|
Cash & Equivalents
|
2.17B | 2.27B | 2.21B | 2.17B | 2.70B | 3.01B | 3.43B | 2.70B | 3.74B | 3.78B | 3.78B | 3.67B | | 3.24B | 3.27B | 4.05B | 4.02B | 3.56B | 3.60B | 4.02B | 4.33B | 4.16B | 4.60B | 5.08B | 0.03B | 281.42B | 29.95B | 4,859.00B | 4,935.00B | 310.50B | 4.76B | 4.93B | 3.49B | 0.02B | 0.02B | 3.23B | 3.05B | 16.51B | 198.71B | 16.45B | 2.83B | 2.27B | 195.68B | 17.29B | 2.46B | | 224.11B | 3.02B | 3.38B | | 247.14B | | 2.31B | | 2.31B | 2.31B | 1.48B | | 157.13B | 1.48B | 1.77B | 147.86B | 1.77B | 244.55B | 318.32B | |
|
Short-term Investments
|
0.02B | 0.01B | 0.01B | 0.02B | 0.02B | 0.01B | 0.00B | 0.02B | 0.01B | 0.02B | 0.04B | 0.06B | | 0.05B | 0.03B | 0.01B | | 0.05B | 0.07B | 0.02B | | 0.02B | 0.01B | 0.01B | 101.00B | 0.41B | 0.03B | 0.02B | 0.00B | 5.63B | 0.32B | 0.01B | 1.54B | 10,388.00B | 12,122.00B | 0.39B | 0.98B | 6.88B | 1.05B | 9.82B | 0.96B | 0.78B | 58.17B | 3.08B | 0.61B | | 63.59B | 0.45B | 0.32B | | 73.85B | | 0.88B | | | | 0.84B | | 116.50B | | 1.55B | | | 138.40B | 149.27B | |
|
Cash & Current Investments
|
2.19B | 2.27B | 2.21B | 2.19B | 2.72B | 3.02B | 3.43B | 2.72B | 3.75B | 3.80B | 3.82B | 3.73B | | 3.29B | 3.29B | 4.06B | 4.02B | 3.60B | 3.67B | 4.04B | 4.33B | 4.18B | 4.61B | 5.08B | 101.03B | 281.83B | 29.98B | 4,859.02B | 4,935.00B | 316.13B | 5.09B | 4.95B | 5.03B | 10,388.02B | 12,122.02B | 3.62B | 4.03B | 23.38B | 199.76B | 26.27B | 3.79B | 3.04B | 253.85B | 20.37B | 3.08B | | 287.70B | 3.48B | 3.70B | | 320.99B | | 3.19B | | 2.31B | 2.31B | 2.32B | | 273.63B | 1.48B | 3.32B | 147.86B | 1.77B | 382.95B | 467.59B | |
|
Receivables - Net
|
-0.08B | 0.05B | 0.70B | 0.07B | 0.04B | -0.08B | -0.15B | -0.18B | -0.25B | 1.09B | -0.17B | -0.29B | -0.25B | -0.18B | 1.26B | -0.16B | -0.19B | 1.38B | -0.22B | -0.32B | -0.23B | -0.16B | -0.14B | 1.44B | -0.24B | 105.48B | 10.40B | 1.55B | 0.00B | 118.93B | 1.74B | 1.71B | 1.90B | 12,488.00B | 13,423.00B | 2.06B | 2.02B | 13.70B | 2.04B | 14.86B | 2.14B | 2.29B | 160.55B | 18.05B | 2.44B | | 179.30B | 2.63B | 2.64B | | 201.21B | | 3.00B | | | | 3.09B | | 282.61B | | 3.62B | | | 311.58B | 339.68B | |
|
Receivables
|
-0.08B | 0.05B | 0.70B | 0.07B | 0.04B | -0.08B | -0.15B | -0.18B | -0.25B | 1.09B | -0.17B | -0.29B | -0.25B | -0.18B | 1.26B | -0.16B | -0.19B | 1.38B | -0.22B | -0.32B | -0.23B | -0.16B | -0.14B | 1.44B | -0.24B | 105.48B | 10.40B | 1.55B | 0.00B | 118.93B | 1.74B | 1.71B | 1.90B | 12,488.00B | 13,423.00B | 2.06B | 2.02B | 13.70B | 2.04B | 14.86B | 2.14B | 2.29B | 160.55B | 18.05B | 2.44B | | 179.30B | 2.63B | 2.64B | | 201.21B | | 3.00B | | | | 3.09B | | 282.61B | | 3.62B | | | 311.58B | 339.68B | |
|
Prepaid Assets
|
0.01B | -0.01B | 0.11B | 0.08B | -0.05B | -0.03B | 0.17B | 0.14B | -0.05B | -0.02B | 0.03B | 0.03B | -0.01B | 0.32B | 0.33B | 0.30B | -0.08B | 0.41B | 0.39B | 0.39B | -0.06B | -0.02B | 0.00B | 0.44B | -0.08B | 40.10B | 4.68B | 0.53B | -0.22B | 54.37B | 0.78B | 0.67B | 0.75B | 5,312.00B | 5,206.00B | 0.89B | 0.66B | 4.84B | 0.66B | 5.42B | 0.83B | 0.85B | 67.12B | 5.85B | 0.74B | | 68.95B | 0.83B | 0.91B | | 92.72B | | 1.13B | | -0.16B | -0.31B | 1.34B | | 135.70B | -0.08B | 1.47B | | 0.02B | 119.40B | 121.65B | |
|
Current Assets
|
3.12B | 3.51B | 3.85B | 3.12B | 4.65B | 4.66B | 5.21B | 4.65B | 5.31B | 5.57B | 5.41B | 5.44B | | 5.61B | 6.25B | 6.36B | | 6.20B | 6.36B | 6.50B | | 7.24B | 7.63B | 7.66B | 47,196.00B | 464.30B | 49.08B | 7.55B | 0.01B | 522.73B | 8.20B | 7.80B | 8.28B | 55,274.00B | 58,235.00B | 7.23B | 7.67B | 48.48B | 7.20B | 51.76B | 7.64B | 7.21B | 488.49B | 50.84B | 7.21B | | 573.25B | 7.99B | 8.31B | | 600.08B | | 8.87B | | | | 8.63B | | 770.67B | | 10.72B | | | 970.99B | 1,057.67B | |
|
Construction in Progress
|
| | | | | | | | | | | | | | | | | | | | | | | | 0.23B | | | | 0.29B | | | | 0.30B | | | | 0.31B | | 18.67B | | 0.27B | | | | 0.14B | | | | 0.14B | | | | 0.07B | | | | 0.06B | | | | 0.05B | | | | | |
|
Property, Plant & Equipment (Net)
|
0.92B | 0.96B | 0.95B | 0.92B | 0.99B | 0.95B | 1.01B | 0.99B | 1.09B | 1.09B | 1.03B | 0.95B | | 1.01B | 1.10B | | 0.07B | 1.12B | 1.12B | 1.19B | | 1.35B | 1.36B | 1.39B | 9,125.00B | 95.11B | 9.69B | 1.46B | 1.59B | 109.65B | 1.68B | 1.59B | 1.81B | 11,848.00B | 11,846.00B | 1.85B | 1.86B | 12.19B | 1.71B | 12.68B | 1.93B | 1.90B | 118.25B | 13.54B | 1.81B | | 123.32B | 2.48B | 1.86B | | 129.13B | | 1.79B | | | | 1.68B | | 125.42B | | 1.54B | | | 117.78B | 115.96B | |
|
Long-Term Investments
|
| 0.24B | 0.67B | 1.13B | 0.56B | 0.04B | 0.01B | 0.56B | 0.01B | 0.01B | 0.01B | 0.00B | | 0.39B | 0.94B | 0.01B | | 0.41B | 0.45B | 0.32B | | 0.47B | 0.61B | 0.24B | -0.01B | 0.95B | 0.10B | 0.01B | 0.00B | 17.40B | 0.29B | 0.27B | 0.98B | 6,061.00B | 6,169.00B | 0.96B | 0.88B | 5.62B | 0.71B | 4.54B | 0.67B | 0.55B | 39.43B | 4.24B | 0.55B | | 77.54B | 1.09B | 1.62B | | 100.96B | | 1.80B | | 0.01B | 0.01B | 1.53B | | -0.00B | 0.00B | 1.40B | -0.17B | -0.01B | 124.82B | 126.06B | |
|
Goodwill
|
0.14B | 0.14B | 0.14B | 0.14B | 0.18B | 0.18B | 0.18B | 0.18B | 0.18B | 0.18B | 0.17B | 0.16B | | 0.18B | 0.19B | 0.20B | | 0.35B | 0.35B | 0.36B | | 0.36B | 0.34B | 0.33B | 3,091.00B | 36.35B | 3.67B | 0.49B | 0.57B | 37.92B | 0.57B | 0.57B | 0.56B | 3,701.00B | 3,788.00B | 0.58B | 0.34B | 2.39B | 0.34B | 3.59B | 0.51B | 0.59B | 40.80B | 4.17B | 0.70B | | 53.60B | | 0.83B | | 61.22B | | 0.82B | | | | 0.88B | | 72.40B | | 0.88B | | | 101.06B | 115.02B | |
|
Intangibles
|
0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.02B | 0.02B | | 0.03B | 0.03B | 0.03B | -0.01B | 0.06B | 0.06B | 0.07B | | 0.05B | 0.05B | 0.04B | 638.00B | 9.44B | 0.92B | 0.10B | 0.15B | 9.58B | 0.14B | 0.15B | 0.12B | 730.00B | 700.00B | 0.09B | 0.04B | 0.37B | 0.05B | 0.76B | 0.10B | 0.21B | | 1.32B | 0.25B | | | | 0.28B | | | | 0.23B | | | | 0.21B | | | | 0.17B | | | 0.32B | | |
|
Goodwill & Intangibles
|
0.14B | 0.15B | 0.15B | 0.14B | 0.20B | 0.19B | 0.20B | 0.20B | 0.20B | 0.20B | 0.20B | 0.18B | | 0.21B | 0.23B | 0.23B | -0.01B | 0.41B | 0.41B | 0.43B | | 0.41B | 0.39B | 0.38B | 3,729.00B | 45.79B | 4.58B | 0.60B | 0.72B | 47.50B | 0.70B | 0.72B | 0.68B | 4,431.00B | 4,488.00B | 0.68B | 0.38B | 2.76B | 0.39B | 4.34B | 0.61B | 0.80B | 40.80B | 5.49B | 0.95B | | 53.60B | 1.16B | 1.11B | | 61.22B | | 1.04B | | | | 1.09B | | 72.40B | | 1.04B | | | 101.38B | 115.02B | |
|
Long-Term Deferred Tax
|
0.09B | 0.10B | 0.11B | 0.08B | 0.08B | 0.06B | 0.07B | 0.08B | 0.09B | 0.09B | 0.08B | 0.07B | | 0.06B | 0.07B | 0.06B | 0.14B | 0.09B | 0.09B | 0.09B | | 0.11B | 0.11B | 0.10B | 537.00B | 4.84B | 0.51B | 0.09B | 0.00B | 6.26B | 0.10B | 0.08B | 0.08B | 679.00B | 724.00B | 0.18B | 0.20B | 1.30B | 0.19B | 1.22B | 0.20B | 0.20B | 13.63B | 1.39B | 0.23B | | 13.05B | | 0.15B | | 9.76B | | 0.16B | | | | 0.15B | | 8.68B | | 0.06B | | | 11.08B | 15.26B | |
|
Other Non-Current Assets
|
0.05B | 0.00B | 0.01B | 0.05B | 0.02B | 0.02B | 0.02B | 0.08B | 0.02B | 0.03B | 0.05B | 0.05B | 0.05B | 0.02B | 0.05B | 0.05B | 0.06B | 0.03B | 0.05B | 0.05B | 0.05B | 0.04B | 0.06B | 0.04B | 0.06B | 3.02B | 0.65B | 0.04B | 0.07B | 7.51B | 0.11B | 0.11B | 0.09B | 756.00B | 777.00B | 0.12B | 0.08B | 1.69B | 3.30B | 1.81B | 0.05B | 0.30B | 17.17B | 1.82B | 0.05B | | 4.04B | 1.15B | 0.07B | | 5.26B | | 0.06B | | 0.06B | 0.05B | 0.04B | | 25.18B | 0.04B | 0.40B | 4.07B | 0.05B | 27.13B | 4.10B | |
|
Non-Current Assets
|
1.26B | 1.32B | 1.33B | 1.25B | 1.50B | 1.46B | 1.53B | 1.50B | 1.70B | 1.58B | 1.64B | 1.39B | | 1.50B | 1.63B | 1.59B | | 1.93B | 2.04B | 2.03B | | 2.38B | 2.36B | 2.36B | 19,156.00B | 209.54B | 3.33B | 3.06B | 0.00B | 241.46B | 3.68B | 3.58B | 4.57B | 29,851.00B | 30,243.00B | 29,742.00B | 4.58B | 29.62B | 4.09B | 31.09B | 4.61B | 5.20B | 363.62B | 35.61B | 5.05B | | 412.53B | 5.88B | 6.52B | | 461.02B | | 6.69B | | | | 6.69B | | 532.32B | | 5.80B | | | 518.04B | 546.13B | |
|
Assets
|
4.37B | 4.83B | 5.19B | 5.58B | 6.15B | 6.12B | 6.74B | 6.56B | 7.01B | 7.15B | 7.05B | 6.84B | 7.54B | 7.12B | 7.88B | 7.96B | 8.54B | 8.13B | 8.40B | 8.73B | 9.52B | 9.62B | 9.99B | 10.03B | 10.62B | 673.84B | 70.91B | 71.26B | 11.38B | 764.19B | 11.88B | 80.64B | 12.85B | 131.78B | 135.51B | 11.89B | 12.26B | 78.10B | 112.88B | 82.85B | 12.25B | 12.42B | 852.11B | 86.45B | 12.26B | | 985.78B | 13.87B | 14.82B | | 1,061.10B | | 15.55B | | | | 15.31B | | 1,302.99B | | 16.52B | | | 1,489.03B | 1,603.80B | |
|
Accounts Payables
|
-0.01B | -0.00B | 0.00B | -0.00B | -0.00B | 0.00B | 0.01B | 0.00B | 0.01B | 0.01B | -0.01B | -0.00B | -0.01B | 0.00B | 0.00B | 0.01B | 0.02B | -0.02B | -0.00B | 0.01B | 0.01B | -0.01B | 0.02B | 0.03B | -0.00B | 1.96B | 0.11B | 0.02B | 0.04B | 2.62B | 0.05B | 0.06B | 0.06B | 260.00B | 538.00B | 0.08B | 0.11B | 0.80B | 0.16B | 1.52B | 0.24B | 0.32B | 21.34B | 1.88B | 0.38B | | -4.77B | 0.34B | 0.36B | | 3.49B | | 0.55B | | -0.00B | 0.08B | 0.47B | | -0.08B | -0.01B | 0.47B | -1.47B | -0.04B | 41.64B | 38.39B | |
|
Notes Payables
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.00B | | | | | | | | | | | | | | | | -0.06B | -0.29B | -0.37B | | -0.35B | -0.58B | -1.25B | | 0.85B | 0.91B | | |
|
Payables
|
-0.01B | -0.00B | 0.00B | -0.00B | -0.00B | 0.00B | 0.01B | 0.00B | 0.01B | 0.01B | -0.01B | -0.00B | -0.01B | 0.00B | 0.00B | 0.01B | 0.02B | -0.02B | -0.00B | 0.01B | 0.01B | -0.01B | 0.02B | 0.03B | -0.00B | 1.96B | 0.11B | 0.02B | 0.04B | 2.62B | 0.05B | 0.06B | 0.06B | 260.00B | 538.00B | 0.08B | 0.11B | 0.80B | 3.16B | 1.52B | 0.24B | 0.32B | 21.34B | 1.88B | 0.38B | | -4.77B | 0.34B | 0.36B | | 3.49B | | 0.55B | | -0.06B | -0.21B | 0.10B | | -0.43B | -0.58B | -0.78B | -1.47B | 0.82B | 42.55B | 38.39B | |
|
Accumulated Expenses
|
| | | | | | | | | | | | | | | | 0.03B | | | | 0.04B | | | | | | | | | | | | 0.40B | | | | 0.38B | | | | 0.48B | | | | 0.52B | | | | 0.61B | | | | 0.99B | | | | 0.95B | | | | 0.99B | | | 0.99B | | |
|
Other Accumulated Expenses
|
0.29B | 0.32B | 0.35B | 0.29B | 0.38B | 0.38B | 0.43B | 0.38B | 0.45B | 0.44B | 0.46B | 0.47B | | 0.45B | 0.50B | 0.48B | | 0.60B | 0.70B | 0.57B | | 0.81B | 0.89B | 0.96B | 5,796.00B | 69.20B | 7.15B | 0.93B | 0.00B | 68.50B | 0.93B | 0.94B | 6.19B | 7,612.00B | 6,695.00B | 1.04B | 10.36B | 8.69B | 1.08B | 8.31B | 1.50B | 2.02B | 43.89B | 10.27B | 48.42B | | 53.25B | | 62.33B | | 68.02B | | 91.78B | | | | 108.30B | | 102.78B | | 105.39B | | | 117.65B | 124.88B | |
|
Short term Debt
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.07B | | | | 0.02B | | | | 0.18B | | | | 0.31B | | | | 0.07B | | | 0.06B | | |
|
Current Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00B | | | | 0.01B | | | | 0.08B | | | | 0.10B | | | | 0.12B | | | | 0.15B | | | | 0.23B | | | 0.29B | | |
|
Current Taxes
|
0.12B | 0.14B | 0.14B | 0.12B | 0.16B | 0.21B | 0.20B | 0.16B | 0.18B | 0.23B | 0.23B | 0.17B | | 0.25B | 0.24B | 0.21B | | 0.29B | 0.30B | 0.24B | | 0.44B | 0.43B | 0.42B | 2,818.00B | 31.62B | 3.12B | 0.45B | 0.00B | 41.09B | 0.58B | 0.52B | 0.60B | 4,539.00B | 4,570.00B | 0.40B | 0.31B | 2.03B | 0.20B | 1.72B | 0.23B | 0.30B | 15.28B | 1.54B | 0.20B | | 15.93B | | 0.29B | | 24.55B | | 0.34B | | | | 0.41B | | 41.88B | | 0.43B | | | 48.53B | 55.93B | |
|
Current Deferred Revenue
|
0.01B | 0.09B | 0.05B | 0.06B | 0.04B | 0.01B | 0.01B | 0.01B | -0.00B | 0.12B | 0.02B | 0.11B | 0.01B | 0.14B | 0.14B | 0.04B | 0.05B | 0.00B | 0.14B | 0.15B | -0.03B | 0.14B | 0.03B | 0.04B | 0.04B | 11.83B | 1.11B | 0.17B | 0.04B | 15.39B | 0.22B | 0.20B | 0.27B | 1,998.00B | 1,998.00B | 0.36B | 0.35B | 2.33B | 0.33B | 3.03B | 0.41B | 0.41B | | 3.12B | 0.40B | | | 0.54B | 0.55B | | | | 0.83B | | 0.08B | 0.10B | 0.87B | | -0.02B | 0.06B | 0.88B | | 0.13B | 0.99B | | |
|
Total Current Liabilities
|
0.54B | 0.62B | 0.66B | 0.54B | 0.71B | 0.78B | 0.82B | 0.71B | 0.82B | 0.85B | 0.89B | 0.95B | | 1.03B | 1.04B | 0.94B | | 1.24B | 1.44B | 1.16B | | 1.66B | 1.73B | 1.79B | 11,383.00B | 131.25B | 13.16B | 1.82B | 0.00B | 147.49B | 2.09B | 2.00B | 2.16B | 16,297.00B | 15,786.00B | 2.20B | 2.16B | 16.53B | 2.18B | 16.80B | 2.69B | 3.46B | 192.11B | 20.00B | 2.76B | | 206.86B | 3.07B | 3.26B | | 276.88B | | 4.43B | | | | 4.77B | | 388.57B | | 4.65B | | | 428.50B | 463.98B | |
|
Non-Current Debt
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.70B | | | | 69.46B | | 81.94B | | | | | | | | | | | | | | | | | | 185.58B | | | | 0.02B | | | | | |
|
Pension
|
0.04B | 0.05B | 0.05B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.06B | 0.07B | 0.08B | 0.10B | | 0.10B | 0.11B | 0.10B | | 0.12B | 0.14B | 0.11B | | 0.17B | 0.17B | 0.17B | 1,069.00B | 11.63B | 1.20B | 0.17B | 0.00B | 14.20B | 0.22B | 0.20B | 1.36B | 1,423.00B | 1,491.00B | 0.23B | 0.01B | 1.50B | 0.21B | 1.60B | 0.01B | 0.25B | | 1.91B | 0.01B | | | 0.28B | 0.01B | | | | 0.01B | | | | 0.01B | | | | 0.02B | | | 0.01B | | |
|
Minority Interest
|
| | | | | 0.33B | | | | 0.38B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.02B | 0.06B | 0.07B | 0.24B | 0.15B | 0.58B | 0.44B | 0.60B | | 0.78B | 0.11B | 0.13B | 0.26B | 0.36B | | 0.07B | 0.17B | 0.24B | -0.03B | 0.03B | 0.12B | | | | | | |
|
Liabilities from Discontinued Operations
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.50B | 0.34B | 0.05B | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability
|
0.01B | 0.01B | 0.01B | 0.01B | 0.03B | 0.00B | 0.00B | 0.03B | | | | 0.01B | | 0.01B | 0.01B | 0.00B | 0.07B | 0.02B | 0.01B | 0.02B | | 0.01B | 0.01B | 0.01B | 160.00B | 2.84B | 0.28B | 0.03B | 0.00B | 2.48B | 0.04B | 0.04B | 0.03B | 197.00B | 188.00B | 0.10B | 0.08B | 0.51B | 0.07B | 0.53B | 0.10B | 0.11B | 7.07B | 0.63B | 0.13B | | 8.63B | | 0.12B | | 8.58B | | 0.15B | | | | 0.15B | | 10.28B | | 0.22B | | | 17.22B | 16.88B | |
|
Operating Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.02B | | | | 0.49B | 0.48B | 35.62B | 3.58B | 0.53B | | 40.68B | 0.60B | 0.63B | | 43.56B | | 0.61B | | | | 0.86B | | 66.26B | | 0.77B | | | 57.72B | 59.83B | |
|
Other Non-Current Liabilities
|
0.09B | -0.02B | 0.03B | 0.01B | -0.02B | 0.01B | 0.01B | 0.07B | 0.10B | 0.02B | 0.07B | 0.14B | 0.12B | 0.02B | 0.01B | 0.02B | 0.08B | 0.03B | 0.39B | 0.03B | 0.35B | 0.03B | 0.06B | 0.01B | 0.10B | 1.16B | 0.13B | 0.01B | 0.05B | 1.35B | 0.02B | 0.02B | 0.02B | 117.00B | 134.00B | 0.04B | 0.04B | 638.35B | 638.35B | 0.44B | 0.06B | 627.78B | 627.78B | 627.78B | 0.14B | 633.28B | 7.22B | 0.34B | 0.30B | 742.27B | 742.27B | 742.27B | 0.36B | 732.52B | 0.33B | 732.52B | 0.30B | 733.38B | 4.72B | -0.18B | 0.27B | 860.45B | 860.45B | 2.15B | 937.45B | 937.45B |
|
Total Non-Current Liabilities
|
0.05B | 0.69B | 0.69B | 0.57B | 0.81B | 0.82B | 0.87B | 0.80B | 0.79B | 0.92B | 0.92B | 0.83B | -0.12B | 1.04B | 1.05B | -0.02B | -0.08B | 1.26B | 1.11B | 1.48B | -0.35B | 1.70B | 1.73B | 1.80B | 1.75B | 134.09B | 13.43B | 13.19B | 2.01B | 149.97B | 2.12B | 15.11B | 53.70B | -116.98B | -133.98B | 2.31B | 73.57B | 46.61B | 6.93B | 7.42B | 2.80B | -623.60B | -384.48B | -602.56B | 0.80B | -633.28B | 264.22B | 0.94B | 4.02B | -742.27B | -384.65B | -742.27B | 85.46B | -732.52B | -0.33B | -732.52B | 108.35B | -733.38B | 102.88B | 0.18B | 105.59B | -860.45B | -860.45B | 98.50B | 102.38B | -937.45B |
|
Total Liabilities
|
0.59B | 0.68B | 0.72B | 0.58B | 0.79B | 0.83B | 0.88B | 0.86B | 0.89B | 0.94B | 0.99B | 0.97B | | 1.06B | 1.07B | | | 1.30B | 1.50B | 1.50B | | 1.73B | 1.80B | 1.81B | 1.85B | 135.25B | 13.56B | 13.20B | 2.05B | 151.32B | 2.15B | 15.12B | 2.22B | 0.02B | 0.02B | 2.35B | 2.29B | 17.42B | 2.30B | 17.81B | 2.85B | 4.18B | 243.30B | 25.22B | 3.56B | | 271.44B | 4.01B | 4.32B | | 357.62B | | 5.56B | | | | 6.09B | | 491.45B | | 5.92B | | | 6.16B | 566.36B | |
|
Total Debt
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.70B | | | | 69.46B | | 81.94B | | | | | | 0.07B | | | | 0.02B | | | | 0.18B | | | | 185.89B | | | | 0.09B | | | 0.06B | | |
|
Common Equity
|
3.78B | | | | | | | | 6.12B | | | 5.87B | | 6.06B | 6.81B | | | 6.83B | 6.90B | 7.33B | | 7.90B | 8.19B | 8.21B | 54,763.00B | 538.59B | 57.34B | 8.76B | 9.32B | 612.87B | 9.73B | 9.32B | 10.64B | 68,514.00B | 72,370.00B | 9.54B | 9.96B | 60.69B | 8.99B | 65.04B | 9.40B | 8.24B | 608.81B | 61.23B | 8.70B | | 714.34B | 9.86B | 10.50B | | 703.48B | | 9.99B | | | | 9.22B | | 811.54B | | 10.61B | | | 962.03B | 1,037.44B | |
|
Shareholder's Equity
|
-0.57B | -0.33B | -0.34B | -0.19B | -0.01B | -0.20B | 0.00B | 0.04B | 0.06B | 0.06B | -0.50B | -0.94B | | -1.25B | -0.93B | | | -1.71B | -2.03B | -1.94B | | -1.76B | -1.98B | -2.15B | -2.10B | 5.32B | -2.47B | 0.63B | 9.32B | 7.25B | -2.60B | -2.79B | 10.64B | 518.00B | 636.00B | -2.16B | 9.96B | 0.82B | -3.25B | -2.95B | 9.40B | -2.85B | 605.21B | 0.83B | 8.70B | | 710.00B | 9.80B | 10.50B | | 699.39B | | 9.99B | | | | 9.22B | | 807.68B | | 10.61B | | | 958.18B | 1,033.30B | |
|
Liabilities and Shareholders Equity
|
4.37B | 4.83B | 5.19B | 5.58B | 6.15B | 6.12B | 6.74B | 6.56B | 7.01B | 7.15B | 7.05B | 6.84B | 7.54B | 7.12B | 7.88B | 7.96B | 8.54B | 8.13B | 8.40B | 8.73B | 9.52B | 9.62B | 9.99B | 10.03B | 10.62B | 673.84B | 70.91B | 71.26B | 11.38B | 764.19B | 11.88B | 80.64B | 12.85B | 131.78B | 135.51B | 11.89B | 12.26B | 78.10B | 112.88B | 82.85B | 12.25B | 12.42B | 852.11B | 86.45B | 12.26B | | 985.78B | 13.87B | 14.82B | | 1,061.10B | | 15.55B | | | | 15.31B | | 1,302.99B | | 16.52B | | | 1,489.03B | 1,603.80B | |
|
Retained Earnings
|
3.62B | 3.74B | 4.07B | 3.62B | 4.61B | 4.72B | 5.10B | 4.61B | 5.29B | 5.39B | 5.79B | 6.05B | | 6.54B | 6.97B | 6.51B | 0.01B | 7.78B | 8.16B | 7.67B | | 8.89B | 9.41B | 9.59B | 50,978.00B | 499.47B | 53.35B | 10.09B | 0.01B | 571.68B | 11.55B | 11.08B | 12.19B | 64,149.00B | 67,503.00B | 11.10B | 11.59B | 56.57B | 11.29B | 58.88B | -0.01B | 9.97B | | 53.45B | 11.01B | | | | 12.09B | | | | 11.67B | | | | 11.40B | | | | 12.56B | | | 13.77B | | |
|
Treasury Shares
|
| | | | | | | | | | | | | | | | | | | | | | 22.79B | | 0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |