|
Cash & Equivalents
|
0.53B | 0.27B | 0.43B | 0.34B | 0.48B | 0.34B | 0.57B | 0.30B | 0.27B | 0.19B | 0.27B | 0.13B | 0.13B | 0.12B | 0.24B | 0.39B | 0.28B | 0.25B | 0.14B | 0.37B | 0.61B | 0.39B | 0.22B | 0.51B | 0.22B | 0.36B | 0.19B | 0.18B | 0.18B | 0.46B | 0.13B | 0.42B | 0.27B | 0.34B | 0.24B | 0.28B | 0.25B | 0.25B | 0.22B | 0.25B | 1.55B | 1.82B | 1.68B | 1.25B | 1.25B | 1.29B | 0.51B | 0.46B | 0.35B | 0.30B | 0.12B | 0.14B | 0.12B | 0.09B |
|
Cash & Current Investments
|
0.53B | 0.27B | 0.43B | 0.34B | 0.48B | 0.34B | 0.57B | 0.30B | 0.27B | 0.19B | 0.27B | 0.13B | 0.13B | 0.12B | 0.24B | 0.39B | 0.28B | 0.25B | 0.14B | 0.37B | 0.61B | 0.39B | 0.22B | 0.51B | 0.22B | 0.36B | 0.19B | 0.18B | 0.18B | 0.46B | 0.13B | 0.42B | 0.27B | 0.34B | 0.24B | 0.28B | 0.25B | 0.25B | 0.22B | 0.25B | 1.55B | 1.82B | 1.68B | 1.25B | 1.25B | 1.29B | 0.51B | 0.46B | 0.35B | 0.30B | 0.12B | 0.14B | 0.12B | 0.09B |
|
Receivables
|
-0.02B | | -0.01B | 1.62B | -0.09B | -0.06B | 1.65B | 1.71B | 1.77B | 1.79B | 1.77B | 1.83B | 2.02B | 2.06B | 2.09B | 2.07B | 2.22B | 2.17B | 2.30B | 2.32B | 3.13B | 3.12B | 3.27B | 3.41B | 3.61B | 3.49B | 3.69B | 3.61B | 3.72B | 3.18B | 3.18B | 2.45B | 2.41B | 2.35B | 2.35B | 2.36B | 2.36B | 2.27B | 2.26B | 2.10B | 1.93B | 1.96B | 1.93B | 1.96B | 1.96B | 2.02B | 2.06B | 2.08B | 2.00B | 1.97B | 2.04B | 2.04B | 2.04B | 2.16B |
|
Inventory
|
0.41B | | 1.25B | 0.30B | 0.43B | 0.85B | 0.31B | 0.33B | 0.33B | 0.34B | 0.34B | 0.35B | 0.35B | 0.36B | 0.36B | 0.37B | 0.37B | 0.38B | 0.38B | 0.37B | 0.53B | 0.55B | 0.55B | 0.56B | 0.56B | 0.57B | 0.57B | 0.58B | 0.59B | 0.53B | 0.53B | 0.44B | 0.43B | 0.42B | 0.40B | 0.40B | 0.38B | 0.38B | 0.35B | 0.35B | 0.34B | 0.34B | 0.34B | 0.34B | 0.34B | 0.34B | 0.35B | 0.35B | 0.36B | 0.35B | 0.35B | 0.34B | 0.33B | 0.33B |
|
Prepaid Assets
|
0.20B | | 0.21B | 0.19B | 0.19B | 0.19B | 0.17B | 0.22B | 0.18B | 0.18B | 0.23B | 0.23B | 0.33B | 0.23B | 0.27B | 0.30B | 0.29B | 0.27B | 0.33B | 0.34B | 0.64B | 0.62B | 0.68B | 0.53B | 0.51B | 0.52B | 0.55B | 0.57B | 0.55B | 0.42B | 0.46B | 0.45B | 0.42B | 0.41B | 0.40B | 0.36B | 0.37B | 0.34B | 0.36B | 0.42B | 0.37B | 0.36B | 0.34B | 0.32B | 0.28B | 0.28B | 0.27B | 0.27B | 0.26B | 0.30B | 0.24B | 0.28B | 0.34B | 0.33B |
|
Current Deferred Tax Assets
|
| | | 0.08B | | 0.08B | 0.08B | 0.12B | 0.12B | 0.12B | 0.12B | 0.09B | 0.09B | 0.09B | 0.09B | 0.12B | 0.12B | 0.12B | 0.12B | 0.10B | 0.29B | 0.32B | 0.32B | 0.34B | 0.34B | 0.34B | 0.34B | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Assets
|
2.83B | | 2.79B | 2.67B | 2.88B | 2.98B | 2.98B | 2.87B | 2.84B | 2.73B | 2.84B | 2.85B | 3.10B | 3.00B | 3.21B | 3.42B | 3.42B | 3.36B | 3.45B | 3.75B | 5.63B | 5.40B | 5.37B | 5.57B | 5.43B | 5.50B | 5.55B | 5.17B | 5.26B | 4.84B | 4.54B | 3.99B | 3.69B | 3.72B | 3.55B | 3.60B | 3.48B | 3.38B | 3.43B | 3.36B | 4.41B | 4.69B | 4.51B | 4.10B | 4.05B | 4.18B | 3.48B | 3.49B | 3.33B | 3.27B | 3.08B | 3.11B | 3.19B | 3.25B |
|
Buildings
|
| | | 4.81B | | | | 5.11B | | | | 5.72B | | | | 6.09B | | | | 6.22B | | | | 8.79B | | | | 9.05B | | | | | | | 6.23B | | | | 5.88B | | | | 5.75B | | | | 6.05B | | | | 6.04B | | | |
|
Land & Improvements
|
| | | 0.54B | | | | 0.54B | | | | 0.59B | | | | 0.61B | | | | 0.62B | | | | 0.95B | | | | 0.97B | | | | | | | 0.60B | | | | 0.56B | | | | 0.52B | | | | 0.53B | | | | 0.50B | | | |
|
Property, Plant & Equipment (Net)
|
5.87B | | 6.05B | 6.13B | 6.11B | 6.08B | 6.14B | 6.32B | 6.45B | 6.51B | 6.57B | 6.86B | 7.00B | 7.05B | 7.11B | 7.15B | 7.10B | 7.10B | 7.07B | 7.05B | 10.57B | 10.82B | 10.30B | 10.17B | 10.09B | 10.09B | 10.06B | 10.11B | 10.10B | 8.96B | 8.83B | 6.97B | 6.75B | 6.57B | 6.14B | 6.09B | 5.93B | 5.93B | 5.61B | 5.52B | 5.31B | 5.29B | 5.32B | 5.30B | 5.33B | 5.37B | 5.55B | 5.56B | 5.54B | 5.45B | 5.37B | 5.25B | 5.25B | 5.16B |
|
Long-Term Investments
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.09B | 0.08B | 0.09B | 0.07B | 0.08B | 0.08B | 0.08B | 0.08B | 0.08B | 0.09B | 0.09B | | | | | | | | | | | | |
|
Goodwill
|
4.17B | | 4.19B | 4.16B | 4.16B | 4.16B | 4.17B | 4.15B | 4.23B | 4.23B | 4.23B | 4.26B | 4.37B | 4.37B | 4.40B | 4.39B | 4.41B | 4.41B | 4.44B | 4.42B | 8.37B | 8.52B | 8.94B | 8.95B | 8.95B | 8.96B | 8.97B | 8.96B | 9.02B | 6.93B | 6.90B | 7.52B | 7.47B | 7.45B | 7.37B | 7.37B | 7.31B | 7.31B | 7.14B | 7.14B | 7.04B | 7.03B | 7.03B | 4.22B | 4.22B | 4.22B | 7.03B | 4.22B | 7.04B | 7.01B | 6.98B | 6.87B | 6.87B | 6.76B |
|
Intangibles
|
| | | | | | | | | | | 0.06B | | 0.06B | 0.06B | 0.06B | 0.06B | | 0.00B | 0.05B | 0.09B | 0.09B | 0.10B | 0.13B | | | | 0.12B | 0.12B | | 0.01B | | | | 0.07B | | | | 0.02B | 0.06B | | | 0.05B | | | | | | | | | | | |
|
Goodwill & Intangibles
|
4.17B | | 4.19B | 4.16B | 4.16B | 4.16B | 4.17B | 4.15B | 4.23B | 4.23B | 4.23B | 4.32B | 4.37B | 4.43B | 4.46B | 4.45B | 4.47B | 4.41B | 4.44B | 4.47B | 8.47B | 8.61B | 9.04B | 9.08B | 8.95B | 8.96B | 8.97B | 9.09B | 9.14B | 6.93B | 6.91B | 7.52B | 7.47B | 7.45B | 7.44B | 7.37B | 7.31B | 7.31B | 7.16B | 7.20B | 7.04B | 7.03B | 7.09B | 4.22B | 4.22B | 4.22B | 7.03B | 4.22B | 7.04B | 7.01B | 6.98B | 6.87B | 6.87B | 6.76B |
|
Long-Term Deferred Tax
|
| | | | | | | 0.46B | | | | 0.42B | | | | | | | | | | | | | | | | | | | | 0.06B | 0.10B | | 0.07B | 0.07B | 0.06B | 0.09B | 0.04B | 0.05B | 0.11B | 0.09B | 0.06B | 0.06B | 0.06B | 0.06B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B |
|
Other Non-Current Assets
|
-0.00B | | -0.00B | 1.06B | 1.05B | 1.09B | 1.12B | 1.35B | 1.21B | -0.00B | 0.19B | 1.24B | 1.38B | 1.45B | 1.53B | 1.63B | 1.67B | 1.72B | 1.77B | 1.90B | 2.39B | 2.54B | 2.62B | 2.73B | 2.65B | 2.64B | 2.60B | 2.35B | 2.34B | 1.71B | 1.96B | 1.58B | 1.60B | 1.54B | 1.54B | 2.01B | 2.16B | 1.99B | 2.21B | 2.19B | 2.36B | 2.23B | 1.90B | 1.91B | 1.87B | 1.85B | 1.91B | 1.95B | 1.91B | 1.94B | 2.01B | 2.15B | 2.10B | 2.27B |
|
Non-Current Assets
|
11.09B | | 11.25B | 11.35B | 11.32B | 11.33B | 11.44B | 11.83B | 11.88B | 12.09B | 12.01B | 12.36B | 12.75B | 12.88B | 13.03B | 13.19B | 13.18B | 13.24B | 13.28B | 13.37B | 21.34B | 21.87B | 21.85B | 21.86B | 21.69B | 21.69B | 21.64B | 21.43B | 21.47B | 17.59B | 0.05B | 13.32B | 13.10B | 12.74B | 12.31B | 12.71B | 12.65B | 12.51B | 14.60B | 14.45B | 14.49B | 14.44B | 11.50B | 11.49B | 11.47B | 11.49B | 11.74B | 11.78B | 11.73B | 11.64B | 11.59B | 11.51B | 11.46B | 11.43B |
|
Assets
|
13.91B | | 14.04B | 14.02B | 14.20B | 14.31B | 14.42B | 14.70B | 14.72B | 14.83B | 14.85B | 15.21B | 15.85B | 15.87B | 16.24B | 16.61B | 16.60B | 16.60B | 16.72B | 17.12B | 26.96B | 27.27B | 27.22B | 27.42B | 27.12B | 27.19B | 27.19B | 26.59B | 26.72B | 22.43B | 22.23B | 17.31B | 16.79B | 16.47B | 15.86B | 16.31B | 16.13B | 15.89B | 15.61B | 15.45B | 16.41B | 16.52B | 16.01B | 15.59B | 15.53B | 15.67B | 15.22B | 15.26B | 15.06B | 14.91B | 14.67B | 14.62B | 14.65B | 14.67B |
|
Accounts Payables
|
0.47B | | 0.50B | 0.43B | 0.50B | 0.51B | 0.52B | 0.53B | 0.55B | 0.58B | 0.64B | 0.75B | 0.82B | 0.77B | 0.81B | 0.83B | 0.74B | 0.75B | 0.74B | 0.95B | 1.02B | 1.00B | 1.06B | 1.29B | 1.19B | 1.14B | 1.21B | 1.26B | 1.18B | 0.98B | 1.02B | 0.89B | 0.84B | 0.82B | 0.89B | 0.86B | 0.81B | 0.74B | 0.81B | 0.73B | 0.68B | 0.71B | 0.78B | 0.73B | 0.68B | 0.76B | 0.83B | 0.82B | 0.83B | 0.82B | 0.77B | 0.71B | 0.74B | 0.84B |
|
Payables
|
0.47B | | 0.50B | 0.43B | 0.50B | 0.51B | 0.52B | 0.53B | 0.55B | 0.58B | 0.64B | 0.75B | 0.82B | 0.77B | 0.81B | 0.83B | 0.74B | 0.75B | 0.74B | 0.95B | 1.02B | 1.00B | 1.06B | 1.29B | 1.19B | 1.14B | 1.21B | 1.26B | 1.18B | 0.98B | 1.02B | 0.89B | 0.84B | 0.82B | 0.89B | 0.86B | 0.81B | 0.74B | 0.81B | 0.73B | 0.68B | 0.71B | 0.78B | 0.73B | 0.68B | 0.76B | 0.83B | 0.82B | 0.83B | 0.82B | 0.77B | 0.71B | 0.74B | 0.84B |
|
Accumulated Expenses
|
0.80B | | 0.86B | 0.50B | 0.85B | 0.75B | 0.89B | 0.90B | 0.90B | 0.85B | 0.90B | 0.99B | 1.00B | 0.96B | 0.96B | 1.12B | 1.04B | 1.00B | 1.08B | 1.23B | 1.75B | 1.73B | 1.74B | 1.81B | 1.55B | 1.51B | 1.41B | 1.36B | 1.47B | 1.29B | 1.28B | 1.10B | 1.01B | 1.37B | 1.09B | 1.05B | 0.96B | 1.01B | 0.59B | 0.59B | 0.49B | 0.58B | 0.64B | 0.67B | 0.60B | 0.69B | 0.66B | 0.70B | 0.62B | 0.60B | 0.64B | 0.60B | 0.56B | 0.51B |
|
Other Accumulated Expenses
|
0.00B | | 0.00B | 0.29B | -0.00B | 0.01B | | 0.30B | | 0.00B | | 0.37B | | | | 0.40B | | | | 0.54B | | | | 0.86B | | | | 0.54B | | | | 0.43B | 0.42B | 0.74B | 0.47B | 0.42B | 0.41B | 0.42B | 0.53B | 0.50B | 1.88B | 2.01B | 0.98B | 1.00B | 1.16B | 1.26B | 0.48B | 0.45B | 0.43B | 0.57B | 0.42B | 0.46B | 0.43B | 0.47B |
|
Short term Debt
|
0.03B | | 0.06B | 0.07B | 0.07B | 0.06B | 0.06B | 0.06B | 0.07B | 0.07B | 0.06B | 0.06B | 0.08B | 0.08B | 0.10B | 0.09B | 0.11B | 0.12B | 0.18B | 0.17B | 0.20B | 0.21B | 0.22B | 0.23B | 0.23B | 0.25B | 0.24B | 0.23B | 0.25B | 0.25B | 0.24B | 0.04B | 0.04B | 0.04B | 0.20B | 0.20B | 0.21B | 0.32B | 0.02B | 0.03B | 0.03B | 0.02B | 0.12B | 0.02B | 0.03B | 0.04B | 0.03B | 0.04B | 0.03B | 0.02B | 0.02B | 0.04B | 0.03B | 0.02B |
|
Current Leases
|
| | | | | | | | | | | 0.00B | | | | | | | | | | | | | | | | | | | | | | | 0.01B | 0.14B | 0.13B | 0.14B | 0.14B | 0.13B | 0.14B | 0.13B | 0.14B | 0.13B | 0.13B | 0.14B | 0.15B | 0.15B | 0.15B | 0.15B | 0.15B | 0.14B | 0.13B | 0.12B |
|
Current Taxes
|
0.02B | | 0.05B | | | | | | | 0.00B | 0.02B | | | | | | 0.01B | | | | | | | | 0.01B | 0.08B | 0.10B | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Curent Deferred Tax Liability
|
| | | 0.03B | | 0.03B | 0.03B | 0.01B | 0.01B | 0.01B | 0.01B | | | | | | | | | 0.00B | | | | 0.02B | 0.02B | 0.02B | 0.02B | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities
|
1.40B | | 1.56B | 1.46B | 1.53B | 1.50B | 1.58B | 1.64B | 1.61B | 1.66B | 1.70B | 1.91B | 2.00B | 1.90B | 1.98B | 2.14B | 2.01B | 1.99B | 2.11B | 2.46B | 3.13B | 3.17B | 3.18B | 3.59B | 3.16B | 3.23B | 3.15B | 3.07B | 3.05B | 2.73B | 2.69B | 2.26B | 2.06B | 2.48B | 2.39B | 2.51B | 2.50B | 2.35B | 2.28B | 2.17B | 3.42B | 3.63B | 2.81B | 2.71B | 2.87B | 3.09B | 2.36B | 2.35B | 2.29B | 2.38B | 2.19B | 2.13B | 2.08B | 2.15B |
|
Non-Current Debt
|
9.07B | | 8.86B | 8.84B | 8.83B | 8.82B | 8.82B | 8.81B | 8.79B | 8.78B | 8.77B | 8.78B | 9.24B | 9.24B | 9.47B | 9.45B | 9.42B | 9.39B | 9.37B | 9.29B | 16.80B | 16.72B | 16.79B | 16.68B | 16.74B | 16.62B | 16.65B | 16.56B | 16.66B | 15.11B | 15.08B | 13.86B | 13.67B | 13.54B | 13.39B | 13.38B | 13.39B | 13.29B | 13.38B | 13.53B | 13.11B | 12.86B | 12.09B | 11.90B | 11.93B | 11.98B | 12.11B | 12.15B | 12.18B | 11.94B | 11.61B | 11.70B | 11.73B | 11.82B |
|
Pension
|
| | | | | | | | | | | | | | | 0.10B | | | | 0.10B | | | | 0.12B | | | | 0.13B | | | | 0.08B | 0.07B | 0.07B | 0.07B | 0.07B | 0.07B | 0.07B | 0.07B | 0.07B | 0.08B | 0.08B | 0.09B | | | | 0.10B | | | | 0.09B | | | |
|
Minority Interest
|
0.31B | | 0.34B | 0.37B | 0.37B | 0.39B | 0.38B | 0.39B | 0.39B | 0.38B | 0.38B | 0.40B | 0.36B | 0.37B | 0.37B | 0.37B | 0.38B | 0.37B | 0.37B | 0.36B | 0.69B | 0.69B | 0.69B | 0.53B | 0.52B | 0.52B | 0.52B | 0.57B | 0.56B | 0.55B | 0.55B | 0.52B | 0.51B | 0.49B | 0.50B | 0.51B | 0.50B | 0.50B | 0.50B | 0.50B | 0.49B | 0.48B | 0.48B | 0.48B | 0.50B | 0.49B | 0.48B | 0.49B | 0.50B | 0.52B | 0.54B | 0.56B | 0.58B | 0.33B |
|
Liabilities from Discontinued Operations
|
| | | | | | | | | | | | | | | | | | | 0.02B | 0.03B | 0.04B | 0.03B | 0.01B | 0.00B | 0.00B | 0.00B | 0.01B | 0.00B | 0.00B | 0.01B | | | | | | | | | | | | | | | | | | | | | | | |
|
Operating Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.49B | 0.48B | 0.50B | 0.49B | 0.51B | 0.51B | 0.52B | 0.52B | 0.53B | 0.52B | 0.54B | 0.54B | 0.58B | 0.57B | 0.56B | 0.60B | 0.59B | 0.58B | 0.56B |
|
Non-Current Deferred Tax Liability
|
| | | 0.48B | | 0.47B | 0.47B | 0.96B | 0.61B | 0.61B | 0.61B | 0.70B | 0.70B | 0.70B | 0.70B | 0.81B | 0.81B | 0.81B | 0.81B | 0.91B | 1.13B | 1.04B | 0.88B | 0.84B | 0.84B | 0.84B | 0.85B | 0.59B | 0.60B | 0.39B | 0.36B | 0.02B | 0.02B | 0.04B | 0.03B | 0.03B | 0.03B | 0.03B | 0.20B | 0.03B | 0.03B | 0.03B | 0.03B | 0.10B | 0.15B | 0.15B | 0.19B | 0.21B | 0.41B | 0.48B | 0.84B | 0.35B | 0.36B | 0.34B |
|
Other Non-Current Liabilities
|
0.89B | | 0.87B | 0.86B | 0.89B | 0.97B | 1.04B | 1.00B | 0.95B | 1.03B | 0.98B | 0.95B | 0.99B | 1.00B | 1.00B | 1.04B | 1.04B | 1.02B | 1.02B | 0.98B | 1.43B | 1.78B | 1.71B | 1.69B | 1.69B | 1.68B | 1.70B | 1.70B | 1.72B | 1.66B | 1.62B | 1.35B | 1.33B | 1.05B | 1.01B | 0.98B | 0.99B | 1.00B | 0.89B | 0.85B | 0.91B | 0.95B | 1.60B | 1.48B | 1.19B | 0.91B | 0.83B | 0.79B | 0.76B | 0.73B | 0.64B | 0.65B | 0.72B | 0.69B |
|
Total Non-Current Liabilities
|
10.94B | | 10.89B | 10.78B | 10.84B | 10.80B | 10.87B | 11.06B | 11.01B | 11.05B | 11.08B | 11.40B | 11.94B | 11.85B | 12.16B | 12.40B | 12.24B | 12.18B | 12.29B | 12.65B | 21.06B | 20.93B | 20.85B | 21.11B | 20.75B | 20.70B | 20.65B | 20.22B | 20.32B | 18.23B | 18.12B | 16.14B | 15.75B | 16.05B | 15.81B | 16.42B | 16.40B | 16.16B | 15.80B | 17.33B | 14.85B | 14.35B | 15.46B | 15.23B | 15.46B | 15.76B | 15.20B | 15.29B | 15.46B | 15.37B | 14.76B | 14.77B | 14.75B | 14.87B |
|
Total Liabilities
|
11.83B | | 11.76B | 11.64B | 11.73B | 11.76B | 11.91B | 12.06B | 11.96B | 12.08B | 12.06B | 12.35B | 12.93B | 12.84B | 13.16B | 13.44B | 13.28B | 13.20B | 13.30B | 13.63B | 22.48B | 22.72B | 22.56B | 22.81B | 22.44B | 22.38B | 22.34B | 21.92B | 22.04B | 19.88B | 19.75B | 17.49B | 17.08B | 17.10B | 16.82B | 17.39B | 17.39B | 17.16B | 17.25B | 17.08B | 17.98B | 17.99B | 17.06B | 16.71B | 16.65B | 16.67B | 16.03B | 16.08B | 16.22B | 16.09B | 15.40B | 15.41B | 15.47B | 15.57B |
|
Total Debt
|
9.11B | | 8.93B | 8.91B | 8.90B | 8.88B | 8.88B | 8.87B | 8.86B | 8.85B | 8.83B | 8.85B | 9.32B | 9.33B | 9.57B | 9.54B | 9.54B | 9.51B | 9.55B | 9.45B | 17.00B | 16.93B | 17.01B | 16.92B | 16.97B | 16.87B | 16.89B | 16.79B | 16.91B | 15.36B | 15.32B | 13.89B | 13.71B | 13.57B | 13.60B | 13.59B | 13.60B | 13.60B | 13.40B | 13.55B | 13.14B | 12.88B | 12.22B | 11.92B | 11.95B | 12.01B | 12.14B | 12.20B | 12.21B | 11.96B | 11.63B | 11.73B | 11.76B | 11.84B |
|
Common Equity
|
1.78B | | 1.95B | 2.02B | 2.10B | 2.16B | 2.13B | 2.25B | 2.37B | 2.37B | 2.41B | 2.46B | 2.55B | 2.66B | 2.71B | 2.80B | 2.94B | 3.02B | 3.05B | 3.13B | 3.79B | 3.87B | 3.97B | 4.08B | 4.16B | 4.28B | 4.32B | 4.11B | 4.12B | 2.00B | 1.93B | -0.70B | -0.88B | -1.21B | -1.46B | -1.66B | -1.83B | -1.85B | -2.14B | -2.21B | -2.13B | -2.02B | -1.54B | -1.68B | -1.70B | -1.58B | -1.29B | -1.39B | -1.74B | -1.79B | -1.27B | -1.45B | -1.49B | -1.46B |
|
Shareholder's Equity
|
| | | 2.02B | | 2.16B | 2.13B | 2.25B | 2.37B | 2.37B | 2.41B | 2.46B | 2.55B | 2.66B | 2.71B | 2.80B | 2.94B | 3.02B | 3.05B | 3.13B | 3.79B | 3.87B | 3.97B | 4.08B | 4.16B | 4.28B | 4.32B | 4.11B | 4.12B | 2.00B | 1.93B | -0.70B | -0.88B | -1.21B | -1.46B | -1.66B | -1.83B | -1.85B | -2.14B | -2.21B | -2.13B | -2.02B | -1.54B | -1.68B | -1.70B | -1.58B | -1.29B | -1.39B | -1.74B | -1.79B | -1.27B | -1.45B | -1.49B | -1.46B |
|
Liabilities and Shareholders Equity
|
13.91B | | 14.04B | 14.02B | 14.20B | 14.31B | 14.42B | 14.70B | 14.72B | 14.83B | 14.85B | 15.21B | 15.85B | 15.87B | 16.24B | 16.61B | 16.60B | 16.60B | 16.72B | 17.12B | 26.96B | 27.27B | 27.22B | 27.42B | 27.12B | 27.19B | 27.19B | 26.59B | 26.72B | 22.43B | 22.23B | 17.31B | 16.79B | 16.47B | 15.86B | 16.31B | 16.13B | 15.89B | 15.61B | 15.45B | 16.41B | 16.52B | 16.01B | 15.59B | 15.53B | 15.67B | 15.22B | 15.26B | 15.06B | 14.91B | 14.67B | 14.62B | 14.65B | 14.67B |
|
Treasury Shares
|
| | | 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 | 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 | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.01B | 0.01B | 0.00B | 0.00B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B |
|
Retained Earnings
|
-0.28B | | -0.24B | -0.22B | -0.23B | 1.16B | 1.23B | -0.23B | 1.36B | 1.40B | 1.47B | -0.18B | 1.58B | 1.66B | 1.70B | -0.14B | -0.13B | -0.10B | -0.09B | -0.07B | -0.06B | -0.06B | -0.05B | -0.06B | -0.07B | -0.06B | -0.09B | -0.07B | -0.09B | -0.09B | -0.09B | -2.77B | -2.88B | -3.21B | -0.01B | -3.66B | -3.83B | -3.85B | -0.01B | -4.20B | -4.13B | -4.02B | -0.01B | -3.77B | -3.77B | -3.65B | -0.01B | -3.48B | -3.80B | -3.85B | -0.02B | -3.48B | -3.52B | -3.61B |
|
Shares Outstanding
|
| | | 0.09B | | | | 0.09B | | | | 0.09B | | | | 0.09B | | | | 0.10B | | | | 0.12B | | | | 0.11B | | | | | | | 0.12B | | | | 0.12B | | | | 0.13B | | | | 0.13B | | | | 0.13B | | | |