|
Cash & Equivalents
|
0.28B | 0.28B | 0.16B | 0.24B | 1.22B | 0.83B | 0.79B | 0.38B | 0.42B | 0.29B | 0.64B | 0.33B | 0.28B | 0.29B | 0.25B | 0.44B | 0.21B | 0.41B | 0.56B | 0.44B | 0.49B | 0.62B | 0.48B | 0.58B | 0.47B | 0.55B | 1.18B | 0.57B | 0.63B | 0.73B | 0.68B | 1.29B | 0.60B | 0.64B | 1.38B | 1.71B | 0.55B | 0.48B | 0.50B | 0.64B | 0.97B | 1.02B | 1.13B | 0.60B | 3.33B | 1.01B | 1.96B | 1.10B | 1.46B | 0.88B | 0.69B | 0.64B | 1.48B | 2.86B | 2.51B | 1.60B | 2.27B | 1.58B | 1.57B | 2.69B | 1.64B | 1.55B | 2.26B | 1.49B | 2.42B | 1.73B | 2.39B | 2.81B |
|
Short-term Investments
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.80B | | 1.92B | 1.84B | 1.92B | 1.81B | 2.43B | 2.23B | 2.39B | 2.93B | 2.47B | 2.06B | 2.22B | 2.11B | 2.14B | 2.34B | 1.82B | 2.95B | 3.60B | 3.54B | 3.52B | 3.59B | 3.72B | 3.74B | 3.52B | 3.13B | 2.82B | 2.45B | 2.65B | 2.68B | 2.49B | 2.69B | 3.00B |
|
Cash & Current Investments
|
0.28B | 0.28B | 0.16B | 0.24B | 1.22B | 0.83B | 0.79B | 0.38B | 0.42B | 0.29B | 0.64B | 0.33B | 0.28B | 0.29B | 0.25B | 0.44B | 0.21B | 0.41B | 0.56B | 0.44B | 0.49B | 0.62B | 0.48B | 0.58B | 0.47B | 0.55B | 1.18B | 0.57B | 0.63B | 0.73B | 0.68B | 1.29B | 0.60B | 0.64B | 1.38B | 3.52B | 0.55B | 2.40B | 2.33B | 2.56B | 2.79B | 3.45B | 3.36B | 2.99B | 6.26B | 3.48B | 4.02B | 3.32B | 3.58B | 3.03B | 3.03B | 2.46B | 4.43B | 6.46B | 6.05B | 5.13B | 5.87B | 5.30B | 5.30B | 6.21B | 4.77B | 4.37B | 4.72B | 4.14B | 5.10B | 4.22B | 5.08B | 5.81B |
|
Receivables - Net
|
| 1.45B | 1.59B | 2.25B | 1.17B | 2.02B | 2.12B | 2.58B | 2.00B | 2.13B | 2.24B | 1.80B | 1.84B | 2.01B | 2.12B | 2.06B | 1.76B | 2.12B | 2.24B | 2.29B | 2.55B | 2.29B | 2.41B | 1.80B | 2.03B | 2.14B | 2.31B | 2.27B | 2.27B | 2.67B | 2.86B | 2.44B | 2.16B | 2.48B | 2.75B | 2.74B | 2.39B | 2.89B | 3.12B | 2.97B | 2.97B | 3.12B | 3.33B | 2.28B | 2.07B | 2.39B | 2.57B | 2.26B | 2.65B | 2.73B | 3.21B | 3.38B | 3.30B | 4.46B | 4.55B | 4.35B | 3.27B | 3.58B | 4.03B | 3.61B | 3.12B | 3.60B | 3.55B | 3.34B | 3.15B | 3.87B | 3.94B | 4.02B |
|
Receivables - Other
|
| 0.25B | 0.30B | 0.82B | 0.77B | 0.54B | 0.53B | 1.07B | 0.72B | 0.50B | 0.55B | 0.43B | 0.57B | 0.54B | 0.49B | 0.01B | 0.39B | 0.31B | 0.35B | 0.51B | 0.65B | 0.31B | 0.39B | 0.35B | 0.31B | 0.26B | 0.35B | 0.48B | 0.69B | 0.86B | 0.94B | 0.66B | 0.53B | 0.53B | 0.60B | 0.52B | 0.51B | 0.04B | 0.04B | 0.67B | 0.78B | 0.57B | 0.61B | 0.39B | 0.55B | 0.48B | 0.70B | 0.71B | 0.64B | 0.68B | 0.65B | 0.73B | 0.99B | 0.67B | 0.78B | 0.74B | 0.66B | 1.02B | 0.93B | 1.49B | 1.07B | 1.12B | 0.80B | 1.18B | 1.44B | 1.72B | 1.50B | 1.73B |
|
Receivables
|
| 1.70B | 1.90B | 3.06B | 1.95B | 2.56B | 2.65B | 3.65B | 2.72B | 2.63B | 2.79B | 2.23B | 2.41B | 2.55B | 2.61B | 2.07B | 2.15B | 2.43B | 2.59B | 2.80B | 3.20B | 2.61B | 2.80B | 2.16B | 2.34B | 2.40B | 2.66B | 2.75B | 2.96B | 3.53B | 3.80B | 3.09B | 2.69B | 3.01B | 3.35B | 3.25B | 2.90B | 2.93B | 3.16B | 3.64B | 3.76B | 3.69B | 3.94B | 2.67B | 2.62B | 2.87B | 3.28B | 2.97B | 3.29B | 3.40B | 3.86B | 4.11B | 4.29B | 5.13B | 5.33B | 5.09B | 3.93B | 4.59B | 4.96B | 5.10B | 4.19B | 4.72B | 4.35B | 4.52B | 4.59B | 5.59B | 5.44B | 5.75B |
|
Inventory
|
| | | | | | | 0.86B | | 1.07B | 1.04B | 1.07B | 1.09B | 1.08B | 1.05B | 1.07B | 1.10B | 1.12B | 1.14B | 1.15B | 1.15B | 1.18B | 1.27B | 1.29B | 1.25B | 1.28B | 1.34B | 1.26B | 1.29B | 1.25B | 1.31B | 1.29B | 1.30B | 1.31B | 1.35B | 1.27B | 1.21B | 1.16B | 1.08B | 1.22B | 1.41B | 1.43B | 1.45B | 1.33B | 1.37B | 1.37B | 1.41B | 1.55B | 1.60B | 1.60B | 1.74B | 1.56B | 1.59B | 1.64B | 1.79B | 1.93B | 1.92B | 1.93B | 2.07B | 2.11B | 2.13B | 2.15B | 2.26B | 2.21B | 2.33B | 2.21B | 2.43B | 2.42B |
|
Current Deferred Tax Assets
|
| | | 0.13B | | | | 0.02B | | | | 0.01B | | | | 0.40B | 0.01B | 0.01B | 0.01B | 0.75B | 0.75B | 0.40B | 0.03B | 0.74B | 0.61B | 0.40B | 0.01B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets
|
| 0.35B | 0.29B | 0.41B | 0.34B | 0.72B | 0.36B | 0.33B | 0.29B | 0.40B | 0.29B | 0.30B | 0.26B | 0.34B | 0.33B | 0.34B | 0.27B | 0.35B | 0.79B | 0.40B | 0.39B | 0.70B | 0.48B | 0.44B | 0.48B | 0.67B | 0.60B | 0.48B | 0.52B | 0.47B | 0.46B | 0.53B | 0.56B | 0.52B | 0.55B | 0.63B | 0.58B | 0.55B | 0.52B | 0.55B | 0.61B | 0.60B | 0.66B | 1.58B | 1.05B | 1.22B | 1.54B | 0.80B | 0.99B | 0.95B | 1.61B | 1.17B | 1.24B | 1.78B | 1.21B | 0.79B | 1.32B | 1.37B | 2.44B | 1.33B | 1.22B | 1.39B | 1.24B | 1.44B | 1.23B | 1.26B | 1.19B | 1.17B |
|
Current Assets
|
| 4.87B | 4.18B | 4.34B | 5.56B | 5.30B | 5.78B | 5.26B | 4.52B | 4.81B | 6.25B | 4.87B | 5.09B | 4.85B | 4.44B | 5.24B | 4.04B | 4.74B | 5.47B | 5.84B | 6.14B | 6.10B | 5.63B | 6.94B | 6.30B | 6.35B | 6.66B | 6.79B | 7.10B | 6.51B | 6.75B | 7.41B | 5.83B | 5.95B | 7.03B | 7.18B | 5.61B | 5.88B | 8.35B | 6.39B | 8.22B | 7.47B | 7.68B | 7.41B | 9.72B | 7.58B | 9.03B | 7.38B | 8.24B | 8.06B | 9.57B | 9.29B | 10.99B | 14.33B | 12.89B | 13.49B | 13.55B | 13.12B | 14.24B | 15.36B | 12.68B | 12.80B | 12.18B | 11.95B | 12.65B | 12.49B | 12.67B | 13.58B |
|
Construction in Progress
|
| 4.28B | 4.27B | 2.42B | 3.27B | 3.58B | 4.38B | 3.84B | 4.51B | 3.68B | 4.59B | 4.99B | 5.89B | 6.52B | 7.17B | 5.97B | 5.91B | 4.18B | 4.56B | 4.69B | 4.77B | 4.37B | 4.54B | 3.59B | 3.94B | 5.55B | 6.22B | 5.66B | 6.52B | 6.58B | 7.15B | 4.73B | 5.39B | 5.35B | 6.49B | 6.68B | 6.67B | 7.35B | 8.71B | 8.36B | 7.20B | 7.24B | 8.89B | 9.33B | 10.20B | 10.55B | 12.28B | 10.64B | | | | 14.14B | | | | 15.68B | | | | 18.65B | | | | 21.66B | | | | 24.56B |
|
Property, Plant & Equipment (Net)
|
| 34.20B | 35.22B | 36.08B | 36.85B | 37.58B | 38.30B | 39.08B | 39.94B | 40.85B | 41.12B | 42.49B | 43.97B | 45.49B | 47.69B | 49.41B | 49.82B | 50.46B | 51.40B | 52.72B | 53.31B | 54.03B | 55.07B | 55.70B | 56.23B | 58.31B | 59.84B | 61.39B | 62.89B | 64.16B | 65.62B | 66.91B | 68.40B | 69.66B | 71.09B | 0.50B | 67.20B | 68.66B | 68.57B | 70.33B | 74.79B | 76.14B | 79.00B | 82.01B | 83.87B | 86.33B | 88.86B | 91.80B | 94.30B | 96.81B | 99.14B | 99.35B | 101.94B | 105.39B | 108.45B | 111.06B | 114.93B | 117.74B | 120.88B | 125.78B | 129.19B | 133.11B | 134.31B | 138.85B | 142.22B | 145.74B | 150.04B | 156.20B |
|
Long-Term Investments
|
| | | | | | | 0.97B | | 0.95B | 0.93B | 0.91B | 0.94B | 0.96B | 0.97B | 0.98B | 0.98B | 1.04B | 1.08B | 1.12B | 1.15B | 1.26B | 1.38B | 1.40B | 1.53B | 1.61B | 1.78B | 1.79B | 1.89B | 2.11B | 2.38B | 1.77B | 2.76B | 2.95B | 2.98B | 2.32B | 6.77B | 6.22B | 6.49B | 6.75B | 6.74B | 7.20B | 7.18B | 7.45B | 6.86B | 6.96B | 7.14B | 5.73B | 6.05B | 5.91B | 5.94B | 6.16B | 5.75B | 6.06B | 6.32B | 6.58B | 7.00B | 7.07B | 5.99B | 6.16B | 6.53B | 6.66B | 7.26B | 6.12B | 5.27B | 5.40B | 5.45B | 5.53B |
|
Goodwill
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.89B | 3.49B | 3.50B | 4.13B | 4.20B | 4.20B | 4.21B | 4.21B | 4.25B | 0.59B | 4.85B | 4.84B | 4.84B | 4.84B | 4.84B | 4.87B | 4.85B | 5.18B | 5.18B | 5.04B | 5.09B | 5.08B | 5.09B | 4.92B | 4.87B | 4.87B | 4.87B | 4.85B | 4.85B |
|
Goodwill & Intangibles
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.89B | 3.49B | 3.50B | 4.13B | 4.20B | 4.20B | 4.21B | 4.21B | 4.25B | 0.59B | 4.85B | 4.84B | 4.84B | 4.84B | 4.84B | 4.87B | 4.85B | 5.18B | 5.18B | 5.04B | 5.09B | 5.08B | 5.09B | 4.92B | 4.87B | 4.87B | 4.87B | 4.85B | 4.85B |
|
Long-Term Deferred Tax
|
| | | | | | | 0.11B | | | | 4.73B | | | | 5.54B | | | | 5.87B | | | | 5.63B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non-Current Assets
|
| 1.43B | 1.51B | 8.04B | 1.87B | 8.33B | 8.66B | 8.66B | 8.80B | 8.89B | 9.22B | 9.83B | 10.14B | 10.04B | 1.70B | 9.79B | 9.97B | 10.02B | 10.29B | 10.74B | 10.88B | 11.46B | 11.49B | 2.19B | 12.40B | 12.54B | 13.47B | 14.30B | 14.65B | 14.75B | 15.50B | 15.67B | 16.98B | 17.29B | 18.67B | 16.17B | 14.70B | 14.73B | 15.19B | 19.34B | 15.79B | 16.25B | 16.24B | 3.31B | 27.04B | 28.05B | 28.50B | 3.71B | 124.20B | 126.95B | 129.59B | 4.58B | 133.96B | 137.44B | 143.52B | 5.99B | 151.81B | 155.15B | 157.43B | 7.70B | 167.27B | 171.92B | 173.83B | 9.46B | 181.62B | 186.34B | 191.68B | 11.10B |
|
Non-Current Assets
|
| 7.34B | 7.76B | 8.04B | 8.53B | 8.33B | 8.66B | 8.66B | 8.80B | 8.89B | 9.22B | 9.83B | 10.14B | 10.04B | 9.92B | 9.79B | 9.97B | 10.02B | 10.29B | 10.74B | 10.88B | 11.46B | 11.49B | 11.96B | 12.40B | 12.54B | 13.47B | 14.30B | 14.65B | 14.75B | 15.50B | 15.67B | 16.98B | 17.29B | 18.67B | 18.49B | 21.48B | 20.95B | 21.68B | 26.98B | 26.01B | 26.95B | 27.55B | 110.28B | 110.91B | 114.38B | 117.36B | 120.30B | 124.20B | 126.95B | 129.59B | 131.62B | 133.96B | 137.44B | 143.52B | 145.44B | 151.81B | 155.15B | 157.43B | 162.13B | 167.27B | 171.92B | 173.83B | 178.19B | 181.62B | 186.34B | 191.68B | 199.14B |
|
Assets
|
| 46.40B | 47.16B | 48.46B | 50.94B | 51.21B | 52.99B | 52.99B | 53.26B | 54.56B | 56.59B | 57.19B | 59.21B | 60.39B | 62.05B | 64.44B | 63.84B | 65.22B | 67.17B | 69.01B | 70.33B | 71.59B | 72.19B | 74.61B | 74.93B | 77.20B | 79.96B | 82.48B | 84.64B | 85.42B | 87.86B | 90.47B | 91.20B | 92.89B | 96.78B | 97.96B | 94.28B | 95.49B | 98.60B | 103.70B | 109.03B | 110.55B | 114.22B | 117.69B | 120.64B | 121.96B | 126.38B | 127.68B | 132.44B | 135.01B | 139.16B | 140.91B | 144.94B | 151.77B | 156.41B | 158.94B | 165.36B | 168.28B | 171.67B | 177.49B | 179.95B | 184.72B | 186.01B | 190.14B | 194.26B | 198.83B | 204.35B | 212.72B |
|
Accounts Payables
|
| 1.25B | 1.06B | 0.99B | 0.94B | 1.32B | 1.10B | 1.12B | 1.07B | 1.28B | 1.34B | 1.19B | 1.07B | 1.13B | 1.19B | 1.28B | 1.09B | 1.28B | 1.24B | 1.20B | 1.45B | 1.48B | 1.50B | 1.35B | 1.10B | 1.52B | 1.87B | 2.53B | 1.14B | 1.77B | 2.80B | 3.45B | 1.24B | 1.81B | 2.26B | 3.23B | 1.75B | 2.30B | 3.00B | 2.39B | 2.40B | 2.60B | 2.84B | 3.63B | 3.35B | 4.10B | 4.74B | 4.62B | 4.40B | 5.51B | 5.46B | 6.93B | 5.89B | 7.59B | 7.15B | 8.31B | 6.50B | 6.22B | 6.66B | 8.50B | 4.29B | 4.39B | 4.88B | 6.98B | 4.75B | 4.20B | 4.98B | 7.58B |
|
Notes Payables
|
| 1.12B | 1.58B | 2.02B | 2.52B | 1.72B | 1.08B | 0.89B | 1.38B | 1.05B | 1.83B | 1.35B | 1.74B | 1.33B | 1.05B | 1.21B | 1.50B | 0.67B | 0.92B | 0.69B | 1.87B | 1.12B | 0.69B | 1.14B | 1.12B | 0.95B | 1.14B | 0.47B | 1.56B | 1.38B | 0.63B | 0.47B | 2.31B | 2.12B | 2.07B | 1.69B | 2.96B | 2.39B | 2.46B | 5.46B | 5.42B | 4.38B | 2.52B | 2.52B | 2.02B | 0.71B | 0.46B | 1.55B | 2.01B | 0.70B | 3.59B | 1.38B | 1.75B | 1.94B | 1.94B | 1.71B | 2.84B | 2.58B | 3.98B | 4.65B | 4.34B | 4.18B | 5.14B | 1.67B | 2.00B | 4.03B | 4.26B | 1.96B |
|
Payables
|
| 2.38B | 2.64B | 3.01B | 3.45B | 3.03B | 2.18B | 2.01B | 2.45B | 2.33B | 3.17B | 2.54B | 2.81B | 2.46B | 2.25B | 2.49B | 2.60B | 1.95B | 2.16B | 1.89B | 3.32B | 2.59B | 2.18B | 2.50B | 2.22B | 2.47B | 3.01B | 3.00B | 2.70B | 3.16B | 3.43B | 3.92B | 3.55B | 3.93B | 4.33B | 4.92B | 4.71B | 4.69B | 5.46B | 7.85B | 7.81B | 6.98B | 5.35B | 6.15B | 5.38B | 4.80B | 5.20B | 6.17B | 6.41B | 6.21B | 9.05B | 8.32B | 7.65B | 9.53B | 9.09B | 10.02B | 9.34B | 8.80B | 10.65B | 13.15B | 8.63B | 8.57B | 10.02B | 8.65B | 6.76B | 8.22B | 9.24B | 9.54B |
|
Accumulated Expenses
|
| 0.53B | 0.60B | 0.48B | 0.46B | 0.61B | 0.71B | 0.46B | 0.49B | 0.62B | 0.68B | 0.52B | 0.50B | 0.62B | 0.70B | 0.43B | 0.48B | 0.62B | 0.78B | 0.84B | 0.56B | 0.71B | 0.83B | 0.68B | 0.56B | 0.71B | 0.93B | 0.92B | 0.93B | 1.00B | 0.86B | 1.12B | 0.71B | 0.74B | 0.92B | 1.03B | 0.80B | 0.74B | 0.93B | 1.20B | 0.71B | 0.86B | 1.11B | 1.15B | 0.89B | 1.01B | 1.17B | 0.99B | 1.05B | 1.14B | 1.40B | 1.38B | 1.57B | 1.67B | 1.89B | 1.76B | 1.46B | 1.91B | 1.97B | 1.86B | 1.46B | 1.78B | 1.76B | 2.35B | 1.92B | 2.00B | 2.34B | 2.97B |
|
Other Accumulated Expenses
|
| 1.35B | 1.36B | 0.71B | 1.05B | 1.00B | 1.09B | 0.97B | 0.81B | 0.82B | 0.74B | 0.75B | 0.68B | 0.72B | 0.83B | 0.90B | 0.85B | 0.74B | 0.77B | 0.93B | 0.87B | 0.77B | 0.70B | 0.75B | 0.52B | 0.61B | 0.83B | 0.84B | 0.94B | 1.19B | 1.23B | 1.23B | 0.90B | 0.85B | 2.08B | 1.58B | 0.95B | 0.93B | 1.10B | 1.13B | 1.20B | 1.15B | 1.59B | 2.31B | 1.42B | 1.39B | 2.07B | 2.26B | 1.85B | 1.60B | 1.82B | 2.69B | 1.83B | 2.08B | 3.42B | 3.18B | 2.38B | 2.14B | 2.24B | 3.00B | 2.14B | 2.50B | 2.55B | 3.02B | 2.35B | 2.36B | 2.57B | 2.84B |
|
Short term Debt
|
| 0.46B | 0.66B | 0.57B | 0.98B | 1.06B | 1.70B | 1.92B | 1.59B | 2.22B | 2.43B | 0.81B | 3.39B | 3.27B | 2.06B | 2.77B | 5.06B | 4.72B | 4.85B | 3.77B | 5.69B | 4.90B | 4.57B | 4.66B | 5.20B | 4.54B | 4.66B | 3.01B | 4.62B | 5.31B | 3.48B | 3.02B | 5.33B | 4.13B | 4.61B | 3.62B | 4.14B | 4.21B | 5.54B | 10.93B | 10.33B | 7.77B | 5.64B | 2.12B | 2.49B | 3.07B | 5.04B | 4.14B | 3.84B | 4.50B | 2.96B | 1.78B | 5.56B | 7.25B | 7.29B | 6.63B | 6.92B | 6.33B | 7.98B | 6.90B | 6.22B | 7.30B | 7.56B | 8.06B | 7.64B | 5.71B | 3.59B | 3.50B |
|
Current Deferred Revenue
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01B | | | | 0.30B | 0.16B | 0.12B | 0.16B | 0.35B | 0.35B | 0.39B | 0.40B | 0.33B | 0.34B | 0.35B | 0.35B | 0.50B | 0.50B | 0.50B | 0.49B | 0.15B | 0.48B | 0.49B | 0.48B | 0.67B | 0.48B | 0.50B | 0.53B | 0.25B | 0.58B | 0.60B | 0.61B | 0.64B | 0.66B | 0.67B | 0.68B | 0.69B | 0.70B | 0.70B | 0.70B | 0.71B |
|
Curent Deferred Tax Liability
|
| | | -0.01B | | | | -0.17B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities
|
| 6.45B | 6.56B | 6.45B | 7.78B | 7.13B | 7.19B | 6.90B | 6.74B | 6.39B | 7.42B | 6.72B | 8.01B | 7.64B | 7.88B | 8.88B | 8.78B | 8.87B | 9.21B | 9.19B | 10.29B | 9.69B | 9.57B | 9.66B | 9.39B | 9.42B | 10.37B | 10.11B | 10.59B | 11.34B | 10.46B | 10.92B | 9.76B | 8.95B | 11.60B | 11.24B | 9.58B | 10.18B | 12.81B | 17.56B | 17.93B | 14.41B | 13.31B | 13.85B | 13.72B | 12.37B | 15.71B | 15.56B | 15.78B | 16.82B | 20.46B | 17.44B | 22.42B | 26.82B | 27.79B | 26.70B | 25.38B | 24.87B | 28.50B | 27.96B | 24.80B | 26.23B | 29.65B | 25.36B | 22.86B | 23.05B | 22.91B | 22.82B |
|
Non-Current Debt
|
| 15.86B | 15.60B | 16.30B | 16.60B | 17.17B | 17.68B | 18.01B | 18.29B | 19.23B | 20.04B | 20.81B | 20.58B | 21.58B | 22.71B | 23.18B | 22.87B | 23.51B | 23.86B | 23.97B | 23.82B | 25.05B | 24.85B | 24.04B | 24.26B | 25.23B | 25.60B | 26.68B | 27.79B | 27.00B | 28.20B | 27.82B | 28.54B | 30.39B | 30.34B | 31.41B | 28.06B | 28.36B | 27.05B | 26.78B | 29.88B | 33.95B | 36.14B | 37.54B | 41.12B | 42.67B | 42.79B | 41.94B | 46.06B | 47.56B | 48.09B | 50.96B | 50.97B | 53.38B | 54.67B | 55.26B | 59.01B | 60.98B | 59.18B | 61.41B | 65.87B | 68.49B | 66.10B | 72.39B | 79.81B | 82.69B | 84.17B | 89.56B |
|
Minority Interest
|
| | | | | | | | | | | | | | | | | | | | | | 0.33B | 0.25B | 0.23B | 0.26B | 0.51B | 0.54B | 0.72B | 0.71B | 0.96B | 0.99B | 0.97B | 0.95B | 0.92B | 1.29B | 3.29B | 3.15B | 3.09B | 3.27B | 3.61B | 3.52B | 3.58B | 4.36B | 4.47B | 4.50B | 4.78B | 8.42B | 8.35B | 8.18B | 8.00B | 8.22B | 8.16B | 8.12B | 8.12B | 9.10B | 9.23B | 8.77B | 9.15B | 10.30B | 10.29B | 10.30B | 9.49B | 10.36B | 10.49B | 10.09B | 10.41B | 11.87B |
|
Liabilities from Discontinued Operations
|
| | | | | | | | | | | | | | | 0.73B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability
|
| 4.32B | 4.49B | 4.86B | 5.08B | 5.24B | 5.15B | 9.65B | 5.16B | 5.28B | 5.36B | 10.29B | 5.81B | 5.99B | 6.17B | 11.74B | 6.66B | 6.86B | 7.21B | 13.13B | 8.31B | 8.23B | 8.00B | 9.26B | 9.34B | 9.44B | 9.57B | 9.83B | 9.98B | 10.12B | 10.58B | 11.10B | 11.73B | 12.10B | 12.56B | 5.76B | 7.01B | 7.16B | 7.42B | 7.37B | 8.05B | 8.09B | 8.11B | 14.19B | 8.08B | 8.07B | 8.24B | 14.47B | 8.26B | 8.12B | 8.13B | 15.46B | 8.22B | 8.20B | 8.72B | 16.51B | 9.47B | 9.80B | 9.75B | 16.10B | 10.64B | 10.93B | 10.95B | 16.90B | 11.44B | 11.41B | 11.56B | 18.18B |
|
Other Non-Current Liabilities
|
| 2.35B | 2.38B | 2.42B | 2.41B | 2.57B | 2.81B | 1.64B | 2.59B | 2.86B | 3.00B | 1.61B | 7.95B | 7.73B | 1.69B | 1.72B | 7.60B | 7.60B | 7.67B | 8.11B | 7.87B | 8.29B | 8.69B | 1.99B | 9.46B | 9.46B | 9.49B | 2.47B | 10.14B | 10.52B | 11.12B | 2.74B | 11.90B | 11.72B | 12.07B | 3.03B | 10.64B | 10.57B | 10.93B | 3.13B | 11.91B | 12.23B | 12.98B | 3.51B | 3.48B | 3.51B | 3.55B | 3.17B | 2.90B | 2.94B | 4.13B | 3.18B | 5.29B | 6.30B | 6.04B | 3.33B | 4.00B | 3.34B | 3.37B | 3.44B | 3.46B | 3.54B | 3.56B | 3.70B | 3.85B | 4.07B | 4.06B | 4.22B |
|
Total Non-Current Liabilities
|
| 11.85B | 12.27B | 12.74B | 13.22B | 13.38B | 13.72B | 13.62B | 13.63B | 14.03B | 14.24B | 14.72B | 15.40B | 15.38B | 15.57B | 16.32B | 16.00B | 16.23B | 16.68B | 18.11B | 18.05B | 18.42B | 18.62B | 20.73B | 20.82B | 20.94B | 21.16B | 22.58B | 22.63B | 23.20B | 24.34B | 25.93B | 26.44B | 26.67B | 27.51B | 25.78B | 20.65B | 20.78B | 21.41B | 21.48B | 23.31B | 23.70B | 24.52B | 61.99B | 24.69B | 25.06B | 25.65B | 67.20B | 70.93B | 73.08B | 73.98B | 77.81B | 78.27B | 80.34B | 81.87B | 82.80B | 87.00B | 89.03B | 86.61B | 90.50B | 95.76B | 99.06B | 96.83B | 103.93B | 111.04B | 114.85B | 116.85B | 123.42B |
|
Total Liabilities
|
| 34.16B | 34.42B | 35.49B | 37.61B | 37.68B | 38.84B | 38.53B | 38.66B | 39.65B | 41.70B | 42.24B | 43.98B | 44.60B | 46.16B | 48.37B | 47.64B | 48.62B | 49.76B | 50.97B | 52.17B | 53.16B | 53.05B | 54.44B | 54.47B | 55.60B | 57.14B | 59.37B | 60.97B | 61.54B | 62.99B | 65.12B | 64.74B | 66.01B | 69.46B | 68.43B | 58.29B | 59.32B | 61.27B | 66.29B | 71.19B | 72.13B | 74.05B | 75.84B | 0.64B | 0.80B | 0.70B | 82.75B | 86.71B | 89.90B | 94.44B | 95.24B | 100.69B | 107.16B | 109.66B | 109.50B | 112.38B | 113.90B | 115.11B | 118.47B | 120.56B | 125.29B | 126.47B | 129.28B | 133.90B | 137.90B | 139.76B | 146.24B |
|
Total Debt
|
| 16.32B | 16.26B | 16.87B | 17.58B | 18.23B | 19.38B | 19.93B | 19.88B | 21.45B | 22.47B | 21.62B | 23.97B | 24.85B | 24.78B | 25.95B | 27.92B | 28.23B | 28.71B | 27.73B | 29.52B | 29.95B | 29.42B | 28.70B | 29.47B | 29.77B | 30.26B | 29.69B | 32.41B | 32.31B | 31.68B | 30.84B | 33.86B | 34.52B | 34.96B | 35.02B | 32.20B | 32.57B | 32.59B | 37.71B | 40.21B | 41.72B | 41.79B | 39.67B | 43.60B | 45.73B | 47.84B | 46.08B | 49.90B | 52.06B | 51.05B | 52.74B | 56.54B | 60.63B | 61.96B | 61.89B | 65.93B | 67.31B | 67.16B | 68.31B | 72.09B | 75.80B | 73.66B | 80.45B | 87.46B | 88.39B | 87.76B | 93.06B |
|
Common Equity
|
| 12.24B | 12.73B | 12.97B | 13.34B | 13.53B | 14.15B | 14.46B | 14.60B | 14.91B | 14.89B | 14.94B | 15.22B | 15.79B | 15.89B | 16.07B | 16.20B | 16.60B | 17.41B | 18.04B | 18.16B | 18.43B | 19.14B | 20.17B | 20.46B | 21.60B | 22.83B | 23.11B | 23.66B | 23.88B | 24.87B | 25.36B | 26.47B | 26.88B | 27.32B | 29.53B | 35.99B | 36.17B | 37.34B | 37.41B | 37.84B | 38.43B | 40.17B | 41.36B | 40.88B | 41.57B | 42.06B | 44.93B | 45.73B | 45.11B | 44.65B | 45.42B | 44.05B | 44.55B | 46.75B | 48.33B | 52.12B | 53.56B | 56.25B | 57.77B | 58.94B | 59.44B | 59.54B | 60.46B | 60.30B | 60.88B | 64.60B | 66.48B |
|
Shareholder's Equity
|
| 12.24B | 12.73B | 12.97B | 13.34B | 13.53B | 14.15B | 14.46B | 14.60B | 14.91B | 14.89B | 14.94B | 15.22B | 15.79B | 15.89B | 16.07B | 16.20B | 16.60B | 17.41B | 18.04B | 18.16B | 18.43B | 19.14B | 20.17B | 20.46B | 21.60B | 22.83B | 23.11B | 23.66B | 23.88B | 24.87B | 25.36B | 26.47B | 26.88B | 27.32B | 29.53B | 35.99B | 36.17B | 37.34B | 37.41B | 37.84B | 38.43B | 40.17B | 41.36B | 40.88B | 41.57B | 42.06B | 44.93B | 45.73B | 45.11B | 44.65B | 45.42B | 44.05B | 44.55B | 46.75B | 48.33B | 52.12B | 53.56B | 56.25B | 57.77B | 58.94B | 59.44B | 59.54B | 60.46B | 60.30B | 60.88B | 64.60B | 66.48B |
|
Liabilities and Shareholders Equity
|
| 46.40B | 47.16B | 48.46B | 50.94B | 51.21B | 52.99B | 52.99B | 53.26B | 54.56B | 56.59B | 57.19B | 59.21B | 60.39B | 62.05B | 64.44B | 63.84B | 65.22B | 67.17B | 69.01B | 70.33B | 71.59B | 72.19B | 74.61B | 74.93B | 77.20B | 79.96B | 82.48B | 84.64B | 85.42B | 87.86B | 90.47B | 91.20B | 92.89B | 96.78B | 97.96B | 94.28B | 95.49B | 98.60B | 103.70B | 109.03B | 110.55B | 114.22B | 117.69B | 120.64B | 121.96B | 126.38B | 127.68B | 132.44B | 135.01B | 139.16B | 140.91B | 144.94B | 151.77B | 156.41B | 158.94B | 165.36B | 168.28B | 171.67B | 177.49B | 179.95B | 184.72B | 186.01B | 190.14B | 194.26B | 198.83B | 204.35B | 212.72B |
|
Retained Earnings
|
| 7.24B | 7.58B | 0.17B | 8.09B | 8.30B | 8.82B | 0.17B | 8.91B | 9.26B | 9.44B | -0.15B | 10.09B | 10.44B | 10.61B | -0.26B | -0.14B | -0.10B | -0.08B | 0.06B | 0.02B | 0.06B | 0.05B | -0.04B | -0.07B | -0.00B | -0.17B | -0.17B | -0.11B | -0.08B | -0.04B | -0.07B | 16.58B | 16.91B | 17.30B | 0.11B | 23.18B | 23.45B | 23.93B | -0.19B | 23.92B | 24.55B | 24.84B | -0.17B | 24.92B | 25.51B | 26.05B | -0.09B | 26.27B | 25.77B | 25.46B | | 24.62B | 25.17B | 26.03B | -0.22B | 27.86B | 29.71B | 29.98B | 30.23B | 31.45B | 32.01B | 32.80B | 32.95B | 32.61B | 33.48B | 34.75B | 35.10B |
|
Treasury Shares
|
| | | 0.01B | | | | 0.01B | | | | 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 |