|
Cash & Equivalents
|
0.52B | 0.45B | 0.48B | 0.51B | 0.57B | 0.45B | 0.59B | 0.61B | 0.78B | 0.74B | 0.64B | 0.65B | 0.87B | 0.78B | 0.80B | 1.08B | 0.98B | 1.05B | 0.95B | 1.21B | 1.20B | 0.86B | 0.90B | 1.10B | 0.96B | 0.96B | 0.88B | 0.83B | 0.89B | 0.94B | 0.94B | 0.86B | 0.84B | 0.93B | 1.11B | 1.46B | 1.81B | 2.31B | 1.81B | 1.47B | 1.37B | 1.39B | 1.43B | 1.27B | 1.22B | 1.49B | 1.38B | 1.22B | 1.38B | 1.44B | 1.54B | 1.57B | 1.70B | 1.74B | 2.04B | 1.81B |
|
Short-term Investments
|
| | | | | | | | | | | | | | | | | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.07B | 0.08B | 0.09B | 0.10B | 0.10B | 0.10B | 0.11B | 0.11B | 0.09B | 0.09B | 0.09B | 0.10B | 0.11B | 0.11B | 0.12B | 0.13B | 0.13B | 0.14B | 0.14B | 0.14B | 0.15B | 0.16B |
|
Cash & Current Investments
|
0.52B | 0.45B | 0.48B | 0.51B | 0.57B | 0.45B | 0.59B | 0.61B | 0.78B | 0.74B | 0.64B | 0.65B | 0.87B | 0.78B | 0.80B | 1.08B | 0.98B | 1.09B | 0.99B | 1.25B | 1.24B | 0.91B | 0.94B | 1.15B | 1.00B | 1.01B | 0.93B | 0.88B | 0.94B | 0.99B | 0.99B | 0.92B | 0.90B | 0.99B | 1.18B | 1.54B | 1.90B | 2.40B | 1.91B | 1.57B | 1.48B | 1.49B | 1.52B | 1.36B | 1.31B | 1.60B | 1.49B | 1.33B | 1.50B | 1.57B | 1.68B | 1.71B | 1.84B | 1.88B | 2.19B | 1.97B |
|
Receivables - Net
|
| | | | 0.75B | 0.78B | 0.87B | 0.90B | 0.93B | 0.95B | 0.97B | 1.03B | 0.98B | 1.01B | 1.09B | 1.13B | 1.17B | 1.18B | 1.27B | 1.21B | 1.72B | 1.79B | 1.86B | 1.87B | 2.11B | 2.27B | 2.19B | 2.31B | 2.41B | 2.47B | 2.41B | 2.53B | 2.60B | 2.65B | 2.39B | 2.44B | 2.44B | 2.39B | 2.31B | 2.36B | 2.58B | 2.65B | 2.71B | 2.67B | 2.95B | 3.10B | 3.17B | 3.25B | 3.42B | 3.46B | 3.29B | 3.24B | 3.25B | 3.31B | 3.38B | 3.31B |
|
Receivables - Other
|
| | | | 0.40B | 0.45B | 0.49B | 0.50B | 0.52B | 0.52B | 0.53B | 0.56B | 0.53B | 0.56B | 0.58B | 0.57B | 0.61B | 0.65B | 0.65B | 0.66B | 0.72B | 0.77B | 0.77B | 0.83B | 0.88B | 1.03B | 1.11B | 1.22B | 1.13B | 1.27B | 1.29B | 1.35B | 1.29B | 1.34B | 1.28B | 1.29B | 1.26B | 1.23B | 1.16B | 1.22B | 1.31B | 1.42B | 1.45B | 1.53B | 1.62B | 1.75B | 1.83B | 1.91B | 1.94B | 2.02B | 1.94B | 2.06B | 1.86B | 1.90B | 1.90B | 1.89B |
|
Receivables
|
| | | | 1.15B | 1.23B | 1.36B | 1.40B | 1.44B | 1.47B | 1.49B | 1.59B | 1.51B | 1.56B | 1.68B | 1.71B | 1.78B | 1.83B | 1.92B | 1.87B | 2.44B | 2.56B | 2.63B | 2.70B | 3.00B | 3.30B | 3.29B | 3.53B | 3.54B | 3.75B | 3.71B | 3.88B | 3.88B | 3.99B | 3.67B | 3.74B | 3.71B | 3.62B | 3.47B | 3.58B | 3.89B | 4.07B | 4.15B | 4.20B | 4.58B | 4.84B | 5.00B | 5.16B | 5.36B | 5.47B | 5.23B | 5.30B | 5.10B | 5.20B | 5.28B | 5.21B |
|
Current Deferred Tax Assets
|
| | | | 0.07B | 0.07B | 0.07B | 0.07B | 0.09B | 0.09B | 0.09B | 0.09B | 0.12B | 0.12B | 0.12B | 0.11B | 0.10B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets
|
| | | | 0.07B | 0.07B | 0.08B | 0.08B | 0.09B | 0.09B | 0.09B | 0.09B | 0.09B | 0.09B | 0.09B | 0.09B | 0.08B | 0.09B | 0.09B | 0.10B | 0.23B | 0.27B | 0.28B | 0.28B | 0.26B | 0.27B | 0.28B | 0.30B | 0.15B | 0.15B | 0.18B | 0.15B | 0.14B | 0.17B | 0.15B | 0.17B | 0.16B | 0.16B | 0.18B | 0.16B | 0.16B | 0.16B | 0.19B | 0.18B | 0.15B | 0.17B | 0.18B | 0.18B | 0.14B | 0.17B | 0.19B | 0.20B | 0.15B | 0.17B | 0.20B | 0.18B |
|
Current Assets
|
| | | | 1.51B | 1.44B | 1.67B | 1.72B | 1.95B | 1.95B | 1.86B | 1.94B | 2.15B | 2.10B | 2.22B | 2.52B | 2.41B | 2.44B | 2.44B | 2.64B | 3.34B | 3.12B | 3.26B | 3.49B | 3.55B | 3.72B | 3.59B | 3.70B | 3.87B | 4.00B | 3.98B | 4.00B | 4.13B | 4.28B | 4.21B | 4.64B | 5.09B | 5.58B | 5.07B | 4.53B | 4.76B | 4.77B | 4.91B | 4.75B | 4.98B | 5.33B | 5.33B | 5.21B | 5.60B | 5.65B | 5.62B | 5.63B | 5.83B | 5.91B | 6.34B | 5.98B |
|
Property, Plant & Equipment (Net)
|
| | | | 0.19B | 0.19B | 0.20B | 0.20B | 0.20B | 0.20B | 0.20B | 0.19B | 0.19B | 0.18B | 0.18B | 0.19B | 0.19B | 0.19B | 0.19B | 0.18B | 0.41B | 0.41B | 0.43B | 0.43B | 0.44B | 0.43B | 0.41B | 0.42B | 0.43B | 0.44B | 0.46B | 0.45B | 0.46B | 0.45B | 0.44B | 0.45B | 0.48B | 0.47B | 0.47B | 0.48B | 0.50B | 0.53B | 0.53B | 0.51B | 0.53B | 0.52B | 0.51B | 0.50B | 0.52B | 0.51B | 0.50B | 0.51B | 0.54B | 0.53B | 0.54B | 0.53B |
|
Long-Term Investments
|
| | | | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.03B | 0.03B | 0.03B | 0.03B | 0.04B | 0.04B | 0.05B | 0.05B | 0.06B | 0.06B | 0.07B | 0.07B | 0.06B | 0.07B | 0.07B | 0.07B | 0.09B | 0.11B | 0.10B | 0.10B | 0.10B | 0.10B | 0.09B | 0.07B | 0.07B | 0.09B | 0.08B | 0.09B | 0.08B | 0.08B | 0.09B | 0.09B | 0.09B | 0.09B | 0.09B | 0.10B | 0.11B | 0.12B | 0.13B | 0.15B | 0.18B | 0.20B | 0.27B | 0.25B | 0.27B | 0.28B |
|
Goodwill
|
0.28B | | | | 0.30B | 0.30B | 0.30B | 0.41B | 0.41B | 0.41B | 0.41B | 0.47B | 0.46B | 0.46B | 0.46B | 0.72B | 0.72B | 0.72B | 0.72B | 0.69B | 10.73B | 10.91B | 11.26B | 11.60B | 11.85B | 12.04B | 11.84B | 11.79B | 11.80B | 11.86B | 11.94B | 11.92B | 12.16B | 11.99B | 12.13B | 12.36B | 12.65B | 12.41B | 12.55B | 13.12B | 13.30B | 13.53B | 13.10B | 13.18B | 13.92B | 14.02B | 14.18B | 14.29B | 14.57B | 14.52B | 14.48B | 15.09B | 14.71B | 15.03B | 15.61B | 15.95B |
|
Intangibles
|
| | | | 0.27B | 0.27B | 0.27B | 0.31B | 0.30B | 0.29B | 0.28B | 0.29B | 0.28B | 0.27B | 0.26B | 0.37B | 0.37B | 0.36B | 0.35B | 0.35B | 6.39B | 6.40B | 6.49B | 6.57B | 6.59B | 6.58B | 6.30B | 6.10B | 5.95B | 5.81B | 5.70B | 5.55B | 5.51B | 5.33B | 5.26B | 5.22B | 5.21B | 4.92B | 4.77B | 4.81B | 4.94B | 4.92B | 4.73B | 4.72B | 4.82B | 4.76B | 4.94B | 4.91B | 4.84B | 4.72B | 4.61B | 4.73B | 4.50B | 4.50B | 4.60B | 4.71B |
|
Goodwill & Intangibles
|
0.28B | | | | 0.58B | 0.57B | 0.57B | 0.72B | 0.71B | 0.70B | 0.69B | 0.76B | 0.74B | 0.73B | 0.73B | 1.10B | 1.09B | 1.08B | 1.07B | 1.04B | 17.12B | 17.31B | 17.75B | 18.16B | 18.44B | 18.62B | 18.14B | 17.90B | 17.75B | 17.67B | 17.64B | 17.46B | 17.67B | 17.32B | 17.39B | 17.59B | 17.86B | 17.33B | 17.32B | 17.94B | 18.24B | 18.45B | 17.84B | 17.89B | 18.74B | 18.77B | 19.12B | 19.20B | 19.41B | 19.24B | 19.09B | 19.82B | 19.21B | 19.53B | 20.21B | 20.66B |
|
Long-Term Deferred Tax
|
| | | | 0.04B | 0.03B | 0.04B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.04B | 0.04B | 0.03B | 0.03B | 0.04B | 0.09B | 0.10B | 0.10B | 0.25B | 0.09B | 0.09B | 0.09B | 0.11B | 0.11B | 0.11B | 0.10B | 0.11B | 0.10B | 0.10B | 0.11B | 0.12B | 0.12B | 0.12B | 0.12B | 0.11B | 0.11B | 0.10B | 0.10B | 0.12B | 0.12B | 0.12B | 0.10B | 0.12B | 0.12B | 0.12B | 0.11B | 0.17B | 0.15B | 0.16B | 0.16B | 0.19B | 0.24B | 0.34B | 0.39B |
|
Other Non-Current Assets
|
| | | | 0.13B | 0.14B | 0.11B | 0.11B | 0.12B | 0.12B | 0.12B | 0.12B | 0.11B | 0.12B | 0.11B | 0.11B | 0.11B | 0.09B | 0.10B | 0.10B | 0.18B | 0.18B | 0.18B | 0.19B | 0.23B | 0.24B | 0.27B | 0.26B | 0.24B | 0.25B | 0.24B | 0.24B | 0.23B | 0.29B | 0.36B | 0.38B | 0.39B | 0.38B | 0.39B | 0.41B | 0.49B | 0.53B | 0.49B | 0.49B | 0.47B | 0.47B | 0.43B | 0.46B | 0.46B | 0.48B | 0.48B | 0.47B | 0.52B | 0.48B | 0.51B | 0.47B |
|
Non-Current Assets
|
| | | | 0.99B | 0.99B | 0.97B | 1.12B | 1.11B | 1.11B | 1.11B | 1.17B | 1.15B | 1.14B | 1.12B | 1.51B | 1.51B | 1.55B | 1.53B | 1.49B | 17.87B | 18.07B | 18.52B | 18.95B | 19.30B | 19.51B | 19.04B | 18.80B | 18.68B | 19.11B | 19.09B | 18.90B | 19.12B | 18.80B | 18.98B | 19.19B | 19.47B | 18.89B | 18.87B | 19.50B | 19.93B | 20.20B | 19.50B | 19.47B | 20.36B | 20.41B | 20.71B | 20.77B | 21.09B | 20.92B | 20.78B | 21.55B | 21.07B | 21.41B | 22.29B | 22.75B |
|
Assets
|
2.32B | | | | 2.50B | 2.43B | 2.65B | 2.84B | 3.05B | 3.06B | 2.98B | 3.11B | 3.30B | 3.24B | 3.34B | 4.03B | 3.93B | 3.98B | 3.96B | 4.13B | 21.21B | 21.18B | 21.78B | 22.45B | 22.86B | 23.23B | 22.63B | 22.50B | 22.55B | 23.11B | 23.07B | 22.89B | 23.25B | 23.08B | 23.18B | 23.84B | 24.56B | 24.47B | 23.94B | 24.03B | 24.69B | 24.97B | 24.41B | 24.22B | 25.34B | 25.74B | 26.04B | 25.98B | 26.68B | 26.57B | 26.40B | 27.18B | 26.90B | 27.32B | 28.63B | 28.73B |
|
Accounts Payables
|
| | | | 0.08B | 0.67B | 0.71B | 0.76B | 0.10B | 0.77B | 0.75B | 0.83B | 0.11B | 0.72B | 0.76B | 0.87B | 0.14B | 0.85B | 0.87B | 0.90B | 0.25B | 1.63B | 1.68B | 1.89B | 0.32B | 2.04B | 2.00B | 2.16B | 2.29B | 2.12B | 2.14B | 2.19B | 2.51B | 2.38B | 2.29B | 2.46B | 2.81B | 2.82B | 2.76B | 2.66B | 2.98B | 2.82B | 2.85B | 2.97B | 3.32B | 3.14B | 3.01B | 3.13B | 3.56B | 3.46B | 3.31B | 3.43B | 3.68B | 3.56B | 3.40B | 3.55B |
|
Payables
|
| | | | 0.08B | 0.67B | 0.71B | 0.76B | 0.10B | 0.77B | 0.75B | 0.83B | 0.11B | 0.72B | 0.76B | 0.87B | 0.14B | 0.85B | 0.87B | 0.90B | 0.25B | 1.63B | 1.68B | 1.89B | 0.32B | 2.04B | 2.00B | 2.16B | 2.29B | 2.12B | 2.14B | 2.19B | 2.51B | 2.38B | 2.29B | 2.46B | 2.81B | 2.82B | 2.76B | 2.66B | 2.98B | 2.82B | 2.85B | 2.97B | 3.32B | 3.14B | 3.01B | 3.13B | 3.56B | 3.46B | 3.31B | 3.43B | 3.68B | 3.56B | 3.40B | 3.55B |
|
Accumulated Expenses
|
| | | | 0.66B | | | | 0.76B | | | | 0.73B | | | | 0.76B | | | | 1.49B | | | | 1.66B | | | | 1.86B | | | | 1.94B | | | | 2.23B | | | | 2.36B | | | | 2.67B | | | | 2.85B | | | | 2.95B | | | |
|
Other Accumulated Expenses
|
| | | | 0.08B | 0.04B | 0.04B | 0.03B | 0.08B | 0.03B | 0.03B | 0.03B | 0.07B | 0.03B | 0.01B | 0.02B | 0.06B | 0.03B | 0.05B | 0.03B | 0.15B | 0.01B | 0.01B | 0.01B | 0.18B | 0.01B | 0.01B | 0.02B | 0.03B | 0.21B | 0.21B | 0.21B | 0.23B | 0.25B | 0.24B | 0.24B | 0.27B | 0.22B | 0.22B | 0.21B | 0.31B | 0.19B | 0.18B | 0.17B | 0.37B | 0.16B | 0.14B | 0.14B | 0.33B | 0.21B | 0.14B | 0.35B | 0.19B | 0.32B | 0.61B | 0.52B |
|
Short term Debt
|
| | | | 0.06B | 0.03B | 0.00B | 0.00B | 0.01B | 0.02B | 0.02B | 0.02B | 0.00B | 0.01B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.09B | 0.09B | 0.09B | 0.10B | 0.10B | 0.10B | 0.10B | 0.10B | 0.10B | 0.10B | 0.10B | 0.10B | 0.10B | 0.14B | 0.14B | 0.14B | 0.15B | 0.14B | 0.15B | 0.09B | 0.09B | 0.09B | 0.15B | 0.15B | 0.15B | 1.34B | 1.34B | 1.31B | 0.72B | 0.72B | 1.17B | 1.22B | 1.15B | 1.22B | 1.31B | 2.16B |
|
Current Taxes
|
| | | | 0.01B | 0.02B | 0.03B | 0.03B | 0.04B | 0.05B | 0.03B | 0.02B | 0.06B | 0.04B | 0.03B | 0.03B | 0.04B | 0.03B | 0.03B | 0.02B | 0.08B | 0.07B | 0.07B | 0.06B | 0.07B | 0.11B | 0.12B | 0.12B | 0.10B | 0.10B | 0.11B | 0.12B | 0.11B | 0.09B | 0.10B | 0.10B | 0.10B | 0.14B | 0.10B | 0.05B | 0.14B | 0.14B | 0.12B | 0.12B | 0.16B | 0.19B | 0.21B | 0.17B | 0.12B | 0.15B | 0.18B | 0.16B | 0.16B | 0.14B | 0.12B | 0.12B |
|
Current Deferred Revenue
|
| | | | 0.46B | 0.45B | 0.46B | 0.51B | 0.54B | 0.51B | 0.52B | 0.53B | 0.54B | 0.53B | 0.50B | 0.56B | 0.58B | 0.62B | 0.61B | 0.62B | 0.77B | 0.79B | 0.80B | 0.78B | 0.98B | 0.93B | 0.94B | 0.98B | 1.01B | 0.97B | 0.93B | 0.95B | 1.01B | 1.04B | 1.06B | 1.19B | 1.25B | 1.55B | 1.60B | 1.83B | 1.82B | 1.93B | 1.81B | 1.84B | 1.80B | 1.83B | 1.84B | 1.84B | 1.80B | 1.91B | 1.81B | 1.82B | 1.78B | 1.94B | 2.12B | 2.16B |
|
Curent Deferred Tax Liability
|
| | | | | | | | | | | | | | | | 0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities
|
| | | | 1.31B | 1.22B | 1.24B | 1.33B | 1.48B | 1.38B | 1.35B | 1.43B | 1.47B | 1.32B | 1.35B | 1.52B | 1.59B | 1.58B | 1.60B | 1.62B | 2.71B | 2.60B | 2.66B | 2.85B | 3.16B | 3.20B | 3.17B | 3.38B | 3.53B | 3.50B | 3.50B | 3.58B | 3.94B | 3.91B | 3.84B | 4.14B | 4.56B | 4.87B | 4.82B | 4.85B | 5.24B | 5.16B | 5.10B | 5.25B | 5.58B | 6.66B | 6.54B | 6.59B | 6.49B | 6.45B | 6.62B | 6.99B | 6.96B | 7.18B | 7.57B | 8.51B |
|
Non-Current Debt
|
| | | | 2.37B | 2.35B | 2.05B | 2.04B | 2.04B | 2.03B | 2.03B | 2.02B | 2.28B | 2.29B | 2.44B | 2.43B | 2.42B | 2.41B | 2.40B | 2.39B | 7.11B | 8.25B | 8.86B | 9.65B | 10.12B | 10.34B | 10.63B | 10.52B | 10.91B | 11.19B | 11.30B | 11.44B | 11.54B | 11.89B | 11.96B | 12.20B | 12.38B | 12.09B | 12.14B | 12.08B | 12.03B | 12.55B | 12.62B | 12.24B | 12.60B | 11.83B | 12.43B | 12.32B | 12.96B | 12.82B | 12.09B | 12.29B | 12.84B | 13.11B | 14.18B | 12.79B |
|
Pension
|
| | | | 0.06B | | | | 0.06B | | | | 0.07B | | | | 0.08B | | | | 0.16B | | | | 0.17B | | | | 0.15B | | | | 0.17B | | | | | | | | | | | | | | | | | | | | | | | |
|
Minority Interest
|
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 | 0.23B | 0.23B | 0.23B | 0.23B | 0.23B | 0.23B | 0.23B | 0.23B | 0.24B | 0.25B | 0.26B | 0.25B | 0.24B | 0.24B | 0.25B | 0.26B | 0.26B | 0.26B | 0.26B | 0.26B | 0.26B | 0.28B | 0.28B | | | | | | | | | | | | | | | | 0.01B | 0.01B | 0.13B |
|
Non-Current Deferred Tax Liability
|
0.03B | | | 0.03B | 0.01B | 0.02B | 0.01B | 0.02B | 0.04B | 0.04B | 0.03B | 0.03B | 0.06B | 0.06B | 0.06B | 0.09B | 0.07B | 0.01B | 0.01B | 0.01B | 2.13B | 2.14B | 2.07B | 2.01B | 0.90B | 0.83B | 0.81B | 0.73B | 0.74B | 0.74B | 0.67B | 0.65B | 1.28B | 0.62B | 0.54B | 0.43B | 1.22B | 0.34B | 0.27B | 0.30B | 1.07B | 0.46B | 0.49B | 0.56B | 0.98B | 0.42B | 0.37B | 0.36B | 0.77B | 0.16B | 0.15B | 0.13B | 0.20B | 0.20B | 0.22B | 0.21B |
|
Operating Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.40B | 0.40B | 0.39B | 0.40B | 0.54B | 0.56B | 0.54B | 0.37B | 0.35B | 0.34B | 0.32B | 0.31B | 0.31B | 0.28B | 0.26B | 0.26B | 0.26B | 0.24B | 0.22B | 0.22B | 0.20B | 0.19B | 0.19B | 0.17B | 0.18B | 0.21B | 0.23B |
|
Other Non-Current Liabilities
|
| | | | 0.17B | 0.16B | 0.15B | 0.16B | 0.18B | 0.18B | 0.19B | 0.17B | 0.18B | 0.18B | 0.19B | 0.17B | 0.18B | 0.19B | 0.18B | 0.19B | 0.40B | 0.39B | 0.42B | 0.42B | 0.44B | 0.41B | 0.41B | 0.41B | 0.42B | 0.41B | 0.42B | 0.43B | 0.46B | 0.49B | 0.58B | 0.58B | 0.63B | 0.59B | 0.61B | 0.66B | 0.65B | 0.58B | 0.56B | 0.56B | 0.67B | 0.64B | 0.70B | 0.68B | 0.70B | 0.59B | 0.63B | 0.61B | 0.67B | 0.68B | 0.67B | 0.70B |
|
Total Non-Current Liabilities
|
| | | | 3.69B | 3.59B | 3.29B | 3.39B | 3.56B | 3.44B | 3.41B | 3.47B | 3.82B | 3.67B | 3.85B | 4.04B | 4.08B | 4.00B | 4.01B | 4.02B | 11.95B | 12.99B | 13.59B | 14.52B | 14.17B | 14.37B | 14.61B | 14.63B | 15.18B | 15.83B | 15.86B | 16.07B | 16.53B | 16.79B | 16.75B | 17.15B | 17.65B | 17.64B | 17.57B | 17.55B | 18.00B | 18.47B | 18.50B | 18.32B | 18.90B | 19.17B | 19.59B | 19.49B | 19.87B | 19.64B | 19.05B | 19.60B | 20.16B | 20.66B | 22.18B | 21.74B |
|
Total Liabilities
|
| | | | 3.86B | 3.75B | 3.45B | 3.55B | 3.73B | 3.62B | 3.60B | 3.64B | 4.00B | 3.85B | 4.04B | 4.21B | 4.26B | 4.19B | 4.19B | 4.21B | 12.35B | 13.38B | 14.01B | 14.94B | 14.61B | 14.78B | 15.01B | 15.04B | 15.60B | 16.24B | 16.29B | 16.50B | 16.99B | 17.28B | 17.33B | 17.73B | 18.28B | 18.23B | 18.18B | 18.20B | 18.65B | 19.05B | 19.06B | 18.88B | 19.57B | 19.81B | 20.29B | 20.17B | 20.57B | 20.23B | 19.68B | 20.21B | 20.83B | 21.34B | 22.85B | 22.44B |
|
Total Debt
|
| | | | 2.42B | 2.39B | 2.05B | 2.05B | 2.05B | 2.05B | 2.05B | 2.04B | 2.28B | 2.29B | 2.49B | 2.48B | 2.47B | 2.46B | 2.45B | 2.44B | 7.20B | 8.35B | 8.95B | 9.75B | 10.22B | 10.45B | 10.73B | 10.62B | 11.01B | 11.29B | 11.40B | 11.54B | 11.64B | 12.03B | 12.11B | 12.34B | 12.53B | 12.24B | 12.29B | 12.17B | 12.12B | 12.64B | 12.77B | 12.39B | 12.75B | 13.18B | 13.78B | 13.63B | 13.67B | 13.54B | 13.26B | 13.51B | 13.98B | 14.33B | 15.49B | 14.96B |
|
Common Equity
|
-0.97B | | | | -1.36B | -1.32B | -0.80B | -0.71B | -0.67B | -0.56B | -0.62B | -0.54B | -0.70B | -0.61B | -0.70B | -0.41B | -0.38B | -0.43B | -0.46B | -0.31B | 8.78B | 7.80B | 7.77B | 7.51B | 8.24B | 8.45B | 7.61B | 7.46B | 6.95B | 6.87B | 6.78B | 6.39B | 6.26B | 5.80B | 5.85B | 6.11B | 6.28B | 6.24B | 5.76B | 5.83B | 6.04B | 5.92B | 5.35B | 5.35B | 5.76B | 5.93B | 5.75B | 5.80B | 6.11B | 6.34B | 6.71B | 6.97B | 6.07B | 5.99B | 5.79B | 6.29B |
|
Shareholder's Equity
|
-0.97B | | | | -1.36B | -1.32B | -0.80B | -0.71B | -0.67B | -0.56B | -0.62B | -0.54B | -0.70B | -0.61B | -0.70B | -0.41B | -0.38B | -0.43B | -0.46B | -0.31B | 8.78B | 7.80B | 7.77B | 7.51B | 8.24B | 8.45B | 7.61B | 7.46B | 6.95B | 6.87B | 6.78B | 6.39B | 6.26B | 5.80B | 5.85B | 6.11B | 6.28B | 6.24B | 5.76B | 5.83B | 6.04B | 5.92B | 5.35B | 5.35B | 5.76B | 5.93B | 5.75B | 5.80B | 6.11B | 6.34B | 6.71B | 6.97B | 6.07B | 5.99B | 5.79B | 6.29B |
|
Liabilities and Shareholders Equity
|
2.32B | | | | 2.50B | 2.43B | 2.65B | 2.84B | 3.05B | 3.06B | 2.98B | 3.11B | 3.30B | 3.24B | 3.34B | 4.03B | 3.93B | 3.98B | 3.96B | 4.13B | 21.21B | 21.18B | 21.78B | 22.45B | 22.86B | 23.23B | 22.63B | 22.50B | 22.55B | 23.11B | 23.07B | 22.89B | 23.25B | 23.08B | 23.18B | 23.84B | 24.56B | 24.47B | 23.94B | 24.03B | 24.69B | 24.97B | 24.41B | 24.22B | 25.34B | 25.74B | 26.04B | 25.98B | 26.68B | 26.57B | 26.40B | 27.18B | 26.90B | 27.32B | 28.63B | 28.73B |
|
Treasury Shares
|
0.00B | | | | 0.00B | | | | 0.00B | | | | 0.01B | | | 0.00B | 0.01B | | 0.00B | 0.00B | -0.01B | 0.03B | 0.03B | 0.00B | -0.04B | 0.04B | 0.00B | 0.05B | 0.01B | 0.00B | 0.00B | 0.00B | 0.01B | 0.00B | | 0.06B | | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.01B | 0.00B | 0.00B | 0.00B | 0.08B | 0.08B | 0.08B | 0.08B | 0.08B | 0.08B | 0.09B | 0.09B |
|
Retained Earnings
|
0.02B | | | 0.02B | 0.01B | -0.01B | -1.28B | -1.22B | -1.15B | -1.05B | -0.97B | -0.88B | -0.79B | -0.70B | -0.66B | -0.55B | -0.46B | -0.35B | -0.32B | -0.22B | -0.57B | -0.44B | -0.26B | -0.17B | 0.54B | 0.60B | 0.67B | 0.73B | 0.81B | 0.86B | 0.93B | 0.98B | 1.00B | 1.08B | 1.06B | 1.16B | 1.28B | 1.49B | 1.66B | 1.93B | 2.24B | 2.57B | 2.82B | 3.11B | 3.33B | 3.62B | 3.92B | 4.22B | 4.69B | 4.98B | 5.34B | 5.63B | 6.07B | 6.31B | 6.58B | 6.91B |