|
Cash & Equivalents
|
0.93B | 0.88B | 1.02B | 1.14B | 1.23B | 1.24B | 0.91B | 1.05B | 3.43B | 0.55B | 0.48B | 0.43B | 0.21B | 0.23B | 0.16B | 0.49B | 0.56B | 0.49B | 0.33B | 0.17B | 0.12B | 0.14B | 1.17B | 0.66B | 0.89B | 0.65B | 0.24B | 0.12B | 1.08B | 0.79B | 0.47B | 1.16B | 0.27B | 0.17B | 0.72B | 0.45B | 0.45B | 0.49B | 0.20B | 0.28B | 0.30B | 0.96B | 0.13B | 0.10B | 0.18B | 0.20B | 0.18B | 0.33B | 0.29B | 0.61B | 0.62B | 0.58B | 0.55B | 0.41B | 0.72B | 0.82B | 0.79B | 1.04B | 0.62B | 0.49B | 0.40B | 0.38B | 0.37B | 0.44B | 0.50B | 0.66B |
|
Short-term Investments
|
| | | | | | | 0.02B | | 0.01B | 0.00B | 0.00B | | | | 0.05B | | | | 0.05B | | | | 0.76B | 0.75B | 0.65B | 0.85B | 1.18B | 0.29B | 1.01B | 1.30B | 1.44B | 1.81B | 1.68B | 1.07B | 0.44B | 0.40B | 0.26B | 0.43B | 0.33B | 0.24B | 0.14B | | | | | | | | | | | | 0.22B | | | | | | | | | | | | |
|
Cash & Current Investments
|
0.93B | 0.88B | 1.02B | 1.14B | 1.23B | 1.24B | 0.91B | 1.07B | 3.43B | 0.57B | 0.48B | 0.44B | 0.21B | 0.23B | 0.16B | 0.54B | 0.56B | 0.49B | 0.33B | 0.22B | 0.12B | 0.14B | 1.17B | 1.42B | 1.63B | 1.30B | 1.09B | 1.30B | 1.38B | 1.80B | 1.77B | 2.60B | 2.08B | 1.85B | 1.79B | 0.89B | 0.84B | 0.74B | 0.63B | 0.60B | 0.54B | 1.09B | 0.13B | 0.10B | 0.18B | 0.20B | 0.18B | 0.33B | 0.29B | 0.61B | 0.62B | 0.58B | 0.55B | 0.63B | 0.72B | 0.82B | 0.79B | 1.04B | 0.62B | 0.49B | 0.40B | 0.38B | 0.37B | 0.44B | 0.50B | 0.66B |
|
Receivables - Net
|
| 0.49B | 0.34B | 0.32B | 0.31B | 0.30B | 0.41B | 0.22B | 0.27B | 0.68B | 0.65B | 0.85B | 0.78B | 0.87B | 0.87B | 0.83B | 0.83B | 0.92B | 0.80B | 0.88B | 0.79B | 0.84B | 0.87B | 0.89B | 0.80B | 0.71B | 0.74B | 0.61B | 0.57B | 0.43B | 0.38B | 0.38B | 0.32B | 0.37B | 0.35B | 0.35B | 0.33B | 0.35B | 0.35B | 0.34B | 0.32B | 0.63B | 0.57B | 0.53B | 0.50B | 0.37B | 0.43B | 0.45B | 0.45B | 0.44B | 0.47B | 0.46B | 0.54B | 0.54B | 0.45B | 0.39B | 0.47B | 0.49B | 0.46B | 0.53B | 0.65B | 0.56B | 0.59B | 0.57B | 0.57B | 0.53B |
|
Receivables - Other
|
| | | 0.02B | | -0.11B | | -0.27B | | -2.13B | -4.75B | | -3.90B | -3.03B | -3.51B | | | -4.01B | -5.06B | | | -3.26B | -3.56B | | | -0.23B | -0.34B | | | -1.45B | -1.91B | | | | | 0.01B | 0.01B | 0.00B | 0.00B | 0.00B | 0.00B | 0.01B | 0.01B | 0.00B | 0.01B | 0.01B | 0.01B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.01B | 0.00B | 0.00B | 0.00B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B |
|
Receivables
|
| 0.49B | 0.34B | 0.34B | 0.31B | 0.20B | 0.41B | -0.05B | 0.27B | -1.45B | -4.09B | 0.85B | -3.12B | -2.16B | -2.63B | 0.83B | 0.83B | -3.09B | -4.26B | 0.88B | 0.79B | -2.42B | -2.69B | 0.89B | 0.80B | 0.49B | 0.40B | 0.61B | 0.57B | -1.02B | -1.54B | 0.38B | 0.32B | 0.37B | 0.35B | 0.35B | 0.33B | 0.36B | 0.35B | 0.35B | 0.32B | 0.64B | 0.59B | 0.53B | 0.51B | 0.38B | 0.44B | 0.45B | 0.45B | 0.44B | 0.47B | 0.46B | 0.55B | 0.54B | 0.45B | 0.40B | 0.48B | 0.50B | 0.47B | 0.53B | 0.66B | 0.57B | 0.59B | 0.58B | 0.58B | 0.54B |
|
Inventory
|
| | | | | | | 0.06B | | 0.17B | 0.18B | 0.20B | | | | 0.21B | | | | | | | | 0.24B | | | | 0.24B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Deferred Tax Assets
|
| | | | | | | 0.01B | | 0.01B | 0.01B | 0.01B | | | | 0.01B | | | | | | | | -0.04B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets
|
| 0.17B | 0.19B | 0.19B | 0.16B | 0.15B | 0.21B | 0.17B | 0.18B | 0.33B | 0.38B | 0.40B | 0.33B | 0.38B | 0.40B | 0.43B | 0.41B | 0.39B | 0.42B | 0.46B | 0.57B | 0.79B | 0.99B | 0.59B | 0.63B | 0.63B | 0.59B | 0.40B | 0.37B | 0.35B | 0.35B | 0.32B | 0.31B | 0.32B | 0.32B | 0.38B | 0.41B | 0.39B | 0.40B | 0.36B | 0.35B | 0.50B | 0.49B | 0.45B | 0.43B | 0.50B | 0.45B | 0.39B | 0.38B | 0.12B | 0.12B | 0.13B | 0.16B | 0.16B | 0.15B | 0.16B | 0.17B | 0.18B | 0.18B | 0.18B | 0.18B | 0.16B | 0.13B | 0.14B | 0.16B | 0.15B |
|
Current Assets
|
| 1.54B | 1.55B | 1.65B | 1.70B | 1.69B | 1.53B | 1.44B | 3.89B | 1.57B | 1.51B | 1.68B | 1.30B | 1.46B | 1.41B | 1.72B | 1.78B | 1.78B | 1.52B | 1.54B | 1.47B | 1.78B | 3.03B | 2.89B | 3.05B | 2.64B | 2.41B | 2.29B | 2.32B | 2.55B | 2.47B | 3.28B | 2.71B | 2.53B | 2.46B | 1.61B | 1.58B | 1.46B | 1.38B | 1.31B | 1.21B | 2.22B | 1.18B | 1.06B | 1.11B | 1.07B | 1.06B | 1.17B | 1.12B | 1.22B | 1.23B | 1.17B | 1.28B | 1.34B | 1.35B | 1.40B | 1.45B | 1.73B | 1.27B | 1.20B | 1.22B | 1.11B | 1.08B | 1.16B | 1.23B | 1.34B |
|
Construction in Progress
|
| | | 1.30B | | | | 1.52B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Property, Plant & Equipment (Net)
|
| 4.23B | 4.33B | 4.48B | 4.48B | 4.60B | 4.99B | 5.05B | 5.26B | 12.11B | 12.31B | 12.42B | 12.89B | 12.98B | 13.12B | 13.15B | 13.16B | 13.39B | 14.00B | 14.31B | 14.42B | 12.88B | 13.13B | 12.53B | 12.73B | 13.17B | 13.53B | 11.09B | 11.10B | 11.02B | 10.96B | 10.92B | 11.12B | 11.06B | 11.10B | 12.87B | 12.83B | 12.78B | 12.73B | 12.62B | 12.51B | 15.46B | 15.25B | 15.10B | 12.16B | 11.19B | 11.08B | 10.96B | 10.08B | 0.90B | 0.89B | 0.93B | 0.93B | 0.95B | 0.98B | 1.02B | 1.07B | 1.16B | 1.63B | 1.73B | 1.81B | 1.84B | 1.93B | 1.98B | 2.02B | 2.03B |
|
Long-Term Investments
|
| | | | | | | 0.04B | | | 0.02B | 0.03B | | | | 0.03B | | | | | | | | 0.04B | | | | 0.03B | | | | | | | | | | | | | | 0.14B | 0.14B | 0.13B | 0.12B | 0.12B | 0.12B | 0.12B | 0.12B | 0.09B | 0.09B | 0.09B | 0.10B | 0.10B | 0.11B | 0.11B | 0.11B | 0.12B | 0.12B | 0.13B | 0.13B | 0.10B | 0.11B | 0.12B | 0.11B | 0.12B |
|
Goodwill
|
| 0.34B | 0.34B | 0.34B | 0.34B | 0.34B | 0.34B | 0.34B | 0.34B | 3.29B | 3.30B | 3.27B | 3.26B | 3.27B | 3.27B | 3.08B | 3.27B | 3.27B | 3.27B | 3.08B | 3.27B | 3.27B | 3.27B | 0.28B | 0.28B | 0.28B | 0.28B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Intangibles
|
| | | | | | | | | 0.20B | 0.20B | 0.20B | | | | 0.14B | | | | | | | | 0.05B | | | | 0.01B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Goodwill & Intangibles
|
| 0.34B | 0.34B | 0.34B | 0.34B | 0.34B | 0.34B | 0.34B | 0.34B | 3.50B | 3.50B | 3.47B | 3.26B | 3.27B | 3.27B | 3.22B | 3.27B | 3.27B | 3.27B | 3.08B | 3.27B | 3.27B | 3.27B | 0.33B | 0.28B | 0.28B | 0.28B | 0.01B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Long-Term Deferred Tax
|
| | | 0.03B | | | | 0.01B | | | | 0.03B | | | | 0.02B | | | | | | | | 0.06B | | | | 0.09B | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.06B | | | | 0.86B | 0.85B | 0.84B | 0.84B | 0.85B | 0.68B | 0.68B | 0.67B |
|
Other Non-Current Assets
|
| 0.18B | 0.18B | 0.22B | 0.21B | 0.25B | 0.22B | 0.23B | 0.18B | 0.54B | 0.53B | 0.52B | 0.50B | 0.44B | 0.43B | 0.42B | 0.38B | 0.36B | 0.35B | 0.35B | 0.36B | 0.34B | 0.34B | 0.34B | 0.29B | 0.25B | 0.22B | 0.24B | 0.19B | 0.19B | 0.18B | 0.18B | 0.14B | 0.13B | 0.12B | 0.14B | 0.12B | 0.09B | 0.10B | 0.10B | 0.14B | 0.17B | 0.20B | 0.19B | 0.19B | 0.21B | 0.20B | 0.18B | 0.17B | 0.17B | 0.15B | 0.19B | 0.18B | 0.18B | 0.12B | 0.16B | 0.19B | 0.21B | 0.15B | 0.15B | 0.15B | 0.17B | 0.15B | 0.15B | 0.16B | 0.15B |
|
Non-Current Assets
|
| 4.81B | 4.90B | 5.09B | 5.08B | 5.23B | 5.58B | 5.61B | 5.78B | 15.95B | 16.14B | 16.22B | 16.65B | 16.70B | 16.82B | 16.84B | 16.81B | 17.02B | 17.63B | 17.94B | 18.05B | 16.50B | 16.74B | 13.15B | 13.29B | 13.70B | 14.03B | 11.33B | 11.29B | 11.21B | 11.14B | 11.10B | 11.26B | 11.19B | 11.22B | 13.01B | 12.96B | 12.88B | 12.84B | 12.71B | 12.65B | 16.22B | 16.05B | 0.87B | 12.92B | 0.92B | 0.90B | 0.80B | 0.79B | 0.78B | 0.78B | 0.78B | 0.78B | 0.80B | 0.82B | 0.83B | 0.88B | 0.92B | 1.08B | 1.09B | 1.21B | 1.22B | 1.29B | 3.23B | 3.28B | 3.29B |
|
Assets
|
| 6.35B | 6.46B | 6.75B | 6.78B | 6.92B | 7.11B | 7.05B | 9.67B | 17.51B | 17.65B | 17.90B | 17.95B | 18.16B | 18.23B | 18.57B | 18.59B | 18.81B | 19.14B | 19.47B | 19.52B | 18.27B | 19.77B | 16.04B | 16.35B | 16.34B | 16.44B | 13.61B | 13.61B | 13.77B | 13.60B | 14.37B | 13.97B | 13.72B | 13.68B | 14.63B | 14.53B | 14.34B | 14.22B | 14.02B | 13.86B | 18.44B | 17.23B | 16.93B | 14.03B | 13.04B | 12.91B | 12.87B | 11.95B | 2.60B | 2.60B | 2.64B | 2.76B | 2.82B | 2.86B | 2.95B | 3.09B | 3.48B | 4.32B | 4.35B | 4.42B | 4.33B | 4.42B | 4.39B | 4.50B | 4.64B |
|
Accounts Payables
|
| 0.03B | 0.03B | 0.16B | 0.10B | 0.15B | 0.18B | 0.33B | 0.30B | 1.06B | 1.03B | 1.16B | 0.55B | 0.54B | 0.35B | 0.36B | 0.31B | 0.30B | 0.37B | 0.34B | 0.41B | 0.49B | 0.42B | 1.07B | 0.30B | 0.32B | 0.27B | 0.22B | 0.21B | 0.15B | 0.16B | 0.15B | 0.17B | 0.19B | 0.19B | 0.43B | 0.25B | 0.22B | 0.23B | 0.21B | 0.21B | 0.34B | 0.33B | 0.29B | 0.26B | 0.15B | 0.18B | 0.18B | 0.18B | 0.18B | 0.20B | 0.31B | 0.29B | 0.26B | 0.26B | 0.32B | 0.36B | 0.38B | 0.40B | 0.39B | 0.35B | 0.30B | 0.33B | 0.33B | 0.33B | 0.33B |
|
Notes Payables
|
| | | | | | | | 2.46B | 0.09B | 0.17B | 0.12B | 0.20B | 0.02B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Payables
|
| 0.03B | 0.03B | 0.16B | 0.10B | 0.15B | 0.18B | 0.33B | 2.76B | 1.15B | 1.21B | 1.29B | 0.75B | 0.56B | 0.35B | 0.36B | 0.31B | 0.30B | 0.37B | 0.34B | 0.41B | 0.49B | 0.42B | 1.07B | 0.30B | 0.32B | 0.27B | 0.22B | 0.21B | 0.15B | 0.16B | 0.15B | 0.17B | 0.19B | 0.19B | 0.43B | 0.25B | 0.22B | 0.23B | 0.21B | 0.21B | 0.34B | 0.33B | 0.29B | 0.26B | 0.15B | 0.18B | 0.18B | 0.18B | 0.18B | 0.20B | 0.31B | 0.29B | 0.26B | 0.26B | 0.32B | 0.36B | 0.38B | 0.40B | 0.39B | 0.35B | 0.30B | 0.33B | 0.33B | 0.33B | 0.33B |
|
Accumulated Expenses
|
| | | 0.05B | | 0.04B | 0.05B | 0.06B | 0.04B | 0.14B | 0.14B | 0.16B | | | | 0.23B | | | | | | | | 0.21B | | | | 0.16B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Accumulated Expenses
|
| 0.41B | 0.36B | 0.31B | 0.22B | 0.25B | 0.28B | 0.17B | 0.16B | 0.50B | 0.48B | 0.52B | 0.44B | 0.54B | 0.52B | 0.58B | 0.49B | 0.51B | 0.52B | 0.66B | 0.49B | 0.55B | 0.65B | 0.69B | 0.63B | 0.59B | 0.54B | 0.55B | 0.42B | 0.46B | 0.41B | 0.38B | 0.34B | 0.32B | 0.30B | 0.33B | 0.32B | 0.33B | 0.31B | 0.32B | 0.30B | 0.44B | 0.41B | 0.42B | 0.40B | 0.40B | 0.21B | 0.25B | 0.29B | 0.21B | 0.22B | 0.21B | 0.26B | 0.26B | 0.25B | 0.27B | 0.29B | 0.35B | 0.34B | 0.37B | 0.36B | 0.39B | 0.35B | 0.37B | 0.35B | 0.39B |
|
Short term Debt
|
| 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 2.46B | 0.14B | 0.22B | 0.12B | 0.20B | 0.05B | 0.05B | -0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.03B | 0.21B | 0.01B | | | 0.87B | | 0.03B | 0.33B | 0.04B | | | | | | | | | 1.13B | 0.13B | 0.12B | 0.22B | 2.52B | | | | | | | | | | | | | | | | | | | | |
|
Current Taxes
|
| | | 0.10B | | | 0.05B | 0.02B | 0.02B | 0.06B | 0.05B | 0.07B | | | | 0.09B | | | | | | | | 0.09B | | | | 0.07B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Deferred Revenue
|
| | | 0.09B | | | 0.12B | 0.05B | 0.05B | 0.07B | 0.08B | 0.11B | | | | 0.15B | | | | | | | | 0.24B | | | | 0.20B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities
|
| 0.46B | 0.40B | 0.48B | 0.34B | 0.42B | 0.48B | 0.35B | 2.93B | 1.19B | 1.26B | 1.33B | 1.24B | 1.15B | 0.91B | 0.99B | 0.85B | 0.86B | 0.94B | 1.05B | 0.95B | 1.09B | 1.13B | 1.10B | 1.13B | 0.93B | 0.80B | 0.78B | 1.51B | 0.61B | 0.59B | 0.85B | 0.55B | 0.50B | 0.49B | 0.76B | 0.57B | 0.55B | 0.54B | 0.53B | 0.52B | 1.90B | 0.86B | 0.83B | 0.89B | 3.07B | 0.39B | 0.43B | 0.47B | 0.40B | 0.43B | 0.52B | 0.55B | 0.52B | 0.50B | 0.59B | 0.66B | 0.72B | 0.74B | 0.76B | 0.71B | 0.69B | 0.68B | 0.69B | 0.68B | 0.72B |
|
Non-Current Debt
|
| 0.27B | 0.27B | 0.26B | 0.26B | 0.25B | 0.25B | 0.24B | 0.24B | 4.92B | 4.90B | 4.88B | 4.86B | 4.84B | 4.82B | 4.80B | 4.78B | 4.76B | 4.74B | 4.72B | 4.70B | 4.68B | 5.90B | 5.89B | 5.92B | 5.91B | 5.90B | 5.87B | 4.99B | 4.91B | 4.68B | 4.94B | 4.91B | 4.74B | 4.75B | 4.75B | 4.99B | 4.99B | 5.00B | 5.01B | 5.02B | 6.02B | 6.04B | 5.92B | 6.15B | 4.09B | | | | 0.54B | 0.55B | 0.55B | 0.55B | 0.54B | 0.54B | 0.54B | 0.68B | 1.08B | 1.08B | 1.08B | 1.08B | 1.08B | 1.08B | 1.08B | 1.08B | 1.09B |
|
Non-Current Deffered Revenue
|
| | | 0.05B | | | | 0.07B | | 0.06B | 0.07B | 0.12B | | | | 0.22B | | | | | | | | 0.37B | | | | 0.22B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Pension
|
| | | 0.02B | | | | 0.03B | | | | | | | | | | | | | | | | 0.03B | | | | 0.02B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Minority Interest
|
| 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 | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.00B | 0.01B | 0.01B | 0.01B | 0.00B | 0.00B | 0.01B | 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 | -0.00B | -0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.01B | 0.01B | 0.01B | 0.01B | 0.02B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.00B | 0.00B | 0.00B |
|
Liabilities from Discontinued Operations
|
| | | 0.05B | | | 0.03B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability
|
| 0.36B | 0.37B | 0.38B | 0.38B | 0.37B | 0.38B | 0.36B | 0.35B | 0.36B | 0.35B | 0.34B | 0.34B | 0.33B | 0.33B | 0.56B | 0.35B | 0.34B | 0.34B | 0.52B | 0.36B | 0.32B | 0.26B | 0.16B | 0.18B | 0.21B | 0.21B | 0.00B | | 0.01B | | | | | | | | | | | | | | | | | | | | | | | | | 0.02B | | | | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B |
|
Other Non-Current Liabilities
|
| 0.14B | 0.12B | 0.12B | 0.11B | 0.12B | 0.13B | 0.14B | 0.15B | 0.46B | 0.42B | 0.46B | 0.42B | 0.42B | 0.48B | 0.57B | 0.55B | 0.53B | 0.52B | 0.55B | 0.57B | 0.59B | 0.63B | 0.67B | 0.60B | 0.53B | 0.50B | 0.45B | 0.41B | 0.36B | 0.35B | 0.32B | 0.29B | 0.29B | 0.28B | 0.39B | 0.38B | 0.36B | 0.39B | 0.40B | 0.43B | 0.80B | | 0.87B | 7.31B | 0.69B | 7.31B | 7.31B | 7.31B | 0.57B | 0.59B | 0.54B | 0.53B | 0.54B | 0.50B | 0.46B | 0.48B | 0.48B | 0.47B | 0.45B | 0.41B | 0.40B | 0.38B | 0.37B | 0.38B | 0.36B |
|
Total Non-Current Liabilities
|
| 1.08B | 1.04B | 1.75B | 0.97B | 1.03B | 1.10B | 1.61B | 3.52B | 6.48B | 6.51B | 11.82B | 6.44B | 6.32B | 6.06B | 11.56B | 5.98B | 5.96B | 6.02B | 11.60B | 6.02B | 6.09B | 7.29B | 9.86B | 7.24B | 7.05B | 6.91B | 7.61B | 6.50B | 5.52B | 5.27B | 7.65B | 5.45B | 5.25B | 5.24B | 7.04B | 6.95B | 6.77B | 6.61B | 6.40B | 6.21B | 9.03B | 8.61B | 1.02B | 0.41B | 0.97B | 0.94B | 0.95B | 0.95B | 0.95B | 0.95B | 0.96B | 0.96B | 0.88B | 0.88B | 0.89B | 0.89B | 0.89B | 1.06B | 1.06B | 1.17B | 1.18B | 1.20B | 1.81B | 1.79B | 1.83B |
|
Total Liabilities
|
| 1.22B | 1.16B | 1.87B | 1.08B | 1.15B | 1.24B | 1.75B | 3.67B | 6.93B | 6.93B | 12.29B | 6.86B | 6.74B | 6.54B | 12.13B | 6.52B | 6.49B | 6.54B | 12.15B | 6.59B | 6.68B | 7.92B | 10.52B | 7.83B | 7.58B | 7.42B | 8.06B | 6.90B | 5.88B | 5.62B | 7.97B | 5.75B | 5.53B | 5.52B | 7.43B | 7.33B | 7.13B | 7.00B | 6.80B | 6.63B | 9.83B | 8.61B | 1.20B | 7.73B | 1.18B | 1.17B | 1.02B | 1.00B | 1.03B | 1.03B | 1.05B | 1.02B | 0.97B | 1.56B | 1.60B | 1.82B | 2.28B | 2.33B | 2.32B | 2.23B | 2.21B | 2.18B | 2.18B | 2.17B | 2.19B |
|
Total Debt
|
| 0.28B | 0.28B | 0.27B | 0.27B | 0.27B | 0.27B | 0.26B | 2.70B | 5.05B | 5.12B | 5.00B | 5.06B | 4.89B | 4.87B | 4.75B | 4.83B | 4.81B | 4.79B | 4.77B | 4.75B | 4.73B | 5.96B | 5.92B | 6.13B | 5.93B | 5.90B | 5.87B | 5.86B | 4.91B | 4.70B | 5.27B | 4.94B | 4.74B | 4.75B | 4.75B | 4.99B | 4.99B | 5.00B | 5.01B | 5.02B | 7.15B | 6.17B | 6.05B | 6.37B | 6.61B | | | | 0.54B | 0.55B | 0.55B | 0.55B | 0.54B | 0.54B | 0.54B | 0.68B | 1.08B | 1.08B | 1.08B | 1.08B | 1.08B | 1.08B | 1.08B | 1.08B | 1.09B |
|
Common Equity
|
| 5.13B | 5.29B | 4.88B | 5.70B | 5.77B | 5.87B | 5.30B | 5.99B | 10.58B | 10.72B | 5.61B | 11.09B | 11.42B | 11.69B | 6.43B | 12.07B | 12.32B | 12.60B | 7.33B | 12.93B | 11.59B | 11.85B | 5.52B | 8.52B | 8.76B | 9.02B | 5.55B | 6.71B | 7.89B | 7.98B | 6.40B | 8.23B | 8.19B | 8.17B | 7.20B | 7.20B | 7.21B | 7.22B | 7.22B | 7.23B | 8.61B | 8.62B | 8.63B | 6.30B | 5.19B | 4.52B | 4.37B | 3.46B | 1.09B | 1.04B | 1.02B | 1.14B | 1.22B | 1.30B | 1.35B | 1.27B | 1.20B | 2.00B | 2.03B | 2.19B | 2.12B | 2.24B | 2.21B | 2.33B | 2.45B |
|
Shareholder's Equity
|
| 5.13B | 5.29B | 4.88B | 5.70B | 5.77B | 5.87B | 5.30B | 5.99B | 10.58B | 10.72B | 5.61B | 11.09B | 11.42B | 11.69B | 6.43B | 12.07B | 12.32B | 12.60B | 7.33B | 12.93B | 11.59B | 11.85B | 5.52B | 8.52B | 8.76B | 9.02B | 5.55B | 6.71B | 7.89B | 7.98B | 6.40B | 8.23B | 8.19B | 8.17B | 7.20B | 7.20B | 7.21B | 7.22B | 7.22B | 7.23B | 8.61B | 8.62B | 8.63B | 6.30B | 5.19B | 4.52B | 4.37B | 3.46B | 1.09B | 1.04B | 1.02B | 1.14B | 1.22B | 1.30B | 1.35B | 1.27B | 1.20B | 2.00B | 2.03B | 2.19B | 2.12B | 2.24B | 2.21B | 2.33B | 2.45B |
|
Liabilities and Shareholders Equity
|
| 6.35B | 6.46B | 6.75B | 6.78B | 6.92B | 7.11B | 7.05B | 9.67B | 17.51B | 17.65B | 17.90B | 17.95B | 18.16B | 18.23B | 18.57B | 18.59B | 18.81B | 19.14B | 19.47B | 19.52B | 18.27B | 19.77B | 16.04B | 16.35B | 16.34B | 16.44B | 13.61B | 13.61B | 13.77B | 13.60B | 14.37B | 13.97B | 13.72B | 13.68B | 14.63B | 14.53B | 14.34B | 14.22B | 14.02B | 13.86B | 18.44B | 17.23B | 16.93B | 14.03B | 13.04B | 12.91B | 12.87B | 11.95B | 2.60B | 2.60B | 2.64B | 2.76B | 2.82B | 2.86B | 2.95B | 3.09B | 3.48B | 4.32B | 4.35B | 4.42B | 4.33B | 4.42B | 4.39B | 4.50B | 4.64B |
|
Treasury Shares
|
| 0.04B | 0.00B | 0.00B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.00B | 0.00B | 0.01B | 0.01B | 0.00B | 0.01B | 0.01B | 0.01B | 0.00B | 0.01B | 0.01B | 0.01B | 0.00B | 0.01B | 0.01B | 0.01B | 0.00B | 0.01B | 0.01B | 0.01B | | 0.01B | 0.01B | 0.01B | | 0.01B | 0.02B | 0.02B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | | | | | | | | 0.00B | 0.00B | 0.00B | | | 0.00B | 0.01B | | 0.01B | 0.00B |
|
Retained Earnings
|
| 4.53B | 4.67B | 4.88B | 5.07B | 5.14B | 5.22B | 5.30B | 5.32B | 5.34B | 5.46B | 5.61B | 5.79B | 6.05B | 6.30B | 6.43B | 6.64B | 6.88B | 7.14B | 7.33B | 7.44B | 6.10B | 6.35B | 2.72B | 3.01B | 3.24B | 3.49B | 0.99B | 1.16B | 1.75B | 1.83B | 1.86B | 1.82B | 1.77B | 1.74B | 1.53B | 1.39B | 1.23B | 1.08B | 0.87B | 0.68B | 1.08B | 0.89B | 0.67B | -2.33B | -3.44B | -4.11B | -4.18B | -5.09B | -0.01B | -0.06B | -0.07B | 0.04B | 0.11B | 0.16B | 0.21B | 0.18B | 0.19B | 1.03B | 1.05B | 1.20B | 1.27B | 1.40B | 1.36B | 1.48B | 1.66B |