|
Cash & Equivalents
|
0.17B | 0.23B | 0.18B | 0.18B | 0.15B | 0.14B | 0.17B | 0.21B | 0.13B | 0.13B | 0.12B | 0.11B | 0.11B | 0.15B | 0.09B | 0.19B | 0.22B | 0.18B | 0.14B | 0.15B | 0.14B | 0.27B | 0.18B | 0.22B | 0.20B | 0.14B | 0.13B | 0.18B | 0.17B | 0.18B | 0.19B | 0.27B | 0.22B | 0.27B | 0.33B | 0.22B | 0.16B | 0.16B | 0.21B | 0.15B | 0.25B | 0.19B | 0.19B | 0.18B | 0.22B | 0.22B | 0.23B | 0.24B | 0.44B | 0.41B | 0.27B | 0.30B | 0.21B | 0.17B | 0.19B | 0.16B | 0.17B | 0.17B | 0.22B | 0.21B | 0.18B | 0.19B | 0.22B | 0.23B | 0.26B | 0.24B | 0.24B |
|
Cash & Current Investments
|
0.17B | 0.23B | 0.18B | 0.18B | 0.15B | 0.14B | 0.17B | 0.21B | 0.13B | 0.13B | 0.12B | 0.11B | 0.11B | 0.15B | 0.09B | 0.19B | 0.22B | 0.18B | 0.14B | 0.15B | 0.14B | 0.27B | 0.18B | 0.22B | 0.20B | 0.14B | 0.13B | 0.18B | 0.17B | 0.18B | 0.19B | 0.27B | 0.22B | 0.27B | 0.33B | 0.22B | 0.16B | 0.16B | 0.21B | 0.15B | 0.25B | 0.19B | 0.19B | 0.18B | 0.22B | 0.22B | 0.23B | 0.24B | 0.44B | 0.41B | 0.27B | 0.30B | 0.21B | 0.17B | 0.19B | 0.16B | 0.17B | 0.17B | 0.22B | 0.21B | 0.18B | 0.19B | 0.22B | 0.23B | 0.26B | 0.24B | 0.24B |
|
Receivables - Net
|
| | 0.09B | | 0.08B | 0.09B | 0.11B | 0.09B | 0.10B | 0.09B | 0.10B | 0.10B | 0.09B | 0.09B | 0.10B | 0.09B | 0.09B | 0.08B | 0.10B | 0.11B | 0.10B | 0.09B | 0.11B | 0.11B | 0.09B | 0.08B | 0.09B | 0.08B | 0.08B | 0.07B | 0.10B | 0.09B | 0.07B | 0.08B | 0.09B | 0.08B | 0.09B | 0.08B | 0.07B | 0.08B | 0.08B | 0.07B | 0.08B | 0.08B | 0.08B | 0.09B | 0.09B | 0.10B | 0.09B | 0.11B | 0.11B | 0.11B | 0.09B | 0.09B | 0.10B | 0.11B | 0.09B | 0.09B | 0.10B | 0.09B | 0.09B | 0.08B | 0.09B | 0.10B | 0.09B | 0.10B | 0.10B |
|
Receivables - Other
|
| | | | | | 0.01B | | | | 0.01B | | | | 0.02B | | | | 0.02B | | | | 0.02B | | | | 0.02B | | | | 0.03B | | | 0.00B | 0.03B | 0.00B | 0.03B | | 0.02B | | | | 0.02B | | | | | | | | | | | | | | | | | | | | | | | | |
|
Receivables
|
| | 0.09B | | 0.08B | 0.09B | 0.12B | 0.09B | 0.10B | 0.09B | 0.12B | 0.10B | 0.09B | 0.09B | 0.12B | 0.09B | 0.09B | 0.08B | 0.12B | 0.11B | 0.10B | 0.09B | 0.13B | 0.11B | 0.09B | 0.08B | 0.11B | 0.08B | 0.08B | 0.07B | 0.13B | 0.09B | 0.07B | 0.08B | 0.12B | 0.08B | 0.12B | 0.08B | 0.09B | 0.08B | 0.08B | 0.07B | 0.10B | 0.08B | 0.08B | 0.09B | 0.09B | 0.10B | 0.09B | 0.11B | 0.11B | 0.11B | 0.09B | 0.09B | 0.10B | 0.11B | 0.09B | 0.09B | 0.10B | 0.09B | 0.09B | 0.08B | 0.09B | 0.10B | 0.09B | 0.10B | 0.10B |
|
Inventory
|
| | 0.03B | | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.02B | 0.03B | 0.02B | 0.02B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.02B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.02B | 0.03B | 0.03B | 0.02B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.04B | 0.03B | 0.03B | 0.03B | 0.04B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.04B |
|
Current Deferred Tax Assets
|
| | 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 | 0.03B | | 0.03B | 0.03B | 0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets
|
| | 0.02B | | 0.02B | 0.03B | 0.03B | 0.02B | 0.02B | 0.02B | 0.03B | 0.02B | 0.02B | 0.03B | 0.02B | 0.02B | 0.03B | 0.03B | 0.06B | 0.08B | 0.05B | 0.05B | 0.08B | 0.05B | 0.04B | 0.07B | 0.05B | 0.03B | 0.05B | 0.06B | 0.03B | 0.04B | 0.03B | 0.03B | 0.04B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.04B | 0.02B | 0.08B | 0.08B | 0.06B | 0.04B | 0.03B | 0.03B | 0.03B | 0.04B | 0.04B | 0.03B | 0.03B | 0.05B | 0.03B | 0.03B | 0.03B | 0.03B | 0.02B | 0.03B | 0.03B | 0.04B | 0.03B | 0.03B | 0.04B | 0.03B | 0.03B |
|
Current Assets
|
| | 0.38B | | 0.35B | 0.34B | 0.37B | 0.40B | 0.33B | 0.31B | 0.33B | 0.30B | 0.28B | 0.33B | 0.28B | 0.37B | 0.40B | 0.36B | 0.38B | 0.38B | 0.36B | 0.47B | 0.40B | 0.41B | 0.36B | 0.32B | 0.30B | 0.35B | 0.33B | 0.34B | 0.35B | 0.39B | 0.35B | 0.40B | 0.48B | 0.35B | 0.31B | 0.30B | 0.33B | 0.29B | 0.39B | 0.35B | 0.37B | 0.36B | 0.38B | 0.37B | 0.38B | 0.39B | 0.59B | 0.57B | 0.44B | 0.46B | 0.36B | 0.34B | 0.36B | 0.33B | 0.32B | 0.45B | 0.50B | 0.45B | 0.41B | 0.39B | 0.38B | 0.39B | 0.43B | 0.42B | 0.41B |
|
Land & Improvements
|
| | | | | | 0.51B | | | | 0.52B | | | | 0.52B | | | | 0.61B | | | | 0.60B | | | | 0.59B | | | | 0.60B | | | | 0.61B | | | | 0.63B | | | | 0.64B | | | | 0.68B | | | | 0.70B | | | | 0.71B | | | | 0.76B | | | | 0.79B | | | | 0.81B |
|
Property, Plant & Equipment (Net)
|
| | 1.59B | | 1.66B | 1.62B | 1.63B | 1.63B | 1.64B | 1.63B | 1.62B | 1.62B | 1.62B | 1.63B | 1.64B | 1.64B | 1.62B | 1.62B | 1.91B | 1.89B | 1.88B | 1.87B | 1.86B | 1.85B | 1.85B | 1.85B | 1.85B | 1.84B | 1.83B | 1.83B | 1.83B | 1.81B | 1.83B | 1.86B | 1.87B | 1.89B | 1.92B | 1.96B | 1.98B | 1.99B | 2.03B | 2.04B | 2.07B | 2.06B | 2.10B | 2.11B | 2.13B | 2.14B | 2.15B | 2.16B | 2.25B | 2.25B | 2.27B | 2.30B | 2.35B | 2.37B | 2.40B | 2.44B | 2.48B | 2.48B | 2.50B | 2.56B | 2.58B | 2.59B | 2.63B | 2.68B | 2.75B |
|
Long-Term Investments
|
| | | | | | 1.22B | | 1.34B | 1.24B | 1.27B | 1.32B | 1.29B | 1.33B | 1.34B | 1.36B | 1.34B | 1.41B | 1.67B | 1.67B | 1.68B | 1.66B | 1.63B | 1.61B | 1.60B | 1.50B | 1.52B | 1.51B | 1.53B | 1.57B | 4.51B | 1.64B | 4.77B | 4.89B | 5.01B | 4.93B | 5.16B | 5.29B | 4.85B | 5.17B | 5.32B | 5.27B | 5.52B | 4.59B | 5.25B | 5.49B | 6.10B | 6.31B | 6.58B | 6.56B | 6.77B | 6.47B | 5.77B | 5.54B | 5.88B | 6.14B | 6.36B | 6.14B | 6.62B | 6.95B | 6.98B | 7.39B | 7.32B | 7.24B | 7.79B | 8.10B | 8.20B |
|
Goodwill
|
| | 1.20B | | 1.28B | 1.29B | 1.31B | 1.31B | 1.38B | 1.34B | 1.36B | 1.36B | 1.35B | 1.37B | 1.38B | 1.38B | 1.37B | 1.38B | 1.83B | 1.98B | 1.90B | 1.90B | 1.81B | 1.81B | 1.81B | 1.80B | 1.80B | 1.80B | 1.80B | 1.80B | 1.80B | 1.81B | 1.80B | 1.81B | 1.81B | 1.82B | 1.85B | 1.85B | 1.86B | 1.86B | 1.85B | 1.84B | 1.86B | 1.86B | 1.87B | 1.87B | 1.88B | 1.88B | 1.88B | 1.88B | 1.92B | 1.92B | 1.91B | 1.91B | 1.95B | 1.95B | 1.96B | 1.96B | 1.98B | 1.99B | 2.01B | 2.08B | 2.08B | 2.09B | 2.10B | 2.15B | 2.17B |
|
Goodwill & Intangibles
|
| | 1.20B | | 1.28B | 1.29B | 1.31B | 1.31B | 1.38B | 1.34B | 1.36B | 1.36B | 1.35B | 1.37B | 1.38B | 1.38B | 1.37B | 1.38B | 1.83B | 1.98B | 1.90B | 1.90B | 1.81B | 1.81B | 1.81B | 1.80B | 1.80B | 1.80B | 1.80B | 1.80B | 1.80B | 1.81B | 1.80B | 1.81B | 1.81B | 1.82B | 1.85B | 1.85B | 1.86B | 1.86B | 1.85B | 1.84B | 1.86B | 1.86B | 1.87B | 1.87B | 1.88B | 1.88B | 1.88B | 1.88B | 1.92B | 1.92B | 1.91B | 1.91B | 1.95B | 1.95B | 1.96B | 1.96B | 1.98B | 1.99B | 2.01B | 2.08B | 2.08B | 2.09B | 2.10B | 2.15B | 2.17B |
|
Long-Term Deferred Tax
|
| | | | | | 0.04B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non-Current Assets
|
| | 0.89B | | 0.91B | 0.96B | 0.99B | 1.02B | 1.02B | 0.97B | 1.02B | 1.05B | 1.06B | 1.09B | 1.10B | 1.13B | 1.11B | 1.12B | 1.34B | 1.34B | 1.41B | 1.38B | 1.34B | 1.36B | 1.35B | 1.30B | 1.32B | 1.33B | 1.36B | 1.40B | 1.41B | 1.44B | 1.47B | 1.49B | 1.53B | 1.50B | 1.56B | 1.60B | 1.48B | 1.57B | 1.62B | 1.62B | 1.68B | 1.42B | 1.60B | 1.67B | 1.82B | 1.88B | 1.97B | 1.95B | 2.00B | 1.89B | 1.68B | 1.61B | 1.70B | 1.77B | 1.84B | 1.78B | 1.94B | 2.03B | 2.04B | 2.16B | 2.15B | 2.13B | 2.28B | 2.37B | 2.40B |
|
Non-Current Assets
|
| | 8.51B | | 8.46B | 8.61B | 8.82B | 8.92B | 9.18B | 8.86B | 9.00B | 9.18B | 9.14B | 9.30B | 9.31B | 9.51B | 9.45B | 10.03B | 12.45B | 12.53B | 12.50B | 11.86B | 11.53B | 11.55B | 11.56B | 11.33B | 11.38B | 11.40B | 11.54B | 11.71B | 11.68B | 11.87B | 12.03B | 12.22B | 12.38B | 12.08B | 12.55B | 12.77B | 12.36B | 12.79B | 12.97B | 12.96B | 13.30B | 12.36B | 13.10B | 13.42B | 14.14B | 14.40B | 14.76B | 14.80B | 15.25B | 15.00B | 14.34B | 14.15B | 14.71B | 15.02B | 15.36B | 15.23B | 15.86B | 16.25B | 16.37B | 17.02B | 17.00B | 16.92B | 17.55B | 17.94B | 18.24B |
|
Assets
|
| | 8.89B | | 8.81B | 8.95B | 9.19B | 9.32B | 9.51B | 9.17B | 9.33B | 9.48B | 9.43B | 9.63B | 9.59B | 9.88B | 9.86B | 10.39B | 12.83B | 12.91B | 12.86B | 12.33B | 11.92B | 11.96B | 11.92B | 11.65B | 11.68B | 11.76B | 11.88B | 12.05B | 12.04B | 12.26B | 12.39B | 12.63B | 12.86B | 12.43B | 12.86B | 13.07B | 12.69B | 13.08B | 13.36B | 13.32B | 13.68B | 12.72B | 13.49B | 13.79B | 14.52B | 14.79B | 15.34B | 15.37B | 15.69B | 15.46B | 14.70B | 14.49B | 15.07B | 15.34B | 15.68B | 15.68B | 16.36B | 16.70B | 16.78B | 17.41B | 17.38B | 17.32B | 17.98B | 18.36B | 18.65B |
|
Accounts Payables
|
| | 0.31B | | 0.30B | 0.32B | 0.34B | 0.34B | 0.33B | 0.35B | 0.36B | 0.35B | 0.33B | 0.37B | 0.37B | 0.38B | 0.36B | 0.39B | 0.48B | 0.48B | 0.46B | 0.46B | 0.45B | 0.46B | 0.42B | 0.45B | 0.42B | 0.45B | 0.41B | 0.45B | 0.44B | 0.48B | 0.44B | 0.49B | 0.49B | 0.47B | 0.44B | 0.48B | 0.48B | 0.52B | 0.45B | 0.49B | 0.48B | 0.47B | 0.46B | 0.52B | 0.58B | 0.55B | 0.59B | 0.62B | 0.66B | 0.65B | 0.64B | 0.64B | 0.71B | 0.66B | 0.63B | 0.64B | 0.69B | 0.66B | 0.66B | 0.66B | 0.64B | 0.64B | 0.65B | 0.68B | 0.69B |
|
Payables
|
| | 0.31B | | 0.30B | 0.32B | 0.34B | 0.34B | 0.33B | 0.35B | 0.36B | 0.35B | 0.33B | 0.37B | 0.37B | 0.38B | 0.36B | 0.39B | 0.48B | 0.48B | 0.46B | 0.46B | 0.45B | 0.46B | 0.42B | 0.45B | 0.42B | 0.45B | 0.41B | 0.45B | 0.44B | 0.48B | 0.44B | 0.49B | 0.49B | 0.47B | 0.44B | 0.48B | 0.48B | 0.52B | 0.45B | 0.49B | 0.48B | 0.47B | 0.46B | 0.52B | 0.58B | 0.55B | 0.59B | 0.62B | 0.66B | 0.65B | 0.64B | 0.64B | 0.71B | 0.66B | 0.63B | 0.64B | 0.69B | 0.66B | 0.66B | 0.66B | 0.64B | 0.64B | 0.65B | 0.68B | 0.69B |
|
Short term Debt
|
| | 0.05B | | 0.03B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.03B | 0.03B | 0.03B | 0.03B | 0.04B | 0.04B | 0.04B | 0.18B | 0.11B | 0.10B | 0.11B | 0.09B | 0.09B | 0.29B | 0.10B | 0.09B | 0.06B | 0.09B | 0.09B | 0.09B | 0.06B | 0.07B | 0.08B | 0.34B | 0.09B | 0.10B | 0.07B | 0.07B | 0.07B | 0.17B | 0.07B | 0.07B | 0.09B | 0.09B | 0.10B | 0.23B | 0.22B | 0.07B | 0.07B | 0.07B | 0.06B | 0.06B | 0.06B | 0.09B | 0.07B | 0.06B | 0.06B | 0.06B | 0.06B | 0.09B | 0.08B | 0.08B | 0.09B | 0.06B | 0.07B | 0.06B |
|
Current Taxes
|
| | 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 | 0.00B | 0.00B | 0.01B | 0.00B | 0.00B | 0.02B | 0.01B | 0.04B | 0.01B | 0.00B | 0.00B | 0.01B | 0.00B | 0.00B | 0.01B | 0.07B | 0.01B | 0.01B | 0.00B | 0.03B | 0.02B | 0.00B | 0.01B | 0.02B | | | 0.01B | 0.03B | 0.06B | 0.00B | 0.01B | 0.07B | 0.03B | 0.04B | 0.00B | 0.07B | 0.02B | 0.00B | 0.00B | 0.04B | 0.00B | 0.01B | 0.00B | | | | 0.00B | 0.04B | | | 0.00B |
|
Total Current Liabilities
|
| | 0.37B | | 0.33B | 0.34B | 0.37B | 0.37B | 0.35B | 0.38B | 0.39B | 0.39B | 0.37B | 0.40B | 0.41B | 0.43B | 0.39B | 0.43B | 0.67B | 0.59B | 0.56B | 0.59B | 0.55B | 0.59B | 0.73B | 0.55B | 0.51B | 0.52B | 0.50B | 0.54B | 0.54B | 0.61B | 0.52B | 0.58B | 0.83B | 0.59B | 0.55B | 0.55B | 0.56B | 0.60B | 0.61B | 0.56B | 0.56B | 0.59B | 0.61B | 0.62B | 0.82B | 0.84B | 0.69B | 0.72B | 0.73B | 0.78B | 0.72B | 0.71B | 0.80B | 0.77B | 0.69B | 0.71B | 0.75B | 0.73B | 0.74B | 0.74B | 0.72B | 0.77B | 0.71B | 0.75B | 0.75B |
|
Capital Leases
|
| | | | | | 0.12B | | 0.13B | 0.13B | 0.12B | 0.16B | 0.16B | 0.17B | 0.18B | 0.18B | 0.19B | 0.19B | 0.19B | 0.19B | 0.18B | 0.19B | 0.18B | 0.18B | 0.19B | 0.21B | 0.20B | 0.21B | 0.21B | 0.21B | 0.21B | 0.18B | 0.19B | 0.19B | 0.20B | 0.20B | 0.20B | 0.21B | 0.21B | | | | 0.19B | 0.18B | 0.18B | 0.17B | 0.15B | 0.15B | 0.15B | | | | | | | | | | | | | | | | | | |
|
Non-Current Debt
|
| | 1.84B | | 1.84B | 1.80B | 1.83B | 1.83B | 1.81B | 1.86B | 1.86B | 1.86B | 1.87B | 1.88B | 1.92B | 1.91B | 1.92B | 2.26B | 3.13B | 3.13B | 3.05B | 2.96B | 2.96B | 2.96B | 2.77B | 3.05B | 3.04B | 3.08B | 3.11B | 3.18B | 3.20B | 3.22B | 3.29B | 3.29B | 3.14B | 3.32B | 3.49B | 3.54B | 3.53B | 3.41B | 3.46B | 3.47B | 3.51B | 3.54B | 3.57B | 3.58B | 3.51B | 3.44B | 3.77B | 3.76B | 3.90B | 3.96B | 3.95B | 4.13B | 4.25B | 4.33B | 4.45B | 4.51B | 4.65B | 4.61B | 4.69B | 4.74B | 4.75B | 4.74B | 4.98B | 4.96B | 5.08B |
|
Minority Interest
|
| | 0.00B | | 0.00B | 0.00B | 0.00B | 0.00B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.01B | 0.01B | 0.01B | 0.01B | 0.00B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 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 | 0.00B | -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 |
|
Liabilities from Discontinued Operations
|
| | | | | | | | | | | | | | | | | | 0.01B | 0.50B | 0.44B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability
|
| | 0.25B | | 0.29B | 0.30B | -0.63B | 0.34B | 0.35B | 0.38B | -0.65B | 0.41B | 0.43B | 0.45B | 0.63B | 0.51B | 0.52B | 0.53B | 0.89B | 0.59B | 0.60B | 0.62B | 0.45B | 0.44B | 0.44B | 0.45B | 0.47B | 0.47B | 0.47B | 0.46B | 0.45B | 0.45B | 0.44B | 0.45B | 0.28B | 0.34B | 0.37B | 0.37B | 0.40B | 0.41B | 0.40B | 0.42B | 0.42B | 0.43B | 0.43B | 0.44B | 0.44B | 0.44B | 0.44B | 0.43B | 0.44B | 0.44B | 0.44B | 0.45B | 0.45B | 0.44B | 0.45B | 0.61B | 0.64B | 0.64B | 0.65B | 0.66B | 0.65B | 0.65B | 0.66B | 0.68B | 0.69B |
|
Other Non-Current Liabilities
|
| | 0.38B | | 0.38B | 0.38B | 0.40B | 0.41B | 0.41B | 0.41B | 0.41B | 0.40B | 0.40B | 0.41B | 0.40B | 0.39B | 0.40B | 0.40B | 0.49B | 0.40B | 0.43B | 0.43B | 0.50B | 0.50B | 0.50B | 0.50B | 0.50B | 0.49B | 0.50B | 0.51B | 0.51B | 0.36B | 0.37B | 0.38B | 0.41B | 0.40B | 0.39B | 0.40B | 0.30B | 0.36B | 0.37B | 0.37B | 0.38B | 0.35B | 0.38B | 0.41B | 0.42B | 0.42B | 0.44B | 0.44B | 0.44B | 0.43B | 0.41B | 0.41B | 0.41B | 0.42B | 0.44B | 0.44B | 0.46B | 0.47B | 0.48B | 0.51B | 0.51B | 0.51B | 0.53B | 0.54B | 0.55B |
|
Total Non-Current Liabilities
|
| | 7.03B | | 6.94B | 7.09B | 7.31B | 7.42B | 7.59B | 7.34B | 7.45B | 7.69B | 7.65B | 7.83B | 7.77B | 8.09B | 8.04B | 8.55B | 10.86B | 11.06B | 11.00B | 10.53B | 10.04B | 10.12B | 10.09B | 9.96B | 9.99B | 10.07B | 10.20B | 10.45B | 10.43B | 10.71B | 10.81B | 11.01B | 11.04B | 10.51B | 10.99B | 11.18B | 10.75B | 11.02B | 11.25B | 11.17B | 11.48B | 10.61B | 11.35B | 11.64B | 12.34B | 12.51B | 12.99B | 12.98B | 13.34B | 13.19B | 12.45B | 12.41B | 12.98B | 13.30B | 13.59B | 13.62B | 14.35B | 14.63B | 14.76B | 15.27B | 15.19B | 15.16B | 15.89B | 16.25B | 16.46B |
|
Total Liabilities
|
-1.36B | -1.42B | 7.41B | -1.52B | 7.32B | 7.48B | 7.71B | 7.83B | 8.01B | 7.75B | 7.86B | 8.09B | 8.05B | 8.24B | 8.17B | 8.48B | 8.44B | 8.95B | 11.35B | 11.47B | 11.43B | 10.96B | 10.55B | 10.62B | 10.59B | 10.47B | 10.49B | 10.57B | 10.71B | 10.96B | 10.94B | 11.08B | 11.18B | 11.39B | 11.46B | 10.92B | 11.38B | 11.58B | 11.05B | 11.38B | 11.62B | 11.54B | 11.85B | 10.96B | 11.73B | 12.04B | 12.76B | 12.94B | 13.43B | 13.43B | 13.78B | 13.61B | 12.86B | 12.81B | 13.39B | 13.72B | 14.03B | 14.05B | 14.81B | 15.10B | 15.24B | 15.78B | 15.70B | 15.66B | 16.42B | 16.79B | 17.02B |
|
Total Debt
|
| | 1.89B | | 1.86B | 1.82B | 1.85B | 1.85B | 1.84B | 1.89B | 1.88B | 1.89B | 1.90B | 1.91B | 1.95B | 1.95B | 1.96B | 2.29B | 3.30B | 3.24B | 3.15B | 3.07B | 3.05B | 3.05B | 3.06B | 3.14B | 3.12B | 3.13B | 3.20B | 3.27B | 3.29B | 3.29B | 3.36B | 3.37B | 3.47B | 3.41B | 3.59B | 3.61B | 3.60B | 3.48B | 3.63B | 3.54B | 3.58B | 3.62B | 3.66B | 3.68B | 3.74B | 3.66B | 3.84B | 3.83B | 3.97B | 4.03B | 4.02B | 4.19B | 4.34B | 4.40B | 4.51B | 4.57B | 4.71B | 4.68B | 4.77B | 4.83B | 4.84B | 4.83B | 5.04B | 5.03B | 5.14B |
|
Common Equity
|
1.36B | 1.42B | 1.48B | 1.52B | 1.48B | 1.47B | 1.48B | 1.49B | 1.51B | 1.42B | 1.46B | 1.39B | 1.38B | 1.40B | 1.42B | 1.40B | 1.42B | 1.44B | 1.48B | 1.44B | 1.43B | 1.37B | 1.38B | 1.34B | 1.33B | 1.19B | 1.19B | 1.19B | 1.17B | 1.09B | 1.10B | 1.18B | 1.20B | 1.24B | 1.41B | 1.51B | 1.48B | 1.49B | 1.64B | 1.70B | 1.74B | 1.78B | 1.82B | 1.75B | 1.75B | 1.74B | 1.75B | 1.85B | 1.92B | 1.94B | 1.91B | 1.84B | 1.84B | 1.68B | 1.67B | 1.62B | 1.65B | 1.63B | 1.54B | 1.59B | 1.54B | 1.63B | 1.68B | 1.65B | 1.56B | 1.57B | 1.64B |
|
Shareholder's Equity
|
1.36B | 1.42B | 1.48B | 1.52B | 1.48B | 1.47B | 1.48B | 1.49B | 1.51B | 1.42B | 1.46B | 1.39B | 1.38B | 1.40B | 1.42B | 1.40B | 1.42B | 1.44B | 1.48B | 1.44B | 1.43B | 1.37B | 1.38B | 1.34B | 1.33B | 1.19B | 1.19B | 1.19B | 1.17B | 1.09B | 1.10B | 1.18B | 1.20B | 1.24B | 1.41B | 1.51B | 1.48B | 1.49B | 1.64B | 1.70B | 1.74B | 1.78B | 1.82B | 1.75B | 1.75B | 1.74B | 1.75B | 1.85B | 1.92B | 1.94B | 1.91B | 1.84B | 1.84B | 1.68B | 1.67B | 1.62B | 1.65B | 1.63B | 1.54B | 1.59B | 1.54B | 1.63B | 1.68B | 1.65B | 1.56B | 1.57B | 1.64B |
|
Liabilities and Shareholders Equity
|
| | 8.89B | | 8.81B | 8.95B | 9.19B | 9.32B | 9.51B | 9.17B | 9.33B | 9.48B | 9.43B | 9.63B | 9.59B | 9.88B | 9.86B | 10.39B | 12.83B | 12.91B | 12.86B | 12.33B | 11.92B | 11.96B | 11.92B | 11.65B | 11.68B | 11.76B | 11.88B | 12.05B | 12.04B | 12.26B | 12.39B | 12.63B | 12.86B | 12.43B | 12.86B | 13.07B | 12.69B | 13.08B | 13.36B | 13.32B | 13.68B | 12.72B | 13.49B | 13.79B | 14.52B | 14.79B | 15.34B | 15.37B | 15.69B | 15.46B | 14.70B | 14.49B | 15.07B | 15.34B | 15.68B | 15.68B | 16.36B | 16.70B | 16.78B | 17.41B | 17.38B | 17.32B | 17.98B | 18.36B | 18.65B |
|
Retained Earnings
|
| | 0.10B | | -0.53B | -0.51B | 0.11B | -0.44B | -0.41B | -0.40B | 0.11B | -0.34B | -0.32B | -0.29B | 0.11B | -0.23B | 0.09B | 0.10B | 0.09B | 0.08B | 0.09B | 0.08B | 0.06B | 0.04B | 0.04B | 0.02B | 0.01B | 0.03B | -0.11B | -0.14B | -0.10B | 0.02B | 0.03B | 0.05B | 0.21B | 0.33B | 0.31B | 0.31B | 0.47B | 0.51B | 0.54B | 0.55B | 0.60B | 0.56B | 0.56B | 0.56B | 0.56B | 0.66B | 0.71B | 0.75B | 0.73B | 0.68B | 0.68B | 0.56B | 0.54B | 0.50B | 0.51B | 0.51B | 0.43B | 0.48B | 0.44B | 0.49B | 0.55B | 0.53B | 0.44B | 0.44B | 0.50B |
|
Treasury Shares
|
| | | | | | 0.01B | | 0.01B | 0.01B | 0.02B | | | | 0.02B | | -0.00B | 0.00B | 0.01B | -0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.01B | 0.01B | 0.00B | 0.00B | 0.00B | 0.01B | 0.01B | 0.00B | 0.00B | 0.00B | 0.01B | 0.00B | 0.01B | 0.01B | 0.01B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.01B | 0.01B | 0.01B | 0.00B | 0.00B | 0.01B | 0.01B | 0.00B | 0.01B | 0.01B | 0.00B | 0.00B | 0.00B | 0.01B | 0.01B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.01B | 0.01B |