|
Cash & Equivalents
|
0.61B | 0.57B | 0.75B | 0.78B | 0.92B | 0.95B | 1.15B | 1.15B | 1.24B | 1.00B | 1.20B | 1.14B | 0.34B | 0.42B | 0.48B | 0.37B | 0.37B | 0.38B | 0.94B | 0.77B | 0.54B | 0.92B | 0.40B | 0.46B | 0.33B | 0.42B | 0.42B | 0.38B | 0.34B | 0.35B | 0.29B | 1.28B | 0.31B | 0.54B | 0.55B | 0.32B | 0.25B | 0.38B | 0.52B | 0.67B | 0.23B | 0.22B | 0.28B | 0.24B | 0.25B | 0.28B | 0.45B | 0.26B | 0.30B | 0.28B | 0.25B | 0.24B | 0.26B | 0.26B |
|
Cash & Current Investments
|
0.61B | 0.57B | 0.75B | 0.78B | 0.92B | 0.95B | 1.15B | 1.15B | 1.24B | 1.00B | 1.20B | 1.14B | 0.34B | 0.42B | 0.48B | 0.37B | 0.37B | 0.38B | 0.94B | 0.77B | 0.54B | 0.92B | 0.40B | 0.46B | 0.33B | 0.42B | 0.42B | 0.38B | 0.34B | 0.35B | 0.29B | 1.28B | 0.31B | 0.54B | 0.55B | 0.32B | 0.25B | 0.38B | 0.52B | 0.67B | 0.23B | 0.22B | 0.28B | 0.24B | 0.25B | 0.28B | 0.45B | 0.26B | 0.30B | 0.28B | 0.25B | 0.24B | 0.26B | 0.26B |
|
Receivables - Net
|
| | | | 0.62B | 0.79B | 0.78B | 0.66B | 0.66B | 0.81B | 0.74B | 0.61B | 0.68B | 0.77B | 0.70B | 0.66B | 0.68B | 0.77B | 1.45B | 1.38B | 1.47B | 1.61B | 1.74B | 1.56B | 1.54B | 1.48B | 1.54B | 1.21B | 0.86B | 1.04B | 1.11B | 0.84B | 0.44B | 0.52B | 0.53B | 0.40B | 0.35B | 0.52B | 0.51B | 0.48B | 0.36B | 0.48B | 0.43B | 0.40B | 0.36B | 0.53B | 0.50B | 0.48B | 0.44B | 0.70B | 0.59B | 0.57B | 0.53B | 0.76B |
|
Receivables - Other
|
| | | | | | | | | | | | | | | | | | | | | | | | 0.03B | | | | 0.01B | | | | 0.05B | | 0.03B | 0.11B | 0.15B | 0.16B | 0.18B | 0.08B | 0.02B | 0.07B | 0.08B | 0.06B | 0.02B | 0.00B | | | 0.02B | | | | | |
|
Receivables
|
| | | | 0.62B | 0.79B | 0.78B | 0.66B | 0.66B | 0.81B | 0.74B | 0.61B | 0.68B | 0.77B | 0.70B | 0.66B | 0.68B | 0.77B | 1.45B | 1.38B | 1.47B | 1.61B | 1.74B | 1.56B | 1.57B | 1.48B | 1.54B | 1.21B | 0.87B | 1.04B | 1.11B | 0.84B | 0.49B | 0.52B | 0.56B | 0.51B | 0.50B | 0.68B | 0.69B | 0.56B | 0.38B | 0.55B | 0.51B | 0.46B | 0.38B | 0.54B | 0.50B | 0.48B | 0.46B | 0.70B | 0.59B | 0.57B | 0.53B | 0.76B |
|
Inventory
|
| | | | 0.61B | 0.66B | 0.56B | 0.59B | 0.62B | 0.64B | 0.53B | 0.51B | 0.56B | 0.59B | 0.51B | 0.58B | 0.57B | 0.62B | 1.01B | 1.03B | 1.05B | 1.17B | 1.16B | 1.26B | 1.15B | 1.25B | 1.16B | 1.18B | 0.86B | 1.15B | 1.02B | 0.96B | 0.68B | 0.73B | 0.63B | 0.60B | 0.65B | 0.66B | 0.59B | 0.64B | 0.66B | 0.68B | 0.72B | 0.80B | 0.85B | 0.85B | 0.78B | 0.76B | 0.76B | 0.78B | 0.71B | 0.72B | 0.79B | 0.81B |
|
Current Deferred Tax Assets
|
| | | | 0.07B | 0.07B | 0.08B | 0.07B | 0.06B | 0.06B | 0.06B | 0.06B | 0.09B | 0.08B | 0.08B | 0.09B | 0.11B | 0.11B | 0.15B | 0.16B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets
|
| | | | 0.19B | 0.17B | 0.18B | 0.22B | 0.20B | 0.19B | 0.19B | 0.17B | 0.19B | 0.18B | 0.17B | 0.20B | 0.21B | 0.23B | 0.35B | 0.38B | 0.49B | 0.52B | 0.55B | 0.61B | 0.60B | 0.55B | 0.56B | 0.59B | 0.40B | 0.56B | 0.56B | 0.56B | 0.41B | 0.39B | 0.45B | 0.46B | 0.47B | 0.46B | 0.52B | 0.38B | 0.39B | 0.42B | 0.44B | 0.44B | 0.55B | 0.55B | 0.66B | 0.46B | 0.44B | 0.44B | 0.38B | 0.38B | 0.36B | 0.34B |
|
Current Assets
|
| | | | 2.42B | 2.64B | 2.75B | 2.70B | 2.78B | 2.70B | 2.72B | 2.50B | 1.86B | 2.04B | 1.94B | 1.90B | 1.94B | 2.11B | 3.91B | 3.75B | 3.58B | 4.25B | 3.88B | 3.91B | 3.65B | 3.74B | 3.71B | 3.40B | 3.27B | 3.13B | 3.02B | 3.67B | 6.50B | 6.98B | 2.22B | 1.82B | 1.78B | 2.06B | 2.18B | 2.20B | 1.68B | 1.83B | 1.91B | 1.91B | 2.05B | 2.24B | 2.42B | 1.99B | 1.96B | 2.23B | 1.95B | 1.93B | 1.95B | 2.17B |
|
Property, Plant & Equipment (Net)
|
| | | | 0.50B | 0.51B | 0.53B | 0.53B | 0.54B | 0.52B | 0.50B | 0.47B | 0.50B | 0.48B | 0.49B | 0.61B | 0.64B | 0.67B | 1.42B | 1.56B | 1.63B | 1.63B | 1.65B | 1.69B | 1.68B | 1.65B | 1.63B | 1.61B | 1.33B | 1.47B | 1.46B | 1.36B | 1.08B | 1.05B | 1.01B | 0.94B | 0.92B | 0.85B | 0.77B | 0.74B | 0.72B | 0.67B | 0.69B | 0.70B | 0.71B | 0.69B | 0.71B | 0.70B | 0.72B | 0.72B | 0.67B | 0.67B | 0.71B | 0.68B |
|
Long-Term Investments
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.19B | 1.27B | 1.28B | 1.67B | 1.19B | 1.04B | 0.84B | 0.98B | 1.05B | 1.05B | 1.07B | 1.07B | 1.08B | 1.09B | 1.09B | 1.09B | 1.06B | 1.00B | 1.00B | 1.00B |
|
Goodwill
|
0.05B | | | | 1.54B | 1.57B | 1.57B | 1.34B | 1.34B | 1.32B | 1.31B | 1.32B | 1.53B | 1.53B | 1.53B | 0.55B | 2.21B | 0.54B | 5.08B | 0.56B | 8.56B | 5.56B | 0.20B | 0.57B | 7.60B | 0.03B | 7.67B | 7.62B | 4.17B | 4.92B | 5.02B | 4.92B | 3.97B | 4.02B | 4.15B | 4.03B | 4.12B | 4.04B | 3.99B | 4.03B | 3.91B | 3.80B | 3.92B | 3.97B | 3.99B | 3.93B | 4.02B | 3.97B | 3.91B | 3.98B | 3.82B | 3.90B | 4.06B | 4.07B |
|
Intangibles
|
| | | | 1.96B | 1.95B | 1.93B | 1.86B | 1.84B | 1.80B | 1.78B | 1.74B | 1.91B | 1.89B | 1.86B | 2.16B | 2.05B | 2.04B | 8.82B | 8.97B | 8.43B | 8.49B | 8.55B | 8.66B | 8.28B | 8.22B | 7.93B | 7.79B | 4.53B | 6.96B | 6.99B | 7.44B | 4.37B | 4.42B | 4.49B | 4.47B | 4.46B | 4.34B | 4.22B | 4.14B | 3.90B | 3.71B | 3.85B | 3.85B | 3.80B | 3.69B | 3.74B | 3.63B | 3.57B | 3.61B | 3.42B | 3.10B | 3.21B | 3.18B |
|
Goodwill & Intangibles
|
0.05B | | | | 3.50B | 3.52B | 3.50B | 3.20B | 3.18B | 3.13B | 3.09B | 3.06B | 3.44B | 3.42B | 3.39B | 2.71B | 4.26B | 2.58B | 13.90B | 9.53B | 16.98B | 14.06B | 8.75B | 9.24B | 15.88B | 8.24B | 15.59B | 15.41B | 8.70B | 11.88B | 12.01B | 12.36B | 8.35B | 8.45B | 8.65B | 8.50B | 8.58B | 8.37B | 8.21B | 8.16B | 7.82B | 7.51B | 7.77B | 7.83B | 7.79B | 7.62B | 7.76B | 7.60B | 7.47B | 7.60B | 7.23B | 7.00B | 7.28B | 7.25B |
|
Long-Term Deferred Tax
|
| | | | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.02B | 0.01B | 0.07B | 0.10B | 0.07B | 0.16B | 0.20B | 0.23B | 0.11B | 0.22B | 0.18B | 0.18B | 0.11B | 0.16B | 0.19B | 0.28B | 0.36B | 0.90B | 0.69B | 0.70B | 0.76B | 0.74B | 0.72B | 0.71B | 0.65B | 0.58B | 0.62B | 0.64B | 0.59B | 0.57B | 0.60B | 0.58B | 0.49B | 0.51B | 0.48B | 0.50B | 0.56B | 0.56B |
|
Other Non-Current Assets
|
| | | | 0.04B | 0.04B | 0.08B | 0.07B | 0.08B | 0.07B | 0.07B | 0.07B | 0.21B | 0.21B | 0.69B | 0.25B | 0.18B | 0.18B | 0.28B | 0.29B | 0.28B | 0.30B | 0.30B | 0.30B | 0.30B | 0.20B | 0.15B | 0.15B | 4.20B | 0.15B | 0.17B | 0.16B | 4.61B | 4.76B | 0.06B | 0.06B | 0.06B | 0.05B | 0.06B | 0.06B | 0.09B | 0.08B | 0.12B | 0.29B | 0.17B | 0.14B | 0.16B | 0.10B | 0.09B | 0.10B | 0.09B | 0.11B | 0.14B | 0.14B |
|
Non-Current Assets
|
| | | | 4.05B | 4.09B | 4.12B | 69.10 | 0.07B | 3.73B | 3.67B | 3.61B | 4.16B | 4.12B | 4.57B | 5.13B | 5.10B | 5.09B | 17.98B | 19.03B | 18.97B | 19.32B | 19.57B | 19.85B | 18.98B | 18.85B | 17.56B | 17.35B | 14.44B | 14.15B | 14.34B | 14.64B | 10.23B | 10.80B | 11.94B | 11.80B | 4.25B | 11.98B | 11.26B | 11.06B | 4.58B | 10.12B | 10.55B | 10.79B | 4.55B | 10.37B | 10.59B | 10.34B | 4.32B | 10.28B | 9.77B | 9.54B | 4.18B | 9.88B |
|
Assets
|
| | | | 6.47B | 6.73B | 6.87B | 6.51B | 6.59B | 6.43B | 6.39B | 6.11B | 6.02B | 6.16B | 6.51B | 7.02B | 7.04B | 7.19B | 21.89B | 22.77B | 22.55B | 23.57B | 23.45B | 23.77B | 22.63B | 22.59B | 21.27B | 20.76B | 17.71B | 17.28B | 17.36B | 18.31B | 16.73B | 17.78B | 14.16B | 13.62B | 13.69B | 14.04B | 13.43B | 13.27B | 12.12B | 11.95B | 12.45B | 12.71B | 12.66B | 12.62B | 13.02B | 12.32B | 12.08B | 12.52B | 11.72B | 11.47B | 11.91B | 12.06B |
|
Accounts Payables
|
| | | | 0.71B | 0.75B | 0.75B | 0.72B | 0.81B | 0.79B | 0.70B | 0.61B | 0.75B | 0.77B | 0.78B | 0.80B | 0.92B | 0.96B | 1.40B | 1.46B | 1.73B | 1.77B | 1.76B | 1.71B | 1.93B | 1.79B | 1.82B | 1.84B | 1.58B | 1.55B | 1.57B | 1.42B | 1.19B | 1.09B | 1.15B | 1.05B | 1.17B | 1.23B | 1.39B | 1.28B | 1.27B | 1.23B | 1.49B | 1.41B | 1.44B | 1.38B | 1.46B | 1.25B | 2.00B | 1.32B | 1.36B | 1.28B | 1.89B | 1.90B |
|
Payables
|
| | | | 0.71B | 0.75B | 0.75B | 0.72B | 0.81B | 0.79B | 0.70B | 0.61B | 0.75B | 0.77B | 0.78B | 0.80B | 0.92B | 0.96B | 1.40B | 1.46B | 1.73B | 1.77B | 1.76B | 1.71B | 1.93B | 1.79B | 1.82B | 1.84B | 1.58B | 1.55B | 1.57B | 1.42B | 1.19B | 1.09B | 1.15B | 1.05B | 1.17B | 1.23B | 1.39B | 1.28B | 1.27B | 1.23B | 1.49B | 1.41B | 1.44B | 1.38B | 1.46B | 1.25B | 2.00B | 1.32B | 1.36B | 1.28B | 1.89B | 1.90B |
|
Accumulated Expenses
|
| | | | 0.67B | 0.78B | 0.82B | 0.71B | 0.72B | 0.85B | 0.80B | 0.61B | 0.72B | 0.83B | 0.83B | 0.77B | 0.75B | 0.75B | 1.52B | 1.56B | 1.80B | 1.83B | 2.01B | 1.88B | 1.84B | 1.74B | 1.74B | 1.49B | 1.19B | 1.34B | 1.59B | 1.32B | 1.11B | 1.29B | 1.45B | 1.17B | 1.10B | 1.30B | 1.33B | 1.23B | 1.10B | 1.18B | 1.18B | 1.11B | 1.04B | 1.23B | 1.19B | 1.09B | 0.48B | 1.17B | 1.24B | 0.96B | 0.51B | |
|
Other Accumulated Expenses
|
| | 0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.48B | | | | 0.51B | 0.51B |
|
Short term Debt
|
| | | | 0.04B | 0.03B | 0.03B | 0.01B | 0.03B | 0.68B | 0.69B | 0.04B | 0.03B | 0.04B | 0.09B | 0.13B | 0.16B | 0.16B | 0.19B | 0.19B | 0.21B | 0.22B | 0.30B | 0.23B | 0.22B | 0.20B | 0.26B | 0.20B | 0.19B | 0.19B | 0.19B | 0.19B | 0.19B | 0.20B | 0.20B | 0.19B | 0.02B | 0.02B | 0.02B | 0.52B | 0.02B | 0.03B | 0.07B | 0.07B | 0.06B | 0.04B | 0.01B | 0.00B | 0.00B | 0.00B | 0.01B | 0.01B | 0.00B | 0.00B |
|
Current Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.10B | 0.11B | 0.10B | 0.10B | 0.09B | 0.09B | 0.08B | 0.08B | 0.07B | 0.07B | 0.07B | 0.07B | 0.06B | 0.06B | 0.06B | 0.07B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B |
|
Current Taxes
|
| | | | 0.03B | 0.02B | 0.06B | 0.07B | 0.03B | 0.01B | 0.03B | 0.03B | 0.02B | 0.03B | 0.01B | 0.02B | 0.02B | 0.00B | 0.02B | 0.01B | 0.07B | 0.13B | 0.09B | 0.12B | 0.05B | 0.06B | 0.05B | 0.05B | 0.05B | 0.06B | 0.06B | 0.05B | 0.03B | 0.03B | 0.09B | 0.07B | 0.05B | 0.05B | 0.09B | 0.10B | 0.11B | 0.11B | 0.12B | 0.11B | 0.13B | 0.12B | 0.12B | 0.07B | 0.07B | 0.07B | 0.07B | 0.05B | 0.07B | 0.07B |
|
Curent Deferred Tax Liability
|
| | | | 0.01B | 0.01B | 0.01B | 0.01B | 0.00B | 0.00B | 0.00B | 0.00B | 0.01B | 0.01B | 0.01B | 0.01B | 0.00B | 0.00B | 0.01B | 0.04B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities
|
| | | | 1.46B | 1.59B | 1.66B | 1.51B | 1.60B | 2.34B | 2.23B | 1.29B | 1.53B | 1.69B | 1.71B | 1.73B | 1.86B | 1.88B | 3.14B | 3.26B | 3.80B | 3.95B | 4.16B | 3.94B | 4.04B | 3.79B | 3.87B | 3.58B | 3.48B | 3.24B | 3.51B | 3.09B | 3.59B | 3.68B | 2.98B | 2.57B | 2.42B | 3.07B | 2.90B | 3.20B | 2.57B | 2.61B | 2.92B | 2.76B | 2.74B | 2.83B | 2.85B | 2.48B | 2.60B | 2.64B | 2.75B | 2.36B | 2.54B | 2.55B |
|
Non-Current Debt
|
| | | | 2.59B | 2.60B | 2.58B | 2.74B | 3.26B | 2.55B | 2.71B | 3.55B | 2.61B | 2.75B | 3.57B | 4.00B | 3.94B | 4.21B | 6.31B | 6.91B | 6.93B | 7.54B | 7.15B | 7.63B | 7.31B | 7.79B | 7.56B | 7.49B | 7.47B | 7.45B | 7.23B | 9.17B | 7.89B | 8.13B | 5.14B | 5.18B | 5.40B | 5.25B | 4.88B | 4.32B | 4.41B | 4.31B | 4.01B | 4.22B | 4.18B | 4.10B | 3.68B | 3.90B | 3.84B | 3.93B | 3.39B | 3.80B | 3.96B | 4.02B |
|
Pension
|
| | | | 0.24B | 0.25B | 0.25B | 0.25B | 0.27B | 0.26B | 0.26B | 0.24B | 0.21B | 0.21B | 0.20B | 0.21B | 0.23B | 0.23B | 0.59B | 0.60B | 0.55B | 0.56B | 0.57B | 0.59B | 0.53B | 0.53B | 0.52B | 0.52B | 0.45B | 0.57B | 0.58B | 0.58B | 0.40B | 0.41B | 0.41B | 0.39B | 0.42B | 0.41B | 0.40B | 0.39B | 0.29B | 0.28B | 0.30B | 0.30B | 0.28B | 0.27B | 0.28B | 0.28B | 0.28B | 0.29B | 0.27B | 0.27B | 0.28B | 0.28B |
|
Preferred Stock Liabilities
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.72B | 0.98B | 1.00B | 1.04B | 1.04B | 0.45B | 0.14B | 0.14B | 0.14B | 0.14B | 0.14B | 0.14B | 0.14B | 0.14B | 0.14B | 0.14B | 0.14B | 0.14B | 0.14B | 0.14B | 0.14B | 0.14B |
|
Minority Interest
|
| | | | 0.11B | 0.11B | 0.10B | 0.10B | 0.11B | 0.09B | 0.08B | 0.09B | 0.09B | 0.08B | 0.08B | 0.08B | 0.07B | 0.07B | 0.07B | 0.51B | 0.55B | 0.56B | 0.64B | 0.67B | 0.66B | 0.62B | 0.49B | 0.45B | 0.45B | 0.09B | 0.10B | 0.23B | 0.08B | 0.22B | 0.22B | 0.21B | 0.08B | 0.20B | 0.20B | 0.19B | 0.07B | 0.19B | 0.19B | 0.19B | 0.09B | 0.19B | 0.19B | 0.19B | 0.18B | 0.19B | 0.18B | 0.18B | 0.18B | 0.18B |
|
Liabilities from Discontinued Operations
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.52B | | | | 0.96B | 0.99B | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability
|
| | | | 0.32B | 0.36B | 0.32B | 0.31B | 0.27B | 0.26B | 0.26B | 0.26B | 0.35B | 0.33B | 0.34B | 0.38B | 0.47B | 0.30B | 1.61B | 1.48B | 0.92B | 0.94B | 0.93B | 0.94B | 0.84B | 0.84B | 0.84B | 0.84B | 0.74B | 0.63B | 0.65B | 0.62B | 0.71B | 0.48B | 0.53B | 0.53B | 0.97B | 0.77B | 0.78B | 0.71B | 0.95B | 0.68B | 0.72B | 0.73B | 0.95B | 0.68B | 0.75B | 0.69B | 0.91B | 0.58B | 0.57B | 0.51B | 0.47B | 0.47B |
|
Operating Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.55B | 0.56B | 0.53B | 0.32B | 0.38B | 0.38B | 0.36B | 0.27B | 0.33B | 0.32B | 0.38B | 0.28B | 0.32B | 0.33B | 0.32B | 0.25B | 0.30B | 0.31B | 0.29B | 0.22B | 0.29B | 0.26B | 0.28B | 0.22B | 0.27B |
|
Other Non-Current Liabilities
|
| | | | 0.24B | 0.25B | 0.25B | 0.21B | 0.23B | 0.23B | 0.18B | 0.16B | 0.26B | 0.20B | 0.18B | 0.18B | 0.23B | 0.24B | 0.36B | 0.39B | 0.47B | 0.56B | 0.57B | 0.50B | 0.39B | 0.40B | 0.39B | 0.38B | 0.40B | 0.37B | 0.35B | 0.36B | 0.33B | 0.30B | 0.42B | 0.37B | 0.33B | 0.30B | 0.33B | 0.33B | 0.34B | 0.35B | 0.31B | 0.30B | 0.33B | 0.34B | 0.34B | 0.33B | 0.35B | 0.38B | 0.34B | 0.38B | 0.49B | 0.47B |
|
Total Non-Current Liabilities
|
| | | | 4.61B | 4.79B | 4.82B | 4.80B | 5.40B | 5.41B | 5.46B | 5.33B | 4.69B | 4.98B | 5.83B | 6.31B | 6.36B | 6.62B | 11.65B | 12.25B | 12.21B | 12.99B | 12.81B | 13.10B | 12.73B | 12.95B | 12.79B | 12.42B | 12.27B | 12.35B | 12.43B | 13.89B | 12.37B | 12.99B | 9.36B | 8.96B | 1.62B | 9.76B | 9.21B | 8.93B | 2.53B | 8.14B | 8.21B | 8.27B | 2.71B | 8.12B | 7.82B | 7.58B | 2.69B | 7.66B | 7.17B | 7.17B | 2.76B | 7.53B |
|
Total Liabilities
|
| | | | 4.85B | 5.04B | 5.06B | 5.00B | 5.63B | 5.64B | 5.64B | 5.49B | 4.95B | 5.18B | 6.01B | 6.49B | 6.60B | 6.86B | 12.01B | 12.64B | 12.68B | 13.56B | 13.38B | 13.60B | 13.11B | 13.36B | 13.17B | 12.80B | 12.66B | 12.72B | 12.78B | 14.25B | 12.71B | 13.29B | 9.78B | 9.33B | 9.51B | 10.06B | 9.54B | 9.26B | 8.56B | 8.49B | 8.52B | 8.57B | 8.43B | 8.47B | 8.16B | 7.90B | 7.83B | 8.04B | 7.51B | 7.55B | 7.95B | 8.00B |
|
Total Debt
|
| | | | 2.63B | 2.63B | 2.61B | 2.75B | 3.29B | 3.24B | 3.41B | 3.59B | 2.63B | 2.79B | 3.66B | 4.13B | 4.10B | 4.37B | 6.50B | 7.10B | 7.14B | 7.77B | 7.44B | 7.86B | 7.52B | 7.99B | 7.82B | 7.69B | 7.66B | 7.64B | 7.42B | 9.36B | 8.08B | 8.33B | 5.34B | 5.38B | 5.43B | 5.27B | 4.90B | 4.83B | 4.43B | 4.35B | 4.08B | 4.29B | 4.24B | 4.14B | 3.69B | 3.91B | 3.84B | 3.94B | 3.40B | 3.81B | 3.96B | 4.02B |
|
Common Equity
|
1.50B | | 1.51B | 1.48B | 1.51B | 1.88B | 1.90B | 1.92B | 0.85B | 1.83B | 1.90B | 1.92B | 0.98B | 0.89B | 0.42B | 0.46B | 0.37B | 0.27B | 9.81B | 9.63B | 9.32B | 9.45B | 9.43B | 9.50B | 8.86B | 8.61B | 7.61B | 7.50B | 4.59B | 4.46B | 4.48B | 3.96B | 3.23B | 3.43B | 3.30B | 3.17B | 3.06B | 3.44B | 3.67B | 3.79B | 3.35B | 3.24B | 3.72B | 3.92B | 4.00B | 3.91B | 4.61B | 4.18B | 4.01B | 4.23B | 3.97B | 3.68B | 3.72B | 3.82B |
|
Shareholder's Equity
|
1.50B | | 1.51B | 1.48B | 1.51B | 1.88B | 1.90B | 1.92B | 0.85B | 1.83B | 1.90B | 1.92B | 0.98B | 0.89B | 0.42B | 0.46B | 0.37B | 0.27B | 9.81B | 9.63B | 9.32B | 9.45B | 9.43B | 9.50B | 8.86B | 8.61B | 7.61B | 7.50B | 4.59B | 4.46B | 4.48B | 3.96B | 3.23B | 3.43B | 3.30B | 3.17B | 3.06B | 3.44B | 3.67B | 3.79B | 3.35B | 3.24B | 3.72B | 3.92B | 4.00B | 3.91B | 4.61B | 4.18B | 4.01B | 4.23B | 3.97B | 3.68B | 3.72B | 3.82B |
|
Liabilities and Shareholders Equity
|
| | | | 6.47B | 6.73B | 6.87B | 6.51B | 6.59B | 6.43B | 6.39B | 6.11B | 6.02B | 6.16B | 6.51B | 7.02B | 7.04B | 7.19B | 21.89B | 22.77B | 22.55B | 23.57B | 23.45B | 23.77B | 22.63B | 22.59B | 21.27B | 20.76B | 17.71B | 17.28B | 17.36B | 18.31B | 16.73B | 17.78B | 14.16B | 13.62B | 13.69B | 14.04B | 13.43B | 13.27B | 12.12B | 11.95B | 12.45B | 12.71B | 12.66B | 12.62B | 13.02B | 12.32B | 12.08B | 12.52B | 11.72B | 11.47B | 11.91B | 12.06B |
|
Treasury Shares
|
| | | | | | | -0.00B | 0.03B | 0.03B | 0.01B | 0.01B | 0.01B | 0.01B | 0.03B | 0.03B | 0.03B | 0.00B | 0.00B | 0.00B | 0.00B | 0.07B | 0.07B | 0.07B | 0.07B | 0.07B | 0.07B | 0.07B | 0.07B | 0.00B | 0.07B | 0.07B | 0.07B | | | | 0.07B | 0.07B | 0.07B | 0.07B | 0.07B | 0.07B | 0.07B | 0.07B | 0.07B | 0.07B | 0.07B | 0.09B | 0.09B | 0.09B | 0.09B | 0.09B | 0.09B | 0.09B |
|
Retained Earnings
|
| | | | -0.12B | -0.24B | -0.15B | -0.41B | -0.43B | -0.42B | -0.29B | -0.33B | -0.27B | -0.29B | -0.28B | -0.25B | -0.24B | -0.23B | -0.28B | -0.19B | -0.46B | -0.47B | -0.36B | 0.54B | -0.63B | -0.77B | -1.73B | -1.74B | -4.54B | -4.49B | -4.51B | -4.78B | -5.55B | -5.33B | -5.59B | -5.57B | -5.76B | -5.53B | -5.27B | -5.21B | -5.50B | -5.37B | -5.13B | -5.02B | -4.99B | -4.99B | -4.81B | -4.80B | -4.90B | -4.82B | -4.79B | -5.20B | -5.27B | -5.20B |
|
Preferred Shares
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00B | 0.00B | 0.00B | 0.00B | | | | | | | | | | | | | | | | | | | | | | | |