|
Cash & Equivalents
|
1.70B | 1.94B | 2.51B | 3.44B | 1.84B | 1.63B | 1.54B | 3.78B | 2.64B | 2.05B | 2.82B | 5.27B | 2.29B | 2.33B | 2.98B | 8.08B | 4.48B | 3.70B | 3.87B | 8.66B | 5.07B | 5.06B | 5.26B | 14.56B | 10.24B | 10.27B | 10.71B | 16.18B | 12.78B | 12.98B | 14.12B | 19.93B | 16.30B | 13.85B | 13.96B | 21.86B | 23.51B | 20.54B | 21.03B | 32.17B | 23.51B | 22.96B | 23.25B | 36.09B | 27.50B | 37.47B | 29.93B | 42.12B | 33.83B | 40.38B | 29.94B | 36.22B | 36.39B | 37.48B | 34.95B | 53.89B | 49.34B | 49.53B | 49.60B | 73.39B | 72.85B | 71.18B | 75.09B | 78.78B | 66.21B | 57.74B | 66.92B |
|
Short-term Investments
|
| 1.28B | 1.49B | 2.92B | 3.22B | 3.48B | 4.35B | 4.99B | 4.24B | 4.31B | 3.50B | 4.31B | 3.43B | 2.63B | 2.27B | 3.36B | 3.41B | 3.76B | 3.82B | 3.79B | 3.59B | 2.93B | 1.62B | 2.86B | 3.54B | 3.73B | 3.72B | 3.92B | 3.39B | 4.02B | 4.69B | 6.65B | 1.35B | 4.21B | 4.82B | 10.46B | 0.47B | 0.54B | -2.99B | 9.50B | 8.47B | 18.85B | 20.15B | 18.93B | 22.09B | 33.92B | 38.47B | 42.27B | 39.44B | 49.51B | 49.04B | 59.83B | 29.99B | 23.23B | 23.71B | 16.14B | 15.06B | 14.44B | 14.56B | 13.39B | 12.22B | 17.91B | 12.96B | 22.42B | 28.36B | 35.44B | 27.27B |
|
Cash & Current Investments
|
1.70B | 3.21B | 4.00B | 6.37B | 5.06B | 5.11B | 5.88B | 8.76B | 6.88B | 6.36B | 6.33B | 9.58B | 5.71B | 4.97B | 5.25B | 11.45B | 7.89B | 7.46B | 7.69B | 12.45B | 8.67B | 7.99B | 6.88B | 17.42B | 13.78B | 14.00B | 14.43B | 20.09B | 16.17B | 17.00B | 18.82B | 26.58B | 17.66B | 18.06B | 18.78B | 32.32B | 23.98B | 21.07B | 18.04B | 41.67B | 31.97B | 41.81B | 43.40B | 55.02B | 49.60B | 71.39B | 68.40B | 84.40B | 73.27B | 89.89B | 78.99B | 96.05B | 66.39B | 60.71B | 58.66B | 70.03B | 64.41B | 63.97B | 64.17B | 86.78B | 85.07B | 89.09B | 88.05B | 101.20B | 94.56B | 93.18B | 94.20B |
|
Receivables - Net
|
| 0.58B | 0.67B | 0.99B | 0.81B | 0.81B | 0.96B | 1.59B | 1.30B | 1.44B | 1.50B | 2.57B | 1.81B | 2.04B | 2.39B | 3.82B | 2.52B | 2.86B | 3.06B | 4.77B | 3.94B | 4.12B | 4.37B | 5.61B | 4.77B | 4.92B | 5.44B | 5.65B | 5.07B | 6.09B | 6.57B | 8.34B | 7.33B | 8.05B | 10.56B | 13.16B | 12.03B | 12.61B | 14.26B | 16.68B | 15.98B | 16.75B | 16.89B | 20.82B | 17.84B | 19.92B | 20.83B | 24.54B | 24.29B | 26.84B | 28.61B | 32.89B | 32.50B | 34.80B | 36.15B | 42.36B | 37.65B | 39.92B | 43.42B | 52.25B | 47.77B | 50.11B | 51.64B | 55.45B | 54.22B | 57.41B | 61.17B |
|
Receivables - Other
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.40B | | | | 0.57B | | | | 0.99B | | | | 0.88B | | | | | | | | | | | | | | | | | | | |
|
Receivables
|
| 0.58B | 0.67B | 0.99B | 0.81B | 0.81B | 0.96B | 1.59B | 1.30B | 1.44B | 1.50B | 2.57B | 1.81B | 2.04B | 2.39B | 3.82B | 2.52B | 2.86B | 3.06B | 4.77B | 3.94B | 4.12B | 4.37B | 5.61B | 4.77B | 4.92B | 5.44B | 5.65B | 5.07B | 6.09B | 6.57B | 8.34B | 7.33B | 8.05B | 10.56B | 14.56B | 12.03B | 12.61B | 14.26B | 17.25B | 15.98B | 16.75B | 16.89B | 21.81B | 17.84B | 19.92B | 20.83B | 25.42B | 24.29B | 26.84B | 28.61B | 32.89B | 32.50B | 34.80B | 36.15B | 42.36B | 37.65B | 39.92B | 43.42B | 52.25B | 47.77B | 50.11B | 51.64B | 55.45B | 54.22B | 57.41B | 61.17B |
|
Inventory
|
| 1.32B | 1.62B | 2.17B | 1.82B | 1.94B | 2.52B | 3.20B | 2.89B | 3.23B | 3.77B | 4.99B | 4.25B | 4.38B | 5.07B | 6.03B | 5.39B | 5.42B | 6.07B | 7.41B | 6.72B | 6.64B | 7.32B | 8.30B | 7.37B | 7.47B | 8.98B | 10.24B | 9.58B | 9.59B | 10.70B | 11.46B | 10.60B | 11.51B | 13.71B | 16.05B | 13.84B | 14.82B | 15.86B | 17.17B | 16.43B | 18.58B | 18.77B | 20.50B | 18.86B | 19.60B | 23.73B | 23.80B | 23.85B | 24.12B | 30.93B | 32.64B | 34.99B | 38.15B | 36.65B | 34.41B | 34.17B | 36.59B | 35.41B | 33.32B | 31.15B | 34.11B | 36.10B | 34.21B | 35.86B | 40.83B | 41.49B |
|
Current Deferred Tax Assets
|
| 0.18B | 0.08B | 0.27B | 0.27B | 0.27B | 0.20B | 0.20B | 0.21B | 0.26B | 0.31B | 0.35B | 0.37B | 0.41B | 0.41B | 0.45B | 0.51B | 0.54B | 0.52B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Assets
|
| 5.30B | 6.37B | 9.80B | 7.96B | 8.12B | 9.56B | 13.75B | 11.29B | 11.28B | 11.90B | 17.49B | 12.15B | 11.79B | 13.12B | 21.30B | 16.31B | 16.29B | 17.33B | 24.62B | 19.33B | 18.75B | 18.57B | 31.33B | 25.92B | 26.39B | 28.85B | 35.70B | 30.51B | 32.22B | 35.61B | 45.78B | 39.46B | 41.01B | 48.58B | 60.20B | 50.83B | 54.48B | 59.88B | 75.10B | 69.43B | 76.79B | 79.05B | 96.33B | 85.98B | 110.91B | 112.97B | 132.73B | 121.41B | 140.85B | 5.34B | 161.58B | 133.88B | 133.67B | 14.42B | 146.79B | 136.22B | 140.48B | 12.09B | 172.35B | 163.99B | 173.31B | 175.79B | 190.87B | 184.65B | 191.42B | 196.87B |
|
Property, Plant & Equipment (Net)
|
| 0.98B | 1.09B | 1.29B | 1.44B | 1.70B | 2.10B | 2.41B | 2.90B | 3.47B | 4.00B | 4.42B | 4.65B | 5.10B | 5.66B | 7.06B | 7.67B | 8.79B | 9.99B | 10.95B | 12.27B | 14.09B | 15.70B | 16.97B | 17.74B | 19.48B | 20.64B | 21.84B | 23.31B | 25.19B | 27.18B | 29.11B | 32.63B | 37.08B | 45.34B | 48.87B | 52.33B | 54.77B | 58.02B | 61.80B | 61.05B | 64.72B | 67.66B | 72.70B | 77.78B | 86.52B | 99.98B | 113.11B | 121.46B | 133.50B | 147.15B | 160.28B | 168.47B | 173.71B | 177.19B | 186.72B | 190.75B | 193.78B | 196.47B | 204.18B | 209.95B | 220.72B | 237.92B | 252.66B | 272.78B | 297.62B | 324.44B |
|
Goodwill
|
| 0.45B | 0.46B | 1.23B | 1.23B | 1.23B | 1.28B | 1.35B | 1.51B | 1.91B | 1.93B | 1.96B | 1.97B | 2.52B | 2.54B | 2.55B | 2.54B | 2.61B | 2.63B | 2.65B | 2.65B | 2.68B | 0.71B | 3.32B | 3.49B | 3.52B | 3.53B | 3.76B | 3.79B | 3.77B | 3.81B | 3.78B | 3.82B | 4.25B | 13.27B | 13.35B | 13.39B | 13.94B | 14.55B | 14.55B | 14.71B | 14.73B | 14.73B | 14.75B | 14.74B | 14.75B | 14.96B | 15.02B | 15.22B | 15.35B | 15.35B | 15.37B | 20.23B | 20.20B | 20.17B | 20.29B | 22.75B | 22.79B | 22.75B | 22.79B | 22.77B | 22.88B | 23.08B | 23.07B | 23.09B | 23.16B | 23.26B |
|
Goodwill & Intangibles
|
| 0.45B | 0.46B | 1.23B | 1.23B | 1.23B | 1.28B | 1.35B | 1.51B | 1.91B | 1.93B | 1.96B | 1.97B | 2.52B | 2.54B | 2.55B | 2.54B | 2.61B | 2.63B | 2.65B | 2.65B | 2.68B | 0.71B | 3.32B | 3.49B | 3.52B | 3.53B | 3.76B | 3.79B | 3.77B | 3.81B | 3.78B | 3.82B | 4.25B | 13.27B | 13.35B | 13.39B | 13.94B | 14.55B | 14.55B | 14.71B | 14.73B | 14.73B | 14.75B | 14.74B | 14.75B | 14.96B | 15.02B | 15.22B | 15.35B | 15.35B | 15.37B | 20.23B | 20.20B | 20.17B | 20.29B | 22.75B | 22.79B | 22.75B | 22.79B | 22.77B | 22.88B | 23.08B | 23.07B | 23.09B | 23.16B | 23.26B |
|
Long-Term Deferred Tax
|
| 0.12B | 0.21B | 0.02B | 0.02B | 0.03B | 0.04B | 0.02B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.04B | 0.12B | 0.12B | 0.13B | 0.13B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non-Current Assets
|
| 0.82B | 0.85B | 1.47B | 1.39B | 1.32B | 1.18B | 1.26B | 1.15B | 1.25B | 1.19B | 1.39B | 1.53B | 1.58B | 1.48B | 1.65B | 1.73B | 1.81B | 1.77B | 1.93B | 2.12B | 2.38B | 2.81B | 2.89B | 2.93B | 3.05B | 3.22B | 3.44B | 3.52B | 3.89B | 4.30B | 4.72B | 5.05B | 5.44B | 8.08B | 8.90B | 9.81B | 10.91B | 11.24B | 11.20B | 12.78B | 13.46B | 14.54B | 16.31B | 16.46B | 17.60B | 20.15B | 22.78B | 25.66B | 27.27B | 29.23B | 27.23B | 32.03B | 33.73B | 37.50B | 42.76B | 46.39B | 50.22B | 53.91B | 56.02B | 60.95B | 63.34B | 71.31B | 82.15B | 84.25B | 87.85B | 99.90B |
|
Non-Current Assets
|
| 2.37B | 2.60B | 4.02B | 4.08B | 4.28B | 4.60B | 5.05B | 5.59B | 6.66B | 7.15B | 7.79B | 8.19B | 9.23B | 9.72B | 11.26B | 12.06B | 13.34B | 14.53B | 15.53B | 17.04B | 19.14B | 21.85B | 23.18B | 24.15B | 26.05B | 27.38B | 29.04B | 30.61B | 32.86B | 35.29B | 37.62B | 41.51B | 46.77B | 66.69B | 71.11B | 75.53B | 79.62B | 83.81B | 87.55B | 108.67B | 114.56B | 120.05B | 128.91B | 135.25B | 147.41B | 169.21B | 188.46B | 201.67B | 219.47B | 3.14B | 258.97B | 276.89B | 286.06B | 4.60B | 315.88B | 328.16B | 337.12B | 4.37B | 355.50B | 366.98B | 381.51B | 408.83B | 434.03B | 458.61B | 490.75B | 531.05B |
|
Assets
|
6.98B | 7.67B | 8.97B | 13.81B | 12.04B | 12.40B | 14.16B | 18.80B | 16.88B | 17.94B | 19.05B | 25.28B | 20.34B | 21.02B | 22.83B | 32.55B | 28.38B | 29.62B | 31.86B | 40.16B | 36.36B | 37.90B | 40.42B | 54.51B | 50.08B | 52.44B | 56.23B | 64.75B | 61.13B | 65.08B | 70.90B | 83.40B | 80.97B | 87.78B | 115.27B | 131.31B | 126.36B | 134.10B | 143.69B | 162.65B | 178.10B | 191.35B | 199.10B | 225.25B | 221.24B | 258.31B | 282.18B | 321.19B | 323.08B | 360.32B | 8.49B | 420.55B | 410.77B | 419.73B | 19.02B | 462.68B | 464.38B | 477.61B | 16.46B | 527.85B | 530.97B | 554.82B | 584.63B | 624.89B | 643.26B | 682.17B | 727.92B |
|
Accounts Payables
|
| 2.51B | 3.35B | 5.61B | 3.62B | 3.54B | 4.61B | 8.05B | 5.54B | 5.72B | 6.55B | 11.14B | 6.89B | 7.07B | 8.37B | 13.32B | 8.92B | 8.99B | 10.04B | 15.13B | 10.59B | 10.46B | 11.81B | 16.46B | 11.92B | 12.39B | 14.44B | 20.40B | 14.99B | 16.12B | 18.80B | 25.31B | 18.89B | 21.44B | 26.07B | 34.62B | 25.17B | 27.66B | 30.90B | 38.19B | 31.81B | 36.06B | 35.79B | 47.18B | 40.06B | 51.04B | 58.33B | 72.54B | 63.93B | 66.09B | 71.47B | 78.66B | 68.55B | 71.22B | 67.76B | 79.60B | 66.91B | 69.48B | 72.00B | 84.98B | 73.07B | 81.82B | 84.57B | 94.36B | 89.24B | 98.28B | 106.03B |
|
Payables
|
| 2.51B | 3.35B | 5.61B | 3.62B | 3.54B | 4.61B | 8.05B | 5.54B | 5.72B | 6.55B | 11.14B | 6.89B | 7.07B | 8.37B | 13.32B | 8.92B | 8.99B | 10.04B | 15.13B | 10.59B | 10.46B | 11.81B | 16.46B | 11.92B | 12.39B | 14.44B | 20.40B | 14.99B | 16.12B | 18.80B | 25.31B | 18.89B | 21.44B | 26.07B | 34.62B | 25.17B | 27.66B | 30.90B | 38.19B | 31.81B | 36.06B | 35.79B | 47.18B | 40.06B | 51.04B | 58.33B | 72.54B | 63.93B | 66.09B | 71.47B | 78.66B | 68.55B | 71.22B | 67.76B | 79.60B | 66.91B | 69.48B | 72.00B | 84.98B | 73.07B | 81.82B | 84.57B | 94.36B | 89.24B | 98.28B | 106.03B |
|
Accumulated Expenses
|
| 1.13B | 1.18B | 1.76B | 1.57B | 1.71B | 1.76B | 2.32B | 2.19B | 2.32B | 2.43B | 3.75B | 3.60B | 3.89B | 4.24B | 4.89B | 5.42B | 5.75B | 6.10B | 6.69B | 6.25B | 6.69B | 7.22B | 9.81B | 8.84B | 8.96B | 9.16B | 10.37B | 9.43B | 9.61B | 10.50B | 13.74B | 13.05B | 14.02B | 15.84B | 18.17B | 16.69B | 17.14B | 18.42B | 23.66B | 24.59B | 26.14B | 28.96B | 32.44B | 30.79B | 33.86B | 34.33B | 44.14B | 40.94B | 41.01B | 41.55B | 51.77B | 58.14B | 56.25B | 59.97B | 62.57B | 66.38B | 64.23B | 58.81B | 64.71B | 63.97B | 60.35B | 60.60B | 66.97B | 66.33B | 66.97B | 68.05B |
|
Other Accumulated Expenses
|
0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Deferred Revenue
|
| | | | | | | | | | | | | | | 0.79B | | | | 1.16B | 1.52B | 1.61B | 1.81B | 1.82B | 2.42B | 2.56B | 3.06B | 3.12B | 3.77B | 3.85B | 4.20B | 4.77B | 5.45B | 5.07B | 5.15B | 6.10B | 6.18B | 6.00B | 6.00B | 7.90B | 7.30B | 7.47B | 7.38B | 10.20B | 8.86B | 9.00B | 9.25B | 11.60B | 10.54B | 10.70B | 10.97B | 14.00B | 12.82B | 12.82B | 12.63B | 16.10B | 14.28B | 14.52B | 14.40B | 20.90B | 15.93B | 16.00B | 16.30B | 24.60B | 20.60B | 21.66B | 21.11B |
|
Total Current Liabilities
|
| 3.64B | 4.54B | 7.36B | 5.19B | 5.25B | 6.38B | 10.37B | 7.73B | 8.04B | 8.98B | 14.90B | 10.49B | 10.96B | 12.61B | 19.00B | 14.33B | 14.73B | 16.14B | 22.98B | 18.36B | 18.75B | 20.84B | 28.09B | 23.18B | 23.91B | 26.66B | 33.89B | 28.19B | 29.59B | 33.50B | 43.82B | 37.40B | 40.52B | 47.07B | 57.88B | 48.05B | 50.80B | 55.32B | 68.39B | 63.70B | 69.68B | 72.14B | 87.81B | 79.71B | 93.90B | 101.91B | 126.39B | 115.40B | 117.79B | 1.05B | 142.27B | 139.51B | 140.29B | 2.11B | 155.39B | 147.57B | 148.24B | 2.62B | 164.92B | 152.97B | 158.17B | 161.48B | 179.43B | 176.17B | 186.92B | 195.20B |
|
Capital Leases
|
| | | 0.14B | | | | 0.28B | | | | | | | | | | | | 1.44B | | | | 3.03B | | | | 4.21B | | | | 5.10B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Debt
|
| 0.11B | 0.12B | 0.28B | 0.13B | 0.13B | 0.16B | 0.26B | | | | 0.26B | | | | 3.08B | 3.04B | 3.04B | 3.04B | 3.19B | 3.15B | 3.12B | 3.10B | 8.27B | 8.26B | 8.25B | 8.24B | 8.23B | 8.22B | 8.21B | 8.21B | 7.69B | 7.69B | 7.68B | 24.71B | 24.74B | 24.64B | 24.64B | 24.68B | 23.50B | 23.32B | 23.33B | 22.47B | 23.41B | 23.44B | 33.13B | 32.93B | 31.82B | 31.87B | 50.28B | 50.05B | 48.74B | 47.56B | 58.05B | 58.92B | 67.15B | 67.08B | 63.09B | 61.10B | 58.31B | 57.63B | 54.89B | 54.89B | 52.62B | 53.37B | 50.72B | 50.74B |
|
Non-Current Deferred Tax Liability
|
| | | | | | | | | | | | | | | | | | | 0.57B | | | | 1.02B | | | | 0.41B | | | | 0.39B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Operating Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.65B | 44.08B | 46.65B | 49.28B | 52.81B | 53.40B | 56.39B | 63.01B | 67.53B | 67.77B | 70.95B | 78.47B | 82.08B | 79.21B | 79.02B | 81.41B | 84.82B | 85.69B | 86.83B | 86.37B | 87.75B | 87.26B | 88.26B | 90.50B | 90.20B | 92.11B | 96.19B | 98.00B |
|
Other Non-Current Liabilities
|
| 0.67B | 0.73B | 1.19B | 1.10B | 1.16B | 1.23B | 1.56B | | | | 2.37B | | | | 2.28B | 2.57B | 3.11B | 3.60B | 4.24B | 4.53B | 5.43B | 6.14B | 7.41B | 7.77B | 8.51B | 8.90B | 9.25B | 9.97B | 10.74B | 11.41B | 12.61B | 14.21B | 16.36B | 18.83B | 20.98B | 22.21B | 23.67B | 24.56B | 17.56B | 9.40B | 10.15B | 10.93B | 12.17B | 12.52B | 14.76B | 15.97B | 17.02B | 19.42B | 21.15B | 23.95B | 23.64B | 23.97B | 23.46B | 22.26B | 21.12B | 20.93B | 21.85B | 21.71B | 25.45B | 26.66B | 27.23B | 29.31B | 28.59B | 27.97B | 27.54B | 27.68B |
|
Total Non-Current Liabilities
|
| -0.67B | -0.73B | -1.19B | -1.10B | -1.16B | -1.23B | 1.56B | 1.80B | 2.13B | 2.31B | 2.62B | 2.58B | 2.55B | 2.68B | -2.28B | -2.57B | -3.11B | -3.60B | -4.24B | -4.53B | -5.43B | -6.14B | -7.41B | -7.77B | -8.51B | -8.90B | -9.25B | -9.97B | -10.74B | -11.41B | -12.61B | -14.21B | -16.36B | -18.83B | -20.98B | -22.21B | -23.67B | -24.56B | -17.56B | -9.40B | -10.15B | -10.93B | -12.17B | -12.52B | -14.76B | -15.97B | -16.27B | -19.42B | -21.15B | -19.74B | -20.86B | -23.97B | -23.46B | -18.57B | -17.04B | -20.93B | -21.85B | -15.80B | -25.45B | -26.66B | -27.23B | -29.31B | -28.59B | -27.97B | -27.54B | -27.68B |
|
Total Liabilities
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.74B | | | 4.20B | 2.78B | | | 3.69B | 4.08B | | | 5.90B | | | | | | | | |
|
Total Debt
|
| 0.11B | 0.12B | 0.28B | 0.13B | 0.13B | 0.16B | 0.26B | | | | 0.26B | | | | 3.08B | 3.04B | 3.04B | 3.04B | 3.19B | 3.15B | 3.12B | 3.10B | 8.27B | 8.26B | 8.25B | 8.24B | 8.23B | 8.22B | 8.21B | 8.21B | 7.69B | 7.69B | 7.68B | 24.71B | 24.74B | 24.64B | 24.64B | 24.68B | 23.50B | 23.32B | 23.33B | 22.47B | 23.41B | 23.44B | 33.13B | 32.93B | 31.82B | 31.87B | 50.28B | 50.05B | 48.74B | 47.56B | 58.05B | 58.92B | 67.15B | 67.08B | 63.09B | 61.10B | 58.31B | 57.63B | 54.89B | 54.89B | 52.62B | 53.37B | 50.72B | 50.74B |
|
Common Equity
|
| 3.26B | 3.58B | 5.26B | 5.62B | 5.86B | 6.40B | 6.86B | 7.35B | 7.76B | 7.77B | 7.76B | 7.27B | 7.50B | 7.55B | 8.19B | 8.43B | 8.73B | 9.09B | 9.75B | 10.33B | 10.60B | 10.34B | 10.74B | 10.87B | 11.77B | 12.43B | 13.38B | 14.76B | 16.54B | 17.78B | 19.29B | 21.67B | 23.21B | 24.66B | 27.71B | 31.46B | 34.99B | 39.12B | 43.55B | 48.41B | 53.06B | 56.51B | 62.06B | 65.27B | 73.73B | 82.78B | 93.40B | 103.32B | 114.80B | 120.56B | 138.25B | 134.00B | 131.40B | 137.49B | 146.04B | 154.53B | 168.60B | 182.97B | 201.88B | 216.66B | 236.45B | 259.15B | 285.97B | 305.87B | 333.77B | 369.63B |
|
Shareholder's Equity
|
| 3.26B | 3.58B | 5.26B | 5.62B | 5.86B | 6.40B | 6.86B | 7.35B | 7.76B | 7.77B | 7.76B | 7.27B | 7.50B | 7.55B | 8.19B | 8.43B | 8.73B | 9.09B | 9.75B | 10.33B | 10.60B | 10.34B | 10.74B | 10.87B | 11.77B | 12.43B | 13.38B | 14.76B | 16.54B | 17.78B | 19.29B | 21.67B | 23.21B | 24.66B | 27.71B | 31.46B | 34.99B | 39.12B | 43.55B | 48.41B | 53.06B | 56.51B | 62.06B | 65.27B | 73.73B | 82.78B | 93.40B | 103.32B | 114.80B | 120.56B | 138.25B | 134.00B | 131.40B | 137.49B | 146.04B | 154.53B | 168.60B | 182.97B | 201.88B | 216.66B | 236.45B | 259.15B | 285.97B | 305.87B | 333.77B | 369.63B |
|
Liabilities and Shareholders Equity
|
6.98B | 7.67B | 8.97B | 13.81B | 12.04B | 12.40B | 14.16B | 18.80B | 16.88B | 17.94B | 19.05B | 25.28B | 20.34B | 21.02B | 22.83B | 32.55B | 28.38B | 29.62B | 31.86B | 40.16B | 36.36B | 37.90B | 40.42B | 54.51B | 50.08B | 52.44B | 56.23B | 64.75B | 61.13B | 65.08B | 70.90B | 83.40B | 80.97B | 87.78B | 115.27B | 131.31B | 126.36B | 134.10B | 143.69B | 162.65B | 178.10B | 191.35B | 199.10B | 225.25B | 221.24B | 258.31B | 282.18B | 321.19B | 323.08B | 360.32B | 8.49B | 420.55B | 410.77B | 419.73B | 19.02B | 462.68B | 464.38B | 477.61B | 16.46B | 527.85B | 530.97B | 554.82B | 584.63B | 624.89B | 643.26B | 682.17B | 727.92B |
|
Treasury Shares
|
| | | | | 0.02B | 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 | 0.02B | 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 | 0.01B | 0.02B | 0.02B | 0.29B | 0.01B | 0.02B | 0.02B | 0.30B | 0.01B | 0.02B | 0.02B | 0.28B | 0.02B | 0.05B | 0.05B | 0.05B | | | | | | | | 0.28B | | | |
|
Retained Earnings
|
| -0.41B | -0.21B | -0.06B | 0.47B | 0.68B | 0.91B | -0.19B | 1.52B | 1.72B | 1.78B | -0.32B | 2.08B | 2.09B | 1.82B | -0.24B | 2.00B | 1.99B | 1.95B | -0.18B | 2.30B | 2.17B | 1.74B | -0.51B | 1.89B | 1.98B | 2.06B | 2.54B | 3.06B | 3.92B | 4.17B | 4.92B | 6.33B | 6.52B | 6.78B | 8.64B | 11.20B | 13.73B | 16.62B | 19.62B | 23.19B | 25.82B | 27.95B | 31.22B | 33.76B | 39.00B | 45.33B | 52.55B | 60.66B | 68.44B | 71.59B | 85.92B | 82.07B | 80.04B | 82.92B | 83.19B | 86.36B | 93.11B | 102.99B | 113.62B | 124.05B | 137.53B | 152.86B | 172.87B | 189.99B | 208.16B | 229.34B |