|
Cash & Equivalents
|
1.13B | 1.75B | 1.61B | 1.22B | 1.89B | 2.30B | 2.11B | 2.58B | 2.10B | 1.99B | 4.04B | 3.78B | 3.76B | 4.41B | 3.76B | 1.59B | 2.14B | 3.07B | 3.77B | 3.39B | 2.33B | 2.39B | 2.90B | 3.79B | 2.15B | 2.76B | 2.55B | 3.20B | 3.18B | 3.75B | 3.18B | 2.23B | 1.49B | 2.22B | 1.81B | 1.67B | 1.61B | 1.36B | 2.95B | 3.03B | 1.75B | 1.75B | 4.84B | 3.03B | 2.02B | 1.01B | 1.90B | 2.01B | 2.27B | 4.57B | 2.06B | 2.76B | 1.91B | 1.36B | 1.23B | 0.98B | 1.17B | 0.49B | 0.61B | 1.43B | 1.27B | 1.84B | 1.76B | 2.13B | 2.61B | 2.33B | 2.16B |
|
Short-term Investments
|
| | | | | | | 0.29B | | | | 0.19B | | 0.23B | 0.16B | 0.12B | | 0.10B | 0.12B | 0.05B | 0.06B | 0.03B | | 0.39B | | | | 0.11B | | | | 0.03B | 0.02B | 0.03B | 0.02B | 0.20B | 0.15B | 0.56B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash & Current Investments
|
1.13B | 1.75B | 1.61B | 1.22B | 1.89B | 2.30B | 2.11B | 2.87B | 2.10B | 1.99B | 4.04B | 3.97B | 3.76B | 4.64B | 3.92B | 1.71B | 2.14B | 3.17B | 3.89B | 3.44B | 2.39B | 2.42B | 2.90B | 4.18B | 2.15B | 2.76B | 2.55B | 3.31B | 3.18B | 3.75B | 3.18B | 2.26B | 1.52B | 2.25B | 1.82B | 1.87B | 1.75B | 1.92B | 2.95B | 3.03B | 1.75B | 1.75B | 4.84B | 3.03B | 2.02B | 1.01B | 1.90B | 2.01B | 2.27B | 4.57B | 2.06B | 2.76B | 1.91B | 1.36B | 1.23B | 0.98B | 1.17B | 0.49B | 0.61B | 1.43B | 1.27B | 1.84B | 1.76B | 2.13B | 2.61B | 2.33B | 2.16B |
|
Receivables - Net
|
| 2.78B | 3.33B | 4.09B | 4.62B | 4.33B | 4.37B | 5.03B | 6.01B | 5.54B | 4.83B | 5.39B | 5.71B | 4.96B | 5.35B | 4.92B | 5.00B | 5.22B | 5.65B | 5.67B | 5.23B | 5.83B | 4.96B | 4.21B | 3.07B | 3.97B | 3.51B | 2.97B | 2.78B | 3.11B | 3.52B | 3.99B | 4.32B | 3.91B | 3.75B | 4.14B | 5.18B | 5.52B | 6.00B | 4.90B | 5.31B | 5.30B | 5.90B | 4.23B | 2.50B | 2.40B | 2.10B | 2.12B | 3.05B | 3.30B | 3.50B | 0.06B | 5.43B | 6.40B | 4.05B | 0.04B | 3.30B | 2.90B | 3.70B | 3.20B | 3.30B | 3.90B | 3.92B | 3.53B | 3.61B | 3.50B | 3.20B |
|
Receivables - Other
|
| 0.75B | 0.62B | 0.12B | 1.08B | 0.87B | 0.90B | 0.14B | 1.00B | 0.81B | 0.85B | 0.03B | 0.87B | 0.91B | 1.15B | 0.03B | | | | 0.07B | | | | 0.03B | | | | 0.06B | | | | 0.06B | | | | 0.06B | | | | 0.06B | | | | 0.13B | | | | 0.06B | | | | 0.06B | | | | 0.04B | | | | | | | | | | | |
|
Receivables
|
| 3.52B | 3.95B | 4.21B | 5.69B | 5.21B | 5.27B | 5.17B | 7.01B | 6.36B | 5.68B | 5.43B | 6.59B | 5.87B | 6.50B | 4.94B | 5.00B | 5.22B | 5.65B | 5.74B | 5.23B | 5.83B | 4.96B | 4.23B | 3.07B | 3.97B | 3.51B | 3.03B | 2.78B | 3.11B | 3.52B | 4.05B | 4.32B | 3.91B | 3.75B | 4.21B | 5.18B | 5.52B | 6.00B | 4.96B | 5.31B | 5.30B | 5.90B | 4.37B | 2.50B | 2.40B | 2.10B | 2.18B | 3.05B | 3.30B | 3.50B | 0.11B | 5.43B | 6.40B | 4.05B | 0.08B | 3.30B | 2.90B | 3.70B | 3.20B | 3.30B | 3.90B | 3.92B | 3.53B | 3.61B | 3.50B | 3.20B |
|
Inventory
|
| 1.07B | 1.13B | 1.00B | 1.07B | 1.30B | 1.21B | 1.04B | 1.16B | 1.27B | 1.32B | 1.17B | 1.35B | 1.60B | 1.40B | 1.45B | 1.41B | 1.44B | 1.43B | 1.29B | 1.40B | 1.41B | 1.45B | 1.14B | 1.22B | 1.21B | 1.21B | 1.04B | 1.05B | 0.96B | 0.98B | 0.91B | 1.04B | 0.96B | 1.04B | 1.25B | 1.10B | 1.39B | 1.01B | 1.26B | 1.48B | 1.58B | 1.60B | 1.58B | 1.44B | 1.48B | 1.66B | 1.90B | 2.17B | 1.84B | 1.77B | 1.85B | 1.41B | 1.56B | 1.94B | 2.06B | 2.31B | 2.02B | 1.98B | 2.02B | 2.13B | 2.81B | 2.27B | 2.10B | 2.14B | 1.87B | 2.12B |
|
Current Deferred Tax Assets
|
| | | 0.28B | | | | 0.33B | | | | 0.20B | | | | 0.25B | | | | 0.15B | | | | 0.11B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets
|
| 0.31B | 0.31B | 0.43B | 0.43B | 0.44B | 0.42B | 0.65B | 0.39B | 0.39B | 0.41B | 1.30B | 0.39B | 0.35B | 0.35B | 1.64B | 1.71B | 1.23B | 1.19B | 1.06B | 1.20B | 1.25B | 1.29B | 0.81B | 0.81B | 0.78B | 0.89B | 0.91B | 1.28B | 1.20B | 1.08B | 1.34B | 1.26B | 0.47B | 0.48B | 0.73B | 0.71B | 1.10B | 1.15B | 0.75B | 0.72B | 0.82B | 6.45B | 1.43B | 2.22B | 2.05B | 1.45B | 1.20B | 1.15B | 1.20B | 1.27B | 1.39B | 1.31B | 1.13B | 1.53B | 1.56B | 1.39B | 2.10B | 2.01B | 0.83B | 1.67B | 1.54B | 1.60B | 0.60B | 0.70B | 0.67B | 0.70B |
|
Current Assets
|
| 6.66B | 7.00B | 10.61B | 9.09B | 9.19B | 8.92B | 13.06B | 10.59B | 9.94B | 11.38B | 11.54B | 11.99B | 12.13B | 11.91B | 9.49B | 10.15B | 10.86B | 11.94B | 11.32B | 10.90B | 10.79B | 10.51B | 13.87B | 10.43B | 11.01B | 10.54B | 9.40B | 8.24B | 8.97B | 8.71B | 8.43B | 8.24B | 8.07B | 7.04B | 8.27B | 8.89B | 10.99B | 11.11B | 5.59B | 9.27B | 9.43B | 20.94B | 1.13B | 14.11B | 8.44B | 10.69B | 1.42B | 10.07B | 12.84B | 9.90B | 3.39B | 10.06B | 10.41B | 8.75B | 8.89B | 8.14B | 7.45B | 8.27B | 8.38B | 8.35B | 10.09B | 9.55B | 9.07B | 9.72B | 8.98B | 8.81B |
|
Property, Plant & Equipment (Net)
|
| 32.91B | 32.91B | 31.14B | 33.86B | 34.51B | 35.97B | 36.54B | 40.60B | 41.80B | 43.02B | 45.68B | 46.90B | 49.40B | 50.96B | 52.06B | 52.98B | 53.95B | 55.03B | 55.82B | 56.04B | 57.13B | 58.47B | 39.73B | 40.11B | 40.48B | 36.84B | 31.64B | 31.50B | 31.04B | 30.42B | 32.34B | 32.01B | 31.47B | 32.06B | 31.17B | 31.34B | 30.43B | 31.16B | 31.44B | 31.90B | 32.12B | 90.12B | 82.23B | 79.07B | 72.60B | 68.42B | 65.89B | 64.07B | 61.85B | 60.64B | 59.93B | 59.23B | 58.57B | 58.27B | 58.38B | 58.17B | 58.34B | 58.27B | 58.53B | 58.76B | 58.87B | 69.34B | 69.38B | 68.23B | 68.27B | 67.44B |
|
Long-Term Investments
|
| 1.35B | 1.45B | 1.73B | 1.78B | 1.79B | 1.78B | 2.04B | 2.09B | 2.08B | 2.10B | 2.07B | 1.97B | 1.97B | 1.98B | 1.89B | 1.92B | 1.81B | 1.71B | 1.46B | 1.51B | 1.55B | 1.54B | 1.17B | 1.76B | 1.76B | 1.61B | 1.27B | 1.30B | 1.36B | 1.42B | 1.40B | 1.44B | 1.57B | 1.53B | 1.51B | 1.51B | 1.55B | 1.57B | 1.68B | 1.73B | 1.78B | 3.68B | 6.40B | 6.05B | 6.13B | 1.90B | 3.30B | 3.17B | 3.25B | 3.27B | 2.94B | 3.02B | 3.33B | 3.16B | 3.20B | 3.16B | 3.43B | 3.32B | 3.22B | 3.40B | 3.46B | 3.19B | 3.16B | 3.12B | 2.94B | 2.99B |
|
Goodwill
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.07B | | | | | | | | | | | | | | | | | | | | | | | | |
|
Intangibles
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01B | | | 2.39B | | | | | | | | | | | | | | | | | | | | | | | | |
|
Goodwill & Intangibles
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01B | | | 8.46B | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non-Current Assets
|
| | | 2.79B | | | | 2.86B | | | | | | | | | | | | 14.36B | | | | 4.02B | 3.27B | 2.38B | 1.76B | 1.19B | | | | | 0.16B | 0.56B | | 0.47B | 0.34B | 1.66B | | | | | | | | | | | | | | | | | | 1.26B | | | | 2.75B | 2.73B | 2.77B | 2.75B | 2.90B | 2.98B | 2.98B | 3.06B |
|
Non-Current Assets
|
| 35.18B | 35.21B | 33.62B | 36.44B | 37.07B | 38.58B | 39.37B | 43.47B | 44.65B | 45.87B | 48.50B | 49.63B | 52.15B | 53.72B | 54.72B | 55.67B | 56.56B | 57.50B | 58.12B | 58.38B | 59.51B | 61.00B | 42.36B | 42.95B | 43.36B | 39.55B | 34.01B | 33.78B | 33.42B | 32.92B | 34.68B | 34.23B | 33.91B | 34.40B | 33.76B | 33.91B | 33.08B | 33.84B | 36.57B | 35.11B | 35.34B | 104.50B | 106.06B | 87.53B | 81.02B | 73.74B | 78.64B | 69.28B | 67.09B | 65.86B | 19.34B | 64.16B | 63.81B | 63.40B | 15.28B | 63.46B | 63.74B | 63.56B | 18.71B | 65.93B | 66.12B | 76.25B | 18.15B | 75.25B | 75.38B | 74.66B |
|
Assets
|
| 41.84B | 42.21B | 44.23B | 45.53B | 46.26B | 47.50B | 52.43B | 54.06B | 54.59B | 57.24B | 60.04B | 61.62B | 64.28B | 65.62B | 64.21B | 65.82B | 67.42B | 69.44B | 69.44B | 69.28B | 70.29B | 71.51B | 56.24B | 53.39B | 54.37B | 50.09B | 43.41B | 42.02B | 42.40B | 41.63B | 43.11B | 42.47B | 41.98B | 41.44B | 42.03B | 42.81B | 44.07B | 44.96B | 42.16B | 44.38B | 44.77B | 125.44B | 107.19B | 101.64B | 89.45B | 84.43B | 80.06B | 79.36B | 79.94B | 75.76B | 75.04B | 74.22B | 74.22B | 72.14B | 72.61B | 71.60B | 71.20B | 71.83B | 74.01B | 74.28B | 76.22B | 85.80B | 85.44B | 84.97B | 84.36B | 83.47B |
|
Accounts Payables
|
| 2.57B | 3.00B | 3.28B | 4.07B | 3.95B | 3.83B | 4.65B | 5.08B | 5.03B | 4.59B | 5.30B | 5.52B | 5.45B | 5.50B | 4.71B | 4.89B | 5.27B | 5.67B | 5.52B | 5.42B | 6.10B | 5.51B | 5.23B | 3.87B | 4.14B | 3.73B | 3.07B | 2.80B | 3.13B | 3.39B | 3.93B | 4.07B | 3.83B | 3.73B | 4.41B | 5.06B | 5.41B | 5.44B | 4.88B | 5.26B | 5.45B | 6.79B | 4.91B | 3.85B | 3.03B | 2.68B | 2.99B | 3.42B | 3.54B | 3.71B | 0.28B | 4.66B | 5.20B | 3.71B | 4.03B | 3.51B | 3.56B | 3.91B | 3.65B | 3.83B | 4.28B | 3.94B | 3.75B | 3.78B | 3.82B | 3.53B |
|
Notes Payables
|
| | | | | | | | | | | | | | | | | | | | | | 1.60B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Payables
|
| 2.57B | 3.00B | 3.28B | 4.07B | 3.95B | 3.83B | 4.65B | 5.08B | 5.03B | 4.59B | 5.30B | 5.52B | 5.45B | 5.50B | 4.71B | 4.89B | 5.27B | 5.67B | 5.52B | 5.42B | 6.10B | 7.11B | 5.23B | 3.87B | 4.14B | 3.73B | 3.07B | 2.80B | 3.13B | 3.39B | 3.93B | 4.07B | 3.83B | 3.73B | 4.41B | 5.06B | 5.41B | 5.44B | 4.88B | 5.26B | 5.45B | 6.79B | 4.91B | 3.85B | 3.03B | 2.68B | 2.99B | 3.42B | 3.54B | 3.71B | 0.28B | 4.66B | 5.20B | 3.71B | 4.03B | 3.51B | 3.56B | 3.91B | 3.65B | 3.83B | 4.28B | 3.94B | 3.75B | 3.78B | 3.82B | 3.53B |
|
Accumulated Expenses
|
| 1.70B | 1.68B | 2.29B | 1.96B | 1.92B | 2.16B | 2.40B | 2.86B | 2.23B | 2.17B | 2.53B | 2.33B | 2.43B | 2.28B | 1.97B | 2.20B | 2.33B | 2.49B | 2.56B | 2.35B | 2.33B | 2.34B | 2.60B | 2.15B | 2.23B | 2.20B | 2.21B | 2.02B | 2.14B | 2.30B | 2.44B | 2.15B | 2.05B | 2.13B | 2.49B | 2.01B | 2.52B | 2.81B | 2.41B | 1.92B | 2.07B | 5.17B | 5.45B | 3.31B | 3.21B | 3.47B | 3.57B | 3.57B | 4.33B | 3.65B | 4.05B | 3.36B | 3.90B | 3.43B | 3.29B | 2.79B | 3.15B | 3.50B | 3.85B | 3.36B | 3.66B | 4.05B | 4.26B | 3.89B | 3.91B | 3.86B |
|
Short term Debt
|
| 0.92B | 0.24B | 0.24B | 0.08B | 0.01B | | | 1.00B | 0.50B | | | | | | 0.60B | 0.60B | 0.60B | 0.60B | | | | | | 0.70B | 1.45B | 1.45B | 1.45B | 2.00B | | | | 0.50B | 0.50B | 0.50B | 0.50B | | | 0.12B | 0.12B | 0.12B | 0.12B | 0.03B | 0.05B | 2.46B | 2.46B | 2.56B | 0.44B | 0.56B | 0.65B | 0.78B | 0.19B | 0.51B | 0.46B | 0.55B | 0.17B | 0.14B | 0.16B | 1.22B | 1.20B | 1.20B | 1.35B | 1.18B | 1.14B | 1.56B | 0.43B | 1.62B |
|
Current Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.24B | 0.25B | 0.46B | 0.58B | 0.45B | 0.42B | 0.46B | 0.47B | 0.37B | 0.33B | 0.27B | 0.19B | 0.17B | 0.18B | 0.25B | 0.27B | 0.29B | 0.28B | 0.31B | 0.45B | 0.42B | 0.41B | 0.38B | 0.37B | 0.39B | 0.40B | 0.41B |
|
Current Taxes
|
| 0.11B | 0.08B | 0.02B | 0.22B | 0.07B | 0.20B | 0.17B | 0.36B | 0.24B | 0.14B | 0.11B | 0.25B | | 0.05B | 0.02B | 0.09B | 0.03B | 0.08B | 0.36B | 0.33B | 0.44B | 0.07B | 0.41B | 0.20B | | 0.03B | | | | | | | | | | | | | | | | 1.04B | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities
|
| 5.41B | 5.11B | 6.49B | 6.44B | 6.06B | 6.30B | 7.83B | 9.39B | 8.09B | 7.00B | 7.95B | 8.10B | 7.89B | 7.83B | 7.29B | 7.79B | 8.23B | 8.84B | 8.43B | 8.19B | 8.87B | 9.52B | 8.24B | 6.92B | 7.83B | 7.43B | 6.84B | 6.83B | 5.27B | 5.69B | 6.36B | 6.85B | 6.39B | 6.36B | 7.40B | 7.07B | 8.08B | 8.37B | 4.88B | 7.54B | 7.88B | 15.70B | 0.79B | 11.96B | 9.92B | 10.50B | 1.55B | 8.63B | 9.59B | 9.13B | 1.98B | 8.70B | 9.73B | 7.93B | 7.76B | 7.44B | 7.46B | 8.94B | 9.15B | 8.81B | 9.70B | 9.54B | 9.52B | 9.62B | 8.56B | 9.42B |
|
Non-Current Debt
|
| 2.57B | 2.56B | 2.56B | 2.51B | 2.51B | 2.51B | 5.11B | 3.75B | 3.75B | 5.87B | 5.87B | 5.87B | 7.62B | 7.62B | 7.02B | 7.02B | 7.03B | 6.96B | 6.94B | 6.88B | 6.83B | 6.84B | 6.84B | 6.14B | 6.88B | 6.88B | 6.86B | 5.61B | 8.33B | 8.33B | 9.82B | 9.32B | 9.32B | 9.33B | 9.33B | 10.31B | 10.31B | 10.20B | 12.51B | 10.20B | 10.15B | 47.58B | 8.67B | 36.06B | 36.03B | 35.90B | 7.86B | 35.47B | 35.35B | 30.91B | 9.46B | 25.86B | 21.74B | 20.48B | 19.67B | 19.64B | 19.67B | 18.60B | 18.54B | 18.55B | 18.39B | 25.46B | 24.98B | 24.04B | 23.34B | 20.85B |
|
Pension
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.96B | | | | 1.00B | 1.01B | 1.01B | 0.83B | 0.81B | 0.82B | 0.82B | 1.93B | 1.82B | 1.97B | 1.82B | 1.73B | 1.76B | 1.55B | 1.55B | 1.59B | 1.54B | 1.54B | 1.51B | 1.43B | 1.05B | 0.98B | 0.98B | 0.91B | 0.93B | 0.93B | 0.94B | 0.93B | | | | |
|
Minority Interest
|
| 0.06B | 0.06B | 0.08B | 0.10B | 0.11B | 0.14B | | | | | | | | | 0.03B | 0.06B | 0.10B | 0.18B | 0.25B | 0.37B | 0.52B | 0.61B | | | | | | | | | | | | | | | | 0.00B | | | | 4.92B | | | | | | | | | | | | | | | | | 0.10B | 0.16B | 0.21B | 0.26B | 0.32B | 0.39B | 0.45B | 0.51B |
|
Liabilities from Discontinued Operations
|
| 0.14B | 0.14B | 0.66B | 0.13B | 0.13B | 0.12B | 0.61B | 0.11B | 0.11B | 0.10B | 0.10B | | | | | | | | 4.11B | 0.10B | | | 10.93B | | | 0.03B | 0.11B | | | | | 0.13B | 0.02B | | | | 0.14B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability
|
| 2.71B | 2.81B | 2.80B | 3.24B | 3.32B | 3.45B | 3.44B | 3.72B | 4.00B | 4.49B | 4.85B | 5.20B | 5.64B | 6.11B | 6.04B | 6.31B | 6.66B | 7.05B | 7.20B | 7.40B | 7.31B | 7.63B | 3.02B | 2.95B | 3.15B | 2.58B | 1.32B | 1.64B | 1.65B | 1.41B | 1.13B | 1.03B | 1.06B | 0.98B | 2.41B | 0.66B | 0.74B | 1.16B | 2.30B | 0.92B | 0.95B | 9.92B | 13.40B | 9.40B | 7.89B | 7.51B | 11.40B | 6.94B | 6.81B | 6.83B | 10.50B | 4.81B | 5.02B | 5.30B | 7.70B | 5.53B | 5.61B | 5.67B | 7.70B | 5.73B | 5.68B | 5.63B | 5.39B | 5.26B | 5.25B | 5.40B |
|
Operating Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.70B | 0.70B | 1.24B | 1.85B | 1.57B | 1.50B | 1.57B | 1.47B | 0.63B | 0.58B | 0.59B | 1.36B | 0.56B | 0.59B | 0.62B | 0.66B | 0.59B | 0.58B | 0.58B | 0.73B | 0.66B | 0.67B | 0.64B | 0.99B | | | |
|
Other Non-Current Liabilities
|
| 5.97B | 6.03B | 6.02B | 6.54B | 6.77B | 6.85B | 7.01B | 7.27B | 7.59B | 7.89B | 8.61B | 8.90B | 9.23B | 9.70B | 9.85B | 10.07B | 10.31B | 10.67B | 10.70B | 10.84B | 10.78B | 11.07B | 6.22B | 6.17B | 6.36B | 5.89B | 1.12B | 5.79B | 5.70B | 5.31B | 1.37B | 5.21B | 5.23B | 5.09B | 4.73B | 4.71B | 4.75B | 4.89B | 1.50B | 5.40B | 5.39B | 21.16B | 4.66B | 22.33B | 20.15B | 18.18B | 4.13B | 16.96B | 16.75B | 16.84B | 4.03B | 14.75B | 14.92B | 15.01B | 15.10B | 14.96B | 14.96B | 14.98B | 15.97B | 15.95B | 15.87B | 15.87B | 16.47B | 16.20B | 16.28B | 16.44B |
|
Total Non-Current Liabilities
|
| 7.98B | 7.66B | 9.05B | 8.95B | 8.57B | 8.81B | 12.94B | 13.14B | 11.84B | 12.87B | 13.82B | 13.97B | 15.51B | 15.46B | 14.31B | 14.81B | 15.26B | 15.80B | 0.03B | 15.07B | 15.70B | 16.36B | 15.06B | 13.05B | 14.71B | 14.31B | 17.93B | 12.43B | 13.60B | 14.02B | 20.24B | 16.17B | 15.71B | 15.69B | 16.73B | 17.38B | 18.39B | 18.57B | 26.68B | 17.74B | 18.04B | 63.28B | 90.56B | 48.02B | 45.95B | 46.40B | 57.36B | 44.10B | 44.94B | 40.04B | 50.68B | 34.56B | 31.47B | 28.41B | 27.43B | 27.09B | 27.12B | 27.54B | 27.68B | 27.36B | 28.09B | 35.00B | 34.50B | 33.66B | 31.91B | 30.27B |
|
Total Liabilities
|
| 13.95B | 13.69B | 15.07B | 15.49B | 15.35B | 15.66B | 19.95B | 20.41B | 19.43B | 20.77B | 22.42B | 22.88B | 24.73B | 25.15B | 24.16B | 24.88B | 25.57B | 26.47B | 26.07B | 25.91B | 26.48B | 27.43B | 21.28B | 19.23B | 21.07B | 20.21B | 19.06B | 18.23B | 19.29B | 19.33B | 21.61B | 21.39B | 20.95B | 20.77B | 21.45B | 22.09B | 23.14B | 23.46B | 28.18B | 23.14B | 23.42B | 84.44B | 95.22B | 70.35B | 66.11B | 64.57B | 61.49B | 61.05B | 61.69B | 56.88B | 54.71B | 49.31B | 46.39B | 43.42B | 42.52B | 42.04B | 42.09B | 42.52B | 43.66B | 43.31B | 43.96B | 50.87B | 50.97B | 49.86B | 48.18B | 46.71B |
|
Total Debt
|
| 3.48B | 2.79B | 2.80B | 2.59B | 2.52B | 2.51B | 5.11B | 4.75B | 4.25B | 5.87B | 5.87B | 5.87B | 7.62B | 7.62B | 7.62B | 7.62B | 7.63B | 7.56B | 6.94B | 6.88B | 6.83B | 6.84B | 6.84B | 6.84B | 8.33B | 8.33B | 8.30B | 7.61B | 8.33B | 8.33B | 9.82B | 9.82B | 9.82B | 9.83B | 9.83B | 10.31B | 10.31B | 10.31B | 12.62B | 10.32B | 10.27B | 47.61B | 8.72B | 38.52B | 38.49B | 38.46B | 8.30B | 36.02B | 36.00B | 31.70B | 9.65B | 26.37B | 22.20B | 21.02B | 19.84B | 19.78B | 19.83B | 19.82B | 19.74B | 19.75B | 19.74B | 26.64B | 26.12B | 25.59B | 23.77B | 22.46B |
|
Common Equity
|
| 27.89B | 28.52B | 29.16B | 30.04B | 30.91B | 31.84B | 32.48B | 33.66B | 35.16B | 36.48B | 37.62B | 38.75B | 39.55B | 40.47B | 40.05B | 40.94B | 41.85B | 42.97B | 43.37B | 43.37B | 43.81B | 44.09B | 34.96B | 34.16B | 33.30B | 29.88B | 24.35B | 23.79B | 23.10B | 22.30B | 21.50B | 21.08B | 21.04B | 20.67B | 20.57B | 20.72B | 20.93B | 21.49B | 13.98B | 21.24B | 21.35B | 41.01B | 11.97B | 31.30B | 23.35B | 19.86B | 18.57B | 18.30B | 18.24B | 18.87B | 20.33B | 24.91B | 27.83B | 28.72B | 30.09B | 29.56B | 29.11B | 29.31B | 30.35B | 30.97B | 32.26B | 34.93B | 34.48B | 35.10B | 36.18B | 36.77B |
|
Shareholder's Equity
|
| 27.89B | 28.52B | 29.16B | 30.04B | 30.91B | 31.84B | 32.48B | 33.66B | 35.16B | 36.48B | 37.62B | 38.75B | 39.55B | 40.47B | 40.05B | 40.94B | 41.85B | 42.97B | 43.37B | 43.37B | 43.81B | 44.09B | 34.96B | 34.16B | 33.30B | 29.88B | 24.35B | 23.79B | 23.10B | 22.30B | 21.50B | 21.08B | 21.04B | 20.67B | 20.57B | 20.72B | 20.93B | 21.49B | 13.98B | 21.24B | 21.35B | 41.01B | 11.97B | 31.30B | 23.35B | 19.86B | 18.57B | 18.30B | 18.24B | 18.87B | 20.33B | 24.91B | 27.83B | 28.72B | 30.09B | 29.56B | 29.11B | 29.31B | 30.35B | 30.97B | 32.26B | 34.93B | 34.48B | 35.10B | 36.18B | 36.77B |
|
Liabilities and Shareholders Equity
|
| 41.84B | 42.21B | 44.23B | 45.53B | 46.26B | 47.50B | 52.43B | 54.06B | 54.59B | 57.24B | 60.04B | 61.62B | 64.28B | 65.62B | 64.21B | 65.82B | 67.42B | 69.44B | 69.44B | 69.28B | 70.29B | 71.51B | 56.24B | 53.39B | 54.37B | 50.09B | 43.41B | 42.02B | 42.40B | 41.63B | 43.11B | 42.47B | 41.98B | 41.44B | 42.03B | 42.81B | 44.07B | 44.96B | 42.16B | 44.38B | 44.77B | 125.44B | 107.19B | 101.64B | 89.45B | 84.43B | 80.06B | 79.36B | 79.94B | 75.76B | 75.04B | 74.22B | 74.22B | 72.14B | 72.61B | 71.60B | 71.20B | 71.83B | 74.01B | 74.28B | 76.22B | 85.80B | 85.44B | 84.97B | 84.36B | 83.47B |
|
Treasury Shares
|
| | | 0.07B | | | | 0.07B | | | | 0.08B | | | | 0.08B | | | | 0.09B | | | | 0.12B | 0.12B | 0.13B | 0.13B | 0.13B | -0.13B | 0.13B | 0.13B | 0.13B | 0.13B | 0.13B | 0.13B | 0.13B | 0.13B | 0.13B | 0.14B | 0.15B | 0.15B | 0.15B | 0.15B | 0.15B | 0.15B | 0.15B | 0.15B | 0.15B | 0.15B | 0.15B | 0.15B | 0.15B | 0.00B | 0.01B | 0.03B | 0.20B | 0.01B | 0.01B | 0.23B | 0.23B | | 0.00B | | 0.23B | 0.23B | 0.23B | 0.23B |
|
Retained Earnings
|
| 25.21B | 25.86B | 26.53B | 27.33B | 28.08B | 28.96B | 29.87B | 31.04B | 32.48B | 33.88B | 35.14B | 36.26B | 37.15B | 38.09B | 37.99B | 38.83B | 39.63B | 40.70B | 41.83B | 42.65B | 43.52B | 44.17B | 36.07B | 35.29B | 34.90B | 31.71B | 25.96B | 25.38B | 24.66B | 23.84B | 22.98B | 22.51B | 22.43B | 22.03B | 21.93B | 22.11B | 22.36B | 23.64B | 23.75B | 23.80B | 23.85B | 22.23B | 20.18B | 17.23B | 8.11B | 4.32B | 3.00B | 2.64B | 2.53B | 3.15B | 4.48B | 9.03B | 12.46B | 14.89B | 16.50B | 17.32B | 17.76B | 18.76B | 19.63B | 20.15B | 20.94B | 21.69B | 21.19B | 21.73B | 21.78B | 22.20B |
|
Preferred Shares
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.76B | 9.76B | 9.76B | 9.76B | 9.76B | 9.76B | 9.76B | 9.76B | 9.76B | 9.76B | 9.76B | 9.76B | 9.76B | 9.76B | 9.13B | 8.62B | 8.29B | 8.29B | 8.29B | 8.29B | 8.29B | 8.29B | 8.29B | 8.29B | 8.29B |