|
Cash & Equivalents
|
0.00B | 0.00B | 0.00B | 0.00B | 0.29B | 0.17B | 0.00B | 0.00B | 0.00B | 0.29B | 0.05B | 0.00B | 0.12B | 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 | 0.21B | 0.11B | 0.00B | 0.16B | 0.00B | 0.23B | 0.16B | 0.16B | 0.21B | 0.34B | 0.25B | 0.28B | 0.30B | 0.34B | 0.00B | 0.00B |
|
Short-term Investments
|
| 0.17B | 0.08B | 0.03B | 0.12B | 0.11B | 0.15B | 0.13B | 0.06B | 0.07B | 0.18B | 0.17B | 0.28B | 0.35B | 0.13B | 0.15B | 0.03B | 0.10B | 0.06B | 0.00B | 0.00B | 0.01B | 0.04B | 0.36B | 0.36B | 0.24B | 0.29B | 0.28B | 0.26B | 0.04B | 0.16B | 0.01B | 0.03B | 0.08B | 0.03B | 0.06B | 0.01B | 0.00B | 0.00B | 0.09B | 0.01B | 0.14B | 0.14B | 0.14B | 0.26B | 0.14B | 0.01B | 0.02B | 0.01B | 0.03B | 0.03B | 0.01B | 0.00B | 0.02B | 0.04B | 0.00B | 0.15B | 0.18B | 0.17B | 0.34B | 0.30B | 0.20B | 0.16B | 0.08B | 0.01B | 0.05B | 0.06B |
|
Cash & Current Investments
|
0.00B | 0.17B | 0.08B | 0.03B | 0.41B | 0.28B | 0.16B | 0.13B | 0.06B | 0.35B | 0.24B | 0.17B | 0.41B | 0.35B | 0.13B | 0.15B | 0.03B | 0.10B | 0.06B | 0.00B | 0.00B | 0.01B | 0.05B | 0.36B | 0.36B | 0.24B | 0.29B | 0.28B | 0.26B | 0.04B | 0.16B | 0.01B | 0.03B | 0.08B | 0.03B | 0.06B | 0.01B | 0.00B | 0.00B | 0.09B | 0.01B | 0.14B | 0.14B | 0.14B | 0.26B | 0.14B | 0.01B | 0.02B | 0.01B | 0.03B | 0.03B | 0.22B | 0.12B | 0.02B | 0.19B | 0.00B | 0.38B | 0.34B | 0.34B | 0.55B | 0.64B | 0.45B | 0.44B | 0.39B | 0.35B | 0.05B | 0.06B |
|
Receivables - Net
|
| 0.10B | 0.10B | 0.12B | 0.11B | 0.10B | 0.10B | 0.09B | 0.08B | 0.07B | 0.09B | 0.13B | 0.11B | 0.10B | 0.12B | 0.17B | 0.15B | 0.16B | 0.15B | 0.18B | 0.22B | 0.18B | 0.17B | 0.19B | 0.13B | 0.12B | 0.11B | 0.12B | 0.10B | 0.08B | 0.18B | 0.24B | 0.25B | 0.26B | 0.29B | 0.35B | 0.29B | 0.36B | 0.40B | 0.49B | 0.36B | 0.29B | 0.25B | 0.27B | 0.19B | 0.17B | 0.18B | 0.25B | 0.29B | 0.30B | 0.37B | 0.47B | 0.41B | 0.61B | 0.63B | 0.48B | 0.26B | 0.19B | 0.22B | 0.27B | 0.17B | 0.21B | 0.18B | 0.30B | 0.33B | 0.23B | 0.24B |
|
Receivables - Other
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.03B | 0.03B | | | 0.02B | 0.02B | | | 0.01B | 0.01B | | | | | | |
|
Receivables
|
| 0.10B | 0.10B | 0.12B | 0.11B | 0.10B | 0.10B | 0.09B | 0.08B | 0.07B | 0.09B | 0.13B | 0.11B | 0.10B | 0.12B | 0.17B | 0.15B | 0.16B | 0.15B | 0.18B | 0.22B | 0.18B | 0.17B | 0.19B | 0.13B | 0.12B | 0.11B | 0.12B | 0.10B | 0.08B | 0.18B | 0.24B | 0.25B | 0.26B | 0.29B | 0.35B | 0.29B | 0.36B | 0.40B | 0.49B | 0.36B | 0.29B | 0.25B | 0.27B | 0.19B | 0.17B | 0.18B | 0.25B | 0.29B | 0.30B | 0.37B | 0.50B | 0.44B | 0.61B | 0.63B | 0.51B | 0.28B | 0.19B | 0.22B | 0.28B | 0.18B | 0.21B | 0.18B | 0.30B | 0.33B | 0.23B | 0.24B |
|
Inventory
|
| 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.01B | 0.01B | 0.01B | 0.01B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.01B | 0.01B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.03B | 0.03B | 0.02B | 0.04B | 0.03B | 0.02B | 0.02B | 0.02B | 0.02B | 0.03B | 0.02B | 0.02B | 0.02B | 0.03B | 0.03B | 0.03B | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Deferred Tax Assets
|
| | | 0.01B | | | | | 0.00B | 0.01B | | | | | | | 0.01B | | 0.00B | 0.05B | 0.04B | 0.04B | 0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.02B | | | | 0.02B | 0.02B | 0.02B | 0.02B | 0.01B | 0.01B | 0.01B | 0.02B | 0.02B | 0.02B | 0.04B | 0.03B | 0.02B | 0.04B | 0.04B | 0.04B | 0.02B | 0.02B | 0.03B | 0.02B | 0.02B | 0.02B | 0.03B | 0.02B |
|
Current Assets
|
| 0.29B | 0.20B | 0.18B | 0.56B | 0.37B | 0.28B | 1.11B | 1.02B | 0.44B | 0.29B | 0.32B | 0.46B | 0.37B | 0.27B | 0.33B | 0.37B | 0.27B | 0.22B | 0.25B | 0.28B | 0.25B | 0.24B | 0.57B | 0.51B | 0.37B | 0.42B | 0.44B | 0.39B | 0.15B | 0.38B | 0.28B | 0.30B | 0.36B | 0.34B | 0.43B | 0.34B | 0.38B | 0.42B | 0.60B | 0.39B | 0.46B | 0.41B | 0.43B | 0.47B | 0.33B | 0.21B | 0.29B | 0.31B | 0.34B | 0.41B | 0.74B | 0.58B | 0.67B | 0.86B | 0.54B | 0.69B | 0.56B | 0.60B | 0.87B | 0.86B | 0.72B | 0.66B | 0.72B | 0.72B | 0.32B | 0.33B |
|
Property, Plant & Equipment (Net)
|
| 4.82B | 4.87B | 4.90B | 4.74B | 5.06B | 5.20B | 4.08B | 4.30B | 4.55B | 4.85B | 5.16B | 5.44B | 5.77B | 6.06B | 6.10B | 6.18B | 6.33B | 6.51B | 6.76B | 6.91B | 7.40B | 7.63B | 7.98B | 8.11B | 8.24B | 7.78B | 6.36B | 6.22B | 6.14B | 9.21B | 9.26B | 9.36B | 9.51B | 9.57B | 9.57B | 9.65B | 9.71B | 9.71B | 9.02B | 9.11B | 9.12B | 8.30B | 6.04B | 5.99B | 5.99B | 5.67B | 5.69B | 5.70B | 5.73B | 5.74B | 5.75B | 5.79B | 5.82B | 5.87B | 5.89B | 5.95B | 6.02B | 6.07B | 6.12B | 6.20B | 6.28B | 6.35B | 6.42B | 6.48B | 6.54B | 6.63B |
|
Long-Term Investments
|
| 0.15B | 0.15B | 0.00B | 0.15B | 0.15B | 0.15B | 0.16B | 0.14B | 0.14B | 0.14B | 0.14B | 0.14B | 0.14B | 0.14B | 0.13B | 0.13B | 0.13B | 0.13B | 0.13B | 0.12B | 0.00B | 0.02B | 0.04B | 0.07B | 0.03B | 0.04B | 0.01B | 0.01B | 0.00B | 0.02B | 0.00B | 0.02B | 0.02B | 0.00B | 0.00B | 0.01B | 0.00B | 0.00B | 0.00B | 0.01B | 0.02B | 0.02B | 0.00B | 0.01B | 0.00B | 0.02B | 0.02B | 0.02B | 0.02B | 0.03B | 0.04B | 0.04B | 0.01B | 0.01B | 0.04B | 0.08B | 0.08B | 0.04B | 0.10B | 0.08B | 0.06B | 0.04B | 0.00B | 0.00B | 0.00B | 0.00B |
|
Goodwill
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.63B | 1.65B | 1.65B | 1.65B | 1.64B | 1.64B | 1.64B | 1.64B | 1.64B | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Goodwill & Intangibles
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.63B | 1.65B | 1.65B | 1.65B | 1.64B | 1.64B | 1.64B | 1.64B | 1.64B | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Long-Term Deferred Tax
|
| | | 0.78B | | | | -0.68B | -0.65B | -0.69B | -0.71B | -0.71B | -0.69B | -0.70B | -0.66B | -0.70B | -0.68B | -0.74B | -0.76B | -0.77B | -0.78B | -0.89B | -0.95B | 0.39B | | | | 0.27B | | | | 0.68B | | | | 0.41B | | | | 0.56B | | | | 0.52B | | | | | | | | | 0.04B | | | | | | | | | | | 0.00B | | | |
|
Other Non-Current Assets
|
| 0.08B | 0.08B | 0.08B | 0.08B | 0.08B | 0.09B | 0.88B | 0.86B | 0.10B | 0.10B | 0.10B | 0.12B | 0.12B | 0.13B | 0.12B | 0.14B | 0.12B | 0.12B | 0.12B | 0.12B | 0.11B | 0.11B | 0.08B | 0.12B | 0.13B | 0.12B | 0.07B | 0.07B | 0.08B | 0.07B | 0.07B | 0.08B | 0.08B | 0.07B | 0.08B | 0.08B | 0.08B | 0.08B | 0.07B | 0.07B | 0.07B | 0.07B | 0.08B | 0.06B | 0.07B | 0.07B | 0.08B | 0.08B | 0.08B | 0.08B | 0.09B | 0.09B | 0.07B | 0.07B | 0.07B | 0.08B | 0.08B | 0.10B | 0.09B | 0.08B | 0.08B | 0.08B | 0.08B | 0.08B | 0.07B | 0.08B |
|
Non-Current Assets
|
| 5.14B | 5.20B | 5.22B | 5.08B | 5.39B | 5.56B | 4.40B | 4.60B | 4.87B | 5.19B | 5.53B | 5.82B | 6.17B | 6.39B | 6.40B | 6.50B | 6.66B | 6.81B | 7.05B | 7.20B | 7.55B | 7.80B | 8.13B | 8.33B | 8.43B | 7.97B | 6.46B | 6.31B | 6.23B | 10.95B | 11.00B | 11.12B | 11.26B | 11.30B | 11.30B | 11.39B | 11.44B | 11.44B | 9.11B | 9.25B | 9.27B | 8.44B | 6.18B | 6.12B | 6.12B | 5.80B | 5.85B | 5.87B | 5.89B | 5.89B | 5.92B | 5.98B | 5.95B | 6.06B | 6.09B | 6.19B | 6.23B | 6.25B | 6.33B | 6.51B | 6.55B | 6.59B | 6.63B | 6.66B | 6.79B | 6.86B |
|
Assets
|
| 5.44B | 5.40B | 5.40B | 5.64B | 5.76B | 5.84B | 5.51B | 5.62B | 5.31B | 5.48B | 5.85B | 6.28B | 6.54B | 6.66B | 6.73B | 6.87B | 6.93B | 7.03B | 7.30B | 7.48B | 7.80B | 8.03B | 8.70B | 8.84B | 8.81B | 8.40B | 6.90B | 6.71B | 6.38B | 11.33B | 11.28B | 11.42B | 11.62B | 11.64B | 11.73B | 11.73B | 11.83B | 11.87B | 9.71B | 9.64B | 9.73B | 8.85B | 6.61B | 6.59B | 6.45B | 6.01B | 6.14B | 6.17B | 6.23B | 6.30B | 6.66B | 6.56B | 6.62B | 6.92B | 6.63B | 6.88B | 6.79B | 6.85B | 7.20B | 7.37B | 7.27B | 7.24B | 7.35B | 7.38B | 7.11B | 7.20B |
|
Accounts Payables
|
| 0.13B | 0.14B | 0.21B | 0.21B | 0.25B | 0.23B | 0.29B | 0.25B | 0.25B | 0.30B | 0.31B | 0.30B | 0.27B | 0.32B | 0.23B | 0.36B | 0.30B | 0.25B | 0.26B | 0.27B | 0.29B | 0.27B | 0.40B | 0.28B | 0.21B | 0.15B | 0.12B | 0.13B | 0.09B | 0.12B | 0.23B | 0.30B | 0.29B | 0.32B | 0.34B | 0.31B | 0.25B | 0.23B | 0.23B | 0.22B | 0.19B | 0.16B | 0.16B | 0.16B | 0.10B | 0.08B | 0.13B | 0.16B | 0.14B | 0.15B | 0.18B | 0.23B | 0.23B | 0.22B | 0.21B | 0.18B | 0.14B | 0.13B | 0.11B | 0.15B | 0.12B | 0.10B | 0.13B | 0.14B | 0.12B | 0.14B |
|
Payables
|
| 0.13B | 0.14B | 0.21B | 0.21B | 0.25B | 0.23B | 0.29B | 0.25B | 0.25B | 0.30B | 0.31B | 0.30B | 0.27B | 0.32B | 0.23B | 0.36B | 0.30B | 0.25B | 0.26B | 0.27B | 0.29B | 0.27B | 0.40B | 0.28B | 0.21B | 0.15B | 0.12B | 0.13B | 0.09B | 0.12B | 0.23B | 0.30B | 0.29B | 0.32B | 0.34B | 0.31B | 0.25B | 0.23B | 0.23B | 0.22B | 0.19B | 0.16B | 0.16B | 0.16B | 0.10B | 0.08B | 0.13B | 0.16B | 0.14B | 0.15B | 0.18B | 0.23B | 0.23B | 0.22B | 0.21B | 0.18B | 0.14B | 0.13B | 0.11B | 0.15B | 0.12B | 0.10B | 0.13B | 0.14B | 0.12B | 0.14B |
|
Accumulated Expenses
|
| 0.05B | 0.06B | 0.06B | 0.06B | 0.06B | 0.07B | 0.07B | 0.04B | 0.05B | 0.06B | 0.11B | 0.13B | 0.14B | 0.13B | 0.14B | 0.18B | 0.13B | 0.16B | 0.16B | 0.16B | 0.16B | 0.17B | 0.19B | 0.17B | 0.16B | 0.17B | 0.19B | 0.16B | 0.18B | 0.29B | 0.27B | 0.23B | 0.26B | 0.28B | 0.32B | 0.28B | 0.34B | 0.39B | 0.48B | 0.40B | 0.37B | 0.35B | 0.36B | 0.29B | 0.31B | 0.31B | 0.35B | 0.31B | 0.36B | 0.45B | 0.39B | 0.38B | 0.48B | 0.56B | 0.44B | 0.34B | 0.30B | 0.30B | 0.29B | 0.25B | 0.26B | 0.27B | 0.29B | 0.27B | 0.27B | 0.29B |
|
Short term Debt
|
| 0.00B | 0.01B | 0.01B | 0.01B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.01B | 0.01B | 0.01B | 0.01B | 0.00B | 0.02B | 0.00B | 0.01B | 0.03B | 0.07B | 0.06B | 0.01B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.17B | 0.06B | 0.01B | 0.03B | 0.04B | 0.04B | 0.10B | 0.10B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.00B | 0.06B | 0.05B | 0.05B | 0.05B | 0.25B | 0.69B | 0.22B | 0.85B | 0.65B | 0.65B | 0.15B | 0.02B | 0.00B | 0.00B | 0.00B | 0.01B | 0.62B | 0.62B | 0.61B | 0.61B | 0.00B | 0.00B |
|
Current Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01B | 0.08B | 0.08B | 0.09B | 0.09B | 0.07B | 0.06B | 0.06B |
|
Curent Deferred Tax Liability
|
| 0.02B | 0.00B | | 0.02B | 0.01B | 0.04B | 0.01B | | | 0.01B | 0.06B | 0.08B | 0.08B | 0.04B | 0.04B | | 0.02B | | | | | | 0.12B | 0.12B | 0.07B | 0.10B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities
|
| 0.24B | 0.25B | 0.31B | 0.34B | 0.35B | 0.38B | 0.44B | 0.35B | 0.35B | 0.41B | 0.51B | 0.55B | 0.54B | 0.55B | 0.46B | 0.61B | 0.50B | 0.45B | 0.50B | 0.55B | 0.56B | 0.47B | 0.64B | 0.61B | 0.51B | 0.47B | 0.35B | 0.34B | 0.34B | 0.46B | 0.70B | 0.63B | 0.60B | 0.67B | 0.76B | 0.68B | 0.74B | 0.75B | 0.75B | 0.67B | 0.61B | 0.56B | 0.57B | 0.49B | 0.53B | 0.63B | 0.71B | 0.70B | 0.93B | 1.65B | 1.15B | 2.34B | 2.03B | 2.09B | 1.02B | 0.76B | 0.65B | 0.64B | 0.58B | 0.64B | 1.24B | 1.22B | 1.27B | 1.28B | 0.58B | 0.60B |
|
Non-Current Debt
|
| 1.38B | 1.38B | 1.38B | 1.38B | 1.38B | 1.69B | 1.69B | 1.69B | 1.79B | 1.79B | 1.79B | 2.39B | 2.39B | 2.39B | 2.14B | 2.89B | 2.64B | 2.64B | 2.64B | 2.64B | 2.35B | 2.35B | 0.75B | 2.35B | 2.35B | 1.85B | 0.75B | 0.75B | 0.75B | 0.94B | 0.88B | 0.85B | 0.95B | 1.08B | 1.21B | 1.18B | 1.30B | 1.26B | 0.93B | 0.88B | 0.89B | 0.32B | 0.46B | 0.55B | 0.63B | 0.70B | 0.69B | 0.12B | 2.95B | 2.95B | | | | | 1.85B | | | | 1.79B | | | | | | 0.12B | 0.13B |
|
Non-Current Deffered Revenue
|
| | 0.13B | 0.14B | 0.13B | 0.11B | 0.12B | 0.13B | 0.17B | 0.16B | 0.17B | 0.17B | 0.17B | 0.17B | 0.20B | 0.19B | 0.22B | 0.21B | 0.21B | 0.25B | 0.24B | 0.24B | 0.20B | 0.18B | 0.17B | 0.16B | 0.12B | 0.10B | 0.12B | 0.13B | 0.12B | 0.12B | 0.11B | 0.10B | 0.09B | 0.10B | 0.10B | 0.09B | 0.09B | 0.07B | 0.08B | 0.06B | 0.06B | 0.06B | 0.05B | 0.06B | 0.07B | 0.08B | 0.11B | 0.12B | 0.11B | 0.14B | 0.20B | 0.08B | 0.09B | 0.10B | 0.10B | 0.06B | 0.07B | 0.07B | 0.08B | 0.06B | 0.06B | 0.07B | 0.07B | 0.06B | 0.07B |
|
Pension
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00B | | | | 0.00B | | | | 0.00B | | | | 0.00B | | | | 0.00B | | | | | | | | | | | | | | | |
|
Liabilities from Discontinued Operations
|
| | | | | | | 0.03B | 0.02B | 0.02B | 0.00B | 0.00B | | | | | 0.01B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability
|
| 0.77B | 0.76B | 0.78B | 0.83B | 0.84B | 0.84B | | | | | | | | | | | | | 0.77B | | | | 1.50B | 1.01B | 1.00B | 0.84B | 1.05B | 0.74B | 0.61B | 1.18B | 1.62B | 1.06B | 1.11B | 1.04B | 1.11B | 0.74B | 0.71B | 0.73B | 1.23B | 0.67B | 0.71B | 0.66B | 0.16B | 0.19B | 0.17B | 0.13B | 0.14B | 0.14B | 0.13B | 0.10B | 0.12B | 0.03B | 0.09B | 0.14B | 0.33B | 0.45B | 0.47B | 0.48B | 0.56B | 0.58B | 0.56B | 0.57B | 0.54B | 0.55B | 0.61B | 0.65B |
|
Operating Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.03B | 0.04B | 0.04B | 0.03B | 0.03B | 0.02B | 0.02B | 0.02B | 0.04B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.07B | 0.05B | 0.03B | 0.04B | 0.04B | 0.11B | 0.10B |
|
Other Non-Current Liabilities
|
| 0.08B | 0.09B | 0.08B | 0.07B | 0.07B | 0.07B | 0.06B | 0.07B | 0.08B | 0.08B | 0.08B | 0.09B | 0.09B | 0.12B | 0.15B | 0.15B | 0.15B | 0.15B | 0.23B | 0.24B | 0.25B | 0.25B | 0.28B | 0.30B | 0.30B | 0.30B | 0.25B | 0.25B | 0.26B | 0.28B | 0.31B | 0.30B | 0.30B | 0.30B | 0.29B | 0.29B | 0.31B | 0.30B | 0.32B | 0.32B | 0.32B | 0.24B | 0.26B | 0.14B | 0.15B | 0.10B | 0.09B | 0.09B | 0.09B | 0.09B | 0.10B | 0.13B | 0.16B | 0.16B | 0.11B | 0.11B | 0.11B | 0.12B | 0.12B | 0.12B | 0.12B | 0.12B | 0.14B | 0.14B | 0.14B | 0.15B |
|
Total Non-Current Liabilities
|
| 2.91B | 2.93B | 2.94B | 3.04B | 3.16B | 3.19B | 3.23B | 3.37B | 2.99B | 3.08B | 3.37B | 3.80B | 4.04B | 4.26B | 4.22B | 4.46B | 4.40B | 4.49B | 4.65B | 4.80B | 4.53B | 4.61B | 4.96B | 5.05B | 5.12B | 5.01B | 3.89B | 3.78B | 3.66B | 5.59B | 5.56B | 5.54B | 5.66B | 5.80B | 5.67B | 5.60B | 5.75B | 5.75B | 5.33B | 5.25B | 5.22B | 4.45B | 4.01B | 3.60B | 3.59B | 3.79B | 4.41B | 4.42B | 4.62B | 5.04B | 4.47B | 4.83B | 4.48B | 4.60B | 3.64B | 3.46B | 3.29B | 3.28B | 3.32B | 3.42B | 3.28B | 3.25B | 3.27B | 3.30B | 2.84B | 2.85B |
|
Total Liabilities
|
| 2.99B | 3.01B | 3.02B | 3.11B | 3.24B | 3.26B | 3.29B | 3.43B | 3.06B | 3.15B | 3.45B | 3.88B | 4.13B | 4.38B | 4.37B | 4.61B | 4.54B | 4.64B | 4.88B | 5.03B | 4.78B | 4.87B | 5.25B | 5.36B | 5.42B | 5.31B | 4.14B | 4.03B | 3.92B | 5.87B | 5.87B | 5.84B | 5.96B | 6.10B | 5.95B | 5.90B | 6.06B | 6.05B | 5.65B | 5.57B | 5.55B | 4.70B | 4.26B | 4.09B | 4.12B | 4.42B | 4.50B | 4.51B | 4.71B | 5.12B | 4.57B | 4.96B | 4.64B | 4.76B | 3.75B | 3.58B | 3.40B | 3.40B | 3.44B | 3.55B | 3.41B | 3.37B | 3.41B | 3.44B | 2.98B | 2.99B |
|
Total Debt
|
| 1.39B | 1.39B | 1.40B | 1.39B | 1.39B | 1.69B | 1.69B | 1.69B | 1.79B | 1.79B | 1.79B | 2.39B | 2.39B | 2.39B | 2.14B | 2.91B | 2.64B | 2.65B | 2.67B | 2.71B | 2.41B | 2.36B | 0.77B | 2.37B | 2.37B | 1.87B | 0.77B | 0.77B | 0.77B | 0.95B | 1.04B | 0.90B | 0.96B | 1.12B | 1.25B | 1.22B | 1.41B | 1.35B | 0.94B | 0.90B | 0.89B | 0.32B | 0.48B | 0.55B | 0.69B | 0.75B | 0.74B | 0.16B | 3.20B | 3.64B | 0.22B | 0.85B | 0.65B | 0.65B | 2.00B | 0.02B | 0.00B | 0.00B | 1.79B | 0.01B | 0.62B | 0.62B | 0.61B | 0.61B | 0.12B | 0.13B |
|
Common Equity
|
| 2.44B | 2.39B | 2.38B | 2.53B | 2.53B | 2.58B | 2.22B | 2.18B | 2.24B | 2.32B | 2.39B | 2.39B | 2.42B | 2.28B | 2.36B | 2.26B | 2.39B | 2.39B | 2.41B | 2.45B | 3.02B | 3.17B | 3.46B | 3.49B | 3.38B | 3.08B | 2.76B | 2.67B | 2.46B | 5.46B | 5.41B | 5.58B | 5.66B | 5.54B | 5.77B | 5.83B | 5.76B | 5.82B | 4.06B | 4.06B | 4.18B | 4.16B | 2.35B | 2.50B | 2.34B | 1.59B | 1.64B | 1.66B | 1.52B | 1.18B | 2.09B | 1.60B | 1.98B | 2.16B | 2.88B | 3.31B | 3.39B | 3.45B | 3.77B | 3.83B | 3.86B | 3.87B | 3.94B | 3.94B | 4.13B | 4.20B |
|
Shareholder's Equity
|
| 2.44B | 2.39B | 2.38B | 2.53B | 2.53B | 2.58B | 2.22B | 2.18B | 2.24B | 2.32B | 2.39B | 2.39B | 2.42B | 2.28B | 2.36B | 2.26B | 2.39B | 2.39B | 2.41B | 2.45B | 3.02B | 3.17B | 3.46B | 3.49B | 3.38B | 3.08B | 2.76B | 2.67B | 2.46B | 5.46B | 5.41B | 5.58B | 5.66B | 5.54B | 5.77B | 5.83B | 5.76B | 5.82B | 4.06B | 4.06B | 4.18B | 4.16B | 2.35B | 2.50B | 2.34B | 1.59B | 1.64B | 1.66B | 1.52B | 1.18B | 2.09B | 1.60B | 1.98B | 2.16B | 2.88B | 3.31B | 3.39B | 3.45B | 3.77B | 3.83B | 3.86B | 3.87B | 3.94B | 3.94B | 4.13B | 4.20B |
|
Liabilities and Shareholders Equity
|
| 5.44B | 5.40B | 5.40B | 5.64B | 5.76B | 5.84B | 5.51B | 5.62B | 5.31B | 5.48B | 5.85B | 6.28B | 6.54B | 6.66B | 6.73B | 6.87B | 6.93B | 7.03B | 7.30B | 7.48B | 7.80B | 8.03B | 8.70B | 8.84B | 8.81B | 8.40B | 6.90B | 6.71B | 6.38B | 11.33B | 11.28B | 11.42B | 11.62B | 11.64B | 11.73B | 11.73B | 11.83B | 11.87B | 9.71B | 9.64B | 9.73B | 8.85B | 6.61B | 6.59B | 6.45B | 6.01B | 6.14B | 6.17B | 6.23B | 6.30B | 6.66B | 6.56B | 6.62B | 6.92B | 6.63B | 6.88B | 6.79B | 6.85B | 7.20B | 7.37B | 7.27B | 7.24B | 7.35B | 7.38B | 7.11B | 7.20B |
|
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 | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.00B | 0.00B | 0.01B | 0.01B | 0.02B | 0.02B | 0.02B | 0.00B | 0.02B | 0.03B | -0.00B | 0.03B | -0.00B | -0.00B | 0.03B |
|
Retained Earnings
|
| 0.67B | 0.63B | 0.01B | 0.68B | 0.68B | 0.67B | 0.07B | 0.31B | 0.36B | 0.38B | 0.16B | 0.20B | 0.37B | 0.31B | 0.08B | 0.28B | 0.42B | 0.43B | 0.45B | 0.48B | 0.64B | 0.78B | 1.06B | 1.08B | 0.95B | 0.65B | 0.32B | 0.22B | -0.01B | -0.05B | -0.12B | 0.05B | 0.11B | -0.02B | 0.20B | 0.24B | 0.16B | 0.20B | -1.57B | -1.57B | -1.46B | -1.50B | -3.31B | -3.14B | -3.31B | -4.06B | -4.02B | -3.99B | -4.15B | -4.50B | -3.61B | -4.06B | -3.61B | -3.26B | -2.46B | -2.00B | -1.99B | -1.96B | -1.67B | -1.60B | -1.59B | -1.56B | -1.48B | -1.41B | -1.19B | -1.07B |