|
Cash & Equivalents
|
0.09B | 0.09B | 0.07B | 0.08B | 0.08B | 0.11B | 0.01B | 0.15B | 0.56B | 0.05B | 0.00B | 0.01B | 0.57B | 0.02B | 0.01B | 0.05B | 0.01B | 0.01B | 0.00B | 0.01B | 0.00B | 0.00B | 0.01B | 0.02B | 0.01B | 0.00B | 0.01B | 0.02B | 0.01B | 0.00B | 0.01B | 0.01B | 0.01B | 0.01B | 0.02B | 0.11B | 0.01B | 0.00B | 0.00B | 0.10B | 0.02B | 0.00B | 0.01B | 0.01B | 0.02B | 0.01B | 0.00B | 0.01B | 0.01B | 0.01B | 0.00B | 0.03B | 0.01B | 0.00B | 0.01B | 0.02B | 0.01B | 0.01B | 0.00B |
|
Short-term Investments
|
0.03B | 0.02B | 0.02B | 0.01B | 0.01B | 0.01B | 0.00B | 0.01B | 0.02B | 0.00B | 0.01B | 0.01B | | 0.00B | 0.00B | 0.00B | 0.00B | 0.01B | 0.00B | 0.01B | 0.01B | 0.01B | 0.02B | 0.01B | 0.01B | 0.01B | 0.00B | 0.01B | 0.01B | 0.01B | 0.02B | 0.02B | 0.01B | | | | | | | | 0.07B | 0.11B | 0.09B | 0.11B | 0.15B | 0.16B | 0.19B | 0.10B | 0.11B | 0.07B | | | | 0.04B | | | | 0.05B | |
|
Cash & Current Investments
|
0.12B | 0.11B | 0.09B | 0.09B | 0.10B | 0.12B | 0.01B | 0.15B | 0.58B | 0.06B | 0.01B | 0.03B | 0.57B | 0.02B | 0.02B | 0.05B | 0.01B | 0.01B | 0.01B | 0.02B | 0.01B | 0.02B | 0.03B | 0.03B | 0.02B | 0.01B | 0.01B | 0.03B | 0.02B | 0.02B | 0.03B | 0.04B | 0.01B | 0.01B | 0.02B | 0.11B | 0.01B | 0.00B | 0.00B | 0.10B | 0.09B | 0.11B | 0.10B | 0.11B | 0.17B | 0.17B | 0.19B | 0.11B | 0.12B | 0.08B | 0.00B | 0.03B | 0.01B | 0.04B | 0.01B | 0.02B | 0.01B | 0.06B | 0.00B |
|
Receivables - Net
|
-0.02B | 0.06B | 1.05B | -0.12B | | | | | | 0.10B | | | | 0.15B | 0.36B | 0.30B | 0.14B | 0.14B | 0.22B | 0.22B | 0.13B | 0.13B | 0.31B | 0.24B | 0.14B | 0.14B | 0.33B | 0.30B | 0.16B | 0.15B | 0.34B | 0.32B | 0.17B | 0.14B | 0.28B | 0.25B | 0.15B | 0.13B | 0.28B | 0.45B | 0.34B | 0.34B | 0.48B | 0.39B | 0.27B | 0.21B | 0.48B | 0.45B | 0.25B | 0.19B | 0.43B | 0.40B | 0.24B | 0.20B | 0.38B | 0.37B | 0.23B | 0.19B | 0.43B |
|
Receivables - Other
|
0.01B | -0.04B | 0.03B | 0.03B | 0.03B | 0.02B | 0.01B | 0.03B | 0.01B | 0.02B | 0.01B | 0.00B | 0.03B | 0.01B | 0.01B | 0.06B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.01B | 0.01B | 0.01B | 0.01B | 0.00B | 0.01B | 0.05B | 0.03B | 0.01B | 0.01B | 0.04B | 0.02B | 0.00B | 0.01B | 0.02B | 0.01B | 0.01B | 0.01B | 0.02B | 0.19B | 0.29B | 0.30B | 0.25B | 0.35B | 0.44B | 0.33B | 0.17B | 0.13B | 0.13B | 0.15B | 0.11B | 0.11B | 0.11B | 0.17B | 0.19B | 0.16B | 0.15B | 0.20B |
|
Receivables
|
-0.02B | 0.02B | 1.08B | -0.10B | | | | | | 0.12B | | | | 0.16B | 0.37B | 0.37B | 0.16B | 0.16B | 0.24B | 0.24B | 0.15B | 0.14B | 0.32B | 0.25B | 0.15B | 0.14B | 0.34B | 0.35B | 0.19B | 0.16B | 0.35B | 0.36B | 0.19B | 0.14B | 0.29B | 0.27B | 0.16B | 0.14B | 0.30B | 0.47B | 0.54B | 0.63B | 0.78B | 0.63B | 0.62B | 0.65B | 0.81B | 0.62B | 0.37B | 0.32B | 0.58B | 0.51B | 0.35B | 0.31B | 0.55B | 0.57B | 0.39B | 0.34B | 0.62B |
|
Raw Materials
|
0.01B | 0.01B | 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 | 0.01B | 0.01B | 0.01B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.04B | 0.04B | 0.04B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B |
|
Current Deferred Tax Assets
|
| | 0.00B | | 0.00B | 0.00B | | 0.00B | 0.00B | | 0.00B | 0.01B | | -0.01B | 0.02B | | 0.00B | 0.01B | 0.01B | | 0.01B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets
|
| | | | | | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.05B | 0.02B | 0.02B | 0.02B | 0.03B | 0.03B | 0.02B | 0.03B | 0.04B | 0.02B | 0.02B | 0.02B | 0.03B | 0.03B | 0.02B | 0.02B | 0.03B | 0.04B | 0.03B | 0.03B | 0.04B | 0.03B | 0.03B | 0.03B | 0.04B | 0.03B | 0.04B | 0.05B | 0.04B | 0.07B | 0.05B | 0.07B | 0.11B | 0.12B | 0.15B | 0.06B | 0.07B | 0.08B | 0.07B | 0.09B | 0.09B | 0.05B | 0.07B | 0.06B | 0.07B | 0.06B | 0.06B |
|
Current Assets
|
0.50B | 0.37B | 0.37B | 0.48B | 0.44B | 0.39B | 0.40B | 0.46B | 0.84B | 0.48B | 0.57B | 0.54B | 1.00B | 0.63B | 0.82B | 0.64B | 0.48B | 0.53B | 0.64B | 0.50B | 0.45B | 0.57B | 0.82B | 0.68B | 0.63B | 0.73B | 0.85B | 0.72B | 0.58B | 0.66B | 0.91B | 0.79B | 0.65B | 0.61B | 0.78B | 0.72B | 0.56B | 0.59B | 0.77B | 1.04B | 0.90B | 1.32B | 1.44B | 1.09B | 1.26B | 1.59B | 1.63B | 1.11B | 0.86B | 1.08B | 1.22B | 1.01B | 0.83B | 0.77B | 0.99B | 0.91B | 0.78B | 0.81B | 1.04B |
|
Property, Plant & Equipment (Net)
|
0.83B | 0.85B | 0.86B | 0.86B | 0.87B | 0.87B | 1.04B | 1.06B | 1.08B | 1.78B | 1.79B | 1.80B | 1.83B | 2.76B | 2.78B | 2.82B | 2.87B | 2.93B | 2.95B | 2.99B | 3.03B | 3.29B | 3.33B | 3.39B | 3.46B | 3.67B | 3.71B | 3.76B | 3.83B | 3.97B | 4.05B | 4.12B | 4.22B | 4.35B | 4.43B | 4.52B | 4.59B | 4.68B | 4.75B | 4.83B | 4.94B | 5.06B | 5.12B | 5.20B | 5.29B | 5.37B | 5.44B | 5.53B | 5.63B | 5.78B | 5.88B | 5.97B | 6.10B | 6.24B | 6.38B | 6.51B | 6.66B | 6.76B | 6.86B |
|
Long-Term Investments
|
0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.06B | 0.06B | 0.06B | 0.31B | 0.30B | 0.28B | 0.28B | 1.01B | 1.01B | 1.02B | 1.02B | 1.02B | 1.02B | 1.02B | 1.02B | 1.24B | 1.24B | 1.25B | 1.27B | 1.29B | 1.34B | 1.35B | 1.39B | 0.24B | 0.32B | 0.40B | 0.49B | 0.55B | 0.59B | 0.62B | 0.49B | 0.50B | 0.52B | 0.53B | 0.54B | 0.55B | 0.56B | 0.56B | 0.57B | 0.58B | 0.60B | 0.65B | 0.69B | 0.73B | 0.79B | 0.99B | 1.03B | 1.07B | 1.10B | 1.12B | 1.14B | 1.14B | 1.13B |
|
Goodwill
|
| | | | | | | | | 0.25B | 0.24B | 0.22B | 0.21B | 0.94B | 0.94B | 0.95B | 0.95B | 0.95B | 0.95B | 0.95B | 0.95B | 1.16B | 1.16B | 1.16B | 1.16B | 1.17B | 1.17B | 1.17B | 1.17B | 1.17B | 1.17B | 1.17B | 1.17B | 1.17B | 1.17B | 1.17B | 1.17B | 1.17B | 1.17B | 1.17B | 1.17B | 1.17B | 1.17B | 1.17B | 1.17B | 1.17B | 1.17B | 1.17B | 1.17B | 1.17B | 1.17B | 1.17B | 1.17B | 1.17B | 1.17B | 1.17B | 1.17B | 1.17B | 1.17B |
|
Goodwill & Intangibles
|
| | | | | | | | | 0.25B | 0.24B | 0.22B | 0.21B | 0.94B | 0.94B | 0.95B | 0.95B | 0.95B | 0.95B | 0.95B | 0.95B | 1.16B | 1.16B | 1.16B | 1.16B | 1.17B | 1.17B | 1.17B | 1.17B | 1.17B | 1.17B | 1.17B | 1.17B | 1.17B | 1.17B | 1.17B | 1.17B | 1.17B | 1.17B | 1.17B | 1.17B | 1.17B | 1.17B | 1.17B | 1.17B | 1.17B | 1.17B | 1.17B | 1.17B | 1.17B | 1.17B | 1.17B | 1.17B | 1.17B | 1.17B | 1.17B | 1.17B | 1.17B | 1.17B |
|
Long-Term Deferred Tax
|
| | | | | | | | | | | | | -0.39B | 0.27B | 0.25B | 0.25B | 0.25B | 0.24B | 0.21B | 0.21B | 0.22B | 0.22B | 0.19B | 0.18B | 0.19B | 0.12B | 0.10B | 0.10B | 0.10B | 0.10B | 0.08B | 0.08B | 0.08B | 0.08B | 0.06B | 0.06B | 0.06B | 0.05B | 0.03B | 0.03B | 0.43B | 0.03B | 0.01B | 0.01B | 0.42B | 0.01B | | | | | | | | | | | | |
|
Other Non-Current Assets
|
0.40B | 0.39B | 0.49B | 0.47B | 0.47B | 0.46B | 0.45B | 0.43B | 0.44B | 0.56B | 0.54B | 0.55B | 0.56B | 0.68B | 0.68B | 0.70B | 0.71B | 0.81B | 0.79B | 0.80B | 0.80B | 0.97B | 0.92B | 0.93B | 0.94B | 0.87B | 0.79B | 0.76B | 0.78B | 0.67B | 0.66B | 0.66B | 0.66B | 0.77B | 0.75B | 0.77B | 0.79B | 1.07B | 1.08B | 1.13B | 1.12B | 0.99B | 1.09B | 1.11B | 1.21B | 1.11B | 1.22B | 1.32B | 1.42B | 1.25B | 1.27B | 1.27B | 1.28B | 1.25B | 1.29B | 1.29B | 1.29B | 1.32B | 1.33B |
|
Non-Current Assets
|
1.28B | 1.29B | 1.23B | 1.38B | 1.39B | 1.39B | 1.54B | 1.55B | 1.58B | 2.65B | 2.64B | 2.64B | 2.66B | 4.45B | 4.47B | 4.54B | 4.60B | 4.75B | 4.76B | 4.80B | 4.85B | 5.49B | 5.49B | 5.57B | 5.67B | 5.82B | 5.85B | 5.87B | 6.00B | 6.18B | 6.33B | 6.48B | 6.68B | 7.00B | 7.18B | 7.30B | 7.26B | 7.65B | 7.75B | 7.90B | 8.00B | 8.04B | 8.22B | 8.31B | 8.52B | 8.49B | 8.70B | 8.94B | 9.18B | 9.24B | 9.41B | 9.71B | 9.89B | 10.09B | 10.29B | 10.44B | 10.62B | 10.77B | 10.84B |
|
Assets
|
1.78B | 1.67B | 1.60B | 1.86B | 1.83B | 1.78B | 1.94B | 2.01B | 2.42B | 3.13B | 3.21B | 3.18B | 3.66B | 5.07B | 5.29B | 5.18B | 5.08B | 5.28B | 5.40B | 5.31B | 5.30B | 6.06B | 6.31B | 6.26B | 6.30B | 6.55B | 6.70B | 6.59B | 6.58B | 6.84B | 7.23B | 7.27B | 7.33B | 7.62B | 7.96B | 8.02B | 7.82B | 8.24B | 8.52B | 8.94B | 8.89B | 9.36B | 9.65B | 9.40B | 9.78B | 10.08B | 10.33B | 10.05B | 10.04B | 10.31B | 10.63B | 10.71B | 10.71B | 10.86B | 11.28B | 11.35B | 11.40B | 11.58B | 11.88B |
|
Accounts Payables
|
0.10B | 0.08B | 0.07B | 0.14B | 0.12B | 0.11B | 0.10B | 0.11B | 0.10B | 0.14B | 0.16B | 0.22B | 0.15B | 0.18B | 0.22B | 0.16B | 0.15B | 0.15B | 0.16B | 0.13B | 0.14B | 0.21B | 0.27B | 0.22B | 0.21B | 0.26B | 0.25B | 0.19B | 0.20B | 0.29B | 0.43B | 0.32B | 0.30B | 0.30B | 0.31B | 0.22B | 0.20B | 0.24B | 0.26B | 0.35B | 0.29B | 0.41B | 0.43B | 0.37B | 0.58B | 0.62B | 0.51B | 0.23B | 0.20B | 0.25B | 0.29B | 0.19B | 0.21B | 0.24B | 0.29B | 0.28B | 0.24B | 0.25B | 0.31B |
|
Notes Payables
|
0.24B | 0.13B | 0.13B | 0.15B | 0.11B | 0.08B | 0.08B | 0.01B | 0.01B | 0.07B | 0.09B | 0.04B | | 0.29B | 0.40B | 0.25B | 0.21B | 0.34B | 0.38B | 0.25B | 0.10B | 0.40B | 0.51B | 0.57B | 0.45B | 0.48B | 0.58B | 0.39B | 0.19B | 0.55B | 0.63B | 0.51B | 0.43B | 0.74B | 0.52B | 0.56B | 0.48B | 0.65B | 0.70B | 0.65B | 0.46B | 0.67B | 0.85B | 0.61B | 0.71B | 1.04B | 1.23B | 0.56B | 0.56B | 0.96B | 1.05B | 0.79B | 0.77B | 0.95B | 1.16B | 1.01B | 1.01B | 1.32B | 0.41B |
|
Dividends payables
|
0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.02B | 0.02B | | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Payables
|
0.35B | 0.22B | 0.21B | 0.29B | 0.25B | 0.19B | 0.19B | 0.13B | 0.13B | 0.23B | 0.27B | 0.27B | 0.15B | 0.48B | 0.64B | 0.43B | 0.38B | 0.51B | 0.56B | 0.40B | 0.26B | 0.63B | 0.81B | 0.81B | 0.68B | 0.76B | 0.86B | 0.61B | 0.41B | 0.87B | 1.09B | 0.87B | 0.76B | 1.04B | 0.83B | 0.78B | 0.68B | 0.89B | 0.96B | 1.01B | 0.76B | 1.08B | 1.27B | 0.97B | 1.29B | 1.65B | 1.73B | 0.79B | 0.75B | 1.21B | 1.34B | 0.98B | 0.98B | 1.18B | 1.45B | 1.30B | 1.25B | 1.57B | 0.72B |
|
Accumulated Expenses
|
0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.02B | 0.01B | 0.02B | 0.02B | 0.02B | 0.03B | 0.04B | 0.02B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.04B | 0.04B | 0.03B | 0.03B | 0.04B | 0.04B | 0.03B | 0.03B | 0.04B | 0.04B | 0.03B | 0.03B | 0.04B | 0.05B | 0.04B | 0.03B | 0.04B | 0.05B | 0.03B | 0.04B | 0.06B | 0.06B | 0.03B | 0.04B | 0.05B | 0.05B | 0.03B | 0.04B | 0.04B | 0.05B | 0.03B | 0.04B | 0.04B | 0.05B | 0.03B | 0.04B | 0.04B | 0.05B | 0.03B |
|
Other Accumulated Expenses
|
0.05B | 0.01B | 0.01B | 0.02B | 0.01B | 0.01B | 0.02B | 0.01B | 0.01B | 0.02B | 0.04B | 0.02B | 0.09B | 0.05B | 0.07B | 0.05B | 0.04B | 0.03B | 0.06B | 0.04B | 0.03B | 0.03B | 0.06B | 0.03B | 0.03B | 0.03B | 0.07B | 0.05B | 0.05B | 0.10B | 0.16B | 0.12B | 0.14B | 0.14B | 0.18B | 0.20B | 0.20B | 0.19B | 0.24B | 0.19B | 0.21B | 0.24B | 0.27B | 0.24B | 0.26B | 0.23B | 0.28B | 0.20B | 0.20B | 0.18B | 0.26B | 0.18B | 0.21B | 0.19B | 0.27B | 0.20B | 0.20B | 0.20B | 0.29B |
|
Short term Debt
|
0.24B | 0.13B | 0.13B | 0.15B | 0.11B | 0.08B | 0.08B | | | 0.07B | 0.09B | | | | 0.11B | 0.08B | 0.08B | 0.08B | | | | 0.25B | 0.25B | | | 0.10B | 0.11B | 0.11B | 0.16B | 0.18B | 0.17B | 0.21B | 0.17B | 0.04B | 0.05B | 0.01B | 0.01B | 0.06B | 0.11B | 0.11B | 0.11B | 0.06B | 0.03B | 0.03B | 0.03B | 0.28B | 0.26B | 0.26B | 0.41B | 0.16B | 0.46B | 0.31B | 0.31B | 0.04B | 0.04B | 0.39B | 0.39B | 0.49B | 0.49B |
|
Current Taxes
|
0.02B | 0.01B | 0.02B | 0.01B | 0.04B | 0.02B | 0.01B | 0.04B | 0.03B | 0.03B | 0.04B | 0.07B | 0.06B | 0.06B | 0.05B | 0.09B | 0.04B | 0.05B | 0.03B | 0.04B | 0.04B | 0.06B | 0.04B | 0.05B | 0.06B | 0.06B | 0.04B | 0.05B | 0.06B | 0.07B | 0.04B | 0.05B | 0.06B | 0.07B | 0.04B | 0.06B | 0.06B | 0.07B | 0.04B | 0.06B | 0.07B | 0.08B | 0.05B | 0.07B | 0.08B | 0.09B | 0.06B | 0.08B | 0.09B | 0.10B | 0.06B | 0.08B | 0.09B | 0.11B | 0.06B | 0.08B | 0.09B | 0.11B | 0.06B |
|
Current Deferred Revenue
|
-0.05B | -0.04B | 0.02B | -0.01B | | | 0.02B | | | 0.02B | 0.02B | | | 0.04B | 0.05B | 0.04B | 0.03B | 0.04B | 0.06B | 0.03B | 0.05B | 0.07B | 0.06B | 0.01B | 0.02B | 0.01B | 0.03B | 0.02B | 0.02B | 0.01B | 0.04B | 0.04B | 0.03B | 0.06B | 0.05B | 0.03B | 0.06B | 0.11B | 0.10B | 0.06B | 0.05B | 0.03B | 0.03B | 0.01B | 0.01B | 0.02B | 0.02B | 0.01B | 0.01B | 0.02B | 0.03B | 0.03B | 0.04B | 0.05B | 0.06B | 0.05B | 0.05B | 0.06B | 0.05B |
|
Curent Deferred Tax Liability
|
0.00B | 0.01B | | 0.00B | | | 0.00B | | | 0.00B | | | | 0.01B | 0.02B | | | | 0.01B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities
|
0.43B | 0.30B | 0.30B | 0.41B | 0.36B | 0.29B | 0.28B | 0.21B | 0.18B | 0.35B | 0.48B | 0.40B | 0.32B | 0.79B | 1.08B | 0.85B | 0.72B | 0.85B | 0.85B | 0.62B | 0.49B | 1.16B | 1.34B | 1.02B | 0.91B | 1.10B | 1.21B | 0.93B | 0.81B | 1.32B | 1.56B | 1.34B | 1.22B | 1.47B | 1.25B | 1.15B | 1.11B | 1.45B | 1.55B | 1.51B | 1.29B | 1.61B | 1.72B | 1.40B | 1.75B | 2.35B | 2.40B | 1.41B | 1.53B | 1.76B | 2.21B | 1.65B | 1.71B | 1.70B | 1.99B | 2.11B | 2.09B | 2.55B | 1.71B |
|
Non-Current Debt
|
0.39B | 0.39B | 0.39B | 0.36B | 0.36B | 0.36B | 0.36B | 0.46B | 0.46B | 0.91B | 0.83B | 0.83B | 0.98B | 1.85B | 1.74B | 1.74B | 1.74B | 1.77B | 1.84B | 1.84B | 1.84B | 1.82B | 1.82B | 1.93B | 1.93B | 2.00B | 2.03B | 2.07B | 2.02B | 1.90B | 1.99B | 2.04B | 2.04B | 2.08B | 2.48B | 2.48B | 2.48B | 2.42B | 2.52B | 2.69B | 2.94B | 2.94B | 3.21B | 3.21B | 3.21B | 2.96B | 3.16B | 3.70B | 3.55B | 3.55B | 3.25B | 3.42B | 3.42B | 3.70B | 3.70B | 3.35B | 3.50B | 3.37B | 4.45B |
|
Non-Current Deffered Revenue
|
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 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Pension
|
0.10B | 0.10B | 0.20B | 0.20B | 0.20B | 0.20B | 0.20B | 0.19B | 0.18B | 0.23B | 0.23B | 0.22B | 0.21B | 0.24B | 0.24B | 0.24B | 0.23B | 0.25B | 0.25B | 0.25B | 0.25B | 0.30B | 0.30B | 0.31B | 0.30B | 0.24B | 0.23B | 0.23B | 0.22B | 0.18B | 0.18B | 0.18B | 0.17B | 0.26B | 0.26B | 0.27B | 0.27B | 0.31B | 0.29B | 0.27B | 0.23B | 0.24B | 0.22B | 0.20B | 0.20B | 0.16B | 0.16B | 0.16B | 0.15B | 0.14B | 0.14B | 0.13B | 0.13B | 0.15B | 0.13B | 0.11B | 0.10B | 0.07B | 0.05B |
|
Preferred Stock Liabilities
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.02B | 0.02B | 0.02B | 0.02B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B |
|
Minority Interest
|
| | | | | | | | | | | | | | | | | | | | | | | | | | 0.01B | 0.01B | 0.01B | 0.01B | | | | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability
|
0.23B | 0.24B | 0.26B | 0.26B | 0.25B | 0.27B | 0.35B | 0.34B | 0.38B | 0.38B | 0.39B | 0.39B | 0.40B | 0.38B | 0.39B | 0.44B | 0.49B | 0.60B | 0.50B | 0.56B | 0.57B | 0.80B | 0.64B | 0.69B | 0.71B | 0.99B | 0.44B | 0.47B | 0.48B | 0.44B | 0.45B | 0.49B | 0.49B | 0.45B | 0.48B | 0.50B | 0.48B | 0.51B | 0.54B | 0.60B | 0.61B | 1.04B | 0.62B | 0.67B | 0.68B | 0.68B | 0.70B | 0.74B | 0.74B | 0.74B | 0.76B | 0.82B | 0.82B | 0.81B | 0.84B | 0.89B | 0.90B | 0.89B | 0.91B |
|
Other Non-Current Liabilities
|
0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.04B | 0.04B | 0.04B | 0.07B | 0.07B | 0.07B | 0.07B | 0.10B | 0.10B | 0.98B | 1.02B | 0.16B | 1.11B | 1.17B | 1.17B | 0.21B | 1.35B | 1.43B | 1.43B | 0.30B | 1.37B | 1.42B | 1.43B | 0.32B | 1.39B | 1.49B | 1.46B | 0.34B | 1.63B | 1.71B | 1.67B | 0.54B | 1.86B | 2.00B | 1.96B | 0.52B | 2.04B | 1.95B | 1.97B | 0.52B | 1.89B | 1.93B | 2.00B | 2.07B | 2.11B | 2.24B | 2.24B | 2.21B | 2.27B | 2.37B | 2.33B | 2.26B | 2.28B |
|
Total Non-Current Liabilities
|
0.43B | 0.45B | 0.56B | 0.56B | 0.55B | 0.58B | 0.68B | 0.70B | 0.69B | 0.81B | 0.83B | 0.84B | 0.83B | 0.93B | 0.94B | 0.98B | 1.02B | 1.09B | 1.11B | 2.46B | 2.33B | 4.09B | 3.16B | 2.94B | 2.84B | 4.26B | 3.25B | 3.01B | 2.85B | 4.27B | 3.56B | 3.38B | 3.26B | 4.74B | 3.74B | 3.64B | 3.59B | 5.18B | 4.07B | 4.21B | 4.24B | 6.18B | 4.94B | 4.61B | 4.97B | 6.74B | 5.58B | 5.13B | 5.10B | 5.33B | 5.47B | 5.08B | 5.14B | 5.42B | 5.70B | 5.47B | 5.59B | 5.92B | 6.17B |
|
Total Liabilities
|
1.25B | 1.14B | 1.08B | 1.33B | 1.28B | 1.23B | 1.58B | 1.37B | 1.34B | 2.08B | 2.82B | 2.07B | 2.12B | 3.57B | 3.75B | 3.57B | 3.47B | 3.70B | 3.80B | 3.63B | 3.50B | 4.30B | 4.51B | 4.37B | 4.27B | 4.56B | 4.62B | 4.43B | 4.28B | 4.59B | 4.95B | 4.87B | 4.72B | 5.08B | 5.38B | 5.35B | 5.26B | 5.72B | 5.93B | 6.21B | 6.20B | 6.70B | 6.98B | 6.56B | 6.94B | 7.27B | 7.46B | 7.06B | 7.11B | 7.40B | 7.58B | 7.32B | 7.38B | 7.63B | 7.97B | 7.84B | 7.92B | 8.19B | 8.45B |
|
Total Debt
|
0.63B | 0.52B | 0.52B | 0.51B | 0.48B | 0.44B | 0.45B | 0.46B | 0.46B | 0.99B | 0.93B | 0.83B | 0.98B | 1.85B | 1.85B | 1.82B | 1.82B | 1.85B | 1.84B | 1.84B | 1.84B | 2.07B | 2.07B | 1.93B | 1.93B | 2.10B | 2.14B | 2.18B | 2.18B | 2.08B | 2.17B | 2.26B | 2.21B | 2.12B | 2.53B | 2.49B | 2.48B | 2.48B | 2.63B | 2.80B | 3.05B | 2.99B | 3.24B | 3.24B | 3.24B | 3.24B | 3.41B | 3.96B | 3.96B | 3.71B | 3.70B | 3.73B | 3.73B | 3.75B | 3.74B | 3.74B | 3.89B | 3.86B | 4.94B |
|
Common Equity
|
0.53B | 0.53B | 0.52B | 0.53B | 0.55B | 0.55B | 0.36B | 0.64B | 1.08B | 1.05B | 0.38B | 1.11B | 1.53B | 1.51B | 1.53B | 1.61B | 1.61B | 1.57B | 1.60B | 1.68B | 1.80B | 1.77B | 1.80B | 1.88B | 2.03B | 1.99B | 2.08B | 2.15B | 2.31B | 2.26B | 2.28B | 2.41B | 2.61B | 2.54B | 2.59B | 2.67B | 2.56B | 2.52B | 2.59B | 2.73B | 2.70B | 2.66B | 2.67B | 2.84B | 2.85B | 2.82B | 2.86B | 2.99B | 2.93B | 2.92B | 3.05B | 3.39B | 3.33B | 3.23B | 3.31B | 3.51B | 3.48B | 3.39B | 3.43B |
|
Shareholder's Equity
|
0.53B | 0.53B | 0.52B | 0.53B | 0.55B | 0.55B | 0.36B | 0.64B | 1.08B | 1.05B | 0.38B | 1.11B | 1.53B | 1.51B | 1.53B | 1.61B | 1.61B | 1.57B | 1.60B | 1.68B | 1.80B | 1.77B | 1.80B | 1.88B | 2.03B | 1.99B | 2.08B | 2.15B | 2.31B | 2.26B | 2.28B | 2.41B | 2.61B | 2.54B | 2.59B | 2.67B | 2.56B | 2.52B | 2.59B | 2.73B | 2.70B | 2.66B | 2.67B | 2.84B | 2.85B | 2.82B | 2.86B | 2.99B | 2.93B | 2.92B | 3.05B | 3.39B | 3.33B | 3.23B | 3.31B | 3.51B | 3.48B | 3.39B | 3.43B |
|
Liabilities and Shareholders Equity
|
1.78B | 1.67B | 1.60B | 1.86B | 1.83B | 1.78B | 1.94B | 2.01B | 2.42B | 3.13B | 3.21B | 3.18B | 3.66B | 5.07B | 5.29B | 5.18B | 5.08B | 5.28B | 5.40B | 5.31B | 5.30B | 6.06B | 6.31B | 6.26B | 6.30B | 6.55B | 6.70B | 6.59B | 6.58B | 6.84B | 7.23B | 7.27B | 7.33B | 7.62B | 7.96B | 8.02B | 7.82B | 8.24B | 8.52B | 8.94B | 8.89B | 9.36B | 9.65B | 9.40B | 9.78B | 10.08B | 10.33B | 10.05B | 10.04B | 10.31B | 10.63B | 10.71B | 10.71B | 10.86B | 11.28B | 11.35B | 11.40B | 11.58B | 11.88B |
|
Retained Earnings
|
0.36B | 0.36B | -0.00B | 0.36B | 0.38B | 0.37B | 0.43B | 0.45B | 0.44B | 0.42B | 0.44B | 0.48B | 0.47B | 0.44B | 0.46B | 0.54B | 0.53B | 0.49B | 0.52B | 0.60B | 0.59B | 0.55B | 0.57B | 0.66B | 0.65B | 0.61B | 0.70B | 0.77B | 0.77B | 0.72B | 0.75B | 0.88B | 0.84B | 0.78B | 0.80B | 0.90B | 0.77B | 0.72B | 0.77B | 0.92B | 0.89B | 0.84B | 0.86B | 0.99B | 0.95B | 0.91B | 0.95B | 1.09B | 1.03B | 0.96B | 1.00B | 1.16B | 1.09B | 1.02B | 1.05B | 1.21B | 1.18B | 1.09B | 1.13B |
|
Preferred Shares
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.24B | 0.24B | 0.24B | 0.24B | 0.24B | 0.24B | 0.24B | 0.24B | 0.24B | 0.24B | 0.24B | 0.24B | 0.24B | 0.24B | 0.24B | 0.24B | 0.24B | 0.24B | 0.24B | 0.24B | 0.24B | 0.24B | 0.24B | 0.24B | 0.24B | 0.24B | 0.24B |
|
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 | |