|
Cash & Equivalents
|
1.54B | | | 2.78B | 2.15B | | | 4.84B | | 8.19B | | 4.33B | | | | | | | 4.57B | | | | | 3.68B | | 4.52B | | 7.74B | 4.26B | 2.69B | | 2.50B | | 1.17B | | 1.25B | | 1.28B | | | | 1.09B | | | | 1.03B | | | 1.63B | 1.75B | | | 1.77B | 1.87B | | | 1.91B | 1.71B | | | 1.66B | 1.52B | | | 1.41B | 1.83B | | | 1.97B |
|
Short-term Investments
|
0.27B | | | 0.00B | 0.15B | | | | | 0.00B | | 0.72B | | | | | | | 0.39B | | | | | -0.04B | | 1.53B | | 2.00B | 2.31B | -0.03B | | -0.01B | | 0.71B | | 0.60B | | | | | | 0.18B | 0.18B | | | | | | -0.20B | 1.02B | | | 0.54B | 3.43B | | 3.62B | | 1.29B | | | -0.25B | 0.08B | | | | 1.11B | | | 0.89B |
|
Cash & Current Investments
|
1.81B | | | 2.78B | 2.30B | | | 4.84B | | 8.19B | | 5.05B | | | | | | | 4.96B | | | | | 3.64B | | 6.05B | | 9.75B | 6.57B | 2.66B | | 2.49B | | 1.89B | | 1.85B | | 1.28B | | | | 1.27B | 0.18B | | | 1.03B | | | 1.43B | 2.76B | | | 2.31B | 5.29B | | 3.61B | 1.91B | 3.00B | | | 1.41B | 1.60B | | | 1.41B | 2.93B | | | 2.86B |
|
Receivables - Net
|
0.37B | 6.91B | 6.60B | -0.58B | 0.33B | 7.36B | 9.07B | 0.02B | 11.52B | 0.00B | | 9.16B | 12.85B | | 14.97B | | 13.42B | | 0.39B | 14.36B | 15.91B | | 14.72B | 9.78B | | 9.89B | 15.57B | 9.46B | 9.08B | 8.67B | 13.49B | 10.59B | 15.66B | 10.96B | 12.96B | 9.59B | 15.13B | 10.21B | 14.10B | 15.40B | 14.40B | 11.72B | 11.69B | 11.85B | 11.68B | 11.42B | 13.74B | 10.80B | 10.51B | 10.49B | 10.59B | 10.79B | | 10.12B | 10.59B | 10.52B | | 10.58B | 10.63B | 11.60B | | 11.79B | 12.45B | 12.88B | 12.63B | 11.56B | 11.87B | | 13.36B |
|
Receivables - Other
|
-0.08B | | | 0.05B | -0.03B | | | -0.04B | | -0.04B | | 0.25B | | | | | | | 0.00B | | | | | 0.20B | | 0.03B | | 0.13B | -0.00B | 0.01B | | -0.03B | | 0.04B | | -0.05B | | 0.05B | | | | 0.06B | | | | 0.07B | | | 0.02B | 0.07B | | | 0.18B | 0.06B | | | 0.12B | 0.12B | | | -0.02B | 0.17B | | | -0.20B | 0.18B | | | 0.17B |
|
Receivables
|
0.29B | 6.91B | 6.60B | -0.53B | 0.30B | 7.36B | 9.07B | -0.02B | 11.52B | -0.04B | | 9.41B | 12.85B | | 14.97B | | 13.42B | | 0.40B | 14.36B | 15.91B | | 14.72B | 9.97B | | 9.92B | 15.57B | 9.59B | 9.08B | 8.68B | 13.49B | 10.56B | 15.66B | 11.00B | 12.96B | 9.54B | 15.13B | 10.26B | 14.10B | 15.40B | 14.40B | 11.78B | 11.69B | 11.85B | 11.68B | 11.48B | 13.74B | 10.80B | 10.53B | 10.56B | 10.59B | 10.79B | | 10.17B | 10.59B | 10.52B | | 10.70B | 10.63B | 11.60B | | 11.96B | 12.45B | 12.88B | 12.42B | 11.74B | 11.87B | | 13.53B |
|
Inventory
|
| | | 1.65B | | | | | | 2.37B | | 2.50B | | | | | | | 2.22B | | | | | 2.81B | | 2.44B | | 2.23B | 2.11B | 2.12B | | 0.08B | | 1.86B | | 1.78B | | 2.05B | | | | 2.04B | | | | 2.13B | | | | 1.48B | | | 1.77B | 1.17B | | | | 1.22B | | | 1.21B | 1.10B | | | | 1.18B | | | 1.34B |
|
Prepaid Assets
|
-0.27B | 1.93B | 2.34B | 0.09B | 0.57B | 2.10B | 3.10B | -0.10B | 4.17B | -0.37B | | -0.10B | 3.47B | | 3.14B | | 3.12B | | -0.03B | 3.98B | 3.52B | | 3.41B | -0.12B | | 1.12B | 4.26B | 1.40B | -0.21B | 1.03B | 3.46B | -0.37B | 3.43B | 0.04B | 3.93B | 1.26B | 4.21B | 0.05B | 4.18B | 3.99B | 4.24B | 14.07B | 13.37B | 14.99B | 13.75B | 13.94B | 13.25B | 11.44B | -0.08B | 0.44B | 12.29B | 13.24B | -0.24B | 12.58B | 13.90B | 13.76B | -0.40B | 0.54B | 7.89B | 8.02B | -0.42B | 0.12B | 8.08B | 7.60B | -0.20B | 0.67B | 7.33B | | -0.20B |
|
Current Assets
|
6.08B | 24.09B | 25.97B | 8.28B | 15.06B | 25.13B | 44.79B | | 48.45B | 20.67B | 22.05B | 17.76B | 43.59B | 17.38B | 44.48B | 16.29B | 43.13B | 15.91B | 16.16B | 16.06B | 46.65B | 15.50B | 43.30B | 18.10B | 17.57B | 19.59B | | 22.89B | 22.35B | 20.37B | | 20.20B | | 17.27B | | 16.53B | | 18.04B | 41.74B | | | 17.64B | 18.55B | | | 17.18B | 20.75B | | | 17.29B | | 18.21B | 18.33B | 19.49B | | 20.72B | | 18.35B | 20.81B | | 21.07B | 19.39B | | | | 17.64B | 18.83B | 20.51B | 21.01B |
|
Construction in Progress
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.05B | | | | 0.15B | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Property, Plant & Equipment (Net)
|
14.96B | 16.24B | 17.33B | 17.39B | 16.46B | 17.22B | 33.02B | | 33.28B | 35.26B | | 34.16B | 36.10B | | 36.49B | | 35.40B | | 38.68B | 38.00B | 39.43B | | 37.59B | 38.32B | | 40.47B | 37.39B | 37.73B | 34.03B | 34.22B | 33.20B | 35.82B | 35.38B | 35.42B | 32.32B | 33.19B | 34.97B | 35.65B | 33.35B | 32.61B | 31.19B | 32.34B | 38.87B | 39.39B | 37.61B | 33.20B | 34.48B | 28.28B | 29.07B | 35.15B | 35.01B | 35.41B | 35.34B | 35.27B | 37.11B | 36.71B | | 33.41B | 33.48B | 35.12B | 37.16B | 35.83B | 36.63B | 37.35B | 36.27B | 35.60B | 35.46B | | 36.75B |
|
Long-Term Investments
|
| | | | | | | | | | | 3.97B | | | | | | | 5.65B | | | | | 6.80B | | 3.35B | | 0.21B | 0.23B | 0.19B | | 0.19B | | 0.18B | | 0.17B | | 0.20B | | | | 0.16B | | | | 0.13B | | | | 0.09B | | | 0.09B | 0.15B | | | | 1.22B | | | -0.03B | 0.82B | | | 0.06B | 0.09B | | | 0.20B |
|
Goodwill
|
3.10B | 9.97B | 9.73B | 3.51B | 3.59B | 10.48B | 19.85B | | 27.59B | 6.08B | | 5.35B | 28.69B | | 32.92B | | 31.62B | | 7.71B | 35.58B | 38.16B | | 41.23B | 7.07B | | 9.57B | 9.07B | 9.10B | 8.30B | 8.18B | 7.79B | 8.11B | 7.93B | 7.71B | 7.40B | 7.88B | 8.33B | 7.98B | 41.19B | 7.72B | 7.62B | 7.36B | 7.69B | 7.73B | 7.52B | 7.94B | 7.81B | 6.51B | 6.81B | 6.96B | 6.94B | 7.02B | 6.99B | 6.59B | 6.68B | 7.08B | | 7.17B | 7.41B | 7.76B | 8.60B | 8.33B | 8.43B | 8.56B | 8.33B | 7.82B | 7.94B | | 8.60B |
|
Intangibles
|
0.34B | | | 0.30B | 0.29B | 3.77B | 4.54B | | 3.79B | 0.30B | | 0.22B | 3.51B | | 3.24B | | 2.90B | | 0.09B | 3.40B | 3.37B | | 3.02B | 0.09B | | 7.46B | 14.07B | 6.60B | 7.55B | 10.46B | 10.31B | 7.84B | 12.61B | 12.26B | 13.46B | 6.96B | 14.01B | 7.56B | 5.90B | 11.26B | 10.31B | 6.17B | 13.42B | 13.05B | 12.30B | 6.50B | 11.75B | 9.39B | 10.36B | 6.49B | 14.45B | 15.80B | 6.22B | 6.91B | 22.87B | 22.30B | | 6.55B | 21.94B | 23.54B | 7.04B | 6.93B | 23.20B | 24.29B | 25.25B | 7.07B | 21.78B | | 7.24B |
|
Goodwill & Intangibles
|
3.44B | 9.97B | 9.73B | 3.81B | 3.88B | 14.25B | 24.39B | | 31.37B | 6.38B | | 5.57B | 32.20B | | 36.16B | | 34.52B | | 7.79B | 38.98B | 41.53B | | 44.25B | 7.16B | | 17.04B | 23.14B | 15.71B | 15.85B | 18.64B | 18.10B | 15.95B | 20.54B | 19.97B | 20.86B | 14.84B | 22.33B | 15.55B | 47.09B | 18.98B | 17.93B | 13.53B | 25.67B | 20.78B | 19.82B | 14.44B | 19.56B | 15.90B | 17.17B | 13.44B | 21.39B | 22.82B | 13.21B | 13.50B | 29.56B | 29.38B | | 13.72B | 29.35B | 31.30B | 15.64B | 15.25B | 31.63B | 32.85B | 33.57B | 14.89B | 29.72B | | 15.84B |
|
Long-Term Deferred Tax
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.86B | | | | 5.69B | | | | 6.14B | | | | 5.62B | | | | 5.51B | | | | 5.61B | | | | 6.14B | | | | 6.54B | | | | 7.86B | | | | 7.64B | | | |
|
Other Non-Current Assets
|
0.20B | | | 0.66B | 0.54B | | | | | 1.49B | | 1.10B | | | | | | | 1.22B | | | | | 1.33B | | 1.89B | | 2.79B | 1.66B | 1.51B | | 2.00B | | 2.00B | | 1.95B | | 2.24B | | | | 2.15B | | | | 2.18B | | | | 1.87B | | | 1.93B | 1.93B | | | | 2.01B | | | 2.35B | 2.15B | | | | 2.40B | | | 3.01B |
|
Non-Current Assets
|
7.00B | 7.68B | 7.32B | 7.79B | 13.56B | 8.18B | 16.68B | | 23.97B | 54.98B | 49.67B | 51.70B | 26.31B | 54.76B | 30.19B | 56.27B | 29.30B | 58.89B | 59.93B | 60.75B | 32.48B | 59.03B | 36.31B | 60.33B | 60.26B | 66.56B | | 61.31B | 56.45B | 56.40B | | 59.52B | | 7.26B | | 56.33B | | 7.92B | 32.81B | | | 6.64B | 61.30B | | | 7.15B | 54.87B | | | 7.33B | | 62.00B | 61.76B | 6.87B | | 64.67B | | 6.41B | 67.20B | | 72.30B | 7.54B | | | | 71.83B | 72.91B | 75.56B | 75.26B |
|
Assets
|
28.26B | 31.77B | 33.29B | 34.21B | 40.16B | 33.31B | 61.47B | | 72.42B | 75.65B | 71.72B | 69.46B | 69.90B | 72.14B | 74.67B | 72.57B | 72.42B | 74.79B | 76.10B | 76.81B | 79.13B | 74.52B | 79.61B | 78.43B | 77.82B | 86.86B | 81.59B | 84.20B | 78.80B | 77.36B | 73.33B | 79.71B | 78.24B | 76.53B | 69.71B | 72.87B | 78.31B | 78.33B | 74.55B | 74.73B | 71.48B | 72.22B | 79.85B | 81.50B | 77.09B | 79.56B | 75.62B | 71.27B | 71.72B | 79.01B | 80.31B | 80.21B | 80.08B | 81.50B | 86.70B | 85.39B | | 82.25B | 88.00B | 88.95B | 93.37B | 89.16B | 94.30B | 96.76B | 94.52B | 89.47B | 91.36B | 96.07B | 96.27B |
|
Accounts Payables
|
| | | | | | | | | | | | | | | | | | | | | | | 11.79B | | 13.01B | | 13.54B | 10.98B | 11.33B | | 11.66B | | 11.98B | | 10.78B | | 11.21B | | | | 11.22B | | | | 11.22B | | | | 9.09B | | | 9.85B | 9.96B | | | | 8.87B | | | 9.93B | 9.24B | | | | 8.33B | | | 8.85B |
|
Dividends payables
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.19B | | | | 0.21B | | | | 0.13B | | | | | | | | | | | | | | | | | | | | 0.12B | | | | 0.11B | | | |
|
Payables
|
| | | | | | | | | | | | | | | | | | | | | | | 11.79B | | 13.01B | | 13.54B | 10.98B | 11.33B | | 11.66B | | 12.17B | | 10.78B | | 11.42B | | | | 11.34B | | | | 11.22B | | | | 9.09B | | | 9.85B | 9.96B | | | | 8.87B | | | 9.93B | 9.36B | | | | 8.44B | | | 8.85B |
|
Accumulated Expenses
|
| | | 0.57B | | | | | | | | | | | | | | | | | | | | | | | | 3.51B | 3.20B | 3.12B | | 3.81B | | 3.56B | | 3.53B | | 3.57B | | | | 2.85B | | | | 2.72B | | | | 2.45B | | | 2.90B | 2.62B | | | | 2.89B | | | 3.54B | 3.15B | | | | 2.84B | | | 3.72B |
|
Other Accumulated Expenses
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.99B | | | | 1.12B | | 1.20B | | | | | | | | | | | | | | 1.36B | | | 1.25B | | | | | 1.72B | | | 2.34B | | | | | 2.58B | | | 3.33B |
|
Short term Debt
|
1.39B | | | 0.70B | 0.58B | | | 0.73B | | 1.83B | | 1.95B | | | | | | | 1.05B | | | | | 1.98B | | 3.93B | | 5.06B | 8.09B | 7.14B | | 5.85B | | 19.57B | | 3.10B | | 19.06B | | | | 4.86B | | | | 6.71B | | | | 7.20B | | | 7.36B | 7.00B | | | | 5.19B | | | 8.97B | 9.17B | | | | 5.20B | | | 4.68B |
|
Current Leases
|
| | | -0.50B | | | | -0.14B | | -0.36B | | -0.96B | | | | | | | -0.83B | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.34B | | | | 1.22B | | | 1.37B | 1.33B | | | | 1.67B | | | 1.55B | 1.39B | | | 1.26B | 1.27B | | | 1.73B |
|
Current Taxes
|
0.99B | | | 2.78B | 1.47B | | | 2.93B | | 1.96B | 2.24B | 2.10B | | 1.17B | | 1.72B | | 2.87B | 3.55B | 1.04B | | 1.47B | | 2.32B | 1.25B | 2.70B | | 1.71B | 0.78B | 0.22B | | 0.37B | | 0.16B | | 0.97B | | 0.49B | | | | 0.97B | 0.26B | | | 1.72B | -0.51B | -0.17B | -0.08B | 0.71B | | 0.95B | 1.38B | 1.60B | | 1.15B | 1.76B | 1.48B | 0.70B | | 1.60B | 1.68B | 0.66B | 0.90B | 1.33B | 1.20B | 0.57B | 1.47B | 2.18B |
|
Current Deferred Revenue
|
-0.07B | | | 0.10B | 0.00B | | | 0.11B | | 0.37B | 0.26B | 1.92B | | 0.08B | | 0.08B | | 0.09B | 0.14B | 0.08B | | 0.09B | | 0.19B | 0.09B | 0.09B | | 1.99B | -0.07B | 1.99B | | -0.04B | | 1.88B | | -0.10B | | 1.81B | | | | 1.65B | 0.16B | | | 1.63B | 0.15B | | 0.05B | 1.75B | | 0.13B | 1.86B | 1.28B | | 0.14B | 0.27B | 1.37B | 0.13B | | 0.04B | 1.57B | | | 0.09B | 1.45B | 0.13B | 0.13B | 0.12B |
|
Total Current Liabilities
|
9.21B | | | 10.74B | 10.46B | | | | | 19.87B | 18.23B | 19.41B | | 19.25B | | 19.30B | | 18.65B | 19.54B | 20.52B | | 22.54B | | 20.95B | 22.70B | 25.74B | | 26.39B | 26.23B | 25.37B | | 24.98B | | 23.74B | | 22.01B | | 21.78B | | | | 23.60B | 27.61B | | | 27.29B | 22.71B | | | 24.67B | | 25.23B | 26.69B | 25.76B | | 27.24B | | 24.85B | 31.24B | | 31.30B | 29.89B | | | | 24.66B | 26.62B | 27.50B | 25.93B |
|
Non-Current Debt
|
7.00B | | | 7.79B | 13.56B | | | 25.25B | | 23.89B | 24.74B | 25.94B | | 27.16B | | 29.34B | | 30.25B | 31.23B | 30.70B | | 30.41B | | 35.52B | 33.00B | 37.09B | | 38.21B | 35.81B | 33.63B | | 33.74B | | 31.58B | | 30.39B | | 34.05B | | | | 27.42B | 25.51B | | | 25.71B | 29.89B | | | 23.35B | | 23.48B | 21.92B | 20.20B | | 21.97B | | 20.77B | 18.39B | | 20.77B | 19.36B | | | | 23.11B | 22.90B | 24.01B | 24.87B |
|
Convertible Debt
|
| | | 21.23B | | | | 25.99B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deffered Revenue
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.08B | | | | 0.17B | | | | 0.16B | | | | 0.18B | | | | 0.14B | | | | 0.13B | | | | 0.13B | | | | 0.15B | | | | 0.13B | | | |
|
Pension
|
0.00B | | | 0.83B | -0.01B | | | | | 1.02B | 0.96B | 0.98B | | 0.96B | | 0.95B | | 0.92B | -0.82B | 5.14B | | 4.75B | | 5.09B | 4.97B | -1.01B | | 5.75B | 5.70B | -0.18B | | -0.11B | | 5.61B | | 5.91B | | 6.34B | | | | 5.98B | 5.97B | | | 7.92B | 6.88B | | -0.53B | 8.18B | | 8.54B | 8.34B | 6.89B | | 6.86B | -1.02B | 7.01B | 8.07B | | -0.67B | 8.18B | | | | 8.34B | 8.17B | 8.70B | 8.65B |
|
Minority Interest
|
0.00B | | | 1.81B | 0.00B | | | 7.78B | | 2.34B | 1.93B | 0.39B | | 0.02B | | 0.78B | | 0.80B | 0.05B | 0.73B | | 0.67B | | 0.03B | 0.66B | 3.42B | | 3.44B | 3.15B | 0.11B | | 0.22B | | 3.14B | | 3.21B | | | | | | 2.52B | 0.04B | | | 2.54B | 0.03B | 0.09B | 0.36B | 0.20B | | 0.11B | 3.29B | 3.11B | | 3.09B | 0.21B | 3.25B | 0.06B | | 0.21B | 0.27B | 0.05B | 0.26B | 0.67B | 3.15B | 0.16B | 3.50B | 3.51B |
|
Non-Current Deferred Tax Liability
|
10.67B | 12.01B | 13.99B | 13.70B | 14.12B | 12.36B | 25.52B | | 28.02B | 28.57B | | 24.63B | 22.56B | | 21.90B | | 22.74B | | 19.70B | 19.48B | 16.89B | | 16.87B | | | 4.52B | 6.78B | 4.88B | 7.84B | 0.69B | 8.10B | 5.54B | 10.07B | 0.71B | 8.77B | 5.68B | 10.07B | 0.63B | 11.78B | 10.43B | 9.91B | 1.24B | 1.34B | 39.11B | 38.15B | 0.94B | 0.90B | 7.83B | 8.04B | 2.39B | 8.11B | 2.47B | 6.20B | 2.39B | 8.98B | 2.45B | | 1.54B | 1.35B | 9.92B | 7.83B | 1.21B | 10.30B | 10.51B | 10.31B | 7.64B | 1.52B | 1.52B | 7.97B |
|
Operating Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.03B | | | | 6.26B | 4.41B | | | 5.32B | | 3.77B | 3.65B | 4.76B | | | | 6.82B | | | 6.16B | 5.75B | | | | 8.86B | | | 9.10B |
|
Other Non-Current Liabilities
|
| | | | | | | | | | | | | | | | | | | | | | | 0.57B | 0.58B | 0.91B | | 0.90B | 0.81B | 0.69B | | 0.81B | | 7.52B | | 0.79B | | 8.75B | | | | 0.81B | 0.83B | | | 0.82B | 0.79B | | | 0.87B | | 0.80B | 0.79B | 0.81B | | 0.77B | | 0.55B | 0.58B | | 0.63B | 0.58B | | | | 0.57B | 0.58B | 0.63B | 0.64B |
|
Total Non-Current Liabilities
|
| | | | | | | | | | | 28.38B | | | | | | | | | | | | 61.77B | 61.13B | 70.00B | | 71.41B | 68.68B | 42.39B | | 42.67B | | 39.10B | | 38.15B | | 42.81B | | | | 36.19B | 66.09B | | | 40.49B | 64.94B | | | 39.02B | | 63.62B | 37.29B | 33.84B | | 62.19B | | 35.14B | 62.90B | | 37.18B | 35.23B | | | | 43.26B | 69.00B | 71.89B | 45.89B |
|
Total Liabilities
|
17.98B | | | 21.07B | 26.04B | | | | | 47.38B | 46.25B | 47.79B | | 48.86B | | 51.29B | | 51.31B | 56.40B | 56.89B | | 58.27B | | 62.35B | 61.71B | 70.91B | | 72.30B | 69.49B | 67.77B | | 67.65B | | 62.84B | | 60.16B | | 64.59B | | | | 59.80B | 66.51B | | | 67.78B | 65.73B | | | 63.69B | | 64.42B | 63.98B | 59.60B | | 63.05B | | 59.99B | 65.40B | | 68.47B | 65.12B | | | | 67.91B | 69.95B | 72.52B | 71.82B |
|
Total Debt
|
8.38B | | | 8.50B | 14.14B | | | 25.99B | | 25.71B | 24.74B | 27.90B | | 27.16B | | 29.34B | | 30.25B | 32.28B | 30.70B | | 30.41B | | 37.50B | 33.00B | 41.02B | | 43.27B | 43.90B | 40.77B | | 39.59B | | 51.15B | | 33.49B | | 53.11B | | | | 32.29B | 25.67B | | | 32.42B | 29.89B | | | 30.55B | | 23.48B | 29.28B | 27.20B | | 21.94B | | 25.95B | 17.84B | | 29.73B | 28.54B | | | | 28.31B | 22.78B | | 29.54B |
|
Common Equity
|
10.28B | | | 13.63B | 14.12B | | | | | 28.27B | 25.47B | 21.67B | | 23.28B | | 21.28B | | 23.48B | 19.70B | 19.92B | | 16.25B | | 16.08B | 16.11B | 15.94B | | 11.90B | 9.31B | 9.60B | | 12.06B | | 13.69B | | 12.71B | | 13.74B | | | | 9.90B | 13.34B | | | 9.24B | 9.88B | | | 12.18B | | 15.80B | 16.10B | 21.90B | | 22.34B | | 22.25B | 22.60B | | 24.90B | 24.04B | | | | 21.55B | 21.89B | 23.55B | 24.45B |
|
Shareholder's Equity
|
10.23B | | | 13.65B | 14.06B | | | | | 25.93B | 23.54B | 20.94B | | 22.44B | | 20.50B | | 22.68B | 18.98B | 19.19B | | 15.58B | | 15.48B | 15.46B | 12.53B | | 8.46B | 6.16B | 9.60B | | 9.18B | | 13.69B | | 9.50B | | 13.74B | | | | 9.90B | 10.75B | | | 9.24B | 7.59B | | | 12.18B | | 12.63B | 12.81B | 21.90B | | 19.24B | | 22.25B | 19.11B | | 21.55B | 24.04B | | | | 18.41B | | 20.05B | 20.93B |
|
Liabilities and Shareholders Equity
|
28.26B | 31.77B | 33.29B | 34.21B | 40.16B | 33.31B | 61.47B | | 72.42B | 75.65B | 71.72B | 69.46B | 69.90B | 72.14B | 74.67B | 72.57B | 72.42B | 74.79B | 76.10B | 76.81B | 79.13B | 74.52B | 79.61B | 78.43B | 77.82B | 86.86B | 81.59B | 84.20B | 78.80B | 77.36B | 73.33B | 79.71B | 78.24B | 76.53B | 69.71B | 72.87B | 78.31B | 78.33B | 74.55B | 74.73B | 71.48B | 72.22B | 80.34B | 81.50B | 77.09B | 79.56B | 75.62B | 71.27B | 71.72B | 79.01B | 80.31B | 80.21B | 80.08B | 81.50B | 86.70B | 85.26B | | 82.25B | 85.40B | 88.95B | 93.37B | 89.16B | 94.30B | 96.76B | 94.52B | 89.47B | 91.36B | | 96.27B |
|
Retained Earnings
|
8.52B | | | 2.98B | 11.74B | | | | | 16.88B | 14.93B | 12.02B | | 14.39B | | 12.92B | | 15.86B | 16.30B | 17.75B | | 14.30B | | 15.09B | 15.21B | 13.07B | | 10.00B | 8.63B | 10.28B | | 8.79B | | 7.97B | | 10.11B | | 9.02B | | | | 11.99B | 13.28B | | | 14.62B | 10.71B | | | 15.30B | | 16.13B | 16.46B | 21.59B | | 22.47B | | 25.69B | 28.15B | | 31.30B | 31.10B | | | | 25.80B | 24.64B | 27.44B | 28.96B |
|
Treasury Shares
|
-0.42B | | | -2.41B | -0.42B | | | -1.47B | | -2.52B | | -3.94B | | | | | | | -1.38B | | | | | -5.41B | | -2.38B | | -1.51B | -1.90B | -2.06B | | -0.29B | | -0.35B | | -0.04B | | | | | | | | | | | | | -0.09B | | | | -1.12B | | | | -1.03B | | | | -0.45B | | | | -0.87B | | | | -0.58B |