|
Cash & Equivalents
|
0.01B | 0.01B | 0.01B | 0.02B | 0.01B | 0.01B | 0.01B | 0.02B | 0.01B | 0.01B | 0.01B | 0.01B | 0.02B | 0.01B | 0.01B | 0.03B | 0.02B | 0.02B | 0.02B | 0.03B | 0.03B | 0.02B | 0.02B | 0.02B | 0.02B | 0.01B | 0.01B | 0.03B | 0.01B | 0.01B | 0.01B | 0.02B | 0.01B | 0.00B | 0.00B | 0.01B | 0.01B | 0.00B | 0.00B | 0.02B | 0.00B | 0.00B | 0.01B | 0.02B | 0.00B | 0.00B | 0.00B | 0.01B | 0.01B | 0.00B | 0.01B | | 0.01B | 0.00B | 0.00B | 0.01B | 0.01B | 0.03B | 0.01B | 0.01B | 0.01B | | 0.25B | 0.00B | 0.06B | 0.00B | 0.00B |
|
Short-term Investments
|
0.18B | 0.17B | 0.18B | 0.19B | 0.15B | 0.11B | 0.06B | 0.01B | 0.05B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01B | | | 0.09B | 0.05B | 0.08B | 0.08B | 0.07B | 0.02B | 0.00B | 0.01B | | | | | | | | | |
|
Cash & Current Investments
|
0.20B | 0.18B | 0.19B | 0.21B | 0.16B | 0.12B | 0.07B | 0.03B | 0.06B | 0.01B | 0.01B | 0.01B | 0.02B | 0.01B | 0.01B | 0.03B | 0.02B | 0.02B | 0.02B | 0.03B | 0.03B | 0.02B | 0.02B | 0.02B | 0.02B | 0.01B | 0.01B | 0.03B | 0.01B | 0.01B | 0.01B | 0.02B | 0.01B | 0.00B | 0.00B | 0.01B | 0.01B | 0.00B | 0.00B | 0.02B | 0.00B | 0.00B | 0.01B | 0.02B | 0.00B | 0.00B | 0.00B | 0.01B | 0.01B | 0.00B | 0.09B | 0.05B | 0.08B | 0.08B | 0.07B | 0.03B | 0.01B | 0.04B | 0.01B | 0.01B | 0.01B | | 0.25B | 0.00B | 0.06B | 0.00B | 0.00B |
|
Receivables - Net
|
0.30B | 0.22B | 0.21B | 0.22B | 0.26B | 0.24B | 0.25B | 0.26B | 0.30B | 0.26B | 0.27B | 0.27B | 0.29B | 0.24B | 0.27B | 0.23B | 0.28B | 0.26B | 0.26B | 0.34B | 0.43B | 0.29B | 0.28B | 0.49B | 0.31B | 0.26B | 0.43B | 0.46B | 0.44B | 0.46B | 0.45B | 0.50B | 0.45B | 0.45B | 0.44B | 0.51B | 0.49B | 0.46B | 0.45B | 0.47B | 0.48B | 0.40B | 0.40B | 0.43B | 0.44B | 0.43B | 0.43B | 0.47B | 0.59B | 0.57B | 0.58B | 0.57B | 0.54B | 0.57B | 0.55B | 0.58B | 0.65B | 0.57B | 0.58B | 0.62B | 0.62B | 0.56B | 0.60B | 0.65B | 0.67B | 0.62B | 0.55B |
|
Receivables - Other
|
0.06B | 0.05B | 0.05B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.03B | 0.03B | 0.03B | 0.04B | 0.02B | 0.01B | 0.01B | 0.01B | 0.02B | 0.02B | 0.01B | 0.01B | 0.01B | 0.02B | 0.02B | 0.01B | 0.00B | 0.04B | 0.04B | 0.04B | 0.02B | 0.05B | 0.04B | 0.06B | 0.07B | 0.08B | 0.07B | 0.11B | 0.15B | 0.01B | 0.00B | 0.11B | 0.08B | 0.07B | | 0.09B | 0.05B | 0.05B | 0.08B | 0.07B | 0.06B | 0.05B | 0.06B | 0.08B | 0.08B | 0.09B | 0.10B | 0.02B | | | | 0.04B | | | | 0.04B | | | |
|
Receivables
|
0.36B | 0.27B | 0.27B | 0.25B | 0.29B | 0.26B | 0.28B | 0.28B | 0.32B | 0.29B | 0.30B | 0.31B | 0.31B | 0.25B | 0.28B | 0.23B | 0.30B | 0.27B | 0.28B | 0.34B | 0.44B | 0.31B | 0.30B | 0.50B | 0.31B | 0.30B | 0.47B | 0.50B | 0.46B | 0.51B | 0.49B | 0.56B | 0.52B | 0.53B | 0.51B | 0.62B | 0.64B | 0.46B | 0.46B | 0.58B | 0.56B | 0.47B | 0.40B | 0.52B | 0.49B | 0.47B | 0.51B | 0.53B | 0.65B | 0.62B | 0.64B | 0.64B | 0.62B | 0.66B | 0.65B | 0.61B | 0.65B | 0.57B | 0.58B | 0.66B | 0.62B | 0.56B | 0.60B | 0.69B | 0.67B | 0.62B | 0.55B |
|
Inventory
|
0.23B | 0.28B | 0.32B | 0.32B | 0.31B | 0.35B | 0.35B | 0.32B | 0.27B | 0.30B | 0.29B | 0.32B | 0.29B | 0.30B | 0.29B | 0.31B | 0.26B | 0.28B | 0.30B | 0.28B | 0.22B | 0.25B | 0.28B | 0.32B | 0.28B | 0.29B | 0.32B | 0.30B | 0.27B | 0.26B | 0.26B | 0.27B | 0.25B | 0.28B | 0.29B | 0.25B | 0.21B | 0.24B | 0.26B | 0.24B | 0.19B | 0.23B | 0.24B | 0.23B | 0.21B | 0.22B | 0.23B | 0.22B | 0.18B | 0.21B | 0.23B | 0.25B | 0.21B | 0.26B | 0.31B | 0.29B | 0.24B | 0.26B | 0.28B | 0.31B | 0.29B | 0.31B | 0.31B | 0.35B | 0.30B | 0.32B | 0.34B |
|
Current Deferred Tax Assets
|
| | | | | | | | | | | | | | | 0.00B | | | 0.08B | 0.08B | 0.03B | | 0.00B | 0.05B | 0.06B | 0.05B | 0.06B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets
|
0.09B | 0.11B | 0.09B | 0.12B | 0.10B | 0.11B | 0.08B | 0.12B | 0.02B | 0.15B | 0.14B | 0.13B | 0.25B | 0.17B | 0.14B | 0.14B | 0.23B | 0.26B | 0.14B | 0.14B | 0.12B | 0.15B | 0.12B | 0.14B | 0.13B | 0.14B | 0.10B | 0.17B | 0.15B | 0.18B | 0.24B | 0.14B | 0.11B | 0.13B | 0.10B | 0.14B | 0.11B | 0.12B | 0.09B | 0.14B | 0.11B | 0.14B | 0.09B | 0.10B | 0.08B | 0.09B | 0.07B | 0.10B | 0.07B | 0.09B | 0.07B | 0.10B | 0.07B | 0.10B | 0.07B | 0.11B | 0.08B | 0.13B | 0.08B | 0.11B | 0.08B | 0.13B | 0.08B | 0.14B | 0.09B | 0.11B | 0.08B |
|
Current Assets
|
1.21B | 1.12B | 1.09B | 1.19B | 1.09B | 1.07B | 1.00B | 1.04B | 1.02B | 1.02B | 0.99B | 1.17B | 1.05B | 1.07B | 0.97B | 0.96B | 1.01B | 0.99B | 0.96B | 1.11B | 1.03B | 0.89B | 0.86B | 1.00B | 0.97B | 0.95B | 0.98B | 1.02B | 0.90B | 0.98B | 1.02B | 1.01B | 0.89B | 0.95B | 0.92B | 1.04B | 0.98B | 0.94B | 0.92B | 1.02B | 0.87B | 0.86B | 0.81B | 0.91B | 0.81B | 0.81B | 0.83B | 0.90B | 0.98B | 0.97B | 1.04B | 1.07B | 1.01B | 1.13B | 1.14B | 1.21B | 1.13B | 1.13B | 1.09B | 1.21B | 1.12B | 1.14B | 1.35B | 1.27B | 1.22B | 1.19B | 1.13B |
|
Construction in Progress
|
0.26B | 0.28B | 0.33B | 0.38B | 0.48B | 0.58B | 0.66B | 0.80B | 0.87B | 1.02B | 1.18B | 0.90B | 0.52B | 0.58B | 0.25B | 0.29B | 0.31B | 0.34B | 0.38B | 0.10B | 0.12B | 0.11B | 0.15B | 0.14B | 0.17B | 0.19B | 0.17B | 0.17B | 0.15B | 0.16B | 0.10B | 0.11B | | | | 0.16B | | | | 0.12B | | | | 0.19B | | | | 0.25B | | | | 0.17B | | | | 0.56B | | | | 0.62B | | | | 1.13B | | | |
|
Property, Plant & Equipment (Net)
|
6.07B | 6.11B | 6.16B | 6.24B | 7.29B | 7.42B | 7.49B | 7.66B | 8.35B | 8.51B | 8.65B | 8.78B | 8.84B | 8.92B | 8.98B | 9.08B | 9.13B | 9.18B | 9.22B | 9.28B | 9.29B | 9.33B | 9.41B | 9.49B | 9.50B | 9.55B | 9.59B | 9.77B | 9.76B | 9.76B | 9.78B | 9.83B | 9.79B | 9.86B | 9.91B | 10.01B | 10.09B | 9.38B | 9.45B | 9.53B | 9.36B | 9.38B | 9.44B | 9.59B | 9.59B | 9.68B | 9.73B | 9.79B | 9.81B | 9.88B | 9.97B | 10.12B | 10.16B | 10.43B | 10.57B | 10.72B | 10.79B | 11.09B | 11.33B | 11.59B | 11.68B | 11.98B | 12.39B | 12.81B | 13.04B | 13.45B | 14.42B |
|
Long-Term Investments
|
0.25B | 0.26B | 0.27B | 0.28B | 0.28B | 0.28B | 0.29B | 0.29B | 0.30B | 0.30B | 0.30B | 0.31B | 0.31B | 0.32B | 0.33B | 0.33B | 0.34B | 0.34B | 0.35B | 0.35B | 0.36B | 0.37B | 0.37B | 0.37B | 0.38B | 0.38B | 0.39B | 0.38B | 0.39B | 0.39B | 0.41B | 0.40B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Long-Term Deferred Tax
|
0.70B | 0.71B | 0.78B | 0.83B | 0.85B | 0.85B | 0.84B | -0.93B | 1.02B | -1.06B | -1.15B | -1.28B | -1.36B | | | -1.53B | | | | -1.79B | | | | -1.96B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non-Current Assets
|
0.97B | 0.97B | 0.97B | 1.01B | 1.02B | 1.02B | 1.03B | 1.01B | 1.01B | 1.03B | 1.09B | 1.24B | 1.31B | 1.35B | 1.38B | 1.48B | 1.47B | 1.46B | 1.47B | 1.37B | 1.39B | 1.42B | 1.45B | 1.63B | 1.65B | 1.68B | 1.71B | 1.86B | 1.89B | 1.93B | 1.95B | 2.04B | 2.06B | 2.11B | 2.13B | 1.98B | 2.12B | 2.88B | 2.89B | 2.90B | 3.10B | 3.13B | 3.13B | 2.76B | 2.78B | 2.77B | 2.75B | 2.80B | 2.80B | 2.79B | 2.81B | 2.76B | 2.75B | 2.75B | 2.77B | 2.82B | 2.85B | 2.85B | 2.85B | 2.86B | 2.86B | 2.95B | 2.95B | 2.95B | 2.95B | 2.94B | 2.95B |
|
Non-Current Assets
|
1.10B | 1.10B | 1.11B | 1.17B | 1.18B | 1.18B | 1.19B | 1.18B | 1.17B | 10.00B | 10.20B | 10.49B | 10.62B | 10.74B | 10.84B | 11.06B | 11.08B | 11.12B | 11.19B | 11.17B | 11.17B | 11.27B | 11.39B | 11.60B | 11.69B | 11.77B | 11.85B | 12.12B | 12.14B | 12.17B | 12.23B | 12.36B | 11.93B | 12.06B | 12.12B | 12.08B | 12.31B | 12.37B | 12.44B | 12.52B | 12.57B | 12.62B | 12.68B | 12.45B | 12.48B | 12.55B | 12.59B | 12.71B | 12.74B | 12.82B | 12.93B | 13.07B | 13.11B | 13.40B | 13.57B | 13.81B | 13.88B | 14.17B | 14.40B | 14.64B | 14.73B | 15.10B | 15.50B | 15.93B | 16.16B | 16.56B | 17.54B |
|
Assets
|
8.77B | 8.71B | 8.69B | 8.87B | 9.84B | 9.96B | 9.98B | 10.17B | 10.84B | 11.02B | 11.19B | 11.66B | 11.67B | 11.81B | 11.81B | 12.02B | 12.09B | 12.12B | 12.15B | 12.29B | 12.20B | 12.16B | 12.25B | 12.60B | 12.66B | 12.72B | 12.83B | 13.14B | 13.04B | 13.15B | 13.25B | 13.37B | 12.83B | 13.01B | 13.04B | 13.12B | 13.30B | 13.31B | 13.36B | 13.54B | 13.44B | 13.48B | 13.49B | 13.36B | 13.29B | 13.36B | 13.42B | 13.61B | 13.72B | 13.78B | 13.97B | 14.14B | 14.12B | 14.53B | 14.70B | 15.02B | 15.01B | 15.29B | 15.49B | 15.84B | 15.85B | 16.25B | 16.85B | 17.20B | 17.38B | 17.75B | 18.66B |
|
Accounts Payables
|
| | | | | | | 0.23B | | 0.26B | 0.23B | 0.27B | 0.20B | 0.23B | 0.24B | 0.31B | 0.20B | 0.22B | 0.25B | 0.27B | 0.29B | 0.24B | 0.25B | 0.29B | 0.24B | 0.28B | 0.26B | 0.29B | 0.20B | 0.25B | 0.25B | 0.30B | 0.23B | 0.28B | 0.28B | 0.33B | 0.22B | 0.24B | 0.23B | 0.25B | 0.18B | 0.21B | 0.23B | 0.27B | 0.20B | 0.23B | 0.24B | 0.26B | 0.23B | 0.31B | 0.32B | 0.35B | 0.23B | 0.40B | 0.43B | 0.40B | 0.00B | | | 0.33B | 0.00B | 0.38B | 0.35B | 0.53B | 0.32B | 0.35B | 0.44B |
|
Notes Payables
|
0.19B | 0.22B | 0.38B | 0.09B | 0.05B | 0.17B | 0.04B | 0.21B | 0.16B | 0.23B | 0.12B | 0.35B | 0.28B | 0.32B | 0.25B | 0.11B | 0.08B | 0.14B | 0.03B | 0.17B | 0.10B | 0.16B | 0.17B | 0.31B | 0.32B | 0.06B | 0.08B | 0.14B | 0.19B | 0.15B | 0.10B | 0.16B | 0.04B | 0.07B | 0.06B | 0.21B | 0.06B | 0.34B | 0.35B | 0.13B | 0.08B | 0.04B | 0.04B | 0.12B | 0.07B | 0.03B | | 0.29B | 0.30B | 0.20B | 0.02B | 0.38B | 0.02B | 0.41B | 0.04B | 0.46B | 0.13B | 0.04B | 0.04B | 0.36B | 0.28B | 0.20B | | 0.18B | 0.03B | 0.17B | 0.04B |
|
Payables
|
0.19B | 0.22B | 0.38B | 0.09B | 0.05B | 0.17B | 0.04B | 0.45B | 0.16B | 0.49B | 0.35B | 0.62B | 0.48B | 0.55B | 0.49B | 0.41B | 0.28B | 0.36B | 0.28B | 0.45B | 0.39B | 0.40B | 0.42B | 0.59B | 0.55B | 0.34B | 0.34B | 0.43B | 0.39B | 0.40B | 0.36B | 0.46B | 0.27B | 0.36B | 0.34B | 0.54B | 0.28B | 0.58B | 0.57B | 0.38B | 0.26B | 0.25B | 0.27B | 0.38B | 0.27B | 0.26B | 0.24B | 0.55B | 0.54B | 0.51B | 0.35B | 0.72B | 0.25B | 0.82B | 0.47B | 0.86B | 0.13B | 0.04B | 0.04B | 0.69B | 0.28B | 0.58B | 0.35B | 0.71B | 0.35B | 0.52B | 0.48B |
|
Accumulated Expenses
|
| | | 0.01B | | | | 0.07B | | | | 0.07B | 0.05B | 0.06B | 0.07B | 0.08B | 0.06B | 0.07B | 0.08B | 0.09B | 0.07B | 0.06B | 0.07B | 0.09B | 0.05B | 0.06B | 0.08B | 0.09B | 0.04B | 0.05B | 0.05B | 0.05B | 0.04B | 0.05B | 0.04B | 0.05B | 0.04B | 0.04B | 0.04B | 0.05B | 0.04B | 0.04B | | 0.05B | 0.04B | 0.05B | 0.04B | 0.04B | 0.04B | 0.05B | 0.04B | 0.01B | 0.04B | | | 0.04B | | | 0.05B | | | | | 0.05B | 0.06B | | 0.06B |
|
Other Accumulated Expenses
|
| | | | | | | 0.14B | | 0.17B | 0.25B | 0.17B | 0.19B | 0.13B | 0.13B | 0.11B | 0.14B | 0.11B | 0.13B | 0.13B | 0.12B | 0.13B | 0.16B | 0.11B | 0.20B | 0.16B | 0.12B | 0.10B | 0.14B | 0.11B | 0.07B | 0.10B | 0.07B | 0.08B | 0.09B | 0.17B | 0.14B | 0.10B | 0.11B | 0.10B | 0.16B | 0.11B | 0.17B | 0.11B | 0.09B | 0.10B | 0.15B | 0.17B | 0.12B | 0.12B | 0.15B | 0.16B | 0.20B | 0.20B | 0.19B | 0.21B | 0.22B | 0.11B | 0.13B | 0.20B | 0.26B | 0.17B | 0.20B | 0.11B | 0.21B | 0.18B | 0.11B |
|
Short term Debt
|
0.08B | 0.08B | 0.08B | 0.08B | 0.08B | 0.09B | 0.09B | 0.08B | 0.08B | 0.09B | 0.09B | 0.09B | 0.09B | 0.35B | 0.35B | 0.36B | 0.36B | 0.37B | 0.37B | 0.38B | 0.39B | 0.09B | 0.10B | 0.36B | 0.36B | 0.36B | 0.37B | 0.10B | 0.19B | 0.13B | 0.11B | 0.11B | 0.12B | 0.25B | 0.25B | 0.25B | 0.25B | 0.19B | 0.16B | 0.25B | 0.25B | 0.25B | 0.25B | 0.18B | 0.14B | 0.15B | 0.30B | 0.30B | 0.30B | 0.16B | 0.16B | 0.17B | 0.19B | 0.20B | 0.15B | 0.01B | 0.01B | 0.01B | 0.01B | 0.31B | 0.31B | 0.56B | 0.56B | 0.26B | 0.26B | 0.01B | 0.01B |
|
Current Leases
|
| | | | | | | | | | | | | | | 0.06B | | | | 0.08B | | | | 0.11B | | | | 0.12B | | | | 0.03B | 0.03B | 0.03B | 0.03B | 0.04B | 0.04B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.07B | 0.07B | 0.07B | 0.07B | 0.11B | 0.11B | 0.11B | 0.11B | 0.11B | 0.08B | 0.08B | 0.08B | 0.09B | 0.09B | 0.09B | 0.10B | 0.10B | 0.10B | 0.11B | 0.11B |
|
Current Taxes
|
0.06B | 0.08B | 0.03B | 0.05B | | | | 0.01B | | | | | | | | | | | | | | | | 0.01B | | | 0.06B | 0.02B | | | | 0.05B | 0.03B | 0.02B | 0.03B | 0.06B | 0.07B | 0.07B | 0.08B | 0.01B | | | | 0.01B | 0.04B | 0.06B | | 0.03B | 0.06B | 0.03B | 0.06B | | | | | | | | | | | | | | | | |
|
Current Deferred Revenue
|
0.77B | 0.72B | 0.65B | 0.59B | 0.60B | 0.67B | 0.66B | 0.01B | 0.69B | 0.01B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.04B | | 0.04B | | | | | | | | | |
|
Total Current Liabilities
|
1.05B | 1.02B | 1.13B | 0.87B | 0.81B | 0.85B | 0.72B | 0.79B | 0.71B | 0.83B | 0.75B | 1.02B | 0.88B | 1.21B | 1.14B | 1.07B | 0.96B | 1.01B | 0.98B | 1.16B | 1.09B | 0.80B | 0.87B | 1.26B | 1.27B | 1.04B | 1.08B | 0.87B | 0.75B | 0.74B | 0.67B | 0.81B | 0.59B | 0.91B | 0.91B | 1.19B | 1.07B | 1.03B | 1.02B | 1.08B | 1.00B | 0.87B | 0.88B | 0.79B | 0.68B | 0.67B | 0.94B | 1.26B | 1.31B | 0.94B | 0.84B | 1.17B | 0.81B | 1.33B | 0.93B | 1.37B | 0.91B | 0.80B | 0.91B | 1.48B | 1.41B | 1.60B | 1.40B | 1.46B | 1.19B | 1.00B | 1.02B |
|
Capital Leases
|
1.10B | 1.10B | 1.10B | 1.11B | 2.07B | 2.07B | 2.06B | 2.06B | 2.73B | 2.73B | 2.72B | 2.72B | 2.72B | 2.72B | 2.71B | 2.70B | 2.73B | 2.72B | 2.72B | 2.71B | 2.70B | 2.70B | 2.71B | 2.82B | 2.70B | 2.70B | 2.69B | 2.82B | 2.76B | 2.76B | 2.76B | 2.79B | 2.81B | 2.84B | 2.83B | 2.87B | 2.81B | 2.82B | 2.82B | 2.81B | 2.81B | 2.80B | 2.79B | 2.78B | 2.78B | 2.80B | 2.79B | 2.77B | 2.76B | 2.75B | 2.73B | 2.72B | 2.71B | 2.73B | 2.72B | 2.70B | 2.70B | 2.72B | 2.70B | 2.75B | 2.73B | 2.71B | 2.78B | 2.74B | 2.72B | 2.75B | 2.73B |
|
Non-Current Debt
|
1.89B | 1.89B | 1.72B | 1.97B | 1.97B | 1.97B | 1.97B | 1.97B | 1.97B | 1.97B | 2.27B | 2.27B | 2.27B | 1.97B | 1.97B | 2.22B | 2.22B | 2.17B | 2.17B | 2.17B | 2.17B | 2.41B | 2.42B | 4.88B | 2.17B | 2.41B | 2.42B | 2.66B | 2.66B | 2.66B | 2.66B | 2.66B | 2.66B | 2.41B | 2.41B | 2.41B | 2.41B | 2.41B | 2.41B | 2.46B | 2.46B | 2.46B | 2.46B | 2.76B | 2.76B | 2.76B | 2.46B | 2.46B | 2.46B | 2.87B | 2.87B | 2.86B | 2.86B | 2.86B | 3.36B | 3.35B | 3.35B | 3.35B | 3.35B | 3.05B | 3.05B | 3.14B | 3.73B | 3.73B | 3.73B | 3.73B | 4.22B |
|
Non-Current Deffered Revenue
|
| | | 0.04B | | | | 0.03B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Pension
|
0.33B | 0.34B | 0.34B | 0.37B | 0.38B | 0.39B | 0.40B | 0.40B | 0.30B | 0.31B | 0.18B | 0.28B | 0.28B | 0.31B | 0.22B | 0.19B | 0.29B | 0.29B | 0.28B | 0.16B | 0.12B | 0.16B | 0.16B | 0.25B | 0.19B | 0.19B | 0.20B | 0.21B | 0.16B | 0.16B | 0.16B | 0.17B | 0.16B | 0.16B | 0.15B | 0.14B | 0.16B | 0.16B | 0.15B | 0.12B | 0.12B | 0.11B | 0.10B | 0.06B | 0.05B | 0.05B | 0.04B | 0.09B | 0.08B | 0.07B | 0.06B | 0.04B | 0.04B | 0.04B | 0.04B | 0.03B | 0.03B | | | | | | | | | | |
|
Non-Current Deferred Tax Liability
|
| | | | | | | | | | | 1.28B | | 1.42B | 1.53B | 1.53B | 1.65B | 1.69B | 1.75B | 1.79B | 1.81B | 1.82B | 1.85B | 1.92B | 1.99B | 2.00B | 2.02B | 2.11B | 2.18B | 2.23B | 2.36B | 2.33B | 2.12B | 2.17B | 2.21B | 1.16B | 1.18B | 1.19B | 1.22B | 1.30B | 1.29B | 1.35B | 1.34B | 1.73B | 1.35B | 1.36B | 1.36B | 1.71B | 1.36B | 1.38B | 1.38B | 1.73B | 1.42B | 1.44B | 1.45B | 1.75B | 1.47B | 1.49B | 1.51B | 1.78B | 1.53B | 1.56B | 1.59B | 1.66B | 1.61B | 1.66B | 1.67B |
|
Other Non-Current Liabilities
|
0.26B | 0.26B | 0.26B | 0.20B | 0.29B | 0.27B | 0.27B | 0.27B | 0.27B | 0.25B | 0.25B | 0.23B | 0.22B | 0.22B | 0.22B | 0.31B | 0.20B | 0.22B | 0.22B | 0.22B | 0.21B | 0.21B | 0.20B | 0.23B | 0.22B | 0.23B | 0.24B | 0.26B | 0.22B | 0.22B | 0.24B | 0.26B | 0.26B | 0.26B | 0.27B | 0.28B | 0.29B | 0.29B | 0.29B | 0.28B | 0.29B | 0.29B | 0.29B | 0.28B | 0.28B | 0.27B | 0.27B | 0.27B | 0.27B | 0.27B | 0.28B | 0.29B | 0.29B | 0.28B | 0.29B | 0.32B | 0.29B | 0.32B | 0.32B | 0.33B | 0.33B | 0.35B | 0.35B | 0.35B | 0.37B | 0.41B | 0.46B |
|
Total Non-Current Liabilities
|
2.06B | 2.02B | 2.05B | 2.09B | 2.12B | 2.18B | 2.17B | 2.26B | 2.26B | 2.32B | 2.26B | 2.45B | 2.52B | 2.60B | 2.59B | 2.64B | 2.74B | 2.80B | 2.84B | 2.81B | 2.78B | 2.81B | 2.83B | 3.02B | 3.01B | 3.04B | 3.07B | 8.67B | 3.32B | 3.40B | 3.56B | 9.03B | 8.87B | 8.70B | 8.71B | 8.52B | 8.74B | 8.76B | 8.79B | 8.97B | 8.99B | 9.03B | 8.99B | 8.97B | 8.96B | 8.96B | 8.64B | 8.66B | 8.62B | 9.03B | 9.11B | 9.03B | 9.06B | 9.10B | 9.57B | 9.48B | 9.46B | 9.51B | 9.50B | 9.27B | 9.27B | 9.46B | 10.16B | 10.23B | 10.24B | 10.34B | 10.78B |
|
Total Liabilities
|
| | | 6.07B | | | | 7.11B | | | | 8.48B | | | | 8.63B | | | | 8.85B | | | | 9.15B | | | | 9.55B | | | | 9.85B | 9.49B | 9.65B | 9.65B | 0.00B | 9.81B | 9.79B | 9.81B | 0.00B | 9.99B | 9.90B | 9.88B | 0.01B | 9.64B | 9.63B | 9.58B | 0.01B | 9.93B | 9.97B | 9.95B | 0.00B | 9.87B | 10.43B | 10.50B | 0.00B | 10.36B | 10.31B | 10.41B | 0.00B | 10.69B | 11.06B | 11.55B | 0.01B | 11.43B | 11.34B | 11.80B |
|
Total Debt
|
1.96B | 1.96B | 1.80B | 2.05B | 2.05B | 2.06B | 2.06B | 2.05B | 2.05B | 2.06B | 2.36B | 2.36B | 2.36B | 2.32B | 2.32B | 2.57B | 2.58B | 2.53B | 2.54B | 2.55B | 2.55B | 2.51B | 2.52B | 5.23B | 2.53B | 2.78B | 2.78B | 2.75B | 2.85B | 2.79B | 2.77B | 2.77B | 2.78B | 2.66B | 2.66B | 2.66B | 2.66B | 2.60B | 2.58B | 2.71B | 2.71B | 2.71B | 2.71B | 2.94B | 2.90B | 2.91B | 2.76B | 2.76B | 2.76B | 3.03B | 3.03B | 3.03B | 3.06B | 3.06B | 3.51B | 3.36B | 3.36B | 3.36B | 3.36B | 3.35B | 3.36B | 3.70B | 4.29B | 3.99B | 3.99B | 3.73B | 4.23B |
|
Common Equity
|
| | | 2.80B | | | | 3.07B | | | | 3.18B | | | | 3.40B | | | | 3.44B | | | | 3.44B | | | | 3.59B | | | | 3.52B | 3.33B | 3.36B | 3.39B | 3.41B | 3.49B | 3.52B | 3.54B | 3.49B | 3.46B | 3.58B | 3.62B | 3.59B | 3.65B | 3.73B | 3.85B | 3.69B | 3.79B | 3.81B | 4.02B | 3.94B | 4.25B | 4.10B | 4.20B | 4.17B | 4.64B | 4.99B | 5.08B | 5.08B | 5.16B | 5.18B | 5.29B | 5.51B | 5.94B | 6.41B | 6.86B |
|
Shareholder's Equity
|
2.64B | 2.65B | 2.66B | 2.80B | 2.84B | 2.87B | 3.02B | 3.07B | 3.13B | | | 3.18B | | | | 3.40B | | | | 3.44B | | | | 3.44B | | | | 3.59B | | | | 3.52B | 3.33B | 3.36B | 3.39B | 3.41B | 3.49B | 3.52B | 3.54B | 3.49B | 3.46B | 3.58B | 3.62B | 3.59B | 3.65B | 3.73B | 3.85B | 3.69B | 3.79B | 3.81B | 4.02B | 3.94B | 4.25B | 4.10B | 4.20B | 4.17B | 4.64B | 4.99B | 5.08B | 5.08B | 5.16B | 5.18B | 5.29B | 5.51B | 5.94B | 6.41B | 6.86B |
|
Liabilities and Shareholders Equity
|
8.77B | 8.71B | 8.69B | 8.87B | 9.84B | 9.96B | 9.98B | 10.17B | 10.84B | 11.02B | 11.19B | 11.66B | 11.67B | 11.81B | 11.81B | 12.02B | 12.09B | 12.12B | 12.15B | 12.29B | 12.20B | 12.16B | 12.25B | 12.60B | 12.66B | 12.72B | 12.83B | 13.14B | 13.04B | 13.15B | 13.25B | 13.37B | 12.83B | 13.01B | 13.04B | 13.12B | 13.30B | 13.31B | 13.36B | 13.54B | 13.44B | 13.48B | 13.49B | 13.36B | 13.29B | 13.36B | 13.42B | 13.61B | 13.72B | 13.78B | 13.97B | 14.14B | 14.12B | 14.53B | 14.70B | 15.02B | 15.01B | 15.29B | 15.49B | 15.84B | 15.85B | 16.25B | 16.85B | 17.20B | 17.38B | 17.75B | 18.66B |
|
Retained Earnings
|
| | | | | | | | | | | | | | | | | | | | | | | 2.10B | | | 2.21B | 2.23B | 2.18B | 2.20B | 2.22B | 2.14B | 2.19B | 2.21B | 2.24B | 2.25B | 2.29B | 2.33B | 2.35B | 2.30B | 2.26B | 2.29B | 2.33B | 2.30B | 2.36B | 2.37B | 2.42B | 2.27B | 2.34B | 2.35B | 2.36B | 2.29B | 2.32B | 2.17B | 2.17B | 2.06B | 2.12B | 2.17B | 2.19B | 2.17B | 2.24B | 2.27B | 2.38B | 2.44B | 2.58B | 2.64B | 2.71B |
|
Preferred Shares
|
0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B |
|
Treasury Shares
|
| | | | | | | | | | | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | | | | 0.00B | | | | 0.00B | | | | 0.00B | | | | 0.00B | | | | 0.00B | | | | 0.00B | | | | 0.00B | | | | 0.00B | | | | 0.00B | | | |