|
Cash & Equivalents
|
2.10B | 2.04B | 6.53B | 2.56B | 3.47B | 3.85B | 4.28B | 3.97B | 4.44B | 2.86B | 2.96B | 2.75B | 2.67B | 2.33B | 2.53B | 2,097,000.00B | 2.34B | 2.42B | 2.28B | 2.40B | 2.67B | 2.55B | 2.71B | 2.70B | 2.26B | 2.12B | 3.32B | | 2.46B | 2.44B | 2.65B | 2.39B | 2.39B | 2.93B | 2.02B | | 2.38B | 2.38B | 2.23B | 1.57B | 2.15B | 2.15B | 2.40B | | 3.33B | 3.74B | 4.74B | 5.19B | 5.67B | 5.14B | | | 5.89B | 5.89B | 5.78B | 4.44B | 4.38B | 4.16B | 4.26B | 4.15B | 3.94B | 4.04B | 4.22B | 4.07B | 4.10B | 4.80B | 5.07B | 6.71B |
|
Short-term Investments
|
| | | 0.12B | | | | | | | | | | | | -0.04B | | | | 0.01B | | | | | | | | | | | | 0.00B | | | | 0.00B | | | | 0.00B | | | | 0.00B | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash & Current Investments
|
2.10B | 2.04B | 6.53B | 2.69B | 3.47B | 3.85B | 4.28B | 3.97B | 4.44B | 2.86B | 2.96B | 2.75B | 2.67B | 2.33B | 2.53B | 2,096,999.97B | 2.34B | 2.42B | 2.28B | 2.41B | 2.67B | 2.55B | 2.71B | 2.70B | 2.26B | 2.12B | 3.32B | | 2.46B | 2.44B | 2.65B | 2.39B | 2.39B | 2.93B | 2.02B | 0.00B | 2.38B | 2.38B | 2.23B | 1.57B | 2.15B | 2.15B | 2.40B | 0.00B | 3.33B | 3.74B | 4.74B | 5.19B | 5.67B | 5.14B | | | 5.89B | 5.89B | 5.78B | 4.44B | 4.38B | 4.16B | 4.26B | 4.15B | 3.94B | 4.04B | 4.22B | 4.07B | 4.10B | 4.80B | 5.07B | 6.71B |
|
Receivables - Net
|
| | | 0.25B | | | | 0.35B | | | | | | | | | | | | | | | | | | | | | | | | 0.25B | | -0.00B | | 0.24B | | -0.00B | | 0.25B | | | | 0.36B | | | | 0.56B | | | | 0.62B | | | | 0.55B | | | | 0.69B | | | | 0.76B | | | | |
|
Receivables - Other
|
| | | 0.13B | | | | 0.17B | | | | | | | | | | | | | | | | | | | | | | | | 0.11B | | | | 0.13B | | | | 0.17B | | | | 0.29B | | | | 0.29B | | | | 0.38B | | | | 0.37B | | | | 0.45B | | | | 0.56B | | | | |
|
Receivables
|
| | | 0.38B | | | | 0.51B | | | | | | | | | | | | | | | | | | | | | | | | 0.36B | | -0.00B | | 0.37B | | -0.00B | | 0.42B | | | | 0.66B | | | | 0.85B | | | | 1.00B | | | | 0.92B | | | | 1.14B | | | | 1.32B | | | | |
|
Inventory
|
| 1.47B | 1.54B | 1.54B | 1.53B | 1.67B | 1.80B | 1.80B | 1.81B | 2.14B | 2.25B | 2.50B | 2.50B | 2.66B | 2.85B | 2.69B | 2.81B | 2.82B | 2.78B | 2.68B | 2.66B | 2.64B | 2.70B | 2.72B | 2.71B | 2.46B | 2.01B | 1.72B | 1.66B | 1.70B | 1.86B | 1.93B | 1.65B | 1.90B | 2.04B | 1.89B | 1.89B | 2.08B | 1.90B | 1.85B | 1.97B | 1.93B | 2.27B | 2.29B | 2.16B | 2.16B | 2.11B | 1.88B | 1.78B | 1.82B | 1.82B | 1.73B | 1.77B | 1.70B | 1.69B | 1.78B | 1.91B | 1.87B | 1.91B | 1.78B | 1.80B | 1.68B | 1.78B | 1.94B | 1.99B | 1.75B | 1.87B | 2.07B |
|
Prepaid Assets
|
| | | 0.52B | | | | 0.95B | | -0.07B | -0.05B | | | -0.19B | -0.11B | | 0.09B | | | | -0.01B | | | | | | | | | | | 0.05B | | | | 0.07B | | | | 0.07B | | | | 0.17B | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Assets
|
4.54B | 4.34B | 8.81B | 4.94B | | | | 7.07B | 7.69B | 6.57B | 6.56B | 6.54B | 6.70B | 6.36B | 6.37B | 3.66B | 6.21B | 6.75B | 5.98B | 6.21B | 6.25B | 6.53B | 6.71B | 6.15B | 5.75B | 6.79B | 8.46B | | 4.52B | 4.87B | 5.22B | 4.87B | 7.82B | 5.50B | 4.74B | | 4.80B | 5.22B | 4.10B | 3.98B | 4.87B | 4.84B | 5.51B | 6.89B | 6.45B | 6.92B | 7.86B | 8.14B | 8.78B | 8.04B | 8.01B | 8.25B | 9.02B | 8.81B | 8.22B | 8.46B | 8.54B | 7.37B | 7.42B | 7.44B | 7.28B | 7.20B | 8.03B | 7.63B | 8.00B | 8.15B | 8.95B | 10.22B |
|
Property, Plant & Equipment (Net)
|
| 12.35B | 12.64B | 13.12B | 15.35B | 16.02B | 16.67B | 17.89B | 18.77B | 25.64B | 27.01B | 28.98B | 29.89B | 31.17B | 32.41B | -3.35B | 30.17B | 23.08B | 23.53B | 21.69B | 21.91B | 21.38B | 21.43B | 19.19B | 19.28B | 18.33B | 17.15B | 14.43B | 14.43B | 14.28B | 14.04B | 14.10B | 12.54B | 13.94B | 13.96B | 13.81B | 13.76B | 17.18B | 13.23B | 12.83B | 16.89B | 16.89B | 24.76B | 24.14B | 24.81B | 24.73B | 24.70B | 24.63B | 24.63B | 24.75B | 24.75B | 24.95B | 25.15B | 25.20B | 25.33B | 68.54B | 26.08B | 26.31B | 26.62B | 26.42B | 26.65B | 26.99B | 27.29B | 28.56B | 28.68B | 25.96B | 25.85B | 29.35B |
|
Long-Term Investments
|
| 1.19B | 1.22B | 1.14B | 0.27B | 0.28B | 0.28B | 0.40B | 0.41B | 0.42B | 0.44B | 0.44B | 0.23B | 0.25B | 0.26B | 0.14B | 0.02B | 0.02B | 0.02B | 0.03B | 0.03B | 0.03B | 0.03B | 0.21B | 0.21B | 0.21B | 0.21B | 1.20B | 1.21B | 1.22B | 1.17B | 1.19B | 1.20B | 1.22B | 1.24B | 1.21B | 1.23B | 3.08B | 1.23B | 1.23B | 4.44B | 4.46B | 4.47B | 4.53B | 4.56B | 4.59B | 4.64B | 4.67B | 4.65B | 4.71B | 4.76B | 4.59B | 4.33B | 4.11B | 4.06B | 3.98B | 3.97B | 4.00B | 4.00B | 4.13B | 4.18B | 4.26B | 4.28B | 4.11B | 4.14B | 4.15B | 4.19B | 4.22B |
|
Goodwill
|
| 5.26B | 5.26B | 5.20B | 5.20B | 5.29B | 5.29B | 6.10B | 6.10B | 9.58B | 9.56B | 9.63B | 9.63B | 9.63B | 9.63B | 8.84B | 8.84B | 6.48B | 6.42B | 5.83B | 5.83B | 5.52B | 5.52B | 4.43B | 4.43B | 4.29B | 3.12B | 1.37B | 1.37B | 1.37B | 1.37B | 1.37B | 1.18B | 1.33B | 1.29B | 1.33B | 1.33B | 2.48B | 1.33B | 1.18B | 2.81B | 2.84B | 4.80B | 4.77B | 4.77B | 4.77B | 4.77B | 4.77B | 4.77B | 4.77B | 4.77B | 4.77B | 4.77B | 4.77B | 4.77B | 3.58B | 3.58B | 3.58B | 3.58B | 3.58B | 3.58B | 3.58B | 3.58B | 3.10B | 3.10B | 3.10B | 3.03B | 3.03B |
|
Intangibles
|
| 0.07B | 0.07B | 0.08B | 0.07B | 0.13B | 0.13B | 0.47B | 0.48B | 0.50B | 0.50B | 0.57B | 0.57B | 0.59B | 0.45B | 0.45B | 0.45B | 0.32B | 0.32B | 0.32B | 0.31B | 0.31B | 0.31B | 0.31B | 0.31B | 0.30B | 0.27B | 0.27B | 0.27B | 0.27B | 0.27B | 0.27B | 0.20B | 0.25B | 0.27B | 0.26B | 0.26B | 0.23B | 0.23B | 0.23B | 0.23B | 0.23B | 0.23B | 0.23B | 0.23B | 0.21B | 0.17B | 0.17B | 0.17B | 0.16B | 0.15B | 0.15B | 0.15B | 0.15B | 0.15B | 0.15B | 0.15B | 0.15B | 0.15B | 0.15B | 0.15B | 0.15B | 0.15B | 0.15B | 0.15B | 0.15B | 0.15B | 0.15B |
|
Goodwill & Intangibles
|
| 5.33B | 5.33B | 5.28B | 5.27B | 5.42B | 5.42B | 6.57B | 6.58B | 10.08B | 10.06B | 10.20B | 10.20B | 10.22B | 10.08B | 9.29B | 9.29B | 6.80B | 6.74B | 6.16B | 6.15B | 5.83B | 5.83B | 4.73B | 4.73B | 4.60B | 0.73B | 1.64B | 1.64B | 1.64B | 1.64B | 1.64B | 1.37B | 1.59B | 1.56B | 1.58B | 1.58B | 2.71B | 1.56B | 1.40B | 3.04B | 3.06B | 5.03B | 5.00B | 5.00B | 4.98B | 4.94B | 4.94B | 4.94B | 4.93B | 4.92B | 4.92B | 4.92B | 4.92B | 4.92B | 3.73B | 3.73B | 3.73B | 3.73B | 3.73B | 3.73B | 3.73B | 3.73B | 3.25B | 3.25B | 3.25B | 3.18B | 3.18B |
|
Long-Term Deferred Tax
|
| 0.82B | 0.85B | 1.43B | 0.93B | 0.90B | 0.90B | 0.62B | 0.58B | 0.55B | 0.54B | 0.41B | 0.40B | 0.38B | 0.38B | 1.39B | 0.49B | 0.48B | 0.54B | 0.50B | 0.63B | 0.77B | 0.77B | 0.67B | 0.68B | 0.69B | 0.55B | 1.04B | 1.02B | 1.02B | 1.01B | 0.98B | 1.04B | 0.87B | 0.86B | 1.07B | 1.07B | 1.07B | 1.07B | 0.26B | 0.25B | 0.25B | 0.33B | 0.23B | 0.15B | 0.14B | 0.17B | 0.10B | 0.06B | 0.06B | 0.06B | 0.03B | 0.01B | 0.01B | | 0.02B | 0.02B | 0.02B | 0.03B | | | | | | | | 0.13B | 0.04B |
|
Other Non-Current Assets
|
| 23.30B | 1.44B | 1.53B | 1.65B | 1.54B | 1.87B | 0.87B | 1.81B | 2.07B | 2.03B | 1.00B | 0.99B | 1.11B | 0.93B | 0.78B | 1.19B | 1.18B | 1.26B | 1.07B | 1.01B | 1.08B | 1.02B | 1.24B | 1.19B | 1.18B | 1.15B | 1.02B | 1.01B | 1.01B | 0.98B | 0.95B | 0.94B | 1.16B | 1.14B | 1.27B | 1.25B | 1.25B | 1.13B | 1.24B | 1.25B | 1.26B | 1.33B | 1.31B | 1.45B | 1.36B | 1.42B | 1.46B | 1.31B | 1.47B | 1.49B | 1.51B | 1.23B | 1.10B | 1.10B | 1.13B | 1.11B | 1.09B | 1.03B | 1.36B | 1.32B | 1.31B | 1.31B | 1.29B | 1.26B | 3.13B | 3.41B | 1.77B |
|
Non-Current Assets
|
20.28B | 20.96B | 21.47B | 14.66B | | | | 19.82B | 28.35B | 38.94B | 40.26B | 42.34B | 43.17B | 44.64B | 45.71B | 0.44B | 42.79B | 33.14B | 33.86B | 31.44B | 31.56B | 30.90B | 30.78B | 27.73B | 27.77B | 26.40B | 23.94B | | -4.52B | 20.73B | 20.40B | 3.70B | 18.59B | 20.30B | 20.33B | | 20.60B | 27.22B | -4.10B | 3.47B | 27.75B | 27.76B | 38.36B | 15.91B | 38.49B | 38.26B | 38.26B | 13.71B | 38.06B | 38.49B | 38.62B | 13.75B | 38.29B | 38.03B | 38.23B | 13.86B | 37.61B | 37.92B | 38.18B | 14.09B | 38.56B | 39.02B | 39.33B | 3.85B | 40.14B | 39.14B | 39.41B | 3.83B |
|
Assets
|
24.82B | 25.30B | 30.28B | 27.07B | 29.52B | 30.59B | 32.29B | 34.64B | 36.04B | 45.51B | 46.83B | 48.88B | 49.88B | 51.00B | 52.08B | 47.48B | 49.00B | 39.90B | 39.84B | 37.45B | 37.81B | 37.44B | 37.49B | 33.88B | 33.52B | 33.19B | 32.40B | | | 25.60B | 25.63B | 25.26B | 26.41B | 25.81B | 25.07B | | 25.40B | 32.44B | | 22.63B | 32.63B | 32.60B | 43.87B | 44.39B | 44.94B | 45.18B | 46.12B | 46.51B | 46.85B | 46.53B | 46.63B | 46.89B | 47.31B | 46.84B | 46.44B | 45.97B | 46.15B | 45.29B | 45.59B | 45.81B | 45.84B | 46.22B | 47.35B | 47.63B | 48.14B | 47.29B | 48.36B | 51.58B |
|
Accounts Payables
|
| | | 1.22B | | | | 1.51B | | -0.04B | 0.15B | | | 0.12B | 0.01B | | -0.13B | | | | -0.28B | | | | | | | | | | | 1.08B | | 0.00B | | 1.06B | | -0.00B | | 1.10B | | | | 1.16B | | | | 1.46B | | | | 1.45B | | | | 1.56B | | | | 1.50B | | | | 1.61B | | | | |
|
Notes Payables
|
| 0.07B | 0.07B | 0.05B | 0.05B | 0.02B | 0.29B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Payables
|
| 0.07B | 0.07B | 1.27B | 0.05B | 0.02B | 0.29B | 1.51B | | -0.04B | 0.15B | | | 0.12B | 0.01B | | -0.13B | | | | -0.28B | | | | | | | | | | | 1.08B | | 0.00B | | 1.06B | | -0.00B | | 1.10B | | | | 1.16B | | | | 1.46B | | | | 1.45B | | | | 1.56B | | | | 1.50B | | | | 1.61B | | | | |
|
Accumulated Expenses
|
| | | | | | | | | | | | | | | 0.07B | | | | 0.03B | | | | | | | | | | | | 0.34B | | | | 0.30B | | | | 0.36B | | | | 0.44B | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Accumulated Expenses
|
-0.05B | 0.38B | 0.38B | 0.47B | -0.00B | 0.53B | 0.15B | 0.42B | 0.03B | 0.33B | 0.35B | 0.33B | 0.25B | 0.29B | -0.12B | 0.04B | -0.02B | 0.37B | 0.29B | -0.26B | 0.32B | 0.31B | 0.36B | 0.42B | 0.49B | 0.04B | -0.06B | 0.34B | 0.32B | -0.04B | -0.11B | -0.15B | -0.07B | 0.26B | 0.29B | 1.06B | 0.26B | 0.27B | 0.25B | 0.32B | 0.27B | 0.28B | -0.07B | 0.03B | 0.55B | 0.59B | -0.05B | 0.31B | 0.04B | 0.32B | 0.04B | 0.34B | 0.04B | 0.38B | 0.41B | 1.39B | 1.38B | 0.41B | 0.51B | 0.54B | 0.51B | 0.01B | 0.01B | 0.46B | 0.00B | 0.01B | 0.58B | 0.72B |
|
Short term Debt
|
| 0.26B | 0.15B | 0.05B | | 0.00B | 0.09B | 0.01B | | | 0.04B | | | | 0.02B | | | | | | | | | | | | | 0.20B | | | | -0.14B | | | | -0.06B | | | | 0.04B | | | | 0.38B | | | | 0.02B | | | | 0.01B | | | | 0.01B | | | | 0.01B | | | | 0.97B | | | | 0.68B |
|
Current Taxes
|
| | | 0.09B | | | | 0.55B | 0.74B | 0.43B | 0.45B | 0.31B | 0.44B | 0.09B | 0.15B | 0.04B | 0.04B | 0.12B | 0.36B | 0.07B | 0.10B | 0.10B | 0.20B | 0.08B | 0.03B | 0.02B | 0.00B | | 0.12B | 0.12B | 0.28B | 0.28B | 0.24B | 0.12B | 0.27B | 0.30B | 0.34B | 0.28B | 0.13B | 0.20B | 0.19B | 0.13B | 0.13B | 0.22B | 0.25B | 0.12B | 0.34B | 0.44B | 0.61B | 0.31B | 0.21B | 0.28B | 0.34B | 0.30B | 0.19B | 0.16B | 0.31B | 0.32B | 0.31B | 0.30B | 0.32B | 0.43B | 0.48B | 0.55B | 0.64B | 0.51B | 0.68B | 0.87B |
|
Total Current Liabilities
|
1.61B | 1.39B | 1.54B | 1.77B | | | | 2.49B | 2.53B | 2.93B | 2.89B | 2.91B | 3.89B | 3.88B | 3.96B | 4.42B | 3.17B | 3.82B | 3.35B | 2.88B | 2.49B | 2.27B | 2.44B | 2.49B | 2.33B | 2.59B | 3.35B | 1.85B | 1.68B | 1.72B | 1.96B | 1.82B | 2.63B | 1.55B | 1.74B | 1.75B | 1.70B | 2.30B | 1.55B | 1.67B | 1.98B | 1.78B | 1.84B | 2.38B | 1.97B | 1.81B | 1.75B | 2.22B | 2.33B | 1.80B | 1.98B | 2.09B | 2.25B | 2.23B | 2.19B | 3.12B | 3.21B | 2.27B | 2.42B | 2.36B | 2.19B | 2.39B | 3.03B | 2.64B | 2.79B | 2.54B | 3.04B | 3.50B |
|
Capital Leases
|
| 0.02B | 0.02B | | | 0.01B | 0.02B | | | | 0.01B | | | | 0.00B | | | | 0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Debt
|
2.95B | 5.10B | 5.06B | 6.28B | 6.30B | 7.02B | 6.67B | 6.68B | | | | 10.32B | 10.41B | 11.35B | 11.17B | 11.60B | | | | | | | | | | | | 9.77B | | | | 7.79B | | | | 6.36B | | | | 5.70B | | | | 5.16B | | | | 5.13B | | | | 5.13B | | | | 4.77B | | | | 4.71B | | | | 4.71B | | | | 4.65B |
|
Pension
|
| 0.02B | 0.02B | | | 0.03B | 0.03B | | | 0.02B | 0.02B | | | 0.02B | 0.02B | 0.03B | | 0.12B | 0.12B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Minority Interest
|
-0.00B | 0.33B | 0.40B | 0.48B | 1.65B | 0.01B | 1.56B | 1.75B | 1.82B | 0.04B | 0.05B | 0.05B | 0.01B | 0.01B | 0.02B | 2.66B | 2.69B | -0.15B | 2.39B | 2.47B | 2.69B | 0.09B | 2.79B | 0.05B | 0.03B | 0.03B | 2.60B | -0.28B | 0.01B | 0.05B | 2.32B | 2.38B | 2.50B | 0.26B | 2.01B | 0.00B | 1.79B | 2.30B | 0.08B | 1.79B | 2.70B | 2.72B | 0.22B | 0.60B | 8.67B | 8.71B | 8.85B | -0.01B | 0.29B | 0.57B | 0.84B | 0.06B | 8.45B | 8.42B | 0.67B | -0.27B | 0.15B | 0.35B | 8.68B | -0.10B | 0.19B | 0.46B | 0.75B | 8.97B | 0.31B | 0.75B | 8.77B | 2.16B |
|
Liabilities from Discontinued Operations
|
| | | 0.02B | 0.02B | 0.02B | | | | | | | | | | | | 0.13B | | 0.16B | 0.02B | 0.02B | 0.02B | | | 0.37B | 0.57B | 0.15B | | | | | 0.96B | | | | | | | | | | | | | | | | 0.27B | | | | | | | | | | | | | | | | 0.03B | | 0.29B | |
|
Non-Current Deferred Tax Liability
|
| 0.85B | 0.93B | 1.18B | 1.23B | 1.19B | 1.32B | 1.97B | 2.01B | 3.36B | 3.40B | 4.23B | 4.27B | 4.24B | 4.30B | 2.23B | 2.87B | 2.38B | 2.73B | 2.26B | 2.48B | 2.55B | 2.59B | 2.04B | 2.03B | 2.07B | 1.50B | 1.55B | 1.47B | 1.50B | 1.55B | 1.52B | 1.22B | 1.43B | 1.45B | 1.25B | 1.32B | 2.07B | 1.43B | 1.24B | 2.00B | 1.94B | 2.69B | 3.09B | 3.08B | 3.11B | 3.06B | 3.03B | 3.08B | 3.20B | 3.17B | 3.29B | 3.31B | 3.37B | 3.46B | 3.25B | 3.27B | 3.29B | 3.37B | 3.44B | 3.47B | 3.47B | 3.48B | 3.89B | 3.85B | 3.54B | 3.56B | 3.98B |
|
Other Non-Current Liabilities
|
| 3.60B | 0.60B | 1.21B | 1.16B | 1.23B | 1.33B | 0.57B | 0.56B | 0.49B | 0.75B | 0.69B | 0.73B | 0.69B | 0.91B | 2.57B | 0.84B | 0.94B | 0.91B | 0.98B | 1.07B | 1.05B | 1.06B | 1.19B | 1.15B | 1.06B | 1.59B | 1.59B | 1.57B | 1.55B | 1.50B | 1.46B | 1.47B | 1.48B | 1.47B | 1.74B | 1.69B | 1.70B | 1.73B | 1.74B | 1.73B | 1.73B | 1.77B | 0.82B | 1.12B | 1.08B | 1.20B | 1.27B | 1.29B | 1.30B | 1.33B | 1.30B | 1.26B | 1.26B | 1.29B | 1.33B | 1.35B | 1.30B | 1.23B | 1.24B | 1.24B | 1.20B | 1.21B | 1.17B | 1.18B | 1.19B | 1.31B | 1.69B |
|
Total Non-Current Liabilities
|
| 6.80B | 1.54B | 10.32B | 10.60B | 11.25B | 11.65B | | | 21.48B | 21.61B | 22.64B | 22.64B | 23.17B | 23.43B | -2.67B | 22.91B | 22.88B | 22.91B | -2.26B | 20.46B | 20.39B | 20.41B | 345.00 | 19.58B | 19.36B | 18.43B | 0.40B | -1.57B | 14.39B | 14.29B | 0.60B | 13.86B | 12.64B | 11.98B | 0.39B | 12.44B | 12.65B | -1.73B | 0.56B | 12.60B | 12.41B | 13.69B | 1.22B | 13.47B | 13.35B | 13.27B | 1.27B | 13.48B | 13.06B | 13.22B | 1.25B | 13.42B | 13.05B | 12.84B | 1.42B | 13.48B | 12.50B | 12.66B | 1.59B | 12.39B | 12.52B | 13.25B | 0.94B | 13.39B | 12.68B | 13.13B | 0.91B |
|
Total Liabilities
|
9.00B | 10.40B | 14.89B | 11.53B | 11.75B | 12.47B | 12.98B | 13.42B | 13.74B | 21.98B | 22.36B | 23.33B | 23.37B | 23.86B | 24.33B | 22.84B | 23.76B | 23.82B | 23.83B | 21.45B | 21.53B | 21.44B | 21.47B | 21.02B | 20.73B | 20.42B | 20.02B | | | 15.94B | 15.79B | 14.95B | 15.33B | 14.12B | 13.45B | | 14.13B | 14.95B | | 13.25B | 14.33B | 14.13B | 15.47B | 14.56B | 14.58B | 14.43B | 14.47B | 14.80B | 14.77B | 14.35B | 14.54B | 14.58B | 14.68B | 14.31B | 14.13B | 14.68B | 14.83B | 13.80B | 13.90B | 13.81B | 13.63B | 13.72B | 14.46B | 14.37B | 14.58B | 13.86B | 14.44B | 15.66B |
|
Total Debt
|
2.95B | 5.36B | 5.21B | 6.33B | 6.30B | 7.02B | 6.76B | 6.69B | | | 0.04B | 10.32B | 10.41B | 11.35B | 11.19B | 11.60B | | | | | | | | | | | | 9.97B | | | | 7.64B | | | | 6.30B | | | | 5.74B | | | | 5.54B | | | | 5.16B | | | | 5.15B | | | | 4.78B | | | | 4.73B | | | | 5.67B | | | | 5.33B |
|
Common Equity
|
15.55B | 16.60B | 15.38B | 15.55B | 17.77B | 18.11B | 19.31B | 21.22B | | 23.53B | 24.46B | 25.55B | 26.51B | 27.14B | 27.75B | 24.64B | 25.24B | 16.07B | 16.01B | 16.00B | 16.28B | 15.99B | 16.02B | 12.86B | 12.79B | 12.77B | 12.37B | | | 9.66B | 9.84B | 10.31B | 11.08B | 11.69B | 11.62B | | 11.27B | 17.49B | | 9.38B | 18.30B | 18.47B | 28.40B | 29.83B | 30.36B | 30.75B | 31.65B | 31.71B | 32.08B | 32.17B | 32.09B | 23.86B | 32.63B | 32.53B | 32.31B | 22.77B | 31.32B | 31.48B | 31.70B | 32.00B | 32.22B | 32.49B | 32.90B | 33.26B | 33.56B | 33.42B | 33.92B | 35.92B |
|
Shareholder's Equity
|
| | | 15.55B | | | | 20.73B | | | | | | | | | | | | | | | | 111.00 | | | | 9.46B | | | | 10.31B | | | | 11.13B | | | | 9.38B | | | | 21.43B | | | | 23.34B | | | | 23.86B | | | | 22.77B | | | | 23.34B | | | | 24.29B | | | | |
|
Liabilities and Shareholders Equity
|
24.82B | 25.30B | 30.28B | 27.07B | 29.52B | 30.59B | 32.29B | 34.64B | 36.04B | 45.51B | 46.83B | 48.88B | 49.88B | 51.00B | 52.08B | 47.48B | 49.00B | 39.90B | 39.84B | 37.45B | 37.81B | 37.44B | 37.49B | 33.88B | 33.52B | 33.19B | 32.40B | | | 25.60B | 25.63B | 25.26B | 26.41B | 25.81B | 25.07B | | 25.40B | 32.44B | | 22.63B | 32.63B | 32.60B | 43.87B | 44.39B | 44.94B | 45.18B | 46.12B | 46.51B | 46.85B | 46.53B | 46.63B | 46.89B | 47.31B | 46.84B | 46.44B | 45.97B | 46.15B | 45.29B | 45.59B | 45.81B | 45.84B | 46.22B | 47.35B | 47.63B | 48.14B | 47.29B | 48.36B | 51.58B |
|
Retained Earnings
|
| 2.95B | -2.40B | -2.38B | -1.62B | -1.04B | -0.32B | 495.00 | 1.49B | 2.53B | 3.78B | 4.56B | 5.44B | 5.99B | 6.41B | 3.14B | 3.92B | -4.84B | -4.72B | 7.58B | -7.55B | -7.88B | -7.81B | -10.74B | -10.64B | -10.71B | -11.00B | -0.14B | -13.75B | -13.63B | -13.48B | -0.04B | -12.43B | -11.38B | -11.43B | -11.76B | -11.57B | -11.70B | -12.15B | -13.45B | -13.35B | -13.23B | -11.02B | -9.72B | -9.45B | -9.21B | -8.47B | -7.95B | -7.57B | -7.32B | -7.13B | -6.57B | -6.31B | -6.17B | -6.28B | -7.28B | -7.34B | -7.21B | -7.02B | -6.71B | -6.59B | -6.40B | -6.09B | -5.27B | -4.97B | -4.33B | -3.28B | -1.17B |
|
Treasury Shares
|
| | | 0.00B | | | | 0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.17B | -0.31B | -0.42B | | | | | | -0.05B | -0.14B | -0.50B | -0.14B | -0.27B | -1.00B | -1.50B |