|
Real Estate - Gross
|
| 1.16B | | 1.61B | | 1.61B | | 38.44B | | 0.01B | | 44.45B | | 4.67B | | 4.60B | | 5.18B | | 5.01B | 4.93B | 4.52B | | 7.96B | 6.63B | 6.41B | | 6.56B | 6.96B | 7.19B | 7.02B | 2.72B | 2.31B | 2.45B | 2.54B | 2.74B | 2.10B | 1.99B | 1.89B | 1.78B | 1.25B | 1.24B | 1.18B | 1.08B | 1.04B | 1.03B | 1.11B | 1.15B | 1.18B | 1.16B | 1.10B | 1.12B | 1.06B | 1.09B | 1.12B | 1.05B | 1.13B | 1.13B | 1.15B | 1.03B | 1.05B | 1.02B | 1.01B | 0.94B | | 0.93B | |
|
Receivables - Affiliates
|
| 128.85B | | | | | | | | | | | | | | | | | | | 152.65B | 164.27B | 165.79B | 155.86B | 152.81B | 149.84B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Receivables - Customers
|
| | | | | | | | | | | | | | | | | | | | | | | 903.40B | | | | 844.53B | | | | 824.23B | | | | 205.83B | | | | 270.13B | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Receivables - Fees
|
0.09B | | | 5.80B | 0.37B | -0.01B | -0.03B | 12.97B | 0.45B | 0.47B | 0.47B | 13.67B | -0.02B | 3.28B | 3.21B | 13.13B | 2.99B | | | -0.07B | 3.34B | 3.39B | 3.28B | 1.03B | 2.85B | 2.88B | | 2.83B | 2.64B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Receivables - Notes
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 1.75B | 1.79B | | | 1.72B | | 2.84B | 2.97B | 2.34B | | | 2.39B | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Loans - Gross
|
974.06B | 1,039.79B | 1,029.19B | 26.41B | 1,028.24B | 1,003.95B | 998.18B | 11.58B | 1,039.42B | 1,099.85B | 1,092.30B | 20.21B | 1,021.95B | 1,011.45B | 977.36B | 15.00B | 1,030.96B | 975.10B | 984.54B | 995.53B | 1,002.56B | 1,036.13B | 1,041.14B | 976.91B | 957.97B | 933.77B | 908.36B | 911.57B | 901.61B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Loans - Loss Allowance
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 0.51B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash & Equivalents
|
| 5.66B | | 7.64B | | 6.25B | | 7.49B | | 7.53B | | 216.36B | | 7.00B | | 9.36B | 9.11B | 7.62B | 7,903.85B | 9.12B | 7.55B | 7.91B | 7.08B | 87.30B | 7.61B | 6.82B | 6.99B | 85.22B | 7.53B | 7.52B | 7.15B | 82.55B | 8.05B | 84.06B | 8.34B | 130.69B | 8.85B | 132.47B | 7.85B | 129.73B | 9.29B | 8.55B | 8.18B | 111.87B | 9.23B | 7.71B | 7.70B | 183.42B | 8.68B | 8.34B | 8.54B | 241.02B | 9.17B | 9.14B | 8.67B | 227.59B | 8.77B | 8.92B | 8.56B | 237.07B | 9.08B | 7.66B | 10.36B | 235.46B | 8.08B | 7.71B | 7.78B |
|
Receivables - Net
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 2.38B | | | | 2.33B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Receivables - Other
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 0.35B | | | | 0.47B | | | | 0.24B | | | | 0.16B | | | | 0.17B | | | | 0.10B | | | | 0.18B | | | | 0.08B | | | | 0.26B | | | | 0.50B | | | |
|
Receivables
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 2.73B | | | | 2.79B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Inventory
|
| | | 0.77B | | | | 0.62B | | | | 0.43B | | | | -0.28B | | | | 0.11B | | | | 1.37B | | 1.19B | | 1.11B | | 1.29B | 1.24B | 1.20B | 1.22B | 1.24B | 2.56B | 2.31B | 0.19B | 0.20B | 0.18B | 0.17B | 0.00B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.00B | 0.01B | 0.01B | 0.01B | 0.00B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B |
|
Current Assets
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,745.35B | | | | 1,680.37B | | | | 1,841.75B | | | | 1,907.32B | | | |
|
Property, Plant & Equipment (Net)
|
| -1.36B | | 16.98B | | -1.48B | | 17.35B | | -1.21B | | 18.85B | | -1.10B | | 18.78B | 0.33B | -0.71B | -1.21B | 2.55B | 0.66B | 3.91B | -6.30B | 8.37B | 1.59B | 4.08B | -0.08B | 21.19B | -0.01B | -0.02B | -0.03B | -0.06B | 1.84B | 4.24B | -0.05B | 24.31B | -0.01B | 5.88B | 28.76B | 29.86B | 37.79B | -0.02B | 39.39B | -0.05B | 38.54B | 2.80B | 38.87B | 37.88B | -0.16B | 4.05B | 38.26B | 37.00B | 2.45B | 4.68B | 6.69B | 33.71B | 2.42B | 5.12B | 7.70B | 36.45B | 37.19B | -0.20B | 35.73B | -0.41B | -0.08B | 3.62B | 33.21B |
|
Long-Term Investments
|
0.29B | 0.27B | 0.22B | 0.02B | 0.23B | 0.25B | 0.37B | 0.14B | 0.38B | 0.42B | 1.71B | 0.01B | 6.14B | 6.08B | 5.85B | 0.04B | 3.33B | 3.81B | 3.81B | 7.53B | 4.80B | 4.94B | 4.80B | 4.34B | 0.03B | 0.07B | 0.31B | 3.56B | 0.01B | 0.13B | 0.20B | 5.22B | 0.00B | 0.11B | 0.16B | 7.24B | 11.25B | 0.65B | 10.90B | 8.66B | 8.78B | 0.41B | 9.29B | 9.71B | 9.50B | 0.51B | 0.56B | 9.09B | 9.28B | 0.34B | 9.06B | 8.61B | 0.07B | 0.15B | 0.27B | 7.77B | 0.04B | 0.41B | 0.54B | 8.23B | 8.35B | 0.39B | 0.76B | 7.78B | 0.06B | 0.31B | 0.40B |
|
Goodwill
|
27.09B | 31.58B | 33.57B | 33.77B | 32.68B | 32.31B | 30.90B | 33.44B | 32.62B | 38.16B | 36.66B | 33.81B | 33.05B | 32.30B | 31.49B | 33.27B | 34.50B | 32.53B | 32.77B | 31.69B | 35.71B | 36.58B | 36.32B | 34.43B | 32.39B | 31.60B | 29.78B | 29.55B | 28.91B | 29.99B | 29.19B | 28.85B | 28.70B | 28.67B | 30.38B | 30.34B | 31.47B | 29.88B | 29.03B | 29.07B | 29.54B | 28.78B | 26.83B | 26.84B | 25.55B | 13.87B | 14.44B | 14.87B | 15.03B | 15.48B | 14.91B | 14.54B | 15.12B | 14.81B | 14.25B | 14.02B | 14.89B | 15.38B | 15.32B | 15.08B | 15.24B | 14.72B | 14.81B | 14.36B | 14.21B | 13.54B | 14.06B |
|
Intangibles
|
| -1.45B | | 4.10B | | -0.23B | | 4.67B | | -0.34B | | 4.04B | | -0.00B | | 4.46B | 0.89B | -0.71B | -1.10B | 35.72B | 0.39B | 0.72B | -1.13B | 3.57B | 0.24B | -0.02B | 0.68B | 2.71B | 0.49B | 0.92B | 1.26B | 2.91B | 0.35B | -0.04B | 1.33B | 3.43B | 35.04B | -0.08B | 32.40B | 3.53B | 0.00B | 0.56B | 0.88B | 3.81B | 29.35B | 0.67B | 0.91B | 4.10B | 19.29B | 0.71B | 19.16B | 4.43B | 0.30B | 0.72B | 18.94B | 19.02B | 0.42B | 1.04B | 1.63B | 21.38B | 21.63B | -0.11B | 1.57B | 20.58B | -0.02B | -0.03B | 1.48B |
|
Goodwill & Intangibles
|
27.09B | 30.13B | 33.57B | -0.05B | 32.68B | 32.08B | 30.90B | -0.09B | 32.62B | 37.82B | 36.66B | -1.56B | 33.05B | 32.30B | 31.49B | -0.20B | 35.39B | 31.82B | 31.68B | -0.06B | 36.10B | 37.30B | 35.19B | -0.88B | 32.63B | 31.58B | 30.47B | -30.97B | 29.39B | 30.91B | 30.45B | -30.67B | 29.05B | 28.62B | 31.71B | -33.60B | 66.51B | 29.80B | 61.43B | 32.69B | 29.54B | 29.34B | 27.71B | -31.52B | 54.89B | 14.54B | 15.35B | -18.73B | 34.32B | 16.19B | 34.07B | -18.45B | 15.42B | 15.53B | 33.20B | -17.62B | 15.31B | 16.42B | 16.95B | -18.63B | 36.87B | 14.61B | 16.38B | 34.94B | 14.19B | 13.51B | 15.54B |
|
Long-Term Deferred Tax
|
| | | | | | | | | | | | | | | | | | | | | | | 27.70B | | 24.66B | | 24.16B | | 24.26B | 23.99B | 22.96B | 22.71B | 27.00B | 28.01B | 27.33B | 29.14B | 28.22B | 27.35B | 26.55B | 26.39B | 26.52B | 26.17B | 25.19B | 24.39B | 22.67B | 23.35B | 22.95B | 23.26B | 23.79B | 23.04B | 22.24B | 22.82B | 22.12B | 21.47B | 21.21B | 22.07B | 22.92B | 22.89B | 22.34B | 22.61B | 21.51B | 21.00B | 20.48B | 20.29B | 20.93B | 22.11B |
|
Other Non-Current Assets
|
10.36B | 10.27B | | 132.77B | | 9.62B | | 141.31B | | 0.01B | | -0.48B | 134.00B | 8.08B | | 139.87B | | 10.96B | | 7.91B | 52.54B | 52.76B | 46.14B | 10.62B | 41.18B | 10.07B | 57.11B | 8.41B | 57.12B | 10.11B | 9.58B | 9.12B | 9.42B | 11.03B | 12.75B | 11.50B | 69.61B | 66.23B | 63.09B | 10.67B | 62.21B | 64.23B | 64.45B | 11.22B | 69.81B | 62.19B | 66.25B | 13.20B | 56.70B | 56.38B | 52.16B | 9.83B | 52.99B | 52.41B | 51.00B | 10.29B | 51.10B | 49.27B | 51.89B | 48.41B | 51.74B | 47.37B | 47.60B | 47.39B | 10.49B | 12.64B | 10.57B |
|
Non-Current Assets
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 80.23B | | | | 89.41B | | | | 91.78B | | | | 19.65B | | | |
|
Assets
|
1,458.60B | 1,563.80B | 1,547.87B | 1,636.48B | 1,581.84B | 1,555.33B | 1,595.64B | 0.00B | 1,652.71B | 1,772.09B | 1,768.97B | 1,683.10B | 1,682.21B | 1,660.21B | 1,625.80B | 1,646.07B | 1,710.90B | 1,618.37B | 1,603.56B | 1,518.65B | 1,601.74B | 1,630.02B | 1,647.31B | 1,582.66B | 1,547.52B | 1,480.20B | 1,468.69B | 1,469.08B | 1,472.65B | 1,517.32B | 1,484.01B | 1,445.89B | 1,440.38B | 1,589.13B | 1,725.03B | 1,700.57B | 1,767.21B | 1,711.20B | 1,680.36B | 1,665.61B | 1,711.93B | 1,699.05B | 1,689.00B | 1,685.45B | 1,696.45B | 1,732.47B | 1,768.75B | 1,798.27B | 1,885.20B | 1,889.06B | 1,861.26B | 1,825.59B | 1,823.72B | 1,838.37B | 1,830.82B | 1,769.78B | 1,870.10B | 1,938.82B | 1,977.80B | 1,933.53B | 1,955.46B | 1,923.60B | 1,979.28B | 1,926.97B | 1,952.01B | 2,054.74B | 2,143.07B |
|
Accounts Payables
|
| 13.03B | | 11.61B | | 11.80B | | 11.25B | | 12.32B | | 8.94B | | 7.45B | | 6.37B | | 7.47B | | 6.44B | | 8.29B | | 6.15B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Notes Payables
|
597.14B | 638.97B | 0.00B | 183.39B | 713.95B | 723.50B | 731.70B | 177.53B | 796.02B | 823.05B | 793.79B | 177.80B | 779.75B | 759.74B | 730.60B | 156.25B | 803.51B | 776.84B | 781.40B | 779.70B | 785.57B | 796.25B | 799.01B | 2.22B | 723.52B | 1.80B | 703.48B | 1.82B | 697.74B | 1.86B | 1.86B | 3.50B | 711.31B | 793.50B | 915.20B | 848.47B | 879.61B | 879.29B | 841.64B | 845.66B | 872.13B | 872.96B | 858.88B | 873.83B | 850.94B | 892.72B | 937.30B | 971.68B | 1,005.35B | 1,031.00B | 1,023.07B | 1,014.24B | 1,027.87B | 990.79B | 968.30B | 985.92B | 1,026.51B | 1,052.51B | 1,069.31B | 1,070.86B | 1,076.13B | 1,065.16B | 1,084.94B | 1,080.93B | 1,064.26B | 137.20B | 1,121.43B |
|
Dividends payables
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | -0.79B | | | | -0.87B | | | | -1.14B | | | | 1.20B | | | | -1.95B | | | | -0.57B | | | | -1.02B | | | | -0.96B | | | | -1.58B | | | | | | | |
|
Payables
|
597.14B | 652.00B | 0.00B | 195.00B | 713.95B | 735.31B | 731.70B | 188.78B | 796.02B | 835.38B | 793.79B | 186.74B | 779.75B | 767.20B | 730.60B | 162.62B | 803.51B | 784.31B | 781.40B | 786.14B | 785.57B | 804.54B | 799.01B | 8.37B | 723.52B | 1.80B | 703.48B | 1.03B | 697.74B | 1.86B | 1.86B | 2.63B | 711.31B | 793.50B | 915.20B | 847.33B | 879.61B | 879.29B | 841.64B | 846.86B | 872.13B | 872.96B | 858.88B | 871.88B | 850.94B | 892.72B | 937.30B | 971.11B | 1,005.35B | 1,031.00B | 1,023.07B | 1,013.22B | 1,027.87B | 990.79B | 968.30B | 984.96B | 1,026.51B | 1,052.51B | 1,069.31B | 1,069.28B | 1,076.13B | 1,065.16B | 1,084.94B | 1,080.93B | 1,064.26B | 137.20B | 1,121.43B |
|
Other Accumulated Expenses
|
68.80B | 78.59B | 68.46B | 10.20B | 64.71B | 65.73B | 74.45B | -1.49B | 78.49B | 68.90B | 72.61B | 8.80B | 67.03B | 64.15B | 61.96B | 7.33B | 69.82B | 65.53B | 64.07B | -1.86B | 65.42B | 64.74B | 66.12B | 8.81B | 59.27B | 8.51B | 24.46B | 6.97B | 25.78B | 8.50B | 8.03B | 7.63B | 7.92B | 9.33B | 9.69B | 32.78B | 36.94B | 34.04B | 32.93B | 10.26B | 35.60B | 39.12B | 36.65B | 11.00B | 28.75B | 32.47B | 29.25B | 32.15B | 32.76B | 40.71B | 36.71B | 34.17B | 41.53B | 43.36B | 39.51B | 37.81B | 42.87B | 49.12B | 48.91B | 43.24B | 46.72B | 46.20B | 45.87B | 42.65B | 46.89B | 12.55B | 10.49B |
|
Short term Debt
|
25.40B | 24.80B | 27.35B | 28.50B | 30.41B | 29.76B | 27.06B | 26.27B | 29.12B | 31.31B | 26.99B | 24.56B | 26.65B | 24.29B | 26.32B | 25.00B | 24.15B | 24.34B | 23.31B | 22.46B | 28.41B | 31.44B | 30.12B | 24.33B | 27.99B | 28.06B | 24.46B | 22.88B | 25.78B | | | 28.63B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Leases
|
| 4.22B | | 7.13B | | 6.30B | | 7.45B | | 0.01B | | 6.93B | | 6.99B | | 7.93B | | 7.43B | | 7.83B | 6.91B | 6.65B | | 7.24B | 6.34B | 5.34B | | -9.19B | -11.93B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Taxes
|
| 10.17B | | 10.34B | | 10.58B | | 11.43B | | 0.01B | | 10.74B | | 9.80B | | 10.07B | | 8.95B | | 8.27B | | 11.24B | | 6.06B | 11.48B | 8.06B | | 2.37B | | 2.89B | 3.37B | 2.89B | 3.27B | 3.04B | 3.33B | 3.24B | 3.38B | 2.96B | | 2.93B | | 3.63B | | 3.10B | | 2.78B | | 2.80B | | 3.26B | | 2.50B | | 3.04B | | 3.10B | 2.87B | 3.45B | | 4.14B | 4.25B | 3.97B | 3.34B | 3.55B | | 3.51B | |
|
Capital Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 1.43B | | | | 1.32B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Debt
|
52.07B | 56.76B | 53.99B | 325.01B | 48.10B | 45.25B | 41.69B | 293.97B | 36.14B | 37.17B | 36.57B | 281.12B | 29.93B | 28.79B | 23.87B | 262.26B | 23.54B | 21.05B | 20.27B | 21.97B | 24.31B | 26.12B | 23.01B | 262.30B | 22.31B | 238.98B | 237.46B | 244.20B | 240.61B | 257.60B | 251.93B | 244.10B | 232.28B | 242.65B | 253.70B | 253.04B | 272.17B | 267.89B | 269.51B | 278.86B | 281.37B | 282.79B | 283.34B | 285.82B | 284.38B | 280.21B | 280.57B | 275.22B | 290.42B | 286.30B | 281.71B | 275.36B | 271.50B | 272.15B | 281.90B | 280.48B | 301.64B | 311.29B | 321.84B | 326.23B | 337.45B | 328.60B | 345.33B | 339.78B | 325.62B | 129.18B | 357.75B |
|
Convertible Debt
|
| | | | | | | | | | | | | | | | | | | | | | | 121.54B | | 88.69B | | | | | | | | | | 110.16B | | 101.26B | | 121.54B | | 117.13B | | 115.62B | | 134.02B | | 117.43B | | 143.43B | | 135.94B | | 161.54B | | 172.12B | | 214.71B | | 215.22B | | 232.99B | | 241.30B | | 266.38B | |
|
Pension
|
| | | 15.70B | | | | 12.93B | | | | | | | | | | | | 115.34B | 117.35B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.44B | 2.36B | | | 2.39B | 2.32B | | 2.55B | | | | |
|
Minority Interest
|
| | | 7.68B | | 7.82B | | 7.96B | | 8.82B | | 8.56B | | 10.51B | | 12.21B | | 13.18B | | 12.68B | | 14.46B | | 11.13B | 11.51B | | | 11.74B | | 13.26B | 13.65B | 12.70B | 13.09B | 13.40B | 15.07B | 14.53B | 12.90B | -0.49B | -0.43B | 12.43B | -0.47B | 12.76B | | 11.72B | | 10.57B | | 11.74B | | 12.49B | | 11.58B | | 8.48B | | 8.65B | 9.58B | 9.34B | | 9.49B | 9.53B | 8.37B | 9.30B | 9.32B | | 9.60B | |
|
Liabilities from Discontinued Operations
|
| 91.96B | | 87.51B | | 79.21B | | 81.20B | | 0.08B | | 0.06B | | 61.93B | | 58.40B | | 56.60B | | 55.87B | | 61.32B | | 54.71B | 51.02B | 49.02B | | 43.66B | | 47.81B | | 47.98B | 46.86B | 52.96B | 57.75B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Operating Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 118.47B | | | | 100.51B | | | | | | | | | | | | | | | | | | | | | | | | -1486.95B | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability
|
| | | | | | | | | | | | | | | | | | | | | | | 5.66B | | | | 6.10B | | 6.28B | 6.32B | 6.15B | 6.28B | 6.71B | 7.19B | 5.70B | 6.33B | 6.18B | | 6.36B | | 7.43B | | 7.22B | | 6.96B | | 7.07B | | 7.76B | | 7.39B | | 7.72B | | 6.56B | 7.36B | 7.06B | | 6.55B | 6.69B | 6.58B | 6.74B | 6.71B | | 6.58B | |
|
Other Non-Current Liabilities
|
1.89B | 14.54B | | 200.67B | | 9.88B | | 209.26B | | 0.01B | | 235.17B | 96.27B | 8.19B | | 242.44B | | 10.84B | | 174.74B | 48.29B | 47.09B | 46.45B | 13.31B | 28.40B | 32.05B | 29.69B | 11.20B | 28.78B | 31.59B | 31.62B | 11.95B | 29.23B | 31.16B | 14.64B | 14.83B | 34.99B | 32.55B | 31.27B | 14.94B | 30.90B | 31.68B | 32.37B | 14.16B | 30.32B | 28.56B | 31.47B | 14.71B | 31.92B | 33.64B | 30.98B | 14.53B | 34.37B | 35.19B | 37.21B | 14.90B | 36.44B | 37.55B | 39.29B | 37.92B | 37.11B | 35.94B | 35.96B | 32.79B | 31.57B | 17.96B | 33.53B |
|
Total Non-Current Liabilities
|
1,375.81B | 1,458.23B | | 1,326.72B | | 1,445.48B | | 1,332.37B | | 1,657.48B | | 1,339.02B | 1,478.23B | 1,549.45B | | 1,298.30B | | 1,500.48B | | 1,259.62B | 1,440.72B | 1,465.69B | 1,484.02B | 1,457.23B | 1,403.76B | 1,335.48B | 1,329.23B | 1,349.63B | 1,322.87B | 1,372.34B | 1,339.52B | 1,323.05B | 1,299.42B | 1,446.97B | 1,582.63B | 1,559.96B | 1,602.65B | 1,554.00B | 1,526.18B | 1,528.13B | 1,555.59B | 1,543.79B | 1,535.87B | 1,548.81B | 1,553.00B | 1,602.73B | 1,630.62B | 1,674.68B | 1,741.48B | 1,740.12B | 1,717.51B | 1,700.04B | 1,723.92B | 1,699.18B | 1,693.48B | 1,655.32B | 1,734.48B | 1,790.15B | 1,826.49B | 1,783.46B | 1,804.25B | 1,776.04B | 1,827.93B | 1,815.62B | 1,793.09B | 1,914.19B | 1,989.82B |
|
Total Liabilities
|
1,377.70B | 1,472.78B | 1,448.36B | 1,527.39B | 1,477.11B | 1,455.36B | 1,497.17B | 1,541.62B | 1,543.65B | 1,657.49B | 1,658.22B | 1,574.19B | 1,574.50B | 1,557.64B | 1,522.76B | 1,540.74B | 1,598.42B | 1,511.31B | 1,494.53B | 1,434.36B | 1,489.02B | 1,512.78B | 1,530.47B | 1,470.53B | 1,432.16B | 1,367.53B | 1,358.92B | 1,360.84B | 1,351.65B | 1,403.94B | 1,371.14B | 1,335.00B | 1,328.66B | 1,478.13B | 1,597.27B | 1,574.78B | 1,637.64B | 1,586.55B | 1,557.45B | 1,543.07B | 1,586.49B | 1,575.47B | 1,568.24B | 1,562.97B | 1,583.32B | 1,631.29B | 1,662.09B | 1,689.39B | 1,773.40B | 1,773.76B | 1,748.50B | 1,714.56B | 1,758.29B | 1,734.37B | 1,730.68B | 1,670.22B | 1,770.92B | 1,827.70B | 1,865.79B | 1,821.37B | 1,841.36B | 1,811.99B | 1,863.89B | 1,848.41B | 1,824.67B | 1,932.15B | 2,023.35B |
|
Total Debt
|
77.47B | 81.57B | 81.33B | 353.52B | 78.51B | 75.01B | 68.76B | 320.24B | 65.26B | 68.48B | 63.56B | 305.67B | 56.57B | 53.08B | 50.19B | 287.26B | 47.69B | 45.39B | 43.58B | 44.42B | 52.72B | 57.56B | 53.13B | 286.63B | 50.30B | 267.04B | 261.92B | 267.08B | 266.39B | 257.60B | 251.93B | 272.73B | 232.28B | 242.65B | 253.70B | 253.04B | 272.17B | 267.89B | 269.51B | 278.86B | 281.37B | 282.79B | 283.34B | 285.82B | 284.38B | 280.21B | 280.57B | 275.22B | 290.42B | 286.30B | 281.71B | 275.36B | 271.50B | 272.15B | 281.90B | 280.48B | 301.64B | 311.29B | 321.84B | 326.23B | 337.45B | 328.60B | 345.33B | 339.78B | 325.62B | 129.18B | 357.75B |
|
Common Equity
|
80.90B | 91.02B | 99.51B | 109.09B | 104.73B | 99.97B | 98.47B | 107.95B | 109.06B | 114.59B | 110.75B | 108.91B | 107.70B | 102.57B | 103.04B | 105.32B | 112.48B | 107.06B | 109.03B | 109.29B | 112.72B | 117.23B | 116.83B | 112.13B | 115.36B | 112.67B | 109.77B | 108.24B | 108.96B | 113.38B | 112.87B | 53.94B | 111.73B | 111.01B | 127.76B | 62.92B | 129.57B | 124.65B | 122.91B | 64.78B | 125.44B | 123.58B | 120.76B | 67.55B | 117.14B | 101.18B | 106.66B | 108.88B | 111.80B | 115.30B | 112.77B | 111.03B | 111.54B | 104.00B | 100.13B | 99.56B | 106.79B | 111.12B | 112.01B | 112.16B | 114.10B | 111.62B | 115.38B | 114.69B | 116.25B | 123.37B | 128.50B |
|
Shareholder's Equity
|
8.79B | 10.38B | 11.38B | 101.40B | 12.13B | 9.62B | 10.00B | 100.00B | 11.14B | 11.96B | 9.10B | 100.35B | 6.96B | 6.13B | 6.37B | 93.11B | 6.99B | 6.65B | 8.06B | 6.76B | 11.24B | 12.90B | 12.97B | 112.13B | 17.41B | 112.62B | 16.97B | 108.24B | 16.09B | 8.15B | | 114.43B | | 8.02B | 9.42B | 136.89B | 144.29B | 140.75B | 139.33B | 9.27B | 138.52B | 137.09B | 135.38B | 9.20B | 137.04B | 124.35B | 133.74B | 136.66B | 139.47B | 141.56B | 139.60B | 136.87B | 136.22B | 130.22B | 124.36B | 127.26B | 134.23B | 138.57B | 140.12B | 112.16B | 142.18B | 143.05B | 147.24B | 114.69B | 144.70B | 8.43B | 162.59B |
|
Liabilities and Shareholders Equity
|
1,458.60B | 1,563.80B | 1,547.87B | 1,636.48B | 1,581.84B | 1,555.33B | 1,595.64B | 0.00B | 1,652.71B | 1,772.09B | 1,768.97B | 1,683.10B | 1,682.21B | 1,660.21B | 1,625.80B | 1,646.07B | 1,710.90B | 1,618.37B | 1,603.56B | 1,518.65B | 1,601.74B | 1,630.02B | 1,647.31B | 1,582.66B | 1,547.52B | 1,480.20B | 1,468.69B | 1,469.08B | 1,472.65B | 1,517.32B | 1,484.01B | 1,445.89B | 1,440.38B | 1,589.13B | 1,725.03B | 1,700.57B | 1,767.21B | 1,711.20B | 1,680.36B | 1,665.61B | 1,711.93B | 1,699.05B | 1,689.00B | 1,685.45B | 1,696.45B | 1,732.47B | 1,768.75B | 1,798.27B | 1,885.20B | 1,889.06B | 1,861.26B | 1,825.59B | 1,823.72B | 1,838.37B | 1,830.82B | 1,769.78B | 1,870.10B | 1,938.82B | 1,977.80B | 1,933.53B | 1,955.46B | 1,923.60B | 1,979.28B | 1,926.97B | 1,952.01B | 2,054.74B | 2,143.07B |
|
Treasury Shares
|
| -0.44B | | -0.04B | | -0.20B | | -0.26B | | -0.00B | | -0.00B | | -0.08B | | -0.37B | | -0.10B | | -0.01B | | -0.19B | | -0.01B | -0.27B | -0.11B | | 0.23B | | | | 0.01B | | | | 0.03B | | | | 0.07B | | | | 0.03B | | | | 0.08B | | | | 1.02B | | | | 0.69B | | | | 1.16B | | | | 0.07B | | | |
|
Retained Earnings
|
85.49B | 83.20B | 86.97B | 42.28B | 96.61B | 83.61B | 83.51B | 45.17B | 102.00B | 102.30B | 100.10B | 47.54B | 97.76B | 95.38B | 93.62B | 36.15B | 99.93B | 98.64B | 99.80B | 102.14B | 107.28B | 107.18B | 103.22B | -0.87B | 103.09B | 100.79B | -16.67B | -0.73B | -17.59B | -16.98B | -18.22B | -1.02B | 106.77B | 107.24B | -1.43B | -1.89B | 131.86B | 127.89B | 124.49B | -1.81B | 129.74B | 124.34B | 123.83B | -3.44B | 129.34B | 128.93B | 136.54B | 78.19B | 127.07B | -38.75B | -38.91B | 68.95B | -34.77B | -34.71B | -32.58B | 68.05B | -37.03B | -36.79B | -37.58B | -37.68B | -37.61B | -39.80B | -41.15B | -39.11B | -38.06B | -7.84B | -44.43B |
|
Preferred Shares
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.21B | | | | 0.25B | | | | 0.22B | | | | 0.22B | | | | 0.22B | | | | 0.23B | |