10.62B | 10.74B | 12.84B | 11.83B | 10.52B | 9.95B | 11.65B | 12.87B | 14.59B | 14.84B | 12.18B | 12.89B | 12.62B | 14.33B | 15.69B | 14.21B | 17.10B | 16.95B | 18.39B | 19.71B | 21.52B | 20.31B | 23.10B | 23.01B | 20.48B | 21.79B |
|
Non-Current Debt
|
| 6.09B | 6.09B | 6.09B | 7.08B | | | | | | | 21.34B | | | 24.02B | 24.03B | 23.89B | 23.91B | 27.18B | 29.62B | 29.52B | 30.83B | 30.48B | 30.21B | 29.84B | 30.70B | 30.51B | 29.18B | 32.06B | 27.93B | 30.53B | 30.19B | 30.29B | 33.60B | 33.78B | 34.19B | 33.36B | 30.21B | 29.35B | 29.51B | 29.32B | 27.80B | 27.74B | 26.95B | 30.01B | 34.13B | 34.20B | 32.90B | 31.13B | 28.46B | 33.29B | 33.22B | 36.01B | 35.70B | 37.16B | 37.35B | 60.76B | 59.38B | 59.04B | 63.17B | 60.06B | 57.12B | 56.85B | 56.55B | 54.01B | 53.76B | 52.43B |
|
Convertible Debt
|
| 4.38B | 4.45B | 4.51B | 2.20B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability
|
| | | | | | | | | | | | | | | | | | | 4.69B | | | | 3.46B | 3.33B | 3.23B | 3.11B | 2.24B | 2.20B | 2.60B | 2.41B | 2.44B | 2.37B | 2.30B | 2.13B | 1.17B | 1.22B | 1.16B | 0.98B | 0.86B | 0.81B | 0.76B | 0.67B | 0.61B | 0.43B | 0.26B | 0.21B | | | | | | | | | 1.88B | | | | 4.11B | 1.86B | 1.78B | 1.71B | 1.62B | 1.51B | 1.39B | 1.46B |
|
Other Non-Current Liabilities
|
| 2.46B | 2.64B | 2.49B | 2.18B | | | | | | | 2.74B | | | 3.16B | 3.01B | 3.12B | 3.32B | 3.32B | 2.96B | 6.54B | 6.46B | 6.42B | 2.55B | 2.94B | 2.90B | 3.12B | 1.97B | 3.65B | 3.98B | 3.90B | 2.42B | 2.54B | 2.60B | 2.73B | 9.10B | 9.17B | 8.76B | 8.83B | 8.77B | 8.87B | 7.86B | 7.92B | 8.04B | 8.11B | 7.56B | 7.56B | 6.97B | 7.04B | 6.43B | 6.48B | 6.59B | 6.65B | 5.60B | 5.68B | 5.76B | 5.86B | 4.48B | 4.58B | 4.68B | 3.96B | 2.36B | 2.28B | 2.35B | 2.42B | 2.51B | 2.62B |
|
Total Non-Current Liabilities
|
| -2.46B | -2.64B | -2.49B | -2.18B | | | | | | | -2.74B | | | -3.16B | -3.01B | -3.12B | -3.32B | -3.32B | -2.96B | -6.54B | -6.46B | -6.42B | -2.55B | -2.94B | -2.90B | -3.12B | -1.97B | -3.65B | -3.98B | -3.90B | -2.42B | -2.54B | -2.60B | -2.73B | -9.10B | -9.17B | -8.76B | -8.83B | -8.77B | -8.87B | -7.86B | -7.92B | -8.04B | -8.11B | -7.56B | -7.56B | -6.97B | -7.04B | -6.43B | -6.48B | -6.59B | -6.65B | -5.60B | -5.68B | -5.76B | -5.86B | -4.48B | -4.58B | -4.68B | -3.96B | -2.36B | -2.28B | -2.35B | -2.42B | -2.51B | -2.62B |
|
Total Debt
|
| 6.09B | 6.09B | 6.09B | 9.46B | | | | | | | 21.34B | | | 24.02B | 24.03B | 23.89B | 23.91B | 27.18B | 32.13B | 29.52B | 33.33B | 32.98B | 30.71B | 30.34B | 31.95B | 31.76B | 31.43B | 34.31B | 33.22B | 35.32B | 34.60B | 34.09B | 35.06B | 35.78B | 35.34B | 35.54B | 34.50B | 34.43B | 33.93B | 33.02B | 30.61B | 29.79B | 29.90B | 31.85B | 34.22B | 34.29B | 32.99B | 32.69B | 32.78B | 37.58B | 33.31B | 36.85B | 36.52B | 38.70B | 38.95B | 61.59B | 61.54B | 60.47B | 64.61B | 64.02B | 62.65B | 60.40B | 60.10B | 57.38B | 56.20B | 54.59B |
|
Common Equity
|
| 21.36B | 22.86B | 22.67B | 22.34B | | | 23.94B | | | | 19.03B | | | 19.90B | 19.06B | 19.49B | 20.59B | 21.73B | 22.10B | 22.74B | 24.38B | 25.32B | 25.78B | 26.51B | 27.48B | 27.97B | 28.08B | 28.68B | 30.13B | 30.77B | 29.88B | 30.64B | 31.72B | 32.23B | 25.24B | 15.62B | 14.91B | 14.35B | 12.50B | 10.83B | 10.79B | 10.93B | 9.67B | 9.48B | 10.66B | 10.96B | 9.41B | 9.33B | 8.25B | 8.22B | 6.70B | 0.92B | 2.42B | 3.65B | 3.66B | 5.35B | 6.78B | 7.66B | 6.23B | 5.02B | 5.92B | 7.53B | 5.88B | 6.21B | 7.43B | 9.62B |
|
Shareholder's Equity
|
| 21.36B | 22.86B | 22.67B | 22.34B | | | 23.94B | | | | 19.03B | | | 19.90B | 19.06B | 19.49B | 20.59B | 21.73B | 22.10B | 22.74B | 24.38B | 25.32B | 25.78B | 26.51B | 27.48B | 27.97B | 28.08B | 28.68B | 30.13B | 30.77B | 29.88B | 30.64B | 31.72B | 32.23B | 25.24B | 15.62B | 14.91B | 14.35B | 12.50B | 10.83B | 10.79B | 10.93B | 9.67B | 9.48B | 10.66B | 10.96B | 9.41B | 9.33B | 8.25B | 8.22B | 6.70B | 0.92B | 2.42B | 3.65B | 3.66B | 5.35B | 6.78B | 7.66B | 6.23B | 5.02B | 5.92B | 7.53B | 5.88B | 6.21B | 7.43B | 9.62B |
|
Liabilities and Shareholders Equity
|
| 38.84B | 40.94B | 39.63B | 40.37B | | | | | | | 48.87B | | | 55.45B | 54.30B | 51.64B | 52.61B | 57.07B | 66.12B | 67.00B | 69.53B | 70.78B | 69.01B | 68.95B | 71.21B | 71.87B | 71.45B | 75.12B | 75.47B | 78.15B | 77.63B | 77.86B | 79.59B | 80.33B | 79.95B | 71.16B | 67.68B | 67.33B | 66.42B | 64.00B | 59.37B | 59.53B | 59.71B | 61.67B | 65.01B | 64.64B | 62.95B | 62.54B | 59.77B | 64.99B | 61.16B | 59.20B | 59.29B | 63.70B | 65.12B | 88.72B | 90.27B | 90.53B | 97.15B | 92.98B | 90.91B | 90.88B | 91.84B | 89.37B | 87.90B | 90.14B |
|
Retained Earnings
|
| -5.42B | -4.04B | 0.04B | -4.85B | | | 0.15B | | | | 0.17B | | | -9.35B | 0.15B | -10.11B | -8.85B | -7.84B | -7.63B | -7.02B | -5.48B | -4.70B | -4.62B | -4.05B | -2.91B | -2.35B | -2.09B | -1.64B | -0.36B | 0.22B | -0.47B | -0.36B | 1.38B | 1.77B | -5.07B | -14.39B | -15.27B | -15.99B | -17.98B | -19.89B | -20.05B | -20.14B | -21.33B | -21.38B | -20.17B | -19.85B | -21.41B | -21.64B | -22.76B | -22.96B | -24.60B | -29.57B | -28.25B | -28.07B | -28.62B | -26.92B | -25.54B | -24.97B | -26.55B | -27.87B | -27.12B | -25.53B | -27.59B | -27.14B | -25.71B | -23.80B |
|
Treasury Shares
|
| | | 0.01B | | | | 0.01B | | | | 0.01B | | | | 0.01B | 0.01B | | | 0.01B | | | | 0.00B | 0.00B | 0.00B | 0.00B | 0.01B | 0.00B | 0.00B | 0.00B | 0.02B | 0.00B | 0.01B | 0.00B | 0.02B | 0.06B | 0.02B | 0.01B | 0.09B | 0.02B | 0.01B | 0.01B | 0.04B | 0.00B | 0.00B | 0.00B | 0.02B | 0.00B | 0.01B | 0.00B | 0.02B | 0.02B | | 0.00B | 0.03B | | | | | | | | 0.00B | | | |