|
Cash & Equivalents
|
0.00B | 0.01B | 0.01B | 0.00B | 0.00B | 0.03B | 0.01B | 0.08B | 0.05B | 0.02B | 0.03B | 0.04B | 0.04B | 0.00B | 0.03B | 0.04B | 0.04B | 0.02B | 0.24B | 0.22B | 0.17B | 1.67B | 0.04B | 0.02B | 0.03B | 0.11B | 0.07B | 0.11B | 0.51B | 0.21B | 0.15B | 0.33B | 0.10B | 0.12B | 0.15B | 0.05B | 0.09B | 0.10B | 0.12B | 0.34B | 0.46B | 0.65B | 0.15B | 0.04B | 0.03B | 0.16B | 0.05B | 0.02B | 0.83B | 0.58B | 0.90B | 6.91B | 0.37B | 0.16B | 1.82B | 0.22B | 0.39B |
|
Short-term Investments
|
| 0.01B | | | 0.01B | | 0.00B | 0.00B | 0.00B | 0.00B | | | 0.01B | 0.12B | 0.09B | 0.05B | 0.04B | 0.00B | 0.00B | | | 0.00B | 0.01B | 0.05B | 0.00B | 0.00B | | | | 0.23B | 0.01B | 0.05B | 0.20B | 0.05B | 0.56B | 0.09B | 0.01B | 0.00B | | 0.01B | 0.01B | 0.01B | 0.01B | 0.02B | 0.10B | 0.13B | 0.06B | 0.01B | 0.00B | 0.02B | 0.01B | 0.00B | 0.04B | 0.17B | 0.27B | 0.12B | 0.17B |
|
Cash & Current Investments
|
0.00B | 0.02B | 0.01B | 0.00B | 0.01B | 0.03B | 0.01B | 0.09B | 0.05B | 0.02B | 0.03B | 0.04B | 0.05B | 0.12B | 0.12B | 0.09B | 0.08B | 0.02B | 0.24B | 0.22B | 0.17B | 1.67B | 0.05B | 0.06B | 0.03B | 0.11B | 0.07B | 0.11B | 0.51B | 0.45B | 0.15B | 0.38B | 0.30B | 0.17B | 0.71B | 0.14B | 0.11B | 0.10B | 0.12B | 0.36B | 0.47B | 0.67B | 0.15B | 0.06B | 0.12B | 0.29B | 0.11B | 0.03B | 0.83B | 0.60B | 0.90B | 6.91B | 0.41B | 0.33B | 2.08B | 0.34B | 0.57B |
|
Receivables - Net
|
-0.00B | | | | -0.00B | | | | | 0.04B | | | 0.09B | 0.09B | 0.08B | 0.07B | 0.08B | 0.08B | 0.05B | 0.07B | 0.09B | 0.12B | 0.14B | 0.15B | 0.15B | 0.23B | 0.24B | 0.26B | 0.26B | 0.39B | 0.46B | 0.52B | 0.54B | 0.43B | 0.23B | 0.23B | 0.22B | 0.28B | 0.53B | 0.58B | 0.71B | 0.60B | 0.97B | 0.96B | 0.67B | 0.62B | 0.61B | 0.54B | 0.79B | 0.65B | 0.73B | 0.71B | 1.20B | 1.39B | 1.33B | 1.28B | 1.28B |
|
Receivables - Other
|
-0.01B | 0.01B | | | 0.01B | 0.00B | 0.00B | 0.00B | 0.00B | | 0.00B | 0.00B | 0.00B | 0.00B | | | | 0.04B | 0.02B | 0.03B | 0.03B | 0.05B | 0.06B | 0.07B | 0.05B | 0.07B | 0.07B | 0.09B | 0.08B | 0.10B | 0.11B | 0.17B | 0.17B | | | | | 0.06B | 0.03B | 0.03B | 0.10B | 0.07B | 0.11B | 0.08B | 0.12B | 0.12B | 0.15B | | 0.19B | 0.19B | 0.21B | 0.12B | 0.23B | 0.20B | 0.26B | 0.26B | 0.34B |
|
Receivables
|
-0.01B | | | | 0.01B | | | | | 0.04B | | | 0.09B | 0.10B | 0.08B | 0.07B | 0.08B | 0.12B | 0.06B | 0.10B | 0.12B | 0.17B | 0.20B | 0.23B | 0.20B | 0.30B | 0.31B | 0.35B | 0.35B | 0.49B | 0.57B | 0.69B | 0.71B | 0.43B | 0.23B | 0.23B | 0.22B | 0.34B | 0.56B | 0.61B | 0.81B | 0.67B | 1.08B | 1.04B | 0.78B | 0.74B | 0.75B | 0.54B | 0.98B | 0.85B | 0.94B | 0.83B | 1.43B | 1.58B | 1.59B | 1.53B | 1.62B |
|
Inventory
|
-0.00B | 0.01B | | | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 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 | 0.01B | 0.01B | 0.01B | 0.01B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.03B | 0.03B | 0.03B | 0.05B | 0.05B | 0.05B | 0.06B | 0.06B | 0.07B | 0.06B | 0.07B | 0.07B | 0.07B | 0.07B | 0.06B | 0.06B | 0.06B | 0.13B | 0.12B | 0.12B | 0.12B | 0.09B |
|
Current Deferred Tax Assets
|
| | | | | 0.00B | 0.00B | | 0.00B | 0.00B | 0.00B | 0.00B | | 0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets
|
-0.00B | 0.00B | | | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.01B | 0.12B | 0.10B | 0.05B | 0.04B | 0.01B | 0.00B | 0.00B | 0.00B | 0.00B | 0.02B | 0.05B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.05B | 0.06B | 0.06B | 0.02B | 0.02B | 0.14B | 0.03B | 0.02B | 0.02B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.02B | 0.05B | 0.02B | 0.04B | 0.02B | 0.02B | 0.11B | 0.04B | 0.03B | 0.05B | 0.08B | 0.07B | 0.08B | 0.14B |
|
Current Assets
|
| 0.03B | | | 0.03B | 0.05B | 0.03B | 0.12B | 0.09B | 0.06B | 0.09B | 0.11B | 0.14B | 0.25B | 0.22B | 0.17B | 0.17B | 0.11B | 0.29B | 0.30B | 0.26B | 1.79B | 0.20B | 0.22B | 0.19B | 0.36B | 0.32B | 0.39B | 0.80B | 0.93B | 0.69B | 0.97B | 0.84B | 0.87B | 1.27B | 0.65B | 0.56B | 0.60B | 0.85B | 1.14B | 1.46B | 1.45B | 1.35B | 1.20B | 1.03B | 1.39B | 1.16B | 0.92B | 1.92B | 1.62B | 1.95B | 7.83B | 2.02B | 2.11B | 4.08B | 2.07B | 2.58B |
|
Buildings
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.10B | 0.10B | 0.10B | 0.10B | 0.10B | 0.10B | 0.10B | 0.10B | 0.10B | 0.10B | | | 0.10B | | | | | | | | | | | | | | | |
|
Land & Improvements
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | | | 0.00B | | | | | | | | | | | | | | | |
|
Property, Plant & Equipment (Net)
|
| 0.22B | | | 0.28B | 0.55B | 0.61B | 0.68B | 1.36B | 1.45B | 1.83B | 1.92B | 2.63B | 2.79B | 2.83B | 2.95B | 2.76B | 2.60B | 2.61B | 2.50B | 3.22B | 3.39B | 6.10B | 6.51B | 7.05B | 7.34B | 7.75B | 8.34B | 8.71B | 20.37B | 21.05B | 21.60B | 22.04B | 21.84B | 21.42B | 18.93B | 17.43B | 16.21B | 20.35B | 20.42B | 20.41B | 20.62B | 21.11B | 21.37B | 21.90B | 23.76B | 25.51B | 25.14B | 25.36B | 26.67B | 27.02B | 27.10B | 63.05B | 64.47B | 64.90B | 69.23B | 72.53B |
|
Long-Term Investments
|
| 0.01B | | | | | 0.00B | | 0.00B | 0.00B | | | | 0.00B | | | | | 0.00B | | | 0.00B | 0.00B | 0.00B | | | | | | 0.00B | 0.15B | 0.19B | 0.23B | 0.48B | 0.50B | 0.51B | 0.53B | 0.53B | 0.53B | 0.52B | 0.51B | 0.61B | 0.64B | 0.66B | 0.67B | 0.57B | 0.57B | 0.59B | 0.52B | 0.53B | 0.53B | 0.54B | 0.38B | 0.38B | 0.38B | 0.39B | 0.36B |
|
Long-Term Deferred Tax
|
| | | | | | | | | 0.00B | | | | | | | 0.01B | | | | | | 0.00B | 0.00B | | | | 0.07B | 0.10B | 0.10B | 0.15B | 0.15B | 0.16B | 0.14B | | 0.08B | 0.07B | 0.07B | 0.03B | 0.03B | 0.03B | 0.04B | 0.04B | 0.03B | 0.07B | 0.06B | 0.06B | 0.06B | 0.06B | 0.04B | 0.06B | 0.03B | 0.06B | 0.17B | 0.23B | 0.04B | |
|
Other Non-Current Assets
|
| 0.00B | | | 0.00B | 0.00B | 0.00B | 0.00B | 0.01B | 0.01B | 0.01B | 0.01B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.04B | 0.04B | 0.05B | 0.04B | 0.12B | 0.06B | 0.05B | 0.05B | 0.06B | 0.04B | 0.04B | 0.06B | 0.09B | 0.01B | 0.11B | 0.11B | 0.09B | 0.06B | 0.06B | 0.06B | 0.04B | 0.10B | 0.10B | 0.08B | 0.08B | 0.07B | 0.07B | 0.06B | 0.04B | 0.14B | 0.74B | 0.05B | 0.13B | 0.04B | 0.04B | 0.07B | 0.16B | 0.20B | 0.21B | 0.51B |
|
Non-Current Assets
|
| 0.23B | | | 0.28B | 0.56B | 0.61B | 0.68B | 1.37B | 1.46B | 1.85B | 1.93B | 2.68B | 2.84B | 2.88B | 3.00B | 2.82B | 2.64B | 2.65B | 2.54B | 3.27B | 3.56B | 6.17B | 6.56B | 7.09B | 7.41B | 7.90B | 8.56B | 9.01B | 20.67B | 22.84B | 22.56B | 22.71B | 22.66B | 22.12B | 19.68B | 18.20B | 17.02B | 21.14B | 21.76B | 21.18B | 21.45B | 21.98B | 22.25B | 22.81B | 24.82B | 26.43B | 28.08B | 26.13B | 27.38B | 27.74B | 27.81B | 63.73B | 65.18B | 65.98B | 69.88B | 73.63B |
|
Assets
|
| 0.26B | | | 0.31B | 0.61B | 0.65B | 0.80B | 1.47B | 1.52B | 1.94B | 2.05B | 2.82B | 3.10B | 3.09B | 3.17B | 2.99B | 2.75B | 2.94B | 2.84B | 3.53B | 5.35B | 6.37B | 6.78B | 7.29B | 7.77B | 8.22B | 8.95B | 9.81B | 21.60B | 23.53B | 23.53B | 23.55B | 23.53B | 23.39B | 20.34B | 18.76B | 17.62B | 22.00B | 22.90B | 22.64B | 22.90B | 23.33B | 23.45B | 23.84B | 26.21B | 27.59B | 29.00B | 28.05B | 29.00B | 29.69B | 35.64B | 65.75B | 67.29B | 70.07B | 71.94B | 76.21B |
|
Accounts Payables
|
| 0.01B | | | 0.02B | 0.02B | 0.01B | 0.02B | 0.02B | 0.00B | 0.02B | 0.02B | 0.01B | 0.03B | 0.01B | 0.02B | 0.03B | 0.02B | 0.01B | 0.03B | 0.04B | 0.05B | 0.02B | 0.03B | 0.07B | 0.09B | 0.06B | 0.07B | 0.09B | 0.13B | 0.18B | 0.20B | 0.23B | 0.18B | 0.24B | 0.19B | 0.10B | 0.07B | 0.07B | 0.10B | 0.02B | 0.04B | 0.05B | 0.06B | 0.14B | 0.13B | 0.24B | 0.25B | 0.36B | 0.26B | 0.24B | 0.33B | 0.20B | 0.25B | 0.12B | 0.21B | 0.43B |
|
Notes Payables
|
| | | | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Payables
|
| 0.01B | | | 0.02B | 0.02B | 0.01B | 0.02B | 0.02B | 0.00B | 0.02B | 0.02B | 0.01B | 0.03B | 0.01B | 0.02B | 0.03B | 0.02B | 0.01B | 0.03B | 0.04B | 0.05B | 0.02B | 0.03B | 0.07B | 0.09B | 0.06B | 0.07B | 0.09B | 0.13B | 0.18B | 0.20B | 0.23B | 0.18B | 0.24B | 0.19B | 0.10B | 0.07B | 0.07B | 0.10B | 0.02B | 0.04B | 0.05B | 0.06B | 0.14B | 0.13B | 0.24B | 0.25B | 0.36B | 0.26B | 0.24B | 0.33B | 0.20B | 0.25B | 0.12B | 0.21B | 0.43B |
|
Accumulated Expenses
|
| 0.01B | | | 0.01B | | | | | 0.07B | | | 0.12B | 0.13B | 0.08B | 0.02B | 0.06B | 0.06B | 0.04B | 0.05B | 0.05B | 0.06B | 0.09B | 0.15B | 0.19B | 0.22B | 0.26B | 0.37B | 0.29B | 0.49B | 0.48B | 0.57B | 0.43B | 0.47B | 0.49B | 0.32B | 0.31B | 0.19B | 0.23B | 0.24B | 0.31B | 0.29B | 0.30B | 0.32B | 0.37B | 0.48B | 0.47B | 0.56B | 0.40B | 0.49B | 0.57B | 0.45B | 0.64B | 0.69B | 0.75B | 0.79B | 0.85B |
|
Other Accumulated Expenses
|
| 0.01B | | | 0.01B | 0.03B | 0.05B | 0.05B | 0.06B | 0.12B | 0.07B | 0.08B | 0.05B | 0.04B | 0.05B | 0.06B | 0.08B | 0.04B | 0.05B | 0.05B | 0.06B | 0.06B | 0.22B | 0.09B | 0.09B | 0.09B | 0.10B | 0.09B | 0.14B | 0.25B | 0.24B | 0.24B | 0.30B | 0.30B | 0.29B | 0.24B | 0.33B | 0.30B | 0.42B | 0.46B | 0.48B | 0.42B | 0.41B | 0.42B | 0.40B | 0.40B | 0.35B | 0.45B | 0.43B | 0.47B | 0.34B | 0.46B | 0.86B | 1.02B | 0.76B | 0.88B | 1.00B |
|
Short term Debt
|
| 0.01B | | | 0.01B | 0.00B | 0.00B | 0.00B | 0.00B | | 0.00B | 0.01B | | | | | | | | 0.01B | 0.01B | 0.02B | | | 0.01B | 0.10B | 0.10B | 0.11B | 0.12B | | 0.06B | 0.03B | 0.01B | 0.03B | 0.02B | 0.09B | 0.19B | 0.25B | 0.60B | 0.77B | 0.61B | 0.17B | 0.34B | 0.16B | 0.09B | 0.05B | 0.05B | 0.12B | 0.14B | 0.09B | 0.10B | 0.07B | 1.00B | 0.90B | 0.91B | 0.02B | 0.39B |
|
Current Taxes
|
| | | | | | | | | 0.00B | | | | 0.01B | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.02B | | | 0.03B | 0.03B | 0.05B | 0.01B | 0.04B | 0.03B | 0.13B | 0.05B | 0.29B | 0.41B | 0.55B | 0.28B | 0.03B |
|
Current Deferred Revenue
|
0.00B | 0.00B | | | -0.00B | | | | | | | | | | | | | 0.02B | 0.01B | 0.01B | 0.02B | 0.02B | 0.05B | 0.05B | 0.05B | 0.07B | 0.08B | 0.08B | 0.08B | 0.14B | 0.15B | 0.14B | 0.21B | 0.28B | 0.29B | 0.23B | 0.22B | 0.24B | 0.35B | 0.40B | 0.56B | 0.45B | 0.58B | 0.61B | 0.63B | 0.62B | 0.72B | 0.73B | 0.78B | 0.76B | 0.73B | 0.78B | 1.44B | 1.49B | 1.57B | 1.56B | 1.43B |
|
Curent Deferred Tax Liability
|
| | | | | | | 0.00B | | 0.00B | | | 0.00B | 0.04B | 0.03B | 0.02B | 0.01B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities
|
| 0.04B | | | 0.06B | 0.08B | 0.08B | 0.10B | 0.11B | 0.12B | 0.16B | 0.17B | 0.20B | 0.27B | 0.18B | 0.14B | 0.20B | 0.14B | 0.11B | 0.14B | 0.18B | 0.21B | 0.24B | 0.32B | 0.42B | 0.58B | 0.61B | 0.73B | 0.72B | 1.02B | 1.11B | 1.18B | 1.18B | 1.26B | 1.33B | 1.06B | 1.23B | 1.24B | 1.87B | 1.97B | 2.00B | 1.44B | 1.87B | 1.64B | 1.68B | 1.72B | 1.89B | 2.12B | 2.14B | 2.11B | 2.12B | 2.14B | 4.46B | 4.81B | 4.75B | 3.76B | 4.14B |
|
Non-Current Debt
|
| 0.09B | | | 0.10B | 0.00B | 0.04B | 0.00B | 0.45B | 0.46B | 0.59B | 0.50B | 0.59B | 0.67B | 0.61B | 0.72B | 0.49B | 0.49B | 0.49B | 0.49B | 0.50B | 1.11B | 0.99B | 1.15B | 1.26B | 1.48B | 1.70B | 1.97B | 2.33B | 4.46B | 4.67B | 4.47B | 4.76B | 5.37B | 5.68B | 5.95B | 5.66B | 5.62B | 7.46B | 7.36B | 6.92B | 6.64B | 5.80B | 5.40B | 5.35B | 6.24B | 6.95B | 6.54B | 6.23B | 6.64B | 6.63B | 11.98B | 11.92B | 12.07B | 13.00B | 15.12B | 15.85B |
|
Minority Interest
|
| | | | | | | | | | | 0.14B | 0.23B | 0.23B | 0.23B | 0.23B | 0.23B | 0.23B | 0.23B | 0.23B | 0.32B | 0.32B | 0.47B | 0.47B | 0.69B | 0.33B | 0.32B | 0.38B | 0.50B | 0.47B | 0.74B | 1.45B | 1.44B | 1.66B | 1.49B | 1.12B | 1.12B | 1.01B | 0.98B | 0.96B | 0.94B | 1.16B | 1.11B | 1.07B | 0.71B | 0.68B | 0.66B | 0.66B | 0.70B | 0.81B | 1.07B | 1.08B | 1.39B | 2.13B | 3.27B | 3.94B | 6.55B |
|
Non-Current Deferred Tax Liability
|
| | | | | 0.06B | 0.07B | 0.07B | 0.08B | 0.09B | 0.11B | 0.12B | 0.14B | 0.20B | 0.17B | 0.06B | | | | | | | 0.00B | 0.00B | 0.00B | 0.11B | 0.15B | 0.22B | 0.29B | 1.78B | 1.80B | 1.91B | 2.02B | 2.34B | 1.89B | 1.29B | 0.98B | 1.35B | 0.79B | 0.88B | 1.07B | 1.93B | 1.42B | 1.60B | 1.74B | 2.36B | 2.16B | 2.23B | 2.24B | 2.63B | 2.50B | 2.55B | 9.95B | 9.83B | 9.89B | 9.52B | 9.88B |
|
Other Non-Current Liabilities
|
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 | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.14B | 0.14B | 0.14B | 0.09B | 0.09B | 0.10B | 0.10B | 0.11B | 0.11B | 0.20B | 0.19B | 0.18B | 0.17B | 0.27B | 0.27B | 0.34B | 0.35B | 0.31B | 0.29B | 0.25B | 0.24B | 0.27B | 0.31B | 0.51B | 0.59B | 0.61B | 0.64B | 0.60B |
|
Total Non-Current Liabilities
|
-0.12B | 0.13B | -0.00B | -0.00B | 0.18B | 0.14B | 0.18B | 0.17B | 0.64B | 0.67B | 0.85B | 0.79B | 0.93B | 1.10B | 0.97B | 0.92B | 0.69B | 0.63B | 0.59B | 0.64B | 0.67B | 1.31B | 1.23B | 1.48B | 1.68B | 2.17B | 2.47B | 2.92B | 3.35B | 7.29B | 7.61B | 7.58B | 7.97B | 8.53B | 8.97B | 8.40B | 7.98B | 7.71B | 10.15B | 10.25B | 10.03B | 9.48B | 9.21B | 8.79B | 8.95B | 10.17B | 11.15B | 11.08B | 10.82B | 11.33B | 11.40B | 16.80B | 26.42B | 26.84B | 27.72B | 28.48B | 29.98B |
|
Total Liabilities
|
-0.12B | 0.13B | | | 0.18B | 0.14B | 0.18B | 0.17B | 0.64B | 0.68B | 0.85B | 0.80B | 0.93B | 1.11B | 0.98B | 0.93B | 0.70B | 0.64B | 0.61B | 0.65B | 0.69B | 1.33B | 1.25B | 1.50B | 1.70B | 2.19B | 2.49B | 2.94B | 3.38B | 7.43B | 7.75B | 7.72B | 8.06B | 8.62B | 9.07B | 8.50B | 8.09B | 7.82B | 10.34B | 10.45B | 10.22B | 9.65B | 9.48B | 9.06B | 9.29B | 10.52B | 11.47B | 11.38B | 11.06B | 11.57B | 11.67B | 17.11B | 26.93B | 27.43B | 28.32B | 29.12B | 30.58B |
|
Total Debt
|
| 0.09B | | | 0.11B | 0.01B | 0.04B | 0.00B | 0.45B | 0.46B | 0.59B | 0.51B | 0.59B | 0.67B | 0.61B | 0.72B | 0.49B | 0.49B | 0.49B | 0.50B | 0.50B | 1.13B | 0.99B | 1.15B | 1.27B | 1.58B | 1.80B | 2.08B | 2.46B | 4.46B | 4.73B | 4.50B | 4.77B | 5.40B | 5.69B | 6.04B | 5.85B | 5.87B | 8.07B | 8.13B | 7.54B | 6.82B | 6.14B | 5.56B | 5.44B | 6.29B | 7.00B | 6.66B | 6.37B | 6.73B | 6.73B | 12.05B | 12.92B | 12.97B | 13.91B | 15.14B | 16.24B |
|
Common Equity
|
0.12B | 0.13B | | | 0.12B | 0.46B | 0.47B | 0.63B | 0.82B | 0.85B | 1.08B | 1.25B | 1.89B | 1.99B | 2.12B | 2.24B | 2.29B | 2.11B | 2.34B | 2.19B | 2.84B | 4.02B | 5.12B | 5.29B | 5.59B | 5.58B | 5.74B | 6.01B | 6.43B | 14.17B | 14.51B | 15.45B | 15.49B | 14.91B | 14.32B | 11.84B | 10.67B | 9.80B | 11.65B | 11.89B | 12.42B | 13.24B | 13.85B | 14.39B | 14.56B | 15.69B | 16.12B | 16.21B | 16.98B | 17.43B | 18.02B | 18.53B | 38.82B | 39.86B | 41.74B | 42.82B | 45.63B |
|
Shareholder's Equity
|
0.12B | 0.13B | | | 0.12B | 0.46B | 0.47B | 0.63B | 0.82B | 0.85B | 1.08B | 1.25B | 1.89B | 1.99B | 2.12B | 2.24B | 2.29B | 2.11B | 2.34B | 2.19B | 2.84B | 4.02B | 5.12B | 5.29B | 5.59B | 5.58B | 5.74B | 6.01B | 6.43B | 14.17B | 14.51B | 15.45B | 15.49B | 14.91B | 14.32B | 11.84B | 10.67B | 9.80B | 11.65B | 11.89B | 12.42B | 13.24B | 13.85B | 14.39B | 14.56B | 15.69B | 16.12B | 16.21B | 16.98B | 17.43B | 18.02B | 18.53B | 38.82B | 39.86B | 41.74B | 42.82B | 45.63B |
|
Liabilities and Shareholders Equity
|
| 0.26B | | | 0.31B | 0.61B | 0.65B | 0.80B | 1.47B | 1.52B | 1.94B | 2.05B | 2.82B | 3.10B | 3.09B | 3.17B | 2.99B | 2.75B | 2.94B | 2.84B | 3.53B | 5.35B | 6.37B | 6.78B | 7.29B | 7.77B | 8.22B | 8.95B | 9.81B | 21.60B | 23.53B | 23.53B | 23.55B | 23.53B | 23.39B | 20.34B | 18.76B | 17.62B | 22.00B | 22.90B | 22.64B | 22.90B | 23.33B | 23.45B | 23.84B | 26.21B | 27.59B | 29.00B | 28.05B | 29.00B | 29.69B | 35.64B | 65.75B | 67.29B | 70.07B | 71.94B | 76.21B |
|
Retained Earnings
|
| | | | | -0.05B | -0.05B | -0.03B | -0.02B | 0.00B | 0.03B | 0.05B | 0.10B | 0.20B | 0.20B | -0.01B | -0.17B | -0.35B | -0.39B | -0.54B | -0.54B | -0.52B | -0.38B | -0.22B | -0.15B | -0.04B | 0.12B | 0.32B | 0.47B | 0.76B | 0.75B | 1.07B | 1.41B | 0.89B | 0.56B | -1.89B | -3.06B | -3.86B | -3.71B | -3.48B | -2.91B | | -1.33B | -0.46B | 0.20B | 0.80B | 0.97B | 1.37B | 2.14B | 2.49B | 2.71B | 3.19B | 3.43B | 4.24B | 5.35B | 5.76B | 6.49B |
|
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 | 0.01B | 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 | 0.01B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B |