|
Cash & Equivalents
|
| | 247.00M | 215.00M | 366.00M | 435.00M | 383.00M | 957.00M | 902.00M | 898.00M | 1,529.00M | 1,535.00M | 1,556.00M | 1,434.00M | 1,217.00M | 1,275.00M | 1,201.00M | 697.00M | 630.00M | 694.00M | 943.00M | 714.00M | 1,031.00M | 956.00M | 1,105.00M | 1,008.00M | 1,139.00M | 1,031.00M | 1,451.00M | 1,145.00M | 1,248.00M | 1,167.00M | 1,102.00M | 816.00M | 738.00M | 852.00M | 1,203.00M | 746.00M | 604.00M | 596.00M | 713.00M | 464.00M | 502.00M | 613.00M |
|
Cash & Current Investments
|
| | 247.00M | 215.00M | 366.00M | 435.00M | 383.00M | 957.00M | 902.00M | 898.00M | 1,529.00M | 1,535.00M | 1,556.00M | 1,434.00M | 1,217.00M | 1,275.00M | 1,201.00M | 697.00M | 630.00M | 694.00M | 943.00M | 714.00M | 1,031.00M | 956.00M | 1,105.00M | 1,008.00M | 1,139.00M | 1,031.00M | 1,451.00M | 1,145.00M | 1,248.00M | 1,167.00M | 1,102.00M | 816.00M | 738.00M | 852.00M | 1,203.00M | 746.00M | 604.00M | 596.00M | 713.00M | 464.00M | 502.00M | 613.00M |
|
Receivables - Net
|
-197.00M | 846.00M | -205.00M | 1,102.00M | 859.00M | 906.00M | 939.00M | 881.00M | 807.00M | 921.00M | 994.00M | 942.00M | 919.00M | 1,083.00M | 1,095.00M | 998.00M | 861.00M | 847.00M | 879.00M | 832.00M | 674.00M | 681.00M | 540.00M | 572.00M | 511.00M | 723.00M | 802.00M | 831.00M | 720.00M | 1,014.00M | 1,066.00M | 980.00M | 626.00M | 837.00M | 890.00M | 846.00M | 622.00M | 813.00M | 906.00M | 951.00M | 770.00M | 858.00M | 959.00M | 947.00M |
|
Receivables - Other
|
| 26.00M | 12.00M | 13.00M | 13.00M | 16.00M | 16.00M | | | | | | | | | | | | | | 13.00M | | 7.00M | 6.00M | 13.00M | 9.00M | 9.00M | 26.00M | 35.00M | 70.00M | 87.00M | 67.00M | 100.00M | 27.00M | 16.00M | 21.00M | | 19.00M | 21.00M | 50.00M | 50.00M | 31.00M | 50.00M | 28.00M |
|
Receivables
|
-197.00M | 872.00M | -193.00M | 1,115.00M | 872.00M | 922.00M | 955.00M | 881.00M | 807.00M | 921.00M | 994.00M | 942.00M | 919.00M | 1,083.00M | 1,095.00M | 998.00M | 861.00M | 847.00M | 879.00M | 832.00M | 687.00M | 681.00M | 547.00M | 578.00M | 524.00M | 732.00M | 811.00M | 857.00M | 755.00M | 1,084.00M | 1,153.00M | 1,047.00M | 726.00M | 864.00M | 906.00M | 867.00M | 622.00M | 832.00M | 927.00M | 1,001.00M | 820.00M | 889.00M | 1,009.00M | 975.00M |
|
Inventory
|
| 1,052.00M | 1,054.00M | 993.00M | 1,218.00M | 948.00M | 892.00M | 846.00M | 967.00M | 1,022.00M | 1,048.00M | 1,077.00M | 1,125.00M | 1,185.00M | 1,216.00M | 1,298.00M | 1,372.00M | 1,444.00M | 1,481.00M | 1,461.00M | 1,337.00M | 1,376.00M | 1,338.00M | 1,262.00M | 1,192.00M | 1,238.00M | 1,290.00M | 1,263.00M | 1,371.00M | 1,448.00M | 1,530.00M | 1,654.00M | 1,782.00M | 1,858.00M | 1,820.00M | 1,691.00M | 1,349.00M | 1,383.00M | 1,359.00M | 1,434.00M | 1,839.00M | 1,921.00M | 1,931.00M | 1,922.00M |
|
Current Deferred Tax Assets
|
| 21.00M | 427.00M | 51.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets
|
| 43.00M | 105.00M | 120.00M | 104.00M | 82.00M | 52.00M | 73.00M | 77.00M | 70.00M | 69.00M | 79.00M | 83.00M | 75.00M | 72.00M | 89.00M | 84.00M | 85.00M | 73.00M | 78.00M | 81.00M | 82.00M | 72.00M | 84.00M | 78.00M | 67.00M | 60.00M | 81.00M | 75.00M | 68.00M | 73.00M | 75.00M | 82.00M | 63.00M | 64.00M | 76.00M | 66.00M | 61.00M | 54.00M | 75.00M | 71.00M | 61.00M | 58.00M | 78.00M |
|
Current Assets
|
| 1,941.00M | 2,483.00M | 2,481.00M | 2,301.00M | 2,371.00M | 2,292.00M | 2,757.00M | 2,553.00M | 2,711.00M | 3,440.00M | 3,433.00M | 3,493.00M | 3,584.00M | 3,397.00M | 3,448.00M | 3,293.00M | 2,847.00M | 2,832.00M | 2,827.00M | 2,777.00M | 2,591.00M | 2,717.00M | 2,605.00M | 2,633.00M | 2,786.00M | 3,047.00M | 3,371.00M | 3,345.00M | 3,393.00M | 3,606.00M | 3,543.00M | 3,214.00M | 3,202.00M | 3,374.00M | 3,683.00M | 3,844.00M | 3,610.00M | 2,938.00M | 3,076.00M | 3,017.00M | 2,933.00M | 3,100.00M | 3,207.00M |
|
Property, Plant & Equipment (Net)
|
| 3,308.00M | 3,378.00M | 3,170.00M | 3,177.00M | 3,199.00M | 2,890.00M | 2,825.00M | 2,784.00M | 2,833.00M | 2,902.00M | 2,950.00M | 3,008.00M | 3,105.00M | 3,105.00M | 3,207.00M | 3,291.00M | 3,379.00M | 3,491.00M | 3,520.00M | 3,559.00M | 3,444.00M | 3,423.00M | 3,418.00M | 3,474.00M | 3,432.00M | 3,448.00M | 3,127.00M | 3,154.00M | 3,131.00M | 3,111.00M | 3,071.00M | 3,171.00M | 3,180.00M | 3,190.00M | 3,119.00M | 3,207.00M | 3,200.00M | 3,149.00M | 3,170.00M | 3,183.00M | 3,131.00M | 3,121.00M | 3,090.00M |
|
Long-Term Investments
|
| 124.00M | 145.00M | 154.00M | 136.00M | 144.00M | 157.00M | 169.00M | 136.00M | 149.00M | 158.00M | 166.00M | 173.00M | 166.00M | 172.00M | 179.00M | 160.00M | 166.00M | 177.00M | 184.00M | 162.00M | 167.00M | 175.00M | 182.00M | 167.00M | 169.00M | 178.00M | 190.00M | 169.00M | 170.00M | 177.00M | 186.00M | 175.00M | 185.00M | 189.00M | 192.00M | 158.00M | 165.00M | 169.00M | 190.00M | 152.00M | 164.00M | 177.00M | 180.00M |
|
Goodwill
|
| 198.00M | 196.00M | 169.00M | 166.00M | 165.00M | 153.00M | 153.00M | 153.00M | | | | 153.00M | | | | 56.00M | | | 50.00M | 153.00M | 51.00M | 51.00M | 51.00M | 153.00M | 152.00M | 153.00M | 102.00M | 102.00M | 102.00M | 102.00M | 102.00M | 102.00M | 102.00M | 102.00M | 102.00M | 102.00M | 102.00M | 102.00M | 46.00M | 46.00M | 46.00M | 46.00M | 46.00M |
|
Intangibles
|
| 11.00M | 12.00M | 11.00M | 10.00M | 10.00M | 8.00M | 18.00M | | | | | | | | | | | | | 21.00M | | | | 14.00M | 11.00M | 9.00M | 8.00M | 6.00M | 5.00M | 13.00M | 15.00M | 13.00M | 10.00M | 8.00M | 5.00M | 3.00M | 3.00M | 3.00M | 3.00M | 3.00M | 2.00M | 2.00M | 2.00M |
|
Goodwill & Intangibles
|
| 209.00M | 208.00M | 180.00M | 176.00M | 175.00M | 161.00M | 171.00M | 170.00M | 169.00M | 168.00M | 167.00M | 166.00M | 165.00M | 189.00M | 187.00M | 181.00M | 180.00M | 178.00M | 176.00M | 174.00M | 172.00M | 171.00M | 169.00M | 167.00M | 163.00M | 162.00M | 110.00M | 108.00M | 107.00M | 115.00M | 117.00M | 115.00M | 112.00M | 110.00M | 107.00M | 105.00M | 105.00M | 105.00M | 49.00M | 49.00M | 48.00M | 48.00M | 48.00M |
|
Long-Term Deferred Tax
|
| | | | 47.00M | | | | 41.00M | 45.00M | 35.00M | 38.00M | 40.00M | 46.00M | 44.00M | 45.00M | 46.00M | 46.00M | 39.00M | 43.00M | 40.00M | 45.00M | 47.00M | 66.00M | 95.00M | 106.00M | 145.00M | 158.00M | 171.00M | 149.00M | 170.00M | 136.00M | 152.00M | 156.00M | 231.00M | 277.00M | 303.00M | 301.00M | 303.00M | 333.00M | 296.00M | 313.00M | 237.00M | 248.00M |
|
Other Non-Current Assets
|
| 377.00M | 471.00M | 466.00M | 508.00M | 491.00M | 369.00M | 367.00M | 417.00M | 420.00M | 384.00M | 404.00M | 453.00M | 464.00M | 475.00M | 491.00M | 437.00M | 430.00M | 433.00M | 442.00M | 292.00M | 293.00M | 275.00M | 310.00M | 405.00M | 392.00M | 414.00M | 419.00M | 447.00M | 398.00M | 401.00M | 395.00M | 523.00M | 502.00M | 553.00M | 589.00M | 679.00M | 651.00M | 634.00M | 668.00M | 804.00M | 782.00M | 710.00M | 712.00M |
|
Non-Current Assets
|
| 4,018.00M | 4,202.00M | 3,970.00M | 3,997.00M | 4,009.00M | 3,929.00M | 3,532.00M | 3,507.00M | 3,571.00M | 3,612.00M | 3,687.00M | 3,800.00M | 3,900.00M | 3,941.00M | 4,064.00M | 4,069.00M | 4,478.00M | 140.00M | 144.00M | 144.00M | 144.00M | 145.00M | 145.00M | 146.00M | 155.00M | 157.00M | 157.00M | 4,205.00M | 4,131.00M | 4,124.00M | 4,202.00M | 4,426.00M | 4,422.00M | 4,286.00M | 4,265.00M | 4,409.00M | 4,373.00M | 4,308.00M | 4,381.00M | 4,496.00M | 4,461.00M | 4,388.00M | 4,363.00M |
|
Assets
|
| 5,959.00M | 6,685.00M | 6,451.00M | 6,298.00M | 6,380.00M | 6,221.00M | 6,289.00M | 6,060.00M | 6,282.00M | 7,052.00M | 7,120.00M | 7,293.00M | 7,484.00M | 7,338.00M | 7,512.00M | 7,362.00M | 7,325.00M | 7,433.00M | 7,456.00M | 7,258.00M | 6,948.00M | 7,034.00M | 6,948.00M | 7,082.00M | 7,170.00M | 7,479.00M | 7,530.00M | 7,550.00M | 7,524.00M | 7,730.00M | 7,745.00M | 7,640.00M | 7,624.00M | 7,660.00M | 7,948.00M | 8,253.00M | 7,983.00M | 7,246.00M | 7,457.00M | 7,513.00M | 7,394.00M | 7,488.00M | 7,570.00M |
|
Accounts Payables
|
| 1,046.00M | 919.00M | 1,009.00M | 973.00M | 842.00M | 875.00M | 835.00M | 884.00M | 941.00M | 985.00M | 1,010.00M | 1,075.00M | 1,121.00M | 1,175.00M | 1,123.00M | 1,137.00M | 1,042.00M | 956.00M | 948.00M | 923.00M | 841.00M | 651.00M | 701.00M | 844.00M | 976.00M | 1,061.00M | 1,085.00M | 1,162.00M | 1,168.00M | 1,249.00M | 1,270.00M | 1,233.00M | 1,142.00M | 992.00M | 885.00M | 1,159.00M | 964.00M | 941.00M | 1,078.00M | 1,156.00M | 1,006.00M | 1,023.00M | 1,035.00M |
|
Dividends payables
|
| | 100.00M | | | | | | | | | | 31.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Payables
|
| 1,046.00M | 1,019.00M | 1,009.00M | 973.00M | 842.00M | 875.00M | 835.00M | 884.00M | 941.00M | 985.00M | 1,010.00M | 1,106.00M | 1,121.00M | 1,175.00M | 1,123.00M | 1,137.00M | 1,042.00M | 956.00M | 948.00M | 923.00M | 841.00M | 651.00M | 701.00M | 844.00M | 976.00M | 1,061.00M | 1,085.00M | 1,162.00M | 1,168.00M | 1,249.00M | 1,270.00M | 1,233.00M | 1,142.00M | 992.00M | 885.00M | 1,159.00M | 964.00M | 941.00M | 1,078.00M | 1,156.00M | 1,006.00M | 1,023.00M | 1,035.00M |
|
Accumulated Expenses
|
| 352.00M | 380.00M | 444.00M | 454.00M | 611.00M | 533.00M | 569.00M | 872.00M | 780.00M | 751.00M | 546.00M | 558.00M | 487.00M | 434.00M | 561.00M | 559.00M | 517.00M | 474.00M | 546.00M | 484.00M | 480.00M | 486.00M | 575.00M | 375.00M | 502.00M | 321.00M | 361.00M | 325.00M | 302.00M | 263.00M | 317.00M | 300.00M | 300.00M | 930.00M | 1,049.00M | 1,058.00M | 1,019.00M | 382.00M | 447.00M | 393.00M | 401.00M | 608.00M | 589.00M |
|
Other Accumulated Expenses
|
| | | | 68.00M | | | | 344.00M | 347.00M | 331.00M | 86.00M | 105.00M | 88.00M | 73.00M | 91.00M | 92.00M | 91.00M | 93.00M | 96.00M | 95.00M | 85.00M | 92.00M | 80.00M | 103.00M | 65.00M | 154.00M | 161.00M | 173.00M | 182.00M | 239.00M | 210.00M | 194.00M | 171.00M | 148.00M | 138.00M | 148.00M | 132.00M | 128.00M | 134.00M | 115.00M | 117.00M | 222.00M | 165.00M |
|
Short term Debt
|
| | 16.00M | 38.00M | 39.00M | 34.00M | 36.00M | 32.00M | 15.00M | 14.00M | 14.00M | 14.00M | 15.00M | 14.00M | 13.00M | 14.00M | 13.00M | 13.00M | 18.00M | 149.00M | 7.00M | 22.00M | 19.00M | 32.00M | 13.00M | 23.00M | 25.00M | 25.00M | 14.00M | 24.00M | 24.00M | 24.00M | 10.00M | 49.00M | 42.00M | 39.00M | 51.00M | 41.00M | 37.00M | 53.00M | 54.00M | 43.00M | 38.00M | 52.00M |
|
Current Leases
|
| | | | | | | | | | | | | | | | | | | | 66.00M | 66.00M | 66.00M | 67.00M | 57.00M | 56.00M | 57.00M | 49.00M | 59.00M | 53.00M | 52.00M | 48.00M | 49.00M | 50.00M | 53.00M | 55.00M | 55.00M | 53.00M | 53.00M | 53.00M | 53.00M | 61.00M | 61.00M | 62.00M |
|
Current Taxes
|
| | | | 32.00M | | | | 39.00M | 40.00M | 41.00M | 55.00M | 58.00M | 68.00M | 77.00M | 86.00M | 87.00M | 63.00M | 57.00M | 62.00M | 65.00M | 77.00M | 91.00M | 98.00M | 64.00M | 59.00M | 60.00M | 75.00M | 43.00M | 48.00M | 35.00M | 39.00M | 23.00M | 33.00M | 30.00M | 67.00M | 28.00M | 26.00M | 27.00M | 32.00M | 22.00M | 28.00M | 28.00M | 28.00M |
|
Current Deferred Revenue
|
| | | | 20.00M | | | | 76.00M | 23.00M | 8.00M | 9.00M | 8.00M | 5.00M | 5.00M | 5.00M | 6.00M | 7.00M | 8.00M | 8.00M | 7.00M | 10.00M | 8.00M | 9.00M | 7.00M | 5.00M | 3.00M | 2.00M | 3.00M | | | | | | | | | | | | | | | |
|
Total Current Liabilities
|
| 1,398.00M | 1,441.00M | 1,505.00M | 1,466.00M | 1,487.00M | 1,444.00M | 1,436.00M | 1,771.00M | 1,735.00M | 1,750.00M | 1,570.00M | 1,648.00M | 1,622.00M | 1,622.00M | 1,698.00M | 1,709.00M | 1,572.00M | 1,448.00M | 1,643.00M | 1,541.00M | 1,343.00M | 1,156.00M | 1,308.00M | 1,442.00M | 1,501.00M | 1,674.00M | 1,779.00M | 1,858.00M | 1,775.00M | 1,886.00M | 1,951.00M | 1,891.00M | 1,745.00M | 2,190.00M | 2,925.00M | 2,486.00M | 2,232.00M | 1,560.00M | 1,786.00M | 1,817.00M | 1,673.00M | 1,850.00M | 1,880.00M |
|
Non-Current Debt
|
| | 3,927.00M | 3,924.00M | 3,915.00M | 3,920.00M | 3,823.00M | 3,713.00M | 3,529.00M | 3,538.00M | 4,056.00M | 4,081.00M | 4,097.00M | 4,141.00M | 3,960.00M | 3,985.00M | 3,959.00M | 3,965.00M | 4,190.00M | 4,007.00M | 4,026.00M | 4,012.00M | 4,327.00M | 4,063.00M | 4,005.00M | 3,970.00M | 3,964.00M | 3,829.00M | 3,724.00M | 3,692.00M | 3,656.00M | 3,510.00M | 3,590.00M | 3,599.00M | 3,604.00M | 3,944.00M | 3,989.00M | 3,970.00M | 3,953.00M | 3,988.00M | 4,054.00M | 4,064.00M | 4,102.00M | 4,098.00M |
|
Non-Current Deffered Revenue
|
| | | | 11.00M | | | | 5.00M | | | | 6.00M | 5.00M | 5.00M | 8.00M | 7.00M | 6.00M | 5.00M | 5.00M | 8.00M | 5.00M | 6.00M | 5.00M | 5.00M | 5.00M | 5.00M | 5.00M | 2.00M | | | | | | | | | | | | | | | |
|
Pension
|
| | | | 108.00M | | | | 113.00M | | | | 123.00M | 131.00M | 128.00M | 131.00M | 130.00M | 118.00M | 114.00M | 111.00M | 113.00M | 107.00M | 110.00M | 107.00M | 108.00M | 105.00M | 105.00M | 104.00M | 94.00M | 92.00M | 90.00M | 86.00M | 82.00M | 81.00M | 81.00M | 69.00M | 75.00M | 75.00M | 71.00M | 72.00M | 65.00M | 65.00M | 63.00M | 61.00M |
|
Minority Interest
|
| 4.00M | 4.00M | 4.00M | 4.00M | 4.00M | 4.00M | 4.00M | 4.00M | 5.00M | 5.00M | 5.00M | 5.00M | 5.00M | 6.00M | 6.00M | 6.00M | 6.00M | 6.00M | 6.00M | 6.00M | 6.00M | 2.00M | 2.00M | 2.00M | 2.00M | 2.00M | 1.00M | 1.00M | 1.00M | 1.00M | 1.00M | | 1.00M | 2.00M | 2.00M | 2.00M | 2.00M | 2.00M | 2.00M | 1.00M | 1.00M | 2.00M | 2.00M |
|
Liabilities from Discontinued Operations
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 8.00M | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability
|
| 424.00M | 427.00M | 379.00M | 234.00M | 239.00M | 202.00M | 201.00M | 132.00M | 140.00M | 159.00M | 175.00M | 208.00M | 244.00M | 255.00M | 220.00M | 217.00M | 212.00M | 214.00M | 208.00M | 118.00M | 88.00M | 58.00M | 34.00M | 36.00M | 51.00M | 55.00M | 57.00M | 49.00M | 52.00M | 54.00M | 53.00M | 61.00M | 60.00M | 58.00M | 52.00M | 44.00M | 44.00M | 41.00M | 41.00M | 35.00M | 28.00M | 23.00M | 18.00M |
|
Operating Leases
|
| | | | | | | | | | | | | | | | | 265.00M | 265.00M | 254.00M | 245.00M | 233.00M | 224.00M | 213.00M | 194.00M | 186.00M | 188.00M | 176.00M | 179.00M | 185.00M | 178.00M | 192.00M | 198.00M | 195.00M | 196.00M | 207.00M | 206.00M | 198.00M | 195.00M | 194.00M | 194.00M | 213.00M | 206.00M | 203.00M |
|
Other Non-Current Liabilities
|
| 464.00M | 485.00M | 553.00M | 553.00M | 542.00M | 583.00M | 558.00M | 524.00M | 511.00M | 515.00M | 489.00M | 475.00M | 475.00M | 476.00M | 463.00M | 457.00M | 495.00M | 487.00M | 501.00M | 69.00M | 611.00M | 610.00M | 596.00M | 63.00M | 610.00M | 402.00M | 395.00M | 62.00M | 384.00M | 468.00M | 482.00M | 73.00M | 477.00M | 473.00M | 467.00M | 329.00M | 332.00M | 328.00M | 355.00M | 456.00M | 467.00M | 565.00M | 569.00M |
|
Total Non-Current Liabilities
|
| 1,822.00M | 5,795.00M | 5,808.00M | 5,615.00M | 5,646.00M | 5,469.00M | 5,350.00M | 5,432.00M | 5,413.00M | 5,965.00M | 5,826.00M | 5,953.00M | 6,007.00M | 5,837.00M | 5,903.00M | 5,885.00M | 6,014.00M | 6,117.00M | 6,112.00M | 6,494.00M | 5,676.00M | 5,765.00M | 5,618.00M | 6,204.00M | 5,708.00M | 6,177.00M | 6,136.00M | 6,406.00M | 5,973.00M | 6,047.00M | 5,978.00M | 6,460.00M | 5,919.00M | 6,377.00M | 6,732.00M | 7,186.00M | 6,896.00M | 6,202.00M | 6,457.00M | 6,469.00M | 6,347.00M | 6,684.00M | 6,701.00M |
|
Total Liabilities
|
| 2,286.00M | 6,280.00M | 6,361.00M | 6,168.00M | 6,188.00M | 6,052.00M | 5,908.00M | 5,956.00M | 5,924.00M | 6,480.00M | 6,315.00M | 6,428.00M | 6,482.00M | 6,313.00M | 6,366.00M | 6,342.00M | 6,509.00M | 6,604.00M | 6,613.00M | 6,563.00M | 6,287.00M | 6,375.00M | 6,214.00M | 6,267.00M | 6,318.00M | 6,579.00M | 6,531.00M | 6,468.00M | 6,357.00M | 6,515.00M | 6,460.00M | 6,533.00M | 6,396.00M | 6,850.00M | 7,199.00M | 7,515.00M | 7,228.00M | 6,530.00M | 6,812.00M | 6,925.00M | 6,814.00M | 7,249.00M | 7,270.00M |
|
Total Debt
|
| | 3,943.00M | 3,962.00M | 3,954.00M | 3,954.00M | 3,859.00M | 3,745.00M | 3,544.00M | 3,552.00M | 4,070.00M | 4,095.00M | 4,112.00M | 4,155.00M | 3,973.00M | 3,999.00M | 3,972.00M | 3,978.00M | 4,208.00M | 4,156.00M | 4,033.00M | 4,034.00M | 4,346.00M | 4,095.00M | 4,018.00M | 3,993.00M | 3,989.00M | 3,854.00M | 3,738.00M | 3,716.00M | 3,680.00M | 3,534.00M | 3,600.00M | 3,648.00M | 3,646.00M | 3,983.00M | 4,040.00M | 4,011.00M | 3,990.00M | 4,041.00M | 4,108.00M | 4,107.00M | 4,140.00M | 4,150.00M |
|
Common Equity
|
| 3,673.00M | 405.00M | 90.00M | 130.00M | 192.00M | 169.00M | 381.00M | 104.00M | 358.00M | 572.00M | 805.00M | 865.00M | 1,002.00M | 1,025.00M | 1,146.00M | 1,020.00M | 816.00M | 829.00M | 843.00M | 695.00M | 661.00M | 659.00M | 734.00M | 815.00M | 852.00M | 900.00M | 999.00M | 1,082.00M | 1,167.00M | 1,215.00M | 1,285.00M | 1,107.00M | 1,228.00M | 810.00M | 749.00M | 738.00M | 755.00M | 716.00M | 645.00M | 588.00M | 580.00M | 239.00M | 300.00M |
|
Shareholder's Equity
|
| 3,673.00M | 405.00M | 90.00M | 130.00M | 192.00M | 169.00M | 381.00M | 104.00M | 358.00M | 572.00M | 805.00M | 865.00M | 1,002.00M | 1,025.00M | 1,146.00M | 1,020.00M | 816.00M | 829.00M | 843.00M | 695.00M | 661.00M | 659.00M | 734.00M | 815.00M | 852.00M | 900.00M | 999.00M | 1,082.00M | 1,167.00M | 1,215.00M | 1,285.00M | 1,107.00M | 1,228.00M | 810.00M | 749.00M | 738.00M | 755.00M | 716.00M | 645.00M | 588.00M | 580.00M | 239.00M | 300.00M |
|
Liabilities and Shareholders Equity
|
| 5,959.00M | 6,685.00M | 6,451.00M | 6,298.00M | 6,380.00M | 6,221.00M | 6,289.00M | 6,060.00M | 6,282.00M | 7,052.00M | 7,120.00M | 7,293.00M | 7,484.00M | 7,338.00M | 7,512.00M | 7,362.00M | 7,325.00M | 7,433.00M | 7,456.00M | 7,258.00M | 6,948.00M | 7,034.00M | 6,948.00M | 7,082.00M | 7,170.00M | 7,479.00M | 7,530.00M | 7,550.00M | 7,524.00M | 7,730.00M | 7,745.00M | 7,640.00M | 7,624.00M | 7,660.00M | 7,948.00M | 8,253.00M | 7,983.00M | 7,246.00M | 7,457.00M | 7,513.00M | 7,394.00M | 7,488.00M | 7,570.00M |
|
Treasury Shares
|
| | | 2.48M | 2.35M | 2.56M | 2.58M | 2.48M | 2.32M | 1.90M | 1.35M | 1.21M | 1.17M | 7.37M | 10.07M | 13.30M | 1.11M | -7.28M | -8.90M | 25.32M | 0.55M | 25.32M | 25.32M | 25.32M | 0.91M | 25.32M | 25.74M | -2.51M | 1.16M | 35.67M | 39.19M | -11.29M | 16.06M | 0.39M | 48.53M | 48.98M | 48.93M | 48.93M | 48.89M | 48.89M | 48.87M | 48.87M | 48.85M | 48.85M |
|
Retained Earnings
|
| 19.00M | -28.00M | -531.00M | -536.00M | -525.00M | -529.00M | -523.00M | -577.00M | -488.00M | -441.00M | -420.00M | 579.00M | 876.00M | 1,127.00M | 1,358.00M | 1,466.00M | 1,517.00M | 1,571.00M | 1,606.00M | 1,249.00M | 1,308.00M | 1,290.00M | 1,325.00M | 1,303.00M | 1,357.00M | 1,381.00M | 1,554.00M | 1,746.00M | 1,940.00M | 2,102.00M | 2,304.00M | 2,170.00M | 2,278.00M | 1,864.00M | 1,837.00M | 1,781.00M | 1,798.00M | 1,819.00M | 1,749.00M | 1,701.00M | 1,659.00M | 1,265.00M | 1,312.00M |