|
Cash & Equivalents
|
0.21B | 0.17B | 0.12B | 0.08B | 0.07B | 0.07B | 0.08B | 0.07B | 0.07B | 0.07B | 0.08B | 0.08B | 0.12B | 0.10B | 0.12B | 0.14B | 0.12B | 0.17B | 0.20B | 0.26B | 0.28B | 0.39B | 0.48B | 0.54B | 0.54B | 0.57B | 0.60B | 0.65B | 0.71B | 0.82B | 0.85B | 0.91B | 0.81B | 0.84B | 0.97B | 1.17B | 1.11B | 1.22B | 1.02B | 1.18B | 1.22B | 0.63B | 0.92B | 0.88B | 1.06B | 1.86B | 1.88B | 1.85B | 1.32B | 0.92B | 0.71B | 0.96B | 1.68B | 2.30B | 2.38B | 2.19B | 1.40B | 1.93B | 2.20B | 2.49B | 2.88B | 3.60B | 3.37B | 2.00B |
|
Short-term Investments
|
| | | | 0.25B | | 0.26B | 0.32B | 0.32B | 0.35B | 0.32B | 0.30B | 0.29B | 0.36B | 0.38B | 0.37B | 0.38B | 0.39B | 0.35B | 0.40B | 0.44B | 0.42B | 0.39B | 0.37B | 0.35B | 0.38B | 0.39B | 0.38B | 0.38B | 0.38B | 0.35B | 0.37B | 0.44B | 0.47B | 0.46B | 0.46B | 0.54B | 0.26B | 0.81B | 0.76B | 0.84B | 0.78B | 0.61B | 0.77B | 0.78B | 1.08B | 1.23B | 1.23B | 1.19B | 1.19B | 1.02B | 0.74B | 0.50B | 0.55B | 0.92B | 0.96B | 1.02B | 1.08B | 1.11B | 1.16B | 1.19B | 1.18B | 1.19B | 1.13B |
|
Cash & Current Investments
|
0.21B | 0.17B | 0.12B | 0.08B | 0.31B | 0.07B | 0.34B | 0.39B | 0.39B | 0.43B | 0.40B | 0.37B | 0.41B | 0.46B | 0.50B | 0.51B | 0.49B | 0.56B | 0.56B | 0.66B | 0.72B | 0.80B | 0.87B | 0.91B | 0.89B | 0.95B | 0.98B | 1.03B | 1.09B | 1.20B | 1.21B | 1.28B | 1.25B | 1.30B | 1.43B | 1.63B | 1.65B | 1.48B | 1.83B | 1.94B | 2.07B | 1.40B | 1.53B | 1.66B | 1.84B | 2.94B | 3.11B | 3.08B | 2.51B | 2.11B | 1.73B | 1.70B | 2.19B | 2.85B | 3.29B | 3.15B | 2.42B | 3.00B | 3.32B | 3.65B | 4.07B | 4.78B | 4.56B | 3.12B |
|
Receivables - Net
|
-0.01B | | | | 0.07B | | 0.07B | 0.08B | 0.10B | 0.08B | 0.10B | 0.09B | 0.11B | 0.10B | 0.11B | 0.11B | 0.13B | 0.11B | 0.13B | 0.12B | 0.18B | 0.16B | 0.18B | 0.17B | 0.26B | 0.22B | 0.25B | 0.24B | 0.31B | 0.27B | 0.27B | 0.26B | 0.35B | 0.31B | 0.33B | 0.32B | 0.44B | 0.38B | 0.40B | 0.38B | 0.54B | 0.47B | 0.50B | 0.55B | 0.72B | 0.64B | 0.58B | 0.60B | 0.81B | 0.79B | 0.92B | 0.96B | 1.26B | 1.09B | 1.08B | 1.01B | 1.40B | 1.00B | 1.08B | 1.04B | 1.46B | 1.17B | 1.22B | 1.17B |
|
Receivables
|
-0.01B | | | | 0.07B | | 0.07B | 0.08B | 0.10B | 0.08B | 0.10B | 0.09B | 0.11B | 0.10B | 0.11B | 0.11B | 0.13B | 0.11B | 0.13B | 0.12B | 0.18B | 0.16B | 0.18B | 0.17B | 0.26B | 0.22B | 0.25B | 0.24B | 0.31B | 0.27B | 0.27B | 0.26B | 0.35B | 0.31B | 0.33B | 0.32B | 0.44B | 0.38B | 0.40B | 0.38B | 0.54B | 0.47B | 0.50B | 0.55B | 0.72B | 0.64B | 0.58B | 0.60B | 0.81B | 0.79B | 0.92B | 0.96B | 1.26B | 1.09B | 1.08B | 1.01B | 1.40B | 1.00B | 1.08B | 1.04B | 1.46B | 1.17B | 1.22B | 1.17B |
|
Raw Materials
|
| | | | | | | | 0.00B | | 0.00B | | | | | | 0.00B | 0.01B | | | 0.01B | | | 0.01B | | | | | 0.02B | 0.02B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | | 0.01B | 0.01B | | | 0.01B | 0.01B | | | | | | | | | | | | | | | | | | | | | | |
|
Finished Goods
|
| | | | | | | | 0.01B | | 0.02B | | | | | | 0.04B | 0.03B | | | 0.06B | | | 0.07B | | | | | 0.09B | 0.09B | 0.07B | 0.06B | 0.06B | 0.07B | 0.06B | | 0.08B | 0.08B | | | 0.11B | 0.09B | | | | | | | | | | | | | | | | | | | | | | |
|
Inventory
|
-0.00B | | | | 0.01B | | 0.01B | 0.01B | 0.02B | 0.02B | 0.02B | 0.03B | 0.02B | 0.02B | 0.03B | 0.05B | 0.05B | 0.04B | 0.05B | 0.05B | 0.07B | 0.07B | 0.07B | 0.08B | 0.08B | 0.08B | 0.08B | 0.09B | 0.11B | 0.10B | 0.09B | 0.07B | 0.08B | 0.08B | 0.08B | 0.08B | 0.09B | 0.09B | 0.09B | 0.10B | 0.12B | 0.10B | 0.13B | 0.13B | 0.14B | 0.15B | 0.15B | 0.18B | 0.18B | 0.18B | 0.20B | 0.22B | 0.26B | 0.30B | 0.38B | 0.47B | 0.48B | 0.44B | 0.38B | 0.35B | 0.32B | 0.36B | 0.41B | 0.43B |
|
Current Deferred Tax Assets
|
-0.01B | | | | 0.01B | | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | | | | 0.05B | 0.05B | 0.05B | 0.05B | 0.04B | 0.04B | 0.04B | 0.05B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets
|
-0.00B | | | | 0.01B | | 0.01B | 0.01B | 0.01B | 0.01B | 0.02B | 0.02B | 0.01B | 0.03B | 0.03B | 0.04B | 0.01B | 0.01B | 0.02B | 0.02B | 0.03B | 0.03B | 0.04B | 0.04B | 0.04B | 0.03B | 0.03B | 0.03B | 0.03B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.05B | 0.06B | 0.05B | 0.04B | 0.06B | 0.06B | 0.06B | 0.07B | 0.09B | 0.08B | 0.07B | 0.07B | 0.09B | 0.11B | 0.10B | 0.10B | 0.10B | 0.11B | 0.12B | 0.13B | 0.13B | 0.16B | 0.20B |
|
Current Assets
|
| | | | 0.42B | | 0.45B | 0.50B | 0.52B | 0.55B | 0.54B | 0.51B | 0.57B | 0.61B | 0.67B | 0.71B | 0.74B | 0.78B | 0.81B | 0.90B | 1.01B | 1.11B | 1.20B | 1.25B | 1.27B | 1.29B | 1.35B | 1.39B | 1.54B | 1.62B | 1.60B | 1.65B | 1.72B | 1.74B | 1.88B | 2.08B | 2.22B | 2.31B | 2.36B | 2.47B | 2.77B | 2.04B | 2.21B | 2.38B | 2.74B | 3.78B | 3.91B | 3.96B | 3.60B | 3.21B | 2.95B | 2.98B | 3.81B | 4.36B | 4.88B | 4.75B | 4.43B | 4.56B | 4.92B | 5.22B | 5.97B | 6.44B | 6.35B | 4.91B |
|
Property, Plant & Equipment (Net)
|
| | | | 0.01B | | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.04B | 0.05B | 0.06B | 0.06B | 0.06B | 0.06B | 0.07B | 0.08B | 0.09B | 0.12B | 0.13B | 0.13B | 0.14B | 0.16B | 0.24B | 0.24B | 0.25B | 0.25B | 0.26B | 0.27B | 0.27B | 0.27B | 0.28B | 0.31B | 0.34B | 0.37B | 0.39B | 0.42B | 0.45B | 0.49B | 0.51B | 0.56B | 0.69B | 0.79B | 0.81B | 0.89B | 0.90B | 0.92B | 0.98B | 1.04B | 1.04B | 1.25B | 1.24B | 1.27B | 1.35B | 1.40B | 1.54B | 1.61B |
|
Long-Term Investments
|
| | | | 0.07B | | 0.13B | 0.11B | 0.15B | 0.17B | 0.24B | 0.32B | 0.33B | 0.32B | 0.31B | 0.33B | 0.35B | 0.33B | 0.35B | 0.30B | 0.27B | 0.27B | 0.28B | 0.26B | 0.27B | 0.24B | 0.24B | 0.24B | 0.22B | 0.24B | 0.26B | 0.25B | 0.10B | 0.08B | 0.07B | 0.04B | 0.07B | 0.05B | 0.15B | 0.20B | 0.14B | 0.17B | 0.10B | 0.12B | 0.12B | 0.15B | 0.25B | 0.30B | 0.44B | 0.36B | 0.19B | 0.08B | 0.05B | 0.02B | 0.00B | 0.00B | | | | | | 0.04B | 0.11B | 0.29B |
|
Goodwill
|
| | | | | | | | | | | | | 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 | 0.01B | 0.01B | 0.01B | 0.01B | 0.03B | 0.03B | 0.04B | 0.04B | 0.04B | 0.04B | 0.07B | 0.07B | 0.07B | 0.07B | 0.09B | 0.10B | 0.10B | 0.13B | 0.13B | 0.12B | 0.12B | 0.12B | 0.13B | 0.13B | 0.13B | 0.13B | 0.13B | 0.13B | 0.13B | 0.21B | 0.24B | 0.24B | 0.26B | 0.26B |
|
Intangibles
|
| | | | | | | | | | | | 0.00B | | | | 0.01B | 0.01B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.02B | 0.02B | 0.02B | 0.03B | 0.03B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.01B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.01B | 0.03B | 0.03B | 0.02B | 0.03B | 0.03B | 0.03B | 0.03B | 0.07B | 0.06B | 0.06B | 0.05B | 0.04B | 0.06B | 0.05B | 0.04B | 0.04B | 0.04B | 0.03B | 0.03B | 0.11B | 0.12B | 0.12B | 0.12B | 0.11B |
|
Goodwill & Intangibles
|
| | | | | | | | | | | | 0.00B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.00B | 0.02B | 0.02B | 0.02B | 0.05B | 0.04B | 0.04B | 0.04B | 0.03B | 0.03B | 0.03B | 0.03B | 0.05B | 0.04B | 0.06B | 0.06B | 0.05B | 0.05B | 0.10B | 0.09B | 0.09B | 0.09B | 0.12B | 0.13B | 0.13B | 0.20B | 0.19B | 0.18B | 0.17B | 0.16B | 0.18B | 0.18B | 0.17B | 0.17B | 0.16B | 0.16B | 0.16B | 0.32B | 0.35B | 0.36B | 0.38B | 0.37B |
|
Long-Term Deferred Tax
|
| | | | 0.05B | | 0.04B | 0.04B | 0.05B | 0.05B | 0.05B | 0.05B | 0.06B | | 0.06B | 0.05B | 0.08B | 0.03B | 0.04B | 0.04B | 0.07B | 0.04B | 0.04B | 0.07B | 0.12B | 0.13B | 0.18B | 0.19B | 0.18B | 0.20B | 0.21B | 0.20B | 0.15B | 0.14B | 0.14B | 0.15B | 0.26B | 0.26B | 0.26B | 0.24B | 0.23B | 0.23B | 0.22B | 0.23B | 0.25B | 0.26B | 0.27B | 0.34B | 0.34B | 0.43B | 0.48B | 0.52B | 0.57B | 0.65B | 0.73B | 0.79B | 0.87B | 0.94B | 1.00B | 1.30B | 1.34B | 1.41B | 1.46B | 1.37B |
|
Other Non-Current Assets
|
-0.00B | | | | 0.01B | | 0.00B | 0.00B | 0.01B | 0.01B | 0.01B | 0.01B | 0.00B | 0.06B | 0.00B | 0.00B | 0.00B | 0.00B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.02B | 0.01B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.14B | 0.15B | 0.24B | 0.24B | 0.25B | 0.23B | 0.23B | 0.20B | 0.18B | 0.16B | 0.16B | 0.15B | 0.15B | 0.14B | 0.13B | 0.13B | 0.12B | 0.13B | 0.14B |
|
Non-Current Assets
|
| | | | 0.13B | | 0.18B | 0.17B | 0.21B | 0.24B | 0.31B | 0.40B | 0.41B | 0.42B | 0.41B | 0.42B | 0.43B | 0.42B | 0.46B | 0.42B | 0.42B | 0.39B | 0.41B | 0.46B | 0.52B | 0.53B | 0.61B | 0.62B | 0.60B | 0.65B | 0.76B | 0.74B | 0.54B | 0.66B | 0.69B | 0.69B | 0.86B | 0.89B | 1.01B | 1.08B | 1.11B | 1.17B | 1.12B | 1.20B | 1.30B | 1.50B | 1.65B | 2.01B | 2.32B | 2.44B | 2.34B | 2.35B | 2.42B | 2.47B | 2.61B | 2.73B | 2.83B | 3.10B | 3.13B | 3.63B | 3.79B | 3.96B | 4.30B | 4.45B |
|
Assets
|
| | | | 0.55B | | 0.64B | 0.67B | 0.73B | 0.79B | 0.85B | 0.91B | 0.98B | 1.03B | 1.09B | 1.13B | 1.17B | 1.20B | 1.27B | 1.31B | 1.42B | 1.50B | 1.60B | 1.71B | 1.79B | 1.81B | 1.96B | 2.01B | 2.14B | 2.27B | 2.36B | 2.40B | 2.26B | 2.40B | 2.58B | 2.76B | 3.08B | 3.21B | 3.37B | 3.55B | 3.88B | 3.21B | 3.33B | 3.59B | 4.04B | 5.28B | 5.56B | 5.97B | 5.92B | 5.65B | 5.29B | 5.34B | 6.23B | 6.83B | 7.49B | 7.48B | 7.26B | 7.66B | 8.05B | 8.85B | 9.76B | 10.41B | 10.64B | 9.36B |
|
Accounts Payables
|
| | | | 0.01B | | 0.01B | 0.02B | 0.02B | 0.01B | 0.02B | 0.02B | 0.02B | 0.03B | 0.04B | 0.03B | 0.04B | 0.03B | 0.04B | 0.04B | 0.05B | 0.04B | 0.04B | 0.05B | 0.06B | 0.05B | 0.06B | 0.06B | 0.06B | 0.05B | 0.04B | 0.04B | 0.07B | 0.06B | 0.06B | 0.07B | 0.09B | 0.07B | 0.07B | 0.09B | 0.10B | 0.09B | 0.11B | 0.10B | 0.14B | 0.13B | 0.13B | 0.14B | 0.15B | 0.17B | 0.19B | 0.22B | 0.24B | 0.24B | 0.24B | 0.25B | 0.20B | 0.14B | 0.13B | 0.18B | 0.19B | 0.22B | 0.25B | 0.22B |
|
Payables
|
| | | | 0.01B | | 0.01B | 0.02B | 0.02B | 0.01B | 0.02B | 0.02B | 0.02B | 0.03B | 0.04B | 0.03B | 0.04B | 0.03B | 0.04B | 0.04B | 0.05B | 0.04B | 0.04B | 0.05B | 0.06B | 0.05B | 0.06B | 0.06B | 0.06B | 0.05B | 0.04B | 0.04B | 0.07B | 0.06B | 0.06B | 0.07B | 0.09B | 0.07B | 0.07B | 0.09B | 0.10B | 0.09B | 0.11B | 0.10B | 0.14B | 0.13B | 0.13B | 0.14B | 0.15B | 0.17B | 0.19B | 0.22B | 0.24B | 0.24B | 0.24B | 0.25B | 0.20B | 0.14B | 0.13B | 0.18B | 0.19B | 0.22B | 0.25B | 0.22B |
|
Accumulated Expenses
|
0.00B | | | | 0.02B | | 0.02B | 0.02B | 0.02B | 0.02B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.04B | 0.04B | 0.04B | 0.05B | 0.04B | 0.05B | 0.05B | 0.06B | 0.06B | 0.07B | 0.07B | 0.08B | 0.07B | 0.08B | 0.08B | 0.09B | 0.08B | 0.09B | 0.09B | 0.10B | 0.09B | 0.09B | 0.09B | 0.10B | 0.12B | 0.12B | 0.13B | 0.15B | 0.14B | 0.17B | 0.25B | 0.20B | 0.26B | 0.24B | 0.24B | 0.27B | 0.35B | 0.27B | 0.32B | 0.42B | 0.54B | 0.40B | 0.38B | 0.34B | 0.41B | 0.34B | 0.33B |
|
Short term Debt
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.02B | | | | | | | | | | | | | | 0.50B | 0.50B | 0.50B |
|
Current Leases
|
0.01B | | | | 0.02B | 0.19B | | | 0.04B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Taxes
|
| | | | | | | | | | | | 0.00B | | | | 0.02B | | | 0.00B | 0.00B | 0.00B | 0.00B | 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 | 0.03B | 0.02B | 0.01B | 0.01B | 0.00B | | | | | | | | | | | | 0.02B | | 0.18B | 0.22B | | | | | | | | |
|
Current Deferred Revenue
|
| | | | 0.25B | | 0.19B | 0.19B | 0.29B | 0.31B | 0.33B | 0.34B | 0.36B | 0.38B | 0.39B | 0.40B | 0.43B | 0.45B | 0.48B | 0.50B | 0.37B | 0.60B | 0.66B | 0.71B | 0.51B | 0.54B | 0.56B | 0.58B | 0.65B | 0.68B | 0.71B | 0.73B | 0.79B | 0.82B | 0.85B | 0.88B | 0.97B | 0.99B | 1.03B | 1.06B | 1.16B | 1.23B | 1.28B | 1.30B | 1.39B | 1.47B | 1.53B | 1.62B | 1.78B | 1.89B | 2.01B | 2.13B | 2.35B | 2.46B | 2.59B | 2.65B | 2.85B | 2.91B | 2.98B | 3.08B | 3.28B | 3.34B | 3.41B | 3.46B |
|
Total Current Liabilities
|
| | | | 0.22B | | 0.25B | 0.25B | 0.27B | 0.27B | 0.29B | 0.30B | 0.32B | 0.33B | 0.36B | 0.37B | 0.41B | 0.39B | 0.43B | 0.43B | 0.50B | 0.52B | 0.57B | 0.60B | 0.68B | 0.69B | 0.73B | 0.75B | 0.83B | 0.86B | 0.89B | 0.91B | 1.03B | 1.03B | 1.09B | 1.11B | 1.26B | 1.25B | 1.29B | 1.34B | 1.46B | 1.54B | 1.61B | 1.65B | 1.83B | 1.88B | 2.00B | 2.20B | 2.32B | 2.51B | 2.63B | 2.78B | 3.08B | 3.26B | 3.50B | 3.65B | 3.72B | 3.80B | 3.73B | 3.88B | 4.06B | 4.73B | 4.78B | 4.79B |
|
Non-Current Debt
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.99B | 0.99B | 0.99B | 0.99B | 0.99B | 0.99B | 0.99B | 0.99B | 0.99B | 0.99B | 0.99B | 0.99B | 0.99B | 0.99B | 0.99B | 0.99B | 0.50B | 0.50B | 0.50B |
|
Non-Current Deffered Revenue
|
0.06B | 0.07B | | | 0.08B | | 0.08B | 0.08B | 0.09B | 0.10B | 0.10B | 0.11B | 0.12B | 0.12B | 0.12B | 0.13B | 0.14B | 0.15B | 0.16B | 0.17B | 0.19B | 0.19B | 0.22B | 0.24B | 0.28B | 0.30B | 0.34B | 0.35B | 0.39B | 0.42B | 0.45B | 0.48B | 0.54B | 0.58B | 0.62B | 0.67B | 0.72B | 0.77B | 0.83B | 0.88B | 0.95B | 1.00B | 1.05B | 1.09B | 1.21B | 1.28B | 1.37B | 1.49B | 1.68B | 1.76B | 1.92B | 2.06B | 2.29B | 2.42B | 2.54B | 2.64B | 2.89B | 2.88B | 2.92B | 2.93B | 3.08B | 3.08B | 3.16B | 3.19B |
|
Minority Interest
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.02B | 0.02B | 0.02B | 0.01B | 0.01B | | | | | | | | | | | | |
|
Other Non-Current Liabilities
|
| | | | 0.01B | | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.04B | 0.04B | 0.05B | 0.05B | 0.06B | 0.06B | 0.06B | 0.07B | 0.07B | 0.07B | 0.07B | 0.07B | 0.08B | 0.09B | 0.09B | 0.08B | 0.08B | 0.08B | 0.08B | 0.08B | 0.08B | 0.08B | 0.08B | 0.08B | 0.08B | 0.08B | 0.09B | 0.10B | 0.10B | 0.10B | 0.08B | 0.08B | 0.07B | 0.07B | 0.15B | 0.08B | 0.07B | 0.06B | 0.12B | 0.13B | 0.13B | 0.14B | 0.13B | 0.14B | 0.15B | 0.15B |
|
Total Non-Current Liabilities
|
| | | | 0.30B | | 0.33B | 0.33B | 0.35B | 0.37B | 0.40B | 0.41B | 0.44B | 0.45B | 0.49B | 0.50B | 0.55B | 0.56B | 0.60B | 0.62B | 0.70B | 0.73B | 0.80B | 0.85B | 0.97B | 1.00B | 1.09B | 1.12B | 1.23B | 1.30B | 1.36B | 1.41B | 1.58B | 1.62B | 1.72B | 1.79B | 1.99B | 2.07B | 2.16B | 2.26B | 2.45B | 2.59B | 2.71B | 2.79B | 3.10B | 4.20B | 4.41B | 4.74B | 5.04B | 5.34B | 5.61B | 5.89B | 6.36B | 6.74B | 7.09B | 7.34B | 7.60B | 7.67B | 7.64B | 7.81B | 8.14B | 8.30B | 8.43B | 8.47B |
|
Total Liabilities
|
| | | | 0.31B | | 0.35B | 0.35B | 0.38B | 0.39B | 0.42B | 0.43B | 0.46B | 0.49B | 0.52B | 0.53B | 0.58B | 0.59B | 0.64B | 0.66B | 0.75B | 0.78B | 0.85B | 0.91B | 1.04B | 1.07B | 1.16B | 1.19B | 1.30B | 1.37B | 1.44B | 1.49B | 1.67B | 1.71B | 1.80B | 1.87B | 2.07B | 2.15B | 2.25B | 2.35B | 2.54B | 2.67B | 2.79B | 2.87B | 3.19B | 4.30B | 4.51B | 4.83B | 5.12B | 5.42B | 5.67B | 5.96B | 6.51B | 6.82B | 7.16B | 7.41B | 7.72B | 7.80B | 7.76B | 7.94B | 8.27B | 8.44B | 8.58B | 8.63B |
|
Total Debt
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.99B | 0.99B | 1.01B | 0.99B | 0.99B | 0.99B | 0.99B | 0.99B | 0.99B | 0.99B | 0.99B | 0.99B | 0.99B | 0.99B | 0.99B | 0.99B | 0.99B | 1.00B | 1.00B |
|
Common Equity
|
0.14B | 0.02B | | | 0.23B | 0.01B | 0.29B | 0.32B | 0.36B | 0.40B | 0.43B | 0.48B | 0.51B | 0.55B | 0.57B | 0.60B | 0.59B | 0.61B | 0.63B | 0.65B | 0.68B | 0.72B | 0.75B | 0.80B | 0.76B | 0.74B | 0.80B | 0.82B | 0.84B | 0.90B | 0.92B | 0.90B | 0.59B | 0.69B | 0.78B | 0.89B | 1.01B | 1.06B | 1.12B | 1.20B | 1.34B | 0.54B | 0.54B | 0.71B | 0.86B | 0.98B | 1.05B | 1.14B | 0.80B | 0.23B | -0.39B | -0.63B | -0.28B | 0.01B | 0.32B | 0.07B | -0.46B | -0.14B | 0.29B | 0.91B | 1.49B | 1.96B | 2.06B | 0.74B |
|
Shareholder's Equity
|
0.14B | | | | 0.23B | | 0.29B | 0.32B | 0.36B | 0.40B | 0.43B | 0.48B | 0.51B | 0.55B | 0.57B | 0.60B | 0.59B | 0.61B | 0.63B | 0.65B | 0.68B | 0.72B | 0.75B | 0.80B | 0.76B | 0.74B | 0.80B | 0.82B | 0.84B | 0.90B | 0.92B | 0.90B | 0.59B | 0.69B | 0.78B | 0.89B | 1.01B | 1.06B | 1.12B | 1.20B | 1.34B | 0.54B | 0.54B | 0.71B | 0.86B | 0.98B | 1.05B | 1.14B | 0.80B | 0.23B | -0.39B | -0.63B | -0.28B | 0.01B | 0.32B | 0.07B | -0.46B | -0.14B | 0.29B | 0.91B | 1.49B | 1.96B | 2.06B | 0.74B |
|
Liabilities and Shareholders Equity
|
| | | | 0.55B | | 0.64B | 0.67B | 0.73B | 0.79B | 0.85B | 0.91B | 0.98B | 1.03B | 1.09B | 1.13B | 1.17B | 1.20B | 1.27B | 1.31B | 1.42B | 1.50B | 1.60B | 1.71B | 1.79B | 1.81B | 1.96B | 2.01B | 2.14B | 2.27B | 2.36B | 2.40B | 2.26B | 2.40B | 2.58B | 2.76B | 3.08B | 3.21B | 3.37B | 3.55B | 3.88B | 3.21B | 3.33B | 3.59B | 4.04B | 5.28B | 5.56B | 5.97B | 5.92B | 5.65B | 5.29B | 5.34B | 6.23B | 6.83B | 7.49B | 7.48B | 7.26B | 7.66B | 8.05B | 8.85B | 9.76B | 10.41B | 10.64B | 9.36B |
|
Treasury Shares
|
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 | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.03B | 0.01B | 0.01B | 0.01B | 0.02B | 0.00B | 0.00B | 0.00B | 0.02B | 0.00B | 0.03B | 0.04B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B |
|
Retained Earnings
|
| | | | -0.02B | | 0.01B | 0.03B | 0.04B | 0.06B | 0.07B | 0.09B | 0.11B | 0.12B | 0.13B | 0.14B | 0.12B | 0.12B | 0.12B | 0.11B | 0.11B | 0.12B | 0.12B | 0.12B | 0.07B | 0.02B | 0.06B | 0.04B | 0.04B | 0.05B | 0.04B | -0.01B | -0.32B | -0.26B | -0.21B | -0.16B | -0.06B | -0.05B | -0.01B | 0.05B | 0.16B | -0.59B | -0.61B | -0.47B | -0.35B | -0.24B | -0.20B | -0.14B | -0.47B | -1.00B | -1.61B | -1.86B | -1.55B | -1.30B | -1.03B | -1.30B | -1.86B | -1.56B | -1.18B | -0.64B | -0.12B | 0.32B | 0.36B | -0.96B |