|
Cash & Equivalents
|
0.67B | 0.73B | 0.82B | 2.14B | 0.55B | 0.54B | 0.53B | 3.11B | 0.96B | 1.40B | 1.13B | 4.02B | 1.36B | 1.33B | 1.23B | 4.31B | 1.62B | 1.89B | 1.58B | 4.42B | 4.08B | 4.09B | 4.11B | 3.71B | 1.73B | 3.84B | 4.50B | 4.21B | 4.07B | 4.20B | 4.35B | 2.12B | 0.31B | 2.57B | 2.61B | 0.30B | 2.65B | 2.44B | 2.89B | 0.23B | 2.35B | 2.27B | 2.38B | 0.83B | 4.27B | 4.96B | 5.70B | 4.25B | 4.28B | 4.24B | 4.74B | 4.04B | 5.26B | 4.59B | 5.61B | 1.04B | 1,743.12B | 6.13B | 6.14B | 0.29B | 5.18B | 5.87B | 0.36B | 4.86B | 4.67B | 5.00B | 0.37B |
|
Short-term Investments
|
1.49B | 2.92B | 3.50B | 4.79B | 5.16B | 5.39B | 2.34B | 3.87B | | | | 1.94B | | | | 1.70B | | | | 2.80B | | 1.65B | | 1.35B | | | | 2.88B | | | | 3.58B | 3.43B | 3.32B | 4.27B | 5.26B | | 5.66B | 6.71B | 6.23B | 6.51B | | | 6.69B | 7.94B | 7.98B | | 10.47B | 8.21B | 7.76B | | 11.36B | | 2.93B | 2.12B | 1.85B | 0.01B | | | 2.99B | | | | 6.11B | | | |
|
Cash & Current Investments
|
2.16B | 3.66B | 4.32B | 6.93B | 5.71B | 5.93B | 2.87B | 6.99B | 0.96B | 1.40B | 1.13B | 5.97B | 1.36B | 1.33B | 1.23B | 6.01B | 1.62B | 1.89B | 1.58B | 7.22B | 4.08B | 5.74B | 4.11B | 5.06B | 1.73B | 3.84B | 4.50B | 7.09B | 4.07B | 4.20B | 4.35B | 5.69B | 3.74B | 5.89B | 6.88B | 5.56B | 2.65B | 8.10B | 9.60B | 6.46B | 8.86B | 2.27B | 2.38B | 7.52B | 12.21B | 12.94B | 5.70B | 14.73B | 12.49B | 12.00B | 4.74B | 15.40B | 5.26B | 7.52B | 7.73B | 2.90B | 1,743.13B | 6.13B | 6.14B | 3.28B | 5.18B | 5.87B | 0.36B | 10.97B | 4.67B | 5.00B | 0.37B |
|
Receivables - Net
|
| | | | | | | 8.15B | | | | 10.01B | | | | 10.16B | | | | 10.84B | | 11.93B | | 10.88B | | | | 8.30B | | | | 2.78B | | | | 3.50B | | 4.10B | 4.00B | 3.52B | 3.96B | | | 3.39B | 3.09B | 2.58B | | 7.26B | 3.69B | 4.39B | | 8.50B | | 0.05B | 0.04B | 0.10B | | | | 0.18B | | | | 7.77B | | | |
|
Receivables - Other
|
0.04B | -0.00B | 0.14B | 0.11B | -0.07B | -0.08B | 0.15B | 0.15B | | | | | | | | 1.84B | | | | 1.78B | | 1.77B | | 1.81B | | | | 0.21B | | | | 0.21B | 0.24B | 0.33B | 0.19B | 0.19B | | 0.27B | 0.19B | 0.18B | 0.28B | | | 0.27B | 0.26B | 0.31B | | 1.34B | 0.42B | 0.33B | | 1.78B | | 0.18B | 0.19B | 0.15B | 0.00B | | | 0.05B | | | | 1.62B | | | |
|
Receivables
|
| | | | | | | 8.29B | | | | 10.01B | | | | 12.00B | | | | 12.63B | | 13.70B | | 12.68B | | | | 8.51B | | | | 3.00B | | | | 3.69B | | 4.37B | 4.19B | 3.70B | 4.24B | | | 3.67B | 3.36B | 2.89B | | 8.60B | 4.12B | 4.72B | | 10.28B | | 0.23B | 0.23B | 0.25B | | | | 0.23B | | | | 9.40B | | | |
|
Raw Materials
|
| 0.00B | 0.00B | 0.00B | | | | 0.01B | | | | | | | | | | | | | | | | | | | | | | | | 1.68B | | | | 2.11B | | | | 2.50B | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Work In Process
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.34B | | | | 1.56B | | | | 1.73B | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Finished Goods
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.04B | | | | 1.38B | | | | 1.67B | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Inventory
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.24B | | | | 9.76B | | | | 10.78B | | | | 9.56B | | | | 8.62B | | | | 13.60B | | | | 11.88B | | | | 11.04B | | | | 10.19B | | | |
|
Prepaid Assets
|
-0.03B | -0.02B | -0.04B | 0.00B | -0.04B | -0.03B | -0.05B | -0.00B | | | | | | | | | | | | | | | | | | | | | | | | 0.09B | | | | 0.13B | | | | 0.11B | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Assets
|
9.45B | 16.07B | 9.87B | 17.37B | 11.90B | 13.51B | 10.84B | 24.46B | | | | 29.35B | | | | 29.05B | | | | 29.88B | | 30.97B | | 30.11B | | | | 17.37B | | | | 17.72B | 10.70B | 11.01B | 12.18B | 18.07B | | 14.52B | 15.96B | 18.11B | 15.66B | | | 15.57B | 17.47B | 16.43B | | 15.70B | 18.35B | 18.79B | | 20.39B | | 3.23B | 2.59B | 5.39B | 0.01B | | | 3.53B | | | | 31.66B | | | |
|
Buildings
|
| | | 3.39B | | | | 4.14B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Construction in Progress
|
| | | 3.30B | | | | 2.33B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Land & Improvements
|
| | | 0.83B | | | | 0.98B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Property, Plant & Equipment (Net)
|
10.67B | 17.01B | 12.87B | 18.75B | 14.95B | 15.20B | 15.33B | 22.49B | | | | 24.88B | | | | 29.71B | | | | 33.74B | | 34.49B | | 32.52B | | | | 29.86B | | | | 29.23B | | | | 28.82B | | 19.70B | 18.78B | 26.64B | 17.75B | | | 17.14B | 16.97B | 16.57B | | 26.30B | 18.06B | 17.79B | | 25.01B | | 0.11B | 0.11B | 23.41B | 0.03B | | | 0.15B | | | | 28.63B | | | |
|
Long-Term Investments
|
| 5.04B | | 5.44B | | | | 2.92B | | | | 3.35B | | | | 2.80B | | | | 3.59B | | 4.17B | | 3.75B | | | | 3.41B | | | | 3.36B | | | | 3.22B | | | | 3.24B | | | | 3.34B | | | | 3.47B | | | | 3.81B | | | | 3.68B | | | | 3.81B | | | | 3.40B | | | |
|
Goodwill
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.19B | | | | 1.22B | | | | 0.84B | | | | 0.93B | | | | 0.81B | | | | 0.62B | | | | 0.33B | | | | 0.31B | | | | 0.26B | | | |
|
Intangibles
|
0.12B | 0.49B | 0.13B | 0.54B | -0.00B | 0.15B | 0.14B | 4.08B | -0.05B | | | 4.59B | | | | 5.21B | | | | 5.59B | | 5.73B | | 32.52B | | | | 5.54B | | | | 5.27B | 19.12B | 19.45B | 19.18B | 0.48B | | 0.49B | 0.47B | 4.59B | 0.59B | | | 0.60B | 0.60B | 0.55B | | 3.98B | 0.53B | 0.50B | | 3.52B | | 0.01B | 0.01B | 0.01B | | | | 0.01B | | | | 3.43B | | | |
|
Goodwill & Intangibles
|
0.12B | 0.49B | 0.13B | 0.54B | -0.00B | 0.15B | 0.14B | 4.08B | -0.05B | | | 4.59B | | | | 5.21B | | | | 5.59B | | 5.73B | | 32.52B | | | | 5.54B | | | | 6.46B | 19.12B | 19.45B | 19.18B | 1.70B | | 0.49B | 0.47B | 5.43B | 0.59B | | | 1.54B | 0.60B | 0.55B | | 4.79B | 0.53B | 0.50B | | 4.14B | | 0.01B | 0.01B | 0.34B | | | | 0.32B | | | | 3.69B | | | |
|
Long-Term Deferred Tax
|
0.05B | 0.12B | 0.17B | 0.25B | 0.25B | 0.21B | 0.18B | 0.48B | | | | 0.75B | | | | 0.92B | | | | 1.08B | | 1.14B | | 1.11B | | | | 1.15B | | | | 1.30B | | | | 1.32B | | | | 2.81B | | | | 2.26B | | | | 1.21B | | | | 1.24B | | | | 2.60B | 0.00B | | | 2.55B | | | | 2.60B | | | |
|
Other Non-Current Assets
|
| | | 0.63B | | | | 5.67B | | | | 4.18B | | | | 3.55B | | | | 4.21B | | 3.67B | | 2.27B | | | | 1.56B | | | | 1.86B | 1.84B | 1.97B | 1.44B | 1.26B | | 1.18B | 1.18B | 1.04B | 1.07B | | | 1.07B | 1.01B | 0.97B | | 1.40B | 1.07B | 1.14B | | 1.79B | | 0.88B | 0.81B | 0.78B | | | | 0.86B | | | | 1.85B | | | |
|
Non-Current Assets
|
17.07B | 19.52B | 21.05B | 25.35B | 24.16B | 24.81B | 27.92B | 36.90B | | | | 39.22B | | | | 43.90B | | | | 49.81B | | 51.19B | | 48.56B | | | | 18.38B | | | | 17.79B | 34.99B | 35.66B | 34.75B | 35.11B | | 35.58B | 34.13B | 15.73B | 33.47B | | | 31.91B | 31.67B | 30.86B | | 38.69B | 34.06B | 33.86B | | 37.90B | | 37.71B | 35.46B | 34.50B | 0.47B | | | 35.64B | | | | 42.66B | | | |
|
Assets
|
26.51B | 29.31B | 30.92B | 43.18B | 36.06B | 38.32B | 38.76B | 61.36B | 44.51B | 47.74B | 48.49B | 68.57B | 46.68B | 45.67B | 46.54B | 72.95B | 76.24B | 75.05B | 75.20B | 79.68B | 80.64B | 82.16B | 82.85B | 78.66B | 76.98B | 76.32B | 71.35B | 89.27B | 66.34B | 68.44B | 68.84B | 87.88B | 68.19B | 70.46B | 70.69B | 91.77B | 75.13B | 50.10B | 50.09B | 48.03B | 70.96B | 67.87B | 66.80B | 87.24B | 49.14B | 47.28B | | 90.58B | 52.40B | 52.65B | 77.89B | 0.73B | 81.90B | 40.94B | 38.04B | 114.46B | 0.48B | | 78.46B | 39.18B | 77.77B | 76.88B | 75.50B | 74.29B | | 72.30B | 74.08B |
|
Accounts Payables
|
-0.25B | -0.24B | -0.11B | 0.63B | 0.81B | 0.70B | 0.67B | 1.16B | 1.53B | 1.31B | 1.38B | 1.22B | 1.10B | 1.10B | 0.90B | 0.90B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Notes Payables
|
0.46B | 0.80B | 0.40B | 2.77B | 0.44B | 1.24B | 0.99B | 0.00B | 2.21B | 3.14B | 3.40B | 2.01B | 2.04B | 2.13B | 2.63B | 1.95B | 3.10B | 2.47B | 1.70B | 1.82B | | | | 1.14B | | | | | | | | 6.91B | | | | 7.39B | | | | 6.64B | | | | | | | | | | | | | | | | | 0.01B | | | | | | | | | | |
|
Dividends payables
|
| | | 0.00B | | | | 0.00B | | | | | | | | | | | | | | | | | | | | | | | | 0.01B | | | | 0.01B | | | | 0.01B | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Payables
|
0.21B | 0.56B | 0.29B | 3.41B | 1.25B | 1.94B | 1.66B | 1.17B | 3.74B | 4.45B | 4.78B | 3.23B | 3.15B | 3.23B | 3.53B | 2.85B | 3.10B | 2.47B | 1.70B | 1.82B | | | | 1.14B | | | | | | | | 6.91B | | | | 7.39B | | | | 6.65B | | | | | | | | | | | | | | | | | 0.01B | | | | | | | | | | |
|
Accumulated Expenses
|
0.11B | 0.02B | -0.01B | 0.30B | 0.11B | 0.00B | 0.01B | 0.42B | | | | -0.01B | | | | 0.02B | | | | 0.11B | | | | | | | | | | | | 0.58B | | | | 0.59B | | | | 0.64B | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Accumulated Expenses
|
0.01B | 0.01B | 0.02B | 0.12B | 0.02B | 0.07B | 0.07B | 1.29B | 0.08B | 0.06B | 0.06B | 1.57B | 0.06B | 0.06B | 0.05B | 2.13B | 2.54B | 2.65B | 2.63B | 2.42B | 2.35B | 2.44B | 2.13B | 2.52B | 1.82B | 1.95B | 1.99B | 1.74B | 1.66B | 1.77B | 1.82B | 0.03B | 1.74B | 1.66B | 1.51B | 0.05B | 1.68B | 1.58B | 1.56B | 0.05B | 1.61B | 1.56B | 1.45B | 1.39B | 1.58B | 1.47B | | 1.45B | 1.67B | 1.71B | 1.54B | 1.49B | 1.70B | | | 1.30B | 0.00B | | 1.06B | 0.01B | 0.97B | 0.96B | 0.91B | 0.84B | | 0.86B | 0.92B |
|
Short term Debt
|
| | | 0.00B | | | | 9.26B | | | | 9.44B | 9.30B | 9.85B | 10.18B | 9.67B | 11.23B | 10.82B | 9.81B | 10.11B | 11.23B | 11.14B | 11.76B | 11.25B | 12.32B | 12.64B | 11.76B | 10.70B | 9.83B | 9.71B | 8.55B | 8.82B | 8.65B | 10.03B | 9.86B | 10.19B | 10.35B | 10.83B | 10.52B | 9.13B | 8.45B | 7.70B | 7.01B | 0.98B | 8.35B | 8.76B | | 7.76B | 8.27B | 7.46B | 7.35B | 10.07B | 9.22B | | | 8.78B | | | 9.21B | 8.31B | 9.29B | 8.93B | 8.68B | 7.99B | | 8.42B | 8.66B |
|
Current Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.02B | | | | 0.02B | | | | 0.01B | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Taxes
|
-0.57B | -1.23B | -1.31B | 0.34B | 0.09B | 0.45B | 0.20B | 0.69B | 0.42B | 0.36B | 0.13B | 0.45B | 0.19B | 0.14B | 0.17B | 0.51B | 0.54B | 0.28B | 0.31B | 0.34B | 0.32B | 0.34B | 0.37B | 0.42B | 0.40B | 0.33B | 0.30B | 0.33B | 0.30B | 0.26B | 0.26B | 0.39B | 0.42B | 0.40B | 0.42B | 0.47B | 0.71B | 0.68B | 0.78B | 0.84B | 1.04B | 0.56B | 0.59B | 0.20B | 0.38B | 0.30B | | 0.33B | 0.53B | 0.91B | 1.41B | 0.42B | 1.33B | | | 0.37B | 0.00B | | 0.24B | 0.24B | 0.17B | 0.16B | 0.19B | 0.25B | | 0.26B | 0.25B |
|
Current Deferred Revenue
|
| -0.00B | 0.01B | 0.70B | | 0.03B | 0.01B | 0.88B | | | | | | | | | | | | | | | | | | | | | | | | 0.01B | | | | 0.01B | | | | 0.04B | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities
|
2.32B | 7.22B | 1.91B | 7.96B | 2.70B | 4.67B | 4.28B | 16.16B | 5.01B | 6.07B | 5.83B | 17.15B | 4.19B | 4.21B | 4.52B | 18.20B | 20.81B | 19.39B | 18.18B | 19.10B | 20.62B | 20.47B | 20.51B | 20.19B | 20.52B | 20.15B | 18.92B | 15.71B | 16.54B | 16.31B | 15.14B | 16.26B | 15.92B | 16.80B | 16.28B | 3.23B | 18.29B | 3.79B | 3.86B | 16.38B | 16.86B | 15.20B | 14.06B | 2.84B | 3.51B | 3.89B | | 15.08B | 5.17B | 4.77B | 16.77B | 17.82B | 19.58B | 0.27B | 0.09B | 0.09B | 0.01B | | 16.81B | 1.38B | 17.38B | 17.00B | 16.70B | 16.36B | | 15.88B | 16.08B |
|
Capital Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.08B | | | | 0.07B | | | | 0.08B | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Debt
|
| | | 0.06B | | | | 9.43B | 6.30B | 6.48B | 7.71B | 8.17B | 8.12B | 7.48B | 6.89B | 13.26B | 13.33B | 13.77B | 13.28B | 14.66B | 15.07B | 15.07B | 15.31B | 14.06B | 13.23B | 12.72B | 11.67B | 11.11B | 10.21B | 11.00B | 10.88B | 10.83B | 9.99B | 9.80B | 10.00B | 8.85B | 9.33B | 8.90B | 9.18B | 8.80B | 9.29B | 8.80B | 9.65B | 10.12B | 11.42B | 11.01B | | 10.57B | 11.18B | 10.66B | 12.39B | 10.47B | 10.71B | | | 9.13B | 0.04B | | 12.07B | 11.39B | 11.60B | 11.99B | 10.44B | 10.69B | | 11.21B | 11.17B |
|
Non-Current Deffered Revenue
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.02B | | | | 0.02B | | | | 0.04B | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Pension
|
| 0.00B | | 0.01B | | | | 0.44B | 0.18B | 0.10B | 0.18B | 0.15B | 0.15B | 0.13B | 0.17B | 0.32B | 0.44B | 0.36B | 0.37B | 0.26B | 0.27B | 0.31B | 0.40B | 0.27B | 0.34B | 0.33B | 0.33B | 0.16B | 0.19B | 0.22B | 0.26B | 0.11B | 0.12B | 0.12B | 0.14B | 0.12B | 0.19B | 0.16B | 0.20B | 0.13B | 0.17B | 0.21B | 0.27B | 0.15B | 0.19B | 0.18B | | 0.13B | 0.15B | 0.15B | 0.19B | 0.03B | 0.05B | | | 0.03B | | | 0.04B | 0.03B | 0.05B | 0.05B | 0.06B | 0.03B | | 0.04B | 0.05B |
|
Minority Interest
|
| | | 0.65B | 0.01B | 0.04B | 0.08B | 0.11B | -0.12B | -0.10B | -0.07B | -0.08B | 0.05B | -0.09B | -0.08B | -0.15B | 0.05B | 0.06B | -0.07B | -0.07B | -0.01B | -0.08B | -0.07B | -0.07B | -0.02B | -0.08B | -0.17B | 3.29B | -0.03B | -0.10B | -0.20B | -0.28B | 0.11B | 0.13B | 0.16B | 3.37B | 0.08B | 0.13B | 0.15B | 0.18B | 0.03B | 0.09B | 0.14B | 0.13B | 0.03B | 0.09B | 0.13B | 2.99B | 0.12B | 0.23B | 0.43B | 4.85B | 0.18B | 0.37B | 0.51B | 0.31B | | 0.18B | 0.25B | 0.15B | 0.12B | 0.17B | 0.15B | 4.35B | 0.03B | -0.18B | -0.09B |
|
Liabilities from Discontinued Operations
|
| | | | | | | | | | | 0.20B | | | | | | | | | | | | 0.55B | 0.06B | 0.01B | 0.06B | 0.03B | | | | | 0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability
|
| 0.15B | 0.26B | 0.46B | 0.43B | 0.34B | 0.40B | 0.91B | 0.39B | 0.44B | 0.29B | 1.02B | 0.56B | 0.51B | 0.57B | 1.35B | 1.33B | 1.31B | 1.45B | 1.62B | 1.53B | 1.61B | 1.64B | 1.69B | 1.69B | 1.70B | 1.44B | 1.45B | 1.42B | 1.42B | 1.50B | 1.42B | 1.48B | 1.58B | 1.60B | 1.72B | 1.78B | 1.62B | 1.54B | 3.06B | 1.48B | 1.47B | 1.40B | 2.64B | 1.32B | 1.22B | | 1.18B | 1.22B | 1.23B | 1.14B | 2.47B | 2.93B | | | 2.15B | 0.06B | | 2.28B | 2.09B | 2.11B | 2.02B | 2.03B | 1.93B | | 0.48B | 0.54B |
|
Operating Leases
|
| | | 7.76B | | | | 11.55B | | | | 13.23B | | | | 33.90B | | | | 36.45B | | | | 36.87B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non-Current Liabilities
|
0.00B | 0.01B | 0.03B | 0.27B | 0.00B | 0.06B | 0.02B | 0.07B | 0.00B | 0.00B | 0.00B | 0.07B | 0.00B | 0.00B | 0.00B | 0.35B | 0.38B | 0.33B | 0.27B | 0.25B | 0.23B | 0.21B | 0.20B | 0.26B | 0.12B | 0.11B | 0.06B | -1.35B | 0.07B | 0.07B | 0.05B | -1.08B | 0.05B | 0.05B | 0.05B | -1.17B | 0.04B | -1.56B | -1.45B | -1.54B | 0.09B | 0.08B | 0.08B | -1.44B | -1.58B | -1.57B | | -2.40B | -2.45B | -2.39B | 0.04B | 0.13B | 0.08B | -2.19B | -1.58B | -1.53B | 0.00B | | 0.09B | -1.41B | 0.08B | 0.08B | 0.08B | 0.07B | | 0.07B | 0.07B |
|
Total Non-Current Liabilities
|
4.58B | 4.98B | 5.18B | 8.04B | 5.39B | 5.20B | 5.73B | 11.14B | 6.92B | 7.14B | 8.32B | 15.81B | 9.00B | 8.25B | 7.78B | 15.70B | 15.93B | 16.25B | 15.87B | 17.35B | 17.58B | 17.70B | 18.11B | 16.69B | 15.92B | 15.33B | 13.84B | 8.67B | 12.32B | 13.22B | 13.31B | 8.57B | 12.23B | 12.10B | 12.36B | 3.78B | 12.08B | 3.63B | 4.45B | 6.48B | 12.06B | 11.54B | 12.36B | 5.76B | 7.32B | 6.14B | | 13.02B | 6.14B | 6.11B | 14.87B | 13.17B | 14.85B | 3.43B | 3.14B | 2.84B | 0.10B | | 15.68B | 1.76B | 14.91B | 15.19B | 13.63B | 13.77B | | 13.11B | 13.20B |
|
Total Liabilities
|
6.89B | 7.27B | 7.09B | 16.01B | 8.09B | 9.87B | 10.01B | 27.30B | 11.93B | 13.21B | 14.16B | 32.95B | 13.19B | 12.47B | 12.30B | 33.90B | 36.74B | 35.64B | 34.05B | 36.45B | 38.20B | 38.18B | 38.62B | 36.87B | 36.44B | 35.48B | 32.76B | 36.52B | 28.87B | 29.53B | 28.45B | 36.28B | 28.15B | 28.90B | 28.64B | 35.98B | 30.37B | 7.42B | 8.31B | 35.73B | 28.92B | 26.74B | 26.42B | 34.32B | 10.84B | 10.03B | | 34.83B | 11.32B | 10.88B | 31.64B | 39.37B | 34.43B | 3.71B | 3.24B | 36.91B | 0.12B | | 32.49B | 3.15B | 32.29B | 32.18B | 30.33B | 30.14B | | 28.99B | 29.28B |
|
Total Debt
|
| | | 0.07B | | | | 18.69B | 6.30B | 6.48B | 7.71B | 17.60B | 17.41B | 17.33B | 17.07B | 22.94B | 24.57B | 24.58B | 23.09B | 24.76B | 26.31B | 26.21B | 27.07B | 25.31B | 25.56B | 25.36B | 23.44B | 21.81B | 20.04B | 20.71B | 19.44B | 19.65B | 18.64B | 19.83B | 19.86B | 19.04B | 19.68B | 19.73B | 19.69B | 17.93B | 17.74B | 16.50B | 16.66B | 11.10B | 19.76B | 19.77B | | 18.33B | 19.45B | 18.12B | 19.74B | 20.54B | 19.92B | | | 17.90B | 0.04B | | 21.28B | 19.70B | 20.90B | 20.93B | 19.12B | 18.68B | | 19.63B | 19.83B |
|
Common Equity
|
19.62B | 22.05B | 23.83B | 27.18B | 27.97B | 28.45B | 28.74B | 34.07B | 32.58B | 34.53B | 34.33B | 35.62B | 33.49B | 33.20B | 34.24B | 39.05B | 39.50B | 39.40B | 41.15B | 43.23B | 42.44B | 43.98B | 44.23B | 41.76B | 40.55B | 40.84B | 38.59B | 38.93B | 37.47B | 38.90B | 40.39B | 39.61B | 40.04B | 41.56B | 42.05B | 41.52B | 44.76B | 42.68B | 41.77B | 40.17B | 42.04B | 41.14B | 40.38B | 38.82B | 38.30B | 0.40B | | 42.64B | 0.43B | 41.76B | 46.25B | 46.31B | 47.47B | 0.38B | 0.36B | 0.36B | | | 45.97B | 36.03B | 45.49B | 44.70B | 45.17B | 44.15B | | 43.31B | 44.81B |
|
Shareholder's Equity
|
| | | | | | | | | | | | | | | | | | | | | | | 41.76B | | | | 38.93B | | | | 39.61B | | | | 42.77B | | | | 38.45B | | | | 37.84B | | | | 39.62B | | | | 42.57B | | | | 38.65B | 0.37B | | | 41.07B | | | | 39.79B | | | |
|
Liabilities and Shareholders Equity
|
26.51B | 29.31B | 30.92B | 43.18B | 36.06B | 38.32B | 38.76B | 61.36B | 44.51B | 47.74B | 48.49B | 68.57B | 46.68B | 45.67B | 46.54B | 72.95B | 76.24B | 75.05B | 75.20B | 79.68B | 80.64B | 82.16B | 82.85B | 78.66B | 76.98B | 76.32B | 71.35B | 89.27B | 66.34B | 68.44B | 68.84B | 87.88B | 68.19B | 70.46B | 70.69B | 91.77B | 75.13B | 50.10B | 50.09B | 48.03B | 70.96B | 67.87B | 66.80B | 87.24B | 49.14B | 47.28B | | 90.58B | 52.40B | 52.65B | 77.89B | 0.73B | 81.90B | 40.94B | 38.04B | 114.46B | 0.48B | | 78.46B | 39.18B | 77.77B | 76.88B | 75.50B | 74.29B | | 72.30B | 74.08B |
|
Treasury Shares
|
| | | | | | | -2.12B | -2.14B | -2.21B | -2.21B | -2.09B | -2.12B | -2.08B | -2.12B | -2.20B | -2.22B | -2.14B | -1.43B | -1.49B | -1.48B | -1.53B | -1.54B | -1.42B | -1.40B | -1.40B | -1.32B | 1.33B | -1.28B | -1.32B | -1.37B | 1.33B | -1.33B | -1.36B | -1.36B | 1.39B | -1.43B | -1.42B | -1.37B | 1.36B | -1.34B | -1.30B | -1.27B | 1.28B | -1.27B | -1.29B | | 2.14B | -2.26B | -2.24B | -2.17B | -1.60B | -2.04B | | | 1.39B | | | -1.44B | 1.43B | -1.42B | -1.38B | -1.14B | -1.11B | | -0.84B | -0.85B |
|
Retained Earnings
|
17.95B | 19.97B | 21.60B | 23.98B | 25.30B | 25.91B | 26.17B | 31.72B | 32.39B | 34.55B | 34.65B | 33.85B | 33.75B | 33.75B | 34.84B | 37.13B | 37.15B | 36.20B | 36.82B | 38.77B | 38.09B | 39.96B | 40.18B | 37.80B | 37.08B | 37.39B | 34.52B | 36.21B | 33.70B | 34.99B | 36.64B | 37.17B | 36.08B | 37.15B | 37.71B | 40.31B | 41.12B | 42.54B | 41.59B | 40.09B | 39.66B | 38.68B | 37.99B | 38.62B | 38.26B | 37.24B | | 41.24B | 41.72B | 42.36B | 43.51B | 43.55B | 43.84B | 37.97B | 35.01B | 34.92B | | | 41.40B | 36.04B | 40.84B | 39.85B | 40.14B | 38.55B | | 38.14B | 38.73B |