|
Cash & Equivalents
|
1.47B | 1.66B | 1.44B | 1.85B | 1.75B | 1.32B | 1.36B | 1.09B | 1.25B | 1.05B | 1.65B | 1.22B | 0.99B | 1.20B | 1.13B | 1.06B | 1.92B | 1.84B | 1.37B | 1.43B | 1.86B | 1.54B | 1.89B | 1.59B | 1.59B | 2.04B | 1.08B | 1.39B | 2.67B | 1.83B | 1.91B | 1.28B | 1.05B | 1.29B | 1.85B | 1.27B | 1.05B | 1.60B | 1.81B | 1.27B | 1.06B | 1.05B | 1.25B | 0.83B | 1.13B | 2.71B | 2.60B | 1.80B | 1.18B | 1.11B | 1.19B | 0.96B | 0.91B | 0.79B | 1.27B | 0.97B | 1.08B | 0.83B | 0.75B | 1.05B | 0.93B | 1.14B | 0.95B | 1.02B | 1.41B | 1.06B | 0.81B | 1.27B |
|
Short-term Investments
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.33B | 0.33B | 0.06B | 0.09B | 0.09B | 0.09B | 0.09B | 0.09B | 0.09B | 0.09B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | | | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | | | | 0.25B |
|
Cash & Current Investments
|
1.47B | 1.66B | 1.44B | 1.85B | 1.75B | 1.32B | 1.36B | 1.09B | 1.25B | 1.05B | 1.65B | 1.22B | 0.99B | 1.20B | 1.13B | 1.06B | 1.92B | 1.84B | 1.37B | 1.43B | 1.86B | 1.54B | 1.89B | 1.59B | 1.59B | 2.04B | 1.08B | 1.39B | 2.67B | 2.16B | 2.24B | 1.34B | 1.14B | 1.38B | 1.94B | 1.36B | 1.14B | 1.69B | 1.90B | 1.33B | 1.12B | 1.11B | 1.31B | 0.89B | 1.19B | 2.77B | 2.66B | 1.86B | 1.24B | 1.16B | 1.24B | 1.01B | 0.95B | 0.83B | 1.31B | 1.02B | 1.08B | 0.83B | 0.77B | 1.07B | 0.94B | 1.16B | 0.97B | 1.04B | 1.41B | 1.06B | 0.81B | 1.52B |
|
Receivables - Net
|
0.05B | 0.63B | 0.73B | 0.67B | 1.22B | 1.25B | 1.30B | 1.18B | 1.27B | 1.43B | 1.42B | 1.40B | 1.33B | 1.50B | 1.58B | 1.33B | 1.51B | 1.47B | 1.47B | 1.41B | 1.54B | 1.67B | 1.64B | 1.61B | 1.56B | 1.51B | 1.51B | 1.36B | 1.35B | 1.37B | 1.35B | 1.26B | 1.28B | 1.36B | 1.43B | 1.49B | 1.57B | 1.63B | 1.79B | 1.75B | 1.67B | 1.81B | 1.65B | 1.59B | 1.67B | 1.39B | 1.56B | 1.50B | 1.61B | 1.67B | 1.68B | 1.72B | 1.96B | 2.05B | 2.05B | 1.89B | 1.96B | 1.83B | 1.93B | 2.07B | 2.16B | 2.12B | 2.04B | 1.89B | 1.97B | 1.92B | 1.92B | 1.86B |
|
Receivables
|
0.05B | 0.63B | 0.73B | 0.67B | 1.22B | 1.25B | 1.30B | 1.18B | 1.27B | 1.43B | 1.42B | 1.40B | 1.33B | 1.50B | 1.58B | 1.33B | 1.51B | 1.47B | 1.47B | 1.41B | 1.54B | 1.67B | 1.64B | 1.61B | 1.56B | 1.51B | 1.51B | 1.36B | 1.35B | 1.37B | 1.35B | 1.26B | 1.28B | 1.36B | 1.43B | 1.49B | 1.57B | 1.63B | 1.79B | 1.75B | 1.67B | 1.81B | 1.65B | 1.59B | 1.67B | 1.39B | 1.56B | 1.50B | 1.61B | 1.67B | 1.68B | 1.72B | 1.96B | 2.05B | 2.05B | 1.89B | 1.96B | 1.83B | 1.93B | 2.07B | 2.16B | 2.12B | 2.04B | 1.89B | 1.97B | 1.92B | 1.92B | 1.86B |
|
Inventory
|
0.45B | 0.51B | 0.49B | 0.47B | 0.51B | | 0.50B | 0.53B | 0.58B | 0.63B | 0.61B | 0.61B | 0.68B | 0.65B | 0.68B | 0.66B | 0.66B | 0.65B | 0.68B | 0.65B | 0.70B | 0.74B | 0.74B | 0.71B | 0.74B | 0.76B | 0.74B | 0.74B | 0.72B | 0.66B | 0.69B | 0.72B | 0.76B | 0.73B | 0.74B | 0.75B | 0.81B | 0.77B | 0.79B | 0.74B | 0.78B | 0.78B | 0.77B | 0.75B | 0.69B | 0.67B | 0.65B | 0.64B | 0.66B | 0.69B | 0.66B | 0.62B | 0.73B | 0.79B | 0.79B | 0.74B | 0.73B | 0.74B | 0.77B | 0.74B | 0.77B | 0.81B | 0.78B | 0.77B | 0.75B | 0.77B | 0.78B | 0.79B |
|
Current Deferred Tax Assets
|
0.29B | 0.28B | 0.30B | 0.34B | 0.35B | | 0.36B | 0.26B | 0.31B | 0.32B | 0.30B | 0.31B | 0.31B | 0.32B | 0.29B | 0.26B | 0.25B | 0.24B | 0.23B | 0.27B | 0.26B | 0.24B | 0.22B | 0.28B | 0.25B | 0.23B | 0.22B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets
|
-0.02B | 0.27B | 0.27B | 0.35B | 0.28B | | 0.39B | 0.37B | 0.27B | 0.27B | 0.23B | 0.19B | 0.25B | 0.29B | 0.26B | 0.30B | 0.31B | 0.33B | 0.32B | 0.22B | 0.32B | 0.32B | 0.30B | 0.49B | 0.33B | 0.43B | 0.40B | 0.65B | 0.34B | 0.37B | 0.32B | 0.28B | 0.41B | 0.41B | 0.34B | 0.40B | 0.38B | 0.39B | 0.34B | 0.33B | 0.38B | 0.39B | 0.34B | 0.22B | 0.25B | 0.26B | 0.26B | 0.21B | 0.21B | 0.25B | 0.23B | 0.20B | 0.24B | 0.30B | 0.25B | 0.30B | 0.30B | 0.35B | 0.34B | 0.26B | 0.32B | 0.42B | 0.37B | 0.32B | 0.42B | 0.43B | 0.39B | 0.39B |
|
Current Assets
|
3.02B | 3.35B | 3.22B | 3.68B | 4.11B | | 3.91B | 3.43B | 3.68B | 3.70B | 4.21B | 3.73B | 3.56B | 3.96B | 3.95B | 3.61B | 4.65B | 4.54B | 4.06B | 3.99B | 4.68B | 4.50B | 4.78B | 4.40B | 4.48B | 4.98B | 3.94B | 4.13B | 5.08B | 4.57B | 4.60B | 3.60B | 3.59B | 3.87B | 4.45B | 4.01B | 3.90B | 4.49B | 4.82B | 4.16B | 3.95B | 4.09B | 4.07B | 3.46B | 3.80B | 5.08B | 5.13B | 4.21B | 3.72B | 3.76B | 3.81B | 3.55B | 3.88B | 3.98B | 4.41B | 3.95B | 4.06B | 3.75B | 3.81B | 4.15B | 4.19B | 4.50B | 4.15B | 4.02B | 4.54B | 4.18B | 3.90B | 4.55B |
|
Construction in Progress
|
0.90B | | | 0.97B | | 1.04B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Land & Improvements
|
4.86B | | | 4.89B | | 4.90B | 4.91B | 4.98B | 4.99B | 5.01B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Property, Plant & Equipment (Net)
|
35.86B | 36.76B | 37.12B | 37.20B | 37.30B | | 37.75B | 38.25B | 38.51B | 38.91B | 39.42B | 39.93B | 40.31B | 40.94B | 41.62B | 42.00B | 42.38B | 42.91B | 43.31B | 43.75B | 44.19B | 44.90B | 45.55B | 46.27B | 46.93B | 47.51B | 48.15B | 48.87B | 49.07B | 49.46B | 49.94B | 50.39B | 50.55B | 50.81B | 51.04B | 51.60B | 51.70B | 51.95B | 52.21B | 52.68B | 52.86B | 53.12B | 53.49B | 53.92B | 54.12B | 54.27B | 54.38B | 54.16B | 54.06B | 54.15B | 54.36B | 54.87B | 55.06B | 55.31B | 55.69B | 56.04B | 56.27B | 56.64B | 57.01B | 57.40B | 57.59B | 57.84B | 58.04B | 58.34B | 58.71B | 59.02B | 59.39B | 59.65B |
|
Long-Term Investments
|
0.95B | 0.99B | 1.01B | 1.04B | 1.04B | | 1.10B | 1.14B | 1.16B | 1.18B | 1.17B | 1.18B | 1.21B | 1.21B | 1.24B | 1.26B | 1.24B | 1.27B | 1.28B | 1.32B | 1.34B | 1.37B | 1.38B | 1.39B | 1.38B | 1.38B | 1.37B | 1.41B | 1.40B | 1.41B | 1.45B | 1.46B | 1.48B | 1.50B | 1.57B | 1.81B | 1.81B | 1.86B | 1.89B | 1.91B | 1.95B | 1.99B | 2.00B | 2.05B | 2.08B | 2.04B | 2.07B | 2.16B | 2.17B | 2.28B | 2.27B | 2.24B | 2.28B | 2.29B | 2.31B | 2.38B | 2.44B | 2.52B | 2.58B | 2.60B | 2.65B | 2.71B | 2.65B | 2.66B | 2.70B | 2.79B | 2.84B | 2.88B |
|
Long-Term Deferred Tax
|
| | | 10.71B | | | | -11.30B | | | | 1.46B | | | | 1.25B | | | | 0.81B | | | | 1.18B | | | | 1.19B | | | | 1.04B | | | | 0.52B | | | | 0.50B | | 0.02B | | 0.98B | | | | 1.07B | | | | 0.96B | | | | 0.88B | | | | 0.82B | | | | | | | | |
|
Other Non-Current Assets
|
0.38B | 0.45B | 0.34B | 0.27B | 0.26B | | 0.24B | 0.27B | 0.24B | 0.25B | 0.26B | 0.26B | 0.25B | 0.27B | 0.27B | 0.28B | 0.30B | 0.30B | 0.30B | 0.67B | 0.69B | 0.79B | 0.85B | 0.31B | 0.36B | 0.31B | 0.30B | 0.19B | 0.21B | 0.26B | 0.32B | 0.28B | 0.28B | 0.29B | 0.35B | 0.39B | 0.39B | 0.39B | 0.40B | 0.39B | 0.41B | 0.44B | 0.48B | 0.44B | 0.44B | 0.46B | 0.50B | 0.25B | 0.26B | 0.25B | 0.28B | 1.07B | 1.10B | 1.16B | 1.23B | 1.41B | 1.50B | 1.47B | 1.47B | 1.34B | 1.38B | 1.39B | 1.39B | 1.39B | 1.40B | 1.40B | 1.42B | 1.58B |
|
Non-Current Assets
|
37.18B | 38.20B | 38.47B | 38.50B | 38.60B | | 39.09B | 39.66B | 39.91B | 40.33B | 40.85B | 41.37B | 41.77B | 42.42B | 43.12B | 43.54B | 43.91B | 44.48B | 44.89B | 45.74B | 46.22B | 47.06B | 47.79B | 47.97B | 48.67B | 49.19B | 49.82B | 50.47B | 50.69B | 51.12B | 51.70B | 52.12B | 52.31B | 52.61B | 52.95B | 53.80B | 53.89B | 54.20B | 54.50B | 54.98B | 57.37B | 57.62B | 57.91B | 58.21B | 58.41B | 58.47B | 58.58B | 58.18B | 58.07B | 58.31B | 58.55B | 59.97B | 60.17B | 60.46B | 60.94B | 61.50B | 61.91B | 62.28B | 62.73B | 62.98B | 63.07B | 63.32B | 63.42B | 63.69B | 63.95B | 64.39B | 64.74B | 65.14B |
|
Assets
|
40.20B | 41.55B | 41.69B | 42.18B | 42.71B | | 43.00B | 43.09B | 43.59B | 44.03B | 45.07B | 45.10B | 45.34B | 46.37B | 47.07B | 47.15B | 48.56B | 49.03B | 48.96B | 49.73B | 50.90B | 51.56B | 52.57B | 52.37B | 53.15B | 54.18B | 53.76B | 54.60B | 55.77B | 55.69B | 56.30B | 55.72B | 55.90B | 56.48B | 57.40B | 57.81B | 57.79B | 58.69B | 59.31B | 59.15B | 61.32B | 61.71B | 61.98B | 61.67B | 62.22B | 63.55B | 63.71B | 62.40B | 61.79B | 62.07B | 62.36B | 63.52B | 64.05B | 64.44B | 65.34B | 65.45B | 65.97B | 66.03B | 66.54B | 67.13B | 67.27B | 67.82B | 67.57B | 67.72B | 68.49B | 68.58B | 68.65B | 69.70B |
|
Accounts Payables
|
| 2.66B | 2.58B | 2.47B | 2.67B | | 2.53B | 2.71B | 2.77B | 2.97B | 3.08B | 3.11B | 3.13B | 3.14B | 3.16B | 2.92B | 3.06B | 3.09B | 2.96B | 3.09B | 3.56B | 3.32B | 3.37B | 3.30B | 2.97B | 2.98B | 2.99B | 2.61B | 2.88B | 2.69B | 2.85B | 2.88B | 3.12B | 2.88B | 2.93B | 3.14B | 2.85B | 2.92B | 3.06B | 3.16B | 3.56B | 3.37B | 3.17B | 3.09B | 3.13B | 3.29B | 2.86B | 3.10B | 3.31B | 3.25B | 3.28B | 3.58B | 3.90B | 3.67B | 4.03B | 3.84B | 3.62B | 3.50B | 3.58B | 3.68B | 3.80B | 3.56B | 3.71B | 3.83B | 4.00B | 3.93B | 3.70B | 3.49B |
|
Dividends payables
|
0.13B | | | 0.13B | | | | 0.18B | | | | 0.28B | 0.28B | 0.28B | 0.28B | 0.32B | 0.32B | 0.32B | 0.36B | 0.36B | 0.41B | 0.40B | 0.44B | 0.44B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Payables
|
0.13B | 2.66B | 2.58B | 2.60B | 2.67B | | 2.53B | 2.90B | 2.77B | 2.97B | 3.08B | 3.39B | 3.42B | 3.42B | 3.44B | 3.24B | 3.38B | 3.41B | 3.32B | 3.44B | 3.96B | 3.72B | 3.81B | 3.74B | 2.97B | 2.98B | 2.99B | 2.61B | 2.88B | 2.69B | 2.85B | 2.88B | 3.12B | 2.88B | 2.93B | 3.14B | 2.85B | 2.92B | 3.06B | 3.16B | 3.56B | 3.37B | 3.17B | 3.09B | 3.13B | 3.29B | 2.86B | 3.10B | 3.31B | 3.25B | 3.28B | 3.58B | 3.90B | 3.67B | 4.03B | 3.84B | 3.62B | 3.50B | 3.58B | 3.68B | 3.80B | 3.56B | 3.71B | 3.83B | 4.00B | 3.93B | 3.70B | 3.49B |
|
Accumulated Expenses
|
| | | 0.35B | | | 0.35B | 0.36B | 0.36B | 0.40B | 0.36B | 0.36B | 0.37B | 0.37B | 0.37B | 0.21B | 0.38B | 0.38B | 0.38B | 0.21B | 0.08B | 0.08B | 0.08B | 0.25B | 0.07B | 0.06B | 0.06B | 0.18B | 0.06B | 0.06B | 0.06B | 0.18B | 0.07B | 0.07B | 0.07B | 0.19B | 0.07B | 0.07B | 0.07B | 0.21B | 0.07B | 0.06B | 0.06B | 0.37B | 0.06B | 0.07B | 0.06B | 0.34B | 0.34B | 0.34B | 0.34B | 0.06B | | 0.07B | 0.08B | 0.94B | 0.08B | 0.10B | 0.10B | 0.53B | 0.51B | 0.56B | 0.60B | | | | | |
|
Other Accumulated Expenses
|
12.66B | | | 0.48B | | | 0.53B | 0.55B | 0.47B | 0.55B | 0.60B | 0.62B | 0.50B | 0.50B | 0.56B | 0.56B | 0.52B | 0.57B | 0.55B | 0.58B | 0.55B | 0.61B | 0.65B | 0.64B | 0.55B | 0.59B | 0.64B | 0.55B | 0.49B | 0.55B | 0.59B | 0.57B | 0.58B | 0.63B | 0.66B | 0.67B | 0.59B | 0.57B | 0.58B | 0.57B | 0.51B | 0.55B | 0.62B | 0.54B | 0.49B | 0.45B | 0.52B | 0.59B | 0.58B | 0.61B | 0.69B | 0.40B | 0.66B | 0.72B | 0.48B | 0.43B | 0.42B | 0.41B | 0.39B | 0.46B | 0.48B | 0.45B | 0.45B | | | | | |
|
Short term Debt
|
0.14B | 0.17B | 0.17B | 0.21B | 0.24B | | 0.66B | 0.24B | 0.18B | 0.18B | 0.64B | 0.21B | 0.77B | 0.78B | 0.71B | 0.20B | 0.55B | 0.73B | 0.69B | 0.70B | 0.63B | 0.46B | 0.46B | 0.46B | 0.42B | 0.43B | 0.52B | 0.59B | 0.40B | 0.41B | 0.41B | 0.76B | 0.72B | 0.53B | 0.90B | 0.80B | 1.89B | 1.46B | 1.47B | 1.47B | 1.70B | 2.30B | 1.42B | 1.26B | 1.51B | 1.99B | 1.98B | 1.07B | 1.56B | 1.11B | 1.83B | 2.17B | 1.56B | 2.33B | 1.68B | 1.68B | 2.59B | 1.75B | 1.72B | 1.42B | 0.73B | 0.73B | 1.65B | 1.43B | 2.23B | 2.52B | 1.52B | 1.52B |
|
Current Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.42B | 0.44B | 0.38B | 0.36B | 0.33B | 0.32B | 0.31B | 0.32B | 0.29B | 0.30B | 0.31B | | | | | 0.33B | | 0.35B | 0.36B | 0.35B | 0.32B | 0.32B | 0.35B | | | | | |
|
Current Taxes
|
| | | 0.22B | | | 0.27B | 0.34B | 0.46B | 0.42B | 0.57B | 0.48B | 0.70B | 0.51B | 0.61B | 0.37B | 0.58B | 0.41B | 0.41B | 0.49B | 0.88B | 0.51B | 0.56B | 0.41B | 0.68B | 0.48B | 0.56B | 0.43B | 0.76B | 0.47B | 0.59B | 0.47B | 0.90B | 0.52B | 0.56B | 0.55B | 0.64B | 0.58B | 0.64B | 0.69B | 0.93B | 0.64B | 0.58B | 0.50B | 0.75B | 0.97B | 0.55B | 0.64B | 0.97B | 0.77B | 0.74B | | | | | 0.63B | | 0.56B | 0.70B | 0.69B | 1.02B | 0.52B | 0.76B | | | | | |
|
Total Current Liabilities
|
2.68B | 2.83B | 2.75B | 2.68B | 2.91B | | 3.19B | 2.95B | 2.95B | 3.15B | 3.72B | 3.32B | 3.90B | 3.92B | 3.87B | 3.12B | 3.61B | 3.83B | 3.65B | 3.79B | 4.19B | 3.78B | 3.83B | 3.76B | 3.39B | 3.41B | 3.51B | 3.21B | 3.29B | 3.10B | 3.26B | 3.64B | 3.85B | 3.41B | 3.83B | 3.94B | 4.75B | 4.37B | 4.53B | 4.63B | 5.26B | 5.67B | 4.59B | 4.35B | 4.64B | 5.28B | 4.84B | 4.17B | 4.87B | 4.36B | 5.11B | 5.74B | 5.46B | 6.00B | 5.71B | 5.52B | 6.21B | 5.25B | 5.30B | 5.11B | 4.53B | 4.29B | 5.37B | 5.25B | 6.22B | 6.45B | 5.22B | 5.01B |
|
Capital Leases
|
| | | | | | | | | | | | | | 0.23B | 0.29B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Debt
|
9.06B | 9.82B | 9.62B | 9.64B | 9.48B | | 9.06B | 9.00B | 9.02B | 8.76B | 8.77B | 8.70B | 8.07B | 8.64B | 8.77B | 8.80B | 9.31B | 9.08B | 8.76B | 8.87B | 9.54B | 10.38B | 11.04B | 10.95B | 11.88B | 12.91B | 12.80B | 13.61B | 14.79B | 14.78B | 15.21B | 14.25B | 14.31B | 15.23B | 15.93B | 16.14B | 15.70B | 21.36B | 20.94B | 20.93B | 23.41B | 22.95B | 24.31B | 23.94B | 26.36B | 26.44B | 26.08B | 25.66B | 25.12B | 27.70B | 27.56B | 27.56B | 30.68B | 29.67B | 31.74B | 31.65B | 31.19B | 31.56B | 31.15B | 31.16B | 31.20B | 31.16B | 29.76B | 29.77B | 30.61B | 30.29B | 30.29B | 30.29B |
|
Pension
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.62B | | | | 0.52B | | | | 0.36B | | | | 0.37B | | | | | | | | |
|
Non-Current Deferred Tax Liability
|
10.32B | 10.49B | 10.60B | 11.04B | 11.12B | | 11.48B | -12.76B | 11.79B | 12.02B | 12.29B | 13.52B | 12.51B | 12.65B | 12.86B | 14.10B | 13.29B | 13.48B | 13.74B | 14.16B | 14.23B | 14.30B | 14.42B | 15.58B | 14.77B | 14.91B | 15.06B | 16.43B | 15.40B | 15.59B | 15.77B | 17.03B | 16.16B | 16.33B | 16.52B | 11.46B | 11.05B | 11.11B | 11.27B | 11.80B | 11.41B | 11.57B | 11.74B | 12.97B | 12.09B | 12.17B | 12.33B | 13.31B | 12.31B | 12.39B | 12.50B | 13.63B | 12.74B | 12.78B | 12.87B | 13.91B | 13.08B | 13.07B | 13.10B | 13.95B | 13.15B | 13.17B | 13.20B | 13.91B | 13.14B | 13.03B | 13.33B | 14.15B |
|
Operating Leases
|
0.01B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.08B | 2.05B | 1.92B | 1.47B | 1.67B | 1.64B | 1.60B | 2.05B | 1.17B | 1.26B | 1.26B | 2.10B | 1.29B | 1.29B | 1.30B | 1.86B | 1.23B | 1.22B | 1.24B | 1.25B | 1.02B | 0.99B | 0.93B | 0.93B | 0.76B | 0.83B | 0.76B | 1.01B |
|
Other Non-Current Liabilities
|
2.49B | 2.39B | 2.30B | 2.02B | 1.99B | | 1.84B | 1.81B | 1.79B | 1.79B | 1.72B | 2.14B | 2.11B | 2.09B | 2.02B | 2.25B | 2.21B | 2.12B | 2.03B | 1.68B | 1.67B | 1.66B | 1.72B | 2.06B | 2.04B | 1.96B | 1.80B | 1.84B | 1.81B | 1.80B | 1.78B | 1.90B | 1.86B | 1.90B | 1.96B | 1.93B | 1.91B | 1.94B | 1.93B | 1.87B | 1.83B | 1.73B | 1.77B | 1.79B | 1.79B | 1.89B | 1.97B | 2.08B | 2.07B | 2.07B | 2.01B | 1.95B | 1.98B | 1.98B | 1.97B | 1.78B | 1.80B | 1.75B | 1.74B | 1.71B | 1.71B | 1.72B | 1.73B | 1.73B | 1.71B | 1.72B | 1.74B | 1.76B |
|
Total Non-Current Liabilities
|
22.06B | 23.14B | 22.96B | 23.36B | 23.50B | | 23.73B | 23.51B | 23.75B | 23.93B | 24.78B | 24.38B | 24.47B | 25.20B | 25.50B | 25.03B | 26.21B | 26.38B | 26.16B | 26.83B | 27.96B | 28.46B | 29.30B | 29.12B | 30.05B | 31.23B | 31.37B | 32.05B | 33.48B | 33.47B | 34.24B | 33.88B | 34.31B | 34.96B | 36.28B | 31.02B | 31.49B | 36.84B | 36.74B | 36.85B | 41.74B | 41.81B | 42.19B | 41.76B | 44.43B | 45.21B | 44.54B | 43.36B | 43.47B | 45.70B | 46.43B | 47.41B | 50.17B | 49.75B | 51.63B | 51.50B | 51.72B | 51.09B | 50.80B | 50.63B | 49.89B | 49.61B | 49.26B | 49.10B | 50.74B | 50.60B | 49.60B | 49.47B |
|
Total Liabilities
|
24.55B | 25.53B | 25.26B | 25.38B | 25.50B | -17.32B | 25.57B | 25.32B | 25.54B | 25.72B | 26.50B | 26.52B | 26.58B | 27.29B | 27.52B | 27.28B | 28.42B | 28.50B | 28.18B | 28.51B | 29.63B | 30.12B | 31.02B | 31.18B | 32.09B | 33.19B | 33.16B | 33.90B | 35.30B | 35.27B | 36.02B | 35.79B | 36.18B | 36.86B | 38.25B | 32.95B | 33.40B | 38.78B | 38.67B | 38.72B | 43.58B | 43.54B | 43.96B | 43.55B | 46.23B | 47.10B | 46.52B | 45.44B | 45.54B | 47.77B | 48.44B | 49.36B | 52.15B | 51.73B | 53.60B | 53.29B | 53.51B | 52.84B | 52.54B | 52.34B | 51.60B | 51.33B | 50.99B | 50.83B | 52.45B | 52.32B | 51.34B | 51.23B |
|
Total Debt
|
9.20B | 9.99B | 9.79B | 9.85B | 9.72B | | 9.72B | 9.24B | 9.20B | 8.94B | 9.41B | 8.91B | 8.84B | 9.42B | 9.49B | 9.00B | 9.86B | 9.81B | 9.46B | 9.58B | 10.18B | 10.84B | 11.51B | 11.41B | 12.30B | 13.34B | 13.32B | 14.20B | 15.19B | 15.19B | 15.61B | 15.01B | 15.03B | 15.76B | 16.83B | 16.94B | 17.59B | 22.81B | 22.41B | 22.39B | 25.11B | 25.25B | 25.73B | 25.20B | 27.88B | 28.43B | 28.06B | 26.73B | 26.68B | 28.81B | 29.39B | 29.73B | 32.24B | 32.01B | 33.42B | 33.33B | 33.78B | 33.30B | 32.88B | 32.58B | 31.93B | 31.89B | 31.41B | 31.19B | 32.84B | 32.81B | 31.81B | 31.81B |
|
Common Equity
|
15.52B | 16.02B | 16.29B | 16.80B | 17.21B | 17.32B | 17.44B | 17.76B | 18.05B | 18.31B | 18.57B | 18.58B | 18.75B | 19.09B | 19.55B | 19.88B | 20.14B | 20.52B | 20.77B | 21.23B | 21.27B | 21.44B | 21.55B | 21.19B | 21.06B | 20.99B | 20.60B | 20.70B | 20.48B | 20.42B | 20.28B | 19.93B | 19.72B | 19.61B | 19.15B | 24.86B | 24.39B | 19.91B | 20.64B | 20.42B | 17.74B | 18.17B | 18.02B | 18.13B | 15.99B | 16.45B | 17.20B | 16.96B | 16.25B | 14.30B | 13.92B | 14.16B | 11.90B | 12.71B | 11.74B | 12.16B | 12.45B | 13.19B | 14.00B | 14.79B | 15.66B | 16.49B | 16.58B | 16.89B | 16.04B | 16.26B | 17.30B | 18.47B |
|
Shareholder's Equity
|
15.52B | 16.02B | 16.29B | 16.80B | 17.21B | 17.32B | 17.44B | 17.76B | 18.05B | 18.31B | 18.57B | 18.58B | 18.75B | 19.09B | 19.55B | 19.88B | 20.14B | 20.52B | 20.77B | 21.23B | 21.27B | 21.44B | 21.55B | 21.19B | 21.06B | 20.99B | 20.60B | 20.70B | 20.48B | 20.42B | 20.28B | 19.93B | 19.72B | 19.61B | 19.15B | 24.86B | 24.39B | 19.91B | 20.64B | 20.42B | 17.74B | 18.17B | 18.02B | 18.13B | 15.99B | 16.45B | 17.20B | 16.96B | 16.25B | 14.30B | 13.92B | 14.16B | 11.90B | 12.71B | 11.74B | 12.16B | 12.45B | 13.19B | 14.00B | 14.79B | 15.66B | 16.49B | 16.58B | 16.89B | 16.04B | 16.26B | 17.30B | 18.47B |
|
Liabilities and Shareholders Equity
|
40.20B | 41.55B | 41.69B | 42.18B | 42.71B | | 43.00B | 43.09B | 43.59B | 44.03B | 45.07B | 45.10B | 45.34B | 46.37B | 47.07B | 47.15B | 48.56B | 49.03B | 48.96B | 49.73B | 50.90B | 51.56B | 52.57B | 52.37B | 53.15B | 54.18B | 53.76B | 54.60B | 55.77B | 55.69B | 56.30B | 55.72B | 55.90B | 56.48B | 57.40B | 57.81B | 57.79B | 58.69B | 59.31B | 59.15B | 61.32B | 61.71B | 61.98B | 61.67B | 62.22B | 63.55B | 63.71B | 62.40B | 61.79B | 62.07B | 62.36B | 63.52B | 64.05B | 64.44B | 65.34B | 65.45B | 65.97B | 66.03B | 66.54B | 67.13B | 67.27B | 67.82B | 67.57B | 67.72B | 68.49B | 68.58B | 68.65B | 69.70B |
|
Treasury Shares
|
| | | 0.00B | | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.01B | 0.00B | 0.00B | 0.00B | 0.03B | 0.01B | 0.01B | 0.01B | 0.03B | 0.01B | 0.01B | 0.01B | 0.03B | 0.01B | 0.01B | 0.01B | 0.04B | 0.01B | 0.01B | 0.01B | 0.04B | 0.01B | 0.01B | 0.01B | 0.04B | 0.01B | 0.03B | 0.00B | 0.06B | 0.02B | 0.00B | 0.01B | 0.04B | 0.01B | | 0.00B | 0.02B | 0.01B | 0.01B | 0.01B | 0.47B | 0.08B | 0.00B | 0.01B | 0.50B | 0.00B | 0.00B | | 0.50B | | 0.00B | 0.00B | 0.01B | 0.03B | 0.01B | | 0.01B |
|
Retained Earnings
|
14.04B | 14.37B | 14.75B | 15.03B | 15.41B | | 16.57B | 17.15B | 17.61B | 18.16B | 18.83B | -1.05B | -1.05B | -1.06B | -1.01B | -1.19B | -1.17B | -1.15B | -1.14B | -0.75B | -0.73B | -0.71B | -0.71B | -1.21B | -1.22B | -1.21B | -1.21B | -1.20B | -1.21B | -1.20B | -1.19B | -1.27B | -1.25B | -1.22B | -1.17B | -1.14B | -1.42B | -1.43B | -1.39B | -1.42B | -1.38B | -1.30B | -1.30B | 48.60B | -1.33B | -1.37B | -1.35B | 51.33B | 52.02B | 53.12B | 54.09B | 55.05B | 55.94B | 56.96B | 58.05B | 58.89B | 59.72B | 60.50B | 61.23B | 62.09B | 62.94B | 63.82B | 64.68B | 65.63B | 66.45B | 67.53B | 68.50B | 69.53B |