|
Cash & Equivalents
|
0.11B | 0.08B | 0.08B | 0.07B | 0.09B | 0.08B | 0.08B | 0.08B | 0.17B | 0.11B | 0.10B | 0.14B | 0.11B | 0.17B | 0.14B | 0.07B | 0.08B | 0.10B | 0.11B | 0.14B | 0.22B | 0.28B | 0.20B | 0.23B | 0.12B | 0.23B | 0.33B | 0.33B | 0.38B | 0.20B | 0.28B | 0.24B | 0.25B | 0.21B | 0.23B | 0.16B | 0.14B | 0.15B | 0.19B | 0.22B | 0.21B | 0.17B | 0.14B | 0.14B | 0.11B | 0.17B | 0.13B | 0.16B | 0.15B | 0.11B | 0.12B |
|
Short-term Investments
|
0.02B | 0.02B | 0.01B | 0.00B | 0.00B | 0.00B | 0.01B | 0.06B | | 0.12B | 0.13B | 0.12B | 0.10B | | 0.02B | 0.01B | 0.03B | 0.04B | 0.01B | 0.03B | 0.07B | | 0.01B | 0.12B | 0.07B | 0.12B | 0.14B | 0.08B | 0.22B | 0.11B | 0.11B | | | | | | | | | | | | | | | | | | | | |
|
Cash & Current Investments
|
0.13B | 0.11B | 0.09B | 0.07B | 0.10B | 0.08B | 0.08B | 0.14B | 0.17B | 0.23B | 0.23B | 0.26B | 0.21B | 0.17B | 0.16B | 0.08B | 0.11B | 0.14B | 0.12B | 0.17B | 0.29B | 0.28B | 0.21B | 0.35B | 0.19B | 0.35B | 0.47B | 0.41B | 0.59B | 0.30B | 0.39B | 0.24B | 0.25B | 0.21B | 0.23B | 0.16B | 0.14B | 0.15B | 0.19B | 0.22B | 0.21B | 0.17B | 0.14B | 0.14B | 0.11B | 0.17B | 0.13B | 0.16B | 0.15B | 0.11B | 0.12B |
|
Receivables - Net
|
0.43B | 0.44B | 0.50B | 0.66B | 0.61B | 0.68B | 0.70B | 0.57B | 0.68B | 0.60B | 0.62B | 0.52B | 0.43B | 0.49B | 0.55B | 0.67B | 0.54B | 0.55B | 0.71B | 0.83B | 0.75B | 0.87B | 1.04B | 0.87B | 0.75B | 0.64B | 0.74B | 0.85B | 0.44B | 0.55B | 0.61B | 0.86B | 1.00B | 0.90B | 1.29B | 1.33B | 1.57B | 1.61B | 1.53B | 1.41B | 1.02B | 0.99B | 1.24B | 1.47B | 1.48B | 1.22B | 1.30B | 1.62B | 1.40B | 1.41B | 1.41B |
|
Receivables - Other
|
| | | | | | | 0.00B | | | | 0.00B | | | | 0.00B | | | | 0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Receivables
|
0.43B | 0.44B | 0.50B | 0.66B | 0.61B | 0.68B | 0.70B | 0.57B | 0.68B | 0.60B | 0.62B | 0.52B | 0.43B | 0.49B | 0.55B | 0.68B | 0.54B | 0.55B | 0.71B | 0.83B | 0.75B | 0.87B | 1.04B | 0.87B | 0.75B | 0.64B | 0.74B | 0.85B | 0.44B | 0.55B | 0.61B | 0.86B | 1.00B | 0.90B | 1.29B | 1.33B | 1.57B | 1.61B | 1.53B | 1.41B | 1.02B | 0.99B | 1.24B | 1.47B | 1.48B | 1.22B | 1.30B | 1.62B | 1.40B | 1.41B | 1.41B |
|
Raw Materials
|
0.04B | 0.11B | | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.02B | 0.03B | 0.01B | 0.01B | 0.02B | 0.02B | 0.01B | 0.01B | | | | | | | | | | | | | | | | | | | | | | | |
|
Inventory
|
0.07B | 0.14B | 0.20B | 0.15B | 0.09B | 0.15B | 0.25B | 0.17B | 0.08B | 0.12B | 0.15B | 0.14B | 0.06B | 0.11B | 0.15B | 0.14B | 0.08B | 0.20B | 0.27B | 0.20B | 0.10B | 0.18B | 0.18B | 0.16B | 0.20B | 0.21B | 0.21B | 0.16B | 0.10B | 0.22B | 0.26B | 0.18B | 0.05B | 0.07B | 0.32B | 0.15B | 0.10B | 0.20B | 0.47B | 0.39B | 0.16B | 0.31B | 0.54B | 0.37B | 0.22B | 0.32B | 0.41B | 0.33B | 0.26B | 0.44B | 0.49B |
|
Current Deferred Tax Assets
|
| | | 0.00B | 0.00B | 0.00B | | 0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets
|
0.01B | 0.02B | 0.01B | 0.02B | 0.01B | 0.02B | 0.02B | 0.02B | 0.02B | 0.04B | 0.03B | 0.02B | 0.03B | 0.04B | 0.02B | 0.04B | 0.02B | 0.03B | 0.09B | 0.06B | 0.04B | 0.05B | 0.08B | 0.04B | 0.03B | 0.04B | 0.05B | 0.07B | 0.10B | 0.05B | 0.04B | 0.09B | 0.03B | 0.06B | 0.07B | 0.08B | 0.08B | 0.11B | 0.11B | 0.16B | 0.10B | 0.06B | 0.14B | 0.10B | 0.08B | 0.10B | 0.11B | 0.12B | 0.19B | 0.16B | 0.16B |
|
Current Assets
|
0.63B | 0.70B | 0.81B | 0.90B | 0.81B | 0.94B | 1.05B | 0.88B | 1.07B | 0.96B | 1.00B | 0.92B | 0.72B | 0.86B | 0.98B | 1.01B | 0.81B | 0.91B | 1.20B | 1.27B | 1.16B | 1.43B | 1.73B | 1.42B | 1.18B | 1.21B | 1.48B | 1.66B | 1.21B | 1.23B | 1.44B | 1.46B | 1.41B | 1.32B | 1.99B | 1.77B | 1.90B | 2.16B | 2.50B | 2.36B | 1.64B | 1.73B | 2.14B | 2.19B | 1.97B | 1.87B | 2.03B | 2.30B | 2.08B | 2.21B | 2.28B |
|
Property, Plant & Equipment (Net)
|
3.69B | 3.88B | 4.11B | 4.35B | 4.46B | 4.62B | 4.69B | 4.82B | 9.51B | 9.61B | 9.67B | 9.70B | 9.73B | 9.70B | 9.68B | 9.69B | 9.96B | 10.23B | 10.07B | 10.43B | 10.84B | 11.42B | 12.08B | 12.93B | 13.70B | 14.37B | 14.70B | 14.55B | 12.41B | 12.42B | 12.29B | 12.17B | 12.06B | 12.00B | 11.92B | 11.67B | 11.65B | 11.88B | 13.72B | 14.21B | 14.47B | 14.89B | 15.33B | 15.81B | 16.28B | 16.89B | 17.43B | 18.06B | 18.41B | 19.02B | 19.61B |
|
Long-Term Investments
|
0.05B | 0.06B | 0.05B | 0.06B | 0.05B | 0.05B | 0.05B | 0.05B | 0.32B | 0.26B | 0.26B | 0.26B | 0.25B | 0.25B | 0.25B | 0.24B | 0.23B | 0.22B | 0.22B | 0.22B | 0.31B | 0.36B | 0.44B | 0.49B | 0.61B | 0.68B | 0.72B | 0.74B | 0.74B | 0.72B | 0.72B | 0.71B | 0.70B | 0.69B | 0.67B | 0.59B | 0.58B | 0.14B | 0.14B | 0.13B | 0.13B | 0.13B | 0.14B | 0.15B | 0.15B | 0.16B | 0.18B | 0.19B | 0.22B | 0.27B | 0.32B |
|
Goodwill
|
| | | | | | | | 0.56B | 0.56B | 0.55B | 0.42B | 0.39B | 0.39B | 0.39B | 0.21B | 0.37B | 0.26B | 0.26B | 0.57B | 0.26B | 0.26B | 0.26B | 0.57B | 0.05B | 0.05B | 0.05B | 0.57B | | | | | | | | | | | | | | | | | | | | | | | |
|
Intangibles
|
0.67B | 0.67B | 0.66B | 0.65B | 0.64B | 0.62B | 0.61B | 0.59B | 1.92B | 1.88B | 1.85B | 1.81B | 2.04B | 2.04B | 2.04B | 1.65B | 2.66B | 2.74B | 2.74B | 2.17B | 2.74B | 2.74B | 2.74B | 1.98B | 2.74B | 2.74B | 2.74B | 1.74B | 2.64B | 2.64B | 2.64B | 1.38B | 2.64B | 2.64B | 2.64B | 1.09B | 2.50B | 2.50B | 4.38B | 0.00B | 4.38B | 4.38B | 4.38B | 4.38B | 4.38B | 4.38B | 4.38B | 4.38B | 4.38B | 4.38B | 4.38B |
|
Goodwill & Intangibles
|
0.67B | 0.67B | 0.66B | 0.65B | 0.64B | 0.62B | 0.61B | 0.59B | 2.48B | 2.44B | 2.40B | 2.23B | 2.43B | 2.43B | 2.43B | 1.86B | 3.03B | 2.99B | 2.99B | 2.74B | 2.99B | 2.99B | 2.99B | 2.55B | 2.78B | 2.78B | 2.78B | 2.31B | 2.64B | 2.64B | 2.64B | 1.38B | 2.64B | 2.64B | 2.64B | 1.09B | 2.50B | 2.50B | 4.38B | 0.00B | 4.38B | 4.38B | 4.38B | 4.38B | 4.38B | 4.38B | 4.38B | 4.38B | 4.38B | 4.38B | 4.38B |
|
Long-Term Deferred Tax
|
| | | -0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.20B | | | | | | | | | | | | | | | | | | | |
|
Other Non-Current Assets
|
0.09B | 0.10B | 0.09B | 0.09B | 0.09B | 0.09B | 0.08B | 0.09B | 0.12B | 0.11B | 0.11B | 0.07B | 0.06B | 0.06B | 0.05B | 0.06B | 0.02B | 0.02B | 0.02B | 0.03B | 0.03B | 0.04B | 0.17B | 0.04B | 0.07B | 0.07B | 0.07B | 0.14B | 0.09B | 0.10B | 0.10B | 0.10B | 0.09B | 0.09B | 0.08B | 0.08B | 0.09B | 0.10B | 0.15B | 0.10B | 0.11B | 0.12B | 0.11B | 0.14B | 0.16B | 0.17B | 0.17B | 0.18B | 0.17B | 0.18B | 0.20B |
|
Non-Current Assets
|
4.52B | 4.71B | 4.92B | 5.15B | 5.25B | 5.39B | 5.44B | 5.54B | 12.30B | 12.35B | 12.37B | 12.29B | 12.28B | 12.14B | 12.08B | 11.86B | 12.84B | 13.00B | 12.80B | 13.12B | 13.59B | 14.16B | 14.84B | 15.52B | 16.39B | 17.11B | 17.44B | 17.16B | 14.81B | 14.74B | 14.61B | 14.42B | 14.24B | 14.09B | 13.98B | 13.44B | 13.39B | 13.17B | 16.89B | 17.20B | 17.39B | 17.73B | 18.05B | 18.48B | 18.87B | 19.40B | 19.88B | 20.44B | 20.72B | 21.31B | 21.90B |
|
Assets
|
5.15B | 5.41B | 5.73B | 6.05B | 6.06B | 6.33B | 6.49B | 6.42B | 13.37B | 13.31B | 13.37B | 13.21B | 13.00B | 13.00B | 13.06B | 12.87B | 13.65B | 13.92B | 14.00B | 14.39B | 14.75B | 15.60B | 16.57B | 16.94B | 17.57B | 18.32B | 18.92B | 18.82B | 16.03B | 15.97B | 16.05B | 15.88B | 15.65B | 15.41B | 15.97B | 15.21B | 15.30B | 15.33B | 19.39B | 19.56B | 19.03B | 19.46B | 20.19B | 20.67B | 20.85B | 21.26B | 21.90B | 22.73B | 22.80B | 23.51B | 24.17B |
|
Accounts Payables
|
0.62B | 0.60B | 0.68B | 0.76B | 0.75B | 0.81B | 0.80B | 0.64B | 0.74B | 0.69B | 0.69B | 0.65B | 0.54B | 0.70B | 0.71B | 0.84B | 0.87B | 0.89B | 1.02B | 1.19B | 1.03B | 1.67B | 2.09B | 1.74B | 1.68B | 1.30B | 1.33B | 0.95B | 0.87B | 0.61B | 0.62B | 0.83B | 0.95B | 1.03B | 1.65B | 1.40B | 1.80B | 1.90B | 1.81B | 1.45B | 1.26B | 1.17B | 1.58B | 1.57B | 1.71B | 1.69B | 1.47B | 2.01B | 1.89B | 1.73B | 1.58B |
|
Dividends payables
|
| | | | | | | | | | | 0.00B | | | 0.02B | | | | | | | | | | | | | 0.12B | | | 0.13B | | | | | | | | | | | | | | | | | | | | |
|
Payables
|
0.62B | 0.60B | 0.68B | 0.76B | 0.75B | 0.81B | 0.80B | 0.64B | 0.74B | 0.69B | 0.69B | 0.65B | 0.54B | 0.70B | 0.73B | 0.84B | 0.87B | 0.89B | 1.02B | 1.19B | 1.03B | 1.67B | 2.09B | 1.74B | 1.68B | 1.30B | 1.33B | 1.08B | 0.87B | 0.61B | 0.74B | 0.83B | 0.95B | 1.03B | 1.65B | 1.40B | 1.80B | 1.90B | 1.81B | 1.45B | 1.26B | 1.17B | 1.58B | 1.57B | 1.71B | 1.69B | 1.47B | 2.01B | 1.89B | 1.73B | 1.58B |
|
Accumulated Expenses
|
0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.05B | 0.05B | 0.06B | 0.06B | 0.07B | 0.08B | 0.07B | 0.07B | 0.06B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.06B | 0.09B | 0.08B | 0.08B | 0.09B | 0.12B | 0.09B | 0.18B | 0.11B | 0.14B | 0.10B | 0.19B | 0.20B | 0.18B | 0.24B | 0.27B | 0.20B | 0.26B | 0.29B | 0.29B | 0.19B | 0.28B | 0.29B | 0.28B | 0.30B | 0.25B | 0.32B | 0.34B | 0.16B | 0.31B | 0.28B |
|
Other Accumulated Expenses
|
0.03B | 0.01B | 0.02B | 0.02B | 0.01B | 0.01B | 0.01B | 0.02B | 0.02B | 0.05B | 0.03B | 0.02B | 0.02B | 0.04B | 0.01B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.04B | 0.04B | 0.02B | 0.02B | 0.01B | 0.06B | 0.02B | 0.02B | 0.02B | | | | | | | | | | | | | | | | | | | | | | |
|
Short term Debt
|
0.01B | 0.00B | 0.01B | 0.01B | 0.01B | 0.01B | 0.00B | 0.00B | | | | | | | 0.00B | 0.28B | 0.54B | 0.50B | 0.53B | 0.01B | 0.30B | 0.18B | 0.29B | 1.03B | 0.32B | 0.31B | 0.26B | 0.38B | 0.28B | 0.26B | 0.26B | 0.37B | 0.28B | 0.37B | 0.35B | 0.16B | 0.28B | 0.41B | 0.77B | 0.83B | 0.74B | 0.59B | 0.60B | 0.62B | 0.55B | 0.60B | 0.65B | 0.39B | 0.66B | 0.77B | 0.69B |
|
Current Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.02B | 0.03B | 0.04B | 0.04B | 0.04B | 0.05B | 0.05B | 0.05B | 0.05B | 0.06B | 0.06B | 0.06B | 0.09B |
|
Current Taxes
|
| | | 0.01B | 0.03B | 0.02B | 0.03B | 0.01B | 0.02B | 0.03B | 0.04B | 0.01B | 0.02B | 0.03B | 0.05B | 0.02B | 0.02B | 0.04B | 0.06B | 0.03B | 0.03B | 0.06B | 0.09B | 0.05B | 0.04B | 0.06B | 0.08B | 0.06B | 0.04B | | 0.09B | | | | | | | | | | | | | | | | | | | | |
|
Current Deferred Revenue
|
| | | | | | | 0.00B | | | | 0.03B | | | | 0.07B | 0.07B | 0.07B | 0.07B | 0.14B | 0.14B | 0.13B | 0.18B | 0.18B | 0.17B | 0.17B | | 0.17B | | | | 0.17B | | | | 0.17B | | | 0.20B | 0.20B | 0.20B | 0.20B | 0.20B | 0.25B | 0.12B | 0.12B | 0.12B | 0.12B | | | |
|
Curent Deferred Tax Liability
|
0.00B | 0.01B | 0.00B | 0.00B | | | 0.00B | | 0.05B | 0.03B | 0.03B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities
|
0.63B | 0.61B | 0.69B | 0.77B | 0.76B | 0.82B | 0.80B | 0.83B | 0.98B | 0.85B | 0.86B | 0.87B | 0.69B | 0.94B | 0.95B | 1.17B | 1.42B | 1.40B | 1.63B | 1.62B | 1.38B | 1.95B | 2.56B | 2.80B | 2.04B | 1.66B | 1.67B | 1.87B | 1.20B | 1.32B | 1.38B | 1.78B | 1.76B | 2.10B | 2.87B | 2.30B | 2.91B | 3.15B | 3.39B | 3.07B | 2.47B | 2.32B | 2.68B | 2.76B | 2.81B | 2.89B | 2.63B | 3.17B | 3.20B | 3.18B | 2.95B |
|
Capital Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 0.03B | 0.03B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.01B | 0.01B | 0.01B | 0.02B | 0.04B | 0.19B | 0.21B | 0.22B | 0.24B | 0.24B | 0.23B | 0.24B | 0.24B | 0.24B | 0.24B | 0.24B | 0.27B |
|
Non-Current Debt
|
2.52B | 2.73B | 2.87B | 2.99B | 2.89B | 3.05B | 3.14B | 2.89B | 5.84B | 5.80B | 5.94B | 5.72B | 4.92B | 4.78B | 4.73B | 4.61B | 4.21B | 3.94B | 4.37B | 4.70B | 5.06B | 5.39B | 5.68B | 5.63B | 7.12B | 6.64B | 7.28B | 7.44B | 7.64B | 7.58B | 7.65B | 7.39B | 7.09B | 6.60B | 6.43B | 6.43B | 6.96B | 7.05B | 10.43B | 10.70B | 11.44B | 11.81B | 12.32B | 12.33B | 12.51B | 12.97B | 13.60B | 13.79B | 15.55B | 16.08B | 16.74B |
|
Preferred Stock Liabilities
|
| | | | | | | | | | | | 0.17B | 0.18B | 0.19B | 0.19B | 0.20B | 0.20B | 0.21B | 0.22B | 0.22B | 0.23B | 0.24B | 0.25B | 0.25B | 0.26B | 0.27B | 0.28B | 0.29B | 0.30B | 0.31B | 0.45B | 0.75B | 0.75B | 0.75B | 0.75B | 0.75B | | | | | | | | | | | | | | |
|
Minority Interest
|
1.66B | 1.76B | 1.82B | 1.94B | 2.05B | 2.09B | 2.19B | 2.37B | 4.99B | 5.08B | 5.00B | 0.08B | 0.55B | 0.56B | 0.57B | 0.07B | 0.48B | 0.47B | 0.55B | 0.60B | 0.87B | 1.03B | 1.19B | 1.39B | 1.58B | 3.40B | 3.50B | 3.52B | 3.35B | 3.35B | 3.38B | 3.25B | 3.23B | 3.21B | 3.21B | 3.17B | 2.32B | 2.33B | 2.35B | 2.32B | 1.86B | 1.86B | 1.87B | 1.87B | 1.87B | 1.88B | 1.88B | 1.83B | 0.12B | 0.12B | 0.13B |
|
Liabilities from Discontinued Operations
|
| | | | | | | | | | | | | | | | | | | | | | 0.00B | | | | | 0.01B | | | 0.00B | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability
|
0.13B | 0.12B | 0.14B | 0.14B | 0.14B | 0.14B | 0.14B | 0.14B | 0.13B | 0.13B | 0.16B | 0.18B | 1.12B | 1.08B | 1.14B | 0.94B | 0.95B | 0.85B | 0.73B | 0.48B | 0.51B | 0.52B | 0.49B | 0.53B | 0.51B | 0.51B | 0.53B | 0.43B | 0.20B | 0.13B | 0.13B | 0.15B | 0.16B | 0.12B | 0.08B | 0.14B | 0.09B | 0.21B | 0.30B | 0.33B | 0.30B | 0.41B | 0.42B | 0.54B | 0.60B | 0.68B | 0.79B | 0.87B | 0.90B | 1.08B | 1.23B |
|
Operating Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | 0.05B | 0.05B | | 0.05B | | | | 0.05B | | | | 0.03B | | | 0.06B | 0.03B | 0.03B | 0.04B | 0.04B | 0.06B | 0.08B | 0.08B | 0.08B | 0.09B | | | |
|
Other Non-Current Liabilities
|
0.06B | 0.06B | 0.06B | 0.05B | 0.07B | 0.07B | 0.07B | 0.06B | 0.08B | 0.08B | 0.08B | 0.07B | 0.16B | 0.16B | 0.16B | 0.06B | 0.69B | 0.59B | 0.50B | 0.05B | 0.59B | 0.21B | 0.27B | 0.06B | 0.30B | 0.30B | 0.31B | 0.07B | 0.30B | 0.31B | 0.31B | 0.07B | 0.30B | 0.30B | 0.29B | 0.07B | 0.30B | 0.29B | 0.37B | 0.10B | 0.35B | 0.36B | 0.36B | 0.42B | 0.30B | 0.31B | 0.34B | 0.39B | 0.38B | 0.39B | 0.39B |
|
Total Non-Current Liabilities
|
-0.06B | -0.06B | -0.06B | -0.05B | -0.07B | -0.07B | -0.07B | -0.06B | -0.08B | -0.08B | -0.08B | -0.07B | -0.16B | -0.16B | -0.16B | -0.06B | -0.69B | -0.59B | -0.50B | -0.05B | -0.59B | -0.21B | -0.27B | -0.06B | -0.30B | -0.30B | -0.31B | -0.07B | -0.30B | -0.31B | -0.31B | -0.07B | -0.30B | -0.30B | -0.29B | -0.07B | -0.30B | -0.29B | -0.37B | -0.10B | -0.35B | -0.36B | -0.36B | -0.42B | -0.30B | -0.31B | -0.34B | -0.39B | -0.38B | -0.39B | -0.39B |
|
Total Debt
|
2.53B | 2.73B | 2.87B | 3.00B | 2.90B | 3.06B | 3.14B | 2.89B | 5.84B | 5.80B | 5.94B | 5.72B | 4.92B | 4.78B | 4.73B | 4.88B | 4.75B | 4.44B | 4.90B | 4.71B | 5.36B | 5.57B | 5.97B | 6.66B | 7.44B | 6.95B | 7.54B | 7.82B | 7.92B | 7.84B | 7.91B | 7.76B | 7.37B | 6.98B | 6.79B | 6.60B | 7.25B | 7.46B | 11.20B | 11.54B | 12.18B | 12.40B | 12.92B | 12.95B | 13.06B | 13.57B | 14.25B | 14.17B | 16.21B | 16.85B | 17.43B |
|
Common Equity
|
1.80B | 1.88B | 1.97B | 2.09B | 2.20B | 2.24B | 2.35B | 2.54B | 6.41B | 6.49B | 6.38B | 6.25B | 5.88B | 5.84B | 5.88B | 5.72B | 6.17B | 6.94B | 6.55B | 6.76B | 6.96B | 7.25B | 7.27B | 7.47B | 7.34B | 8.94B | 8.82B | 8.44B | 6.37B | 6.27B | 6.21B | 5.90B | 5.52B | 5.40B | 5.40B | 5.18B | 4.02B | 4.40B | 4.73B | 4.98B | 4.41B | 4.54B | 4.38B | 4.61B | 4.58B | 4.35B | 4.46B | 4.42B | 2.57B | 2.71B | 2.83B |
|
Shareholder's Equity
|
1.80B | 1.88B | 1.97B | 2.09B | 2.20B | 2.24B | 2.35B | 2.54B | 6.41B | 6.49B | 6.38B | 6.25B | 5.88B | 5.84B | 5.88B | 5.72B | 6.17B | 6.94B | 6.55B | 6.76B | 6.96B | 7.25B | 7.27B | 7.47B | 7.34B | 8.94B | 8.82B | 8.44B | 6.37B | 6.27B | 6.21B | 5.90B | 5.52B | 5.40B | 5.40B | 5.18B | 4.02B | 4.40B | 4.73B | 4.98B | 4.41B | 4.54B | 4.38B | 4.61B | 4.58B | 4.35B | 4.46B | 4.42B | 2.57B | 2.71B | 2.83B |
|
Liabilities and Shareholders Equity
|
5.15B | 5.41B | 5.73B | 6.05B | 6.06B | 6.33B | 6.49B | 6.42B | 13.37B | 13.31B | 13.37B | 13.21B | 13.00B | 13.00B | 13.06B | 12.87B | 13.65B | 13.92B | 14.00B | 14.39B | 14.75B | 15.60B | 16.57B | 16.94B | 17.57B | 18.32B | 18.92B | 18.82B | 16.03B | 15.97B | 16.05B | 15.88B | 15.65B | 15.41B | 15.97B | 15.21B | 15.30B | 15.33B | 19.39B | 19.56B | 19.03B | 19.46B | 20.19B | 20.67B | 20.85B | 21.26B | 21.90B | 22.73B | 22.80B | 23.51B | 24.17B |
|
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 | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | -0.01B | 0.01B | 0.01B | 0.01B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.02B | 0.02B | 0.02B | 0.01B | 0.02B | 0.02B | 0.03B | 0.03B |
|
Retained Earnings
|
-0.02B | -0.00B | 0.01B | 0.02B | 0.02B | 0.03B | 0.03B | 0.03B | 0.01B | 0.02B | 0.01B | 0.03B | 0.04B | -0.03B | -0.04B | -0.19B | -0.25B | -0.19B | -0.36B | -0.08B | -0.05B | 0.06B | -0.13B | -0.13B | -0.17B | -0.18B | -0.23B | -0.34B | -2.08B | -2.00B | -1.93B | -1.89B | -1.75B | -1.69B | -1.51B | -1.82B | -1.73B | -1.14B | -0.94B | -0.63B | -0.13B | 0.20B | 0.31B | 0.49B | 0.65B | 0.78B | 1.00B | 1.19B | 1.30B | 1.71B | 1.97B |