|
Cash & Equivalents
|
0.04B | 0.04B | 0.03B | 0.03B | 0.04B | 0.03B | 0.06B | 0.08B | 0.01B | 0.01B | 0.01B | 0.00B | 0.02B | 0.00B | 0.03B | 0.01B | 0.02B | 0.02B | 0.03B | 0.09B | 0.03B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.05B | 0.03B | 0.03B | 0.03B | 0.06B | 0.04B | 0.04B | 0.04B | 0.05B | 0.03B | 0.03B | 0.04B | 0.02B | 0.03B | 0.03B | 0.03B | 0.03B | 0.09B | 0.06B | 0.03B | 0.06B | 0.03B | 0.16B | 0.04B | 0.02B | 0.03B | 0.04B | 0.04B | 0.09B | 0.06B | 0.05B | 0.06B | 0.06B | 0.05B | 0.03B | 0.05B | 0.05B | 0.10B | 0.14B | 0.12B |
|
Cash & Current Investments
|
0.04B | 0.04B | 0.03B | 0.03B | 0.04B | 0.03B | 0.06B | 0.08B | 0.01B | 0.01B | 0.01B | 0.00B | 0.02B | 0.00B | 0.03B | 0.01B | 0.02B | 0.02B | 0.03B | 0.09B | 0.03B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.05B | 0.03B | 0.03B | 0.03B | 0.06B | 0.04B | 0.04B | 0.04B | 0.05B | 0.03B | 0.03B | 0.04B | 0.02B | 0.03B | 0.03B | 0.03B | 0.03B | 0.09B | 0.06B | 0.03B | 0.06B | 0.03B | 0.16B | 0.04B | 0.02B | 0.03B | 0.04B | 0.04B | 0.09B | 0.06B | 0.05B | 0.06B | 0.06B | 0.05B | 0.03B | 0.05B | 0.05B | 0.10B | 0.14B | 0.12B |
|
Receivables - Net
|
0.04B | 0.00B | 0.04B | 0.03B | | 0.00B | | | 0.04B | 0.04B | 0.05B | 0.05B | 0.08B | 0.07B | 0.09B | 0.08B | 0.08B | 0.07B | 0.09B | 0.08B | 0.07B | 0.07B | 0.11B | 0.10B | 0.10B | 0.10B | 0.10B | 0.10B | 0.11B | 0.10B | 0.10B | 0.12B | 0.15B | 0.13B | 0.15B | 0.15B | 0.15B | 0.15B | 0.15B | 0.14B | 0.16B | 0.14B | 0.14B | 0.14B | 0.17B | 0.11B | 0.12B | 0.12B | 0.11B | 0.13B | 0.15B | 0.13B | 0.16B | 0.15B | 0.15B | 0.16B | 0.19B | 0.16B | 0.16B | 0.17B | 0.19B | 0.17B | 0.16B | 0.17B | 0.19B | 0.17B | 0.20B |
|
Receivables - Other
|
0.00B | | 0.00B | 0.00B | 0.00B | 0.00B | | | 0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Receivables
|
0.04B | 0.00B | 0.04B | 0.03B | | 0.00B | | | 0.05B | 0.04B | 0.05B | 0.05B | 0.08B | 0.07B | 0.09B | 0.08B | 0.08B | 0.07B | 0.09B | 0.08B | 0.07B | 0.07B | 0.11B | 0.10B | 0.10B | 0.10B | 0.10B | 0.10B | 0.11B | 0.10B | 0.10B | 0.12B | 0.15B | 0.13B | 0.15B | 0.15B | 0.15B | 0.15B | 0.15B | 0.14B | 0.16B | 0.14B | 0.14B | 0.14B | 0.17B | 0.11B | 0.12B | 0.12B | 0.11B | 0.13B | 0.15B | 0.13B | 0.16B | 0.15B | 0.15B | 0.16B | 0.19B | 0.16B | 0.16B | 0.17B | 0.19B | 0.17B | 0.16B | 0.17B | 0.19B | 0.17B | 0.20B |
|
Inventory
|
0.03B | 0.00B | 0.00B | | | 0.00B | | | 0.04B | 0.04B | 0.05B | 0.04B | 0.05B | 0.06B | 0.05B | 0.05B | 0.06B | 0.07B | 0.06B | 0.06B | 0.07B | 0.07B | 0.08B | 0.08B | 0.07B | 0.07B | 0.08B | 0.08B | 0.09B | 0.09B | 0.10B | 0.10B | 0.12B | 0.12B | 0.12B | 0.11B | 0.12B | 0.12B | 0.11B | 0.12B | 0.12B | 0.13B | 0.13B | 0.12B | 0.12B | 0.12B | 0.11B | 0.12B | 0.11B | 0.11B | 0.11B | 0.11B | 0.12B | 0.13B | 0.14B | 0.16B | 0.16B | 0.17B | 0.16B | 0.15B | 0.14B | 0.15B | 0.16B | 0.15B | 0.15B | 0.15B | 0.16B |
|
Current Deferred Tax Assets
|
| | | | | | | | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | | | | | 0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets
|
0.00B | -0.00B | -0.00B | | | 0.00B | | | 0.00B | 0.00B | 0.00B | 0.00B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.03B | 0.02B | 0.01B | 0.01B | 0.04B | 0.03B | 0.02B | 0.02B | 0.01B | 0.01B | 0.01B | 0.01B | 0.00B | 0.01B | 0.01B | 0.01B | 0.00B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.00B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.02B | 0.02B |
|
Current Assets
|
0.10B | | 0.11B | | | | | | 0.11B | 0.10B | 0.11B | 0.11B | 0.15B | 0.14B | 0.18B | 0.15B | 0.16B | 0.16B | 0.18B | 0.24B | 0.18B | 0.16B | 0.22B | 0.20B | 0.20B | 0.20B | 0.21B | 0.23B | 0.25B | 0.28B | 0.28B | 0.29B | 0.33B | 0.33B | 0.33B | 0.33B | 0.30B | 0.31B | 0.31B | 0.29B | 0.30B | 0.31B | 0.30B | 0.30B | 0.37B | 0.30B | 0.27B | 0.30B | 0.27B | 0.41B | 0.30B | 0.28B | 0.29B | 0.32B | 0.34B | 0.41B | 0.39B | 0.39B | 0.39B | 0.39B | 0.38B | 0.37B | 0.38B | 0.38B | 0.45B | 0.48B | 0.50B |
|
Buildings
|
0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Property, Plant & Equipment (Net)
|
0.00B | | 0.00B | | | | | | 0.00B | 0.00B | 0.00B | 0.00B | 0.01B | 0.00B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.02B | 0.02B | 0.01B | 0.01B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.06B | 0.06B | 0.07B | 0.07B | 0.07B | 0.07B | 0.07B | 0.07B | 0.07B | 0.07B | 0.07B | 0.07B | 0.07B | 0.07B | 0.07B | 0.07B | 0.08B | 0.08B | 0.07B | 0.07B | 0.07B | 0.07B | 0.07B |
|
Goodwill
|
0.11B | | 0.11B | | 0.11B | | | | 0.15B | 0.15B | 0.15B | 0.15B | 0.17B | 0.17B | 0.17B | 0.17B | 0.17B | 0.17B | 0.19B | 0.19B | 0.19B | 0.19B | 0.29B | 0.29B | 0.29B | 0.29B | 0.29B | 0.28B | 0.36B | 0.36B | 0.35B | 0.35B | 0.62B | 0.62B | 0.62B | 0.62B | 0.62B | 0.61B | 0.61B | 0.61B | 0.58B | 0.58B | 0.58B | 0.58B | 0.58B | 0.58B | 0.58B | 0.58B | 0.58B | 0.58B | 0.58B | 0.58B | 0.58B | 0.58B | 0.58B | 0.58B | 0.53B | 0.53B | 0.53B | 0.53B | 0.53B | 0.53B | 0.53B | 0.53B | 0.53B | 0.53B | 0.53B |
|
Intangibles
|
0.57B | | 0.56B | | | | | | 0.79B | 0.78B | 0.78B | 0.78B | 1.40B | 1.40B | 1.38B | 1.38B | 1.37B | 1.37B | 1.40B | 1.40B | 1.39B | 1.47B | 2.16B | 2.14B | 2.13B | 2.13B | 2.12B | 2.12B | 2.32B | 2.22B | 2.18B | 2.16B | 2.90B | 2.90B | 2.89B | 2.89B | 2.78B | 2.72B | 2.72B | 2.71B | 2.51B | 2.50B | 2.49B | 2.49B | 2.48B | 2.48B | 2.48B | 2.48B | 2.48B | 2.47B | 2.69B | 2.70B | 2.70B | 2.68B | 2.67B | 2.67B | 2.34B | 2.34B | 2.33B | 2.33B | 2.32B | 2.32B | 2.32B | 2.31B | 2.30B | 2.29B | 2.29B |
|
Goodwill & Intangibles
|
0.68B | | 0.68B | | 0.11B | | | | 0.94B | 0.94B | 0.94B | 0.93B | 1.57B | 1.57B | 1.55B | 1.54B | 1.54B | 1.54B | 1.59B | 1.59B | 1.59B | 1.66B | 2.46B | 2.44B | 2.43B | 2.42B | 2.41B | 2.40B | 2.68B | 2.58B | 2.53B | 2.50B | 3.52B | 3.51B | 3.51B | 3.51B | 3.40B | 3.34B | 3.33B | 3.32B | 3.09B | 3.08B | 3.07B | 3.07B | 3.05B | 3.06B | 3.06B | 3.06B | 3.05B | 3.05B | 3.27B | 3.28B | 3.28B | 3.26B | 3.25B | 3.25B | 2.87B | 2.86B | 2.86B | 2.86B | 2.85B | 2.85B | 2.85B | 2.84B | 2.82B | 2.82B | 2.82B |
|
Long-Term Deferred Tax
|
0.00B | | 0.01B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non-Current Assets
|
0.00B | | 0.00B | | | | | | 0.01B | 0.01B | 0.01B | 0.01B | 0.04B | 0.03B | 0.03B | 0.03B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.03B | 0.03B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.04B | 0.04B | 0.00B | 0.01B | 0.01B | 0.01B | 0.01B | 0.00B | 0.06B | 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 | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.00B | 0.00B | 0.00B |
|
Non-Current Assets
|
0.70B | | 0.69B | | | | | | 0.95B | 0.95B | 0.94B | 0.94B | 1.61B | 1.61B | 1.61B | 1.58B | 1.58B | 1.57B | 1.63B | 1.62B | 1.62B | 1.69B | 2.50B | 2.48B | 2.44B | 2.44B | 2.42B | 2.41B | 2.70B | 2.60B | 2.55B | 2.52B | 3.58B | 3.57B | 3.57B | 3.57B | 3.46B | 3.45B | 3.38B | 3.37B | 3.14B | 3.15B | 3.16B | 3.16B | 3.15B | 3.15B | 3.16B | 3.17B | 3.16B | 3.15B | 3.37B | 3.38B | 3.38B | 3.36B | 3.34B | 3.34B | 2.96B | 2.95B | 2.94B | 2.95B | 2.94B | 2.94B | 2.94B | 2.95B | 2.95B | 2.95B | 2.94B |
|
Assets
|
0.80B | 0.80B | 0.80B | 0.79B | 0.79B | | | | 1.06B | 1.05B | 1.06B | 1.05B | 1.76B | 1.75B | 1.79B | 1.73B | 1.74B | 1.74B | 1.81B | 1.86B | 1.80B | 1.85B | 2.73B | 2.68B | 2.64B | 2.64B | 2.63B | 2.64B | 2.95B | 2.88B | 2.83B | 2.81B | 3.91B | 3.90B | 3.90B | 3.90B | 3.76B | 3.77B | 3.70B | 3.67B | 3.44B | 3.46B | 3.46B | 3.46B | 3.51B | 3.45B | 3.43B | 3.47B | 3.43B | 3.56B | 3.68B | 3.66B | 3.67B | 3.68B | 3.68B | 3.75B | 3.35B | 3.35B | 3.33B | 3.34B | 3.32B | 3.31B | 3.32B | 3.33B | 3.40B | 3.43B | 3.44B |
|
Accounts Payables
|
0.02B | 0.00B | 0.02B | 0.02B | 0.01B | -0.00B | | | 0.02B | 0.02B | 0.03B | 0.02B | 0.03B | 0.03B | 0.04B | 0.04B | 0.05B | 0.04B | 0.05B | 0.05B | 0.05B | 0.05B | 0.06B | 0.04B | 0.05B | 0.05B | 0.04B | 0.03B | 0.04B | 0.04B | 0.04B | 0.05B | 0.07B | 0.06B | 0.08B | 0.06B | 0.06B | 0.08B | 0.07B | 0.05B | 0.06B | 0.06B | 0.06B | 0.05B | 0.06B | 0.03B | 0.06B | 0.03B | 0.05B | 0.03B | 0.04B | 0.04B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.04B | 0.04B | 0.04B | 0.04B | 0.03B | 0.02B | 0.02B | 0.02B | 0.04B |
|
Payables
|
0.02B | 0.00B | 0.02B | 0.02B | 0.01B | -0.00B | | | 0.02B | 0.02B | 0.03B | 0.02B | 0.03B | 0.03B | 0.04B | 0.04B | 0.05B | 0.04B | 0.05B | 0.05B | 0.05B | 0.05B | 0.06B | 0.04B | 0.05B | 0.05B | 0.04B | 0.03B | 0.04B | 0.04B | 0.04B | 0.05B | 0.07B | 0.06B | 0.08B | 0.06B | 0.06B | 0.08B | 0.07B | 0.05B | 0.06B | 0.06B | 0.06B | 0.05B | 0.06B | 0.03B | 0.06B | 0.03B | 0.05B | 0.03B | 0.04B | 0.04B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.04B | 0.04B | 0.04B | 0.04B | 0.03B | 0.02B | 0.02B | 0.02B | 0.04B |
|
Accumulated Expenses
|
0.01B | | 0.02B | | | | | | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.03B | 0.03B | 0.03B | 0.03B | 0.02B | 0.02B | 0.03B | 0.02B | 0.03B | 0.04B | 0.04B | 0.04B | 0.04B | 0.05B | 0.06B | 0.06B | 0.07B | 0.08B | 0.08B | 0.08B | 0.07B | 0.08B | 0.05B | 0.05B | 0.07B | 0.07B | 0.06B | 0.06B | 0.07B | 0.08B | 0.07B | 0.07B | 0.07B | 0.07B | 0.06B | 0.07B | 0.08B | 0.07B | 0.07B | 0.07B | 0.07B | 0.07B | 0.07B | 0.06B | 0.06B | 0.07B | 0.06B | 0.05B | 0.06B | 0.06B | 0.06B | 0.06B | 0.07B |
|
Other Accumulated Expenses
|
0.00B | | 0.00B | 0.00B | 0.00B | 0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Short term Debt
|
0.00B | | 0.00B | | | | | -0.00B | | | | | | | | | | | | 0.05B | | | 0.01B | | | 0.01B | | | | | | | | | | | | | | | | | | | | | | | | | 0.01B | | | | | | | | | | | | | | | | |
|
Current Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.00B | 0.00B | 0.00B | 0.01B | 0.01B | 0.01B | 0.01B |
|
Current Taxes
|
| 0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities
|
0.03B | | 0.05B | | | | | | 0.05B | 0.05B | 0.06B | 0.05B | 0.06B | 0.06B | 0.09B | 0.09B | 0.10B | 0.08B | 0.09B | 0.13B | 0.08B | 0.08B | 0.11B | 0.09B | 0.10B | 0.10B | 0.09B | 0.09B | 0.11B | 0.10B | 0.11B | 0.13B | 0.16B | 0.15B | 0.16B | 0.15B | 0.12B | 0.14B | 0.15B | 0.13B | 0.13B | 0.14B | 0.15B | 0.15B | 0.15B | 0.13B | 0.14B | 0.13B | 0.12B | 0.13B | 0.15B | 0.14B | 0.14B | 0.16B | 0.15B | 0.16B | 0.16B | 0.15B | 0.13B | 0.13B | 0.12B | 0.11B | 0.11B | 0.10B | 0.11B | 0.11B | 0.13B |
|
Capital Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00B | 0.00B | 0.00B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 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 | 0.02B | 0.02B | 0.02B |
|
Non-Current Debt
|
0.37B | | 0.33B | | | | | 0.50B | 0.49B | 0.46B | 0.45B | 0.43B | 1.12B | 1.10B | 1.08B | 1.00B | 0.97B | 0.95B | 0.98B | 0.98B | 0.93B | 0.97B | 1.69B | 1.64B | 1.56B | 1.51B | 1.47B | 1.45B | 1.63B | 1.58B | 1.48B | 1.42B | 2.19B | 2.15B | 2.09B | 2.05B | 1.99B | 1.99B | 1.90B | 1.84B | 1.80B | 1.78B | 1.75B | 1.70B | 1.73B | 1.62B | 1.55B | 1.55B | 1.48B | 1.55B | | | 1.48B | | | | 1.35B | | | | 1.13B | | | | | | |
|
Non-Current Deferred Tax Liability
|
0.10B | | 0.10B | | | | | | 0.15B | 0.16B | 0.16B | 0.16B | 0.17B | 0.17B | 0.18B | 0.19B | 0.19B | 0.20B | 0.20B | 0.21B | 0.21B | 0.22B | 0.33B | 0.34B | 0.35B | 0.36B | 0.37B | 0.38B | 0.50B | 0.46B | 0.46B | 0.46B | 0.76B | 0.72B | 0.73B | 0.45B | 0.47B | 0.45B | 0.44B | 0.44B | 0.43B | 0.40B | 0.40B | 0.41B | 0.45B | 0.42B | 0.42B | 0.42B | 0.47B | 0.44B | 0.44B | 0.44B | 0.48B | 0.44B | 0.44B | 0.46B | 0.42B | 0.38B | 0.39B | 0.40B | 0.44B | 0.41B | 0.41B | 0.41B | 0.42B | 0.43B | 0.44B |
|
Operating Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.02B | 0.03B | 0.03B | 0.02B | 0.03B | 0.03B | 0.03B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.03B | 0.02B | 0.03B | 0.03B |
|
Other Non-Current Liabilities
|
| | | | | | | | | | | | | | | | | | 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 | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.03B | 0.03B | 0.02B | 0.02B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B |
|
Total Non-Current Liabilities
|
| | | | | | | | | | | | | | | | | | 0.00B | 0.00B | 1.23B | 0.00B | 2.13B | 2.07B | 2.01B | 1.97B | 1.94B | 1.92B | 2.20B | 2.14B | 2.05B | 2.01B | 3.07B | 3.02B | 2.98B | 2.66B | 2.56B | 2.58B | 2.48B | 2.41B | 2.33B | 2.34B | 2.33B | 2.29B | 2.32B | 2.20B | 2.13B | 2.13B | 2.06B | 2.13B | 2.21B | 2.13B | 2.09B | 2.09B | 2.05B | 2.05B | 1.90B | 1.86B | 1.79B | 1.73B | 1.65B | 1.62B | 1.58B | 1.54B | 1.56B | 1.57B | 1.61B |
|
Total Liabilities
|
0.51B | | 0.49B | | | | | | 0.70B | 0.67B | 0.66B | 0.64B | 1.36B | 1.33B | 1.35B | 1.27B | 1.26B | 1.24B | 1.27B | 1.32B | 1.23B | 1.27B | 2.13B | 2.07B | 2.01B | 1.97B | 1.94B | 1.92B | 2.20B | 2.14B | 2.06B | 2.01B | 3.09B | 3.04B | 3.01B | 2.68B | 2.58B | 2.61B | 2.50B | 2.43B | 2.35B | 2.36B | 2.35B | 2.31B | 2.34B | 2.22B | 2.16B | 2.15B | 2.07B | 2.14B | 2.21B | 2.14B | 2.09B | 2.10B | 2.06B | 2.06B | 1.91B | 1.87B | 1.80B | 1.74B | 1.66B | 1.63B | 1.59B | 1.54B | 1.57B | 1.58B | 1.62B |
|
Total Debt
|
0.38B | | 0.34B | | | | | 0.50B | 0.49B | 0.46B | 0.45B | 0.43B | 1.12B | 1.10B | 1.08B | 1.00B | 0.97B | 0.95B | 0.98B | 1.03B | 0.93B | 0.97B | 1.69B | 1.64B | 1.56B | 1.52B | 1.47B | 1.45B | 1.63B | 1.58B | 1.48B | 1.42B | 2.19B | 2.15B | 2.09B | 2.05B | 1.99B | 1.99B | 1.90B | 1.84B | 1.80B | 1.78B | 1.75B | 1.70B | 1.73B | 1.62B | 1.55B | 1.55B | 1.48B | 1.55B | 0.01B | | 1.48B | | | | 1.35B | | | | 1.13B | | | | | | |
|
Common Equity
|
0.29B | | -0.00B | | 0.33B | | | | 0.36B | 0.38B | 0.39B | 0.40B | 0.40B | 0.42B | 0.44B | 0.46B | 0.48B | 0.50B | 0.54B | 0.54B | 0.56B | 0.59B | 0.59B | 0.61B | 0.63B | 0.66B | 0.69B | 0.72B | 0.74B | 0.74B | 0.77B | 0.80B | 0.82B | 0.86B | 0.90B | 1.22B | 1.18B | 1.16B | 1.19B | 1.23B | 1.10B | 1.10B | 1.11B | 1.16B | 1.17B | 1.23B | 1.28B | 1.32B | 1.36B | 1.42B | 1.46B | 1.52B | 1.58B | 1.58B | 1.62B | 1.69B | 1.45B | 1.48B | 1.54B | 1.60B | 1.66B | 1.68B | 1.73B | 1.79B | 1.83B | 1.86B | 1.82B |
|
Shareholder's Equity
|
0.29B | 0.63B | 0.31B | 0.61B | 0.33B | 0.61B | 0.60B | 763.07B | 0.36B | 0.38B | 0.39B | 0.40B | 0.40B | 0.42B | 0.44B | 0.46B | 0.48B | 0.50B | 0.54B | 0.54B | 0.56B | 0.59B | 0.59B | 0.61B | 0.63B | 0.66B | 0.69B | 0.72B | 0.74B | 0.74B | 0.77B | 0.80B | 0.82B | 0.86B | 0.90B | 1.22B | 1.18B | 1.16B | 1.19B | 1.23B | 1.10B | 1.10B | 1.11B | 1.16B | 1.17B | 1.23B | 1.28B | 1.32B | 1.36B | 1.42B | 1.46B | 1.52B | 1.58B | 1.58B | 1.62B | 1.69B | 1.45B | 1.48B | 1.54B | 1.60B | 1.66B | 1.68B | 1.73B | 1.79B | 1.83B | 1.86B | 1.82B |
|
Liabilities and Shareholders Equity
|
0.80B | 0.80B | 0.80B | 0.79B | 0.79B | | | | 1.06B | 1.05B | 1.06B | 1.05B | 1.76B | 1.75B | 1.79B | 1.73B | 1.74B | 1.74B | 1.81B | 1.86B | 1.80B | 1.85B | 2.73B | 2.68B | 2.64B | 2.64B | 2.63B | 2.64B | 2.95B | 2.88B | 2.83B | 2.81B | 3.91B | 3.90B | 3.90B | 3.90B | 3.76B | 3.77B | 3.70B | 3.67B | 3.44B | 3.46B | 3.46B | 3.46B | 3.51B | 3.45B | 3.43B | 3.47B | 3.43B | 3.56B | 3.68B | 3.66B | 3.67B | 3.68B | 3.68B | 3.75B | 3.35B | 3.35B | 3.33B | 3.34B | 3.32B | 3.31B | 3.32B | 3.33B | 3.40B | 3.43B | 3.44B |
|
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 | 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 | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B |
|
Retained Earnings
|
| | | | | | | | -0.03B | -0.01B | 0.00B | 0.01B | 0.01B | 0.03B | 0.04B | 0.06B | 0.08B | 0.10B | 0.13B | 0.13B | 0.15B | 0.17B | 0.18B | 0.20B | 0.23B | 0.25B | 0.29B | 0.31B | 0.33B | 0.32B | 0.35B | 0.39B | 0.40B | 0.43B | 0.46B | 0.78B | 0.74B | 0.77B | 0.80B | 0.84B | 0.70B | 0.74B | 0.77B | 0.81B | 0.84B | 0.89B | 0.93B | 0.97B | 1.01B | 1.07B | 1.11B | 1.16B | 1.21B | 1.27B | 1.32B | 1.37B | 1.13B | 1.19B | 1.24B | 1.29B | 1.34B | 1.39B | 1.44B | 1.51B | 1.56B | 1.60B | 1.65B |
|
Other Preferred Equity
|
| | | | | | | | | | | | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |