|
Cash & Equivalents
|
3.74B | 2.82B | 2.24B | 1.54B | 2.54B | 3.25B | 3.02B | 3.03B | 4.66B | 4.69B | 4.13B | 3.03B | 5.13B | 6.72B | 8.43B | 3.89B | 3.06B | 3.30B | 3.48B | 2.69B | 3.54B | 3.42B | 3.32B | 3.54B | 4.21B | 4.10B | 4.22B | 4.40B | 4.07B | 4.04B | 5.24B | 8.96B | 8.81B | 8.84B | 6.19B | 4.81B | 4.31B | 3.21B | 4.28B | 6.32B | 5.86B | 6.11B | 4.80B | 6.19B | 6.76B | 5.89B |
|
Short-term Investments
|
| 0.53B | 0.55B | 0.56B | 0.57B | 0.76B | 0.73B | 0.71B | 0.79B | 0.95B | 1.32B | 1.24B | 0.95B | 0.60B | 0.59B | 2.38B | 2.61B | 2.06B | 1.09B | 1.03B | 1.06B | 1.04B | 0.75B | 0.67B | 0.72B | 0.74B | 0.81B | 0.71B | 0.72B | 0.50B | 0.50B | 0.51B | 0.40B | 0.40B | 3.21B | 3.07B | 2.97B | 2.87B | 0.23B | 0.21B | 0.20B | 0.21B | 0.26B | 0.09B | | |
|
Cash & Current Investments
|
3.74B | 3.35B | 2.79B | 2.10B | 3.12B | 4.01B | 3.75B | 3.75B | 5.44B | 5.64B | 5.45B | 4.28B | 6.08B | 7.32B | 9.02B | 6.27B | 5.67B | 5.36B | 4.57B | 3.72B | 4.60B | 4.46B | 4.07B | 4.21B | 4.93B | 4.84B | 5.04B | 5.11B | 4.80B | 4.54B | 5.74B | 9.46B | 9.22B | 9.24B | 9.40B | 7.88B | 7.28B | 6.07B | 4.51B | 6.53B | 6.06B | 6.32B | 5.07B | 6.29B | 6.76B | 5.89B |
|
Receivables - Net
|
| 4.57B | 4.85B | 5.37B | 5.08B | 5.11B | 5.25B | 5.63B | 5.46B | 5.60B | 5.42B | 6.25B | 5.64B | 5.54B | 5.54B | 6.24B | 6.11B | 6.27B | 7.70B | 6.47B | 6.55B | 6.94B | 8.77B | 7.61B | 7.36B | 7.49B | 8.96B | 7.61B | 8.07B | 7.95B | 9.64B | 8.24B | 9.38B | 9.15B | 10.45B | 9.74B | 9.59B | 11.34B | 9.70B | 9.17B | 9.32B | 10.87B | 10.03B | 10.43B | 9.97B | 11.21B |
|
Receivables - Other
|
| | | | | | | | | | | | | | | | | | | | | | 0.17B | 0.17B | 0.25B | 0.25B | 0.23B | 0.17B | 0.17B | 0.26B | 0.27B | 0.22B | 0.30B | 0.37B | 0.27B | 0.25B | 0.23B | 0.24B | 0.27B | 0.25B | 0.23B | 0.31B | 0.28B | 0.27B | 0.28B | 0.28B |
|
Receivables
|
| 4.57B | 4.85B | 5.37B | 5.08B | 5.11B | 5.25B | 5.63B | 5.46B | 5.60B | 5.42B | 6.25B | 5.64B | 5.54B | 5.54B | 6.24B | 6.11B | 6.27B | 7.70B | 6.47B | 6.55B | 6.94B | 8.94B | 7.78B | 7.61B | 7.75B | 9.19B | 7.78B | 8.24B | 8.21B | 9.92B | 8.47B | 9.69B | 9.52B | 10.71B | 9.99B | 9.83B | 11.58B | 9.97B | 9.42B | 9.56B | 11.18B | 10.30B | 10.70B | 10.25B | 11.48B |
|
Inventory
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.94B | 0.90B | | | | | | | |
|
Current Deferred Tax Assets
|
| 0.63B | 0.70B | 0.58B | 0.56B | 0.55B | 0.66B | 0.66B | 0.69B | 0.66B | 0.63B | 0.61B | 0.64B | 0.59B | 0.57B | | | | | | | | 1.57B | 0.29B | 0.31B | 0.32B | 0.94B | 0.85B | 0.60B | 0.20B | | | | | | | | | | | | | | | | |
|
Prepaid Assets
|
| 1.31B | 0.92B | 0.67B | 0.78B | 0.81B | 0.71B | 1.20B | 0.70B | 0.70B | 0.96B | 1.15B | 1.12B | 1.25B | 1.21B | 1.40B | 1.34B | 1.22B | 0.95B | 1.30B | 1.24B | 1.51B | 1.30B | 1.52B | 1.27B | 1.34B | 1.28B | 1.33B | 1.37B | 1.49B | 1.81B | 1.80B | 1.78B | 1.70B | 2.03B | 1.97B | 2.51B | 2.12B | 1.21B | 2.06B | 2.01B | 2.33B | 2.14B | 2.13B | 2.25B | 1.95B |
|
Current Assets
|
33.64B | 10.18B | 9.57B | 9.28B | 10.06B | 11.02B | 10.76B | 11.57B | 12.62B | 12.95B | 12.63B | 12.28B | 13.47B | 14.70B | 16.34B | 13.91B | 13.12B | 12.85B | 13.85B | 11.49B | 12.39B | 12.91B | 15.72B | 13.62B | 13.87B | 13.99B | 16.21B | 14.90B | 14.84B | 14.18B | 17.10B | 19.39B | 20.23B | 19.93B | 21.73B | 19.44B | 19.25B | 19.41B | 16.18B | 18.82B | 17.26B | 19.31B | 17.09B | 18.85B | 18.98B | 19.05B |
|
Buildings
|
2.83B | | | 3.08B | | 3.08B | 3.10B | 3.10B | 3.14B | 3.14B | 3.08B | 0.02B | | | | | | | 0.19B | | | | 0.28B | | | | 0.27B | | | | | | | | | | | | | | | | | | | |
|
Construction in Progress
|
0.93B | | | 0.49B | | 0.19B | 0.21B | 0.27B | 0.39B | 0.42B | 0.42B | 0.30B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Land & Improvements
|
1.07B | | | 1.08B | | 1.07B | 1.08B | 1.08B | 1.09B | 1.09B | 1.12B | 1.11B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Property, Plant & Equipment (Net)
|
| 17.97B | 18.09B | 17.98B | 17.76B | 17.61B | 17.47B | 17.39B | 17.41B | 17.49B | 17.58B | 17.62B | 17.61B | 17.60B | 17.83B | 18.29B | 18.25B | 18.49B | 18.80B | 19.23B | 19.84B | 20.99B | 22.12B | 23.24B | 23.90B | 25.38B | 26.58B | 27.25B | 28.09B | 29.07B | 30.48B | 30.91B | 31.44B | 32.16B | 34.99B | 35.50B | 36.01B | 36.95B | 37.17B | 37.13B | 37.39B | 37.18B | 37.25B | 37.71B | 37.74B | 37.73B |
|
Long-Term Investments
|
| | | 0.53B | | | | 0.46B | 0.30B | 0.30B | 0.30B | 0.48B | 0.30B | 0.30B | 0.30B | 0.48B | 0.48B | 0.48B | 0.48B | 0.49B | 0.48B | 0.48B | 0.48B | 0.31B | 0.31B | 0.31B | 0.17B | 0.17B | 0.17B | 0.17B | 0.02B | 0.02B | 0.02B | 0.03B | | | | | | | | | | | | |
|
Goodwill
|
| 1.99B | 2.11B | 2.09B | 2.07B | 2.05B | 2.08B | 2.08B | 2.11B | 2.10B | 2.07B | 2.10B | 2.18B | 2.15B | 2.17B | 3.44B | 3.43B | 3.44B | 3.76B | 3.78B | 3.85B | 3.84B | 3.87B | 3.89B | 3.84B | 3.83B | 3.81B | 3.81B | 3.81B | 3.78B | 3.81B | 3.78B | 3.79B | 3.82B | 4.25B | 4.25B | 4.10B | 4.87B | 4.85B | 4.40B | 4.41B | 4.30B | 4.70B | 4.81B | 4.81B | 5.84B |
|
Intangibles
|
| 0.50B | 0.51B | 2.16B | 0.63B | 2.29B | 2.31B | 2.32B | 2.32B | 2.37B | 2.44B | 0.58B | 0.63B | 0.62B | 0.61B | 1.57B | 1.55B | 1.54B | 1.76B | 1.78B | 1.83B | 1.90B | 1.96B | 2.02B | 2.03B | 2.07B | 2.08B | 2.09B | 2.12B | 2.13B | 2.17B | 2.18B | 2.21B | 2.29B | 2.81B | 2.89B | 2.89B | 3.31B | 3.31B | 3.11B | 3.11B | 3.06B | 3.30B | 3.36B | 3.46B | 4.02B |
|
Goodwill & Intangibles
|
| 2.49B | 2.62B | 4.25B | 2.70B | 4.34B | 4.39B | 4.40B | 4.42B | 4.47B | 4.51B | 2.69B | 2.81B | 2.77B | 2.78B | 5.01B | 4.98B | 4.97B | 5.51B | 5.56B | 5.67B | 5.74B | 5.84B | 5.92B | 5.87B | 5.89B | 5.89B | 5.91B | 5.93B | 5.91B | 5.98B | 5.95B | 5.99B | 6.11B | 7.06B | 7.14B | 6.99B | 8.18B | 8.15B | 7.51B | 7.52B | 7.36B | 8.00B | 8.16B | 8.27B | 9.86B |
|
Long-Term Deferred Tax
|
| | | 0.05B | | | | 0.10B | | | | 3.91B | | | | 0.33B | 0.31B | 0.46B | 0.59B | 0.53B | 0.36B | 0.32B | 0.27B | 0.26B | 0.21B | 0.19B | 0.14B | 0.15B | 0.14B | 0.19B | 0.33B | 0.30B | 0.28B | 0.28B | 0.15B | 0.14B | 0.13B | 0.13B | 0.13B | 0.12B | 0.12B | 0.11B | 0.14B | 0.14B | 0.16B | 0.14B |
|
Other Non-Current Assets
|
| 1.52B | 1.57B | 1.07B | 1.65B | 1.64B | 1.67B | 1.50B | 1.28B | 1.47B | 1.81B | 1.21B | 1.76B | 1.81B | 1.80B | 1.15B | 1.19B | 1.09B | 0.45B | 0.46B | 0.45B | 0.45B | 0.45B | 0.28B | 0.28B | 0.28B | 0.14B | 0.14B | 0.14B | 0.14B | | 0.00B | 0.00B | 0.00B | 4.17B | 3.91B | 3.74B | 1.89B | 1.78B | 1.80B | 1.84B | 1.96B | 1.98B | 2.08B | 2.02B | 2.05B |
|
Non-Current Assets
|
0.13B | 22.36B | 22.64B | 22.27B | 22.44B | 22.25B | 22.15B | 21.74B | 21.98B | 22.20B | 22.61B | 21.30B | 22.49B | 22.48B | 22.72B | 25.26B | 25.22B | 25.49B | 26.70B | 26.89B | 27.33B | 28.45B | 29.86B | 30.84B | 31.35B | 32.70B | 33.81B | 37.16B | 37.94B | 39.10B | 40.75B | 41.51B | 41.83B | 42.48B | 50.46B | 50.91B | 51.03B | 51.44B | 51.45B | 50.59B | 51.00B | 50.76B | 51.38B | 52.07B | 52.41B | 54.05B |
|
Assets
|
33.77B | 32.54B | 32.21B | 31.88B | 32.50B | 33.27B | 32.91B | 33.60B | 34.59B | 35.15B | 35.24B | 34.70B | 35.96B | 37.18B | 39.06B | 39.17B | 38.34B | 38.34B | 40.55B | 38.38B | 39.72B | 41.36B | 45.57B | 44.46B | 45.22B | 46.69B | 50.02B | 52.06B | 52.79B | 53.28B | 57.86B | 60.90B | 62.06B | 62.41B | 72.19B | 70.35B | 70.28B | 70.86B | 67.63B | 69.42B | 68.26B | 70.07B | 68.47B | 70.92B | 71.39B | 73.09B |
|
Accounts Payables
|
| 1.52B | 1.49B | 1.77B | 1.79B | 1.71B | 1.84B | 1.97B | 2.02B | 2.08B | 1.97B | 2.30B | 2.00B | 2.05B | 1.86B | 2.04B | 2.40B | 2.29B | 3.04B | 2.40B | 2.65B | 2.81B | 3.93B | 3.50B | 3.79B | 3.69B | 5.19B | 3.91B | 4.29B | 4.22B | 5.55B | 4.78B | 5.27B | 5.61B | 6.30B | 6.08B | 5.97B | 6.34B | 5.40B | 5.30B | 5.41B | 6.30B | 5.45B | 6.04B | 5.78B | 6.63B |
|
Notes Payables
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.42B | 4.41B | 3.75B | 2.38B | | | | | | | | | | | | |
|
Payables
|
| 1.52B | 1.49B | 1.77B | 1.79B | 1.71B | 1.84B | 1.97B | 2.02B | 2.08B | 1.97B | 2.30B | 2.00B | 2.05B | 1.86B | 2.04B | 2.40B | 2.29B | 3.04B | 2.40B | 2.65B | 2.81B | 3.93B | 3.50B | 3.79B | 3.69B | 5.19B | 3.91B | 4.29B | 4.22B | 8.97B | 9.18B | 9.02B | 7.99B | 6.30B | 6.08B | 5.97B | 6.34B | 5.40B | 5.30B | 5.41B | 6.30B | 5.45B | 6.04B | 5.78B | 6.63B |
|
Accumulated Expenses
|
| 1.69B | 1.79B | 1.42B | 1.79B | 1.91B | 1.80B | 1.50B | 1.66B | 1.69B | 1.87B | 1.84B | 1.88B | 1.78B | 1.84B | 2.13B | 2.15B | 2.27B | 2.32B | 2.27B | 2.29B | 2.44B | 2.61B | 2.52B | 2.55B | 2.75B | 3.05B | 2.91B | 2.74B | 2.48B | 2.55B | 2.61B | 2.92B | 3.14B | 3.01B | 2.96B | 3.34B | 3.22B | 3.22B | 3.31B | 3.53B | 3.65B | 3.27B | 3.22B | 3.48B | 3.71B |
|
Other Accumulated Expenses
|
| 1.27B | 1.31B | 1.45B | 1.26B | 1.37B | 1.26B | 1.34B | 1.31B | 1.71B | 1.59B | 1.56B | 1.40B | 1.49B | 1.48B | 1.22B | 0.67B | 0.61B | 0.85B | 0.83B | 0.87B | 0.96B | 0.95B | 1.06B | 1.17B | 1.21B | 1.52B | 1.66B | 1.64B | 1.30B | 1.64B | 1.76B | 1.92B | 1.78B | 1.68B | 1.25B | 1.23B | 1.26B | 1.33B | 0.94B | 1.29B | 1.44B | 0.83B | 1.17B | 1.37B | 1.38B |
|
Short term Debt
|
3.35B | 2.02B | 1.40B | -0.85B | 1.41B | 1.64B | 0.99B | 0.35B | 1.55B | 1.37B | 1.31B | 0.03B | 0.92B | 1.91B | 3.86B | 3.87B | 2.82B | 3.82B | 3.68B | 4.30B | 3.82B | 4.55B | 4.01B | 2.68B | 2.59B | 3.20B | 2.81B | 2.79B | 2.95B | 2.16B | 3.42B | 4.41B | 3.75B | 2.38B | 2.33B | 1.41B | 2.24B | 3.35B | 1.16B | 2.01B | 1.61B | 1.84B | 1.86B | 0.92B | 0.93B | 0.61B |
|
Current Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 0.49B | 0.49B | 0.50B | 0.54B | 0.53B | 0.53B | 0.56B | 0.67B | 0.67B | 0.66B | 0.71B | 0.69B | 0.68B | 0.70B | 0.73B | 0.72B | 0.72B | 0.74B | 0.76B |
|
Current Taxes
|
| | | 0.26B | 0.35B | 0.29B | 0.13B | | 0.31B | | | 0.15B | 0.57B | 0.39B | 0.39B | 0.54B | 0.13B | 0.16B | | | | | | | | | | | | | | | | | | | | | | | | 0.70B | 0.96B | | | |
|
Curent Deferred Tax Liability
|
| | | 0.00B | | | | 0.03B | | | | 0.03B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities
|
| 7.16B | 6.77B | 6.24B | 7.37B | 7.69B | 6.80B | 5.90B | 7.61B | 7.62B | 7.51B | 6.51B | 7.54B | 8.40B | 10.29B | 11.10B | 9.96B | 10.89B | 11.73B | 11.41B | 11.08B | 12.17B | 12.89B | 11.15B | 11.49B | 12.22B | 14.09B | 13.21B | 13.63B | 12.84B | 15.41B | 15.85B | 16.27B | 15.46B | 16.26B | 14.69B | 15.82B | 17.68B | 14.70B | 15.09B | 15.08B | 16.44B | 15.66B | 14.24B | 14.55B | 15.62B |
|
Non-Current Debt
|
| 8.87B | 8.91B | 8.67B | 8.55B | 8.61B | 8.65B | 10.49B | 10.50B | 10.79B | 11.09B | 11.10B | 11.08B | 11.11B | 11.15B | 11.57B | 11.55B | 11.51B | 12.39B | 12.94B | 14.26B | 14.36B | 20.28B | 20.41B | 20.12B | 20.10B | 19.93B | 20.38B | 20.43B | 21.74B | 21.82B | 24.20B | 23.20B | 23.34B | 22.19B | 20.76B | 18.88B | 18.92B | 18.85B | 20.20B | 20.32B | 19.45B | 19.51B | 23.82B | 23.85B | 23.52B |
|
Pension
|
| 6.46B | 6.05B | 5.46B | 4.95B | 4.95B | 4.85B | 4.66B | 3.65B | 3.71B | 3.74B | 5.50B | 5.46B | 5.42B | 5.21B | 10.84B | 11.03B | 10.05B | 12.69B | 10.39B | 9.98B | 10.07B | 7.06B | 7.05B | 7.03B | 7.01B | 8.35B | 8.27B | 7.52B | 6.44B | 10.60B | 10.48B | 10.55B | 9.63B | 4.60B | 4.63B | 4.67B | 6.16B | 6.32B | 6.45B | 5.38B | 6.86B | 7.02B | 6.40B | 6.19B | 6.57B |
|
Minority Interest
|
| | 0.07B | 0.07B | 0.07B | 0.07B | 0.07B | 0.07B | 0.07B | 0.07B | 0.07B | 0.07B | 0.08B | 0.08B | 0.09B | 0.02B | 0.02B | 0.02B | 0.02B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.01B | 0.01B | 0.01B | 0.01B | 0.02B | 0.01B | 0.01B | 0.02B | 0.02B | 0.03B | 0.03B | 0.02B | 0.03B | 0.03B | 0.03B |
|
Liabilities from Discontinued Operations
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.37B | | | | | | |
|
Non-Current Deferred Tax Liability
|
| 0.82B | 0.93B | 1.29B | 1.49B | 1.43B | 1.50B | 1.87B | 2.02B | 2.17B | 2.39B | 1.90B | 1.87B | 1.78B | 1.33B | 0.10B | 0.07B | 0.07B | 0.11B | 0.11B | 0.10B | 0.07B | 0.76B | 0.84B | 0.97B | 1.07B | 1.62B | 1.76B | 1.95B | 1.89B | 1.63B | 1.79B | 1.92B | 2.15B | 4.34B | 4.42B | 4.60B | 7.60B | 3.83B | 3.84B | 3.76B | 7.47B | 3.60B | 3.49B | 3.58B | 7.65B |
|
Operating Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 2.58B | 2.51B | 2.56B | 2.93B | 3.02B | 3.00B | 3.03B | 4.21B | 4.35B | 4.32B | 4.46B | 4.38B | 4.24B | 4.31B | 4.37B | 4.22B | 4.17B | 4.43B | 4.46B |
|
Other Non-Current Liabilities
|
| 1.70B | 1.62B | 1.73B | 1.70B | 1.76B | 1.72B | 1.81B | 1.78B | 1.81B | 1.81B | 1.81B | 1.83B | 1.88B | 1.87B | 1.78B | 1.81B | 1.79B | 1.79B | 1.74B | 1.75B | 1.74B | 1.80B | 1.91B | 1.67B | 1.64B | 1.57B | 1.52B | 1.49B | 1.44B | 2.72B | 2.78B | 3.28B | 3.76B | 3.53B | 3.54B | 3.48B | 3.26B | 3.31B | 3.23B | 3.22B | 3.35B | 3.49B | 3.75B | 3.69B | 3.74B |
|
Total Non-Current Liabilities
|
| 24.05B | 23.55B | 20.82B | 18.11B | 18.44B | 17.58B | 21.18B | 22.14B | 22.63B | 23.07B | 22.77B | 23.70B | 24.47B | 26.75B | 31.30B | 30.30B | 30.16B | 33.87B | 31.64B | 32.53B | 33.89B | 37.92B | 35.58B | 35.89B | 36.67B | 40.44B | 42.29B | 42.19B | 41.80B | 46.03B | 48.98B | 48.75B | 47.53B | 48.60B | 46.77B | 47.62B | 46.54B | 43.63B | 49.13B | 48.16B | 49.98B | 49.29B | 51.39B | 51.86B | 53.10B |
|
Total Liabilities
|
| 25.75B | 25.16B | 22.55B | 19.81B | 20.20B | 19.30B | 22.99B | 23.92B | 24.43B | 24.88B | 24.57B | 25.53B | 26.35B | 28.62B | 33.07B | 32.12B | 31.96B | 35.66B | 33.38B | 34.28B | 35.63B | 39.72B | 37.49B | 37.56B | 38.31B | 42.01B | 43.81B | 43.68B | 43.24B | 48.75B | 51.76B | 52.02B | 51.29B | 52.14B | 50.31B | 51.10B | 49.80B | 46.95B | 52.37B | 51.38B | 53.33B | 52.78B | 55.15B | 55.54B | 56.84B |
|
Total Debt
|
3.35B | 10.88B | 10.30B | 7.82B | 9.95B | 10.25B | 9.64B | 10.85B | 12.06B | 12.16B | 12.40B | 11.13B | 12.00B | 13.02B | 15.01B | 15.44B | 14.37B | 15.33B | 16.07B | 17.24B | 18.07B | 18.91B | 24.29B | 23.09B | 22.71B | 23.30B | 22.74B | 23.17B | 23.38B | 23.90B | 25.24B | 28.60B | 26.95B | 25.72B | 24.52B | 22.18B | 21.12B | 22.26B | 20.01B | 22.20B | 21.93B | 21.28B | 21.37B | 24.74B | 24.78B | 24.13B |
|
Common Equity
|
| 6.79B | 7.05B | 9.34B | 12.69B | 13.07B | 13.60B | 10.60B | 10.68B | 10.72B | 10.36B | 10.13B | 10.43B | 10.83B | 10.45B | 6.09B | 6.22B | 6.38B | 4.88B | 5.00B | 5.45B | 5.73B | 5.85B | 6.97B | 7.67B | 8.38B | 8.01B | 8.25B | 9.11B | 10.04B | 9.11B | 9.14B | 10.03B | 11.12B | 20.05B | 20.04B | 19.18B | 21.05B | 20.68B | 17.05B | 16.88B | 16.74B | 15.68B | 15.78B | 15.85B | 16.25B |
|
Shareholder's Equity
|
| 6.79B | 7.05B | 9.34B | 12.69B | 13.07B | 13.60B | 10.60B | 10.68B | 10.72B | 10.36B | 10.13B | 10.43B | 10.83B | 10.45B | 6.09B | 6.22B | 6.38B | 4.88B | 5.00B | 5.45B | 5.73B | 5.85B | 6.97B | 7.67B | 8.38B | 8.01B | 8.25B | 9.11B | 10.04B | 9.11B | 9.14B | 10.03B | 11.12B | 20.05B | 20.04B | 19.18B | 21.05B | 20.68B | 17.05B | 16.88B | 16.74B | 15.68B | 15.78B | 15.85B | 16.25B |
|
Liabilities and Shareholders Equity
|
33.77B | 32.54B | 32.21B | 31.88B | 32.50B | 33.27B | 32.91B | 33.60B | 34.59B | 35.15B | 35.24B | 34.70B | 35.96B | 37.18B | 39.06B | 39.17B | 38.34B | 38.34B | 40.55B | 38.38B | 39.72B | 41.36B | 45.57B | 44.46B | 45.22B | 46.69B | 50.02B | 52.06B | 52.79B | 53.28B | 57.86B | 60.90B | 62.06B | 62.41B | 72.19B | 70.35B | 70.28B | 70.86B | 67.63B | 69.42B | 68.26B | 70.07B | 68.47B | 70.92B | 71.39B | 73.09B |
|
Treasury Shares
|
| 0.00B | 0.01B | 0.00B | 0.00B | 0.01B | 0.01B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.01B | 0.00B | | 0.00B | 0.02B | 0.00B | 0.00B | 0.01B | 0.00B | 0.00B | | -0.00B | 0.01B | 0.00B | -0.00B | | 0.01B | | | | 0.00B | | | 0.01B | 0.01B | | | 0.00B | 0.00B | 0.01B | 0.00B | 0.01B | 0.00B |
|
Retained Earnings
|
| 12.35B | 12.45B | -1.53B | -5.16B | -5.22B | -5.15B | -2.34B | -2.52B | -2.48B | -2.57B | -3.10B | -3.02B | -3.19B | -2.93B | -3.65B | -3.61B | -3.65B | -4.48B | -4.46B | -4.20B | -4.22B | -4.87B | -5.64B | -5.35B | -5.29B | -4.99B | -4.82B | -4.82B | -4.62B | -6.00B | -5.88B | -5.93B | -6.02B | 21.51B | 21.58B | 20.70B | 21.05B | 20.68B | 20.69B | 20.55B | 20.88B | 19.94B | 19.83B | 19.75B | 20.15B |