|
Cash & Equivalents
|
0.08B | 0.55B | 0.52B | 0.31B | 0.52B | 0.60B | 0.61B | 0.10B | 0.85B | 0.10B | 0.11B | 0.35B | 0.44B | 1.02B | 0.14B | 0.29B | 0.03B | 0.68B | 0.99B | 0.84B | 1.00B | 1.46B | 0.09B | 4.11B | 2.91B | 2.05B | 1.76B | 0.82B | 0.02B | 0.00B | 0.00B | 0.88B | 0.25B | 0.01B | 0.01B | 0.01B | 0.00B | 0.00B | 0.00B | 0.00B | 0.01B | 0.00B | 0.01B | 0.01B | 0.08B | 0.08B | 0.31B | 0.28B | 0.34B | 0.61B | 0.85B | 0.91B | 0.02B | 0.02B | 0.07B | 0.13B | 0.13B | 0.90B | 0.71B | 1.08B | 1.18B | 1.02B | 1.04B | 0.32B | 0.35B | 0.73B | 0.61B |
|
Short-term Investments
|
| 1.13B | 0.54B | 0.69B | 1.30B | 0.96B | 1.09B | 0.95B | 0.26B | 0.17B | 0.01B | 0.01B | 0.05B | 0.11B | 0.03B | 0.06B | 0.01B | 0.05B | 0.01B | | 0.00B | 0.00B | 0.10B | 0.88B | 0.38B | 0.38B | 0.38B | 0.37B | 0.35B | 0.03B | | | 0.00B | 0.07B | 0.03B | 0.03B | 0.00B | | | 0.21B | 0.03B | 0.22B | 0.27B | 0.13B | 0.88B | | | 0.02B | 0.07B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.06B | 0.06B | 0.46B | 0.42B | 0.36B | 0.64B | 0.59B | 0.36B | 0.20B | 0.08B | 0.08B | 0.07B | 0.16B |
|
Cash & Current Investments
|
0.08B | 1.69B | 1.06B | 1.00B | 1.81B | 1.57B | 1.70B | 1.05B | 1.11B | 0.27B | 0.12B | 0.36B | 0.48B | 1.14B | 0.17B | 0.34B | 0.04B | 0.73B | 1.00B | 0.84B | 1.01B | 1.46B | 0.19B | 4.99B | 3.29B | 2.43B | 2.14B | 1.19B | 0.37B | 0.03B | 0.00B | 0.88B | 0.25B | 0.08B | 0.03B | 0.03B | 0.01B | 0.00B | 0.00B | 0.21B | 0.03B | 0.23B | 0.29B | 0.14B | 0.97B | 0.08B | 0.31B | 0.30B | 0.41B | 0.62B | 0.86B | 0.91B | 0.03B | 0.03B | 0.13B | 0.19B | 0.59B | 1.32B | 1.07B | 1.72B | 1.77B | 1.38B | 1.24B | 0.40B | 0.43B | 0.81B | 0.77B |
|
Receivables - Net
|
| 1.12B | 1.30B | 1.32B | 1.42B | 1.36B | 1.45B | 1.97B | 2.32B | 2.71B | 2.74B | 2.50B | 2.60B | 2.12B | 2.29B | 2.25B | 2.38B | 2.42B | 2.44B | 2.22B | 2.59B | 2.31B | 2.45B | 2.24B | 1.64B | 1.50B | 1.27B | 1.13B | 0.94B | 0.95B | 0.89B | 1.06B | 0.94B | 1.02B | 0.99B | 1.32B | 1.08B | 1.06B | 1.05B | 1.25B | 1.20B | 1.02B | 0.98B | 0.99B | 0.76B | 0.51B | 0.68B | 0.75B | 0.70B | 0.67B | 0.81B | 1.11B | 1.38B | 1.80B | 1.76B | 1.44B | 0.86B | 0.67B | 0.69B | 0.59B | 0.31B | 0.35B | 0.26B | 1.23B | 1.36B | 1.07B | 1.03B |
|
Receivables - Other
|
| | | 0.19B | | | | 0.03B | | | | 0.12B | | | | 0.07B | | | | 0.42B | | | | 0.69B | | | | 0.23B | | | | 0.16B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Receivables
|
| 1.12B | 1.30B | 1.51B | 1.42B | 1.36B | 1.45B | 2.00B | 2.32B | 2.71B | 2.74B | 2.62B | 2.60B | 2.12B | 2.29B | 2.31B | 2.38B | 2.42B | 2.44B | 2.64B | 2.59B | 2.31B | 2.45B | 2.93B | 1.64B | 1.50B | 1.27B | 1.36B | 0.94B | 0.95B | 0.89B | 1.21B | 0.94B | 1.02B | 0.99B | 1.32B | 1.08B | 1.06B | 1.05B | 1.25B | 1.20B | 1.02B | 0.98B | 0.99B | 0.76B | 0.51B | 0.68B | 0.75B | 0.70B | 0.67B | 0.81B | 1.11B | 1.38B | 1.80B | 1.76B | 1.44B | 0.86B | 0.67B | 0.69B | 0.59B | 0.31B | 0.35B | 0.26B | 1.23B | 1.36B | 1.07B | 1.03B |
|
Inventory
|
| | | 0.03B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Deferred Tax Assets
|
| | | 0.02B | | | | 0.14B | 0.00B | 0.01B | 0.47B | 0.14B | 0.63B | 0.79B | 0.69B | 0.09B | 0.22B | 0.07B | 0.18B | 0.22B | 0.24B | 0.20B | 0.13B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets
|
| 0.14B | 0.15B | 0.10B | 0.10B | 0.09B | 0.12B | 0.10B | 0.11B | 0.12B | 0.14B | 0.12B | 0.13B | 0.15B | 0.19B | 0.15B | 0.16B | 0.29B | 0.30B | 0.30B | 0.36B | 0.32B | 0.33B | 0.21B | 0.20B | 0.25B | 0.20B | 0.16B | 0.19B | 0.22B | 0.17B | 0.20B | 0.17B | 0.14B | 0.15B | 0.17B | 0.14B | 0.18B | 0.18B | 0.14B | 0.14B | 0.14B | 0.14B | 0.12B | 0.09B | 0.10B | 0.09B | 0.06B | 0.07B | 0.06B | 0.06B | 0.07B | 0.07B | 0.18B | 0.17B | 0.21B | 0.24B | 0.16B | 0.16B | 0.23B | 0.22B | 0.21B | 0.22B | 0.29B | 0.33B | 0.35B | 0.37B |
|
Current Assets
|
| 2.95B | 2.51B | 2.45B | 3.33B | 3.02B | 3.27B | 3.27B | 3.54B | 3.13B | 3.47B | 3.18B | 3.92B | 4.52B | 3.61B | 2.95B | 2.88B | 3.59B | 3.99B | 3.66B | 4.28B | 4.37B | 3.13B | 7.47B | 5.40B | 4.23B | 3.58B | 2.48B | 1.49B | 1.20B | 1.07B | 2.14B | 1.36B | 1.25B | 1.18B | 1.52B | 1.22B | 1.24B | 1.24B | 1.60B | 1.36B | 1.38B | 1.40B | 1.25B | 1.82B | 0.69B | 1.07B | 1.11B | 1.19B | 1.35B | 1.73B | 2.10B | 1.49B | 2.01B | 2.06B | 2.70B | 2.63B | 2.22B | 2.52B | 2.61B | 2.38B | 2.01B | 1.80B | 2.00B | 2.11B | 2.27B | 2.24B |
|
Buildings
|
| | | 0.81B | | | | 0.92B | | | | 1.20B | | | | 1.58B | | | | 1.43B | | | | 1.24B | | | | 1.21B | | | | 1.12B | | | | 1.09B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Land & Improvements
|
| 1.62B | 1.66B | 0.87B | 1.67B | 1.71B | 1.75B | 0.90B | | | | 0.93B | | | | 0.52B | | | | 0.21B | | | | 0.30B | | | | 0.29B | | | | 0.14B | | | | 0.13B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Property, Plant & Equipment (Net)
|
| 26.74B | 26.38B | 26.71B | 25.66B | 27.83B | 29.48B | 32.38B | 29.71B | 32.05B | 35.14B | 36.76B | 39.62B | 41.87B | 40.60B | 37.17B | 38.15B | 37.35B | 37.12B | 37.13B | 37.52B | 36.01B | 36.65B | 32.52B | 28.39B | 23.61B | 16.96B | 14.30B | 13.29B | 11.69B | 11.05B | 10.61B | 10.08B | 10.42B | 10.58B | 10.68B | 10.59B | 10.85B | 11.18B | 10.82B | 14.94B | 14.85B | 14.88B | 14.76B | | 5.70B | 5.64B | 5.24B | | -0.44B | -0.44B | 8.80B | -0.44B | 11.78B | 11.95B | 11.19B | 10.52B | 10.65B | 10.11B | 10.10B | 10.06B | 10.00B | 9.95B | 24.28B | 24.26B | 24.17B | 24.24B |
|
Long-Term Investments
|
| 0.39B | 0.42B | 0.40B | 1.00B | 1.05B | 1.19B | 1.21B | 1.23B | 1.10B | 1.17B | 1.53B | 1.62B | 0.54B | 0.65B | 0.73B | 0.71B | 0.64B | 0.61B | 0.48B | 0.29B | 0.26B | 0.25B | 0.27B | 0.27B | 0.26B | 0.26B | 0.25B | 0.26B | 0.25B | | | 0.01B | 0.01B | | | | | | 0.08B | 0.05B | 0.06B | 0.05B | | | | | | 0.00B | | | | 0.01B | 0.01B | | 0.05B | 0.12B | 0.08B | 0.03B | 0.07B | 0.05B | 0.02B | 0.01B | 0.00B | 0.00B | 0.01B | 0.01B |
|
Long-Term Deferred Tax
|
| | | | | | | | | | | | | | | 1.57B | | | | 1.47B | | | | 1.47B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.35B | 0.97B | 0.95B | 1.03B | 0.93B | 0.93B | 0.99B | 1.04B | 0.59B | 0.63B | 0.46B | 0.27B |
|
Other Non-Current Assets
|
| 0.79B | 0.83B | 0.76B | 1.30B | 1.32B | 1.58B | 1.53B | 1.55B | 1.48B | 1.51B | 0.37B | 2.05B | 1.06B | 0.68B | 0.77B | 0.74B | 0.56B | 0.56B | 0.73B | 0.51B | 0.47B | 0.47B | 0.50B | 0.32B | 0.31B | 0.27B | 0.29B | 0.31B | 0.35B | 0.41B | 0.28B | 0.25B | 0.24B | 0.22B | 0.22B | 0.27B | 0.25B | 0.25B | 0.24B | 0.28B | 0.25B | 0.25B | | | | | | 0.07B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.06B | 0.06B | 0.07B | 0.07B | 0.07B | 0.66B | 0.07B | 0.08B | 0.08B | 1.02B | 0.93B | 0.85B | 0.85B |
|
Non-Current Assets
|
| 27.52B | 27.21B | 27.47B | 26.95B | 29.15B | 31.06B | 33.91B | 31.26B | 33.53B | 36.65B | 38.66B | 41.66B | 43.01B | 42.06B | 38.66B | 39.60B | 38.55B | 38.29B | 38.13B | 38.33B | 36.76B | 37.39B | 33.19B | 28.98B | 24.37B | 17.71B | 14.83B | 13.87B | 12.28B | 11.46B | 10.89B | 10.34B | 10.67B | 10.80B | 10.90B | 10.86B | 11.10B | 11.42B | 11.14B | 15.27B | 15.16B | 15.18B | 14.94B | 5.99B | 5.86B | 5.83B | 5.48B | 5.71B | 5.64B | 5.59B | 8.91B | 11.81B | 11.89B | 12.03B | 12.77B | 11.96B | 12.21B | 11.73B | 11.77B | 11.64B | 11.60B | 11.60B | 25.90B | 25.82B | 25.50B | 25.36B |
|
Assets
|
| 30.47B | 29.72B | 29.91B | 30.29B | 32.17B | 34.33B | 37.18B | 34.80B | 36.66B | 40.12B | 41.84B | 45.59B | 47.53B | 45.67B | 41.61B | 42.48B | 42.15B | 42.29B | 41.78B | 42.60B | 41.13B | 40.52B | 40.66B | 34.37B | 28.60B | 21.29B | 17.31B | 15.36B | 13.49B | 12.52B | 13.03B | 11.70B | 11.92B | 11.98B | 12.43B | 12.09B | 12.34B | 12.66B | 12.73B | 16.64B | 16.54B | 16.58B | 16.19B | 7.81B | 6.55B | 6.90B | 6.58B | 6.90B | 7.00B | 7.33B | 11.01B | 13.29B | 13.90B | 14.09B | 15.47B | 14.59B | 14.43B | 14.25B | 14.38B | 14.02B | 13.61B | 13.39B | 27.89B | 27.93B | 27.77B | 27.61B |
|
Accounts Payables
|
| 0.97B | 0.93B | 0.96B | 1.30B | 1.56B | 1.77B | 2.07B | 2.23B | 2.60B | 2.84B | 3.31B | 2.85B | 2.55B | 2.36B | 1.71B | 1.91B | 1.79B | 1.73B | 1.60B | 1.79B | 1.93B | 2.26B | 2.05B | 1.63B | 1.28B | 1.07B | 0.94B | 0.72B | 0.70B | 0.66B | 0.67B | 0.68B | 0.72B | 0.68B | 0.65B | 0.66B | 0.74B | 0.67B | 0.76B | 0.75B | 0.61B | 0.53B | 0.50B | 0.55B | 0.04B | 0.32B | 0.35B | 0.35B | 0.28B | 0.26B | 0.31B | 0.37B | 0.41B | 0.54B | 0.60B | 0.63B | 0.64B | 0.54B | 0.42B | 0.32B | 0.27B | 0.26B | 0.78B | 0.65B | 0.75B | 0.83B |
|
Payables
|
| 0.97B | 0.93B | 0.96B | 1.30B | 1.56B | 1.77B | 2.07B | 2.23B | 2.60B | 2.84B | 3.31B | 2.85B | 2.55B | 2.36B | 1.71B | 1.91B | 1.79B | 1.73B | 1.60B | 1.79B | 1.93B | 2.26B | 2.05B | 1.63B | 1.28B | 1.07B | 0.94B | 0.72B | 0.70B | 0.66B | 0.67B | 0.68B | 0.72B | 0.68B | 0.65B | 0.66B | 0.74B | 0.67B | 0.76B | 0.75B | 0.61B | 0.53B | 0.50B | 0.55B | 0.04B | 0.32B | 0.35B | 0.35B | 0.28B | 0.26B | 0.31B | 0.37B | 0.41B | 0.54B | 0.60B | 0.63B | 0.64B | 0.54B | 0.42B | 0.32B | 0.27B | 0.26B | 0.78B | 0.65B | 0.75B | 0.83B |
|
Accumulated Expenses
|
| 0.98B | 0.84B | 0.92B | 0.81B | 0.97B | 1.17B | 0.73B | 0.12B | 0.18B | 0.11B | 0.18B | 0.14B | 0.24B | 0.21B | 0.23B | 0.14B | 0.21B | 0.15B | 0.20B | 0.14B | 0.15B | 0.14B | 0.15B | 0.14B | 0.15B | 0.14B | 0.10B | 0.14B | 0.10B | 0.14B | 0.11B | 0.14B | 0.14B | 0.14B | 0.14B | 0.14B | 0.12B | 0.13B | 0.14B | 0.15B | 0.16B | 0.12B | 0.07B | 0.14B | 0.00B | 0.00B | 0.00B | 0.01B | 0.02B | 0.01B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.10B | 0.07B | 0.11B | 0.06B |
|
Other Accumulated Expenses
|
| | | 2.69B | | 3.65B | 4.12B | 2.21B | 2.10B | 2.81B | 3.11B | 3.40B | 3.42B | 3.16B | 3.10B | 3.74B | 3.29B | 3.55B | 3.62B | 3.51B | 3.29B | 3.29B | 3.13B | 3.06B | 2.47B | 2.65B | 2.37B | 2.22B | 1.54B | 1.63B | 1.99B | 1.80B | 1.80B | 1.30B | 1.40B | 1.46B | 1.36B | 1.28B | 1.44B | 1.60B | 1.59B | 1.43B | 1.49B | 1.43B | 1.15B | 0.42B | 0.75B | 0.72B | 0.78B | 0.78B | 0.90B | 1.20B | 1.34B | 1.73B | 1.78B | 1.63B | 1.20B | 0.94B | 1.01B | 0.85B | 0.66B | 0.61B | 0.59B | 1.79B | 1.97B | 1.92B | 1.87B |
|
Short term Debt
|
| 0.03B | 0.03B | 0.03B | 0.01B | 0.02B | 0.03B | 0.01B | 0.22B | 0.13B | 0.14B | 0.19B | 0.25B | 0.11B | 0.46B | 0.46B | 0.42B | 0.05B | 0.17B | 0.21B | 0.42B | 0.42B | 0.07B | 0.38B | 0.89B | 0.89B | 0.89B | 0.38B | 0.34B | 1.03B | 0.66B | 0.56B | 0.16B | 0.00B | 0.01B | 0.06B | 0.15B | 0.43B | 0.43B | 0.38B | 0.38B | 0.02B | 0.21B | 0.39B | 0.42B | 1.93B | 1.93B | 1.93B | 0.30B | 0.78B | 1.34B | 0.90B | 2.64B | 2.06B | 1.88B | 0.43B | 0.03B | 0.03B | 0.02B | 0.00B | 0.01B | 0.01B | 0.01B | 0.39B | 0.90B | 0.15B | 0.01B |
|
Current Taxes
|
| | 0.00B | 0.00B | | 0.00B | 0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Curent Deferred Tax Liability
|
| 0.40B | 0.17B | | 0.21B | 0.34B | 0.38B | | | | | | | | | | | | | | | | | 0.21B | 0.21B | 0.13B | 0.06B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities
|
| 2.97B | 2.51B | 2.69B | 3.12B | 3.65B | 4.12B | 4.49B | 4.67B | 5.73B | 6.20B | 7.08B | 6.66B | 6.26B | 6.46B | 6.27B | 5.79B | 5.62B | 5.68B | 5.51B | 5.96B | 5.79B | 5.60B | 5.66B | 5.37B | 5.13B | 4.56B | 3.69B | 2.83B | 3.78B | 3.61B | 3.65B | 2.79B | 2.16B | 2.22B | 2.36B | 2.35B | 2.87B | 2.98B | 2.89B | 2.93B | 2.22B | 2.35B | 2.39B | 2.26B | 2.39B | 3.10B | 3.09B | 1.44B | 1.87B | 2.51B | 2.45B | 4.39B | 4.24B | 4.24B | 2.70B | 1.90B | 1.65B | 1.61B | 1.31B | 1.02B | 0.93B | 0.90B | 3.12B | 3.59B | 2.92B | 2.77B |
|
Non-Current Debt
|
| 13.57B | 12.07B | 12.29B | 12.20B | 10.50B | 11.45B | 12.64B | 9.91B | 10.05B | 11.79B | 10.63B | 13.08B | 14.33B | 15.76B | 12.16B | 13.45B | 13.06B | 12.74B | 12.89B | 12.65B | 11.55B | 11.59B | 11.15B | 10.62B | 10.65B | 10.67B | 10.31B | 10.06B | 8.62B | 9.02B | 9.94B | 9.51B | 9.85B | 9.90B | 9.92B | 9.32B | 9.24B | 9.38B | 7.34B | 9.17B | 9.70B | 9.13B | 9.07B | 9.16B | | | | 1.26B | 1.26B | 1.26B | 2.28B | 2.77B | 3.05B | 2.72B | 3.09B | 2.04B | 2.04B | 2.03B | 2.03B | 2.02B | 2.02B | 2.02B | 5.29B | 5.24B | 5.12B | 5.01B |
|
Pension
|
| | | | | | | | | | | 0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Minority Interest
|
| | 0.85B | 0.90B | | | | | | | | 1.34B | 0.36B | 2.36B | 2.36B | 2.33B | 2.31B | 2.17B | 2.15B | 2.15B | 2.14B | 2.12B | 1.31B | 1.30B | 1.29B | 1.28B | 0.26B | 0.14B | 0.26B | 0.26B | 0.26B | 0.13B | 0.26B | 0.25B | 0.25B | 0.12B | 0.12B | 0.12B | 0.12B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.02B | 0.02B | 0.02B | | | | | | | | | | | | | | | | | | | | |
|
Liabilities from Discontinued Operations
|
| | | | | | | | | | | | | | | 0.02B | 0.02B | 0.02B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability
|
| 0.91B | 1.32B | 1.06B | 1.29B | 1.55B | 1.84B | 2.38B | 2.12B | 2.48B | 3.52B | 3.48B | 3.98B | 4.78B | 3.42B | 2.81B | 3.02B | 3.26B | 3.42B | 3.41B | 3.83B | 3.77B | 4.29B | 4.39B | 2.82B | 1.41B | 0.57B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non-Current Liabilities
|
| 0.42B | 0.45B | 0.28B | 0.70B | 1.65B | 1.65B | 0.30B | 3.11B | 2.92B | 2.32B | 0.32B | 2.96B | 2.37B | 1.00B | 0.38B | 1.13B | 1.07B | 1.18B | 0.41B | 0.85B | 0.87B | 0.69B | 0.47B | 0.11B | 0.11B | 0.11B | 0.47B | 0.45B | 0.42B | 0.41B | 0.26B | 0.37B | 0.37B | 0.36B | 0.35B | 0.34B | 0.18B | 0.16B | 0.22B | 0.21B | 0.20B | 0.19B | 0.21B | 0.21B | 8.13B | 8.43B | 0.14B | 0.24B | 0.24B | 0.27B | 0.36B | 0.39B | 0.45B | 0.42B | 0.34B | 0.28B | 0.28B | 0.27B | 0.28B | 0.27B | 0.26B | 0.27B | 0.50B | 0.51B | 0.51B | 0.53B |
|
Total Non-Current Liabilities
|
| 15.49B | 14.38B | 14.88B | 14.95B | 13.70B | 14.94B | 17.43B | 15.14B | 15.45B | 17.63B | 16.79B | 20.03B | 21.48B | 21.52B | 17.45B | 18.68B | 18.32B | 18.26B | 18.13B | 18.17B | 17.01B | 17.29B | 16.89B | 14.63B | 13.23B | 12.18B | 11.23B | 10.95B | 9.48B | 9.85B | 10.58B | 10.11B | 10.45B | 10.47B | 10.44B | 9.83B | 9.59B | 9.72B | 7.71B | 9.57B | 10.09B | 9.50B | 11.79B | 9.47B | 10.74B | 11.82B | 11.93B | 2.79B | 3.35B | 4.02B | 4.98B | 7.52B | 7.64B | 7.32B | 6.01B | 4.03B | 3.76B | 3.71B | 3.37B | 3.07B | 2.97B | 2.93B | 9.83B | 10.24B | 9.32B | 8.93B |
|
Total Liabilities
|
-11.82B | 18.47B | 16.89B | 17.77B | 18.07B | 17.35B | 19.06B | 24.98B | 19.80B | 21.17B | 23.82B | 29.69B | 26.70B | 27.74B | 27.98B | 29.32B | 24.47B | 23.94B | 23.94B | 29.34B | 24.13B | 22.80B | 22.89B | 22.45B | 20.00B | 18.36B | 16.74B | 30.40B | 13.93B | 13.43B | 13.71B | 14.23B | 13.16B | 12.86B | 12.94B | 12.92B | 12.31B | 12.58B | 12.82B | 10.60B | 12.50B | 12.31B | 11.84B | 11.79B | 11.73B | 10.74B | 11.82B | 11.93B | 3.02B | 3.59B | 4.29B | 5.34B | 7.91B | 8.09B | 7.74B | 6.34B | 4.31B | 4.03B | 3.98B | 3.65B | 3.34B | 3.24B | 3.20B | 10.33B | 10.74B | 9.83B | 9.46B |
|
Total Debt
|
| 13.60B | 12.10B | 12.32B | 12.22B | 10.52B | 11.47B | 12.65B | 10.13B | 10.18B | 11.93B | 10.82B | 13.34B | 14.44B | 16.22B | 12.62B | 13.87B | 13.11B | 12.91B | 13.09B | 13.07B | 11.97B | 11.66B | 11.54B | 11.51B | 11.54B | 11.57B | 10.69B | 10.40B | 9.65B | 9.68B | 10.50B | 9.67B | 9.85B | 9.91B | 9.98B | 9.47B | 9.67B | 9.81B | 7.72B | 9.55B | 9.72B | 9.34B | 9.46B | 9.58B | 1.93B | 1.93B | 1.93B | 1.57B | 2.04B | 2.60B | 3.18B | 5.41B | 5.11B | 4.59B | 3.52B | 2.06B | 2.06B | 2.05B | 2.03B | 2.03B | 2.03B | 2.02B | 5.68B | 6.14B | 5.28B | 5.02B |
|
Common Equity
|
11.82B | 12.00B | 12.83B | 12.15B | 12.22B | 14.81B | 15.27B | 12.19B | 14.99B | 15.48B | 16.30B | 12.15B | 18.89B | 19.79B | 17.69B | 12.29B | 18.01B | 18.20B | 18.35B | 12.45B | 18.48B | 18.32B | 17.63B | 18.20B | 14.37B | 10.24B | 4.55B | -13.08B | 1.42B | 0.06B | -1.19B | -1.20B | -1.46B | -0.94B | -0.96B | -0.50B | -0.22B | -0.24B | -0.16B | 2.13B | 4.14B | 4.23B | 4.74B | 4.40B | -3.92B | -4.19B | -4.92B | -5.34B | 3.88B | 3.41B | 3.04B | 5.67B | 5.38B | 5.81B | 6.35B | 9.12B | 10.28B | 10.40B | 10.27B | 10.73B | 10.68B | 10.37B | 10.19B | 17.57B | 17.19B | 17.94B | 18.15B |
|
Shareholder's Equity
|
11.82B | 12.00B | 12.83B | 12.15B | 12.22B | 14.81B | 15.27B | 12.19B | 14.99B | 15.48B | 16.30B | 12.15B | 18.89B | 19.79B | 17.69B | 12.29B | 18.01B | 18.20B | 18.35B | 12.45B | 18.48B | 18.32B | 17.63B | 18.20B | 14.37B | 10.24B | 4.55B | -13.08B | 1.42B | 0.06B | -1.19B | -1.20B | -1.46B | -0.94B | -0.96B | -0.50B | -0.22B | -0.24B | -0.16B | 2.13B | 4.14B | 4.23B | 4.74B | 4.40B | -3.92B | -4.19B | -4.92B | -5.34B | 3.88B | 3.41B | 3.04B | 5.67B | 5.38B | 5.81B | 6.35B | 9.12B | 10.28B | 10.40B | 10.27B | 10.73B | 10.68B | 10.37B | 10.19B | 17.57B | 17.19B | 17.94B | 18.15B |
|
Liabilities and Shareholders Equity
|
| 30.47B | 29.72B | 29.91B | 30.29B | 32.17B | 34.33B | 37.18B | 34.80B | 36.66B | 40.12B | 41.84B | 45.59B | 47.53B | 45.67B | 41.61B | 42.48B | 42.15B | 42.29B | 41.78B | 42.60B | 41.13B | 40.52B | 40.66B | 34.37B | 28.60B | 21.29B | 17.31B | 15.36B | 13.49B | 12.52B | 13.03B | 11.70B | 11.92B | 11.98B | 12.43B | 12.09B | 12.34B | 12.66B | 12.73B | 16.64B | 16.54B | 16.58B | 16.19B | 7.81B | 6.55B | 6.90B | 6.58B | 6.90B | 7.00B | 7.33B | 11.01B | 13.29B | 13.90B | 14.09B | 15.47B | 14.59B | 14.43B | 14.25B | 14.38B | 14.02B | 13.61B | 13.39B | 27.89B | 27.93B | 27.77B | 27.61B |
|
Treasury Shares
|
0.00B | 0.00B | 0.00B | 0.02B | 0.00B | 0.00B | 0.00B | 0.02B | 0.00B | 0.00B | 0.00B | 0.02B | 0.00B | 0.00B | 0.00B | 0.02B | 0.00B | 0.00B | 0.00B | 0.01B | 0.00B | 0.00B | 0.00B | 0.01B | 0.00B | 0.00B | 0.00B | 0.01B | 0.00B | 0.00B | 0.00B | 0.01B | 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 | 0.00B | 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 |
|
Retained Earnings
|
| -0.93B | -0.74B | -1.26B | -0.67B | -0.41B | 0.06B | -0.29B | -0.21B | 0.41B | 1.23B | -0.18B | -0.28B | -0.31B | -0.31B | -0.19B | 0.49B | 0.81B | -0.17B | -0.17B | -0.15B | -0.15B | -0.15B | -0.14B | -0.13B | -0.13B | -0.12B | -0.10B | -0.10B | -0.10B | -17.03B | -0.10B | -17.46B | -16.97B | -16.99B | -16.52B | -16.24B | -16.26B | -16.17B | -13.91B | -13.93B | -13.84B | -13.90B | 0.01B | 0.02B | 0.03B | 0.04B | -23.95B | 0.29B | -0.18B | -0.56B | 0.82B | -0.23B | 0.19B | 0.72B | 3.40B | 4.55B | 4.67B | 4.53B | 4.97B | 4.92B | 4.60B | 4.41B | 3.88B | 3.49B | 4.22B | 4.42B |
|
Preferred Shares
|
| 0.26B | 0.26B | 0.47B | 0.26B | 3.06B | 3.06B | 3.06B | 3.06B | 3.06B | 3.06B | 3.06B | 3.06B | 3.06B | 3.06B | 3.06B | 3.06B | 3.06B | 3.06B | 3.06B | 3.06B | 3.06B | 3.06B | 3.06B | 3.06B | 3.06B | 3.06B | 3.06B | 3.04B | 3.04B | 3.04B | 1.77B | 1.67B | 1.67B | 1.67B | 1.67B | 1.67B | 1.67B | 1.67B | 1.67B | 1.67B | 1.67B | 1.63B | 1.63B | 1.63B | 1.63B | 1.63B | 1.63B | | | | | | | | | | | | | | | | | | | |