|
Cash & Equivalents
|
0.78B | 0.61B | 0.80B | 0.81B | 1.14B | 0.78B | 0.82B | 0.77B | 0.92B | 0.68B | 1.11B | 1.01B | 1.02B | 0.68B | 0.73B | 0.69B | 0.73B | 0.88B | 1.36B | 1.55B | 1.45B | 1.39B | 1.11B | 1.89B | 1.75B | 1.75B | -0.29B | 1.71B | 1.38B | 1.14B | -0.17B | 1.21B | 1.37B | 1.45B | 1.29B | 1.53B | 1.47B | 2.29B | 1.81B | 1.67B | 1.93B | 1.77B | 1.97B | 1.98B | 2.46B | 1.95B | 1.96B | 1.81B | 2.63B | 1.90B | 1.92B | 2.74B | 3.02B | 2.48B | 1.73B | 1.85B | 2.04B | 1.94B | 1.99B | 2.12B | 2.39B | 2.05B | 2.22B | 2.37B | 2.35B | 2.36B | 2.51B |
|
Short-term Investments
|
| | | 0.03B | 0.05B | | | 0.04B | 0.04B | | | 0.03B | | | | 0.40B | -0.14B | | | 1.83B | -0.79B | | | 3.99B | -1.12B | | | | | | | 0.10B | | | | 0.17B | | | | 0.24B | | | | 0.14B | | | | 0.15B | | | | 0.11B | | | | 0.22B | | | | 0.13B | | | | 0.26B | | | |
|
Cash & Current Investments
|
0.78B | 0.61B | 0.80B | 0.84B | 1.19B | 0.78B | 0.82B | 0.81B | 0.96B | 0.68B | 1.11B | 1.04B | 1.02B | 0.68B | 0.73B | 1.09B | 0.58B | 0.88B | 1.36B | 3.38B | 0.65B | 1.39B | 1.11B | 5.88B | 0.63B | 1.75B | -0.29B | 1.71B | 1.38B | 1.14B | -0.17B | 1.31B | 1.37B | 1.45B | 1.29B | 1.70B | 1.47B | 2.29B | 1.81B | 1.91B | 1.93B | 1.77B | 1.97B | 2.11B | 2.46B | 1.95B | 1.96B | 1.96B | 2.63B | 1.90B | 1.92B | 2.84B | 3.02B | 2.48B | 1.73B | 2.07B | 2.04B | 1.94B | 1.99B | 2.24B | 2.39B | 2.05B | 2.22B | 2.63B | 2.35B | 2.36B | 2.51B |
|
Receivables - Net
|
| | | 0.55B | 1.05B | 1.08B | | 1.10B | 1.13B | 1.15B | | 1.26B | | | | 1.28B | | | | | | | | | | | | | | | | 1.61B | | | | 1.83B | | | | 2.58B | | | | 2.59B | | | | 0.01B | | | | 0.16B | | | | 3.66B | | | | 3.13B | | | | 3.51B | | | |
|
Receivables - Other
|
| | | 0.13B | 0.19B | 0.24B | | 0.13B | 0.27B | 0.29B | | 0.37B | | | | 0.33B | -0.00B | | | | 0.00B | | | | 0.00B | | | | | | | 0.02B | | | | 0.03B | | | | 0.04B | | | | 0.04B | | | | 0.13B | | | | 0.49B | | | | 0.52B | | | | 0.50B | | | | 0.09B | | | |
|
Receivables
|
| | | 0.69B | 1.23B | 1.32B | | 1.23B | 1.40B | 1.44B | | 1.63B | | | | 1.60B | | | | | | | | | | | | | | | | 1.63B | | | | 1.87B | | | | 2.62B | | | | 2.64B | | | | 0.14B | | | | 0.66B | | | | 4.18B | | | | 3.63B | | | | 3.60B | | | |
|
Raw Materials
|
0.30B | 0.81B | 1.43B | 2.11B | 0.69B | 1.50B | 2.36B | 3.33B | 0.85B | 1.76B | 2.66B | 4.24B | 0.80B | 1.68B | 2.58B | 3.58B | 0.85B | 1.85B | 2.87B | 3.87B | 0.92B | 1.99B | 3.17B | 4.44B | 1.04B | 1.88B | 2.73B | 3.61B | 0.86B | 1.80B | 2.89B | 0.34B | 0.96B | 1.99B | 3.08B | 0.42B | 1.00B | 2.48B | 4.15B | 0.76B | 1.42B | 2.94B | 4.67B | 6.53B | 1.72B | 3.53B | 5.51B | 7.68B | 2.11B | 4.41B | 7.09B | 9.81B | 2.45B | 5.00B | 7.50B | 9.71B | 1.98B | 3.97B | 6.02B | 8.08B | 1.89B | 3.79B | 5.94B | 2.18B | 2.08B | 2.39B | 7.42B |
|
Work In Process
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.09B | | | | 0.11B | | | | 0.10B | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Finished Goods
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.21B | | | | 0.22B | | | | 0.25B | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Inventory
|
0.13B | 0.16B | 0.17B | 0.15B | 0.39B | 0.43B | 0.79B | 0.43B | 0.82B | 0.84B | 0.92B | 0.57B | 0.98B | 1.07B | 1.10B | 0.52B | 0.01B | 1.10B | 1.19B | 1.20B | 0.00B | 1.25B | 1.43B | 1.62B | 1.68B | 1.49B | 1.64B | 1.52B | 1.36B | 1.37B | 1.51B | 0.68B | 1.37B | 1.42B | 1.23B | 0.81B | 1.17B | 1.39B | 1.54B | 1.19B | 1.47B | 1.51B | 1.56B | 1.11B | 1.67B | 1.70B | 2.15B | 1.71B | 2.39B | 2.71B | 2.80B | 2.44B | 3.08B | 3.23B | 3.34B | 2.79B | 2.82B | 2.53B | 2.43B | 1.88B | 2.02B | 1.97B | 2.14B | 1.78B | 1.82B | 1.85B | 2.21B |
|
Current Deferred Tax Assets
|
| | | 0.03B | 0.11B | 0.13B | | 0.05B | 0.14B | 0.04B | | 0.31B | | | | 0.30B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Assets
|
1.34B | 1.57B | 1.82B | 1.90B | 3.14B | 2.89B | 3.03B | 2.82B | 3.07B | 2.89B | 3.48B | 3.72B | 3.18B | 3.11B | 3.21B | 3.35B | 3.29B | 3.47B | 4.13B | 4.55B | 4.23B | 4.29B | 4.50B | 5.86B | 5.29B | 5.19B | 4.90B | 4.85B | 4.20B | 4.23B | 4.53B | 4.50B | 4.39B | 4.86B | 4.62B | 4.81B | 4.71B | 6.95B | 6.57B | 6.55B | 6.13B | 6.17B | 6.82B | 6.64B | 7.21B | 6.79B | 7.97B | 7.87B | 8.64B | 8.49B | 9.35B | 10.52B | 10.99B | 10.87B | 10.97B | 9.59B | 8.93B | 8.84B | 9.25B | 8.23B | 8.70B | 8.37B | 8.65B | 8.53B | 8.48B | 8.24B | 9.83B |
|
Buildings
|
| | | 1.28B | 1.39B | 1.52B | | 1.66B | 1.75B | 1.80B | | 2.30B | | | | 2.13B | | | | | | | | | | | | | | | | 0.18B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Construction in Progress
|
| | | 0.13B | 0.15B | 0.09B | | 0.06B | 0.07B | 0.09B | | 0.17B | | 0.40B | | 0.11B | | 0.43B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Land & Improvements
|
| | | 0.07B | 0.09B | 0.10B | | 0.10B | 0.10B | 0.11B | | 2.08B | | | | 1.53B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Property, Plant & Equipment (Net)
|
| | | -0.35B | 0.10B | -0.52B | | 1.15B | 0.11B | 3.62B | | 0.00B | | | | 4.37B | 4.34B | 4.46B | 4.44B | 4.52B | 4.34B | 4.53B | 5.04B | 12.33B | 5.31B | 4.94B | 4.77B | 11.00B | 4.52B | 4.56B | 4.58B | 11.46B | 4.51B | -0.45B | -0.61B | 12.30B | -0.19B | -0.58B | -0.99B | 17.38B | -0.29B | -0.65B | -1.26B | 18.94B | -0.45B | -1.01B | -1.45B | 21.65B | -0.50B | -1.16B | -1.90B | 22.28B | -0.61B | -1.18B | -1.70B | 22.09B | -0.50B | -0.89B | -1.32B | 8.33B | -0.40B | -0.85B | -1.46B | 9.68B | 10.41B | -1.40B | -4.16B |
|
Long-Term Investments
|
| | | 0.14B | 0.03B | 0.03B | | 0.04B | 0.04B | 0.05B | | 0.05B | | | | 0.08B | | | | 0.08B | -0.00B | | | 0.09B | | | | 1.15B | | | | 1.57B | | | | 1.62B | | | | 0.30B | | | | 0.40B | | | | 0.45B | | | | 0.61B | | | | 0.47B | | | | 0.62B | | | | 0.63B | | | |
|
Goodwill
|
| | | 0.29B | 0.42B | 0.43B | | 0.34B | 0.36B | 0.36B | | 0.43B | | | | 0.35B | | | | | | | | 0.38B | | | 0.00B | 0.33B | | | | 0.33B | | | | 0.33B | | | | 1.62B | | | | 1.65B | | | | 1.85B | | | | 1.87B | | | | 1.67B | | | | 1.65B | | | | 1.63B | | | |
|
Intangibles
|
0.37B | 0.37B | 0.39B | 0.04B | 0.04B | 0.52B | 0.50B | 1.99B | 0.52B | 0.51B | 0.51B | 2.79B | 0.53B | -0.01B | 0.53B | 0.42B | -0.00B | 0.42B | 0.41B | 0.41B | 0.40B | 0.40B | 0.40B | 0.25B | 0.42B | 0.38B | -0.01B | 0.14B | 0.36B | 0.37B | -0.01B | 0.16B | 0.38B | 0.39B | 0.39B | 0.17B | 0.39B | 2.74B | 2.64B | 1.21B | 2.59B | 2.58B | 2.55B | 0.95B | 2.59B | 2.59B | 2.61B | 0.97B | 2.81B | 2.80B | 2.78B | 1.45B | 2.69B | 2.53B | 2.43B | 1.30B | 2.37B | 2.33B | 2.23B | 0.56B | 2.20B | 2.11B | 2.10B | 0.49B | 2.04B | 2.13B | 2.19B |
|
Goodwill & Intangibles
|
0.37B | 0.37B | 0.39B | 0.38B | 0.52B | 0.52B | 0.50B | 0.50B | 0.52B | 0.51B | 0.51B | 0.65B | 0.53B | -0.01B | 0.53B | 0.54B | -0.00B | 0.42B | 0.41B | 0.41B | 0.40B | 0.40B | 0.40B | 0.63B | 0.42B | 0.38B | -0.01B | 0.47B | 0.36B | 0.37B | -0.01B | 0.49B | 0.38B | 0.39B | 0.39B | 0.50B | 0.39B | 2.74B | 2.64B | 2.83B | 2.59B | 2.58B | 2.55B | 2.60B | 2.59B | 2.59B | 2.61B | 2.83B | 2.81B | 2.80B | 2.78B | 3.32B | 2.69B | 2.53B | 2.43B | 2.97B | 2.37B | 2.33B | 2.23B | 2.21B | 2.20B | 2.11B | 2.10B | 2.11B | 2.04B | 2.13B | 2.19B |
|
Long-Term Deferred Tax
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.14B | | | | 0.13B | | | | 0.17B | | | | 0.15B | | | | 0.19B | | | | 0.19B | | | | 0.20B | | | | 0.20B | | | | 0.22B | | | |
|
Other Non-Current Assets
|
| | | 0.12B | 0.13B | 0.14B | | 0.17B | 0.16B | 0.15B | | 0.16B | | | | 0.14B | | | | | | | | | | | | | | | | 0.04B | | | | 0.04B | | | | 0.03B | | | | 0.03B | | | | 0.04B | | | | 0.12B | | | | 0.14B | | | | 0.18B | | | | 0.15B | | | |
|
Non-Current Assets
|
3.05B | 3.00B | 3.03B | 3.12B | 3.44B | 3.75B | 3.96B | 4.04B | 4.21B | 4.39B | 4.58B | 5.52B | 4.50B | 4.79B | 4.91B | 5.16B | 5.13B | 5.27B | 5.21B | 5.32B | 5.08B | 5.32B | 5.80B | -5.83B | 6.11B | 5.66B | 6.59B | -4.83B | 6.73B | 6.71B | 6.86B | 6.78B | 6.79B | 6.93B | 7.28B | 7.27B | 7.47B | 11.38B | 10.93B | 10.80B | 10.92B | 11.04B | 11.26B | 11.67B | 11.82B | 11.93B | 11.87B | 12.65B | 13.00B | 13.40B | 14.02B | 13.71B | 13.92B | 13.44B | 13.36B | 13.00B | 13.31B | 13.09B | 12.91B | 12.76B | 13.02B | 12.77B | 13.52B | 14.43B | 15.09B | 16.59B | 18.34B |
|
Assets
|
4.39B | 4.57B | 4.85B | 5.03B | 6.58B | 6.64B | 6.98B | 6.86B | 7.29B | 7.28B | 8.06B | 9.24B | 7.67B | 7.90B | 8.12B | 8.50B | 8.42B | 8.74B | 9.34B | 9.87B | 9.30B | 9.61B | 10.30B | 0.03B | 11.41B | 10.85B | 11.49B | 0.02B | 10.94B | 10.94B | 11.39B | 0.03B | 11.18B | 11.79B | 11.90B | 12.09B | 12.19B | 18.33B | 17.50B | 0.07B | 17.06B | 17.21B | 18.08B | 0.16B | 19.03B | 18.72B | 19.84B | 0.15B | 21.64B | 21.89B | 23.37B | 0.37B | 24.91B | 24.31B | 24.33B | 22.58B | 22.24B | 21.93B | 22.16B | 20.97B | 21.72B | 21.14B | 22.16B | 22.95B | 23.57B | 24.84B | 28.17B |
|
Accounts Payables
|
| | | | | | | 0.06B | | | | 0.00B | | | | 0.83B | 0.00B | | | 1.00B | 0.00B | | | 0.26B | 0.00B | | | 1.06B | 0.00B | 0.00B | 1.20B | 1.13B | | | 1.36B | 1.38B | | | | 1.85B | | | | 1.84B | | | | 2.57B | | | | 3.04B | | | | 2.52B | 2.09B | 2.19B | 2.50B | 2.21B | 2.12B | 2.19B | 2.56B | 2.42B | 2.26B | 2.29B | 3.02B |
|
Notes Payables
|
| | | 0.13B | 0.12B | | | -0.09B | 0.27B | | | 0.00B | | | | 1.27B | 0.00B | | | 1.54B | 0.00B | 1.11B | 1.31B | -0.13B | 1.30B | 1.20B | 1.43B | -0.01B | | | -0.01B | 0.66B | 0.43B | 0.47B | 0.65B | 0.60B | 0.59B | 1.93B | 2.07B | 1.41B | 1.60B | 1.60B | 2.28B | 1.23B | 1.72B | 1.54B | 1.16B | 1.10B | 1.47B | 1.45B | 1.32B | 1.24B | 1.79B | 2.07B | 2.57B | 1.10B | 1.49B | 1.23B | 2.20B | 1.19B | 1.81B | 1.58B | 1.76B | 1.08B | 1.69B | 1.31B | 2.01B |
|
Payables
|
| | | 0.13B | 0.12B | | | -0.03B | 0.27B | | | 0.00B | | | | 2.10B | 0.00B | | | 2.53B | 0.00B | 1.11B | 1.31B | 0.13B | 1.30B | 1.20B | 1.43B | 1.04B | 0.00B | 0.00B | 1.18B | 1.79B | 0.43B | 0.47B | 2.01B | 1.98B | 0.59B | 1.93B | 2.07B | 3.25B | 1.60B | 1.60B | 2.28B | 3.07B | 1.72B | 1.54B | 1.16B | 3.67B | 1.47B | 1.45B | 1.32B | 4.27B | 1.79B | 2.07B | 2.57B | 3.62B | 3.58B | 3.42B | 4.70B | 3.40B | 3.93B | 3.78B | 4.32B | 3.51B | 3.95B | 3.60B | 5.03B |
|
Accumulated Expenses
|
| | | | | | | 0.08B | | | | 0.00B | | | | 0.18B | 0.00B | | | 0.16B | 0.00B | | | 0.16B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Accumulated Expenses
|
| | | 0.06B | 0.00B | 0.01B | | -0.01B | 0.01B | -0.07B | | 0.00B | | | | 0.04B | 0.00B | | | 0.05B | 0.00B | | | 0.02B | 0.00B | | | 0.10B | | | 0.11B | 0.12B | | | 0.15B | | | | | | | | | | | | | | | | | 0.47B | | | | 0.53B | | | | | | | | | | | |
|
Short term Debt
|
0.07B | 0.06B | 0.12B | 0.03B | 0.05B | 0.07B | 0.10B | 0.10B | 0.18B | 0.09B | 0.12B | 0.14B | 0.13B | 0.13B | 0.10B | 0.11B | 0.00B | 0.09B | 0.16B | 0.21B | 0.00B | 0.02B | | 0.10B | | | 0.08B | 0.45B | 0.44B | 0.70B | 0.30B | 0.66B | 0.49B | 0.50B | 0.20B | 0.60B | | | | 1.41B | 0.56B | 0.20B | 0.32B | 1.23B | 0.46B | | | 1.10B | | | | 1.24B | | | | 1.10B | | | | 1.19B | | | | 1.08B | 0.63B | 0.42B | 0.26B |
|
Current Leases
|
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 | 0.00B | 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 | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.02B | 0.00B | 0.00B | 0.00B | 0.03B | 0.00B | 0.00B | 0.00B | 0.03B | 0.00B | 0.00B | 0.00B | 0.03B | 0.00B | 0.00B | 0.00B | 0.03B | 0.00B | 0.00B | 0.00B | 0.03B | 0.00B | 0.00B | 0.00B |
|
Current Taxes
|
| | | | | | | 0.05B | | | | 0.00B | | | | 0.13B | 0.00B | | | 0.15B | 0.00B | | | 0.06B | 0.00B | | | 0.21B | | | 0.18B | 0.22B | | | 0.20B | 0.25B | | | | 0.22B | | | | 0.16B | | | | 0.23B | | | | 0.59B | | | | 0.59B | | | | 0.30B | | | | 0.28B | | | |
|
Total Current Liabilities
|
0.64B | 0.83B | 1.19B | 1.07B | 1.95B | 2.05B | 2.12B | 1.97B | 2.32B | 2.52B | 2.64B | 0.00B | 2.39B | 2.68B | 2.82B | 2.94B | 0.00B | 3.06B | 3.21B | 3.51B | 0.00B | 3.48B | 3.62B | 2.51B | 3.56B | 3.88B | 3.74B | 3.80B | 3.36B | 3.73B | 3.74B | 3.37B | 3.17B | 3.74B | 3.38B | 3.60B | 3.04B | 6.29B | 6.29B | 5.15B | 4.97B | 5.16B | 5.99B | 5.07B | 5.76B | 5.79B | 5.99B | 6.13B | 5.99B | 6.54B | 6.92B | 7.82B | 8.97B | 9.21B | 9.03B | 7.32B | 7.72B | 7.36B | 7.63B | 7.11B | 7.30B | 7.12B | 7.30B | 7.26B | 8.15B | 8.08B | 8.68B |
|
Capital Leases
|
| | | | | | | -0.00B | | | | 0.00B | | | | -0.00B | | | | | 0.96B | 0.90B | 0.77B | 0.88B | 0.88B | 0.72B | 1.20B | 1.33B | 1.11B | 1.23B | 1.40B | 1.48B | 1.08B | 0.95B | 1.09B | 0.91B | 1.18B | 3.95B | 3.38B | 4.14B | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Debt
|
1.59B | 1.58B | 1.36B | -0.04B | 1.76B | 1.60B | 1.82B | 1.73B | 1.50B | 1.28B | 1.76B | 0.00B | 1.52B | 1.47B | 1.50B | 1.53B | 0.00B | 1.55B | 1.79B | 1.73B | 0.00B | 0.69B | 1.02B | 2.03B | 1.10B | 1.00B | 1.12B | 0.74B | 1.00B | 0.76B | 0.85B | 1.47B | 0.92B | 0.85B | 0.56B | 0.90B | 0.58B | 0.57B | 0.55B | 4.13B | 0.55B | 0.88B | 0.87B | 4.47B | 0.97B | 1.32B | 1.68B | 3.59B | 1.73B | 1.73B | 1.74B | 4.22B | 1.45B | 1.40B | 1.34B | 3.03B | 1.28B | 1.09B | 0.75B | 2.56B | 1.01B | 0.68B | 0.53B | 3.77B | 0.64B | 0.54B | 0.58B |
|
Convertible Debt
|
| | | 0.00B | | | | 0.00B | | | | 0.00B | | | | 0.00B | | | | 0.03B | 0.00B | | | 0.03B | | | 0.01B | 0.03B | | | -0.02B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deffered Revenue
|
| | | | | | | | | | | 0.00B | | | | 0.00B | | | | | | | | 0.01B | | | | 0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Pension
|
| | | | | 0.00B | | | | 0.00B | | 0.00B | | | | 0.00B | | | | | 0.00B | | | 0.09B | 0.00B | | | 0.13B | | | 0.13B | 0.13B | | | 0.13B | 0.13B | | | | 0.17B | | | | 0.17B | | | | 0.23B | | | | 0.21B | | | | 0.14B | | | | 0.13B | | | | 0.11B | | | |
|
Preferred Stock Liabilities
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01B | | | | 0.01B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Minority Interest
|
| | | | | | | | | | | | | | | | | | | | | | | 0.37B | | | | 0.28B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability
|
| | | | | | | | | | | 7.22 | | | | 0.06B | 0.00B | | | 0.09B | 0.00B | | | 0.11B | 0.00B | | | 0.15B | | | 0.15B | 0.15B | | | 0.16B | 0.16B | | | | 0.19B | | | | 0.19B | | | | 0.25B | | | | 0.27B | | | | 0.27B | | | | 0.24B | | | | 0.21B | | | |
|
Operating Leases
|
| | | | | | | | | | | 0.00B | | | | 0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.17B | | | | 0.18B | | | | 0.24B | | | | 0.21B | | | | 0.23B | | | | 0.21B | | | |
|
Other Non-Current Liabilities
|
| | | | | | | | | | | | | | | 0.02B | 0.00B | | | 0.02B | 0.00B | | | 0.00B | 0.00B | | | 0.03B | | | 0.04B | 0.04B | | | 0.04B | 0.04B | | | | 0.04B | | | | 0.06B | | | | 0.06B | | | | 0.13B | | | | 0.24B | | | | 0.18B | | | | 0.22B | | | |
|
Total Non-Current Liabilities
|
| | | | | | | | | | | 0.00B | | | | 1.79B | 0.00B | | | 2.03B | 0.00B | | | 1.57B | 0.00B | | | 2.36B | | | 2.56B | 2.65B | | | 1.97B | 1.80B | | | | 5.08B | | | | 6.25B | | | | 6.25B | | | | 6.76B | | | | 5.27B | | | | 3.98B | | | | 5.09B | | | |
|
Total Liabilities
|
0.11B | 0.00B | 0.12B | 0.11B | 0.13B | 0.13B | 0.13B | 0.14B | 0.14B | 0.15B | 0.14B | 0.18B | 0.15B | 0.15B | 0.16B | 0.16B | 0.26B | 0.01B | 0.28B | 0.30B | 0.29B | 0.01B | 0.29B | 0.33B | 0.33B | 0.30B | 0.31B | 0.30B | 0.30B | 0.30B | 0.31B | 1.58B | 0.32B | 0.32B | 0.32B | 5.40B | 0.35B | 0.40B | 0.38B | 10.23B | 0.56B | 0.56B | 0.55B | 11.32B | 0.58B | 0.58B | 0.59B | 12.38B | 0.72B | 0.72B | 0.76B | 14.58B | 0.89B | 0.89B | -1.08B | 12.59B | 0.85B | 0.84B | 0.82B | 11.09B | 0.77B | 0.71B | -1.69B | 12.36B | 0.72B | 0.72B | 0.82B |
|
Total Debt
|
1.66B | 1.64B | 1.48B | -0.01B | 1.80B | 1.66B | 1.93B | 1.82B | 1.68B | 1.37B | 1.88B | 0.14B | 1.65B | 1.61B | 1.59B | 1.64B | 0.00B | 1.63B | 1.95B | 1.93B | 0.00B | 0.72B | 1.02B | 2.13B | 1.10B | 1.00B | 1.20B | 1.19B | 1.44B | 1.46B | 1.14B | 2.13B | 1.40B | 1.36B | 0.76B | 1.50B | 0.58B | 0.57B | 0.55B | 5.53B | 1.11B | 1.08B | 1.20B | 5.69B | 1.43B | 1.32B | 1.68B | 4.69B | 1.73B | 1.73B | 1.74B | 5.45B | 1.45B | 1.40B | 1.34B | 4.13B | 1.28B | 1.09B | 0.75B | 3.75B | 1.01B | 0.68B | 0.53B | 4.86B | 1.27B | 0.96B | 0.84B |
|
Common Equity
|
| | | | | | | | | | | 0.00B | | 0.18B | | 3.65B | 0.00B | 0.21B | | 4.18B | 0.00B | | | 5.70B | 0.01B | | | 5.14B | 4.85B | | 4.69B | 5.25B | | | 6.06B | 6.69B | | | | 6.54B | | | | 6.55B | | 6.72B | 7.01B | 7.59B | 8.19B | 8.55B | 8.45B | 9.13B | 8.89B | 8.97B | 9.51B | 9.41B | 8.91B | 9.09B | 9.34B | 9.26B | 9.27B | 9.36B | 9.60B | 9.92B | 9.48B | 9.54B | 10.60B |
|
Shareholder's Equity
|
4.39B | 4.57B | 4.85B | 5.03B | 6.58B | 6.64B | 6.98B | 6.86B | 7.29B | 7.28B | 8.06B | 9.24B | 7.67B | 7.90B | 8.12B | 8.50B | 8.42B | 8.74B | 9.34B | 9.87B | 9.30B | 9.61B | 10.30B | 5.70B | 11.41B | 10.85B | 11.49B | 5.14B | 10.94B | 10.94B | 11.39B | 5.25B | 11.18B | 11.79B | 11.90B | 6.69B | 12.19B | 18.33B | 17.50B | 6.54B | 17.06B | 17.21B | 18.08B | 6.55B | 19.03B | 18.72B | 19.84B | 7.59B | 21.64B | 21.89B | 23.37B | 9.13B | 24.91B | 24.31B | 24.33B | 9.41B | 22.24B | 21.93B | 22.16B | 9.26B | 21.72B | 21.14B | 22.16B | 9.92B | 23.57B | 24.84B | 28.17B |
|
Liabilities and Shareholders Equity
|
4.39B | 4.57B | 4.85B | 5.03B | 6.58B | 6.64B | 6.98B | 6.86B | 7.29B | 7.28B | 8.06B | 9.24B | 7.67B | 7.90B | 8.12B | 8.50B | 8.42B | 8.74B | 9.34B | 9.87B | 9.30B | 9.61B | 10.30B | 0.03B | 11.41B | 10.85B | 11.49B | 0.02B | 10.94B | 10.94B | 11.39B | 0.03B | 11.18B | 11.79B | 11.90B | 12.09B | 12.19B | 18.33B | 17.50B | 0.07B | 17.06B | 17.21B | 18.08B | 0.16B | 19.03B | 18.72B | 19.84B | 0.15B | 21.64B | 21.89B | 23.37B | 0.37B | 24.91B | 24.31B | 24.33B | 22.58B | 22.24B | 21.93B | 22.16B | 20.97B | 21.72B | 21.14B | 22.16B | 22.95B | 23.57B | 24.84B | 28.17B |
|
Treasury Shares
|
| | | | | | | | | | | | | | | | | | | | | | | | | | -0.17B | -0.17B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Retained Earnings
|
| | | | | | | | | | | 0.00B | | | | 1.02B | 0.00B | | | 1.29B | 0.00B | | | 1.92B | 0.00B | | | 1.66B | | | 1.76B | 1.96B | | | 2.25B | 2.45B | | | | 0.77B | | | | 0.99B | | | | 1.58B | | | | 3.08B | | | | 3.66B | | | | 3.51B | | | | 3.76B | | | |
|
Preferred Shares
|
| | | | 0.01B | 0.00B | | 0.00B | 0.00B | 0.00B | | 0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |