|
Cash & Equivalents
|
1.31B | 2.23B | 3.48B | 1.00B | 1.00B | 1.00B | 1.21B | 0.65B | 0.76B | 0.68B | 0.67B | 0.64B | 0.65B | 0.65B | 0.66B | 0.56B | 0.55B | 0.54B | 0.65B | 0.88B | 0.84B | 0.85B | 0.85B | 0.43B | 0.40B | 1.48B | 0.44B | 0.64B | 0.62B | 0.96B | 1.32B | 0.76B | 0.77B | 0.76B | 1.19B | 0.86B | 0.86B | 0.98B | 1.20B | 0.34B | 0.34B | 0.65B | 0.50B | 1.02B | 1.00B | 1.36B | 1.52B | 1.17B | 1.21B | 1.84B | 2.29B | 0.53B | 0.53B | 0.84B | 1.15B | 0.46B | 2.85B | 2.87B | 1.47B | 2.70B | 2.73B | 2.69B | 7.32B | 0.57B | 1.37B | 1.42B | 1.31B |
|
Short-term Investments
|
| | | | | | | | | | | 0.35B | | | | 0.26B | | | | | | | | | | | | | | -10.17B | 10.06B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.54B | | | | |
|
Cash & Current Investments
|
1.31B | 2.23B | 3.48B | 1.00B | 1.00B | 1.00B | 1.21B | 0.65B | 0.76B | 0.68B | 0.67B | 0.99B | 0.65B | 0.65B | 0.66B | 0.82B | 0.55B | 0.54B | 0.65B | 0.88B | 0.84B | 0.85B | 0.85B | 0.43B | 0.40B | 1.48B | 0.44B | 0.64B | 0.62B | -9.21B | 11.38B | 0.76B | 0.77B | 0.76B | 1.19B | 0.86B | 0.86B | 0.98B | 1.20B | 0.34B | 0.34B | 0.65B | 0.50B | 1.02B | 1.00B | 1.36B | 1.52B | 1.17B | 1.21B | 1.84B | 2.29B | 0.53B | 0.53B | 0.84B | 1.15B | 0.46B | 2.85B | 2.87B | 1.47B | 2.70B | 2.73B | 2.69B | 11.86B | 0.57B | 1.37B | 1.42B | 1.31B |
|
Receivables - Net
|
1.07B | 0.89B | 0.83B | 0.97B | 0.91B | 1.10B | 1.12B | 1.27B | 1.25B | 1.17B | 1.19B | 1.07B | 1.07B | 0.99B | 0.88B | 1.06B | 1.02B | 1.03B | 0.88B | 1.07B | 1.38B | 1.03B | 1.18B | 1.16B | 1.15B | 1.14B | 1.11B | 1.04B | 0.16B | 1.18B | 1.36B | 1.56B | 1.60B | 1.57B | 2.25B | 1.99B | 1.75B | 1.64B | 1.66B | 1.92B | 1.66B | 1.54B | 1.48B | 1.83B | 1.75B | 1.40B | 1.54B | 1.66B | 2.12B | 2.22B | 2.07B | 2.45B | 2.55B | 3.00B | 2.73B | 2.67B | 2.34B | 2.33B | 2.66B | 1.78B | 3.13B | 2.94B | 2.58B | 1.87B | 1.80B | 1.84B | 1.80B |
|
Receivables - Other
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 1.86B | | | 1.83B | 1.79B | | | | | 2.58B | 4.83B | 7.07B | 0.12B | 2.53B | 4.85B | 7.19B | 1.10B | 2.44B | 4.56B | 7.05B | 1.02B | 1.13B | 1.17B | 1.21B | 0.19B | 1.17B | 1.28B | 1.33B | 1.40B | 1.24B | 1.10B | 1.15B | 1.02B | 1.27B | 1.19B | 1.18B | 1.04B | 1.02B | 1.03B | 1.13B |
|
Receivables
|
1.07B | 0.89B | 0.83B | 0.97B | 0.91B | 1.10B | 1.12B | 1.27B | 1.25B | 1.17B | 1.19B | 1.07B | 1.07B | 0.99B | 0.88B | 1.06B | 1.02B | 1.03B | 0.88B | 1.07B | 1.38B | 1.03B | 1.18B | 1.16B | 1.15B | 1.14B | 1.11B | 2.89B | 0.16B | 1.18B | 3.19B | 3.35B | 1.60B | 1.57B | 2.25B | 1.99B | 4.33B | 6.47B | 8.73B | 2.04B | 4.19B | 6.39B | 8.68B | 2.94B | 4.19B | 5.96B | 8.60B | 2.68B | 3.24B | 3.38B | 3.28B | 2.64B | 3.72B | 4.27B | 4.06B | 4.07B | 3.57B | 3.43B | 3.81B | 2.80B | 4.40B | 4.13B | 3.77B | 2.91B | 2.82B | 2.87B | 2.93B |
|
Inventory
|
0.48B | 0.49B | 0.49B | 0.51B | 0.46B | 0.45B | 0.45B | 0.42B | 0.40B | 0.43B | 0.43B | 0.24B | 0.24B | 0.23B | 0.21B | 0.23B | 0.23B | 0.22B | 0.23B | 0.24B | 0.21B | 0.23B | 0.25B | 0.26B | 0.23B | 0.23B | 0.24B | 0.24B | 0.03B | 0.31B | 0.33B | 0.28B | 0.29B | 0.29B | 0.31B | 0.30B | 0.30B | 0.31B | 0.29B | 0.33B | 0.31B | 0.33B | 0.36B | 0.34B | 0.32B | 0.35B | 0.38B | 0.48B | 0.53B | 0.62B | 0.59B | 0.57B | 0.76B | 0.82B | 0.83B | 0.69B | 0.73B | 0.78B | 0.92B | 0.57B | 0.82B | 0.74B | 0.77B | 0.53B | 0.54B | 0.59B | 0.61B |
|
Prepaid Assets
|
| | | | | | | | | | | 1.09B | | 0.02B | | 1.01B | | 0.04B | | 0.81B | | | | 0.90B | | | | 1.00B | | | | 0.68B | | | | 0.54B | | | | 0.89B | | | | 0.47B | | | | 0.68B | | | | 1.36B | | | | 1.59B | | | | 1.04B | | | | 0.96B | | | |
|
Current Assets
|
| | | 3.17B | | | 3.44B | 3.24B | | 2.75B | 3.01B | 3.04B | | | | 2.85B | | | | 3.00B | | | | 2.74B | | | | 2.94B | 0.95B | | | 6.06B | | | | 3.68B | | | | 3.89B | | 4.24B | 6.27B | 5.80B | 6.69B | 4.11B | 3.85B | 3.99B | 1.31B | 1.61B | 1.99B | 5.89B | 1.51B | 1.32B | 1.61B | 5.40B | 1.72B | 1.75B | 2.13B | 8.35B | 2.00B | 1.65B | 1.85B | 4.10B | 1.19B | 1.56B | 1.73B |
|
Construction in Progress
|
| | | | | | | | | | | | | | | 0.03B | | | | 0.54B | -0.09B | -0.27B | -0.46B | 1.13B | -0.13B | -0.27B | -0.36B | 1.36B | -0.05B | -0.12B | -0.17B | 1.57B | -0.03B | -0.07B | -0.11B | 0.47B | -0.03B | -0.09B | -0.18B | 0.80B | -0.12B | -0.28B | -0.43B | 1.30B | -0.09B | -0.09B | -0.09B | 0.18B | 0.16B | 0.24B | 0.24B | 0.03B | -0.01B | -0.02B | -0.03B | 0.07B | -0.06B | -0.08B | -0.09B | 0.17B | -0.01B | -0.02B | -0.03B | 0.12B | -0.00B | -0.01B | -0.01B |
|
Property, Plant & Equipment (Net)
|
30.41B | 30.59B | 32.29B | 32.88B | 34.11B | 35.10B | 35.55B | 36.24B | 36.11B | 36.23B | 37.75B | 31.72B | | | | 34.02B | | | | 35.85B | | | | 36.79B | | | | 33.58B | 6.40B | 35.01B | | 40.84B | | | | 45.09B | | | | 50.38B | | | | 49.61B | | | | 53.52B | | 54.66B | 55.04B | 55.68B | 55.64B | 56.95B | 57.53B | 55.95B | 57.30B | 58.07B | 59.98B | 51.01B | 60.83B | 61.16B | 61.71B | 55.48B | 54.36B | 50.12B | 51.75B |
|
Long-Term Investments
|
| | | | | | | | | -0.25B | -0.46B | 4.96B | -0.22B | -0.41B | -0.56B | 5.42B | -0.03B | -0.07B | -0.10B | 5.49B | -0.08B | -0.12B | -0.18B | 4.93B | -0.08B | 0.16B | 0.23B | 4.66B | 0.45B | 4.36B | 4.98B | 4.91B | 4.73B | 4.70B | 5.06B | 5.01B | 5.03B | 5.14B | 5.11B | 5.39B | 5.24B | 4.99B | 5.01B | 4.93B | 5.22B | 5.14B | 5.40B | 5.12B | 5.63B | 5.84B | 5.97B | 6.70B | 6.96B | 7.31B | 8.94B | 7.02B | 7.17B | 7.28B | 7.46B | 6.79B | 8.00B | 7.99B | 7.93B | 7.61B | 7.46B | 7.82B | 8.10B |
|
Goodwill
|
4.52B | 4.17B | 3.85B | 3.76B | 3.65B | 3.81B | 3.70B | 3.41B | 3.49B | 3.46B | 3.73B | 3.45B | 3.47B | 3.51B | 3.43B | 3.49B | 3.51B | 3.57B | 3.44B | 3.52B | 3.49B | 3.40B | 3.58B | 3.55B | 3.57B | 3.52B | 3.57B | 3.61B | 1.98B | 3.51B | 10.46B | 10.46B | 10.46B | 10.09B | 10.43B | 10.30B | 10.67B | 10.65B | 10.33B | 10.74B | 10.44B | 9.73B | 9.97B | 9.76B | 10.47B | 9.76B | 9.94B | 9.73B | 9.87B | 10.03B | 10.01B | 9.98B | 9.35B | 9.58B | 10.01B | 9.46B | 9.50B | 9.35B | 9.58B | 9.21B | 9.53B | 9.50B | 9.40B | 9.79B | 9.51B | 9.33B | 9.61B |
|
Intangibles
|
| | | 2.50B | 2.30B | 2.17B | 2.44B | 2.14B | 2.07B | 1.99B | 1.84B | 0.42B | 1.56B | 1.48B | 1.45B | 1.42B | | | | 1.86B | | | | 2.33B | | | | 2.32B | | | | 2.27B | | | | 1.17B | | | | 1.46B | | | | 1.64B | | | | | | | | | | | | | | | | | | | | | | | |
|
Goodwill & Intangibles
|
4.52B | 4.17B | 3.85B | 6.26B | 5.94B | 5.97B | 6.13B | 5.55B | 5.56B | 5.45B | 5.57B | 3.87B | 5.02B | 4.99B | 4.88B | 4.91B | 3.51B | 3.57B | 3.44B | 5.39B | 3.49B | 3.40B | 3.58B | 5.88B | 3.57B | 3.52B | 3.57B | 5.93B | 1.98B | 3.51B | 10.46B | 12.73B | 10.46B | 10.09B | 10.43B | 11.47B | 10.67B | 10.65B | 10.33B | 12.20B | 10.44B | 9.73B | 9.97B | 11.40B | 10.47B | 9.76B | 9.94B | 9.73B | 9.87B | 10.03B | 10.01B | 9.98B | 9.35B | 9.58B | 10.01B | 9.46B | 9.50B | 9.35B | 9.58B | 9.21B | 9.53B | 9.50B | 9.40B | 9.79B | 9.51B | 9.33B | 9.61B |
|
Long-Term Deferred Tax
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01B | | | | | | | |
|
Other Non-Current Assets
|
1.60B | 1.59B | 1.64B | 1.52B | 1.46B | 1.48B | 1.49B | 1.51B | 1.49B | 1.45B | 1.42B | 1.65B | 1.65B | 1.64B | 1.64B | 1.64B | 1.90B | 1.88B | 1.85B | 1.65B | 1.55B | 1.48B | 1.44B | 1.14B | 1.01B | 1.02B | 0.95B | 0.89B | 0.18B | 0.87B | 1.03B | 0.99B | 1.00B | 0.97B | 1.04B | 1.08B | 1.06B | 1.05B | 1.06B | 1.17B | 1.17B | 1.10B | 1.16B | 2.13B | 1.26B | 1.23B | 1.30B | 1.34B | 1.41B | 1.49B | 1.50B | 1.40B | 1.44B | 1.49B | 1.55B | 2.05B | 1.49B | 1.57B | 1.66B | 11.39B | 1.81B | 1.87B | 1.91B | 1.92B | 1.95B | 2.04B | 2.11B |
|
Non-Current Assets
|
| | | 40.67B | | | 43.18B | 107.29B | | 43.13B | 160.52B | 43.21B | | | | 45.93B | | | | 48.38B | | | | 48.80B | | | | 45.32B | -0.94B | | | 59.95B | | | | 64.09B | | | | 71.05B | | 69.32B | 69.20B | 16.56B | 73.72B | 69.30B | 72.59B | 20.68B | -1.31B | -1.61B | -1.99B | 23.93B | -1.51B | -1.32B | -1.61B | 27.78B | -1.72B | -1.75B | -2.13B | 30.31B | -2.00B | -1.65B | -1.85B | 32.10B | -1.19B | -1.56B | -1.73B |
|
Assets
|
0.22B | 0.21B | 0.23B | 43.84B | 0.32B | 0.20B | 46.62B | 110.53B | 175.00B | 45.89B | 163.53B | 46.25B | 0.31B | 0.22B | 0.17B | 48.78B | 0.16B | 0.14B | 0.14B | 51.38B | | | | 51.54B | | | | 48.26B | 0.01B | | | 66.01B | | | | 67.77B | | | | 74.94B | | 73.57B | 75.47B | 75.20B | 80.42B | 73.42B | 76.44B | 76.94B | | | | 82.68B | | | | 84.24B | | | | 91.84B | | | | 84.64B | | | |
|
Accounts Payables
|
2.06B | 2.30B | 2.35B | 2.19B | 2.60B | 2.10B | 2.16B | 2.27B | 1.96B | 1.88B | 2.23B | 2.30B | 2.14B | 1.98B | 1.88B | 2.37B | 1.96B | 1.92B | 1.70B | 2.05B | 2.21B | 2.16B | 2.49B | 2.55B | 2.31B | 2.09B | 2.02B | 1.99B | 0.48B | 2.06B | 2.89B | 2.89B | 2.87B | 3.02B | 3.26B | 3.19B | 2.93B | 3.09B | 3.29B | 4.10B | 3.53B | 3.23B | 3.68B | 3.44B | 3.76B | 3.03B | 3.17B | 2.93B | 3.40B | 3.73B | 3.96B | 4.05B | 4.49B | 4.63B | 6.01B | 5.27B | 4.43B | 4.16B | 5.20B | 3.16B | 5.15B | 4.61B | 4.68B | 3.79B | 3.13B | 3.16B | 3.55B |
|
Notes Payables
|
0.80B | 1.04B | 1.32B | 1.69B | 0.43B | -0.44B | 1.61B | 2.09B | 2.19B | -0.55B | 1.86B | 1.82B | -0.05B | 0.63B | -0.93B | 2.30B | -0.82B | 2.84B | -1.13B | 1.76B | -0.68B | 1.23B | 1.61B | 2.17B | 0.23B | 1.70B | -0.63B | 0.91B | 0.86B | 1.10B | -0.32B | 0.58B | 0.51B | 1.16B | 0.98B | 1.39B | 1.43B | 1.83B | 2.86B | 2.09B | 2.14B | 3.41B | 1.52B | 3.26B | 5.64B | 1.05B | 1.33B | 3.20B | 1.14B | 1.38B | 2.52B | 4.10B | 4.31B | 4.29B | 4.78B | 4.61B | 2.98B | 1.92B | 0.18B | | 0.28B | 1.14B | 0.31B | 0.28B | 1.07B | 1.75B | 1.74B |
|
Dividends payables
|
-0.24B | -0.49B | -0.75B | | | | | 1.58 | | 0.84 | 1.26 | 0.30B | 0.44 | 0.87 | 1.33 | 0.32B | 0.46 | 0.90 | 1.33 | | 0.44 | | | | 0.42 | 0.85 | | 0.29B | 0.41 | 0.88 | 1.30 | 0.39B | 0.47 | 0.93 | 1.50 | 0.46B | 0.55 | 0.49B | 1.58 | 0.51B | 0.53B | 0.53B | 0.54B | 0.56B | 0.58B | 0.56B | 0.58B | 0.61B | 0.68B | 0.70B | 0.69B | 0.70B | 0.71B | 0.70B | 0.71B | 0.69B | 0.71B | 0.72B | 0.73B | 0.72B | 0.75B | 0.74B | 0.74B | 0.63B | 0.63B | 0.65B | 0.65B |
|
Payables
|
2.63B | 2.85B | 2.92B | 3.88B | 3.04B | 1.66B | 3.77B | 4.36B | 4.15B | 1.34B | 4.10B | 4.42B | 2.10B | 2.61B | 0.95B | 4.98B | 1.13B | 4.76B | 0.57B | 3.81B | 1.53B | 3.39B | 4.10B | 4.72B | 2.53B | 3.78B | 1.38B | 3.19B | 1.33B | 3.16B | 2.57B | 3.87B | 3.38B | 4.18B | 4.24B | 5.04B | 4.36B | 5.41B | 6.15B | 6.70B | 6.20B | 7.18B | 5.74B | 7.26B | 9.98B | 4.64B | 5.08B | 6.74B | 5.23B | 5.81B | 7.17B | 8.84B | 9.51B | 9.62B | 11.50B | 10.57B | 8.12B | 6.80B | 6.11B | 3.88B | 6.18B | 6.49B | 5.74B | 4.69B | 4.82B | 5.56B | 5.94B |
|
Accumulated Expenses
|
0.40B | 0.41B | 0.34B | 0.38B | 0.32B | 0.37B | 0.33B | 0.37B | 0.34B | 0.35B | 0.35B | 0.36B | 0.36B | 0.36B | 0.35B | 0.37B | 0.35B | 0.37B | 0.32B | 0.37B | 0.34B | 0.35B | 0.35B | 0.37B | 0.34B | 0.37B | 0.34B | 0.39B | 0.04B | 0.45B | 0.42B | 0.45B | 0.41B | 0.45B | 0.43B | 0.48B | 0.44B | 0.50B | 0.46B | 0.49B | 0.46B | 0.44B | 0.46B | 0.46B | 0.47B | 0.46B | 0.49B | 0.46B | 0.46B | 0.46B | 0.46B | 0.46B | 0.46B | 0.49B | 0.53B | 0.49B | 0.54B | 0.54B | 0.62B | 0.67B | 0.67B | 0.63B | 0.64B | 0.59B | 0.57B | 0.59B | 0.60B |
|
Other Accumulated Expenses
|
0.02B | -0.02B | -0.01B | 0.02B | 0.06B | 0.08B | -0.06B | -0.01B | 0.60B | 0.03B | 0.11B | 0.64B | 0.02B | 0.03B | 0.02B | 0.72B | 0.01B | 0.03B | -0.04B | 0.53B | 0.00B | 0.03B | 0.02B | 0.11B | -0.04B | 0.02B | 0.02B | 0.00B | 0.00B | 0.00B | 0.02B | -0.00B | 0.01B | 0.01B | -0.01B | 0.20B | -0.10B | 0.05B | -0.12B | 0.24B | -0.01B | -0.03B | -0.03B | 0.27B | 0.09B | -0.05B | -0.03B | 0.31B | 0.01B | -0.05B | -0.08B | 0.26B | 0.03B | -0.05B | -0.07B | 0.29B | 0.06B | 0.04B | -0.04B | 0.25B | 0.01B | -0.04B | -0.02B | 0.36B | -0.00B | 0.01B | 0.15B |
|
Short term Debt
|
0.47B | 0.57B | 0.68B | 0.48B | 0.64B | 0.59B | 0.46B | 0.89B | 0.57B | 0.54B | 1.08B | 0.91B | 0.42B | 0.58B | 1.07B | 0.90B | 1.65B | 1.44B | 0.93B | 0.93B | 1.01B | 1.39B | 1.60B | 1.58B | 1.71B | 1.71B | 1.60B | 1.91B | 1.11B | 0.60B | 0.61B | 1.38B | 2.02B | 2.43B | 3.36B | 2.26B | 2.69B | 2.18B | 1.28B | 2.62B | 1.32B | 2.08B | 2.15B | 2.05B | 2.61B | 1.95B | 1.99B | 1.51B | 1.41B | 4.89B | 5.86B | 1.05B | 1.03B | 1.25B | 0.83B | 1.40B | 1.66B | 2.04B | 1.58B | 2.16B | 2.29B | 2.69B | 3.22B | 2.12B | 1.72B | 2.25B | 2.08B |
|
Current Leases
|
0.05B | 0.09B | 0.10B | -0.07B | 0.08B | -0.20B | -0.17B | -0.14B | 0.10B | 0.15B | 0.20B | 0.21B | 0.06B | 0.09B | 0.10B | 0.18B | 0.08B | 0.04B | 0.04B | | 0.05B | | | | 0.05B | 0.08B | | | 0.02B | 0.07B | 0.08B | | 0.05B | 0.09B | 0.10B | 0.12B | 0.04B | 0.11B | 0.13B | 0.24B | 0.12B | 0.20B | | | 0.07B | 0.13B | | | | | | | 0.22B | | | | 0.08B | | | 0.63B | 0.04B | 0.08B | 0.23B | 0.35B | 0.06B | 0.08B | 0.16B |
|
Current Taxes
|
0.06B | 0.11B | -0.06B | | 0.00B | 0.04B | -0.03B | | 0.09B | | -0.15B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Deferred Revenue
|
0.51B | 0.49B | 0.43B | 0.39B | 0.35B | 0.31B | 0.33B | 0.31B | 0.33B | 0.34B | 0.29B | 0.30B | 0.31B | 0.30B | 0.32B | 0.27B | 0.27B | 0.22B | 0.23B | 0.22B | 0.20B | 0.21B | 0.20B | 0.23B | 0.43B | 0.59B | 0.74B | 0.87B | 0.30B | 1.25B | 1.61B | 1.59B | 1.71B | 1.77B | 2.00B | 3.40B | 3.54B | 3.57B | 3.52B | 2.98B | 2.99B | 2.97B | 2.95B | 2.86B | 2.90B | 2.77B | 3.11B | 3.18B | 3.21B | 3.34B | 3.29B | 3.41B | 3.37B | 3.33B | 3.37B | 3.33B | 3.50B | 3.52B | 3.53B | 3.45B | 3.71B | 3.71B | 3.83B | 3.80B | 3.82B | 3.99B | 4.19B |
|
Total Current Liabilities
|
| | | 4.95B | | | 4.58B | 5.66B | | 4.55B | 5.63B | 5.40B | | | | 5.94B | | | | 5.11B | | | | 6.68B | | | | 5.52B | 0.51B | | | 5.76B | | | | 7.77B | | | | 9.81B | | 9.69B | 8.35B | 9.77B | 13.06B | 7.05B | 7.56B | 9.19B | | | | 10.35B | | | | 12.46B | | | | 8.68B | | | | 7.52B | | | |
|
Capital Leases
|
| | | 0.02B | | | | 0.02B | | | | 0.02B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Debt
|
18.66B | 17.55B | 16.73B | 16.19B | 15.58B | 17.26B | 17.93B | 17.03B | 16.75B | 16.80B | 17.03B | 17.32B | 17.95B | 17.66B | 17.97B | 18.18B | 18.14B | 17.82B | 19.32B | 20.87B | 20.88B | 19.96B | 20.59B | 1.59B | 20.81B | 19.99B | 20.67B | 21.66B | 2.73B | 30.38B | 33.20B | 28.72B | 27.32B | 23.26B | 24.25B | 25.09B | 24.52B | 26.81B | 26.80B | 27.66B | 26.96B | 26.25B | 27.57B | 25.97B | 25.97B | 26.97B | 27.68B | 26.78B | 31.31B | 29.12B | 27.88B | 29.62B | 29.19B | 31.37B | 31.37B | 29.21B | 34.21B | 34.30B | 39.33B | 36.71B | 37.56B | 35.93B | 40.76B | 32.20B | 31.98B | 31.28B | 32.23B |
|
Pension
|
0.00B | 0.00B | 0.00B | | 0.00B | 0.00B | 0.00B | -0.21B | | 0.01B | 0.01B | 0.31B | | | | 0.49B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Preferred Stock Liabilities
|
0.03B | -0.05B | -0.08B | 0.10B | -0.03B | -0.06B | -0.08B | 0.11B | -0.03B | -0.06B | -0.09B | -0.13B | -0.03B | -0.07B | -0.10B | -0.14B | -0.03B | -0.07B | -0.11B | -0.16B | -0.04B | -0.08B | -0.12B | -0.16B | -0.04B | -0.09B | -0.13B | -0.17B | -0.05B | -0.10B | -0.15B | -0.21B | -0.06B | -0.11B | -0.17B | -0.22B | -0.05B | -0.09B | -0.13B | -0.17B | -0.04B | -0.09B | -0.12B | -0.16B | -0.04B | -0.08B | -0.13B | -0.17B | -0.04B | -0.05B | -0.05B | -0.06B | -0.01B | -0.02B | -0.03B | -0.03B | -0.02B | -0.03B | -0.04B | -0.13B | -0.21B | -0.27B | -0.49B | -0.54B | -0.15B | -0.22B | -0.30B |
|
Minority Interest
|
0.01B | 0.05B | 0.00B | 1.17B | 0.00B | 0.05B | -0.00B | 16.73B | 16.90B | 17.07B | 17.33B | 1.43B | -0.05B | -0.10B | -0.14B | 1.44B | -0.05B | -0.09B | -0.14B | 1.54B | -0.08B | -0.13B | -0.18B | 1.39B | -0.05B | -0.08B | -0.12B | 0.29B | 4.02B | 0.17B | 15.69B | 0.36B | 0.11B | 0.19B | 0.27B | 1.46B | 20.73B | 21.13B | 21.35B | 1.25B | 22.29B | 22.43B | 23.15B | 1.24B | 24.05B | 23.41B | 24.17B | 1.29B | 24.89B | 26.04B | 25.73B | 0.10B | 25.91B | 25.61B | 27.43B | 0.09B | 25.57B | 25.19B | 25.09B | 6.95B | 22.34B | 22.02B | 22.33B | 7.71B | 19.30B | 19.86B | 19.95B |
|
Liabilities from Discontinued Operations
|
| | | | | | | | | | | | | | | | | | | | | | | | | | 0.06B | 0.03B | 0.09B | 0.05B | | 0.06B | 0.05B | | 0.01B | | | | | | | | | | | | | | | | | | | | | | | | | 2.91B | 0.00B | 0.00B | 0.00B | 0.20B | 0.08B | 0.00B | 0.00B |
|
Non-Current Deferred Tax Liability
|
| | | | | | | | | | | 3.51B | 3.66B | 3.73B | 3.87B | 4.05B | 3.97B | 4.00B | 4.01B | 4.38B | 4.37B | 4.48B | 4.73B | 4.28B | 4.50B | 4.65B | 4.62B | 3.85B | 1.40B | 4.04B | 5.63B | 7.70B | 5.85B | 5.99B | 6.43B | 5.71B | 4.37B | 4.42B | 4.46B | 6.06B | 4.51B | 4.46B | 4.31B | 5.77B | 4.35B | 4.11B | 4.35B | 5.81B | 3.89B | 4.27B | 4.30B | 5.78B | 4.91B | 5.10B | 5.33B | 6.30B | 5.92B | 6.06B | 6.29B | 5.56B | 6.29B | 5.68B | 5.77B | 6.33B | 5.02B | 5.22B | 5.48B |
|
Operating Leases
|
| | | 0.22B | | | | 0.24B | | | | 0.17B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.34B | | | | 0.37B | | | |
|
Other Non-Current Liabilities
|
0.17B | -0.27B | -0.29B | 0.59B | -0.22B | -0.21B | -0.43B | 0.38B | 0.01B | 0.04B | 0.14B | 0.91B | -0.04B | 0.08B | 0.08B | 0.89B | -0.02B | -0.16B | -0.26B | 0.63B | 0.04B | 0.07B | 0.13B | 0.93B | 0.14B | 0.17B | 0.18B | 0.94B | 0.04B | 0.02B | 0.01B | 0.89B | -0.06B | -0.19B | 0.13B | 0.57B | 0.09B | 0.07B | 0.06B | 0.76B | -0.02B | -0.06B | -0.12B | 1.22B | -0.11B | -0.16B | -0.27B | 1.13B | -0.24B | -0.33B | -0.37B | 0.84B | 0.05B | -0.08B | 0.05B | 0.75B | 0.10B | -0.09B | -0.03B | 0.73B | 0.01B | -0.10B | -0.09B | 0.75B | 0.05B | 0.69B | 0.69B |
|
Total Non-Current Liabilities
|
0.10B | 0.07B | 0.45B | -0.45B | 0.53B | 0.44B | 0.43B | -0.20B | 0.17B | 27.36B | 0.06B | -0.63B | 0.37B | 0.18B | 0.11B | 29.45B | 0.23B | 0.34B | 0.09B | 31.56B | -0.04B | -0.07B | -0.13B | 32.43B | -0.14B | -0.17B | -0.18B | 33.71B | -0.03B | -0.02B | -0.01B | 44.76B | 0.06B | 0.19B | -0.13B | 46.03B | -0.09B | -0.07B | -0.06B | 50.70B | 0.02B | 49.98B | 51.19B | 8.68B | 55.06B | 48.67B | 50.71B | 11.74B | 0.24B | 0.33B | 0.37B | 13.01B | -0.05B | 0.08B | -0.05B | 13.03B | -0.10B | 0.09B | 0.03B | 16.08B | -0.01B | 0.10B | 0.09B | 15.55B | -0.05B | -0.69B | -0.69B |
|
Total Liabilities
|
0.27B | -0.21B | 0.15B | 0.15B | 0.31B | 0.23B | | 0.18B | 0.18B | 27.40B | 0.20B | 0.28B | 0.33B | 0.26B | 0.20B | 30.34B | 0.21B | 0.18B | -0.16B | 32.19B | | | | 33.35B | | | | 34.65B | 0.01B | | | 45.65B | | | | 46.61B | | | | 51.46B | | 49.92B | 51.07B | 50.66B | 54.94B | 48.51B | 50.44B | 51.26B | | | | 56.19B | | | | 59.11B | | | | 63.19B | | | | 57.18B | | | |
|
Total Debt
|
19.13B | 18.11B | 17.41B | 16.66B | 16.21B | 17.84B | 18.38B | 17.92B | 17.33B | 17.34B | 18.11B | 18.23B | 18.37B | 18.25B | 19.05B | 19.09B | 19.79B | 19.26B | 20.25B | 21.80B | 21.89B | 21.35B | 22.19B | 3.17B | 22.52B | 21.70B | 22.26B | 23.57B | 3.84B | 30.98B | 33.80B | 30.10B | 29.33B | 25.69B | 27.61B | 27.35B | 27.22B | 28.99B | 28.07B | 30.28B | 28.28B | 28.32B | 29.72B | 28.02B | 28.58B | 28.92B | 29.67B | 28.29B | 32.73B | 34.01B | 33.74B | 30.67B | 30.22B | 32.62B | 32.20B | 30.60B | 35.87B | 36.34B | 40.91B | 38.87B | 39.85B | 38.63B | 43.98B | 34.31B | 33.71B | 33.53B | 34.31B |
|
Common Equity
|
| | | 1.38B | 0.30B | 0.59B | 0.99B | 11.59B | 0.43B | 0.82B | 1.22B | 11.74B | 0.37B | 0.65B | 1.04B | 12.18B | 0.46B | 0.83B | 1.30B | 11.58B | 0.39B | 0.80B | 1.25B | 10.75B | 0.33B | 0.70B | 0.99B | 9.07B | 0.20B | 0.52B | 0.50B | 19.48B | 0.52B | 1.19B | 1.80B | 21.17B | 0.61B | 1.24B | 1.97B | 23.48B | 0.79B | 1.65B | 2.27B | 24.54B | 0.89B | 1.81B | 2.59B | 25.37B | -0.81B | -0.00B | 0.64B | 26.49B | 0.31B | 1.03B | 1.67B | 25.13B | 0.99B | | | 28.65B | 0.91B | 1.62B | 2.71B | 27.46B | 0.70B | 1.35B | 1.82B |
|
Shareholder's Equity
|
-0.48B | 0.47B | -0.57B | | -0.80B | | | 11.59B | -0.01B | 18.49B | 18.82B | 11.74B | 18.24B | 18.16B | 18.49B | 12.18B | | | | 11.58B | | | | 10.75B | | | | 9.07B | 4.98B | | | 19.48B | | | | 21.17B | | | | 23.48B | | | | 24.54B | | | | 25.37B | | | | 26.49B | | | | 25.13B | | | | 28.65B | | | | 27.46B | | | |
|
Liabilities and Shareholders Equity
|
0.22B | 0.21B | 0.23B | 43.84B | 0.32B | 0.20B | 46.62B | 110.53B | 175.00B | 45.89B | 163.53B | 46.25B | 0.31B | 0.22B | 0.17B | 48.78B | 0.16B | 0.14B | 0.14B | 51.38B | | | | 51.54B | | | | 48.26B | 0.01B | | | 66.01B | | | | 67.77B | | | | 74.94B | | 73.57B | 75.47B | 75.20B | 80.42B | 73.42B | 76.44B | 76.94B | | | | 82.68B | | | | 84.24B | | | | 91.84B | | | | 84.64B | | | |
|
Retained Earnings
|
| | | | | | | -1.23B | | | | -1.42B | 4.66B | 4.59B | 4.71B | -1.46B | 4.78B | 4.74B | 4.81B | -0.89B | 4.69B | 4.81B | 4.93B | 4.82B | 4.45B | 4.52B | 4.28B | 2.07B | 1.89B | 2.00B | 1.84B | 0.85B | 0.84B | 0.93B | 1.06B | -1.36B | 1.47B | 1.57B | 1.77B | 2.10B | 2.34B | 2.64B | 2.70B | 3.00B | 3.25B | 3.52B | 3.77B | 4.12B | 2.44B | 2.93B | 2.80B | 2.99B | 2.57B | 2.55B | 2.44B | 0.70B | 0.87B | 0.35B | -0.51B | -2.20B | -2.06B | -2.08B | -1.74B | -3.75B | -3.59B | -4.14B | -4.38B |
|
Preferred Shares
|
| | | | | | | | | | | 1.20B | 1.22B | 1.21B | 1.23B | 1.24B | 1.80B | 1.77B | 1.75B | 1.73B | -0.18B | -0.18B | -0.18B | 1.99B | 2.02B | 2.03B | 1.91B | 1.87B | 1.82B | 2.32B | 2.30B | 2.98B | 3.01B | 2.96B | 3.17B | 3.13B | 3.15B | 3.09B | 3.04B | 3.02B | 2.99B | 2.97B | 3.02B | 3.01B | 2.97B | 2.87B | 2.99B | 3.05B | 3.14B | -0.41B | -0.40B | 2.77B | 2.75B | -0.78B | -0.77B | 1.84B | 1.85B | 1.86B | 1.86B | 1.84B | 1.85B | 1.83B | 1.83B | 1.79B | 1.74B | 1.80B | 1.82B |
|
Other Preferred Equity
|
| | | | | | | | | | | | | | | 1.16 | | | | 1.10 | | | | | | | | | | | | | | | | | | 0.41 | 0.61 | | 0.20 | 0.40 | 0.61 | | 0.18 | 0.35 | 0.55 | | 0.19 | 0.40 | 0.58 | | 0.19 | 0.38 | 0.56 | | 0.28 | 0.58 | 0.89 | | 0.32 | 0.63 | 0.94 | | 0.26 | 0.54 | 0.81 |
|
Treasury Shares
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | -0.22B | -0.01B | -0.01B | -0.01B | -0.01B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |