|
Cash & Equivalents
|
0.04B | 0.04B | 0.03B | 0.03B | 0.03B | 0.03B | 0.04B | 0.03B | 0.23B | 0.27B | 0.28B | 0.36B | 0.58B | 0.37B | 0.42B | 0.25B | 0.21B | 0.37B | 0.36B | 0.23B | 0.51B | 0.45B | 0.30B | 0.25B | 0.47B | 0.26B | 0.28B | 0.12B | 0.72B | 0.40B | 0.56B | 0.15B | 0.03B | 0.03B | 0.04B | 0.05B | 0.04B | 0.04B | 0.04B | 0.03B | 0.06B | 0.06B | 0.04B | 0.04B | 0.29B | 0.87B | 1.63B | 0.47B | 0.61B | 0.63B | 0.45B | 0.36B | 0.19B | 0.25B | 0.07B | 0.11B | 0.06B | 0.06B | 0.08B | 0.28B | 0.09B | 0.15B | 0.12B | 0.13B | 0.19B | 0.20B | 0.20B |
|
Cash & Current Investments
|
0.04B | 0.04B | 0.03B | 0.03B | 0.03B | 0.03B | 0.04B | 0.03B | 0.23B | 0.27B | 0.28B | 0.36B | 0.58B | 0.37B | 0.42B | 0.25B | 0.21B | 0.37B | 0.36B | 0.23B | 0.51B | 0.45B | 0.30B | 0.25B | 0.47B | 0.26B | 0.28B | 0.12B | 0.72B | 0.40B | 0.56B | 0.15B | 0.03B | 0.03B | 0.04B | 0.05B | 0.04B | 0.04B | 0.04B | 0.03B | 0.06B | 0.06B | 0.04B | 0.04B | 0.29B | 0.87B | 1.63B | 0.47B | 0.61B | 0.63B | 0.45B | 0.36B | 0.19B | 0.25B | 0.07B | 0.11B | 0.06B | 0.06B | 0.08B | 0.28B | 0.09B | 0.15B | 0.12B | 0.13B | 0.19B | 0.20B | 0.20B |
|
Receivables - Net
|
| | | 0.11B | 0.12B | 0.13B | 0.13B | 0.12B | 0.13B | 0.14B | 0.14B | 0.14B | 0.14B | 0.15B | 0.15B | 0.12B | 0.15B | 0.18B | 0.14B | 0.13B | 0.14B | 0.16B | 0.15B | 0.14B | 0.16B | 0.18B | 0.16B | 0.16B | 0.18B | 0.19B | 0.19B | 0.20B | 0.20B | 0.20B | 0.22B | 0.22B | 0.22B | 0.24B | 0.24B | 0.19B | 0.25B | 0.26B | 0.22B | 0.21B | 0.22B | 0.24B | 0.24B | 0.23B | 0.27B | 0.27B | 0.28B | 0.27B | 0.31B | 0.33B | 0.34B | 0.34B | 0.35B | 0.37B | 0.40B | 0.38B | 0.44B | 0.48B | 0.40B | 0.36B | 0.39B | 0.43B | 0.42B |
|
Receivables - Other
|
| | | 0.00B | | | | 0.00B | | 0.07B | 0.07B | 0.07B | 0.07B | 0.06B | 0.07B | 0.06B | 0.05B | 0.08B | 0.07B | 0.07B | 0.07B | 0.06B | 0.07B | 0.00B | 0.07B | 0.08B | 0.08B | 0.00B | 0.07B | 0.08B | 0.10B | 0.08B | 0.07B | 0.06B | 0.08B | 0.00B | 0.08B | 0.08B | 0.08B | 0.08B | 0.07B | 0.08B | 0.08B | 0.08B | 0.08B | 0.09B | 0.09B | 0.10B | 0.11B | 0.11B | 0.11B | 0.11B | 0.10B | 0.12B | 0.14B | 0.13B | 0.13B | 0.14B | 0.16B | 0.14B | 0.14B | 0.14B | 0.15B | 0.14B | 0.13B | 0.12B | 0.18B |
|
Receivables
|
| | | 0.11B | 0.12B | 0.13B | 0.13B | 0.12B | 0.13B | 0.20B | 0.20B | 0.20B | 0.21B | 0.21B | 0.22B | 0.18B | 0.20B | 0.26B | 0.21B | 0.20B | 0.21B | 0.22B | 0.22B | 0.14B | 0.23B | 0.25B | 0.24B | 0.16B | 0.25B | 0.27B | 0.29B | 0.28B | 0.27B | 0.27B | 0.30B | 0.22B | 0.30B | 0.32B | 0.33B | 0.27B | 0.32B | 0.34B | 0.30B | 0.29B | 0.30B | 0.33B | 0.33B | 0.33B | 0.38B | 0.39B | 0.39B | 0.39B | 0.40B | 0.45B | 0.47B | 0.47B | 0.47B | 0.51B | 0.56B | 0.52B | 0.58B | 0.62B | 0.56B | 0.50B | 0.52B | 0.55B | 0.60B |
|
Inventory
|
| | | 1.91B | 1.90B | 1.93B | 2.00B | 2.02B | 2.00B | 2.04B | 2.01B | 1.99B | 2.00B | 2.15B | 2.21B | 2.28B | 2.30B | 2.35B | 2.36B | 2.38B | 2.40B | 2.46B | 2.52B | 2.55B | 2.53B | 2.56B | 2.61B | 2.63B | 2.70B | 2.74B | 2.79B | 2.78B | 2.87B | 2.96B | 2.99B | 3.01B | 3.05B | 3.09B | 3.14B | 3.19B | 3.23B | 3.26B | 3.35B | 3.45B | 3.56B | 3.53B | 3.53B | 3.65B | 3.62B | 3.65B | 3.65B | 3.69B | 3.85B | 4.01B | 4.14B | 4.36B | 4.54B | 4.63B | 4.63B | 4.66B | 4.81B | 4.79B | 4.91B | 5.10B | 5.17B | 5.40B | 5.61B |
|
Current Deferred Tax Assets
|
| | | 0.09B | 0.07B | 0.06B | 0.04B | 0.03B | 0.01B | 0.02B | 0.02B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets
|
| | | 0.03B | 0.04B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.06B | 0.04B | 0.04B | 0.03B | 0.03B | 0.04B | 0.04B | 0.03B | 0.03B | 0.04B | 0.04B | 0.03B | 0.05B | 0.04B | 0.04B | 0.03B | 0.03B | 0.04B | 0.03B | 0.03B | 0.05B | 0.04B | 0.04B | 0.03B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.04B | 0.03B | 0.04B | 0.05B | 0.05B | 0.05B | 0.05B | 0.07B | 0.07B | 0.07B | 0.07B | 0.08B | 0.09B | 0.08B | 0.11B | 0.11B | 0.11B | 0.11B | 0.11B | 0.13B | 0.13B | 0.11B | 0.12B | 0.14B | 0.17B | 0.18B |
|
Current Assets
|
| | | 2.23B | 2.23B | 2.26B | 2.31B | 2.30B | 2.47B | 2.55B | 2.54B | 2.61B | 2.83B | 2.76B | 2.88B | 2.73B | 2.74B | 3.01B | 2.98B | 2.84B | 3.16B | 3.17B | 3.07B | 3.07B | 3.27B | 3.11B | 3.16B | 3.01B | 3.70B | 3.44B | 3.67B | 3.26B | 3.21B | 3.29B | 3.36B | 3.40B | 3.45B | 3.50B | 3.56B | 3.54B | 3.65B | 3.70B | 3.72B | 3.83B | 4.20B | 4.78B | 5.53B | 4.50B | 4.69B | 4.74B | 4.56B | 4.50B | 4.52B | 4.80B | 4.76B | 5.05B | 5.19B | 5.31B | 5.38B | 5.56B | 5.60B | 5.68B | 5.70B | 5.84B | 6.03B | 6.32B | 6.60B |
|
Buildings
|
| | | 0.77B | | | | 0.92B | | | | 1.01B | | | | 1.08B | | | | 1.20B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Construction in Progress
|
| | | 0.14B | | | | 0.06B | | | | 0.04B | | | | 0.16B | | | | 0.26B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Land & Improvements
|
| | | 0.33B | | | | 0.39B | | | | 0.46B | | | | 0.42B | | | | 0.46B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Property, Plant & Equipment (Net)
|
| | | 1.73B | 1.78B | 1.83B | 1.89B | 1.93B | 1.97B | 2.01B | 2.06B | 2.09B | 2.13B | 2.15B | 2.17B | 2.21B | 2.24B | 2.30B | 2.38B | 2.43B | 2.46B | 2.53B | 2.60B | 2.66B | 2.70B | 2.74B | 2.81B | 2.86B | 2.91B | 2.98B | 3.06B | 3.12B | 3.17B | 3.23B | 3.29B | 3.34B | 3.39B | 3.43B | 3.50B | 3.59B | 3.68B | 3.75B | 3.87B | 3.95B | 4.01B | 4.04B | 4.07B | 4.09B | 4.11B | 4.16B | 4.20B | 4.21B | 4.24B | 4.28B | 4.34B | 4.42B | 4.56B | 4.70B | 4.89B | 5.04B | 5.20B | 5.30B | 5.44B | 5.61B | 5.77B | 5.95B | 6.13B |
|
Goodwill
|
| | | 0.74B | 0.74B | 0.74B | 0.74B | 0.74B | 0.74B | 0.74B | 0.74B | 0.74B | 0.74B | 0.74B | 0.74B | 0.76B | 0.76B | 0.76B | 0.76B | 0.76B | 0.76B | 0.76B | 0.76B | 0.76B | 0.76B | 0.76B | 0.76B | 0.76B | 0.76B | 0.76B | 0.76B | 0.79B | 0.79B | 0.79B | 0.79B | 0.79B | 0.79B | 0.79B | 0.79B | 0.81B | 0.81B | 0.81B | 0.81B | 0.94B | 0.91B | 0.87B | 0.87B | 0.88B | 0.88B | 0.88B | 0.88B | 0.88B | 0.88B | 0.88B | 0.88B | 0.88B | 0.89B | 0.90B | 0.90B | 0.90B | 1.01B | 1.00B | 1.00B | 0.93B | 0.93B | 0.94B | 0.95B |
|
Intangibles
|
| | | 0.07B | | 0.07B | 0.07B | 0.05B | 0.05B | 0.05B | 0.05B | | 0.05B | 0.05B | 0.05B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00B | | | | 0.03B | | | | 0.03B | | | | 0.03B | | | | 0.02B | | | | 0.03B | | | |
|
Goodwill & Intangibles
|
| | | 0.81B | 0.74B | 0.81B | 0.81B | 0.80B | 0.80B | 0.80B | 0.80B | 0.74B | 0.80B | 0.80B | 0.80B | 0.76B | 0.76B | 0.76B | 0.76B | 0.76B | 0.76B | 0.76B | 0.76B | 0.76B | 0.76B | 0.76B | 0.76B | 0.76B | 0.76B | 0.76B | 0.76B | 0.79B | 0.79B | 0.79B | 0.79B | 0.79B | 0.79B | 0.79B | 0.79B | 0.81B | 0.81B | 0.81B | 0.81B | 0.94B | 0.91B | 0.87B | 0.87B | 0.91B | 0.88B | 0.88B | 0.88B | 0.91B | 0.88B | 0.88B | 0.88B | 0.91B | 0.89B | 0.90B | 0.90B | 0.92B | 1.01B | 1.00B | 1.00B | 0.96B | 0.93B | 0.94B | 0.95B |
|
Long-Term Deferred Tax
|
| | | 0.14B | | | | 0.12B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non-Current Assets
|
| | | 0.07B | 0.07B | 0.06B | 0.06B | 0.05B | 0.05B | 0.05B | 0.05B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.03B | 0.04B | 0.04B | 0.04B | 0.04B | 0.03B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.06B | 0.07B | 0.05B | 0.11B | 0.11B | 0.13B | 0.13B | 0.14B | 0.14B | 0.14B | 0.14B | 0.14B | 0.14B | 0.16B | 0.17B | 0.18B | 0.18B | 0.18B | 0.18B | 0.18B | 0.18B | 0.19B | 0.19B | 0.20B | 0.20B |
|
Non-Current Assets
|
| | | 2.55B | 2.61B | 2.66B | 2.71B | 2.75B | 2.78B | 2.81B | 2.86B | 2.89B | 2.92B | 2.95B | 2.97B | 3.02B | 3.05B | 3.12B | 3.19B | 3.23B | 3.27B | 3.34B | 3.40B | 3.47B | 3.51B | 3.56B | 3.62B | 3.67B | 3.72B | 3.77B | 3.85B | 3.95B | 4.00B | 4.06B | 4.12B | 4.17B | 4.22B | 4.27B | 4.33B | 4.44B | 6.41B | 6.50B | 6.65B | 6.88B | 6.91B | 6.94B | 6.97B | 7.10B | 7.16B | 7.21B | 7.23B | 7.21B | 7.24B | 7.27B | 7.48B | 7.58B | 7.78B | 7.97B | 8.17B | 8.31B | 8.61B | 8.71B | 8.88B | 9.05B | 9.26B | 9.50B | 9.68B |
|
Assets
|
| | | 4.78B | 4.84B | 4.92B | 5.02B | 5.05B | 5.25B | 5.37B | 5.40B | 5.50B | 5.75B | 5.71B | 5.85B | 5.75B | 5.79B | 6.12B | 6.17B | 6.07B | 6.43B | 6.51B | 6.48B | 6.53B | 6.79B | 6.67B | 6.78B | 6.68B | 7.42B | 7.21B | 7.52B | 7.20B | 7.20B | 7.35B | 7.48B | 7.57B | 7.67B | 7.77B | 7.89B | 7.98B | 10.06B | 10.20B | 10.37B | 10.72B | 11.11B | 11.73B | 12.50B | 11.60B | 11.85B | 11.95B | 11.79B | 11.72B | 11.76B | 12.07B | 12.24B | 12.63B | 12.97B | 13.28B | 13.55B | 13.87B | 14.21B | 14.39B | 14.58B | 14.89B | 15.29B | 15.82B | 16.28B |
|
Accounts Payables
|
| | | 0.82B | 0.79B | 0.85B | 0.94B | 0.90B | 0.98B | 1.12B | 1.19B | 1.28B | 1.47B | 1.70B | 1.86B | 1.93B | 1.97B | 2.06B | 2.08B | 2.06B | 2.16B | 2.30B | 2.41B | 2.42B | 2.47B | 2.54B | 2.63B | 2.61B | 2.78B | 2.91B | 3.00B | 2.94B | 2.99B | 3.09B | 3.15B | 3.19B | 3.22B | 3.31B | 3.38B | 3.38B | 3.44B | 3.52B | 3.61B | 3.60B | 3.76B | 3.94B | 4.08B | 4.18B | 4.32B | 4.58B | 4.61B | 4.70B | 4.94B | 5.26B | 5.57B | 5.88B | 6.06B | 6.22B | 6.20B | 6.09B | 6.12B | 6.23B | 6.36B | 6.52B | 6.54B | 6.86B | 7.06B |
|
Payables
|
| | | 0.82B | 0.79B | 0.85B | 0.94B | 0.90B | 0.98B | 1.12B | 1.19B | 1.28B | 1.47B | 1.70B | 1.86B | 1.93B | 1.97B | 2.06B | 2.08B | 2.06B | 2.16B | 2.30B | 2.41B | 2.42B | 2.47B | 2.54B | 2.63B | 2.61B | 2.78B | 2.91B | 3.00B | 2.94B | 2.99B | 3.09B | 3.15B | 3.19B | 3.22B | 3.31B | 3.38B | 3.38B | 3.44B | 3.52B | 3.61B | 3.60B | 3.76B | 3.94B | 4.08B | 4.18B | 4.32B | 4.58B | 4.61B | 4.70B | 4.94B | 5.26B | 5.57B | 5.88B | 6.06B | 6.22B | 6.20B | 6.09B | 6.12B | 6.23B | 6.36B | 6.52B | 6.54B | 6.86B | 7.06B |
|
Accumulated Expenses
|
| | | 0.04B | 0.06B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.07B | 0.07B | 0.07B | 0.07B | 0.08B | 0.08B | 0.08B | 0.08B | 0.07B | 0.07B | 0.07B | 0.07B | 0.07B | 0.08B | 0.07B | 0.08B | 0.08B | 0.08B | 0.08B | 0.09B | 0.09B | 0.09B | 0.09B | 0.10B | 0.10B | 0.10B | 0.11B | 0.13B | 0.11B | 0.13B | 0.13B | 0.12B | 0.13B | 0.14B | 0.14B | 0.14B | 0.14B | 0.14B | 0.13B | 0.13B | 0.14B | 0.13B | 0.14B | 0.14B | 0.15B | 0.15B | 0.16B | 0.18B |
|
Other Accumulated Expenses
|
| | | 0.14B | 0.15B | 0.16B | 0.19B | 0.18B | 0.17B | 0.18B | 0.16B | 0.15B | 0.14B | 0.16B | 0.16B | 0.16B | 0.16B | 0.19B | 0.19B | 0.18B | 0.19B | 0.20B | 0.20B | 0.19B | 0.20B | 0.23B | 0.23B | 0.23B | 0.23B | 0.26B | 0.25B | 0.25B | 0.23B | 0.24B | 0.25B | 0.24B | 0.24B | 0.26B | 0.27B | 0.25B | 0.26B | 0.29B | 0.30B | 0.27B | 0.28B | 0.34B | 0.34B | 0.30B | 0.36B | 0.36B | 0.39B | 0.37B | 0.39B | 0.42B | 0.42B | 0.38B | 0.43B | 0.45B | 0.50B | 0.73B | 0.79B | 0.95B | 0.74B | 0.88B | 0.91B | 0.57B | 0.61B |
|
Short term Debt
|
| | | 0.00B | 0.11B | | | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | | | | 0.00B | | | | 0.00B | | | | | | | | | | | | | | | | | | | | | | | 0.50B | | 0.30B | | | | | | | | | | | | | | | | | | |
|
Current Leases
|
| | | | | | | | | | | | | | | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | | | | | | | | | | | | | | | | 0.30B | 0.30B | 0.31B | 0.32B | 0.32B | 0.32B | 0.32B | 0.32B | 0.33B | 0.33B | 0.34B | 0.34B | 0.33B | 0.34B | 0.36B | 0.37B | 0.38B | 0.38B | 0.39B | 0.39B | 0.40B | 0.40B | 0.41B | 0.42B | 0.43B | 0.43B | 0.44B |
|
Current Taxes
|
| | | 0.01B | 0.04B | 0.02B | | 0.00B | 0.03B | 0.03B | 0.01B | | 0.04B | | 0.01B | 0.01B | 0.06B | 0.01B | | | 0.05B | 0.02B | 0.02B | | 0.08B | 0.03B | 0.02B | 0.00B | 0.11B | | | | 0.09B | 0.03B | 0.01B | | 0.07B | 0.01B | | 0.01B | 0.09B | 0.01B | 0.10B | | 0.01B | 0.09B | 0.00B | 0.02B | 0.16B | 0.03B | 0.16B | | 0.13B | 0.00B | 0.06B | | 0.12B | 0.23B | 0.33B | 0.01B | 0.15B | 0.09B | 0.21B | 0.01B | 0.14B | 0.31B | 0.01B |
|
Curent Deferred Tax Liability
|
| | | | | | | | | | | 0.00B | 0.00B | 0.00B | 0.00B | 0.02B | 0.01B | 0.01B | 0.01B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.01B | 0.01B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities
|
| | | 1.22B | 1.25B | 1.31B | 1.38B | 1.23B | 1.32B | 1.46B | 1.51B | 1.58B | 1.80B | 2.01B | 2.20B | 2.27B | 2.35B | 2.43B | 2.44B | 2.42B | 2.60B | 2.73B | 2.85B | 2.81B | 2.95B | 3.01B | 3.10B | 3.05B | 3.32B | 3.37B | 3.47B | 3.40B | 3.51B | 3.57B | 3.63B | 3.65B | 3.75B | 3.82B | 3.91B | 3.89B | 4.33B | 4.36B | 4.58B | 4.47B | 4.62B | 5.02B | 5.67B | 5.26B | 5.90B | 5.77B | 5.99B | 5.87B | 6.17B | 6.41B | 6.84B | 7.06B | 7.36B | 7.69B | 7.83B | 7.66B | 7.89B | 8.12B | 8.19B | 8.28B | 8.51B | 8.72B | 8.71B |
|
Capital Leases
|
| | | 0.01B | | 0.01B | | | | | | | | | | | | | | | 0.00B | 0.00B | 0.00B | | 0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Debt
|
| | | 0.68B | 0.60B | 0.48B | 0.33B | 0.36B | 0.50B | 0.50B | 0.80B | 0.80B | 0.80B | 0.80B | 1.10B | 1.10B | 1.10B | 1.40B | 1.40B | 1.40B | 1.40B | 1.40B | 1.40B | 1.39B | 1.40B | 1.40B | 1.40B | 1.39B | 1.89B | 1.89B | 1.89B | 1.89B | 1.98B | 2.60B | 2.90B | 2.98B | 3.19B | 3.25B | 3.17B | 3.42B | 3.46B | 3.78B | 3.70B | 3.89B | 4.47B | 4.13B | 4.12B | 4.12B | 3.82B | 3.83B | 3.83B | 3.83B | 3.83B | 4.67B | 4.37B | 4.37B | 4.93B | 4.87B | 5.10B | 5.57B | 5.29B | 5.40B | 5.36B | 5.52B | 5.65B | 5.82B | 5.92B |
|
Non-Current Deferred Tax Liability
|
| | | 0.07B | 0.02B | 0.03B | 0.06B | 0.07B | 0.06B | 0.07B | 0.08B | 0.09B | 0.09B | 0.09B | 0.11B | 0.22B | 0.08B | 0.09B | 0.10B | 0.25B | 0.08B | 0.07B | 0.06B | 0.10B | 0.08B | 0.08B | 0.07B | 0.08B | 0.08B | 0.07B | 0.08B | 0.28B | 0.09B | 0.10B | 0.13B | 0.21B | 0.09B | 0.09B | 0.10B | 0.11B | 0.11B | 0.11B | 0.12B | 0.13B | 0.07B | 0.16B | 0.17B | 0.16B | 0.17B | 0.18B | 0.17B | 0.18B | 0.18B | 0.20B | 0.22B | 0.25B | 0.25B | 0.26B | 0.28B | 0.30B | 0.32B | 0.34B | 0.33B | 0.25B | 0.24B | 0.21B | 0.24B |
|
Operating Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.93B | 1.94B | 1.95B | 1.66B | 1.66B | 1.65B | 1.64B | 1.72B | 1.76B | 1.75B | 1.73B | 1.70B | 1.70B | 1.68B | 1.81B | 1.81B | 1.85B | 1.87B | 1.90B | 1.88B | 1.90B | 1.91B | 1.94B | 1.98B | 2.03B | 2.06B | 2.05B |
|
Other Non-Current Liabilities
|
| | | 0.17B | 0.16B | 0.17B | 0.18B | 0.18B | 0.18B | 0.18B | 0.19B | 0.19B | 0.19B | 0.19B | 0.19B | 0.19B | 0.19B | 0.20B | 0.20B | 0.20B | 0.20B | 0.20B | 0.19B | 0.21B | 0.21B | 0.22B | 0.20B | 0.20B | 0.20B | 0.19B | 0.19B | 0.20B | 0.21B | 0.21B | 0.20B | 0.21B | 0.21B | 0.21B | 0.21B | 0.21B | 0.16B | 0.17B | 0.16B | 0.17B | 0.17B | 0.18B | 0.19B | 0.20B | 0.20B | 0.21B | 0.21B | 0.21B | 0.21B | 0.21B | 0.20B | 0.20B | 0.21B | 0.21B | 0.20B | 0.20B | 0.21B | 0.21B | 0.21B | 0.23B | 0.23B | 0.24B | 0.26B |
|
Total Non-Current Liabilities
|
| | | 1.92B | 1.88B | 1.81B | 1.77B | 1.65B | 1.88B | 2.03B | 2.38B | 2.47B | 2.69B | 2.90B | 3.40B | 3.45B | 3.53B | 3.91B | 3.93B | 3.90B | 4.07B | 4.19B | 4.30B | 4.30B | 4.43B | 4.48B | 4.57B | 4.52B | 5.28B | 5.33B | 5.44B | 5.38B | 5.58B | 6.27B | 6.66B | 6.71B | 7.03B | 7.17B | 7.18B | 7.42B | 9.53B | 9.89B | 10.04B | 10.15B | 10.83B | 10.96B | 11.61B | 11.26B | 11.65B | 11.52B | 11.72B | 11.58B | 11.88B | 12.97B | 13.24B | 13.49B | 14.39B | 14.70B | 15.11B | 15.41B | 15.40B | 15.77B | 15.81B | 16.03B | 16.43B | 16.81B | 16.92B |
|
Total Liabilities
|
| | | 2.10B | 2.04B | 1.99B | 1.95B | 1.84B | 2.06B | 2.21B | 2.57B | 2.66B | 2.88B | 3.10B | 3.59B | 3.64B | 3.72B | 4.12B | 4.13B | 4.10B | 4.27B | 4.39B | 4.50B | 4.51B | 4.64B | 4.70B | 4.77B | 4.72B | 5.48B | 5.52B | 5.62B | 5.58B | 5.78B | 6.48B | 6.87B | 6.92B | 7.24B | 7.38B | 7.40B | 7.63B | 9.69B | 10.06B | 10.21B | 10.32B | 11.00B | 11.14B | 11.79B | 11.46B | 11.86B | 11.73B | 11.93B | 11.79B | 12.09B | 13.18B | 13.44B | 13.69B | 14.60B | 14.90B | 15.31B | 15.61B | 15.60B | 15.98B | 16.02B | 16.26B | 16.65B | 17.05B | 17.17B |
|
Total Debt
|
| | | 0.69B | 0.70B | 0.48B | 0.33B | 0.36B | 0.50B | 0.50B | 0.80B | 0.80B | 0.80B | 0.80B | 1.10B | 1.10B | 1.10B | 1.40B | 1.40B | 1.40B | 1.40B | 1.40B | 1.40B | 1.39B | 1.40B | 1.40B | 1.40B | 1.39B | 1.89B | 1.89B | 1.89B | 1.89B | 1.98B | 2.60B | 2.90B | 2.98B | 3.19B | 3.25B | 3.17B | 3.42B | 3.46B | 3.78B | 3.70B | 3.89B | 4.47B | 4.13B | 4.62B | 4.12B | 4.12B | 3.83B | 3.83B | 3.83B | 3.83B | 4.67B | 4.37B | 4.37B | 4.93B | 4.87B | 5.10B | 5.57B | 5.29B | 5.40B | 5.36B | 5.52B | 5.65B | 5.82B | 5.92B |
|
Common Equity
|
| | | 2.69B | 2.80B | 2.93B | 3.07B | 3.21B | 3.19B | 3.15B | 2.83B | 2.84B | 2.87B | 2.61B | 2.26B | 2.11B | 2.07B | 2.01B | 2.04B | 1.97B | 2.16B | 2.12B | 1.98B | 2.02B | 2.14B | 1.97B | 2.00B | 1.96B | 1.94B | 1.69B | 1.90B | 1.63B | 1.42B | 0.87B | 0.61B | 0.65B | 0.42B | 0.38B | 0.50B | 0.35B | 0.37B | 0.14B | 0.17B | 0.40B | 0.11B | 0.59B | 0.71B | 0.14B | -0.01B | 0.22B | -0.14B | -0.07B | -0.33B | -1.11B | -1.21B | -1.06B | -1.63B | -1.63B | -1.76B | -1.74B | -1.39B | -1.58B | -1.44B | -1.37B | -1.36B | -1.23B | -0.89B |
|
Shareholder's Equity
|
| | | 2.69B | 2.80B | 2.93B | 3.07B | 3.21B | 3.19B | 3.15B | 2.83B | 2.84B | 2.87B | 2.61B | 2.26B | 2.11B | 2.07B | 2.01B | 2.04B | 1.97B | 2.16B | 2.12B | 1.98B | 2.02B | 2.14B | 1.97B | 2.00B | 1.96B | 1.94B | 1.69B | 1.90B | 1.63B | 1.42B | 0.87B | 0.61B | 0.65B | 0.42B | 0.38B | 0.50B | 0.35B | 0.37B | 0.14B | 0.17B | 0.40B | 0.11B | 0.59B | 0.71B | 0.14B | -0.01B | 0.22B | -0.14B | -0.07B | -0.33B | -1.11B | -1.21B | -1.06B | -1.63B | -1.63B | -1.76B | -1.74B | -1.39B | -1.58B | -1.44B | -1.37B | -1.36B | -1.23B | -0.89B |
|
Liabilities and Shareholders Equity
|
| | | 4.78B | 4.84B | 4.92B | 5.02B | 5.05B | 5.25B | 5.37B | 5.40B | 5.50B | 5.75B | 5.71B | 5.85B | 5.75B | 5.79B | 6.12B | 6.17B | 6.07B | 6.43B | 6.51B | 6.48B | 6.53B | 6.79B | 6.67B | 6.78B | 6.68B | 7.42B | 7.21B | 7.52B | 7.20B | 7.20B | 7.35B | 7.48B | 7.57B | 7.67B | 7.77B | 7.89B | 7.98B | 10.06B | 10.20B | 10.37B | 10.72B | 11.11B | 11.73B | 12.50B | 11.60B | 11.85B | 11.95B | 11.79B | 11.72B | 11.76B | 12.07B | 12.24B | 12.63B | 12.97B | 13.28B | 13.55B | 13.87B | 14.21B | 14.39B | 14.58B | 14.89B | 15.29B | 15.82B | 16.28B |
|
Retained Earnings
|
| | | 1.65B | 1.75B | 1.85B | 1.96B | 2.07B | 2.05B | 2.02B | 1.73B | 1.73B | 1.74B | 1.49B | 1.17B | 1.02B | 0.97B | 0.90B | 0.92B | 0.85B | 1.00B | 0.95B | 0.81B | 0.82B | 0.91B | 0.73B | 0.73B | 0.68B | 0.64B | 0.38B | 0.56B | 0.29B | 0.09B | -0.43B | -0.65B | -0.61B | -0.82B | -0.86B | -0.77B | -0.91B | -0.90B | -1.12B | -1.09B | -0.89B | -1.14B | -0.68B | -0.58B | -1.14B | -1.28B | -1.08B | -1.43B | -1.37B | -1.64B | -2.39B | -2.49B | -2.38B | -2.95B | -2.99B | -3.13B | -3.13B | -2.85B | -3.01B | -2.88B | -2.79B | -2.81B | -2.75B | -2.44B |
|
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 | | | |