|
Accumulated Depreciation
|
| | | | | | | | | | | | | | 0.97B | | | | 0.99B | | | | | | | | | | | | 1.13B | | | | 1.19B | | | | 1.24B | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Receivables - Doubtful
|
| | | | | | | | | | | | | | 0.02B | | | | 0.02B | | | | | | | | | | | | 0.01B | | | | 0.01B | | | | 0.02B | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash & Equivalents
|
0.10B | 0.11B | 0.10B | 0.12B | 0.11B | 0.13B | 0.21B | 0.16B | 0.13B | 0.12B | 0.10B | 0.11B | 0.07B | 0.10B | 0.07B | 0.08B | 0.07B | 0.07B | 0.06B | 0.07B | 0.09B | 0.08B | 0.05B | 0.07B | 0.07B | 0.08B | 0.06B | 0.06B | 0.07B | 0.07B | 0.06B | 0.04B | 0.06B | 0.07B | 0.08B | 0.07B | 0.07B | 0.06B | 0.07B | 0.06B | 0.09B | 0.08B | 0.07B | 0.40B | 0.83B | 0.68B | 0.15B | 0.09B | 0.27B | 0.20B | 0.23B | 0.22B | 0.45B | 0.46B | 0.27B | 0.25B | 0.22B | 0.16B | 0.20B | 0.23B | 0.16B | 0.16B | 0.15B | 0.15B | 0.18B | 0.19B | 0.20B |
|
Receivables - Net
|
| | 0.60B | | 0.62B | 0.62B | 0.62B | 0.68B | 0.75B | 0.76B | 0.75B | 0.79B | 0.79B | 0.78B | 0.78B | 0.77B | 0.77B | 0.80B | 0.78B | 0.82B | 0.83B | 0.82B | 0.79B | 0.78B | 0.83B | 0.81B | 0.84B | 0.82B | 0.85B | 0.86B | 0.83B | 0.86B | 0.92B | 0.98B | 1.01B | 0.99B | 1.05B | 1.16B | 1.24B | 1.22B | 1.25B | 1.27B | 1.23B | 1.20B | 1.09B | 1.16B | 1.18B | 1.19B | 1.30B | 1.36B | 1.47B | 1.60B | 1.69B | 1.62B | 1.61B | 1.68B | 1.57B | 1.65B | 1.71B | 1.81B | 1.86B | 1.87B | 1.86B | 1.82B | 1.85B | 2.12B | 1.90B |
|
Receivables - Other
|
| | | | | | 0.06B | | -0.07B | -0.07B | 0.07B | 0.07B | 0.08B | 0.08B | 0.08B | 0.07B | 0.07B | 0.08B | 0.08B | | | | 0.09B | | | | 0.09B | | | | 0.08B | | | | 0.08B | | | | 0.11B | | | | 0.06B | 0.06B | 0.06B | 0.04B | 0.04B | 0.04B | 0.04B | 0.05B | 0.07B | 0.05B | 0.08B | 0.07B | 0.06B | 0.11B | 0.11B | 0.11B | 0.11B | 0.12B | 0.12B | 0.12B | 0.10B | 0.05B | 0.04B | 0.10B | 0.08B |
|
Receivables
|
| | 0.60B | | 0.62B | 0.62B | 0.68B | 0.68B | 0.69B | 0.69B | 0.82B | 0.86B | 0.87B | 0.86B | 0.85B | 0.85B | 0.85B | 0.88B | 0.86B | 0.82B | 0.83B | 0.82B | 0.88B | 0.78B | 0.83B | 0.81B | 0.93B | 0.82B | 0.85B | 0.86B | 0.91B | 0.86B | 0.92B | 0.98B | 1.09B | 0.99B | 1.05B | 1.16B | 1.35B | 1.22B | 1.25B | 1.27B | 1.28B | 1.27B | 1.15B | 1.20B | 1.22B | 1.24B | 1.34B | 1.41B | 1.53B | 1.66B | 1.77B | 1.69B | 1.67B | 1.80B | 1.68B | 1.76B | 1.82B | 1.93B | 1.98B | 1.99B | 1.97B | 1.88B | 1.89B | 2.22B | 1.98B |
|
Inventory
|
| | 0.05B | | 0.05B | 0.05B | 0.06B | 0.06B | 0.06B | 0.06B | 0.07B | 0.07B | 0.06B | 0.07B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.07B | 0.06B | 0.07B | 0.06B | 0.06B | 0.06B | 0.06B | 0.07B | 0.07B | 0.07B | 0.07B | 0.07B | 0.07B | 0.07B | 0.07B | 0.07B | 0.07B | 0.08B | 0.08B | 0.08B | 0.08B | 0.08B | 0.08B | 0.07B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.07B | 0.07B | 0.07B | 0.08B | 0.08B | 0.08B | 0.07B | 0.07B | 0.07B | | | | | | | | | |
|
Prepaid Assets
|
| | 0.13B | | 0.13B | 0.14B | 0.14B | 0.15B | 0.16B | 0.16B | 0.16B | 0.15B | 0.13B | 0.13B | 0.13B | 0.16B | 0.15B | 0.16B | 0.16B | 0.16B | 0.16B | 0.16B | 0.13B | 0.16B | 0.17B | 0.16B | 0.14B | 0.15B | 0.14B | 0.14B | 0.14B | 0.14B | 0.14B | 0.13B | 0.16B | 0.18B | 0.17B | 0.17B | 0.18B | 0.19B | 0.15B | 0.14B | 0.18B | 0.19B | 0.15B | 0.13B | 0.20B | 0.18B | 0.16B | 0.21B | 0.69B | 0.21B | 0.19B | 0.18B | 0.32B | 0.25B | 0.25B | 0.23B | 0.35B | 0.36B | 0.35B | 0.35B | 0.45B | 0.35B | 0.31B | 0.29B | 0.38B |
|
Current Deferred Tax Assets
|
| | | | | | | | | | | | | | 0.03B | | | | 0.04B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Assets
|
| | 0.88B | | 0.91B | 0.95B | 1.02B | 1.05B | 1.11B | 1.10B | 1.09B | 1.12B | 1.06B | 1.08B | 1.04B | 1.07B | 1.06B | 1.10B | 1.06B | 1.12B | 1.14B | 1.12B | 1.04B | 1.08B | 1.14B | 1.12B | 1.10B | 1.09B | 1.13B | 1.14B | 1.10B | 1.11B | 1.18B | 1.25B | 1.32B | 1.31B | 1.37B | 1.46B | 1.57B | 1.56B | 1.57B | 1.57B | 1.56B | 1.86B | 2.13B | 2.03B | 1.60B | 1.53B | 1.79B | 1.84B | 2.46B | 2.11B | 2.42B | 2.34B | 2.20B | 2.26B | 2.12B | 2.11B | 2.27B | 2.41B | 2.37B | 2.38B | 2.46B | 2.33B | 2.34B | 2.61B | 2.47B |
|
Buildings
|
| | | | | | 0.70B | | | | 0.70B | | | | 0.72B | | | | 0.72B | | | | 0.77B | | | | 0.78B | | | | 0.81B | | | | 0.82B | | | | 0.90B | | | | 0.90B | | | | | | | | | | | | | | | | | | | | | | | | |
|
Land & Improvements
|
| | | | | | 0.18B | | | | 0.19B | | | | 0.19B | | | | 0.19B | | | | 0.20B | | | | 0.20B | | | | 0.21B | | | | 0.22B | | | | 0.24B | | | | 0.25B | | | | | | | | | | | | | | | | | | | | | | | | |
|
Property, Plant & Equipment (Net)
|
| | 0.54B | | 0.54B | 0.55B | 0.61B | 0.62B | 0.63B | 0.63B | 0.62B | 0.63B | 0.62B | 0.62B | 0.62B | 0.63B | 0.63B | 0.63B | 0.63B | 0.64B | 0.69B | 0.69B | 0.70B | 0.70B | 0.71B | 0.71B | 0.71B | 0.72B | 0.74B | 0.74B | 0.75B | 0.75B | 0.76B | 0.78B | 0.78B | 0.79B | 0.82B | 0.83B | 0.86B | 0.87B | 0.87B | 0.89B | 0.92B | 0.91B | 0.91B | 0.91B | 0.93B | 0.93B | 0.93B | 0.94B | 0.98B | 1.05B | 1.07B | 1.12B | 1.15B | 1.09B | 1.13B | 1.16B | 1.22B | 1.23B | 1.21B | 1.20B | 1.18B | 1.19B | 1.20B | 1.24B | 1.27B |
|
Goodwill
|
| | 0.22B | | 0.22B | 0.22B | 0.36B | 0.38B | 0.38B | 0.38B | 0.41B | 0.38B | 0.38B | 0.38B | 0.38B | 0.38B | 0.38B | 0.38B | 0.38B | 0.38B | 0.38B | 0.39B | 0.39B | 0.39B | 0.39B | 0.39B | 0.39B | 0.39B | 0.39B | 0.39B | 0.42B | 0.39B | 0.39B | 0.40B | 0.42B | 0.38B | 0.48B | 0.49B | 0.48B | 0.47B | 0.47B | 0.47B | 0.48B | 0.47B | 0.47B | 0.47B | 0.48B | 0.48B | 0.48B | 0.48B | 0.57B | 0.84B | 0.85B | 0.87B | 0.86B | 0.86B | 0.86B | 0.86B | 0.94B | 1.02B | 1.11B | 1.13B | 1.16B | 1.16B | 1.15B | 1.15B | 1.15B |
|
Intangibles
|
| | 0.04B | | 0.04B | 0.04B | 0.07B | 0.08B | 0.09B | 0.09B | 0.08B | 0.08B | 0.08B | 0.08B | 0.08B | 0.08B | 0.08B | 0.07B | 0.07B | 0.07B | 0.07B | 0.07B | 0.07B | 0.06B | 0.06B | 0.06B | 0.06B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.04B | 0.04B | 0.04B | 0.08B | 0.06B | 0.06B | 0.06B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.17B | 0.32B | 0.31B | 0.30B | 0.29B | 0.29B | 0.28B | 0.27B | 0.40B | 0.57B | 0.49B | 0.48B | 0.46B | 0.44B | 0.44B | 0.42B | 0.41B |
|
Goodwill & Intangibles
|
| | 0.26B | | 0.25B | 0.25B | 0.43B | 0.46B | 0.47B | 0.47B | 0.49B | 0.46B | 0.46B | 0.47B | 0.46B | 0.46B | 0.46B | 0.46B | 0.46B | 0.45B | 0.45B | 0.46B | 0.46B | 0.46B | 0.46B | 0.45B | 0.44B | 0.44B | 0.44B | 0.44B | 0.46B | 0.43B | 0.43B | 0.44B | 0.47B | 0.42B | 0.56B | 0.55B | 0.53B | 0.53B | 0.53B | 0.53B | 0.53B | 0.52B | 0.52B | 0.52B | 0.52B | 0.52B | 0.52B | 0.51B | 0.74B | 1.17B | 1.16B | 1.17B | 1.16B | 1.15B | 1.14B | 1.13B | 1.34B | 1.59B | 1.60B | 1.61B | 1.61B | 1.60B | 1.59B | 1.58B | 1.56B |
|
Long-Term Deferred Tax
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01B | | | | 0.01B | | | | 0.01B | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non-Current Assets
|
| | 0.40B | | 0.39B | 0.39B | 0.39B | 0.40B | 0.42B | 0.43B | 0.39B | 0.41B | 0.42B | 0.42B | 0.43B | 0.43B | 0.42B | 0.45B | 0.46B | 0.47B | 0.48B | 0.47B | 0.45B | 0.47B | 0.49B | 0.50B | 0.51B | 0.52B | 0.53B | 0.52B | 0.47B | 0.50B | 0.55B | 0.54B | 0.57B | 0.62B | 0.63B | 0.65B | 0.97B | 0.98B | 0.99B | 1.06B | 1.04B | 1.04B | 1.07B | 1.09B | 1.11B | 1.13B | 1.14B | 1.17B | 1.32B | 1.52B | 1.50B | 1.60B | 0.99B | 1.11B | 1.02B | 1.07B | 1.05B | 1.09B | 1.11B | 1.12B | 1.15B | 1.15B | 1.17B | 1.18B | 1.18B |
|
Non-Current Assets
|
| | 5.38B | | 5.43B | 5.46B | 5.63B | 5.94B | 6.34B | 6.35B | 6.53B | 7.03B | 7.06B | 7.18B | 7.28B | 7.32B | 7.50B | 7.71B | 8.11B | 8.25B | 8.55B | 8.48B | 8.79B | 9.03B | 9.50B | 9.70B | 9.85B | 9.96B | 10.01B | 9.97B | 9.81B | 9.86B | 9.95B | 10.01B | 10.40B | 10.42B | 10.86B | 11.22B | 11.78B | 12.39B | 12.95B | 12.91B | 12.91B | 12.51B | 12.08B | 11.61B | 11.34B | 11.14B | 11.11B | 11.06B | 11.37B | 12.12B | 12.06B | 12.16B | 12.20B | 12.28B | 12.85B | 13.22B | 13.51B | 14.07B | 14.04B | 14.12B | 14.21B | 14.09B | 14.13B | 13.94B | 13.91B |
|
Assets
|
| | 6.26B | | 6.34B | 6.41B | 6.65B | 6.98B | 7.44B | 7.45B | 7.62B | 8.15B | 8.12B | 8.26B | 8.32B | 8.39B | 8.56B | 8.81B | 9.17B | 9.37B | 9.69B | 9.60B | 9.84B | 10.11B | 10.64B | 10.82B | 10.95B | 11.05B | 11.14B | 11.11B | 10.91B | 10.97B | 11.12B | 11.26B | 11.73B | 11.74B | 12.23B | 12.68B | 13.35B | 13.95B | 14.52B | 14.48B | 14.48B | 14.36B | 14.21B | 13.64B | 12.93B | 12.67B | 12.90B | 12.90B | 13.84B | 14.24B | 14.48B | 14.50B | 14.39B | 14.54B | 14.97B | 15.33B | 15.78B | 16.48B | 16.41B | 16.50B | 16.67B | 16.42B | 16.47B | 16.55B | 16.39B |
|
Accounts Payables
|
| | 0.26B | | 0.36B | 0.31B | 0.42B | 0.47B | 0.50B | 0.50B | 0.51B | 0.72B | 0.49B | 0.47B | 0.51B | 0.46B | 0.48B | 0.48B | 0.49B | 0.51B | 0.48B | 0.51B | 0.56B | 0.48B | 0.65B | 0.55B | 0.54B | 0.51B | 0.51B | 0.52B | 0.51B | 0.54B | 0.54B | 0.56B | 0.60B | 0.62B | 0.71B | 0.70B | 0.85B | 0.84B | 0.82B | 0.85B | 0.88B | 0.82B | 0.87B | 0.92B | 0.99B | 0.95B | 1.02B | 1.07B | 1.12B | 1.13B | 1.21B | 1.28B | 1.20B | 1.10B | 1.15B | 1.19B | 1.23B | 1.32B | 1.30B | 1.34B | 1.32B | 1.22B | 1.30B | 1.31B | 1.27B |
|
Notes Payables
|
| | | | | | 0.03B | | | 0.04B | | | | | 0.01B | | | | 0.00B | | | | | | | | | | | | 0.18B | | | | 0.04B | | | | 0.08B | 0.21B | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Payables
|
| | 0.26B | | 0.36B | 0.31B | 0.45B | 0.47B | 0.50B | 0.54B | 0.51B | 0.72B | 0.49B | 0.47B | 0.52B | 0.46B | 0.48B | 0.48B | 0.50B | 0.51B | 0.48B | 0.51B | 0.56B | 0.48B | 0.65B | 0.55B | 0.54B | 0.51B | 0.51B | 0.52B | 0.68B | 0.54B | 0.54B | 0.56B | 0.63B | 0.62B | 0.71B | 0.70B | 0.93B | 1.05B | 0.82B | 0.85B | 0.88B | 0.82B | 0.87B | 0.92B | 0.99B | 0.95B | 1.02B | 1.07B | 1.12B | 1.13B | 1.21B | 1.28B | 1.20B | 1.10B | 1.15B | 1.19B | 1.23B | 1.32B | 1.30B | 1.34B | 1.32B | 1.22B | 1.30B | 1.31B | 1.27B |
|
Accumulated Expenses
|
| | 0.35B | | 0.43B | 0.41B | 0.03B | 0.45B | | 0.03B | | | | | | | | | | | | | | | | | | | | | 0.01B | | | | 0.01B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Accumulated Expenses
|
| | | | | | 0.04B | | 0.04B | 0.04B | 0.05B | 0.04B | 0.05B | 0.06B | 0.05B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.03B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.06B | 0.04B | 0.04B | 0.04B | 0.05B | 0.04B | 0.05B | 0.05B | 0.05B | 0.05B | 0.06B | 0.06B | 0.06B | | 0.06B | 0.05B | 0.06B | 0.06B | 0.06B | 0.07B | 0.07B | 0.07B | 0.08B | 0.07B | 0.11B | 0.19B | 0.19B | 0.19B | 0.11B | 0.14B | 0.14B | 0.14B | 0.14B | 0.18B | 0.18B | 0.18B | 0.17B | 0.11B | 0.10B | 0.12B | 0.10B |
|
Short term Debt
|
| | 0.23B | | 0.38B | 0.46B | 0.42B | 0.47B | 0.29B | 0.26B | 0.27B | 0.59B | 0.38B | 0.44B | 0.37B | 0.26B | 0.26B | 0.35B | 0.27B | 0.40B | 0.56B | 0.46B | 0.04B | 0.04B | 0.35B | 0.31B | 0.63B | 0.61B | 1.05B | 1.06B | 0.79B | 0.97B | 0.59B | 0.14B | 0.83B | 0.68B | 0.74B | 0.86B | 0.94B | 1.12B | 1.05B | 0.94B | 1.15B | 0.85B | 1.46B | 1.13B | 0.52B | 0.79B | 1.36B | 1.35B | 1.33B | 1.56B | 1.41B | 1.05B | 1.35B | 1.67B | 1.33B | 1.89B | 1.58B | 0.74B | 1.09B | 0.97B | 1.12B | 1.11B | 0.73B | 0.58B | 0.82B |
|
Current Taxes
|
| | | | | | 0.00B | | | 0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Deferred Revenue
|
| | | | | | 0.02B | | | 0.02B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities
|
| | 0.85B | | 1.17B | 1.18B | 1.13B | 1.38B | 1.19B | 1.16B | 1.17B | 1.76B | 1.36B | 1.33B | 1.27B | 1.18B | 1.20B | 1.27B | 1.24B | 1.37B | 1.52B | 1.48B | 1.11B | 1.14B | 1.52B | 1.37B | 1.68B | 1.59B | 2.02B | 2.03B | 1.74B | 1.98B | 1.62B | 1.23B | 2.02B | 1.81B | 2.02B | 2.18B | 2.52B | 2.75B | 2.64B | 2.53B | 2.63B | 2.20B | 2.76B | 2.52B | 2.05B | 2.29B | 3.06B | 3.15B | 3.20B | 3.56B | 3.59B | 3.20B | 3.32B | 3.75B | 3.41B | 3.99B | 3.65B | 2.92B | 3.18B | 3.21B | 3.27B | 3.20B | 2.87B | 2.56B | 2.78B |
|
Capital Leases
|
| | | | | | 0.01B | | 0.01B | | 0.05B | 0.05B | 0.05B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.03B | 0.03B | 0.03B | 0.03B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Debt
|
| | 2.27B | | 2.09B | 2.07B | 2.33B | 2.34B | 2.95B | 2.94B | 3.11B | 3.01B | 3.36B | 3.44B | 3.45B | 3.59B | 3.66B | 3.69B | 4.02B | 4.05B | 4.16B | 4.05B | 4.69B | 4.88B | 4.87B | 5.14B | 4.87B | 4.99B | 4.59B | 4.46B | 4.60B | 4.35B | 4.80B | 5.21B | 4.58B | 5.00B | 5.24B | 5.42B | 5.71B | 6.03B | 6.62B | 6.81B | 6.77B | 7.32B | 6.69B | 6.30B | 6.09B | 5.58B | 4.87B | 4.63B | 5.25B | 5.22B | 5.18B | 5.29B | 5.00B | 4.67B | 5.20B | 4.73B | 5.53B | 6.80B | 6.45B | 6.63B | 6.66B | 6.65B | 6.99B | 7.28B | 6.83B |
|
Non-Current Deffered Revenue
|
| | | | | | 0.02B | | | 0.02B | | | | | | | | | | | | | | | | | | | | | 0.05B | | | | 0.06B | | | | 0.06B | 0.06B | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Pension
|
| | | | | | | | | 0.35B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability
|
| | 1.04B | | 1.01B | 1.06B | 1.42B | 1.14B | 1.16B | 1.19B | 1.67B | 1.12B | 1.14B | 1.18B | 1.18B | 1.19B | 1.22B | 1.26B | 1.43B | 1.43B | 1.48B | 1.53B | 1.44B | 1.49B | 1.53B | 1.58B | 1.59B | 1.62B | 1.66B | 1.70B | 1.69B | 1.71B | 1.74B | 1.78B | 1.21B | 1.24B | 1.31B | 1.33B | 1.94B | 1.20B | 1.22B | 1.22B | 2.13B | 1.13B | 1.11B | 1.10B | 1.89B | 1.14B | 1.18B | 1.22B | 1.90B | 1.38B | 1.44B | 1.49B | 2.03B | 1.61B | 1.67B | 1.70B | 2.10B | 1.63B | 1.64B | 1.63B | 2.37B | 1.66B | 1.63B | 1.77B | 2.46B |
|
Other Non-Current Liabilities
|
| | 0.68B | | 0.69B | 0.69B | 0.68B | 0.68B | 0.69B | 0.70B | 0.90B | 0.89B | 0.86B | 0.82B | 0.95B | 0.95B | 0.94B | 0.93B | 0.61B | 0.62B | 0.57B | 0.58B | 0.78B | 0.78B | 0.80B | 0.78B | 0.83B | 0.81B | 0.83B | 0.82B | 0.82B | 0.85B | 0.87B | 0.87B | 0.81B | 0.82B | 0.82B | 0.83B | 1.40B | 1.40B | 1.43B | 1.45B | 1.44B | 1.47B | 1.50B | 1.57B | 1.40B | 1.38B | 1.37B | 1.38B | 1.31B | 1.44B | 1.44B | 1.51B | 1.57B | 1.51B | 1.60B | 1.81B | 1.87B | 2.06B | 2.05B | 1.97B | 1.95B | 1.91B | 1.90B | 1.84B | 1.92B |
|
Total Non-Current Liabilities
|
| | 4.15B | | 4.27B | 4.31B | 4.57B | 4.86B | 5.29B | 5.30B | 5.40B | 5.89B | 5.87B | 5.96B | 5.90B | 5.95B | 6.07B | 6.22B | 6.69B | 6.85B | 7.16B | 7.05B | 7.25B | 7.51B | 7.93B | 8.09B | 8.14B | 8.20B | 8.26B | 8.19B | 8.03B | 8.04B | 8.15B | 8.21B | 7.81B | 8.05B | 8.57B | 8.94B | 9.41B | 9.98B | 10.48B | 10.55B | 10.56B | 10.65B | 10.55B | 9.92B | 9.27B | 9.01B | 9.11B | 9.00B | 9.72B | 10.15B | 10.21B | 9.98B | 9.89B | 10.03B | 10.27B | 10.42B | 10.84B | 11.35B | 11.27B | 11.47B | 11.60B | 11.51B | 11.49B | 11.61B | 11.41B |
|
Total Liabilities
|
| | 4.83B | | 4.96B | 5.00B | 5.25B | 5.54B | 5.99B | 5.99B | 6.30B | 6.78B | 6.73B | 6.78B | 6.85B | 6.90B | 7.01B | 7.15B | 7.31B | 7.47B | 7.72B | 7.62B | 8.03B | 8.30B | 8.72B | 8.87B | 8.97B | 9.01B | 9.09B | 9.01B | 8.85B | 8.89B | 9.02B | 9.08B | 8.62B | 8.88B | 9.39B | 9.77B | 10.81B | 11.38B | 11.91B | 12.01B | 12.00B | 12.12B | 12.05B | 11.49B | 10.68B | 10.39B | 10.48B | 10.38B | 11.04B | 11.59B | 11.64B | 11.49B | 11.46B | 11.54B | 11.88B | 12.23B | 12.71B | 13.42B | 13.33B | 13.44B | 13.55B | 13.42B | 13.40B | 13.45B | 13.34B |
|
Total Debt
|
| | 2.50B | | 2.47B | 2.53B | 2.75B | 2.81B | 3.24B | 3.20B | 3.38B | 3.59B | 3.75B | 3.89B | 3.82B | 3.85B | 3.91B | 4.04B | 4.30B | 4.45B | 4.72B | 4.51B | 4.73B | 4.92B | 5.22B | 5.45B | 5.50B | 5.60B | 5.63B | 5.52B | 5.39B | 5.33B | 5.38B | 5.35B | 5.41B | 5.68B | 5.98B | 6.28B | 6.65B | 7.14B | 7.67B | 7.75B | 7.92B | 8.17B | 8.15B | 7.44B | 6.61B | 6.37B | 6.24B | 5.99B | 6.58B | 6.78B | 6.59B | 6.33B | 6.35B | 6.34B | 6.53B | 6.62B | 7.11B | 7.54B | 7.54B | 7.60B | 7.78B | 7.76B | 7.73B | 7.86B | 7.64B |
|
Common Equity
|
| | 1.43B | | 1.37B | 1.41B | 1.40B | 1.44B | 1.46B | 1.45B | 1.32B | 1.37B | 1.38B | 1.48B | 1.47B | 1.49B | 1.55B | 1.66B | 1.90B | 1.90B | 1.96B | 1.98B | 1.82B | 1.81B | 1.91B | 1.95B | 1.99B | 2.05B | 2.05B | -0.75B | 2.06B | 2.08B | 2.11B | 2.18B | 2.45B | 2.86B | 2.84B | 2.92B | 2.54B | 2.57B | 2.61B | 2.48B | 2.48B | 2.24B | 2.16B | 2.15B | 2.26B | 2.28B | 2.42B | 2.51B | 2.80B | 2.65B | 2.83B | 3.01B | 2.94B | 3.00B | 3.10B | 3.10B | 3.07B | 3.06B | 3.08B | 3.06B | 3.12B | 3.00B | 3.07B | 3.09B | 3.05B |
|
Shareholder's Equity
|
| | 1.43B | | 1.37B | 1.41B | 1.40B | 1.44B | 1.46B | 1.45B | 1.32B | 1.37B | 1.38B | 1.48B | 1.47B | 1.49B | 1.55B | 1.66B | 1.90B | 1.90B | 1.96B | 1.98B | 1.82B | 1.81B | 1.91B | 1.95B | 1.99B | 2.05B | 2.05B | -0.75B | 2.06B | 2.08B | 2.11B | 2.18B | 2.45B | 2.86B | 2.84B | 2.92B | 2.54B | 2.57B | 2.61B | 2.48B | 2.48B | 2.24B | 2.16B | 2.15B | 2.26B | 2.28B | 2.42B | 2.51B | 2.80B | 2.65B | 2.83B | 3.01B | 2.94B | 3.00B | 3.10B | 3.10B | 3.07B | 3.06B | 3.08B | 3.06B | 3.12B | 3.00B | 3.07B | 3.09B | 3.05B |
|
Liabilities and Shareholders Equity
|
| | 6.26B | | 6.34B | 6.41B | 6.65B | 6.98B | 7.44B | 7.45B | 7.62B | 8.15B | 8.12B | 8.26B | 8.32B | 8.39B | 8.56B | 8.81B | 9.17B | 9.37B | 9.69B | 9.60B | 9.84B | 10.11B | 10.64B | 10.82B | 10.95B | 11.05B | 11.14B | 11.11B | 10.91B | 10.97B | 11.12B | 11.26B | 11.73B | 11.74B | 12.23B | 12.68B | 13.35B | 13.95B | 14.52B | 14.48B | 14.48B | 14.36B | 14.21B | 13.64B | 12.93B | 12.67B | 12.90B | 12.90B | 13.84B | 14.24B | 14.48B | 14.50B | 14.39B | 14.54B | 14.97B | 15.33B | 15.78B | 16.48B | 16.41B | 16.50B | 16.67B | 16.42B | 16.47B | 16.55B | 16.39B |
|
Retained Earnings
|
| | -0.38B | | 1.01B | 1.02B | -0.38B | 1.02B | 1.03B | 1.06B | -0.57B | 1.10B | -0.55B | -0.52B | -0.59B | -0.62B | -0.64B | -0.63B | -0.44B | -0.45B | -0.42B | -0.47B | -0.62B | -0.67B | -0.65B | 1.61B | -0.71B | 1.70B | 1.74B | 1.80B | 1.83B | 1.83B | 1.83B | 1.86B | 2.47B | 2.47B | 2.58B | 2.63B | 2.34B | 2.34B | 2.39B | 2.26B | 2.18B | 2.03B | 1.92B | 1.93B | 1.91B | 1.92B | 2.02B | 2.12B | 2.27B | 2.17B | 2.38B | 2.53B | 2.52B | 2.60B | 2.49B | 2.50B | 2.55B | 2.57B | 2.59B | 2.58B | 2.64B | 2.57B | 2.59B | 2.62B | 2.57B |
|
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 |