|
Cash & Equivalents
|
0.97B | 1.22B | 1.58B | 1.75B | 2.64B | 2.75B | 2.71B | 1.35B | 1.96B | 1.93B | 2.01B | 1.80B | 2.41B | 2.27B | 2.44B | 2.31B | 2.31B | 1.90B | 2.75B | 2.74B | 3.04B | 2.87B | 2.47B | 2.88B | 3.18B | 4.62B | 2.97B | 2.32B | 2.60B | 2.36B | 2.00B | 1.88B | 1.37B | 6.88B | 1.18B | 1.25B | 2.17B | 1.76B | 2.04B | 2.18B | 3.44B | 2.53B | 1.21B | 1.66B | 2.33B | 2.77B | 2.75B | 3.74B | 3.50B | 3.41B | 2.46B | 3.16B | 2.36B | 4.72B | 3.49B | 3.65B | 3.99B | 4.08B | 3.85B | 4.59B | 3.72B | 5.13B | 2.87B | 3.81B | 3.33B | 3.87B | 4.59B | 2.78B |
|
Cash & Current Investments
|
0.97B | 1.22B | 1.58B | 1.75B | 2.64B | 2.75B | 2.71B | 1.35B | 1.96B | 1.93B | 2.01B | 1.80B | 2.41B | 2.27B | 2.44B | 2.31B | 2.31B | 1.90B | 2.75B | 2.74B | 3.04B | 2.87B | 2.47B | 2.88B | 3.18B | 4.62B | 2.97B | 2.32B | 2.60B | 2.36B | 2.00B | 1.88B | 1.37B | 6.88B | 1.18B | 1.25B | 2.17B | 1.76B | 2.04B | 2.18B | 3.44B | 2.53B | 1.21B | 1.66B | 2.33B | 2.77B | 2.75B | 3.74B | 3.50B | 3.41B | 2.46B | 3.16B | 2.36B | 4.72B | 3.49B | 3.65B | 3.99B | 4.08B | 3.85B | 4.59B | 3.72B | 5.13B | 2.87B | 3.81B | 3.33B | 3.87B | 4.59B | 2.78B |
|
Receivables - Net
|
| 5.21B | 5.92B | 4.93B | 5.55B | 0.02B | 5.45B | 5.83B | 6.28B | 6.16B | 6.23B | 6.00B | 6.50B | 6.36B | 6.45B | 6.16B | 6.42B | 6.30B | 4.90B | 4.88B | 4.81B | 5.38B | 5.66B | 5.65B | 6.09B | 6.52B | 7.00B | 6.98B | 7.29B | 7.41B | 7.71B | 7.53B | 7.50B | 8.05B | 8.38B | 7.66B | 7.67B | 7.80B | 8.08B | 7.93B | 7.88B | 8.45B | 8.19B | 8.28B | 9.02B | 8.26B | 8.64B | 8.73B | 8.73B | 9.10B | 9.30B | 9.41B | 10.25B | 10.56B | 11.04B | 11.42B | 10.99B | 11.11B | 11.27B | 11.79B | 11.57B | 12.08B | 11.78B | 12.37B | 12.67B | 13.24B | 13.77B | 13.66B |
|
Receivables
|
| 5.21B | 5.92B | 4.93B | 5.55B | 0.02B | 5.45B | 5.83B | 6.28B | 6.16B | 6.23B | 6.00B | 6.50B | 6.36B | 6.45B | 6.16B | 6.42B | 6.30B | 4.90B | 4.88B | 4.81B | 5.38B | 5.66B | 5.65B | 6.09B | 6.52B | 7.00B | 6.98B | 7.29B | 7.41B | 7.71B | 7.53B | 7.50B | 8.05B | 8.38B | 7.66B | 7.67B | 7.80B | 8.08B | 7.93B | 7.88B | 8.45B | 8.19B | 8.28B | 9.02B | 8.26B | 8.64B | 8.73B | 8.73B | 9.10B | 9.30B | 9.41B | 10.25B | 10.56B | 11.04B | 11.42B | 10.99B | 11.11B | 11.27B | 11.79B | 11.57B | 12.08B | 11.78B | 12.37B | 12.67B | 13.24B | 13.77B | 13.66B |
|
Inventory
|
| 6.83B | 6.86B | 7.96B | 7.21B | 6.36B | 7.09B | 8.31B | 7.72B | 7.33B | 7.50B | 8.89B | 8.22B | 7.86B | 8.11B | 8.45B | 8.33B | 8.37B | 7.28B | 8.48B | 8.03B | 8.27B | 8.07B | 9.41B | 9.16B | 9.21B | 9.76B | 11.01B | 10.91B | 10.62B | 10.92B | 11.91B | 11.64B | 11.30B | 12.12B | 12.09B | 11.96B | 12.31B | 12.48B | 13.04B | 12.62B | 12.82B | 12.46B | 13.80B | 12.81B | 13.20B | 13.44B | 14.44B | 14.33B | 14.59B | 14.72B | 14.94B | 15.49B | 15.64B | 15.89B | 17.26B | 16.62B | 16.12B | 16.99B | 18.45B | 17.28B | 14.96B | 15.62B | 16.90B | 16.16B | 16.83B | 17.56B | 20.12B |
|
Current Deferred Tax Assets
|
| 0.01B | | | | 0.04B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets
|
| 0.52B | 0.56B | 0.67B | 0.53B | 0.64B | 0.66B | 0.79B | 0.72B | 0.90B | 0.98B | 1.10B | 0.94B | 1.02B | 1.01B | 1.00B | 0.88B | 1.19B | 1.11B | 1.15B | 1.05B | 1.43B | 1.34B | 1.21B | 1.19B | 1.40B | 1.49B | 1.52B | 1.49B | 1.58B | 1.66B | 1.82B | 1.77B | 2.12B | 2.04B | 1.97B | 1.71B | 1.93B | 1.84B | 1.94B | 1.64B | 1.95B | 1.85B | 2.00B | 1.69B | 1.71B | 2.21B | 3.21B | 2.71B | 2.84B | 3.24B | 4.34B | 2.79B | 2.02B | 2.27B | 2.26B | 1.90B | 2.29B | 2.58B | 2.82B | 3.16B | 2.66B | 2.59B | 2.62B | 2.40B | 2.41B | 2.60B | 2.67B |
|
Current Assets
|
| 20.98B | 15.09B | 15.46B | 16.08B | 14.92B | 15.92B | 16.28B | 16.69B | 16.32B | 16.72B | 17.78B | 18.07B | 17.51B | 18.01B | 17.86B | 17.93B | 17.77B | 16.04B | 17.25B | 16.94B | 17.94B | 17.54B | 19.16B | 19.63B | 21.75B | 21.22B | 21.83B | 22.29B | 21.96B | 22.28B | 23.15B | 22.28B | 28.34B | 23.73B | 25.19B | 23.51B | 24.55B | 24.45B | 25.09B | 25.58B | 25.75B | 23.71B | 25.74B | 25.85B | 25.94B | 27.03B | 30.11B | 30.36B | 31.05B | 29.73B | 31.85B | 30.88B | 32.94B | 32.70B | 34.60B | 33.50B | 33.74B | 34.69B | 37.66B | 35.73B | 34.88B | 32.91B | 35.76B | 34.59B | 36.37B | 38.54B | 39.23B |
|
Land & Improvements
|
| 1.11B | | | | 1.12B | | | | 1.11B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Property, Plant & Equipment (Net)
|
| 1.46B | 1.44B | 1.42B | 1.41B | 1.47B | 1.48B | 1.48B | 1.47B | 1.51B | 1.49B | 1.51B | 1.52B | 1.55B | 1.51B | 1.48B | 1.47B | 1.49B | 1.45B | 1.41B | 1.40B | 1.46B | 1.43B | 1.42B | 1.41B | 1.51B | 1.55B | 1.65B | 1.68B | 1.80B | 1.82B | 1.86B | 1.85B | 1.88B | 2.65B | 2.55B | 2.52B | 2.49B | 2.44B | 2.38B | 2.32B | 2.36B | 2.32B | 2.30B | 2.30B | 2.37B | 2.37B | 2.39B | 2.31B | 2.36B | 2.34B | 2.32B | 2.30B | 2.36B | 2.34B | 2.34B | 2.36B | 2.46B | 2.44B | 2.45B | 2.47B | 2.53B | 2.54B | 2.56B | 2.66B | 2.86B | 2.83B | 2.88B |
|
Long-Term Investments
|
| | 0.90B | 0.90B | 0.81B | 0.69B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.05B | 0.39B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Goodwill
|
| 2.20B | | | | 2.21B | 2.61B | 3.82B | 3.85B | 3.85B | 3.85B | 3.87B | 3.97B | 3.98B | 4.01B | 0.83B | 5.41B | 4.60B | 4.62B | 4.63B | 4.68B | 4.88B | 4.93B | 4.93B | 5.05B | 5.07B | 6.16B | 6.80B | 6.89B | 7.17B | 7.26B | 7.21B | 7.21B | 7.22B | 10.42B | 10.04B | 10.10B | 8.32B | 3.30B | 8.32B | 8.33B | 8.38B | 8.36B | 8.36B | 8.34B | 8.36B | 8.38B | 8.40B | 7.99B | 7.99B | 7.98B | 6.66B | 6.17B | 5.86B | 5.67B | 4.99B | 5.00B | 4.61B | 4.03B | 4.02B | 4.79B | 4.72B | 4.72B | 5.49B | 8.91B | 9.69B | 9.71B | 11.61B |
|
Intangibles
|
| 0.16B | | | | 0.13B | 0.38B | 0.57B | 0.55B | 0.56B | 0.56B | 0.57B | 0.61B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Goodwill & Intangibles
|
| 2.27B | 2.27B | 2.29B | 2.26B | 2.25B | 2.90B | 4.28B | 4.27B | 4.26B | 4.25B | 4.24B | 4.37B | 4.39B | 4.44B | 4.43B | 6.41B | 5.57B | 5.57B | 5.56B | 5.59B | 5.87B | 5.92B | 5.88B | 6.03B | 6.02B | 7.56B | 9.11B | 9.15B | 9.43B | 9.43B | 9.28B | 9.29B | 9.21B | 14.93B | 14.37B | 14.30B | 12.23B | 12.09B | 11.97B | 11.86B | 11.81B | 11.66B | 11.52B | 11.38B | 11.28B | 11.19B | 11.10B | 10.18B | 10.09B | 10.01B | 8.60B | 8.02B | 7.63B | 7.37B | 6.62B | 6.57B | 6.08B | 5.43B | 5.37B | 6.51B | 6.45B | 6.39B | 7.44B | 11.01B | 12.18B | 12.11B | 13.98B |
|
Long-Term Deferred Tax
|
| -1.14B | | | | 0.76B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non-Current Assets
|
| 0.41B | 0.74B | 0.75B | 0.72B | 0.66B | 0.68B | 0.81B | 0.78B | 0.76B | 0.72B | 0.73B | 0.68B | 0.81B | 0.86B | 0.88B | 0.91B | 0.99B | 0.76B | 0.80B | 0.77B | 0.77B | 0.82B | 0.80B | 0.82B | 0.87B | 0.89B | 0.91B | 0.93B | 0.94B | 0.87B | 0.74B | 0.76B | 0.68B | 0.64B | 2.22B | 0.70B | 0.76B | 0.64B | 1.02B | 1.04B | 1.05B | 1.48B | 1.48B | 1.62B | 1.19B | 1.14B | 1.12B | 1.09B | 1.10B | 0.92B | 0.91B | 0.91B | 0.95B | 0.98B | 0.93B | 0.95B | 1.07B | 1.15B | 1.10B | 1.17B | 1.26B | 1.23B | 1.25B | 1.60B | 1.71B | 1.75B | 2.00B |
|
Non-Current Assets
|
| 4.14B | 5.35B | 5.36B | 5.19B | 5.07B | 5.05B | 6.57B | 6.51B | 6.53B | 6.46B | 6.48B | 6.57B | 6.75B | 6.81B | 6.78B | 8.80B | 8.05B | 7.78B | 7.76B | 7.76B | 8.09B | 8.17B | 8.09B | 8.26B | 8.39B | 10.00B | 11.68B | 11.76B | 12.17B | 12.12B | 11.87B | 11.89B | 11.77B | 18.21B | 17.72B | 17.52B | 15.40B | 15.57B | 15.37B | 15.23B | 15.22B | 15.46B | 15.31B | 15.30B | 14.83B | 14.70B | 14.61B | 13.51B | 13.40B | 13.26B | 11.83B | 11.23B | 10.94B | 10.69B | 9.89B | 9.88B | 9.61B | 9.02B | 8.91B | 10.15B | 10.24B | 10.15B | 11.25B | 15.28B | 16.75B | 16.69B | 18.85B |
|
Assets
|
| 25.12B | 20.43B | 20.82B | 21.27B | 19.99B | 20.97B | 22.85B | 23.20B | 22.85B | 23.18B | 24.26B | 24.64B | 24.26B | 24.82B | 24.64B | 26.72B | 25.82B | 23.82B | 25.01B | 24.70B | 26.03B | 25.71B | 27.25B | 27.89B | 30.14B | 31.22B | 33.51B | 34.05B | 34.12B | 34.41B | 35.02B | 34.17B | 40.11B | 41.94B | 42.91B | 41.03B | 39.95B | 40.01B | 40.46B | 40.81B | 40.96B | 39.18B | 41.04B | 41.15B | 40.77B | 41.73B | 44.72B | 43.87B | 44.45B | 42.99B | 43.68B | 42.11B | 43.88B | 43.39B | 44.48B | 43.38B | 43.35B | 43.71B | 46.57B | 45.88B | 45.12B | 43.06B | 47.00B | 49.87B | 53.12B | 55.23B | 58.08B |
|
Accounts Payables
|
| 9.04B | 10.05B | 10.54B | 10.77B | 9.49B | 10.53B | 11.78B | 11.96B | 11.33B | 11.75B | 12.46B | 12.57B | 11.73B | 12.21B | 11.80B | 12.05B | 12.29B | 10.44B | 11.22B | 10.92B | 12.15B | 11.99B | 13.60B | 13.85B | 14.37B | 14.87B | 16.92B | 17.34B | 17.31B | 17.60B | 18.86B | 17.54B | 17.91B | 19.20B | 19.19B | 18.74B | 19.68B | 20.24B | 20.61B | 20.52B | 21.54B | 19.72B | 21.50B | 22.00B | 21.37B | 21.69B | 23.23B | 22.64B | 23.70B | 23.41B | 24.76B | 24.82B | 27.13B | 28.36B | 30.08B | 29.60B | 29.93B | 31.54B | 34.26B | 32.09B | 31.76B | 30.36B | 31.30B | 32.81B | 34.71B | 36.86B | 39.00B |
|
Payables
|
| 9.04B | 10.05B | 10.54B | 10.77B | 9.49B | 10.53B | 11.78B | 11.96B | 11.33B | 11.75B | 12.46B | 12.57B | 11.73B | 12.21B | 11.80B | 12.05B | 12.29B | 10.44B | 11.22B | 10.92B | 12.15B | 11.99B | 13.60B | 13.85B | 14.37B | 14.87B | 16.92B | 17.34B | 17.31B | 17.60B | 18.86B | 17.54B | 17.91B | 19.20B | 19.19B | 18.74B | 19.68B | 20.24B | 20.61B | 20.52B | 21.54B | 19.72B | 21.50B | 22.00B | 21.37B | 21.69B | 23.23B | 22.64B | 23.70B | 23.41B | 24.76B | 24.82B | 27.13B | 28.36B | 30.08B | 29.60B | 29.93B | 31.54B | 34.26B | 32.09B | 31.76B | 30.36B | 31.30B | 32.81B | 34.71B | 36.86B | 39.00B |
|
Other Accumulated Expenses
|
| 1.50B | 1.70B | 1.61B | 1.71B | 1.81B | 1.69B | 1.56B | 1.69B | 1.71B | 1.71B | 1.83B | 1.93B | 1.97B | 1.98B | 1.93B | 1.98B | 2.13B | 1.88B | 1.89B | 1.99B | 2.17B | 2.06B | 2.16B | 2.26B | 2.59B | 2.60B | 1.61B | 1.69B | 1.81B | 1.79B | 1.55B | 1.65B | 1.99B | 2.27B | 1.89B | 2.13B | 2.00B | 1.82B | 1.76B | 1.95B | 2.12B | 2.19B | 2.24B | 2.18B | 2.23B | 2.32B | 2.50B | 2.57B | 2.96B | 2.79B | 2.67B | 3.03B | 2.84B | 2.62B | 2.55B | 2.88B | 2.97B | 2.74B | 2.84B | 3.03B | 3.45B | 3.37B | 3.38B | 3.31B | 3.63B | 3.36B | 3.64B |
|
Short term Debt
|
| 0.37B | 0.36B | 0.01B | 0.23B | 0.23B | 0.23B | 0.29B | 0.11B | 0.33B | 0.33B | 0.34B | 0.35B | 0.48B | 0.47B | 0.47B | 0.45B | 0.17B | 0.19B | 0.26B | 0.24B | 0.80B | 0.84B | 0.27B | 0.28B | 0.28B | 0.32B | 0.35B | 0.35B | 0.59B | 0.62B | 0.60B | 0.61B | 1.33B | 0.94B | 0.70B | 0.55B | 1.00B | 1.00B | 1.45B | 1.45B | 0.45B | 0.63B | 1.19B | 0.51B | 0.01B | 0.01B | 0.01B | 0.02B | 0.87B | 0.30B | 0.30B | 0.86B | 0.58B | 0.58B | 0.58B | 0.03B | 0.79B | 0.79B | 1.19B | 1.19B | 0.43B | 0.94B | 0.54B | 0.54B | 0.55B | 0.05B | 0.68B |
|
Curent Deferred Tax Liability
|
| -0.64B | | | | -0.62B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities
|
| 12.28B | 12.15B | 12.20B | 12.75B | 11.54B | 12.45B | 13.63B | 13.76B | 13.37B | 13.80B | 14.62B | 14.85B | 14.17B | 14.67B | 14.20B | 14.47B | 14.59B | 12.51B | 13.36B | 13.15B | 15.12B | 14.90B | 16.03B | 16.39B | 17.24B | 17.78B | 18.88B | 19.39B | 19.70B | 20.00B | 21.01B | 19.80B | 21.22B | 22.41B | 23.12B | 21.43B | 22.89B | 23.06B | 23.82B | 23.92B | 24.11B | 22.55B | 24.89B | 24.67B | 23.61B | 24.02B | 25.75B | 25.32B | 27.62B | 26.50B | 27.73B | 28.71B | 30.55B | 31.56B | 33.21B | 32.50B | 33.74B | 35.06B | 38.29B | 36.31B | 35.64B | 34.68B | 35.22B | 36.66B | 38.90B | 40.27B | 43.31B |
|
Non-Current Debt
|
| 3.27B | 2.10B | 2.10B | 1.88B | 1.90B | 1.91B | 2.38B | 2.36B | 2.17B | 2.19B | 2.21B | 2.21B | 2.42B | 2.41B | 2.42B | 3.71B | 3.69B | 3.69B | 3.68B | 3.68B | 3.17B | 3.16B | 3.71B | 3.72B | 5.21B | 5.23B | 5.17B | 5.20B | 4.95B | 4.92B | 4.86B | 4.85B | 9.07B | 9.07B | 9.06B | 9.03B | 8.01B | 8.00B | 7.60B | 7.63B | 7.58B | 7.36B | 6.74B | 6.75B | 6.76B | 6.73B | 6.72B | 6.71B | 5.37B | 5.35B | 5.34B | 4.75B | 4.74B | 4.69B | 4.68B | 4.71B | 3.91B | 3.89B | 3.54B | 4.67B | 4.66B | 4.22B | 7.06B | 7.14B | 7.98B | 8.98B | 8.35B |
|
Minority Interest
|
| | | | | | | | | | | | | | | | | | | | | | | | | | 0.12B | 0.12B | 0.12B | 0.12B | 0.12B | 0.12B | 0.12B | 0.12B | 0.02B | 0.02B | 0.01B | 0.01B | | | 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 | 0.07B | 1.05B | 0.15B | 0.15B | 0.18B |
|
Liabilities from Discontinued Operations
|
| 1.37B | 0.04B | 0.04B | 0.04B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.34B | 1.34B | 0.21B | | | | | | | | | | | 0.09B | 0.10B | | | | | | | | 0.04B | | | | | | | | | | |
|
Non-Current Deferred Tax Liability
|
| 0.85B | 1.24B | 1.29B | 1.29B | 1.28B | 1.38B | 1.42B | 1.42B | 1.45B | 1.48B | 1.50B | 1.35B | 1.42B | 1.46B | 1.48B | 1.71B | 1.57B | 1.32B | 1.38B | 1.34B | 1.35B | 1.40B | 1.41B | 1.40B | 1.43B | 1.56B | 2.61B | 2.63B | 2.78B | 2.84B | 2.69B | 2.74B | 2.88B | 3.76B | 3.09B | 3.03B | 2.98B | 3.04B | 3.00B | 3.03B | 2.94B | 8.37B | 8.41B | 8.52B | 8.59B | 9.56B | 0.70B | 10.04B | 0.70B | 9.74B | 9.61B | 9.34B | 9.30B | 8.92B | 8.80B | 8.38B | 8.66B | 8.24B | 8.20B | 8.17B | 8.04B | 7.43B | 7.64B | 7.97B | 8.88B | 8.71B | 9.12B |
|
Other Non-Current Liabilities
|
| | | | | | | | | | | | | 0.18B | | | 0.17B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Non-Current Liabilities
|
| | | | | | | | | | | | | 17.83B | | | 19.73B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Liabilities
|
| 16.39B | 15.49B | 15.60B | 15.91B | 14.71B | 15.73B | 17.43B | 17.54B | 17.00B | 17.47B | 18.34B | 18.40B | 18.02B | 18.54B | 18.10B | 19.89B | 19.84B | 17.52B | 18.42B | 18.17B | 19.63B | 19.45B | 21.15B | 21.52B | 23.89B | 24.70B | 26.78B | 27.32B | 27.55B | 27.88B | 28.68B | 27.51B | 33.28B | 35.24B | 35.29B | 33.49B | 33.89B | 34.10B | 34.42B | 34.58B | 34.63B | 38.28B | 40.04B | 39.94B | 38.97B | 40.30B | 42.74B | 42.08B | 42.66B | 41.60B | 42.68B | 42.81B | 44.76B | 45.17B | 46.70B | 45.60B | 46.31B | 47.20B | 50.02B | 49.15B | 48.33B | 46.34B | 49.99B | 0.25B | 0.19B | 0.62B | 0.96B |
|
Total Debt
|
| 3.64B | 2.47B | 2.11B | 2.11B | 2.13B | 2.14B | 2.67B | 2.48B | 2.50B | 2.53B | 2.55B | 2.55B | 2.89B | 2.88B | 2.90B | 4.16B | 3.85B | 3.88B | 3.93B | 3.92B | 3.97B | 4.01B | 3.98B | 4.00B | 5.49B | 5.55B | 5.53B | 5.55B | 5.54B | 5.53B | 5.46B | 5.46B | 10.39B | 10.00B | 9.76B | 9.58B | 9.01B | 9.00B | 9.05B | 9.08B | 8.03B | 7.99B | 7.93B | 7.26B | 6.78B | 6.74B | 6.73B | 6.73B | 6.24B | 5.65B | 5.64B | 5.61B | 5.32B | 5.27B | 5.26B | 4.73B | 4.70B | 4.68B | 4.72B | 5.85B | 5.09B | 5.16B | 7.61B | 7.68B | 8.53B | 9.03B | 9.03B |
|
Common Equity
|
| 8.72B | 4.94B | 5.23B | 5.36B | 5.28B | 5.24B | 5.42B | 5.66B | 5.85B | 5.71B | 5.93B | 6.24B | 6.24B | 6.28B | 6.54B | 6.83B | 5.97B | 6.30B | 6.59B | 6.53B | 6.40B | 6.26B | 6.10B | 6.37B | 6.26B | 6.53B | 6.73B | 6.73B | 6.57B | 6.53B | 6.34B | 6.67B | 6.83B | 6.70B | 7.62B | 7.54B | 6.06B | 5.91B | 6.04B | 6.23B | 6.33B | 0.90B | 1.00B | 1.21B | 1.79B | 1.43B | 1.98B | 1.79B | 1.79B | 1.40B | 1.00B | -0.70B | -0.88B | -1.78B | -2.21B | -2.22B | -2.96B | -3.49B | -3.45B | -3.27B | -3.21B | -3.28B | -2.99B | -2.95B | -2.78B | -2.88B | -2.88B |
|
Shareholder's Equity
|
| 8.72B | 4.94B | 5.23B | 5.36B | 5.28B | 5.24B | 5.42B | 5.66B | 5.85B | 5.71B | 5.93B | 6.24B | 6.24B | 6.28B | 6.54B | 6.83B | 5.97B | 6.30B | 6.59B | 6.53B | 6.40B | 6.26B | 6.10B | 6.37B | 6.26B | 6.53B | 6.73B | 6.73B | 6.57B | 6.53B | 6.34B | 6.67B | 6.83B | 6.70B | 7.62B | 7.54B | 6.06B | 5.91B | 6.04B | 6.23B | 6.33B | 0.90B | 1.00B | 1.21B | 1.79B | 1.43B | 1.98B | 1.79B | 1.79B | 1.40B | 1.00B | -0.70B | -0.88B | -1.78B | -2.21B | -2.22B | -2.96B | -3.49B | -3.45B | -3.27B | -3.21B | -3.28B | -2.99B | -2.95B | -2.78B | -2.88B | -2.88B |
|
Liabilities and Shareholders Equity
|
| 25.12B | 20.43B | 20.82B | 21.27B | 19.99B | 20.97B | 22.85B | 23.20B | 22.85B | 23.18B | 24.26B | 24.64B | 24.26B | 24.82B | 24.64B | 26.72B | 25.82B | 23.82B | 25.01B | 24.70B | 26.03B | 25.71B | 27.25B | 27.89B | 30.14B | 31.22B | 33.51B | 34.05B | 34.12B | 34.41B | 35.02B | 34.17B | 40.11B | 41.94B | 42.91B | 41.03B | 39.95B | 40.01B | 40.46B | 40.81B | 40.96B | 39.18B | 41.04B | 41.15B | 40.77B | 41.73B | 44.72B | 43.87B | 44.45B | 42.99B | 43.68B | 42.11B | 43.88B | 43.39B | 44.48B | 43.38B | 43.35B | 43.71B | 46.57B | 45.88B | 45.12B | 43.06B | 47.00B | 49.87B | 53.12B | 55.23B | 58.08B |
|
Treasury Shares
|
| | 0.00B | 0.00B | 0.00B | 0.01B | 0.01B | 0.01B | 0.00B | 0.01B | 0.01B | 0.02B | | 0.02B | 0.03B | 0.02B | 0.02B | 0.03B | 0.00B | 0.00B | 0.01B | 0.03B | 0.00B | 0.01B | 0.03B | 0.04B | 0.04B | 0.03B | 0.04B | 0.04B | 0.04B | 0.01B | 0.01B | 0.01B | 0.04B | 0.01B | 0.02B | 0.02B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.04B | 0.04B | 0.04B | 0.03B | 0.03B | 0.04B | 0.04B | 0.04B | 0.05B | 0.05B | 0.05B | 0.01B | 0.07B | 0.07B | 0.08B | 0.00B | 0.08B | 0.08B | 0.08B | 0.09B | 0.03B | 0.00B | 0.03B | -0.03B | 0.04B |
|
Retained Earnings
|
| 5.95B | 2.12B | 2.31B | 2.46B | 2.65B | 2.88B | 3.02B | 3.19B | 3.33B | 3.49B | 3.68B | 3.94B | 4.09B | 4.28B | 4.49B | 4.74B | 0.07B | 4.27B | 4.45B | 4.66B | 4.77B | 4.92B | 5.10B | 5.35B | 5.52B | 5.77B | 5.97B | 6.23B | 6.42B | 6.58B | 4.60B | 4.84B | -2.20B | 4.94B | 5.85B | 5.96B | 4.64B | 5.10B | 5.23B | 5.39B | 5.43B | 0.37B | 0.45B | 0.66B | 1.17B | 0.77B | 1.25B | 1.23B | 1.21B | 1.33B | 1.25B | -0.28B | -0.28B | -0.30B | -0.56B | -0.34B | -0.64B | -0.65B | -0.42B | -0.29B | -0.29B | -0.15B | 0.28B | 0.66B | 0.78B | 1.12B | 1.46B |