|
Cash & Equivalents
|
0.09B | 0.71B | 0.61B | 0.69B | 0.23B | 0.65B | 0.03B | 0.79B | 1.67B | 1.58B | 1.39B | 0.62B | 0.29B | 0.28B | 1.11B | 0.88B | 1.11B | 1.23B | 1.32B | 1.32B | 1.67B | 1.23B | 1.48B | 2.09B | 2.13B | 1.37B | 0.74B | 0.72B | 0.67B | 0.78B | 1.05B | 1.60B | 1.55B | 1.65B | 0.85B | 0.83B | 0.82B | 1.01B | 1.27B | 1.56B | 1.14B | 1.16B | 1.58B | 2.03B | 2.91B | 2.42B | 3.07B | 3.33B | 3.39B | 3.88B | 4.29B | 5.21B | 4.01B | 3.07B | 5.27B | 5.97B | 5.02B | 4.76B | 5.33B | 5.28B | 5.29B | 5.43B | 6.12B | 7.09B | 6.60B | 5.22B | 3.53B |
|
Short-term Investments
|
| 0.61B | 0.29B | 0.02B | 0.01B | 0.02B | 0.06B | 0.05B | 0.05B | 0.11B | 0.36B | 0.45B | 0.45B | 0.42B | 0.25B | 0.17B | 0.03B | 0.11B | 0.04B | 0.01B | | | 0.13B | 0.47B | 0.33B | 0.11B | 0.07B | | 0.00B | | 0.00B | | 0.00B | 0.00B | 0.00B | 0.02B | 0.00B | 0.00B | 0.00B | 0.02B | 0.00B | 0.13B | 0.12B | 0.00B | 0.93B | 0.21B | 0.02B | 0.07B | | | 0.02B | | | 0.00B | | | | | | 0.11B | 0.11B | 0.00B | | | | | |
|
Cash & Current Investments
|
0.09B | 1.31B | 0.90B | 0.71B | 0.24B | 0.67B | 0.09B | 0.84B | 1.71B | 1.69B | 1.75B | 1.07B | 0.75B | 0.70B | 1.36B | 1.04B | 1.14B | 1.33B | 1.36B | 1.33B | 1.67B | 1.23B | 1.61B | 2.55B | 2.46B | 1.47B | 0.81B | 0.72B | 0.67B | 0.78B | 1.05B | 1.60B | 1.55B | 1.65B | 0.85B | 0.86B | 0.82B | 1.01B | 1.28B | 1.58B | 1.14B | 1.30B | 1.71B | 2.03B | 3.84B | 2.62B | 3.08B | 3.39B | 3.39B | 3.88B | 4.31B | 5.21B | 4.01B | 3.07B | 5.27B | 5.97B | 5.02B | 4.76B | 5.33B | 5.38B | 5.40B | 5.43B | 6.12B | 7.09B | 6.60B | 5.22B | 3.53B |
|
Receivables - Net
|
| 0.57B | 0.60B | 0.77B | 0.87B | 0.81B | 0.90B | 1.11B | 1.23B | 1.28B | 1.25B | 1.45B | 1.54B | 1.38B | 1.58B | 1.66B | 1.89B | 1.81B | 1.85B | 1.66B | 1.80B | 1.90B | 2.01B | 1.78B | 1.27B | 1.30B | 1.12B | 0.93B | 0.78B | 0.94B | 0.92B | 1.22B | 1.19B | 1.11B | 1.24B | 1.60B | 1.43B | 1.61B | 2.15B | 1.46B | 2.20B | 2.00B | 1.93B | 1.62B | 1.45B | 0.94B | 1.13B | 1.34B | 1.83B | 2.02B | 2.15B | 2.33B | 3.21B | 3.73B | 3.34B | 2.77B | 2.46B | 2.26B | 2.93B | 2.24B | 2.69B | 2.66B | 2.54B | 2.65B | 2.62B | 2.50B | 2.68B |
|
Receivables
|
| 0.57B | 0.60B | 0.77B | 0.87B | 0.81B | 0.90B | 1.11B | 1.23B | 1.28B | 1.25B | 1.45B | 1.54B | 1.38B | 1.58B | 1.66B | 1.89B | 1.81B | 1.85B | 1.66B | 1.80B | 1.90B | 2.01B | 1.78B | 1.27B | 1.30B | 1.12B | 0.93B | 0.78B | 0.94B | 0.92B | 1.22B | 1.19B | 1.11B | 1.24B | 1.60B | 1.43B | 1.61B | 2.15B | 1.46B | 2.20B | 2.00B | 1.93B | 1.62B | 1.45B | 0.94B | 1.13B | 1.34B | 1.83B | 2.02B | 2.15B | 2.33B | 3.21B | 3.73B | 3.34B | 2.77B | 2.46B | 2.26B | 2.93B | 2.24B | 2.69B | 2.66B | 2.54B | 2.65B | 2.62B | 2.50B | 2.68B |
|
Inventory
|
| 0.24B | 0.24B | 0.26B | 0.31B | 0.31B | 0.38B | 0.42B | 0.48B | 0.54B | 0.58B | 0.59B | 0.56B | 0.62B | 0.66B | 0.68B | 0.70B | 0.66B | 0.57B | 0.56B | 0.64B | 0.67B | 0.67B | 0.71B | 0.76B | 0.66B | 0.66B | 0.60B | 0.54B | 0.50B | 0.43B | 0.35B | 0.31B | 0.34B | 0.34B | 0.48B | 0.58B | 0.67B | 0.77B | 0.86B | 0.86B | 0.85B | 0.78B | 0.77B | 0.66B | 0.68B | 0.67B | 0.63B | 0.56B | 0.52B | 0.52B | 0.58B | 0.59B | 0.74B | 0.87B | 1.06B | 1.13B | 1.35B | 1.38B | 1.27B | 1.15B | 1.07B | 1.04B | 0.98B | 0.90B | 0.93B | 0.94B |
|
Current Deferred Tax Assets
|
| | | | 0.01B | 0.00B | | 0.01B | 0.03B | | | | | | 0.12B | | 0.10B | 0.16B | 0.13B | 0.24B | 0.43B | 0.49B | 0.24B | 0.02B | 0.02B | 0.04B | 0.04B | 0.15B | 0.18B | 0.05B | 0.14B | 0.17B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets
|
| 0.06B | 0.06B | 0.06B | 0.08B | 0.10B | 0.08B | 0.10B | 0.11B | 0.10B | 0.13B | 0.12B | 0.17B | 0.22B | 0.23B | 0.18B | 0.23B | 0.26B | 0.24B | 0.27B | 0.29B | 0.42B | 0.33B | 0.29B | 0.23B | 0.21B | 0.13B | 0.16B | 0.16B | 0.19B | 0.20B | 0.21B | 0.26B | 0.19B | 0.20B | 0.24B | 0.22B | 0.28B | 0.30B | 0.28B | 0.26B | 0.22B | 0.27B | 0.32B | 0.23B | 0.16B | 0.21B | 0.29B | 0.41B | 0.51B | 0.36B | 0.46B | 0.67B | 0.60B | 0.62B | 0.57B | 0.58B | 0.52B | 0.63B | 0.56B | 0.68B | 0.64B | 0.46B | 0.50B | 0.56B | 0.59B | 0.65B |
|
Current Assets
|
| 2.21B | 1.83B | 1.84B | 1.55B | 1.92B | 1.53B | 2.53B | 3.60B | 3.64B | 3.74B | 3.25B | 3.04B | 2.95B | 4.00B | 3.59B | 4.08B | 4.24B | 4.19B | 4.07B | 4.82B | 4.72B | 4.88B | 5.42B | 4.79B | 3.74B | 2.82B | 2.59B | 2.37B | 2.45B | 2.74B | 3.39B | 3.39B | 3.38B | 2.76B | 3.28B | 3.59B | 4.23B | 4.82B | 5.06B | 4.91B | 4.50B | 4.82B | 5.27B | 6.49B | 4.60B | 5.10B | 5.86B | 6.19B | 6.93B | 7.35B | 8.58B | 8.48B | 8.15B | 10.20B | 10.47B | 9.18B | 8.91B | 10.26B | 9.94B | 9.93B | 9.80B | 10.16B | 11.23B | 10.68B | 9.24B | 7.82B |
|
Property, Plant & Equipment (Net)
|
| 14.45B | 15.25B | 16.14B | 16.82B | 17.42B | 18.25B | 18.68B | 19.64B | 20.00B | 20.74B | 21.29B | 22.13B | 22.69B | 23.69B | 23.34B | 23.94B | 24.58B | 25.60B | 26.15B | 27.00B | 28.20B | 29.22B | 29.17B | 29.72B | 29.98B | 24.28B | 24.21B | 23.80B | 23.21B | 22.64B | 25.71B | 25.61B | 25.58B | 25.72B | 25.67B | 26.38B | 27.15B | 27.95B | 28.08B | 29.13B | 29.72B | 30.20B | 30.36B | 29.69B | 29.23B | 28.63B | 28.60B | 28.67B | 28.66B | 28.55B | 28.43B | 28.46B | 28.85B | 29.10B | 29.43B | 30.22B | 30.91B | 31.72B | 32.30B | 33.08B | 33.64B | 34.13B | 34.21B | 34.63B | 35.36B | 42.59B |
|
Long-Term Investments
|
| | | | | 0.01B | 0.03B | 0.00B | 0.02B | 0.04B | 0.06B | 0.04B | 0.07B | 0.05B | 0.01B | | | 0.01B | 0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Long-Term Deferred Tax
|
| | | | | | | | | | | | | | | | | | | | | | | -0.03B | | | | 0.14B | | | | 0.16B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 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 | 0.01B | 0.01B | 0.02B | 0.03B | 0.03B | 0.03B | 0.03B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B |
|
Other Non-Current Assets
|
| 0.14B | 0.14B | 0.14B | 0.15B | 0.13B | 0.16B | 0.42B | 0.31B | 0.32B | 0.32B | 0.30B | 0.38B | 0.36B | 0.35B | 0.41B | 0.21B | 0.26B | 0.36B | 0.35B | 0.32B | 0.38B | 0.40B | 0.17B | 0.18B | 0.17B | 0.18B | 0.17B | 0.17B | 0.17B | 0.17B | 0.19B | 0.20B | 0.28B | 0.30B | 0.87B | 0.76B | 0.69B | 0.86B | 0.80B | 1.63B | 1.53B | 1.52B | 1.48B | 1.45B | 1.39B | 1.34B | 1.34B | 1.31B | 1.29B | 1.26B | 1.22B | 1.14B | 1.13B | 1.17B | 1.43B | 1.59B | 1.64B | 1.63B | 1.58B | 1.75B | 1.73B | 1.82B | 1.71B | 1.63B | 1.64B | 1.76B |
|
Non-Current Assets
|
| 14.58B | 15.39B | 16.28B | 16.96B | 17.55B | 18.41B | 19.10B | 19.95B | 20.32B | 21.06B | 21.58B | 22.51B | 23.05B | 24.03B | 23.75B | 24.15B | 24.84B | 25.96B | 26.50B | 27.32B | 28.58B | 29.62B | 29.34B | 29.90B | 30.15B | 24.45B | 24.24B | 23.97B | 23.38B | 22.82B | 25.91B | 25.82B | 25.88B | 26.04B | 26.55B | 27.16B | 27.86B | 28.82B | 28.88B | 30.76B | 31.26B | 31.72B | 31.85B | 31.14B | 30.62B | 29.98B | 29.94B | 29.98B | 29.95B | 29.82B | 29.65B | 29.62B | 29.99B | 30.29B | 30.90B | 31.84B | 32.58B | 33.39B | 33.92B | 34.87B | 35.42B | 35.99B | 35.96B | 36.30B | 37.04B | 44.38B |
|
Assets
|
| 16.79B | 17.22B | 18.12B | 18.51B | 19.47B | 19.94B | 21.62B | 23.55B | 23.96B | 24.79B | 24.84B | 25.56B | 26.00B | 28.03B | 27.34B | 28.23B | 29.08B | 30.15B | 30.57B | 32.14B | 33.30B | 34.50B | 34.76B | 34.69B | 33.88B | 27.28B | 26.83B | 26.34B | 25.83B | 25.55B | 29.30B | 29.21B | 29.26B | 28.81B | 29.83B | 30.74B | 32.09B | 33.64B | 33.93B | 35.66B | 35.75B | 36.54B | 37.12B | 37.63B | 35.22B | 35.07B | 35.80B | 36.17B | 36.88B | 37.17B | 38.24B | 38.10B | 38.14B | 40.49B | 41.37B | 41.02B | 41.49B | 43.65B | 43.86B | 44.80B | 45.22B | 46.15B | 47.19B | 46.98B | 46.28B | 52.20B |
|
Accounts Payables
|
| 0.72B | 0.78B | 0.98B | 1.13B | 1.26B | 1.54B | 1.66B | 1.84B | 1.87B | 1.93B | 2.03B | 2.29B | 2.24B | 2.15B | 2.08B | 2.26B | 2.20B | 2.25B | 2.25B | 2.65B | 2.66B | 2.78B | 2.86B | 2.18B | 1.86B | 1.56B | 1.47B | 1.18B | 1.31B | 1.30B | 1.51B | 1.56B | 1.62B | 1.64B | 1.85B | 1.92B | 2.34B | 2.44B | 2.24B | 2.45B | 2.39B | 2.40B | 2.43B | 2.89B | 1.28B | 1.25B | 1.68B | 1.95B | 2.01B | 1.97B | 2.24B | 2.66B | 2.90B | 2.72B | 2.53B | 2.44B | 2.21B | 2.46B | 2.44B | 2.39B | 2.44B | 2.29B | 2.46B | 2.35B | 2.27B | 2.94B |
|
Dividends payables
|
| 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.07B | 0.07B | 0.09B | 0.09B | 0.09B | 0.09B | 0.09B | 0.09B | 0.09B | 0.09B | 0.09B | 0.10B | 0.10B | 0.10B | 0.10B | 0.10B | 0.11B | 0.11B | 0.13B | 0.13B | 0.13B | 0.17B | 0.17B | 0.17B | 0.22B | 0.22B | 0.22B | 0.22B | 0.24B | 0.82B | 0.24B | 0.44B | 0.44B | 0.44B | 0.44B | 0.48B | 0.48B | 0.48B | 0.48B | 0.53B | 0.52B | 0.52B | 0.51B | 0.54B | 0.53B | 1.08B | 0.55B |
|
Payables
|
| 0.76B | 0.82B | 1.02B | 1.17B | 1.29B | 1.58B | 1.70B | 1.88B | 1.91B | 1.97B | 2.08B | 2.34B | 2.28B | 2.20B | 2.12B | 2.31B | 2.25B | 2.30B | 2.31B | 2.71B | 2.73B | 2.87B | 2.95B | 2.27B | 1.96B | 1.65B | 1.56B | 1.27B | 1.40B | 1.39B | 1.61B | 1.65B | 1.71B | 1.73B | 1.94B | 2.02B | 2.44B | 2.56B | 2.37B | 2.58B | 2.55B | 2.56B | 2.60B | 3.11B | 1.50B | 1.46B | 1.90B | 2.18B | 2.83B | 2.21B | 2.68B | 3.10B | 3.33B | 3.15B | 3.01B | 2.92B | 2.68B | 2.94B | 2.96B | 2.91B | 2.95B | 2.80B | 3.00B | 2.89B | 3.35B | 3.49B |
|
Other Accumulated Expenses
|
| 0.09B | 0.13B | 0.14B | 0.13B | 0.12B | 0.17B | 0.14B | 0.15B | 0.13B | 0.18B | 0.16B | 0.17B | 0.14B | 0.21B | 0.20B | 0.19B | 0.19B | 0.27B | 0.26B | 0.18B | 0.23B | 0.25B | 0.17B | 0.13B | 0.15B | 0.18B | 0.16B | 0.17B | 0.17B | 0.20B | 0.23B | 0.22B | 0.25B | 0.26B | 0.23B | 0.19B | 0.18B | 0.22B | 0.23B | 0.17B | 0.18B | 0.21B | 0.23B | 0.15B | 0.19B | 0.24B | 0.28B | 0.18B | 0.20B | 0.25B | 0.30B | 0.27B | 0.26B | 0.29B | 0.35B | 0.25B | 0.23B | 0.28B | 0.29B | 0.22B | 0.23B | 0.34B | 0.38B | 0.29B | 0.26B | 0.45B |
|
Short term Debt
|
| 0.04B | 0.04B | 0.04B | 0.04B | | 0.03B | 0.22B | 0.22B | 0.22B | 0.22B | | 0.03B | | 0.00B | 0.41B | 0.41B | 0.41B | 0.41B | 0.13B | 0.23B | 0.34B | 0.01B | 0.01B | 0.51B | 0.01B | 0.04B | 0.01B | 0.01B | 0.01B | 0.01B | 0.06B | 0.01B | 0.61B | 0.01B | | 0.36B | 1.26B | 1.26B | 0.91B | 0.91B | 1.01B | 1.01B | 1.01B | 0.52B | 0.02B | 0.77B | 0.78B | 0.19B | 0.40B | 0.24B | 0.27B | 1.28B | 1.28B | 1.28B | 1.28B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.53B | 0.03B | 0.53B | 1.28B | 0.78B | 0.03B |
|
Current Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.40B | 0.40B | 0.38B | 0.37B | 0.32B | 0.25B | 0.26B | 0.29B | 0.27B | 0.25B | 0.25B | 0.24B | 0.22B | 0.22B | 0.23B | 0.30B | 0.35B | 0.34B | 0.34B | 0.33B | 0.32B | 0.30B | 0.34B | 0.32B | 0.32B | 0.36B | 0.43B |
|
Current Taxes
|
| 0.08B | 0.09B | 0.09B | 0.09B | 0.09B | 0.11B | 0.08B | 0.14B | 0.15B | 0.16B | 0.15B | 0.12B | 0.14B | 0.17B | 0.16B | 0.16B | 0.16B | 0.20B | 0.16B | 0.27B | 0.23B | 0.26B | 0.14B | 0.12B | 0.16B | 0.17B | 0.09B | 0.09B | 0.14B | 0.14B | 0.12B | 0.14B | 0.16B | 0.18B | 0.15B | 0.18B | 0.21B | 0.25B | 0.21B | 0.24B | 0.27B | 0.30B | 0.25B | 0.20B | 0.19B | 0.27B | 0.21B | 0.45B | 0.29B | 0.49B | 0.52B | 1.13B | 0.59B | 0.54B | 0.41B | 0.64B | 0.42B | 0.60B | 0.47B | 0.79B | 0.60B | 0.85B | 1.01B | 0.67B | 0.35B | 0.39B |
|
Curent Deferred Tax Liability
|
| 0.21B | 0.11B | 0.04B | 0.02B | 0.01B | 0.05B | 0.04B | 0.01B | 0.05B | 0.14B | 0.14B | 0.12B | 0.12B | 0.00B | 0.02B | 0.00B | 0.00B | | | | | 0.00B | 0.11B | 0.06B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities
|
| 1.19B | 1.20B | 1.35B | 1.49B | 1.56B | 1.94B | 2.22B | 2.50B | 2.48B | 2.67B | 2.52B | 2.77B | 2.68B | 2.58B | 2.92B | 3.07B | 3.02B | 3.35B | 2.86B | 3.40B | 3.54B | 3.38B | 3.38B | 3.09B | 2.28B | 2.05B | 1.82B | 1.55B | 1.71B | 1.73B | 2.03B | 2.03B | 2.72B | 2.18B | 2.73B | 2.84B | 4.30B | 4.43B | 3.73B | 4.30B | 4.41B | 4.47B | 4.49B | 4.31B | 2.15B | 3.02B | 3.46B | 3.31B | 4.00B | 3.48B | 4.04B | 6.26B | 5.77B | 5.75B | 5.51B | 4.23B | 3.73B | 4.22B | 4.07B | 4.27B | 4.63B | 4.41B | 5.35B | 5.72B | 5.17B | 4.82B |
|
Non-Current Debt
|
| 2.76B | 2.76B | 2.76B | 2.76B | 3.73B | 3.77B | 5.00B | 5.00B | 5.01B | 5.01B | 5.01B | 5.01B | 5.01B | 6.31B | 5.91B | 5.91B | 5.91B | 5.91B | 5.91B | 5.90B | 5.90B | 5.90B | 5.90B | 6.39B | 6.39B | 6.39B | 6.65B | 6.98B | 6.98B | 6.98B | 6.98B | 6.98B | 6.38B | 6.38B | 6.03B | 6.07B | 5.17B | 5.17B | 5.17B | 5.17B | 4.17B | 4.16B | 4.16B | 4.70B | 5.70B | 4.95B | 5.04B | 5.09B | 5.09B | 5.08B | 5.07B | 3.82B | 3.81B | 3.80B | 3.79B | 3.79B | 3.78B | 3.77B | 3.77B | 3.76B | 3.25B | 3.74B | 4.22B | 3.46B | 3.46B | 7.67B |
|
Pension
|
| | | | | | | -0.00B | | | | -0.00B | | | | -0.00B | | | | -0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Liabilities from Discontinued Operations
|
| | | | | | | | | | | | | | | 0.03B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability
|
| 3.03B | 3.13B | 3.38B | 3.46B | 3.42B | 3.42B | 3.50B | 3.57B | 3.68B | 3.86B | 3.87B | 3.99B | 4.16B | 4.51B | 4.33B | 4.63B | 4.97B | 5.19B | 5.52B | 5.89B | 6.16B | 6.41B | 6.82B | 6.77B | 6.80B | 4.58B | 4.59B | 4.42B | 4.10B | 4.07B | 5.03B | 5.02B | 5.06B | 5.11B | 3.52B | 3.69B | 3.87B | 4.20B | 4.41B | 4.52B | 4.74B | 4.92B | 5.05B | 5.09B | 4.84B | 4.80B | 4.86B | 4.83B | 4.73B | 4.63B | 4.75B | 4.29B | 4.18B | 4.52B | 4.71B | 4.94B | 5.14B | 5.19B | 5.40B | 5.60B | 5.73B | 5.95B | 5.87B | 5.92B | 6.01B | 6.94B |
|
Operating Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.99B | 0.99B | 0.93B | 0.86B | | | | 1.15B | | | | 1.05B | | | | 1.09B | | | | 1.18B | | | | 1.19B | | | |
|
Other Non-Current Liabilities
|
| 0.55B | 0.61B | 0.63B | 0.64B | 0.62B | 0.70B | 0.67B | 0.68B | 0.72B | 0.77B | 0.80B | 0.79B | 0.79B | 0.84B | 0.89B | 0.86B | 0.80B | 0.85B | 0.87B | 0.92B | 0.99B | 1.08B | 0.94B | 0.96B | 0.99B | 0.97B | 0.97B | 0.99B | 0.98B | 0.98B | 1.28B | 1.25B | 1.20B | 1.22B | 1.28B | 1.30B | 1.30B | 1.30B | 1.26B | 1.77B | 1.80B | 1.86B | 1.79B | 2.06B | 2.14B | 2.15B | 2.15B | 2.18B | 2.19B | 2.21B | 2.19B | 2.19B | 2.07B | 2.57B | 2.57B | 2.62B | 2.58B | 2.70B | 2.53B | 2.53B | 2.46B | 2.48B | 2.40B | 2.37B | 2.40B | 2.50B |
|
Total Non-Current Liabilities
|
| 6.98B | 7.09B | 7.49B | 7.71B | 8.72B | 9.13B | 10.73B | 11.08B | 11.16B | 11.53B | 11.40B | 11.77B | 11.85B | 13.40B | 13.16B | 13.61B | 13.90B | 14.44B | 14.29B | 15.19B | 15.60B | 15.70B | 16.11B | 16.26B | 15.47B | 13.02B | 12.92B | 12.95B | 12.80B | 12.78B | 14.04B | 14.04B | 14.16B | 13.67B | 12.27B | 12.60B | 13.34B | 13.80B | 13.31B | 13.99B | 13.32B | 13.56B | 13.70B | 14.10B | 12.70B | 12.77B | 13.35B | 13.23B | 13.82B | 13.19B | 13.86B | 14.37B | 13.76B | 14.06B | 14.02B | 12.96B | 12.65B | 13.19B | 13.24B | 13.63B | 13.61B | 14.10B | 15.44B | 15.10B | 14.65B | 19.42B |
|
Total Liabilities
|
| 7.53B | 7.70B | 8.12B | 8.34B | 9.33B | 9.83B | 11.39B | 11.76B | 11.88B | 12.30B | 12.20B | 12.56B | 12.64B | 14.24B | 14.05B | 14.48B | 14.69B | 15.29B | 15.16B | 16.11B | 16.59B | 16.78B | 17.05B | 17.22B | 16.46B | 13.99B | 13.89B | 13.93B | 13.77B | 13.76B | 15.32B | 15.28B | 15.36B | 14.88B | 13.55B | 13.90B | 14.64B | 15.10B | 14.57B | 15.76B | 15.12B | 15.42B | 15.48B | 16.16B | 14.83B | 14.93B | 15.50B | 15.41B | 16.00B | 15.41B | 16.06B | 16.56B | 15.83B | 16.64B | 16.59B | 15.58B | 15.23B | 15.89B | 15.77B | 16.16B | 16.07B | 16.58B | 17.84B | 17.47B | 17.05B | 21.91B |
|
Total Debt
|
| 2.80B | 2.80B | 2.80B | 2.80B | 3.73B | 3.80B | 5.22B | 5.22B | 5.23B | 5.23B | 5.01B | 5.04B | 5.01B | 6.31B | 6.31B | 6.31B | 6.31B | 6.31B | 6.03B | 6.13B | 6.24B | 5.91B | 5.91B | 6.90B | 6.40B | 6.43B | 6.66B | 6.99B | 6.99B | 6.99B | 7.04B | 6.99B | 6.99B | 6.39B | 6.03B | 6.43B | 6.43B | 6.43B | 6.08B | 6.08B | 5.18B | 5.18B | 5.18B | 5.22B | 5.72B | 5.72B | 5.82B | 5.28B | 5.48B | 5.32B | 5.34B | 5.10B | 5.09B | 5.08B | 5.08B | 3.82B | 3.81B | 3.81B | 3.80B | 3.79B | 3.78B | 3.78B | 4.75B | 4.74B | 4.24B | 7.69B |
|
Common Equity
|
| 9.26B | 9.52B | 10.00B | 10.16B | 10.13B | 10.12B | 10.23B | 11.79B | 12.08B | 12.49B | 12.64B | 12.99B | 13.36B | 13.79B | 13.28B | 13.76B | 14.38B | 14.86B | 15.42B | 16.03B | 16.71B | 17.72B | 17.71B | 17.47B | 17.43B | 13.28B | 12.94B | 12.41B | 12.06B | 11.80B | 13.98B | 13.93B | 13.90B | 13.92B | 16.28B | 16.84B | 17.45B | 18.54B | 19.36B | 19.90B | 20.63B | 21.12B | 21.64B | 21.47B | 20.39B | 20.15B | 20.30B | 20.76B | 20.88B | 21.77B | 22.18B | 21.54B | 22.31B | 23.85B | 24.78B | 25.45B | 26.26B | 27.76B | 28.09B | 28.64B | 29.16B | 29.57B | 29.35B | 29.52B | 29.24B | 30.29B |
|
Shareholder's Equity
|
| 9.26B | 9.52B | 10.00B | 10.16B | 10.13B | 10.12B | 10.23B | 11.79B | 12.08B | 12.49B | 12.64B | 12.99B | 13.36B | 13.79B | 13.28B | 13.76B | 14.38B | 14.86B | 15.42B | 16.03B | 16.71B | 17.72B | 17.71B | 17.47B | 17.43B | 13.28B | 12.94B | 12.41B | 12.06B | 11.80B | 13.98B | 13.93B | 13.90B | 13.92B | 16.28B | 16.84B | 17.45B | 18.54B | 19.36B | 19.90B | 20.63B | 21.12B | 21.64B | 21.47B | 20.39B | 20.15B | 20.30B | 20.76B | 20.88B | 21.77B | 22.18B | 21.54B | 22.31B | 23.85B | 24.78B | 25.45B | 26.26B | 27.76B | 28.09B | 28.64B | 29.16B | 29.57B | 29.35B | 29.52B | 29.24B | 30.29B |
|
Liabilities and Shareholders Equity
|
| 16.79B | 17.22B | 18.12B | 18.51B | 19.47B | 19.94B | 21.62B | 23.55B | 23.96B | 24.79B | 24.84B | 25.56B | 26.00B | 28.03B | 27.34B | 28.23B | 29.08B | 30.15B | 30.57B | 32.14B | 33.30B | 34.50B | 34.76B | 34.69B | 33.88B | 27.28B | 26.83B | 26.34B | 25.83B | 25.55B | 29.30B | 29.21B | 29.26B | 28.81B | 29.83B | 30.74B | 32.09B | 33.64B | 33.93B | 35.66B | 35.75B | 36.54B | 37.12B | 37.63B | 35.22B | 35.07B | 35.80B | 36.17B | 36.88B | 37.17B | 38.24B | 38.10B | 38.14B | 40.49B | 41.37B | 41.02B | 41.49B | 43.65B | 43.86B | 44.80B | 45.22B | 46.15B | 47.19B | 46.98B | 46.28B | 52.20B |
|
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 | 0.01B | 0.01B | -0.00B | 0.01B | 0.01B | 0.00B | 0.01B | 0.00B | 0.00B | 0.01B | 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 | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.03B | 0.04B | 0.01B | 0.02B |
|
Retained Earnings
|
| 8.54B | 8.50B | 8.87B | 8.95B | 8.97B | 8.86B | 8.87B | 8.96B | 9.21B | 9.71B | 9.79B | 10.07B | 10.42B | 10.73B | 10.18B | 10.62B | 11.23B | 11.64B | 12.17B | 12.76B | 13.40B | 14.41B | 14.76B | 14.50B | 14.41B | 10.25B | -0.03B | 9.31B | 8.92B | 8.64B | -0.02B | 8.33B | 8.26B | 8.26B | -0.02B | 11.13B | 11.71B | 12.78B | -0.00B | 14.05B | 14.73B | 15.18B | -0.01B | 15.44B | 14.31B | 14.05B | 14.17B | 14.61B | 14.69B | 15.54B | 15.92B | 15.28B | 16.03B | 17.56B | 18.47B | 19.42B | 20.50B | 22.05B | 22.63B | 23.90B | 25.07B | 26.23B | 26.94B | 27.87B | 28.13B | 29.60B |