|
Cash & Equivalents
|
0.14B | 0.16B | 0.19B | 0.14B | 0.09B | 0.13B | 0.12B | 0.12B | 0.15B | 0.13B | 0.13B | 0.10B | 0.14B | 0.17B | 0.23B | 0.18B | 0.16B | 0.26B | 0.29B | 0.30B | 0.28B | 0.64B | 0.36B | 0.27B | 0.25B | 0.33B | 0.44B | 0.31B | 0.35B | 0.34B | 0.33B | 0.41B | 0.36B | 0.42B | 0.47B | 0.45B | 0.45B | 0.57B | 0.41B | 0.34B | 0.44B | 0.44B | 0.34B | 0.94B | 0.67B | 0.89B | 0.48B | 0.66B | 0.58B | 0.81B | | | | | | | | | | | | | | | | | |
|
Short-term Investments
|
6.45B | 6.37B | 7.21B | 6.19B | 5.62B | 6.10B | 7.08B | 6.03B | 5.69B | 5.85B | 5.11B | 5.56B | 5.59B | 6.11B | 5.83B | 5.90B | 6.09B | 6.18B | 6.77B | 7.59B | 7.28B | 6.73B | 6.01B | 6.36B | 5.86B | 5.08B | 4.81B | 5.28B | 5.33B | 4.89B | 4.76B | 5.01B | 4.93B | 4.99B | 4.65B | 4.37B | 4.44B | 3.79B | 3.87B | 4.49B | 4.69B | 4.57B | 4.63B | 1.18B | 4.51B | 4.55B | 4.67B | 4.28B | 4.80B | 4.18B | 4.86B | 4.66B | 4.29B | 4.12B | 4.85B | 4.08B | 4.48B | 3.97B | 4.40B | 5.39B | 4.92B | 5.24B | 4.61B | 4.35B | 4.45B | 5.38B | 6.04B |
|
Cash & Current Investments
|
6.59B | 6.53B | 7.41B | 6.32B | 5.71B | 6.23B | 7.20B | 6.15B | 5.84B | 5.98B | 5.23B | 5.66B | 5.73B | 6.28B | 6.06B | 6.08B | 6.25B | 6.44B | 7.07B | 7.89B | 7.55B | 7.36B | 6.38B | 6.63B | 6.11B | 5.41B | 5.25B | 5.58B | 5.68B | 5.24B | 5.09B | 5.42B | 5.29B | 5.41B | 5.12B | 4.82B | 4.89B | 4.37B | 4.27B | 4.83B | 5.13B | 5.02B | 4.96B | 2.12B | 5.18B | 5.44B | 5.15B | 4.94B | 5.38B | 4.99B | 4.86B | 4.66B | 4.29B | 4.12B | 4.85B | 4.08B | 4.48B | 3.97B | 4.40B | 5.39B | 4.92B | 5.24B | 4.61B | 4.35B | 4.45B | 5.38B | 6.04B |
|
Receivables - Net
|
11.53B | 11.52B | 10.21B | 10.00B | 9.77B | 11.09B | 10.55B | 10.18B | 10.13B | 10.11B | 9.50B | 9.41B | 9.14B | 9.47B | 9.58B | 9.61B | 9.52B | 9.02B | 9.67B | 8.36B | 8.44B | 8.19B | 7.89B | 8.16B | 8.10B | 8.08B | 8.14B | 8.23B | 8.62B | 7.85B | 7.73B | 7.78B | 7.98B | 7.79B | 7.69B | 7.89B | 8.22B | 7.84B | 7.96B | 0.45B | 8.14B | 0.43B | 7.74B | 0.49B | | | 7.83B | | | | 9.27B | 9.26B | 9.70B | 9.46B | 9.46B | 9.42B | 9.93B | 9.44B | 9.71B | 9.75B | 10.28B | 10.14B | 10.52B | 10.79B | 11.36B | 10.94B | 10.98B |
|
Receivables - Other
|
| | 6.58B | | | | 7.08B | | | | 6.00B | | | | 6.16B | | | | 6.02B | | | | 4.69B | | | | 4.45B | | | | 4.42B | | | | 4.26B | | | | 0.48B | | | | 0.69B | | 0.24B | 0.22B | 4.46B | 0.31B | 1.00B | 0.69B | 5.46B | 0.15B | 0.14B | 0.14B | 5.42B | 0.16B | 0.14B | 0.19B | 5.41B | 0.20B | 0.20B | 0.20B | 6.05B | 0.25B | 0.22B | 0.23B | 6.38B |
|
Receivables
|
11.53B | 11.52B | 16.79B | 10.00B | 9.77B | 11.09B | 17.62B | 10.18B | 10.13B | 10.11B | 15.50B | 9.41B | 9.14B | 9.47B | 15.74B | 9.61B | 9.52B | 9.02B | 15.68B | 8.36B | 8.44B | 8.19B | 12.58B | 8.16B | 8.10B | 8.08B | 12.59B | 8.23B | 8.62B | 7.85B | 12.15B | 7.78B | 7.98B | 7.79B | 11.95B | 7.89B | 8.22B | 7.84B | 8.44B | 0.45B | 8.14B | 0.43B | 8.43B | 0.49B | | | 12.29B | | | | 14.74B | 9.41B | 9.84B | 9.60B | 14.87B | 9.58B | 10.07B | 9.63B | 15.12B | 9.96B | 10.48B | 10.34B | 16.57B | 11.04B | 11.58B | 11.16B | 17.36B |
|
Current Assets
|
| | 2.37B | | | | 3.73B | | | | 2.27B | | | | 2.56B | | | | 3.35B | | | | 3.96B | | | | 2.89B | | | | 3.10B | | | | 2.75B | | | | 2.05B | | | | 2.55B | | | | 2.77B | | | | | | | | | | | | | | | | | | | | |
|
Construction in Progress
|
| | 0.23B | | | | 0.12B | | | | 0.62B | | 0.89B | 1.03B | 1.25B | | | | 1.30B | | | | 0.23B | | | | 0.49B | | | | 0.38B | | | | 0.46B | | | | 0.32B | | | | 0.59B | | | | 0.28B | | | | 0.34B | | | | 0.51B | | | | 0.76B | | | | 0.25B | | | | 0.36B |
|
Property, Plant & Equipment (Net)
|
12.67B | 13.20B | 13.27B | 13.25B | 12.63B | 12.62B | 12.64B | 12.54B | 12.46B | 12.94B | 13.62B | 13.52B | 13.71B | 13.56B | 13.94B | 14.20B | 14.53B | 14.38B | 13.52B | 14.97B | 14.13B | 14.41B | 15.61B | 15.38B | 15.92B | 15.90B | 15.48B | 15.35B | 15.13B | 15.20B | 15.23B | 15.16B | 15.45B | 15.47B | 15.43B | 15.46B | 15.47B | 15.47B | 15.51B | 15.41B | 15.51B | 15.56B | 15.57B | 14.75B | 10.47B | 10.47B | 10.45B | 9.92B | 9.85B | 9.88B | 9.89B | 9.90B | 9.96B | 9.95B | 10.03B | 10.10B | 10.33B | 10.67B | 10.72B | 10.72B | 10.71B | 10.69B | 10.74B | 10.67B | 10.67B | 10.67B | 10.70B |
|
Long-Term Investments
|
41.31B | 45.26B | 46.03B | 47.50B | 47.71B | 48.84B | 48.91B | 48.63B | 48.88B | 49.62B | 49.03B | 50.96B | 51.08B | 52.91B | 53.05B | 53.18B | 52.33B | 52.36B | 52.95B | 52.06B | 52.95B | 52.64B | 52.03B | 52.19B | 51.05B | 50.55B | 49.40B | 50.65B | 52.36B | 52.38B | 50.71B | 51.02B | 51.61B | 52.13B | 52.23B | 51.06B | 50.47B | 48.70B | 48.19B | 49.47B | 50.74B | 51.39B | 51.25B | 47.84B | 51.49B | 52.77B | 53.84B | 52.36B | 54.37B | 54.04B | 53.94B | 51.10B | 48.08B | 46.00B | 46.77B | 47.59B | 47.56B | 46.41B | 49.37B | 50.72B | 50.35B | 53.07B | 51.13B | 51.99B | 52.99B | 54.76B | 55.38B |
|
Goodwill
|
0.86B | 0.86B | 0.86B | 0.86B | 0.86B | 0.86B | 0.86B | 0.86B | 0.86B | 0.86B | 0.91B | 0.91B | 0.91B | 0.94B | 0.41B | 0.99B | 0.99B | 0.99B | 0.36B | 0.35B | 0.35B | 0.35B | 0.37B | 0.37B | 0.37B | 0.35B | 0.35B | 0.35B | 0.35B | 0.35B | 0.35B | 0.35B | 0.65B | 0.65B | 0.66B | 0.66B | 0.66B | 0.66B | 0.67B | 0.68B | 0.77B | 0.77B | 0.77B | 0.76B | 0.76B | 0.77B | 0.79B | 0.35B | 0.35B | 0.35B | 0.35B | 0.35B | 0.35B | 0.34B | 0.35B | 0.35B | 0.35B | 0.35B | 0.35B | 0.35B | 0.35B | 0.35B | 0.35B | 0.35B | 0.35B | 0.35B | 0.35B |
|
Intangibles
|
| | | | | | | | | | 0.08B | | | | 0.03B | | | | | | | | | | | | 0.02B | | | | 0.16B | | | | 0.67B | | | | 0.01B | | | | 0.76B | | | | 0.78B | | | | | | | | | | | | | | | | | | | | |
|
Goodwill & Intangibles
|
0.86B | 0.86B | 0.86B | 0.86B | 0.86B | 0.86B | 0.86B | 0.86B | 0.86B | 0.86B | 0.99B | 0.91B | 0.91B | 0.94B | 0.44B | 0.99B | 0.99B | 0.99B | 0.36B | 0.35B | 0.35B | 0.35B | 0.37B | 0.37B | 0.37B | 0.35B | 0.37B | 0.35B | 0.35B | 0.35B | 0.50B | 0.35B | 0.65B | 0.65B | 1.33B | 0.66B | 0.66B | 0.66B | 0.68B | 0.68B | 0.77B | 0.77B | 1.52B | 0.76B | 0.76B | 0.77B | 1.57B | 0.35B | 0.35B | 0.35B | 0.35B | 0.35B | 0.35B | 0.34B | 0.35B | 0.35B | 0.35B | 0.35B | 0.35B | 0.35B | 0.35B | 0.35B | 0.35B | 0.35B | 0.35B | 0.35B | 0.35B |
|
Long-Term Deferred Tax
|
2.19B | 0.99B | 0.63B | 0.87B | 0.56B | -0.95B | 0.29B | 0.12B | -0.94B | -0.75B | -0.94B | -0.73B | -0.73B | -0.70B | -0.85B | -0.84B | -1.12B | -1.17B | -0.25B | -0.58B | -0.03B | -0.28B | 1.62B | -0.27B | -0.43B | -0.43B | -0.73B | -0.55B | -0.38B | -0.30B | | | | | 0.02B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non-Current Assets
|
1.38B | 1.53B | 1.35B | 1.69B | 1.91B | 1.72B | 2.09B | 1.96B | 2.04B | 1.45B | 1.36B | 1.37B | 1.40B | 1.55B | 1.54B | 1.53B | 1.62B | 1.65B | 1.64B | 1.62B | 4.41B | 1.67B | 1.62B | 1.64B | 1.71B | 1.72B | 1.70B | 1.72B | 1.77B | 1.76B | 1.74B | 1.76B | 2.42B | 2.42B | 2.34B | 4.59B | 4.79B | 4.84B | 0.64B | 3.30B | 3.31B | 3.27B | 3.15B | 3.23B | 3.00B | 3.03B | 3.07B | 2.50B | 3.27B | 3.32B | 3.34B | 3.47B | 3.65B | 4.04B | 4.01B | 3.99B | 4.15B | 4.27B | 4.15B | 4.25B | 4.36B | 4.31B | 4.18B | 4.29B | 4.39B | 4.34B | 4.24B |
|
Non-Current Assets
|
| | 71.70B | | | | 72.54B | | | | 73.00B | | | | 77.47B | | | | 76.59B | | | | 74.41B | | | | 73.12B | | | | 73.50B | | | | 76.83B | | | | 76.27B | | | | 79.69B | | | | 77.47B | | | | | | | | | | | | | | | | | | | | |
|
Assets
|
71.63B | 75.11B | 74.07B | 75.86B | 75.06B | 76.82B | 76.28B | 75.97B | 76.07B | 76.31B | 75.27B | 77.24B | 77.33B | 79.55B | 80.02B | 80.61B | 80.05B | 79.51B | 79.94B | 81.80B | 82.89B | 78.53B | 78.37B | 78.62B | 78.02B | 77.53B | 76.01B | 77.22B | 79.18B | 78.51B | 76.59B | 77.11B | 79.10B | 79.53B | 79.59B | 80.79B | 80.73B | 78.72B | 78.32B | 80.45B | 82.28B | 82.50B | 82.24B | 79.25B | 78.44B | 79.46B | 80.24B | 80.00B | 81.61B | 81.73B | 81.63B | 79.14B | 77.07B | 75.11B | 75.57B | 76.56B | 0.23B | 76.47B | 0.23B | 80.91B | 81.06B | 83.62B | 81.94B | 83.14B | 84.67B | 85.94B | 86.35B |
|
Accounts Payables
|
| 2.11B | 0.54B | 0.66B | 0.31B | 0.97B | 0.69B | 0.42B | 0.56B | 0.57B | 0.16B | 0.92B | 0.40B | 0.81B | 0.20B | 0.74B | 0.52B | 0.33B | 0.13B | 0.88B | 0.81B | 0.66B | 0.67B | 0.93B | 0.74B | 0.73B | 0.57B | 0.63B | 1.31B | 0.45B | 0.15B | 0.30B | 0.48B | 0.32B | 0.06B | 0.28B | 0.31B | 0.22B | 0.04B | 0.31B | 0.58B | 0.24B | 0.11B | 0.25B | 0.98B | 0.47B | 0.09B | 0.31B | 0.65B | 0.67B | 0.09B | 0.40B | 0.32B | 0.36B | 0.13B | 0.22B | 0.19B | 0.44B | 0.08B | 0.20B | 0.13B | 0.27B | 0.11B | 0.21B | 0.37B | 0.13B | 0.05B |
|
Notes Payables
|
0.02B | 0.01B | 0.01B | 0.06B | 0.25B | 0.65B | 0.17B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.08B | 2.46B | 0.05B | 0.04B | 0.04B | 0.14B | 0.12B | 0.19B | | | | | | | | | | | | | | | | | |
|
Payables
|
0.02B | 2.12B | 0.55B | 0.72B | 0.56B | 1.61B | 0.86B | 0.42B | 0.56B | 0.57B | 0.16B | 0.92B | 0.40B | 0.81B | 0.20B | 0.74B | 0.52B | 0.33B | 0.13B | 0.88B | 0.81B | 0.66B | 0.67B | 0.93B | 0.74B | 0.73B | 0.57B | 0.63B | 1.31B | 0.45B | 0.15B | 0.30B | 0.48B | 0.32B | 0.06B | 0.28B | 0.31B | 0.22B | 0.04B | 0.31B | 0.58B | 0.24B | 0.18B | 2.71B | 1.03B | 0.50B | 0.13B | 0.45B | 0.78B | 0.85B | 0.09B | 0.40B | 0.32B | 0.36B | 0.13B | 0.22B | 0.19B | 0.44B | 0.08B | 0.20B | 0.13B | 0.27B | 0.11B | 0.21B | 0.37B | 0.13B | 0.05B |
|
Other Accumulated Expenses
|
27.10B | 26.91B | 26.82B | 26.56B | 25.97B | 25.78B | 25.50B | 25.35B | 25.20B | 25.03B | 24.30B | 24.20B | 24.01B | 24.33B | 24.76B | 24.51B | 24.34B | 23.96B | 24.09B | 23.93B | 24.00B | 23.48B | 23.27B | 23.25B | 23.19B | 22.87B | 22.66B | 23.02B | 22.98B | 22.67B | 22.34B | 22.26B | 22.18B | 22.21B | 22.00B | 22.07B | 21.99B | 21.60B | 21.98B | 21.84B | 21.73B | 21.60B | 21.72B | 21.87B | 22.27B | 22.53B | 22.71B | 23.06B | 23.48B | 23.83B | 21.27B | 24.35B | 24.56B | 24.70B | 22.12B | 22.41B | 22.80B | 22.84B | 23.30B | 23.59B | 23.97B | 24.56B | 24.98B | 25.58B | 26.20B | 26.52B | 26.60B |
|
Short term Debt
|
0.02B | 0.01B | 0.01B | 0.06B | 0.25B | 0.65B | 0.65B | 0.20B | 0.01B | 1.21B | 0.09B | 0.09B | 0.09B | 0.02B | 0.02B | 0.02B | 0.03B | 0.27B | 0.82B | 0.85B | 0.97B | 0.85B | 0.34B | 0.69B | 1.06B | 1.28B | 1.04B | 0.00B | 0.33B | 0.18B | 0.11B | 0.16B | 0.19B | 0.19B | 0.28B | 0.21B | 0.18B | 0.15B | 0.02B | 0.13B | 0.09B | 0.09B | 0.08B | 2.46B | 0.05B | 0.04B | 0.04B | 0.14B | 0.12B | 0.19B | 0.09B | 0.39B | 0.84B | 0.81B | 0.85B | 0.91B | 0.96B | 1.26B | 1.08B | 1.68B | 1.01B | 0.71B | 0.01B | 0.51B | 1.00B | 1.00B | 1.05B |
|
Current Deferred Revenue
|
3.51B | 3.39B | 3.27B | 3.28B | 3.30B | 3.27B | 3.20B | 3.32B | 3.41B | 3.39B | 3.25B | 3.38B | 3.48B | 3.68B | 3.61B | 3.76B | 3.87B | 3.82B | 3.72B | 3.84B | 3.85B | 3.70B | 3.59B | 3.71B | 3.81B | 3.71B | 3.67B | 3.81B | 3.87B | 3.86B | 3.76B | 3.91B | 4.11B | 4.06B | -2.00B | 4.26B | 4.41B | 4.29B | 4.18B | 4.42B | 4.65B | 4.61B | 4.58B | 4.75B | 5.00B | 5.02B | 5.12B | 5.32B | 5.59B | 5.58B | 5.76B | 5.94B | 6.29B | 6.20B | 6.37B | 6.58B | 6.98B | 6.79B | 6.93B | 7.05B | 7.41B | 7.26B | 7.35B | 7.50B | 7.89B | 7.58B | 7.63B |
|
Total Current Liabilities
|
| | 0.20B | | | | 0.71B | | | | 0.23B | | | | 0.07B | | | | 0.09B | | | | 0.62B | | | | 0.26B | | | | 0.14B | | | | 0.18B | | | | 0.11B | | | | 0.08B | | | | 0.06B | | | | | | | | | | | | | | | | | | | | |
|
Capital Leases
|
| | | | | | | | | | | | | | | | | | 0.01B | | | | 0.01B | | | | 0.01B | | | | 0.01B | | | | 0.01B | | | | 0.01B | | | | 0.01B | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Debt
|
| | 9.47B | | | | 8.83B | 9.30B | 9.16B | 8.03B | 8.91B | 8.95B | 9.05B | 8.85B | 9.19B | 9.42B | 10.04B | 9.71B | 9.53B | 10.46B | 9.83B | 10.05B | 10.33B | 9.86B | 9.79B | 9.49B | 9.52B | 10.58B | 10.73B | 10.74B | 10.67B | 10.53B | 11.09B | 11.24B | 11.25B | 11.26B | 11.29B | 11.31B | 11.36B | 11.23B | 11.46B | 11.39B | 11.46B | | | | 10.07B | | | | 8.99B | 8.88B | 8.44B | 8.47B | 8.16B | 8.15B | 8.09B | 7.92B | 7.92B | 8.43B | 8.56B | 8.82B | 8.94B | 8.44B | 7.94B | 8.44B | 8.44B |
|
Pension
|
7.75B | 7.86B | 7.98B | 8.09B | 8.22B | 8.37B | 8.72B | 8.84B | 9.02B | 9.26B | 9.81B | 9.96B | 10.35B | 10.97B | 11.47B | 11.47B | 10.79B | 10.68B | 10.47B | 8.25B | 8.70B | 8.89B | 9.49B | 9.75B | 9.36B | 9.52B | 10.15B | 10.50B | 11.14B | 11.22B | 10.33B | 10.49B | 10.82B | 11.04B | 11.18B | 10.78B | 10.67B | 10.61B | 10.60B | 11.08B | 11.54B | 12.30B | 12.31B | 11.73B | 12.60B | 12.98B | 13.32B | 12.77B | 13.29B | 13.20B | 18.01B | 11.94B | 10.93B | 10.45B | 13.48B | 13.98B | 13.67B | 12.65B | 13.96B | 13.51B | 13.21B | 14.05B | 13.16B | 13.30B | 13.33B | 13.55B | 13.45B |
|
Minority Interest
|
3.75B | 4.16B | 4.19B | 4.45B | 4.52B | 4.64B | 4.66B | 4.76B | 4.53B | 4.59B | 4.43B | 4.69B | 4.74B | 5.02B | 5.22B | 5.25B | 5.49B | 5.47B | 5.45B | 5.43B | 5.50B | 5.46B | 5.37B | 5.32B | 5.35B | 5.41B | 5.25B | 5.29B | 5.09B | 5.14B | 5.20B | 5.25B | 5.29B | 5.34B | 5.36B | 5.32B | 2.95B | 2.93B | 2.87B | 2.87B | 2.88B | 2.84B | 2.81B | 2.21B | 1.21B | 1.25B | 1.32B | 1.27B | 1.31B | 1.31B | 1.33B | 1.12B | 0.98B | 0.81B | 0.85B | 0.86B | 0.87B | 0.71B | 0.82B | 0.81B | 0.82B | 0.89B | 0.87B | 0.84B | 0.88B | 0.93B | 0.95B |
|
Liabilities from Discontinued Operations
|
| | | | | | | | | | | | | | | | | | 0.63B | 3.25B | 3.95B | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.46B | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability
|
| | 0.47B | | -1.44B | 0.56B | 0.56B | | 0.64B | 0.80B | 0.62B | 0.94B | 0.95B | 1.12B | 0.84B | 0.90B | 0.75B | 0.83B | 0.72B | 0.90B | 1.00B | 1.03B | 0.89B | 0.93B | 0.77B | 0.80B | 0.38B | 0.54B | 0.60B | 0.73B | 0.64B | 0.79B | 0.85B | 0.91B | 0.75B | 0.73B | 0.88B | 0.91B | 0.84B | 1.08B | 1.23B | 1.14B | 1.17B | 0.86B | 0.88B | 0.91B | 1.85B | 0.92B | 1.08B | 1.09B | 1.82B | 0.71B | 0.35B | 0.24B | 1.57B | 0.25B | 0.26B | 0.26B | 1.76B | 0.50B | 0.50B | 0.70B | 1.88B | 0.61B | 0.63B | 0.84B | 2.00B |
|
Other Non-Current Liabilities
|
3.93B | 3.96B | 4.27B | 5.04B | 4.86B | 4.28B | 4.41B | 4.48B | 3.98B | 3.87B | 4.31B | 4.10B | 4.23B | 4.40B | 4.77B | 4.65B | 4.69B | 4.75B | 4.63B | 4.29B | 4.41B | 4.72B | 5.10B | 4.88B | 4.95B | 4.99B | 5.20B | 5.02B | 5.19B | 5.24B | 5.24B | 4.94B | 5.27B | 5.20B | 4.49B | 7.35B | 9.15B | 7.75B | 0.64B | 4.99B | 5.03B | 5.16B | 5.11B | 4.80B | 4.45B | 4.57B | 4.62B | 4.38B | 4.70B | 4.68B | 4.53B | 4.31B | 4.49B | 4.51B | 4.28B | 4.04B | 4.19B | 4.41B | 4.30B | 4.31B | 4.44B | 4.41B | 4.39B | 4.47B | 4.48B | 4.36B | 4.51B |
|
Total Non-Current Liabilities
|
48.94B | 49.97B | 48.71B | 48.82B | 47.47B | 49.05B | 48.76B | 48.04B | 48.61B | 48.87B | 47.76B | 49.02B | 48.86B | 50.29B | 50.57B | 51.24B | 50.72B | 49.94B | 50.40B | 52.39B | 53.13B | 48.69B | 48.61B | 49.11B | 48.73B | 48.39B | 47.99B | 49.08B | 50.96B | 49.86B | 47.99B | 48.44B | 49.73B | 49.97B | 50.53B | 49.59B | 49.73B | 49.09B | 56.29B | 53.56B | 54.85B | 55.08B | 55.20B | 55.27B | 55.58B | 56.27B | 56.43B | 57.09B | 57.51B | 57.92B | 57.92B | 57.14B | 56.36B | 55.95B | 56.08B | 57.20B | -4.07B | 56.90B | -4.18B | 59.60B | 59.42B | 60.96B | 59.61B | 60.64B | 61.80B | 62.35B | 62.20B |
|
Total Liabilities
|
52.87B | 53.93B | 52.98B | 53.86B | 52.33B | 53.32B | 53.17B | 52.52B | 52.59B | 52.74B | 52.06B | 53.12B | 53.09B | 54.69B | 55.34B | 55.90B | 55.40B | 54.69B | 55.03B | 56.69B | 57.54B | 53.41B | 53.72B | 53.99B | 53.68B | 53.38B | 53.20B | 54.10B | 56.15B | 55.10B | 53.23B | 53.38B | 54.99B | 55.17B | 55.02B | 56.94B | 58.87B | 56.84B | 56.93B | 58.55B | 59.88B | 60.24B | 60.31B | 60.08B | 60.03B | 60.84B | 61.05B | 61.47B | 62.21B | 62.60B | 62.45B | 61.45B | 60.85B | 60.46B | 60.37B | 61.25B | 0.12B | 61.31B | 0.12B | 63.91B | 63.86B | 65.37B | 64.01B | 65.11B | 66.28B | 66.72B | 66.71B |
|
Total Debt
|
0.02B | 0.01B | 9.48B | 0.06B | 0.25B | 0.65B | 9.48B | 9.49B | 9.17B | 9.23B | 9.00B | 9.04B | 9.14B | 8.87B | 9.21B | 9.44B | 10.07B | 9.97B | 10.34B | 11.31B | 10.80B | 10.90B | 10.67B | 10.55B | 10.85B | 10.77B | 10.56B | 10.59B | 11.06B | 10.92B | 10.78B | 10.69B | 11.29B | 11.43B | 11.53B | 11.47B | 11.47B | 11.46B | 11.38B | 11.36B | 11.54B | 11.48B | 11.53B | 2.46B | 0.05B | 0.04B | 10.11B | 0.14B | 0.12B | 0.19B | 9.08B | 9.28B | 9.28B | 9.29B | 9.02B | 9.06B | 9.05B | 9.19B | 9.00B | 10.10B | 9.57B | 9.53B | 8.94B | 8.95B | 8.95B | 9.44B | 9.49B |
|
Common Equity
|
18.76B | 21.19B | 21.09B | 21.99B | 22.73B | 23.50B | 23.03B | 23.36B | 23.48B | 23.57B | 23.20B | 24.12B | 24.24B | 24.86B | 24.68B | 24.72B | 24.64B | 24.82B | 24.91B | 25.12B | 25.36B | 25.12B | 24.65B | 24.63B | 24.33B | 24.15B | 22.81B | 23.12B | 23.03B | 23.41B | 23.36B | 23.73B | 24.11B | 24.36B | 24.57B | 23.85B | 21.86B | 21.89B | 21.39B | 21.90B | 22.39B | 22.26B | 21.93B | 19.18B | 18.41B | 18.62B | 19.18B | 18.54B | 19.40B | 19.13B | 17.47B | 17.70B | 16.22B | 14.65B | 15.20B | 15.31B | 15.47B | 15.16B | 16.52B | 17.00B | 17.20B | 18.25B | 17.94B | 18.03B | 18.39B | 19.22B | 19.64B |
|
Shareholder's Equity
|
18.76B | 21.19B | 21.09B | 21.99B | 22.73B | 23.50B | 23.03B | 23.36B | 23.48B | 23.57B | 23.20B | 24.12B | 24.24B | 24.86B | 24.68B | 24.72B | 24.64B | 24.82B | 24.91B | 25.12B | 25.36B | 25.12B | 24.65B | 24.63B | 24.33B | 24.15B | 22.81B | 23.12B | 23.03B | 23.41B | 23.36B | 23.73B | 24.11B | 24.36B | 24.57B | 23.85B | 21.86B | 21.89B | 21.39B | 21.90B | 22.39B | 22.26B | 21.93B | 19.18B | 18.41B | 18.62B | 19.18B | 18.54B | 19.40B | 19.13B | 17.47B | 17.70B | 16.22B | 14.65B | 15.20B | 15.31B | 15.47B | 15.16B | 16.52B | 17.00B | 17.20B | 18.25B | 17.94B | 18.03B | 18.39B | 19.22B | 19.64B |
|
Liabilities and Shareholders Equity
|
71.63B | 75.11B | 74.07B | 75.86B | 75.06B | 76.82B | 76.28B | 75.97B | 76.07B | 76.31B | 75.27B | 77.24B | 77.33B | 79.55B | 80.02B | 80.61B | 80.05B | 79.51B | 79.94B | 81.80B | 82.89B | 78.53B | 78.37B | 78.62B | 78.02B | 77.53B | 76.01B | 77.22B | 79.18B | 78.51B | 76.59B | 77.11B | 79.10B | 79.53B | 79.59B | 80.79B | 80.73B | 78.72B | 78.32B | 80.45B | 82.28B | 82.50B | 82.24B | 79.25B | 78.44B | 79.46B | 80.24B | 80.00B | 81.61B | 81.73B | 81.63B | 79.14B | 77.07B | 75.11B | 75.57B | 76.56B | 0.23B | 76.47B | 0.23B | 80.91B | 81.06B | 83.62B | 81.94B | 83.14B | 84.67B | 85.94B | 86.35B |
|
Treasury Shares
|
0.00B | 0.00B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.00B | 0.01B | 0.02B | 0.02B | | 0.00B | 0.00B | 0.01B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.01B | 0.01B | 0.00B | 0.01B | 0.02B | 0.03B | 0.00B | 0.00B | 0.00B | 0.00B | | 0.00B | 0.00B | 0.00B | 0.01B | 0.02B | 0.02B | 0.02B | 0.01B | 0.01B | 0.01B | 0.02B | 0.01B | 0.01B | 0.02B | 0.02B | 0.01B | 0.01B | 0.02B | 0.02B | 0.00B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.00B | 0.00B | 0.00B | 0.01B | 0.00B | 0.01B | 0.01B | 0.01B |
|
Retained Earnings
|
13.12B | 13.56B | -0.42B | 14.09B | 14.43B | 14.43B | 0.23B | 14.92B | 15.14B | 15.28B | 0.38B | 15.23B | | | 0.68B | 0.57B | 0.04B | 0.02B | 0.34B | 0.56B | 0.81B | 0.64B | 0.28B | 0.30B | 15.75B | 15.91B | 14.73B | 14.81B | 14.72B | 15.03B | 15.20B | 15.47B | 15.68B | 15.81B | 16.10B | 16.32B | 16.53B | 16.79B | 15.77B | 16.14B | 16.37B | 16.43B | 15.82B | 15.17B | 14.32B | 14.44B | 14.15B | 14.39B | 15.13B | 15.34B | 14.78B | 15.10B | 15.26B | 15.38B | 14.93B | 15.29B | 15.64B | 15.88B | 15.62B | 16.06B | 16.41B | 16.80B | 16.46B | 16.82B | 17.20B | 17.69B | 17.38B |