|
Cash & Equivalents
|
0.01B | 0.03B | 0.01B | 0.01B | 0.02B | 0.02B | 0.03B | 0.01B | 0.05B | 0.01B | 0.02B | 0.02B | 0.01B | 0.01B | 0.02B | 0.03B | 0.02B | 0.02B | 0.02B | 0.04B | 0.02B | 0.03B | 0.02B | 0.02B | 0.03B | 0.03B | 0.02B | 0.05B | 0.01B | 0.02B | 0.01B | 0.01B | 0.01B | 0.04B | 0.31B | 0.11B | 0.12B | 0.14B | 0.23B | 0.08B | 0.07B | 0.30B | 0.13B | 0.11B | 0.80B | 0.17B | 0.13B | 0.14B | 0.13B | 0.14B | 0.71B | 0.59B | 0.10B | 0.18B | 0.43B | 0.68B | 0.07B | 0.09B | 0.09B | 0.64B | 0.57B | 0.67B | 0.53B | 0.09B | 0.06B | 0.07B | 0.08B |
|
Short-term Investments
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 0.73B | | | | 0.68B | 0.62B | 0.62B | 0.71B | 0.70B | 0.62B | 0.58B | 0.50B | 0.40B | 0.41B | 0.41B | 0.43B | 0.37B | 0.17B | 0.20B | 0.20B | 0.23B | 0.33B | 0.38B | 0.24B | 0.25B | 0.31B | 0.29B | 0.31B | 0.36B | 0.36B | 0.39B | 0.42B | 0.39B | 0.45B | | | | | | |
|
Cash & Current Investments
|
0.01B | 0.02B | 0.01B | 0.01B | 0.02B | 0.02B | 0.03B | 0.01B | 0.05B | 0.01B | 0.02B | 0.02B | 0.01B | 0.01B | 0.02B | 0.03B | 0.02B | 0.02B | 0.02B | 0.04B | 0.02B | 0.03B | 0.02B | 0.02B | 0.03B | 0.03B | 0.02B | 0.78B | 0.01B | 0.02B | 0.01B | 0.70B | 0.63B | 0.66B | 1.02B | 0.81B | 0.74B | 0.72B | 0.73B | 0.47B | 0.48B | 0.71B | 0.56B | 0.48B | 0.96B | 0.37B | 0.34B | 0.38B | 0.46B | 0.52B | 0.95B | 0.84B | 0.41B | 0.47B | 0.74B | 1.04B | 0.43B | 0.48B | 0.51B | 1.03B | 1.01B | 0.67B | 0.53B | 0.09B | 0.06B | 0.07B | 0.08B |
|
Receivables - Net
|
0.92B | 1.01B | 0.92B | 1.09B | 1.32B | 1.36B | 1.25B | 316.78 | 1.65B | 1.92B | 2.04B | 193.45 | 1.34B | 1.51B | 1.37B | 1.21B | 1.43B | 1.58B | 1.66B | 1.36B | 1.74B | 1.83B | 1.75B | 1.66B | 1.18B | 1.21B | 1.01B | 0.96B | 0.75B | 0.90B | 0.83B | 1.08B | 1.05B | 1.21B | 1.18B | 1.89B | 1.64B | 2.02B | 1.51B | 0.87B | 1.72B | 1.59B | 1.82B | 1.87B | 0.96B | 1.33B | 1.21B | 1.68B | 2.20B | 2.59B | 2.52B | 2.47B | 3.72B | 3.93B | 3.00B | 2.62B | 2.52B | 2.08B | 3.15B | 2.34B | 2.53B | 2.67B | 2.27B | 2.95B | 2.69B | 2.81B | 2.72B |
|
Receivables
|
0.92B | 1.01B | 0.92B | 1.09B | 1.27B | 1.33B | 1.20B | 316.78 | 1.65B | 1.92B | 2.04B | 193.45 | 1.34B | 1.51B | 1.37B | 1.21B | 1.43B | 1.58B | 1.66B | 1.36B | 1.74B | 1.83B | 1.75B | 1.66B | 1.18B | 1.21B | 1.01B | 0.96B | 0.75B | 0.90B | 0.83B | 1.08B | 1.05B | 1.21B | 1.18B | 1.89B | 1.64B | 2.02B | 1.51B | 0.87B | 1.72B | 1.59B | 1.82B | 1.87B | 0.96B | 1.33B | 1.21B | 1.68B | 2.20B | 2.59B | 2.52B | 2.47B | 3.72B | 3.93B | 3.00B | 2.62B | 2.52B | 2.08B | 3.15B | 2.34B | 2.53B | 2.67B | 2.27B | 2.95B | 2.69B | 2.81B | 2.72B |
|
Raw Materials
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.32B | | | | 0.48B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Inventory
|
| | | | 0.45B | 0.46B | 0.42B | 0.47B | 0.50B | 0.63B | 0.64B | 0.54B | 0.67B | 0.59B | 0.57B | 0.56B | 0.62B | 0.64B | 0.67B | 0.60B | 0.68B | 0.72B | 0.73B | 0.59B | 0.58B | 0.60B | 0.51B | 0.39B | 0.43B | 0.47B | 0.47B | 0.52B | 0.50B | 0.69B | 0.70B | 0.70B | 0.78B | 0.81B | 0.86B | 0.72B | 0.81B | 0.89B | 0.87B | 0.87B | 0.70B | 0.79B | 0.81B | 0.81B | 0.86B | 0.99B | 0.98B | 1.23B | 1.34B | 1.50B | 1.41B | 1.34B | 1.42B | 1.46B | 1.62B | 1.49B | 1.71B | 1.82B | 1.86B | 2.00B | 1.88B | 1.92B | 2.01B |
|
Prepaid Assets
|
| | | | 0.19B | 0.15B | 0.16B | 0.13B | 0.11B | 0.16B | 0.17B | 0.12B | 0.13B | 0.13B | 0.19B | 0.13B | 0.15B | 0.21B | 0.19B | 0.13B | 0.16B | 0.25B | 0.24B | 0.15B | 0.14B | 0.24B | 0.21B | 0.12B | 0.13B | 0.18B | 0.17B | 0.11B | 0.18B | 0.24B | 0.23B | 0.14B | 0.14B | 0.24B | 0.22B | 0.13B | 0.14B | 0.24B | 0.23B | 0.13B | 0.15B | 0.15B | 0.24B | 0.18B | 0.20B | 0.26B | 0.23B | 0.15B | 0.17B | 0.27B | 0.27B | 0.16B | 0.18B | 0.38B | 0.28B | 0.35B | 0.22B | 0.22B | 0.26B | 0.20B | 0.34B | 0.35B | 0.34B |
|
Current Assets
|
2.46B | 1.95B | 1.67B | 1.89B | 2.01B | 2.10B | 1.86B | 2.14B | 2.31B | 2.71B | 2.87B | 2.72B | 2.15B | 2.28B | 2.16B | 1.93B | 2.22B | 2.48B | 2.55B | 2.11B | 2.60B | 2.84B | 2.84B | 3.07B | 2.87B | 2.89B | 2.56B | 3.04B | 2.68B | 2.83B | 2.71B | 3.25B | 3.13B | 3.25B | 3.29B | 3.85B | 3.47B | 3.86B | 3.37B | 2.29B | 3.21B | 3.47B | 3.54B | 3.40B | 3.12B | | | 3.35B | | | | 4.71B | | | | 5.20B | | | | 5.26B | | | | 5.30B | | | |
|
Construction in Progress
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.63B | | | | 0.74B | | | | 1.08B | | | | 0.09B | | | | 0.09B | | | | 0.09B | | | | 0.12B | | | | 0.14B | | | | 0.19B | | | |
|
Property, Plant & Equipment (Net)
|
32.12B | 33.76B | 35.52B | 37.05B | 39.25B | 40.11B | 40.03B | 39.94B | -1.65B | -3.11B | 40.81B | 40.67B | -1.52B | 41.90B | 42.90B | 44.43B | 44.24B | 44.25B | 44.10B | 44.32B | 42.94B | 46.62B | 47.68B | 46.22B | 42.62B | 42.81B | 40.45B | 73.75B | 37.19B | 39.63B | 39.14B | 76.34B | 38.08B | 47.83B | 51.94B | 94.26B | 51.39B | 50.28B | 49.50B | 93.81B | 48.22B | 51.17B | 51.59B | 98.31B | 49.48B | 47.08B | 48.46B | 101.17B | 51.46B | 52.87B | 51.47B | 108.75B | 52.44B | 51.81B | 50.74B | 104.91B | 47.89B | 48.37B | 48.22B | 47.44B | 47.65B | 47.04B | 47.02B | 52.55B | 50.84B | 52.92B | 53.30B |
|
Long-Term Investments
|
| | | | 2.28B | 2.29B | 2.26B | 2.37B | 2.43B | 2.46B | 2.42B | 2.42B | 2.64B | 2.61B | 2.67B | 2.64B | 2.65B | 2.60B | 2.52B | 2.49B | 2.43B | 3.23B | 3.26B | 3.13B | 2.86B | 2.83B | 2.63B | 1.94B | 1.85B | 1.93B | 1.86B | 1.79B | 1.80B | 1.96B | 2.10B | 2.07B | 2.10B | 2.02B | 2.29B | 2.00B | 1.99B | 1.98B | 1.98B | 1.95B | 1.92B | 1.82B | 1.86B | 1.87B | 1.91B | 1.96B | 1.90B | 1.79B | 1.79B | 1.76B | 1.71B | 1.64B | 1.66B | 1.66B | 1.66B | 1.62B | 1.67B | 1.59B | 1.60B | 1.81B | 1.77B | 1.92B | 1.98B |
|
Long-Term Deferred Tax
|
| | | | | | -0.01B | -0.06B | | | | | | | | | | | | | | | | | | | | | | | | 1.20B | | | | 1.48B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non-Current Assets
|
0.30B | 0.05B | 0.02B | 0.02B | 0.04B | 0.05B | 0.03B | 0.02B | 0.39B | 0.39B | 0.38B | 0.38B | 0.37B | 0.34B | 0.34B | 0.43B | 0.38B | 0.36B | 0.34B | 0.42B | 0.37B | 0.46B | 0.49B | 0.59B | 0.75B | 0.67B | 0.78B | 0.87B | 0.80B | 0.77B | 0.76B | 0.76B | 0.75B | 0.80B | 0.87B | 0.92B | 0.96B | 0.96B | 0.95B | 1.02B | 1.01B | 1.00B | 0.99B | 0.93B | 0.94B | 0.88B | 0.78B | 0.83B | 0.89B | 0.47B | 0.48B | 0.45B | 0.50B | 0.36B | 0.37B | 0.41B | 0.46B | 0.42B | 0.40B | 0.40B | 0.47B | 0.40B | 0.43B | 0.44B | 0.52B | 0.52B | 0.69B |
|
Non-Current Assets
|
32.41B | 33.81B | 35.54B | 36.97B | 37.95B | 39.19B | 38.65B | 40.25B | 42.15B | 43.44B | 42.61B | 43.47B | 44.91B | 44.86B | 45.91B | 47.50B | 47.62B | 47.20B | 48.88B | 47.23B | 45.75B | 55.15B | 56.17B | 49.94B | 46.22B | 57.65B | 43.86B | 41.38B | 39.84B | 42.32B | 41.75B | 6.19B | 40.64B | 50.59B | 69.70B | 8.30B | 54.46B | 53.26B | 52.74B | 8.52B | 52.41B | 55.54B | 55.95B | 8.58B | 53.63B | | | 8.51B | | | | 8.57B | | | | 7.90B | | | | 7.72B | | | | 7.36B | | | |
|
Assets
|
34.88B | 41.76B | 40.85B | 38.85B | 41.30B | 42.26B | 41.92B | 42.39B | 43.84B | 44.66B | 45.48B | 46.19B | 47.13B | 47.58B | 47.87B | 49.43B | 49.84B | 50.81B | 51.43B | 49.34B | 53.25B | 57.99B | 59.02B | 53.02B | 49.09B | 60.54B | 46.42B | 44.42B | 42.52B | 45.15B | 44.46B | 43.97B | 43.77B | 53.84B | 72.99B | 58.14B | 57.93B | 57.11B | 56.11B | 54.21B | 55.62B | 59.01B | 59.50B | 59.18B | 56.75B | | | 11.86B | | | | 13.29B | | | | 13.10B | | | | 12.98B | | | | 12.66B | | | |
|
Accounts Payables
|
0.28B | 0.33B | 0.27B | 0.23B | 0.27B | 0.29B | 0.27B | 0.27B | 0.45B | 0.56B | 0.45B | 0.51B | 0.53B | 0.41B | 0.53B | 0.47B | 0.54B | 0.67B | 0.56B | 0.61B | 0.82B | 0.58B | 0.64B | 0.50B | 0.48B | 0.54B | 0.36B | 0.43B | 0.32B | 0.46B | 0.48B | 0.45B | 0.41B | 0.49B | 0.79B | 0.61B | 0.74B | 0.75B | 0.77B | 0.59B | 0.59B | 0.69B | 0.50B | 0.62B | 0.60B | 0.44B | 0.62B | 0.51B | 0.60B | 0.64B | 0.79B | 0.64B | 0.76B | 0.90B | 0.97B | 0.99B | 0.90B | 0.83B | 0.92B | 1.04B | 0.84B | 1.35B | 0.84B | 0.77B | 0.83B | 0.84B | 0.96B |
|
Payables
|
0.28B | 0.28B | 0.25B | 0.23B | 0.26B | 0.29B | 0.26B | 0.27B | 0.46B | 0.58B | 0.45B | 0.51B | 0.53B | 0.41B | 0.53B | 0.47B | 0.54B | 0.65B | 0.56B | 0.61B | 0.75B | 0.58B | 0.64B | 0.50B | 0.48B | 0.54B | 0.36B | 0.43B | 0.32B | 0.46B | 0.48B | 0.45B | 0.41B | 0.49B | 0.79B | 0.61B | 0.74B | 0.75B | 0.77B | 0.59B | 0.59B | 0.69B | 0.50B | 0.62B | 0.60B | 0.44B | 0.62B | 0.51B | 0.60B | 0.64B | 0.79B | 0.64B | 0.76B | 0.90B | 0.97B | 0.99B | 0.90B | 0.83B | 0.92B | 1.04B | 0.84B | 1.35B | 0.84B | 0.77B | 0.83B | 0.84B | 0.96B |
|
Accumulated Expenses
|
1.54B | 1.48B | 1.46B | 1.44B | 1.74B | 1.48B | 1.51B | 1.71B | 2.30B | 2.21B | 2.14B | 2.29B | 2.29B | 2.18B | 2.23B | 2.29B | 2.41B | 2.40B | 2.39B | 2.40B | 2.41B | 2.68B | 2.82B | 2.89B | 2.14B | 2.06B | 1.84B | 1.57B | 1.54B | 1.53B | 1.56B | 1.67B | 1.47B | 1.52B | 1.83B | 2.04B | 1.95B | 1.97B | 1.96B | 1.78B | 1.92B | 1.76B | 1.94B | 1.98B | 1.65B | 1.45B | 1.58B | 1.80B | 2.13B | 2.35B | 2.27B | 2.43B | 3.21B | 3.64B | 3.02B | 3.10B | 2.82B | 2.87B | 3.01B | 2.60B | 2.89B | 3.05B | 2.74B | 3.24B | 3.06B | 3.02B | 3.02B |
|
Other Accumulated Expenses
|
-0.01B | 0.01B | 0.01B | 0.00B | 0.35B | 0.20B | 0.21B | -0.01B | -0.03B | -0.02B | -0.01B | -0.05B | 0.02B | 0.04B | 0.05B | -0.05B | 0.04B | 0.05B | 0.07B | -0.02B | 0.03B | 0.05B | 0.06B | -0.03B | 0.03B | 0.05B | 0.06B | 0.15B | 0.01B | 0.02B | 0.03B | 0.35B | 0.02B | -0.02B | -0.01B | 0.80B | 0.00B | 0.01B | -0.02B | -0.02B | -0.09B | -0.07B | -0.08B | 0.62B | -0.09B | -0.08B | -0.06B | 0.55B | -0.08B | 0.06B | 0.02B | 0.75B | -0.09B | -0.05B | -0.06B | 1.01B | -0.07B | 0.06B | 0.02B | -0.01B | -0.07B | 0.06B | -0.03B | 1.10B | -0.10B | 0.99B | 1.06B |
|
Short term Debt
|
0.16B | | | | 0.40B | 0.40B | 0.81B | 0.39B | 0.39B | 0.40B | | 0.35B | 1.15B | 1.15B | 1.14B | 0.81B | 0.25B | 0.26B | 0.49B | 1.38B | 1.36B | 1.69B | 1.76B | 0.86B | 1.35B | 1.01B | 1.28B | 1.30B | 0.71B | 1.87B | 1.61B | 1.36B | 2.36B | 1.45B | 1.50B | 1.48B | 0.51B | 0.64B | 0.38B | 0.86B | 1.25B | 2.96B | 3.06B | 1.81B | 2.09B | 1.33B | 0.62B | 1.03B | 1.40B | 1.87B | 0.79B | 0.79B | 2.16B | 1.01B | 1.05B | 0.30B | 0.73B | 1.73B | 1.20B | 0.72B | 1.34B | 0.60B | 1.19B | 1.72B | 1.00B | 0.99B | 0.60B |
|
Current Taxes
|
| | | | 0.17B | 0.36B | 0.38B | 0.42B | 0.30B | 0.42B | 0.30B | 0.34B | 0.28B | 0.28B | 0.23B | 0.29B | 0.18B | 0.21B | 0.31B | | | | | | | | | | | | | | | | | | | 0.09B | 0.30B | 0.11B | 0.04B | 0.05B | 0.06B | | | | | | 0.08B | 0.30B | 0.77B | 1.27B | 0.54B | 0.91B | 1.19B | 0.98B | 0.07B | | 0.05B | | | 0.04B | 0.08B | 0.07B | 0.09B | 0.31B | 0.39B |
|
Total Current Liabilities
|
2.44B | 2.04B | 2.03B | 2.64B | 2.54B | 2.35B | 2.38B | 3.66B | 4.39B | 4.18B | 3.09B | 3.94B | 4.61B | 4.16B | 4.30B | 4.01B | 3.65B | 3.66B | 3.97B | 4.99B | 4.89B | 5.43B | 5.45B | 4.53B | 4.23B | 3.69B | 3.60B | 3.44B | 2.78B | 4.16B | 3.94B | 3.82B | 4.57B | 4.05B | 4.62B | 4.93B | 3.42B | 3.77B | 3.67B | 3.61B | 4.22B | 5.90B | 5.95B | 5.03B | 4.70B | | | 3.90B | | | | 5.89B | | | | 6.37B | | | | 5.46B | | | | 6.89B | | | |
|
Non-Current Debt
|
10.40B | 10.26B | 9.62B | 9.15B | 8.94B | 9.34B | 8.49B | 8.39B | 8.19B | 8.51B | 9.53B | 8.02B | 7.08B | 7.29B | 7.31B | 8.01B | 9.00B | 9.55B | 8.55B | 7.83B | 8.04B | 10.63B | 10.82B | 11.47B | 11.34B | 11.98B | 11.36B | 11.29B | 11.36B | 11.51B | 11.66B | 11.24B | 9.95B | 15.86B | 16.78B | 16.20B | 16.88B | 15.95B | 14.71B | 14.76B | 14.53B | 14.61B | 13.98B | 14.08B | 14.83B | 15.27B | 15.79B | 15.43B | 14.41B | 13.04B | 12.53B | 10.86B | 8.82B | 8.88B | 8.88B | 8.13B | 8.16B | 7.32B | 7.49B | 7.21B | 6.85B | 6.82B | 6.17B | 11.75B | 11.15B | 11.34B | 11.94B |
|
Non-Current Deferred Tax Liability
|
| | | | 7.68B | 7.76B | 7.82B | 26.53B | 7.94B | 8.13B | 8.28B | 37.83B | 8.15B | 8.16B | 8.26B | 39.08B | 8.11B | 8.05B | 7.95B | 37.98B | 7.60B | 7.82B | 8.07B | 7.90B | 7.09B | 7.54B | 7.16B | 7.00B | 6.65B | 7.05B | 6.99B | 6.80B | 6.88B | 7.84B | 8.52B | 8.64B | 8.80B | 8.79B | 8.65B | 8.68B | 8.67B | 7.60B | 7.85B | 7.98B | 7.91B | 7.44B | 7.80B | 7.78B | 8.03B | 8.37B | 7.86B | 8.11B | 8.16B | 8.22B | 8.21B | 7.45B | 7.50B | 7.56B | 7.71B | 7.48B | 7.56B | 7.46B | 7.59B | 7.54B | 7.43B | 7.61B | 7.26B |
|
Operating Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.55B | | | | | | | |
|
Other Non-Current Liabilities
|
1.11B | 1.19B | 1.36B | 1.75B | 1.88B | 1.75B | 1.82B | 2.96B | 3.06B | 3.16B | 2.95B | 3.82B | 3.87B | 3.83B | 3.97B | 4.65B | 4.53B | 4.41B | 4.44B | 4.15B | 3.91B | 4.32B | 4.24B | 3.68B | 3.45B | 3.42B | 3.25B | 2.17B | 2.06B | 2.24B | 2.20B | 2.42B | 2.44B | 3.04B | 3.29B | 3.46B | 3.49B | 3.49B | 3.53B | 2.95B | 3.93B | 5.28B | 5.36B | 5.58B | 4.49B | 4.33B | 4.47B | 5.80B | 5.93B | 6.06B | 6.01B | 6.65B | 6.59B | 6.05B | 6.08B | 6.01B | 5.91B | 5.93B | 6.00B | 6.38B | 6.36B | 6.22B | 6.15B | 6.66B | 6.31B | 6.64B | 7.54B |
|
Total Non-Current Liabilities
|
18.70B | 18.65B | 18.49B | 18.71B | 18.63B | 19.11B | 18.09B | 19.32B | 20.52B | 20.82B | 20.90B | 20.00B | 19.83B | 19.61B | 19.88B | 20.27B | 20.76B | 21.26B | 20.47B | 20.62B | 20.52B | 23.88B | 24.34B | 23.90B | 22.66B | 23.21B | 22.13B | 21.73B | 20.79B | 22.72B | 22.59B | 5.44B | 21.40B | 27.75B | 29.92B | 6.15B | 29.10B | 28.50B | 27.03B | 7.98B | 27.42B | 28.11B | 27.78B | 8.57B | 27.44B | -4.33B | -4.47B | 6.51B | -5.93B | -6.06B | -6.01B | 9.05B | -6.59B | -6.05B | -6.08B | 8.28B | -5.91B | -5.93B | -6.00B | 8.02B | -6.36B | -6.22B | -6.15B | 6.98B | -6.31B | -6.64B | -7.54B |
|
Total Liabilities
|
19.82B | 19.84B | 19.85B | 20.46B | 21.04B | 21.20B | 20.50B | 22.29B | 23.58B | 23.98B | 23.85B | 23.82B | 23.71B | 23.44B | 23.85B | 24.92B | 25.29B | 25.68B | 24.91B | 24.77B | 24.43B | 28.20B | 28.58B | 27.57B | 26.11B | 26.63B | 25.38B | 23.90B | 22.85B | 24.96B | 24.79B | 24.28B | 23.84B | 30.79B | 33.21B | 33.23B | 32.59B | 31.99B | 30.56B | 29.99B | 31.36B | 33.39B | 33.14B | 32.67B | 31.94B | | | 32.90B | | | | 31.51B | | | | 27.97B | | | | 26.53B | | | | 32.85B | | | |
|
Total Debt
|
10.57B | 10.26B | 9.62B | 9.15B | 8.59B | 9.08B | 8.16B | 8.78B | 8.59B | 8.91B | 9.53B | 8.37B | 8.23B | 8.44B | 8.45B | 8.82B | 9.26B | 9.81B | 9.04B | 9.21B | 9.40B | 12.32B | 12.59B | 12.33B | 12.69B | 12.99B | 12.64B | 12.58B | 12.07B | 13.37B | 13.26B | 12.60B | 12.32B | 17.31B | 18.28B | 17.68B | 17.39B | 16.59B | 15.10B | 15.62B | 15.78B | 17.57B | 17.04B | 15.89B | 16.92B | 16.60B | 16.42B | 16.46B | 15.81B | 14.91B | 13.33B | 11.66B | 10.98B | 9.88B | 9.93B | 8.43B | 8.89B | 9.05B | 8.69B | 7.93B | 8.19B | 7.42B | 7.35B | 13.47B | 12.15B | 12.33B | 12.54B |
|
Common Equity
|
| | | 18.40B | 20.27B | 21.06B | 21.42B | 20.71B | 20.89B | 22.17B | 22.63B | 22.37B | 23.36B | 23.70B | 24.22B | 24.51B | 24.20B | 24.01B | 24.60B | 24.57B | 23.91B | 24.95B | 25.69B | 21.50B | 22.98B | 22.57B | | 20.52B | 19.67B | 20.19B | 19.67B | 19.69B | 19.92B | 23.04B | 24.99B | 24.92B | 25.34B | 25.12B | 25.54B | 24.22B | 24.26B | 25.62B | 26.36B | 26.51B | 24.81B | | | | | | | | | | | | | | | | | | | | | | |
|
Shareholder's Equity
|
15.06B | 15.91B | 17.37B | 2.68B | 2.94B | 3.01B | 3.02B | 3.11B | 3.44B | 3.54B | 3.51B | 3.43B | 3.67B | 3.64B | 3.71B | 3.74B | 3.72B | 3.65B | 3.62B | 3.67B | 3.72B | 3.96B | 4.04B | 21.50B | 3.62B | 3.68B | 21.04B | 20.52B | 3.33B | 3.23B | 3.35B | 19.69B | 3.68B | 6.52B | 7.05B | 7.17B | 7.33B | 7.29B | 7.19B | 7.06B | 7.04B | 6.97B | 7.06B | 7.22B | 7.10B | 6.87B | 7.15B | 7.37B | 7.65B | 8.02B | 7.83B | 8.07B | 8.26B | 8.12B | 7.79B | 7.58B | 7.76B | 7.84B | 7.95B | 7.87B | 8.19B | 8.10B | 8.10B | 7.92B | 7.84B | 8.14B | 8.22B |
|
Liabilities and Shareholders Equity
|
34.88B | 35.76B | 37.21B | 38.85B | 39.87B | 41.23B | 40.43B | 42.39B | 44.46B | 46.15B | 45.48B | 46.19B | 47.07B | 47.14B | 48.06B | 49.43B | 49.84B | 49.68B | 51.43B | 49.34B | 48.34B | 57.99B | 59.02B | 53.02B | 49.09B | 60.54B | 46.42B | 44.42B | 42.52B | 45.15B | 44.46B | 43.97B | 43.77B | 53.84B | 72.99B | 58.14B | 57.93B | 57.11B | 56.11B | 54.21B | 55.62B | 59.01B | 59.50B | 59.18B | 56.75B | | | 11.86B | | | | 13.29B | | | | 13.10B | | | | 12.98B | | | | 12.66B | | | |
|
Retained Earnings
|
12.55B | 13.44B | 14.85B | 15.81B | 17.48B | 18.07B | 18.50B | 17.77B | 17.40B | 18.59B | 19.05B | 18.92B | 19.63B | 20.01B | 20.47B | 20.70B | 20.42B | 20.29B | 20.91B | 20.86B | 20.15B | 20.95B | 21.61B | 21.50B | 19.33B | 18.90B | 17.52B | 17.06B | 16.33B | 16.93B | 16.29B | 16.14B | 16.21B | 16.51B | 17.98B | 17.80B | 18.03B | 17.82B | 18.38B | 17.07B | 17.18B | 18.63B | 19.23B | 19.26B | 17.47B | 16.31B | 16.90B | 17.46B | 18.62B | 19.84B | 20.36B | 21.24B | 22.16B | 22.70B | 21.27B | 20.39B | 20.62B | 20.79B | 21.46B | 21.26B | 20.98B | 20.59B | 21.00B | 20.12B | 20.14B | 21.51B | 21.00B |