|
Cash & Equivalents
|
1.72B | 1.62B | 1.60B | 0.82B | 1.89B | 2.00B | 2.35B | 3.33B | 4.13B | 4.11B | 2.83B | 1.02B | 1.56B | 1.29B | 2.55B | 1.72B | 1.86B | 2.40B | 1.91B | 4.29B | 3.65B | 3.48B | 4.19B | 3.69B | 4.87B | 5.76B | 5.30B | 4.11B | 3.78B | 4.92B | 5.95B | 4.82B | 4.46B | 5.21B | 5.18B | 5.85B | 4.66B | 4.45B | 3.55B | 2.98B | 2.78B | 2.03B | 2.14B | 2.58B | 1.51B | 2.32B | 4.05B | 3.31B | 2.25B | 3.57B | 3.50B | 4.12B | 2.64B | 5.39B | 3.97B | 4.86B | 5.52B | 5.08B | 5.83B | 5.42B | 4.92B | 5.25B | 5.18B | 4.66B | 4.63B | 4.54B | 4.76B |
|
Short-term Investments
|
0.14B | 0.14B | 0.14B | 0.12B | 0.13B | 0.01B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash & Current Investments
|
1.85B | 1.76B | 1.75B | 0.95B | 2.02B | 2.01B | 2.35B | 3.33B | 4.13B | 4.11B | 2.83B | 1.02B | 1.56B | 1.29B | 2.55B | 1.72B | 1.86B | 2.40B | 1.91B | 4.29B | 3.65B | 3.48B | 4.19B | 3.69B | 4.87B | 5.76B | 5.30B | 4.11B | 3.78B | 4.92B | 5.95B | 4.82B | 4.46B | 5.21B | 5.18B | 5.85B | 4.66B | 4.45B | 3.55B | 2.98B | 2.78B | 2.03B | 2.14B | 2.58B | 1.51B | 2.32B | 4.05B | 3.31B | 2.25B | 3.57B | 3.50B | 4.12B | 2.64B | 5.39B | 3.97B | 4.86B | 5.52B | 5.08B | 5.83B | 5.42B | 4.92B | 5.25B | 5.18B | 4.66B | 4.63B | 4.54B | 4.76B |
|
Receivables - Net
|
3.16B | 4.22B | 3.92B | 3.78B | 3.95B | 4.12B | 4.24B | 4.58B | 5.86B | 6.03B | 7.51B | 8.71B | 7.42B | 6.62B | 7.45B | 8.17B | 7.66B | 7.49B | 9.13B | 8.75B | 7.78B | 7.95B | 8.18B | 5.88B | 4.92B | 5.80B | 4.69B | 4.46B | 4.52B | 4.88B | 4.67B | 5.90B | 5.10B | 4.57B | 5.96B | 6.92B | 6.81B | 7.54B | 8.25B | 7.34B | 8.29B | 9.05B | 7.99B | 8.99B | 5.39B | 4.15B | 5.60B | 6.11B | 9.01B | 9.13B | 8.63B | 10.38B | 13.08B | 14.44B | 11.58B | 11.92B | 9.69B | 10.89B | 12.57B | 12.53B | 12.15B | 13.14B | 11.07B | 10.71B | 11.24B | 11.07B | 10.33B |
|
Receivables - Other
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.07B | | | | | | | | 0.85B | | | | 0.28B | | | | 0.39B | | | | 1.02B | | | | 1.08B | | | | 0.70B | | | |
|
Receivables
|
3.16B | 4.22B | 3.92B | 3.78B | 3.95B | 4.12B | 4.24B | 4.58B | 5.86B | 6.03B | 7.51B | 8.71B | 7.42B | 6.62B | 7.45B | 8.17B | 7.66B | 7.49B | 9.13B | 8.75B | 7.78B | 7.95B | 8.18B | 5.88B | 4.92B | 5.80B | 4.69B | 4.46B | 4.52B | 4.88B | 4.67B | 5.90B | 5.10B | 4.57B | 5.96B | 6.99B | 6.81B | 7.54B | 8.25B | 7.34B | 8.29B | 9.05B | 7.99B | 9.83B | 5.39B | 4.15B | 5.60B | 6.39B | 9.01B | 9.13B | 8.63B | 10.77B | 13.08B | 14.44B | 11.58B | 12.94B | 9.69B | 10.89B | 12.57B | 13.60B | 12.15B | 13.14B | 11.07B | 11.41B | 11.24B | 11.07B | 10.33B |
|
Inventory
|
4.67B | 4.56B | 4.58B | 4.58B | 4.72B | 4.77B | 4.80B | 4.95B | 4.34B | 3.99B | 5.16B | 5.62B | 6.14B | 5.44B | 5.79B | 5.97B | 6.94B | 6.45B | 7.06B | 5.76B | 7.11B | 6.53B | 6.86B | 6.62B | 6.67B | 6.62B | 6.56B | 5.90B | 6.06B | 6.14B | 5.98B | 5.71B | 6.03B | 5.67B | 6.14B | 6.38B | 6.55B | 6.42B | 7.50B | 6.53B | 6.55B | 6.28B | 6.38B | 7.01B | 3.67B | 5.42B | 5.36B | 6.04B | 5.88B | 6.10B | 6.23B | 6.26B | 7.17B | 7.15B | 6.63B | 6.75B | 7.46B | 6.96B | 7.51B | 7.58B | 7.91B | 8.03B | 7.05B | 7.76B | 7.12B | 7.54B | 7.39B |
|
Current Deferred Tax Assets
|
| 0.13B | 0.15B | 0.18B | 0.17B | 0.17B | 0.18B | 0.19B | 0.26B | 0.28B | 0.25B | 0.28B | 0.36B | 0.25B | 0.29B | 0.27B | 0.28B | 0.25B | 0.26B | 0.27B | 0.26B | 0.28B | 0.23B | 0.16B | 0.12B | 0.14B | 0.10B | 0.07B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets
|
0.62B | 0.47B | 0.39B | 0.38B | 0.18B | 0.17B | 0.17B | 0.12B | 0.15B | 0.16B | 0.11B | 0.12B | 0.12B | 0.14B | 0.15B | 0.15B | 0.38B | 0.14B | 0.13B | 0.14B | 0.13B | 0.12B | 0.13B | 0.16B | 0.15B | 0.16B | 0.17B | 0.20B | 0.09B | 0.19B | 0.23B | 0.37B | 0.32B | 0.28B | 0.17B | 0.16B | 0.23B | 0.54B | 0.59B | 0.82B | 0.86B | 0.45B | 0.53B | 0.39B | 0.88B | 0.87B | 0.42B | 0.38B | 0.44B | 0.56B | 0.44B | 0.40B | 0.42B | 0.43B | 0.52B | 0.60B | 0.67B | 0.77B | 0.67B | 0.69B | 0.69B | 0.70B | 0.67B | 0.61B | 0.60B | 0.66B | 1.01B |
|
Current Assets
|
10.47B | 11.17B | 10.87B | 10.92B | 11.32B | 11.35B | 11.88B | 13.52B | 15.06B | 14.69B | 15.87B | 15.97B | 15.82B | 14.03B | 16.27B | 16.46B | 17.21B | 16.77B | 18.59B | 19.28B | 19.03B | 18.45B | 19.67B | 16.61B | 16.79B | 18.49B | 16.83B | 14.90B | 14.86B | 16.18B | 16.88B | 16.80B | 15.91B | 15.73B | 17.44B | 19.31B | 18.26B | 18.95B | 19.89B | 17.68B | 18.48B | 17.81B | 17.03B | 18.97B | 11.46B | 12.76B | 15.42B | 15.84B | 17.59B | 19.37B | 18.79B | 21.16B | 23.31B | 27.41B | 22.70B | 24.13B | 23.34B | 23.70B | 26.58B | 26.22B | 25.67B | 27.11B | 23.98B | 23.74B | 23.59B | 23.80B | 23.50B |
|
Property, Plant & Equipment (Net)
|
23.53B | 24.28B | 24.23B | 21.61B | 23.34B | 23.36B | 23.59B | 22.67B | 22.89B | 23.21B | 24.22B | 25.18B | 0.94B | 25.52B | 25.87B | 26.30B | 26.40B | 25.39B | 25.64B | 25.71B | 25.77B | 26.12B | 26.45B | 26.73B | 26.60B | 26.73B | 26.69B | 26.70B | 1.35B | 26.59B | 26.52B | 26.47B | 26.99B | 27.05B | 27.27B | 27.48B | 27.73B | 28.18B | 28.43B | 28.85B | 28.41B | 28.78B | 28.89B | 29.26B | 30.53B | 30.65B | 30.73B | 30.39B | 30.38B | 30.46B | 30.44B | 30.85B | 30.88B | 30.75B | 30.51B | 30.98B | 30.78B | 30.57B | 30.25B | 30.21B | 30.07B | 29.77B | 29.68B | 29.31B | 28.55B | 28.24B | 27.74B |
|
Intangibles
|
0.21B | 0.22B | 0.23B | 0.23B | 0.23B | 0.22B | 0.22B | 0.22B | 0.23B | 0.22B | 0.25B | 0.23B | 0.23B | 0.22B | 0.22B | 0.21B | 0.20B | 0.16B | 0.16B | 0.16B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Goodwill & Intangibles
|
0.21B | 0.22B | 0.23B | 0.23B | 0.23B | 0.22B | 0.22B | 0.22B | 0.23B | 0.22B | 0.25B | 0.23B | 0.23B | 0.22B | 0.22B | 0.21B | 0.20B | 0.16B | 0.16B | 0.16B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Long-Term Deferred Tax
|
| | | 0.90B | | | | 0.82B | | | | 1.01B | | | | 0.96B | | | | 0.77B | | | | 0.87B | | | | 0.64B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non-Current Assets
|
1.56B | 1.54B | 1.48B | 1.46B | 1.58B | 1.54B | 1.58B | 1.21B | 1.42B | 1.41B | 1.34B | 1.41B | 1.43B | 1.42B | 1.44B | 1.50B | 1.69B | 1.86B | 1.90B | 2.28B | 2.30B | 2.44B | 2.34B | 2.20B | 2.36B | 2.37B | 2.31B | 2.63B | 2.65B | 2.68B | 2.87B | 2.90B | 3.15B | 3.19B | 3.27B | 3.37B | 3.38B | 3.55B | 3.58B | 3.63B | 5.21B | 5.43B | 5.31B | 5.63B | 5.76B | 5.68B | 5.58B | 5.54B | 5.64B | 5.62B | 5.46B | 5.88B | 6.21B | 6.18B | 6.12B | 5.87B | 6.06B | 6.40B | 6.34B | 6.63B | 6.83B | 6.73B | 6.72B | 7.09B | 7.04B | 7.39B | 7.37B |
|
Non-Current Assets
|
25.31B | 26.05B | 25.94B | 24.65B | 25.14B | 25.13B | 25.40B | 24.10B | 24.54B | 24.84B | 25.81B | 26.81B | 26.81B | 27.16B | 27.52B | 28.02B | 28.30B | 27.41B | 27.70B | 27.98B | 28.07B | 28.56B | 28.79B | 28.94B | 28.95B | 29.11B | 29.00B | 29.33B | 29.40B | 29.27B | 29.39B | 29.37B | 30.14B | 30.24B | 30.55B | 30.85B | 31.12B | 31.73B | 32.00B | 32.48B | 33.62B | 34.21B | 34.20B | 34.90B | 36.28B | 36.34B | 36.31B | 35.93B | 36.02B | 36.08B | 35.90B | 36.72B | 37.09B | 36.94B | 36.63B | 36.85B | 36.84B | 36.97B | 36.60B | 36.84B | 36.90B | 36.50B | 36.41B | 36.41B | 35.59B | 35.63B | 35.11B |
|
Assets
|
35.78B | 37.22B | 36.80B | 35.57B | 36.47B | 36.48B | 37.28B | 37.62B | 39.59B | 39.53B | 41.68B | 42.78B | 42.63B | 41.19B | 43.79B | 44.48B | 45.50B | 44.18B | 46.29B | 47.26B | 47.10B | 47.01B | 48.45B | 45.55B | 45.74B | 47.60B | 45.83B | 44.23B | 44.26B | 45.45B | 46.27B | 46.17B | 46.05B | 45.97B | 47.99B | 50.16B | 49.38B | 50.68B | 51.89B | 50.16B | 52.09B | 52.02B | 51.23B | 53.86B | 47.75B | 49.10B | 51.73B | 51.77B | 53.61B | 55.46B | 54.69B | 57.89B | 60.40B | 64.34B | 59.33B | 60.98B | 60.18B | 60.67B | 63.17B | 63.06B | 62.57B | 63.62B | 60.38B | 60.14B | 59.18B | 59.43B | 58.62B |
|
Accounts Payables
|
4.54B | 5.84B | 5.76B | 5.83B | 5.99B | 5.86B | 6.10B | 6.44B | 8.65B | 7.64B | 8.52B | 9.47B | 9.94B | 8.00B | 9.29B | 9.35B | 9.82B | 9.51B | 11.00B | 9.93B | 9.62B | 9.36B | 9.94B | 6.76B | 6.01B | 7.32B | 5.68B | 4.91B | 4.98B | 5.94B | 5.37B | 6.36B | 6.04B | 5.46B | 6.68B | 8.35B | 7.97B | 8.96B | 10.22B | 8.59B | 10.01B | 10.13B | 9.50B | 10.21B | 5.91B | 4.65B | 5.24B | 6.08B | 9.11B | 10.17B | 9.82B | 12.49B | 15.24B | 16.64B | 13.00B | 12.73B | 10.50B | 10.82B | 13.34B | 12.57B | 12.46B | 14.56B | 11.52B | 12.09B | 11.98B | 11.50B | 10.69B |
|
Payables
|
4.54B | 5.84B | 5.76B | 5.83B | 5.99B | 5.86B | 6.10B | 6.44B | 8.65B | 7.64B | 8.52B | 9.47B | 9.94B | 8.00B | 9.29B | 9.35B | 9.82B | 9.51B | 11.00B | 9.93B | 9.62B | 9.36B | 9.94B | 6.76B | 6.01B | 7.32B | 5.68B | 4.91B | 4.98B | 5.94B | 5.37B | 6.36B | 6.04B | 5.46B | 6.68B | 8.35B | 7.97B | 8.96B | 10.22B | 8.59B | 10.01B | 10.13B | 9.50B | 10.21B | 5.91B | 4.65B | 5.24B | 6.08B | 9.11B | 10.17B | 9.82B | 12.49B | 15.24B | 16.64B | 13.00B | 12.73B | 10.50B | 10.82B | 13.34B | 12.57B | 12.46B | 14.56B | 11.52B | 12.09B | 11.98B | 11.50B | 10.69B |
|
Accumulated Expenses
|
0.38B | 0.35B | 0.63B | 0.64B | 0.50B | 0.44B | 0.55B | 0.59B | 0.73B | 0.77B | 0.79B | 0.59B | 0.48B | 0.53B | 0.61B | 0.59B | 0.76B | 0.50B | 0.60B | 0.52B | 0.49B | 0.58B | 0.63B | 0.60B | 0.51B | 0.53B | 0.59B | 0.55B | 0.42B | 0.44B | 0.63B | 0.69B | 0.71B | 0.95B | 0.82B | 0.71B | 0.59B | 0.64B | 0.55B | 0.63B | 0.77B | 0.76B | 0.88B | 0.95B | 0.87B | 0.86B | 0.93B | 0.99B | 1.09B | 1.29B | 1.54B | 1.25B | 1.14B | 1.11B | 1.26B | 1.22B | 1.17B | 1.12B | 1.22B | 1.24B | 1.10B | 1.06B | 1.19B | 1.13B | 1.15B | 1.29B | 1.44B |
|
Short term Debt
|
0.31B | 0.14B | 0.21B | 0.24B | 0.64B | 0.52B | 0.52B | 0.82B | 0.31B | 0.86B | 0.87B | 1.01B | 1.14B | 0.58B | 0.58B | 0.59B | 0.41B | 0.30B | 0.30B | 0.30B | 0.70B | 0.60B | 0.60B | 0.61B | 0.20B | 0.15B | 0.13B | 0.13B | 0.13B | 0.86B | 1.06B | 0.12B | 0.12B | 0.12B | 0.12B | 0.12B | 0.87B | 0.18B | 0.20B | 0.24B | 1.11B | 0.32B | 0.40B | 0.49B | 0.89B | 0.59B | 0.64B | 0.72B | 0.73B | 1.04B | 1.16B | 1.26B | 1.29B | 1.02B | 1.01B | 1.11B | 1.26B | 1.19B | 1.33B | 1.41B | 0.85B | 0.99B | 1.02B | 0.74B | 0.54B | 0.38B | 0.89B |
|
Current Taxes
|
0.00B | 0.04B | 0.06B | 0.10B | 0.02B | 0.24B | 0.07B | 0.00B | 0.06B | 0.08B | 0.14B | 0.12B | 0.03B | 0.06B | 0.23B | 0.00B | 0.01B | 0.09B | 0.10B | 1.34B | 0.67B | 0.42B | 1.28B | 1.21B | 1.05B | 1.21B | 1.11B | 1.07B | 0.96B | 1.05B | 1.04B | 1.08B | 0.97B | 1.08B | 1.22B | 1.32B | 1.23B | 1.33B | 1.27B | 1.21B | 0.96B | 1.14B | 1.18B | 1.30B | 1.02B | 1.08B | 1.27B | 1.37B | 1.23B | 1.54B | 1.55B | 1.46B | 1.48B | 1.60B | 1.31B | 1.57B | 1.57B | 1.49B | 1.42B | 1.45B | 1.35B | 1.49B | 1.40B | 1.36B | 1.30B | 1.45B | 1.41B |
|
Curent Deferred Tax Liability
|
4.29B | 0.40B | 0.42B | 0.25B | 0.19B | 0.18B | 0.32B | 0.26B | 0.14B | 0.25B | 0.32B | 0.25B | 0.19B | 0.30B | 0.18B | 0.38B | 0.39B | 0.40B | 0.39B | 0.25B | 0.31B | 0.28B | 0.37B | 0.38B | 0.31B | 0.32B | 0.39B | 0.37B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities
|
6.24B | 7.32B | 7.76B | 7.81B | 8.10B | 7.91B | 8.21B | 8.78B | 10.41B | 10.23B | 11.68B | 12.71B | 13.08B | 10.80B | 12.25B | 11.93B | 12.71B | 12.04B | 13.67B | 13.12B | 12.93B | 12.52B | 13.46B | 9.98B | 8.63B | 9.87B | 8.29B | 6.99B | 0.04B | 8.65B | 8.22B | 8.33B | 7.90B | 7.68B | 9.13B | 11.07B | 10.75B | 11.34B | 12.48B | 10.72B | 12.91B | 12.55B | 12.13B | 13.16B | 8.73B | 7.30B | 8.12B | 9.28B | 12.31B | 14.21B | 14.31B | 16.85B | 19.79B | 21.97B | 17.24B | 17.46B | 15.37B | 14.95B | 17.59B | 16.80B | 16.15B | 18.32B | 15.30B | 15.49B | 15.14B | 14.68B | 14.73B |
|
Capital Leases
|
| | | 0.04B | | | | 0.04B | | | | 0.05B | | | | 0.05B | | | | 0.04B | | | | 0.03B | | | | 0.09B | | | | 0.07B | | | | 0.56B | | | | 0.61B | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Debt
|
7.26B | 7.23B | 7.16B | 7.16B | 7.72B | 7.51B | 7.51B | 7.51B | 7.52B | 6.76B | 6.78B | 6.73B | 6.46B | 6.46B | 6.46B | 6.46B | 6.46B | 6.26B | 6.26B | 6.26B | 5.86B | 5.78B | 5.78B | 5.78B | 7.22B | 7.20B | 7.25B | 7.21B | 0.57B | 6.65B | 7.89B | 7.89B | 8.37B | 8.37B | 8.36B | 8.75B | 8.09B | 8.88B | 8.88B | 8.87B | 9.01B | 9.17B | 9.17B | 9.18B | 10.57B | 12.09B | 14.58B | 13.95B | 13.93B | 13.64B | 13.07B | 12.61B | 11.87B | 11.86B | 10.57B | 10.53B | 10.17B | 10.13B | 10.11B | 10.12B | 10.04B | 9.75B | 9.79B | 9.72B | 10.31B | 10.27B | 9.69B |
|
Minority Interest
|
| | | | | | | | | 0.01B | 0.02B | 0.02B | 0.03B | 0.05B | 0.05B | 0.06B | 0.07B | 0.10B | 0.12B | 0.49B | 0.49B | 0.51B | 0.51B | 0.57B | 0.57B | 0.55B | 0.55B | 0.83B | 0.84B | 0.83B | 0.79B | 0.83B | 0.83B | 0.84B | 0.85B | 0.91B | 1.05B | 1.03B | 1.05B | 1.06B | 0.47B | 0.49B | 0.48B | 0.73B | 0.84B | 0.79B | 0.79B | 0.84B | 0.93B | 1.05B | 1.11B | 1.39B | 1.59B | 1.76B | 1.80B | 1.91B | 2.09B | 2.14B | 2.08B | 2.18B | 2.77B | 2.81B | 2.75B | 3.01B | 2.83B | 2.87B | 2.99B |
|
Liabilities from Discontinued Operations
|
| | | 0.03B | 0.16B | 0.10B | 0.09B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability
|
| 4.11B | 3.87B | 4.98B | 4.13B | 4.27B | 4.43B | 5.42B | 4.69B | 4.80B | 4.94B | 6.00B | 5.21B | 5.41B | 5.76B | 5.96B | 6.13B | 6.16B | 6.31B | 6.60B | 6.62B | 6.66B | 6.60B | 6.82B | 6.62B | 6.64B | 6.66B | 7.70B | 7.19B | 7.28B | 7.37B | 8.03B | 7.20B | 7.25B | 7.36B | 5.24B | 4.71B | 4.76B | 4.72B | 5.51B | 4.87B | 4.90B | 4.92B | 5.75B | 4.91B | 5.30B | 5.30B | 5.87B | 5.03B | 5.14B | 5.11B | 5.87B | 4.97B | 4.79B | 4.94B | 6.72B | 5.28B | 5.38B | 5.23B | 6.78B | 5.26B | 5.22B | 5.26B | 5.27B | 4.95B | 5.05B | 5.02B |
|
Other Non-Current Liabilities
|
2.18B | 2.15B | 2.12B | 1.87B | 1.85B | 1.73B | 1.72B | 1.77B | 1.75B | 1.74B | 1.61B | 1.88B | 1.90B | 1.90B | 1.93B | 2.13B | 1.78B | 1.70B | 1.67B | 1.33B | 1.29B | 1.33B | 1.55B | 1.94B | 1.92B | 1.89B | 1.76B | 1.61B | 1.59B | 1.47B | 1.65B | 1.74B | 1.93B | 1.91B | 1.91B | 2.73B | 2.90B | 2.90B | 2.85B | 2.87B | 3.53B | 3.57B | 3.42B | 3.89B | 3.85B | 3.77B | 3.72B | 3.62B | 3.62B | 3.76B | 3.61B | 3.40B | 3.37B | 2.99B | 2.87B | 2.31B | 2.29B | 2.21B | 2.19B | 2.26B | 2.30B | 2.08B | 2.03B | 2.14B | 2.46B | 2.50B | 2.43B |
|
Total Non-Current Liabilities
|
17.79B | 18.66B | 18.79B | 18.98B | 19.94B | 19.70B | 20.16B | 20.83B | 22.62B | 21.79B | 23.41B | 24.46B | 24.75B | 22.67B | 24.47B | 24.25B | 25.30B | 24.45B | 26.24B | 25.98B | 25.40B | 24.97B | 25.84B | 22.37B | 22.48B | 23.70B | 22.20B | 21.26B | 21.17B | 22.58B | 23.48B | 23.57B | 23.46B | 23.30B | 24.86B | 24.53B | 23.55B | 24.98B | 26.08B | 24.56B | 26.79B | 26.61B | 26.22B | 27.44B | 24.21B | 24.70B | 28.00B | 28.51B | 31.27B | 32.99B | 32.49B | 34.67B | 36.62B | 38.62B | 32.74B | 33.20B | 30.82B | 30.46B | 32.93B | 32.27B | 31.45B | 33.29B | 30.35B | 30.48B | 30.41B | 29.99B | 29.44B |
|
Total Liabilities
|
19.97B | 20.81B | 20.91B | 20.85B | 21.80B | 21.43B | 21.88B | 22.60B | 24.37B | 23.53B | 25.01B | 26.34B | 26.64B | 24.57B | 26.41B | 26.38B | 27.08B | 26.15B | 27.91B | 27.31B | 26.69B | 26.29B | 27.39B | 24.31B | 24.40B | 25.59B | 23.96B | 22.87B | 22.76B | 24.05B | 25.14B | 25.32B | 25.40B | 25.21B | 26.76B | 27.26B | 26.45B | 27.87B | 28.93B | 27.42B | 30.32B | 30.18B | 29.64B | 31.33B | 28.06B | 28.46B | 31.72B | 32.13B | 34.89B | 36.75B | 36.10B | 38.07B | 39.99B | 41.61B | 35.61B | 35.51B | 33.11B | 32.67B | 35.12B | 34.53B | 33.75B | 35.37B | 32.38B | 32.62B | 32.86B | 32.49B | 31.87B |
|
Total Debt
|
7.58B | 7.37B | 7.38B | 7.40B | 8.35B | 8.03B | 8.04B | 8.34B | 7.83B | 7.62B | 7.65B | 7.74B | 7.60B | 7.04B | 7.05B | 7.05B | 6.87B | 6.56B | 6.56B | 6.56B | 6.56B | 6.38B | 6.38B | 6.39B | 7.42B | 7.35B | 7.38B | 7.33B | 0.70B | 7.51B | 8.95B | 8.00B | 8.49B | 8.49B | 8.48B | 8.87B | 8.96B | 9.06B | 9.08B | 9.11B | 10.12B | 9.49B | 9.57B | 9.67B | 11.46B | 12.68B | 15.21B | 14.68B | 14.66B | 14.68B | 14.23B | 13.87B | 13.16B | 12.88B | 11.58B | 11.63B | 11.43B | 11.32B | 11.44B | 11.52B | 10.90B | 10.74B | 10.81B | 10.46B | 10.85B | 10.65B | 10.58B |
|
Common Equity
|
15.80B | 16.41B | 15.89B | 14.72B | 14.67B | 15.05B | 15.40B | 15.03B | 15.22B | 15.99B | 16.67B | 16.45B | 15.99B | 16.62B | 17.39B | 18.09B | 18.42B | 18.02B | 18.39B | 19.95B | 20.41B | 20.72B | 21.06B | 21.24B | 21.34B | 22.01B | 21.87B | 21.35B | 21.50B | 21.40B | 21.13B | 20.85B | 20.65B | 20.77B | 21.22B | 22.90B | 22.93B | 22.80B | 22.96B | 22.73B | 21.78B | 21.84B | 21.59B | 22.54B | 19.68B | 20.63B | 20.02B | 19.64B | 18.73B | 18.70B | 18.59B | 19.82B | 20.41B | 22.73B | 23.71B | 25.47B | 27.07B | 27.99B | 28.06B | 28.52B | 28.82B | 28.25B | 28.00B | 27.52B | 26.32B | 26.95B | 26.75B |
|
Shareholder's Equity
|
| 16.41B | 15.89B | 14.72B | 14.67B | 15.05B | 15.40B | 15.03B | 15.22B | 15.99B | 16.67B | 16.45B | 15.99B | 16.62B | 17.39B | 18.09B | 18.42B | 18.02B | 18.39B | 19.95B | 20.41B | 20.72B | 21.06B | 21.24B | 21.34B | 22.01B | 21.87B | 21.35B | 21.50B | 21.40B | 21.13B | 20.85B | 20.65B | 20.77B | 21.22B | 22.90B | 22.93B | 22.80B | 22.96B | 22.73B | 21.78B | 21.84B | 21.59B | 22.54B | 19.68B | 20.63B | 20.02B | 19.64B | 18.73B | 18.70B | 18.59B | 19.82B | 20.41B | 22.73B | 23.71B | 25.47B | 27.07B | 27.99B | 28.06B | 28.52B | 28.82B | 28.25B | 28.00B | 27.52B | 26.32B | 26.95B | 26.75B |
|
Liabilities and Shareholders Equity
|
35.78B | 37.22B | 36.80B | 35.57B | 36.47B | 36.48B | 37.28B | 37.62B | 39.59B | 39.53B | 41.68B | 42.78B | 42.63B | 41.19B | 43.79B | 44.48B | 45.50B | 44.18B | 46.29B | 47.26B | 47.10B | 47.01B | 48.45B | 45.55B | 45.74B | 47.60B | 45.83B | 44.23B | 44.26B | 45.45B | 46.27B | 46.17B | 46.05B | 45.97B | 47.99B | 50.16B | 49.38B | 50.68B | 51.89B | 50.16B | 52.09B | 52.02B | 51.23B | 53.86B | 47.75B | 49.10B | 51.73B | 51.77B | 53.61B | 55.46B | 54.69B | 57.89B | 60.40B | 64.34B | 59.33B | 60.98B | 60.18B | 60.67B | 63.17B | 63.06B | 62.57B | 63.62B | 60.38B | 60.14B | 59.18B | 59.43B | 58.62B |
|
Treasury Shares
|
| 0.11B | 0.11B | 0.11B | 0.11B | 0.11B | 0.00B | 0.10B | 0.10B | -0.10B | 0.12B | 0.12B | 0.12B | 0.12B | 0.12B | 0.12B | 0.12B | 0.13B | 0.13B | 0.14B | 0.14B | 0.14B | 0.15B | 0.16B | 0.16B | 0.17B | 0.19B | 0.20B | 0.20B | 0.21B | 0.22B | 0.22B | 0.23B | 0.23B | 0.24B | 0.24B | 0.24B | 0.25B | 0.25B | 0.26B | 0.26B | 0.26B | 0.26B | 0.26B | 0.27B | 0.27B | 0.27B | 0.27B | 0.26B | 0.00B | 0.26B | 0.26B | 0.00B | 0.02B | 0.29B | 0.30B | 0.31B | 0.32B | 0.33B | 0.34B | 0.35B | 0.35B | 0.36B | 0.36B | 0.36B | 0.36B | 0.37B |
|
Retained Earnings
|
15.71B | 15.38B | 14.67B | 0.36B | 13.04B | 13.59B | 13.86B | 0.62B | 13.46B | 14.17B | 15.35B | 0.50B | 14.79B | 15.54B | 16.12B | 0.67B | 0.46B | -0.34B | 0.42B | 0.41B | 0.33B | 20.12B | 21.03B | 22.05B | 22.80B | 23.95B | 25.13B | 25.19B | 25.40B | 25.93B | 26.27B | 26.37B | 26.37B | 26.60B | 27.14B | 29.20B | 29.41B | 29.91B | 30.43B | 31.04B | 30.81B | 31.05B | 31.28B | 31.97B | 29.72B | 30.57B | 29.71B | 28.95B | 27.85B | 27.61B | 27.67B | 28.28B | 28.79B | 33.08B | 35.51B | 38.25B | 40.94B | 42.51B | 44.77B | 45.63B | 46.52B | 47.05B | 47.07B | 47.02B | 46.06B | 46.42B | 47.17B |