|
Cash & Equivalents
|
| | | | 0.00B | 0.00B | 0.03B | 0.03B | 0.03B | 0.01B | 0.03B | 0.30B | 0.15B | 0.15B | 0.29B | 0.05B | 0.27B | 0.34B | 0.27B | 0.02B | 0.03B | 0.02B | 0.03B | 0.03B | 0.04B | 0.04B | 0.03B | 0.25B | 0.36B | 0.08B | 0.13B | 0.12B | 0.38B | 0.38B | 0.39B | 0.10B | 0.41B | 0.40B | 0.41B | 0.06B | 0.43B | 0.45B | 0.44B | 0.03B | 0.44B | 0.44B | 0.17B | 0.08B | 0.08B | 0.08B | 0.08B | 0.11B | 0.11B | 1.26B | 0.19B | 0.10B | 0.10B | 0.15B | 0.15B |
|
Short-term Investments
|
| | | 0.01B | 0.01B | 0.04B | 0.05B | 0.05B | 0.07B | 0.07B | 0.08B | 0.11B | 0.11B | 0.10B | 0.10B | 0.06B | 0.05B | 0.05B | 0.02B | 0.01B | 0.04B | 0.05B | 0.05B | 0.01B | 0.06B | 0.04B | 0.05B | 0.00B | 0.05B | 0.11B | 0.08B | 0.04B | 0.01B | 0.01B | 0.04B | 0.03B | | | 0.02B | 0.02B | 0.06B | 0.08B | 0.09B | 0.01B | 0.09B | 0.07B | 0.08B | 0.06B | 0.04B | 0.07B | 0.04B | 0.04B | 0.06B | 0.06B | 0.09B | 0.08B | 0.08B | 0.08B | 0.08B |
|
Cash & Current Investments
|
| | | 0.01B | 0.01B | 0.04B | 0.08B | 0.08B | 0.10B | 0.08B | 0.11B | 0.41B | 0.29B | 0.25B | 0.30B | 0.11B | 0.09B | 0.33B | 0.29B | 0.04B | 0.04B | 0.07B | 0.08B | 0.03B | 0.14B | 0.07B | 0.32B | 0.26B | 0.41B | 0.39B | 0.39B | 0.16B | 0.39B | 0.40B | 0.42B | 0.13B | 0.41B | 0.40B | 0.44B | 0.08B | 0.50B | 0.53B | 0.53B | 0.05B | 0.53B | 0.51B | 0.24B | 0.14B | 0.12B | 0.15B | 0.12B | 0.15B | 0.17B | 1.31B | 0.28B | 0.18B | 0.17B | 0.23B | 0.23B |
|
Receivables - Net
|
| | | 0.15B | | 0.29B | 0.29B | 0.34B | 0.37B | 0.38B | 0.40B | 0.43B | 0.43B | 0.42B | 0.42B | 0.39B | 0.36B | 0.37B | 0.37B | 0.36B | 0.46B | 0.39B | 0.40B | 0.34B | 0.46B | 0.39B | 0.44B | 0.42B | 0.53B | 0.51B | 0.59B | 0.46B | 0.43B | 0.40B | 0.44B | 0.53B | | | 0.48B | 0.51B | 0.61B | 0.61B | 0.66B | 0.64B | 0.81B | 0.78B | 0.68B | 0.67B | 0.54B | 0.53B | 0.63B | 0.63B | 0.76B | 0.75B | 0.75B | 0.72B | 0.65B | 0.63B | 0.63B |
|
Receivables - Other
|
| | | 0.01B | 0.01B | 0.01B | 0.00B | 0.00B | | | | | | | | | | | | | | | | 0.21B | 0.01B | 0.01B | | 0.26B | | | | 0.10B | | | | 0.07B | | | | 0.05B | | | | 0.02B | | | | 0.04B | | | | 0.05B | 20.78 | | | 0.06B | | | |
|
Receivables
|
| | | 0.16B | | 0.29B | 0.30B | 0.34B | 0.37B | 0.38B | 0.40B | 0.43B | 0.43B | 0.42B | 0.42B | 0.39B | 0.36B | 0.37B | 0.37B | 0.36B | 0.46B | 0.39B | 0.40B | 0.54B | 0.47B | 0.39B | 0.44B | 0.68B | 0.53B | 0.51B | 0.59B | 0.56B | 0.43B | 0.40B | 0.44B | 0.60B | | | 0.48B | 0.55B | 0.61B | 0.61B | 0.66B | 0.67B | 0.81B | 0.78B | 0.68B | 0.71B | 0.54B | 0.53B | 0.63B | 0.67B | 0.76B | 0.75B | 0.75B | 0.78B | 0.65B | 0.63B | 0.63B |
|
Inventory
|
| | | 0.02B | 0.00B | 0.10B | 0.14B | 0.11B | 0.10B | 0.11B | 0.14B | 0.16B | 0.14B | 0.19B | 0.20B | 0.12B | 0.09B | 0.07B | 0.08B | 0.09B | 0.09B | 0.11B | 0.16B | 0.14B | 0.12B | 0.10B | 0.15B | 0.13B | 0.13B | 0.25B | 0.28B | 0.15B | 0.11B | 0.07B | 0.10B | 0.10B | | | 0.16B | 0.17B | 0.15B | 0.22B | 0.25B | 0.30B | 0.18B | 0.22B | 0.21B | 0.20B | 0.12B | 0.11B | 0.25B | 0.24B | 0.22B | 0.23B | 0.24B | 0.22B | 0.18B | 0.20B | 0.22B |
|
Current Deferred Tax Assets
|
| | | | | | | | | | | | | | | | | | | | | | | | 0.03B | 0.01B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets
|
| | | -0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01B | | | | 0.02B | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Assets
|
| | | 0.17B | 0.16B | 0.43B | 0.48B | 0.47B | 0.51B | 0.50B | 0.56B | 0.65B | 0.73B | 0.91B | 0.96B | 0.60B | 0.51B | 0.62B | 0.49B | | 0.80B | 0.54B | 0.61B | 0.51B | 1.04B | 0.63B | 0.62B | 0.80B | 1.03B | 0.84B | 1.00B | 0.77B | 0.69B | 0.73B | 1.05B | 0.75B | | | | 0.76B | | | | 0.99B | | | | 1.00B | | | | 1.93B | | 0.18B | 0.18B | 1.13B | | | |
|
Land & Improvements
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.02B | | | | | | | | | | | | | | | | | | | |
|
Property, Plant & Equipment (Net)
|
| | | 2.75B | 2.77B | 4.83B | 4.91B | 5.01B | 5.11B | 5.28B | 5.48B | 5.75B | 6.04B | 6.28B | 6.59B | 6.66B | 6.55B | 6.82B | 6.76B | 8.04B | 9.62B | 10.51B | 10.98B | 9.78B | 0.32B | 0.32B | 12.67B | 12.26B | 13.79B | 14.19B | 14.39B | 12.68B | 11.33B | 11.53B | 11.90B | 15.90B | | | 14.62B | 16.60B | 14.64B | 14.99B | 14.72B | 17.55B | 14.29B | 12.18B | 11.90B | 14.22B | 11.48B | 11.55B | 11.57B | 11.60B | 11.78B | 4.63B | 16.38B | 16.28B | 15.84B | 16.22B | 16.42B |
|
Long-Term Investments
|
| | | 0.16B | 0.16B | 0.16B | 0.16B | 0.16B | 0.16B | 0.16B | 0.16B | 0.17B | 0.17B | 0.16B | 0.14B | 0.13B | 0.12B | 0.12B | 0.11B | 0.11B | 0.14B | 0.14B | 0.14B | 0.10B | 0.13B | 0.13B | 0.13B | 4.90B | 6.34B | 6.33B | 6.21B | 4.82B | 4.74B | 4.65B | 4.73B | 4.53B | | | 4.59B | 3.36B | 3.42B | 3.54B | 3.48B | 3.67B | 3.59B | 3.56B | 5.75B | 5.44B | 5.40B | 5.33B | 5.22B | 5.13B | 5.25B | 3.14B | 3.13B | 3.05B | 2.94B | 3.09B | 3.05B |
|
Goodwill
|
| | | | | | | | | | | | | | | | | | | | | | | 1.57B | | | | 3.05B | | | | 2.94B | | | | 3.56B | | | | 3.60B | | | | 3.72B | | | | 3.36B | | | | 3.34B | | 0.59B | 0.59B | 3.60B | | | |
|
Intangibles
|
| | | 0.24B | 0.25B | 2.66B | 2.64B | 2.62B | 2.61B | 2.59B | 2.58B | 2.56B | 2.55B | 2.53B | 2.52B | 2.50B | 2.30B | 2.30B | 2.17B | 2.26B | 2.81B | 2.85B | 2.84B | 2.30B | 0.04B | 0.04B | 2.80B | 3.94B | 4.71B | 4.43B | 4.43B | 3.59B | 3.30B | 3.28B | 3.32B | 5.17B | | | 4.81B | 5.23B | 4.98B | 5.11B | 4.99B | 5.43B | 4.91B | 4.73B | 4.65B | 5.01B | 4.52B | 4.53B | 4.55B | 4.45B | 4.50B | 4.75B | 4.74B | 4.67B | 4.53B | 4.62B | 4.65B |
|
Goodwill & Intangibles
|
| | | 0.24B | 0.25B | 2.66B | 2.64B | 2.62B | 2.61B | 2.59B | 2.58B | 2.56B | | 2.53B | | 2.50B | 2.30B | 2.30B | 2.17B | 2.26B | | 2.85B | 2.84B | 3.88B | | 0.04B | | 6.98B | 4.71B | | | 6.53B | 3.30B | 3.28B | 3.32B | 8.73B | | | 4.81B | 8.83B | 4.98B | 5.11B | 4.99B | 9.15B | 4.91B | 4.73B | 4.65B | 8.37B | 4.52B | 4.53B | 4.55B | 7.80B | 4.50B | 5.34B | 5.33B | 8.27B | 4.53B | 4.62B | 4.65B |
|
Long-Term Deferred Tax
|
| | | | | | | 0.01B | | 0.01B | 0.02B | 0.01B | 0.01B | 0.01B | 0.01B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.03B | 0.03B | 0.03B | 0.02B | 0.03B | 0.03B | 0.03B | | | | | | | | | | | | | 0.25B | 0.25B | 0.25B | 0.24B | 0.20B | 0.19B | 0.19B | 0.18B | 0.19B | 0.18B | 0.17B | 0.16B | 0.21B | 0.20B | | | | | | |
|
Other Non-Current Assets
|
| | | | | | | | | | | | | | | 0.01B | | 0.01B | 0.01B | 0.01B | -0.04B | 0.07B | 0.06B | 0.01B | 0.00B | 0.00B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.11B | 0.09B | 0.12B | 0.13B | 0.11B | | | 0.17B | 0.04B | 0.04B | 0.05B | 0.09B | 0.02B | 0.14B | 0.08B | 0.04B | 0.04B | 0.04B | 0.04B | 0.06B | 0.05B | 0.10B | 0.03B | 0.07B | 0.08B | 0.08B | 0.08B | 0.09B |
|
Non-Current Assets
|
| | | 3.17B | 3.19B | 7.65B | 7.72B | 7.81B | 7.88B | 8.05B | 8.24B | 8.49B | 8.77B | 8.98B | 9.26B | 9.32B | 8.98B | 9.27B | 9.08B | | 12.64B | 13.61B | 14.00B | 10.75B | 15.00B | 15.38B | 15.64B | 19.32B | 24.91B | 25.04B | 25.13B | 19.43B | 19.78B | 19.87B | 20.38B | 24.06B | | | | 23.34B | | | | 23.97B | | | | 22.19B | | | | 22.03B | | 25.87B | 25.78B | 24.62B | | | |
|
Assets
|
| | | 3.34B | 3.35B | 8.08B | 8.20B | 8.28B | 8.00B | 8.54B | 8.80B | | 9.00B | 9.89B | 10.21B | 9.92B | 9.49B | 9.89B | 9.57B | 9.67B | 13.45B | 14.14B | 14.61B | 11.26B | 4.74B | 4.26B | 16.27B | 20.12B | 25.94B | 25.89B | 26.14B | 20.20B | 20.47B | 20.61B | 21.42B | 25.12B | | | 25.51B | 24.10B | 24.75B | 25.54B | 25.21B | 24.96B | 24.77B | 24.85B | 24.38B | 23.20B | 22.96B | 22.94B | 23.10B | 23.96B | 24.66B | 26.04B | 25.96B | 25.75B | 24.89B | 25.57B | 25.75B |
|
Accounts Payables
|
| | | 0.17B | 0.12B | 0.25B | 0.31B | 0.34B | 0.41B | 0.41B | 0.43B | 0.46B | 0.46B | 0.44B | 0.47B | 0.48B | 0.43B | 0.41B | 0.42B | 0.40B | 0.51B | 0.50B | 0.65B | 0.48B | 0.05B | 0.04B | 0.67B | 0.53B | 0.63B | 0.72B | 0.76B | 0.61B | 0.62B | 0.65B | 0.65B | 0.76B | | | 0.52B | 0.60B | 0.60B | 0.67B | 0.80B | 0.84B | 0.84B | 0.82B | 0.78B | 0.93B | 0.60B | 0.60B | 0.79B | 0.85B | 0.68B | 0.78B | 0.87B | 0.86B | 0.73B | 0.74B | 0.91B |
|
Notes Payables
|
0.04B | 0.04B | 0.06B | 0.00B | 0.07B | 0.27B | 0.35B | 0.01B | | 0.08B | 0.12B | 0.16B | | | | | | 0.33B | 0.47B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Dividends payables
|
| | | 0.02B | 0.02B | 0.04B | 0.04B | 0.04B | 0.04B | 0.25B | 0.04B | 0.04B | 0.04B | 0.05B | 0.05B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.06B | 0.06B | 0.06B | 0.05B | 0.03B | 0.03B | 0.07B | 0.07B | 0.09B | 0.10B | 0.10B | 0.07B | 0.08B | 0.08B | 0.08B | 0.08B | | | 0.09B | 0.09B | 0.09B | 0.09B | 0.09B | 0.09B | 0.09B | 0.09B | 0.09B | | | | | | | | | | | | |
|
Payables
|
0.04B | 0.04B | 0.06B | 0.19B | 0.21B | 0.56B | 0.69B | 0.39B | 0.45B | 0.73B | 0.60B | 0.67B | | 0.49B | | 0.53B | 0.47B | 0.78B | 0.93B | 0.44B | | 0.56B | 0.71B | 0.53B | | 0.07B | | 0.60B | 0.72B | | | 0.68B | 0.70B | 0.73B | 0.72B | 0.84B | | | 0.61B | 0.69B | 0.69B | 0.76B | 0.89B | 0.93B | 0.93B | 0.91B | 0.88B | 0.93B | 0.60B | 0.60B | 0.79B | 0.85B | 0.68B | 0.78B | 0.87B | 0.86B | 0.73B | 0.74B | 0.91B |
|
Other Accumulated Expenses
|
0.00B | -0.00B | 0.00B | 0.00B | 0.00B | 0.00B | -0.00B | -0.01B | 0.00B | 0.00B | 0.00B | 0.00B | | 0.01B | 0.01B | 0.00B | 0.01B | 0.01B | 0.03B | -0.00B | -0.00B | 0.01B | 0.01B | -0.00B | -0.00B | 0.00B | 0.01B | | 0.00B | 0.00B | -0.01B | | -0.00B | -0.01B | -0.01B | | | | -0.00B | | 0.02B | 0.01B | 0.02B | | -0.01B | -0.01B | -0.01B | | -0.00B | -0.01B | -0.02B | | -0.01B | 0.01B | -0.00B | | -0.00B | -0.01B | -0.02B |
|
Short term Debt
|
| | | 1.01B | 1.34B | 1.75B | 1.82B | 1.93B | 1.61B | 1.46B | 1.39B | 1.41B | 1.36B | 1.96B | 1.96B | 2.17B | 2.33B | 2.56B | 2.57B | 2.38B | 3.15B | 3.47B | 3.67B | 0.00B | 1.43B | 1.08B | 5.04B | 0.13B | 7.51B | 7.01B | 7.14B | 0.36B | 5.33B | 5.58B | 6.05B | 0.06B | | | 8.06B | 0.46B | 8.00B | 8.46B | 7.65B | 0.79B | 7.55B | 7.11B | 6.88B | 0.44B | 6.55B | 6.97B | 6.96B | 0.48B | 7.46B | 8.12B | 8.20B | 7.54B | 7.61B | 8.19B | 7.81B |
|
Current Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.08B | | | | 0.08B | | | | 0.07B | | | | 0.06B | | | | 0.06B | | | | 0.06B | | | |
|
Current Taxes
|
| | | | | | | | | | | 0.04B | 0.03B | 0.03B | 0.04B | 0.05B | 0.00B | | | | | 0.00B | | 0.00B | 0.01B | 0.01B | | 0.00B | 0.02B | 0.02B | 0.04B | 0.05B | | | 0.09B | 0.08B | | | 0.01B | 0.04B | | | 0.04B | | | | | | | | 0.01B | 0.01B | | | | | | | |
|
Current Deferred Revenue
|
| | | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.01B | | 0.03B | 0.03B | 0.04B | 0.04B | 0.04B | 0.04B | 0.06B | 0.09B | 0.08B | 0.08B | 0.06B | 0.00B | 0.01B | 0.14B | 0.03B | 0.12B | 0.12B | 0.12B | 0.03B | 0.10B | 0.09B | 0.09B | 0.03B | | | 0.18B | 0.05B | 0.18B | 0.18B | 0.17B | 0.06B | 0.17B | 0.10B | 0.11B | 0.04B | 0.10B | 0.10B | 0.10B | 0.02B | 0.10B | 0.20B | 0.20B | 0.18B | 0.18B | 0.18B | 0.10B |
|
Total Current Liabilities
|
| | | 0.52B | | | 0.38B | 0.41B | 0.47B | 0.72B | 0.75B | 0.82B | 0.81B | 0.54B | 0.57B | 0.62B | 0.50B | | | | | 0.61B | | 0.58B | 0.26B | 0.10B | | 0.91B | | | | 1.13B | | | | 1.10B | | | | 1.37B | | | | 1.90B | | | | 1.52B | | | | 2.37B | | -0.16B | -0.16B | 2.08B | | | |
|
Capital Leases
|
| | | 0.01B | | | | 0.01B | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.11B | | | 0.11B | 0.11B | 0.11B | 0.17B | 0.17B | 0.17B | 0.17B | 0.17B | 0.17B | | | | | | | | | | | | |
|
Non-Current Debt
|
| | | 0.29B | 0.29B | 0.61B | 0.61B | 0.61B | 0.61B | 0.61B | 0.61B | 0.60B | 0.52B | 0.46B | 0.41B | 0.34B | 0.31B | 0.31B | 0.11B | 0.11B | 0.14B | 0.14B | 0.14B | 3.00B | 1.43B | 1.08B | 0.09B | 5.75B | 0.09B | 0.09B | 0.05B | 5.35B | | | | 7.63B | | | | 7.88B | | 0.17B | 0.17B | 7.65B | | | | 6.93B | | | | 6.80B | | -0.44B | -0.44B | 7.54B | | | |
|
Non-Current Deffered Revenue
|
| | | | | | | | | | | | | | | | | | | | | | | 0.06B | | | | 0.09B | | | | 0.10B | | | | 0.15B | | | | 0.18B | | | | 0.17B | | | | 0.10B | | | | 0.09B | | | | 0.18B | | | |
|
Pension
|
| | | 0.02B | 0.02B | 0.02B | 0.01B | 0.05B | 0.03B | 0.03B | 0.03B | 0.02B | 0.02B | 0.02B | 0.03B | 0.04B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.04B | 0.04B | 0.04B | 0.04B | 0.05B | 0.06B | 0.05B | 0.04B | 0.06B | 0.06B | 0.06B | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Liabilities from Discontinued Operations
|
| | | | | | | | | | | | | | | | | | | | | | | | 0.17B | 0.02B | | | | | | | | | | | | | | | | | | | | 0.49B | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability
|
| | | 0.11B | 0.12B | 0.56B | 0.57B | 0.59B | 0.61B | 0.64B | 0.68B | 0.70B | 0.72B | 0.75B | 0.74B | 0.70B | 0.67B | 0.73B | 0.70B | 0.72B | 0.98B | 1.01B | 1.07B | 0.83B | 0.22B | 0.24B | 1.27B | 1.87B | 2.47B | 2.53B | 2.64B | 2.10B | 2.13B | 1.93B | 2.01B | 2.23B | | | 2.29B | 2.24B | 2.34B | 2.42B | 2.40B | 2.39B | 2.40B | 2.02B | 1.81B | 1.85B | 1.85B | 1.86B | 1.86B | 1.93B | 1.94B | -0.69B | 2.02B | 2.05B | 2.01B | 2.08B | 2.10B |
|
Operating Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.30B | 0.29B | 0.29B | 0.54B | | | 0.51B | 0.52B | 0.51B | 0.54B | 0.52B | 0.50B | 0.48B | 0.47B | 0.45B | 0.44B | 0.43B | 0.43B | 0.42B | 0.42B | 0.42B | 0.42B | 0.43B | 0.41B | 0.39B | 0.40B | 0.42B |
|
Other Non-Current Liabilities
|
| | | -0.02B | | | | | | | | | | | | 0.36B | 0.38B | 0.33B | 0.33B | 0.34B | 0.48B | 0.53B | 0.53B | 0.37B | 0.05B | 0.05B | 0.49B | 0.43B | 0.55B | 0.50B | 0.50B | 0.43B | 0.50B | 0.51B | 0.49B | 0.26B | | | 0.81B | 0.27B | 0.29B | 0.31B | 0.31B | 0.33B | 0.22B | 0.18B | 0.18B | 0.19B | 0.19B | 0.23B | 0.19B | 0.25B | 0.23B | -0.20B | 0.30B | 0.30B | 0.31B | 0.37B | 0.38B |
|
Total Non-Current Liabilities
|
| | | 1.86B | 2.19B | 3.48B | 3.57B | 3.60B | 3.28B | 3.14B | 3.10B | 3.15B | 3.07B | 3.63B | 3.60B | 3.72B | 3.81B | 4.05B | 3.80B | 3.77B | 4.91B | 5.31B | 5.59B | 4.46B | 6.34B | 6.72B | 7.14B | 8.32B | 10.86B | 10.40B | 10.64B | 8.16B | 8.48B | 8.55B | 9.05B | 10.94B | | | 12.12B | 11.21B | 12.82B | 13.59B | 13.27B | 11.66B | 13.10B | 13.07B | 11.67B | 10.05B | 11.11B | 11.10B | 11.25B | 9.98B | 12.61B | 13.54B | 13.18B | 11.13B | 12.33B | 12.90B | 13.02B |
|
Total Liabilities
|
| | | 2.38B | 2.39B | 3.81B | 3.95B | 4.01B | 3.75B | 3.86B | 3.85B | 3.97B | 3.88B | 4.17B | 4.17B | 4.34B | 4.31B | 4.52B | 4.39B | 4.10B | 5.51B | 5.92B | 6.35B | 5.04B | 1.96B | 1.48B | 7.93B | 9.23B | 11.95B | 11.85B | 12.07B | 9.29B | 9.62B | 9.61B | 10.20B | 12.03B | | | 12.93B | 12.58B | 13.11B | 13.90B | 13.58B | 13.56B | 13.32B | 13.25B | 11.85B | 11.56B | 11.30B | 11.33B | 11.44B | 12.34B | 12.84B | 13.33B | 13.48B | 13.21B | 12.64B | 13.27B | 13.40B |
|
Total Debt
|
| | | 1.30B | 1.63B | 2.35B | 2.43B | 2.54B | 2.22B | 2.07B | 2.00B | 2.01B | | 2.42B | | 2.52B | 2.65B | 2.87B | 2.68B | 2.49B | | 3.61B | 3.82B | 3.00B | | 2.16B | | 5.87B | 7.60B | | | 5.71B | 5.33B | 5.58B | 6.05B | 7.69B | | | 8.06B | 8.34B | 8.00B | 8.64B | 7.82B | 8.45B | 7.55B | 7.11B | 6.88B | 7.37B | 6.55B | 6.97B | 6.96B | 7.27B | 7.46B | 7.69B | 7.76B | 15.08B | 7.61B | 8.19B | 7.81B |
|
Common Equity
|
| | | 3.60B | 1.84B | 5.18B | 5.25B | 4.28B | 4.64B | 4.69B | 4.95B | 5.17B | 5.62B | 5.72B | 6.04B | 5.58B | 5.18B | 5.37B | 5.18B | 5.56B | 7.94B | 8.22B | 8.26B | 6.22B | 2.78B | 2.79B | 8.33B | 10.89B | 13.99B | 14.04B | 14.06B | 10.91B | 10.84B | 10.99B | 11.22B | 12.73B | | | 12.58B | 11.47B | 11.64B | 11.64B | 11.63B | 11.35B | 11.45B | 11.60B | 12.53B | 11.59B | 11.65B | 11.61B | 11.66B | 11.62B | 11.81B | 12.71B | 12.48B | 12.53B | 12.24B | 12.30B | 12.35B |
|
Shareholder's Equity
|
| | | 0.96B | 0.96B | 4.27B | 4.25B | 4.27B | 4.64B | 4.68B | 4.95B | 5.17B | 5.62B | 5.72B | 6.04B | | | | | | | | | 6.22B | | | | 10.89B | | | | 10.91B | | | | 12.73B | | | | 11.47B | | | | 11.35B | | | | 11.59B | | | | 11.62B | | | | | | | |
|
Liabilities and Shareholders Equity
|
| | | 3.34B | 3.35B | 8.08B | 8.20B | 8.28B | 8.00B | 8.54B | 8.80B | 9.14B | | 9.89B | | 9.92B | 9.49B | 9.89B | 9.57B | 9.67B | | 14.14B | 14.61B | 11.26B | | 4.26B | | 25.57B | 25.94B | | | 20.20B | 20.47B | 20.61B | 21.42B | 25.12B | | | 25.51B | 24.10B | 24.75B | 25.54B | 25.21B | 24.96B | 24.77B | 24.85B | 24.38B | 23.20B | 22.96B | 22.94B | 23.10B | 23.96B | 24.66B | 26.04B | 25.96B | 25.75B | 24.89B | 25.57B | 25.75B |
|
Retained Earnings
|
| | | -0.83B | -0.87B | -0.90B | -0.99B | -1.03B | -1.06B | -1.09B | -1.15B | -1.19B | -1.18B | -1.25B | -1.33B | -0.01B | -1.16B | -1.27B | -1.24B | -1.25B | -1.75B | -1.84B | -1.93B | -1.51B | -1.53B | -1.46B | -2.22B | -1.63B | -2.06B | -2.12B | -2.11B | | | | | | | | | | | | | | | | 0.26B | | -0.01B | -0.07B | 0.07B | | 0.07B | 0.09B | -0.06B | | | | -0.13B |