|
Accumulated Depreciation
|
| | | 0.02B | | 0.06B | 0.09B | 0.13B | 0.18B | 0.23B | 0.29B | 0.35B | 0.41B | 0.48B | 0.55B | 0.62B | 0.69B | 0.75B | 0.83B | 0.88B | 0.97B | 1.01B | 1.11B | 1.21B | 1.31B | 1.40B | 1.49B | 1.56B | 1.66B | 1.64B | 1.73B | 1.82B | 1.96B | 2.10B | 2.16B | 2.28B | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Loans - Net
|
| | | | | | 0.03B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash & Equivalents
|
251.00B | 0.76B | 0.33B | 0.33B | 0.23B | 0.45B | 0.28B | 0.28B | 0.80B | 0.39B | 0.44B | 0.23B | 0.22B | 0.23B | 0.22B | 0.28B | 0.26B | 0.24B | 0.21B | 0.28B | 0.21B | 0.16B | 0.12B | 0.16B | 0.16B | 0.17B | 0.23B | 0.27B | 0.16B | 0.24B | 0.23B | 0.29B | 0.25B | 0.26B | 0.23B | 0.30B | 0.29B | 0.26B | 0.29B | 0.32B | 0.73B | 0.93B | 1.24B | 1.73B | 1.33B | 1.21B | 1.87B | 1.09B | 1.49B | 1.01B | 1.10B | 0.77B | 0.69B | 0.58B | 0.51B | 0.46B | 0.55B | 0.45B | 0.46B | 0.47B | 0.46B | 0.45B | 0.45B | 0.47B |
|
Property, Plant & Equipment (Net)
|
| | | 1.63B | | 2.81B | 3.34B | 4.24B | 4.76B | 5.65B | 5.87B | 6.25B | 6.57B | 6.98B | 7.24B | 7.61B | 7.75B | 8.33B | 8.90B | 8.95B | 9.47B | 10.07B | 10.42B | 10.81B | 11.24B | 11.70B | 11.88B | 12.04B | 12.62B | 12.74B | 12.67B | 13.28B | 13.59B | 14.86B | 15.15B | 15.71B | 16.29B | 17.75B | 18.91B | 18.70B | 19.22B | 19.11B | 19.52B | 20.38B | 20.77B | 21.53B | 22.11B | 22.90B | 22.28B | 23.47B | 23.93B | 24.54B | 25.75B | 25.52B | 25.60B | 26.23B | 26.54B | 26.79B | 27.89B | 28.17B | 28.61B | 29.13B | 29.53B | 29.05B |
|
Long-Term Deferred Tax
|
| | | 0.01B | | 0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non-Current Assets
|
| | | 0.18B | | 0.32B | 0.41B | 0.41B | 0.44B | 0.47B | 0.54B | 0.56B | 0.78B | 0.86B | 0.97B | 0.20B | 1.18B | 0.20B | 0.20B | 0.30B | 0.30B | 0.40B | 0.28B | 0.30B | 0.28B | 0.31B | 0.33B | 0.35B | 0.35B | 0.42B | 0.43B | 0.46B | 0.52B | 0.55B | 0.60B | 0.64B | 0.72B | 0.75B | 0.76B | 1.10B | 1.13B | 1.15B | 1.19B | 1.28B | 1.80B | 1.34B | 1.41B | 1.45B | 1.45B | 1.53B | 1.69B | 1.73B | 1.69B | 2.56B | 2.39B | 2.55B | 2.72B | 2.64B | 2.74B | 1.49B | 2.52B | 1.59B | 1.49B | 1.32B |
|
Assets
|
| | | 2.28B | 2.79B | 3.75B | 4.25B | 5.16B | 6.29B | 6.81B | 7.17B | 7.35B | 7.96B | 8.44B | 8.81B | 9.33B | 9.55B | 10.05B | 10.55B | 10.69B | 11.15B | 11.67B | 11.91B | 12.36B | 12.78B | 13.34B | 13.68B | 13.98B | 14.48B | 14.86B | 14.90B | 15.61B | 15.94B | 17.26B | 17.57B | 18.48B | 19.18B | 20.48B | 21.61B | 21.71B | 22.68B | 22.99B | 23.60B | 25.22B | 25.19B | 25.76B | 27.01B | 26.97B | 26.87B | 27.65B | 28.22B | 28.40B | 29.36B | 29.76B | 29.67B | 30.45B | 30.91B | 31.02B | 32.15B | 32.28B | 32.36B | 33.30B | 33.39B | 32.88B |
|
Accounts Payables
|
0.00B | | | 0.02B | 0.02B | 0.03B | 0.04B | 0.05B | 0.05B | 0.08B | 0.10B | 0.09B | 0.10B | 0.11B | 0.12B | 0.13B | 0.15B | 0.17B | 0.16B | 0.19B | 0.25B | 0.36B | 0.17B | 0.22B | 0.19B | 0.23B | 0.24B | 0.26B | 0.22B | 0.27B | 0.23B | 0.31B | 0.28B | 0.33B | 0.31B | 0.38B | 0.37B | 0.45B | 0.42B | 0.52B | 0.49B | 0.50B | 0.40B | 0.49B | 0.45B | 0.53B | 0.54B | 0.61B | 0.54B | 0.63B | 0.60B | 0.70B | 0.68B | 1.43B | 1.40B | 1.16B | 1.16B | 0.92B | 1.07B | 1.27B | 1.17B | 1.09B | 1.05B | 1.01B |
|
Payables
|
0.00B | | | 0.02B | 0.02B | 0.03B | 0.04B | 0.05B | 0.05B | 0.08B | 0.10B | 0.09B | 0.10B | 0.11B | 0.12B | 0.13B | 0.15B | 0.17B | 0.16B | 0.19B | 0.25B | 0.36B | 0.17B | 0.22B | 0.19B | 0.23B | 0.24B | 0.26B | 0.22B | 0.27B | 0.23B | 0.31B | 0.28B | 0.33B | 0.31B | 0.38B | 0.37B | 0.45B | 0.42B | 0.52B | 0.49B | 0.50B | 0.40B | 0.49B | 0.45B | 0.53B | 0.54B | 0.61B | 0.54B | 0.63B | 0.60B | 0.70B | 0.68B | 1.43B | 1.40B | 1.16B | 1.16B | 0.92B | 1.07B | 1.27B | 1.17B | 1.09B | 1.05B | 1.01B |
|
Mortgages
|
| | | 0.55B | 0.60B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Debt
|
| | | 0.13B | 0.34B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deffered Revenue
|
| | | 0.01B | 0.00B | 0.02B | 0.02B | 0.03B | 0.03B | 0.04B | 0.04B | 0.04B | 0.05B | 0.05B | 0.05B | 0.06B | 0.06B | 0.07B | 0.07B | 0.08B | 0.08B | 0.08B | 0.08B | 0.09B | 0.09B | 0.10B | 0.10B | 0.10B | 0.10B | 0.11B | 0.10B | 0.10B | 0.11B | 0.11B | 0.11B | 0.12B | 0.12B | 0.12B | 0.13B | 0.14B | 0.13B | 0.13B | 0.14B | 0.14B | 0.13B | 0.14B | 0.14B | 0.14B | 0.14B | 0.15B | 0.15B | 0.15B | 0.15B | 0.14B | 0.14B | 0.14B | 0.14B | 0.13B | 0.13B | 0.14B | 0.13B | 0.13B | 0.13B | 0.14B |
|
Operating Leases
|
| | | 0.91B | 1.37B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability
|
| | | | | | 0.01B | 0.02B | 0.04B | 0.05B | 0.07B | 0.09B | 0.11B | 0.14B | 0.16B | 0.19B | 0.23B | 0.26B | 0.29B | 0.32B | 0.33B | 0.38B | 0.42B | 0.46B | 0.51B | 0.56B | 0.62B | 0.67B | 0.71B | 0.77B | 0.82B | 0.52B | 0.55B | 0.58B | 0.61B | 0.64B | 0.68B | 0.71B | 0.75B | 0.75B | 0.78B | 0.82B | 0.85B | 1.04B | 0.93B | 0.95B | 0.98B | 1.27B | 0.88B | 0.91B | 0.94B | 1.28B | 1.00B | 1.03B | 1.06B | 1.92B | 1.31B | 1.33B | 1.36B | 2.10B | 1.41B | 1.51B | 1.55B | 2.28B |
|
Other Non-Current Liabilities
|
| | | 0.11B | | 0.20B | 0.23B | 0.28B | 0.30B | 0.35B | 0.38B | 0.41B | 0.45B | 0.50B | 0.54B | 0.57B | 0.59B | 0.64B | 0.68B | 0.70B | 0.74B | 0.76B | 0.80B | 0.85B | 0.87B | 0.87B | 0.89B | 0.86B | 0.87B | 0.85B | 0.85B | 0.86B | 0.89B | 0.93B | 0.96B | 0.99B | 0.97B | 1.04B | 1.09B | 1.10B | 1.12B | 1.04B | 1.05B | 1.07B | 1.08B | 1.09B | 1.15B | 1.17B | 1.12B | 1.19B | 1.24B | 1.29B | 1.34B | 1.41B | 1.46B | 1.52B | 1.59B | 1.65B | 1.76B | 1.18B | 1.90B | 1.38B | 1.48B | 1.48B |
|
Total Non-Current Liabilities
|
| | | 0.94B | | 1.43B | 1.87B | 2.70B | 3.78B | 4.22B | 4.50B | 4.61B | 5.13B | 5.53B | 5.81B | 6.24B | 6.38B | 6.78B | 7.17B | 7.22B | 7.62B | 8.04B | 8.17B | 8.48B | 8.81B | 9.28B | 9.51B | 9.74B | 10.14B | 10.45B | 10.40B | 10.63B | 10.82B | 11.98B | 12.13B | 12.68B | 13.03B | 14.15B | 15.06B | 14.99B | 15.82B | 16.09B | 16.57B | 18.07B | 17.69B | 18.16B | 19.28B | 18.79B | 19.39B | 20.02B | 20.46B | 20.46B | 21.28B | 21.49B | 21.25B | 21.77B | 22.09B | 22.06B | 22.72B | 23.56B | 22.60B | 23.70B | 23.57B | 22.93B |
|
Total Liabilities
|
| | | 1.05B | | 1.63B | 2.10B | 2.99B | 4.08B | 4.57B | 4.88B | 5.02B | 5.58B | 6.03B | 6.35B | 6.81B | 6.97B | 7.42B | 7.85B | 7.92B | 8.36B | 8.80B | 8.97B | 9.34B | 9.68B | 10.14B | 10.39B | 10.59B | 11.02B | 11.30B | 11.25B | 11.49B | 11.72B | 12.92B | 13.09B | 13.67B | 14.01B | 15.18B | 16.15B | 16.09B | 16.95B | 17.12B | 17.63B | 19.14B | 18.76B | 19.25B | 20.43B | 19.96B | 20.51B | 21.21B | 21.70B | 21.75B | 22.62B | 22.91B | 22.71B | 23.29B | 23.68B | 23.71B | 24.48B | 24.75B | 24.50B | 25.07B | 25.05B | 24.41B |
|
Total Debt
|
| | | 0.13B | 0.34B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Common Equity
|
| | | 1.22B | | 2.13B | 2.14B | 2.18B | 2.21B | 2.24B | 2.29B | 2.33B | 2.38B | 2.41B | 2.46B | 2.52B | 2.58B | 2.63B | 2.70B | 2.77B | 2.79B | 2.86B | 2.94B | 3.02B | 3.10B | 3.20B | 3.29B | 3.38B | 3.46B | 3.56B | 3.66B | 4.13B | 4.23B | 4.34B | 4.48B | 4.81B | 5.17B | 5.30B | 5.46B | 5.62B | 5.74B | 5.87B | 5.98B | 6.07B | 6.43B | 6.50B | 6.58B | 7.01B | 6.37B | 6.44B | 6.53B | 6.65B | 6.74B | 6.85B | 6.96B | 7.16B | 7.23B | 7.31B | 7.68B | 7.53B | 7.87B | 8.22B | 8.34B | 8.47B |
|
Shareholder's Equity
|
| | | 1.22B | | 2.13B | 2.14B | 2.18B | 2.21B | 2.24B | 2.29B | 2.33B | 2.38B | 2.41B | 2.46B | 2.52B | 2.58B | 2.63B | 2.70B | 2.77B | 2.79B | 2.86B | 2.94B | 3.02B | 3.10B | 3.20B | 3.29B | 3.38B | 3.46B | 3.56B | 3.66B | 4.13B | 4.23B | 4.34B | 4.48B | 4.81B | 5.17B | 5.30B | 5.46B | 5.62B | 5.74B | 5.87B | 5.98B | 6.07B | 6.43B | 6.50B | 6.58B | 7.01B | 6.37B | 6.44B | 6.53B | 6.65B | 6.74B | 6.85B | 6.96B | 7.16B | 7.23B | 7.31B | 7.68B | 7.53B | 7.87B | 8.22B | 8.34B | 8.47B |
|
Liabilities and Shareholders Equity
|
| | | 2.28B | 2.79B | 3.75B | 4.25B | 5.16B | 6.29B | 6.81B | 7.17B | 7.35B | 7.96B | 8.44B | 8.81B | 9.33B | 9.55B | 10.05B | 10.55B | 10.69B | 11.15B | 11.67B | 11.91B | 12.36B | 12.78B | 13.34B | 13.68B | 13.98B | 14.48B | 14.86B | 14.90B | 15.61B | 15.94B | 17.26B | 17.57B | 18.48B | 19.18B | 20.48B | 21.61B | 21.71B | 22.68B | 22.99B | 23.60B | 25.22B | 25.19B | 25.76B | 27.01B | 26.97B | 26.87B | 27.65B | 28.22B | 28.40B | 29.36B | 29.76B | 29.67B | 30.45B | 30.91B | 31.02B | 32.15B | 32.28B | 32.36B | 33.30B | 33.39B | 32.88B |
|
Retained Earnings
|
| | | -0.05B | | -0.04B | -0.02B | 0.00B | 0.03B | 0.06B | 0.09B | 0.13B | 0.17B | 0.21B | 0.26B | 0.31B | 0.37B | 0.43B | 0.49B | 0.56B | 0.57B | 0.64B | 0.72B | 0.79B | 0.88B | 0.97B | 1.05B | 1.14B | 1.22B | 1.31B | 1.41B | 1.87B | 1.97B | 2.07B | 2.21B | 2.33B | 2.46B | 2.56B | 2.70B | 2.85B | 2.96B | 3.09B | 3.19B | 3.28B | 3.34B | 3.41B | 3.49B | 3.61B | 3.11B | 3.19B | 3.27B | 3.39B | 3.48B | 3.58B | 3.68B | 3.87B | 3.94B | 4.01B | 4.08B | 4.15B | 4.49B | 4.84B | 4.95B | 5.09B |
|
Preferred 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 |
|
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 | 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 |
|
Shares Outstanding
|
| | | 0.06B | | 0.10B | 0.10B | 0.10B | 0.10B | 0.10B | 0.10B | 0.10B | 0.10B | 0.10B | 0.10B | 0.10B | 0.10B | 0.10B | 0.10B | 0.10B | 0.10B | 0.10B | 0.10B | 0.10B | 0.10B | 0.10B | 0.10B | 0.10B | 0.10B | 0.10B | 0.10B | 0.10B | 0.10B | 0.10B | 0.10B | 0.11B | 0.11B | 0.11B | 0.11B | 0.11B | 0.11B | 0.11B | 0.11B | 0.11B | 0.11B | 0.11B | 0.11B | 0.11B | 0.11B | 0.11B | | | | | | | | | | | | | | |