|
Cash & Equivalents
|
1.07B | 1.13B | | 0.77B | 0.58B | 0.66B | 1.33B | 1.35B | 0.72B | 0.77B | 0.74B | 0.78B | 0.84B | 1.00B | 0.68B | 0.68B | 0.73B | 1.10B | 1.01B | 0.58B | 0.60B | 0.64B | 0.61B | 0.65B | 0.80B | 0.99B | 0.83B | 1.04B | 0.98B | 1.00B | 1.26B | 1.08B | 1.19B | 1.34B | 1.01B | 1.10B | 0.99B | 1.21B | 1.28B | 1.05B | 2.13B | 1.68B | 1.80B | 1.83B | 2.22B | 2.09B | 2.20B | 1.94B | 2.47B | 2.12B | 2.18B | 2.10B | 2.16B | 2.22B | 2.24B | 2.11B | 2.11B | 2.26B | 2.33B | 2.29B | 3.14B | 2.36B | 2.90B | 2.61B | 2.60B |
|
Cash & Current Investments
|
1.07B | 1.13B | | 0.77B | 0.58B | 0.66B | 1.33B | 1.35B | 0.72B | 0.77B | 0.74B | 0.78B | 0.84B | 1.00B | 0.68B | 0.68B | 0.73B | 1.10B | 1.01B | 0.58B | 0.60B | 0.64B | 0.61B | 0.65B | 0.80B | 0.99B | 0.83B | 1.04B | 0.98B | 1.00B | 1.26B | 1.08B | 1.19B | 1.34B | 1.01B | 1.10B | 0.99B | 1.21B | 1.28B | 1.05B | 2.13B | 1.68B | 1.80B | 1.83B | 2.22B | 2.09B | 2.20B | 1.94B | 2.47B | 2.12B | 2.18B | 2.10B | 2.16B | 2.22B | 2.24B | 2.11B | 2.11B | 2.26B | 2.33B | 2.29B | 3.14B | 2.36B | 2.90B | 2.61B | 2.60B |
|
Receivables - Net
|
| | | 0.13B | 0.15B | 0.15B | 0.14B | 0.28B | 0.29B | 0.21B | 0.18B | 0.22B | 0.24B | 0.24B | 0.21B | 0.26B | 0.61B | 0.69B | 0.28B | 0.78B | 1.14B | 1.12B | 0.74B | 2.39B | 1.66B | 1.40B | 1.00B | 1.34B | 1.11B | 1.12B | 0.75B | 1.00B | 1.85B | 2.46B | 0.29B | 2.03B | 2.89B | 1.60B | 2.78B | 2.84B | 1.56B | 1.35B | 1.05B | 1.31B | 1.39B | 1.23B | 1.40B | 1.55B | 1.91B | 1.14B | 1.45B | 1.54B | 1.74B | 2.52B | 1.58B | 1.60B | 2.97B | 4.10B | 5.62B | 4.50B | 3.02B | 1.60B | 1.84B | 2.08B | 2.13B |
|
Receivables - Other
|
| | | 0.01B | 0.04B | 0.08B | 0.06B | 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 | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Receivables
|
| | | 0.15B | 0.19B | 0.23B | 0.20B | 0.28B | 0.29B | 0.21B | 0.18B | 0.22B | 0.24B | 0.24B | 0.21B | 0.26B | 0.61B | 0.69B | 0.28B | 0.78B | 1.14B | 1.12B | 0.75B | 2.40B | 1.67B | 1.41B | 1.01B | 1.34B | 1.11B | 1.13B | 0.76B | 1.00B | 1.85B | 2.46B | 0.29B | 2.03B | 2.89B | 1.60B | 2.78B | 2.84B | 1.56B | 1.35B | 1.05B | 1.31B | 1.39B | 1.23B | 1.40B | 1.55B | 1.91B | 1.14B | 1.45B | 1.54B | 1.74B | 2.52B | 1.58B | 1.60B | 2.97B | 4.10B | 5.62B | 4.50B | 3.02B | 1.60B | 1.84B | 2.08B | 2.13B |
|
Inventory
|
| | | 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 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Deferred Tax Assets
|
| | | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.02B | 0.03B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets
|
| | | 0.04B | 0.02B | 0.02B | 0.02B | 0.04B | 0.03B | 0.03B | 0.04B | 0.03B | 0.04B | 0.05B | 0.07B | 0.07B | 0.05B | 0.06B | 0.05B | 0.05B | 0.04B | 0.04B | 0.05B | 0.04B | 0.06B | 0.05B | 0.06B | 0.18B | 0.21B | 0.19B | 0.11B | 0.15B | 0.22B | 0.21B | 0.21B | 0.21B | 0.21B | 0.22B | 0.24B | 0.26B | 0.44B | 0.44B | 0.42B | 0.42B | 0.54B | 0.62B | 0.57B | 0.67B | 0.63B | 0.64B | 0.68B | 0.68B | 0.63B | 0.66B | 0.79B | 0.83B | 0.79B | 0.77B | 0.83B | 0.82B | 0.79B | 0.35B | 0.89B | 0.41B | 0.41B |
|
Current Assets
|
| | | 0.97B | 0.81B | 0.93B | 1.57B | 1.85B | 1.24B | 1.19B | 1.13B | 1.25B | 1.34B | 1.49B | 1.15B | 1.21B | 1.59B | 2.06B | 1.53B | 1.64B | 2.01B | 2.03B | 1.59B | 3.29B | 2.75B | 2.66B | 2.07B | 2.85B | 2.58B | 2.57B | 2.40B | 2.52B | 3.55B | 4.30B | 4.16B | 3.66B | 4.41B | 3.38B | 4.67B | 4.55B | 4.99B | 4.37B | 4.07B | 4.35B | 4.97B | 4.59B | 4.88B | 4.90B | 5.79B | 4.71B | 5.15B | 5.22B | 5.45B | 6.31B | 5.60B | 5.52B | 6.78B | 8.07B | 9.67B | 8.55B | 7.90B | 6.03B | 6.74B | 7.75B | 7.21B |
|
Property, Plant & Equipment (Net)
|
| | | 0.18B | 0.20B | 0.22B | 0.24B | 0.26B | 0.26B | 0.26B | 0.29B | 0.31B | 0.32B | 0.34B | 0.34B | 0.35B | 0.36B | 0.36B | 0.36B | 0.37B | 0.36B | 0.36B | 0.36B | 0.37B | 0.37B | 0.37B | 0.37B | 0.49B | 0.51B | 0.52B | 0.55B | 0.54B | 0.58B | 0.59B | 0.60B | 0.62B | 0.64B | 0.65B | 0.67B | 0.71B | 1.42B | 1.38B | 1.44B | 1.48B | 1.53B | 1.58B | 1.58B | 1.64B | 1.67B | 1.69B | 1.72B | 1.69B | 1.76B | 1.84B | 2.02B | 2.08B | 2.12B | 2.19B | 2.20B | 2.31B | 2.33B | 1.40B | 2.35B | 1.41B | 1.44B |
|
Goodwill
|
| | | 0.57B | 0.58B | 0.59B | 0.77B | 0.78B | 0.78B | 0.74B | 0.76B | 0.72B | 0.01B | 1.06B | 1.05B | 1.04B | 1.05B | 1.06B | 1.06B | 1.34B | 1.32B | 1.48B | 1.42B | 1.49B | 1.60B | 1.58B | 1.56B | 4.83B | 4.85B | 4.82B | 4.86B | 4.89B | 5.62B | 5.70B | 5.71B | 5.67B | 6.13B | 6.34B | 6.35B | 6.35B | 23.75B | 23.76B | 23.66B | 23.68B | 23.75B | 23.87B | 23.85B | 24.42B | 24.34B | 24.81B | 24.79B | 23.50B | 23.42B | 23.32B | 26.85B | 26.49B | 26.52B | 26.74B | 26.73B | 26.86B | 26.96B | 16.78B | 26.42B | 16.74B | 16.73B |
|
Intangibles
|
| | | 0.21B | 0.20B | 0.20B | 0.35B | 0.34B | 0.33B | 0.30B | 0.32B | 0.29B | 0.28B | 0.42B | 0.41B | 0.40B | 0.39B | 0.38B | 0.36B | 0.54B | 0.51B | 0.54B | 0.52B | 0.56B | 0.69B | 0.67B | 0.65B | 2.26B | 2.21B | 2.12B | 2.00B | 1.93B | 2.33B | 2.18B | 2.10B | 2.00B | 2.28B | 2.49B | 2.41B | 2.31B | 13.18B | 13.15B | 12.81B | 12.54B | 12.25B | 12.02B | 11.70B | 11.82B | 11.53B | 11.63B | 11.29B | 10.27B | 9.91B | 9.66B | 10.59B | 10.74B | 10.26B | 10.17B | 9.80B | 9.61B | 9.32B | 4.53B | 8.67B | 4.38B | 4.29B |
|
Goodwill & Intangibles
|
| | | 0.77B | 0.79B | 0.79B | 1.11B | 1.12B | 1.10B | 1.04B | 1.08B | 1.01B | 0.29B | 1.48B | 1.46B | 1.45B | 1.43B | 1.44B | 1.43B | 1.87B | 1.84B | 2.03B | 1.94B | 2.05B | 2.29B | 2.24B | 2.20B | 7.09B | 7.06B | 6.94B | 6.86B | 6.82B | 7.95B | 7.89B | 7.81B | 7.67B | 8.41B | 8.83B | 8.75B | 8.65B | 36.94B | 36.91B | 36.48B | 36.22B | 36.00B | 35.89B | 35.55B | 36.24B | 35.87B | 36.45B | 36.09B | 33.77B | 33.33B | 32.98B | 37.44B | 37.23B | 36.78B | 36.91B | 36.53B | 36.47B | 36.28B | 21.30B | 35.09B | 21.12B | 21.01B |
|
Long-Term Deferred Tax
|
| | | 0.09B | 0.09B | 0.10B | 0.10B | 0.13B | 0.10B | 0.10B | 0.10B | 0.15B | 0.10B | 0.10B | 0.09B | 0.12B | 0.10B | 0.10B | 0.10B | 0.14B | 0.10B | 0.10B | 0.09B | 0.06B | 0.03B | 0.03B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 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 | 0.02B | 0.03B | 0.03B | 0.04B | 0.06B | 0.11B | 0.08B | 0.11B | 0.08B | 0.08B | 0.08B | 0.10B | 0.11B | 0.10B | 0.10B |
|
Other Non-Current Assets
|
| | | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.03B | 0.02B | 0.02B | 0.02B | 0.03B | 0.03B | 0.02B | 0.02B | 0.02B | 0.03B | 0.03B | 0.03B | 0.03B | 0.04B | 0.03B | 0.04B | 0.04B | 0.04B | 0.05B | 0.06B | 0.06B | 0.14B | 0.15B | 0.19B | 0.21B | 0.32B | 0.35B | 0.37B | 0.36B | 0.65B | 0.66B | 1.84B | 1.81B | 1.85B | 1.95B | 2.05B | 2.14B | 2.24B | 2.36B | 2.41B | 2.42B | 2.46B | 2.38B | 2.33B | 2.34B | 2.46B | 2.48B | 2.48B | 2.57B | 2.57B | 2.60B | 2.63B | 15.44B | 2.55B | 15.46B | 15.51B |
|
Non-Current Assets
|
| | | 1.07B | 1.10B | 1.13B | 1.48B | 1.50B | 1.48B | 1.42B | 1.49B | 1.44B | 1.47B | 1.94B | 1.93B | 1.91B | 1.91B | 1.92B | 1.92B | 2.38B | 2.33B | 2.52B | 2.43B | 2.49B | 2.73B | 2.67B | 2.63B | 7.66B | 7.65B | 7.54B | 7.56B | 7.52B | 8.73B | 8.69B | 8.75B | 8.64B | 9.43B | 9.85B | 10.08B | 10.04B | 40.22B | 40.11B | 39.78B | 39.65B | 39.58B | 39.61B | 39.38B | 40.25B | 39.96B | 40.57B | 40.28B | 38.96B | 38.49B | 38.49B | 43.04B | 42.63B | 42.14B | 42.50B | 42.10B | 42.20B | 42.08B | 40.86B | 40.88B | 40.77B | 40.76B |
|
Assets
|
2.43B | 2.51B | | 2.04B | 1.91B | 2.06B | 3.05B | 3.35B | 2.72B | 2.61B | 2.62B | 2.69B | 2.81B | 3.43B | 3.08B | 3.13B | 3.50B | 3.98B | 3.46B | 4.02B | 4.34B | 4.54B | 4.02B | 5.78B | 5.47B | 5.33B | 4.70B | 10.51B | 10.24B | 10.11B | 9.96B | 10.04B | 12.28B | 13.00B | 12.90B | 12.30B | 13.84B | 13.23B | 14.75B | 14.58B | 45.21B | 44.48B | 43.85B | 44.00B | 44.55B | 44.20B | 44.26B | 45.15B | 45.75B | 45.28B | 45.44B | 44.18B | 43.94B | 44.81B | 48.64B | 48.15B | 48.92B | 50.57B | 51.77B | 50.75B | 49.99B | 46.89B | 47.62B | 48.52B | 47.96B |
|
Accounts Payables
|
| | | 0.17B | 0.18B | 0.18B | 0.20B | 0.24B | 0.22B | 0.21B | 0.21B | 0.32B | 0.30B | 0.24B | 0.23B | 0.26B | 0.22B | 0.24B | 0.24B | 0.29B | 0.25B | 0.30B | 0.28B | 0.33B | 0.30B | 0.31B | 0.29B | 0.70B | 0.70B | 0.68B | 0.82B | 0.82B | 0.99B | 1.04B | 1.04B | 1.03B | 1.07B | 1.18B | 1.16B | 1.12B | 1.85B | 1.82B | 1.64B | 1.61B | 1.70B | 2.06B | 2.10B | 2.18B | 2.39B | 2.54B | 2.55B | 2.34B | 2.21B | 2.44B | 2.51B | 2.71B | 2.57B | 2.82B | 2.63B | 2.68B | 2.73B | 2.63B | 2.93B | 2.18B | 2.45B |
|
Notes Payables
|
0.01B | 0.01B | | 0.15B | 0.14B | 0.14B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Payables
|
0.01B | 0.01B | | 0.32B | 0.32B | 0.32B | 0.20B | 0.24B | 0.22B | 0.21B | 0.21B | 0.32B | 0.30B | 0.24B | 0.23B | 0.26B | 0.22B | 0.24B | 0.24B | 0.29B | 0.25B | 0.30B | 0.28B | 0.33B | 0.30B | 0.31B | 0.29B | 0.70B | 0.70B | 0.68B | 0.82B | 0.82B | 0.99B | 1.04B | 1.04B | 1.03B | 1.07B | 1.18B | 1.16B | 1.12B | 1.85B | 1.82B | 1.64B | 1.61B | 1.70B | 2.06B | 2.10B | 2.18B | 2.39B | 2.54B | 2.55B | 2.34B | 2.21B | 2.44B | 2.51B | 2.71B | 2.57B | 2.82B | 2.63B | 2.68B | 2.73B | 2.63B | 2.93B | 2.18B | 2.45B |
|
Short term Debt
|
0.01B | 0.01B | | 0.15B | 0.08B | 0.18B | 0.19B | 0.36B | 0.40B | 0.31B | 0.30B | 0.22B | 0.26B | 0.31B | 0.24B | 0.19B | 0.33B | 0.45B | 0.26B | 0.44B | 0.65B | 0.53B | 0.45B | 0.59B | 0.36B | 0.69B | 0.19B | 0.38B | 0.33B | 0.47B | 0.28B | 0.32B | 0.49B | 0.64B | 0.45B | 0.55B | 0.69B | 0.70B | 0.64B | 0.74B | 0.55B | 0.46B | 0.38B | 0.83B | 0.83B | 0.83B | 0.46B | 0.49B | 0.59B | 0.48B | 0.50B | 1.28B | 1.16B | 1.17B | 1.19B | 0.53B | 0.71B | 0.98B | 1.58B | 1.57B | 1.55B | 1.01B | 1.18B | 1.87B | 1.90B |
|
Current Taxes
|
| | | 0.01B | 0.00B | 0.01B | 0.00B | 0.01B | 0.02B | 0.02B | 0.02B | 0.01B | 0.02B | 0.01B | 0.01B | 0.02B | 0.02B | 0.02B | 0.01B | 0.01B | 0.01B | 0.01B | 0.02B | 0.01B | 0.03B | 0.02B | 0.03B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities
|
| | | 0.67B | 0.51B | 0.61B | 1.24B | 1.44B | 0.80B | 0.81B | 0.75B | 0.84B | 1.05B | 1.04B | 0.67B | 0.70B | 1.04B | 1.57B | 0.69B | 1.21B | 1.58B | 1.68B | 1.24B | 3.02B | 2.39B | 2.27B | 1.75B | 2.43B | 2.23B | 2.21B | 2.09B | 2.10B | 3.12B | 3.82B | 3.91B | 3.36B | 4.27B | 3.27B | 4.52B | 4.48B | 4.28B | 3.58B | 3.04B | 4.23B | 4.42B | 4.55B | 4.12B | 4.38B | 5.03B | 4.46B | 4.87B | 5.98B | 5.68B | 6.90B | 6.08B | 5.12B | 6.22B | 8.13B | 10.52B | 9.33B | 8.53B | 6.25B | 7.14B | 8.18B | 8.43B |
|
Non-Current Debt
|
0.37B | 0.34B | | 0.27B | 0.24B | 0.20B | 0.30B | 0.27B | 0.29B | 0.20B | 0.18B | 0.24B | 0.29B | 0.78B | 0.88B | 0.89B | 1.00B | 0.92B | 1.25B | 1.38B | 1.39B | 1.55B | 1.55B | 1.68B | 1.93B | 1.92B | 1.79B | 4.38B | 4.29B | 4.32B | 4.22B | 4.18B | 4.68B | 4.56B | 4.18B | 4.26B | 4.71B | 5.02B | 5.17B | 5.00B | 8.99B | 9.09B | 9.64B | 8.44B | 8.44B | 8.47B | 9.63B | 10.22B | 10.71B | 11.41B | 11.72B | 10.88B | 12.29B | 12.29B | 16.53B | 16.98B | 16.57B | 15.69B | 15.57B | 15.61B | 15.22B | 15.06B | 15.01B | 14.15B | 13.32B |
|
Convertible Debt
|
0.48B | 0.46B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Preferred Stock Liabilities
|
| | | | | | | 0.13B | | | 0.14B | 0.14B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Minority Interest
|
| | | 0.10B | 0.11B | 0.12B | 0.13B | 0.13B | 0.14B | 0.14B | 0.14B | 0.14B | 0.13B | 0.14B | 0.14B | 0.14B | 0.14B | 0.14B | 0.13B | 0.14B | 0.13B | 0.13B | 0.12B | 0.11B | 0.13B | 0.12B | 0.11B | 0.13B | 0.16B | 0.15B | 0.15B | 0.15B | 0.16B | 0.17B | 0.19B | 0.19B | 0.20B | 0.19B | 0.19B | 0.18B | 0.18B | 0.20B | 0.20B | 0.21B | 0.22B | 0.15B | 0.15B | 0.16B | 0.21B | 0.24B | 0.24B | 0.22B | 0.21B | 0.24B | 0.56B | 0.50B | 0.47B | 0.51B | 0.63B | 0.63B | 0.65B | 0.58B | 0.61B | 0.66B | 0.65B |
|
Liabilities from Discontinued Operations
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.09B | 0.08B | 0.13B | 0.10B | 0.00B | 0.00B | 0.00B | | | | 0.60B | | 0.52B | 0.84B |
|
Non-Current Deferred Tax Liability
|
| | | 0.09B | 0.09B | 0.10B | 0.10B | 0.14B | 0.12B | 0.12B | 0.12B | 0.11B | 0.12B | 0.17B | 0.16B | 0.17B | 0.17B | 0.17B | 0.17B | 0.21B | 0.21B | 0.20B | 0.20B | 0.20B | 0.22B | 0.20B | 0.20B | 0.74B | 0.72B | 0.70B | 0.64B | 0.62B | 0.63B | 0.44B | 0.45B | 0.44B | 0.52B | 0.59B | 0.57B | 0.56B | 3.35B | 3.15B | 3.02B | 2.97B | 2.97B | 2.95B | 2.90B | 2.87B | 2.83B | 2.79B | 2.73B | 2.63B | 2.44B | 2.43B | 2.43B | 2.45B | 2.30B | 2.24B | 2.06B | 2.01B | 1.95B | 1.57B | 1.77B | 1.70B | 1.69B |
|
Other Non-Current Liabilities
|
| | | 0.03B | 0.04B | 0.04B | 0.05B | 0.05B | 0.05B | 0.05B | 0.06B | 0.06B | 0.07B | 0.07B | 0.07B | 0.07B | 0.08B | 0.08B | 0.09B | 0.09B | 0.09B | 0.09B | 0.09B | 0.02B | 0.02B | 0.02B | 0.02B | 0.08B | 0.09B | 0.09B | 0.13B | 0.14B | 0.15B | 0.22B | 0.23B | 0.22B | 0.17B | 0.18B | 0.35B | 0.37B | 0.63B | 0.61B | 0.63B | 0.73B | 0.77B | 0.75B | 0.78B | 0.83B | 0.82B | 0.74B | 0.72B | 0.70B | 0.66B | 0.65B | 0.70B | 0.69B | 0.67B | 0.72B | 0.64B | 0.64B | 0.67B | 0.54B | 0.67B | 0.58B | 0.56B |
|
Total Non-Current Liabilities
|
| | | 1.03B | 0.84B | 0.90B | 1.64B | 1.83B | 1.21B | 1.13B | 1.05B | 1.18B | 1.46B | 1.98B | 1.72B | 1.77B | 2.22B | 2.67B | 2.11B | 2.80B | 3.18B | 3.43B | 2.99B | 4.90B | 4.54B | 4.39B | 3.73B | 7.56B | 7.25B | 7.22B | 6.95B | 6.89B | 8.43B | 8.81B | 8.54B | 8.06B | 9.49B | 8.87B | 10.26B | 10.04B | 16.62B | 15.82B | 15.70B | 15.64B | 15.82B | 15.96B | 16.64B | 17.47B | 18.58B | 18.67B | 19.32B | 19.50B | 20.41B | 21.62B | 25.06B | 24.54B | 25.09B | 26.06B | 28.14B | 26.95B | 25.69B | 23.33B | 23.93B | 24.52B | 23.91B |
|
Total Liabilities
|
1.60B | 1.58B | -0.95B | 1.07B | 0.87B | 0.94B | 1.69B | 1.88B | 1.26B | 1.18B | 1.11B | 1.24B | 1.52B | 2.05B | 1.79B | 1.84B | 2.29B | 2.75B | 2.19B | 2.89B | 3.27B | 3.52B | 3.08B | 4.92B | 4.56B | 4.40B | 3.75B | 7.63B | 7.33B | 7.31B | 7.08B | 7.03B | 8.59B | 9.03B | 8.76B | 8.28B | 9.66B | 9.04B | 10.61B | 10.41B | 17.26B | 16.43B | 16.33B | 16.37B | 16.59B | 16.71B | 17.42B | 18.30B | 19.40B | 19.41B | 20.04B | 20.20B | 21.07B | 22.27B | 25.76B | 25.24B | 25.77B | 26.78B | 28.79B | 27.59B | 26.37B | 23.87B | 24.59B | 25.10B | 24.46B |
|
Total Debt
|
0.39B | 0.35B | | 0.42B | 0.32B | 0.38B | 0.49B | 0.62B | 0.69B | 0.52B | 0.48B | 0.45B | 0.54B | 1.09B | 1.12B | 1.08B | 1.33B | 1.37B | 1.51B | 1.82B | 2.04B | 2.08B | 1.99B | 2.27B | 2.29B | 2.60B | 1.98B | 4.76B | 4.62B | 4.78B | 4.50B | 4.49B | 5.17B | 5.19B | 4.62B | 4.80B | 5.39B | 5.72B | 5.81B | 5.74B | 9.54B | 9.55B | 10.01B | 9.27B | 9.27B | 9.29B | 10.09B | 10.70B | 11.30B | 11.90B | 12.22B | 12.16B | 13.45B | 13.46B | 17.72B | 17.50B | 17.28B | 16.67B | 17.15B | 17.18B | 16.77B | 16.07B | 16.19B | 16.02B | 15.23B |
|
Common Equity
|
0.83B | 0.93B | 0.95B | 0.87B | 0.93B | 1.00B | 1.24B | 1.34B | 1.31B | 1.29B | 1.37B | 1.30B | 1.28B | 1.37B | 1.29B | 1.29B | 1.20B | 1.23B | 1.26B | 1.13B | 1.07B | 1.02B | 0.94B | 0.86B | 0.92B | 0.93B | 0.95B | 2.88B | 2.91B | 2.80B | 2.88B | 3.00B | 3.69B | 3.97B | 4.14B | 4.02B | 4.18B | 4.19B | 4.14B | 4.18B | 27.96B | 28.05B | 27.52B | 27.63B | 27.96B | 27.49B | 26.84B | 26.85B | 26.35B | 25.87B | 25.39B | 23.98B | 22.87B | 22.54B | 22.33B | 22.42B | 22.68B | 23.28B | 22.84B | 23.01B | 23.46B | 22.86B | 22.86B | 23.25B | 23.32B |
|
Shareholder's Equity
|
0.83B | 0.93B | 0.95B | 0.87B | 0.93B | 1.00B | 1.24B | 1.34B | 1.31B | 1.29B | 1.37B | 1.30B | 1.28B | 1.37B | 1.29B | 1.29B | 1.20B | 1.23B | 1.26B | 1.13B | 1.07B | 1.02B | 0.94B | 0.86B | 0.92B | 0.93B | 0.95B | 2.88B | 2.91B | 2.80B | 2.88B | 3.00B | 3.69B | 3.97B | 4.14B | 4.02B | 4.18B | 4.19B | 4.14B | 4.18B | 27.96B | 28.05B | 27.52B | 27.63B | 27.96B | 27.49B | 26.84B | 26.85B | 26.35B | 25.87B | 25.39B | 23.98B | 22.87B | 22.54B | 22.33B | 22.42B | 22.68B | 23.28B | 22.84B | 23.01B | 23.46B | 22.86B | 22.86B | 23.25B | 23.32B |
|
Liabilities and Shareholders Equity
|
2.43B | 2.51B | | 2.04B | 1.91B | 2.06B | 3.05B | 3.35B | 2.72B | 2.61B | 2.62B | 2.69B | 2.81B | 3.43B | 3.08B | 3.13B | 3.50B | 3.98B | 3.46B | 4.02B | 4.34B | 4.54B | 4.02B | 5.78B | 5.47B | 5.33B | 4.70B | 10.51B | 10.24B | 10.11B | 9.96B | 10.04B | 12.28B | 13.00B | 12.90B | 12.30B | 13.84B | 13.23B | 14.75B | 14.58B | 45.21B | 44.48B | 43.85B | 44.00B | 44.55B | 44.20B | 44.26B | 45.15B | 45.75B | 45.28B | 45.44B | 44.18B | 43.94B | 44.81B | 48.64B | 48.15B | 48.92B | 50.57B | 51.77B | 50.75B | 49.99B | 46.89B | 47.62B | 48.52B | 47.96B |
|
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 | 0.00B | 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 | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B |
|
Retained Earnings
|
| | | 0.54B | 0.59B | 0.64B | 0.68B | 0.69B | 0.74B | 0.79B | 0.84B | 0.84B | 0.89B | 0.96B | 0.95B | 0.96B | 0.92B | 0.90B | 0.94B | 0.82B | 0.82B | 0.85B | 0.86B | 0.80B | 0.86B | 0.92B | 0.98B | 1.02B | 1.10B | 1.15B | 1.19B | 1.26B | 1.36B | 1.60B | 1.74B | 1.82B | 1.99B | 2.07B | 2.11B | 2.20B | 2.30B | 2.33B | 2.34B | 2.31B | 2.48B | 2.57B | 2.50B | 2.66B | 2.85B | 2.98B | 3.07B | 2.33B | 2.55B | 2.73B | 2.65B | 2.86B | 3.16B | 3.46B | 3.71B | 4.02B | 4.27B | 4.77B | 5.02B | 5.20B | 5.78B |