|
Cash & Equivalents
|
2.28B | 2.24B | 2.98B | 2.75B | 2.86B | 3.86B | 3.99B | 4.10B | 4.23B | 4.48B | 5.20B | 4.25B | 4.54B | 4.68B | 6.05B | 5.09B | 5.41B | 6.07B | 6.32B | 6.70B | 6.91B | 7.70B | 7.60B | 7.89B | 8.12B | 8.43B | 8.37B | 8.27B | 8.04B | 8.24B | 8.48B | 8.45B | 8.78B | 8.79B | 8.75B | 8.97B | 8.73B | 6.65B | 6.91B | 6.66B | 5.95B | 5.76B | 6.21B | 5.98B | 6.04B | 7.03B | 3.99B | 4.46B | 4.36B | 4.36B | 4.36B | 4.54B | 4.41B | 3.81B | 4.13B | 3.55B | 3.47B | 3.73B | 3.69B | 3.33B | 3.30B | 3.38B | 3.31B | 2.81B | 2.75B | 3.25B | 3.09B | 2.67B |
|
Short-term Investments
|
| 1.57B | 1.03B | 1.06B | 1.05B | 0.90B | 1.11B | 1.02B | 0.89B | 1.03B | 0.53B | 1.06B | 1.19B | 1.02B | 1.13B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash & Current Investments
|
2.28B | 3.80B | 4.01B | 3.82B | 3.91B | 4.75B | 5.10B | 5.12B | 5.12B | 5.51B | 5.73B | 5.31B | 5.73B | 5.70B | 7.18B | 5.09B | 5.41B | 6.07B | 6.32B | 6.70B | 6.91B | 7.70B | 7.60B | 7.89B | 8.12B | 8.43B | 8.37B | 8.27B | 8.04B | 8.24B | 8.48B | 8.45B | 8.78B | 8.79B | 8.75B | 8.97B | 8.73B | 6.65B | 6.91B | 6.66B | 5.95B | 5.76B | 6.21B | 5.98B | 6.04B | 7.03B | 3.99B | 4.46B | 4.36B | 4.36B | 4.36B | 4.54B | 4.41B | 3.81B | 4.13B | 3.55B | 3.47B | 3.73B | 3.69B | 3.33B | 3.30B | 3.38B | 3.31B | 2.81B | 2.75B | 3.25B | 3.09B | 2.67B |
|
Receivables - Net
|
| 0.60B | 0.58B | 0.63B | 0.63B | 0.68B | 0.68B | 0.81B | 0.79B | 0.84B | 0.77B | 0.78B | 0.85B | 0.79B | 0.85B | 0.91B | 0.99B | 0.95B | 1.04B | 1.05B | 0.99B | 1.00B | 0.95B | 0.93B | 0.92B | 0.90B | 0.84B | 0.86B | 0.80B | 0.81B | 0.75B | 0.93B | 1.02B | 0.98B | 0.77B | 0.77B | 0.77B | 0.81B | 0.73B | 0.72B | 0.75B | 0.76B | 0.74B | 0.71B | 0.63B | 0.81B | 1.23B | 1.23B | 1.29B | 1.36B | 1.43B | 1.43B | 1.37B | 1.41B | 1.26B | 1.29B | 1.30B | 1.34B | 1.35B | 1.47B | 1.45B | 1.57B | 1.48B | 1.39B | 1.45B | 1.72B | 1.54B | 1.45B |
|
Receivables - Other
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.03B | 0.03B | | | 0.03B | | | | | | | | | 0.03B | | | | 0.03B | |
|
Receivables
|
| 0.60B | 0.58B | 0.63B | 0.63B | 0.68B | 0.68B | 0.81B | 0.79B | 0.84B | 0.77B | 0.78B | 0.85B | 0.79B | 0.85B | 0.91B | 0.99B | 0.95B | 1.04B | 1.05B | 0.99B | 1.00B | 0.95B | 0.93B | 0.92B | 0.90B | 0.84B | 0.86B | 0.80B | 0.81B | 0.75B | 0.93B | 1.02B | 0.98B | 0.77B | 0.77B | 0.77B | 0.81B | 0.73B | 0.72B | 0.75B | 0.76B | 0.74B | 0.71B | 0.63B | 0.81B | 1.23B | 1.23B | 1.29B | 1.40B | 1.46B | 1.43B | 1.37B | 1.45B | 1.26B | 1.29B | 1.30B | 1.34B | 1.35B | 1.47B | 1.45B | 1.57B | 1.51B | 1.39B | 1.45B | 1.72B | 1.58B | 1.45B |
|
Current Deferred Tax Assets
|
| 0.05B | 0.07B | 0.07B | 0.08B | 0.08B | 0.09B | 0.10B | 0.10B | 0.11B | 0.11B | 0.11B | 0.10B | 0.10B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets
|
| 0.02B | 0.03B | 0.03B | 0.03B | 0.03B | 0.04B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.04B | 0.04B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Assets
|
| 5.00B | 5.24B | 5.03B | 5.12B | 6.03B | 6.36B | 6.81B | 7.10B | 7.59B | 7.62B | 7.08B | 7.57B | 7.34B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Land & Improvements
|
| | 0.07B | | | | 0.07B | | | | 0.08B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Property, Plant & Equipment (Net)
|
| 0.54B | 0.54B | 0.53B | 0.53B | 0.54B | 0.55B | 0.57B | 0.56B | 0.56B | 0.59B | 0.59B | 0.59B | 0.59B | 0.58B | 0.58B | 0.57B | 0.56B | 0.56B | 0.56B | 0.55B | 0.54B | 0.53B | 0.52B | 0.52B | 0.51B | 0.51B | 0.51B | 0.50B | 0.51B | 0.52B | 0.51B | 0.51B | 0.51B | 0.52B | 0.52B | 0.52B | 0.52B | 0.54B | 0.54B | 0.58B | 0.68B | 0.68B | 0.69B | 0.71B | 0.71B | 0.81B | 0.80B | 0.77B | 0.75B | 0.77B | 0.76B | 0.74B | 0.76B | 0.74B | 0.76B | 0.75B | 0.81B | 0.80B | 0.81B | 0.90B | 0.90B | 0.95B | 0.98B | 0.99B | 0.98B | 0.95B | 0.93B |
|
Long-Term Investments
|
| 0.37B | 0.21B | 0.40B | 0.55B | 0.63B | 0.35B | 0.17B | 0.99B | 0.95B | 2.42B | 0.88B | 0.88B | 0.85B | 2.58B | 2.52B | 2.56B | 2.50B | 2.44B | 2.48B | 2.61B | 2.62B | 2.52B | 2.65B | 2.63B | 2.55B | 2.46B | 2.42B | 2.64B | 2.60B | 2.42B | 1.51B | 1.43B | 1.46B | 1.39B | 1.41B | 1.58B | 1.51B | 1.43B | 1.39B | 1.52B | 1.62B | 1.56B | 2.00B | 1.82B | 1.14B | 1.30B | 1.35B | 1.43B | 1.62B | 1.51B | 1.66B | 1.40B | 1.66B | 1.65B | 2.05B | 2.38B | 2.25B | 2.22B | 2.32B | 2.38B | 2.22B | 2.34B | 2.39B | 2.23B | 2.62B | 2.37B | 2.44B |
|
Goodwill
|
| 1.43B | 1.44B | 1.44B | 1.45B | 1.44B | 1.44B | 1.45B | 1.47B | 1.48B | 1.54B | 1.54B | 1.54B | 1.53B | 1.54B | 1.65B | 1.64B | 1.63B | 1.70B | | | | 1.69B | | | | 1.66B | | 1.66B | 1.66B | 1.66B | | | | 1.69B | | | | 1.79B | | | | 2.13B | | | 2.19B | 4.50B | 4.52B | 4.52B | 4.52B | 4.46B | 0.26B | 4.72B | 5.81B | 5.78B | 5.94B | 6.01B | 6.01B | 6.00B | 6.01B | 6.20B | 6.20B | 6.21B | 6.19B | 6.20B | 6.21B | 6.21B | 6.29B |
|
Intangibles
|
| 0.57B | 0.57B | 0.57B | 0.57B | 0.71B | 0.56B | 0.56B | 0.61B | 0.61B | 0.61B | 0.61B | 0.61B | 0.60B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.86B | | | 0.90B | 4.91B | 4.87B | 4.81B | 4.75B | 4.71B | 4.78B | 4.72B | 5.18B | 5.08B | 5.15B | 5.07B | 4.99B | 4.90B | 4.82B | 5.33B | 5.27B | 4.80B | 4.68B | 4.54B | 4.44B | 4.17B | 4.15B |
|
Goodwill & Intangibles
|
| 2.00B | 2.00B | 2.01B | 2.01B | 2.15B | 2.01B | 2.01B | 2.08B | 2.09B | 2.15B | 2.14B | 2.15B | 2.13B | 2.14B | 2.39B | 2.38B | 2.36B | 2.36B | 2.35B | 2.35B | 2.35B | 2.33B | 2.31B | 2.29B | 2.29B | 2.26B | 2.25B | 2.22B | 2.21B | 2.21B | 2.20B | 2.22B | 2.23B | 2.23B | 2.24B | 2.24B | 2.35B | 2.33B | 2.33B | 3.03B | 3.01B | 2.99B | 3.03B | 3.02B | 3.09B | 9.41B | 9.38B | 9.33B | 9.27B | 9.17B | 5.05B | 9.44B | 10.98B | 10.86B | 11.10B | 11.08B | 11.01B | 10.91B | 10.84B | 11.53B | 11.47B | 11.01B | 10.87B | 10.74B | 10.65B | 10.37B | 10.45B |
|
Long-Term Deferred Tax
|
| | | | | | 0.16B | | | | 0.11B | | | | 0.09B | 0.09B | 0.10B | 0.10B | 0.11B | 0.12B | 0.12B | 0.13B | 0.10B | 0.08B | 0.10B | 0.11B | 0.10B | 0.10B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non-Current Assets
|
| 0.03B | 0.03B | 0.04B | 0.03B | 0.04B | 0.13B | 0.12B | 0.12B | 0.12B | 0.22B | 0.10B | 0.10B | 0.11B | 0.16B | 0.17B | 0.17B | 0.16B | 0.18B | 0.17B | 0.17B | 0.17B | 0.18B | 0.17B | 0.17B | 0.16B | 0.25B | 0.14B | 0.16B | 0.15B | 0.16B | 0.14B | 0.14B | 0.15B | 0.18B | 0.19B | 0.20B | 0.21B | 0.22B | 0.19B | 0.19B | 0.18B | 0.20B | 0.19B | 0.21B | 0.25B | 0.32B | 0.30B | 0.28B | 0.31B | 0.38B | 0.32B | 0.33B | 0.34B | 0.40B | 0.43B | 0.43B | 0.37B | 0.40B | 0.40B | 0.48B | 0.50B | 0.42B | 0.42B | 0.40B | 0.43B | 0.51B | 0.58B |
|
Non-Current Assets
|
| 3.20B | 3.18B | 3.18B | 3.33B | 3.41B | 3.38B | 4.33B | 4.40B | 4.39B | 4.80B | 4.85B | 4.82B | 4.95B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Assets
|
| 9.24B | 9.47B | 9.22B | 9.52B | 10.41B | 10.71B | 12.39B | 12.83B | 13.15B | 13.78B | 13.41B | 13.66B | 13.63B | 14.75B | 14.35B | 14.81B | 15.32B | 15.39B | 15.91B | 16.14B | 16.69B | 16.36B | 16.30B | 16.49B | 16.67B | 16.34B | 16.16B | 15.89B | 16.00B | 16.10B | 16.21B | 17.21B | 17.48B | 17.53B | 18.07B | 17.69B | 15.53B | 14.38B | 13.95B | 14.24B | 14.46B | 14.53B | 15.00B | 14.67B | 15.62B | 21.68B | 21.23B | 21.87B | 23.13B | 24.17B | 25.00B | 25.83B | 27.60B | 28.06B | 29.34B | 29.09B | 30.23B | 30.12B | 29.87B | 32.91B | 33.25B | 32.46B | 32.39B | 31.99B | 32.55B | 32.37B | 32.55B |
|
Accounts Payables
|
| 0.65B | 0.66B | 0.69B | 0.71B | 0.67B | 0.66B | 0.68B | 0.79B | 0.69B | 0.89B | 1.03B | 0.84B | 0.93B | 0.67B | 0.89B | 0.67B | 0.71B | 0.59B | 0.65B | 0.67B | 0.66B | 0.24B | 0.19B | 0.22B | 0.23B | 0.23B | 0.23B | 0.17B | 0.19B | 0.23B | 0.21B | 0.26B | 0.28B | 0.17B | 0.17B | 0.19B | 0.18B | 0.16B | 0.18B | 0.21B | 0.21B | 0.22B | 0.19B | 0.21B | 0.19B | 0.43B | 0.44B | 0.44B | 0.46B | 0.48B | 0.52B | 0.50B | 0.54B | 0.47B | 0.60B | 0.50B | 0.56B | 0.53B | 0.53B | 0.57B | 0.53B | 0.55B | 0.58B | 0.59B | 0.77B | 0.62B | 0.60B |
|
Notes Payables
|
| | 0.06B | 0.26B | 0.29B | | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.02B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Dividends payables
|
| | | | | | | | | | | | | | | | | | | | | | 0.08B | 0.41B | 0.09B | 0.09B | 0.09B | 0.11B | 0.11B | 0.11B | 0.10B | 0.11B | 0.11B | 0.11B | 0.11B | 0.13B | 1.76B | 0.13B | 0.13B | 0.14B | 0.14B | 0.14B | 0.14B | 0.14B | 0.14B | 0.14B | 0.14B | | | | | | | | | | | | | | | | | | | | | |
|
Payables
|
| 0.65B | 0.73B | 0.95B | 1.00B | 0.67B | 0.69B | 0.70B | 0.82B | 0.72B | 0.92B | 1.05B | 0.86B | 0.93B | 0.67B | 0.89B | 0.67B | 0.71B | 0.59B | 0.65B | 0.67B | 0.66B | 0.31B | 0.60B | 0.31B | 0.32B | 0.32B | 0.34B | 0.28B | 0.30B | 0.34B | 0.33B | 0.37B | 0.39B | 0.28B | 0.29B | 1.96B | 0.31B | 0.29B | 0.32B | 0.35B | 0.35B | 0.36B | 0.34B | 0.36B | 0.33B | 0.57B | 0.44B | 0.44B | 0.46B | 0.48B | 0.52B | 0.50B | 0.54B | 0.47B | 0.60B | 0.50B | 0.56B | 0.53B | 0.53B | 0.57B | 0.53B | 0.55B | 0.58B | 0.59B | 0.77B | 0.62B | 0.60B |
|
Accumulated Expenses
|
| 0.18B | 0.21B | 0.16B | 0.20B | 0.28B | 0.33B | 0.20B | 0.28B | 0.38B | 0.40B | 0.23B | 0.30B | 0.38B | 0.40B | 0.24B | 0.31B | 0.39B | 0.44B | 0.25B | 0.33B | 0.44B | 0.47B | 0.24B | 0.32B | 0.43B | 0.43B | 0.21B | 0.31B | 0.35B | 0.36B | 0.19B | 0.28B | 0.36B | 0.40B | 0.21B | 0.29B | 0.41B | 0.41B | 0.22B | 0.34B | 0.46B | 0.50B | 0.35B | 0.34B | 0.44B | 1.06B | 0.96B | 1.05B | 0.98B | 1.18B | 0.91B | 1.01B | 1.23B | 1.46B | 1.06B | 1.21B | 1.46B | 1.67B | 1.16B | 1.41B | 1.69B | 1.80B | 1.13B | 1.30B | 1.61B | 1.76B | 1.21B |
|
Other Accumulated Expenses
|
| 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.04B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Short term Debt
|
| | | | | | 0.03B | 0.06B | 0.05B | 0.05B | 0.08B | 0.06B | 0.05B | 0.32B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Taxes
|
| 0.02B | 0.03B | 0.13B | 0.04B | 0.06B | 0.10B | 0.21B | 0.04B | 0.11B | 0.13B | 0.21B | 0.05B | 0.04B | 0.01B | 0.15B | | | 0.02B | 0.21B | | | 0.02B | 0.19B | | | 0.03B | 0.19B | | | 0.02B | 0.19B | | | 0.07B | 1.31B | 1.18B | 1.18B | 1.03B | 1.07B | 0.92B | 0.85B | 0.82B | 0.89B | 0.70B | 0.75B | 0.70B | 0.84B | 0.66B | 0.65B | 0.69B | 0.87B | 0.59B | 0.52B | 0.52B | 0.67B | 0.49B | 0.45B | 0.51B | 0.62B | 0.33B | 0.38B | 0.41B | 0.46B | 0.14B | 0.16B | 0.21B | 0.23B |
|
Total Current Liabilities
|
| 0.72B | 0.73B | 0.97B | 0.99B | 0.99B | 1.01B | 1.11B | 1.17B | 1.28B | 1.31B | 1.04B | 1.12B | 1.39B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Debt
|
| 0.10B | 0.06B | 0.07B | 0.07B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.90B | 0.07B | 0.07B | 0.07B | 1.50B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Minority Interest
|
| 0.08B | 0.07B | 0.03B | 0.03B | 0.03B | 0.02B | 0.02B | 0.03B | 0.08B | 0.58B | 0.66B | 0.66B | 0.56B | 0.56B | 0.59B | 0.66B | 0.62B | 0.12B | 0.15B | 0.17B | 0.18B | 0.23B | 0.07B | 0.05B | 0.07B | 0.06B | 0.05B | 0.04B | 0.04B | 0.59B | 0.84B | 1.66B | 1.83B | 1.94B | 2.21B | 2.08B | 2.03B | 1.04B | 0.93B | 0.82B | 0.81B | 0.75B | 0.79B | 0.85B | 0.79B | 0.75B | 0.88B | 1.12B | 1.05B | 0.93B | 0.64B | 1.14B | 1.49B | 1.53B | 1.98B | 0.96B | 1.05B | 1.03B | 1.08B | 1.25B | 1.27B | 1.32B | 2.11B | 2.02B | 1.38B | 1.18B | 1.29B |
|
Non-Current Deferred Tax Liability
|
| 0.16B | 0.22B | 0.22B | 0.23B | 0.23B | 0.30B | 0.24B | 0.24B | 0.25B | 0.27B | 0.28B | 0.29B | 0.26B | 0.28B | 0.26B | 0.28B | 0.28B | 0.27B | 0.27B | 0.27B | 0.27B | 0.26B | 0.26B | 0.26B | 0.26B | 0.24B | 0.24B | 0.13B | 0.14B | 0.16B | 0.15B | 0.16B | 0.16B | 0.17B | 0.13B | 0.13B | 0.13B | 0.13B | 0.13B | 0.13B | 0.12B | 0.20B | 0.13B | 0.13B | 0.08B | 1.08B | 0.30B | 0.29B | 0.32B | 1.03B | 0.22B | 0.25B | 0.29B | 1.00B | 0.26B | 0.34B | 0.45B | 1.01B | 0.39B | 0.44B | 0.42B | 1.05B | 0.28B | 0.21B | 0.26B | 0.26B | 0.32B |
|
Operating Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.32B | 0.31B | 0.30B | 0.62B | 0.61B | 0.57B | 0.55B | 0.52B | 0.49B | 0.46B | 0.56B | 0.53B | 0.54B | 0.52B | 0.49B | 0.47B | 0.87B | 0.98B | 0.98B | 0.97B | 0.95B | 0.99B | 1.00B | 1.00B | 0.99B |
|
Other Non-Current Liabilities
|
| 0.09B | 0.08B | 0.08B | 0.09B | 0.09B | 0.09B | 0.09B | 0.10B | 0.10B | 0.12B | 0.09B | 0.10B | 0.10B | 0.15B | 0.23B | 0.25B | 0.26B | 0.27B | 0.25B | 0.28B | 0.27B | 0.28B | 0.26B | 0.23B | 0.27B | 0.27B | 0.25B | 0.26B | 0.32B | 0.27B | 0.23B | 0.29B | 0.29B | 0.20B | 0.21B | 0.19B | 0.19B | 0.18B | 0.18B | 0.14B | 0.27B | 0.27B | 0.24B | 0.24B | 0.26B | 0.46B | 0.46B | 0.51B | 0.44B | 0.61B | 0.37B | 0.31B | 1.13B | 1.43B | 1.55B | 1.63B | 1.31B | 1.29B | 1.22B | 1.41B | 0.96B | 0.91B | 0.95B | 0.85B | 0.95B | 0.97B | 0.98B |
|
Total Non-Current Liabilities
|
| 0.33B | 0.30B | 0.31B | 0.32B | 1.22B | 1.23B | 2.11B | 2.12B | 2.13B | 2.22B | 2.17B | 2.19B | 1.85B | 4.81B | 4.52B | 4.41B | 4.54B | 4.31B | 4.42B | 4.21B | 4.32B | 3.63B | 3.81B | 3.78B | 3.62B | 3.51B | 3.43B | 3.19B | 3.27B | 3.24B | 2.89B | 2.78B | 2.65B | 2.46B | 3.57B | 5.02B | 3.12B | 2.95B | 2.76B | 2.78B | 2.82B | 2.89B | 3.14B | 3.47B | 3.64B | 9.82B | 8.73B | 8.87B | 10.20B | 10.81B | 11.44B | 12.20B | 12.68B | 12.81B | 13.25B | 14.05B | 15.33B | 15.26B | 14.93B | 16.66B | 17.39B | 16.99B | 16.10B | 15.97B | 17.16B | 17.21B | 17.17B |
|
Total Liabilities
|
| 1.81B | 1.77B | 2.05B | 2.10B | 2.95B | 2.96B | 4.24B | 4.38B | 4.35B | 4.65B | 4.45B | 4.29B | 4.30B | 4.96B | 4.75B | 4.65B | 4.79B | 4.58B | 4.67B | 4.49B | 4.59B | 3.91B | 4.07B | 4.01B | 3.88B | 3.78B | 3.68B | 3.45B | 3.59B | 3.51B | 3.12B | 3.08B | 2.94B | 2.66B | 3.79B | 5.20B | 3.31B | 3.13B | 2.94B | 2.92B | 3.09B | 3.16B | 3.38B | 3.70B | 3.90B | 10.27B | 9.19B | 9.37B | 10.65B | 11.42B | 11.82B | 12.51B | 13.82B | 14.24B | 14.80B | 15.68B | 16.65B | 16.55B | 16.15B | 18.07B | 18.35B | 17.90B | 17.05B | 16.81B | 18.12B | 18.18B | 18.16B |
|
Total Debt
|
| 0.10B | 0.06B | 0.07B | 0.07B | 0.05B | 0.08B | 0.11B | 0.10B | 0.10B | 0.98B | 0.13B | 0.11B | 0.39B | 1.50B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Common Equity
|
| 7.35B | 7.63B | 7.14B | 7.39B | 7.43B | 7.73B | 8.13B | 8.42B | 8.76B | 9.10B | 8.93B | 9.35B | 9.31B | 9.76B | 9.53B | 10.08B | 10.40B | 10.69B | 11.08B | 11.47B | 11.92B | 12.21B | 12.15B | 12.43B | 12.71B | 12.50B | 12.42B | 12.40B | 12.37B | 12.53B | 12.25B | 12.47B | 12.71B | 12.94B | 12.08B | 10.40B | 10.19B | 10.21B | 10.08B | 10.50B | 10.57B | 10.54B | 10.83B | 10.75B | 10.90B | 10.87B | 11.28B | 11.68B | 11.43B | 11.81B | 12.20B | 12.19B | 12.29B | 12.30B | 12.56B | 12.44B | 12.54B | 12.55B | 12.64B | 13.58B | 13.64B | 13.24B | 13.23B | 13.16B | 13.05B | 13.01B | 13.10B |
|
Shareholder's Equity
|
| 7.35B | 7.63B | 7.14B | 7.39B | 7.43B | 7.73B | 8.13B | 8.42B | 8.76B | 9.10B | 8.93B | 9.35B | 9.31B | 9.76B | 9.53B | 10.08B | 10.40B | 10.69B | 11.08B | 11.47B | 11.92B | 12.21B | 12.15B | 12.43B | 12.71B | 12.50B | 12.42B | 12.40B | 12.37B | 12.53B | 12.25B | 12.47B | 12.71B | 12.94B | 12.08B | 10.40B | 10.19B | 10.21B | 10.08B | 10.50B | 10.57B | 10.54B | 10.83B | 10.75B | 10.90B | 10.87B | 11.28B | 11.68B | 11.43B | 11.81B | 12.20B | 12.19B | 12.29B | 12.30B | 12.56B | 12.44B | 12.54B | 12.55B | 12.64B | 13.58B | 13.64B | 13.24B | 13.23B | 13.16B | 13.05B | 13.01B | 13.10B |
|
Liabilities and Shareholders Equity
|
| 9.24B | 9.47B | 9.22B | 9.52B | 10.41B | 10.71B | 12.39B | 12.83B | 13.15B | 13.78B | 13.41B | 13.66B | 13.63B | 14.75B | 14.35B | 14.81B | 15.32B | 15.39B | 15.91B | 16.14B | 16.69B | 16.36B | 16.30B | 16.49B | 16.67B | 16.34B | 16.16B | 15.89B | 16.00B | 16.10B | 16.21B | 17.21B | 17.48B | 17.53B | 18.07B | 17.69B | 15.53B | 14.38B | 13.95B | 14.24B | 14.46B | 14.53B | 15.00B | 14.67B | 15.62B | 21.68B | 21.23B | 21.87B | 23.13B | 24.17B | 25.00B | 25.83B | 27.60B | 28.06B | 29.34B | 29.09B | 30.23B | 30.12B | 29.87B | 32.91B | 33.25B | 32.46B | 32.39B | 31.99B | 32.55B | 32.37B | 32.55B |
|
Retained Earnings
|
| 7.30B | 7.51B | 6.99B | 7.22B | 7.34B | 7.53B | 7.83B | 8.10B | 8.37B | 8.44B | 8.20B | 8.56B | 8.70B | 9.04B | 8.85B | 9.38B | 9.76B | 0.07B | 0.06B | 0.06B | 0.07B | -0.12B | -0.21B | -0.29B | -0.26B | -0.31B | -0.34B | -0.32B | -0.35B | -0.35B | -0.42B | -0.37B | -0.32B | -0.28B | -0.27B | -0.26B | -0.34B | -0.37B | -0.39B | -0.39B | -0.38B | -0.43B | -0.38B | -0.48B | -0.45B | -0.41B | -0.31B | 10.86B | 11.15B | -0.38B | 11.89B | 11.89B | 12.00B | -0.62B | 12.11B | 12.26B | 12.36B | -0.51B | 12.40B | 12.27B | 12.32B | 11.93B | 11.92B | 11.73B | 11.61B | 11.52B | 11.54B |
|
Treasury Shares
|
| | -0.01B | 0.00B | 0.00B | 0.00B | 0.01B | 0.00B | 0.00B | 0.01B | 0.00B | 0.00B | 0.00B | 0.02B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.01B | 0.01B | 0.00B | 0.00B | 0.01B | 0.01B | 0.00B | 0.01B | 0.02B | 0.03B | 0.00B | 0.01B | 0.01B | 0.02B | 0.00B | 0.01B | 0.02B | 0.03B | 0.00B | 0.01B | 0.01B | 0.01B | 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 | 0.03B | 0.03B | 0.02B | 0.03B | 0.03B | 0.02B | 0.02B | 0.02B |