|
Cash & Equivalents
|
11.45B | 17.37B | 25.09B | 22.68B | 26.77B | 27.47B | 21.26B | 20.98B | 20.47B | 20.30B | 16.07B | 17.38B | 22.18B | 23.32B | 18.42B | 20.64B | 19.70B | 20.36B | 20.02B | 19.43B | 19.86B | 18.06B | 18.95B | 15.78B | 17.63B | 15.43B | 15.24B | 14.89B | 18.92B | 15.93B | 12.57B | 12.86B | 16.60B | 12.79B | 15.51B | 14.26B | 15.09B | 18.43B | 20.84B | 17.18B | 17.07B | 20.05B | 19.07B | 38.51B | 28.23B | 26.94B | 19.99B | 21.61B | 22.92B | 17.36B | 20.07B | 16.35B | 16.71B | 20.75B | 19.15B | 18.23B | 23.07B | 25.22B | 18.85B | 17.64B | 22.52B | 23.74B | 19.87B | 20.57B | 22.38B | 22.91B |
|
Short-term Investments
|
| | | | | | 5.55B | 1.20B | 12.30B | 11.68B | 16.15B | 14.69B | 11.38B | 10.41B | 8.99B | 6.56B | 6.26B | 8.21B | 8.97B | 8.72B | 9.94B | 9.57B | 9.22B | 8.41B | 7.20B | 8.03B | 8.16B | 6.54B | 4.25B | 8.17B | 11.84B | 10.26B | 9.13B | 8.45B | 8.31B | 7.11B | 6.92B | 5.92B | 5.97B | 6.02B | 7.05B | 6.72B | 4.17B | 7.62B | 9.25B | 9.96B | 9.05B | 7.77B | 6.21B | 6.58B | 8.61B | 9.91B | 10.12B | 9.57B | 12.15B | 9.98B | 9.56B | 9.65B | 7.61B | 7.84B | 8.31B | 8.48B | 7.26B | 6.92B | 6.96B | 6.79B |
|
Cash & Current Investments
|
11.45B | 17.37B | 25.09B | 22.68B | 26.77B | 27.47B | 26.81B | 22.18B | 32.77B | 31.98B | 32.22B | 32.06B | 33.56B | 33.73B | 27.41B | 27.20B | 25.95B | 28.57B | 28.99B | 28.14B | 29.80B | 27.63B | 28.18B | 24.18B | 24.83B | 23.46B | 23.40B | 21.43B | 23.17B | 24.10B | 24.41B | 23.12B | 25.73B | 21.25B | 23.82B | 21.37B | 22.01B | 24.35B | 26.81B | 23.20B | 24.12B | 26.78B | 23.24B | 46.13B | 37.48B | 36.90B | 29.04B | 29.38B | 29.13B | 23.94B | 28.68B | 26.26B | 26.83B | 30.31B | 31.30B | 28.21B | 32.63B | 34.88B | 26.47B | 25.48B | 30.83B | 32.22B | 27.14B | 27.49B | 29.34B | 29.70B |
|
Receivables - Net
|
| | | | | | 8.70B | | 11.79B | 10.51B | 9.96B | 12.48B | 11.12B | 13.02B | 10.39B | 12.56B | 11.12B | 11.07B | 8.54B | 11.73B | 11.48B | 10.89B | 9.08B | 11.57B | 10.60B | 10.49B | 8.34B | 8.99B | 10.46B | 10.74B | 8.70B | 10.90B | 9.80B | 10.01B | 8.16B | 10.77B | 9.66B | 10.38B | 6.55B | 12.12B | 10.36B | 6.92B | 6.80B | 7.54B | 7.95B | 9.94B | 8.04B | 9.13B | 8.17B | 8.09B | 7.39B | 11.95B | 12.42B | 14.02B | 13.33B | 13.70B | 14.07B | 13.92B | 12.38B | 13.77B | 13.41B | 13.78B | 12.83B | 14.94B | 16.72B | 17.12B |
|
Receivables - Other
|
| | | | | | 0.23B | | | | 1.78B | | 0.92B | 0.66B | 1.67B | 1.70B | 0.67B | 0.52B | 0.76B | 0.85B | 1.17B | 0.59B | 0.71B | 0.64B | 1.11B | 0.99B | 0.72B | | | | 0.81B | | | | 0.78B | | | | 0.98B | | | | 1.01B | | | | 0.95B | | | | 1.00B | | | | 1.09B | | | | | | | | | | | |
|
Receivables
|
| | | | | | 8.93B | | 11.79B | 10.51B | 11.75B | 12.48B | 12.03B | 13.67B | 12.06B | 14.26B | 11.79B | 11.59B | 9.29B | 12.58B | 12.65B | 11.48B | 9.78B | 12.21B | 11.71B | 11.48B | 9.06B | 8.99B | 10.46B | 10.74B | 9.51B | 10.90B | 9.80B | 10.01B | 8.94B | 10.77B | 9.66B | 10.38B | 7.53B | 12.12B | 10.36B | 6.92B | 7.80B | 7.54B | 7.95B | 9.94B | 8.99B | 9.13B | 8.17B | 8.09B | 8.40B | 11.95B | 12.42B | 14.02B | 14.42B | 13.70B | 14.07B | 13.92B | 12.38B | 13.77B | 13.41B | 13.78B | 12.83B | 14.94B | 16.72B | 17.12B |
|
Inventory
|
| | | | | | 12.12B | 13.99B | 14.11B | 15.22B | 14.32B | 15.84B | 15.43B | 15.67B | 14.71B | 15.20B | 14.78B | 15.36B | 14.04B | 14.84B | 15.20B | 15.21B | 13.64B | 14.05B | 14.22B | 14.37B | 13.76B | 15.82B | 15.03B | 15.43B | 11.04B | 14.69B | 11.29B | 11.79B | 10.66B | 11.46B | 10.83B | 11.33B | 9.82B | 11.11B | 11.45B | 11.80B | 10.40B | 10.80B | 10.28B | 10.93B | 10.23B | 12.07B | 13.10B | 14.53B | 12.99B | 14.84B | 16.86B | 16.37B | 15.37B | 17.76B | 17.91B | 17.74B | 16.46B | 17.53B | 17.61B | 17.32B | 14.56B | 15.25B | 15.45B | 15.32B |
|
Current Deferred Tax Assets
|
| | | | | | | | | | 0.53B | | | | 9.43B | 9.34B | 9.77B | 9.87B | 10.35B | 10.59B | 11.50B | 9.98B | 9.76B | 9.70B | 9.29B | 9.21B | 8.60B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets
|
| | | | | | 1.80B | 3.28B | 3.14B | 2.83B | 1.17B | 1.99B | 2.09B | 2.11B | 1.54B | 1.54B | 1.70B | 1.77B | 1.66B | 1.75B | 1.91B | 1.85B | 1.54B | 1.62B | 1.52B | 1.49B | 3.07B | 1.66B | 2.07B | 2.03B | 3.63B | 4.70B | 4.32B | 4.91B | 4.46B | 5.89B | 5.25B | 4.88B | 5.27B | 6.44B | 7.45B | 7.05B | 7.95B | 6.92B | 8.94B | 6.84B | 7.41B | 6.94B | 7.76B | 6.13B | 6.40B | 7.11B | 6.50B | 6.52B | 6.83B | 6.88B | 7.75B | 7.96B | 7.24B | 8.00B | 7.44B | 7.64B | 7.66B | 7.81B | 8.30B | 7.97B |
|
Current Assets
|
| | | | | | 53.05B | 62.95B | 65.98B | 64.01B | 64.92B | 69.22B | 70.23B | 72.11B | 70.00B | 72.57B | 77.75B | 81.16B | 81.50B | 86.83B | 91.64B | 86.64B | 83.63B | 83.23B | 84.55B | 82.34B | 69.41B | 71.03B | 74.63B | 76.50B | 76.20B | 79.60B | 85.08B | 76.62B | 68.74B | 71.44B | 70.45B | 74.85B | 75.29B | 80.09B | 81.31B | 80.56B | 74.99B | 97.70B | 87.50B | 89.18B | 80.92B | 82.09B | 82.61B | 77.79B | 82.10B | 88.59B | 91.09B | 98.27B | 100.45B | 98.83B | 106.80B | 110.72B | 101.62B | 106.47B | 112.06B | 115.42B | 108.55B | 110.01B | 114.28B | 114.64B |
|
Land & Improvements
|
| | | | | | 2.54B | | | | 2.50B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Property, Plant & Equipment (Net)
|
| | | | | | 19.23B | 19.94B | 20.99B | 21.56B | 23.00B | 24.27B | 25.03B | 26.58B | 24.20B | 24.89B | 25.35B | 26.25B | 25.87B | 26.37B | 27.02B | 27.38B | 27.74B | 27.75B | 28.43B | 29.38B | 31.23B | 32.65B | 33.51B | 34.71B | 34.34B | 37.20B | 34.30B | 41.77B | 42.88B | 43.44B | 44.05B | 44.13B | 38.76B | 38.34B | 38.19B | 37.97B | 38.75B | 37.97B | 37.07B | 36.99B | 37.63B | 37.80B | 38.82B | 39.64B | 41.12B | 41.71B | 41.94B | 42.80B | 45.25B | 46.90B | 47.94B | 49.40B | 50.32B | 51.42B | 51.15B | 51.51B | 51.90B | 52.13B | 52.16B | 51.94B |
|
Long-Term Investments
|
| | | | | | 8.53B | 6.94B | 7.16B | 7.53B | 6.79B | 6.79B | 7.06B | 7.52B | 6.88B | 7.47B | 7.46B | 7.90B | 8.09B | 8.75B | 7.49B | 7.98B | 8.35B | 9.76B | 8.40B | 8.87B | 9.20B | 9.64B | 8.20B | 8.64B | 9.00B | 9.42B | 8.25B | 8.82B | 9.07B | 9.88B | 8.79B | 9.15B | 9.21B | 8.27B | 8.34B | 8.50B | 8.56B | 7.52B | 7.72B | 8.05B | 8.41B | 8.98B | 8.88B | 9.23B | 9.68B | 10.40B | 9.73B | 9.91B | 10.18B | 10.54B | 10.06B | 10.55B | 10.61B | 10.74B | 10.73B | 11.04B | 7.10B | 6.88B | 6.10B | 6.27B |
|
Goodwill
|
| | | | | | 31.78B | 1.66B | 0.04B | 1.25B | 29.02B | | 28.41B | 28.41B | 1.97B | 1.97B | 1.99B | 1.95B | 1.56B | 1.56B | 1.57B | 1.56B | 1.40B | | | | 1.40B | | | | 1.90B | | | | 1.90B | | | | 1.90B | | | | 1.90B | 1.80B | 1.90B | 1.90B | 1.90B | | | | 1.90B | | | | 1.90B | | | | 1.90B | | | | 1.90B | 1.90B | 1.90B | 1.90B |
|
Intangibles
|
| | 0.02B | | | | 11.88B | | 11.08B | 10.50B | 10.01B | 9.69B | 9.19B | 8.90B | 6.81B | 7.00B | 6.60B | 6.36B | 5.67B | 5.44B | 5.22B | 5.08B | 4.98B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Goodwill & Intangibles
|
| | 0.02B | | | | 11.88B | 11.49B | 11.12B | 11.74B | 39.03B | 9.69B | 37.60B | 37.31B | 8.78B | 8.96B | 8.59B | 8.32B | 7.23B | 7.00B | 6.79B | 6.64B | 6.41B | 6.30B | 6.18B | 6.08B | 5.95B | 5.89B | 6.43B | 6.35B | 6.15B | 6.19B | 5.99B | 5.85B | 5.85B | 5.79B | 5.72B | 5.65B | 5.58B | 5.52B | 5.46B | 5.41B | 5.34B | 5.22B | 5.28B | 5.25B | 5.23B | 5.18B | 5.17B | 5.13B | 5.09B | 5.06B | 5.01B | 4.97B | 4.95B | 4.97B | 4.95B | 4.91B | 4.86B | 4.82B | 4.78B | 4.75B | 4.55B | 4.52B | 4.49B | 4.45B |
|
Long-Term Deferred Tax
|
| | | | | | | | | | 2.01B | | | | 36.59B | 27.67B | 26.61B | 26.02B | 32.08B | 22.84B | 22.58B | 23.57B | 34.23B | 24.78B | 33.40B | 33.20B | 36.86B | 36.37B | 35.63B | 35.02B | 33.17B | 34.26B | 32.42B | 30.72B | 23.54B | 23.54B | 23.29B | 23.24B | 24.08B | 24.30B | 23.99B | 23.78B | 24.64B | 24.44B | 24.65B | 23.97B | 24.14B | 23.09B | 22.41B | 22.25B | 21.15B | 21.29B | 21.04B | 20.57B | 20.54B | 20.68B | 20.64B | 20.29B | 22.34B | 21.70B | 21.09B | 21.01B | 21.25B | 21.23B | 21.48B | 21.67B |
|
Other Non-Current Assets
|
| | | | | | 3.59B | 4.25B | 4.32B | 3.97B | 2.42B | 3.41B | 3.15B | 2.78B | 2.36B | 2.38B | 2.60B | 2.90B | 2.35B | 2.32B | 2.42B | 2.38B | 1.96B | 2.35B | 2.44B | 2.35B | 3.02B | 3.71B | 3.70B | 3.69B | 11.18B | 4.28B | 12.76B | 7.63B | 4.93B | 5.17B | 5.34B | 5.95B | 5.77B | 8.12B | 7.26B | 7.04B | 7.35B | 6.53B | 6.71B | 6.70B | 7.26B | 7.24B | 7.81B | 10.22B | 11.49B | 11.45B | 11.16B | 10.68B | 9.39B | 9.66B | 9.67B | 9.79B | 7.69B | 7.82B | 8.05B | 8.69B | 8.35B | 8.57B | 10.63B | 10.29B |
|
Non-Current Assets
|
| | | | | | 74.91B | 71.37B | 72.32B | 72.16B | 79.68B | 80.98B | 81.75B | 83.35B | 79.43B | 81.20B | 85.36B | 87.38B | 84.84B | 86.78B | 87.45B | 90.27B | 93.88B | 96.69B | 101.26B | 106.66B | 124.93B | 132.58B | 135.82B | 141.08B | 145.49B | 151.19B | 155.22B | 152.88B | 143.74B | 147.29B | 148.19B | 150.86B | 152.05B | 153.04B | 152.43B | 150.96B | 153.04B | 148.93B | 150.04B | 150.49B | 154.27B | 156.32B | 159.19B | 160.77B | 162.62B | 162.90B | 162.42B | 162.26B | 163.59B | 168.17B | 169.03B | 170.98B | 171.45B | 170.12B | 170.89B | 173.87B | 171.22B | 172.10B | 175.10B | 173.53B |
|
Assets
|
| | | 136.02B | 131.90B | 137.24B | 138.90B | 145.85B | 150.41B | 148.50B | 144.60B | 150.19B | 151.99B | 155.46B | 149.42B | 153.78B | 163.11B | 168.54B | 166.23B | 173.61B | 179.10B | 176.91B | 177.31B | 179.59B | 185.45B | 188.62B | 194.34B | 203.62B | 210.45B | 217.58B | 221.69B | 230.79B | 240.30B | 229.50B | 212.48B | 218.73B | 218.64B | 225.71B | 227.34B | 233.13B | 233.74B | 231.53B | 228.04B | 246.62B | 237.53B | 239.67B | 235.19B | 238.41B | 241.80B | 238.56B | 244.72B | 251.49B | 253.52B | 260.53B | 264.04B | 267.00B | 275.83B | 281.70B | 273.06B | 276.59B | 282.96B | 289.29B | 279.76B | 282.10B | 289.38B | 288.17B |
|
Accounts Payables
|
| | | 20.45B | 20.75B | 22.14B | 21.50B | 24.74B | 25.41B | 25.65B | 24.55B | 27.58B | 26.43B | 26.31B | 25.17B | 27.12B | 26.82B | 27.24B | 23.62B | 27.71B | 26.99B | 24.77B | 22.53B | 25.19B | 24.25B | 25.19B | 24.06B | 26.77B | 26.96B | 28.63B | 23.33B | 28.73B | 23.40B | 23.27B | 23.93B | 26.04B | 24.66B | 25.15B | 22.30B | 24.56B | 22.72B | 21.41B | 21.02B | 20.03B | 15.15B | 20.91B | 19.93B | 20.45B | 21.43B | 18.65B | 20.39B | 25.24B | 25.89B | 26.89B | 27.49B | 28.93B | 29.80B | 30.39B | 28.11B | 29.39B | 28.76B | 29.63B | 25.68B | 26.95B | 27.08B | 27.32B |
|
Notes Payables
|
| | | | | | 0.83B | 1.41B | 0.42B | 0.55B | 1.10B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Dividends payables
|
| | | | | | 0.02B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Payables
|
| | | 20.45B | 20.75B | 22.14B | 22.35B | 26.15B | 25.84B | 26.20B | 25.65B | 27.58B | 26.43B | 26.31B | 25.17B | 27.12B | 26.82B | 27.24B | 23.62B | 27.71B | 26.99B | 24.77B | 22.53B | 25.19B | 24.25B | 25.19B | 24.06B | 26.77B | 26.96B | 28.63B | 23.33B | 28.73B | 23.40B | 23.27B | 23.93B | 26.04B | 24.66B | 25.15B | 22.30B | 24.56B | 22.72B | 21.41B | 21.02B | 20.03B | 15.15B | 20.91B | 19.93B | 20.45B | 21.43B | 18.65B | 20.39B | 25.24B | 25.89B | 26.89B | 27.49B | 28.93B | 29.80B | 30.39B | 28.11B | 29.39B | 28.76B | 29.63B | 25.68B | 26.95B | 27.08B | 27.32B |
|
Accumulated Expenses
|
| | | 23.13B | 24.07B | 24.81B | 24.04B | 25.20B | 26.41B | 24.56B | 22.88B | 23.65B | 25.13B | 25.03B | 23.31B | 22.45B | 23.24B | 23.88B | 24.63B | 26.66B | 29.55B | 29.17B | 28.18B | 27.80B | 30.88B | 30.55B | 27.59B | 26.63B | 27.85B | 28.53B | 25.89B | 28.48B | 26.60B | 26.60B | 26.00B | 27.33B | 27.37B | 28.10B | 28.05B | 27.47B | 28.43B | 28.07B | 26.49B | 26.20B | 22.73B | 23.92B | 23.07B | 20.81B | 19.19B | 18.48B | 20.30B | 21.28B | 21.20B | 24.03B | 24.91B | 24.24B | 26.25B | 27.78B | 27.36B | 26.41B | 28.50B | 29.67B | 31.15B | 27.86B | 28.42B | 29.50B |
|
Short term Debt
|
| | | 10.22B | 10.22B | 10.22B | 1.62B | 1.74B | 2.03B | 1.54B | 4.12B | 3.79B | 3.73B | 4.00B | 3.77B | 5.22B | 9.26B | 9.65B | 13.59B | 14.33B | 15.19B | 12.81B | 14.45B | 13.94B | 13.94B | 16.36B | 18.75B | 20.76B | 20.20B | 24.36B | 22.74B | 32.35B | 28.94B | 24.48B | 24.45B | 25.01B | 25.46B | 27.95B | 30.96B | 31.27B | 30.66B | 31.88B | 35.50B | 43.33B | 37.31B | 33.50B | 35.64B | 33.92B | 33.29B | 34.34B | 33.26B | 32.30B | 31.64B | 34.63B | 36.82B | 36.59B | 36.22B | 38.26B | 38.54B | 35.60B | 37.18B | 35.22B | 37.29B | 33.77B | 36.63B | 36.05B |
|
Current Leases
|
| | | | | | 0.43B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities
|
| | | | | | 47.16B | 51.68B | 53.85B | 51.75B | 53.23B | 56.58B | 56.65B | 57.62B | 53.99B | 56.54B | 60.02B | 62.56B | 62.41B | 69.22B | 72.35B | 67.33B | 65.66B | 67.34B | 69.53B | 72.74B | 71.22B | 74.99B | 76.04B | 82.53B | 85.18B | 90.90B | 94.31B | 81.85B | 76.89B | 82.72B | 80.29B | 84.12B | 82.24B | 85.30B | 84.29B | 84.25B | 84.91B | 91.29B | 77.90B | 80.60B | 79.91B | 76.32B | 74.81B | 71.95B | 74.41B | 79.56B | 79.40B | 86.00B | 91.17B | 90.19B | 92.72B | 96.82B | 94.44B | 91.78B | 95.36B | 95.46B | 96.27B | 90.75B | 93.81B | 93.30B |
|
Mortgages
|
| | | | | | | 0.60B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Debt
|
| | | 5.56B | 5.56B | 5.56B | 3.01B | 3.27B | 2.69B | 2.67B | 4.42B | 5.05B | 5.92B | 7.06B | 7.11B | 8.03B | 13.52B | 14.02B | 15.45B | 16.23B | 17.41B | 20.97B | 22.87B | 25.18B | 30.39B | 31.90B | 35.60B | 39.62B | 44.30B | 43.99B | 41.83B | 47.60B | 49.54B | 54.56B | 56.27B | 58.51B | 58.98B | 58.43B | 60.03B | 60.86B | 60.45B | 57.24B | 53.44B | 52.86B | 54.94B | 55.32B | 56.79B | 59.77B | 60.28B | 57.76B | 59.30B | 60.61B | 61.96B | 59.19B | 60.04B | 61.48B | 65.39B | 64.26B | 66.79B | 70.31B | 72.93B | 76.15B | 76.97B | 83.27B | 81.91B | 80.34B |
|
Total Long Term Debt
|
| | | 0.13B | | | | 0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Pension
|
| | | | | | 21.89B | 21.66B | 21.39B | 18.68B | 25.07B | 25.02B | 24.56B | 25.32B | 27.42B | 26.77B | 26.66B | 27.03B | 19.48B | 19.17B | 19.07B | 18.11B | 23.79B | 22.21B | 22.18B | 21.62B | 20.91B | 19.25B | 17.94B | 17.59B | 15.26B | 17.64B | 14.78B | 14.12B | 13.75B | 13.21B | 11.99B | 11.12B | 11.54B | 11.10B | 10.79B | 10.22B | 12.17B | 11.51B | 11.25B | 11.10B | 12.90B | 12.06B | 11.56B | 10.82B | 8.01B | 7.78B | 7.36B | 6.93B | 5.70B | 5.70B | 5.68B | 5.53B | 6.68B | 6.38B | 6.17B | 6.00B | 5.78B | 5.77B | 6.08B | 5.99B |
|
Minority Interest
|
| | | | | | 0.98B | | 0.91B | 0.87B | 0.87B | 0.88B | 0.91B | 0.97B | 0.76B | 0.75B | 0.63B | 0.58B | 0.57B | 0.62B | 0.59B | 0.56B | 0.57B | 0.49B | 0.52B | 0.50B | 0.45B | 0.39B | 0.37B | 0.29B | 0.24B | 0.24B | 0.20B | 1.23B | 1.20B | 1.16B | 2.46B | 2.85B | 3.92B | 3.87B | 4.27B | 4.22B | 4.17B | 4.20B | 4.19B | 4.67B | 4.65B | 6.10B | 6.21B | 6.17B | 6.07B | 4.68B | 4.31B | 4.27B | 4.13B | 4.08B | 4.03B | 3.93B | 3.90B | 3.83B | 3.27B | 3.23B | 2.52B | 2.05B | 2.10B | 2.03B |
|
Liabilities from Discontinued Operations
|
| | | | | | 0.78B | | | | | | | | | | | | | | | | | | | | | | | | 12.16B | | 14.29B | 6.37B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non-Current Liabilities
|
| | | | | | 13.02B | 0.43B | 12.89B | 12.68B | 12.44B | 12.75B | 12.73B | 12.76B | 13.17B | 13.43B | 13.47B | 14.05B | 13.35B | 13.64B | 15.00B | 14.37B | 14.08B | 13.55B | 13.25B | 13.15B | 12.65B | 12.78B | 12.70B | 13.08B | 12.41B | 13.07B | 12.44B | 12.74B | 12.39B | 11.95B | 11.88B | 12.26B | 12.36B | 12.92B | 12.79B | 13.29B | 13.15B | 12.30B | 11.90B | 12.42B | 13.45B | 13.17B | 14.65B | 15.22B | 15.09B | 14.60B | 14.68B | 14.79B | 14.77B | 15.32B | 15.94B | 16.32B | 16.52B | 17.27B | 16.93B | 17.74B | 17.84B | 18.45B | 19.62B | 20.51B |
|
Total Non-Current Liabilities
|
| | | | | | 47.22B | 47.17B | 46.34B | 42.88B | 52.39B | 53.48B | 53.73B | 55.20B | 58.43B | 58.90B | 64.08B | 68.61B | 60.76B | 61.54B | 64.17B | 66.02B | 75.82B | 75.75B | 80.61B | 81.13B | 82.80B | 87.31B | 90.40B | 90.03B | 92.43B | 93.67B | 100.27B | 104.18B | 99.39B | 100.55B | 99.71B | 100.69B | 102.33B | 103.19B | 102.35B | 98.51B | 97.17B | 111.02B | 116.14B | 111.06B | 105.61B | 107.64B | 109.12B | 106.28B | 104.50B | 104.87B | 105.74B | 104.76B | 100.58B | 102.59B | 107.14B | 106.16B | 110.31B | 114.21B | 115.69B | 119.66B | 117.91B | 124.93B | 127.11B | 126.47B |
|
Total Liabilities
|
| | | | | | 57.00B | 106.76B | 108.38B | 102.88B | 105.61B | 110.05B | 110.38B | 112.83B | 112.42B | 115.44B | 124.11B | 131.18B | 123.17B | 130.77B | 136.51B | 133.34B | 141.48B | 143.09B | 150.14B | 153.87B | 154.01B | 162.29B | 166.45B | 172.56B | 177.62B | 184.58B | 194.57B | 186.03B | 176.28B | 183.27B | 180.00B | 184.80B | 184.56B | 188.49B | 186.65B | 182.76B | 182.08B | 202.31B | 194.04B | 191.66B | 185.52B | 183.97B | 183.93B | 178.24B | 178.90B | 184.43B | 185.14B | 190.76B | 191.75B | 192.77B | 199.86B | 202.98B | 204.76B | 205.99B | 211.06B | 215.13B | 214.17B | 215.68B | 220.93B | 219.77B |
|
Total Debt
|
| | | 15.78B | 15.78B | 15.78B | 4.63B | 5.01B | 4.72B | 4.21B | 8.54B | 8.84B | 9.65B | 11.06B | 10.88B | 13.25B | 22.79B | 23.68B | 29.05B | 30.56B | 32.60B | 33.77B | 37.31B | 39.12B | 44.33B | 48.26B | 54.35B | 60.37B | 64.50B | 68.35B | 64.56B | 79.95B | 78.48B | 79.04B | 80.72B | 83.52B | 84.44B | 86.38B | 90.99B | 92.13B | 91.11B | 89.13B | 88.94B | 96.19B | 92.25B | 88.82B | 92.42B | 93.69B | 93.57B | 92.11B | 92.56B | 92.91B | 93.60B | 93.82B | 96.86B | 98.07B | 101.62B | 102.52B | 105.33B | 105.91B | 110.11B | 111.37B | 114.26B | 117.04B | 118.53B | 116.39B |
|
Common Equity
|
| | | | 23.90B | 23.72B | 37.16B | | 42.03B | 45.62B | 38.99B | 40.14B | 41.61B | 42.63B | 37.00B | 38.34B | 39.00B | 37.36B | 43.17B | 42.84B | 42.59B | 43.56B | 36.02B | 36.82B | 35.67B | 35.13B | 40.32B | 41.33B | 44.00B | 45.02B | 44.08B | 46.21B | 45.73B | 43.48B | 36.20B | 35.46B | 38.64B | 40.91B | 42.78B | 44.64B | 47.09B | 48.77B | 45.96B | 44.32B | 43.49B | 48.01B | 49.68B | 54.44B | 57.88B | 60.32B | 65.81B | 66.77B | 68.26B | 69.54B | 71.93B | 73.96B | 75.69B | 78.40B | 68.19B | 70.43B | 71.90B | 74.16B | 65.59B | 66.43B | 68.46B | 68.40B |
|
Shareholder's Equity
|
| | 0.00B | | 23.90B | 23.72B | 37.16B | 39.09B | 42.03B | 45.62B | 38.99B | 40.14B | 41.61B | 42.63B | 37.00B | 38.34B | 39.00B | 37.36B | 43.17B | 42.84B | 42.59B | 43.56B | 36.02B | 36.82B | 35.67B | 35.13B | 40.32B | 41.33B | 44.00B | 45.02B | 44.08B | 46.21B | 45.73B | 43.48B | 36.20B | 35.46B | 38.64B | 40.91B | 42.78B | 44.64B | 47.09B | 48.77B | 45.96B | 44.32B | 43.49B | 48.01B | 49.68B | 54.44B | 57.88B | 60.32B | 65.81B | 66.77B | 68.26B | 69.54B | 71.93B | 73.96B | 75.69B | 78.40B | 68.19B | 70.43B | 71.90B | 74.16B | 65.59B | 66.43B | 68.46B | 68.40B |
|
Liabilities and Shareholders Equity
|
| | | 136.02B | 131.90B | 137.24B | 138.90B | 145.85B | 150.41B | 148.50B | 144.60B | 150.19B | 151.99B | 155.46B | 149.42B | 153.78B | 163.11B | 168.54B | 166.23B | 173.61B | 179.10B | 176.91B | 177.31B | 179.59B | 185.45B | 188.62B | 194.34B | 203.62B | 210.45B | 217.58B | 221.69B | 230.79B | 240.30B | 229.50B | 212.48B | 218.73B | 218.64B | 225.71B | 227.34B | 233.13B | 233.74B | 231.53B | 228.04B | 246.62B | 237.53B | 239.67B | 235.19B | 238.41B | 241.80B | 238.56B | 244.72B | 251.49B | 253.52B | 260.53B | 264.04B | 267.00B | 275.83B | 281.70B | 273.06B | 276.59B | 282.96B | 289.29B | 279.76B | 282.10B | 289.38B | 288.17B |
|
Retained Earnings
|
| | | | | | 1.25B | 1.95B | 4.73B | 6.59B | -6.07B | 8.28B | 9.89B | 11.53B | -8.19B | -7.61B | -8.04B | -7.98B | -2.50B | -2.43B | -2.48B | -2.20B | -7.01B | -6.45B | -6.52B | -6.36B | -6.00B | 21.51B | 23.79B | 25.42B | -6.97B | 28.20B | 28.55B | 24.23B | 17.63B | 17.03B | 18.87B | 20.86B | 22.32B | 23.94B | 25.81B | 27.61B | 26.86B | 25.89B | 25.10B | 29.13B | 31.96B | 34.99B | 37.81B | 40.21B | 41.94B | 43.88B | 45.55B | 47.91B | 49.25B | 51.32B | 53.52B | 56.32B | 55.39B | 57.69B | 59.81B | 62.05B | 53.47B | 55.14B | 56.67B | 56.86B |
|
Preferred Shares
|
| | | | | | 5.54B | | 5.54B | 5.54B | 5.54B | 5.54B | 5.54B | 5.54B | 5.54B | 5.54B | 5.54B | 4.86B | 3.11B | 3.11B | 3.11B | 3.11B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Treasury Shares
|
| | | | | 0.02B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.02B | 0.02B | 0.02B | 0.01B | 0.01B | | 0.12B | | | | | | | | | 0.10B | | | | 0.08B | | 0.04B | 0.09B | 0.12B | 0.00B | 0.00B | 0.00B | 0.00B | | | | | | | | 0.00B | | | | | 0.12B | | 0.04B | 0.06B | 0.01B | 0.02B | 0.03B | 0.21B | 0.00B | 0.03B | 0.05B | 0.14B | | | |