|
Cash & Equivalents
|
0.61B | 0.33B | 0.42B | 0.49B | 0.51B | 0.06B | 0.05B | 0.26B | 0.31B | 0.43B | 0.94B | 1.17B | 1.04B | 0.99B | 0.47B | 0.49B | 0.32B | 0.53B | 0.07B | 0.26B | 0.09B | 0.16B | 0.04B | 0.19B | 0.05B | 0.02B | 0.28B | 0.15B | 0.11B | 0.15B | 0.19B | 0.29B | 0.51B | 0.46B | 0.66B | 0.94B | 1.13B | 0.68B | 0.88B | 0.75B | 0.76B | 0.81B | 1.16B | 1.30B | 1.04B | 0.17B | 0.61B | 0.59B | 1.16B | 0.63B | 1.49B | 1.71B | 2.49B | 2.25B | 2.74B | 2.76B | 1.66B | 1.77B | 2.03B | 0.63B | 0.87B | 1.48B | 1.09B | 0.70B | 1.23B | 1.72B | 1.35B |
|
Cash & Current Investments
|
0.61B | 0.33B | 0.42B | 0.49B | 0.51B | 0.06B | 0.05B | 0.26B | 0.31B | 0.43B | 0.94B | 1.17B | 1.04B | 0.99B | 0.47B | 0.49B | 0.32B | 0.53B | 0.07B | 0.26B | 0.09B | 0.16B | 0.04B | 0.19B | 0.05B | 0.02B | 0.28B | 0.15B | 0.11B | 0.15B | 0.19B | 0.29B | 0.51B | 0.46B | 0.66B | 0.94B | 1.13B | 0.68B | 0.88B | 0.75B | 0.76B | 0.81B | 1.16B | 1.30B | 1.04B | 0.17B | 0.61B | 0.59B | 1.16B | 0.63B | 1.49B | 1.71B | 2.49B | 2.25B | 2.74B | 2.76B | 1.66B | 1.77B | 2.03B | 0.63B | 0.87B | 1.48B | 1.09B | 0.70B | 1.23B | 1.72B | 1.35B |
|
Receivables - Net
|
| 1.56B | 1.52B | 1.62B | 1.82B | 1.73B | 1.74B | 1.97B | 2.27B | 2.38B | 2.17B | 2.24B | 2.14B | 2.12B | 2.37B | 1.99B | 2.22B | 2.18B | 2.09B | 1.99B | 2.49B | 2.20B | 2.12B | 1.36B | 1.42B | 1.71B | 1.30B | 1.18B | 1.19B | 1.53B | 1.31B | 1.52B | 1.32B | 1.19B | 1.51B | 2.13B | 1.81B | 2.03B | 2.09B | 1.92B | 2.43B | 2.34B | 2.19B | 2.04B | 0.86B | 1.35B | 1.05B | 1.47B | 1.89B | 2.57B | 3.08B | 3.07B | 4.27B | 5.36B | 3.97B | 3.48B | 3.17B | 3.41B | 4.02B | 3.29B | 3.86B | 4.44B | 4.05B | 4.12B | 4.02B | 4.04B | 3.75B |
|
Receivables - Other
|
| | | | | | | | | | | | | | | 0.01B | 0.05B | 0.13B | 0.04B | -0.16B | 0.13B | 0.00B | 0.07B | -0.15B | 0.04B | 0.20B | 0.08B | 0.10B | 0.10B | 0.10B | -0.06B | 0.13B | 0.24B | 0.09B | 0.07B | 0.40B | 0.28B | 0.27B | 0.29B | 0.50B | 0.60B | 0.90B | 0.85B | 0.76B | 0.20B | 0.23B | 0.18B | 0.29B | 0.29B | 0.47B | 0.85B | 0.82B | 1.29B | 1.48B | 1.18B | 0.82B | 0.67B | | | | | | | | | | |
|
Receivables
|
| 1.56B | 1.52B | 1.62B | 1.82B | 1.73B | 1.74B | 1.97B | 2.27B | 2.38B | 2.17B | 2.24B | 2.14B | 2.12B | 2.37B | 2.00B | 2.26B | 2.30B | 2.13B | 1.82B | 2.62B | 2.21B | 2.19B | 1.20B | 1.46B | 1.91B | 1.39B | 1.28B | 1.29B | 1.64B | 1.24B | 1.65B | 1.56B | 1.28B | 1.58B | 2.54B | 2.09B | 2.30B | 2.38B | 2.42B | 3.03B | 3.24B | 3.03B | 2.81B | 1.06B | 1.57B | 1.23B | 1.77B | 2.17B | 3.05B | 3.92B | 3.89B | 5.56B | 6.84B | 5.15B | 4.29B | 3.84B | 3.41B | 4.02B | 3.29B | 3.86B | 4.44B | 4.05B | 4.12B | 4.02B | 4.04B | 3.75B |
|
Finished Goods
|
| 0.62B | 0.60B | 0.53B | 0.64B | 0.61B | | 0.52B | 0.93B | 1.05B | 1.01B | 0.74B | 1.15B | 0.92B | 1.24B | 0.83B | 1.09B | 1.20B | 1.13B | 0.98B | 0.92B | 1.03B | 1.02B | 0.99B | 0.85B | 0.89B | 0.94B | 0.89B | 0.78B | 0.71B | 0.72B | 0.71B | 0.78B | 0.78B | 0.79B | 0.85B | 1.00B | 0.95B | 1.06B | 0.98B | 0.94B | 0.92B | 0.75B | 0.98B | 0.78B | 0.90B | 0.82B | 0.89B | 0.99B | 0.99B | 1.12B | 0.87B | 1.08B | 1.09B | 1.15B | 1.12B | 1.30B | 1.09B | 1.30B | 1.43B | 1.56B | 1.38B | 1.04B | 1.18B | 1.29B | 1.19B | 1.47B |
|
Current Deferred Tax Assets
|
| 0.39B | 0.42B | 0.44B | 0.45B | 0.44B | | 0.49B | 0.59B | 0.63B | 0.59B | 0.58B | 0.63B | 0.54B | 0.59B | 0.53B | 0.55B | 0.56B | 0.60B | 0.53B | 0.59B | 0.62B | 0.57B | 0.28B | 0.22B | 0.31B | 0.24B | 0.20B | 0.20B | 0.26B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Assets
|
| 3.17B | 3.21B | 3.32B | 3.69B | 3.14B | | 3.49B | 4.42B | 4.76B | 4.99B | 4.97B | 5.25B | 4.84B | 4.92B | 4.13B | 4.51B | 4.84B | 4.27B | 4.09B | 4.44B | 4.40B | 4.11B | 3.14B | 2.91B | 3.39B | 3.15B | 2.75B | 2.69B | 3.09B | 2.64B | 2.87B | 2.95B | 2.79B | 3.32B | 4.26B | 4.29B | 4.01B | 4.39B | 4.06B | 4.56B | 4.54B | 4.55B | 4.79B | 3.50B | 2.95B | 3.30B | 3.47B | 4.62B | 4.78B | 6.26B | 6.20B | 8.46B | 9.33B | 8.44B | 7.91B | 6.86B | 6.92B | 8.03B | 6.10B | 7.07B | 8.04B | 6.90B | 6.70B | 7.25B | 7.69B | 7.23B |
|
Property, Plant & Equipment (Net)
|
| 10.08B | 11.04B | 12.17B | 12.96B | 13.75B | | 15.70B | 16.77B | 17.81B | 18.53B | 18.72B | 20.03B | 20.97B | 22.40B | 24.14B | 26.93B | 27.82B | 28.91B | 29.86B | 29.27B | 30.26B | 31.38B | 31.33B | 29.33B | 29.94B | 28.76B | 28.32B | 27.02B | 28.68B | 28.19B | 27.24B | 27.24B | 26.66B | 28.38B | 27.14B | 27.18B | 26.54B | 26.17B | 25.93B | 25.75B | 25.59B | 25.94B | 25.91B | 25.42B | 24.42B | 25.20B | 24.57B | 25.05B | 25.70B | 24.93B | 24.78B | 24.56B | 24.29B | 23.01B | 22.47B | 22.52B | 22.69B | 22.66B | 22.65B | 22.89B | 22.55B | 22.60B | 22.05B | 21.38B | 22.13B | 21.96B |
|
Long-Term Investments
|
| 0.79B | 0.83B | 0.81B | 0.72B | 0.73B | | 0.86B | 0.87B | 0.88B | 0.94B | 0.90B | 0.93B | 0.92B | 1.01B | 1.10B | 1.17B | 1.26B | 1.28B | 1.27B | 1.21B | 1.20B | 1.27B | 1.24B | 1.19B | 1.24B | 1.14B | 0.94B | 1.03B | 1.02B | 0.94B | 0.77B | 0.77B | 0.67B | 0.74B | 0.68B | 0.67B | 0.67B | 0.64B | 0.65B | 0.64B | 0.67B | 0.69B | 0.67B | 0.67B | 0.64B | 0.58B | 0.60B | 0.60B | 0.61B | 0.60B | 0.60B | 0.60B | 0.59B | 0.68B | 0.66B | 0.74B | 0.74B | 0.78B | 0.78B | 0.80B | 0.79B | 0.79B | 0.78B | 0.75B | 0.79B | 0.81B |
|
Goodwill
|
| 0.17B | 0.19B | 0.19B | 0.20B | 0.20B | | 0.20B | 0.21B | 0.21B | 0.21B | 0.20B | 0.20B | 0.20B | 0.20B | 0.21B | 0.22B | 0.22B | 0.22B | 0.21B | 0.20B | 0.21B | 0.21B | 0.20B | 0.18B | 0.18B | 0.17B | 0.17B | 0.14B | 0.14B | 0.14B | 0.14B | 0.14B | 0.14B | 0.15B | 0.15B | 0.15B | 0.14B | 0.14B | 0.14B | 0.14B | 0.14B | 0.14B | 0.14B | 0.12B | 0.12B | 0.12B | 0.13B | 0.13B | 0.14B | 0.13B | 0.13B | 0.13B | 0.13B | 0.13B | 0.12B | 0.12B | 0.12B | 0.12B | 0.12B | 0.12B | 0.12B | 0.12B | 0.12B | 0.12B | 0.12B | 0.12B |
|
Intangibles
|
| 0.05B | 0.05B | 0.05B | 0.06B | 0.06B | | 0.06B | 0.06B | 0.07B | 0.07B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Goodwill & Intangibles
|
| 0.22B | 0.24B | 0.25B | 0.25B | 0.26B | | 0.26B | 0.27B | 0.28B | 0.27B | 0.26B | 0.26B | 0.26B | 0.26B | 0.26B | 0.28B | 0.27B | 0.27B | 0.27B | 0.26B | 0.25B | 0.25B | 0.25B | 0.23B | 0.23B | 0.22B | 0.22B | 0.18B | 0.19B | 0.14B | 0.14B | 0.14B | 0.14B | 0.15B | 0.15B | 0.15B | 0.14B | 0.14B | 0.14B | 0.14B | 0.14B | 0.14B | 0.14B | 0.12B | 0.12B | 0.12B | 0.13B | 0.13B | 0.14B | 0.13B | 0.13B | 0.13B | 0.13B | 0.13B | 0.12B | 0.12B | 0.12B | 0.12B | 0.12B | 0.12B | 0.12B | 0.12B | 0.12B | 0.12B | 0.12B | 0.12B |
|
Other Non-Current Assets
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 0.17B | 0.54B | 0.57B | 0.34B | 0.21B | 0.18B | 0.30B | 0.40B | 0.53B | 0.61B | 0.72B | 0.66B | 0.63B | 0.86B | 0.40B | 0.43B | 0.44B | 0.43B | 0.36B | 0.35B | 0.40B | 0.42B | 0.45B | 0.55B | 0.64B | 0.84B | 0.88B | 0.70B | 0.90B | 0.92B | 0.89B | 0.92B | 0.62B | 0.67B | 0.77B | 0.78B | 1.09B | 1.09B | 1.15B | 1.09B |
|
Non-Current Assets
|
| 11.09B | 12.11B | 13.23B | 13.94B | 14.73B | | 16.82B | 17.90B | 18.97B | 19.74B | 19.88B | 21.23B | 22.15B | 23.66B | 25.50B | 28.38B | 29.36B | 30.46B | 31.39B | 30.74B | 31.71B | 32.90B | 32.81B | 30.74B | 31.42B | 30.12B | 29.60B | 28.77B | 30.46B | 29.65B | 28.36B | 28.33B | 27.78B | 29.67B | 28.49B | 28.60B | 28.07B | 27.60B | 27.35B | 27.40B | 26.79B | 27.20B | 27.16B | 26.65B | 25.54B | 26.25B | 25.70B | 26.20B | 26.90B | 26.21B | 26.16B | 26.13B | 25.89B | 24.52B | 24.16B | 24.29B | 24.44B | 24.49B | 24.17B | 24.48B | 24.23B | 24.28B | 24.04B | 23.34B | 24.19B | 23.98B |
|
Assets
|
| 14.27B | 15.32B | 16.55B | 17.63B | 17.87B | 18.67B | 20.31B | 22.32B | 23.73B | 24.73B | 24.84B | 26.48B | 26.99B | 28.59B | 29.63B | 32.89B | 34.20B | 34.73B | 35.48B | 35.18B | 36.11B | 37.01B | 35.96B | 33.65B | 34.81B | 33.27B | 32.35B | 31.46B | 33.55B | 32.29B | 31.23B | 31.28B | 30.57B | 32.99B | 32.75B | 32.90B | 32.08B | 31.99B | 31.41B | 31.96B | 31.34B | 31.75B | 31.96B | 30.14B | 28.49B | 29.55B | 29.17B | 30.82B | 31.68B | 32.47B | 32.35B | 34.59B | 35.21B | 32.96B | 32.06B | 31.15B | 31.36B | 32.51B | 30.26B | 31.55B | 32.27B | 31.18B | 30.74B | 30.59B | 31.88B | 31.21B |
|
Accounts Payables
|
| 2.49B | 2.57B | 2.66B | 3.32B | 3.11B | | 3.42B | 4.26B | 4.32B | 4.45B | 4.22B | 4.39B | 4.50B | 4.79B | 4.29B | 4.67B | 4.71B | 4.42B | 4.31B | 4.54B | 4.36B | 4.20B | 3.50B | 2.90B | 2.93B | 2.60B | 2.24B | 2.06B | 2.47B | 2.22B | 2.39B | 2.25B | 2.20B | 2.42B | 3.05B | 2.74B | 3.04B | 3.49B | 2.79B | 3.54B | 2.98B | 2.96B | 3.23B | 2.41B | 2.29B | 2.42B | 2.42B | 2.94B | 3.59B | 4.42B | 4.11B | 5.81B | 6.23B | 4.98B | 4.56B | 4.39B | 4.41B | 5.40B | 4.58B | 5.17B | 5.60B | 4.66B | 4.94B | 4.89B | 4.84B | 4.89B |
|
Payables
|
| 2.49B | 2.57B | 2.66B | 3.32B | 3.11B | | 3.42B | 4.26B | 4.32B | 4.45B | 4.22B | 4.39B | 4.50B | 4.79B | 4.29B | 4.67B | 4.71B | 4.42B | 4.31B | 4.54B | 4.36B | 4.20B | 3.50B | 2.90B | 2.93B | 2.60B | 2.24B | 2.06B | 2.47B | 2.22B | 2.39B | 2.25B | 2.20B | 2.42B | 3.05B | 2.74B | 3.04B | 3.49B | 2.79B | 3.54B | 2.98B | 2.96B | 3.23B | 2.41B | 2.29B | 2.42B | 2.42B | 2.94B | 3.59B | 4.42B | 4.11B | 5.81B | 6.23B | 4.98B | 4.56B | 4.39B | 4.41B | 5.40B | 4.58B | 5.17B | 5.60B | 4.66B | 4.94B | 4.89B | 4.84B | 4.89B |
|
Accumulated Expenses
|
| | | 0.04B | | 0.05B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Accumulated Expenses
|
| | | | | | | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | | 0.05B | 0.05B | 0.05B | | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.04B | 0.04B | 0.04B | 0.05B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Short term Debt
|
| 0.09B | 0.10B | 0.06B | 0.10B | 0.19B | 0.32B | 0.23B | 0.23B | 0.38B | 0.37B | 0.36B | 0.36B | 0.36B | 0.44B | 0.48B | 1.15B | 1.47B | 1.76B | 1.76B | 1.67B | 1.49B | 1.62B | 1.74B | 1.57B | 1.61B | 1.50B | 1.46B | 1.34B | 1.44B | 0.21B | 0.15B | 0.15B | 0.15B | 0.16B | 0.16B | 0.16B | 0.16B | 0.15B | 0.15B | 0.15B | 0.15B | 0.15B | 0.17B | 0.17B | 0.16B | 0.17B | 0.17B | 0.15B | 0.16B | 0.10B | 0.10B | 0.10B | 0.10B | 0.09B | 0.09B | 0.09B | 0.09B | 0.09B | 0.09B | 0.09B | 0.09B | 0.09B | 0.01B | 0.01B | 0.01B | 0.01B |
|
Current Taxes
|
| 0.78B | 0.62B | 0.80B | 0.66B | 0.60B | | 0.87B | 0.91B | 0.96B | 1.17B | 1.24B | 1.33B | 1.34B | 1.13B | 1.19B | 1.01B | 1.04B | 0.56B | 0.69B | 0.74B | 0.65B | 0.64B | 0.03B | 0.18B | 0.30B | 0.32B | 0.34B | 0.32B | 0.36B | 0.35B | 0.37B | 0.02B | 0.03B | 0.05B | 0.04B | 0.06B | 0.07B | 0.01B | 0.05B | 0.03B | 0.02B | 0.03B | 0.08B | 0.00B | | | | 0.02B | 0.03B | 0.21B | 0.20B | 0.92B | 1.58B | 1.77B | 1.90B | 0.37B | 0.14B | 0.31B | 0.18B | 0.01B | 0.07B | 0.03B | 0.06B | | | 0.01B |
|
Total Current Liabilities
|
| 3.37B | 3.29B | 3.57B | 4.08B | 3.90B | | 4.52B | 5.40B | 5.65B | 5.99B | 5.81B | 6.08B | 6.21B | 6.36B | 5.96B | 6.83B | 7.22B | 6.74B | 6.76B | 6.95B | 6.49B | 6.46B | 5.27B | 4.64B | 4.83B | 4.42B | 4.04B | 3.73B | 4.27B | 2.78B | 2.91B | 2.42B | 2.38B | 2.63B | 3.26B | 2.96B | 3.27B | 3.66B | 3.00B | 3.72B | 3.15B | 3.13B | 3.48B | 2.59B | 2.45B | 2.59B | 2.59B | 3.11B | 3.78B | 4.73B | 4.41B | 6.83B | 7.91B | 6.85B | 6.56B | 4.85B | 4.64B | 5.80B | 4.85B | 5.27B | 5.76B | 4.78B | 5.02B | 4.91B | 4.86B | 4.91B |
|
Capital Leases
|
| 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | | 0.03B | 0.03B | 0.03B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.14B | 0.13B | 0.13B | 0.13B | 0.12B | 0.11B | 0.12B | 0.12B | 0.15B | 0.12B | 0.13B | 0.48B | 0.46B | 0.44B | 0.46B | 0.45B | 0.44B | 0.44B | 0.43B | 0.45B | 0.44B | 0.44B | 0.42B | 0.41B | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Debt
|
| | | | | | | 0.52B | 0.51B | 0.87B | 0.86B | 0.82B | 0.84B | 0.83B | 0.99B | 1.19B | 2.75B | 3.49B | 4.22B | 4.24B | 4.03B | 4.07B | 4.09B | 4.33B | 4.54B | 4.88B | 4.96B | 4.92B | 5.14B | 5.47B | 5.40B | 3.77B | 3.80B | 3.73B | 4.00B | 3.94B | 3.96B | 3.87B | 3.81B | 3.77B | 3.74B | 3.71B | 3.76B | 3.76B | 3.71B | 3.58B | 3.72B | 3.80B | 3.91B | 4.12B | 4.02B | 4.01B | 3.99B | 3.96B | 3.10B | 2.97B | 2.98B | 2.99B | 3.00B | 2.95B | 2.97B | 2.93B | 2.93B | 2.86B | 2.78B | 2.87B | 2.89B |
|
Pension
|
| | | 1.59B | | 1.22B | | 1.62B | 1.77B | 1.67B | 1.66B | 2.58B | 2.73B | 2.58B | 2.47B | 2.74B | 2.74B | 2.54B | 2.33B | 1.38B | 1.30B | 1.22B | 1.14B | 1.53B | 1.57B | 1.52B | 1.40B | 1.10B | 0.96B | 1.00B | 0.96B | 1.23B | 1.15B | 1.09B | 1.12B | 1.20B | 1.21B | 1.16B | 1.12B | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability
|
| 1.32B | 1.41B | 1.32B | 1.38B | 1.47B | -0.02B | 1.53B | 1.53B | 1.59B | 1.62B | 1.41B | 1.51B | 1.60B | 1.75B | 1.94B | 2.32B | 2.47B | 2.60B | 2.93B | 2.88B | 3.14B | 3.29B | 3.38B | 3.05B | 3.37B | 3.18B | 3.14B | 3.06B | 3.23B | 3.07B | 3.05B | 3.21B | 3.13B | 3.46B | 3.30B | 3.49B | 3.47B | 3.63B | 3.86B | 3.87B | 3.48B | 3.61B | 3.57B | 3.49B | 3.22B | 3.35B | 3.20B | 3.39B | 3.57B | 3.42B | 3.60B | 3.48B | 3.40B | 3.28B | 3.47B | 3.47B | 3.45B | 3.38B | 3.31B | 3.29B | 3.20B | 3.23B | 3.29B | 3.18B | 3.30B | 3.17B |
|
Other Non-Current Liabilities
|
| 1.91B | 2.02B | 2.69B | 2.58B | 2.36B | | 2.72B | 2.92B | 2.84B | 2.80B | 3.79B | 3.95B | 3.82B | 3.76B | 4.02B | 4.08B | 4.10B | 3.94B | 2.95B | 2.83B | 2.67B | 2.59B | 3.14B | 3.06B | 3.23B | 2.99B | 2.70B | 2.53B | 2.68B | 2.64B | 2.74B | 2.73B | 2.74B | 2.95B | 2.98B | 3.05B | 3.06B | 2.55B | 2.23B | 2.34B | 2.30B | 2.33B | 2.76B | 2.78B | 2.71B | 2.79B | 3.14B | 3.23B | 3.30B | 3.46B | 3.09B | 2.70B | 2.71B | 2.63B | 2.55B | 2.52B | 2.54B | 2.58B | 2.83B | 2.86B | 2.88B | 2.92B | 2.77B | 2.71B | 2.82B | 3.03B |
|
Total Non-Current Liabilities
|
| 4.71B | 4.73B | 4.92B | 5.49B | 5.40B | | 6.56B | 7.47B | 8.12B | 8.48B | 8.04B | 8.43B | 8.64B | 9.11B | 9.09B | 11.91B | 13.18B | 13.56B | 13.92B | 13.86B | 13.71B | 13.84B | 12.98B | 12.23B | 13.09B | 12.55B | 12.10B | 11.92B | 12.97B | 11.25B | 9.73B | 9.43B | 9.24B | 10.09B | 10.54B | 10.40B | 10.61B | 11.10B | 10.62B | 11.33B | 10.34B | 10.51B | 10.81B | 9.78B | 9.25B | 9.66B | 9.60B | -3.19B | 11.48B | 12.17B | 12.02B | 14.30B | 15.26B | 13.23B | 13.00B | 11.30B | 11.08B | 12.17B | 11.11B | 11.53B | 11.89B | 10.93B | 11.16B | 10.87B | 11.03B | 10.97B |
|
Total Liabilities
|
| 6.63B | 6.75B | 7.61B | 8.07B | 7.76B | | 9.28B | 10.39B | 10.96B | 11.27B | 11.83B | 12.37B | 12.46B | 12.87B | 13.11B | 15.98B | 17.28B | 17.50B | 16.87B | 16.69B | 16.39B | 16.43B | 16.12B | 15.29B | 16.32B | 15.54B | 14.80B | 14.45B | 15.65B | 13.89B | 12.47B | 12.17B | 11.98B | 13.04B | 13.51B | 13.45B | 13.66B | 13.65B | 12.85B | 13.67B | 12.64B | 12.84B | 13.57B | 12.56B | 11.96B | 12.45B | 12.74B | 0.05B | 14.78B | 15.62B | 15.11B | 17.00B | 17.97B | 15.85B | 15.55B | 13.82B | 13.62B | 14.75B | 13.94B | 14.40B | 14.77B | 13.85B | 13.93B | 13.57B | 13.84B | 14.01B |
|
Total Debt
|
| 0.09B | 0.10B | 0.06B | 0.10B | 0.19B | 0.32B | 0.75B | 0.74B | 1.25B | 1.23B | 1.18B | 1.20B | 1.19B | 1.43B | 1.66B | 3.90B | 4.96B | 5.98B | 5.99B | 5.71B | 5.56B | 5.70B | 6.07B | 6.10B | 6.49B | 6.45B | 6.38B | 6.48B | 6.91B | 5.61B | 3.92B | 3.95B | 3.88B | 4.16B | 4.10B | 4.12B | 4.03B | 3.97B | 3.92B | 3.89B | 3.86B | 3.91B | 3.93B | 3.88B | 3.75B | 3.89B | 3.98B | 4.06B | 4.28B | 4.12B | 4.11B | 4.08B | 4.05B | 3.19B | 3.06B | 3.07B | 3.09B | 3.09B | 3.04B | 3.06B | 3.01B | 3.02B | 2.87B | 2.79B | 2.89B | 2.90B |
|
Common Equity
|
| 7.64B | 8.57B | 8.76B | 9.56B | 10.11B | | 10.94B | 11.93B | 12.78B | 13.45B | 13.71B | 14.10B | 14.53B | 15.72B | 17.42B | 16.90B | 16.91B | 17.23B | 18.76B | 18.49B | 19.72B | 20.58B | 20.28B | 18.36B | 18.50B | 17.73B | 17.75B | 17.01B | 17.90B | 18.40B | 19.01B | 19.11B | 18.59B | 19.95B | 19.45B | 19.67B | 18.64B | 18.34B | 18.61B | 18.32B | 18.73B | 18.91B | 18.39B | 18.05B | 16.96B | 17.10B | 16.43B | 17.17B | 16.90B | 16.85B | 17.24B | 17.59B | 17.24B | 17.10B | 16.51B | 17.33B | 17.74B | 17.76B | 16.32B | 17.15B | 17.50B | 17.33B | 16.80B | 17.01B | 18.04B | 17.21B |
|
Shareholder's Equity
|
| 7.64B | 8.57B | 8.76B | 9.56B | 10.11B | | 10.94B | 11.93B | 12.78B | 13.45B | 13.71B | 14.10B | 14.53B | 15.72B | 17.42B | 16.90B | 16.91B | 17.23B | 18.76B | 18.49B | 19.72B | 20.58B | 20.28B | 18.36B | 18.50B | 17.73B | 17.75B | 17.01B | 17.90B | 18.40B | 19.01B | 19.11B | 18.59B | 19.95B | 19.45B | 19.67B | 18.64B | 18.34B | 18.61B | 18.32B | 18.73B | 18.91B | 18.39B | 18.05B | 16.96B | 17.10B | 16.43B | 17.17B | 16.90B | 16.85B | 17.24B | 17.59B | 17.24B | 17.10B | 16.51B | 17.33B | 17.74B | 17.76B | 16.32B | 17.15B | 17.50B | 17.33B | 16.80B | 17.01B | 18.04B | 17.21B |
|
Liabilities and Shareholders Equity
|
| 14.27B | 15.32B | 16.55B | 17.63B | 17.87B | 18.67B | 20.31B | 22.32B | 23.73B | 24.73B | 24.84B | 26.48B | 26.99B | 28.59B | 29.63B | 32.89B | 34.20B | 34.73B | 35.48B | 35.18B | 36.11B | 37.01B | 35.96B | 33.65B | 34.81B | 33.27B | 32.35B | 31.46B | 33.55B | 32.29B | 31.23B | 31.28B | 30.57B | 32.99B | 32.75B | 32.90B | 32.08B | 31.99B | 31.41B | 31.96B | 31.34B | 31.75B | 31.96B | 30.14B | 28.49B | 29.55B | 29.17B | 30.82B | 31.68B | 32.47B | 32.35B | 34.59B | 35.21B | 32.96B | 32.06B | 31.15B | 31.36B | 32.51B | 30.26B | 31.55B | 32.27B | 31.18B | 30.74B | 30.59B | 31.88B | 31.21B |
|
Retained Earnings
|
| 7.14B | 8.02B | 8.76B | 9.27B | 9.79B | | -1.41B | -1.52B | -1.58B | -1.52B | -2.19B | -2.30B | -2.24B | -2.22B | -2.48B | -2.49B | -2.40B | -2.31B | -1.64B | -1.56B | -1.54B | -1.52B | -1.81B | -1.77B | -1.75B | -1.61B | -1.37B | 17.10B | 17.97B | 18.44B | -1.42B | 19.31B | 18.76B | 20.11B | -1.43B | 19.67B | -1.37B | -1.33B | -1.15B | -1.11B | -1.08B | -1.07B | -1.45B | -1.49B | -1.41B | -1.44B | -1.53B | -1.50B | -1.52B | -1.46B | -0.93B | -0.89B | -0.87B | -0.84B | -0.38B | -0.36B | -0.35B | -0.34B | 16.09B | 16.91B | 17.25B | 17.08B | 16.28B | 16.49B | 17.50B | 16.67B |