|
Real Estate - Gross
|
| | | | | | | | | | | | | | | | | | | | | 11.09B | 10.91B | | | 8.66B | 8.75B | | | 9.54B | | | | 8.93B | | | | 6.73B | | | | 6.82B | | | | 25.02B | | | | 24.55B | | | | 20.81B | | | | | | | | | | | | | | |
|
Loans - Loss Allowance
|
| | | | | | | | 1.87B | | | | 1.72B | | | | 1.13B | | | | 0.82B | | | | 0.61B | | | | 0.52B | | | | 0.52B | | | | 0.50B | | | | 0.53B | | | | 0.52B | -0.85B | -0.81B | -0.77B | -0.75B | -0.71B | -0.70B | -0.70B | -0.60B | -0.51B | -0.48B | -0.49B | -0.49B | 2.10B | -0.48B | -0.46B | -0.39B | -0.37B | -0.36B | -0.38B | -0.37B | -0.40B | -0.40B | -0.48B |
|
Loans - Net
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 36.91B | | | | 39.78B | | | | 43.11B | | | 41.77B | 43.55B | | | | 40.83B | | | | | | | | | | | | | | | |
|
Cash & Equivalents
|
4.92B | 4.13B | 6.34B | 7.58B | 7.04B | 6.62B | 542.00 | 162.00 | 8.90B | 8.51B | 9.41B | 9.47B | 9.94B | 9.82B | 10.01B | 9.71B | 8.98B | 8.37B | 8.36B | 8.23B | 7.95B | 8.01B | 7.88B | 7.17B | 6.95B | 6.83B | 6.77B | -0.08B | 6.33B | 6.75B | 7.14B | 10.40B | 9.97B | 11.68B | 11.49B | 11.72B | 12.19B | 12.17B | 11.26B | 11.84B | 10.55B | 10.39B | 10.34B | 9.39B | 9.03B | 10.97B | 12.31B | 10.84B | 8.99B | 10.38B | 10.55B | 9.07B | 8.22B | 7.69B | 7.57B | 7.55B | 9.31B | 7.74B | 7.30B | 6.12B | 6.97B | 6.38B | 8.74B | 7.35B | 7.91B | 8.34B | 8.66B | 8.49B |
|
Receivables - Net
|
| | | | | | | | | | | | | | | | 1.67B | | | | 1.88B | | | 2.14B | 2.92B | 2.77B | 2.14B | 2.24B | 2.55B | 2.58B | 2.56B | 2.60B | 2.49B | 2.39B | 2.49B | 2.73B | 2.72B | 2.80B | 2.47B | 2.32B | 2.55B | 2.62B | 2.42B | 2.54B | 2.87B | 2.71B | 2.39B | 2.82B | 3.35B | 2.92B | 2.62B | 2.72B | 3.10B | 3.09B | 2.58B | 2.62B | 3.34B | 3.12B | 2.59B | 2.58B | 2.71B | 2.45B | 2.38B | 2.63B | 2.69B | 2.81B | 2.80B | 3.08B |
|
Receivables - Other
|
2.45B | 0.14B | 0.27B | 0.42B | 2.32B | 0.13B | 0.29B | 0.46B | 2.21B | 0.16B | 0.32B | 0.49B | 2.38B | 0.17B | 0.34B | 0.49B | 2.14B | 0.14B | 0.29B | 0.43B | 2.33B | 0.15B | 0.29B | | 0.98B | | | | 0.82B | | | | 0.65B | | | | 0.48B | | | | 0.02B | | | | 0.04B | | | | 0.06B | | | | 0.12B | | | | 0.10B | | | | 0.12B | | | | 0.09B | | | |
|
Receivables
|
| | | | | | | | | | | | | | | | 3.81B | | | | 4.21B | | | 2.14B | 3.90B | 2.77B | 2.14B | 2.24B | 3.38B | 2.58B | 2.56B | 2.60B | 3.14B | 2.39B | 2.49B | 2.73B | 3.20B | 2.80B | 2.47B | 2.32B | 2.57B | 2.62B | 2.42B | 2.54B | 2.91B | 2.71B | 2.39B | 2.82B | 3.41B | 2.92B | 2.62B | 2.72B | 3.22B | 3.09B | 2.58B | 2.62B | 3.44B | 3.12B | 2.59B | 2.58B | 2.82B | 2.45B | 2.38B | 2.63B | 2.79B | 2.81B | 2.80B | 3.08B |
|
Inventory
|
2.12B | 1.89B | 1.87B | 1.78B | 1.69B | 1.56B | 1.60B | 1.72B | 1.32B | 1.25B | 1.33B | 1.23B | 1.01B | 0.91B | 0.79B | 0.71B | 0.45B | 0.38B | 0.34B | 0.39B | 1.03B | 0.12B | 1.12B | 1.16B | 1.39B | 0.81B | 0.88B | 1.21B | 1.21B | 1.04B | 1.46B | 1.31B | 1.04B | 0.91B | 1.17B | 1.22B | 1.02B | 0.28B | 1.18B | 1.29B | 1.05B | 1.14B | 1.18B | 1.21B | 1.16B | 1.20B | 1.27B | 1.41B | 1.34B | 1.25B | 1.21B | 1.21B | 1.20B | 1.13B | 1.12B | 1.03B | 1.28B | 1.24B | 1.54B | 1.56B | 1.53B | 1.40B | 1.45B | 1.50B | 1.50B | 1.48B | 1.63B | 1.69B |
|
Prepaid Assets
|
0.37B | 0.37B | 0.39B | 0.39B | 0.50B | 0.57B | 0.59B | 0.59B | 0.54B | 0.62B | 0.61B | 0.59B | 0.50B | 0.57B | 0.56B | 0.52B | 0.55B | 0.56B | 0.56B | 0.59B | 0.60B | 0.71B | 0.68B | | | | | | -0.03B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Assets
|
| | | | 68.00B | | | | -16.16B | | | | 84.94B | | | | 73.32B | | | | 70.82B | | | | 82.41B | | | | 80.09B | | | | 83.14B | | | | 88.42B | | | | 94.22B | | | | | | | | | | | | | | | | | | | | 92.16B | 88.07B | | | | | | |
|
Property, Plant & Equipment (Net)
|
13.12B | 13.25B | 13.75B | 14.23B | 13.37B | 0.00B | 0.00B | 0.00B | 15.45B | 16.25B | 16.44B | 16.42B | 16.54B | 16.48B | 17.40B | 17.10B | 15.17B | 14.65B | 14.49B | 14.22B | 13.41B | 4.63B | 4.56B | 11.81B | 10.88B | 3.97B | 3.93B | 11.03B | 11.70B | 4.34B | 12.44B | 12.10B | 11.55B | 4.55B | 12.03B | 11.92B | 12.41B | 0.05B | 12.39B | 11.63B | 12.13B | 0.05B | 13.43B | 13.85B | 12.86B | 12.89B | 12.96B | 13.41B | 13.30B | 12.85B | 12.96B | 12.41B | 12.59B | 11.39B | 10.62B | 10.40B | 11.62B | 12.10B | 11.93B | 11.66B | 12.61B | 13.06B | 13.45B | 13.58B | 12.89B | 13.92B | 14.16B | 13.88B |
|
Long-Term Investments
|
2.83B | 2.53B | 4.06B | 4.16B | 4.52B | 398.00 | 402.00 | 206.00 | 4.54B | 4.50B | 4.34B | 4.40B | 4.19B | 3.67B | 3.73B | 3.98B | 3.55B | 3.62B | 3.71B | 3.41B | 2.89B | 0.89B | 0.88B | 3.48B | 3.17B | 0.89B | 0.76B | 3.96B | 4.60B | 0.92B | 4.48B | 4.49B | 4.61B | 1.53B | 5.36B | 5.21B | 5.45B | 1.49B | 5.32B | 7.54B | 7.65B | 7.46B | 7.52B | 7.56B | 7.55B | 0.00B | 7.47B | 7.41B | 8.39B | 0.00B | 8.25B | 8.22B | 8.89B | 0.00B | 8.01B | 7.37B | 8.03B | 7.67B | 7.68B | 7.45B | 22.02B | 8.90B | 9.13B | 8.87B | 8.65B | 9.09B | 8.42B | 8.47B |
|
Goodwill
|
0.83B | | | | | | | | | | | | 1.21B | | | | | | | | 3.27B | | | | | | | | 2.97B | | | | 3.00B | | | | 3.40B | | | | 3.91B | | | | 4.08B | | | | 4.68B | | | | 4.21B | | | | | | | | | | | | | | | |
|
Intangibles
|
| | | | 0.00B | | | | 0.00B | | | | 0.01B | | | | 0.03B | | | | 0.51B | | | | 0.43B | | | | 0.25B | | | | 0.34B | | | | 0.49B | | | | 0.33B | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Goodwill & Intangibles
|
0.83B | | | | 0.00B | | | | 0.00B | | | | 1.22B | | | | 0.03B | | | | 3.78B | | | | 0.43B | | | | 3.22B | | | | 3.34B | | | | 3.89B | | | | 4.24B | | | | 4.08B | | | | 4.68B | | | | 4.21B | | | | | | | | | | | | | | | |
|
Long-Term Deferred Tax
|
| | | | 0.85B | | | | 0.84B | | | | 0.81B | | | | 1.22B | | | | 2.21B | | | | 2.20B | | | | 2.50B | | | | 2.69B | | | | 2.92B | | | | 2.54B | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non-Current Assets
|
6.05B | 5.60B | 5.62B | 5.77B | 5.95B | 0.00B | 0.00B | 0.00B | 6.99B | 6.43B | 6.37B | 6.57B | 4.51B | 5.69B | 5.44B | 5.61B | 4.41B | 4.62B | 8.27B | 9.48B | 5.18B | 9.79B | 12.03B | 13.51B | 6.60B | 11.97B | 11.35B | 11.00B | 6.07B | 12.69B | -0.06B | 6.17B | 5.92B | 12.51B | 13.25B | 6.05B | 6.29B | 13.19B | 13.53B | 13.21B | 6.19B | 13.18B | 13.58B | 13.20B | 7.28B | 14.15B | 14.28B | 15.15B | 8.18B | 15.45B | 15.81B | 15.58B | 7.73B | 14.43B | 14.02B | 13.64B | 15.94B | 15.72B | 15.18B | 14.35B | 13.96B | 13.52B | 13.66B | 14.21B | 14.60B | 15.71B | 17.13B | 17.36B |
|
Non-Current Assets
|
| | | | 17.30B | | | | 20.04B | | | | 20.28B | | | | 18.45B | | | | 17.32B | | | | 13.62B | | | | 15.21B | | | | 15.67B | | | | 16.99B | | | | 16.37B | | | | | | | | | | | | | | | | | | | | 17.97B | 17.94B | | | | | | |
|
Assets
|
89.53B | 42.55B | 46.41B | 47.08B | 85.30B | 42.06B | 46.34B | 0.00B | 3.88B | 53.92B | 54.64B | 54.76B | 105.22B | 52.58B | 56.16B | 101.65B | 91.76B | 83.30B | 85.26B | 86.43B | 88.14B | 87.91B | 107.99B | 99.72B | 96.03B | 92.83B | 90.69B | 91.16B | 95.31B | 99.50B | 105.36B | 103.07B | 98.81B | 101.88B | 103.02B | 102.31B | 105.41B | 104.30B | 105.72B | 107.47B | 110.59B | 112.81B | 116.59B | 118.17B | 120.02B | 121.73B | 124.01B | 127.52B | 128.14B | 124.07B | 125.67B | 123.96B | 122.88B | 113.07B | 107.06B | 103.02B | 115.59B | 113.72B | 109.37B | 106.68B | 110.14B | 106.01B | 109.55B | 111.28B | 110.55B | 117.49B | 119.48B | 117.76B |
|
Accounts Payables
|
7.14B | 7.28B | 7.96B | 8.99B | 9.40B | 9.75B | 10.73B | 12.41B | 12.96B | 12.55B | 13.64B | 13.75B | 13.93B | 13.67B | 14.35B | 14.00B | 11.73B | 11.12B | 11.22B | 11.19B | 11.73B | 11.70B | 11.74B | 10.96B | 10.81B | 10.82B | 10.91B | 11.42B | 12.12B | 13.20B | 14.56B | 14.01B | 14.20B | 14.90B | 15.31B | 15.45B | 16.21B | 16.42B | 16.68B | 16.71B | 17.51B | 18.07B | 19.50B | 19.96B | 20.50B | 21.25B | 21.87B | 22.41B | 21.90B | 20.92B | 20.77B | 20.07B | 19.59B | 17.52B | 16.31B | 16.35B | 16.98B | 16.52B | 15.40B | 15.08B | 15.15B | 14.08B | 15.39B | 15.62B | 16.06B | 17.71B | 17.84B | 17.23B |
|
Notes Payables
|
8.54B | 8.39B | 7.53B | 8.19B | 6.32B | 19.00 | 19.00 | 26.00 | 5.82B | 5.31B | 5.06B | 6.04B | 5.78B | 5.92B | 4.53B | 4.08B | 4.57B | 3.05B | 3.06B | 3.20B | 3.00B | 3.27B | 3.37B | 2.70B | 2.39B | 2.33B | 2.54B | 2.28B | 3.03B | 2.24B | 2.04B | 2.72B | 2.49B | 3.38B | 3.03B | 3.18B | 2.83B | 2.18B | 2.91B | 5.75B | 2.81B | 3.06B | 2.56B | 3.53B | 3.09B | 3.51B | 3.40B | 3.55B | 2.90B | 4.17B | 4.49B | 5.86B | 3.78B | 4.57B | 3.34B | 3.15B | 3.85B | 4.20B | 4.06B | 4.38B | 3.87B | 4.12B | 4.99B | 4.85B | 3.60B | 4.35B | 4.14B | 4.49B |
|
Payables
|
15.68B | 15.67B | 15.49B | 17.18B | 15.73B | 9.75B | 10.73B | 12.41B | 18.78B | 17.87B | 18.71B | 19.79B | 19.72B | 19.60B | 18.87B | 18.08B | 16.30B | 14.17B | 14.28B | 14.38B | 14.72B | 14.97B | 15.11B | 13.65B | 13.20B | 13.15B | 13.45B | 13.70B | 15.16B | 15.45B | 16.60B | 16.72B | 16.70B | 18.28B | 18.34B | 18.63B | 19.04B | 18.61B | 19.59B | 22.46B | 20.32B | 21.14B | 22.06B | 23.49B | 23.59B | 24.76B | 25.27B | 25.96B | 24.80B | 25.09B | 25.25B | 25.93B | 23.37B | 22.09B | 19.65B | 19.51B | 20.83B | 20.71B | 19.46B | 19.45B | 19.03B | 18.21B | 20.38B | 20.48B | 19.66B | 22.06B | 21.98B | 21.72B |
|
Accumulated Expenses
|
1.03B | 0.79B | 0.92B | 1.03B | 1.12B | 1.03B | 1.20B | 1.29B | 1.44B | 1.19B | 1.29B | 1.23B | 1.39B | 1.14B | 1.28B | 1.29B | 1.32B | 1.01B | 1.71B | 1.78B | 1.85B | 1.63B | 1.85B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Short term Debt
|
8.54B | | | | 6.32B | | | | 5.82B | | | | 5.78B | | | | 4.57B | | | | 3.00B | | | | 2.39B | | | | 3.03B | | | | 2.49B | | | | 2.83B | | | | 2.81B | | | | 3.09B | | | | 2.90B | | | | 3.78B | | | | 3.85B | | | | 3.87B | | | | 3.60B | | | |
|
Current Taxes
|
0.10B | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.15B | | | | 0.83B | | | | 0.17B | | | | 0.38B | | | | 0.26B | | | | 0.21B | | | | 0.99B | | | | 0.19B | | | | 0.44B | | | | 0.35B | | | |
|
Total Current Liabilities
|
| | | | | | | | | | | | | | | | | | | | 0.02B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Debt
|
47.64B | 43.48B | 42.55B | 43.80B | 42.28B | 0.00B | 0.00B | 0.00B | 55.11B | 54.59B | 54.93B | 53.95B | 53.89B | 51.17B | 52.78B | 51.14B | 44.16B | 39.61B | 38.61B | 38.25B | 37.45B | 37.05B | 37.09B | 34.93B | 34.69B | 34.10B | 33.23B | 33.49B | 34.13B | 36.00B | 37.18B | 35.57B | 33.91B | 34.94B | 34.87B | 34.46B | 35.30B | 34.51B | 34.66B | 35.20B | 38.02B | 37.40B | 37.94B | 37.90B | 39.30B | 40.34B | 40.15B | 41.50B | 41.73B | 39.45B | 39.53B | 38.27B | 38.09B | 36.47B | 35.83B | 33.69B | 39.39B | 38.50B | 37.73B | 36.08B | 37.97B | 36.90B | 36.84B | 37.94B | 37.58B | 39.75B | 40.12B | 39.12B |
|
Convertible Debt
|
0.07B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Pension
|
-0.17B | -0.16B | -0.17B | | -0.10B | | | | -0.13B | -0.13B | -0.14B | -0.14B | -0.18B | -0.18B | -0.18B | -0.18B | -0.10B | -0.10B | -0.10B | -0.10B | -0.06B | -0.06B | -0.06B | -0.16B | -0.16B | -0.17B | -0.16B | -0.16B | 0.14B | | -0.00B | | 0.15B | | | | | | | | | | | | | | | | | | | | 5.72B | | | | 5.12B | | | | 4.68B | | | | 4.30B | | | |
|
Minority Interest
|
0.27B | 0.18B | 0.26B | 0.29B | 0.31B | 0.30B | 0.25B | 0.27B | 0.41B | 0.42B | 0.42B | 0.44B | 0.48B | 0.47B | 0.48B | 0.47B | 0.45B | 0.45B | 0.44B | 0.49B | 0.52B | 0.52B | 0.56B | 0.58B | 0.56B | 0.58B | 0.15B | 0.15B | 0.06B | 0.06B | 0.07B | 0.07B | 0.06B | 0.06B | 0.06B | 0.06B | 0.07B | 0.07B | 0.07B | 0.07B | 0.09B | 0.09B | 0.09B | 0.09B | 0.66B | 0.09B | | | 0.71B | 0.62B | 0.83B | 0.85B | | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.54B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.33B | 0.33B |
|
Liabilities from Discontinued Operations
|
| | | | | | | | 0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Operating Leases
|
70.18B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.99B | | | | 1.89B | | | | | | | | 0.20B | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability
|
1.62B | | | | 1.77B | | | | 1.95B | | | | 1.14B | | | | 1.43B | | | | 2.81B | | | | 2.82B | | | | 2.96B | | | | 3.10B | | | | 3.21B | | | | 2.85B | | | | 3.01B | | | | 3.22B | | | | 2.98B | | | | 3.24B | | | | 3.41B | | | | 3.45B | | | |
|
Other Non-Current Liabilities
|
7.14B | 1.79B | 1.82B | 1.93B | 1.38B | 99.00 | 1.44B | 1.51B | 1.56B | 1.62B | 1.68B | 1.73B | 1.79B | 1.71B | 1.74B | 1.76B | 1.59B | 1.50B | 1.49B | 1.49B | 5.05B | 1.56B | 1.58B | 5.13B | 5.02B | 4.70B | 4.22B | 4.36B | 4.63B | 4.71B | 5.21B | 5.88B | 4.95B | 5.28B | 5.47B | 5.46B | 5.43B | 5.38B | 5.75B | 5.63B | 5.61B | 8.07B | 8.15B | 8.37B | 8.38B | 8.38B | 8.49B | 8.87B | 9.18B | 8.66B | 8.78B | 8.70B | 8.95B | 8.00B | 7.66B | 7.59B | 7.98B | 7.90B | 7.56B | 7.14B | 6.92B | 6.79B | 7.01B | 7.23B | 7.16B | 7.42B | 7.92B | 8.24B |
|
Total Non-Current Liabilities
|
69.44B | 30.88B | 33.83B | 34.60B | 69.10B | 30.74B | -1.44B | -1.51B | 86.09B | 39.22B | 40.46B | 40.11B | 85.01B | 37.75B | 83.38B | 43.45B | 71.37B | 63.76B | 64.78B | 64.99B | 0.01B | 65.21B | 84.46B | 73.84B | 71.02B | 68.14B | 66.50B | 66.53B | 69.17B | 71.75B | 75.41B | 72.65B | 70.51B | 72.61B | 72.71B | 71.94B | 74.09B | 72.85B | 73.61B | 76.21B | 62.90B | 77.86B | 80.13B | 81.38B | 69.02B | 85.31B | 86.89B | 89.91B | 77.78B | 86.95B | 87.75B | 86.71B | 87.42B | 78.74B | 74.40B | 71.65B | 85.60B | 78.64B | 75.19B | 73.79B | 76.06B | 72.50B | 75.84B | 76.59B | 76.03B | 80.86B | 80.54B | 78.83B |
|
Total Liabilities
|
76.58B | 32.67B | 35.65B | 36.53B | 70.48B | 30.74B | 0.00B | 0.00B | 87.65B | 40.84B | 42.13B | 41.84B | 86.81B | 39.47B | 85.12B | 45.21B | 72.96B | 65.26B | 66.27B | 66.48B | 67.24B | 66.77B | 86.04B | 78.97B | 76.04B | 72.84B | 70.73B | 70.89B | 73.80B | 76.45B | 80.62B | 78.53B | 75.46B | 77.89B | 78.19B | 77.39B | 79.52B | 78.23B | 79.35B | 81.84B | 68.52B | 85.93B | 88.29B | 89.75B | 77.41B | 93.69B | 95.38B | 98.78B | 86.95B | 95.61B | 96.53B | 95.42B | 96.37B | 86.74B | 82.06B | 79.24B | 93.59B | 86.55B | 82.76B | 80.93B | 82.98B | 79.29B | 82.85B | 83.82B | 83.18B | 88.28B | 88.46B | 87.07B |
|
Total Debt
|
56.18B | 43.48B | 42.55B | 43.80B | 48.60B | 0.00B | 0.00B | 0.00B | 60.93B | 54.59B | 54.93B | 53.95B | 59.67B | 51.17B | 52.78B | 51.14B | 48.74B | 39.61B | 38.61B | 38.25B | 40.45B | 37.05B | 37.09B | 34.93B | 37.08B | 34.10B | 33.23B | 33.49B | 37.16B | 36.00B | 37.18B | 35.57B | 36.41B | 34.94B | 34.87B | 34.46B | 38.13B | 34.51B | 34.66B | 35.20B | 40.84B | 37.40B | 37.94B | 37.90B | 42.40B | 40.34B | 40.15B | 41.50B | 44.63B | 39.45B | 39.53B | 38.27B | 41.88B | 36.47B | 35.83B | 33.69B | 43.23B | 38.50B | 37.73B | 36.08B | 41.84B | 36.90B | 36.84B | 37.94B | 41.18B | 39.75B | 40.12B | 39.12B |
|
Common Equity
|
12.68B | 12.25B | 13.71B | 0.09B | 14.14B | 14.01B | 15.17B | 15.94B | 16.15B | 16.78B | 17.59B | 18.05B | 17.94B | 17.82B | 18.51B | 18.79B | 18.35B | 17.59B | 18.55B | 19.46B | 20.38B | 20.62B | 21.44B | 20.18B | 19.46B | 19.41B | 19.81B | 20.12B | 21.44B | 22.99B | 24.67B | 23.65B | 23.29B | 23.93B | 24.78B | 24.85B | 25.82B | 26.00B | 26.30B | 25.56B | 26.82B | 26.79B | 28.22B | 28.34B | 28.16B | 27.95B | 28.64B | 28.73B | 29.32B | 28.46B | 29.15B | 28.55B | 29.38B | 26.32B | 24.99B | 23.77B | 27.32B | 27.16B | 26.60B | 25.74B | 27.14B | 26.70B | 26.68B | 27.43B | 27.34B | 29.19B | 30.69B | 30.36B |
|
Shareholder's Equity
|
12.68B | | | | 14.14B | | | 15.94B | 16.15B | 16.27B | | 18.05B | 17.94B | | | | 18.35B | | | | 20.38B | | | | 19.46B | | | | 21.44B | | | | 23.29B | | | | 25.82B | | | | 26.82B | | | | 28.16B | | 0.10B | | 29.32B | | | | 29.38B | | | | 27.32B | 2.15B | | 1.94B | 27.14B | | 2.05B | | 27.34B | | | |
|
Liabilities and Shareholders Equity
|
89.53B | 42.55B | 46.41B | 47.08B | 85.30B | 42.06B | 46.34B | 0.00B | 3.88B | 53.92B | 54.64B | 54.76B | 105.22B | 52.58B | 56.16B | 101.65B | 91.76B | 83.30B | 85.26B | 86.43B | 88.14B | 87.91B | 107.99B | 99.72B | 96.03B | 92.83B | 90.69B | 91.16B | 95.31B | 99.50B | 105.36B | 103.07B | 98.81B | 101.88B | 103.02B | 102.31B | 105.41B | 104.30B | 105.72B | 107.47B | 110.59B | 112.81B | 116.59B | 118.17B | 120.02B | 121.73B | 124.01B | 127.52B | 128.14B | 124.07B | 125.67B | 123.96B | 122.88B | 113.07B | 107.06B | 103.02B | 115.59B | 113.72B | 109.37B | 106.68B | 110.14B | 106.01B | 109.55B | 111.28B | 110.55B | 117.49B | 119.48B | 117.76B |
|
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 | | | |
|
Retained Earnings
|
11.47B | 11.02B | 11.62B | 12.19B | -0.88B | 11.85B | 12.91B | 13.61B | -1.17B | 14.17B | 15.15B | 15.54B | -1.21B | 15.31B | 15.93B | 15.82B | -0.39B | 13.52B | 13.80B | 13.97B | 0.00B | 14.74B | 15.21B | 14.23B | 14.04B | 14.08B | 14.64B | 14.94B | 16.16B | 17.66B | 19.30B | 18.54B | 18.28B | 19.17B | 19.88B | 20.03B | 21.36B | 21.58B | 21.79B | 21.90B | 23.21B | 23.33B | 24.75B | 24.81B | 25.30B | 25.20B | -0.00B | 26.40B | 25.93B | 25.19B | 25.79B | 25.13B | 0.32B | 22.54B | 21.54B | 21.34B | 23.09B | 22.38B | 21.69B | 21.47B | 22.00B | 21.08B | 22.65B | 22.34B | 21.99B | 23.47B | 24.16B | 23.22B |
|
Shares Outstanding
|
0.00B | | | | 0.01B | | | | 0.01B | | | | 0.01B | | | | 0.01B | | | | 0.01B | | | | 0.00B | | | | 0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |