|
Cash & Equivalents
|
0.76B | 0.78B | 0.66B | 0.72B | 0.59B | 0.43B | 0.55B | 0.54B | 0.57B | 0.55B | 0.51B | 0.63B | 0.61B | 0.69B | 0.81B | 0.86B | 1.06B | 0.86B | 0.78B | 0.67B | 0.57B | 0.61B | 0.42B | 0.62B | 0.40B | 0.38B | 0.64B | 0.72B | 0.54B | 1.73B | 3.50B | 3.40B | 3.22B | 2.40B | 1.04B | 1.29B | 1.43B | 1.43B | 1.18B | 1.28B | 1.21B | 0.90B | 0.81B | 0.70B | 0.80B | 1.35B | 0.73B | 1.58B | 1.30B | 0.73B | 0.37B | 1.06B | 0.92B |
|
Cash & Current Investments
|
0.76B | 0.78B | 0.66B | 0.72B | 0.59B | 0.43B | 0.55B | 0.54B | 0.57B | 0.55B | 0.51B | 0.63B | 0.61B | 0.69B | 0.81B | 0.86B | 1.06B | 0.86B | 0.78B | 0.67B | 0.57B | 0.61B | 0.42B | 0.62B | 0.40B | 0.38B | 0.64B | 0.72B | 0.54B | 1.73B | 3.50B | 3.40B | 3.22B | 2.40B | 1.04B | 1.29B | 1.43B | 1.43B | 1.18B | 1.28B | 1.21B | 0.90B | 0.81B | 0.70B | 0.80B | 1.35B | 0.73B | 1.58B | 1.30B | 0.73B | 0.37B | 1.06B | 0.92B |
|
Receivables - Net
|
| | | | 0.73B | 0.78B | 0.86B | 0.86B | 0.84B | 0.90B | 0.94B | 0.93B | 0.88B | 0.91B | 1.00B | 1.02B | 0.76B | 0.91B | 0.92B | 0.93B | 1.00B | 0.98B | 1.04B | 1.05B | 1.15B | 1.10B | 1.19B | 1.19B | 1.26B | 1.11B | 0.83B | 0.89B | 0.77B | 0.80B | 0.95B | 1.01B | 1.07B | 1.05B | 1.29B | 1.28B | 1.33B | 1.30B | 1.40B | 1.40B | 1.49B | 1.47B | 1.58B | 1.60B | 1.58B | 1.57B | 1.68B | 1.65B | 1.69B |
|
Receivables
|
| | | | 0.73B | 0.78B | 0.86B | 0.86B | 0.84B | 0.90B | 0.94B | 0.93B | 0.88B | 0.91B | 1.00B | 1.02B | 0.76B | 0.91B | 0.92B | 0.93B | 1.00B | 0.98B | 1.04B | 1.05B | 1.15B | 1.10B | 1.19B | 1.19B | 1.26B | 1.11B | 0.83B | 0.89B | 0.77B | 0.80B | 0.95B | 1.01B | 1.07B | 1.05B | 1.29B | 1.28B | 1.33B | 1.30B | 1.40B | 1.40B | 1.49B | 1.47B | 1.58B | 1.60B | 1.58B | 1.57B | 1.68B | 1.65B | 1.69B |
|
Inventory
|
| | | | 0.40B | 0.40B | 0.36B | 0.35B | 0.40B | 0.42B | 0.42B | 0.43B | 0.44B | 0.47B | 0.46B | 0.51B | 0.54B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Deferred Tax Assets
|
0.03B | | | | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets
|
| | | | 0.15B | 0.18B | 0.17B | 0.17B | 0.13B | 0.15B | 0.15B | 0.18B | 0.15B | 0.19B | 0.19B | 0.17B | 0.09B | 0.13B | 0.12B | 0.13B | 0.17B | 0.18B | 0.15B | 0.17B | 0.19B | 0.17B | 0.19B | 0.14B | 0.13B | 0.14B | 0.09B | 0.11B | 0.10B | 0.12B | 0.18B | 0.17B | 0.20B | 0.17B | 0.17B | 0.20B | 0.15B | 0.16B | 0.15B | 0.16B | 0.13B | 0.19B | 0.17B | 0.19B | 0.19B | 0.23B | 0.21B | 0.23B | 0.22B |
|
Current Assets
|
| | | | 2.38B | 2.29B | 2.42B | 2.41B | 2.50B | 2.49B | 2.50B | 2.65B | 2.58B | 2.74B | 2.93B | 3.02B | 3.56B | 2.07B | 2.00B | 1.91B | 2.01B | 2.01B | 1.84B | 2.04B | 1.98B | 1.88B | 2.21B | 2.25B | 2.09B | 3.15B | 4.58B | 4.58B | 4.20B | 3.47B | 2.38B | 2.69B | 2.87B | 2.86B | 2.84B | 2.98B | 2.87B | 2.56B | 2.58B | 2.48B | 2.61B | 3.18B | 2.69B | 3.57B | 3.27B | 2.76B | 2.47B | 3.12B | 3.00B |
|
Buildings
|
| | | | 5.51B | 5.53B | 5.61B | 5.71B | 5.15B | 6.34B | 6.35B | 6.35B | 6.41B | 6.43B | 6.48B | 6.48B | 0.38B | | | | 0.43B | | | | 0.39B | | | | 0.38B | | | | 0.38B | | | | 0.36B | | | | 0.35B | | | | 0.36B | | | | 0.37B | | | | 0.39B |
|
Construction in Progress
|
| | | | 0.07B | 0.09B | 0.08B | 0.10B | 0.05B | 0.10B | 0.10B | 0.10B | 0.08B | 0.14B | 0.14B | 0.11B | 0.01B | | | | 0.02B | | | | 0.02B | | | | 0.02B | | | | 0.01B | | | | 0.01B | | | | 0.02B | | | | 0.04B | | | | 0.07B | | | | 0.06B |
|
Land & Improvements
|
| | | | 4.10B | 4.10B | 4.10B | 4.12B | 3.01B | 3.45B | 3.49B | 3.48B | 3.49B | 3.47B | 3.47B | 3.45B | 0.01B | | | | 0.01B | | | | 0.01B | | | | 0.01B | | | | 0.01B | | | | 0.01B | | | | 0.01B | | | | 0.01B | | | | 0.01B | | | | 0.01B |
|
Property, Plant & Equipment (Net)
|
| | | | 9.06B | 9.03B | 9.04B | 9.12B | 7.48B | 9.19B | 9.19B | 9.13B | 9.12B | 9.10B | 9.11B | 9.02B | 0.34B | 0.34B | 0.34B | 0.35B | 0.35B | 0.36B | 0.35B | 0.36B | 0.37B | 0.41B | 0.42B | 0.38B | 0.38B | 0.36B | 0.35B | 0.35B | 0.35B | 0.33B | 0.32B | 0.30B | 0.30B | 0.29B | 0.27B | 0.25B | 0.28B | 0.29B | 0.30B | 0.30B | 0.38B | 0.38B | 0.38B | 0.40B | 0.41B | 0.42B | 0.44B | 0.45B | 0.68B |
|
Long-Term Investments
|
-0.07B | | | | 0.26B | 0.26B | 0.26B | 0.17B | 0.17B | 0.16B | 0.16B | 0.15B | 0.14B | 0.13B | 0.13B | 0.13B | 0.11B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Goodwill
|
6.20B | | | | 6.22B | 6.22B | 6.23B | 6.18B | 6.15B | 5.92B | 5.95B | 5.90B | 5.28B | 5.89B | 5.86B | 5.86B | 5.22B | 5.13B | 5.16B | 5.18B | 5.19B | 5.21B | 5.17B | 5.17B | 5.16B | 5.16B | 5.16B | 5.14B | 5.16B | 5.15B | 5.15B | 5.17B | 5.09B | 5.08B | 5.09B | 5.08B | 5.07B | 5.06B | 5.03B | 4.99B | 5.03B | 5.04B | 5.05B | 5.03B | 5.05B | 5.04B | 5.04B | 5.07B | 5.04B | 5.05B | 5.08B | 5.08B | 5.08B |
|
Intangibles
|
-1.92B | | | | 5.01B | 5.01B | 5.02B | 4.99B | 4.96B | 4.92B | 4.94B | 4.93B | 4.92B | 4.92B | 4.91B | 4.91B | 4.85B | 4.86B | 4.87B | 4.89B | 4.89B | 4.90B | 4.88B | 4.88B | 4.87B | 4.87B | 4.87B | 4.86B | 4.88B | 4.87B | 4.87B | 4.88B | 4.90B | 4.89B | 4.90B | 4.89B | 4.88B | 4.88B | 4.85B | 4.81B | 4.84B | 4.84B | 4.84B | 4.83B | 4.85B | 4.83B | 4.99B | 5.01B | 4.99B | 5.00B | 5.03B | 5.02B | 5.02B |
|
Goodwill & Intangibles
|
4.28B | | | | 11.23B | 11.23B | 11.24B | 11.17B | 11.12B | 10.84B | 10.88B | 10.83B | 10.20B | 10.81B | 10.77B | 10.76B | 10.07B | 9.99B | 10.04B | 10.07B | 10.08B | 10.11B | 10.05B | 10.05B | 10.03B | 10.03B | 10.03B | 10.00B | 10.04B | 10.01B | 10.02B | 10.05B | 10.00B | 9.98B | 9.99B | 9.97B | 9.95B | 9.94B | 9.88B | 9.80B | 9.87B | 9.88B | 9.89B | 9.86B | 9.90B | 9.88B | 10.04B | 10.08B | 10.03B | 10.05B | 10.11B | 10.10B | 10.10B |
|
Long-Term Deferred Tax
|
0.87B | | | | 0.77B | 0.20B | 0.20B | 0.20B | 0.66B | 0.16B | 0.15B | 0.16B | 0.65B | 0.08B | 0.08B | 0.07B | 0.42B | 0.08B | 0.08B | 0.08B | 0.48B | 0.11B | 0.11B | 0.11B | 0.50B | 0.15B | 0.15B | 0.15B | 0.10B | 0.12B | 0.12B | 0.12B | 0.19B | 0.19B | 0.26B | 0.24B | 0.21B | 0.21B | 0.21B | 0.21B | 0.20B | 0.20B | 0.20B | 0.20B | 0.14B | 0.14B | 0.14B | 0.14B | 0.32B | 0.32B | 0.32B | 0.32B | 0.25B |
|
Other Non-Current Assets
|
| | | | 0.40B | 0.39B | 0.41B | 0.39B | 1.54B | 0.35B | 0.36B | 0.37B | 0.27B | 0.30B | 0.31B | 0.36B | 10.35B | 0.44B | 0.45B | 0.47B | 0.29B | 0.31B | 0.32B | 0.28B | 0.24B | 0.22B | 0.22B | 0.25B | 0.28B | 0.30B | 0.30B | 0.32B | 0.32B | 0.31B | 0.44B | 0.45B | 0.45B | 0.54B | 0.53B | 0.60B | 0.58B | 0.49B | 0.54B | 0.55B | 0.51B | 0.50B | 0.50B | 0.48B | 0.50B | 0.49B | 0.53B | 0.51B | 0.48B |
|
Non-Current Assets
|
| | | | 24.18B | 24.10B | 24.08B | 23.91B | 23.63B | 23.42B | 23.55B | 23.29B | 23.04B | 22.98B | 22.92B | 22.85B | 22.65B | 12.22B | 12.27B | 12.32B | 12.22B | 12.25B | 12.14B | 12.11B | 12.01B | 12.98B | 12.93B | 12.81B | 12.86B | 12.64B | 12.55B | 12.54B | 12.55B | 12.51B | 12.71B | 12.62B | 12.57B | 12.60B | 12.54B | 12.53B | 12.64B | 12.65B | 12.72B | 12.72B | 12.79B | 12.75B | 13.05B | 13.12B | 13.25B | 13.28B | 13.44B | 13.52B | 13.78B |
|
Assets
|
| | | | 26.56B | 26.39B | 26.50B | 26.32B | 26.12B | 25.91B | 26.05B | 25.93B | 25.62B | 25.72B | 25.85B | 25.87B | 26.21B | 14.29B | 14.27B | 14.22B | 14.23B | 14.26B | 13.99B | 14.14B | 13.99B | 14.85B | 15.14B | 15.07B | 14.96B | 15.79B | 17.13B | 17.13B | 16.75B | 15.97B | 15.09B | 15.31B | 15.44B | 15.46B | 15.38B | 15.51B | 15.51B | 15.21B | 15.30B | 15.20B | 15.40B | 15.93B | 15.74B | 16.69B | 16.52B | 16.04B | 15.90B | 16.64B | 16.77B |
|
Accounts Payables
|
| | | | 2.08B | 1.94B | 2.00B | 2.00B | 2.10B | 2.13B | 2.26B | 2.26B | 2.21B | 2.25B | 2.37B | 2.35B | 1.82B | 1.80B | 1.88B | 1.91B | 1.42B | 1.34B | 1.31B | 1.36B | 1.55B | 1.68B | 1.66B | 1.78B | 1.70B | 1.46B | 1.37B | 1.39B | 1.30B | 1.27B | 1.35B | 1.43B | 1.57B | 1.60B | 1.65B | 1.73B | 1.79B | 1.70B | 1.69B | 1.88B | 1.98B | 1.94B | 1.91B | 2.07B | 2.12B | 2.16B | 2.30B | 2.60B | 2.34B |
|
Payables
|
| | | | 2.08B | 1.94B | 2.00B | 2.00B | 2.10B | 2.13B | 2.26B | 2.26B | 2.21B | 2.25B | 2.37B | 2.35B | 1.82B | 1.80B | 1.88B | 1.91B | 1.42B | 1.34B | 1.31B | 1.36B | 1.55B | 1.68B | 1.66B | 1.78B | 1.70B | 1.46B | 1.37B | 1.39B | 1.30B | 1.27B | 1.35B | 1.43B | 1.57B | 1.60B | 1.65B | 1.73B | 1.79B | 1.70B | 1.69B | 1.88B | 1.98B | 1.94B | 1.91B | 2.07B | 2.12B | 2.16B | 2.30B | 2.60B | 2.34B |
|
Short term Debt
|
| | | | 0.00B | 0.00B | 0.00B | 0.00B | 0.01B | 0.01B | 0.01B | 0.12B | 0.11B | 0.10B | 0.10B | 0.10B | 0.03B | 0.04B | 0.05B | 0.05B | 0.05B | 0.05B | 0.01B | 0.01B | 0.02B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.05B | 0.06B | 0.05B | 0.05B | 0.05B | 0.05B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.54B | 0.54B | 0.54B | 0.54B | 0.04B | 0.04B | 0.03B |
|
Current Leases
|
| | | | 0.05B | 0.04B | 0.11B | 0.12B | 0.13B | 0.14B | 0.14B | 0.13B | 0.12B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Taxes
|
| | | | 0.01B | 0.01B | 0.01B | 0.01B | 0.02B | 0.02B | 0.02B | 0.05B | 0.03B | 0.10B | 0.11B | 0.06B | 0.06B | 0.13B | 0.06B | 0.07B | 0.01B | 0.06B | 0.02B | 0.02B | 0.02B | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Deferred Revenue
|
-0.58B | | | | -0.65B | | | | | | | | | | | | | | | | 0.37B | 0.34B | 0.31B | 0.30B | 1.06B | 1.06B | 1.05B | 1.07B | 1.04B | 1.08B | 1.63B | 1.61B | 1.31B | 1.24B | 1.14B | 1.05B | 1.17B | 1.04B | 1.05B | 1.05B | 1.33B | 1.35B | 1.41B | 1.49B | 1.52B | 1.56B | 1.62B | 1.70B | 1.83B | 1.85B | 1.91B | 1.98B | 2.35B |
|
Total Current Liabilities
|
| | | | 2.14B | 1.99B | 2.12B | 2.14B | 2.26B | 2.30B | 2.43B | 2.56B | 2.44B | 2.54B | 2.66B | 2.60B | 2.68B | 1.97B | 1.99B | 2.03B | 2.46B | 2.49B | 2.38B | 2.41B | 2.62B | 2.79B | 2.78B | 2.90B | 2.87B | 2.22B | 2.31B | 2.30B | 2.43B | 2.48B | 2.78B | 2.62B | 3.02B | 3.08B | 3.19B | 3.37B | 3.37B | 3.39B | 3.44B | 3.56B | 3.72B | 3.77B | 4.23B | 4.49B | 4.70B | 4.83B | 4.58B | 4.70B | 4.51B |
|
Capital Leases
|
0.01B | | | | 0.02B | | | | | | | | | | | | 0.19B | | | | 0.19B | | | 0.19B | 0.19B | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Debt
|
| | | | 11.75B | 11.55B | 11.31B | 11.12B | 10.80B | 10.57B | 10.40B | 9.95B | 9.86B | 9.88B | 9.90B | 9.88B | 6.58B | 6.59B | 6.57B | 6.56B | 6.56B | 6.56B | 7.56B | 7.56B | 7.27B | 7.33B | 7.77B | 7.77B | 7.96B | 9.46B | 10.44B | 10.44B | 10.43B | 9.91B | 8.72B | 8.71B | 8.71B | 8.72B | 8.70B | 8.69B | 8.71B | 8.71B | 8.70B | 8.68B | 9.16B | 10.13B | 9.63B | 10.63B | 10.62B | 10.62B | 10.91B | 11.60B | 12.34B |
|
Non-Current Deffered Revenue
|
| | | | 0.67B | 0.63B | 0.59B | 0.54B | 0.49B | 0.45B | 0.40B | 0.34B | 0.28B | 0.23B | 0.16B | 0.10B | 0.04B | 0.02B | 0.10B | 0.10B | 0.83B | 0.83B | 0.82B | 0.81B | 0.83B | 0.83B | 0.82B | 0.83B | 0.83B | 0.93B | 1.63B | 1.41B | 1.00B | 0.93B | 0.80B | 0.79B | 0.90B | 0.85B | 0.85B | 0.84B | 0.99B | 0.99B | 1.02B | 1.10B | 1.13B | 1.15B | 1.20B | 1.24B | 1.30B | 1.31B | 1.34B | 1.42B | 1.65B |
|
Minority Interest
|
| | | | -0.09B | -0.09B | -0.09B | -0.04B | -0.04B | -0.04B | -0.04B | -0.03B | -0.03B | -0.03B | -0.03B | -0.03B | 0.05B | -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 | 0.00B | 0.00B | 0.00B | | 0.00B | 0.00B | | -0.00B | 0.00B | 0.01B | 0.01B | 0.01B | 0.01B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.03B | 0.03B | 0.03B |
|
Liabilities from Discontinued Operations
|
| | | | | | | | | | | | | | | | 6.89B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability
|
-5.64B | | | | 5.61B | 5.11B | 5.06B | 5.14B | 5.70B | 5.34B | 5.19B | 5.29B | 4.63B | 4.59B | 4.53B | 4.49B | 1.78B | 1.72B | 1.67B | 1.65B | 0.93B | 0.90B | 0.91B | 0.98B | 0.90B | 0.85B | 0.86B | 0.87B | 0.80B | 0.75B | 0.67B | 0.66B | 0.65B | 0.62B | 0.69B | 0.72B | 0.70B | 0.72B | 0.73B | 0.79B | 0.73B | 0.71B | 0.71B | 0.71B | 0.40B | 0.37B | 0.37B | 0.36B | 0.32B | 0.30B | 0.29B | 0.34B | 0.32B |
|
Operating Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | 1.23B | 1.20B | 1.13B | 1.04B | 1.11B | 1.09B | 1.12B | 0.97B | 1.13B | 0.95B | 0.90B | 0.87B | 0.82B | 0.75B | 0.79B | 0.83B | 0.83B | 0.84B | 0.80B | 0.81B | 0.78B | 0.79B | 0.80B | 0.73B | 0.73B | 0.75B | 0.71B | 0.85B |
|
Other Non-Current Liabilities
|
0.07B | | | | 1.15B | 1.13B | 1.15B | 1.18B | 1.17B | 1.17B | 1.18B | 1.24B | 1.28B | 1.09B | 1.06B | 1.13B | 1.49B | 1.49B | 1.54B | 1.55B | 0.92B | 0.90B | 0.88B | 0.89B | 0.86B | 0.85B | 0.88B | 0.88B | 0.88B | 0.94B | 1.01B | 1.03B | 0.99B | 0.96B | 0.98B | 0.96B | 0.75B | 0.69B | 0.69B | 0.69B | 0.69B | 0.68B | 0.69B | 0.69B | 1.00B | 0.99B | 0.97B | 0.99B | 0.94B | 0.96B | 0.96B | 1.00B | 0.95B |
|
Total Non-Current Liabilities
|
-2.23B | | | | 0.05B | 0.05B | 0.05B | 0.04B | 0.04B | 0.03B | 0.03B | 0.03B | 0.03B | 0.02B | 0.02B | 0.02B | 0.02B | 0.01B | 0.01B | 0.01B | 0.01B | 11.62B | 12.54B | 12.67B | 12.57B | 13.89B | 14.29B | 14.38B | 14.55B | 15.76B | 17.41B | 17.42B | 17.25B | 16.63B | 15.53B | 15.48B | 15.51B | 15.46B | 15.48B | 15.73B | 15.92B | 15.94B | 16.03B | 16.26B | 16.75B | 17.76B | 17.84B | 19.13B | 19.27B | 19.43B | 19.49B | 20.53B | 21.17B |
|
Total Liabilities
|
-2.15B | -2.03B | -2.18B | -2.55B | 22.29B | 21.95B | 21.75B | 21.57B | 21.41B | 21.28B | 20.98B | 20.75B | 19.67B | 19.52B | 19.51B | 19.38B | 20.36B | 12.69B | 12.75B | 12.78B | 12.54B | 12.51B | 13.43B | 13.56B | 13.44B | 14.74B | 15.16B | 15.27B | 15.43B | 16.69B | 18.42B | 18.45B | 18.24B | 17.59B | 16.51B | 16.44B | 16.26B | 16.16B | 16.17B | 16.42B | 16.61B | 16.62B | 16.72B | 16.95B | 17.75B | 18.75B | 18.82B | 20.12B | 20.21B | 20.38B | 20.45B | 21.53B | 22.12B |
|
Total Debt
|
| | | | 11.76B | 11.55B | 11.32B | 11.13B | 10.81B | 10.58B | 10.41B | 10.06B | 9.97B | 9.97B | 10.00B | 9.98B | 6.62B | 6.63B | 6.62B | 6.61B | 6.60B | 6.61B | 7.58B | 7.57B | 7.28B | 7.37B | 7.81B | 7.80B | 7.99B | 9.50B | 10.48B | 10.49B | 10.49B | 9.96B | 8.77B | 8.77B | 8.77B | 8.77B | 8.74B | 8.73B | 8.75B | 8.74B | 8.73B | 8.72B | 9.20B | 10.17B | 10.17B | 11.16B | 11.15B | 11.15B | 10.94B | 11.64B | 12.36B |
|
Common Equity
|
2.15B | 2.03B | 2.18B | 2.55B | 4.28B | 4.45B | 4.75B | 4.75B | 4.71B | 4.62B | 5.07B | 5.18B | 5.95B | 6.24B | 6.38B | 6.52B | 5.63B | 1.60B | 1.51B | 1.45B | 1.69B | 1.75B | 0.56B | 0.58B | 0.56B | 0.11B | -0.03B | -0.21B | -0.48B | -0.91B | -1.30B | -1.32B | -1.49B | -1.62B | -1.42B | -1.13B | -0.82B | -0.70B | -0.79B | -0.91B | -1.10B | -1.42B | -1.43B | -1.76B | -2.36B | -2.83B | -3.12B | -3.47B | -3.73B | -4.38B | -4.59B | -4.93B | -5.39B |
|
Shareholder's Equity
|
2.15B | 2.03B | 2.18B | 2.55B | 4.28B | 4.45B | 4.75B | 4.75B | 4.71B | 4.62B | 5.07B | 5.18B | 5.95B | 6.24B | 6.38B | 6.52B | 5.63B | 1.60B | 1.51B | 1.45B | 1.69B | 1.75B | 0.56B | 0.58B | 0.56B | 0.11B | -0.03B | -0.21B | -0.48B | -0.91B | -1.30B | -1.32B | -1.49B | -1.62B | -1.42B | -1.13B | -0.82B | -0.70B | -0.79B | -0.91B | -1.10B | -1.42B | -1.43B | -1.76B | -2.36B | -2.83B | -3.12B | -3.47B | -3.73B | -4.38B | -4.59B | -4.93B | -5.39B |
|
Liabilities and Shareholders Equity
|
| | | | 26.56B | 26.39B | 26.50B | 26.32B | 26.12B | 25.91B | 26.05B | 25.93B | 25.62B | 25.72B | 25.85B | 25.87B | 26.21B | 14.29B | 14.27B | 14.22B | 14.23B | 14.26B | 13.99B | 14.14B | 13.99B | 14.85B | 15.14B | 15.07B | 14.96B | 15.79B | 17.13B | 17.13B | 16.75B | 15.97B | 15.09B | 15.31B | 15.44B | 15.46B | 15.38B | 15.51B | 15.51B | 15.21B | 15.30B | 15.20B | 15.40B | 15.93B | 15.74B | 16.69B | 16.52B | 16.04B | 15.90B | 16.64B | 16.77B |
|
Treasury Shares
|
| | | | 0.01B | 0.00B | 0.00B | 0.00B | 0.01B | | | | 0.00B | | | | 0.00B | 0.00B | 0.01B | 0.01B | 0.01B | 0.00B | 0.02B | 0.02B | 0.02B | 0.00B | 0.05B | 0.05B | 0.02B | 0.06B | 0.00B | 0.05B | 0.00B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.00B | 0.06B | 0.01B | 0.00B | 0.01B | 0.08B | 0.02B | 0.08B | 0.01B | 0.01B | 0.09B | 0.10B | 0.10B | 0.10B | 0.11B |
|
Retained Earnings
|
-0.41B | -0.57B | -0.59B | -0.42B | -0.26B | -0.24B | -0.19B | -0.40B | -0.63B | -0.87B | -0.67B | -0.79B | -0.78B | -3.15B | -2.98B | -2.87B | -1.00B | -7.63B | -7.51B | -7.38B | -0.74B | -6.87B | -6.70B | -6.58B | -0.78B | -6.56B | -6.34B | -6.10B | -5.96B | -6.00B | -6.43B | -6.51B | -6.73B | -6.84B | -6.71B | -6.47B | -6.32B | -6.11B | -5.78B | -5.48B | -5.19B | -5.03B | -4.65B | -4.32B | -4.21B | -3.98B | -3.60B | -3.29B | -2.82B | -2.56B | -2.15B | -1.77B | -1.51B |