|
Cash & Equivalents
|
0.31B | 0.31B | 0.28B | 0.36B | 0.42B | 0.34B | 0.74B | 0.56B | 0.52B | 0.68B | 0.28B | 0.34B | 0.31B | 0.30B | 0.31B | 0.36B | 0.36B | 0.32B | 0.32B | 0.40B | 0.31B | 0.33B | 0.41B | 0.29B | 0.30B | 0.53B | 0.31B | 0.28B | 0.28B | 0.26B | 0.30B | 0.30B | 0.31B | 0.30B | 0.33B | 0.33B | 0.38B | 0.35B | 0.67B | 0.41B | 0.45B | 8.44B | 1.03B | 0.89B | 0.90B | 0.87B | 0.94B | 0.91B | 0.83B | 0.84B | 0.93B | 0.83B | 0.86B | 0.88B | 0.89B | 0.90B | 1.05B | 1.08B | 1.35B | 1.20B | 1.21B | 1.20B | 1.23B | 1.24B | 1.18B | 1.00B | 1.07B |
|
Cash & Current Investments
|
0.31B | 0.31B | 0.28B | 0.36B | 0.42B | 0.34B | 0.74B | 0.56B | 0.52B | 0.68B | 0.28B | 0.34B | 0.31B | 0.30B | 0.31B | 0.36B | 0.36B | 0.32B | 0.32B | 0.40B | 0.31B | 0.33B | 0.41B | 0.29B | 0.30B | 0.53B | 0.31B | 0.28B | 0.28B | 0.26B | 0.30B | 0.30B | 0.31B | 0.30B | 0.33B | 0.33B | 0.38B | 0.35B | 0.67B | 0.41B | 0.45B | 8.44B | 1.03B | 0.89B | 0.90B | 0.87B | 0.94B | 0.91B | 0.83B | 0.84B | 0.93B | 0.83B | 0.86B | 0.88B | 0.89B | 0.90B | 1.05B | 1.08B | 1.35B | 1.20B | 1.21B | 1.20B | 1.23B | 1.24B | 1.18B | 1.00B | 1.07B |
|
Receivables - Net
|
| 0.54B | 0.52B | 0.55B | 0.51B | 0.50B | 0.54B | 0.57B | 0.53B | 0.55B | 0.16B | 0.67B | 0.65B | 0.61B | 0.64B | 0.66B | 0.67B | 0.69B | 0.71B | 0.75B | 0.75B | 0.73B | 0.75B | 0.80B | 0.77B | 0.75B | 0.78B | 0.80B | 0.81B | 0.81B | 0.83B | 0.90B | 0.86B | 0.84B | 0.90B | 1.00B | 0.88B | 0.93B | 0.95B | 1.05B | 1.04B | 0.99B | 12.98B | 11.87B | 8.40B | 12.99B | 9.40B | 11.52B | 11.74B | 12.95B | 13.24B | 13.65B | 13.24B | 14.68B | 14.20B | 21.48B | 14.14B | 14.82B | 21.79B | 27.68B | 29.71B | 30.12B | 17.43B | 15.43B | 16.83B | 17.55B | 15.54B |
|
Receivables - Other
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.15B | 0.16B | 0.17B | 0.17B | 0.18B | 0.20B | 0.36B | 0.38B | 0.39B | 0.39B | 0.38B | 0.43B | 0.48B | 0.50B | 0.53B | 0.54B | 0.57B | 0.54B | 0.55B | 0.55B | 0.59B | 0.59B | 0.60B | 0.75B | 0.78B | 0.83B | 0.82B | 0.83B | 0.84B | 0.89B | 0.90B |
|
Receivables
|
| 0.54B | 0.52B | 0.55B | 0.51B | 0.50B | 0.54B | 0.57B | 0.53B | 0.55B | 0.16B | 0.67B | 0.65B | 0.61B | 0.64B | 0.66B | 0.67B | 0.69B | 0.71B | 0.75B | 0.75B | 0.73B | 0.75B | 0.80B | 0.77B | 0.75B | 0.78B | 0.80B | 0.81B | 0.81B | 0.83B | 0.90B | 0.86B | 0.84B | 0.90B | 1.00B | 1.03B | 1.09B | 1.11B | 1.22B | 1.23B | 1.19B | 13.34B | 12.25B | 8.79B | 13.37B | 9.79B | 11.95B | 12.22B | 13.45B | 13.78B | 14.19B | 13.81B | 15.22B | 14.74B | 22.03B | 14.74B | 15.41B | 22.39B | 28.43B | 30.50B | 30.95B | 18.25B | 16.26B | 17.68B | 18.45B | 16.44B |
|
Current Deferred Tax Assets
|
| 0.06B | 0.04B | 0.05B | 0.04B | 0.04B | 0.06B | 0.04B | 0.04B | 0.04B | 0.05B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.06B | 0.06B | 0.05B | 0.06B | 0.05B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets
|
| 0.29B | 0.27B | 0.36B | 0.27B | 0.31B | 0.45B | 0.24B | 0.30B | 0.26B | 0.30B | 0.31B | 0.32B | 0.34B | 0.34B | 0.35B | 0.36B | 0.38B | 0.44B | 0.37B | 0.44B | 0.42B | 0.38B | 0.35B | 0.40B | 0.40B | 0.40B | 0.43B | 0.39B | 0.41B | 0.47B | 0.53B | 0.45B | 0.49B | 0.65B | 0.60B | 0.51B | 0.52B | 0.72B | 0.27B | 0.78B | 0.78B | 1.33B | 1.50B | 1.05B | 1.11B | 1.36B | 1.31B | 1.25B | 1.28B | 1.46B | 1.52B | 1.43B | 1.52B | 1.48B | 1.57B | 1.76B | 2.08B | 1.99B | 2.34B | 2.60B | 3.26B | 2.75B | 3.09B | 3.65B | 3.81B | 3.60B |
|
Current Assets
|
| 2.07B | 2.00B | 1.28B | 1.24B | 1.15B | 1.73B | 1.42B | 1.35B | 1.52B | 1.21B | 1.36B | 1.32B | 1.28B | 1.32B | 1.44B | 1.45B | 1.45B | 1.53B | 1.57B | 1.55B | 1.52B | 1.58B | 1.44B | 1.50B | 1.71B | 1.53B | 1.51B | 1.48B | 1.49B | 1.60B | 1.73B | 1.61B | 1.63B | 1.87B | 1.98B | 1.77B | 1.80B | 2.34B | 2.22B | 2.27B | 10.21B | 17.99B | 17.05B | 12.93B | 17.48B | 14.03B | 16.22B | 16.44B | 17.73B | 18.43B | 18.87B | 18.44B | 20.28B | 19.88B | 27.54B | 20.29B | 21.44B | 28.58B | 34.81B | 37.09B | 38.33B | 25.12B | 23.48B | 25.59B | 26.47B | 24.16B |
|
Buildings
|
| | | | | | | 0.18B | | | | 0.19B | | | | 0.19B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Land & Improvements
|
| | | | | | | 0.02B | | | | 0.02B | | | | 0.02B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Property, Plant & Equipment (Net)
|
| 0.29B | 0.29B | 0.29B | 0.28B | 0.27B | 0.27B | 0.27B | 0.28B | 0.27B | 0.26B | 0.26B | 0.26B | 0.26B | 0.26B | 0.25B | 0.26B | 0.26B | 0.26B | 0.27B | 0.28B | 0.30B | 0.30B | 0.32B | 0.34B | 0.38B | 0.40B | 0.40B | 0.40B | 0.39B | 0.40B | 0.41B | 0.40B | 0.40B | 0.39B | 0.39B | 0.38B | 0.37B | 0.39B | 0.40B | 0.41B | 0.42B | 1.64B | 1.61B | 1.71B | 1.69B | 1.63B | 1.63B | 1.65B | 1.65B | 1.72B | 1.74B | 1.73B | 1.80B | 1.92B | 1.96B | 2.00B | 2.02B | 2.12B | 2.16B | 2.23B | 2.29B | 2.38B | 2.37B | 2.43B | 2.58B | 2.97B |
|
Long-Term Investments
|
| | | 3.15B | | -5.32B | -7.20B | | | | | -7.86B | -7.98B | 8.15B | 8.34B | 8.50B | -9.69B | | | | | | | | | | | | | | | | | | | | | | | 0.07B | | | 2.62B | 2.72B | 2.81B | 2.76B | 2.77B | 2.76B | 3.04B | 2.59B | 2.60B | 2.56B | 2.58B | 2.52B | 2.39B | 2.40B | 2.36B | 2.32B | 2.26B | 2.26B | 2.22B | 2.21B | 1.58B | 1.51B | 1.54B | 1.07B | 1.08B |
|
Goodwill
|
| 4.41B | 4.37B | 4.37B | 4.37B | 4.38B | 4.38B | 4.38B | 4.39B | 4.39B | 4.71B | 4.71B | 4.72B | 4.72B | 4.72B | 4.71B | 5.23B | 5.23B | 5.22B | 5.22B | 5.21B | 5.22B | 5.21B | 5.21B | 5.20B | 5.20B | 5.20B | 5.20B | 5.38B | 5.38B | 0.17B | 5.37B | 5.43B | 5.43B | 5.61B | 5.59B | 5.45B | 5.46B | 5.45B | 5.70B | 5.70B | 5.70B | 0.21B | 36.04B | 35.70B | 36.09B | 35.91B | 36.32B | 36.38B | 36.67B | 36.30B | 36.43B | 36.54B | 36.83B | 36.24B | 36.81B | 37.02B | 0.18B | 36.84B | 37.20B | 37.04B | 36.87B | 37.13B | 36.58B | 36.98B | 37.47B | 37.45B |
|
Intangibles
|
| 2.07B | 2.02B | 2.01B | 1.97B | 1.94B | 1.91B | 1.88B | 1.90B | 1.85B | 1.95B | 3.31B | 1.85B | 1.81B | 1.78B | 3.18B | 3.73B | 3.72B | 3.70B | 3.68B | 3.65B | 3.62B | 3.60B | 2.00B | 3.58B | 3.58B | 1.91B | 1.87B | 1.91B | 1.89B | 1.87B | 1.83B | 1.84B | 1.81B | 1.89B | 1.88B | 1.85B | 1.83B | 1.80B | 2.14B | 2.12B | 2.10B | 17.74B | 17.64B | 17.00B | 16.64B | 15.65B | 15.36B | 14.99B | 14.71B | 14.27B | 14.01B | 13.44B | 13.02B | 12.46B | 12.41B | 11.99B | 11.78B | 11.44B | 11.21B | 10.93B | 10.55B | 10.32B | 9.94B | 10.50B | 10.42B | 10.16B |
|
Goodwill & Intangibles
|
| 6.47B | 6.39B | 6.38B | 6.34B | 6.32B | 6.29B | 6.26B | 6.28B | 6.25B | 6.66B | 6.60B | 6.57B | 6.53B | 6.50B | 7.88B | 8.96B | 8.95B | 8.92B | 8.90B | 8.86B | 8.84B | 8.81B | 7.21B | 8.79B | 8.79B | 7.11B | 7.07B | 7.29B | 7.27B | 2.04B | 7.21B | 7.27B | 7.24B | 7.50B | 7.47B | 7.31B | 7.29B | 7.25B | 7.84B | 7.82B | 7.80B | 17.95B | 53.68B | 52.70B | 52.72B | 51.56B | 51.68B | 51.38B | 51.38B | 50.57B | 50.44B | 49.98B | 49.84B | 48.70B | 49.23B | 49.01B | 11.96B | 48.27B | 48.41B | 47.96B | 47.42B | 47.45B | 46.52B | 47.48B | 47.88B | 47.61B |
|
Long-Term Deferred Tax
|
| | | 0.58B | | | | 0.63B | | | | 0.62B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non-Current Assets
|
| 0.87B | 0.89B | 0.72B | 0.45B | 0.72B | 0.59B | 0.34B | 0.63B | 0.35B | 0.32B | 0.33B | 0.34B | 0.34B | 0.37B | 0.36B | 0.37B | 0.28B | 0.27B | 0.32B | 0.33B | 0.29B | 0.30B | 0.34B | 0.32B | 0.35B | 0.35B | 0.37B | 0.39B | 0.38B | 0.39B | 0.40B | 0.41B | 0.41B | 0.44B | 0.37B | 0.40B | 0.35B | 0.36B | 0.31B | 0.74B | 0.76B | 1.88B | 1.95B | 1.88B | 1.83B | 1.74B | 1.64B | 1.62B | 1.68B | 1.67B | 1.82B | 1.90B | 1.92B | 1.87B | 1.83B | 1.97B | 2.01B | 2.00B | 2.27B | 2.25B | 2.24B | 2.27B | 2.30B | 2.36B | 2.51B | 2.55B |
|
Non-Current Assets
|
| 7.12B | 7.10B | 7.10B | 7.07B | 7.04B | 6.88B | 6.86B | 6.91B | 6.87B | 7.24B | 7.19B | 7.17B | 7.13B | 7.13B | 7.05B | 8.11B | 7.98B | 7.93B | 7.89B | 7.93B | 7.88B | 7.86B | 7.86B | 7.84B | 7.87B | 7.86B | 7.83B | 8.08B | 8.04B | 8.04B | 8.02B | 8.08B | 8.05B | 8.33B | 8.31B | 8.40B | 8.41B | 8.41B | 9.04B | 9.40B | 9.43B | 59.87B | 0.00B | 59.66B | 59.61B | 58.35B | 0.77B | 58.40B | 58.05B | 57.34B | 57.38B | 57.03B | 56.93B | 55.77B | 56.33B | 56.26B | 56.16B | 55.57B | 56.08B | 55.60B | 55.09B | 54.67B | 53.70B | 54.81B | 55.06B | 55.21B |
|
Assets
|
| 9.19B | 9.10B | 8.38B | 8.31B | 8.18B | 8.61B | 8.28B | 8.26B | 8.40B | 8.45B | 8.55B | 8.48B | 8.42B | 8.45B | 8.50B | 9.56B | 9.43B | 9.46B | 9.47B | 9.47B | 9.40B | 9.44B | 9.31B | 9.34B | 9.59B | 9.39B | 9.34B | 9.55B | 9.53B | 9.64B | 9.74B | 9.70B | 9.69B | 10.20B | 10.29B | 10.17B | 10.22B | 10.75B | 11.26B | 11.68B | 19.64B | 77.86B | 77.54B | 72.60B | 77.09B | 72.37B | 74.62B | 74.84B | 75.78B | 75.77B | 76.25B | 75.47B | 77.21B | 75.64B | 83.87B | 76.55B | 77.60B | 84.15B | 90.89B | 92.70B | 93.42B | 79.79B | 77.18B | 80.40B | 81.53B | 79.37B |
|
Accounts Payables
|
| 0.10B | 0.10B | 0.56B | 0.51B | 0.47B | 0.53B | 0.54B | 0.59B | 0.52B | 0.72B | 0.84B | 0.80B | 0.71B | 0.72B | 0.72B | 0.77B | 0.76B | 0.83B | 0.76B | 0.88B | 0.83B | 0.89B | 0.91B | 0.94B | 0.90B | 1.01B | 1.02B | 1.06B | 1.01B | 1.13B | 1.24B | 1.21B | 1.15B | 1.31B | 1.36B | 1.30B | 1.30B | 1.55B | 1.15B | 1.72B | 1.69B | 2.90B | 3.08B | 2.88B | 2.93B | 3.04B | 3.19B | 3.24B | 3.36B | 3.34B | 3.55B | 3.33B | 3.47B | 3.46B | 3.88B | 3.57B | 3.36B | 3.59B | 4.36B | 3.96B | 4.19B | 4.16B | 4.80B | 4.34B | 4.35B | 4.64B |
|
Payables
|
| 0.10B | 0.10B | 0.56B | 0.51B | 0.47B | 0.53B | 0.54B | 0.59B | 0.52B | 0.72B | 0.84B | 0.80B | 0.71B | 0.72B | 0.72B | 0.77B | 0.76B | 0.83B | 0.76B | 0.88B | 0.83B | 0.89B | 0.91B | 0.94B | 0.90B | 1.01B | 1.02B | 1.06B | 1.01B | 1.13B | 1.24B | 1.21B | 1.15B | 1.31B | 1.36B | 1.30B | 1.30B | 1.55B | 1.15B | 1.72B | 1.69B | 2.90B | 3.08B | 2.88B | 2.93B | 3.04B | 3.19B | 3.24B | 3.36B | 3.34B | 3.55B | 3.33B | 3.47B | 3.46B | 3.88B | 3.57B | 3.36B | 3.59B | 4.36B | 3.96B | 4.19B | 4.16B | 4.80B | 4.34B | 4.35B | 4.64B |
|
Accumulated Expenses
|
| 0.46B | 0.45B | 0.15B | | | | 0.13B | | | 0.12B | 0.16B | 0.11B | 0.10B | 0.12B | 0.14B | 0.10B | 0.11B | 0.13B | 0.17B | 0.11B | 0.13B | 0.16B | 0.19B | 0.11B | 0.13B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Accumulated Expenses
|
| | | | | | | 0.14B | | | 0.15B | 0.18B | 0.21B | 0.12B | 0.16B | 0.12B | 0.22B | 0.21B | 0.22B | 0.15B | 0.23B | 0.19B | 0.24B | 0.21B | 0.28B | 0.20B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.88B | | 0.98B | 1.01B | 0.98B | 1.02B | 1.08B | 1.06B |
|
Short term Debt
|
| 0.13B | 0.00B | 0.26B | 0.13B | 0.06B | 0.25B | 0.00B | 0.00B | 0.30B | 0.00B | 0.18B | 0.18B | 0.18B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.09B | 0.09B | 0.09B | 0.09B | 0.09B | 0.10B | 0.01B | 0.01B | 0.01B | 0.00B | 0.01B | 0.01B | 0.10B | 0.09B | 0.10B | 0.09B | 0.00B | 0.00B | 0.00B | 0.45B | 0.00B | 0.01B | 0.01B | 0.37B | 0.29B | 0.34B | 0.36B | 0.36B | 0.38B | 0.37B | 0.42B | 0.45B | 0.51B | 0.55B | 0.60B | 0.53B | 0.47B | 0.46B | 0.61B | 0.65B | 0.76B | 0.67B | 1.11B | 1.20B | 1.11B | 1.28B | 1.53B | 1.32B |
|
Current Deferred Revenue
|
| 0.31B | 0.30B | 0.34B | 0.35B | 0.32B | 0.33B | 0.35B | 0.35B | 0.33B | 0.32B | 0.37B | 0.38B | 0.34B | 0.33B | 0.38B | 0.42B | 0.41B | 0.40B | 0.48B | 0.46B | 0.44B | 0.42B | 0.49B | 0.47B | 0.43B | 0.40B | 0.47B | 0.48B | 0.44B | 0.41B | 0.48B | 0.49B | 0.46B | 0.45B | 0.58B | 0.44B | 0.42B | 0.39B | 0.47B | 0.50B | 0.47B | 0.54B | 0.65B | 0.66B | 0.64B | 0.62B | 0.73B | 0.74B | 0.70B | 0.73B | 0.81B | 0.84B | 0.82B | 0.76B | 0.86B | 0.96B | 0.92B | 0.85B | 1.01B | 1.03B | 1.04B | 1.02B | 1.08B | 1.10B | 1.13B | 1.13B |
|
Total Current Liabilities
|
| 1.78B | 1.59B | 1.16B | 0.99B | 0.85B | 1.11B | 0.89B | 0.95B | 1.15B | 1.04B | 1.38B | 1.35B | 1.24B | 1.05B | 1.10B | 1.19B | 1.17B | 1.23B | 1.33B | 1.44B | 1.37B | 1.40B | 1.49B | 1.50B | 1.34B | 1.41B | 1.50B | 1.54B | 1.45B | 1.55B | 1.82B | 1.79B | 1.71B | 1.85B | 1.94B | 1.68B | 1.66B | 2.32B | 2.01B | 2.12B | 2.05B | 16.66B | 15.73B | 12.12B | 16.76B | 13.26B | 15.64B | 15.90B | 17.25B | 17.56B | 18.30B | 17.73B | 19.35B | 18.72B | 26.46B | 18.86B | 19.46B | 26.63B | 33.55B | 35.12B | 36.20B | 23.57B | 22.16B | 23.29B | 24.32B | 22.38B |
|
Non-Current Debt
|
| 3.75B | 3.77B | 3.38B | 3.38B | 3.38B | 3.45B | 3.35B | 3.35B | 3.35B | 3.51B | 3.22B | 3.22B | 3.24B | 3.45B | 3.23B | 4.05B | 3.95B | 3.93B | 3.76B | 3.76B | 3.76B | 3.76B | 3.70B | 3.76B | 4.23B | 4.23B | 4.29B | 4.45B | 4.55B | 4.62B | 4.47B | 4.55B | 4.65B | 5.02B | 4.90B | 4.60B | 4.80B | 4.82B | 5.96B | 5.87B | 13.75B | 22.12B | 21.61B | 21.63B | 21.52B | 20.89B | 20.30B | 20.84B | 20.43B | 20.54B | 20.73B | 20.52B | 20.91B | 20.85B | 20.95B | 21.94B | 22.59B | 22.66B | 22.36B | 23.75B | 24.40B | 24.09B | 23.73B | 27.02B | 28.06B | 28.88B |
|
Non-Current Deffered Revenue
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.05B | 0.07B | 0.07B | 0.07B | 0.09B | 0.10B | 0.11B | 0.13B | 0.15B | 0.15B | 0.16B | 0.17B | 0.19B | 0.19B | 0.18B | 0.20B | 0.23B | 0.23B | 0.22B | 0.22B | 0.23B | 0.27B | 0.24B | 0.25B | 0.25B | 0.25B | 0.26B | 0.26B | 0.26B | 0.26B | 0.25B | 0.26B |
|
Minority Interest
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.09B | 0.26B | 1.44B | 1.45B | 0.74B | 0.26B | 0.26B | 0.26B | 0.26B | 0.28B | 0.16B | 0.16B | 0.16B | 0.16B | 0.16B | 0.16B | 0.16B | 0.65B | 0.62B | 0.62B | 0.65B | 0.62B | 0.64B | 0.55B | 0.02B |
|
Liabilities from Discontinued Operations
|
| 0.78B | 0.73B | | | | | | | | | | | | | 0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability
|
| 0.54B | 0.57B | 0.58B | 0.58B | 0.58B | 0.62B | 0.63B | 0.65B | 0.64B | 0.64B | 0.62B | 0.62B | 0.61B | 0.60B | 0.64B | 0.71B | 0.69B | 0.68B | 0.71B | 0.72B | 0.68B | 0.69B | 0.70B | 0.72B | 0.71B | 0.72B | 0.73B | 0.72B | 0.73B | 0.74B | 0.76B | 0.77B | 0.77B | 0.81B | 0.55B | 0.69B | 0.69B | 0.71B | 0.90B | 0.74B | 0.71B | 4.11B | 5.53B | 4.23B | 4.48B | 4.53B | 5.25B | 4.29B | 4.32B | 4.11B | 4.93B | 3.98B | 3.80B | 3.77B | 4.35B | 3.52B | 3.40B | 3.26B | 3.92B | 3.05B | 2.86B | 2.53B | 2.48B | 2.43B | 2.19B | 1.82B |
|
Other Non-Current Liabilities
|
| 0.28B | 0.25B | 0.81B | 0.24B | 0.83B | 0.82B | 0.18B | 0.82B | 0.17B | 0.10B | 0.11B | 0.11B | 0.11B | 0.14B | 0.15B | 0.15B | 0.17B | 0.18B | 0.19B | 0.20B | 0.21B | 0.24B | 0.13B | 0.28B | 0.30B | 0.16B | 0.16B | 0.16B | 0.15B | 0.15B | 0.15B | 0.17B | 0.17B | 0.17B | 0.12B | 0.03B | 0.03B | 0.15B | 0.17B | 0.45B | 0.47B | 0.99B | 0.94B | 0.92B | 0.89B | 0.82B | 0.78B | 0.77B | 0.80B | 0.76B | 0.88B | 0.87B | 0.96B | 0.94B | 0.94B | 0.99B | 1.02B | 0.97B | 0.98B | 0.95B | 0.91B | 0.96B | 0.86B | 0.88B | 0.95B | 0.89B |
|
Total Non-Current Liabilities
|
| 6.08B | 5.93B | 4.54B | 4.95B | 4.23B | 4.57B | 4.87B | 4.30B | 5.14B | 5.20B | 5.18B | 5.16B | 5.05B | 5.06B | 4.93B | 5.92B | 5.80B | 5.82B | 5.74B | 5.83B | 5.71B | 5.74B | 5.88B | 5.84B | 6.14B | 6.36B | 6.52B | 6.71B | 6.73B | 6.91B | 7.05B | 7.10B | 7.13B | 7.68B | 7.44B | 7.16B | 7.33B | 7.93B | 8.80B | 8.84B | 16.62B | 43.02B | | 38.13B | 42.91B | 38.86B | 0.34B | 41.22B | 42.18B | 42.42B | 43.42B | 42.46B | 44.28B | 43.55B | 51.24B | 44.60B | 45.70B | 52.80B | 59.24B | 62.17B | 63.73B | 50.43B | 48.63B | 53.00B | 54.81B | 53.33B |
|
Total Liabilities
|
| 6.35B | 6.18B | 5.35B | 5.19B | 5.06B | 5.39B | 5.05B | 5.12B | 5.31B | 5.30B | 5.29B | 5.27B | 5.16B | 5.20B | 5.08B | 6.07B | 5.97B | 6.00B | 5.93B | 6.03B | 5.93B | 5.98B | 6.01B | 6.12B | 6.45B | 6.52B | 6.68B | 6.87B | 6.89B | 7.07B | 7.20B | 7.27B | 7.29B | 7.85B | 7.56B | 7.20B | 7.37B | 8.09B | 8.97B | 9.28B | 17.09B | 44.01B | 42.68B | 39.05B | 43.81B | 39.68B | 41.29B | 41.99B | 42.98B | 43.18B | 44.30B | 43.33B | 45.24B | 44.50B | 52.18B | 45.59B | 46.72B | 53.77B | 60.22B | 63.12B | 64.64B | 51.39B | 49.49B | 53.88B | 55.77B | 54.23B |
|
Total Debt
|
| 3.88B | 3.78B | 3.64B | 3.51B | 3.44B | 3.71B | 3.36B | 3.35B | 3.65B | 3.52B | 3.40B | 3.40B | 3.42B | 3.45B | 3.23B | 4.05B | 3.95B | 3.93B | 3.85B | 3.85B | 3.85B | 3.85B | 3.79B | 3.85B | 4.24B | 4.24B | 4.29B | 4.45B | 4.55B | 4.63B | 4.56B | 4.64B | 4.74B | 5.11B | 4.90B | 4.60B | 4.81B | 5.28B | 5.96B | 5.88B | 13.76B | 22.49B | 21.90B | 21.97B | 21.87B | 21.26B | 20.68B | 21.20B | 20.84B | 20.99B | 21.24B | 21.07B | 21.52B | 21.38B | 21.42B | 22.40B | 23.20B | 23.31B | 23.12B | 24.43B | 25.51B | 25.29B | 24.84B | 28.30B | 29.59B | 30.20B |
|
Common Equity
|
| 2.84B | 2.91B | 4.37B | 3.12B | 3.12B | 3.23B | 4.87B | 3.14B | 3.09B | 3.15B | 5.34B | 3.21B | 3.25B | 3.26B | 5.95B | 3.50B | 3.46B | 3.46B | 6.60B | 3.44B | 3.48B | 3.46B | 7.35B | 3.22B | 3.14B | 2.87B | 2.66B | 2.68B | -0.07B | -0.07B | 2.54B | -0.07B | -0.06B | -0.06B | 2.73B | 2.97B | 2.85B | 2.66B | 2.29B | 2.39B | 2.55B | 33.76B | 34.59B | 33.29B | 33.03B | 32.43B | 33.07B | 32.59B | 32.53B | 32.32B | 31.67B | 31.98B | 31.81B | 30.98B | 31.53B | 30.79B | 30.72B | 30.23B | 30.51B | 29.42B | 28.78B | 28.40B | 27.69B | 26.52B | 25.76B | 25.14B |
|
Shareholder's Equity
|
| 2.84B | 2.91B | 4.37B | 3.12B | 3.12B | 3.23B | 4.87B | 3.14B | 3.09B | 3.15B | 5.34B | 3.21B | 3.25B | 3.26B | 5.95B | 3.50B | 3.46B | 3.46B | 6.60B | 3.44B | 3.48B | 3.46B | 7.35B | 3.22B | 3.14B | 2.87B | 2.66B | 2.68B | -0.07B | -0.07B | 2.54B | -0.07B | -0.06B | -0.06B | 2.73B | 2.97B | 2.85B | 2.66B | 2.29B | 2.39B | 2.55B | 33.76B | 34.59B | 33.29B | 33.03B | 32.43B | 33.07B | 32.59B | 32.53B | 32.32B | 31.67B | 31.98B | 31.81B | 30.98B | 31.53B | 30.79B | 30.72B | 30.23B | 30.51B | 29.42B | 28.78B | 28.40B | 27.69B | 26.52B | 25.76B | 25.14B |
|
Liabilities and Shareholders Equity
|
| 9.19B | 9.10B | 8.38B | 8.31B | 8.18B | 8.61B | 8.28B | 8.26B | 8.40B | 8.45B | 8.55B | 8.48B | 8.42B | 8.45B | 8.50B | 9.56B | 9.43B | 9.46B | 9.47B | 9.47B | 9.40B | 9.44B | 9.31B | 9.34B | 9.59B | 9.39B | 9.34B | 9.55B | 9.53B | 9.64B | 9.74B | 9.70B | 9.69B | 10.20B | 10.29B | 10.17B | 10.22B | 10.75B | 11.26B | 11.68B | 19.64B | 77.86B | 77.54B | 72.60B | 77.09B | 72.37B | 74.62B | 74.84B | 75.78B | 75.77B | 76.25B | 75.47B | 77.21B | 75.64B | 83.87B | 76.55B | 77.60B | 84.15B | 90.89B | 92.70B | 93.42B | 79.79B | 77.18B | 80.40B | 81.53B | 79.37B |
|
Treasury Shares
|
| 0.04B | 0.04B | 0.00B | 0.05B | 0.05B | 0.05B | 0.01B | 0.05B | 0.06B | 0.06B | 0.02B | 0.06B | 0.06B | 0.06B | 0.02B | 0.06B | 0.07B | 0.07B | 0.01B | 0.14B | 0.15B | 0.15B | 0.02B | 0.16B | 0.16B | 0.17B | 0.02B | 0.17B | 0.18B | 0.18B | 0.02B | 0.18B | 0.18B | 0.19B | 0.02B | 0.38B | 0.39B | 0.39B | 0.03B | 0.40B | 0.00B | 0.11B | 0.11B | 0.01B | 0.12B | 0.12B | 0.12B | 0.12B | 0.12B | 0.12B | 0.13B | 0.14B | 0.14B | 0.15B | 0.03B | 0.17B | 0.17B | 0.18B | 0.19B | 0.20B | 0.21B | 0.21B | 0.22B | 0.23B | 0.24B | 0.25B |
|
Retained Earnings
|
| 4.14B | 4.25B | 4.37B | 4.49B | 4.62B | 4.75B | 4.87B | 4.98B | 5.07B | 5.20B | 5.34B | 5.47B | 5.63B | 5.77B | -0.06B | -0.06B | -0.07B | -0.06B | -0.06B | -0.05B | -0.05B | -0.06B | -0.06B | -0.07B | -0.07B | -0.07B | -0.07B | -0.07B | 8.56B | 8.78B | 8.99B | 9.24B | 9.46B | 9.69B | 10.24B | 10.87B | 11.12B | 11.35B | 11.63B | 11.86B | 12.08B | 12.28B | 12.53B | 12.88B | 12.88B | 13.14B | 13.44B | 13.74B | 14.01B | 14.44B | 14.85B | 15.52B | 16.11B | 16.59B | 17.38B | 17.94B | 18.62B | 19.57B | 20.44B | 21.18B | 22.07B | 22.64B | 23.57B | 24.43B | 25.45B | 26.24B |