|
Cash & Equivalents
|
0.00B | 0.01B | 0.01B | 0.00B | 0.06B | 0.06B | 0.08B | 0.06B | 0.36B | 0.37B | 0.24B | 0.40B | 0.88B | 0.83B | 0.38B | 0.27B | 0.18B | 0.58B | 0.27B | 0.84B | 0.80B | 0.87B | 1.03B | 1.14B | 0.87B | 1.48B | 2.47B | 1.53B | 1.94B | 0.31B | 0.34B | 0.99B | 0.22B | 0.15B | 0.36B | 1.05B | 0.81B | 1.18B | 1.04B | 1.19B | 1.12B | 0.74B | 0.78B | 0.66B | 1.16B | 0.49B | 0.26B | 0.59B | 0.61B | 0.49B | 0.21B | 0.09B | 0.15B | 0.33B | 0.33B | 0.79B | 0.87B | 0.62B | 1.06B | 0.18B | 0.28B |
|
Short-term Investments
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.35B | 0.35B | 0.35B | 0.35B | | | | | | | | | | | |
|
Cash & Current Investments
|
0.00B | 0.01B | 0.01B | 0.00B | 0.06B | 0.06B | 0.08B | 0.06B | 0.36B | 0.37B | 0.24B | 0.40B | 0.88B | 0.83B | 0.38B | 0.27B | 0.18B | 0.58B | 0.27B | 0.84B | 0.80B | 0.87B | 1.03B | 1.14B | 0.87B | 1.48B | 2.47B | 1.53B | 1.94B | 0.31B | 0.34B | 0.99B | 0.22B | 0.15B | 0.36B | 1.05B | 0.81B | 1.18B | 1.04B | 1.19B | 1.12B | 0.74B | 0.78B | 0.66B | 1.16B | 0.49B | 0.61B | 0.93B | 0.96B | 0.84B | 0.21B | 0.09B | 0.15B | 0.33B | 0.33B | 0.79B | 0.87B | 0.62B | 1.06B | 0.18B | 0.28B |
|
Receivables - Net
|
| | | 0.01B | 0.05B | 0.06B | 0.06B | 0.06B | 0.07B | 0.07B | 0.07B | 0.08B | 0.08B | 0.19B | 0.40B | 0.41B | 0.41B | 0.35B | 0.40B | 0.37B | 0.37B | 0.39B | 0.37B | 0.39B | 0.41B | 0.48B | 0.48B | 0.48B | 0.47B | 0.57B | 0.53B | 0.46B | 0.45B | 0.50B | 0.47B | 0.45B | 0.45B | 0.55B | 0.42B | 0.44B | 0.45B | 0.55B | 0.56B | 0.45B | 0.53B | 0.48B | 0.55B | 0.54B | 0.54B | 0.58B | 0.56B | 0.51B | 0.59B | 0.57B | 0.54B | 0.58B | 0.61B | 0.70B | 0.69B | 0.74B | 0.68B |
|
Receivables - Other
|
| | | 0.00B | | 0.01B | 0.00B | 0.00B | 0.00B | | | 0.00B | | | | 0.02B | | | | 0.01B | | | | 0.01B | | | | 0.01B | 0.00B | 0.00B | 0.00B | 0.01B | 0.03B | 0.00B | 0.00B | 0.01B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.02B | 0.00B | 0.00B | 0.01B | 0.03B | 0.01B | | | 0.04B | | | | 0.05B | | | | 0.02B | |
|
Receivables
|
| | | 0.01B | 0.05B | 0.07B | 0.06B | 0.06B | 0.07B | 0.07B | 0.07B | 0.08B | 0.08B | 0.19B | 0.40B | 0.43B | 0.41B | 0.35B | 0.40B | 0.37B | 0.37B | 0.39B | 0.37B | 0.39B | 0.41B | 0.48B | 0.48B | 0.49B | 0.47B | 0.57B | 0.53B | 0.47B | 0.48B | 0.50B | 0.48B | 0.46B | 0.46B | 0.55B | 0.42B | 0.44B | 0.46B | 0.56B | 0.57B | 0.47B | 0.54B | 0.48B | 0.56B | 0.57B | 0.55B | 0.58B | 0.56B | 0.55B | 0.59B | 0.57B | 0.54B | 0.63B | 0.61B | 0.70B | 0.69B | 0.76B | 0.68B |
|
Raw Materials
|
| | | 0.02B | | | 0.02B | 0.02B | 0.03B | 0.02B | 0.03B | 0.03B | | | | 0.10B | | | | 0.14B | | | | 0.11B | | | | 0.13B | | | | 0.11B | | | | 0.10B | | | | 0.12B | | | | 0.10B | | | | 0.13B | | | | 0.16B | | | | 0.14B | | | | 0.18B | |
|
Work In Process
|
| | | | | | | | | | | 0.00B | | | | 0.02B | | | | 0.02B | | | | 0.02B | | | | 0.02B | | | | 0.02B | | | | 0.02B | | | | 0.02B | | | | 0.02B | | | | 0.02B | | | | 0.02B | | | | 0.02B | | | | 0.03B | |
|
Finished Goods
|
| | | 0.05B | | | 0.06B | 0.06B | 0.07B | 0.08B | 0.07B | 0.09B | | | | 0.24B | | | | 0.29B | | | | 0.34B | | | | 0.40B | | | | 0.32B | | | | 0.43B | | | | 0.43B | | | | 0.32B | | | | 0.36B | | | | 0.57B | | | | 0.55B | | | | 0.63B | |
|
Inventory
|
| | | 0.07B | 0.08B | 0.07B | 0.08B | 0.08B | 0.10B | 0.10B | 0.10B | 0.12B | 0.12B | 0.22B | 0.39B | 0.38B | 0.44B | 0.46B | 0.49B | 0.47B | 0.49B | 0.49B | 0.51B | 0.50B | 0.51B | 0.51B | 0.53B | 0.57B | 0.59B | 0.59B | 0.58B | 0.48B | 0.50B | 0.56B | 0.56B | 0.58B | 0.59B | 0.57B | 0.61B | 0.60B | 0.58B | 0.64B | 0.67B | 0.48B | 0.62B | 0.52B | 0.52B | 0.55B | 0.60B | 0.59B | 0.78B | 0.79B | 0.82B | 0.80B | 0.80B | 0.75B | 0.74B | 0.72B | 0.77B | 0.88B | 0.91B |
|
Current Deferred Tax Assets
|
| | | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | | | 0.01B | 0.01B | 0.02B | 0.03B | 0.03B | 0.02B | 0.02B | 0.02B | 0.05B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets
|
| | | 0.00B | 0.00B | 0.01B | 0.01B | 0.02B | 0.01B | 0.02B | 0.01B | 0.01B | 0.01B | 0.05B | 0.03B | 0.04B | 0.04B | 0.05B | 0.07B | 0.03B | 0.05B | 0.06B | 0.05B | 0.04B | 0.04B | 0.04B | 0.03B | 0.03B | 0.05B | 0.08B | 0.07B | 0.06B | 0.06B | 0.05B | 0.04B | 0.05B | 0.07B | 0.07B | 0.05B | 0.05B | 0.10B | 0.13B | 0.08B | 0.10B | 0.12B | 0.13B | 0.12B | 0.10B | 0.10B | 0.11B | 0.07B | 0.06B | 0.08B | 0.09B | 0.08B | 0.10B | 0.12B | 0.13B | 0.11B | 0.12B | 0.10B |
|
Current Assets
|
| | | 0.14B | 0.15B | 0.21B | 0.23B | 0.21B | 0.49B | 0.56B | 0.43B | 0.67B | 1.11B | 1.32B | 1.24B | 1.22B | 1.10B | 1.48B | 1.27B | 1.77B | 1.72B | 1.81B | 1.96B | 2.08B | 1.85B | 2.53B | 3.52B | 2.62B | 3.05B | 1.55B | 1.53B | 2.20B | 1.24B | 1.25B | 1.44B | 2.13B | 1.92B | 2.38B | 2.13B | 2.29B | 2.26B | 2.07B | 2.10B | 2.09B | 2.44B | 2.06B | 2.29B | 2.22B | 2.20B | 2.13B | 1.64B | 1.48B | 1.66B | 1.81B | 1.76B | 2.23B | 2.35B | 2.17B | 2.64B | 2.02B | 1.97B |
|
Property, Plant & Equipment (Net)
|
| | | 0.41B | 0.41B | 0.42B | 0.41B | 0.41B | 0.40B | 0.39B | 0.39B | 0.39B | 0.39B | 0.49B | 0.85B | 0.83B | 0.86B | 0.83B | 1.34B | 1.33B | 1.37B | 1.34B | 1.34B | 1.35B | 1.35B | 1.35B | 1.37B | 1.69B | 1.68B | 1.85B | 1.83B | 1.71B | 1.72B | 1.72B | 1.72B | 1.74B | 1.76B | 1.73B | 1.72B | 1.78B | 1.78B | 1.78B | 1.85B | 1.83B | 1.77B | 1.74B | 1.73B | 1.75B | 1.76B | 1.79B | 1.99B | 2.02B | 2.12B | 2.15B | 2.19B | 2.31B | 2.30B | 2.38B | 2.44B | 2.70B | 2.68B |
|
Long-Term Investments
|
| | | 0.06B | 0.06B | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01B | 0.17B | 0.16B | 0.16B | 0.15B | 0.14B | 0.13B | 0.12B | 0.11B | 0.11B | 0.10B | 0.34B | 0.34B | 0.34B | 0.34B | 0.02B | 0.00B | | | | | | | | | | | | | |
|
Goodwill
|
| | | 1.37B | 1.37B | 1.37B | 1.37B | 1.37B | 1.37B | 1.37B | 1.44B | 1.49B | 1.49B | 1.91B | 3.10B | 2.89B | 2.95B | 2.94B | 3.14B | 3.07B | 3.07B | 3.08B | 3.08B | 3.08B | 3.13B | 3.13B | 3.13B | 4.03B | 4.04B | 4.98B | 4.93B | 4.50B | 4.48B | 4.50B | 4.48B | 4.40B | 4.46B | 4.40B | 4.40B | 4.37B | 4.49B | 4.57B | 4.60B | 4.50B | 4.57B | 4.48B | 4.42B | 4.35B | 4.42B | 4.43B | 4.65B | 4.57B | 4.65B | 4.65B | 4.65B | 4.70B | 4.64B | 4.73B | 4.79B | 4.84B | 4.85B |
|
Intangibles
|
| | | 0.75B | 0.75B | 0.74B | 0.74B | 0.74B | 0.74B | 0.73B | 0.79B | 0.90B | 0.89B | 1.42B | 2.75B | 2.64B | 2.74B | 2.69B | 3.02B | 2.97B | 2.94B | 2.91B | 2.87B | 2.83B | 2.84B | 2.81B | 2.77B | 3.35B | 3.32B | 4.07B | 3.98B | 3.54B | 3.49B | 3.46B | 3.41B | 3.34B | 3.33B | 3.26B | 3.22B | 3.20B | 3.18B | 3.21B | 3.20B | 2.92B | 3.10B | 2.83B | 2.78B | 2.71B | 2.71B | 2.68B | 3.27B | 3.21B | 3.26B | 3.21B | 3.17B | 3.15B | 3.07B | 3.04B | 3.01B | 3.01B | 2.96B |
|
Goodwill & Intangibles
|
| | | 2.11B | 2.11B | 2.11B | 2.11B | 2.10B | 2.11B | 2.10B | 2.23B | 2.39B | 2.38B | 3.33B | 5.85B | 5.53B | 5.69B | 5.64B | 6.16B | 6.04B | 6.02B | 5.99B | 5.95B | 5.91B | 5.97B | 5.93B | 5.89B | 7.39B | 7.36B | 9.05B | 8.91B | 8.04B | 7.97B | 7.96B | 7.88B | 7.74B | 7.79B | 7.67B | 7.62B | 7.57B | 7.67B | 7.79B | 7.79B | 7.43B | 7.66B | 7.31B | 7.20B | 7.06B | 7.12B | 7.11B | 7.92B | 7.79B | 7.91B | 7.86B | 7.82B | 7.85B | 7.71B | 7.77B | 7.80B | 7.86B | 7.81B |
|
Long-Term Deferred Tax
|
| | | | | | | | | | | 0.00B | 0.00B | 0.00B | 0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non-Current Assets
|
| | | 0.00B | 0.00B | 0.02B | 0.01B | 0.01B | 0.02B | 0.03B | 0.03B | 0.03B | 0.04B | 0.04B | 0.08B | 0.15B | 0.07B | 0.08B | 0.08B | 0.02B | 0.06B | 0.06B | 0.06B | 0.02B | 0.02B | 0.02B | 0.02B | 0.18B | 0.20B | 0.23B | 0.25B | 0.86B | 0.19B | 0.19B | 0.19B | 0.21B | 0.33B | 0.33B | 0.33B | 0.33B | 0.33B | 0.41B | 0.39B | 0.69B | 0.35B | 0.35B | 0.32B | 0.27B | 0.28B | 0.29B | 0.33B | 0.36B | 0.37B | 0.37B | 0.37B | 0.46B | 0.46B | 0.48B | 0.48B | 0.52B | 0.52B |
|
Non-Current Assets
|
| | | 2.59B | 2.58B | 2.54B | 2.53B | 2.52B | 2.52B | 2.52B | 2.65B | 2.81B | 3.17B | 3.87B | 6.78B | 6.45B | 6.62B | 6.54B | 7.59B | 7.39B | 7.45B | 7.39B | 7.35B | 7.28B | 7.34B | 7.30B | 7.28B | 9.26B | 9.23B | 11.12B | 10.99B | 10.86B | 10.04B | 10.03B | 9.95B | 9.83B | 10.02B | 9.85B | 9.80B | 9.86B | 9.88B | 10.08B | 10.46B | 10.33B | 10.18B | 9.77B | 9.27B | 9.08B | 9.16B | 9.19B | 10.25B | 10.17B | 10.41B | 10.38B | 10.37B | 10.62B | 10.47B | 10.63B | 10.73B | 11.50B | 11.01B |
|
Assets
|
| | | 2.72B | 2.74B | 2.75B | 2.76B | 2.73B | 3.01B | 3.07B | 3.08B | 3.47B | 4.29B | 5.18B | 8.02B | 7.67B | 7.72B | 8.02B | 8.86B | 9.16B | 9.16B | 9.20B | 9.32B | 9.36B | 9.19B | 9.83B | 10.80B | 11.88B | 12.28B | 12.67B | 12.52B | 13.06B | 11.28B | 11.28B | 11.40B | 11.95B | 11.94B | 12.24B | 11.93B | 12.15B | 12.14B | 12.14B | 12.56B | 12.41B | 12.61B | 11.83B | 11.56B | 11.31B | 11.36B | 11.32B | 11.89B | 11.65B | 12.07B | 12.19B | 12.13B | 12.85B | 12.82B | 12.80B | 13.37B | 13.53B | 12.98B |
|
Accounts Payables
|
| | | 0.03B | 0.03B | 0.04B | 0.03B | 0.05B | 0.04B | 0.06B | 0.05B | 0.08B | 0.06B | | 0.20B | 0.23B | 0.23B | 0.23B | 0.26B | 0.27B | 0.23B | 0.22B | 0.23B | 0.26B | 0.23B | 0.21B | 0.21B | 0.34B | 0.35B | 0.32B | 0.35B | 0.37B | 0.33B | 0.33B | 0.33B | 0.40B | 0.33B | 0.32B | 0.31B | 0.37B | 0.37B | 0.41B | 0.44B | 0.38B | 0.43B | 0.39B | 0.40B | 0.45B | 0.43B | 0.40B | 0.39B | 0.37B | 0.41B | 0.40B | 0.39B | 0.48B | 0.56B | 0.56B | 0.53B | 0.62B | 0.58B |
|
Notes Payables
|
| | | 0.07B | 0.07B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Payables
|
| | | 0.10B | 0.10B | 0.04B | 0.03B | 0.05B | 0.04B | 0.06B | 0.05B | 0.08B | 0.06B | | 0.20B | 0.23B | 0.23B | 0.23B | 0.26B | 0.27B | 0.23B | 0.22B | 0.23B | 0.26B | 0.23B | 0.21B | 0.21B | 0.34B | 0.35B | 0.32B | 0.35B | 0.37B | 0.33B | 0.33B | 0.33B | 0.40B | 0.33B | 0.32B | 0.31B | 0.37B | 0.37B | 0.41B | 0.44B | 0.38B | 0.43B | 0.39B | 0.40B | 0.45B | 0.43B | 0.40B | 0.39B | 0.37B | 0.41B | 0.40B | 0.39B | 0.48B | 0.56B | 0.56B | 0.53B | 0.62B | 0.58B |
|
Other Accumulated Expenses
|
| | | 0.04B | 0.05B | 0.05B | 0.06B | 0.06B | 0.08B | 0.05B | 0.07B | 0.07B | 0.09B | | 0.25B | 0.27B | 0.33B | 0.28B | 0.30B | 0.33B | 0.31B | 0.32B | 0.37B | 0.36B | 0.30B | 0.24B | 0.31B | 0.35B | 0.38B | 0.34B | 0.41B | 0.34B | 0.46B | 0.32B | 0.38B | 0.39B | 0.39B | 0.38B | 0.40B | 0.54B | 0.48B | 0.41B | 0.37B | 0.41B | 0.48B | 0.41B | 0.36B | 0.37B | 0.36B | 0.38B | 0.41B | 0.44B | 0.42B | 0.44B | 0.46B | 0.46B | 0.42B | 0.45B | 0.49B | 0.53B | 0.46B |
|
Short term Debt
|
| | | | | 0.01B | 0.01B | 0.02B | 0.02B | | | | | | 0.03B | 0.03B | 0.02B | 0.02B | 0.03B | 0.02B | 0.02B | 0.02B | 0.02B | 0.01B | 0.01B | 0.00B | 0.02B | 0.02B | 0.02B | 0.03B | 0.03B | 0.02B | 0.00B | 0.01B | 0.01B | 0.01B | 0.16B | 0.04B | 0.04B | 0.06B | 0.04B | 0.07B | 0.12B | 0.00B | 0.04B | 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 |
|
Total Current Liabilities
|
| | | 0.13B | 0.15B | 0.11B | 0.11B | 0.13B | 0.14B | 0.11B | 0.12B | 0.15B | 0.15B | | 0.47B | 0.52B | 0.58B | 0.54B | 0.59B | 0.61B | 0.56B | 0.56B | 0.61B | 0.63B | 0.54B | 0.46B | 0.55B | 0.70B | 0.75B | 0.69B | 0.79B | 0.79B | 0.80B | 0.65B | 0.72B | 0.80B | 0.88B | 0.74B | 0.75B | 0.97B | 0.89B | 0.89B | 0.93B | 1.05B | 0.94B | 0.79B | 0.76B | 0.82B | 0.79B | 0.78B | 0.80B | 0.81B | 0.84B | 0.84B | 0.86B | 0.94B | 0.98B | 1.02B | 1.02B | 1.21B | 1.04B |
|
Non-Current Debt
|
| | | 0.72B | 0.72B | 0.94B | 0.93B | 0.93B | 1.19B | 1.04B | 1.04B | 1.41B | 1.93B | 2.30B | 3.84B | 3.83B | 3.82B | 3.82B | 4.50B | 4.45B | 4.51B | 4.50B | 4.49B | 4.55B | 4.55B | 5.27B | 6.37B | 7.15B | 7.51B | 7.39B | 7.24B | 7.23B | 6.34B | 6.33B | 6.32B | 7.07B | 6.38B | 7.17B | 6.78B | 6.96B | 6.97B | 6.98B | 6.93B | 6.44B | 7.43B | 6.11B | 6.03B | 5.96B | 5.89B | 5.84B | 6.19B | 6.04B | 6.31B | 6.41B | 6.40B | 6.81B | 6.94B | 6.94B | 7.35B | 7.42B | 7.46B |
|
Minority Interest
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | -0.05B | -0.04B | -0.04B | | -0.02B | -0.01B | 0.30B | 0.30B | 0.30B | 0.30B | 0.31B | 0.31B | 0.31B | 0.31B | 0.01B | | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B |
|
Liabilities from Discontinued Operations
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.70B | | | | | | | | | | | | 0.63B | | | | | | | | | | | | | | | | 0.12B | |
|
Non-Current Deferred Tax Liability
|
| | | 0.39B | 0.33B | 0.33B | 0.33B | 0.31B | 0.31B | 0.31B | 0.30B | 0.30B | 0.30B | 0.44B | 0.98B | 0.92B | 0.90B | 0.86B | 0.87B | 0.83B | 0.80B | 0.77B | 0.74B | 0.73B | 0.81B | 0.81B | 0.79B | 0.91B | 0.64B | 0.86B | 0.87B | 0.78B | 0.78B | 0.75B | 0.72B | 0.69B | 0.84B | 0.77B | 0.77B | 0.78B | 0.81B | 0.86B | 0.88B | 0.73B | 0.84B | 0.70B | 0.71B | 0.69B | 0.69B | 0.68B | 0.69B | 0.67B | 0.68B | 0.67B | 0.65B | 0.65B | 0.66B | 0.66B | 0.65B | 0.64B | 0.66B |
|
Other Non-Current Liabilities
|
| | | 0.10B | 0.11B | 0.11B | 0.11B | 0.13B | 0.13B | 0.13B | 0.14B | 0.12B | 0.12B | 0.12B | 0.14B | 0.18B | 0.24B | 0.28B | 0.24B | 0.29B | 0.31B | 0.37B | 0.43B | 0.44B | 0.30B | 0.30B | 0.34B | 0.33B | 0.33B | 0.60B | 0.55B | 0.50B | 0.21B | 0.31B | 0.42B | 0.46B | 0.52B | 0.69B | 0.76B | 0.60B | 0.57B | 0.52B | 0.68B | 0.51B | 0.53B | 0.44B | 0.35B | 0.27B | 0.24B | 0.23B | 0.25B | 0.28B | 0.29B | 0.28B | 0.27B | 0.34B | 0.33B | 0.34B | 0.34B | 0.37B | 0.36B |
|
Total Non-Current Liabilities
|
| | | 1.18B | 1.19B | 1.38B | 1.37B | 1.37B | 1.64B | 1.46B | 1.46B | 1.86B | 2.39B | 2.97B | 5.28B | 5.27B | 5.30B | 5.21B | 5.95B | 5.90B | 5.87B | 5.83B | 5.84B | 5.91B | 5.90B | 6.54B | 7.71B | 8.76B | 8.91B | 8.95B | 8.89B | 9.50B | 7.91B | 7.73B | 7.76B | 8.56B | 8.11B | 8.68B | 8.29B | 8.72B | 8.67B | 8.73B | 8.74B | 8.85B | 9.21B | 7.60B | 7.50B | 7.47B | 7.37B | 7.29B | 7.68B | 7.52B | 7.83B | 7.92B | 7.90B | 8.41B | 8.59B | 8.62B | 9.02B | 9.39B | 9.16B |
|
Total Liabilities
|
| | | 1.29B | 1.30B | 1.48B | 1.48B | 1.50B | 1.77B | 1.59B | 1.60B | 1.98B | 2.50B | 3.09B | 5.42B | 5.45B | 5.54B | 5.49B | 6.19B | 6.19B | 6.18B | 6.20B | 6.28B | 6.35B | 6.20B | 6.84B | 8.05B | 9.09B | 9.24B | 9.54B | 9.44B | 10.00B | 8.13B | 8.04B | 8.18B | 9.01B | 8.63B | 9.37B | 9.05B | 9.32B | 9.24B | 9.25B | 9.42B | 9.36B | 9.74B | 8.04B | 7.85B | 7.74B | 7.61B | 7.52B | 7.93B | 7.80B | 8.12B | 8.20B | 8.17B | 8.75B | 8.92B | 8.96B | 9.36B | 9.76B | 9.52B |
|
Total Debt
|
| | | 0.72B | 0.72B | 0.95B | 0.95B | 0.95B | 1.21B | 1.04B | 1.04B | 1.41B | 1.93B | 2.30B | 3.86B | 3.86B | 3.85B | 3.84B | 4.53B | 4.47B | 4.52B | 4.51B | 4.51B | 4.56B | 4.56B | 5.27B | 6.39B | 7.17B | 7.53B | 7.42B | 7.26B | 7.25B | 6.34B | 6.33B | 6.33B | 7.08B | 6.54B | 7.21B | 6.81B | 7.02B | 7.01B | 7.06B | 7.05B | 6.44B | 7.47B | 6.11B | 6.03B | 5.96B | 5.89B | 5.84B | 6.19B | 6.04B | 6.32B | 6.42B | 6.40B | 6.81B | 6.95B | 6.95B | 7.35B | 7.42B | 7.46B |
|
Common Equity
|
| | | 1.43B | 1.43B | 1.27B | 1.28B | 1.23B | 1.24B | 1.48B | 1.48B | 1.50B | 1.79B | 2.09B | 2.60B | 2.28B | 2.17B | 2.52B | 2.67B | 2.98B | 2.98B | 3.01B | 3.04B | 3.01B | 2.98B | 2.99B | 2.75B | 2.79B | 3.04B | 3.13B | 3.08B | 3.06B | 3.16B | 3.24B | 3.22B | 3.73B | 3.36B | 2.91B | 2.92B | 4.18B | 2.92B | 2.90B | 2.83B | 4.25B | 2.57B | 3.49B | 3.41B | 4.75B | 3.44B | 3.48B | 3.96B | 5.29B | 3.95B | 3.99B | 3.96B | 4.10B | 3.90B | 3.84B | 4.01B | 3.76B | 3.47B |
|
Shareholder's Equity
|
| | | 1.43B | 1.43B | 1.27B | 1.28B | 1.23B | 1.24B | 1.48B | 1.48B | 1.50B | 1.79B | 2.09B | 2.60B | 2.28B | 2.17B | 2.52B | 2.67B | 2.98B | 2.98B | 3.01B | 3.04B | 3.01B | 2.98B | 2.99B | 2.75B | 2.79B | 3.04B | 3.13B | 3.08B | 3.06B | 3.16B | 3.24B | 3.22B | 3.73B | 3.36B | 2.91B | 2.92B | 4.18B | 2.92B | 2.90B | 2.83B | 4.25B | 2.57B | 3.49B | 3.41B | 4.75B | 3.44B | 3.48B | 3.96B | 5.29B | 3.95B | 3.99B | 3.96B | 4.10B | 3.90B | 3.84B | 4.01B | 3.76B | 3.47B |
|
Liabilities and Shareholders Equity
|
| | | 2.72B | 2.74B | 2.75B | 2.76B | 2.73B | 3.01B | 3.07B | 3.08B | 3.47B | 4.29B | 5.18B | 8.02B | 7.67B | 7.72B | 8.02B | 8.86B | 9.16B | 9.16B | 9.20B | 9.32B | 9.36B | 9.19B | 9.83B | 10.80B | 11.88B | 12.28B | 12.67B | 12.52B | 13.06B | 11.28B | 11.28B | 11.40B | 11.95B | 11.94B | 12.24B | 11.93B | 12.15B | 12.14B | 12.14B | 12.56B | 12.41B | 12.61B | 11.83B | 11.56B | 11.31B | 11.36B | 11.32B | 11.89B | 11.65B | 12.07B | 12.19B | 12.13B | 12.85B | 12.82B | 12.80B | 13.37B | 13.53B | 12.98B |
|
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 | 0.01B | 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 | 0.00B | 0.00B | 0.03B | 0.00B | 0.00B | 0.00B | 0.01B | 0.00B |
|
Retained Earnings
|
| | | -0.00B | -0.00B | -0.01B | 0.03B | 0.04B | 0.04B | 0.05B | 0.05B | 0.05B | 0.04B | 0.02B | -0.02B | -0.31B | -0.40B | -0.37B | -0.35B | -0.42B | -0.40B | -0.39B | -0.39B | -0.42B | -0.33B | -0.33B | -0.39B | -0.38B | -0.08B | 0.04B | 0.11B | 0.09B | 0.21B | 0.25B | 0.27B | 0.21B | 0.31B | 0.12B | 0.15B | 0.21B | 0.29B | 0.40B | 0.31B | 0.35B | 0.33B | 0.85B | 1.02B | 1.11B | 1.20B | 1.25B | 1.35B | 1.42B | 1.50B | 1.60B | 1.70B | 1.78B | 1.90B | 1.96B | 2.07B | 2.12B | 2.22B |
|
Preferred Shares
|
| | | | | | | | | | | | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |