|
Accumulated Depreciation
|
| 8.29B | 8.63B | 8.98B | 9.32B | 9.67B | 9.79B | 10.14B | 10.47B | 10.84B | 11.19B | 6.50B | 6.64B | 6.78B | 6.92B | | | | | | | | | | | | | 9.46B | | | 10.20B | 10.48B | 10.58B | 10.86B | 11.00B | 11.30B | 11.62B | 11.91B | 11.28B | 11.16B | 11.46B | 11.74B | 12.03B | 12.31B | 12.63B | 12.96B | 13.28B | 13.56B | 13.89B | 14.24B | 14.59B | 14.93B | 15.23B | 15.54B | 15.85B | 16.17B | 17.45B | 17.89B | 18.18B | 17.53B | 17.85B | 18.23B | 18.50B | 18.70B | 19.16B | 19.62B | 19.92B |
|
Receivables - Doubtful
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01B | 0.01B | 0.01B | 0.01B | 0.00B | 0.00B | 0.00B | 0.00B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | | | | | | | | | | |
|
Loans - Loss Allowance
|
9.05B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash & Equivalents
|
1.79B | 1.85B | 1.64B | 1.23B | 1.64B | 1.60B | 1.01B | 0.10B | 0.92B | 1.17B | 1.00B | 0.89B | 1.10B | 0.68B | 1.00B | 0.84B | 0.70B | 0.82B | 0.73B | 0.68B | 1.06B | 0.86B | 0.30B | 0.24B | 0.34B | 0.20B | 0.12B | 0.10B | 0.16B | 0.14B | 0.08B | 0.17B | 0.64B | 1.92B | 1.17B | 0.90B | 1.29B | 0.28B | 0.04B | 0.17B | 0.04B | 0.81B | 0.25B | 0.29B | 0.40B | 1.13B | 0.07B | 0.14B | 1.13B | 1.20B | 0.21B | 1.68B | 0.60B | 0.13B | 0.86B | 0.15B | 0.48B | 0.55B | 2.07B | 2.15B | 0.67B | 0.06B | 0.76B | 0.06B | 0.10B | 0.90B | 0.07B |
|
Receivables - Net
|
0.94B | 0.68B | 0.70B | 0.82B | 0.83B | 0.72B | 0.74B | 0.50B | 0.85B | 0.91B | 1.04B | 0.64B | 0.64B | 0.64B | 0.62B | 0.69B | 0.76B | 0.70B | 0.59B | 0.67B | 0.63B | 0.58B | 0.86B | 1.14B | 0.75B | 0.74B | 0.70B | 1.04B | 0.73B | 0.73B | 0.85B | 0.94B | 0.87B | 0.69B | 0.78B | 0.98B | 0.74B | 0.84B | 0.88B | 0.99B | 0.93B | 0.88B | 0.88B | 1.00B | 0.94B | 0.92B | 1.02B | 1.00B | 1.06B | 1.00B | 1.99B | 1.99B | 1.99B | 2.80B | 2.67B | 2.72B | 1.53B | 1.36B | 1.42B | 1.66B | 1.35B | 1.40B | 1.31B | 1.86B | 1.78B | 1.56B | 1.48B |
|
Receivables - Other
|
| | | 0.00B | | | | 0.00B | | | | 0.03B | | | | | | | | | | | | | | | | | | | | | | | | 0.00B | 0.02B | 0.04B | 0.06B | 0.00B | 0.02B | 0.02B | 0.03B | 0.01B | 0.02B | 0.03B | 0.04B | 0.01B | 0.03B | 0.04B | 0.05B | 0.02B | 0.04B | 0.05B | 0.06B | 0.03B | 0.04B | 0.06B | 0.07B | 0.04B | 0.05B | 0.07B | 0.12B | 0.10B | 0.10B | 0.10B | 0.11B |
|
Receivables
|
0.94B | 0.68B | 0.70B | 0.82B | 0.83B | 0.72B | 0.74B | 0.50B | 0.85B | 0.91B | 1.04B | 0.66B | 0.64B | 0.64B | 0.62B | 0.69B | 0.76B | 0.70B | 0.59B | 0.67B | 0.63B | 0.58B | 0.86B | 1.14B | 0.75B | 0.74B | 0.70B | 1.04B | 0.73B | 0.73B | 0.85B | 0.94B | 0.87B | 0.69B | 0.78B | 0.98B | 0.77B | 0.88B | 0.94B | 1.00B | 0.95B | 0.90B | 0.91B | 1.01B | 0.96B | 0.95B | 1.06B | 1.01B | 1.08B | 1.04B | 2.04B | 2.01B | 2.02B | 2.85B | 2.73B | 2.75B | 1.57B | 1.42B | 1.49B | 1.69B | 1.41B | 1.47B | 1.43B | 1.96B | 1.89B | 1.67B | 1.59B |
|
Raw Materials
|
0.12B | 0.12B | | 0.10B | | 0.12B | 0.13B | 0.09B | 0.12B | 0.11B | 0.11B | 0.10B | 0.12B | 0.09B | 0.09B | 0.10B | 0.11B | 0.09B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Inventory
|
0.24B | 0.25B | 0.23B | 0.22B | 0.22B | 0.28B | 0.27B | 0.23B | 0.26B | 0.28B | 0.29B | 0.17B | 0.19B | 0.16B | 0.16B | 0.17B | 0.19B | 0.17B | 0.23B | 0.19B | 0.22B | 0.28B | 0.28B | 0.23B | 0.20B | 0.17B | 0.16B | 0.13B | 0.14B | 0.12B | 0.12B | 0.14B | 0.15B | 0.15B | 0.14B | 0.11B | 0.16B | 0.15B | 0.15B | 0.13B | 0.13B | 0.13B | 0.13B | 0.12B | 0.10B | 0.13B | 0.16B | 0.14B | 0.14B | 0.19B | 0.37B | 0.38B | 0.20B | 0.37B | 0.45B | 0.32B | 0.24B | 0.26B | 0.27B | 0.27B | 0.24B | 0.27B | 0.28B | 0.28B | 0.25B | 0.34B | 0.34B |
|
Prepaid Assets
|
0.53B | 0.24B | 0.21B | 0.24B | 0.19B | 0.21B | 0.20B | 0.10B | 0.17B | 0.21B | 0.19B | 0.11B | 0.15B | 0.17B | 0.14B | 0.10B | 0.04B | 0.08B | 0.08B | 0.11B | 0.09B | 0.19B | 0.22B | 0.21B | 0.21B | 0.23B | 0.20B | 0.26B | 0.17B | 0.18B | 0.54B | 0.22B | 0.17B | 0.20B | 0.19B | 0.19B | 0.20B | 0.27B | 0.24B | 0.17B | 0.19B | 0.21B | 0.18B | 0.17B | 0.13B | 0.16B | 0.17B | 0.15B | 0.17B | 0.23B | 0.32B | 0.21B | 0.27B | 0.22B | 0.27B | 0.28B | 0.27B | 0.23B | 0.25B | 0.20B | 0.18B | 0.17B | 0.21B | 0.19B | 0.22B | 0.22B | 0.23B |
|
Current Deferred Tax Assets
|
| | | | | | | | | | | 0.05B | | | | 0.12B | 0.12B | 0.12B | 0.12B | 0.03B | 0.14B | 0.13B | 0.13B | 0.07B | 0.07B | 0.07B | 0.07B | 0.04B | 0.04B | 0.04B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Assets
|
4.06B | 3.90B | 3.49B | 3.79B | 3.59B | 3.36B | 2.80B | 2.53B | 2.50B | 2.83B | 2.89B | 1.89B | 2.12B | 1.68B | 1.96B | 1.92B | 1.86B | 1.95B | 1.78B | 1.68B | 2.18B | 2.12B | 1.90B | 1.89B | 1.62B | 1.43B | 1.26B | 1.53B | 1.26B | 2.36B | 1.63B | 1.46B | 2.85B | 3.97B | 2.29B | 2.18B | 2.40B | 1.54B | 1.98B | 1.46B | 1.29B | 2.03B | 1.43B | 1.58B | 1.56B | 2.34B | 1.40B | 1.43B | 2.50B | 2.62B | 2.88B | 4.55B | 3.15B | 3.79B | 4.44B | 3.80B | 2.76B | 2.64B | 4.26B | 4.51B | 2.61B | 2.12B | 2.70B | 2.66B | 2.54B | 3.22B | 2.27B |
|
Property, Plant & Equipment (Net)
|
17.99B | 17.97B | 18.46B | 18.64B | 18.71B | 18.83B | 18.91B | 11.75B | 20.34B | 20.60B | 20.97B | 12.58B | 12.96B | 14.06B | 14.68B | 15.47B | 15.99B | 16.60B | 17.47B | 18.21B | 18.71B | 19.44B | 27.40B | 28.08B | 28.54B | 29.09B | 29.48B | 29.58B | 29.82B | 28.25B | 28.26B | 28.43B | 27.76B | 28.04B | 27.71B | 28.21B | 28.85B | 28.95B | 28.67B | 27.50B | 29.08B | 29.13B | 29.61B | 29.20B | 29.14B | 29.14B | 29.11B | 28.93B | 29.08B | 29.30B | 29.31B | 29.26B | 29.19B | 29.66B | 30.34B | 30.89B | 32.09B | 32.35B | 32.63B | 34.31B | 36.45B | 36.70B | 37.97B | 38.69B | 39.16B | 39.77B | 40.38B |
|
Long-Term Investments
|
0.90B | 0.89B | 0.89B | 0.89B | 0.89B | 0.88B | 1.32B | 1.24B | 1.38B | 1.46B | 1.49B | 1.39B | 1.42B | 1.53B | 1.63B | 3.99B | 4.04B | 4.13B | 4.28B | 4.36B | 4.52B | 4.49B | 7.08B | 8.40B | 8.32B | 8.71B | 8.20B | 7.34B | 7.18B | 7.12B | 7.08B | 6.70B | 6.74B | 6.67B | 6.62B | 6.55B | 6.51B | 6.81B | 7.43B | 7.82B | 6.54B | 6.26B | 6.23B | 6.24B | 5.18B | 5.16B | 5.18B | 5.16B | 5.13B | 5.12B | 5.08B | 5.13B | 5.11B | 5.12B | 5.07B | 5.07B | 5.07B | 5.05B | 5.00B | 4.64B | 4.64B | 4.61B | 4.20B | 4.14B | 4.30B | 4.21B | 4.19B |
|
Goodwill
|
1.01B | 1.01B | 1.01B | 1.01B | 1.01B | 1.01B | | | | | | | | 0.72B | 0.65B | 0.65B | 0.65B | 0.65B | 0.65B | 0.65B | 0.65B | 0.65B | 1.66B | 1.12B | 1.15B | 1.15B | 1.15B | 0.05B | 0.05B | 0.05B | | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | | | | | | | | 0.19B | | | | | | | | | | | | | | | | 0.46B | | | | 0.47B | | | |
|
Intangibles
|
| | | | | | | | | | | 0.04B | | 1.66B | 1.73B | 1.70B | 1.69B | 1.67B | 1.66B | 1.64B | 1.63B | 1.62B | 11.14B | 10.45B | 10.19B | 10.16B | 10.05B | 9.97B | 9.88B | 9.79B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Goodwill & Intangibles
|
1.01B | 1.01B | 1.01B | 1.01B | 1.01B | 1.01B | | | | | | 0.04B | 0.67B | 2.39B | 2.38B | 2.35B | 2.33B | 2.32B | 2.31B | 2.29B | 2.28B | 2.26B | 12.79B | 11.57B | 11.34B | 11.30B | 11.20B | 10.02B | 9.93B | 9.84B | 9.75B | 9.66B | 9.57B | 9.48B | 8.87B | 8.79B | 8.64B | 8.41B | 8.32B | 7.77B | 8.10B | 8.12B | 8.04B | 7.96B | 7.69B | 7.61B | 7.53B | 7.44B | 7.36B | 7.28B | 7.48B | 7.40B | 7.28B | 7.63B | 7.49B | 7.36B | 7.66B | 7.57B | 7.46B | 7.59B | 7.50B | 7.40B | 7.30B | 7.21B | 7.12B | 7.10B | 7.00B |
|
Other Non-Current Assets
|
| 0.51B | 0.51B | 0.50B | 0.55B | 0.56B | 0.56B | 0.90B | 0.69B | 0.67B | 0.67B | 0.59B | 0.62B | 0.61B | 0.62B | 0.60B | 0.58B | 0.66B | 0.62B | 0.60B | 0.62B | 0.64B | 0.63B | 0.51B | 0.64B | 0.63B | 0.68B | 0.56B | 0.61B | 1.14B | 0.56B | 0.58B | 1.02B | 1.00B | 0.63B | 0.62B | 0.65B | 0.66B | 0.74B | 0.75B | 0.96B | 0.97B | 0.96B | 1.07B | 1.06B | 1.10B | 1.10B | 1.20B | 1.20B | 1.18B | 1.22B | 1.28B | 1.32B | 1.36B | 1.34B | 1.32B | 1.36B | 1.42B | 1.45B | 1.57B | 1.55B | 1.58B | 1.66B | 1.83B | 1.82B | 1.84B | 1.89B |
|
Non-Current Assets
|
21.31B | 21.13B | 21.46B | 11.37B | 21.54B | 21.59B | 21.05B | 11.79B | 22.58B | 22.88B | 23.26B | 12.62B | 15.67B | 18.59B | 19.30B | 17.82B | 22.95B | 23.71B | 24.67B | 25.46B | 26.13B | 32.83B | 47.91B | 48.56B | 48.84B | 49.74B | 49.55B | 47.49B | 47.55B | 45.77B | 45.66B | 45.37B | 44.67B | 44.80B | 43.83B | 44.17B | 44.65B | 44.83B | 45.17B | 43.84B | 44.68B | 44.48B | 44.85B | 11.97B | 43.06B | 43.01B | 42.92B | 13.42B | 42.77B | 42.88B | 43.10B | 13.21B | 42.90B | 43.77B | 44.23B | 12.70B | 46.18B | 46.39B | 46.53B | 11.06B | 50.14B | 50.29B | 51.14B | 9.44B | 52.39B | 52.92B | 53.47B |
|
Assets
|
25.37B | 25.03B | 24.95B | 25.28B | 25.13B | 24.95B | 23.85B | 24.97B | 25.08B | 25.70B | 26.15B | 16.50B | 17.79B | 20.27B | 21.26B | 24.33B | 24.82B | 25.66B | 26.45B | 27.14B | 28.31B | 34.95B | 49.81B | 50.45B | 50.46B | 51.16B | 50.82B | 49.02B | 48.81B | 48.12B | 47.29B | 46.84B | 47.51B | 48.77B | 46.12B | 46.35B | 47.05B | 46.37B | 47.15B | 45.30B | 45.97B | 46.51B | 46.28B | 46.04B | 44.63B | 45.34B | 44.32B | 44.16B | 45.26B | 45.51B | 45.98B | 47.61B | 46.05B | 47.55B | 48.67B | 48.43B | 48.94B | 49.02B | 50.79B | 52.63B | 52.75B | 52.41B | 53.84B | 54.53B | 54.92B | 56.14B | 55.74B |
|
Accounts Payables
|
-0.06B | 0.77B | 0.80B | 0.93B | 0.91B | 0.81B | 0.87B | 0.43B | 0.91B | 0.99B | 1.17B | 0.69B | 0.68B | 0.69B | 0.77B | 0.92B | 0.94B | 0.97B | 1.01B | 0.96B | 1.09B | 0.99B | 1.02B | 0.86B | 0.73B | 0.72B | 0.73B | 0.74B | 0.74B | 0.69B | 0.62B | 0.62B | 0.68B | 0.73B | 0.77B | 0.98B | 0.78B | 0.89B | 0.74B | 0.66B | 0.62B | 0.63B | 0.60B | 0.55B | 0.36B | 0.77B | 0.46B | 0.48B | 0.54B | 0.61B | 1.67B | 1.75B | 1.58B | 2.50B | 2.61B | 2.33B | 1.26B | 1.15B | 1.36B | 1.38B | 1.04B | 1.19B | 1.14B | 1.61B | 1.55B | 1.41B | 1.41B |
|
Notes Payables
|
| | | | | | | | | | | | | | | | | 0.71B | 0.37B | 0.23B | | | 0.27B | 0.80B | | 1.74B | 1.53B | 0.50B | 0.14B | 0.20B | 0.00B | 0.09B | | | | | | | 0.82B | | 1.01B | | | | | | 0.04B | | | | | | | 1.04B | | 0.35B | | | | 0.72B | | 0.63B | | 0.46B | 0.32B | | 0.17B |
|
Payables
|
-0.06B | 0.77B | 0.80B | 0.93B | 0.91B | 0.81B | 0.87B | 0.43B | 0.91B | 0.99B | 1.17B | 0.69B | 0.68B | 0.69B | 0.77B | 0.92B | 0.94B | 1.68B | 1.39B | 1.19B | 1.09B | 0.99B | 1.28B | 1.66B | 0.73B | 2.47B | 2.26B | 1.24B | 0.87B | 0.88B | 0.62B | 0.72B | 0.68B | 0.73B | 0.77B | 0.98B | 0.78B | 0.89B | 1.56B | 0.66B | 1.63B | 0.63B | 0.60B | 0.55B | 0.36B | 0.77B | 0.50B | 0.48B | 0.54B | 0.61B | 1.67B | 1.75B | 1.58B | 3.54B | 2.61B | 2.68B | 1.26B | 1.15B | 1.36B | 2.10B | 1.04B | 1.82B | 1.14B | 2.07B | 1.87B | 1.41B | 1.58B |
|
Accumulated Expenses
|
1.06B | 1.01B | 0.83B | 0.95B | 0.76B | 0.84B | 0.93B | 0.74B | 0.87B | 0.92B | 0.80B | 0.63B | 0.53B | 0.60B | 0.61B | 0.63B | 0.62B | 0.69B | 0.70B | 0.80B | 0.70B | 0.66B | 0.90B | 0.90B | 0.80B | 0.92B | 1.23B | 1.08B | 0.94B | 0.90B | 1.06B | 1.45B | 1.32B | 1.27B | 1.08B | 1.17B | 0.89B | 1.06B | 1.12B | 1.10B | 0.97B | 1.20B | 1.18B | 1.28B | 1.13B | 1.04B | 0.96B | 0.94B | 0.85B | 1.00B | 1.24B | 1.03B | 1.10B | 1.43B | 1.53B | 1.27B | 0.95B | 1.22B | 1.17B | 1.28B | 1.08B | 1.23B | 1.20B | 0.08B | | | 0.05B |
|
Other Accumulated Expenses
|
0.01B | -0.01B | | 0.30B | | 0.54B | | 0.21B | | | | 0.29B | | | | 0.28B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.28B | | | | 1.36B | 1.29B | 1.52B | 1.47B |
|
Short term Debt
|
0.16B | 0.01B | 0.02B | 0.02B | 0.01B | 0.16B | 0.51B | 0.51B | 0.53B | 0.38B | 0.36B | 0.35B | 0.33B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.75B | 0.75B | 0.75B | 0.00B | 0.80B | 0.38B | 0.38B | 0.18B | 0.98B | 0.79B | 0.79B | 0.79B | | 1.95B | 0.50B | 0.50B | 0.50B | 0.00B | 0.03B | 0.05B | 1.56B | 1.56B | 1.54B | 2.14B | 0.63B | 0.63B | 0.39B | 0.89B | 2.14B | 2.14B | 2.02B | 2.02B | 1.62B | 0.88B | 0.88B | 0.63B | 1.63B | 2.88B | 2.88B | 2.34B | 2.79B | 1.54B | 2.28B | 1.72B | 2.97B | 2.97B | 2.23B |
|
Current Taxes
|
| | | 0.11B | | | | 0.19B | | | | 0.02B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Deferred Revenue
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.06B | 0.07B | 0.08B | 0.08B |
|
Total Current Liabilities
|
2.62B | 2.31B | 2.22B | 2.48B | 2.10B | 2.12B | 2.55B | 2.57B | 2.46B | 2.39B | 2.44B | 1.68B | 1.53B | 1.30B | 1.38B | 1.55B | 1.56B | 2.37B | 2.09B | 1.98B | 2.55B | 2.40B | 2.93B | 2.57B | 2.33B | 3.77B | 3.86B | 2.50B | 2.79B | 2.75B | 2.46B | 2.95B | 2.04B | 4.00B | 2.35B | 2.65B | 2.16B | 1.96B | 2.76B | 1.81B | 4.17B | 3.39B | 3.32B | 3.97B | 2.12B | 2.44B | 1.86B | 2.32B | 3.54B | 3.76B | 4.94B | 4.97B | 4.31B | 5.84B | 5.02B | 4.89B | 4.02B | 5.38B | 5.53B | 5.83B | 4.98B | 4.70B | 4.72B | 5.31B | 6.27B | 6.01B | 5.38B |
|
Capital Leases
|
| | | | | | | | | | | | | | | | | | | 0.00B | | | | 0.01B | | | | 0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Debt
|
8.28B | 8.27B | 8.26B | 8.26B | 8.62B | 8.36B | 8.00B | 8.60B | 8.58B | 8.93B | 9.02B | 8.37B | 8.37B | 9.03B | 9.51B | 10.73B | 10.61B | 10.36B | 10.36B | 11.35B | 12.10B | 15.54B | 19.92B | 20.78B | 21.69B | 21.29B | 21.80B | 23.81B | 23.70B | 24.39B | 23.93B | 22.62B | 21.82B | 21.32B | 20.57B | 20.43B | 21.38B | 21.31B | 21.41B | 22.37B | 20.70B | 20.71B | 20.72B | 20.15B | 21.85B | 22.32B | 21.95B | 21.45B | 21.09B | 21.09B | 20.34B | 21.65B | 20.80B | 20.80B | 22.53B | 21.93B | 22.79B | 21.53B | 22.77B | 23.38B | 24.10B | 24.10B | 24.82B | 24.74B | 24.12B | 25.60B | 25.59B |
|
Pension
|
| | | | | | | 0.46B | | | | 0.73B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Preferred Stock Liabilities
|
-0.03B | -0.07B | | | | -0.07B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Minority Interest
|
| 0.53B | 0.55B | 0.57B | 1.39B | 1.39B | 1.15B | 1.33B | 1.34B | 1.33B | 1.34B | 1.29B | 1.78B | 2.67B | 2.90B | 2.67B | 3.08B | 3.28B | 4.00B | 4.06B | 4.10B | 4.06B | 11.55B | 11.39B | 11.37B | 11.24B | 10.87B | 10.08B | 9.93B | 9.59B | 9.36B | 9.40B | 6.96B | 6.88B | 6.77B | 6.52B | 6.43B | 6.10B | 1.35B | 1.34B | 1.32B | 3.23B | 3.24B | 3.00B | 2.90B | 2.87B | 2.83B | 2.81B | 2.77B | 2.75B | 2.72B | 2.68B | 2.65B | 2.61B | 2.59B | 2.56B | 2.54B | 2.53B | 2.50B | 2.49B | 2.48B | 2.45B | 2.44B | 2.40B | 2.38B | 2.37B | 2.34B |
|
Liabilities from Discontinued Operations
|
-0.01B | | | | | -0.00B | | 2.18B | | | | | | | | | | | | | | | | | | | | | | 0.18B | | | 0.04B | 0.04B | | | | | 0.05B | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability
|
| 3.38B | 3.47B | 0.46B | 3.71B | 3.72B | 3.50B | 2.22B | 3.45B | 3.57B | 3.61B | 2.16B | 2.44B | 2.56B | 2.65B | 2.84B | 3.02B | 3.18B | 3.41B | 3.53B | 3.53B | 3.66B | 4.66B | 4.71B | 4.58B | 4.67B | 4.58B | 4.22B | 4.25B | 4.08B | 4.27B | 4.24B | 5.13B | 5.20B | 5.21B | 3.15B | 3.20B | 3.27B | 1.65B | 1.52B | 1.60B | 1.57B | 1.65B | 1.78B | 1.60B | 1.73B | 1.85B | 1.92B | 2.06B | 2.18B | 2.23B | 2.45B | 2.57B | 2.55B | 2.64B | 2.89B | 3.18B | 3.33B | 3.50B | 3.85B | 4.00B | 4.11B | 4.31B | 4.38B | 4.48B | 4.56B | 4.83B |
|
Other Non-Current Liabilities
|
1.50B | 1.50B | 1.55B | 1.44B | 1.44B | 1.47B | 1.46B | 1.26B | 1.56B | 1.66B | 1.75B | 1.72B | 1.73B | 1.75B | 1.73B | 1.77B | 1.76B | 1.77B | 1.65B | 1.36B | 1.41B | 1.43B | 1.62B | 2.22B | 2.28B | 2.27B | 2.31B | 2.27B | 2.44B | 2.48B | 2.40B | 2.98B | 3.10B | 3.07B | 3.11B | 3.95B | 4.41B | 4.39B | 4.38B | 3.60B | 3.77B | 3.76B | 3.73B | 3.78B | 3.80B | 3.77B | 3.76B | 3.89B | 4.10B | 4.21B | 4.55B | 4.44B | 4.40B | 4.53B | 4.58B | 1.91B | 4.63B | 4.58B | 4.65B | 4.68B | 4.74B | 4.76B | 5.12B | 5.27B | 5.19B | 5.16B | 5.08B |
|
Total Non-Current Liabilities
|
-1.50B | -1.50B | -1.55B | -0.61B | -1.44B | -1.05B | -1.46B | -1.26B | -1.56B | -1.66B | -1.75B | -1.72B | -1.73B | -1.75B | -1.73B | -1.77B | -1.76B | -1.77B | -1.65B | -1.36B | -1.41B | -1.43B | -1.62B | -2.22B | -2.28B | -2.27B | -2.31B | -2.27B | -2.44B | -2.48B | -2.40B | -2.98B | -3.10B | -3.07B | -3.11B | -3.95B | -4.41B | -4.39B | -4.38B | -3.60B | -3.77B | -3.76B | -3.73B | 2.53B | -3.52B | -3.48B | -3.48B | 3.88B | -3.81B | -3.93B | -4.27B | 3.77B | -4.11B | -4.25B | -4.30B | 3.79B | -4.36B | -4.30B | -4.38B | 3.62B | -4.74B | -4.76B | -5.12B | 2.38B | -5.19B | -5.16B | -5.08B |
|
Total Liabilities
|
| | | 0.83B | | 0.42B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.28B | 0.28B | 0.29B | 0.29B | 0.29B | 0.29B | 0.29B | 0.29B | 0.29B | 0.29B | 0.28B | 0.28B | 0.28B | 0.28B | 0.27B | 0.27B | | | | | | | | |
|
Total Debt
|
8.44B | 8.28B | 8.28B | 8.28B | 8.62B | 8.52B | 8.51B | 9.11B | 9.11B | 9.31B | 9.38B | 8.72B | 8.70B | 9.04B | 9.51B | 10.74B | 10.61B | 10.36B | 10.36B | 11.35B | 12.85B | 16.29B | 20.68B | 20.78B | 22.49B | 21.66B | 22.18B | 23.99B | 24.68B | 25.18B | 24.72B | 23.41B | 21.82B | 23.28B | 21.07B | 20.93B | 21.88B | 21.32B | 21.44B | 22.41B | 22.26B | 22.27B | 22.26B | 22.29B | 22.48B | 22.95B | 22.34B | 22.34B | 23.23B | 23.23B | 22.36B | 23.68B | 22.43B | 21.68B | 23.41B | 22.55B | 24.41B | 24.41B | 25.65B | 25.71B | 26.89B | 25.63B | 27.11B | 26.46B | 27.09B | 28.57B | 27.82B |
|
Common Equity
|
8.86B | 8.85B | 8.86B | 8.56B | 8.96B | 9.03B | 8.18B | 8.13B | 8.88B | 9.04B | 9.25B | 2.59B | 3.72B | 5.63B | 5.99B | 7.43B | 7.87B | 7.97B | 8.95B | 8.92B | 8.72B | 11.92B | 20.68B | 20.17B | 19.58B | 19.17B | 18.26B | 16.23B | 15.62B | 14.42B | 14.22B | 14.05B | 15.41B | 15.18B | 14.88B | 16.18B | 15.90B | 15.45B | 16.96B | 16.00B | 15.72B | 17.08B | 16.86B | 16.36B | 15.26B | 15.08B | 14.90B | 14.58B | 14.47B | 14.27B | 13.92B | 14.10B | 13.97B | 13.84B | 13.91B | 14.04B | 14.32B | 14.21B | 14.34B | 14.89B | 14.93B | 14.75B | 14.87B | 14.84B | 14.87B | 14.80B | 14.86B |
|
Shareholder's Equity
|
| 8.85B | 8.86B | 8.56B | 8.96B | 9.03B | 8.18B | 8.13B | 8.88B | 9.04B | 9.25B | 2.59B | 3.72B | 5.63B | 5.99B | 7.43B | 7.87B | 7.97B | 8.95B | 8.92B | 8.72B | 11.92B | 20.68B | 20.17B | 19.58B | 19.17B | 18.26B | 16.23B | 15.62B | 14.42B | 14.22B | 14.05B | 15.41B | 15.18B | 14.88B | 16.18B | 15.90B | 15.45B | 16.96B | 16.00B | 15.72B | 17.08B | 16.86B | 16.36B | 15.26B | 15.08B | 14.90B | 14.58B | 14.47B | 14.27B | 13.92B | 14.10B | 13.97B | 13.84B | 13.91B | 14.04B | 14.32B | 14.21B | 14.34B | 14.89B | 14.93B | 14.75B | 14.87B | 14.84B | 14.87B | 14.80B | 14.86B |
|
Liabilities and Shareholders Equity
|
25.37B | 25.03B | 24.95B | 25.28B | 25.13B | 24.95B | 23.85B | 24.97B | 25.08B | 25.70B | 26.15B | 16.50B | 17.79B | 20.27B | 21.26B | 24.33B | 24.82B | 25.66B | 26.45B | 27.14B | 28.31B | 34.95B | 49.81B | 50.45B | 50.46B | 51.16B | 50.82B | 49.02B | 48.81B | 48.12B | 47.29B | 46.84B | 47.51B | 48.77B | 46.12B | 46.35B | 47.05B | 46.37B | 47.15B | 45.30B | 45.97B | 46.51B | 46.28B | 46.04B | 44.63B | 45.34B | 44.32B | 44.16B | 45.26B | 45.51B | 45.98B | 47.61B | 46.05B | 47.55B | 48.67B | 48.43B | 48.94B | 49.02B | 50.79B | 52.63B | 52.75B | 52.41B | 53.84B | 54.53B | 54.92B | 56.14B | 55.74B |
|
Treasury Shares
|
| 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B |
|
Retained Earnings
|
0.64B | 0.72B | 0.80B | 0.90B | 0.65B | 0.76B | -0.58B | -0.48B | -0.23B | -0.12B | -0.07B | -5.82B | -5.55B | -5.61B | -5.65B | -5.70B | -5.76B | -5.86B | -5.97B | -6.25B | -6.38B | -6.57B | -5.32B | -5.55B | -5.91B | -6.24B | -6.76B | -7.96B | -8.51B | -9.39B | -9.48B | -9.65B | -9.49B | -9.65B | -9.87B | -8.43B | -8.59B | -8.73B | -9.02B | -10.00B | -10.27B | -10.42B | -10.66B | -11.00B | -12.01B | -12.20B | -12.38B | -12.75B | -12.82B | -13.02B | -13.36B | -13.24B | -13.38B | -13.50B | -13.42B | -13.27B | -12.89B | -12.98B | -12.88B | -12.29B | -12.24B | -12.42B | -12.30B | -12.40B | -12.32B | -12.39B | -12.35B |
|
Preferred Shares
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B |
|
Shares Outstanding
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.26B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |