|
Cash & Equivalents
|
3.36B | 4.20B | 4.62B | 4.16B | 4.56B | 5.21B | 3.87B | 3.68B | 3.51B | 3.60B | 2.13B | 1.94B | 2.04B | 1.56B | 2.07B | 1.33B | 1.38B | 1.45B | 2.19B | 2.12B | 1.82B | 2.06B | 1.97B | 2.08B | 2.04B | 2.15B | 3.52B | 12.84B | 15.94B | 5.89B | 5.62B | 5.82B | 6.43B | 7.44B | 9.87B | 8.14B | 8.14B | 8.51B | 8.16B | 8.29B | 7.65B | 7.91B | 7.84B | 8.77B | 9.74B | 13.90B | 16.29B | 15.03B | 16.49B | 18.03B | 16.49B | 14.72B | 12.30B | 14.05B | 15.69B | 13.33B | 13.84B | 15.59B | 16.29B | 13.59B | 12.99B | 12.95B | 11.97B | 12.37B | 11.73B | 17.09B | 17.16B | 14.76B |
|
Short-term Investments
|
| 0.08B | 0.06B | 0.07B | 0.06B | 0.06B | 0.12B | 0.13B | 0.13B | 0.15B | 1.21B | 0.73B | 0.85B | 0.68B | 0.68B | 1.38B | 1.27B | 1.82B | 1.99B | 1.88B | 1.59B | 1.92B | 1.91B | 2.42B | 2.50B | 2.50B | 2.43B | 8.43B | 3.88B | 2.80B | 3.25B | 3.62B | 1.42B | 2.67B | 3.48B | 3.31B | 3.48B | 3.30B | 3.45B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash & Current Investments
|
3.36B | 4.28B | 4.68B | 4.23B | 4.62B | 5.26B | 3.99B | 3.82B | 3.64B | 3.75B | 3.34B | 2.68B | 2.89B | 2.24B | 2.75B | 2.71B | 2.65B | 3.27B | 4.18B | 4.00B | 3.41B | 3.98B | 3.88B | 4.50B | 4.54B | 4.65B | 5.95B | 21.27B | 19.83B | 8.68B | 8.87B | 9.44B | 7.84B | 10.11B | 13.36B | 11.45B | 11.62B | 11.81B | 11.61B | 8.29B | 7.65B | 7.91B | 7.84B | 8.77B | 9.74B | 13.90B | 16.29B | 15.03B | 16.49B | 18.03B | 16.49B | 14.72B | 12.30B | 14.05B | 15.69B | 13.33B | 13.84B | 15.59B | 16.29B | 13.59B | 12.99B | 12.95B | 11.97B | 12.37B | 11.73B | 17.09B | 17.16B | 14.76B |
|
Receivables - Net
|
| 0.42B | 0.44B | 0.54B | 0.50B | 0.50B | 0.48B | 0.53B | 0.54B | 0.55B | 0.56B | 0.63B | 0.66B | 0.79B | 0.72B | 0.80B | 0.80B | 0.78B | 0.76B | 0.84B | 0.83B | 0.82B | 0.82B | 0.90B | 0.90B | 0.89B | 0.85B | 0.92B | 0.94B | 1.07B | 1.04B | 1.12B | 1.08B | 1.10B | 1.13B | 1.28B | 1.26B | 1.22B | 1.21B | 1.41B | 1.40B | 1.53B | 1.54B | 1.66B | 1.52B | 1.45B | 1.62B | 1.75B | 1.79B | 1.85B | 1.97B | 2.17B | 2.13B | 2.02B | 2.02B | 2.11B | 2.12B | 2.28B | 2.29B | 2.51B | 2.27B | 2.52B | 2.56B | 2.59B | 2.72B | 2.92B | 3.13B | 3.23B |
|
Receivables - Other
|
| 1.00B | 0.60B | 0.74B | 0.67B | 0.42B | 0.40B | 0.51B | 0.40B | 0.41B | 0.41B | 0.51B | 0.51B | 0.44B | 0.45B | 0.86B | 0.49B | 0.46B | 0.80B | 0.89B | 0.75B | 0.78B | 0.79B | 0.50B | 0.68B | 0.70B | 0.41B | 0.44B | 0.41B | 1.50B | 1.47B | 1.33B | 3.35B | 1.42B | 1.42B | 1.62B | 2.50B | 1.61B | 1.58B | 3.12B | 1.57B | 1.69B | 3.05B | 3.27B | 1.43B | 2.11B | 1.26B | 1.60B | 1.43B | 1.66B | 1.76B | 1.79B | 1.63B | 1.86B | 1.93B | 2.13B | 1.94B | 2.45B | 2.18B | 2.52B | 3.56B | 2.13B | 4.45B | 3.68B | 4.24B | 4.78B | 4.19B | 3.21B |
|
Receivables
|
| 1.42B | 1.05B | 1.27B | 1.17B | 0.92B | 0.88B | 1.03B | 0.94B | 0.96B | 0.97B | 1.14B | 1.16B | 1.24B | 1.18B | 1.66B | 1.29B | 1.24B | 1.56B | 1.73B | 1.58B | 1.60B | 1.61B | 1.40B | 1.57B | 1.60B | 1.25B | 1.36B | 1.36B | 2.56B | 2.51B | 2.45B | 4.43B | 2.52B | 2.55B | 2.90B | 3.76B | 2.83B | 2.79B | 4.53B | 2.98B | 3.22B | 4.59B | 4.93B | 2.95B | 3.56B | 2.88B | 3.34B | 3.23B | 3.52B | 3.73B | 3.96B | 3.77B | 3.88B | 3.95B | 4.24B | 4.06B | 4.74B | 4.47B | 5.03B | 5.83B | 4.65B | 7.01B | 6.27B | 6.96B | 7.70B | 7.32B | 6.44B |
|
Current Deferred Tax Assets
|
| 0.48B | 0.70B | 0.59B | 0.47B | 0.45B | 0.62B | 0.55B | 0.50B | 0.51B | 0.49B | 0.46B | 0.43B | 1.65B | 2.03B | 0.39B | 0.42B | 0.43B | 0.48B | 0.47B | 0.85B | 0.83B | 1.03B | 0.93B | 0.84B | 0.83B | 0.87B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets
|
| 1.23B | 0.37B | 0.21B | 0.41B | 0.28B | 0.24B | 0.18B | 0.45B | 0.21B | 0.27B | 0.17B | 0.33B | 0.32B | 0.12B | 0.18B | 0.21B | 0.22B | 0.19B | 0.29B | 0.26B | 0.24B | 0.31B | 0.32B | 0.59B | 0.46B | 0.35B | 0.25B | 0.65B | 0.71B | 0.56B | 0.42B | 0.79B | 0.59B | 0.55B | 0.50B | 0.59B | 0.55B | 0.56B | 0.46B | 0.77B | 0.65B | 0.71B | 0.58B | 0.89B | 0.75B | 0.76B | 0.73B | 0.85B | 0.85B | 0.86B | 1.27B | 2.29B | 2.67B | 2.67B | 1.80B | 2.17B | 2.12B | 2.58B | 2.75B | 2.55B | 2.86B | 3.31B | 3.39B | 3.58B | 3.01B | 2.68B | 2.87B |
|
Current Assets
|
| 9.56B | 9.24B | 8.75B | 9.12B | 9.85B | 8.73B | 9.36B | 9.61B | 9.52B | 9.19B | 9.98B | 10.29B | 10.90B | 11.79B | 7.39B | 6.91B | 6.94B | 7.82B | 7.76B | 8.51B | 9.03B | 9.56B | 9.86B | 10.11B | 10.07B | 10.02B | 25.47B | 24.30B | 14.37B | 14.31B | 14.69B | 15.51B | 15.72B | 19.02B | 17.29B | 18.54B | 18.49B | 18.22B | 20.11B | 18.49B | 18.30B | 20.97B | 22.32B | 19.91B | 25.01B | 27.64B | 26.28B | 26.90B | 28.04B | 27.61B | 25.91B | 24.09B | 28.97B | 30.20B | 27.86B | 28.66B | 31.67B | 33.53B | 32.73B | 32.77B | 31.04B | 34.03B | 32.62B | 32.93B | 38.40B | 37.77B | 35.00B |
|
Property, Plant & Equipment (Net)
|
| 1.17B | 1.20B | 1.20B | 1.18B | 1.19B | 1.36B | 1.38B | 1.45B | 1.51B | 1.54B | 1.54B | 1.54B | 1.58B | 1.63B | 1.64B | 1.67B | 1.69B | 1.73B | 1.75B | 1.76B | 1.77B | 1.89B | 1.86B | 1.84B | 1.85B | 1.89B | 1.88B | 1.88B | 2.14B | 2.15B | 2.20B | 2.13B | 2.20B | 2.25B | 2.24B | 2.37B | 2.39B | 2.47B | 2.44B | 2.46B | 2.55B | 2.69B | 2.74B | 2.78B | 2.75B | 2.74B | 2.71B | 2.68B | 2.71B | 2.71B | 2.91B | 3.12B | 3.15B | 3.22B | 3.24B | 3.36B | 3.37B | 3.42B | 3.47B | 3.63B | 3.77B | 3.82B | 3.97B | 4.02B | 4.14B | 4.24B | 4.28B |
|
Long-Term Investments
|
| 0.18B | 0.17B | 0.16B | 0.15B | 0.13B | 0.11B | 0.01B | 0.01B | 0.01B | 0.71B | 0.90B | 1.70B | 2.92B | 3.28B | 3.40B | 2.97B | 3.19B | 2.76B | 3.04B | 3.07B | 2.80B | 3.02B | 3.03B | 2.78B | 3.30B | 3.38B | 3.49B | 3.58B | 3.76B | 3.93B | 3.80B | 2.88B | 2.12B | 1.93B | 2.67B | 2.60B | 2.83B | 4.08B | 4.13B | 3.88B | 3.27B | 4.24B | 3.90B | 2.41B | 2.74B | 3.75B | 3.01B | 2.06B | 1.21B | 2.02B | 2.09B | 2.30B | 3.31B | 2.83B | 2.79B | 2.84B | 3.17B | 3.84B | 5.00B | 4.71B | 3.70B | 3.20B | 1.97B | 2.02B | 2.09B | 1.83B | 1.64B |
|
Goodwill
|
| 10.21B | 10.21B | 10.21B | 10.21B | 10.21B | 11.45B | 11.45B | 11.59B | 11.67B | 11.67B | 11.67B | 11.67B | 11.68B | 11.68B | 11.68B | 11.68B | 11.68B | 11.68B | 11.68B | 11.68B | 11.74B | 11.75B | 11.75B | 11.75B | 11.82B | 11.82B | 11.82B | 11.84B | 15.04B | 15.07B | 14.89B | 14.82B | 15.01B | 15.11B | 15.16B | 15.37B | 15.20B | 15.19B | 15.15B | 15.09B | 15.31B | 15.66B | 15.77B | 15.76B | 15.79B | 15.91B | 16.12B | 15.98B | 16.02B | 15.96B | 0.74B | 1.58B | 17.98B | 17.79B | 18.02B | 18.08B | 18.08B | 18.00B | 18.12B | 18.84B | 18.82B | 18.94B | 0.79B | 19.64B | 19.88B | 19.88B | 19.89B |
|
Intangibles
|
| 10.88B | 10.88B | 10.88B | 10.88B | 10.88B | 11.48B | 11.46B | 11.46B | 11.45B | 11.44B | 11.45B | 11.44B | 11.44B | 11.42B | 11.40B | 11.38B | 11.37B | 11.35B | 11.33B | 11.32B | 11.43B | 11.41B | 11.39B | 11.38B | 11.38B | 11.36B | 11.35B | 11.34B | 27.08B | 27.23B | 26.38B | 26.42B | 27.32B | 27.85B | 28.11B | 28.54B | 27.63B | 27.56B | 27.30B | 26.97B | 27.27B | 26.78B | 27.14B | 27.01B | 27.19B | 27.81B | 28.59B | 27.82B | 28.02B | 27.66B | 27.27B | 27.01B | 26.09B | 25.07B | 26.31B | 26.57B | 26.58B | 26.10B | 26.74B | 26.38B | 26.24B | 26.89B | 25.89B | 26.41B | 27.66B | 27.65B | 27.66B |
|
Goodwill & Intangibles
|
| 21.10B | 21.09B | 21.09B | 21.09B | 21.09B | 22.93B | 22.91B | 23.05B | 23.12B | 23.10B | 23.12B | 23.11B | 23.12B | 23.10B | 23.08B | 23.07B | 23.05B | 23.03B | 23.02B | 23.00B | 23.17B | 23.16B | 23.15B | 23.13B | 23.20B | 23.19B | 23.17B | 23.17B | 42.12B | 42.30B | 41.27B | 41.24B | 42.33B | 42.96B | 43.27B | 43.91B | 42.83B | 42.75B | 42.45B | 42.05B | 42.59B | 42.44B | 42.90B | 42.77B | 42.98B | 43.72B | 44.71B | 43.80B | 44.04B | 43.62B | 28.02B | 28.58B | 44.07B | 42.85B | 44.33B | 44.65B | 44.66B | 44.10B | 44.86B | 45.21B | 45.06B | 45.83B | 26.68B | 46.05B | 47.54B | 47.52B | 47.55B |
|
Long-Term Deferred Tax
|
| | | | | | | | | | | | | | | | | | | | | | 0.01B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non-Current Assets
|
| 0.42B | 1.72B | 0.28B | 0.21B | 2.00B | 0.20B | 2.67B | 3.00B | 2.93B | 0.13B | 0.12B | 0.11B | 0.12B | 0.15B | 0.31B | 0.33B | 0.33B | 0.52B | 0.58B | 0.84B | 0.83B | 1.50B | 1.40B | 1.20B | 1.10B | 1.07B | 1.10B | 1.10B | 0.94B | 1.03B | 0.92B | 0.98B | 1.08B | 1.03B | 1.13B | 1.06B | 1.08B | 1.49B | 1.26B | 1.70B | 2.04B | 1.21B | 2.62B | 3.20B | 3.43B | 0.90B | 3.37B | 3.44B | 3.55B | 0.89B | 3.91B | 3.90B | 3.66B | 1.45B | 3.57B | 3.51B | 3.60B | 1.76B | 3.60B | 3.69B | 4.01B | 3.65B | 3.47B | 3.62B | 3.73B | 3.94B | 3.97B |
|
Non-Current Assets
|
| 23.06B | 23.04B | 22.96B | 22.95B | 22.85B | 24.67B | 24.63B | 24.82B | 24.93B | 25.57B | 25.79B | 26.55B | 27.84B | 28.23B | 28.47B | 28.14B | 28.34B | 28.13B | 28.48B | 28.76B | 28.65B | 29.01B | 29.02B | 28.73B | 29.36B | 29.35B | 29.50B | 30.02B | 49.49B | 49.72B | 48.68B | 47.72B | 48.28B | 48.95B | 49.87B | 50.51B | 49.68B | 51.01B | 51.55B | 51.38B | 51.94B | 51.60B | 52.46B | 52.91B | 52.87B | 53.27B | 54.15B | 53.29B | 54.63B | 55.29B | 56.02B | 57.72B | 56.44B | 55.30B | 57.53B | 58.10B | 57.56B | 56.97B | 58.68B | 59.62B | 60.00B | 60.48B | 59.27B | 59.92B | 61.63B | 61.86B | 61.82B |
|
Assets
|
31.96B | 32.62B | 32.28B | 31.71B | 32.07B | 32.70B | 33.41B | 33.99B | 34.42B | 34.45B | 34.76B | 35.77B | 36.85B | 38.74B | 40.01B | 35.86B | 35.06B | 35.28B | 35.96B | 36.25B | 37.26B | 37.67B | 38.57B | 38.88B | 38.84B | 39.43B | 39.37B | 54.98B | 54.33B | 63.87B | 64.03B | 63.37B | 63.23B | 64.00B | 67.98B | 67.15B | 69.04B | 68.17B | 69.22B | 71.66B | 69.86B | 70.25B | 72.57B | 74.78B | 72.82B | 77.88B | 80.92B | 80.43B | 80.19B | 82.67B | 82.90B | 81.93B | 81.81B | 85.41B | 85.50B | 85.39B | 86.75B | 89.23B | 90.50B | 91.41B | 92.40B | 91.04B | 94.51B | 91.89B | 92.85B | 100.02B | 99.63B | 96.81B |
|
Accounts Payables
|
0.07B | 0.11B | 0.16B | 0.09B | 0.08B | 0.09B | 0.14B | 0.10B | 0.09B | 0.09B | 0.17B | 0.09B | 0.07B | 0.11B | 0.15B | 0.11B | 0.12B | 0.13B | 0.18B | 0.10B | 0.11B | 0.10B | 0.15B | 0.14B | 0.08B | 0.09B | 0.13B | 0.12B | 0.09B | 0.12B | 0.20B | 0.12B | 0.12B | 0.13B | 0.18B | 0.11B | 0.14B | 0.14B | 0.18B | 0.12B | 0.12B | 0.15B | 0.16B | 0.13B | 0.16B | 0.15B | 0.17B | 0.13B | 0.13B | 0.17B | 0.27B | 0.25B | 0.18B | 0.23B | 0.34B | 0.26B | 0.28B | 0.28B | 0.38B | 0.35B | 0.34B | 0.33B | 0.48B | 0.41B | 0.42B | 0.46B | 0.56B | 0.43B |
|
Payables
|
0.07B | 0.11B | 0.16B | 0.09B | 0.08B | 0.09B | 0.14B | 0.10B | 0.09B | 0.09B | 0.17B | 0.09B | 0.07B | 0.11B | 0.15B | 0.11B | 0.12B | 0.13B | 0.18B | 0.10B | 0.11B | 0.10B | 0.15B | 0.14B | 0.08B | 0.09B | 0.13B | 0.12B | 0.09B | 0.12B | 0.20B | 0.12B | 0.12B | 0.13B | 0.18B | 0.11B | 0.14B | 0.14B | 0.18B | 0.12B | 0.12B | 0.15B | 0.16B | 0.13B | 0.16B | 0.15B | 0.17B | 0.13B | 0.13B | 0.17B | 0.27B | 0.25B | 0.18B | 0.23B | 0.34B | 0.26B | 0.28B | 0.28B | 0.38B | 0.35B | 0.34B | 0.33B | 0.48B | 0.41B | 0.42B | 0.46B | 0.56B | 0.43B |
|
Accumulated Expenses
|
| 0.59B | 0.75B | 0.88B | 0.70B | 0.71B | 0.62B | 0.92B | 0.78B | 0.61B | 0.56B | 0.89B | 0.54B | 0.57B | 0.58B | 0.58B | 0.60B | 0.63B | 0.61B | 0.95B | 0.58B | 0.61B | 0.62B | 1.05B | 0.70B | 0.81B | 0.85B | 1.01B | 0.74B | 1.20B | 1.13B | 1.55B | 1.17B | 0.94B | 1.13B | 1.22B | 1.24B | 1.10B | 1.16B | 1.49B | 1.21B | 1.36B | 1.62B | 2.04B | 2.00B | 2.40B | 1.84B | 2.23B | 2.09B | 2.20B | 2.33B | 2.96B | 3.17B | 3.30B | 3.73B | 3.94B | 3.63B | 4.08B | 5.01B | 5.08B | 4.39B | 4.73B | 4.91B | 4.69B | 4.51B | 4.91B | 5.47B | 5.58B |
|
Other Accumulated Expenses
|
| | 0.16B | | | | 0.12B | | | | 0.08B | 0.36B | 0.29B | 4.38B | 0.11B | 0.01B | 0.01B | 0.01B | 0.14B | 0.00B | 1.06B | 1.06B | 0.11B | 1.35B | 1.14B | 1.10B | 1.02B | 1.01B | 1.01B | 0.98B | 0.48B | 0.99B | 1.00B | 0.99B | 0.98B | 0.83B | 0.83B | 1.43B | 1.43B | 1.49B | 0.91B | 0.86B | 1.20B | 1.63B | 1.27B | 1.16B | 0.91B | 0.91B | 0.89B | 0.90B | 0.98B | 1.03B | 0.77B | 1.49B | 1.46B | 1.70B | 1.60B | 1.54B | 1.75B | 1.47B | 1.85B | 1.69B | 1.73B | 1.65B | 2.08B | 2.35B | 3.03B | 3.41B |
|
Short term Debt
|
| 0.05B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | | | | | | | | | | | | | | | | | | | | | | 2.31B | 1.75B | 1.75B | 1.75B | | | | | | | | | 3.00B | 4.00B | 3.00B | 3.00B | | | | 1.00B | 3.25B | 3.55B | 3.25B | 2.25B | | | | | | | | | 3.93B | 3.95B | 5.55B | 5.57B | 1.59B |
|
Current Taxes
|
| | 0.02B | | | | 0.04B | | | | 0.06B | | | | 0.06B | | | | 0.06B | | | | 0.07B | | | | 0.07B | | | | 0.15B | | | | 0.24B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Deferred Revenue
|
| | 0.04B | | | | 0.04B | | | | 0.06B | | | | 0.06B | | | | 0.06B | | | | 0.08B | | | | 0.08B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities
|
| 4.43B | 4.44B | 3.64B | 3.54B | 3.48B | 3.50B | 3.68B | 3.46B | 3.53B | 3.45B | 3.54B | 3.59B | 7.85B | 7.95B | 3.75B | 3.54B | 3.67B | 4.33B | 4.38B | 4.96B | 5.31B | 6.01B | 5.80B | 5.44B | 5.79B | 5.36B | 5.36B | 5.12B | 7.78B | 8.05B | 10.34B | 10.21B | 9.51B | 9.99B | 8.36B | 9.55B | 10.93B | 11.30B | 13.39B | 11.38B | 10.83B | 13.41B | 17.58B | 15.94B | 16.10B | 14.51B | 12.39B | 12.71B | 14.02B | 15.74B | 18.57B | 18.70B | 20.31B | 20.85B | 19.35B | 19.10B | 21.23B | 23.10B | 22.63B | 23.44B | 22.61B | 26.52B | 29.09B | 30.38B | 34.43B | 35.05B | 31.49B |
|
Non-Current Debt
|
| 0.05B | 0.04B | 0.04B | 0.04B | 0.04B | 0.03B | 0.03B | 0.03B | 0.02B | | | | | | | | | | | | | | | | | | | | | | | | | 16.62B | 16.62B | 16.62B | 16.63B | 16.63B | 16.63B | 16.63B | 16.69B | 16.73B | 13.69B | 13.89B | 17.88B | 21.07B | 21.05B | 20.97B | 21.00B | 19.98B | 17.67B | 17.48B | 20.55B | 20.20B | 20.49B | 20.61B | 20.56B | 20.46B | 20.70B | 20.60B | 20.60B | 20.84B | 16.68B | 16.81B | 19.59B | 19.60B | 19.59B |
|
Pension
|
| | 0.12B | | | | 0.08B | | | | 0.11B | | | | 0.09B | | | | 0.09B | | | | 0.09B | | | | 0.08B | | | | 0.14B | | | | 0.06B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Minority Interest
|
| 0.01B | 0.00B | 0.01B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability
|
| 3.65B | 3.81B | 3.81B | 3.81B | 3.80B | 4.18B | 4.19B | 4.21B | 4.25B | 4.21B | 4.21B | 3.94B | 3.94B | 4.06B | 4.06B | 4.05B | 4.04B | 4.15B | 4.16B | 4.15B | 4.17B | 4.14B | 4.14B | 4.13B | 4.13B | 3.27B | 3.34B | 3.26B | 4.98B | 4.81B | 4.82B | 5.73B | 5.89B | 5.98B | 5.11B | 5.11B | 4.80B | 5.54B | 4.83B | 4.91B | 4.93B | 5.48B | 4.81B | 4.80B | 4.73B | 6.02B | 5.34B | 5.21B | 6.24B | 7.09B | 6.08B | 6.08B | 5.68B | 6.41B | 5.44B | 5.46B | 5.38B | 6.54B | 5.28B | 5.14B | 5.12B | 6.80B | 5.19B | 5.16B | 5.75B | 5.55B | 5.24B |
|
Other Non-Current Liabilities
|
| 0.79B | 0.47B | 0.49B | 0.50B | 0.57B | 0.62B | 0.55B | 0.57B | 0.59B | 0.67B | 0.72B | 0.80B | 0.79B | 0.37B | 0.47B | 0.58B | 0.57B | 0.60B | 0.69B | 0.86B | 0.91B | 1.00B | 1.00B | 1.02B | 0.88B | 0.90B | 0.92B | 0.94B | 1.19B | 1.16B | 1.18B | 1.19B | 1.26B | 1.32B | 2.33B | 2.29B | 2.49B | 2.67B | 2.70B | 2.67B | 2.80B | 2.94B | 3.43B | 3.60B | 3.65B | 3.89B | 3.96B | 3.60B | 3.62B | 3.46B | 3.42B | 3.56B | 3.39B | 3.54B | 3.18B | 3.02B | 3.08B | 3.09B | 3.06B | 2.72B | 2.98B | 2.72B | 2.63B | 2.47B | 1.59B | 1.52B | 1.72B |
|
Total Non-Current Liabilities
|
| 9.04B | 8.62B | 7.74B | 7.58B | 7.45B | 7.78B | 7.89B | 7.70B | 7.81B | 7.66B | 7.75B | 7.53B | 11.80B | 12.01B | 7.80B | 7.58B | 7.71B | 8.48B | 8.54B | 9.11B | 9.48B | 10.15B | 9.94B | 9.57B | 9.92B | 8.63B | 24.58B | 24.26B | 29.85B | 29.96B | 30.46B | 31.26B | 30.80B | 33.90B | 31.42B | 32.65B | 32.36B | 32.55B | 34.86B | 32.92B | 32.45B | 34.95B | 36.08B | 34.63B | 38.71B | 40.82B | 38.79B | 38.90B | 41.26B | 41.84B | 42.32B | 42.26B | 46.54B | 46.38B | 45.28B | 45.16B | 47.17B | 48.67B | 48.61B | 49.19B | 48.33B | 52.65B | 50.96B | 52.35B | 59.77B | 60.20B | 56.32B |
|
Total Liabilities
|
| 9.82B | 9.09B | 8.24B | 8.08B | 8.02B | 8.39B | 8.45B | 8.27B | 8.39B | 8.32B | 8.47B | 8.32B | 12.58B | 12.38B | 8.27B | 8.16B | 8.28B | 9.09B | 9.23B | 9.97B | 10.39B | 11.16B | 10.94B | 10.60B | 10.80B | 9.53B | 25.50B | 25.20B | 31.04B | 31.12B | 31.64B | 32.44B | 32.06B | 35.22B | 33.75B | 34.94B | 34.86B | 35.22B | 37.56B | 35.59B | 35.25B | 37.89B | 39.51B | 38.23B | 42.36B | 44.71B | 42.75B | 42.50B | 44.88B | 45.31B | 45.73B | 45.82B | 49.93B | 49.92B | 48.46B | 48.19B | 50.25B | 51.77B | 51.68B | 51.91B | 51.31B | 55.37B | 53.59B | 54.82B | 61.36B | 61.72B | 58.04B |
|
Total Debt
|
| 0.10B | 0.06B | 0.05B | 0.05B | 0.05B | 0.04B | 0.04B | 0.04B | 0.04B | | | | | | | | | | | | | | | | | | | | | | 2.31B | 1.75B | 1.75B | 18.37B | 16.62B | 16.62B | 16.63B | 16.63B | 16.63B | 16.63B | 16.69B | 16.73B | 16.69B | 17.89B | 20.88B | 24.07B | 21.05B | 20.97B | 21.00B | 20.98B | 20.92B | 21.03B | 23.80B | 22.45B | 20.49B | 20.61B | 20.56B | 20.46B | 20.70B | 20.60B | 20.60B | 20.84B | 20.61B | 20.76B | 25.14B | 25.17B | 21.18B |
|
Common Equity
|
| 22.79B | 23.19B | 23.48B | 23.99B | 24.68B | 25.01B | 25.54B | 26.15B | 26.05B | 26.44B | 27.30B | 28.52B | 26.16B | 27.63B | 27.59B | 26.89B | 27.00B | 26.87B | 27.01B | 27.30B | 27.29B | 27.41B | 27.94B | 28.24B | 28.63B | 29.84B | 29.48B | 29.13B | 32.83B | 32.91B | 31.73B | 30.78B | 31.94B | 32.76B | 33.40B | 34.10B | 33.32B | 34.01B | 34.09B | 34.27B | 34.99B | 34.68B | 35.27B | 34.59B | 35.52B | 36.21B | 37.68B | 37.70B | 37.79B | 37.59B | 36.19B | 35.99B | 35.48B | 35.58B | 36.92B | 38.56B | 38.98B | 38.73B | 39.73B | 40.48B | 39.73B | 39.14B | 38.30B | 38.03B | 38.66B | 37.91B | 38.78B |
|
Shareholder's Equity
|
| 22.79B | 23.19B | 23.48B | 23.99B | 24.68B | 25.01B | 25.54B | 26.15B | 26.05B | 26.44B | 27.30B | 28.52B | 26.16B | 27.63B | 27.59B | 26.89B | 27.00B | 26.87B | 27.01B | 27.30B | 27.29B | 27.41B | 27.94B | 28.24B | 28.63B | 29.84B | 29.48B | 29.13B | 32.83B | 32.91B | 31.73B | 30.78B | 31.94B | 32.76B | 33.40B | 34.10B | 33.32B | 34.01B | 34.09B | 34.27B | 34.99B | 34.68B | 35.27B | 34.59B | 35.52B | 36.21B | 37.68B | 37.70B | 37.79B | 37.59B | 36.19B | 35.99B | 35.48B | 35.58B | 36.92B | 38.56B | 38.98B | 38.73B | 39.73B | 40.48B | 39.73B | 39.14B | 38.30B | 38.03B | 38.66B | 37.91B | 38.78B |
|
Liabilities and Shareholders Equity
|
31.96B | 32.62B | 32.28B | 31.71B | 32.07B | 32.70B | 33.41B | 33.99B | 34.42B | 34.45B | 34.76B | 35.77B | 36.85B | 38.74B | 40.01B | 35.86B | 35.06B | 35.28B | 35.96B | 36.25B | 37.26B | 37.67B | 38.57B | 38.88B | 38.84B | 39.43B | 39.37B | 54.98B | 54.33B | 63.87B | 64.03B | 63.37B | 63.23B | 64.00B | 67.98B | 67.15B | 69.04B | 68.17B | 69.22B | 71.66B | 69.86B | 70.25B | 72.57B | 74.78B | 72.82B | 77.88B | 80.92B | 80.43B | 80.19B | 82.67B | 82.90B | 81.93B | 81.81B | 85.41B | 85.50B | 85.39B | 86.75B | 89.23B | 90.50B | 91.41B | 92.40B | 91.04B | 94.51B | 91.89B | 92.85B | 100.02B | 99.63B | 96.81B |
|
Treasury Shares
|
| 0.00B | 0.00B | | | | 0.00B | | | | 0.00B | | | | 0.00B | | | | 0.00B | | | | 0.01B | | | | 0.00B | | | 0.00B | 0.00B | | | | 0.00B | | | | 0.01B | | | | 0.01B | | | | 0.00B | | | | 0.00B | | | | 0.01B | | | | 0.01B | | | | 0.01B | | | | 0.01B | |
|
Retained Earnings
|
| 1.78B | 2.22B | 2.69B | 3.20B | 3.82B | 4.37B | 5.02B | 5.71B | 6.13B | 6.71B | 7.54B | 8.69B | 6.41B | 7.81B | 8.00B | 7.72B | 7.99B | 7.97B | 8.27B | 8.71B | 8.91B | 9.13B | 9.73B | 10.11B | 10.62B | 11.84B | 11.70B | 11.58B | 10.33B | 10.46B | 10.49B | 9.14B | 9.30B | 9.51B | 9.97B | 10.19B | 10.43B | 11.32B | 11.91B | 12.51B | 13.04B | 13.50B | 13.90B | 13.37B | 14.07B | 14.09B | 14.81B | 15.51B | 15.29B | 15.35B | 14.61B | 14.65B | 14.96B | 16.12B | 16.40B | 17.61B | 17.91B | 18.04B | 18.42B | 19.35B | 18.58B | 17.29B | 17.44B | 16.52B | 15.96B | 15.11B | 16.02B |
|
Preferred Shares
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.20B | 3.20B | 3.20B | 3.20B | 3.20B | 3.20B | 5.48B | 5.48B | 5.47B | 3.18B | 5.46B | 5.46B | 5.46B | 3.18B | 3.18B | 3.18B | 3.08B | 2.40B | 1.54B | 1.54B | 1.52B | 0.49B | 1.52B | 1.52B | 1.52B | 1.00B | 1.98B | 1.89B | 1.79B | 0.46B | 1.61B | 1.60B | 1.43B | 1.03B | 0.90B | 0.88B | 0.87B | 0.74B | 0.55B |