|
Cash & Equivalents
|
0.22B | 0.28B | 0.24B | 0.50B | 0.60B | 0.11B | 0.12B | 0.13B | 0.13B | 0.13B | 0.14B | 0.14B | 0.16B | 0.17B | 0.17B | 0.51B | 0.17B | 0.17B | 0.22B | 0.58B | 0.23B | 0.18B | 0.18B | 0.16B | 0.19B | 0.19B | 0.20B | 0.19B | 0.21B | 0.21B | 0.23B | 0.27B | 0.28B | 0.27B | 0.26B | 0.24B | 0.27B | 0.26B | 0.28B | 0.24B | 2.67B | 2.96B | 2.20B | 1.38B | 0.69B | 0.31B | 0.49B | 0.34B | 0.34B | 0.33B | 0.36B | 0.38B | 0.31B | 0.35B | 0.37B | 0.54B | 0.72B | 1.22B | 0.54B | 0.93B | 0.85B | 1.28B | 1.24B |
|
Cash & Current Investments
|
0.22B | 0.28B | 0.24B | 0.50B | 0.60B | 0.11B | 0.12B | 0.13B | 0.13B | 0.13B | 0.14B | 0.14B | 0.16B | 0.17B | 0.17B | 0.51B | 0.17B | 0.17B | 0.22B | 0.58B | 0.23B | 0.18B | 0.18B | 0.16B | 0.19B | 0.19B | 0.20B | 0.19B | 0.21B | 0.21B | 0.23B | 0.27B | 0.28B | 0.27B | 0.26B | 0.24B | 0.27B | 0.26B | 0.28B | 0.24B | 2.67B | 2.96B | 2.20B | 1.38B | 0.69B | 0.31B | 0.49B | 0.34B | 0.34B | 0.33B | 0.36B | 0.38B | 0.31B | 0.35B | 0.37B | 0.54B | 0.72B | 1.22B | 0.54B | 0.93B | 0.85B | 1.28B | 1.24B |
|
Inventory
|
| | | 1.77B | 1.77B | 1.97B | 2.09B | 2.01B | 2.00B | 2.15B | 2.33B | 2.40B | 2.41B | 2.53B | 2.59B | 2.55B | 2.61B | 2.79B | 2.79B | 2.78B | 2.84B | 3.03B | 3.10B | 3.07B | 3.07B | 3.27B | 3.49B | 3.26B | 3.30B | 3.46B | 3.60B | 3.61B | 3.59B | 3.90B | 3.98B | 4.10B | 4.11B | 4.42B | 4.50B | 4.68B | 4.11B | 4.39B | 5.03B | 5.25B | 5.10B | 5.28B | 5.30B | 5.61B | 6.09B | 6.94B | 7.14B | 6.76B | 7.34B | 7.53B | 7.36B | 6.99B | 6.93B | 7.00B | 7.12B | 6.71B | 6.59B | 6.61B | 6.65B |
|
Current Deferred Tax Assets
|
| | | -0.02B | | -0.02B | -0.02B | -0.03B | -0.02B | -0.02B | -0.01B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets
|
| | | 0.10B | 0.14B | 0.14B | 0.14B | 0.14B | 0.14B | 0.14B | 0.13B | 0.14B | 0.15B | 0.15B | 0.14B | 0.15B | 0.17B | 0.18B | 0.17B | 0.17B | 0.18B | 0.20B | 0.19B | 0.19B | 0.21B | 0.23B | 0.23B | 0.22B | 0.23B | 0.26B | 0.23B | 0.26B | 0.26B | 0.29B | 0.28B | 0.27B | 0.18B | 0.18B | 0.19B | 0.18B | 0.19B | 0.21B | 0.20B | 0.20B | 0.24B | 0.27B | 0.27B | 0.25B | 0.28B | 0.33B | 0.32B | 0.30B | 0.36B | 0.38B | 0.35B | 0.37B | 0.41B | 0.44B | 0.40B | 0.39B | 0.42B | 0.42B | 0.42B |
|
Current Assets
|
| | | 2.37B | 2.51B | 2.27B | 2.39B | 2.28B | 2.27B | 2.51B | 2.62B | 2.68B | 2.72B | 2.86B | 2.90B | 3.21B | 2.94B | 3.14B | 3.18B | 3.53B | 3.24B | 3.42B | 3.49B | 3.43B | 3.48B | 3.71B | 3.97B | 3.68B | 3.75B | 3.98B | 4.15B | 4.25B | 4.17B | 4.52B | 4.63B | 4.66B | 4.58B | 4.92B | 5.07B | 5.18B | 6.99B | 7.60B | 7.53B | 6.91B | 6.04B | 5.99B | 6.18B | 6.30B | 6.74B | 7.68B | 8.02B | 7.58B | 8.06B | 8.41B | 8.27B | 8.01B | 8.10B | 8.72B | 8.18B | 8.16B | 7.90B | 8.40B | 8.38B |
|
Property, Plant & Equipment (Net)
|
| | | 1.52B | 1.56B | 1.62B | 1.72B | 1.79B | 1.88B | 1.97B | 2.05B | 2.09B | 2.18B | 2.24B | 2.29B | 2.08B | 2.08B | 2.11B | 2.12B | 2.12B | 2.14B | 2.20B | 2.24B | 2.26B | 2.28B | 2.35B | 2.39B | 2.43B | 2.49B | 2.57B | 2.65B | 2.70B | 2.76B | 2.86B | 2.92B | 2.97B | 3.01B | 3.02B | 3.13B | 3.28B | 3.32B | 3.52B | 3.70B | 3.90B | 4.00B | 4.10B | 4.18B | 4.35B | 4.45B | 4.65B | 4.93B | 5.24B | 5.42B | 5.62B | 5.85B | 6.09B | 6.17B | 6.27B | 6.35B | 6.21B | 6.28B | 6.40B | 6.42B |
|
Goodwill
|
| | | 4.34B | 4.34B | 4.34B | 4.34B | 4.34B | 4.34B | 4.34B | 4.34B | 4.34B | 4.34B | 4.34B | 4.34B | 4.34B | 4.34B | 4.34B | 4.34B | 4.34B | 4.34B | 4.34B | 4.34B | 4.34B | 4.34B | 4.34B | 4.34B | 4.34B | 4.34B | 4.34B | 4.34B | 4.34B | 4.34B | 4.34B | 4.34B | 4.34B | 4.34B | 4.34B | 4.34B | 4.34B | 4.34B | 4.34B | 4.34B | 4.34B | 4.34B | 4.34B | 4.34B | 4.34B | 4.34B | 4.34B | 4.34B | 4.34B | 4.34B | 4.34B | 4.34B | 4.34B | 4.34B | 4.34B | 4.34B | 4.34B | 4.34B | 4.34B | 4.34B |
|
Intangibles
|
| | | 1.26B | 1.25B | 1.25B | 1.24B | 1.24B | 1.23B | 1.23B | 1.22B | 1.31B | 1.22B | 1.21B | 1.21B | 1.26B | 1.21B | 1.20B | 1.20B | 1.22B | 1.20B | 1.20B | 1.20B | 1.20B | 1.20B | 1.20B | 1.20B | 1.20B | 1.20B | 1.20B | 1.20B | 1.20B | 1.20B | 1.20B | 1.20B | 1.20B | 1.20B | 1.20B | 1.20B | 1.20B | 1.20B | 1.20B | 1.20B | 1.20B | 1.20B | 1.20B | 1.20B | 1.20B | 1.20B | 1.20B | 1.20B | 1.20B | 1.20B | 1.20B | 1.20B | 1.20B | 1.20B | 1.20B | 1.20B | 1.20B | 1.20B | 1.20B | 1.20B |
|
Goodwill & Intangibles
|
| | | 5.60B | 5.59B | 5.58B | 5.58B | 5.57B | 5.57B | 5.57B | 5.56B | 5.65B | 5.55B | 5.55B | 5.55B | 5.60B | 5.54B | 5.54B | 5.54B | 5.56B | 5.54B | 5.54B | 5.54B | 5.54B | 5.54B | 5.54B | 5.54B | 5.54B | 5.54B | 5.54B | 5.54B | 5.54B | 5.54B | 5.54B | 5.54B | 5.54B | 5.54B | 5.54B | 5.54B | 5.54B | 5.54B | 5.54B | 5.54B | 5.54B | 5.54B | 5.54B | 5.54B | 5.54B | 5.54B | 5.54B | 5.54B | 5.54B | 5.54B | 5.54B | 5.54B | 5.54B | 5.54B | 5.54B | 5.54B | 5.54B | 5.54B | 5.54B | 5.54B |
|
Long-Term Deferred Tax
|
| | | 0.05B | | 0.05B | -0.05B | -0.05B | -0.05B | 0.05B | -0.05B | | | | | | | | | 0.18B | | | | 0.19B | | | | 0.19B | | | | 0.09B | | | | 0.09B | | | | 2.24B | | | | 2.61B | | | | 2.73B | | | | 2.86B | | | | 2.96B | | | | | | | |
|
Other Non-Current Assets
|
| | | 0.06B | 0.06B | 0.05B | 0.05B | 0.04B | 0.05B | 0.05B | 0.05B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.03B | 0.04B | 0.04B | 0.02B | 0.04B | 0.03B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.04B | 0.03B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.05B | 0.04B | 0.05B | 0.05B | 0.05B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B |
|
Non-Current Assets
|
| | | 7.18B | 7.21B | 7.26B | 7.34B | 7.41B | 7.50B | 7.59B | 7.66B | 7.69B | 7.77B | 7.83B | 7.87B | 7.66B | 7.66B | 7.69B | 7.70B | 7.68B | 7.71B | 7.77B | 7.80B | 7.83B | 7.84B | 7.91B | 7.95B | 7.99B | 8.05B | 8.14B | 8.22B | 8.27B | 8.33B | 8.43B | 8.49B | 8.54B | 16.72B | 17.00B | 17.34B | 17.65B | 17.86B | 18.25B | 18.62B | 18.95B | 19.19B | 19.50B | 19.74B | 20.02B | 20.22B | 20.56B | 20.99B | 21.50B | 21.75B | 21.98B | 22.35B | 22.78B | 22.91B | 23.09B | 23.28B | 22.97B | 23.09B | 23.25B | 23.34B |
|
Assets
|
| | | 9.55B | 9.71B | 9.53B | 9.74B | 9.69B | 9.77B | 10.10B | 10.27B | 10.37B | 10.49B | 10.70B | 10.78B | 10.87B | 10.60B | 10.83B | 10.88B | 11.21B | 10.96B | 11.20B | 11.29B | 11.26B | 11.32B | 11.62B | 11.92B | 11.67B | 11.80B | 12.12B | 12.37B | 12.52B | 12.49B | 12.94B | 13.12B | 13.20B | 21.30B | 21.92B | 22.41B | 22.83B | 24.85B | 25.85B | 26.15B | 25.86B | 25.24B | 25.49B | 25.93B | 26.33B | 26.96B | 28.24B | 29.01B | 29.08B | 29.80B | 30.40B | 30.62B | 30.80B | 31.01B | 31.81B | 31.46B | 31.13B | 30.99B | 31.65B | 31.72B |
|
Accounts Payables
|
| | | 0.95B | 0.93B | 1.12B | 1.13B | 1.06B | 0.99B | 1.14B | 1.20B | 1.26B | 1.14B | 1.25B | 1.25B | 1.29B | 1.22B | 1.40B | 1.39B | 1.39B | 1.44B | 1.54B | 1.47B | 1.49B | 1.45B | 1.72B | 1.95B | 1.56B | 1.62B | 1.88B | 1.98B | 2.01B | 2.02B | 2.29B | 2.34B | 2.39B | 2.45B | 2.73B | 2.84B | 2.86B | 2.95B | 3.40B | 3.77B | 3.61B | 3.29B | 3.37B | 3.53B | 3.74B | 3.91B | 4.36B | 4.13B | 3.55B | 3.68B | 3.68B | 3.65B | 3.59B | 3.47B | 3.87B | 4.05B | 3.83B | 3.84B | 3.97B | 4.30B |
|
Notes Payables
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.25B | | | | | | | | | | |
|
Payables
|
| | | 0.95B | 0.93B | 1.12B | 1.13B | 1.06B | 0.99B | 1.14B | 1.20B | 1.26B | 1.14B | 1.25B | 1.25B | 1.29B | 1.22B | 1.40B | 1.39B | 1.39B | 1.44B | 1.54B | 1.47B | 1.49B | 1.45B | 1.72B | 1.95B | 1.56B | 1.62B | 1.88B | 1.98B | 2.01B | 2.02B | 2.29B | 2.34B | 2.39B | 2.45B | 2.73B | 2.84B | 2.86B | 2.95B | 3.40B | 3.77B | 3.61B | 3.29B | 3.37B | 3.53B | 3.74B | 3.91B | 4.36B | 4.13B | 3.55B | 3.93B | 3.68B | 3.65B | 3.59B | 3.47B | 3.87B | 4.05B | 3.83B | 3.84B | 3.97B | 4.30B |
|
Accumulated Expenses
|
| | | 0.35B | 0.38B | 0.37B | 0.41B | 0.40B | 0.36B | 0.37B | 0.39B | 0.36B | 0.36B | 0.41B | 0.41B | 0.37B | 0.39B | 0.43B | 0.44B | 0.41B | 0.39B | 0.44B | 0.47B | 0.47B | 0.44B | 0.47B | 0.50B | 0.50B | 0.46B | 0.52B | 0.55B | 0.55B | 0.50B | 0.61B | 0.64B | 0.62B | 0.56B | 0.67B | 0.72B | 0.71B | 0.79B | 0.98B | 1.06B | 1.01B | 0.86B | 0.97B | 1.04B | 1.05B | 0.93B | 1.07B | 1.11B | 1.04B | 0.85B | 1.01B | 1.02B | 0.97B | 0.98B | 1.06B | 1.09B | 1.05B | 1.03B | 1.20B | 1.31B |
|
Other Accumulated Expenses
|
| | | 0.11B | | | | 0.13B | | | | 0.10B | | | | 0.13B | | | | 0.13B | | | | 0.14B | | | | 0.15B | | | | 0.17B | | | | 0.21B | | | | 0.27B | | | | 0.31B | | | | 0.38B | | | | 0.39B | | | | 0.40B | | | | 0.40B | | | |
|
Short term Debt
|
| | | 0.00B | 0.00B | | | | | | | 0.00B | | 0.03B | 0.05B | 0.08B | 0.10B | 0.10B | 0.10B | 0.10B | 0.10B | 0.10B | 0.00B | 0.00B | 0.00B | 0.50B | 0.50B | 0.50B | 0.87B | 0.40B | 0.40B | 0.40B | 0.19B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | | | 0.00B | | | | 0.06B | 0.90B | 0.90B | | | 0.25B | | 0.75B | 0.77B | 0.77B | 0.77B | 0.52B | 0.52B | 0.02B | 0.02B | 0.02B |
|
Current Leases
|
| | | 0.00B | | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | | | | | | | | | | | | | | | | | | | | | | | | 0.89B | 0.92B | 0.94B | 0.96B | 0.99B | 1.02B | 1.04B | 1.07B | 1.10B | 1.13B | 1.16B | 1.18B | 1.21B | 1.23B | 1.26B | 1.29B | 1.31B | 1.33B | 1.36B | 1.39B | 1.41B | 1.43B | 1.45B | 1.46B | 1.48B | 1.50B | 1.52B |
|
Current Taxes
|
| | | 0.03B | 0.03B | 0.00B | 0.00B | 0.04B | 0.05B | 0.00B | 0.00B | 0.10B | 0.07B | 0.02B | 0.00B | 0.06B | 0.12B | 0.02B | 0.03B | 0.06B | 0.11B | 0.04B | 0.03B | 0.03B | 0.12B | 0.02B | 0.01B | 0.06B | 0.21B | 0.00B | 0.00B | 0.00B | 0.01B | 0.01B | 0.00B | 0.01B | 0.05B | 0.00B | 0.00B | 0.01B | 0.11B | 0.02B | 0.01B | 0.02B | 0.06B | 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 | 0.01B | 0.01B | 0.04B | 0.01B | 0.01B |
|
Curent Deferred Tax Liability
|
| | | 0.04B | 0.04B | 0.04B | 0.02B | 0.00B | 0.01B | 0.02B | 0.04B | 0.02B | 0.03B | 0.03B | 0.04B | 0.02B | 0.02B | 0.02B | 0.04B | 0.03B | 0.03B | 0.03B | 0.02B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities
|
| | | 1.37B | 1.39B | 1.53B | 1.57B | 1.51B | 1.41B | 1.53B | 1.63B | 1.74B | 1.60B | 1.74B | 1.75B | 1.81B | 1.86B | 1.97B | 2.01B | 1.96B | 2.07B | 2.15B | 1.99B | 2.00B | 2.01B | 2.72B | 2.96B | 2.62B | 2.69B | 2.81B | 2.94B | 2.96B | 2.53B | 2.92B | 2.98B | 3.02B | 3.96B | 4.31B | 4.51B | 4.54B | 4.84B | 5.41B | 5.89B | 5.71B | 5.32B | 5.48B | 5.74B | 5.98B | 6.95B | 7.57B | 6.50B | 5.89B | 6.10B | 6.03B | 6.79B | 6.73B | 6.64B | 7.14B | 7.11B | 6.87B | 6.40B | 6.70B | 7.15B |
|
Capital Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.21B | | | | | | | | | |
|
Non-Current Debt
|
| | | 3.29B | 3.26B | 2.78B | 2.72B | 2.62B | 2.88B | 2.89B | 3.02B | 2.77B | 2.84B | 2.85B | 2.87B | 2.74B | 3.01B | 2.88B | 2.67B | 2.62B | 2.61B | 2.76B | 3.11B | 2.97B | 2.99B | 2.56B | 2.67B | 2.71B | 2.63B | 2.68B | 2.72B | 2.60B | 2.86B | 2.78B | 2.90B | 2.86B | 2.73B | 2.57B | 2.76B | 2.91B | 3.97B | | | | | | | 4.17B | 3.95B | 4.29B | 5.99B | 7.01B | 7.03B | 7.30B | 6.44B | 6.23B | 6.22B | 6.24B | 5.72B | 5.72B | 5.72B | 5.73B | 5.12B |
|
Non-Current Deffered Revenue
|
| | | | | | | | | | | | | | | 0.06B | | | | 0.06B | | | | 0.06B | | | | 0.06B | | | | 0.07B | | | | 0.07B | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Minority Interest
|
| | | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability
|
| | | 0.60B | 0.61B | 0.62B | 0.65B | 0.66B | 0.65B | 0.65B | 0.66B | 0.65B | 0.65B | 0.65B | 0.64B | 0.61B | 0.60B | 0.58B | 0.57B | 0.81B | 0.60B | 0.58B | 0.57B | 0.83B | 0.65B | 0.65B | 0.64B | 0.84B | 0.66B | 0.66B | 0.69B | 0.60B | 0.57B | 0.57B | 0.58B | 0.70B | 0.63B | 0.63B | 0.63B | 2.92B | 0.70B | 0.69B | 0.69B | 3.32B | 0.77B | 0.78B | 0.78B | 3.56B | 0.91B | 0.91B | 0.99B | 3.92B | 1.11B | 1.12B | 1.15B | 1.13B | 1.16B | 1.14B | 1.14B | 1.10B | 1.10B | 1.13B | 1.13B |
|
Operating Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.24B | 7.48B | 7.69B | 7.82B | 7.96B | 8.12B | 8.29B | 8.39B | 8.50B | 8.66B | 8.81B | 8.89B | 8.96B | 9.07B | 9.20B | 9.36B | 9.40B | 9.41B | 9.54B | 9.70B | 9.72B | 9.78B | 9.88B | 9.76B | 9.79B | 9.82B | 9.85B |
|
Other Non-Current Liabilities
|
| | | 0.23B | 0.23B | 0.22B | 0.23B | 0.23B | 0.23B | 0.22B | 0.23B | 0.23B | 0.23B | 0.24B | 0.23B | 0.30B | 0.30B | 0.30B | 0.29B | 0.29B | 0.29B | 0.28B | 0.28B | 0.28B | 0.28B | 0.28B | 0.29B | 0.28B | 0.28B | 0.28B | 0.28B | 0.31B | 0.30B | 0.30B | 0.30B | 0.30B | 0.17B | 0.17B | 0.17B | 0.17B | 0.17B | 0.18B | 0.18B | 0.26B | 0.27B | 0.27B | 0.28B | 0.20B | 0.23B | 0.22B | 0.24B | 0.22B | 0.23B | 0.24B | 0.25B | 0.25B | 0.26B | 0.25B | 0.27B | 0.26B | 0.26B | 0.27B | 0.28B |
|
Total Non-Current Liabilities
|
| | | 5.25B | 5.27B | 4.94B | 4.95B | 4.78B | 4.95B | 5.07B | 5.31B | 5.16B | 5.08B | 5.23B | 5.27B | 5.17B | 5.47B | 5.43B | 5.25B | 5.21B | 5.29B | 5.49B | 5.67B | 5.60B | 5.65B | 5.92B | 6.27B | 5.99B | 5.99B | 6.15B | 6.35B | 6.09B | 5.95B | 6.26B | 6.47B | 6.49B | 14.56B | 14.99B | 15.59B | 15.95B | 17.47B | 18.31B | 18.99B | 18.94B | 18.71B | 19.08B | 19.46B | 19.87B | 20.77B | 21.83B | 22.68B | 23.32B | 23.64B | 23.86B | 23.92B | 23.79B | 23.75B | 24.30B | 23.85B | 23.46B | 23.02B | 23.38B | 23.26B |
|
Total Liabilities
|
| | | 5.48B | 5.50B | 5.16B | 5.18B | 5.01B | 5.18B | 5.29B | 5.54B | 5.38B | 5.31B | 5.47B | 5.50B | 5.47B | 5.77B | 5.73B | 5.53B | 5.50B | 5.57B | 5.78B | 5.94B | 5.88B | 5.93B | 6.20B | 6.56B | 6.27B | 6.27B | 6.43B | 6.63B | 6.39B | 6.26B | 6.57B | 6.77B | 6.79B | 14.73B | 15.17B | 15.76B | 16.12B | 17.64B | 18.49B | 19.17B | 19.20B | 18.99B | 19.35B | 19.74B | 20.07B | 20.99B | 22.05B | 22.91B | 23.54B | 23.87B | 24.10B | 24.17B | 24.05B | 24.01B | 24.55B | 24.12B | 23.72B | 23.28B | 23.64B | 23.53B |
|
Total Debt
|
| | | 3.29B | 3.26B | 2.78B | 2.72B | 2.62B | 2.88B | 2.89B | 3.02B | 2.77B | 2.84B | 2.87B | 2.92B | 2.82B | 3.11B | 2.98B | 2.77B | 2.73B | 2.72B | 2.86B | 3.11B | 2.97B | 2.99B | 3.06B | 3.17B | 3.21B | 3.50B | 3.08B | 3.12B | 3.01B | 3.06B | 2.78B | 2.90B | 2.86B | 2.73B | 2.57B | 2.76B | 2.91B | 3.97B | | | 0.00B | | | | 4.23B | 4.85B | 5.19B | 5.99B | 7.01B | 7.28B | 7.30B | 7.19B | 7.00B | 6.99B | 7.00B | 6.24B | 6.24B | 5.74B | 5.75B | 5.14B |
|
Common Equity
|
| | | 4.06B | 4.22B | 4.37B | 4.55B | 4.67B | 4.59B | 4.81B | 4.73B | 4.99B | 5.18B | 5.23B | 5.27B | 5.40B | 4.83B | 5.10B | 5.34B | 5.71B | 5.39B | 5.42B | 5.34B | 5.38B | 5.39B | 5.41B | 5.36B | 5.41B | 5.53B | 5.69B | 5.74B | 6.13B | 6.24B | 6.38B | 6.36B | 6.42B | 6.57B | 6.75B | 6.65B | 6.70B | 7.21B | 7.36B | 6.99B | 6.66B | 6.25B | 6.14B | 6.19B | 6.26B | 5.96B | 6.19B | 6.09B | 5.54B | 5.94B | 6.30B | 6.45B | 6.75B | 7.00B | 7.26B | 7.34B | 7.41B | 7.70B | 8.01B | 8.19B |
|
Shareholder's Equity
|
| | | 4.06B | 4.22B | 4.37B | 4.55B | 4.67B | 4.59B | 4.81B | 4.73B | 4.99B | 5.18B | 5.23B | 5.27B | 5.40B | 4.83B | 5.10B | 5.34B | 5.71B | 5.39B | 5.42B | 5.34B | 5.38B | 5.39B | 5.41B | 5.36B | 5.41B | 5.53B | 5.69B | 5.74B | 6.13B | 6.24B | 6.38B | 6.36B | 6.42B | 6.57B | 6.75B | 6.65B | 6.70B | 7.21B | 7.36B | 6.99B | 6.66B | 6.25B | 6.14B | 6.19B | 6.26B | 5.96B | 6.19B | 6.09B | 5.54B | 5.94B | 6.30B | 6.45B | 6.75B | 7.00B | 7.26B | 7.34B | 7.41B | 7.70B | 8.01B | 8.19B |
|
Liabilities and Shareholders Equity
|
| | | 9.55B | 9.71B | 9.53B | 9.74B | 9.69B | 9.77B | 10.10B | 10.27B | 10.37B | 10.49B | 10.70B | 10.78B | 10.87B | 10.60B | 10.83B | 10.88B | 11.21B | 10.96B | 11.20B | 11.29B | 11.26B | 11.32B | 11.62B | 11.92B | 11.67B | 11.80B | 12.12B | 12.37B | 12.52B | 12.49B | 12.94B | 13.12B | 13.20B | 21.30B | 21.92B | 22.41B | 22.83B | 24.85B | 25.85B | 26.15B | 25.86B | 25.24B | 25.49B | 25.93B | 26.33B | 26.96B | 28.24B | 29.01B | 29.08B | 29.80B | 30.40B | 30.62B | 30.80B | 31.01B | 31.81B | 31.46B | 31.13B | 30.99B | 31.65B | 31.72B |
|
Retained Earnings
|
| | | 0.83B | 0.99B | 1.13B | 1.31B | 1.42B | 1.34B | 1.55B | 1.47B | 1.71B | 1.91B | 1.96B | 2.00B | 2.13B | 1.56B | 1.81B | 2.05B | 2.40B | 2.06B | 2.08B | 2.00B | 2.03B | 2.02B | 2.04B | 1.98B | 2.02B | 2.14B | 2.29B | 2.33B | 2.70B | 2.80B | 2.93B | 2.89B | 2.94B | 3.07B | 3.23B | 3.12B | 3.16B | 3.66B | 3.76B | 3.35B | 3.01B | 2.59B | 2.43B | 2.46B | 2.47B | 2.16B | 2.36B | 2.22B | 1.66B | 2.04B | 2.38B | 2.53B | 2.80B | 3.03B | 3.28B | 3.34B | 3.41B | 3.67B | 3.95B | 4.10B |
|
Treasury Shares
|
| | | | | | | 0.00B | 0.01B | 0.01B | 0.01B | 0.01B | 0.00B | 0.00B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.02B | 0.00B | 0.01B | 0.01B | 0.01B | 0.00B | 0.00B | 0.00B | 0.01B | 0.00B | 0.00B | 0.01B | 0.01B | 0.00B | 0.00B | 0.01B | 0.01B | 0.00B | 0.00B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.00B | 0.00B | 0.01B | 0.01B | | | | 0.00B | | | | 0.00B | | | |