|
Cash & Equivalents
|
1.68B | 2.05B | 2.32B | 2.06B | 2.12B | 2.32B | 2.48B | 3.07B | 2.95B | 2.76B | 3.75B | 3.73B | 3.68B | 3.15B | 3.04B | 2.05B | 1.98B | 2.35B | 3.41B | 3.60B | 4.02B | 2.88B | 5.14B | 5.14B | 4.21B | 3.36B | 5.75B | 5.75B | 4.89B | 5.18B | 5.21B | 6.72B | 6.01B | 5.18B | 5.56B | 5.93B | 6.89B | 6.21B | 6.87B | 6.68B | 5.86B | 5.69B | 5.10B | 6.99B | 10.21B | 11.14B | 10.22B | 10.11B | 7.25B | 6.22B | 6.41B | 7.42B | 6.88B | 5.92B | 7.63B | 7.01B | 6.57B | 6.17B | 6.89B | 8.59B | 7.29B | 7.00B | 11.06B | 8.44B | 7.58B | 9.03B | 10.31B | 10.57B |
|
Short-term Investments
|
| 0.61B | 0.63B | 0.82B | 0.83B | 0.83B | 0.84B | 0.83B | 0.83B | 0.84B | 0.64B | 1.22B | 1.46B | 1.80B | 2.59B | 2.95B | 3.04B | 2.74B | 2.59B | 2.70B | 2.54B | 2.84B | 1.86B | 0.95B | 1.59B | 1.00B | 0.87B | 0.90B | 0.94B | 0.94B | 1.00B | 0.99B | 0.98B | 0.99B | 1.03B | 1.08B | 0.96B | 0.99B | 1.03B | 1.08B | 1.04B | 1.06B | 1.17B | 1.37B | 1.52B | 1.55B | 1.57B | 1.70B | 1.76B | 1.81B | 1.83B | 1.87B | 1.73B | 1.62B | 1.53B | 1.57B | 1.61B | 1.72B | 1.82B | 1.84B | 1.86B | 1.77B | 1.87B | 1.87B | 1.90B | 2.00B | 2.05B | 2.12B |
|
Cash & Current Investments
|
1.68B | 2.65B | 2.95B | 2.88B | 2.95B | 3.15B | 3.31B | 3.90B | 3.79B | 3.60B | 4.39B | 4.95B | 5.14B | 4.96B | 5.64B | 5.00B | 5.02B | 5.09B | 6.01B | 6.29B | 6.56B | 5.71B | 6.99B | 6.09B | 5.80B | 4.36B | 6.62B | 6.64B | 5.83B | 6.11B | 6.20B | 7.71B | 6.99B | 6.17B | 6.58B | 7.02B | 7.86B | 7.20B | 7.91B | 7.76B | 6.90B | 6.75B | 6.27B | 8.36B | 11.72B | 12.69B | 11.79B | 11.81B | 9.01B | 8.02B | 8.24B | 9.29B | 8.61B | 7.54B | 9.16B | 8.58B | 8.17B | 7.89B | 8.71B | 10.43B | 9.15B | 8.77B | 12.93B | 10.32B | 9.47B | 11.03B | 12.37B | 12.69B |
|
Receivables - Net
|
| 0.55B | 0.50B | 0.54B | 0.51B | 0.52B | 0.58B | 0.65B | 0.64B | 0.71B | 0.76B | 0.81B | 0.81B | 0.84B | 0.91B | 0.93B | 0.94B | 0.95B | 0.99B | 0.97B | 0.99B | 1.13B | 1.07B | 1.11B | 1.07B | 1.13B | 1.08B | 1.08B | 1.19B | 1.20B | 1.30B | 1.42B | 1.55B | 1.71B | 1.86B | 1.97B | 2.12B | 2.16B | 2.28B | 2.28B | 2.58B | 2.61B | 2.50B | 2.51B | 2.44B | 2.15B | 2.36B | 2.65B | 2.65B | 2.77B | 2.82B | 3.01B | 2.89B | 3.17B | 3.17B | 3.42B | 3.51B | 3.76B | 3.92B | 4.06B | 4.23B | 4.20B | 4.01B | 3.77B | 3.96B | 4.18B | 4.25B | 4.61B |
|
Receivables - Other
|
| | | 0.31B | | 0.28B | 0.27B | 0.28B | 0.27B | 0.27B | 0.26B | 0.25B | 0.22B | | | | | | | | | | | | | | | | | | | | | | | 1.90B | 1.98B | 2.00B | 2.16B | 2.10B | 2.40B | 2.50B | 2.30B | 2.30B | 2.30B | 2.00B | 2.20B | 2.50B | 2.48B | 2.59B | 2.66B | 2.83B | 2.68B | 2.92B | 2.96B | 3.21B | 3.27B | 3.53B | 3.67B | 3.85B | 3.99B | 3.99B | 3.69B | 3.49B | 3.66B | 3.91B | 3.87B | 4.01B |
|
Receivables
|
| 0.55B | 0.50B | 0.85B | 0.51B | 0.80B | 0.85B | 0.93B | 0.91B | 0.98B | 1.02B | 1.06B | 1.03B | 0.84B | 0.91B | 0.93B | 0.94B | 0.95B | 0.99B | 0.97B | 0.99B | 1.13B | 1.07B | 1.11B | 1.07B | 1.13B | 1.08B | 1.08B | 1.19B | 1.20B | 1.30B | 1.42B | 1.55B | 1.71B | 1.86B | 3.87B | 4.10B | 4.17B | 4.43B | 4.38B | 4.98B | 5.11B | 4.80B | 4.81B | 4.74B | 4.15B | 4.56B | 5.15B | 5.13B | 5.37B | 5.48B | 5.83B | 5.57B | 6.10B | 6.13B | 6.64B | 6.78B | 7.29B | 7.59B | 7.91B | 8.22B | 8.19B | 7.71B | 7.26B | 7.62B | 8.09B | 8.12B | 8.62B |
|
Current Deferred Tax Assets
|
| 0.26B | 0.28B | 0.24B | 0.28B | 0.27B | 0.25B | 0.22B | 0.17B | 0.13B | 0.10B | 0.34B | 0.35B | 0.36B | 0.36B | 0.13B | 0.13B | 0.13B | 0.12B | 0.23B | 0.30B | 0.29B | 0.28B | 0.30B | 0.27B | 0.29B | 0.27B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets
|
| 0.28B | 0.27B | 0.64B | 0.28B | 0.33B | 0.68B | 0.40B | 0.63B | 0.77B | 0.28B | 0.40B | 0.51B | 0.59B | 0.57B | 0.68B | 0.49B | 0.56B | 0.50B | 0.47B | 0.55B | 0.64B | 0.60B | 0.67B | 0.64B | 0.90B | 0.84B | 0.66B | 0.71B | 0.86B | 0.82B | 0.85B | 1.06B | 1.07B | 1.18B | 1.04B | 1.27B | 1.32B | 1.38B | 1.43B | 1.51B | 1.79B | 1.93B | 1.76B | 1.73B | 1.79B | 1.96B | 1.88B | 2.00B | 2.22B | 2.37B | 2.27B | 2.32B | 2.41B | 2.48B | 2.35B | 2.50B | 2.55B | 2.62B | 2.61B | 3.03B | 2.94B | 3.04B | 2.99B | 3.42B | 3.63B | 3.95B | 3.74B |
|
Current Assets
|
4.11B | 4.69B | 4.75B | 5.00B | 5.11B | 5.54B | 6.23B | 6.45B | 6.07B | 6.01B | 6.75B | 7.74B | 8.11B | 8.28B | 9.07B | 9.36B | 8.78B | 8.96B | 10.56B | 10.95B | 11.34B | 10.58B | 10.96B | 11.00B | 10.35B | 10.22B | 9.62B | 10.98B | 10.61B | 11.00B | 11.78B | 13.23B | 12.88B | 12.54B | 13.23B | 13.80B | 14.71B | 14.30B | 15.06B | 16.17B | 14.40B | 14.16B | 14.85B | 16.90B | 18.12B | 19.38B | 18.47B | 19.11B | 16.41B | 15.08B | 15.38B | 16.95B | 15.95B | 15.21B | 16.82B | 16.61B | 16.42B | 16.53B | 16.98B | 18.96B | 18.42B | 17.78B | 22.30B | 19.72B | 19.80B | 22.14B | 23.22B | 23.56B |
|
Buildings
|
| | | 0.39B | | | | 0.40B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Property, Plant & Equipment (Net)
|
| 0.46B | 0.45B | 0.45B | 0.43B | 0.43B | 0.43B | 0.44B | 0.44B | 0.45B | 0.45B | 0.45B | 0.45B | 0.46B | 0.47B | 0.47B | 0.47B | 0.47B | 0.47B | 0.53B | 0.53B | 0.54B | 0.55B | 0.61B | 0.60B | 0.63B | 0.64B | 0.68B | 0.67B | 0.68B | 0.70B | 0.73B | 0.75B | 0.84B | 0.90B | 0.83B | 0.84B | 0.86B | 0.88B | 0.92B | 1.30B | 1.35B | 1.49B | 1.83B | 1.90B | 1.87B | 1.89B | 1.90B | 1.85B | 1.84B | 1.86B | 1.91B | 1.96B | 1.95B | 1.95B | 2.01B | 2.01B | 1.99B | 1.97B | 2.06B | 2.08B | 2.15B | 2.18B | 2.14B | 2.17B | 2.23B | 2.30B | 2.30B |
|
Long-Term Investments
|
| 0.19B | 0.20B | 0.34B | 0.19B | 0.13B | 0.12B | 0.11B | 0.09B | 0.08B | 0.08B | 0.07B | | | | | | | | 0.23B | | | 0.16B | 1.24B | | 1.72B | 1.23B | 0.99B | 1.31B | 1.27B | 1.77B | 1.61B | 1.65B | 1.78B | 1.86B | 1.85B | 1.38B | 1.53B | 1.62B | 1.70B | 1.32B | 0.81B | 0.75B | 0.69B | 0.48B | 0.39B | 0.40B | 0.48B | 0.49B | 0.54B | 0.51B | 0.47B | 0.45B | 0.44B | 0.41B | 0.40B | 0.40B | 0.34B | 0.60B | 0.59B | 0.36B | 0.36B | 0.34B | 0.33B | 0.32B | 0.34B | 0.34B | 0.33B |
|
Goodwill
|
| 0.30B | 0.31B | 0.31B | 0.29B | 0.27B | 0.30B | 0.68B | 0.71B | 1.07B | 1.03B | 1.01B | 1.04B | 1.01B | 1.09B | 1.09B | 1.04B | 1.05B | 1.10B | 1.12B | 1.29B | 1.53B | 1.46B | 1.52B | 1.47B | 1.94B | 1.91B | 1.89B | 1.89B | 1.83B | 1.81B | 1.76B | 1.77B | 2.76B | 3.02B | 3.04B | 3.10B | 2.97B | 2.95B | 2.90B | 2.94B | 3.52B | 3.72B | 4.02B | 4.07B | 4.08B | 4.16B | 4.96B | 7.05B | 7.66B | 7.57B | 7.66B | 7.62B | 7.52B | 7.18B | 7.52B | 7.58B | 7.58B | 7.49B | 7.66B | 7.54B | 7.56B | 7.72B | 9.19B | 9.35B | 9.60B | 9.57B | 9.56B |
|
Intangibles
|
| 0.40B | 0.41B | 0.41B | 0.41B | 0.39B | 0.41B | 0.53B | 0.54B | 0.70B | 0.68B | 0.67B | 0.68B | 0.66B | 0.68B | 0.67B | 0.64B | 0.64B | 0.66B | 0.67B | 0.72B | 0.76B | 0.70B | 0.71B | 0.65B | 0.86B | 0.82B | 0.80B | 0.79B | 0.76B | 0.75B | 0.72B | 0.70B | 1.13B | 1.15B | 1.12B | 1.12B | 1.04B | 1.02B | 0.99B | 1.02B | 1.23B | 1.31B | 1.42B | 1.45B | 1.48B | 1.51B | 1.75B | 3.32B | 3.61B | 3.56B | 3.67B | 3.67B | 3.68B | 3.58B | 3.86B | 4.03B | 4.05B | 4.02B | 4.09B | 4.12B | 4.15B | 4.24B | 5.45B | 5.53B | 5.63B | 5.59B | 5.55B |
|
Goodwill & Intangibles
|
| 0.70B | 0.72B | 0.72B | 0.70B | 0.66B | 0.71B | 1.21B | 1.25B | 1.77B | 1.71B | 1.68B | 1.72B | 1.67B | 1.76B | 1.76B | 1.68B | 1.69B | 1.76B | 1.79B | 2.01B | 2.29B | 2.16B | 2.24B | 2.12B | 2.80B | 2.73B | 2.69B | 2.67B | 2.60B | 2.56B | 2.48B | 2.48B | 3.88B | 4.16B | 4.16B | 4.22B | 4.02B | 3.97B | 3.90B | 3.97B | 4.76B | 5.03B | 5.44B | 5.52B | 5.56B | 5.67B | 6.71B | 10.37B | 11.27B | 11.13B | 11.33B | 11.30B | 11.20B | 10.76B | 11.38B | 11.60B | 11.63B | 11.51B | 11.75B | 11.67B | 11.71B | 11.96B | 14.65B | 14.88B | 15.23B | 15.16B | 15.11B |
|
Long-Term Deferred Tax
|
| 0.50B | 0.36B | 0.26B | 0.18B | 0.13B | 0.10B | 0.01B | 0.01B | 0.02B | 0.02B | 0.63B | 0.09B | 0.12B | 0.10B | 0.40B | 0.06B | 0.09B | 0.09B | 0.48B | 0.07B | 0.09B | 0.10B | 0.56B | 0.08B | 0.03B | 0.02B | 0.57B | 0.35B | 0.34B | 0.33B | 0.56B | 0.31B | 0.38B | 0.42B | 0.25B | 0.35B | 0.40B | 0.50B | 0.83B | 0.50B | 0.48B | 0.52B | 0.54B | 0.55B | 0.57B | 0.61B | 0.49B | 0.46B | 0.45B | 0.47B | 0.49B | 0.80B | 0.92B | 1.07B | 1.15B | 1.27B | 1.12B | 1.37B | 1.35B | 1.33B | 1.42B | 1.61B | 1.61B | 1.57B | 1.57B | 1.55B | 1.57B |
|
Other Non-Current Assets
|
| 0.31B | 0.32B | 0.33B | 0.35B | 0.35B | 0.38B | 0.59B | 0.36B | 0.37B | 0.37B | 0.74B | 0.75B | 0.72B | 0.72B | 0.81B | 0.82B | 0.82B | 0.85B | 0.90B | 0.86B | 0.89B | 0.89B | 1.39B | 1.49B | 1.59B | 1.62B | 0.90B | 1.60B | 1.67B | 1.96B | 0.99B | 0.98B | 0.99B | 1.03B | 2.30B | 0.96B | 0.99B | 1.03B | 1.08B | 1.04B | 1.06B | 1.17B | 4.53B | 4.56B | 4.74B | 4.96B | 5.37B | 5.71B | 6.26B | 6.57B | 6.99B | 7.16B | 6.96B | 7.01B | 7.58B | 7.64B | 7.74B | 7.84B | 8.32B | 9.10B | 9.27B | 9.19B | 9.96B | 10.04B | 10.27B | 11.06B | 11.62B |
|
Non-Current Assets
|
2.31B | 2.29B | 2.19B | 2.47B | 2.18B | 1.89B | 1.93B | 2.38B | 2.43B | 3.01B | 2.92B | 2.95B | 3.02B | 2.96B | 3.05B | 3.10B | 3.03B | 3.06B | 3.17B | 3.29B | 3.46B | 3.80B | 3.70B | 4.33B | 4.29B | 5.05B | 5.01B | 5.27B | 5.30B | 5.28B | 5.55B | 5.45B | 5.68B | 7.30B | 7.68B | 7.53B | 8.24B | 8.17B | 8.28B | 8.69B | 9.12B | 10.57B | 11.13B | 12.33B | 12.53B | 12.75B | 13.12B | 14.47B | 18.39B | 19.83B | 20.03B | 20.72B | 21.21B | 21.02B | 20.79B | 22.12B | 22.52B | 22.47B | 22.69B | 23.49B | 24.18B | 24.55B | 24.94B | 28.36B | 28.67B | 29.29B | 30.07B | 30.60B |
|
Assets
|
6.42B | 6.98B | 6.94B | 7.47B | 7.29B | 7.43B | 8.17B | 8.84B | 8.50B | 9.03B | 9.67B | 10.69B | 11.13B | 11.24B | 12.12B | 12.46B | 11.81B | 12.02B | 13.73B | 14.24B | 14.80B | 14.38B | 14.66B | 15.33B | 14.63B | 15.27B | 14.63B | 16.25B | 15.90B | 16.28B | 17.32B | 18.68B | 18.57B | 19.84B | 20.91B | 21.33B | 22.94B | 22.47B | 23.34B | 24.86B | 23.52B | 24.73B | 25.98B | 29.24B | 30.65B | 32.13B | 31.59B | 33.58B | 34.80B | 34.91B | 35.41B | 37.67B | 37.16B | 36.23B | 37.61B | 38.72B | 38.94B | 39.00B | 39.67B | 42.45B | 42.60B | 42.33B | 47.24B | 48.08B | 48.47B | 51.43B | 53.29B | 54.16B |
|
Accounts Payables
|
0.26B | 0.26B | 0.28B | 0.29B | 0.25B | 0.24B | 0.24B | 0.27B | 0.28B | 0.34B | 0.29B | 0.36B | 0.27B | 0.33B | 0.32B | 0.36B | 0.26B | 0.26B | 0.28B | 0.34B | 0.30B | 0.42B | 0.32B | 0.42B | 0.41B | 0.48B | 0.38B | 0.47B | 0.41B | 0.45B | 0.44B | 0.61B | 0.68B | 0.65B | 0.72B | 0.93B | 0.37B | 0.34B | 0.38B | 0.54B | 0.51B | 0.43B | 0.51B | 0.49B | 0.37B | 0.37B | 0.34B | 0.53B | 0.48B | 0.55B | 0.56B | 0.74B | 0.67B | 0.63B | 0.61B | 0.93B | 0.73B | 0.64B | 0.59B | 0.83B | 0.79B | 0.83B | 0.91B | 0.93B | 0.99B | 0.82B | 0.94B | 1.00B |
|
Notes Payables
|
| 0.24B | 0.26B | 0.45B | 0.44B | 0.48B | 0.47B | 0.49B | 0.58B | 0.61B | 0.64B | 0.64B | 0.65B | 0.73B | 0.78B | 0.78B | 0.81B | 0.84B | 0.88B | 0.91B | 0.91B | 0.92B | 0.95B | 0.95B | 0.95B | 1.00B | 0.87B | 0.90B | 0.94B | 0.94B | 1.00B | 0.99B | 0.98B | 0.99B | 1.03B | 1.08B | 0.96B | 0.99B | 1.03B | 1.08B | 1.04B | 1.06B | 1.17B | 1.37B | | | | | | | | | | | | | | | | | | | | | | | | |
|
Payables
|
0.26B | 0.50B | 0.54B | 0.74B | 0.69B | 0.72B | 0.71B | 0.77B | 0.86B | 0.94B | 0.93B | 1.00B | 0.92B | 1.06B | 1.09B | 1.13B | 1.07B | 1.10B | 1.16B | 1.25B | 1.21B | 1.34B | 1.27B | 1.37B | 1.36B | 1.48B | 1.25B | 1.37B | 1.35B | 1.39B | 1.43B | 1.60B | 1.66B | 1.65B | 1.75B | 2.02B | 1.33B | 1.34B | 1.42B | 1.62B | 1.55B | 1.49B | 1.68B | 1.86B | 0.37B | 0.37B | 0.34B | 0.53B | 0.48B | 0.55B | 0.56B | 0.74B | 0.67B | 0.63B | 0.61B | 0.93B | 0.73B | 0.64B | 0.59B | 0.83B | 0.79B | 0.83B | 0.91B | 0.93B | 0.99B | 0.82B | 0.94B | 1.00B |
|
Accumulated Expenses
|
| 0.96B | 1.05B | 1.23B | 0.94B | 0.93B | 1.12B | 1.31B | 1.20B | 1.28B | 1.45B | 1.61B | 1.57B | 1.48B | 1.62B | 1.75B | 1.70B | 1.62B | 2.00B | 2.10B | 2.13B | 1.90B | 2.10B | 2.44B | 2.17B | 2.38B | 2.51B | 2.76B | 2.88B | 2.75B | 3.21B | 3.32B | 3.16B | 3.31B | 3.69B | 3.93B | 4.50B | 4.42B | 4.75B | 4.75B | 4.33B | 4.75B | 4.99B | 5.49B | 4.68B | 4.53B | 5.01B | 5.43B | 5.20B | 5.56B | 5.96B | 6.64B | 5.95B | 6.11B | 6.89B | 7.80B | 7.31B | 7.12B | 7.78B | 8.52B | 8.06B | 8.01B | 9.11B | 10.39B | 9.26B | 10.12B | 11.98B | 13.27B |
|
Other Accumulated Expenses
|
| 0.71B | 0.61B | 0.61B | 0.61B | 0.59B | 0.44B | 0.13B | 0.18B | 0.18B | 0.15B | 0.77B | 0.77B | 0.79B | 0.79B | 0.73B | 0.72B | 0.72B | 0.73B | 0.89B | 0.86B | 0.80B | 0.79B | 0.77B | 0.73B | 0.72B | 0.71B | 0.71B | 0.71B | 0.81B | 0.72B | 0.72B | 0.73B | 0.79B | 0.84B | 0.79B | 1.00B | 1.52B | 0.97B | 1.59B | 1.57B | 0.99B | 0.95B | 0.93B | 1.15B | 1.10B | 1.11B | 1.23B | 1.25B | 1.26B | 1.22B | 1.36B | 1.46B | 1.39B | 1.34B | 1.40B | 1.75B | 1.60B | 1.53B | 1.61B | 1.69B | 1.77B | 1.87B | 2.03B | 2.17B | 2.38B | 2.36B | 2.41B |
|
Short term Debt
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.50B | 0.50B | 0.50B | | | | | | | 0.65B | 0.65B | 0.65B | 0.65B | 0.79B | 0.78B | 0.73B | 0.96B | 0.27B | 0.28B | 1.34B | 1.34B | 1.34B | 2.09B | 1.09B | 0.75B | 0.75B | | | | 0.75B |
|
Current Taxes
|
| | | 0.03B | | 0.04B | 0.07B | 0.08B | 0.13B | 0.11B | | | | | | | | | | 0.10B | | | 0.15B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Deferred Revenue
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.37B | 1.52B | 1.55B | 1.57B | 1.70B | 1.76B | 1.81B | 1.83B | 1.87B | 1.73B | 1.62B | 1.53B | 1.57B | 1.61B | 1.72B | 1.82B | 1.84B | 1.86B | 1.77B | 1.87B | 0.89B | 1.90B | 2.00B | 1.22B | |
|
Total Current Liabilities
|
2.75B | 2.98B | 2.79B | 3.17B | 2.82B | 2.82B | 2.83B | 3.14B | 2.79B | 2.96B | 3.10B | 4.22B | 4.09B | 4.31B | 4.55B | 4.91B | 4.41B | 4.33B | 5.42B | 6.03B | 5.99B | 5.79B | 5.85B | 6.22B | 5.94B | 6.48B | 5.94B | 6.27B | 6.44B | 6.46B | 7.12B | 7.21B | 7.09B | 7.58B | 7.98B | 8.79B | 8.95B | 9.46B | 9.71B | 11.59B | 10.25B | 9.50B | 10.71B | 11.90B | 9.71B | 9.92B | 9.96B | 11.85B | 11.47B | 11.30B | 11.56B | 13.16B | 11.93B | 12.09B | 13.48B | 14.17B | 13.65B | 14.64B | 14.52B | 16.26B | 16.91B | 15.59B | 17.29B | 19.22B | 17.83B | 19.03B | 20.69B | 22.76B |
|
Non-Current Debt
|
| 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.00B | | | | | | | | | | | | | | 1.49B | 1.49B | 1.49B | 1.49B | 1.50B | 1.50B | 1.50B | 3.27B | 3.33B | 3.31B | 3.33B | 5.18B | 5.22B | 5.33B | 5.39B | 5.42B | 6.47B | 5.86B | 5.86B | 5.83B | 5.80B | 7.81B | 7.74B | 8.53B | 12.47B | 12.50B | 12.57B | 12.02B | 13.22B | 13.25B | 13.21B | 13.11B | 13.87B | 13.75B | 13.58B | 13.75B | 15.29B | 14.28B | 14.23B | 14.34B | 13.54B | 14.52B | 17.61B | 17.48B | 18.80B | 18.97B | 18.98B | 18.25B |
|
Minority Interest
|
| 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.05B | 0.05B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.07B | 0.07B | 0.07B | 0.07B | 0.07B | 0.07B | 0.07B | 0.07B | 0.07B | 0.07B | 0.07B | 0.07B | 0.05B | 0.06B | 0.10B | 0.10B | 0.10B | 0.07B | 0.07B | 0.07B | 0.07B | 0.06B | 0.06B | 0.06B | 0.05B | 0.05B | 0.05B | 0.04B | 0.04B | 0.04B | 0.03B | 0.03B | 0.02B | 0.01B | 0.01B |
|
Non-Current Deferred Tax Liability
|
| 0.07B | 0.08B | 0.08B | 0.07B | 0.07B | 0.09B | 0.07B | 0.10B | 0.13B | 0.12B | 0.11B | 0.11B | 0.10B | 0.10B | 0.10B | 0.10B | 0.10B | 0.09B | 0.12B | 0.12B | 0.12B | 0.12B | 0.12B | 0.10B | 0.10B | 0.10B | 0.08B | 0.08B | 0.08B | 0.08B | 0.08B | 0.08B | 0.14B | 0.14B | 0.11B | 0.06B | 0.06B | 0.05B | 0.07B | 0.06B | 0.10B | 0.10B | 0.46B | 0.08B | 0.08B | 0.09B | 0.64B | 0.39B | 0.39B | 0.37B | 1.13B | 0.39B | 0.37B | 0.35B | 1.07B | 0.39B | 0.40B | 0.39B | 1.06B | 0.34B | 0.34B | 0.35B | 1.31B | 0.32B | 0.36B | 0.33B | 1.32B |
|
Other Non-Current Liabilities
|
| 0.46B | 0.43B | 0.43B | 0.41B | 0.39B | 0.39B | 0.40B | 0.41B | 0.45B | 0.46B | 0.49B | 0.55B | 0.55B | 0.55B | 0.52B | 0.54B | 0.57B | 0.55B | 0.60B | 0.62B | 0.65B | 0.65B | 0.67B | 0.77B | 0.76B | 0.80B | 0.57B | 0.55B | 0.56B | 0.55B | 0.52B | 0.54B | 0.84B | 0.86B | 1.44B | 1.66B | 1.75B | 1.86B | 1.88B | 2.15B | 2.22B | 2.39B | 2.73B | 2.89B | 3.08B | 3.10B | 3.11B | 3.26B | 3.40B | 3.46B | 3.59B | 3.85B | 3.77B | 3.77B | 4.03B | 4.20B | 4.11B | 4.16B | 4.47B | 4.50B | 4.40B | 4.49B | 4.55B | 4.83B | 5.20B | 5.37B | 5.09B |
|
Total Non-Current Liabilities
|
1.44B | 3.85B | 3.29B | 3.53B | 3.04B | 2.92B | 2.93B | 3.22B | 2.89B | 3.09B | 3.23B | 4.33B | 4.20B | 4.41B | 4.65B | 5.01B | 4.51B | 4.42B | 5.51B | 6.15B | 7.61B | 7.41B | 7.46B | 7.83B | 7.53B | 8.07B | 7.53B | 9.62B | 9.85B | 9.85B | 10.53B | 12.47B | 12.39B | 13.05B | 13.52B | 14.32B | 15.48B | 15.37B | 15.62B | 17.49B | 16.11B | 17.40B | 18.55B | 20.52B | 22.26B | 22.50B | 22.62B | 23.96B | 25.09B | 24.94B | 25.15B | 26.67B | 26.18B | 26.20B | 27.40B | 28.31B | 29.33B | 29.32B | 29.13B | 30.98B | 30.79B | 30.45B | 35.25B | 37.01B | 36.95B | 38.36B | 40.00B | 41.32B |
|
Total Liabilities
|
| 4.31B | 3.71B | 3.96B | 3.45B | 3.31B | 3.31B | 3.62B | 3.30B | 3.54B | 3.69B | 4.82B | 4.75B | 4.96B | 5.20B | 5.53B | 5.05B | 4.99B | 6.06B | 6.75B | 8.22B | 8.06B | 8.11B | 8.51B | 8.30B | 8.84B | 8.34B | 10.19B | 10.39B | 10.41B | 11.07B | 12.99B | 12.93B | 13.89B | 14.38B | 15.76B | 17.14B | 17.12B | 17.47B | 19.37B | 18.26B | 19.62B | 20.93B | 23.25B | 25.15B | 25.58B | 25.71B | 27.07B | 28.35B | 28.34B | 28.61B | 30.26B | 30.03B | 29.97B | 31.17B | 32.35B | 33.53B | 33.42B | 33.29B | 35.45B | 35.29B | 34.85B | 39.74B | 41.57B | 41.77B | 43.56B | 45.37B | 46.41B |
|
Total Debt
|
| 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.00B | | | | | | | | | | | | | | 1.49B | 1.49B | 1.49B | 1.49B | 1.50B | 1.50B | 1.50B | 3.27B | 3.33B | 3.31B | 3.33B | 5.18B | 5.22B | 5.33B | 5.39B | 5.42B | 6.47B | 5.86B | 6.36B | 6.33B | 6.30B | 7.81B | 7.74B | 8.53B | 12.47B | 12.50B | 12.57B | 12.67B | 13.87B | 13.90B | 13.86B | 13.90B | 14.65B | 14.48B | 14.53B | 14.02B | 15.57B | 15.62B | 15.57B | 15.68B | 15.63B | 15.61B | 18.36B | 18.23B | 18.80B | 18.97B | 18.98B | 19.00B |
|
Common Equity
|
| 2.67B | 3.23B | 3.51B | 3.83B | 4.12B | 4.85B | 5.22B | 5.20B | 5.48B | 5.98B | 5.88B | 6.38B | 6.28B | 6.92B | 6.93B | 6.76B | 7.03B | 7.67B | 7.50B | 6.58B | 6.31B | 6.55B | 6.82B | 6.33B | 6.44B | 6.30B | 6.06B | 5.51B | 5.87B | 6.25B | 5.68B | 5.64B | 5.88B | 6.47B | 5.50B | 5.66B | 5.28B | 5.80B | 5.42B | 5.19B | 5.04B | 4.97B | 5.92B | 5.42B | 6.50B | 5.86B | 6.49B | 6.42B | 6.54B | 6.77B | 7.38B | 7.10B | 6.24B | 6.42B | 6.36B | 5.39B | 5.56B | 6.36B | 6.97B | 7.29B | 7.46B | 7.47B | 6.51B | 6.70B | 7.87B | 7.92B | 7.75B |
|
Shareholder's Equity
|
| 2.67B | 3.23B | 3.51B | 3.83B | 4.12B | 4.85B | 5.22B | 5.20B | 5.48B | 5.98B | 5.88B | 6.38B | 6.28B | 6.92B | 6.93B | 6.76B | 7.03B | 7.67B | 7.50B | 6.58B | 6.31B | 6.55B | 6.82B | 6.33B | 6.44B | 6.30B | 6.06B | 5.51B | 5.87B | 6.25B | 5.68B | 5.64B | 5.88B | 6.47B | 5.50B | 5.66B | 5.28B | 5.80B | 5.42B | 5.19B | 5.04B | 4.97B | 5.92B | 5.42B | 6.50B | 5.86B | 6.49B | 6.42B | 6.54B | 6.77B | 7.38B | 7.10B | 6.24B | 6.42B | 6.36B | 5.39B | 5.56B | 6.36B | 6.97B | 7.29B | 7.46B | 7.47B | 6.51B | 6.70B | 7.87B | 7.92B | 7.75B |
|
Liabilities and Shareholders Equity
|
6.42B | 6.98B | 6.94B | 7.47B | 7.29B | 7.43B | 8.17B | 8.84B | 8.50B | 9.03B | 9.67B | 10.69B | 11.13B | 11.24B | 12.12B | 12.46B | 11.81B | 12.02B | 13.73B | 14.24B | 14.80B | 14.38B | 14.66B | 15.33B | 14.63B | 15.27B | 14.63B | 16.25B | 15.90B | 16.28B | 17.32B | 18.68B | 18.57B | 19.84B | 20.91B | 21.33B | 22.94B | 22.47B | 23.34B | 24.86B | 23.52B | 24.73B | 25.98B | 29.24B | 30.65B | 32.13B | 31.59B | 33.58B | 34.80B | 34.91B | 35.41B | 37.67B | 37.16B | 36.23B | 37.61B | 38.72B | 38.94B | 39.00B | 39.67B | 42.45B | 42.60B | 42.33B | 47.24B | 48.08B | 48.47B | 51.43B | 53.29B | 54.16B |
|
Treasury Shares
|
| 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.00B | 0.00B | 0.01B | 0.04B | 0.00B | 0.00B | 0.01B | 0.04B | 0.02B | 0.03B | 0.02B | 0.04B | 0.21B | 0.04B | 0.04B | 0.04B | 0.01B | 0.26B | 0.27B | 0.04B | 0.02B | 0.29B | 0.30B | 0.04B | 0.01B | 0.02B | 0.34B | 0.03B | 0.01B | 0.02B | 0.36B | 0.03B | 0.38B | 0.39B | 0.02B | 0.03B | 0.00B | 0.40B | 0.41B | 0.01B | 0.41B | 0.01B | 0.01B | 0.02B | 0.01B | 0.44B | 0.44B | 0.03B | 0.46B | 0.01B | 0.47B | 0.02B | 0.48B | 0.48B | 0.49B | 0.50B | 0.50B | 0.01B | 0.01B | 0.52B |
|
Retained Earnings
|
| 0.44B | 0.87B | 1.15B | 1.58B | 2.02B | 2.52B | 0.10B | 3.46B | 4.05B | 4.75B | -0.00B | 5.39B | 6.05B | 6.79B | 0.06B | -0.05B | -0.01B | 0.12B | 0.18B | 0.18B | 0.19B | -0.09B | -0.26B | -0.64B | -0.49B | -0.54B | -0.68B | -0.62B | -0.70B | -0.72B | -0.92B | -0.86B | -0.70B | -0.54B | 22.36B | -0.37B | -0.63B | -0.67B | 27.28B | 28.81B | 30.52B | 32.29B | 33.98B | 35.27B | 36.29B | 37.40B | 38.75B | 40.14B | 41.77B | 43.75B | 45.65B | 47.80B | 49.60B | 51.62B | 53.61B | 55.42B | 57.73B | 60.39B | 62.56B | 64.96B | 67.60B | 70.26B | 72.91B | 75.50B | 78.51B | 81.75B | 85.03B |
|
Tangible Book Value
|
0.13B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |