|
Accumulated Depreciation
|
| | | 0.55B | | | | 0.51B | | | | 0.58B | | | | 0.64B | | | | 0.68B | | | | | | | | | | | | 0.60B | | | | 0.68B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Receivables - Doubtful
|
| 0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Receivables - Affiliates
|
| | | 0.01B | | | | 0.01B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash & Equivalents
|
0.34B | 0.45B | 0.20B | 0.26B | 0.44B | 0.36B | 0.57B | 0.86B | 0.66B | 0.69B | 0.83B | 1.04B | 1.06B | 1.29B | 2.02B | 1.60B | 1.84B | 1.97B | 2.06B | 2.47B | 1.05B | 1.04B | 1.09B | 1.37B | 1.69B | 1.15B | 1.43B | 1.69B | 1.15B | 1.16B | 1.42B | 1.87B | 1.29B | 1.36B | 1.63B | 1.90B | 0.78B | 1.10B | 1.41B | 1.37B | 1.00B | 0.94B | 1.21B | 1.55B | 0.85B | 1.41B | 1.33B | 1.63B | 0.94B | 1.08B | 1.46B | 2.83B | 2.05B | 1.88B | 2.13B | 2.72B | 1.57B | 1.88B | 2.30B | 2.91B | 1.44B | 1.79B | 2.32B | 2.89B | 1.41B | 1.98B | 2.45B |
|
Receivables - Net
|
0.00B | 0.28B | 0.26B | 0.25B | 0.32B | 0.33B | 0.33B | 0.30B | 0.39B | 0.39B | 0.37B | 0.29B | 0.36B | 0.34B | 0.30B | 0.27B | 0.31B | 0.36B | 0.31B | 0.30B | 0.34B | 0.33B | 0.34B | 0.34B | 0.38B | 0.40B | 0.36B | 0.36B | 0.39B | 0.43B | 0.40B | 0.36B | 0.43B | 0.42B | 0.39B | 0.36B | 0.44B | 0.43B | 0.39B | 0.55B | 0.56B | 0.59B | 0.55B | 0.49B | 0.80B | 0.53B | 0.49B | 0.46B | 0.55B | 0.51B | 0.47B | 0.43B | 0.61B | 0.58B | 0.58B | 0.48B | 0.72B | 0.60B | 0.56B | 0.54B | 0.63B | 0.60B | 0.63B | 0.57B | 0.77B | 0.67B | 0.64B |
|
Receivables
|
0.00B | 0.28B | 0.26B | 0.25B | 0.32B | 0.33B | 0.33B | 0.30B | 0.39B | 0.39B | 0.37B | 0.29B | 0.36B | 0.34B | 0.30B | 0.27B | 0.31B | 0.36B | 0.31B | 0.30B | 0.34B | 0.33B | 0.34B | 0.34B | 0.38B | 0.40B | 0.36B | 0.36B | 0.39B | 0.43B | 0.40B | 0.36B | 0.43B | 0.42B | 0.39B | 0.36B | 0.44B | 0.43B | 0.39B | 0.55B | 0.56B | 0.59B | 0.55B | 0.49B | 0.80B | 0.53B | 0.49B | 0.46B | 0.55B | 0.51B | 0.47B | 0.43B | 0.61B | 0.58B | 0.58B | 0.48B | 0.72B | 0.60B | 0.56B | 0.54B | 0.63B | 0.60B | 0.63B | 0.57B | 0.77B | 0.67B | 0.64B |
|
Prepaid Assets
|
0.00B | 0.14B | 0.12B | 0.17B | 0.17B | 0.10B | 0.11B | 0.15B | 0.15B | 0.18B | 0.17B | 0.23B | 0.15B | 0.16B | 0.25B | 0.20B | 0.17B | 0.26B | 0.41B | 0.21B | 0.18B | 0.20B | 0.28B | 0.20B | 0.15B | 0.26B | 0.27B | 0.23B | 0.14B | 0.22B | 0.27B | 0.17B | 0.15B | 0.23B | 0.34B | 0.37B | 0.65B | 1.80B | 1.80B | 0.43B | 0.35B | 0.36B | 0.70B | 0.36B | 0.32B | 0.32B | 0.35B | 0.31B | 0.30B | 0.36B | 0.36B | 0.43B | 0.50B | 0.46B | 0.48B | 0.53B | 0.55B | 0.54B | 0.62B | 1.14B | 0.65B | 0.57B | 0.62B | 0.56B | 0.46B | 0.53B | 0.55B |
|
Current Deferred Tax Assets
|
| | | 0.02B | | | | 0.02B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Assets
|
0.01B | 9.51B | 7.51B | 6.70B | 5.48B | 4.60B | 4.05B | 5.39B | 4.59B | 5.56B | 9.09B | 10.95B | 9.35B | 8.24B | 10.02B | 8.72B | 12.30B | 16.92B | 19.05B | 24.41B | 23.31B | 21.73B | 34.17B | 42.55B | 47.49B | 44.06B | 51.46B | 37.90B | 39.25B | 38.03B | 33.78B | 40.03B | 46.37B | 49.50B | 49.39B | 46.91B | 41.05B | 40.30B | 41.51B | 41.89B | 35.61B | 34.46B | 43.69B | 39.57B | 102.42B | 81.79B | 90.35B | 89.28B | 126.75B | 144.85B | 151.59B | 161.76B | 171.00B | 141.45B | 143.25B | 139.08B | 131.03B | 116.37B | 90.78B | 94.89B | 97.31B | 88.75B | 103.14B | 103.03B | 123.45B | 145.45B | 152.80B |
|
Property, Plant & Equipment (Net)
|
0.00B | 0.73B | 0.73B | 0.74B | 0.73B | 0.73B | 0.74B | 0.79B | 0.80B | 0.81B | 0.81B | 0.82B | 0.82B | 0.70B | 0.71B | 0.72B | 0.71B | 0.71B | 0.71B | 0.51B | 0.51B | 0.50B | 0.50B | 0.51B | 0.50B | 0.50B | 0.50B | 0.49B | 0.45B | 0.44B | 0.43B | 0.43B | 0.41B | 0.40B | 0.39B | 0.40B | 0.39B | 0.38B | 0.36B | 0.45B | 0.47B | 0.50B | 0.52B | 0.54B | 0.54B | 0.54B | 0.55B | 0.58B | 0.53B | 0.53B | 0.52B | 0.51B | 0.49B | 0.48B | 0.47B | 0.46B | 0.44B | 0.43B | 0.42B | 0.41B | 0.40B | 0.38B | 0.39B | 0.39B | 0.37B | 0.36B | 0.36B |
|
Goodwill
|
0.01B | 7.52B | 7.55B | 7.55B | 7.98B | 7.96B | 7.96B | 7.98B | 7.99B | 7.99B | 7.98B | 7.98B | 7.98B | 7.52B | 7.54B | 7.57B | 7.57B | 7.57B | 7.57B | 7.57B | 7.57B | 7.57B | 7.57B | 7.57B | 7.57B | 7.57B | 7.57B | 7.57B | 7.57B | 7.57B | 7.57B | 7.57B | 7.57B | 7.57B | 7.57B | 7.57B | 7.57B | 7.57B | 7.57B | 10.81B | 10.85B | 10.80B | 10.77B | 10.74B | 10.74B | 10.74B | 10.76B | 10.80B | 10.53B | 10.54B | 10.53B | 10.53B | 10.52B | 10.48B | 10.45B | 10.48B | 10.49B | 10.49B | 10.48B | 10.50B | 10.49B | 10.49B | 10.51B | 10.49B | 10.50B | 10.52B | 10.51B |
|
Intangibles
|
0.02B | 16.98B | 16.98B | 16.98B | 17.04B | 17.04B | 17.04B | 17.04B | 17.04B | 17.04B | 17.04B | 17.04B | 17.04B | 17.04B | 17.04B | 17.18B | 17.18B | 17.18B | 17.18B | 17.18B | 17.18B | 17.18B | 17.18B | 17.18B | 17.18B | 17.18B | 17.18B | 17.18B | 17.18B | 17.18B | 17.18B | 17.18B | 17.18B | 17.18B | 17.18B | 17.18B | 17.18B | 17.18B | 17.18B | 17.18B | 17.18B | 17.18B | 17.18B | 17.18B | 5.00B | 4.93B | 4.89B | 17.18B | 3.72B | 3.66B | 3.59B | 17.18B | 3.46B | 3.38B | 3.30B | 17.18B | 3.22B | 3.16B | 3.10B | 17.18B | 2.99B | 2.93B | 2.89B | 2.82B | 2.77B | 2.73B | 2.67B |
|
Goodwill & Intangibles
|
0.00B | 0.00B | 24.53B | 24.53B | 25.02B | 25.00B | 25.00B | 25.02B | 25.03B | 25.03B | 25.02B | 25.02B | 25.03B | 24.56B | 24.58B | 24.74B | 24.74B | 24.74B | 24.74B | 24.74B | 24.74B | 24.74B | 24.74B | 24.74B | 24.74B | 24.74B | 24.74B | 24.74B | 24.74B | 24.74B | 24.74B | 24.74B | 24.74B | 24.74B | 24.74B | 24.74B | 24.74B | 24.74B | 24.74B | 27.98B | 28.03B | 27.97B | 27.95B | 27.92B | 15.74B | 15.67B | 15.65B | 27.97B | 14.25B | 14.20B | 14.12B | 27.70B | 13.98B | 13.87B | 13.75B | 27.66B | 13.71B | 13.65B | 13.57B | 27.67B | 13.48B | 13.42B | 13.41B | 13.31B | 13.27B | 13.25B | 13.18B |
|
Long-Term Deferred Tax
|
| | | 7.65B | | | -7.77B | -7.84B | -7.81B | -7.79B | -7.74B | -7.23B | -7.26B | -7.26B | -7.32B | -7.41B | -7.41B | -7.25B | -7.31B | -7.25B | -7.28B | -7.27B | -7.31B | -7.30B | -7.30B | -7.34B | -7.34B | | | | | 0.15B | | | | 0.04B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non-Current Assets
|
0.00B | 0.48B | 0.48B | 0.44B | 0.43B | 0.42B | 0.43B | 0.39B | 0.88B | 0.82B | 0.61B | 0.65B | 0.81B | 1.55B | 1.68B | 1.83B | 1.84B | 1.70B | 1.70B | 1.87B | 1.89B | 1.94B | 1.90B | 1.81B | 1.78B | 1.78B | 1.69B | 1.68B | 1.81B | 1.93B | 1.84B | 1.73B | 1.53B | 1.51B | 1.43B | 1.39B | 1.41B | 1.48B | 1.47B | 1.66B | 2.14B | 2.11B | 2.10B | 2.07B | 2.06B | 2.04B | 2.04B | 1.96B | 1.95B | 1.94B | 3.36B | 3.28B | 3.27B | 3.70B | 3.79B | 3.71B | 3.68B | 3.67B | 3.66B | 3.69B | 3.70B | 3.65B | 3.68B | 3.54B | 3.57B | 3.67B | 3.63B |
|
Non-Current Assets
|
39.90B | 29.02B | 29.01B | 28.95B | 29.72B | 29.66B | 29.64B | 29.66B | 30.12B | 30.03B | 29.80B | 29.81B | 29.93B | 29.70B | 29.84B | 30.15B | 30.12B | 29.96B | 29.93B | 29.87B | 29.86B | 29.88B | 29.80B | 29.70B | 29.64B | 29.61B | 29.49B | 29.45B | 29.51B | 29.60B | 29.48B | 29.34B | 29.11B | 29.05B | 28.93B | 28.88B | 28.86B | 28.90B | 28.85B | 35.59B | 36.01B | 35.89B | 35.73B | 35.65B | 35.52B | 35.43B | 35.41B | 35.38B | 33.91B | 33.85B | 35.18B | 35.02B | 34.91B | 35.22B | 35.18B | 35.10B | 35.01B | 34.93B | 34.82B | 34.82B | 34.75B | 34.63B | 34.65B | 34.41B | 34.39B | 34.46B | 34.34B |
|
Assets
|
39.92B | 38.53B | 36.52B | 35.65B | 35.20B | 34.26B | 33.69B | 35.05B | 34.71B | 35.59B | 38.89B | 40.76B | 39.29B | 37.95B | 39.86B | 38.86B | 42.42B | 46.88B | 48.98B | 54.28B | 53.17B | 51.61B | 63.97B | 72.24B | 77.13B | 73.66B | 80.95B | 67.36B | 68.77B | 67.63B | 63.25B | 69.37B | 75.48B | 78.54B | 78.32B | 75.79B | 69.92B | 69.20B | 70.36B | 77.48B | 71.61B | 70.35B | 79.42B | 75.22B | 137.93B | 117.21B | 125.76B | 124.66B | 160.65B | 178.70B | 186.77B | 196.78B | 205.92B | 176.67B | 178.43B | 174.18B | 166.04B | 151.30B | 125.60B | 129.71B | 132.05B | 123.38B | 137.80B | 137.45B | 157.83B | 179.91B | 187.14B |
|
Accounts Payables
|
0.00B | 0.04B | 0.04B | 0.05B | 0.04B | 0.04B | 0.04B | 0.05B | 0.06B | 0.04B | 0.04B | 0.03B | 0.03B | 0.04B | 0.04B | 0.04B | 0.03B | 0.04B | 0.04B | 0.04B | 0.04B | 0.03B | 0.04B | 0.04B | 0.03B | 0.02B | 0.04B | 0.03B | 0.03B | 0.04B | 0.03B | 0.03B | 0.04B | 0.03B | 0.04B | 0.03B | 0.03B | 0.03B | 0.05B | 0.12B | 0.07B | 0.05B | 0.06B | 0.06B | 0.07B | 0.09B | 0.10B | 0.07B | 0.05B | 0.05B | 0.07B | 0.05B | 0.08B | 0.08B | 0.10B | 0.12B | 0.10B | 0.05B | 0.05B | 0.09B | 0.11B | 0.10B | 0.13B | 0.08B | 0.10B | 0.09B | 0.07B |
|
Notes Payables
|
0.00B | 0.25B | 0.30B | 0.30B | 0.30B | 0.30B | 0.42B | 0.42B | | | | | | | 0.75B | 0.75B | 1.50B | 1.50B | 0.75B | 0.75B | | | | | | | | | | | | | | | | | | | | 0.57B | | | | | | | | | | | 0.75B | 0.75B | | | 0.01B | 0.02B | 0.02B | | | | 0.75B | 0.75B | 0.75B | 0.75B | | | |
|
Payables
|
0.00B | 0.29B | 0.34B | 0.35B | 0.34B | 0.34B | 0.46B | 0.47B | 0.06B | 0.04B | 0.04B | 0.03B | 0.03B | 0.04B | 0.79B | 0.79B | 1.53B | 1.54B | 0.79B | 0.79B | 0.04B | 0.03B | 0.04B | 0.04B | 0.03B | 0.02B | 0.04B | 0.03B | 0.03B | 0.04B | 0.03B | 0.03B | 0.04B | 0.03B | 0.04B | 0.03B | 0.03B | 0.03B | 0.05B | 0.69B | 0.07B | 0.05B | 0.06B | 0.06B | 0.07B | 0.09B | 0.10B | 0.07B | 0.05B | 0.05B | 0.82B | 0.80B | 0.08B | 0.08B | 0.11B | 0.14B | 0.11B | 0.05B | 0.05B | 0.09B | 0.86B | 0.85B | 0.88B | 0.83B | 0.10B | 0.09B | 0.07B |
|
Accumulated Expenses
|
| | | 0.04B | | | | 0.07B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Accumulated Expenses
|
0.00B | 0.18B | 0.16B | 0.20B | 0.32B | 0.24B | 0.21B | 0.27B | 0.36B | 0.24B | 0.20B | 0.25B | 0.34B | 0.21B | 0.20B | 0.24B | 0.34B | 0.38B | 0.23B | 1.17B | 0.33B | 0.25B | 0.21B | 0.93B | 0.29B | 0.24B | 0.24B | 1.24B | 0.32B | 0.25B | 0.25B | 1.38B | 0.35B | 0.24B | 0.24B | 1.46B | 0.33B | 0.27B | 0.26B | 1.13B | 0.59B | 0.39B | 0.69B | 1.38B | 0.61B | 0.67B | 0.45B | 1.35B | 0.48B | 0.38B | 0.41B | 1.65B | 0.64B | 0.49B | 0.49B | 2.30B | 0.84B | 0.59B | 0.63B | 3.13B | 0.77B | 0.45B | 0.49B | 2.59B | 0.63B | 0.54B | 0.47B |
|
Short term Debt
|
| | | 0.02B | | | | 0.01B | | | | | | | 0.75B | 0.75B | 1.50B | 1.50B | 0.75B | 0.75B | | | | | | | | | | | | | | | | | | | | 0.57B | | | | | | | | | | | 0.75B | 0.75B | | | 0.01B | 0.02B | 0.02B | | | | 0.75B | 0.75B | 0.75B | 0.75B | | | |
|
Current Taxes
|
| | | 0.02B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Deferred Revenue
|
| | | 0.00B | | | | 0.02B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities
|
0.01B | 9.01B | 7.32B | 6.52B | 5.16B | 4.33B | 3.67B | 4.78B | 3.74B | 4.52B | 7.92B | 9.62B | 8.11B | 6.66B | 8.39B | 7.62B | 11.79B | 16.19B | 17.21B | 23.31B | 22.03B | 20.38B | 32.63B | 41.53B | 45.50B | 42.43B | 49.60B | 36.82B | 37.85B | 36.42B | 31.89B | 38.95B | 44.80B | 47.67B | 47.22B | 45.67B | 39.45B | 37.18B | 38.15B | 41.27B | 34.27B | 32.93B | 41.91B | 38.52B | 101.05B | 80.20B | 88.63B | 88.20B | 124.22B | 142.01B | 150.42B | 160.40B | 168.46B | 139.00B | 140.57B | 137.69B | 129.04B | 113.89B | 87.88B | 93.42B | 96.10B | 86.97B | 100.82B | 102.31B | 121.42B | 142.79B | 149.59B |
|
Non-Current Debt
|
0.00B | 2.74B | 2.24B | 2.01B | 2.82B | 2.52B | 2.10B | 2.10B | 2.11B | 2.11B | 2.11B | 2.11B | 2.11B | 2.11B | 2.11B | 2.11B | 1.36B | 1.36B | 2.11B | 2.11B | 2.11B | 2.11B | 2.11B | 2.11B | 2.85B | 2.24B | 2.24B | 2.23B | 2.23B | 2.23B | 2.23B | 2.23B | 2.23B | 2.23B | 2.23B | 2.23B | 2.23B | 3.42B | 3.42B | 3.83B | 4.29B | 4.07B | 3.87B | 3.74B | 3.54B | 3.44B | 3.44B | 3.44B | 3.44B | 3.44B | 2.70B | 2.70B | 3.44B | 3.44B | 3.42B | 3.42B | 3.42B | 3.42B | 3.42B | 3.43B | 2.68B | 2.68B | 2.68B | 2.68B | 3.42B | 3.42B | 3.42B |
|
Non-Current Deffered Revenue
|
| | | 0.05B | | | | 0.05B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Pension
|
| | | 0.03B | | | | 0.03B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Minority Interest
|
| | | | 0.07B | 0.07B | 0.07B | 0.07B | 0.07B | 0.07B | 0.07B | 0.07B | 0.07B | 0.08B | 0.08B | 0.08B | 0.08B | 0.01B | 0.01B | | 0.01B | | | | | | | | | | | | | | | | | | | 0.05B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.02B | | | | | | | | | | | | | | | | | |
|
Liabilities from Discontinued Operations
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.28B | 0.29B | | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability
|
0.01B | 7.66B | 7.67B | 7.83B | 7.79B | 7.78B | | 8.02B | | | | 7.42B | | | | 7.58B | | | | 7.43B | | | | 7.30B | | | | 7.36B | 7.33B | 7.35B | 7.32B | 7.29B | 7.31B | 7.32B | 7.44B | 4.86B | 4.85B | 4.86B | 4.88B | 5.67B | 5.66B | 5.65B | 5.61B | 5.68B | 5.62B | 5.61B | 5.62B | 5.77B | 5.37B | 5.40B | 5.39B | 5.57B | 5.38B | 5.36B | 5.35B | 5.50B | 5.36B | 5.34B | 5.33B | 5.41B | 5.32B | 5.31B | 5.31B | 5.25B | 5.24B | 5.23B | 5.22B |
|
Other Non-Current Liabilities
|
0.00B | 0.14B | 0.16B | 0.17B | 0.17B | 0.17B | 0.18B | 0.19B | 0.19B | 0.20B | 0.19B | 0.19B | 0.20B | 0.22B | 0.25B | 0.22B | 0.23B | 0.23B | 0.38B | 0.45B | 0.44B | 0.39B | 0.39B | 0.38B | 0.39B | 0.39B | 0.39B | 0.40B | 0.52B | 0.55B | 0.55B | 0.56B | 0.58B | 0.55B | 0.57B | 0.62B | 0.62B | 0.61B | 0.61B | 0.75B | 1.20B | 1.21B | 1.20B | 1.16B | 1.12B | 1.13B | 1.05B | 1.06B | 1.06B | 1.05B | 0.99B | 0.90B | 0.90B | 0.87B | 0.83B | 0.83B | 0.83B | 0.83B | 0.81B | 0.80B | 0.80B | 0.78B | 0.77B | 0.72B | 0.72B | 0.72B | 0.73B |
|
Total Non-Current Liabilities
|
21.12B | 19.41B | 17.23B | 16.18B | 15.78B | 14.63B | 13.54B | 14.73B | 13.66B | 14.41B | 17.76B | 18.95B | 17.47B | 16.03B | 17.82B | 17.14B | 20.56B | 24.80B | 26.63B | 32.67B | 31.41B | 29.76B | 42.04B | 50.94B | 55.65B | 52.01B | 59.18B | 46.41B | 47.41B | 46.00B | 41.43B | 48.47B | 54.34B | 57.22B | 56.89B | 52.76B | 46.53B | 45.46B | 46.46B | 50.77B | 44.23B | 42.65B | 51.40B | 47.90B | 110.22B | 89.25B | 97.69B | 97.25B | 133.04B | 150.86B | 158.51B | 168.48B | 177.28B | 147.80B | 149.35B | 146.47B | 137.82B | 122.65B | 96.64B | 102.17B | 104.10B | 94.96B | 108.81B | 110.24B | 130.08B | 151.45B | 158.23B |
|
Total Liabilities
|
21.12B | 19.55B | 17.39B | 16.35B | 15.95B | 14.81B | 13.72B | 14.92B | 13.85B | 14.62B | 17.95B | 19.14B | 17.67B | 16.25B | 18.07B | 17.36B | 20.78B | 25.03B | 27.00B | 33.12B | 31.86B | 30.15B | 42.43B | 51.32B | 56.03B | 52.40B | 59.57B | 46.81B | 47.93B | 46.55B | 41.99B | 49.03B | 54.92B | 57.77B | 57.46B | 53.38B | 47.15B | 46.08B | 47.07B | 51.51B | 45.43B | 43.86B | 52.60B | 49.06B | 111.33B | 90.38B | 98.75B | 98.31B | 134.10B | 151.91B | 159.49B | 169.38B | 178.18B | 148.67B | 150.18B | 147.30B | 138.65B | 123.48B | 97.45B | 102.97B | 104.90B | 95.74B | 109.58B | 110.96B | 130.80B | 152.17B | 158.95B |
|
Total Debt
|
0.00B | 2.74B | 2.24B | 2.03B | 2.82B | 2.52B | 2.10B | 2.12B | 2.11B | 2.11B | 2.11B | 2.11B | 2.11B | 2.11B | 2.86B | 2.86B | 2.86B | 2.86B | 2.86B | 2.86B | 2.11B | 2.11B | 2.11B | 2.11B | 2.85B | 2.24B | 2.24B | 2.23B | 2.23B | 2.23B | 2.23B | 2.23B | 2.23B | 2.23B | 2.23B | 2.23B | 2.23B | 3.42B | 3.42B | 4.40B | 4.29B | 4.07B | 3.87B | 3.74B | 3.54B | 3.44B | 3.44B | 3.44B | 3.44B | 3.44B | 3.44B | 3.45B | 3.44B | 3.44B | 3.44B | 3.44B | 3.44B | 3.42B | 3.42B | 3.43B | 3.43B | 3.43B | 3.43B | 3.43B | 3.42B | 3.42B | 3.42B |
|
Common Equity
|
18.80B | 18.98B | 19.13B | 19.30B | 19.19B | 19.38B | 19.90B | 20.06B | 20.79B | 20.90B | 20.86B | 21.55B | 21.55B | 21.62B | 21.71B | 21.42B | 21.56B | 21.85B | 21.98B | 21.16B | 21.31B | 21.47B | 21.54B | 20.92B | 21.10B | 21.26B | 21.38B | 20.55B | 20.84B | 21.07B | 21.26B | 20.34B | 20.55B | 20.78B | 20.86B | 22.41B | 22.77B | 23.12B | 23.30B | 25.97B | 26.19B | 26.48B | 26.81B | 26.16B | 26.60B | 26.84B | 27.01B | 26.32B | 26.56B | 26.79B | 27.28B | 27.40B | 27.74B | 28.00B | 28.25B | 26.88B | 27.38B | 27.82B | 28.15B | 26.74B | 27.15B | 27.64B | 28.22B | 26.49B | 27.03B | 27.74B | 28.19B |
|
Shareholder's Equity
|
18.80B | 18.98B | 19.13B | 19.30B | 19.19B | 19.38B | 19.90B | 20.06B | 20.79B | 20.90B | 20.86B | 21.55B | 21.55B | 21.62B | 21.71B | 21.42B | 21.56B | 21.85B | 21.98B | 21.16B | 21.31B | 21.47B | 21.54B | 20.92B | 21.10B | 21.26B | 21.38B | 20.55B | 20.84B | 21.07B | 21.26B | 20.34B | 20.55B | 20.78B | 20.86B | 22.41B | 22.77B | 23.12B | 23.30B | 25.97B | 26.19B | 26.48B | 26.81B | 26.16B | 26.60B | 26.84B | 27.01B | 26.32B | 26.56B | 26.79B | 27.28B | 27.40B | 27.74B | 28.00B | 28.25B | 26.88B | 27.38B | 27.82B | 28.15B | 26.74B | 27.15B | 27.64B | 28.22B | 26.49B | 27.03B | 27.74B | 28.19B |
|
Liabilities and Shareholders Equity
|
39.92B | 38.53B | 36.52B | 35.65B | 35.20B | 34.26B | 33.69B | 35.05B | 34.71B | 35.59B | 38.89B | 40.76B | 39.29B | 37.95B | 39.86B | 38.86B | 42.42B | 46.88B | 48.98B | 54.28B | 53.17B | 51.61B | 63.97B | 72.24B | 77.13B | 73.66B | 80.95B | 67.36B | 68.77B | 67.63B | 63.25B | 69.37B | 75.48B | 78.54B | 78.32B | 75.79B | 69.92B | 69.20B | 70.36B | 77.48B | 71.61B | 70.35B | 79.42B | 75.22B | 137.93B | 117.21B | 125.76B | 124.66B | 160.65B | 178.70B | 186.77B | 196.78B | 205.92B | 176.67B | 178.43B | 174.18B | 166.04B | 151.30B | 125.60B | 129.71B | 132.05B | 123.38B | 137.80B | 137.45B | 157.83B | 179.91B | 187.14B |
|
Retained Earnings
|
0.00B | 1.99B | 2.11B | -0.13B | 2.40B | 2.60B | 2.77B | 2.89B | 3.25B | 3.45B | 3.67B | 4.32B | 4.24B | 4.34B | 4.41B | 3.99B | 4.08B | 4.24B | 4.33B | 3.49B | 3.60B | 3.71B | 3.84B | 3.32B | 3.48B | 3.58B | 3.77B | 2.91B | 3.07B | 3.19B | 3.46B | 2.52B | 2.70B | 2.89B | 2.97B | 4.50B | 4.85B | 5.17B | 5.35B | 4.86B | 5.09B | 5.34B | 5.70B | 5.01B | 5.47B | 5.67B | 5.78B | 5.00B | 5.25B | 5.43B | 6.04B | 5.15B | 5.50B | 5.80B | 6.11B | 4.75B | 5.23B | 5.61B | 5.96B | 4.46B | 4.89B | 5.36B | 5.85B | 4.19B | 4.69B | 5.25B | 5.71B |
|
Treasury Shares
|
| -0.00B | -0.00B | 0.00B | -0.00B | 0.00B | -0.00B | 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 | | | |
|
Shares Outstanding
|
| 0.07B | 0.07B | 0.07B | 0.07B | 0.07B | 0.07B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |