|
Cash & Equivalents
|
0.06B | 0.28B | 0.08B | 0.08B | 0.13B | 0.08B | 0.00B | 0.02B | 0.01B | 0.01B | 0.01B | 0.01B | 0.02B | 0.05B | 0.04B | 0.00B | 0.01B | | 0.00B | 0.00B | | | 0.00B | 0.01B | 0.03B | 0.02B | 0.01B | 0.09B | 0.08B | 0.07B | 0.10B | 0.07B | 0.07B | 0.11B | 0.12B | 0.12B | 0.14B | 0.16B | 0.18B | 0.15B | 0.12B | 0.14B | 0.34B | 0.07B | 0.51B | 0.64B | 0.58B | 0.75B | 0.80B | 0.75B | 0.07B | 0.13B | 0.09B | 0.11B | 0.10B | 0.08B | 0.10B | 0.08B | 0.05B | 0.09B | 0.11B | 0.19B | 0.06B | 0.05B | 0.05B | 0.06B |
|
Short-term Investments
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.07B | 0.07B | 0.08B | 0.09B | 0.06B | 0.04B | 0.02B | | | | | |
|
Cash & Current Investments
|
0.06B | 0.28B | 0.08B | 0.08B | 0.13B | 0.08B | 0.00B | 0.02B | 0.01B | 0.01B | 0.01B | 0.01B | 0.02B | 0.05B | 0.04B | 0.00B | 0.01B | | 0.00B | 0.00B | | | 0.00B | 0.01B | 0.03B | 0.02B | 0.01B | 0.09B | 0.08B | 0.07B | 0.10B | 0.07B | 0.07B | 0.11B | 0.12B | 0.12B | 0.14B | 0.16B | 0.18B | 0.15B | 0.12B | 0.14B | 0.34B | 0.07B | 0.51B | 0.64B | 0.58B | 0.75B | 0.80B | 0.75B | 0.07B | 0.13B | 0.09B | 0.11B | 0.17B | 0.16B | 0.19B | 0.16B | 0.11B | 0.14B | 0.13B | 0.19B | 0.06B | 0.05B | 0.05B | 0.06B |
|
Receivables - Net
|
-0.07B | 0.00B | 0.31B | -0.06B | | 0.33B | 0.35B | -0.10B | 0.41B | 0.39B | 0.41B | 0.47B | 0.42B | 0.39B | 0.36B | 0.43B | 0.43B | 0.42B | 0.39B | 0.47B | 0.45B | 0.41B | 0.44B | 0.49B | 0.63B | 0.57B | 0.60B | 0.63B | 0.61B | 0.59B | 0.57B | 0.69B | 0.71B | 0.72B | 0.69B | 0.81B | 0.78B | 0.75B | 0.71B | 0.78B | 0.79B | 0.80B | 0.76B | 0.82B | 0.75B | 0.84B | 0.90B | 0.96B | 0.93B | 0.90B | 0.89B | 0.94B | 0.92B | 0.91B | 0.94B | 1.00B | 0.96B | 0.94B | 0.72B | 1.13B | 1.08B | 1.06B | 0.82B | 0.91B | 0.91B | 0.83B |
|
Receivables - Other
|
| | | | | | | | | | -0.98B | | | | -1.12B | | -1.10B | -1.14B | -1.19B | -1.14B | -1.72B | -1.80B | -1.82B | -1.72B | | | | | | | | | | | | | | | 0.01B | | | | 0.03B | | | | 0.01B | | | | 0.02B | | | | 0.02B | | | | | | | | | | | |
|
Receivables
|
-0.07B | 0.00B | 0.31B | -0.06B | | 0.33B | 0.35B | -0.10B | 0.41B | 0.39B | -0.57B | 0.47B | 0.42B | 0.39B | -0.76B | 0.43B | -0.68B | -0.71B | -0.79B | -0.67B | -1.27B | -1.39B | -1.38B | -1.23B | 0.63B | 0.57B | 0.60B | 0.63B | 0.61B | 0.59B | 0.57B | 0.69B | 0.71B | 0.72B | 0.69B | 0.81B | 0.78B | 0.75B | 0.72B | 0.78B | 0.79B | 0.80B | 0.79B | 0.82B | 0.75B | 0.84B | 0.91B | 0.96B | 0.93B | 0.90B | 0.91B | 0.94B | 0.92B | 0.91B | 0.96B | 1.00B | 0.96B | 0.94B | 0.72B | 1.13B | 1.08B | 1.06B | 0.82B | 0.91B | 0.91B | 0.83B |
|
Current Deferred Tax Assets
|
| 0.00B | 0.05B | | | 0.04B | 0.03B | 0.03B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.01B | | 0.02B | 0.02B | | | 0.02B | | | | 0.03B | 0.05B | 0.04B | 0.05B | 0.05B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets
|
-0.00B | 0.00B | 0.02B | -0.00B | | 0.03B | 0.03B | -0.00B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.04B | 0.04B | | 0.04B | 0.04B | | | 0.05B | | | | 0.09B | 0.09B | 0.09B | 0.08B | 0.08B | 0.09B | 0.08B | 0.08B | 0.08B | 0.09B | 0.09B | 0.10B | 0.09B | 0.12B | 0.10B | 0.10B | 0.10B | 0.10B | 0.10B | 0.12B | 0.11B | 0.12B | 0.13B | 0.12B | 0.12B | 0.14B | 0.16B | 0.18B | 0.13B | 0.14B | 0.14B | 0.15B | 0.12B | 0.16B | 0.15B | 0.14B | 0.11B | 0.12B | 0.11B | 0.12B |
|
Current Assets
|
| 0.00B | 0.47B | | | 0.42B | 0.43B | 0.52B | 0.49B | 0.46B | 0.48B | 0.53B | 0.50B | 0.49B | 0.45B | 0.49B | 0.50B | | 0.45B | 0.53B | | | 0.53B | | | | 0.75B | 0.84B | 0.83B | 0.81B | 0.76B | 0.84B | 0.87B | 0.90B | 0.92B | 1.04B | 1.02B | 1.02B | 0.99B | 1.05B | 1.03B | 1.05B | 1.21B | 1.00B | 1.36B | 1.62B | 1.59B | 1.84B | 1.87B | 1.78B | 1.14B | 1.25B | 1.22B | 1.22B | 1.27B | 1.31B | 1.30B | 1.28B | 1.26B | 1.44B | 1.37B | 1.40B | 1.02B | 1.09B | 1.08B | 1.02B |
|
Property, Plant & Equipment (Net)
|
| 0.00B | 0.47B | | | 0.54B | 0.53B | 0.53B | 0.51B | 0.51B | 0.51B | 0.49B | 0.49B | 0.49B | 0.50B | 0.50B | 0.50B | | 0.51B | 0.52B | | | 0.54B | | | | 0.86B | 0.87B | 0.89B | 0.86B | 0.89B | 0.90B | 0.91B | 0.95B | 0.91B | 0.97B | 0.97B | 0.97B | 0.98B | 0.97B | 1.01B | 1.00B | 1.00B | 0.98B | 0.96B | 0.93B | 0.94B | 0.93B | 0.93B | 0.94B | 0.96B | 0.95B | 0.96B | 0.96B | 1.00B | 0.99B | 1.00B | 1.01B | 0.85B | 1.02B | 1.03B | 1.04B | 0.87B | 0.89B | 0.92B | 0.90B |
|
Long-Term Investments
|
| -0.00B | -2.21B | | | -3.05B | -2.75B | -2.79B | | | -2.84B | | -2.94B | -2.97B | -3.01B | | | | | | | | | | | | -4.18B | -4.55B | -4.61B | -4.68B | -4.58B | -4.61B | -4.64B | -4.54B | | | | | | | | | | | | | | | | | 0.02B | | | | 0.05B | 0.03B | 0.02B | | | | | | | | | |
|
Goodwill
|
| 0.00B | 1.55B | | | 1.65B | 1.63B | 1.64B | 1.63B | 1.63B | 1.63B | 1.63B | 1.63B | 1.63B | 1.64B | 1.64B | 1.64B | | 1.64B | 1.64B | | | 1.64B | 1.65B | | | 2.31B | 2.68B | 2.64B | 2.67B | 2.75B | 0.34B | 2.77B | 0.00B | 2.78B | 3.32B | 3.31B | 3.31B | 3.32B | 3.32B | 3.39B | 3.38B | 3.39B | 3.39B | 3.39B | 3.37B | 3.38B | 3.39B | 3.39B | 3.40B | 3.45B | 3.47B | 3.48B | 3.48B | 2.26B | 3.48B | 3.49B | 3.50B | 2.28B | 3.52B | 3.53B | 3.56B | 2.33B | 2.33B | 2.33B | 2.33B |
|
Intangibles
|
| 0.00B | 0.07B | | | 0.07B | 0.08B | 0.07B | 0.07B | 0.07B | 0.07B | 0.07B | 0.07B | 0.07B | 0.07B | 0.07B | 0.07B | | 0.07B | 0.07B | | | 0.07B | 0.06B | | | 0.33B | 0.32B | 0.34B | 0.34B | 0.34B | 0.37B | 0.37B | 0.37B | 0.33B | 0.42B | 0.45B | 0.44B | 0.44B | 0.43B | 0.42B | 0.42B | 0.41B | 0.41B | 0.40B | 0.39B | 0.39B | 0.38B | 0.38B | 0.38B | 0.37B | 0.37B | 0.37B | 0.36B | 0.35B | 0.35B | 0.35B | 0.34B | 0.11B | 0.32B | 0.32B | 0.31B | 0.10B | 0.10B | 0.10B | 0.10B |
|
Goodwill & Intangibles
|
| 0.00B | 1.61B | | | 1.71B | 1.71B | 1.71B | 1.70B | 1.70B | 1.70B | 1.70B | 1.70B | 1.70B | 1.71B | 1.71B | 1.71B | | 1.71B | 1.71B | | | 1.71B | 1.71B | | | 2.64B | 2.99B | 2.98B | 3.01B | 3.09B | 0.71B | 3.14B | 0.37B | 3.11B | 3.74B | 3.77B | 3.76B | 3.76B | 3.75B | 3.80B | 3.80B | 3.80B | 3.80B | 3.79B | 3.76B | 3.77B | 3.77B | 3.77B | 3.78B | 3.82B | 3.83B | 3.84B | 3.84B | 2.61B | 3.83B | 3.83B | 3.84B | 2.39B | 3.84B | 3.84B | 3.87B | 2.44B | 2.43B | 2.43B | 2.43B |
|
Long-Term Deferred Tax
|
| | | | | | | | | | 0.00B | | | | 0.01B | | | | | | | | | | | | -0.01B | 0.01B | 0.02B | -0.02B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non-Current Assets
|
0.00B | 0.00B | 0.03B | 0.00B | | 0.00B | 0.04B | 0.03B | 0.07B | 0.07B | 0.07B | 0.08B | 0.08B | 0.09B | 0.09B | 0.10B | 0.13B | | 0.14B | 0.15B | | | 0.14B | | | | 0.14B | 0.14B | 0.14B | 0.16B | 0.17B | 0.16B | 0.17B | 0.17B | 0.18B | 0.21B | 0.21B | 0.24B | 0.23B | 0.26B | 0.29B | 0.32B | 0.32B | 0.33B | 0.33B | 0.34B | 0.32B | 0.33B | 0.34B | 0.34B | 0.34B | 0.40B | 0.40B | 0.41B | 0.34B | 0.35B | 0.36B | 0.38B | 2.04B | 0.38B | 0.38B | 0.37B | 0.37B | 0.37B | 0.37B | 0.39B |
|
Non-Current Assets
|
| 2,761.55B | 2.12B | | | 2.63B | 2.29B | 2.29B | 2.30B | 2.29B | 2.29B | 2.28B | 2.28B | 2.29B | 2.31B | 2.32B | 2.34B | | 2.36B | 2.38B | | | 2.40B | | | | 3.64B | 3.98B | 3.99B | 4.01B | 4.16B | 4.16B | 4.18B | 4.22B | 4.21B | 4.93B | 4.95B | 4.96B | 1.79B | 5.97B | 6.08B | 2.08B | 0.32B | 6.12B | 6.11B | 6.04B | 0.33B | 6.09B | 6.09B | 6.12B | 0.36B | 6.29B | 6.33B | 6.34B | 0.38B | 6.39B | 6.40B | 6.41B | 0.52B | 4.06B | 4.15B | 4.13B | 0.52B | 4.60B | 4.66B | 4.67B |
|
Assets
|
| 2,761.55B | 2.60B | | 2.66B | 3.05B | 2.72B | 2.80B | 2.79B | 2.75B | 2.77B | 2.81B | 2.78B | 2.78B | 2.76B | 2.81B | 2.85B | 2.84B | 2.82B | 2.92B | 2.90B | 2.86B | 2.92B | 2.99B | 4.34B | 4.31B | 4.39B | 4.82B | 4.82B | 4.82B | 4.92B | 5.00B | 5.05B | 5.12B | 5.13B | 5.97B | 5.96B | 5.98B | 5.96B | 7.02B | 7.11B | 7.15B | 7.34B | 7.12B | 7.47B | 7.66B | 7.66B | 7.92B | 7.96B | 7.90B | 7.36B | 7.54B | 7.55B | 7.55B | 5.38B | 7.70B | 7.70B | 7.68B | 7.69B | 5.50B | 5.52B | 5.53B | 5.61B | 5.70B | 5.74B | 5.69B |
|
Accounts Payables
|
| | | | | | 0.07B | | 0.08B | 0.09B | 0.10B | 0.09B | 0.09B | 0.09B | 0.09B | 0.09B | 0.09B | 0.10B | 0.09B | 0.09B | 0.10B | 0.09B | 0.11B | | | | 0.14B | 0.12B | 0.12B | 0.11B | 0.13B | 0.13B | 0.12B | 0.13B | 0.13B | 0.14B | 0.13B | 0.14B | 0.15B | 0.14B | 0.14B | 0.14B | 0.15B | 0.13B | 0.14B | 0.16B | 0.18B | 0.19B | 0.19B | 0.19B | 0.23B | 0.24B | 0.23B | 0.21B | 0.19B | 0.17B | 0.19B | 0.18B | 0.55B | 0.69B | 0.78B | 0.77B | 0.61B | 0.56B | 0.56B | 0.56B |
|
Notes Payables
|
| | | | 0.01B | 0.01B | 0.02B | 0.01B | 0.02B | 0.01B | 0.02B | 0.02B | 0.02B | 0.01B | 0.02B | 0.01B | 0.02B | 0.01B | 0.01B | 0.02B | 0.01B | 0.02B | 0.02B | | | | 0.03B | | 0.03B | 0.02B | 0.04B | 0.02B | 0.03B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Payables
|
| | | | 0.01B | 0.01B | 0.09B | 0.01B | 0.10B | 0.10B | 0.11B | 0.11B | 0.11B | 0.11B | 0.11B | 0.11B | 0.11B | 0.10B | 0.10B | 0.11B | 0.11B | 0.11B | 0.13B | | | | 0.17B | 0.12B | 0.14B | 0.13B | 0.17B | 0.15B | 0.16B | 0.13B | 0.13B | 0.14B | 0.13B | 0.14B | 0.15B | 0.14B | 0.14B | 0.14B | 0.15B | 0.13B | 0.14B | 0.16B | 0.18B | 0.19B | 0.19B | 0.19B | 0.23B | 0.24B | 0.23B | 0.21B | 0.19B | 0.17B | 0.19B | 0.18B | 0.55B | 0.69B | 0.78B | 0.77B | 0.61B | 0.56B | 0.56B | 0.56B |
|
Accumulated Expenses
|
| 0.00B | 0.00B | | | 0.07B | 0.01B | 0.08B | 0.08B | 0.07B | 0.08B | 0.07B | 0.07B | 0.08B | 0.09B | 0.07B | 0.08B | 0.08B | 0.09B | 0.07B | 0.07B | 0.09B | 0.10B | | | | 0.12B | 0.13B | 0.14B | 0.14B | 0.15B | 0.11B | 0.12B | 0.14B | 0.16B | 0.14B | 0.15B | 0.18B | 0.17B | 0.14B | 0.15B | 0.17B | 0.12B | 0.13B | 0.12B | 0.12B | 0.13B | 0.14B | 0.15B | 0.14B | 0.14B | 0.15B | 0.15B | 0.15B | 0.15B | 0.16B | 0.16B | 0.15B | 0.16B | | | | | | | |
|
Other Accumulated Expenses
|
| 0.00B | 0.10B | | | 0.10B | 0.10B | 0.10B | 0.11B | 0.11B | 0.10B | 0.10B | 0.10B | 0.10B | 0.09B | 0.10B | 0.09B | 0.10B | 0.09B | 0.08B | 0.08B | 0.08B | 0.08B | | | | 0.13B | 0.15B | 0.13B | 0.14B | 0.14B | 0.14B | 0.15B | 0.14B | 0.14B | 0.16B | 0.17B | 0.19B | 0.19B | 0.21B | 0.18B | 0.21B | 0.19B | 0.19B | 0.20B | 0.24B | 0.23B | 0.25B | 0.26B | 0.25B | 0.24B | 0.23B | 0.24B | 0.27B | 0.26B | 0.27B | 0.28B | 0.30B | 0.23B | 0.29B | 0.35B | 0.36B | 0.29B | 0.27B | 0.29B | 0.25B |
|
Short term Debt
|
| 0.00B | 0.00B | | | 0.15B | 0.15B | 0.15B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.02B | 0.01B | | 0.02B | 0.02B | | | 0.01B | | | | 0.23B | 0.01B | 0.01B | 0.01B | 0.01B | 0.02B | 0.03B | 0.04B | 0.02B | 0.02B | 0.02B | 0.02B | 0.04B | 0.01B | 0.01B | 0.02B | 0.03B | 0.02B | 0.01B | 0.01B | 0.01B | 0.02B | 0.01B | 0.02B | 0.02B | 0.02B | 0.04B | 0.04B | 0.04B | 0.11B | 0.06B | 0.04B | 0.07B | 0.06B | 0.05B | 0.04B | 0.02B | 0.03B | 0.02B | 0.03B |
|
Current Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.21B | 0.20B | 0.20B | 0.21B | 0.21B | 0.22B | 0.22B | 0.22B | 0.22B | 0.22B | 0.23B | 0.23B | 0.23B | 0.23B | 0.23B | 0.24B | 0.24B | 0.24B | 0.24B | 0.17B | 0.25B | 0.25B | 0.25B | 0.18B | 0.18B | 0.18B | 0.18B |
|
Current Taxes
|
| 0.00B | 0.50B | | | 1.15B | 0.93B | 0.01B | | | -0.98B | 0.02B | 1.04B | 1.06B | -1.12B | 0.02B | | 1.14B | 0.00B | 0.02B | 1.72B | -1.80B | 1.82B | | | | | 0.00B | 0.01B | | | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.00B | 0.01B | 0.00B | 0.01B | 0.01B | 0.00B | 0.00B | 0.01B | 0.04B | 0.02B | 0.01B | 0.05B | 0.05B | 0.03B | 0.00B | 0.00B | 0.01B | 0.00B | 0.00B | 0.01B | 0.01B | 0.00B | 0.00B | | | | | | | |
|
Total Current Liabilities
|
| 0.00B | 0.58B | | | 1.37B | 0.50B | 1.16B | 0.38B | 0.35B | 0.38B | 0.38B | 0.39B | 0.37B | 0.37B | 0.39B | 0.37B | 0.39B | 0.37B | 0.38B | 0.36B | 0.38B | 0.39B | | | | 0.73B | 0.52B | 0.54B | 0.55B | 0.57B | 0.54B | 0.57B | 0.60B | 0.61B | 0.63B | 0.63B | 0.69B | 0.71B | 0.88B | 0.85B | 0.87B | 0.91B | 0.84B | 1.26B | 1.35B | 1.44B | 1.54B | 1.41B | 1.33B | 1.27B | 1.19B | 1.24B | 1.20B | 1.16B | 1.19B | 1.19B | 1.17B | 1.25B | 1.18B | 1.26B | 1.25B | 0.98B | 0.94B | 0.94B | 0.94B |
|
Non-Current Debt
|
| 0.00B | 1.10B | | | 0.97B | 1.28B | 1.02B | 1.41B | 1.40B | 1.39B | 1.40B | 1.34B | 1.33B | 1.46B | 1.47B | 1.52B | 1.47B | 1.43B | 1.60B | 1.60B | 1.53B | 1.54B | | | | 2.16B | 2.77B | 2.71B | 2.64B | 2.69B | 2.77B | 2.73B | 2.75B | 2.68B | 3.48B | 3.39B | 3.31B | 3.25B | 3.30B | 3.35B | 3.34B | 3.42B | | | | 3.39B | 3.39B | 3.39B | 3.38B | 3.56B | 3.74B | 3.72B | 3.75B | 3.84B | 3.77B | 3.70B | 3.70B | 3.58B | 3.76B | 3.59B | 3.10B | 1.69B | 1.77B | 1.84B | 1.74B |
|
Minority Interest
|
| 0.00B | | | | | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.01B | 0.03B | 0.03B | 0.04B | 0.01B | | | | 0.24B | 0.24B | 0.25B | 0.25B | 0.42B | 0.46B | 0.47B | 0.62B | 0.64B | 0.61B | 0.62B | 0.78B | 0.78B | 0.83B | 0.84B | 0.95B | 0.97B | 0.62B | 0.50B | 0.54B | 0.40B | 0.45B | 0.52B | 0.63B | 0.04B | 0.04B | 0.04B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.26B | 0.27B | 0.29B | 0.35B | 0.31B | 0.32B | 0.32B | 0.32B |
|
Liabilities from Discontinued Operations
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.41B | | | | | | | |
|
Non-Current Deferred Tax Liability
|
| 0.00B | 0.07B | | | 0.07B | 0.06B | 0.06B | 0.06B | 0.07B | 0.08B | 0.09B | 0.08B | 0.08B | 0.09B | 0.09B | 0.09B | 0.09B | 0.10B | 0.10B | 0.10B | 0.09B | 0.11B | | | | 0.22B | 0.21B | 0.20B | 0.21B | 0.31B | 0.20B | 0.20B | 0.19B | 0.21B | 0.13B | 0.15B | 0.15B | 0.25B | 0.15B | 0.15B | 0.15B | 0.52B | 0.16B | 0.14B | 0.13B | 0.47B | 0.13B | 0.12B | 0.12B | 0.49B | 0.16B | 0.16B | 0.16B | 0.54B | 0.16B | 0.16B | 0.15B | 0.36B | 0.13B | 0.10B | 0.10B | 0.08B | 0.08B | 0.07B | 0.09B |
|
Operating Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.03B | 1.03B | 1.05B | 1.06B | 0.86B | 0.87B | 1.07B | 1.10B | 1.12B | 1.12B | 1.14B | 1.15B | 1.17B | 1.21B | 1.20B | 1.25B | 1.02B | 1.02B | 1.02B | 0.84B | 1.02B | 1.09B | 1.16B | 0.79B | 0.79B | 0.82B | 0.82B |
|
Other Non-Current Liabilities
|
| 0.00B | 0.06B | | | 0.07B | 0.07B | 0.07B | 0.07B | 0.07B | 0.06B | 0.07B | 0.07B | 0.07B | 0.08B | 0.07B | 0.07B | 0.08B | 0.09B | 0.10B | 0.10B | 0.09B | 0.09B | | | | 0.13B | 0.14B | 0.13B | 0.14B | 0.14B | 0.14B | 0.14B | 0.14B | 0.15B | 0.17B | 0.17B | 0.17B | 0.16B | 0.11B | 0.10B | 0.11B | 0.10B | 0.10B | 0.14B | 0.18B | 0.17B | 0.17B | 0.17B | 0.17B | 0.11B | 0.11B | 0.11B | 0.11B | 0.11B | 0.11B | 0.11B | 0.11B | 0.08B | 0.10B | 0.10B | 0.10B | 0.07B | 0.07B | 0.07B | 0.08B |
|
Total Non-Current Liabilities
|
| 1,776.59B | 1.47B | | | 1.86B | 1.84B | 1.58B | 1.86B | 1.82B | 1.85B | 1.87B | 1.81B | 1.79B | 1.92B | 1.96B | 1.97B | 1.95B | 1.90B | 2.08B | 2.05B | 2.00B | 2.05B | | | | 3.11B | 3.50B | 3.44B | 3.40B | 3.46B | 3.51B | 3.50B | 3.54B | 3.41B | 4.23B | 4.16B | 4.14B | 1.48B | 5.16B | 5.16B | 1.59B | 0.13B | 5.42B | 5.66B | 5.72B | 0.12B | 5.96B | 5.81B | 5.74B | 0.10B | 6.02B | 6.10B | 6.08B | 0.11B | 6.14B | 6.06B | 6.03B | 0.23B | 6.09B | 6.04B | 5.60B | 0.21B | 3.58B | 3.67B | 3.59B |
|
Total Liabilities
|
| 1,776.59B | 1.53B | | | 1.92B | 1.91B | 1.65B | 1.93B | 1.89B | 1.92B | 1.93B | 1.88B | 1.86B | 2.01B | 2.03B | 2.04B | 2.03B | 1.99B | 2.17B | 2.15B | 2.09B | 2.14B | | | | 3.24B | 3.64B | 3.58B | 3.54B | 3.59B | 3.65B | 3.64B | 3.68B | 3.55B | 4.40B | 4.34B | 4.31B | 4.27B | 5.26B | 5.27B | 5.30B | 5.44B | 5.52B | 5.80B | 5.90B | 6.00B | 6.12B | 5.98B | 5.91B | 6.00B | 6.13B | 6.21B | 6.19B | 6.27B | 6.25B | 6.17B | 6.13B | 6.12B | 6.19B | 6.14B | 5.70B | 3.61B | 3.65B | 3.74B | 3.67B |
|
Total Debt
|
| 0.00B | 1.10B | | | 1.12B | 1.43B | 1.17B | 1.43B | 1.41B | 1.40B | 1.41B | 1.35B | 1.34B | 1.47B | 1.49B | 1.53B | 1.47B | 1.45B | 1.61B | 1.60B | 1.53B | 1.55B | | | | 2.39B | 2.78B | 2.72B | 2.65B | 2.70B | 2.79B | 2.76B | 2.79B | 2.70B | 3.50B | 3.41B | 3.33B | 3.29B | 3.31B | 3.36B | 3.35B | 3.45B | 0.02B | 0.01B | 0.01B | 3.40B | 3.40B | 3.40B | 3.40B | 3.57B | 3.76B | 3.77B | 3.79B | 3.88B | 3.88B | 3.75B | 3.73B | 3.65B | 3.82B | 3.64B | 3.14B | 1.71B | 1.80B | 1.86B | 1.77B |
|
Common Equity
|
| | 0.76B | | | | 0.81B | | 0.86B | 0.86B | 0.85B | 0.87B | 0.90B | 0.92B | 0.75B | 0.77B | 0.79B | 0.80B | 0.82B | 0.73B | 0.75B | 0.76B | 0.78B | | | | 0.91B | 0.97B | 1.02B | 1.06B | 0.91B | 0.89B | 0.94B | 0.82B | 0.93B | 0.97B | 1.01B | 0.89B | 0.92B | 0.92B | 1.00B | 0.91B | 0.93B | 0.97B | 1.17B | 1.22B | 1.25B | 1.35B | 1.45B | 1.36B | 1.33B | 1.37B | 1.30B | 1.33B | 1.36B | 1.42B | 1.50B | 1.52B | 1.55B | 1.64B | 1.71B | 2.27B | 1.99B | 2.04B | 1.99B | 2.01B |
|
Shareholder's Equity
|
| -0.00B | 0.76B | | | -3.05B | 0.81B | -2.79B | 0.86B | 0.86B | 0.85B | 0.87B | 0.90B | 0.92B | 0.75B | 0.77B | 0.79B | 0.80B | 0.82B | 0.73B | 0.75B | 0.76B | 0.78B | | | | 0.91B | 0.97B | 1.02B | 1.06B | 0.91B | 0.89B | 0.94B | 0.82B | 0.93B | 0.97B | 1.01B | 0.89B | 0.92B | 0.92B | 1.00B | 0.91B | 0.93B | 0.97B | 1.17B | 1.22B | 1.25B | 1.35B | 1.45B | 1.36B | 1.33B | 1.37B | 1.30B | 1.33B | 1.36B | 1.42B | 1.50B | 1.52B | 1.55B | 1.64B | 1.71B | 2.27B | 1.99B | 2.04B | 1.99B | 2.01B |
|
Liabilities and Shareholders Equity
|
| 2,761.55B | 2.60B | | 2.66B | 3.05B | 2.72B | 2.80B | 2.79B | 2.75B | 2.77B | 2.81B | 2.78B | 2.78B | 2.76B | 2.81B | 2.85B | 2.84B | 2.82B | 2.92B | 2.90B | 2.86B | 2.92B | 2.99B | 4.34B | 4.31B | 4.39B | 4.82B | 4.82B | 4.82B | 4.92B | 5.00B | 5.05B | 5.12B | 5.13B | 5.97B | 5.96B | 5.98B | 5.96B | 7.02B | 7.11B | 7.15B | 7.34B | 7.12B | 7.47B | 7.66B | 7.66B | 7.92B | 7.96B | 7.90B | 7.36B | 7.54B | 7.55B | 7.55B | 5.38B | 7.70B | 7.70B | 7.68B | 7.69B | 5.50B | 5.52B | 5.53B | 5.61B | 5.70B | 5.74B | 5.69B |
|
Retained Earnings
|
| -0.00B | -0.43B | | | -0.52B | 0.25B | -0.56B | 0.29B | 0.31B | 0.33B | 0.36B | 0.39B | 0.42B | 0.24B | 0.27B | 0.29B | 0.30B | 0.31B | 0.29B | 0.30B | 0.31B | 0.33B | | | | 0.43B | 0.49B | 0.52B | 0.53B | 0.37B | 0.35B | 0.39B | 0.26B | 0.36B | 0.38B | 0.42B | 0.30B | 0.32B | 0.31B | 0.35B | 0.27B | 0.28B | 0.32B | 0.50B | 0.54B | 0.55B | 0.63B | 0.71B | 0.64B | 0.59B | 0.60B | 0.57B | 0.57B | 0.58B | 0.64B | 0.70B | 0.72B | 0.75B | 0.83B | 0.89B | 1.06B | 0.77B | 0.81B | 0.80B | 0.82B |
|
Treasury Shares
|
| | 0.00B | | | | 0.01B | | -0.00B | -0.00B | 0.01B | 0.00B | 0.01B | 0.01B | 0.01B | 0.00B | 0.00B | 0.00B | 0.00B | 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 | | | |