|
Cash & Equivalents
|
| | | 0.06B | -0.06B | 0.60B | 0.46B | 0.21B | 1.43B | -0.88B | 0.84B | 2.30B | 2.30B | 9,000.00B | 0.10B | 2.30B | 0.14B | 0.01B | 0.13B | 0.01B | 0.01B | | | 0.01B | | | | | | | 0.04B | 0.31B | 0.30B | 0.30B | 0.31B | 0.37B | 0.37B | 1.40B | 1.35B | 1.91B | 0.63B | 0.91B | 0.29B | 0.57B | 0.28B | 0.81B | 0.52B | 0.33B | 0.34B | 0.41B | 0.27B | 1.88B | 0.59B | 0.59B | 0.58B | 0.59B | 0.64B | 1.87B | 1.93B | 5.06B | 1.34B |
|
Short-term Investments
|
| | | | 0.05B | 0.13B | 0.16B | 0.15B | 0.36B | 0.26B | 0.10B | 0.07B | | | | 0.14B | 0.12B | 0.12B | 0.14B | 0.15B | 0.08B | 0.07B | 0.09B | 0.07B | 0.09B | 0.08B | 0.42B | 0.33B | 0.35B | 0.11B | 0.10B | 0.20B | 0.15B | 0.11B | 0.10B | 0.08B | 0.14B | 0.07B | 0.05B | 0.05B | 0.09B | 0.09B | | 0.10B | | 0.22B | 0.18B | | 0.51B | 0.33B | 0.27B | 0.28B | 0.06B | 0.07B | 0.08B | 0.06B | 0.24B | 0.19B | 0.05B | 0.12B | 0.10B |
|
Cash & Current Investments
|
| | | 0.06B | -0.01B | 0.73B | 0.62B | 0.36B | 0.57B | 1.12B | 0.94B | 2.37B | 2.30B | 9,000.00B | 0.10B | 2.44B | 0.26B | 0.10B | 0.27B | 0.16B | 0.09B | 0.07B | 0.09B | 0.08B | 0.09B | 0.08B | 0.34B | 0.33B | 0.35B | 0.11B | 0.14B | 0.51B | 0.46B | 0.41B | 0.40B | 0.45B | 0.51B | 1.46B | 1.40B | 1.95B | 0.72B | 0.81B | 0.29B | 0.66B | 0.28B | 1.03B | 0.70B | 0.33B | 0.85B | 0.74B | 0.53B | 2.17B | 0.65B | 0.67B | 0.66B | 0.64B | 0.88B | 2.06B | 1.98B | 5.18B | 1.44B |
|
Receivables - Net
|
| 1.56B | 1.48B | 0.09B | 0.25B | 1.35B | 1.43B | 1.55B | 0.17B | 1.38B | 0.19B | 1.51B | | | 0.07B | 1.59B | 1.16B | 1.56B | 1.26B | 1.34B | 1.31B | 1.41B | 1.45B | 1.46B | 1.31B | 1.40B | 1.82B | 1.60B | 1.50B | 1.61B | 1.59B | 1.69B | 1.57B | 1.64B | 1.59B | 1.86B | 1.48B | 1.17B | 1.35B | 2.19B | 2.32B | 3.16B | 0.24B | 3.73B | | 3.56B | 2.84B | 0.26B | 3.74B | 3.06B | 3.19B | 3.23B | 4.48B | 3.57B | 3.55B | 3.59B | 3.92B | 3.61B | 3.89B | 4.06B | 6.11B |
|
Receivables - Other
|
| | | | | | | | | | | | | | | | | | | | | | | 0.41B | | | | 0.51B | 0.68B | 0.69B | 0.72B | 0.58B | 0.81B | 0.84B | 0.87B | 0.59B | 0.82B | 0.66B | 0.55B | 0.41B | 0.29B | 0.23B | 0.08B | 0.63B | | 0.11B | 0.09B | 0.05B | 0.62B | 0.09B | 0.12B | 0.12B | 0.79B | 0.13B | 0.14B | 0.13B | 0.12B | 0.11B | 0.12B | 0.11B | 0.15B |
|
Receivables
|
| 1.56B | 1.48B | 0.09B | 1.35B | 1.35B | 1.43B | 1.55B | 0.17B | 1.38B | 0.18B | 1.51B | | | 0.07B | 1.59B | 1.16B | 1.27B | 1.26B | 1.34B | 1.31B | 1.41B | 1.45B | 1.88B | 1.31B | 1.40B | 1.45B | 2.12B | 2.18B | 2.29B | 2.32B | 2.27B | 2.38B | 2.48B | 2.46B | 2.45B | 2.30B | 1.83B | 1.91B | 2.60B | 2.61B | 2.76B | 0.32B | 4.36B | | 3.68B | 2.93B | 0.31B | 4.35B | 3.15B | 3.31B | 3.35B | 5.27B | 3.70B | 3.68B | 3.73B | 4.04B | 3.72B | 4.00B | 4.17B | 6.26B |
|
Inventory
|
| | | | | | | | | | | 0.28B | | | | 0.25B | 0.31B | 0.28B | 0.21B | 0.24B | 0.23B | 0.19B | 0.21B | 0.24B | 0.22B | 0.22B | 0.23B | 0.34B | 0.28B | 0.30B | 0.29B | 0.35B | 0.35B | 0.34B | 0.30B | 0.35B | 0.32B | 0.23B | 0.35B | 0.37B | 0.37B | 0.47B | 0.05B | 0.42B | | 0.54B | 0.35B | 0.07B | 0.32B | 0.41B | 0.41B | 0.34B | 0.33B | 0.38B | 0.37B | 0.35B | 0.46B | 0.39B | 0.40B | 0.35B | 0.55B |
|
Current Deferred Tax Assets
|
| | | | | | | 0.07B | | 0.08B | 0.08B | 0.09B | | 0.11B | 0.11B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets
|
| | | | -0.15B | 0.52B | 0.40B | 0.47B | -0.04B | 0.55B | -0.06B | 0.16B | | | | 0.19B | 0.27B | 0.27B | 0.18B | 0.23B | 0.31B | 0.29B | 0.26B | 0.16B | 0.25B | 0.22B | 0.24B | 0.16B | 0.34B | 0.36B | 0.35B | 0.33B | 0.31B | 0.33B | 0.36B | 0.34B | 0.53B | 0.62B | 0.86B | 0.40B | 0.55B | 0.53B | 0.27B | 0.39B | | 0.61B | 0.39B | 0.28B | 0.41B | 0.54B | 0.75B | 0.70B | 0.88B | 0.83B | 0.62B | 0.61B | 0.61B | 0.75B | 0.71B | 0.94B | 1.24B |
|
Current Assets
|
-5.69B | -5.69B | -5.69B | | -9.57B | -6.86B | -7.40B | 2.24B | -26.90B | | | 4.32B | -29.27B | | | 2.35B | 1.86B | 2.23B | 1.79B | 1.96B | 1.94B | 1.95B | 2.00B | 1.93B | 1.87B | 1.91B | 2.71B | 3.25B | 3.16B | 3.07B | 3.10B | 3.70B | 3.39B | 3.56B | 3.41B | 3.88B | 4.73B | 4.03B | 4.84B | 5.31B | 4.24B | 5.38B | | 4.62B | | 18.98B | 14.68B | | 14.21B | 14.33B | 5.00B | 6.57B | 5.75B | 5.65B | 5.19B | 5.43B | 5.99B | 6.93B | 10.19B | 6.81B | 9.49B |
|
Property, Plant & Equipment (Net)
|
| | | 9.11B | 9.12B | 9.08B | 9.33B | 9.66B | 9.56B | 9.63B | 9.59B | 10.26B | | | | 10.65B | 8.58B | 10.71B | 8.24B | 8.24B | 8.01B | 8.61B | 8.51B | 8.06B | 8.09B | 7.94B | 10.82B | 8.77B | 8.88B | 8.80B | 8.80B | 8.92B | 10.02B | 10.12B | 10.35B | 26.19B | 10.48B | 10.13B | 10.46B | 27.69B | 11.04B | 14.15B | 4.84B | 30.15B | | 14.79B | 11.77B | 4.57B | 29.57B | 11.80B | 17.64B | 17.94B | 17.87B | 18.20B | 18.05B | 18.19B | 17.95B | 17.56B | 18.25B | 19.05B | 26.31B |
|
Long-Term Investments
|
| | | 1.11B | 0.52B | 0.38B | -0.54B | 0.42B | 0.21B | 0.13B | 0.11B | 0.15B | | | | 0.79B | 1.16B | 1.11B | 1.33B | 1.49B | 1.12B | 1.30B | 1.36B | 1.28B | 1.21B | 1.10B | 0.99B | 0.75B | 0.77B | 0.82B | 0.70B | 1.01B | 0.84B | 0.89B | 1.24B | 1.12B | 2.60B | 2.00B | 1.61B | 1.06B | 1.04B | 1.33B | 0.06B | 1.14B | | 1.29B | 1.05B | 0.06B | 0.63B | 0.69B | 0.52B | 0.62B | 0.42B | 0.59B | 0.60B | 0.58B | 0.71B | 0.76B | 0.50B | 0.60B | 0.75B |
|
Goodwill
|
| | | 3.28B | 3.28B | 3.25B | 3.30B | 3.24B | 3.19B | 3.57B | 3.52B | 3.75B | | | | 3.88B | 3.14B | 3.88B | 2.98B | 2.93B | 2.83B | 3.02B | 2.98B | 2.93B | 2.95B | 2.90B | 3.90B | 3.07B | 3.09B | 3.03B | 2.99B | 2.96B | 2.94B | 2.93B | 2.97B | 3.14B | 2.93B | 2.84B | 2.96B | 3.22B | 3.15B | 3.99B | 0.23B | 3.37B | | 4.03B | 3.16B | 0.22B | 3.13B | 2.98B | 12.21B | 12.16B | 11.96B | 12.08B | 11.90B | 11.93B | 11.65B | 11.35B | 11.75B | 14.71B | 20.03B |
|
Intangibles
|
| | | 2.72B | 2.68B | 2.61B | 2.64B | 2.98B | 2.95B | 3.15B | 3.07B | 3.21B | | | | 6.59B | 5.29B | 6.84B | 5.57B | 5.43B | 5.25B | 5.57B | 5.49B | 5.35B | 5.37B | 5.42B | 7.27B | 5.70B | 5.71B | 5.58B | 5.51B | 5.46B | 5.40B | 6.65B | 6.74B | 6.75B | 6.64B | 6.41B | 6.67B | 6.85B | 7.06B | 8.92B | 6.43B | 9.74B | | 12.28B | 9.61B | 6.21B | 10.55B | 9.06B | 13.72B | 13.67B | 13.15B | 13.19B | 13.23B | 13.18B | 12.78B | 12.35B | 12.69B | 20.97B | 28.90B |
|
Goodwill & Intangibles
|
| | | 6.00B | 5.96B | 5.86B | 5.94B | 6.22B | 6.14B | 6.71B | 6.58B | 6.96B | | | | 10.47B | 8.43B | 8.72B | 8.55B | 8.35B | 8.08B | 8.58B | 8.47B | 8.27B | 8.32B | 8.33B | 8.91B | 8.78B | 8.80B | 8.61B | 8.50B | 8.42B | 8.34B | 9.58B | 9.71B | 9.88B | 9.56B | 9.24B | 9.63B | 10.06B | 10.21B | 10.51B | 6.66B | 13.11B | | 16.30B | 12.77B | 6.43B | 13.69B | 12.05B | 25.93B | 25.83B | 25.10B | 25.27B | 25.14B | 25.12B | 24.44B | 23.70B | 24.44B | 35.68B | 48.93B |
|
Long-Term Deferred Tax
|
| | | | 0.04B | 0.04B | 0.04B | 0.03B | 0.04B | 0.03B | 0.03B | 0.03B | | | | 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 | 0.00B | | | | | | | | | | | | 0.00B | | | | | 0.00B | | | | | | | | | | | | | |
|
Other Non-Current Assets
|
| | | 2.14B | 0.13B | 0.13B | 0.13B | 0.10B | 0.15B | 0.32B | 0.33B | 0.40B | | | | 0.36B | 0.29B | 0.21B | 0.16B | 0.11B | 0.09B | 0.11B | 0.09B | 0.07B | 0.07B | 0.07B | 0.09B | 0.33B | 0.11B | 0.10B | 0.10B | 0.41B | 0.10B | 0.11B | 0.16B | 0.57B | 0.30B | 0.39B | 0.59B | 0.27B | 0.23B | 0.31B | 0.13B | 0.31B | | 13.13B | 10.30B | 0.16B | 9.46B | 9.50B | 0.59B | 0.74B | 0.49B | 0.56B | 0.53B | 0.67B | 0.74B | 0.81B | 1.13B | 1.35B | 2.05B |
|
Non-Current Assets
|
-23.96B | -23.96B | -23.96B | | -28.86B | -27.55B | -28.71B | 17.56B | -34.59B | | | 19.28B | -36.81B | | | 24.18B | 19.97B | 20.44B | 20.03B | 19.91B | 19.05B | 20.43B | 20.11B | 2.54B | 19.39B | 19.22B | 20.45B | 2.57B | 20.72B | 20.35B | 20.08B | 2.50B | 21.54B | 22.99B | 23.91B | 2.65B | 25.16B | 23.76B | 24.43B | 2.61B | 25.35B | 26.27B | | 2.58B | | 36.06B | 28.28B | | 2.35B | 27.19B | 46.91B | 46.97B | 2.51B | 45.87B | 45.50B | 45.71B | 2.57B | 44.03B | 45.52B | 58.29B | 80.52B |
|
Assets
|
-29.66B | 17.92B | 18.20B | 18.36B | 18.30B | 18.90B | 19.13B | 19.80B | | | | 23.60B | 24.36B | 24.77B | 25.56B | 26.52B | 21.83B | 27.39B | 21.81B | 21.87B | 20.98B | 22.38B | 22.11B | 21.25B | 21.26B | 21.13B | 28.36B | 22.72B | 23.88B | 23.42B | 23.18B | 24.18B | 24.93B | 26.56B | 27.32B | 28.04B | 29.89B | 27.79B | 29.27B | 29.80B | 29.59B | 37.68B | 12.70B | 33.29B | | 55.05B | 42.96B | 12.24B | 41.00B | 41.52B | 51.92B | 53.54B | 50.89B | 51.51B | 50.68B | 51.14B | 51.12B | 50.96B | 55.71B | 65.10B | 90.01B |
|
Accounts Payables
|
| | | | -0.31B | 1.72B | 1.86B | -0.14B | -0.18B | 1.94B | 0.05B | 2.34B | | | | 2.58B | 1.73B | 2.15B | 1.79B | 2.03B | 1.81B | 2.00B | 2.05B | 2.09B | 1.77B | 1.76B | 2.59B | 2.31B | 1.99B | 2.05B | 2.10B | 2.31B | 2.02B | 2.07B | 1.95B | 2.30B | 1.81B | 1.69B | 1.87B | 2.08B | 1.94B | 2.71B | 0.79B | 2.71B | | 2.78B | 2.33B | 0.74B | 2.74B | 2.17B | 2.64B | 2.80B | 3.10B | 2.81B | 2.65B | 2.73B | 2.91B | 2.52B | 2.82B | 3.17B | 4.83B |
|
Notes Payables
|
| | | | | | | | 0.40B | 0.65B | 0.65B | 0.65B | 0.65B | 0.81B | 0.79B | 0.84B | 0.84B | 1.02B | 0.66B | 0.60B | 0.73B | 0.81B | 0.81B | 0.60B | 0.86B | 1.48B | 1.74B | 0.74B | 0.59B | 1.69B | 1.46B | 1.22B | 1.99B | 1.49B | 1.29B | 1.20B | 0.72B | 0.47B | 0.74B | 0.50B | 0.98B | 1.21B | 0.16B | 0.71B | | 2.69B | 2.22B | 0.16B | 1.77B | 3.20B | 1.92B | 1.38B | 1.29B | 2.28B | 2.22B | 2.12B | 2.12B | 1.46B | 1.15B | 2.62B | 4.00B |
|
Payables
|
| | | | -0.31B | 1.72B | 1.86B | -0.14B | 0.22B | 2.58B | 0.68B | 2.99B | 0.65B | 0.81B | 0.79B | 3.42B | 2.57B | 2.58B | 2.45B | 2.63B | 2.54B | 2.82B | 2.85B | 2.69B | 2.63B | 3.24B | 3.45B | 3.04B | 2.58B | 3.74B | 3.56B | 3.53B | 4.02B | 3.56B | 3.24B | 3.50B | 2.54B | 2.16B | 2.61B | 2.58B | 2.92B | 3.19B | 0.96B | 3.42B | | 5.48B | 4.55B | 0.90B | 4.51B | 5.36B | 4.57B | 4.18B | 4.39B | 5.08B | 4.88B | 4.85B | 5.02B | 3.98B | 3.97B | 5.80B | 8.83B |
|
Other Accumulated Expenses
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 0.13B | 0.09B | 0.10B | 0.10B | 0.10B | 0.10B | 0.10B | 0.09B | 0.14B | 0.09B | 0.07B | 0.09B | 0.19B | 0.24B | 0.52B | | 0.48B | | 0.30B | 0.15B | | 0.19B | 0.19B | 0.26B | 0.24B | 0.32B | 0.26B | 0.26B | 0.27B | 0.35B | 0.35B | 0.34B | 2.74B | 3.83B |
|
Short term Debt
|
| | | | | 0.35B | 0.35B | 0.35B | 1.46B | 1.16B | 1.13B | 1.17B | | 0.89B | 0.93B | 0.96B | | 1.00B | 0.77B | 0.60B | 0.91B | 0.58B | 0.58B | 0.60B | 0.38B | | 1.75B | 0.74B | 1.74B | 0.31B | 0.31B | 1.22B | 0.38B | 0.37B | 1.06B | 1.20B | 1.08B | 1.05B | 1.09B | 0.50B | 0.75B | 1.53B | 0.00B | 0.71B | | 1.23B | 0.51B | 0.00B | 1.77B | 1.29B | 2.03B | 2.05B | 1.29B | 1.01B | 1.91B | 1.91B | 2.65B | 1.57B | 0.69B | 1.16B | 1.19B |
|
Current Leases
|
| | | | 0.10B | 0.25B | 0.31B | | | | | | | | | | | | | | | | | | | | | | | | | | 0.14B | 0.15B | 0.17B | 0.17B | 0.19B | 0.20B | 0.20B | 0.21B | 0.23B | 0.31B | 0.09B | 0.27B | | 0.35B | 0.27B | 0.09B | 0.27B | 0.28B | 0.33B | 0.36B | 0.37B | 0.39B | 0.41B | 0.41B | 0.42B | 0.42B | 0.44B | 0.44B | 0.69B |
|
Current Taxes
|
| | | | 0.02B | 0.13B | 0.15B | 0.02B | 0.04B | 0.08B | 0.14B | 0.02B | | | | 0.05B | | 0.05B | 0.07B | 0.07B | 0.09B | 0.18B | 0.16B | 0.14B | 0.10B | 0.08B | 0.10B | 0.05B | 0.12B | 0.15B | 0.13B | 0.13B | 0.15B | 0.17B | 0.10B | 0.04B | 0.17B | 0.22B | 0.28B | 0.26B | 0.22B | 0.22B | | 0.09B | | 0.19B | 0.12B | | | 0.04B | | | | | | | 0.02B | 0.01B | 0.01B | | |
|
Current Deferred Revenue
|
| | | | 0.01B | 0.34B | 0.31B | 0.01B | 0.01B | 0.34B | -0.02B | 0.35B | | | | 0.44B | 0.40B | 0.43B | 0.31B | 0.29B | 0.32B | 0.29B | 0.27B | 0.23B | 0.34B | 0.27B | 0.27B | 0.22B | 0.26B | 0.21B | 0.15B | 0.18B | 0.21B | 0.15B | 0.13B | 0.17B | 0.21B | 0.21B | 0.23B | 0.26B | 0.28B | 0.36B | 0.01B | 0.31B | | 0.41B | 0.30B | 0.02B | 0.29B | 0.34B | 0.49B | 0.49B | 0.57B | 0.63B | 0.55B | 0.51B | 0.57B | 0.61B | 0.53B | 0.80B | 1.11B |
|
Total Current Liabilities
|
-5.69B | -5.69B | -5.69B | | -10.62B | 8.40B | 9.14B | 3.03B | -28.53B | | | 4.61B | -30.91B | | | 4.92B | 3.06B | 4.70B | 3.65B | 3.76B | 3.98B | 4.07B | 4.06B | 3.83B | 3.58B | 3.76B | 6.57B | 5.42B | 4.90B | 4.58B | 4.29B | 5.18B | 5.10B | 4.53B | 4.78B | 4.52B | 4.29B | 3.91B | 4.52B | 5.05B | 4.64B | 6.87B | | 6.84B | | 7.94B | 5.91B | | 7.03B | 7.51B | 7.67B | 7.32B | 6.45B | 7.37B | 8.01B | 7.95B | 9.03B | 6.95B | 5.99B | 10.99B | 15.65B |
|
Non-Current Debt
|
| | | | 10.18B | 10.43B | 10.43B | 10.54B | 10.34B | 10.55B | 10.47B | 12.17B | | 13.34B | 13.61B | 13.82B | 12.53B | 14.89B | 11.86B | 11.89B | 11.07B | 11.82B | 11.64B | 11.49B | 11.66B | 11.10B | 12.65B | 9.99B | 10.63B | 10.54B | 10.30B | 10.14B | 9.94B | 11.71B | 11.27B | 12.09B | 13.71B | 12.66B | 12.98B | 12.85B | 12.38B | 14.91B | 3.66B | 13.60B | | 30.20B | 24.17B | 3.53B | 22.03B | 21.91B | 28.60B | 30.84B | 29.20B | 28.92B | 27.76B | 27.63B | 27.35B | 29.41B | 28.79B | 26.68B | 35.87B |
|
Non-Current Deffered Revenue
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.31B | | | | | 0.29B | | | | | | | | | | | | | |
|
Minority Interest
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.80B | 0.04B | 6.54B |
|
Liabilities from Discontinued Operations
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.04B | |
|
Non-Current Deferred Tax Liability
|
| | | | 1.41B | 1.47B | 1.58B | 1.51B | 1.51B | 1.57B | 1.56B | 1.70B | | | | 1.77B | 1.43B | 1.74B | 1.40B | 1.55B | 1.30B | 1.39B | 1.43B | 1.44B | 1.44B | 1.47B | 2.12B | 2.07B | 1.99B | 2.01B | 2.08B | 2.20B | 2.15B | 2.21B | 2.50B | 2.60B | 2.64B | 2.45B | 2.53B | 2.45B | 2.47B | 3.09B | 1.61B | 2.73B | | 3.43B | 2.68B | 1.52B | 2.69B | 2.67B | 4.41B | 4.66B | 4.69B | 4.70B | 4.53B | 4.57B | 4.50B | 4.37B | 4.48B | 6.85B | 9.49B |
|
Operating Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.17B | 1.03B | 1.06B | 1.09B | 1.31B | 1.16B | 1.14B | 1.17B | 1.41B | 1.26B | 1.61B | 0.91B | 1.55B | | 1.64B | 1.30B | 0.79B | 1.49B | 1.24B | 1.50B | 1.52B | 1.90B | 1.59B | 1.58B | 1.58B | 1.57B | 1.53B | 1.69B | 1.75B | 2.43B |
|
Other Non-Current Liabilities
|
| | | | 0.26B | 0.25B | 0.24B | 0.46B | 0.44B | 0.43B | 0.44B | 0.33B | | | | 0.46B | 0.29B | 0.50B | 0.41B | 0.34B | 0.32B | 0.30B | 0.33B | 0.42B | 0.41B | 0.36B | 0.54B | 0.48B | 0.47B | 0.41B | 0.43B | 0.41B | 0.40B | 0.31B | 0.34B | 0.53B | 0.46B | 0.41B | 0.50B | 0.88B | 0.85B | 1.05B | 0.02B | 0.45B | | 0.68B | 0.38B | 0.01B | 0.54B | 0.51B | 1.09B | 0.98B | 1.31B | 1.02B | 1.00B | 1.10B | 1.19B | 1.26B | 1.81B | 1.63B | 2.23B |
|
Total Non-Current Liabilities
|
12.24B | 12.24B | 12.24B | | 12.85B | 12.68B | 12.67B | 15.53B | 14.33B | -4.59B | -4.78B | 18.60B | 15.52B | | | 20.58B | 17.14B | 17.41B | 17.01B | 17.31B | 16.50B | 17.49B | 17.32B | 0.81B | 16.82B | 16.47B | 17.17B | 0.65B | 17.65B | 17.24B | 16.79B | 0.95B | 18.31B | 19.66B | 19.68B | 1.07B | 21.82B | 20.19B | 21.25B | 1.04B | 20.78B | 21.58B | -0.02B | 0.93B | | 43.26B | 34.09B | -0.01B | 0.53B | 33.36B | 42.22B | 44.38B | 1.80B | 42.62B | 41.92B | 41.78B | 2.43B | 42.30B | 41.00B | 46.31B | 63.50B |
|
Total Liabilities
|
| | | 14.79B | 14.54B | 15.26B | 15.57B | 16.00B | -3.94B | -4.16B | -4.34B | 18.93B | | | | 21.04B | 17.43B | 21.92B | 17.41B | 17.65B | 16.83B | 17.78B | 17.64B | 17.30B | 17.23B | 16.84B | 22.07B | 18.10B | 18.12B | 17.64B | 17.23B | 17.99B | 18.71B | 19.97B | 20.02B | 20.91B | 22.29B | 20.60B | 21.74B | 22.46B | 21.63B | 27.58B | | 24.94B | | 43.94B | 34.47B | | 33.57B | 33.86B | 43.31B | 45.36B | 43.22B | 43.64B | 42.92B | 42.88B | 43.67B | 43.55B | 42.81B | 47.94B | 65.73B |
|
Total Debt
|
| | | | 10.18B | 10.79B | 10.78B | 10.89B | 11.80B | 11.44B | 11.17B | 13.34B | | 14.22B | 14.54B | 14.79B | 12.53B | 12.91B | 12.62B | 12.49B | 11.98B | 12.41B | 12.22B | 12.09B | 12.04B | 11.10B | 11.48B | 10.73B | 12.37B | 10.85B | 10.61B | 11.36B | 10.32B | 12.08B | 12.33B | 13.30B | 14.79B | 13.71B | 14.07B | 13.35B | 13.13B | 13.38B | 3.66B | 14.30B | | 31.42B | 24.67B | 3.54B | 23.80B | 23.20B | 30.62B | 32.89B | 30.49B | 29.92B | 29.67B | 29.54B | 29.99B | 30.98B | 29.48B | 27.84B | 37.06B |
|
Common Equity
|
| | | 3.57B | 3.73B | 3.46B | 3.64B | 3.80B | 3.94B | 4.16B | 4.34B | 4.67B | | | | 5.48B | 4.40B | 5.47B | 4.40B | 4.22B | 4.16B | 4.60B | 4.47B | 3.95B | 4.04B | | | 5.00B | | | | 6.20B | | | | 7.13B | | | | 7.34B | | | 12.70B | 8.36B | | | | 12.24B | 10.09B | 7.66B | | | 10.44B | | | | 10.40B | | | | |
|
Shareholder's Equity
|
| | | | | | | | | | | | | | | | | | | | | | | 3.95B | | 4.29B | 6.29B | 7.50B | 5.75B | 5.77B | 5.96B | 6.20B | 6.22B | 6.59B | 7.31B | 7.13B | 7.61B | 7.19B | 7.53B | 7.34B | 7.96B | 10.10B | | 8.36B | | 11.11B | 8.48B | | 7.43B | 7.66B | 8.61B | 8.18B | 7.67B | 7.87B | 7.76B | 8.26B | 7.45B | 7.41B | | | |
|
Liabilities and Shareholders Equity
|
-29.66B | 17.92B | 18.20B | 18.36B | 18.28B | 18.73B | 19.21B | 19.80B | | | | 23.60B | 24.36B | 24.77B | 25.56B | 26.52B | 21.83B | 22.26B | 21.81B | 21.87B | 20.98B | 22.38B | 22.11B | 21.25B | 21.26B | 21.13B | 22.62B | 22.72B | 23.88B | 23.42B | 23.18B | 24.18B | 24.93B | 26.56B | 27.32B | 28.04B | 29.89B | 27.79B | 29.27B | 29.80B | 29.59B | 30.65B | 12.70B | 33.29B | | 55.05B | 42.96B | 12.24B | 41.00B | 41.52B | 51.92B | 53.54B | 50.89B | 51.51B | 50.68B | 51.14B | 51.12B | 50.96B | 55.71B | 65.10B | 90.01B |