|
Cash & Equivalents
|
0.02B | 0.05B | 0.04B | 0.02B | 0.01B | 0.02B | 0.01B | 0.01B | 0.01B | 0.06B | 0.09B | 0.07B | 0.18B | 0.20B | 0.33B | 0.61B | 0.12B | 0.07B | 0.06B | 0.38B | 0.10B | 0.07B | 0.11B | 0.13B | 0.33B | 0.49B | 0.08B | 0.17B | 0.18B | 0.20B | 0.18B | 0.20B | 0.13B | 0.15B | 0.09B | 0.21B | 0.21B | 0.13B | 0.09B | 0.10B | 0.08B | 0.09B | 0.08B | 0.30B | 0.20B | 0.15B | 0.46B | 0.50B | 0.10B | 0.36B | 0.20B | 0.10B | 0.17B | 0.18B | 0.13B | 0.19B | 0.08B | 0.08B | 0.15B | 0.07B | 0.06B | 0.07B | 0.07B | 0.07B | 0.07B | 0.15B |
|
Cash & Current Investments
|
0.02B | 0.05B | 0.04B | 0.02B | 0.01B | 0.02B | 0.01B | 0.01B | 0.01B | 0.06B | 0.09B | 0.07B | 0.18B | 0.20B | 0.33B | 0.61B | 0.12B | 0.07B | 0.06B | 0.38B | 0.10B | 0.07B | 0.11B | 0.13B | 0.33B | 0.49B | 0.08B | 0.17B | 0.18B | 0.20B | 0.18B | 0.20B | 0.13B | 0.15B | 0.09B | 0.21B | 0.21B | 0.13B | 0.09B | 0.10B | 0.08B | 0.09B | 0.08B | 0.30B | 0.20B | 0.15B | 0.46B | 0.50B | 0.10B | 0.36B | 0.20B | 0.10B | 0.17B | 0.18B | 0.13B | 0.19B | 0.08B | 0.08B | 0.15B | 0.07B | 0.06B | 0.07B | 0.07B | 0.07B | 0.07B | 0.15B |
|
Receivables - Net
|
| | 0.51B | | 0.72B | 0.87B | 0.42B | 0.46B | 0.50B | 0.57B | 0.44B | 0.46B | 0.49B | 0.54B | 0.47B | 0.45B | 0.66B | 0.67B | 0.63B | 0.65B | 0.66B | 0.70B | 0.60B | 0.70B | 0.72B | 0.71B | 0.73B | 0.77B | 0.83B | 0.86B | 0.74B | 0.83B | 0.85B | 0.78B | 0.78B | 0.83B | 0.95B | 0.84B | 0.85B | 0.79B | 0.95B | 0.81B | 0.86B | 0.70B | 0.93B | 0.92B | 0.79B | 0.92B | 0.97B | 0.92B | 0.90B | 0.88B | 0.98B | 0.92B | 0.90B | 0.93B | 0.93B | 0.90B | 0.83B | 0.89B | 0.87B | 0.84B | 0.74B | 0.81B | 0.67B | 0.71B |
|
Receivables
|
| | 0.51B | | 0.72B | 0.87B | 0.42B | 0.46B | 0.50B | 0.57B | 0.44B | 0.46B | 0.49B | 0.54B | 0.47B | 0.45B | 0.66B | 0.67B | 0.63B | 0.65B | 0.66B | 0.70B | 0.60B | 0.70B | 0.72B | 0.71B | 0.73B | 0.77B | 0.83B | 0.86B | 0.74B | 0.83B | 0.85B | 0.78B | 0.78B | 0.83B | 0.95B | 0.84B | 0.85B | 0.79B | 0.95B | 0.81B | 0.86B | 0.70B | 0.93B | 0.92B | 0.79B | 0.92B | 0.97B | 0.92B | 0.90B | 0.88B | 0.98B | 0.92B | 0.90B | 0.93B | 0.93B | 0.90B | 0.83B | 0.89B | 0.87B | 0.84B | 0.74B | 0.81B | 0.67B | 0.71B |
|
Inventory
|
| | 1.88B | | 1.72B | 1.87B | 1.37B | 1.31B | 1.26B | 1.46B | 1.37B | 1.33B | 1.36B | 1.60B | 1.48B | 1.44B | 1.64B | 1.82B | 1.74B | 1.78B | 1.78B | 1.93B | 1.83B | 1.78B | 1.78B | 1.88B | 1.85B | 1.92B | 1.86B | 2.12B | 1.96B | 1.94B | 1.93B | 2.17B | 2.08B | 2.07B | 1.94B | 2.20B | 2.13B | 1.49B | 1.31B | 1.36B | 1.37B | 1.33B | 1.33B | 1.38B | 1.29B | 1.38B | 1.34B | 1.52B | 1.57B | 1.66B | 1.65B | 1.80B | 1.90B | 1.95B | 1.81B | 1.99B | 2.08B | 2.13B | 2.10B | 2.13B | 1.44B | 1.41B | 1.44B | 1.38B |
|
Prepaid Assets
|
| | 0.15B | | 0.10B | 0.09B | 0.29B | 0.17B | 0.15B | 0.09B | 0.14B | 0.12B | 0.15B | 0.14B | 0.19B | 0.22B | 0.25B | 0.28B | 0.31B | 0.33B | 0.30B | 0.34B | 0.37B | 0.37B | 0.30B | 0.37B | 0.31B | 0.36B | 0.31B | 0.27B | 0.36B | 0.39B | 0.46B | 0.44B | 0.52B | 0.50B | 0.49B | 0.47B | 0.61B | 0.53B | 0.53B | 0.48B | 0.54B | 0.47B | 0.50B | 0.46B | 0.51B | 0.51B | 0.53B | 0.58B | 0.66B | 0.66B | 0.74B | 0.62B | 0.56B | 0.58B | 0.60B | 0.59B | 0.67B | 0.73B | 0.61B | 0.59B | 0.56B | 0.63B | 0.70B | 0.67B |
|
Current Assets
|
| | 2.59B | | 2.56B | 2.84B | 2.08B | 1.96B | 1.92B | 2.18B | 2.03B | 1.97B | 2.18B | 2.48B | 2.47B | 2.72B | 2.67B | 2.84B | 2.75B | 3.14B | 2.84B | 3.03B | 2.91B | 2.98B | 3.13B | 3.46B | 2.98B | 3.22B | 3.17B | 3.44B | 3.23B | 3.36B | 3.37B | 3.55B | 3.47B | 3.60B | 3.59B | 3.64B | 3.68B | 3.58B | 3.54B | 3.47B | 3.48B | 3.40B | 3.54B | 3.45B | 3.04B | 3.31B | 2.94B | 3.38B | 3.33B | 3.30B | 3.53B | 3.53B | 3.50B | 3.65B | 3.43B | 3.55B | 3.73B | 3.83B | 3.65B | 3.63B | 3.72B | 3.94B | 2.88B | 2.91B |
|
Property, Plant & Equipment (Net)
|
| | 1.57B | | 1.53B | 1.56B | 1.22B | 1.23B | 1.24B | 1.25B | 1.26B | 1.22B | 1.23B | 1.24B | 1.23B | 1.21B | 1.87B | 1.91B | 2.01B | 2.16B | 2.30B | 2.42B | 2.68B | 2.74B | 2.77B | 2.95B | 3.33B | 3.51B | 3.63B | 3.71B | 3.93B | 4.19B | 4.46B | 4.55B | 4.79B | 4.82B | 4.95B | 4.99B | 5.27B | 5.12B | 5.14B | 5.19B | 5.33B | 5.10B | 5.18B | 5.58B | 5.82B | 5.39B | 5.51B | 5.52B | 6.06B | 6.16B | 6.23B | 6.52B | 6.87B | 7.19B | 7.58B | 7.71B | 8.06B | 8.30B | 7.90B | 7.79B | 7.41B | 7.72B | 8.00B | 8.21B |
|
Long-Term Investments
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.10B | | | 0.12B | 0.12B | 0.13B | 0.12B | 3.58B | 3.47B | 3.43B | 3.00B | 3.06B | 3.09B | 2.89B | 2.93B | 2.96B | 2.79B | 2.66B | 2.82B | 2.76B | 2.69B | 2.53B | 0.83B | 0.77B | 0.66B | 0.29B | 0.28B | 0.23B | 0.17B | | | | | | | |
|
Goodwill
|
| | 2.57B | | 2.57B | 2.59B | 2.62B | 2.63B | 2.63B | 2.60B | 2.63B | 2.60B | 2.74B | 2.74B | 2.72B | 2.71B | 0.43B | 6.15B | 6.15B | 6.15B | 6.15B | 6.16B | 6.21B | 6.20B | 6.42B | 6.38B | 7.14B | 7.35B | 7.36B | 7.52B | 7.92B | 7.97B | 8.11B | 8.09B | 8.08B | 8.05B | 8.08B | 8.06B | 8.09B | 7.76B | 7.70B | 7.77B | 7.76B | 7.68B | 7.72B | 7.79B | 7.79B | 7.81B | 7.80B | 7.85B | 7.86B | 7.92B | 7.90B | 7.90B | 7.93B | 7.95B | 7.99B | 7.98B | 7.98B | 7.99B | 5.72B | 5.61B | 5.13B | 5.16B | 5.18B | 5.19B |
|
Intangibles
|
| | 0.27B | | 0.92B | 0.01B | 0.15B | 0.90B | 0.90B | 0.90B | 0.13B | 0.85B | 0.88B | 0.88B | 0.87B | 0.87B | 0.09B | 3.24B | 3.23B | 3.23B | 3.21B | 3.19B | 3.18B | 3.17B | 3.19B | 3.19B | 3.40B | 3.44B | 3.44B | 3.49B | 0.04B | 0.22B | 3.31B | 3.30B | 3.30B | 3.30B | 3.31B | 3.31B | 3.20B | 2.85B | 2.79B | 2.72B | 2.72B | 2.74B | 2.74B | 2.74B | 2.73B | 2.73B | 2.73B | 2.76B | 2.76B | 2.77B | 2.76B | 2.74B | 2.73B | 2.73B | 2.73B | 2.73B | 2.73B | 2.73B | 2.76B | 2.72B | 2.53B | 2.53B | 2.53B | 2.53B |
|
Goodwill & Intangibles
|
| | 2.84B | | 3.49B | 2.60B | 2.77B | 3.53B | 3.53B | 3.50B | 2.77B | 3.45B | 3.62B | 3.62B | 3.59B | 3.58B | 0.52B | 9.39B | 9.38B | 9.38B | 9.36B | 9.36B | 9.39B | 9.37B | 9.61B | 9.57B | 10.54B | 10.79B | 10.80B | 11.01B | 7.96B | 8.20B | 11.42B | 11.39B | 11.39B | 11.35B | 11.39B | 11.37B | 11.29B | 10.60B | 10.48B | 10.49B | 10.48B | 10.42B | 10.46B | 10.53B | 10.53B | 10.54B | 10.53B | 10.60B | 10.62B | 10.68B | 10.66B | 10.64B | 10.65B | 10.68B | 10.72B | 10.71B | 10.71B | 10.72B | 8.48B | 8.33B | 7.66B | 7.69B | 7.71B | 7.72B |
|
Long-Term Deferred Tax
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.69B | | | | 2.18B | 2.20B | 2.15B | 2.66B | 2.66B | 2.60B | 2.57B | 2.56B | 2.49B | 2.59B | 2.45B | 2.41B | 2.35B | 2.33B | 2.29B | 2.24B | 2.19B | 2.16B | 2.15B | 2.09B | 2.06B | 2.02B | 1.96B | 1.91B | 1.81B | 1.76B | 1.59B | 1.57B |
|
Other Non-Current Assets
|
| | 0.44B | | 0.30B | 0.34B | 0.36B | 0.36B | 0.35B | 0.30B | 0.32B | 0.36B | 0.65B | 0.65B | 0.34B | 1.55B | 0.20B | 0.21B | 0.16B | 0.17B | 0.16B | 0.17B | 0.11B | 0.16B | 0.16B | 0.18B | 0.11B | 0.11B | 0.12B | 0.16B | 0.14B | 0.15B | 0.16B | 0.62B | 0.09B | 3.32B | 4.17B | 4.31B | 0.11B | 0.68B | 0.65B | 0.62B | 0.61B | 0.56B | 0.60B | 0.63B | 0.61B | 0.62B | 0.61B | 0.56B | 0.62B | 0.65B | 0.64B | 0.67B | 0.79B | 0.78B | 0.77B | 0.76B | 1.14B | 1.20B | 1.09B | 1.15B | 1.06B | 1.16B | 1.24B | 1.27B |
|
Non-Current Assets
|
| | 5.51B | | 5.32B | 5.41B | 5.08B | 5.12B | 5.12B | 5.05B | 5.08B | 5.04B | 5.86B | 5.84B | 5.17B | 6.73B | 11.45B | 11.50B | 11.55B | 11.71B | 11.82B | 11.95B | 12.18B | 12.22B | 12.49B | 12.65B | 13.99B | 14.41B | 14.55B | 14.88B | 15.37B | 15.60B | 16.05B | 16.56B | 17.06B | 19.49B | 20.51B | 24.25B | 25.55B | 25.37B | 24.02B | 23.62B | 3.75B | 22.75B | 22.93B | 24.18B | 3.25B | 22.88B | 22.40B | 22.15B | 3.42B | 22.54B | 20.75B | 20.94B | 1.36B | 21.11B | 21.50B | 21.51B | 0.73B | 22.23B | 19.43B | 19.18B | 17.94B | 18.32B | 18.54B | 18.77B |
|
Assets
|
| | 8.09B | | 7.88B | 8.26B | 7.17B | 7.08B | 7.03B | 7.23B | 7.11B | 7.01B | 8.04B | 8.32B | 7.64B | 9.45B | 14.12B | 14.34B | 14.30B | 14.84B | 14.66B | 14.98B | 15.09B | 15.20B | 15.62B | 16.11B | 16.96B | 17.63B | 17.72B | 18.32B | 18.60B | 18.96B | 19.42B | 20.11B | 20.54B | 23.10B | 24.10B | 27.89B | 29.23B | 28.95B | 27.56B | 27.09B | 27.32B | 26.15B | 26.46B | 27.63B | 27.10B | 26.19B | 25.34B | 25.53B | 25.86B | 25.84B | 24.28B | 24.46B | 24.66B | 24.76B | 24.93B | 25.06B | 25.69B | 26.06B | 23.08B | 22.81B | 21.65B | 22.26B | 21.42B | 21.68B |
|
Accounts Payables
|
| | 0.27B | | 0.25B | 0.33B | 0.13B | 0.10B | 0.14B | 0.27B | 0.13B | 0.12B | 0.19B | 0.30B | 0.21B | 0.15B | 0.34B | 0.46B | 0.30B | 0.35B | 0.44B | 0.45B | 0.29B | 0.29B | 0.37B | 0.42B | 0.43B | 0.56B | 0.62B | 0.77B | 0.56B | 0.56B | 0.60B | 0.74B | 0.59B | 0.65B | 0.73B | 0.88B | 0.62B | 0.58B | 0.61B | 0.68B | 0.56B | 0.51B | 0.65B | 0.73B | 0.46B | 0.82B | 0.84B | 0.95B | 0.90B | 0.87B | 0.96B | 1.01B | 0.94B | 1.00B | 0.98B | 1.03B | 1.11B | 1.14B | 1.10B | 1.06B | 0.94B | 0.98B | 1.02B | 0.98B |
|
Notes Payables
|
| | 0.37B | | 0.35B | 0.36B | 0.08B | 0.25B | 0.20B | 0.35B | 0.38B | 0.10B | 0.02B | 0.02B | | 0.22B | 0.27B | 0.17B | 0.06B | 0.24B | 0.25B | 0.10B | 0.05B | 0.10B | 0.03B | 0.03B | 0.41B | 0.03B | 0.11B | 0.35B | 0.61B | 0.99B | 0.81B | 1.21B | 0.75B | 0.67B | 0.72B | 0.73B | 0.79B | 0.59B | 0.15B | 0.28B | 0.24B | | | 0.04B | | | 0.49B | 0.24B | 0.32B | 0.12B | 0.66B | 0.88B | 1.17B | 0.82B | 0.47B | 0.46B | 0.24B | 0.79B | 0.51B | 0.89B | 0.81B | 0.38B | 0.25B | 0.37B |
|
Payables
|
| | 0.64B | | 0.60B | 0.69B | 0.21B | 0.36B | 0.34B | 0.62B | 0.51B | 0.22B | 0.20B | 0.32B | 0.21B | 0.37B | 0.61B | 0.63B | 0.35B | 0.58B | 0.69B | 0.55B | 0.34B | 0.39B | 0.40B | 0.45B | 0.84B | 0.59B | 0.74B | 1.13B | 1.17B | 1.55B | 1.42B | 1.96B | 1.34B | 1.32B | 1.45B | 1.61B | 1.41B | 1.17B | 0.76B | 0.96B | 0.80B | 0.51B | 0.65B | 0.77B | 0.46B | 0.82B | 1.33B | 1.19B | 1.22B | 1.00B | 1.62B | 1.88B | 2.11B | 1.82B | 1.45B | 1.49B | 1.35B | 1.93B | 1.61B | 1.95B | 1.75B | 1.36B | 1.28B | 1.35B |
|
Accumulated Expenses
|
| | | | | | | | | | | | | | | | | | | | | | | | | | 0.54B | | | | 0.62B | 0.49B | 0.58B | 0.56B | 0.68B | 0.65B | 0.69B | 0.68B | 0.69B | 0.71B | 0.80B | 0.77B | 0.78B | 0.71B | 0.72B | 0.74B | 0.78B | 0.71B | 0.85B | 1.05B | 0.87B | 0.79B | 0.88B | 0.83B | 0.85B | 0.81B | 0.85B | 0.93B | 0.84B | 0.78B | 0.90B | 0.84B | 0.89B | 0.93B | 0.88B | 0.82B |
|
Other Accumulated Expenses
|
| | 0.50B | | 0.48B | 0.52B | 0.42B | 0.39B | 0.41B | 0.36B | 0.34B | 0.31B | 0.38B | 0.40B | 0.42B | 0.38B | 1.05B | 1.03B | 1.06B | 1.03B | 0.54B | 0.54B | 0.61B | 0.52B | 0.63B | 0.58B | 0.54B | 0.48B | 0.53B | 0.56B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Short term Debt
|
| | 0.19B | | 0.31B | 0.24B | 0.02B | 0.01B | 0.01B | 0.17B | 0.33B | 0.04B | 0.04B | 0.05B | 0.03B | 0.03B | 0.12B | 0.07B | 0.59B | 0.61B | 0.62B | 0.14B | 0.16B | 0.18B | 0.16B | 0.86B | 0.86B | 1.59B | 0.89B | 0.92B | 0.91B | 0.15B | 0.10B | 1.21B | 0.75B | 0.67B | 0.72B | 1.07B | 1.07B | 1.07B | 0.64B | 0.73B | 0.73B | 0.53B | 0.53B | 0.53B | 0.03B | 0.53B | 0.49B | 0.24B | 0.61B | 0.58B | 0.66B | 0.88B | 1.17B | 0.82B | 0.56B | 0.96B | 0.96B | 0.79B | 0.51B | 0.89B | 1.40B | 1.40B | 0.50B | 0.37B |
|
Current Taxes
|
| | 0.04B | | 0.06B | 0.07B | 0.01B | 0.02B | 0.03B | 0.02B | 0.02B | 0.02B | 0.03B | 0.02B | 0.02B | 0.02B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.02B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.04B | 0.04B | 0.03B | 0.04B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities
|
| | 1.37B | | 1.45B | 1.52B | 0.66B | 0.78B | 0.79B | 1.18B | 1.20B | 0.59B | 0.66B | 0.79B | 0.68B | 0.80B | 1.81B | 1.75B | 2.03B | 2.25B | 1.88B | 1.25B | 1.13B | 1.12B | 1.21B | 1.92B | 2.27B | 2.70B | 2.20B | 2.64B | 2.70B | 2.18B | 2.09B | 2.54B | 2.04B | 1.99B | 2.16B | 3.36B | 3.16B | 2.94B | 2.20B | 2.46B | 2.31B | 1.75B | 1.91B | 2.04B | 1.27B | 2.06B | 2.19B | 2.25B | 2.70B | 2.37B | 2.51B | 2.73B | 2.97B | 3.19B | 2.86B | 3.38B | 3.14B | 3.12B | 2.91B | 3.29B | 4.04B | 3.69B | 2.66B | 2.17B |
|
Non-Current Debt
|
| | 3.28B | | 3.13B | 3.13B | 3.14B | 2.73B | 2.73B | 2.58B | 2.42B | 3.29B | 3.93B | 3.93B | 3.28B | 4.82B | 6.91B | 6.90B | 6.37B | 6.35B | 6.32B | 7.08B | 7.09B | 7.04B | 7.24B | 6.51B | 6.82B | 6.69B | 7.02B | 7.36B | 7.72B | 8.08B | 8.04B | 8.11B | 9.42B | 9.42B | 9.19B | 11.77B | 11.76B | 11.75B | 12.16B | 11.34B | 11.21B | 11.64B | 11.07B | 10.42B | 10.41B | 9.91B | 10.08B | 10.08B | 9.49B | 10.28B | 10.28B | 11.29B | 11.29B | 10.98B | 10.68B | 10.28B | 10.68B | 10.68B | 10.68B | 10.19B | 9.29B | 9.79B | 9.79B | 10.29B |
|
Non-Current Deferred Tax Liability
|
| | 0.54B | | 0.54B | 0.57B | 0.66B | 0.59B | 0.60B | 0.59B | 0.70B | 0.61B | 0.62B | 0.62B | 0.71B | 0.63B | 0.70B | 0.71B | 0.83B | 0.80B | 0.81B | 0.83B | 0.82B | 0.86B | 0.89B | 0.99B | 1.02B | 1.09B | 1.16B | 1.12B | 1.13B | 1.14B | 1.17B | 1.23B | 1.09B | | | | 1.47B | 1.78B | 1.51B | 1.26B | 1.33B | 1.38B | 1.48B | 1.52B | 1.49B | 1.62B | 1.55B | 1.65B | 1.62B | 1.64B | 1.78B | 1.73B | 1.67B | 1.68B | 1.67B | 1.60B | 1.80B | 1.68B | 1.33B | 1.26B | 1.19B | 1.25B | 1.19B | 1.22B |
|
Other Non-Current Liabilities
|
| | 0.33B | | 0.33B | 0.33B | 0.23B | 0.26B | 0.22B | 0.24B | 0.20B | 0.23B | 0.22B | 0.21B | 0.22B | 0.21B | 0.19B | 0.18B | 0.16B | 0.16B | 0.16B | 0.18B | 0.18B | 0.18B | 0.16B | 0.14B | 0.16B | 0.16B | 0.16B | 0.20B | 0.17B | 0.17B | 0.18B | 0.21B | 0.14B | 1.12B | 1.21B | 1.23B | 0.11B | 0.09B | 0.09B | 0.07B | 0.09B | | | | 0.10B | | | | 0.15B | | | | 0.14B | | | | 0.13B | | 0.15B | 0.09B | 0.08B | | | |
|
Total Non-Current Liabilities
|
| | 5.19B | | 5.12B | 5.21B | 4.38B | 4.10B | 4.12B | 4.35B | 4.23B | 4.48B | 5.20B | 5.34B | 4.56B | 6.25B | 9.42B | 9.36B | 9.16B | 9.40B | 9.01B | 9.16B | 9.04B | 9.02B | 9.34B | 9.42B | 10.11B | 10.48B | 10.39B | 11.12B | 11.55B | 11.40B | 11.29B | 11.88B | 12.41B | 11.41B | 11.35B | 15.14B | 16.29B | 16.38B | 15.77B | 14.98B | 0.87B | | | | 1.31B | | | | 1.47B | | | | 0.67B | | | | 0.45B | | 14.78B | 14.64B | 14.43B | | | |
|
Total Liabilities
|
| | 5.52B | | 5.45B | 5.54B | 4.62B | 4.36B | 4.34B | 4.59B | 4.43B | 4.71B | 5.42B | 5.55B | 4.78B | 6.46B | 9.61B | 9.55B | 9.32B | 9.56B | 9.17B | 9.35B | 9.21B | 9.20B | 9.51B | 9.56B | 10.27B | 10.64B | 10.54B | 11.32B | 11.72B | 11.56B | 11.47B | 12.10B | 12.55B | 12.53B | 12.56B | 16.37B | 16.39B | 16.46B | 15.86B | 15.06B | 14.85B | 14.77B | 14.46B | 13.98B | 13.18B | 13.59B | 13.82B | 13.98B | 13.81B | 14.28B | 14.57B | 15.75B | 15.93B | 15.85B | 15.21B | 15.26B | 15.63B | 15.49B | 14.92B | 14.73B | 14.52B | 14.73B | 13.63B | 13.68B |
|
Total Debt
|
| | 3.46B | | 3.44B | 3.37B | 3.15B | 2.74B | 2.75B | 2.75B | 2.75B | 3.32B | 3.97B | 3.98B | 3.31B | 4.85B | 7.03B | 6.96B | 6.96B | 6.96B | 6.94B | 7.22B | 7.24B | 7.22B | 7.39B | 7.37B | 7.67B | 8.28B | 7.91B | 8.28B | 8.63B | 8.22B | 8.13B | 9.33B | 10.16B | 10.09B | 9.90B | 12.84B | 12.82B | 12.81B | 12.80B | 12.07B | 11.95B | 12.17B | 11.60B | 10.94B | 10.44B | 10.44B | 10.57B | 10.33B | 10.09B | 10.85B | 10.94B | 12.16B | 12.45B | 11.80B | 11.24B | 11.24B | 11.64B | 11.48B | 11.19B | 11.08B | 10.69B | 11.19B | 10.29B | 10.66B |
|
Common Equity
|
| | 2.58B | | 2.43B | 2.72B | 2.55B | 2.72B | 2.70B | 2.64B | 2.68B | 2.30B | 2.62B | 2.78B | 2.86B | 3.00B | 4.51B | 4.79B | 4.98B | 5.29B | 5.49B | 5.63B | 5.88B | 6.05B | 6.17B | 6.60B | 6.69B | 6.99B | 7.18B | 7.02B | 6.83B | 7.40B | 7.95B | 8.01B | 7.99B | 10.57B | 11.54B | 11.52B | 12.84B | 12.49B | 11.69B | 12.04B | 12.47B | 11.38B | 12.00B | 13.65B | 13.93B | 12.60B | 11.52B | 11.55B | 12.05B | 11.56B | 9.71B | 8.72B | 8.73B | 8.91B | 9.72B | 9.80B | 10.06B | 10.57B | 8.16B | 8.07B | 7.13B | 7.53B | 7.79B | 8.00B |
|
Shareholder's Equity
|
| | 2.58B | | 2.43B | 2.72B | 2.55B | 2.72B | 2.70B | 2.64B | 2.68B | 2.30B | 2.62B | 2.78B | 2.86B | 3.00B | 4.51B | 4.79B | 4.98B | 5.29B | 5.49B | 5.63B | 5.88B | 6.05B | 6.17B | 6.60B | 6.69B | 6.99B | 7.18B | 7.02B | 6.83B | 7.40B | 7.95B | 8.01B | 7.99B | 10.57B | 11.54B | 11.52B | 12.84B | 12.49B | 11.69B | 12.04B | 12.47B | 11.38B | 12.00B | 13.65B | 13.93B | 12.60B | 11.52B | 11.55B | 12.05B | 11.56B | 9.71B | 8.72B | 8.73B | 8.91B | 9.72B | 9.80B | 10.06B | 10.57B | 8.16B | 8.07B | 7.13B | 7.53B | 7.79B | 8.00B |
|
Liabilities and Shareholders Equity
|
| | 8.09B | | 7.88B | 8.26B | 7.17B | 7.08B | 7.03B | 7.23B | 7.11B | 7.01B | 8.04B | 8.32B | 7.64B | 9.45B | 14.12B | 14.34B | 14.30B | 14.84B | 14.66B | 14.98B | 15.09B | 15.20B | 15.62B | 16.11B | 16.96B | 17.63B | 17.72B | 18.32B | 18.60B | 18.96B | 19.42B | 20.11B | 20.54B | 23.10B | 24.10B | 27.89B | 29.23B | 28.95B | 27.56B | 27.09B | 27.32B | 26.15B | 26.46B | 27.63B | 27.10B | 26.19B | 25.34B | 25.53B | 25.86B | 25.84B | 24.28B | 24.46B | 24.66B | 24.76B | 24.93B | 25.06B | 25.69B | 26.06B | 23.08B | 22.81B | 21.65B | 22.26B | 21.42B | 21.68B |
|
Treasury Shares
|
| | 0.00B | 0.00B | 0.04B | 0.00B | 0.00B | 0.04B | 0.05B | 0.06B | 0.06B | 0.03B | 0.08B | 0.08B | 0.08B | 0.08B | 0.08B | 0.08B | 0.08B | 0.08B | 0.08B | 0.08B | 0.08B | 0.08B | 0.08B | 0.08B | 0.08B | 0.08B | 0.08B | 0.08B | 0.09B | 0.09B | 0.09B | 0.09B | 0.09B | 0.09B | 0.09B | 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 |
|
Retained Earnings
|
| | 1.10B | | 1.24B | 1.38B | 1.66B | 1.74B | 1.90B | 2.00B | 2.11B | 2.18B | 2.30B | 2.41B | 2.50B | 2.55B | 4.07B | 4.28B | 4.44B | 4.64B | 4.84B | 5.06B | 5.28B | 5.46B | 5.70B | 5.91B | 6.09B | 6.33B | 6.61B | 6.93B | 7.31B | 7.61B | 8.01B | 8.40B | 9.16B | 12.00B | 13.01B | 13.18B | 14.28B | 13.89B | 13.22B | 13.44B | 13.70B | 13.37B | 13.74B | 14.88B | 15.12B | 14.06B | 13.92B | 14.25B | 14.51B | 14.75B | 13.45B | 12.27B | 12.34B | 12.32B | 12.84B | 13.19B | 13.42B | 14.11B | 12.73B | 13.16B | 12.60B | 12.94B | 13.23B | 13.55B |
|
Preferred Shares
|
| | | | | | -1.14B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |