|
Cash & Equivalents
|
0.25B | 0.18B | 0.18B | 0.14B | 0.17B | 0.14B | 0.16B | 0.13B | 0.08B | 0.05B | 0.01B | 0.03B | 0.03B | 0.04B | 0.02B | 0.05B | 0.01B | 0.02B | 0.01B | 0.01B | 0.02B | 0.01B | 0.06B | 0.10B | 0.05B | 0.14B | 0.01B | 0.00B | 0.01B | 0.08B | 0.01B | 0.01B | 0.01B | 0.01B | 0.03B | 0.02B | 0.01B | 0.24B | 0.02B | 0.01B | 0.17B | 0.19B | 0.02B | 0.06B | 0.21B | 0.19B | 0.05B | 0.01B | 0.01B | 0.02B | 0.04B | 0.07B | 0.02B | 0.34B | 0.02B | 0.16B | 0.01B | 0.21B | 0.06B | 0.03B | 0.09B | 0.83B | 0.08B | 0.03B | 0.33B | 0.50B |
|
Short-term Investments
|
| | 0.02B | | 0.03B | 0.03B | 0.02B | | 0.03B | 0.03B | 0.01B | 0.01B | 0.04B | 0.04B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.25B |
|
Cash & Current Investments
|
0.25B | 0.18B | 0.20B | 0.14B | 0.21B | 0.17B | 0.18B | 0.13B | 0.11B | 0.07B | 0.02B | 0.04B | 0.07B | 0.08B | 0.02B | 0.05B | 0.01B | 0.02B | 0.01B | 0.01B | 0.02B | 0.01B | 0.06B | 0.10B | 0.05B | 0.14B | 0.01B | 0.00B | 0.01B | 0.08B | 0.01B | 0.01B | 0.01B | 0.01B | 0.03B | 0.02B | 0.01B | 0.24B | 0.02B | 0.01B | 0.17B | 0.19B | 0.02B | 0.06B | 0.21B | 0.19B | 0.05B | 0.01B | 0.01B | 0.02B | 0.04B | 0.07B | 0.02B | 0.34B | 0.02B | 0.16B | 0.01B | 0.21B | 0.06B | 0.03B | 0.09B | 0.83B | 0.08B | 0.03B | 0.33B | 0.75B |
|
Receivables - Net
|
| | 0.25B | | 0.11B | 0.14B | 0.12B | 0.14B | 0.13B | 0.20B | 0.09B | 0.09B | 0.08B | 0.09B | 0.09B | 0.10B | 0.09B | 0.08B | 0.47B | 0.11B | 0.09B | 0.08B | 0.43B | 0.36B | 0.30B | 0.43B | 0.40B | 0.39B | 0.32B | 0.49B | 0.49B | 0.42B | 0.42B | 0.34B | 0.48B | 0.34B | 0.41B | 0.47B | 0.35B | 0.42B | 0.42B | 0.45B | 0.40B | 0.40B | 0.39B | 0.40B | 0.41B | 0.33B | 0.38B | 0.39B | 0.44B | 0.48B | 0.49B | 0.51B | 0.52B | 0.43B | 0.43B | 0.49B | 0.47B | 0.43B | 0.41B | 0.46B | 0.43B | 0.36B | 0.52B | 0.48B |
|
Receivables - Other
|
| | 0.17B | | 0.13B | 0.18B | 0.21B | 0.19B | 0.12B | 0.15B | 0.11B | 0.09B | 0.15B | 0.24B | 0.21B | 0.22B | 0.19B | 0.19B | 0.10B | 0.31B | 0.32B | 0.25B | 0.08B | -0.09B | -0.10B | -0.10B | 0.08B | -0.10B | -0.10B | -0.11B | 0.09B | 0.10B | 0.10B | 0.12B | 0.09B | 0.10B | 0.10B | 0.11B | 0.08B | 0.10B | 0.11B | 0.11B | 0.08B | 0.07B | 0.07B | 0.06B | 0.08B | 0.07B | 0.13B | 0.11B | 0.09B | 0.12B | 0.11B | 0.11B | 0.11B | | | | 0.05B | | | | 0.06B | | | |
|
Receivables
|
| | 0.42B | | 0.24B | 0.32B | 0.33B | 0.33B | 0.25B | 0.35B | 0.20B | 0.18B | 0.23B | 0.33B | 0.30B | 0.32B | 0.28B | 0.27B | 0.57B | 0.42B | 0.40B | 0.33B | 0.51B | 0.28B | 0.20B | 0.33B | 0.48B | 0.29B | 0.21B | 0.38B | 0.58B | 0.53B | 0.53B | 0.45B | 0.57B | 0.44B | 0.52B | 0.57B | 0.43B | 0.52B | 0.53B | 0.56B | 0.48B | 0.47B | 0.45B | 0.46B | 0.49B | 0.40B | 0.50B | 0.50B | 0.53B | 0.60B | 0.60B | 0.62B | 0.62B | 0.43B | 0.43B | 0.49B | 0.53B | 0.43B | 0.41B | 0.46B | 0.48B | 0.36B | 0.52B | 0.48B |
|
Raw Materials
|
| | 0.05B | | 0.06B | 0.06B | 0.06B | 0.00B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.07B | 0.07B | 0.07B | 0.07B | 0.08B | 0.07B | 0.07B | 0.08B | 0.08B | 0.08B | 0.08B | 0.08B | 0.08B | 0.09B | 0.09B | 0.09B | 0.09B | 0.10B | 0.11B | 0.11B | 0.11B | 0.11B | 0.10B | 0.11B | 0.11B | 0.11B | 0.10B | 0.10B | 0.11B | 0.11B | 0.10B | 0.12B | 0.12B | 0.12B | 0.11B | 0.12B | 0.12B | 0.13B | 0.14B | 0.16B | 0.17B | 0.20B | 0.20B | 0.21B | 0.21B | 0.20B | 0.19B | 0.20B | 0.20B | 0.19B |
|
Prepaid Assets
|
| | 0.11B | | 0.11B | 0.10B | 0.18B | 0.19B | 0.19B | 0.13B | 0.04B | 0.06B | 0.04B | 0.04B | 0.09B | 0.16B | 0.13B | 0.12B | 0.13B | 0.21B | 0.29B | 0.29B | 0.12B | 0.23B | 0.44B | 0.22B | 0.08B | 0.06B | 0.10B | 0.10B | 0.10B | 0.07B | 0.11B | 0.10B | 0.05B | 0.09B | 0.11B | 0.13B | 0.08B | 0.15B | 0.15B | 0.14B | 0.14B | 0.14B | 0.13B | 0.12B | 0.12B | 0.12B | 0.20B | 0.27B | 0.24B | 0.27B | 0.37B | 0.36B | 0.22B | 0.13B | 0.20B | 0.17B | 0.16B | 0.11B | 0.18B | 0.14B | 0.17B | 0.15B | 0.18B | 0.19B |
|
Current Deferred Tax Assets
|
| | | | | | 0.02B | | | | 0.02B | | 0.08B | 0.09B | 0.17B | 0.09B | 0.14B | 0.13B | 0.14B | | | | 0.15B | | 0.06B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Assets
|
| | 1.39B | | 1.15B | 1.17B | 1.09B | 0.98B | 0.88B | 0.95B | 0.87B | 0.78B | 0.92B | 1.03B | 0.99B | 0.87B | 0.89B | 0.88B | 1.01B | 0.94B | 1.01B | 0.96B | 1.04B | 0.91B | 1.04B | 1.09B | 0.83B | 0.77B | 0.70B | 0.96B | 0.88B | 0.75B | 0.81B | 0.75B | 0.91B | 0.73B | 0.81B | 1.12B | 0.79B | 0.82B | 1.03B | 1.11B | 0.88B | 0.91B | 1.04B | 1.03B | 0.89B | 0.76B | 0.90B | 1.01B | 1.07B | 1.09B | 1.31B | 1.69B | 1.25B | 1.19B | 1.14B | 1.37B | 1.27B | 1.11B | 1.21B | 1.97B | 1.18B | 0.97B | 1.47B | 1.84B |
|
Construction in Progress
|
| | | | | | | 0.00B | | | | | | | | | | | 0.68B | | | 0.64B | 0.48B | 0.25B | 0.34B | 0.41B | 0.90B | 0.49B | 0.56B | 0.60B | 1.23B | 0.13B | 0.18B | 0.28B | 0.96B | 0.39B | 0.47B | 0.65B | 1.77B | | | | 1.83B | | | | 0.41B | | | | 0.78B | | | | 1.36B | | | | 1.25B | | | | 1.22B | | | |
|
Property, Plant & Equipment (Net)
|
| | 6.19B | | 6.42B | 6.56B | 6.73B | 6.82B | 6.87B | 6.94B | 7.03B | 7.08B | 7.25B | 7.38B | 7.84B | 7.91B | 8.03B | 8.14B | 8.33B | 8.43B | 8.57B | 8.76B | 8.94B | 9.05B | 9.17B | 9.37B | 9.52B | 9.63B | 9.85B | 9.92B | 10.28B | 10.45B | 10.61B | 10.93B | 11.23B | 11.44B | 11.70B | 12.01B | 12.46B | 12.67B | 12.85B | 13.13B | 13.53B | 13.69B | 13.94B | 14.20B | 14.34B | 14.35B | 14.54B | 14.74B | 14.99B | 15.19B | 15.45B | 15.86B | 16.25B | 16.40B | 16.31B | 16.63B | 17.16B | 17.35B | 17.71B | 17.94B | 18.70B | 19.02B | 19.38B | 19.81B |
|
Long-Term Investments
|
| | 0.28B | | 0.29B | 0.29B | 0.29B | 0.29B | 0.30B | 0.30B | 0.30B | 0.30B | 0.31B | 0.31B | 0.32B | 0.32B | 0.32B | 0.32B | 0.33B | 0.33B | 0.34B | 0.34B | 0.34B | 0.34B | 0.35B | 0.35B | 0.35B | 0.32B | 0.32B | 0.33B | 0.34B | 0.35B | 0.35B | 0.46B | 0.40B | 0.41B | 0.42B | 0.42B | 0.43B | 0.43B | 0.44B | 0.45B | 0.47B | 0.47B | 0.47B | 0.48B | 0.48B | 0.49B | 0.51B | 0.51B | 0.52B | 0.53B | 0.55B | 0.55B | 0.56B | 0.57B | 0.58B | 0.59B | 0.60B | 0.61B | 0.62B | 0.63B | 0.64B | 0.65B | 0.67B | 0.69B |
|
Intangibles
|
| | | | | | 0.05B | | 0.04B | 0.01B | 0.01B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Goodwill & Intangibles
|
| | | | | | 0.05B | | 0.04B | 0.01B | 0.01B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Long-Term Deferred Tax
|
| | | | | | 1.43B | | | | 0.75B | | | | 0.74B | | | | 0.67B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non-Current Assets
|
| | 1.00B | | 1.04B | 1.07B | 1.03B | 1.18B | 1.14B | 1.20B | 1.39B | 1.38B | 1.38B | 1.43B | 1.53B | 1.52B | 1.53B | 1.54B | 1.36B | 1.35B | 1.40B | 1.47B | 1.72B | 1.73B | 1.71B | 1.72B | 1.79B | 1.81B | 1.80B | 1.81B | 1.86B | 1.90B | 1.95B | 1.95B | 1.58B | 1.59B | 1.61B | 1.61B | 1.66B | 1.73B | 1.73B | 1.76B | 1.83B | 1.81B | 1.82B | 1.83B | 2.00B | 1.99B | 1.99B | 2.06B | 1.98B | 2.02B | 2.08B | 2.10B | 2.11B | 2.08B | 2.35B | 2.31B | 2.21B | 2.17B | 2.29B | 2.29B | 2.19B | 2.21B | 2.23B | 2.28B |
|
Non-Current Assets
|
| | 7.65B | | 7.89B | 8.06B | 8.19B | 8.42B | 8.42B | 8.53B | 8.82B | 8.85B | 9.01B | 9.22B | 9.79B | 9.86B | 9.99B | 10.10B | 10.08B | 10.18B | 10.38B | 10.63B | 11.02B | 11.17B | 11.27B | 11.47B | 1.80B | 11.77B | 11.98B | 1.82B | 1.88B | 1.92B | 1.97B | 1.97B | 1.65B | 1.66B | 1.69B | 1.72B | 1.75B | 1.80B | 1.80B | 1.84B | 5.96B | 15.97B | 16.23B | 16.51B | 6.39B | 16.84B | 17.04B | 17.31B | 7.04B | 17.75B | 18.08B | 18.51B | 8.29B | 19.05B | 19.25B | 19.53B | 9.03B | 20.14B | 20.62B | 20.86B | 9.93B | 21.88B | 22.28B | 22.78B |
|
Assets
|
| | 9.04B | | 9.04B | 9.23B | 9.28B | 9.40B | 9.30B | 9.48B | 9.69B | 9.63B | 9.93B | 10.25B | 10.79B | 10.73B | 10.89B | 10.98B | 11.09B | 11.12B | 11.39B | 11.59B | 12.06B | 12.08B | 12.31B | 12.56B | 12.50B | 12.54B | 12.69B | 13.03B | 13.37B | 13.46B | 13.74B | 14.11B | 14.19B | 14.24B | 14.62B | 15.27B | 15.43B | 15.71B | 16.12B | 16.53B | 16.70B | 16.88B | 17.27B | 17.54B | 17.71B | 17.59B | 17.94B | 18.33B | 18.55B | 18.84B | 19.39B | 20.20B | 20.16B | 20.24B | 20.38B | 20.90B | 21.24B | 21.25B | 21.84B | 22.83B | 22.71B | 22.85B | 23.75B | 24.63B |
|
Accounts Payables
|
| | 0.33B | | 0.29B | 0.30B | 0.34B | 0.30B | 0.31B | 0.31B | 0.27B | 0.26B | 0.34B | 0.42B | 0.34B | 0.37B | 0.39B | 0.37B | 0.36B | 0.39B | 0.48B | 0.47B | 0.43B | 0.36B | 0.37B | 0.44B | 0.40B | 0.32B | 0.35B | 0.37B | 0.45B | 0.37B | 0.38B | 0.48B | 0.48B | 0.36B | 0.43B | 0.50B | 0.54B | 0.39B | 0.42B | 0.50B | 0.42B | 0.38B | 0.43B | 0.42B | 0.38B | 0.31B | 0.39B | 0.36B | 0.44B | 0.38B | 0.58B | 0.79B | 0.76B | 0.52B | 0.58B | 0.60B | 0.61B | 0.44B | 0.58B | 0.47B | 0.53B | 0.41B | 0.50B | 0.55B |
|
Notes Payables
|
| | 0.19B | | | | 0.05B | 0.03B | | 0.02B | 0.10B | 0.06B | 0.16B | 0.07B | 0.22B | 0.24B | 0.22B | 0.24B | 0.28B | 0.22B | 0.31B | 0.35B | 0.14B | 0.04B | 0.12B | 0.11B | 0.16B | 0.21B | 0.22B | 0.24B | 0.24B | 0.30B | 0.37B | 0.39B | 0.32B | 0.34B | 0.08B | 0.14B | 0.44B | 0.51B | 0.39B | 0.35B | 0.34B | 0.27B | 0.19B | 0.42B | 0.39B | 0.34B | 0.54B | 0.32B | 0.52B | 0.28B | 0.40B | 0.38B | 0.64B | 0.06B | 0.39B | 0.45B | 0.47B | 0.33B | 0.05B | 0.33B | 0.56B | 0.68B | 0.29B | 0.19B |
|
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 | | | | 0.02B | | | | 0.03B | | | | 0.03B | | | | 0.02B | | | | 0.03B | | | | 0.03B | | | | 0.04B | | | | 0.03B | | | | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.05B | 0.05B | 0.04B | 0.05B | 0.04B | 0.05B | 0.05B |
|
Other Accumulated Expenses
|
| | 0.12B | | 0.12B | 0.13B | 0.16B | 0.16B | 0.16B | 0.15B | 0.11B | 0.09B | 0.09B | 0.10B | 0.18B | 0.20B | 0.24B | 0.22B | 0.23B | 0.19B | 0.22B | 0.20B | 0.26B | 0.23B | 0.26B | 0.25B | 0.24B | 0.30B | 0.28B | 0.27B | 0.28B | 0.27B | 0.27B | 0.22B | 0.26B | 0.25B | 0.25B | 0.26B | 0.26B | 0.25B | 0.26B | 0.39B | 0.36B | 0.41B | 0.39B | 0.29B | 0.21B | 0.25B | 0.23B | 0.27B | 0.28B | 0.21B | 0.28B | 0.28B | 0.35B | 0.34B | 0.34B | 0.33B | 0.30B | 0.30B | 0.31B | 0.30B | 0.39B | 0.33B | 0.35B | 0.36B |
|
Short term Debt
|
| | 0.10B | | 0.20B | 0.09B | 0.06B | 0.03B | 0.03B | 0.04B | 0.06B | 0.06B | 0.05B | 0.04B | 0.00B | 0.00B | 0.00B | 0.05B | 0.36B | 0.36B | 0.51B | 0.49B | 0.18B | 0.18B | 0.03B | 0.00B | 0.31B | 0.31B | 0.31B | 0.31B | 0.00B | 0.00B | 0.01B | 0.11B | 0.86B | 0.86B | 0.36B | 0.51B | 0.26B | 0.26B | 0.71B | 0.66B | 0.66B | 0.36B | 0.01B | 0.01B | 0.01B | 0.31B | 0.31B | 0.38B | 0.63B | 0.33B | 0.73B | 0.66B | 0.41B | 0.81B | 0.41B | 0.45B | 0.81B | 0.81B | 0.80B | 1.10B | 1.17B | 1.37B | 1.37B | 1.07B |
|
Current Taxes
|
| | 0.08B | | 0.08B | 0.04B | 0.05B | 0.04B | 0.05B | 0.04B | 0.05B | 0.04B | 0.05B | 0.04B | 0.05B | 0.00B | 0.01B | 0.01B | 0.05B | 0.04B | | 0.03B | 0.05B | | | | 0.05B | | | 0.04B | 0.05B | 0.04B | | 0.04B | 0.05B | | | | 0.05B | | 0.06B | 0.06B | 0.07B | | | | 0.07B | | | | 0.06B | 0.07B | 0.06B | 0.09B | 0.05B | 0.06B | 0.05B | 0.07B | 0.05B | 0.06B | 0.06B | 0.06B | 0.08B | 0.08B | 0.05B | 0.07B |
|
Current Deferred Revenue
|
| | 0.10B | | 0.07B | 0.08B | 0.17B | 0.16B | 0.17B | 0.16B | 0.16B | 0.16B | 0.15B | 0.17B | 0.19B | 0.23B | 0.21B | 0.17B | 0.20B | 0.22B | 0.22B | 0.22B | 0.20B | 0.21B | 0.20B | 0.19B | 0.19B | 0.19B | 0.20B | 0.18B | 0.19B | 0.22B | 0.19B | 0.15B | 0.14B | 0.17B | 0.14B | 0.15B | 0.14B | 0.18B | 0.17B | 0.19B | 0.21B | 0.24B | 0.21B | 0.16B | 0.25B | 0.21B | 0.17B | 0.23B | 0.19B | 0.25B | 0.22B | 0.23B | 0.21B | 0.13B | 0.12B | 0.09B | 0.11B | 0.10B | 0.11B | 0.08B | 0.07B | 0.11B | 0.07B | 0.06B |
|
Total Current Liabilities
|
| | 1.08B | | 0.89B | 0.69B | 0.87B | 0.78B | 0.76B | 0.77B | 0.86B | 0.77B | 0.96B | 0.95B | 1.02B | 1.04B | 1.07B | 1.05B | 1.43B | 1.38B | 1.73B | 1.74B | 1.21B | 1.02B | 0.99B | 0.99B | 1.36B | 1.35B | 1.37B | 1.37B | 1.16B | 1.17B | 1.21B | 1.47B | 2.15B | 2.07B | 1.26B | 1.55B | 1.64B | 1.59B | 1.95B | 2.08B | 2.05B | 1.65B | 1.22B | 1.29B | 1.30B | 1.41B | 1.64B | 1.56B | 2.05B | 1.52B | 2.28B | 2.42B | 2.36B | 1.91B | 1.89B | 1.94B | 2.30B | 1.98B | 1.85B | 2.29B | 2.71B | 2.89B | 2.58B | 2.23B |
|
Capital Leases
|
| | | | | | 0.11B | | 0.11B | 0.10B | 0.10B | 0.10B | 0.10B | 0.10B | 0.10B | 0.10B | 0.10B | 0.10B | 0.09B | 0.09B | 0.09B | 0.09B | 0.09B | 0.09B | 0.09B | 0.09B | 0.08B | 0.08B | 0.08B | 0.08B | 0.08B | 0.08B | 0.07B | 0.07B | 0.07B | 0.07B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.05B | 0.05B | 0.05B | 0.05B | 0.04B | 0.04B | 0.04B | 0.04B | 0.03B | | | | | | | | | | | | | | | | |
|
Non-Current Debt
|
| | 2.40B | | 2.50B | 2.70B | 2.70B | 2.70B | 2.70B | 2.70B | 2.70B | 2.73B | 2.75B | 2.83B | 3.14B | 3.12B | 3.14B | 3.10B | 2.98B | 2.98B | 2.83B | 2.80B | 3.58B | 3.61B | 3.72B | 3.86B | 3.52B | 3.52B | 3.59B | 3.82B | 4.32B | 4.32B | 4.35B | 4.26B | 4.01B | 4.06B | 5.13B | 5.25B | 5.25B | 5.36B | 5.44B | 5.54B | 5.53B | 5.83B | 6.57B | 6.57B | 6.77B | 6.47B | 6.47B | 6.69B | 6.74B | 7.38B | 6.98B | 7.57B | 7.67B | 8.13B | 8.19B | 8.43B | 8.22B | 8.52B | 8.90B | 9.24B | 8.68B | 8.58B | 9.64B | 10.65B |
|
Pension
|
| | 0.32B | | 0.36B | 0.34B | 0.30B | 0.30B | 0.24B | 0.24B | 0.31B | 0.31B | 0.31B | 0.31B | 0.36B | 0.36B | 0.36B | 0.36B | 0.21B | 0.20B | 0.20B | 0.20B | 0.42B | 0.42B | 0.42B | 0.42B | 0.45B | 0.45B | 0.45B | 0.46B | 0.49B | 0.48B | 0.48B | 0.48B | 0.50B | 0.49B | 0.49B | 0.49B | 0.51B | 0.49B | 0.49B | 0.48B | 0.48B | 0.45B | 0.45B | 0.42B | 0.51B | 0.49B | 0.48B | 0.45B | 0.37B | 0.36B | 0.36B | 0.35B | 0.28B | 0.27B | 0.26B | 0.26B | 0.25B | 0.24B | 0.24B | 0.23B | 0.22B | 0.21B | 0.20B | 0.20B |
|
Preferred Stock Liabilities
|
| | | | | | | | | | 0.06B | | | | 0.06B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Minority Interest
|
| | 0.06B | | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.00B | 0.06B | 0.06B | 0.06B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.01B | 0.01B | 0.01B | 0.02B | | | | | | | | | | | | | 0.21B | | | | 0.19B | | | | | | 0.03B | | | | | | | | | | | | | |
|
Liabilities from Discontinued Operations
|
| | | | | | | | | | 0.06B | 0.06B | 0.07B | 0.07B | 0.03B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability
|
| | 1.18B | | 1.24B | 1.38B | 1.43B | 1.47B | 1.48B | 1.56B | 1.59B | 1.64B | 1.74B | 1.84B | 1.93B | 1.90B | 1.99B | 2.06B | 2.11B | 2.14B | 2.19B | 2.29B | 2.32B | 2.37B | 2.45B | 2.46B | 2.38B | 2.42B | 2.47B | 2.53B | 2.57B | 2.63B | 2.68B | 2.77B | 1.48B | 1.51B | 1.51B | 1.58B | 1.60B | 1.64B | 1.66B | 1.70B | 2.22B | 1.74B | 1.76B | 1.80B | 2.45B | 1.84B | 1.86B | 1.91B | 2.62B | 1.96B | 1.97B | 1.92B | 2.72B | 1.96B | 1.97B | 1.91B | 2.79B | 2.04B | 2.09B | 2.16B | 2.19B | 2.15B | 2.20B | 2.19B |
|
Other Non-Current Liabilities
|
| | 0.29B | | 0.29B | 0.23B | 0.21B | 0.21B | 0.21B | 0.25B | 0.26B | 0.25B | 0.25B | 0.27B | 0.26B | 0.26B | 0.28B | 0.27B | 3.22B | 0.26B | 3.28B | 3.42B | 3.62B | 3.65B | 3.78B | 3.77B | 3.69B | 3.70B | 3.73B | 3.78B | 3.83B | 3.89B | 3.93B | 4.04B | 3.65B | 3.68B | 3.68B | 3.70B | 3.75B | 3.88B | 3.83B | 3.75B | 3.71B | 3.69B | 3.73B | 3.76B | 3.76B | 3.75B | 3.81B | 3.90B | 3.77B | 3.86B | 3.97B | 3.95B | 3.86B | 3.87B | 3.85B | 3.81B | 3.93B | 3.92B | 4.29B | 4.33B | 4.32B | 4.29B | 4.38B | 4.43B |
|
Total Non-Current Liabilities
|
| | 2.54B | | 2.62B | 2.70B | 2.57B | 2.75B | 2.70B | 2.79B | 2.91B | 2.92B | 3.00B | 3.15B | 3.29B | 3.23B | 3.31B | 3.36B | 3.22B | 3.22B | 4.56B | 4.54B | 5.00B | 4.63B | 4.71B | 4.85B | 5.08B | 4.87B | 4.96B | 5.19B | 5.48B | 5.48B | 5.56B | 5.73B | 6.16B | 6.13B | 6.38B | 6.80B | 6.89B | 6.95B | 7.39B | 7.62B | 2.66B | 7.48B | 7.79B | 7.87B | 3.00B | 7.88B | 8.11B | 8.25B | 3.11B | 8.90B | 9.26B | 9.99B | 3.29B | 10.04B | 10.08B | 10.36B | 3.58B | 13.53B | 13.79B | 14.57B | 3.93B | 11.47B | 12.22B | 12.89B |
|
Total Liabilities
|
| | 6.26B | | 6.08B | 6.15B | 6.39B | 6.29B | 6.23B | 6.33B | 6.67B | 6.48B | 6.77B | 6.99B | 7.65B | 7.39B | 7.53B | 7.51B | 7.81B | 7.58B | 7.85B | 7.96B | 8.62B | 8.28B | 8.49B | 8.61B | 8.77B | 8.57B | 8.70B | 8.97B | 9.31B | 9.37B | 9.49B | 9.76B | 9.81B | 9.81B | 10.06B | 10.50B | 10.64B | 10.83B | 11.22B | 11.36B | 11.30B | 11.18B | 11.52B | 11.63B | 14.72B | 11.63B | 11.92B | 12.14B | 15.30B | 12.76B | 13.22B | 13.94B | 16.65B | 13.91B | 13.93B | 14.18B | 14.46B | 17.46B | 18.08B | 18.90B | 15.71B | 15.76B | 16.61B | 17.32B |
|
Total Debt
|
| | 2.51B | | 2.71B | 2.80B | 2.76B | 2.74B | 2.73B | 2.74B | 2.76B | 2.79B | 2.80B | 2.87B | 3.14B | 3.12B | 3.14B | 3.15B | 3.34B | 3.34B | 3.34B | 3.29B | 3.77B | 3.79B | 3.75B | 3.86B | 3.84B | 3.84B | 3.90B | 4.13B | 4.32B | 4.32B | 4.36B | 4.36B | 4.87B | 4.91B | 5.48B | 5.75B | 5.50B | 5.62B | 6.14B | 6.19B | 6.19B | 6.19B | 6.58B | 6.58B | 6.78B | 6.78B | 6.78B | 7.08B | 7.37B | 7.72B | 7.71B | 8.23B | 8.08B | 8.94B | 8.60B | 8.88B | 9.03B | 9.33B | 9.70B | 10.35B | 9.85B | 9.95B | 11.02B | 11.73B |
|
Common Equity
|
| | 2.77B | | 2.96B | 3.07B | 2.89B | 3.11B | 3.07B | 3.15B | 3.01B | 3.14B | 3.16B | 3.26B | 3.13B | 3.35B | 3.36B | 3.47B | 3.28B | 3.53B | 3.54B | 3.64B | 3.44B | 3.80B | 3.82B | 3.95B | 3.72B | 3.96B | 3.99B | 4.06B | 4.06B | 4.10B | 4.25B | 4.35B | 4.38B | 4.43B | 4.55B | 4.77B | 4.79B | 4.88B | 4.90B | 5.17B | 5.41B | 5.70B | 5.75B | 5.91B | 2.99B | 5.97B | 6.02B | 6.18B | 3.25B | 6.08B | 6.17B | 6.26B | 3.51B | 6.33B | 6.45B | 6.73B | 6.78B | 3.79B | 3.75B | 3.93B | 7.00B | 7.09B | 7.14B | 7.31B |
|
Shareholder's Equity
|
| | 2.77B | | 2.96B | 3.07B | 2.89B | 3.11B | 3.07B | 3.15B | 3.01B | 3.14B | 3.16B | 3.26B | 3.13B | 3.35B | 3.36B | 3.47B | 3.28B | 3.53B | 3.54B | 3.64B | 3.44B | 3.80B | 3.82B | 3.95B | 3.72B | 3.96B | 3.99B | 4.06B | 4.06B | 4.10B | 4.25B | 4.35B | 4.38B | 4.43B | 4.55B | 4.77B | 4.79B | 4.88B | 4.90B | 5.17B | 5.41B | 5.70B | 5.75B | 5.91B | 2.99B | 5.97B | 6.02B | 6.18B | 3.25B | 6.08B | 6.17B | 6.26B | 3.51B | 6.33B | 6.45B | 6.73B | 6.78B | 3.79B | 3.75B | 3.93B | 7.00B | 7.09B | 7.14B | 7.31B |
|
Liabilities and Shareholders Equity
|
| | 9.04B | | 9.04B | 9.23B | 9.28B | 9.40B | 9.30B | 9.48B | 9.69B | 9.63B | 9.93B | 10.25B | 10.79B | 10.73B | 10.89B | 10.98B | 11.09B | 11.12B | 11.39B | 11.59B | 12.06B | 12.08B | 12.31B | 12.56B | 12.50B | 12.54B | 12.69B | 13.03B | 13.37B | 13.46B | 13.74B | 14.11B | 14.19B | 14.24B | 14.62B | 15.27B | 15.43B | 15.71B | 16.12B | 16.53B | 16.70B | 16.88B | 17.27B | 17.54B | 17.71B | 17.59B | 17.94B | 18.33B | 18.55B | 18.84B | 19.39B | 20.20B | 20.16B | 20.24B | 20.38B | 20.90B | 21.24B | 21.25B | 21.84B | 22.83B | 22.71B | 22.85B | 23.75B | 24.63B |
|
Treasury Shares
|
| | 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 | 0.00B | 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 | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | | | | 0.00B | | | | 0.00B | | | | 0.00B | | | | 0.00B | | | | 0.00B | | | | 0.00B | | | |
|
Retained Earnings
|
| | 1.28B | | 1.29B | 1.39B | 1.39B | 1.42B | 1.43B | 1.50B | 1.51B | 1.50B | 1.51B | 1.61B | 0.57B | 1.65B | 1.66B | 1.77B | 0.62B | 1.83B | 1.84B | 1.93B | 1.94B | 1.97B | 1.98B | 2.10B | 2.07B | 2.10B | 2.12B | 2.18B | 2.18B | 2.21B | 2.23B | 2.32B | 2.35B | 2.39B | 2.41B | 2.54B | 2.55B | 2.59B | 2.60B | 2.74B | -0.01B | 2.83B | 2.87B | 3.03B | -0.01B | 3.06B | 3.11B | 3.26B | 3.25B | 3.34B | 3.39B | 3.51B | 3.51B | 3.56B | 3.61B | 3.75B | 3.76B | 3.79B | 3.75B | 3.93B | 3.95B | 4.04B | 4.08B | 4.23B |
|
Preferred Shares
|
| | 0.18B | | 0.18B | 0.18B | 0.18B | 0.19B | 0.15B | 0.15B | 0.15B | 0.15B | 0.15B | 0.15B | 0.15B | 0.20B | 0.20B | 0.20B | 0.20B | 0.20B | 0.20B | 0.20B | 0.20B | 0.20B | 0.20B | 0.20B | 0.20B | 0.20B | 0.20B | 0.20B | 0.20B | 0.20B | 0.20B | 0.20B | 0.20B | 0.20B | 0.20B | 0.20B | 0.20B | 0.20B | 0.20B | 0.20B | 0.20B | 0.20B | 0.20B | 0.20B | 0.20B | 0.20B | 0.20B | 0.20B | | | | | | | | | | | | | | | | |