|
Cash & Equivalents
|
-0.16B | 0.02B | 0.02B | 0.04B | 0.01B | 0.01B | 0.03B | 0.02B | 0.04B | 0.06B | 0.04B | 0.03B | 0.03B | 0.21B | 0.44B | 0.20B | 0.35B | 0.30B | 0.39B | 0.36B | 0.35B | 0.32B | 0.58B | 0.28B | 0.51B | 0.18B | 0.53B | 0.28B | 0.52B | 0.32B | 0.54B | 0.19B | 0.20B | 0.22B | 0.25B | 0.50B | 0.37B | 0.31B | 0.53B | 0.54B | 0.39B | 0.77B | 0.53B | 0.81B | 0.86B | 1.27B | 1.52B | 0.85B | 0.56B | 0.43B | 0.53B | 0.59B | 0.58B | 0.44B | 0.76B | 0.92B | 0.92B | 0.90B | 0.96B | 0.98B | 0.78B | 0.68B | 0.54B | 0.60B | 0.61B | 0.77B | 0.81B |
|
Short-term Investments
|
0.01B | 0.03B | 0.03B | 0.01B | 0.01B | | | 0.01B | | | | 0.02B | | | | | | | | | | | 0.01B | 0.04B | 0.03B | 0.02B | 0.01B | 0.01B | | | | | | | | 0.02B | | | | 0.01B | | | | 0.17B | | | | | | | | 0.95B | 0.98B | 1.44B | 1.38B | 1.40B | 2.48B | 2.64B | 2.63B | 3.02B | 3.30B | 3.32B | 3.72B | 3.76B | 3.83B | 4.14B | 4.13B |
|
Cash & Current Investments
|
-0.15B | 0.05B | 0.05B | 0.05B | 0.02B | 0.01B | 0.03B | 0.03B | 0.04B | 0.06B | 0.04B | 0.04B | 0.03B | 0.21B | 0.44B | 0.20B | 0.35B | 0.30B | 0.39B | 0.36B | 0.35B | 0.32B | 0.58B | 0.33B | 0.54B | 0.20B | 0.55B | 0.28B | 0.52B | 0.32B | 0.54B | 0.19B | 0.20B | 0.22B | 0.25B | 0.52B | 0.37B | 0.31B | 0.53B | 0.56B | 0.39B | 0.77B | 0.53B | 0.98B | 0.86B | 1.27B | 1.52B | 0.85B | 0.56B | 0.43B | 0.53B | 1.54B | 1.56B | 1.88B | 2.14B | 2.32B | 3.40B | 3.54B | 3.58B | 4.00B | 4.08B | 4.01B | 4.26B | 4.36B | 4.44B | 4.91B | 4.94B |
|
Receivables - Net
|
-0.00B | 0.90B | -0.22B | 0.84B | 0.95B | 1.03B | 1.15B | 1.16B | 1.42B | 1.56B | 1.51B | 1.32B | 1.56B | 1.53B | 1.63B | 1.56B | 1.78B | 1.83B | 1.91B | 1.71B | 1.98B | 2.21B | 2.03B | 1.88B | 1.80B | 1.97B | 1.79B | 1.60B | 1.57B | 1.89B | 2.06B | 2.05B | 2.25B | 2.46B | 2.60B | 2.46B | 2.77B | 3.09B | 3.12B | 2.58B | 2.83B | 3.20B | 3.18B | 2.66B | 2.09B | 1.94B | 2.15B | 1.99B | 2.51B | 2.86B | 3.05B | 2.89B | 3.86B | 4.44B | 3.83B | 3.28B | 3.40B | 3.62B | 4.05B | 3.43B | 3.86B | 3.97B | 3.77B | 3.01B | 3.77B | 3.92B | 3.82B |
|
Receivables - Other
|
| | | | | | | | | | | | | | | 0.54B | | | | 0.53B | | | | 0.49B | | | | 0.35B | | | | 0.31B | | | | 0.34B | 0.00B | 0.01B | 0.01B | 0.00B | 0.01B | 0.00B | 0.04B | 0.04B | 0.04B | 0.04B | 0.05B | 0.04B | 0.34B | 0.37B | 0.38B | 0.05B | 0.40B | 0.05B | 0.05B | 0.05B | 0.06B | 0.02B | 0.04B | 0.01B | 0.06B | 0.02B | 0.02B | 0.01B | 0.01B | 0.01B | 0.01B |
|
Receivables
|
-0.00B | 0.90B | -0.22B | 0.84B | 0.95B | 1.03B | 1.15B | 1.16B | 1.42B | 1.56B | 1.51B | 1.32B | 1.56B | 1.53B | 1.63B | 2.10B | 1.78B | 1.83B | 1.91B | 2.24B | 1.98B | 2.21B | 2.03B | 2.37B | 1.80B | 1.97B | 1.79B | 1.95B | 1.57B | 1.89B | 2.06B | 2.37B | 2.25B | 2.46B | 2.60B | 2.80B | 2.77B | 3.09B | 3.13B | 2.59B | 2.84B | 3.21B | 3.22B | 2.70B | 2.14B | 1.99B | 2.20B | 2.04B | 2.85B | 3.23B | 3.43B | 2.94B | 4.26B | 4.49B | 3.88B | 3.33B | 3.46B | 3.65B | 4.09B | 3.44B | 3.92B | 3.98B | 3.79B | 3.02B | 3.78B | 3.94B | 3.83B |
|
Prepaid Assets
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.08B | 0.08B | 0.08B | 0.09B | 0.15B | 0.15B | 0.07B | 0.08B | 0.09B | 0.09B | 0.08B | 0.07B | 0.09B | 0.10B | 0.10B | 0.09B | 0.08B | 0.09B | 0.11B | 0.14B | 0.14B | 0.14B | 0.18B | 0.19B | 0.13B | 0.15B | 0.18B | 0.17B | 0.20B | 0.17B | 0.18B | 0.15B |
|
Current Assets
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.21B | 3.42B | 3.67B | 3.91B | 3.40B | 3.65B | 4.31B | 4.05B | 3.84B | 3.31B | 3.56B | 4.03B | 3.50B | 3.71B | 4.09B | 4.44B | 5.30B | 6.34B | 7.43B | 7.20B | 6.82B | 8.05B | 8.70B | 9.13B | 8.94B | 9.53B | 9.38B | 9.11B | 8.52B | 9.17B | 9.90B | 9.72B |
|
Buildings
|
| | | 0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Property, Plant & Equipment (Net)
|
-0.00B | -0.01B | 0.05B | 0.04B | -0.01B | 0.05B | 0.05B | 0.06B | | 0.06B | 0.06B | 0.06B | 0.06B | 0.07B | 0.07B | 0.06B | 0.06B | 0.06B | 0.07B | 0.07B | 0.08B | 0.08B | 0.10B | 0.11B | 0.11B | 0.11B | 0.12B | 0.14B | 0.15B | 0.15B | 0.16B | 0.17B | 0.17B | 0.18B | 0.19B | 0.16B | 0.16B | 0.16B | 0.17B | 0.19B | 0.20B | 0.20B | 0.21B | 0.21B | 0.21B | 0.21B | 0.19B | 0.19B | 0.18B | 0.18B | 0.18B | 0.18B | 0.18B | 0.18B | 0.19B | 0.20B | 0.21B | 0.22B | 0.23B | 0.24B | 0.25B | 0.26B | 0.26B | 0.26B | 0.26B | 0.26B | 0.26B |
|
Long-Term Investments
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.05B | 0.05B | 0.05B | 0.05B | 0.07B | 0.07B | 0.07B | 0.07B | 0.08B | 0.08B | 0.08B | 0.08B |
|
Goodwill
|
0.32B | 0.32B | 0.32B | 0.32B | 0.32B | 0.32B | 0.53B | 0.54B | | 0.56B | 0.54B | 0.55B | 0.86B | 0.57B | 0.58B | 0.85B | 0.84B | 0.83B | 0.82B | 0.82B | 0.83B | 0.83B | 1.10B | 1.12B | 1.09B | 1.09B | 1.07B | 1.11B | 1.14B | 1.12B | 1.84B | 1.84B | 1.84B | 0.69B | 1.81B | 1.88B | 1.88B | 1.84B | 0.05B | 1.83B | 2.33B | 2.33B | 2.44B | 2.44B | 2.42B | 2.43B | 2.43B | 2.69B | 2.76B | 2.93B | 2.91B | 2.91B | 2.92B | 2.87B | 2.70B | 2.73B | 2.73B | 2.73B | 2.80B | 3.02B | 3.00B | 3.01B | 3.02B | 2.98B | 2.99B | 3.01B | 3.01B |
|
Intangibles
|
0.04B | 0.04B | 0.04B | 0.03B | 0.03B | 0.03B | 0.13B | 0.12B | | 0.12B | 0.11B | 0.11B | 0.11B | 0.11B | 0.14B | 0.24B | 0.23B | 0.22B | 0.21B | 0.21B | 0.20B | 0.20B | 0.47B | 0.50B | 0.47B | 0.46B | 0.44B | 0.47B | 0.46B | 0.45B | 1.29B | 1.27B | 1.23B | 1.19B | 1.16B | 1.15B | 1.12B | 1.10B | 1.07B | 1.03B | 1.38B | 1.51B | 1.62B | 1.58B | 1.53B | 1.49B | 1.44B | 1.55B | 1.41B | 1.74B | 1.69B | 1.64B | 1.60B | 1.56B | 1.51B | 1.47B | 1.44B | 1.39B | 1.44B | 1.46B | 1.41B | 1.36B | 1.31B | 1.26B | 1.23B | 1.18B | 1.14B |
|
Goodwill & Intangibles
|
0.35B | 0.35B | 0.35B | 0.35B | 0.35B | 0.35B | 0.65B | 0.66B | | 0.68B | 0.65B | 0.66B | 0.97B | 0.68B | 0.72B | 1.09B | 1.08B | 1.05B | 1.03B | 1.03B | 1.03B | 1.03B | 1.57B | 1.61B | 1.56B | 1.55B | 1.51B | 1.58B | 1.60B | 1.57B | 3.13B | 3.10B | 3.07B | 1.88B | 2.97B | 3.03B | 3.00B | 2.95B | 1.12B | 2.87B | 3.71B | 3.84B | 4.05B | 4.02B | 3.95B | 3.92B | 3.88B | 4.24B | 4.17B | 4.66B | 4.60B | 4.55B | 4.52B | 4.43B | 4.22B | 4.20B | 4.16B | 4.12B | 4.24B | 4.47B | 4.41B | 4.37B | 4.34B | 4.24B | 4.22B | 4.19B | 4.15B |
|
Long-Term Deferred Tax
|
0.24B | 0.19B | 0.18B | 0.18B | 0.18B | 0.17B | 0.16B | 0.17B | | 0.16B | 0.14B | 0.14B | 0.14B | 0.11B | 0.10B | 0.12B | 0.09B | 0.10B | 0.09B | 0.09B | 0.08B | 0.07B | 0.00B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.04B | 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 | 0.02B | 0.01B | 0.01B | 0.02B | 0.02B | 0.03B | 0.04B | 0.01B | 0.01B | 0.01B | 0.02B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B |
|
Other Non-Current Assets
|
-0.00B | 0.02B | 0.02B | 0.02B | 0.00B | 0.02B | 0.03B | 0.03B | | 0.04B | 0.04B | 0.04B | 0.05B | 0.09B | 0.09B | 0.09B | 0.11B | 0.11B | 0.14B | 0.15B | 0.16B | 0.16B | 0.20B | 0.18B | 0.20B | 0.21B | 0.25B | 0.02B | 0.21B | 0.21B | 0.27B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.14B | 0.14B | 0.14B | 0.01B | 0.14B | 0.13B | 0.14B | 0.17B | 0.17B | 0.18B | 0.19B | 0.48B | 0.41B | 0.58B | 0.63B | 0.67B | 0.67B | 0.82B | 0.94B | 0.94B | 0.96B | 1.22B | 1.16B | 1.25B | 1.30B | 1.10B | 0.78B | 0.84B | 0.66B | 0.75B | 0.67B |
|
Non-Current Assets
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.48B | 3.33B | 3.28B | 3.25B | 3.37B | 4.31B | 4.27B | 4.49B | 4.46B | 4.39B | 4.35B | 4.28B | 4.68B | 4.61B | 5.13B | 5.08B | 5.01B | 5.00B | 4.90B | 4.71B | 4.71B | 4.68B | 4.64B | 4.77B | 4.95B | 4.89B | 4.86B | 4.85B | 4.81B | 4.79B | 4.78B | 4.72B |
|
Assets
|
| | | 1.50B | | 1.64B | 2.08B | 2.10B | | 2.56B | 2.47B | 2.28B | 2.51B | 2.72B | 3.06B | 3.13B | 3.48B | 3.45B | 3.66B | 3.43B | 3.70B | 3.89B | 4.58B | 4.12B | 4.25B | 4.18B | 4.35B | 3.85B | 4.14B | 4.26B | 6.33B | 6.00B | 6.18B | 6.34B | 6.54B | 6.69B | 6.76B | 6.95B | 7.16B | 6.77B | 7.96B | 8.57B | 8.54B | 8.30B | 7.70B | 7.91B | 8.31B | 8.18B | 8.32B | 9.23B | 9.51B | 10.31B | 11.33B | 12.32B | 11.91B | 11.53B | 12.73B | 13.35B | 13.90B | 13.88B | 14.42B | 14.25B | 13.96B | 13.32B | 13.96B | 14.67B | 14.43B |
|
Accounts Payables
|
0.35B | 0.41B | 0.42B | 0.42B | 0.41B | 0.52B | 0.50B | 0.53B | | 0.77B | 0.70B | 0.69B | 0.71B | 0.96B | 1.21B | 0.89B | 1.03B | 0.99B | 1.16B | 1.09B | 1.19B | 1.25B | 1.47B | 0.98B | 1.13B | 0.91B | 1.19B | 0.87B | 1.04B | 0.94B | 1.29B | 1.12B | 1.04B | 1.12B | 1.09B | 0.84B | 1.11B | 1.15B | 1.16B | 0.81B | 1.09B | 1.23B | 1.22B | 0.97B | 0.75B | 0.83B | 0.89B | 0.78B | 1.12B | 1.25B | 1.29B | 1.02B | 1.71B | 1.96B | 1.56B | 1.37B | 1.43B | 1.51B | 1.74B | 1.48B | 1.82B | 1.73B | 1.37B | 1.09B | 1.36B | 1.43B | 1.46B |
|
Notes Payables
|
| | | | | | | | | 0.00B | 0.00B | 0.30B | | | | | 0.40B | 0.40B | 0.40B | 0.40B | 0.40B | 0.40B | 0.40B | 0.40B | 0.40B | 0.40B | 0.40B | 0.39B | 0.39B | 0.40B | 0.40B | 0.40B | 0.40B | 0.40B | 0.40B | 0.99B | 0.78B | 0.83B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Payables
|
0.35B | 0.41B | 0.42B | 0.42B | 0.41B | 0.52B | 0.50B | 0.53B | | 0.77B | 0.70B | 0.99B | 0.71B | 0.96B | 1.21B | 0.89B | 1.43B | 1.39B | 1.56B | 1.49B | 1.59B | 1.65B | 1.87B | 1.38B | 1.53B | 1.31B | 1.59B | 1.27B | 1.44B | 1.33B | 1.68B | 1.51B | 1.44B | 1.52B | 1.49B | 1.83B | 1.89B | 1.98B | 1.16B | 0.81B | 1.09B | 1.23B | 1.22B | 0.97B | 0.75B | 0.83B | 0.89B | 0.78B | 1.12B | 1.25B | 1.29B | 1.02B | 1.71B | 1.96B | 1.56B | 1.37B | 1.43B | 1.51B | 1.74B | 1.48B | 1.82B | 1.73B | 1.37B | 1.09B | 1.36B | 1.43B | 1.46B |
|
Accumulated Expenses
|
-0.01B | -0.01B | -0.00B | 0.03B | -0.01B | 0.03B | 0.04B | 0.04B | | 0.05B | 0.06B | 0.05B | 0.05B | 0.05B | 0.05B | 0.07B | 0.06B | 0.07B | 0.08B | 0.09B | 0.09B | 0.10B | 0.12B | 0.14B | 0.12B | 0.13B | 0.18B | 0.16B | 0.17B | 0.22B | 0.29B | 0.33B | 0.29B | 0.33B | 0.32B | 0.32B | 0.30B | 0.30B | 0.31B | 0.31B | 0.28B | 0.33B | 0.31B | 0.32B | 0.24B | 0.25B | 0.32B | 0.36B | 0.32B | 0.38B | 0.43B | 0.53B | 0.43B | 0.53B | 0.57B | 0.64B | 0.71B | 0.73B | 0.75B | 0.80B | 0.67B | 0.70B | 0.68B | 0.65B | 0.61B | 0.69B | 0.67B |
|
Other Accumulated Expenses
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.03B | 0.03B | 0.02B | 0.03B | 0.03B | 0.09B | 0.09B | 0.09B | 0.03B | 0.05B | 0.05B | 0.06B | 0.06B | 0.05B | 0.05B | 0.06B | 0.05B | 0.05B | 0.03B | 0.04B | | | | | | | | | | | | |
|
Short term Debt
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.40B | 0.30B | 0.38B | 0.24B | 0.22B | 0.18B | 0.17B | 0.20B | 0.25B | 0.15B | 0.12B | 0.13B | 0.15B | 0.35B | 0.15B | 0.18B | 0.16B | 0.16B | 0.18B | 0.16B | 0.20B | 0.29B | 0.72B | 0.96B | 1.04B | 1.11B | 1.25B | 1.44B | 1.29B | 1.49B | 1.53B | 1.31B |
|
Current Leases
|
| | | 0.02B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Taxes
|
| | 0.00B | 0.00B | 0.00B | | 0.01B | 0.00B | | 0.01B | | | | 0.01B | 0.01B | 0.01B | 0.01B | 0.00B | 0.01B | 0.02B | 0.02B | 0.01B | 0.01B | | | 0.00B | 0.01B | 0.00B | | | 0.00B | | | | | 0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Deferred Revenue
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.99B | | | 0.88B | 0.93B | 0.84B | 1.09B | 1.16B | 1.31B | 1.14B | 1.16B | 1.08B | 0.91B | 1.04B | 1.11B | 1.02B | 2.03B | 2.23B | 2.89B | 3.15B | 3.14B | | | | | | | | | | | |
|
Total Current Liabilities
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.58B | 2.36B | 2.55B | 2.61B | 2.31B | 2.62B | 3.04B | 3.11B | 3.05B | 2.49B | 2.59B | 2.67B | 2.74B | 3.31B | 3.52B | 3.60B | 4.40B | 5.25B | 6.40B | 6.41B | 6.29B | 7.50B | 8.33B | 8.86B | 8.52B | 8.99B | 9.07B | 8.72B | 8.33B | 8.76B | 9.50B | 9.25B |
|
Non-Current Debt
|
| | | 0.13B | | 0.10B | 0.42B | 0.41B | | 0.39B | 0.36B | 0.30B | 0.29B | 0.32B | 0.30B | 0.62B | 0.30B | 0.29B | 0.29B | 0.40B | 0.28B | 0.28B | 0.68B | 0.90B | 0.82B | 0.72B | 0.71B | 0.66B | 0.67B | 0.73B | 1.70B | 1.60B | 1.80B | 1.74B | 1.73B | 2.03B | 2.13B | 2.13B | 2.14B | 2.13B | 2.81B | 2.76B | 2.70B | 2.69B | 2.67B | 2.65B | 2.88B | 2.87B | 2.51B | 2.87B | 2.80B | 2.70B | 2.77B | 2.76B | 2.64B | 2.52B | 2.63B | 2.50B | 2.65B | 2.83B | 3.08B | 2.96B | 3.14B | 3.08B | 4.10B | 3.91B | 3.72B |
|
Non-Current Deffered Revenue
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.31B | | | 0.39B | 0.35B | 0.30B | 0.50B | 0.42B | 0.14B | 0.17B | 0.26B | 0.21B | 0.15B | 0.12B | 0.40B | 0.60B | 0.65B | 0.65B | 0.59B | 0.49B | 0.33B | | | | | | | | | | | |
|
Minority Interest
|
| | | | | | | | | | | | | | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | | 0.10B | 0.12B | 0.15B | 0.16B | 0.16B | 0.10B | 0.11B | 0.12B | 0.14B | 0.19B | 0.19B | 0.25B | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability
|
| | | | | | | | | | | | | | | 0.02B | | 0.02B | 0.01B | 0.01B | 0.01B | 0.01B | 0.02B | 0.10B | 0.06B | 0.06B | 0.07B | 0.12B | 0.09B | 0.10B | 0.17B | 0.25B | 0.16B | 0.13B | 0.15B | 0.17B | 0.13B | 0.13B | 0.14B | 0.20B | 0.20B | 0.20B | 0.21B | 0.30B | 0.21B | 0.18B | 0.21B | 0.32B | 0.20B | 0.20B | 0.20B | 0.31B | 0.21B | 0.18B | 0.16B | 0.29B | 0.14B | 0.13B | 0.14B | 0.29B | 0.13B | 0.13B | 0.14B | 0.15B | 0.15B | 0.15B | 0.17B |
|
Other Non-Current Liabilities
|
-0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.01B | 0.01B | | 0.02B | 0.01B | 0.02B | 0.02B | 0.01B | 0.01B | 0.02B | 0.02B | 0.02B | 0.02B | 0.01B | 0.02B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.02B | 0.02B | 0.02B | 0.02B | 0.03B | 0.33B | 0.33B | 0.03B | 0.03B | 0.11B | 0.11B | 0.11B | 0.11B | 0.12B | 0.13B | 0.13B | 0.16B | 0.15B | 0.26B | 0.27B | 0.27B | 0.52B | 0.58B | 0.57B | 0.59B | 0.45B | 0.45B | 0.44B | 0.46B | 0.31B | 0.30B | 0.28B | 0.28B | 0.15B | 0.14B | 0.17B |
|
Total Non-Current Liabilities
|
1.13B | 1.16B | 1.13B | 1.06B | 1.09B | 1.14B | 1.55B | 1.53B | | 1.91B | 1.81B | 1.55B | 1.75B | 1.95B | 2.24B | 2.27B | 2.61B | 2.58B | 2.74B | 2.50B | 2.72B | 2.87B | 3.49B | 3.01B | 3.18B | 3.07B | 3.27B | 2.74B | 3.00B | 3.11B | 4.80B | 4.47B | 4.61B | 4.75B | 4.89B | 5.03B | 4.66B | 4.83B | 5.28B | 4.94B | 5.93B | 6.50B | 6.44B | 6.10B | 5.54B | 5.69B | 5.98B | 5.98B | 6.13B | 6.98B | 7.21B | 7.94B | 8.89B | 9.93B | 9.70B | 9.29B | 10.61B | 11.13B | 11.76B | 11.61B | 12.33B | 12.16B | 12.00B | 11.56B | 13.01B | 13.56B | 13.15B |
|
Total Liabilities
|
1.13B | 1.16B | 1.13B | 1.06B | 1.09B | 1.15B | 1.56B | 1.54B | | 1.92B | 1.81B | 1.57B | 1.77B | 1.96B | 2.26B | 2.29B | 2.63B | 2.60B | 2.76B | 2.51B | 2.74B | 2.88B | 3.51B | 3.02B | 3.19B | 3.08B | 3.28B | 2.75B | 3.01B | 3.13B | 4.82B | 4.49B | 4.63B | 4.76B | 4.91B | 5.06B | 4.99B | 5.16B | 5.31B | 4.97B | 6.04B | 6.61B | 6.54B | 6.21B | 5.66B | 5.82B | 6.11B | 6.15B | 6.29B | 7.24B | 7.48B | 8.21B | 9.41B | 10.51B | 10.28B | 9.88B | 11.06B | 11.58B | 12.20B | 12.06B | 12.64B | 12.46B | 12.28B | 11.83B | 13.15B | 13.69B | 13.31B |
|
Total Debt
|
| | | 0.13B | | 0.10B | 0.42B | 0.41B | | 0.39B | 0.36B | 0.30B | 0.29B | 0.32B | 0.30B | 0.62B | 0.30B | 0.29B | 0.29B | 0.40B | 0.28B | 0.28B | 0.68B | 0.90B | 0.82B | 0.72B | 0.71B | 0.66B | 0.67B | 0.73B | 1.70B | 1.60B | 1.80B | 1.74B | 1.73B | 2.42B | 2.43B | 2.50B | 2.38B | 2.35B | 2.99B | 2.94B | 2.90B | 2.94B | 2.82B | 2.77B | 3.01B | 3.03B | 2.86B | 3.01B | 2.99B | 2.85B | 2.93B | 2.94B | 2.80B | 2.72B | 2.92B | 3.22B | 3.61B | 3.87B | 4.19B | 4.21B | 4.58B | 4.38B | 5.58B | 5.44B | 5.03B |
|
Common Equity
|
| | | 0.44B | | 0.49B | 0.52B | 0.56B | | 0.64B | 0.66B | 0.71B | 0.74B | 0.76B | 0.78B | 0.82B | 0.83B | 0.83B | 0.88B | 0.90B | 0.94B | 0.99B | 1.06B | 1.08B | 1.05B | 1.09B | 1.07B | 1.05B | 1.13B | 1.14B | 1.52B | 1.42B | 1.55B | 1.58B | 1.63B | 1.63B | 1.77B | 1.79B | 1.85B | 1.80B | 1.82B | 1.84B | 1.85B | 1.93B | 1.88B | 1.99B | 2.10B | 1.88B | 1.89B | 1.79B | 1.84B | 1.84B | 1.93B | 1.82B | 1.63B | 1.65B | 1.67B | 1.77B | 1.70B | 1.82B | 1.78B | 1.78B | 1.68B | 1.49B | 0.81B | 0.98B | 1.12B |
|
Shareholder's Equity
|
0.31B | 0.41B | 0.43B | 0.44B | 0.47B | 0.49B | 0.52B | 0.56B | | 0.64B | 0.66B | 0.71B | 0.74B | 0.76B | 0.78B | 0.82B | 0.83B | 0.83B | 0.88B | 0.90B | 0.94B | 0.99B | 1.06B | 1.08B | 1.05B | 1.09B | 1.07B | 1.05B | 1.13B | 1.14B | 1.52B | 1.42B | 1.55B | 1.58B | 1.63B | 1.63B | 1.77B | 1.79B | 1.85B | 1.80B | 1.82B | 1.84B | 1.85B | 1.93B | 1.88B | 1.99B | 2.10B | 1.88B | 1.89B | 1.79B | 1.84B | 1.84B | 1.93B | 1.82B | 1.63B | 1.65B | 1.67B | 1.77B | 1.70B | 1.82B | 1.78B | 1.78B | 1.68B | 1.49B | 0.81B | 0.98B | 1.12B |
|
Liabilities and Shareholders Equity
|
| | | 1.50B | | 1.64B | 2.08B | 2.10B | | 2.56B | 2.47B | 2.28B | 2.51B | 2.72B | 3.06B | 3.13B | 3.48B | 3.45B | 3.66B | 3.43B | 3.70B | 3.89B | 4.58B | 4.12B | 4.25B | 4.18B | 4.35B | 3.85B | 4.14B | 4.26B | 6.33B | 6.00B | 6.18B | 6.34B | 6.54B | 6.69B | 6.76B | 6.95B | 7.16B | 6.77B | 7.96B | 8.57B | 8.54B | 8.30B | 7.70B | 7.91B | 8.31B | 8.18B | 8.32B | 9.23B | 9.51B | 10.31B | 11.33B | 12.32B | 11.91B | 11.53B | 12.73B | 13.35B | 13.90B | 13.88B | 14.42B | 14.25B | 13.96B | 13.32B | 13.96B | 14.67B | 14.43B |
|
Treasury Shares
|
-0.08B | -0.00B | -0.01B | 0.00B | -0.08B | 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 | 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 | 0.01B | 0.00B | 0.00B | 0.00B | 0.01B | 0.02B | 0.02B | 0.02B |
|
Retained Earnings
|
0.28B | 0.38B | 0.40B | 0.41B | 0.43B | 0.46B | 0.48B | 0.50B | | 0.55B | 0.60B | 0.03B | 0.04B | 0.03B | 0.04B | 0.04B | 0.04B | -0.01B | 0.00B | -0.02B | -0.00B | 0.01B | -0.02B | -0.05B | -0.08B | -0.07B | 1.16B | 1.18B | 1.21B | 1.22B | 1.24B | 1.24B | 1.27B | 1.29B | 1.32B | 1.31B | 1.45B | 1.49B | 1.55B | 1.48B | 1.46B | 1.47B | 1.48B | 1.54B | 1.51B | 1.59B | 1.52B | 1.29B | 1.29B | 1.25B | 1.30B | 1.29B | 1.41B | 1.45B | 1.40B | 1.49B | 1.56B | 1.65B | 1.67B | 1.76B | 1.82B | 1.90B | 2.00B | 2.07B | 2.14B | 2.21B | 2.29B |