|
Cash & Equivalents
|
0.88B | 0.72B | 1.00B | 1.00B | 1.16B | 0.85B | 1.13B | 0.83B | 0.24B | 0.68B | 0.24B | 0.28B | 0.83B | 0.36B | 0.69B | 0.65B | 0.67B | 0.59B | 0.98B | 1.44B | 1.52B | 1.67B | 1.43B | 0.97B | 0.52B | 0.89B | 0.43B | 1.10B | 0.59B | 0.87B | 0.98B | 0.96B | 0.95B | 0.64B | 0.72B | 0.69B | 1.07B | 0.43B | 0.73B | 0.36B | 0.41B | 0.27B | 0.45B | 0.58B | 0.61B | 1.14B | 1.36B | 1.11B | 1.00B | 1.67B | 1.47B | 0.84B | 1.57B | 1.26B | 1.21B | 0.46B | 0.55B | 0.56B | 1.51B | 1.57B | 0.65B | 0.66B | 0.97B | 1.64B | 1.01B | 1.30B | 1.42B | 1.53B |
|
Short-term Investments
|
| | | 0.09B | 0.23B | 0.20B | 0.23B | 0.28B | 0.25B | 0.23B | 0.15B | 0.03B | 0.00B | 0.01B | 0.01B | 0.01B | 0.01B | | 0.02B | 0.12B | 0.01B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash & Current Investments
|
0.88B | 0.72B | 1.00B | 1.09B | 1.39B | 1.06B | 1.36B | 1.11B | 0.49B | 0.91B | 0.39B | 0.30B | 0.83B | 0.37B | 0.71B | 0.67B | 0.69B | 0.59B | 1.00B | 1.56B | 1.53B | 1.67B | 1.43B | 0.97B | 0.52B | 0.89B | 0.43B | 1.10B | 0.59B | 0.87B | 0.98B | 0.96B | 0.95B | 0.64B | 0.72B | 0.69B | 1.07B | 0.43B | 0.73B | 0.36B | 0.41B | 0.27B | 0.45B | 0.58B | 0.61B | 1.14B | 1.36B | 1.11B | 1.00B | 1.67B | 1.47B | 0.84B | 1.57B | 1.26B | 1.21B | 0.46B | 0.55B | 0.56B | 1.51B | 1.57B | 0.65B | 0.66B | 0.97B | 1.64B | 1.01B | 1.30B | 1.42B | 1.53B |
|
Receivables - Net
|
| 0.80B | 0.85B | 0.01B | 0.87B | 0.89B | 0.91B | 0.01B | 0.93B | 0.99B | 1.03B | 0.01B | 1.06B | 1.09B | 1.08B | 0.01B | 1.16B | 1.07B | 1.08B | 1.02B | 1.11B | 1.12B | 1.10B | 1.05B | 1.03B | 1.05B | 1.10B | 0.95B | 0.96B | 0.98B | 0.96B | 0.94B | 1.00B | 0.93B | 0.97B | 0.95B | 0.97B | 1.03B | 1.04B | 1.01B | 1.05B | 1.04B | 0.97B | 0.92B | 0.89B | 0.82B | 0.88B | 0.85B | 0.94B | 0.94B | 0.94B | 0.98B | 1.07B | 1.21B | 1.15B | 1.15B | 1.17B | 1.09B | 1.21B | 1.15B | 1.20B | 1.19B | 1.30B | 1.07B | 1.23B | 1.12B | 1.10B | 0.99B |
|
Receivables
|
| 0.80B | 0.85B | 0.01B | 0.87B | 0.89B | 0.91B | 0.01B | 0.93B | 0.99B | 1.03B | 0.01B | 1.06B | 1.09B | 1.08B | 0.01B | 1.16B | 1.07B | 1.08B | 1.02B | 1.11B | 1.12B | 1.10B | 1.05B | 1.03B | 1.05B | 1.10B | 0.95B | 0.96B | 0.98B | 0.96B | 0.94B | 1.00B | 0.93B | 0.97B | 0.95B | 0.97B | 1.03B | 1.04B | 1.01B | 1.05B | 1.04B | 0.97B | 0.92B | 0.89B | 0.82B | 0.88B | 0.85B | 0.94B | 0.94B | 0.94B | 0.98B | 1.07B | 1.21B | 1.15B | 1.15B | 1.17B | 1.09B | 1.21B | 1.15B | 1.20B | 1.19B | 1.30B | 1.07B | 1.23B | 1.12B | 1.10B | 0.99B |
|
Inventory
|
| 0.19B | 0.17B | 0.16B | 0.18B | 0.18B | 0.18B | 0.17B | 0.19B | 0.20B | 0.21B | 0.21B | 0.23B | 0.24B | 0.24B | 0.22B | 0.25B | 0.23B | 0.22B | 0.22B | 0.24B | 0.25B | 0.25B | 0.24B | 0.27B | 0.28B | 0.29B | 0.27B | 0.32B | 0.31B | 0.30B | 0.26B | 0.28B | 0.29B | 0.24B | 0.22B | 0.24B | 0.26B | 0.27B | 0.21B | 0.23B | 0.26B | 0.27B | 0.24B | 0.27B | 0.26B | 0.25B | 0.22B | 0.24B | 0.25B | 0.23B | 0.22B | 0.26B | 0.29B | 0.28B | 0.25B | 0.26B | 0.27B | 0.30B | 0.26B | 0.27B | 0.31B | 0.29B | 0.28B | 0.27B | 0.31B | 0.30B | 0.27B |
|
Current Deferred Tax Assets
|
| 0.14B | 0.15B | 0.14B | 0.14B | 0.15B | 0.15B | 0.14B | 0.15B | 0.16B | 0.16B | 0.14B | 0.15B | 0.13B | 0.14B | 0.17B | 0.17B | 0.14B | 0.15B | 0.18B | 0.18B | 0.16B | 0.18B | 0.17B | 0.12B | 0.12B | 0.12B | 0.12B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets
|
| 0.09B | 0.06B | 0.09B | 0.07B | 0.05B | 0.04B | 0.24B | 0.07B | 0.05B | 0.03B | 0.08B | 0.07B | 0.05B | 0.03B | 0.08B | 0.07B | 0.05B | 0.03B | 0.09B | 0.07B | 0.07B | 0.05B | 0.35B | 0.17B | 0.07B | 0.06B | 0.19B | 0.10B | 0.08B | 0.07B | 0.13B | 0.09B | 0.08B | 0.06B | 0.28B | 0.19B | 0.18B | 0.07B | 0.29B | 0.23B | 0.34B | 0.33B | 0.34B | 0.24B | 0.13B | 0.09B | 0.13B | 0.12B | 0.15B | 0.08B | 0.13B | 0.11B | 0.10B | 0.07B | 0.15B | 0.14B | 0.11B | 0.12B | 0.29B | 0.24B | 0.15B | 0.12B | 0.20B | 0.19B | 0.17B | 0.22B | 0.41B |
|
Current Assets
|
| 1.94B | 2.23B | 2.25B | 2.65B | 2.33B | 2.63B | 2.47B | 1.83B | 2.31B | 1.82B | 1.75B | 2.33B | 1.88B | 2.20B | 2.24B | 2.32B | 2.08B | 2.49B | 3.08B | 3.13B | 3.27B | 3.01B | 2.78B | 2.12B | 2.41B | 2.00B | 2.51B | 1.97B | 2.24B | 2.32B | 2.29B | 2.33B | 1.94B | 2.00B | 2.15B | 2.48B | 1.90B | 2.11B | 1.86B | 1.92B | 1.91B | 2.02B | 2.08B | 2.00B | 2.35B | 2.58B | 2.32B | 2.30B | 3.01B | 2.72B | 2.17B | 3.02B | 2.86B | 2.71B | 2.01B | 2.12B | 2.03B | 3.14B | 3.27B | 2.36B | 2.30B | 2.69B | 3.19B | 2.70B | 2.91B | 3.04B | 3.20B |
|
Property, Plant & Equipment (Net)
|
| 22.38B | 22.49B | 22.64B | 22.70B | 22.79B | 22.89B | 23.23B | 23.45B | 23.67B | 23.98B | 24.47B | 24.70B | 24.97B | 25.26B | 25.74B | 25.87B | 26.10B | 26.41B | 26.64B | 26.77B | 26.93B | 27.23B | 27.69B | 27.83B | 28.07B | 28.68B | 28.99B | 29.14B | 29.39B | 29.47B | 29.75B | 29.93B | 30.03B | 30.16B | 30.33B | 30.40B | 30.54B | 30.71B | 31.09B | 31.16B | 31.20B | 31.39B | 31.61B | 31.18B | 31.22B | 31.24B | 31.34B | 31.31B | 31.36B | 31.43B | 31.65B | 31.66B | 31.79B | 31.84B | 32.16B | 32.24B | 32.47B | 32.67B | 33.33B | 35.05B | 35.28B | 35.39B | 35.83B | 35.80B | 35.92B | 36.11B | 36.48B |
|
Long-Term Investments
|
| 2.03B | 2.07B | 2.16B | 2.17B | 2.29B | 2.31B | 2.19B | 2.20B | 2.23B | 2.24B | 2.23B | 2.26B | 2.28B | 2.31B | 2.30B | 2.34B | 2.37B | 2.40B | 2.44B | 2.47B | 2.50B | 2.61B | 2.68B | 2.70B | 2.72B | 2.74B | 2.57B | 2.62B | 2.64B | 2.78B | 2.78B | 2.81B | 2.85B | 2.89B | 2.98B | 3.02B | 3.06B | 3.11B | 3.11B | 3.20B | 3.30B | 3.38B | 3.43B | 3.47B | 3.59B | 3.57B | 3.59B | 3.60B | 3.66B | 3.68B | 3.71B | 3.70B | 3.67B | 3.69B | 3.69B | 3.74B | 3.67B | 3.82B | 3.84B | 3.57B | 3.81B | 3.97B | 3.37B | 4.00B | 4.04B | 4.08B | 4.09B |
|
Long-Term Deferred Tax
|
| | | -6.61B | | | | -6.94B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non-Current Assets
|
| 0.29B | 0.28B | 0.32B | 0.22B | 0.23B | 0.23B | 0.30B | 0.25B | 0.26B | 0.27B | 0.08B | 0.08B | 0.06B | 0.07B | 0.26B | 0.07B | 0.06B | 0.06B | 0.32B | 0.34B | 0.34B | 0.35B | 0.05B | 0.13B | 0.10B | 0.10B | 0.06B | 0.07B | 0.07B | 0.07B | 0.07B | 0.08B | 0.10B | 0.10B | 0.25B | 0.27B | 0.29B | 0.39B | 0.18B | 0.78B | 0.76B | 0.71B | 0.80B | 0.79B | 0.81B | 0.80B | 0.71B | 0.72B | 0.73B | 0.77B | 0.97B | 0.99B | 1.02B | 1.07B | 1.03B | 1.07B | 1.08B | 1.10B | 1.22B | 1.15B | 1.16B | 1.21B | 1.29B | 1.29B | 1.29B | 1.35B | 1.47B |
|
Non-Current Assets
|
| 24.70B | 24.84B | 25.12B | 25.08B | 25.30B | 25.43B | 25.73B | 25.90B | 26.16B | 26.49B | 26.79B | 27.04B | 27.31B | 27.64B | 28.10B | 28.28B | 28.53B | 28.87B | 29.41B | 29.57B | 29.77B | 30.19B | 30.42B | 30.66B | 30.90B | 31.52B | 31.63B | 31.82B | 32.09B | 32.31B | 32.60B | 32.82B | 32.99B | 33.15B | 33.56B | 33.68B | 33.88B | 34.21B | 34.38B | 35.14B | 35.26B | 35.48B | 35.84B | 35.44B | 35.61B | 35.60B | 35.64B | 35.63B | 35.74B | 35.88B | 36.33B | 36.35B | 36.48B | 36.59B | 36.88B | 37.05B | 37.23B | 37.60B | 38.38B | 39.77B | 40.25B | 40.56B | 40.49B | 41.10B | 41.25B | 41.54B | 42.04B |
|
Assets
|
| 26.63B | 27.07B | 27.37B | 27.73B | 27.63B | 28.06B | 28.20B | 27.73B | 28.48B | 28.31B | 28.54B | 29.38B | 29.19B | 29.84B | 30.34B | 30.60B | 30.61B | 31.36B | 32.48B | 32.70B | 33.04B | 33.21B | 33.20B | 32.77B | 33.31B | 33.53B | 34.14B | 33.78B | 34.33B | 34.63B | 34.89B | 35.15B | 34.92B | 35.15B | 35.71B | 36.16B | 35.79B | 36.32B | 36.24B | 37.06B | 37.17B | 37.50B | 37.92B | 37.44B | 37.96B | 38.18B | 37.96B | 37.94B | 38.75B | 38.60B | 38.49B | 39.36B | 39.34B | 39.31B | 38.88B | 39.17B | 39.26B | 40.74B | 41.65B | 42.13B | 42.56B | 43.26B | 43.68B | 43.80B | 44.16B | 44.58B | 45.24B |
|
Accounts Payables
|
| 0.94B | 0.98B | 0.97B | 0.99B | 1.06B | 1.13B | 1.18B | 1.09B | 1.25B | 1.33B | 1.09B | 1.24B | 1.13B | 1.26B | 1.36B | 1.19B | 1.18B | 1.27B | 1.26B | 1.19B | 1.25B | 1.39B | 1.23B | 1.09B | 1.14B | 1.16B | 1.09B | 1.12B | 1.08B | 1.13B | 1.22B | 1.21B | 1.22B | 1.29B | 1.40B | 1.22B | 1.32B | 1.39B | 1.50B | 1.33B | 1.41B | 1.41B | 1.43B | 1.28B | 1.27B | 1.27B | 1.02B | 1.04B | 1.12B | 1.20B | 1.35B | 1.18B | 1.31B | 1.49B | 1.29B | 1.31B | 1.42B | 1.50B | 1.64B | 1.51B | 1.53B | 1.61B | 1.70B | 1.45B | 1.50B | 1.66B | 1.86B |
|
Notes Payables
|
| | | 0.10B | | | | 0.10B | | | | 0.10B | | | | 0.20B | | | | 0.10B | | | | 0.10B | | | 0.10B | 0.20B | 0.10B | | | 0.10B | | | | 0.10B | 0.05B | | | | 0.25B | | 0.35B | | | | | | | | | | | | | 0.10B | | 0.13B | | | 0.40B | 0.40B | | | | | | |
|
Payables
|
| 0.94B | 0.98B | 1.07B | 0.99B | 1.06B | 1.13B | 1.28B | 1.09B | 1.25B | 1.33B | 1.19B | 1.24B | 1.13B | 1.26B | 1.56B | 1.19B | 1.18B | 1.27B | 1.36B | 1.19B | 1.25B | 1.39B | 1.33B | 1.09B | 1.14B | 1.26B | 1.29B | 1.22B | 1.08B | 1.13B | 1.31B | 1.21B | 1.22B | 1.29B | 1.50B | 1.27B | 1.32B | 1.39B | 1.50B | 1.58B | 1.41B | 1.76B | 1.43B | 1.28B | 1.27B | 1.27B | 1.02B | 1.04B | 1.12B | 1.20B | 1.35B | 1.18B | 1.31B | 1.49B | 1.39B | 1.31B | 1.55B | 1.50B | 1.64B | 1.91B | 1.94B | 1.61B | 1.70B | 1.45B | 1.50B | 1.66B | 1.86B |
|
Accumulated Expenses
|
| | | 0.12B | | | | 0.12B | | | | 0.12B | | | | 0.13B | | | | 0.13B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Accumulated Expenses
|
| 0.24B | 0.29B | 0.23B | 0.31B | 0.28B | 0.35B | 0.24B | 0.31B | 0.28B | 0.33B | 0.25B | 0.34B | 0.30B | 0.36B | 0.26B | 0.35B | 0.30B | 0.38B | 0.27B | 0.36B | 0.33B | 0.39B | 0.23B | 0.30B | 0.26B | 0.33B | 0.24B | 0.31B | 0.27B | 0.33B | 0.23B | 0.30B | 0.25B | 0.32B | 0.23B | 0.30B | 0.26B | 0.32B | 0.25B | 0.38B | 0.37B | 0.40B | 0.33B | 0.35B | 0.34B | 0.39B | 0.30B | 0.34B | 0.33B | 0.38B | 0.31B | 0.37B | 0.36B | 0.41B | 0.34B | 0.67B | 0.79B | 0.80B | 0.73B | 1.31B | 1.27B | 1.33B | 0.95B | 0.96B | 1.04B | 1.03B | 0.96B |
|
Short term Debt
|
| 0.39B | 0.38B | 0.37B | 0.65B | 0.36B | 0.36B | 0.36B | 0.06B | 0.06B | 0.06B | 0.10B | 0.03B | 0.03B | 0.05B | 0.20B | 0.05B | 0.05B | 0.45B | 0.45B | 0.45B | 0.43B | 0.00B | 0.10B | 0.50B | 0.50B | 0.50B | 0.50B | 0.10B | 0.55B | 0.55B | 0.55B | 0.55B | 0.60B | 0.60B | 0.60B | 0.60B | 0.50B | 0.50B | 0.58B | 0.58B | 0.40B | 0.40B | 0.32B | 0.40B | 0.09B | 0.09B | 0.58B | 0.50B | 1.05B | 0.56B | 0.55B | 1.15B | 0.60B | 0.60B | 0.60B | 0.40B | 0.41B | 0.41B | 0.00B | 0.40B | 0.40B | 0.56B | 0.56B | 0.56B | 0.90B | 0.61B | 0.61B |
|
Current Taxes
|
| 0.16B | 0.22B | 0.11B | 0.25B | 0.23B | 0.12B | 0.20B | 0.10B | 0.16B | 0.22B | 0.21B | 0.32B | 0.32B | 0.15B | 0.21B | 0.32B | 0.28B | 0.24B | 0.23B | 0.32B | 0.36B | 0.30B | 0.22B | 0.21B | 0.29B | 0.27B | 0.20B | 0.30B | 0.20B | 0.22B | 0.24B | 0.38B | 0.27B | 0.21B | 0.21B | 0.22B | 0.27B | 0.23B | 0.26B | 0.34B | 0.27B | 0.20B | 0.23B | 0.20B | 0.24B | 0.26B | 0.26B | 0.36B | 0.30B | 0.27B | 0.30B | 0.44B | 0.33B | 0.30B | 0.31B | 0.44B | 0.24B | 0.21B | 0.26B | 0.22B | 0.21B | 0.18B | 0.34B | 0.49B | 0.22B | 0.23B | 0.34B |
|
Total Current Liabilities
|
| 1.74B | 1.87B | 1.79B | 2.19B | 1.94B | 1.96B | 2.08B | 1.57B | 1.75B | 1.94B | 1.70B | 1.93B | 1.77B | 1.82B | 2.08B | 1.90B | 1.81B | 2.33B | 2.31B | 2.32B | 2.37B | 2.08B | 1.78B | 2.10B | 2.20B | 2.37B | 2.23B | 1.83B | 2.11B | 2.23B | 2.34B | 2.44B | 2.34B | 2.41B | 2.54B | 2.39B | 2.35B | 2.44B | 2.59B | 2.88B | 2.45B | 2.76B | 2.30B | 2.24B | 1.94B | 2.00B | 2.16B | 2.25B | 2.80B | 2.41B | 2.52B | 3.15B | 2.61B | 2.80B | 2.65B | 2.82B | 2.99B | 2.91B | 2.63B | 3.45B | 3.67B | 3.68B | 3.54B | 3.45B | 3.67B | 3.52B | 3.77B |
|
Capital Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Debt
|
| 6.69B | 6.68B | 6.68B | 6.38B | 6.33B | 6.57B | 6.57B | 6.55B | 6.93B | 6.78B | 7.39B | 7.99B | 7.97B | 8.43B | 8.43B | 8.44B | 8.43B | 8.50B | 8.90B | 8.91B | 8.81B | 8.92B | 8.88B | 8.43B | 8.89B | 8.90B | 9.39B | 9.40B | 9.55B | 9.55B | 9.56B | 9.57B | 9.27B | 9.28B | 9.14B | 9.64B | 9.15B | 10.63B | 10.56B | 10.57B | 11.08B | 11.09B | 11.88B | 11.81B | 12.61B | 12.63B | 12.10B | 12.12B | 12.67B | 13.27B | 13.29B | 13.69B | 14.45B | 14.46B | 14.48B | 14.59B | 14.59B | 16.18B | 17.18B | 17.18B | 16.94B | 16.64B | 16.65B | 16.66B | 16.46B | 16.48B | 16.48B |
|
Non-Current Deffered Revenue
|
| | | 0.13B | | | | 0.12B | | | | 0.12B | | | | 0.12B | | | | 0.12B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Pension
|
| | | | | | | 0.85B | | | | 0.96B | | | | 1.05B | | | | 0.57B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability
|
| 6.45B | 6.57B | 6.75B | 6.80B | 6.82B | 6.96B | 7.09B | 7.21B | 7.37B | 7.55B | 7.49B | 7.59B | 7.64B | 7.80B | 7.83B | 7.92B | 7.97B | 8.07B | 8.96B | 8.65B | 8.66B | 8.68B | 9.22B | 8.78B | 8.82B | 8.84B | 8.94B | 8.99B | 9.05B | 9.13B | 9.73B | 9.20B | 9.26B | 9.37B | 6.65B | 6.37B | 6.41B | 6.46B | 6.83B | 6.52B | 6.60B | 6.69B | 7.27B | 6.83B | 6.87B | 6.90B | 7.37B | 6.98B | 7.04B | 7.09B | 7.57B | 7.22B | 7.28B | 7.19B | 7.60B | 7.25B | 7.23B | 7.21B | 7.76B | 7.20B | 7.23B | 7.36B | 7.84B | 7.48B | 7.53B | 7.73B | 8.08B |
|
Other Non-Current Liabilities
|
| 1.90B | 1.89B | 1.80B | 1.79B | 1.79B | 1.78B | 1.79B | 1.79B | 1.79B | 1.79B | 2.05B | 2.05B | 2.03B | 2.02B | 2.24B | 2.23B | 2.20B | 2.17B | 1.44B | 1.13B | 1.12B | 1.08B | 1.31B | 1.30B | 1.32B | 1.29B | 1.39B | 1.34B | 1.36B | 1.32B | 1.44B | 1.41B | 1.39B | 1.37B | 1.35B | 1.35B | 1.32B | 1.30B | 1.27B | 1.76B | 1.74B | 1.73B | 1.74B | 1.68B | 1.68B | 1.70B | 1.99B | 1.95B | 1.94B | 1.94B | 1.88B | 1.84B | 1.84B | 1.83B | 1.76B | 1.78B | 1.81B | 1.82B | 1.84B | 1.77B | 1.75B | 1.79B | 1.76B | 1.70B | 1.71B | 1.71B | 1.72B |
|
Total Non-Current Liabilities
|
| 14.87B | 15.12B | 15.21B | 15.37B | 15.08B | 15.49B | 15.74B | 15.33B | 16.06B | 16.27B | 16.58B | 17.51B | 17.39B | 18.05B | 18.34B | 18.26B | 18.22B | 18.91B | 19.75B | 19.88B | 19.84B | 19.68B | 19.48B | 19.32B | 19.91B | 20.10B | 20.57B | 20.22B | 20.70B | 20.91B | 21.04B | 21.21B | 20.88B | 21.06B | 18.00B | 18.39B | 17.91B | 19.54B | 19.61B | 19.97B | 20.12B | 20.54B | 21.00B | 20.87B | 21.42B | 21.54B | 21.18B | 21.34B | 22.50B | 22.77B | 22.97B | 24.05B | 24.34B | 24.45B | 24.39B | 24.66B | 24.81B | 26.30B | 27.03B | 27.82B | 27.83B | 27.68B | 27.62B | 27.59B | 27.66B | 27.73B | 27.97B |
|
Total Liabilities
|
| 16.77B | 17.01B | 17.02B | 17.17B | 16.87B | 17.27B | 17.53B | 17.13B | 17.85B | 18.06B | 18.63B | 19.56B | 19.41B | 20.07B | 20.58B | 20.49B | 20.42B | 21.07B | 21.19B | 21.01B | 20.96B | 20.77B | 20.79B | 20.62B | 21.23B | 21.40B | 21.95B | 21.56B | 22.06B | 22.24B | 22.48B | 22.62B | 22.26B | 22.43B | 19.35B | 19.74B | 19.23B | 20.84B | 20.88B | 21.73B | 21.86B | 22.26B | 22.74B | 22.55B | 23.10B | 23.24B | 23.17B | 23.29B | 24.44B | 24.72B | 24.85B | 25.90B | 26.18B | 26.28B | 26.15B | 26.44B | 26.62B | 28.12B | 28.87B | 29.59B | 29.58B | 29.47B | 29.38B | 29.29B | 29.37B | 29.44B | 29.69B |
|
Total Debt
|
| 7.08B | 7.07B | 7.05B | 7.03B | 6.69B | 6.93B | 6.92B | 6.62B | 6.99B | 6.84B | 7.49B | 8.02B | 8.00B | 8.48B | 8.63B | 8.48B | 8.48B | 8.95B | 9.35B | 9.35B | 9.25B | 8.92B | 8.98B | 8.93B | 9.39B | 9.40B | 9.89B | 9.50B | 10.10B | 10.11B | 10.11B | 10.12B | 9.87B | 9.88B | 9.74B | 10.24B | 9.65B | 11.13B | 11.14B | 11.15B | 11.48B | 11.49B | 12.20B | 12.21B | 12.70B | 12.72B | 12.68B | 12.62B | 13.72B | 13.83B | 13.84B | 14.84B | 15.05B | 15.07B | 15.08B | 14.99B | 15.00B | 16.58B | 17.18B | 17.58B | 17.34B | 17.20B | 17.21B | 17.21B | 17.37B | 17.08B | 17.09B |
|
Common Equity
|
| 9.86B | 10.07B | 10.35B | 10.56B | 10.76B | 10.79B | 10.67B | 10.60B | 10.63B | 10.26B | 9.91B | 9.81B | 9.78B | 9.77B | 9.76B | 10.11B | 10.19B | 10.29B | 11.29B | 11.69B | 12.08B | 12.44B | 12.41B | 12.16B | 12.08B | 12.13B | 12.19B | 12.22B | 12.27B | 12.40B | 12.41B | 12.53B | 12.66B | 12.73B | 16.36B | 16.42B | 16.56B | 15.48B | 15.36B | 15.33B | 15.31B | 15.24B | 15.18B | 14.88B | 14.86B | 14.94B | 14.79B | 14.64B | 14.32B | 13.89B | 13.64B | 13.46B | 13.15B | 13.02B | 12.73B | 12.73B | 12.64B | 12.62B | 12.78B | 12.54B | 12.98B | 13.79B | 14.31B | 14.51B | 14.79B | 15.14B | 15.55B |
|
Shareholder's Equity
|
| 9.86B | 10.07B | 10.35B | 10.56B | 10.76B | 10.79B | 10.67B | 10.60B | 10.63B | 10.26B | 9.91B | 9.81B | 9.78B | 9.77B | 9.76B | 10.11B | 10.19B | 10.29B | 11.29B | 11.69B | 12.08B | 12.44B | 12.41B | 12.16B | 12.08B | 12.13B | 12.19B | 12.22B | 12.27B | 12.40B | 12.41B | 12.53B | 12.66B | 12.73B | 16.36B | 16.42B | 16.56B | 15.48B | 15.36B | 15.33B | 15.31B | 15.24B | 15.18B | 14.88B | 14.86B | 14.94B | 14.79B | 14.64B | 14.32B | 13.89B | 13.64B | 13.46B | 13.15B | 13.02B | 12.73B | 12.73B | 12.64B | 12.62B | 12.78B | 12.54B | 12.98B | 13.79B | 14.31B | 14.51B | 14.79B | 15.14B | 15.55B |
|
Liabilities and Shareholders Equity
|
| 26.63B | 27.07B | 27.37B | 27.73B | 27.63B | 28.06B | 28.20B | 27.73B | 28.48B | 28.31B | 28.54B | 29.38B | 29.19B | 29.84B | 30.34B | 30.60B | 30.61B | 31.36B | 32.48B | 32.70B | 33.04B | 33.21B | 33.20B | 32.77B | 33.31B | 33.53B | 34.14B | 33.78B | 34.33B | 34.63B | 34.89B | 35.15B | 34.92B | 35.15B | 35.71B | 36.16B | 35.79B | 36.32B | 36.24B | 37.06B | 37.17B | 37.50B | 37.92B | 37.44B | 37.96B | 38.18B | 37.96B | 37.94B | 38.75B | 38.60B | 38.49B | 39.36B | 39.34B | 39.31B | 38.88B | 39.17B | 39.26B | 40.74B | 41.65B | 42.13B | 42.56B | 43.26B | 43.68B | 43.80B | 44.16B | 44.58B | 45.24B |
|
Retained Earnings
|
| 8.67B | 8.85B | -0.85B | 9.16B | 9.32B | 9.34B | -0.81B | 9.09B | 9.10B | 8.76B | -1.03B | 8.58B | 8.54B | 8.51B | -1.11B | -1.09B | -1.06B | -1.04B | -0.38B | -0.19B | -0.18B | -0.18B | -0.40B | -0.40B | -0.39B | -0.38B | -0.45B | -0.44B | -0.44B | -0.43B | -0.49B | -0.48B | -0.48B | 10.66B | 14.18B | 14.33B | 14.46B | 13.64B | 13.44B | 13.41B | 13.38B | 13.31B | 13.21B | 12.90B | 12.86B | 12.91B | 12.88B | 12.74B | 12.41B | 11.99B | 11.59B | 11.41B | 11.12B | 10.99B | 10.70B | 10.70B | 10.61B | 10.59B | 10.70B | 10.44B | 10.87B | 11.67B | 12.09B | 12.30B | 12.56B | 12.89B | 13.23B |
|
Treasury Shares
|
| | | 0.02B | | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | | 0.02B | | | | 0.02B | | | | 0.02B | | | | 0.02B | | | | 0.02B | | | | 0.02B | | | | 0.02B | | | | 0.02B | | | | 0.02B | 0.00B | 0.00B | 0.00B | 0.02B |