|
Cash & Equivalents
|
0.11B | 0.00B | 0.23B | 0.18B | 0.13B | 0.13B | 0.15B | 0.12B | 0.13B | 0.09B | 0.05B | 0.03B | 0.06B | 0.12B | 0.07B | 0.03B | 0.07B | 0.19B | 0.14B | 0.05B | 0.04B | 0.12B | 0.10B | 0.04B | 0.03B | 0.05B | 0.05B | 0.07B | 0.05B | 0.04B | 0.05B | 0.07B | 0.03B | 0.05B | 0.07B | 0.02B | 0.01B | 0.22B | 0.11B | 0.05B | 0.02B | 0.19B | 0.32B | 0.21B | 0.02B | 0.46B | 0.87B | 0.52B | 0.12B | 0.26B | 0.58B | 0.33B | 0.05B | 0.17B | 0.10B | 0.06B | 0.02B | 0.29B | 0.26B | 0.68B | 0.31B | 0.59B | 0.55B | 0.71B | 0.20B | 0.37B |
|
Short-term Investments
|
| | | | 0.02B | 0.07B | | 0.02B | 0.02B | 0.15B | 0.14B | 0.09B | 0.02B | 0.02B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash & Current Investments
|
0.11B | 0.00B | 0.23B | 0.18B | 0.15B | 0.20B | 0.15B | 0.14B | 0.15B | 0.23B | 0.18B | 0.12B | 0.09B | 0.14B | 0.07B | 0.03B | 0.07B | 0.19B | 0.14B | 0.05B | 0.04B | 0.12B | 0.10B | 0.04B | 0.03B | 0.05B | 0.05B | 0.07B | 0.05B | 0.04B | 0.05B | 0.07B | 0.03B | 0.05B | 0.07B | 0.02B | 0.01B | 0.22B | 0.11B | 0.05B | 0.02B | 0.19B | 0.32B | 0.21B | 0.02B | 0.46B | 0.87B | 0.52B | 0.12B | 0.26B | 0.58B | 0.33B | 0.05B | 0.17B | 0.10B | 0.06B | 0.02B | 0.29B | 0.26B | 0.68B | 0.31B | 0.59B | 0.55B | 0.71B | 0.20B | 0.37B |
|
Receivables - Net
|
0.23B | | | 0.30B | 0.29B | 0.00B | 0.46B | 0.34B | 0.28B | 0.49B | 0.35B | 0.22B | 0.24B | 0.50B | 0.49B | 0.35B | 0.32B | 0.66B | 0.67B | 0.39B | 0.37B | 0.61B | 0.51B | 0.30B | 0.31B | 0.46B | 0.36B | 0.28B | 0.23B | 0.46B | 0.34B | 0.25B | 0.23B | 0.49B | 0.41B | 0.25B | 0.27B | 0.48B | 0.42B | 0.29B | 0.25B | 0.44B | 0.38B | 0.24B | 0.26B | 0.49B | 0.47B | 0.29B | 0.41B | 0.51B | 0.57B | 0.38B | 0.36B | 0.83B | 0.52B | 0.33B | 0.33B | 0.65B | 0.60B | 0.39B | 0.40B | 0.63B | 0.66B | 0.40B | 0.38B | 0.73B |
|
Receivables - Other
|
| | | | 0.02B | | | | 0.02B | | | | 0.02B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Receivables
|
0.23B | | | 0.30B | 0.30B | 0.00B | 0.46B | 0.34B | 0.30B | 0.49B | 0.35B | 0.22B | 0.27B | 0.50B | 0.49B | 0.35B | 0.32B | 0.66B | 0.67B | 0.39B | 0.37B | 0.61B | 0.51B | 0.30B | 0.31B | 0.46B | 0.36B | 0.28B | 0.23B | 0.46B | 0.34B | 0.25B | 0.23B | 0.49B | 0.41B | 0.25B | 0.27B | 0.48B | 0.42B | 0.29B | 0.25B | 0.44B | 0.38B | 0.24B | 0.26B | 0.49B | 0.47B | 0.29B | 0.41B | 0.51B | 0.57B | 0.38B | 0.36B | 0.83B | 0.52B | 0.33B | 0.33B | 0.65B | 0.60B | 0.39B | 0.40B | 0.63B | 0.66B | 0.40B | 0.38B | 0.73B |
|
Inventory
|
| | | | 0.00B | | | | 0.00B | | | | 0.01B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Deferred Tax Assets
|
| | | | 0.05B | | | | 0.08B | | | | 0.03B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets
|
| | | | 0.15B | 0.00B | 0.14B | 0.27B | 0.32B | 0.36B | 0.28B | 0.29B | 0.27B | 0.27B | 0.25B | 0.09B | 0.06B | 0.16B | 0.13B | 0.13B | 0.11B | 0.11B | 0.07B | 0.06B | 0.07B | 0.09B | 0.05B | 0.06B | 0.09B | 0.08B | 0.06B | 0.06B | 0.11B | 0.07B | 0.06B | 0.05B | 0.05B | 0.07B | 0.07B | 0.07B | 0.07B | 0.07B | 0.06B | 0.07B | 0.11B | 0.14B | 0.24B | 0.20B | 2.20B | 2.28B | 2.29B | 2.35B | 2.27B | 2.31B | 0.27B | 0.29B | 0.29B | 0.53B | 0.43B | 0.48B | 0.29B | 0.46B | 0.29B | 0.30B | 0.30B | 0.37B |
|
Current Assets
|
| | | | 0.88B | 0.00B | 0.98B | 0.99B | 1.01B | 1.26B | 0.89B | 0.78B | 0.83B | 1.16B | 1.00B | 0.68B | 0.68B | 1.30B | 1.06B | 0.77B | 0.78B | 1.12B | 0.82B | 0.62B | 0.63B | 0.86B | 0.65B | 0.65B | 0.68B | 0.98B | 0.56B | 0.53B | 0.54B | 0.78B | 0.62B | 0.45B | 0.48B | 0.91B | 0.67B | 0.50B | 0.46B | 0.81B | 0.83B | 0.60B | 0.47B | 1.19B | 1.62B | 1.12B | 2.84B | 3.27B | 3.53B | 3.28B | 3.05B | 3.63B | 1.07B | 0.89B | 0.89B | 1.68B | 1.43B | 1.71B | 1.13B | 1.83B | 1.59B | 1.55B | 1.05B | 1.64B |
|
Construction in Progress
|
0.11B | | | | 0.16B | | | | 0.21B | | | | 0.27B | | | | 0.28B | | | | 0.25B | | | | 0.28B | | | | 0.18B | | | | 0.30B | | | | 0.35B | | | | 0.42B | | | | 0.42B | | | | 0.63B | | | | 0.84B | | | | 0.94B | | | | 1.06B | | | | 1.24B | |
|
Property, Plant & Equipment (Net)
|
| | | | 4.79B | 0.00B | 4.91B | 4.92B | 5.15B | 5.25B | 5.33B | 5.44B | 5.48B | 5.60B | 5.71B | 5.84B | 6.03B | 6.15B | 6.27B | 6.46B | 6.73B | 6.91B | 7.03B | 7.21B | 7.43B | 7.65B | 7.84B | 8.05B | 8.27B | 8.55B | 8.74B | 8.92B | 9.26B | 9.52B | 9.76B | 10.07B | 10.37B | 10.70B | 10.97B | 11.34B | 11.79B | 12.25B | 12.55B | 12.88B | 13.36B | 13.76B | 14.04B | 14.48B | 15.06B | 15.73B | 16.08B | 16.56B | 17.24B | 17.97B | 18.45B | 19.02B | 19.61B | 20.32B | 20.81B | 21.42B | 22.20B | 22.96B | 23.63B | 24.38B | 25.29B | 26.27B |
|
Long-Term Investments
|
| | | | 0.00B | 0.02B | | 0.01B | 0.02B | 0.08B | 0.09B | 0.07B | 0.00B | 0.01B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Goodwill
|
| | | | 0.74B | | | 0.57B | 0.74B | 0.57B | 0.57B | 0.57B | 0.74B | 0.74B | 0.74B | 0.74B | 0.74B | 0.74B | 0.74B | 0.74B | 0.74B | 0.74B | 0.74B | 0.74B | 0.74B | 0.74B | 0.74B | 0.74B | 0.73B | 0.73B | 0.73B | 0.73B | 0.73B | 0.73B | 0.73B | 0.73B | 0.73B | 0.73B | 0.73B | 0.73B | 0.73B | 0.73B | 0.73B | 0.73B | 0.73B | 0.73B | 0.73B | 0.73B | 0.73B | 0.73B | 0.73B | 0.73B | 0.73B | 0.73B | 0.73B | 0.73B | 0.73B | 0.73B | 0.73B | 0.73B | 0.73B | 0.73B | 0.73B | 0.73B | 0.73B | 0.73B |
|
Intangibles
|
| | | | 0.00B | | | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.09B | 0.09B | 0.09B | 0.09B | 0.08B | 0.08B | 0.08B | 0.08B | 0.08B | 0.08B | 0.07B |
|
Goodwill & Intangibles
|
| | | | 0.74B | 0.00B | 0.74B | 0.74B | 0.74B | 0.74B | 0.74B | 0.74B | 0.74B | 0.74B | 0.74B | 0.74B | 0.74B | 0.74B | 0.74B | 0.74B | 0.74B | 0.74B | 0.74B | 0.74B | 0.74B | 0.74B | 0.74B | 0.74B | 0.73B | 0.73B | 0.73B | 0.73B | 0.73B | 0.73B | 0.73B | 0.73B | 0.73B | 0.73B | 0.73B | 0.73B | 0.73B | 0.73B | 0.73B | 0.73B | 0.73B | 0.73B | 0.73B | 0.73B | 0.73B | 0.73B | 0.73B | 0.73B | 0.73B | 0.73B | 0.73B | 0.82B | 0.82B | 0.82B | 0.82B | 0.82B | 0.81B | 0.81B | 0.81B | 0.81B | 0.81B | 0.80B |
|
Other Non-Current Assets
|
| | | | 0.36B | 0.00B | 0.36B | 0.35B | 0.38B | 0.39B | 0.40B | 0.39B | 0.45B | 0.46B | 0.50B | 0.54B | 0.49B | 0.42B | 0.42B | 0.38B | 0.35B | 0.34B | 0.34B | 0.31B | 0.28B | 0.30B | 0.31B | 0.28B | 0.31B | 0.32B | 0.33B | 0.31B | 0.22B | 0.24B | 0.24B | 0.25B | 0.29B | 0.27B | 0.30B | 0.31B | 0.39B | 0.59B | 0.61B | 0.66B | 0.80B | 0.79B | 3.02B | 2.99B | 0.97B | 0.81B | 0.93B | 1.09B | 1.17B | 1.04B | 1.06B | 1.04B | 1.20B | 0.86B | 0.94B | 0.94B | 1.04B | 0.90B | 0.95B | 0.97B | 1.10B | 1.09B |
|
Non-Current Assets
|
| | | | 5.89B | 0.01B | 6.01B | 6.00B | 6.27B | 6.37B | 6.47B | 6.57B | 6.67B | 6.80B | 6.95B | 7.12B | 7.26B | 7.32B | 7.43B | 7.58B | 7.82B | 8.00B | 8.11B | 8.27B | 8.45B | 8.69B | 8.89B | 9.08B | 9.33B | 9.60B | 9.80B | 9.96B | 10.21B | 10.49B | 10.73B | 11.05B | 11.40B | 11.70B | 12.00B | 12.38B | 12.91B | 13.58B | 13.89B | 14.27B | 14.89B | 15.28B | 17.79B | 18.20B | 16.77B | 17.27B | 17.74B | 18.37B | 19.15B | 19.74B | 20.24B | 20.88B | 21.63B | 22.00B | 22.57B | 23.18B | 24.06B | 24.67B | 25.39B | 26.16B | 27.20B | 28.16B |
|
Assets
|
| | | | 6.76B | 0.01B | 7.00B | 6.99B | 7.28B | 7.64B | 7.37B | 7.35B | 7.50B | 7.96B | 7.95B | 7.80B | 7.93B | 8.62B | 8.49B | 8.36B | 8.59B | 9.12B | 8.93B | 8.88B | 9.08B | 9.55B | 9.54B | 9.73B | 10.01B | 10.58B | 10.36B | 10.50B | 10.75B | 11.26B | 11.36B | 11.51B | 11.87B | 12.62B | 12.67B | 12.88B | 13.37B | 14.39B | 14.72B | 14.87B | 15.36B | 16.48B | 19.41B | 19.32B | 19.61B | 20.55B | 21.27B | 21.66B | 22.19B | 23.37B | 21.31B | 21.77B | 22.52B | 23.68B | 24.00B | 24.89B | 25.19B | 26.50B | 26.98B | 27.71B | 28.25B | 29.80B |
|
Accounts Payables
|
| | | | 0.27B | 0.00B | 0.42B | 0.31B | 0.29B | 0.43B | 0.31B | 0.18B | 0.22B | 0.37B | 0.32B | 0.23B | 0.24B | 0.46B | 0.44B | 0.31B | 0.31B | 0.40B | 0.30B | 0.23B | 0.24B | 0.28B | 0.23B | 0.20B | 0.20B | 0.27B | 0.19B | 0.16B | 0.23B | 0.29B | 0.23B | 0.20B | 0.22B | 0.30B | 0.24B | 0.21B | 0.27B | 0.31B | 0.19B | 0.20B | 0.24B | 0.28B | 0.26B | 0.28B | 0.42B | 0.40B | 0.35B | 0.40B | 0.50B | 0.57B | 0.36B | 0.33B | 0.34B | 0.42B | 0.37B | 0.32B | 0.45B | 0.45B | 0.45B | 0.40B | 0.51B | 0.62B |
|
Notes Payables
|
| | | | 0.13B | 0.00B | | | 0.21B | 0.39B | 0.17B | 0.21B | 0.57B | 0.83B | 0.23B | 0.14B | 0.37B | 0.69B | | | 0.20B | 0.55B | 0.22B | 0.25B | 0.46B | 0.76B | 0.63B | 0.67B | 0.83B | 0.94B | 0.67B | 0.26B | 0.45B | 0.34B | 0.13B | 0.24B | 0.58B | | | 0.07B | 0.46B | | 0.20B | | | | | | | | | | 0.18B | | | | 0.24B | | | | | | | | | |
|
Payables
|
| | | | 0.39B | 0.00B | 0.42B | 0.31B | 0.50B | 0.82B | 0.48B | 0.39B | 0.79B | 1.20B | 0.55B | 0.37B | 0.61B | 1.15B | 0.44B | 0.31B | 0.50B | 0.95B | 0.52B | 0.48B | 0.70B | 1.04B | 0.85B | 0.87B | 1.03B | 1.21B | 0.86B | 0.42B | 0.68B | 0.62B | 0.36B | 0.44B | 0.79B | 0.30B | 0.24B | 0.28B | 0.73B | 0.31B | 0.39B | 0.20B | 0.24B | 0.28B | 0.26B | 0.28B | 0.42B | 0.40B | 0.35B | 0.40B | 0.68B | 0.57B | 0.36B | 0.33B | 0.58B | 0.42B | 0.37B | 0.32B | 0.45B | 0.45B | 0.45B | 0.40B | 0.51B | 0.62B |
|
Accumulated Expenses
|
| | | | 0.04B | | | | 0.04B | | | | 0.04B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Accumulated Expenses
|
| | | | 0.41B | 0.00B | 0.30B | 0.33B | 0.37B | 0.36B | 0.37B | 0.47B | 0.49B | 0.45B | 0.38B | 0.35B | 0.37B | 0.37B | 0.42B | 0.34B | 0.41B | 0.47B | 0.50B | 0.44B | 0.46B | 0.47B | 0.37B | 0.41B | 0.44B | 0.38B | 0.39B | 0.32B | 0.33B | 0.34B | 0.54B | 0.57B | 0.55B | 0.58B | 0.50B | 0.49B | 0.48B | 0.54B | 0.54B | 0.50B | 0.55B | 0.51B | 0.61B | 0.58B | 0.69B | 0.63B | 0.65B | 0.66B | 0.72B | 0.76B | 0.75B | 0.70B | 0.76B | 0.74B | 0.68B | 0.66B | 0.75B | 0.70B | 0.73B | 0.71B | 0.84B | 0.82B |
|
Short term Debt
|
| | | | 0.36B | -0.07B | 0.35B | 0.00B | 0.21B | 0.39B | 0.25B | 0.25B | 0.57B | 0.83B | 0.23B | 0.14B | 0.37B | 0.69B | 0.50B | 0.50B | 0.20B | 0.55B | 0.22B | 0.25B | 0.46B | 0.76B | 0.63B | 0.67B | 0.83B | 0.94B | 0.67B | 0.26B | 0.45B | 0.34B | 0.45B | 0.45B | 0.58B | 0.57B | 0.12B | 0.12B | 0.46B | 0.00B | 0.20B | 0.00B | 0.00B | 0.00B | 0.00B | 0.20B | 2.40B | 2.40B | 2.20B | 2.20B | 2.20B | 2.20B | 0.00B | 0.00B | 0.24B | 0.00B | 0.00B | 0.00B | 0.00B | 0.01B | 0.01B | 0.01B | 0.01B | 0.00B |
|
Current Taxes
|
| | | | 0.06B | | | | 0.06B | | | | 0.06B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities
|
| | | | 1.17B | 0.00B | 1.08B | 0.65B | 0.87B | 1.18B | 1.11B | 1.11B | 1.28B | 1.65B | 0.93B | 0.72B | 0.98B | 2.01B | 1.36B | 1.16B | 0.91B | 1.42B | 1.02B | 0.92B | 1.15B | 1.52B | 1.23B | 1.53B | 1.79B | 1.95B | 1.50B | 0.75B | 1.01B | 0.96B | 1.35B | 1.47B | 1.92B | 1.46B | 0.86B | 0.90B | 1.21B | 0.85B | 0.93B | 0.70B | 0.78B | 0.80B | 0.87B | 1.06B | 3.51B | 3.43B | 3.21B | 3.26B | 3.60B | 3.53B | 1.11B | 1.03B | 1.35B | 1.17B | 1.06B | 0.98B | 1.21B | 1.17B | 1.20B | 1.13B | 1.36B | 1.45B |
|
Non-Current Debt
|
| | | | 1.81B | 0.00B | 1.81B | 2.21B | 2.21B | 2.21B | 1.96B | 1.96B | 1.96B | 1.96B | 2.46B | 2.46B | 2.46B | 1.96B | 1.96B | 1.96B | 2.46B | 2.46B | 2.46B | 2.46B | 2.44B | 2.46B | 2.46B | 2.21B | 2.19B | 2.31B | 2.31B | 3.07B | 3.07B | 3.07B | 2.62B | 2.62B | 2.49B | 3.08B | 3.53B | 3.53B | 3.53B | 4.32B | 4.33B | 4.53B | 4.53B | 5.12B | 7.32B | 7.13B | 4.93B | 5.56B | 5.76B | 5.76B | 5.76B | 6.55B | 6.55B | 6.55B | 6.55B | 7.44B | 7.44B | 7.79B | 7.78B | 8.41B | 8.41B | 8.91B | 8.91B | 9.55B |
|
Pension
|
| | | | 0.21B | | | | 0.24B | | | | 0.46B | 0.46B | 0.45B | 0.44B | 0.36B | 0.36B | 0.36B | 0.35B | 0.34B | 0.35B | 0.35B | 0.32B | 0.29B | 0.29B | 0.29B | 0.28B | 0.30B | 0.30B | 0.31B | 0.30B | 0.23B | 0.23B | 0.24B | 0.24B | 0.18B | 0.18B | 0.18B | 0.18B | 0.28B | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Liabilities from Discontinued Operations
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.07B | 0.11B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability
|
| | | | 0.83B | 0.00B | 0.94B | 0.97B | 0.96B | 0.98B | 1.06B | 1.09B | 1.02B | 1.07B | 1.17B | 1.20B | 1.18B | 1.23B | 1.28B | 1.34B | 1.34B | 1.26B | 1.34B | 1.43B | 1.47B | 1.44B | 1.56B | 1.59B | 1.60B | 1.73B | 1.81B | 1.85B | 1.88B | 1.03B | 1.11B | 1.13B | 1.15B | 1.19B | 1.25B | 1.28B | 2.08B | 1.35B | 1.42B | 1.42B | 2.26B | 1.54B | 1.66B | 1.67B | 2.92B | 1.74B | 1.85B | 1.94B | 2.75B | 2.08B | 2.14B | 2.21B | 3.05B | 2.38B | 2.49B | 2.55B | 3.28B | 2.67B | 2.79B | 2.86B | 2.92B | 3.03B |
|
Other Non-Current Liabilities
|
| | | | 0.43B | 0.00B | 0.43B | 0.44B | 0.56B | 0.56B | 0.47B | 0.46B | 0.05B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.05B | 0.07B | 0.13B | 0.18B | 0.09B | 0.16B | 0.16B | 0.24B | 0.23B | 0.25B | 0.16B | 0.16B | 0.17B | 0.18B | 0.18B | 0.10B | 0.07B | 0.16B | 0.17B | 0.17B | 0.18B | 0.40B | 0.59B | 0.58B | 0.59B | 0.64B | 0.65B | 0.64B | 0.63B | 0.54B | 0.55B | 0.53B | 0.53B | 0.54B | 0.53B | 0.51B | 0.52B | 0.60B | 0.60B | 0.60B | 0.60B | 0.69B | 0.68B | 0.68B | 0.70B | 0.78B | 0.79B |
|
Total Non-Current Liabilities
|
| | | | 4.16B | 0.00B | 4.19B | 4.22B | 4.46B | 4.81B | 4.54B | 4.53B | 5.09B | 5.50B | 5.37B | 5.18B | 5.32B | 5.92B | 5.32B | 5.19B | 5.44B | 9.08B | 8.87B | 8.85B | 5.72B | 9.50B | 5.96B | 9.68B | 6.30B | 10.52B | 10.30B | 10.44B | 6.68B | 6.52B | 6.53B | 6.67B | 6.95B | 7.10B | 7.00B | 7.06B | 7.22B | 7.67B | 7.83B | 7.81B | 7.93B | 8.62B | 10.95B | 10.91B | 11.16B | 11.71B | 11.76B | 11.86B | 12.24B | 13.00B | 10.60B | 10.65B | 11.05B | 11.81B | 11.79B | 12.11B | 12.34B | 13.03B | 13.16B | 13.63B | 13.91B | 14.72B |
|
Total Liabilities
|
-2.18B | | | | 4.59B | 0.00B | 4.62B | 4.66B | 5.03B | 5.37B | 5.01B | 4.99B | 5.14B | 5.54B | 5.41B | 5.22B | 5.35B | 5.95B | 5.36B | 5.24B | 5.51B | 9.21B | 9.05B | 8.95B | 5.88B | 9.66B | 6.20B | 9.91B | 6.55B | 10.68B | 10.45B | 10.61B | 6.85B | 6.70B | 6.63B | 6.75B | 7.10B | 7.27B | 7.17B | 7.24B | 7.62B | 8.26B | 8.41B | 8.41B | 8.57B | 9.26B | 11.59B | 11.54B | 11.70B | 12.26B | 12.29B | 12.39B | 12.77B | 13.53B | 11.11B | 11.17B | 11.65B | 12.41B | 12.39B | 12.71B | 13.04B | 13.72B | 13.84B | 14.33B | 14.69B | 15.52B |
|
Total Debt
|
| | | | 2.17B | -0.07B | 2.16B | 2.21B | 2.41B | 2.60B | 2.21B | 2.21B | 2.53B | 2.79B | 2.69B | 2.60B | 2.82B | 2.65B | 2.46B | 2.46B | 2.65B | 3.01B | 2.68B | 2.71B | 2.90B | 3.22B | 3.08B | 2.88B | 3.02B | 3.25B | 2.99B | 3.33B | 3.51B | 3.40B | 3.07B | 3.07B | 3.07B | 3.66B | 3.65B | 3.65B | 3.99B | 4.32B | 4.53B | 4.53B | 4.53B | 5.13B | 7.32B | 7.33B | 7.33B | 7.96B | 7.96B | 7.96B | 7.96B | 8.75B | 6.55B | 6.56B | 6.80B | 7.45B | 7.45B | 7.79B | 7.79B | 8.43B | 8.43B | 8.92B | 8.92B | 9.56B |
|
Common Equity
|
2.18B | | | | 2.18B | 0.00B | 2.37B | 2.34B | 2.26B | 2.27B | 2.36B | 2.35B | 2.36B | 2.42B | 2.54B | 2.58B | 2.58B | 2.66B | 3.12B | 3.12B | 3.09B | -0.09B | -0.13B | -0.06B | 3.19B | -0.10B | 3.34B | -0.18B | 3.46B | -0.10B | -0.09B | -0.11B | 3.90B | 4.56B | 4.72B | 4.76B | 4.77B | 5.35B | 5.51B | 5.64B | 5.75B | 6.13B | 6.30B | 6.46B | 6.79B | 7.21B | 7.82B | 7.77B | 7.91B | 8.29B | 8.98B | 9.27B | 9.42B | 9.84B | 10.21B | 10.60B | 10.87B | 11.27B | 11.62B | 12.18B | 12.16B | 12.78B | 13.14B | 13.39B | 13.56B | 14.28B |
|
Shareholder's Equity
|
2.18B | | | | 2.18B | 0.00B | 2.37B | 2.34B | 2.26B | 2.27B | 2.36B | 2.35B | 2.36B | 2.42B | 2.54B | 2.58B | 2.58B | 2.66B | 3.12B | 3.12B | 3.09B | -0.09B | -0.13B | -0.06B | 3.19B | -0.10B | 3.34B | -0.18B | 3.46B | -0.10B | -0.09B | -0.11B | 3.90B | 4.56B | 4.72B | 4.76B | 4.77B | 5.35B | 5.51B | 5.64B | 5.75B | 6.13B | 6.30B | 6.46B | 6.79B | 7.21B | 7.82B | 7.77B | 7.91B | 8.29B | 8.98B | 9.27B | 9.42B | 9.84B | 10.21B | 10.60B | 10.87B | 11.27B | 11.62B | 12.18B | 12.16B | 12.78B | 13.14B | 13.39B | 13.56B | 14.28B |
|
Liabilities and Shareholders Equity
|
| | | | 6.76B | 0.01B | 7.00B | 6.99B | 7.28B | 7.64B | 7.37B | 7.35B | 7.50B | 7.96B | 7.95B | 7.80B | 7.93B | 8.62B | 8.49B | 8.36B | 8.59B | 9.12B | 8.93B | 8.88B | 9.08B | 9.55B | 9.54B | 9.73B | 10.01B | 10.58B | 10.36B | 10.50B | 10.75B | 11.26B | 11.36B | 11.51B | 11.87B | 12.62B | 12.67B | 12.88B | 13.37B | 14.39B | 14.72B | 14.87B | 15.36B | 16.48B | 19.41B | 19.32B | 19.61B | 20.55B | 21.27B | 21.66B | 22.19B | 23.37B | 21.31B | 21.77B | 22.52B | 23.68B | 24.00B | 24.89B | 25.19B | 26.50B | 26.98B | 27.71B | 28.25B | 29.80B |
|
Retained Earnings
|
| | | | 0.49B | 0.00B | 0.63B | 0.60B | 0.57B | 0.61B | 0.69B | 0.68B | -0.05B | -0.04B | -0.00B | 0.02B | 0.04B | 0.06B | 0.04B | 0.01B | 0.92B | 0.98B | 1.08B | 1.09B | 1.07B | 1.13B | 1.25B | 1.27B | 1.26B | 1.34B | 1.46B | 1.48B | 1.47B | 1.73B | 1.85B | 1.87B | 1.88B | 1.99B | 2.14B | 2.16B | 2.15B | 2.26B | 2.43B | 2.48B | 2.47B | 2.61B | 2.83B | 2.85B | 2.81B | 2.97B | 3.20B | 3.24B | 3.21B | 3.38B | 3.63B | 3.66B | 3.67B | 3.86B | 4.17B | 4.21B | 4.22B | 4.43B | 4.78B | 4.83B | 4.86B | 5.10B |
|
Treasury Shares
|
| | | | | | | | | 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 | |