|
Cash & Equivalents
|
0.08B | 0.09B | 0.07B | 0.11B | 0.11B | 0.12B | 0.10B | 0.14B | 0.29B | 0.29B | 0.26B | 0.30B | 0.28B | 0.22B | 0.29B | 0.35B | 0.34B | 0.28B | 0.30B | 0.30B | 0.48B | 0.38B | 0.38B | 0.42B | 0.45B | 0.40B | 0.49B | 0.41B | 0.48B | 0.55B | 0.56B | 0.83B | 0.91B | 0.98B | 0.92B | 0.92B | 1.03B | 1.06B | 1.17B | 1.06B | 1.27B | 1.07B | 0.77B | 0.79B | 0.93B | 0.96B | 1.30B | 1.27B | 1.52B | 1.30B | 1.42B | 1.32B | 1.44B | 1.55B | 1.73B | 1.09B | 1.39B | 1.31B | 1.36B | 1.30B | 2.90B | 2.83B | 3.34B | 2.91B |
|
Cash & Current Investments
|
0.08B | 0.09B | 0.07B | 0.11B | 0.11B | 0.12B | 0.10B | 0.14B | 0.29B | 0.29B | 0.26B | 0.30B | 0.28B | 0.22B | 0.29B | 0.35B | 0.34B | 0.28B | 0.30B | 0.30B | 0.48B | 0.38B | 0.38B | 0.42B | 0.45B | 0.40B | 0.49B | 0.41B | 0.48B | 0.55B | 0.56B | 0.83B | 0.91B | 0.98B | 0.92B | 0.92B | 1.03B | 1.06B | 1.17B | 1.06B | 1.27B | 1.07B | 0.77B | 0.79B | 0.93B | 0.96B | 1.30B | 1.27B | 1.52B | 1.30B | 1.42B | 1.32B | 1.44B | 1.55B | 1.73B | 1.09B | 1.39B | 1.31B | 1.36B | 1.30B | 2.90B | 2.83B | 3.34B | 2.91B |
|
Receivables - Net
|
178.22B | | | | 0.42B | 0.53B | 0.39B | 0.42B | 0.78B | 0.96B | 0.89B | 0.95B | 0.84B | 1.03B | 1.05B | 1.08B | 0.94B | 1.10B | 1.14B | 1.13B | 1.37B | 1.47B | 1.60B | 1.42B | 1.27B | 1.46B | 1.65B | 2.02B | 1.83B | 2.08B | 2.22B | 2.30B | 2.28B | 2.57B | 2.70B | 2.79B | 2.37B | 2.66B | 2.77B | 2.76B | 2.61B | 2.23B | 2.02B | 2.32B | 2.15B | 2.59B | 2.88B | 3.26B | 3.01B | 3.86B | 4.17B | 3.80B | 3.50B | 2.37B | 2.45B | 2.58B | 3.65B | 3.98B | 3.96B | 4.10B | 3.55B | 4.16B | 4.40B | 4.58B |
|
Receivables - Other
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.03B | 0.03B | 0.03B | 0.03B | | | | 0.04B | | | | 0.04B | | | | 0.04B | | | | 0.04B | | | | 0.04B | | | | 0.04B | | | |
|
Receivables
|
178.22B | | | | 0.42B | 0.53B | 0.39B | 0.42B | 0.78B | 0.96B | 0.89B | 0.95B | 0.84B | 1.03B | 1.05B | 1.08B | 0.94B | 1.10B | 1.14B | 1.13B | 1.37B | 1.47B | 1.60B | 1.42B | 1.27B | 1.46B | 1.65B | 2.02B | 1.83B | 2.08B | 2.22B | 2.30B | 2.28B | 2.60B | 2.74B | 2.83B | 2.41B | 2.66B | 2.77B | 2.76B | 2.65B | 2.23B | 2.02B | 2.32B | 2.19B | 2.59B | 2.88B | 3.26B | 3.05B | 3.86B | 4.17B | 3.80B | 3.54B | 2.37B | 2.45B | 2.58B | 3.69B | 3.98B | 3.96B | 4.10B | 3.59B | 4.16B | 4.40B | 4.58B |
|
Current Deferred Tax Assets
|
| | | | 0.00B | | 0.00B | 0.00B | 0.01B | 0.00B | 0.00B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.00B | 0.00B | 0.00B | 0.00B | 0.10B | 0.08B | 0.05B | 0.03B | 0.01B | 0.01B | 0.01B | 0.01B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets
|
| | | | 0.03B | | 0.04B | 0.02B | 0.02B | 0.02B | 0.02B | 0.03B | 0.03B | 0.02B | 0.03B | 0.03B | 0.04B | 0.06B | 0.06B | 0.05B | 0.07B | 0.07B | 0.06B | 0.05B | 0.07B | 0.07B | 0.07B | 0.08B | 0.09B | 0.11B | 0.11B | 0.25B | 0.19B | 0.16B | 0.21B | 0.20B | 0.20B | 0.20B | 0.20B | 0.28B | 0.40B | 0.42B | 0.34B | 0.36B | 0.41B | 0.35B | 0.41B | 0.35B | 0.33B | 0.35B | 0.42B | 0.62B | 0.47B | 2.99B | 3.01B | 2.98B | 0.47B | 0.44B | 0.53B | 0.61B | 0.81B | 0.68B | 0.99B | 0.78B |
|
Current Assets
|
| | | | 0.62B | | 0.76B | 0.79B | 1.12B | 1.31B | 1.20B | 1.32B | 1.20B | 1.32B | 1.41B | 1.49B | 1.35B | 1.47B | 1.52B | 1.50B | 2.14B | 2.11B | 2.20B | 2.03B | 1.94B | 2.05B | 2.35B | 2.69B | 2.53B | 2.88B | 3.05B | 3.52B | 3.55B | 3.91B | 4.05B | 4.13B | 3.88B | 4.17B | 4.39B | 4.44B | 4.62B | 4.13B | 3.46B | 3.97B | 3.96B | 4.29B | 5.25B | 5.52B | 5.49B | 6.18B | 6.82B | 6.59B | 6.11B | 6.91B | 7.19B | 7.26B | 7.08B | 7.44B | 7.98B | 8.78B | 8.68B | 9.08B | 10.76B | 10.11B |
|
Buildings
|
| | | | 0.01B | | | | 0.01B | | | | 0.01B | | | | 0.01B | | | | 0.01B | | | | 0.01B | | | | 0.01B | | | | 0.02B | | | | 0.02B | | | | 0.03B | | | | 0.03B | | | | | | | | | | | | | | | | | | | |
|
Property, Plant & Equipment (Net)
|
| | | | 0.03B | | 0.03B | 0.03B | 0.03B | 0.03B | 0.04B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.06B | 0.06B | 0.07B | 0.07B | 0.07B | 0.08B | 0.08B | 0.09B | 0.09B | 0.14B | 0.14B | 0.15B | 0.15B | 0.17B | 0.18B | 0.18B | 0.18B | 0.18B | 0.19B | 0.19B | 0.19B | 0.19B | 0.20B | 0.18B | 0.19B | 0.19B | 0.20B | 0.20B | 0.22B | 0.22B | 0.24B | 0.25B | 0.26B | 0.27B | 0.29B | 0.31B | 0.33B | 0.33B | 0.34B | 0.35B | 0.36B | 0.38B | 0.38B | 0.40B | 0.43B | 0.45B |
|
Long-Term Investments
|
| | | | | | | | | | | | | | | | | | 0.16B | 0.15B | 0.14B | 0.12B | 0.12B | 0.13B | 0.01B | 0.08B | 0.09B | 0.08B | 0.04B | 0.04B | 0.04B | 0.03B | 0.03B | 0.03B | 0.04B | 0.03B | 0.04B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.06B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.05B | 0.07B | 0.07B | 0.07B | 0.07B | 0.07B | 0.07B | 0.07B | 0.07B | 0.07B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B |
|
Goodwill
|
0.59B | | | | 0.60B | | 0.60B | 0.64B | 0.76B | 0.76B | 0.78B | 0.92B | 0.93B | 0.97B | 0.99B | 1.24B | 1.54B | 1.56B | 1.57B | 1.56B | 3.71B | 3.76B | 3.77B | 3.71B | 3.55B | 3.56B | 3.56B | 4.18B | 4.20B | 4.23B | 4.21B | 4.64B | 4.72B | 4.74B | 4.56B | 4.52B | 4.54B | 4.55B | 4.72B | 4.71B | 4.83B | 4.58B | 4.58B | 4.61B | 4.72B | 4.69B | 5.06B | 5.10B | 5.08B | 5.18B | 5.08B | 5.07B | 5.20B | 5.38B | 5.47B | 5.55B | 5.64B | 0.07B | 5.55B | 5.93B | 5.98B | 6.19B | 6.33B | 6.34B |
|
Intangibles
|
0.23B | | | | 0.26B | 0.24B | 0.19B | 0.23B | 0.17B | 0.45B | 0.49B | 0.56B | 0.11B | 0.50B | 0.52B | 0.64B | 0.47B | 1.03B | 1.03B | 1.07B | 2.62B | 2.64B | 2.65B | 2.63B | 2.18B | 2.16B | 2.11B | 2.76B | 2.65B | 3.24B | 2.56B | 2.88B | 2.72B | 2.68B | 2.52B | 2.44B | 2.41B | 2.36B | 2.42B | 2.32B | 2.34B | 2.17B | 2.12B | 2.12B | 2.12B | 2.05B | 2.27B | 2.37B | 2.34B | 2.31B | 2.22B | 2.17B | 2.13B | 2.20B | 2.11B | 2.16B | 2.09B | 2.03B | 1.96B | 2.15B | 2.41B | 2.41B | 2.37B | 2.31B |
|
Goodwill & Intangibles
|
0.82B | | | | 0.87B | 0.24B | 0.79B | 0.88B | 0.93B | 1.21B | 1.27B | 1.48B | 1.04B | 1.48B | 1.51B | 1.89B | 2.01B | 2.59B | 2.61B | 2.63B | 6.33B | 6.41B | 6.42B | 6.34B | 5.73B | 5.72B | 5.67B | 6.94B | 6.85B | 7.47B | 6.77B | 7.52B | 7.44B | 7.43B | 7.07B | 6.96B | 6.95B | 6.90B | 7.14B | 7.02B | 7.17B | 6.75B | 6.70B | 6.73B | 6.84B | 6.74B | 7.32B | 7.47B | 7.41B | 7.50B | 7.30B | 7.24B | 7.33B | 7.58B | 7.58B | 7.72B | 7.73B | 2.11B | 7.50B | 8.08B | 8.40B | 8.60B | 8.71B | 8.65B |
|
Long-Term Deferred Tax
|
| | | | -0.00B | | | | 0.00B | | | | 0.01B | | | | 0.02B | | | | 0.06B | | | | 0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non-Current Assets
|
| | | | 0.04B | | 0.05B | 0.05B | 0.05B | 0.08B | 0.09B | 0.09B | 0.09B | 0.05B | 0.05B | 0.05B | 0.10B | 0.09B | 0.09B | 0.09B | 0.07B | 0.07B | 0.07B | 0.07B | 0.06B | 0.07B | 0.07B | 0.06B | 0.07B | 0.08B | 0.09B | 0.09B | 0.11B | 0.14B | 0.15B | 0.14B | 0.15B | 0.23B | 0.23B | 0.24B | 0.22B | 0.22B | 0.21B | 0.20B | 0.19B | 0.19B | 0.22B | 0.23B | 0.21B | 0.22B | 0.26B | 0.31B | 0.85B | 0.65B | 0.67B | 1.70B | 1.75B | 1.89B | 2.19B | 2.85B | 2.90B | 2.83B | 3.34B | 2.91B |
|
Non-Current Assets
|
| | | | 0.26B | | 0.86B | 0.95B | 0.46B | 1.25B | 1.31B | 0.21B | 0.60B | 1.57B | 1.61B | 1.98B | 1.02B | 2.57B | 2.73B | 2.72B | 2.53B | 6.40B | 6.37B | 6.25B | 2.32B | 5.96B | 5.92B | 7.23B | 7.10B | 7.13B | 7.06B | 7.81B | 7.77B | 7.79B | 7.44B | 7.32B | 7.33B | 7.34B | 7.59B | 7.47B | 7.63B | 7.18B | 7.16B | 7.12B | 7.24B | 7.14B | 7.77B | 7.93B | 7.92B | 8.05B | 7.89B | 7.90B | 7.98B | 8.23B | 8.26B | 8.40B | 8.39B | 8.39B | 8.22B | 8.86B | 9.28B | 9.47B | 9.68B | 9.64B |
|
Assets
|
| | | | 1.48B | | 1.62B | 1.74B | 2.35B | 2.56B | 2.50B | 2.84B | 2.72B | 2.89B | 3.01B | 3.48B | 3.93B | 4.04B | 4.25B | 4.22B | 8.52B | 8.50B | 8.57B | 8.29B | 7.89B | 8.01B | 8.27B | 9.92B | 9.63B | 10.01B | 10.10B | 11.33B | 11.32B | 11.69B | 11.49B | 11.45B | 11.20B | 11.51B | 11.98B | 11.91B | 12.25B | 11.31B | 10.63B | 11.09B | 11.19B | 11.43B | 13.03B | 13.45B | 13.40B | 14.22B | 14.71B | 14.49B | 14.09B | 15.14B | 15.44B | 15.67B | 15.48B | 15.83B | 16.20B | 17.64B | 17.96B | 18.55B | 20.44B | 19.74B |
|
Accounts Payables
|
0.18B | | | | 0.18B | 0.25B | 0.23B | 0.24B | 0.48B | 0.53B | 0.47B | 0.53B | 0.42B | 0.50B | 0.53B | 0.57B | 0.47B | 0.58B | 0.57B | 0.61B | 0.72B | 0.78B | 0.82B | 0.76B | 0.67B | 0.80B | 0.90B | 1.23B | 1.15B | 1.25B | 1.24B | 1.44B | 1.44B | 1.61B | 1.53B | 1.62B | 1.12B | 1.52B | 1.52B | 1.38B | 1.25B | 1.06B | 1.10B | 1.30B | 1.05B | 1.35B | 1.58B | 1.73B | 1.41B | 1.96B | 2.01B | 1.69B | 1.57B | 1.91B | 1.67B | 1.82B | 1.62B | 1.85B | 1.90B | 1.83B | 1.57B | 1.81B | 1.97B | 1.97B |
|
Notes Payables
|
0.35B | | | | 0.01B | | 0.02B | 0.02B | 0.15B | 0.18B | 0.13B | 0.23B | 0.14B | 0.12B | 0.15B | 0.26B | 0.66B | 0.53B | 0.60B | 0.53B | 0.75B | 0.66B | 0.48B | 0.46B | 0.51B | 0.47B | 0.50B | 0.73B | 0.75B | 0.73B | 0.70B | 0.81B | 0.81B | 0.79B | 0.98B | 0.77B | 1.18B | 0.87B | 0.96B | 0.17B | 0.78B | 1.09B | 0.59B | 0.65B | 0.51B | 0.45B | 0.35B | 0.80B | 0.40B | 0.49B | 0.51B | 0.99B | 1.03B | 0.81B | 0.82B | 0.95B | 0.82B | 0.48B | 1.11B | 1.18B | 1.45B | 0.79B | 0.61B | 0.55B |
|
Payables
|
0.53B | | | | 0.19B | 0.25B | 0.25B | 0.26B | 0.62B | 0.71B | 0.60B | 0.76B | 0.56B | 0.62B | 0.67B | 0.83B | 1.13B | 1.11B | 1.17B | 1.14B | 1.47B | 1.43B | 1.30B | 1.22B | 1.18B | 1.27B | 1.41B | 1.96B | 1.90B | 1.98B | 1.94B | 2.24B | 2.24B | 2.40B | 2.51B | 2.39B | 2.30B | 2.38B | 2.48B | 1.55B | 2.03B | 2.15B | 1.69B | 1.94B | 1.56B | 1.80B | 1.92B | 2.53B | 1.81B | 2.45B | 2.52B | 2.69B | 2.60B | 2.72B | 2.49B | 2.77B | 2.44B | 2.33B | 3.01B | 3.00B | 3.02B | 2.60B | 2.58B | 2.51B |
|
Accumulated Expenses
|
| | | | 0.05B | | 0.05B | 0.03B | 0.04B | 0.04B | 0.03B | 0.06B | 0.08B | 0.06B | 0.07B | 0.07B | 0.11B | 0.11B | 0.12B | 0.11B | 0.18B | 0.15B | 0.16B | 0.18B | 0.15B | 0.19B | 0.16B | 0.21B | 0.24B | 0.21B | 0.21B | 0.29B | 0.24B | 0.26B | 0.21B | 0.25B | 0.26B | 0.31B | 0.27B | 0.29B | 0.28B | 0.25B | 0.24B | 0.30B | 0.28B | 0.28B | 0.29B | 0.33B | 0.37B | 0.38B | 0.35B | 0.39B | 0.35B | 0.40B | 0.39B | 0.39B | 0.36B | 0.41B | 0.37B | 0.43B | 0.44B | 0.41B | 0.45B | 0.53B |
|
Other Accumulated Expenses
|
| | | | 0.02B | | | | 0.03B | | | | 0.02B | | | 0.13B | 0.13B | 0.12B | 0.12B | 0.11B | 0.08B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.12B | 0.07B | 0.07B | 0.09B | 0.09B | 0.12B | 0.16B | 0.15B | 0.19B | 0.18B | 0.33B | 0.15B | 0.14B | 0.25B | 0.20B | 0.20B | 0.18B | 0.21B | 0.24B | 0.28B | 0.48B | 0.30B | 2.81B | 2.74B | 3.06B | 0.32B | 0.26B | 0.28B | 0.39B | 0.66B | 0.53B | 0.82B | 0.61B |
|
Short term Debt
|
| | | | 0.14B | | 0.16B | 0.15B | 0.28B | 0.34B | 0.33B | 0.35B | 0.30B | 0.39B | 0.40B | 0.39B | 0.35B | 0.39B | 0.42B | 0.39B | 0.68B | 0.68B | 0.76B | 0.67B | 0.61B | 0.55B | 0.71B | 0.66B | 0.59B | 0.68B | 0.74B | 0.79B | 0.81B | 0.83B | 0.94B | 0.93B | 0.89B | 0.94B | 0.97B | 0.99B | 0.97B | 0.82B | 0.65B | 0.69B | 0.70B | 0.92B | 1.00B | 1.10B | 1.12B | 1.44B | 1.60B | 1.48B | 1.29B | 1.28B | 1.25B | 1.40B | 1.31B | 1.42B | 1.41B | 1.31B | 1.32B | 1.47B | 1.64B | 1.75B |
|
Current Taxes
|
0.02B | | | | 0.03B | | | | 0.01B | | | | 0.05B | | | | 0.06B | | | | 0.03B | | | | 0.01B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Deferred Revenue
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.73B | | 0.85B | 0.83B | 0.93B | 0.77B | 0.87B | 0.96B | 1.01B | 0.91B | 0.89B | 0.05B | 1.18B | 0.07B | 0.07B | 0.06B | 1.79B | 0.07B | 0.06B | 0.06B | 1.51B | 2.03B | 2.29B | 2.26B | 2.40B | 2.53B | 2.76B | 3.20B | 3.27B | 3.23B | 4.14B | 3.50B |
|
Curent Deferred Tax Liability
|
| | | | | | | | | | | | | | | | | | | | | | | | 0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities
|
| | | | 0.46B | | 0.54B | 0.60B | 1.13B | 1.27B | 1.14B | 1.36B | 1.14B | 1.24B | 1.30B | 1.60B | 1.91B | 1.91B | 2.03B | 1.93B | 2.90B | 2.76B | 2.72B | 2.44B | 2.25B | 2.24B | 2.43B | 3.45B | 3.30B | 3.50B | 3.62B | 4.17B | 4.10B | 4.31B | 4.60B | 4.48B | 4.50B | 4.56B | 4.75B | 3.98B | 4.46B | 4.46B | 3.63B | 4.20B | 3.97B | 4.31B | 4.98B | 5.67B | 5.29B | 6.09B | 6.43B | 6.64B | 6.04B | 6.75B | 6.70B | 7.14B | 6.83B | 6.95B | 7.84B | 8.35B | 8.71B | 8.24B | 9.64B | 8.91B |
|
Non-Current Debt
|
| | | | 0.31B | | 0.29B | 0.28B | 0.28B | 0.27B | 0.29B | 0.28B | 0.49B | 0.49B | 0.49B | 0.48B | 0.47B | 0.46B | 0.45B | 0.43B | 2.17B | 2.14B | 2.11B | 2.09B | 2.06B | 2.03B | 2.01B | 2.55B | 2.52B | 2.46B | 2.39B | 2.93B | 2.90B | 2.87B | 2.83B | 2.77B | 2.75B | 2.71B | 2.68B | 3.31B | 3.29B | 3.25B | 3.20B | 3.16B | 3.10B | 3.08B | 3.73B | 3.79B | 4.46B | 4.42B | 4.77B | 4.75B | 4.72B | 4.70B | 4.68B | 4.64B | 4.60B | 4.86B | 4.82B | 5.27B | 5.23B | 5.92B | 5.87B | 5.82B |
|
Minority Interest
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.03B | 0.02B | 0.03B | 0.02B | 0.04B | 0.04B | 0.04B |
|
Liabilities from Discontinued Operations
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01B | 0.01B | | | | |
|
Non-Current Deferred Tax Liability
|
| | | | 0.09B | | 0.08B | 0.09B | 0.14B | 0.13B | 0.14B | 0.17B | 0.19B | 0.18B | 0.18B | 0.23B | 0.27B | 0.25B | 0.25B | 0.23B | 0.86B | 0.79B | 0.79B | 0.76B | 0.80B | 0.71B | 0.71B | 0.69B | 0.76B | 0.67B | 0.64B | 0.74B | 0.60B | 0.51B | 0.50B | 0.51B | 0.58B | 0.49B | 0.45B | 0.46B | 0.65B | 0.49B | 0.50B | 0.51B | 0.65B | 0.50B | 0.57B | 0.56B | 0.70B | 0.59B | 0.57B | 0.57B | 0.67B | 0.54B | 0.54B | 0.55B | 0.69B | 0.47B | 0.45B | 0.46B | 0.44B | 0.43B | 0.38B | 0.37B |
|
Other Non-Current Liabilities
|
| | | | | | | | | | | | | | | | 0.06B | 0.05B | 0.05B | 0.07B | 0.04B | 0.03B | 0.04B | 0.03B | 0.04B | 0.04B | 0.04B | 0.04B | 0.06B | 0.04B | 0.05B | 0.05B | 0.13B | 0.12B | 0.11B | 0.12B | 0.13B | 0.22B | 0.25B | 0.27B | 0.26B | 0.32B | 0.33B | 0.30B | 0.28B | 0.23B | 0.26B | 0.26B | 0.22B | 0.22B | 0.26B | 0.30B | 0.25B | 0.80B | 0.80B | 0.83B | 0.30B | 0.26B | 0.32B | 0.44B | 0.44B | 0.47B | 0.58B | 0.52B |
|
Total Non-Current Liabilities
|
| | | | 0.40B | | 0.36B | 0.37B | 0.41B | 0.41B | 0.43B | 0.45B | 0.67B | 0.67B | 0.66B | 0.70B | 0.78B | 0.76B | 0.75B | 0.74B | 3.01B | 2.97B | 2.95B | 2.88B | 2.81B | 2.79B | 2.75B | 3.28B | 3.25B | 3.17B | 3.08B | 3.73B | 3.55B | 3.50B | 3.44B | 3.40B | 3.37B | 3.42B | 3.38B | 4.03B | 4.07B | 4.05B | 4.03B | 3.96B | 3.87B | 3.82B | 4.56B | 4.61B | 5.25B | 5.23B | 5.59B | 5.62B | 5.50B | 5.50B | 5.48B | 5.47B | 5.37B | 5.60B | 5.58B | 6.17B | 6.10B | 6.82B | 6.83B | 6.71B |
|
Total Debt
|
| | | | 0.46B | | 0.45B | 0.43B | 0.56B | 0.62B | 0.61B | 0.63B | 0.78B | 0.88B | 0.89B | 0.87B | 0.82B | 0.85B | 0.87B | 0.83B | 2.84B | 2.82B | 2.88B | 2.75B | 2.67B | 2.58B | 2.72B | 3.21B | 3.11B | 3.14B | 3.14B | 3.73B | 3.71B | 3.70B | 3.77B | 3.70B | 3.63B | 3.65B | 3.65B | 4.30B | 4.26B | 4.07B | 3.86B | 3.85B | 3.80B | 4.00B | 4.73B | 4.89B | 5.58B | 5.85B | 6.37B | 6.23B | 6.01B | 5.98B | 5.93B | 6.03B | 5.90B | 6.28B | 6.23B | 6.59B | 6.55B | 7.39B | 7.51B | 7.58B |
|
Common Equity
|
0.47B | | | | 0.63B | | 0.71B | 0.76B | 0.81B | 0.88B | 0.94B | 1.04B | 0.91B | 0.98B | 1.05B | 1.17B | 1.22B | 1.37B | 1.48B | 1.56B | 2.62B | 2.78B | 2.91B | 2.96B | 2.83B | 2.99B | 3.08B | 3.18B | 3.08B | 3.34B | 3.41B | 3.43B | 3.68B | 3.89B | 3.44B | 3.56B | 3.34B | 3.53B | 3.84B | 3.90B | 3.71B | 2.80B | 2.97B | 2.94B | 3.36B | 3.30B | 3.49B | 3.17B | 2.87B | 2.90B | 2.69B | 2.23B | 2.54B | 2.88B | 3.26B | 3.06B | 3.28B | 3.28B | 2.78B | 3.11B | 3.15B | 3.49B | 3.97B | 4.12B |
|
Shareholder's Equity
|
0.47B | | | | 0.63B | | 0.71B | 0.76B | 0.81B | 0.88B | 0.94B | 1.04B | 0.91B | 0.98B | 1.05B | 1.17B | 1.22B | 1.37B | 1.48B | 1.56B | 2.62B | 2.78B | 2.91B | 2.96B | 2.83B | 2.99B | 3.08B | 3.18B | 3.08B | 3.34B | 3.41B | 3.43B | 3.68B | 3.89B | 3.44B | 3.56B | 3.34B | 3.53B | 3.84B | 3.90B | 3.71B | 2.80B | 2.97B | 2.94B | 3.36B | 3.30B | 3.49B | 3.17B | 2.87B | 2.90B | 2.69B | 2.23B | 2.54B | 2.88B | 3.26B | 3.06B | 3.28B | 3.28B | 2.78B | 3.11B | 3.15B | 3.49B | 3.97B | 4.12B |
|
Liabilities and Shareholders Equity
|
| | | | 1.48B | | 1.62B | 1.74B | 2.35B | 2.56B | 2.50B | 2.84B | 2.72B | 2.89B | 3.01B | 3.48B | 3.93B | 4.04B | 4.25B | 4.22B | 8.52B | 8.50B | 8.57B | 8.29B | 7.89B | 8.01B | 8.27B | 9.92B | 9.63B | 10.01B | 10.10B | 11.33B | 11.32B | 11.69B | 11.49B | 11.45B | 11.20B | 11.51B | 11.98B | 11.91B | 12.25B | 11.31B | 10.63B | 11.09B | 11.19B | 11.43B | 13.03B | 13.45B | 13.40B | 14.22B | 14.71B | 14.49B | 14.09B | 15.14B | 15.44B | 15.67B | 15.48B | 15.83B | 16.20B | 17.64B | 17.96B | 18.55B | 20.44B | 19.74B |
|
Treasury Shares
|
0.00B | | | | 0.00B | | 0.03B | 0.03B | 0.00B | 0.03B | 31.88B | 0.03B | 0.00B | 0.04B | 0.04B | 0.04B | 0.00B | 0.04B | 0.04B | 0.04B | 0.00B | 0.03B | 0.03B | 0.03B | 0.00B | 0.03B | 0.03B | 0.03B | 0.00B | 0.03B | 0.03B | 0.00B | 0.00B | 0.03B | 0.03B | 0.03B | 0.00B | 0.04B | 0.04B | 0.04B | 0.00B | 0.04B | 0.04B | 0.04B | 0.00B | 0.04B | 0.04B | 0.05B | 0.00B | 0.05B | 0.05B | 0.05B | 0.00B | 0.05B | 0.05B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B |
|
Retained Earnings
|
| | | | 0.39B | | 0.46B | 0.50B | 0.53B | 0.58B | 0.63B | 0.69B | 0.75B | 0.82B | 0.89B | 0.97B | 1.04B | 1.11B | 1.20B | 1.29B | 1.40B | 1.50B | 1.60B | 1.71B | 1.77B | 1.88B | 1.99B | 2.12B | 2.22B | 2.34B | 2.47B | 2.68B | 2.96B | 3.18B | 3.36B | 3.52B | 3.82B | 3.99B | 4.25B | 4.48B | 4.71B | 4.86B | 5.02B | 5.21B | 5.42B | 5.60B | 5.80B | 6.03B | 6.26B | 6.47B | 6.74B | 6.99B | 7.21B | 7.43B | 7.67B | 7.94B | 8.19B | 8.42B | 8.67B | 8.95B | 9.20B | 9.44B | 9.72B | 10.00B |