|
Cash & Equivalents
|
0.81B | 0.81B | 0.81B | 0.42B | 0.42B | 0.42B | 0.42B | | 0.78B | 0.78B | 0.78B | 0.69B | | 0.69B | 0.69B | 0.64B | 0.64B | 0.64B | 0.64B | 0.61B | 0.61B | 0.61B | 0.61B | 0.81B | 0.81B | 0.81B | 0.81B | 0.85B | 0.68B | 0.68B | 0.68B | 0.81B | 0.81B | 0.81B | 0.81B | 0.55B | 0.55B | 0.55B | 0.55B | 0.08B | 0.51B | 0.51B | 0.51B | 0.18B | 0.46B | 0.46B | 0.46B | 0.13B | 0.41B | 0.41B | 0.41B | 0.11B | 0.27B | 0.27B | 0.27B | 0.31B | 0.32B | 0.32B | 0.32B | 0.48B | 0.18B | 0.48B | 0.23B | 0.69B | 0.69B |
|
Short-term Investments
|
| 0.61B | 0.04B | 0.03B | -0.00B | -0.00B | -0.00B | 0.03B | 0.09B | 0.09B | 0.09B | 0.02B | 0.10B | 0.00B | 0.04B | 0.03B | 0.04B | 0.04B | -0.15B | 0.02B | 0.00B | -0.05B | 0.00B | 0.02B | 0.11B | 0.11B | 0.08B | 0.03B | 0.02B | 0.02B | 0.04B | 0.15B | 0.11B | 0.11B | | 0.04B | 0.02B | 0.06B | 0.04B | 0.04B | 0.05B | 0.05B | 0.06B | 0.00B | 0.04B | 0.02B | 0.02B | 0.00B | 0.01B | 0.01B | 0.01B | 0.00B | 0.22B | 0.22B | 0.24B | 0.00B | 0.00B | 0.07B | 0.11B | 0.17B | 0.11B | 0.13B | 0.05B | 0.02B | 0.00B |
|
Cash & Current Investments
|
0.81B | 1.42B | 0.85B | 0.45B | 0.42B | 0.42B | 0.42B | 0.03B | 0.87B | 0.87B | 0.87B | 0.72B | 0.10B | 0.70B | 0.73B | 0.67B | 0.68B | 0.68B | 0.49B | 0.64B | 0.62B | 0.56B | 0.62B | 0.83B | 0.91B | 0.92B | 0.89B | 0.88B | 0.70B | 0.70B | 0.72B | 0.96B | 0.92B | 0.91B | 0.81B | 0.59B | 0.57B | 0.61B | 0.59B | 0.12B | 0.55B | 0.56B | 0.57B | 0.18B | 0.50B | 0.47B | 0.47B | 0.13B | 0.41B | 0.42B | 0.42B | 0.11B | 0.49B | 0.49B | 0.51B | 0.31B | 0.32B | 0.39B | 0.43B | 0.65B | 0.29B | 0.61B | 0.28B | 0.71B | 0.69B |
|
Receivables - Net
|
| | 0.20B | 0.23B | | | | 0.26B | 0.33B | 0.38B | 0.40B | 0.36B | 0.54B | 0.55B | 0.56B | 0.49B | 0.50B | 0.56B | 0.40B | 0.53B | 0.36B | 0.37B | 0.34B | 0.38B | 0.44B | 0.36B | 0.31B | 0.40B | 0.30B | 0.25B | | 0.30B | 0.16B | 0.17B | 0.16B | 0.16B | 0.12B | 0.19B | 0.15B | 0.17B | | | | 0.20B | | | | 0.14B | | | | 0.06B | | | | 0.14B | | | | 0.12B | | | | 0.08B | |
|
Receivables - Other
|
| 0.19B | 0.18B | 0.02B | | | | 0.04B | | | | 0.05B | 0.08B | 0.10B | 0.12B | 0.14B | 0.15B | 0.00B | 0.01B | 0.11B | 0.03B | 0.02B | 0.02B | 0.05B | 0.03B | 0.02B | 0.01B | 0.07B | 0.01B | | | 0.03B | | | | 0.11B | 0.07B | 0.07B | 0.08B | 0.17B | 0.15B | 0.09B | 0.10B | 0.01B | | | | 0.00B | | | 0.01B | 0.00B | | | | 0.14B | 0.18B | 0.15B | 0.13B | 0.12B | 0.11B | 0.12B | 0.09B | 0.08B | |
|
Receivables
|
| | 0.38B | 0.25B | | | | 0.29B | 0.33B | 0.38B | 0.40B | 0.41B | 0.62B | 0.65B | 0.68B | 0.63B | 0.65B | 0.56B | 0.41B | 0.64B | 0.39B | 0.40B | 0.36B | 0.43B | 0.47B | 0.38B | 0.32B | 0.46B | 0.31B | 0.25B | | 0.33B | 0.16B | 0.17B | 0.16B | 0.27B | 0.19B | 0.25B | 0.23B | 0.34B | | | | 0.21B | | | | 0.15B | | | | 0.06B | | | | 0.28B | | | | 0.24B | | | | 0.17B | |
|
Inventory
|
| | | | | | | | | | | | | | | | | | | 0.16B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.05B | 0.06B | 0.08B | 0.07B | 0.06B | 0.06B | 0.06B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.03B |
|
Prepaid Assets
|
| 0.10B | 0.11B | 0.10B | 0.11B | 0.10B | 0.09B | 0.08B | 0.13B | 0.12B | 0.10B | 0.09B | 0.09B | 0.08B | 0.08B | 0.06B | 0.07B | 0.07B | 0.07B | 0.06B | 0.08B | 0.06B | 0.07B | 0.07B | 0.08B | 0.09B | 0.11B | 0.10B | 0.10B | 0.12B | 0.12B | 0.08B | 0.10B | 0.08B | | 0.04B | 0.05B | 0.05B | 0.06B | 0.06B | 0.10B | 0.11B | 0.10B | 0.08B | 0.09B | 0.07B | 0.07B | 0.05B | 0.08B | 0.08B | 0.08B | 0.01B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.01B | 0.02B | 0.02B | 0.02B | 0.01B | 0.01B | 0.01B |
|
Current Assets
|
| 0.90B | 0.30B | 0.86B | 0.36B | 0.36B | 0.30B | 1.26B | 0.41B | 0.39B | 1.28B | 1.26B | 0.51B | 0.56B | 0.62B | 1.56B | 0.75B | 1.44B | 0.64B | 1.67B | 0.61B | 1.44B | 0.50B | 1.34B | 0.47B | 0.48B | 0.47B | 1.32B | 0.55B | 0.48B | 0.43B | 1.28B | 0.40B | 0.33B | 0.34B | 0.83B | 0.28B | 0.28B | 0.30B | 0.90B | 0.88B | 0.74B | 0.77B | 1.14B | 1.10B | 0.81B | 0.68B | 0.69B | 0.61B | 0.55B | 0.52B | 5.14B | 0.59B | 0.67B | 0.69B | 0.82B | 0.81B | 0.75B | 0.77B | 0.92B | 0.96B | 1.04B | 0.99B | 0.93B | 1.24B |
|
Construction in Progress
|
| 0.23B | 0.20B | 0.14B | 0.18B | 0.22B | 0.17B | 0.20B | 0.26B | 0.35B | 0.35B | 0.51B | 0.32B | 0.44B | 0.59B | 0.69B | 0.74B | 0.71B | 0.73B | 0.80B | 1.06B | 1.40B | 1.50B | 1.71B | 0.69B | 0.63B | 0.73B | 0.82B | 0.84B | 0.89B | 0.89B | 0.99B | 1.04B | 1.08B | 0.49B | 0.44B | 0.41B | 0.35B | 0.17B | 0.09B | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Property, Plant & Equipment (Net)
|
| | | 0.17B | | | | 0.14B | | | | 0.13B | | | | 0.10B | | | | 0.12B | | | | 0.14B | 1.05B | 1.04B | 1.59B | 0.15B | 1.75B | 1.71B | 1.66B | 0.14B | 1.57B | 1.55B | 1.51B | 0.09B | 1.94B | 1.92B | 1.90B | 0.06B | 1.86B | 1.86B | 1.84B | 0.27B | 1.68B | 1.67B | 1.62B | 0.07B | 1.53B | 1.42B | 1.40B | 0.06B | | | 1.27B | 0.05B | 1.23B | 1.21B | 1.19B | 0.93B | 1.10B | 1.09B | 1.15B | 1.13B | |
|
Long-Term Investments
|
0.00B | -0.01B | -0.01B | 0.49B | -0.00B | -0.00B | -0.00B | 0.46B | -0.00B | -0.01B | -0.03B | 0.44B | -0.16B | -0.16B | -0.16B | 0.48B | -0.13B | -0.14B | -0.14B | 0.71B | | -0.05B | -0.06B | 0.87B | -0.01B | -0.01B | -0.03B | 0.91B | -0.00B | -0.06B | -0.06B | 1.01B | -0.01B | -0.03B | -0.11B | 1.28B | -0.02B | 0.03B | 0.03B | 1.19B | -0.00B | 0.02B | 0.04B | 1.17B | 1.08B | 1.10B | 1.11B | 0.03B | 1.14B | 1.13B | 1.17B | 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 |
|
Goodwill
|
| 0.20B | 0.20B | 0.20B | 0.20B | 0.20B | 0.20B | 0.20B | 0.20B | 0.20B | 0.17B | 0.17B | 0.17B | 0.17B | 0.17B | 0.17B | 0.17B | 0.17B | 0.17B | 0.17B | 0.17B | 0.17B | 0.17B | 0.17B | 0.17B | 0.17B | 0.17B | 0.17B | 0.18B | 0.18B | 0.18B | 0.18B | 0.18B | 0.18B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 100.70B | 100.78B | 100.78B | 0.04B | | | | 0.00B | | | | 0.00B | | | | 0.00B | | | | 0.00B | | | | 0.00B | |
|
Intangibles
|
0.00B | 0.00B | 0.00B | 0.21B | 0.21B | 0.20B | 0.01B | 0.36B | 0.15B | 0.15B | 0.14B | 0.14B | 0.13B | 0.13B | 0.12B | 0.32B | 0.12B | 0.12B | 0.11B | 0.11B | 0.10B | 0.10B | 0.10B | 0.09B | 0.09B | 0.09B | 0.12B | 0.11B | 0.10B | 0.10B | 0.09B | 0.09B | 0.09B | 0.08B | 0.10B | 0.09B | 0.09B | 0.09B | 0.08B | 0.08B | | | | | | | | | | | | | | | | | | | | 0.66B | 1.84B | 3.92B | | 0.31B | 7.98B |
|
Goodwill & Intangibles
|
0.00B | 0.20B | 0.20B | 0.42B | 0.41B | 0.40B | 0.22B | 0.16B | 0.35B | 0.35B | 0.14B | 0.14B | 0.13B | 0.13B | 0.12B | 0.13B | 0.12B | 0.12B | 0.11B | 0.11B | 0.10B | 0.10B | 0.10B | 0.09B | 0.09B | 0.09B | 0.12B | 0.11B | 0.10B | 0.10B | 0.09B | 0.09B | 0.09B | 0.08B | 0.14B | 0.09B | 0.09B | 0.09B | 0.08B | 0.12B | 100.70B | 100.78B | 100.78B | 0.13B | | | | 0.04B | | | | 0.03B | | | | 0.03B | | | | 0.02B | 1.84B | 3.92B | | 0.31B | 7.98B |
|
Long-Term Deferred Tax
|
| | | 0.01B | | | | 0.39B | | | | 0.55B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non-Current Assets
|
| 0.03B | 0.16B | 0.58B | 0.18B | 0.17B | 0.17B | 0.49B | 0.18B | 0.17B | 0.00B | 0.50B | 0.19B | 0.21B | 0.20B | 0.49B | 0.26B | 0.50B | 0.32B | 0.50B | 0.31B | 0.50B | 0.48B | 0.19B | 0.49B | 0.51B | 0.40B | 0.23B | 0.39B | 0.41B | 0.41B | 0.19B | 0.50B | 0.49B | 0.24B | 0.07B | 0.07B | 0.03B | 0.03B | 0.04B | 0.04B | 0.04B | 0.04B | 0.01B | 0.08B | 0.06B | 0.05B | 0.00B | 0.04B | 0.04B | 0.04B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | | | | | | | | |
|
Non-Current Assets
|
| 0.14B | 0.14B | 0.13B | 0.13B | 0.12B | 0.12B | 0.12B | 0.11B | 0.10B | 0.10B | 0.12B | 0.12B | 0.13B | 0.11B | 0.15B | 0.16B | 0.14B | 0.15B | 0.16B | 0.18B | 0.21B | 0.25B | -0.08B | 0.27B | 0.29B | 0.31B | -0.09B | 0.20B | 0.22B | 0.21B | 0.19B | 0.18B | 0.17B | 7.09B | 0.23B | 0.24B | 0.26B | 0.26B | 0.18B | 0.16B | 0.14B | 0.14B | 0.13B | 0.13B | 0.13B | 0.13B | 0.04B | 0.14B | 0.13B | 0.13B | 0.03B | 0.02B | 0.02B | 0.03B | 0.03B | 0.02B | 0.03B | 0.02B | 0.02B | 0.03B | 0.04B | 0.03B | 0.03B | 1.02B |
|
Assets
|
| 9.60B | 9.66B | 9.52B | 9.70B | 9.66B | 9.82B | 9.91B | 9.83B | 9.92B | 10.15B | 11.14B | 11.17B | 11.16B | 11.25B | 11.00B | 11.03B | 11.12B | 11.40B | 11.56B | 11.64B | 12.06B | 12.10B | 11.78B | 12.30B | 12.49B | 13.04B | 13.06B | 12.90B | 12.96B | 12.95B | 12.81B | 12.87B | 12.77B | 7.43B | 8.09B | 8.17B | 8.22B | 8.34B | 8.39B | 8.48B | 8.13B | 7.95B | 8.07B | 7.68B | 7.35B | 7.08B | 6.95B | 6.84B | 6.64B | 6.60B | 6.53B | 1.96B | 2.00B | 2.02B | 2.16B | 2.18B | 2.10B | 2.09B | 2.20B | 2.17B | 2.25B | 2.23B | 2.15B | 2.25B |
|
Accounts Payables
|
| | 0.33B | 0.06B | 0.32B | 0.33B | 0.36B | 0.05B | 0.42B | 0.42B | 0.39B | 0.09B | 0.38B | 0.38B | 0.51B | 0.11B | 0.44B | 0.53B | 0.55B | 0.10B | 0.70B | 0.57B | 0.51B | 0.09B | 0.45B | 0.44B | 0.47B | 0.06B | 0.44B | 0.47B | 0.45B | 0.05B | 0.43B | 0.44B | 0.22B | 0.02B | | | | 0.03B | | | | 0.14B | | | | 0.12B | | | | 0.04B | | | | 0.05B | | | | 0.03B | | | | 0.03B | |
|
Notes Payables
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.44B | | | | 0.46B | | | | | 0.03B | 0.01B | 0.05B | 0.05B | 0.06B | 0.01B | 0.02B | 0.01B | 0.02B | 0.01B | 0.02B | 0.03B | 0.03B | 0.01B | | | | | | | | | | | |
|
Dividends payables
|
316.30 | 632.50 | 948.80 | 0.00B | 316.30 | 632.50 | 948.80 | | 316.30 | 632.50 | 948.80 | | 316.30 | 632.50 | 948.80 | | 316.30 | 632.50 | 948.80 | | 316.30 | 632.50 | 948.80 | | 316.30 | 632.50 | 0.00B | | 55.00 | 0.11 | 0.17 | | 55.00 | 0.11 | 0.17 | | 55.00 | 0.11 | 0.17 | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Payables
|
316.30 | 632.50 | 0.33B | 0.06B | 0.32B | 0.33B | 0.36B | 0.05B | 0.42B | 0.42B | 0.39B | 0.09B | 0.38B | 0.38B | 0.51B | 0.11B | 0.44B | 0.53B | 0.55B | 0.10B | 0.70B | 0.57B | 0.51B | 0.09B | 0.45B | 0.44B | 0.47B | 0.06B | 0.44B | 0.47B | 0.45B | 0.50B | 0.43B | 0.44B | 0.22B | 0.49B | 55.00 | 0.11 | 0.17 | 0.03B | 0.03B | 0.01B | 0.05B | 0.19B | 0.06B | 0.01B | 0.02B | 0.13B | 0.02B | 0.01B | 0.02B | 0.07B | 0.03B | 0.01B | | 0.05B | | | | 0.03B | | | | 0.03B | |
|
Accumulated Expenses
|
| 0.24B | 0.28B | 0.31B | 0.26B | 0.29B | 0.30B | 0.38B | 0.37B | 0.37B | 0.34B | 0.39B | 0.33B | 0.30B | | 0.37B | 0.31B | 0.42B | 0.41B | 0.47B | 0.40B | 0.41B | 0.42B | 0.39B | 0.41B | 0.38B | 0.38B | 0.41B | 0.38B | 0.41B | | 0.39B | | | | 0.30B | | | | 0.24B | | | | 0.30B | | | | 0.14B | | | | 0.10B | | | | 0.09B | | | | 0.08B | | | | 0.08B | |
|
Other Accumulated Expenses
|
0.09B | 0.15B | 0.23B | 0.00B | | 0.14B | 0.19B | 0.00B | 0.05B | -0.01B | 0.14B | 0.21B | 0.01B | 0.08B | 0.01B | 0.14B | 0.03B | 0.01B | -0.08B | 0.25B | -0.04B | -0.07B | -0.10B | 0.16B | -0.03B | -0.05B | -0.08B | -0.12B | -0.03B | -0.06B | -0.10B | -0.14B | -0.05B | -0.09B | 0.01B | -0.15B | 0.01B | -0.01B | 0.02B | 0.39B | -0.11B | -0.21B | -0.31B | 0.00B | -0.12B | -0.19B | -0.25B | 0.00B | -0.07B | 0.01B | -0.22B | -0.32B | 0.02B | 0.01B | 0.00B | -0.50B | -0.12B | -0.24B | 0.02B | -0.47B | -0.12B | 0.00B | -0.09B | 0.00B | 0.01B |
|
Short term Debt
|
| 0.20B | 0.35B | 0.23B | 0.28B | 0.32B | 0.35B | 0.28B | 0.74B | 0.81B | 0.28B | 0.40B | 0.59B | 0.80B | 0.83B | 0.80B | 0.84B | 0.94B | 1.03B | 1.00B | 1.03B | 0.66B | 0.74B | 0.65B | 1.66B | 1.62B | 0.64B | 1.11B | 0.61B | 0.72B | 0.69B | 1.00B | 0.73B | 0.73B | 0.75B | 0.80B | 0.69B | 0.69B | 0.64B | 0.24B | 0.39B | 0.35B | 0.35B | 0.52B | 0.36B | 0.35B | 0.35B | 0.01B | 0.35B | 0.35B | 0.38B | 0.26B | 0.06B | 0.07B | 0.02B | 0.02B | -0.29B | 0.27B | 0.28B | | 0.29B | 0.33B | 0.28B | 0.18B | |
|
Current Leases
|
| 0.15B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.27B | 0.27B | 0.27B | 0.17B | 0.05B | 0.17B | 0.17B | 0.17B | 0.07B | 0.16B | 0.16B | 0.16B | 0.03B | 0.09B | 0.07B | 0.06B | 0.00B | 0.06B | 0.06B | 0.06B | 0.00B | 0.06B | 0.06B | 0.07B | 0.04B | 0.08B | 0.10B | | 0.11B | 0.09B | 0.09B | 0.10B | 0.10B | 0.16B | 0.17B | 0.17B | 0.10B | 0.08B | 0.07B | 0.06B | 0.08B | 0.02B | 0.01B | 0.02B | 0.03B | 0.01B | 0.01B | 0.02B | 0.06B | 0.09B | 0.09B | 0.09B | 0.04B | 0.07B | 0.06B | 0.05B | 0.02B | 0.02B |
|
Current Taxes
|
| | | | | | | | -0.00B | -0.00B | -0.00B | | -0.03B | -0.06B | -0.09B | 0.00B | 0.01B | 0.01B | 0.00B | 0.00B | | 0.01B | -0.09B | 0.00B | 0.02B | 0.02B | 0.05B | 0.01B | -0.00B | | | 0.01B | | | | 0.05B | 0.05B | 0.05B | 0.05B | 0.08B | 0.06B | 0.03B | 0.02B | 0.02B | | | | 0.02B | | | | | | | | | | | | | | | | | |
|
Current Deferred Revenue
|
| | | | | | | | | | | 0.04B | | | | 0.05B | | | | 0.05B | | | | 0.07B | | | | 0.08B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Curent Deferred Tax Liability
|
| | | 0.01B | 0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities
|
| 0.89B | 0.93B | 0.84B | 0.80B | 0.85B | 0.90B | 1.15B | 1.35B | 1.42B | 1.01B | 1.13B | 1.16B | 1.39B | 1.52B | 1.52B | 1.45B | 1.86B | 1.77B | 1.95B | 1.92B | 1.50B | 1.44B | 1.36B | 1.62B | 1.73B | 2.26B | 1.89B | 1.94B | 1.78B | 1.66B | 1.65B | 1.68B | 1.98B | | 1.36B | 1.14B | 1.03B | 0.65B | 0.69B | 1.01B | 1.10B | 1.14B | 1.16B | 1.04B | 0.90B | 0.91B | 0.90B | 1.02B | 0.93B | 0.82B | 3.34B | 0.25B | 0.26B | 0.24B | 0.23B | 0.21B | 0.18B | 0.17B | 0.17B | 0.13B | 0.15B | 0.14B | 0.13B | 0.22B |
|
Capital Leases
|
-0.00B | -0.00B | -0.01B | 0.74B | -0.00B | -0.00B | -0.00B | 0.74B | -0.00B | -0.00B | -0.00B | 0.60B | -0.00B | -0.01B | -0.01B | 0.64B | -0.00B | -0.01B | -0.01B | 0.57B | 0.47B | 0.50B | 0.47B | 0.06B | | | | 0.05B | 0.17B | 0.17B | 0.33B | 0.39B | -0.01B | -0.02B | -0.03B | 1.16B | -0.02B | -0.03B | -0.05B | 1.57B | 1.70B | 1.74B | -0.11B | 1.73B | 1.71B | 1.68B | 1.66B | 0.28B | 1.41B | -0.06B | -0.18B | 0.27B | 0.42B | 0.50B | 0.49B | 0.47B | -0.16B | -0.31B | -0.36B | 0.12B | -0.14B | -0.14B | -0.14B | | |
|
Non-Current Debt
|
| | | 4.19B | | | | 4.16B | | | | 5.04B | | | | 4.76B | 5.30B | 6.08B | 6.05B | 5.11B | | | | 6.00B | | | | 6.28B | | | | 5.64B | | | | 2.62B | | | | 3.08B | | | | 2.30B | | | | 0.57B | | | | 0.42B | | | | | | | | | | | | | |
|
Non-Current Deffered Revenue
|
| | | | | | | | | | | | | | | | | | | | | | | 0.25B | | | | 0.25B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Pension
|
| 0.23B | 0.27B | 0.25B | 0.24B | 0.25B | 0.25B | 0.02B | 0.22B | 0.22B | 0.20B | 0.03B | 0.22B | 0.22B | 0.22B | 0.01B | 0.22B | 0.21B | 0.20B | 0.01B | 0.29B | 0.37B | 0.35B | 0.03B | 0.41B | 0.40B | 0.39B | 0.01B | 0.33B | 0.36B | 0.35B | 0.33B | 0.33B | 0.33B | 0.13B | 0.14B | 0.13B | 0.13B | 0.13B | 0.19B | 0.20B | 0.20B | 0.21B | 0.22B | 0.25B | 0.23B | 0.20B | 0.11B | 0.21B | 0.17B | 0.16B | 0.07B | 0.07B | 0.06B | 0.06B | 0.06B | 0.06B | 0.07B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B |
|
Preferred Stock Liabilities
|
| | | | 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 | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.01B | 0.01B | 0.01B | 0.26B | 0.26B | 0.25B | 0.25B | 0.25B | 0.25B | 0.25B | 0.25B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Minority Interest
|
-0.03B | -0.05B | -0.08B | 0.86B | -0.03B | -0.07B | -0.11B | 1.35B | -0.05B | -0.10B | -0.15B | 1.86B | -0.06B | -0.12B | -0.18B | 1.88B | -0.06B | -0.13B | -0.20B | 2.07B | -0.10B | -0.16B | -0.25B | 2.29B | -0.08B | -0.16B | 0.26B | 2.78B | 0.03B | 0.01B | -0.08B | 3.19B | -0.06B | 0.04B | 0.37B | 2.10B | -0.01B | 0.01B | 0.01B | 2.06B | -0.02B | 2.01B | -0.05B | 2.09B | 2.09B | 2.06B | 2.03B | 1.99B | 2.03B | 1.94B | 1.94B | 1.92B | 0.55B | 0.57B | 0.64B | 0.75B | 0.87B | 0.94B | 0.99B | 1.07B | 1.16B | 1.18B | 1.20B | 1.23B | 1.30B |
|
Liabilities from Discontinued Operations
|
| | | | | | | | | | | | | | | | | | | 0.17B | | | | | | | | 0.00B | | | 0.01B | | | | | | | | | | | | | 0.00B | 0.00B | | | 3.12B | -0.06B | -0.12B | -0.19B | 2.88B | -0.38B | -0.37B | -0.41B | | -0.21B | -0.43B | -0.51B | -0.52B | | | | | |
|
Non-Current Deferred Tax Liability
|
| 1.02B | 1.49B | 2.00B | 0.47B | 0.93B | 1.39B | 0.16B | 0.45B | 0.90B | 1.44B | 0.13B | 0.42B | 0.84B | 1.26B | 2.13B | 0.39B | 0.79B | 0.48B | 0.00B | 0.39B | 0.77B | 0.00B | | | | | 0.00B | | | | | | | | | | | | | | | | | | | | 0.06B | | | | 0.01B | | | | 2.16B | 2.18B | 2.10B | | | | | | | |
|
Operating Leases
|
| | | | | | | | | | | | | | | | | | | 0.05B | | | | | | | | | | | | | | | | | | | | | 0.10B | 0.11B | 0.10B | 0.09B | 0.05B | 0.04B | 0.03B | 0.05B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.03B | 0.06B | 0.05B | 0.05B | 0.04B | 0.04B | 0.03B | 0.03B | 0.03B | 0.02B |
|
Other Non-Current Liabilities
|
| 0.02B | 0.50B | 0.22B | 0.41B | 0.65B | 0.77B | 0.39B | 0.38B | 0.46B | 0.57B | 0.57B | 0.62B | 0.73B | 0.73B | 0.53B | 0.63B | 0.35B | 0.48B | 0.30B | 0.48B | 0.37B | 0.56B | 0.42B | 0.73B | 0.63B | 0.76B | 0.41B | 0.68B | 0.77B | 0.67B | 0.42B | 0.51B | 0.48B | 0.13B | 0.14B | 0.10B | 0.10B | 0.04B | 0.19B | 0.08B | 0.08B | | 0.22B | | | -0.02B | 0.11B | -0.00B | -0.00B | -0.00B | 0.07B | | | | 0.06B | -0.00B | | | 0.06B | | | | 0.06B | |
|
Total Non-Current Liabilities
|
| 6.55B | 6.21B | 6.21B | 6.10B | 5.94B | 6.05B | 6.15B | 6.03B | 6.12B | 6.70B | 7.23B | 7.14B | 7.13B | 6.85B | 7.25B | 7.22B | 7.51B | 7.79B | 8.04B | 7.96B | 8.57B | 8.30B | 7.96B | 8.21B | 8.22B | 8.47B | 8.69B | 8.35B | 8.20B | 8.21B | 8.06B | 8.04B | 8.13B | -0.13B | 5.08B | 5.08B | 5.18B | 5.38B | 5.34B | 5.65B | 5.37B | | 5.28B | | | 4.57B | 4.37B | 4.29B | 4.18B | 4.14B | 4.03B | | | | 0.73B | 0.65B | | | 0.33B | | | | 0.16B | |
|
Total Liabilities
|
| 6.57B | 6.71B | 6.42B | 6.51B | 6.59B | 6.83B | 6.54B | 6.41B | 6.59B | 7.27B | 7.80B | 7.77B | 7.86B | 7.58B | 7.78B | 7.85B | 7.86B | 8.27B | 8.34B | 8.44B | 8.95B | 8.86B | 8.38B | 8.94B | 8.84B | 9.23B | 9.10B | 9.04B | 8.97B | 8.88B | 8.48B | 8.55B | 8.61B | | 5.21B | 5.18B | 5.28B | 5.42B | 5.52B | 5.73B | 5.45B | 5.50B | 5.50B | 5.20B | 4.76B | 4.55B | 4.47B | 4.29B | 4.17B | 4.14B | 4.10B | 0.85B | 0.86B | 0.79B | 0.80B | 0.65B | 0.48B | 0.40B | 0.40B | 0.23B | 0.24B | 0.23B | 0.22B | 0.30B |
|
Total Debt
|
| 0.20B | 0.35B | 4.42B | 0.28B | 0.32B | 0.35B | 4.43B | 0.74B | 0.81B | 0.28B | 5.44B | 0.59B | 0.80B | 0.83B | 5.56B | 6.14B | 7.02B | 7.08B | 6.11B | 1.03B | 0.66B | 0.74B | 6.65B | 1.66B | 1.62B | 0.64B | 7.38B | 0.61B | 0.72B | 0.69B | 6.64B | 0.73B | 0.73B | 0.75B | 3.42B | 0.69B | 0.69B | 0.64B | 3.32B | 0.39B | 0.35B | 0.35B | 2.83B | 0.36B | 0.35B | 0.35B | 0.58B | 0.35B | 0.35B | 0.38B | 0.67B | 0.06B | 0.07B | 0.02B | 0.02B | -0.29B | 0.27B | 0.28B | | 0.29B | 0.33B | 0.28B | 0.18B | |
|
Common Equity
|
| 3.03B | 2.96B | 3.10B | 3.15B | 3.03B | 2.95B | 3.33B | 3.38B | 3.30B | 2.84B | 3.30B | 3.37B | 3.26B | 3.63B | 3.19B | 3.15B | 3.23B | 3.11B | 3.20B | 3.18B | 3.09B | 3.22B | 3.39B | 3.35B | 3.63B | 3.65B | 3.70B | 3.61B | 3.75B | 3.82B | 4.09B | 4.08B | 3.91B | | 2.88B | 2.98B | 2.93B | 2.92B | 2.87B | 2.76B | 2.67B | 2.45B | 2.57B | 2.49B | 2.59B | 2.53B | 2.47B | 2.55B | 2.46B | 2.46B | 2.43B | 1.11B | 1.13B | 1.23B | 1.37B | 1.53B | 1.62B | 1.69B | 1.80B | 1.95B | 2.01B | 2.00B | 1.94B | 1.96B |
|
Shareholder's Equity
|
| 0.20B | 0.20B | 3.10B | 3.15B | 3.03B | 2.95B | 3.33B | | | | 3.30B | 3.37B | 3.26B | 3.63B | 3.19B | 3.15B | 3.23B | 3.11B | 3.20B | 3.18B | 3.09B | 3.22B | 3.39B | 3.35B | 3.63B | 3.65B | 3.70B | 3.61B | 3.75B | 3.82B | 4.09B | 4.08B | 3.91B | 2.62B | 2.88B | 2.98B | 2.93B | 2.92B | 2.87B | 2.76B | 2.67B | 2.45B | 2.57B | 2.49B | 2.59B | 2.53B | 2.47B | 2.55B | 2.46B | 2.46B | 2.43B | 0.10B | 0.10B | 0.10B | 1.37B | 1.53B | 1.62B | 1.69B | 1.80B | 1.95B | 0.00B | 2.00B | 1.94B | 1.96B |
|
Liabilities and Shareholders Equity
|
| 9.60B | 9.66B | 9.52B | 9.70B | 9.66B | 9.82B | 9.91B | 9.83B | 9.92B | 10.15B | 11.14B | 11.17B | 11.16B | 11.25B | 11.00B | 11.03B | 11.12B | 11.40B | 11.56B | 11.64B | 12.06B | 12.10B | 11.78B | 12.30B | 12.49B | 13.04B | 13.06B | 12.90B | 12.96B | 12.95B | 12.81B | 12.87B | 12.77B | 7.43B | 8.09B | 8.17B | 8.22B | 8.34B | 8.39B | 8.48B | 8.13B | 7.95B | 8.07B | 7.68B | 7.35B | 7.08B | 6.95B | 6.84B | 6.64B | 6.60B | 6.53B | 1.96B | 2.00B | 2.02B | 2.16B | 2.18B | 2.10B | 2.09B | 2.20B | 2.17B | 2.25B | 2.23B | 2.15B | 2.25B |
|
Treasury Shares
|
1.12 | 3.32 | | 1.77 | | -2.29 | 4.84 | 1.18 | 0.41 | -1.77 | -5.90 | 5.11 | 0.02 | 0.68 | -0.96 | -2.31 | 0.09 | 0.16 | 0.69 | -1.63 | 0.01 | -0.61 | 0.57 | -0.76 | 0.13 | | 0.17 | 0.53 | 0.67 | 1.81 | 1.63 | 1.62 | -0.53 | | -1.60 | -0.29 | -0.21 | -0.49 | -0.61 | -0.79 | -0.84 | -0.39 | -3.20 | 0.11 | -0.49 | -0.28 | -0.63 | -0.19 | 0.30 | 0.28 | 0.25 | | 0.01 | 0.41 | -0.01B | 0.00B | 0.00B | -0.04B | -0.05B | 0.00B | 0.59 | -0.00B | 0.22 | 0.29 | 0.22 |
|
Retained Earnings
|
| 1.70B | 1.56B | -0.00B | 1.57B | 1.40B | 1.23B | -0.01B | 1.16B | 1.03B | 0.70B | -0.02B | 0.76B | 0.70B | 0.75B | -0.01B | 0.62B | 0.56B | 0.50B | -0.02B | 0.41B | 0.35B | 0.35B | 0.36B | 0.32B | 0.37B | 0.16B | 0.16B | 0.11B | 0.03B | 0.03B | 0.02B | -0.01B | -0.01B | | -0.01B | -0.16B | -0.19B | -0.21B | -0.23B | -0.32B | -0.36B | -0.56B | -0.55B | -0.61B | -0.47B | -0.51B | -0.53B | -0.50B | -0.50B | -0.50B | -0.51B | -0.49B | -0.49B | -0.45B | -0.40B | -0.34B | -0.28B | -0.25B | -0.21B | -0.16B | -0.13B | -0.11B | -0.17B | -0.22B |
|
Preferred Shares
|
| 0.65B | 0.65B | | | | | | | | | | | | | 0.00B | 34.07 | 0.00B | | 0.00B | | 56.76 | | | 5.39 | 43.99 | | 1.00 | 3.74 | 9.44 | 9.44 | 1.00 | 2.23 | 10.18 | 10.18 | 1.00 | 1.22 | | | 1.00 | | | | 1.00 | | 1.00 | 1.00 | 1.00 | | 1.00 | 1.00 | | | | | | | | | | | | | | |
|
Tangible Book Value
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.11B | | | | | | | | | | | | -0.38B | | | | | | | | | | | | | | |