|
Cash & Equivalents
|
0.09B | 0.05B | 0.06B | 0.09B | 0.10B | 0.14B | 0.13B | 0.10B | 0.10B | 0.08B | 0.10B | 0.10B | 0.12B | 0.12B | 0.12B | 0.12B | 0.10B | 0.27B | 0.14B | 0.27B | 0.15B | 0.22B | 0.15B | 0.19B | 0.13B | 0.19B | | 0.37B | 0.26B | 0.30B | 0.36B | 0.41B | 0.53B | 0.54B | 0.51B | 0.60B | 0.49B | 0.64B | 0.65B | 0.45B | 1.04B | 0.64B |
|
Cash & Current Investments
|
0.09B | 0.05B | 0.06B | 0.09B | 0.10B | 0.14B | 0.13B | 0.10B | 0.10B | 0.08B | 0.10B | 0.10B | 0.12B | 0.12B | 0.12B | 0.12B | 0.10B | 0.27B | 0.14B | 0.27B | 0.15B | 0.22B | 0.15B | 0.19B | 0.13B | 0.19B | | 0.37B | 0.26B | 0.30B | 0.36B | 0.41B | 0.53B | 0.54B | 0.51B | 0.60B | 0.49B | 0.64B | 0.65B | 0.45B | 1.04B | 0.64B |
|
Receivables - Other
|
0.00B | 0.00B | | | 0.02B | | | 0.01B | 0.04B | 0.03B | 0.02B | 0.00B | 0.00B | 0.00B | 0.05B | 0.00B | 0.00B | 0.00B | 0.01B | 0.13B | 0.01B | 0.00B | 0.03B | 0.00B | 0.06B | | | 0.08B | 0.02B | 0.00B | 0.01B | 0.01B | 0.04B | 0.02B | 0.21B | 0.05B | 0.11B | 0.22B | 0.03B | 0.03B | 0.38B | 0.32B |
|
Long-Term Investments
|
1.97B | 1.96B | 1.97B | 2.17B | 2.22B | 3.79B | 4.15B | | | | | | | | | | | | | | | | | | | | | 20.01B | 21.34B | 21.78B | 21.15B | 21.50B | 21.93B | 22.87B | 23.12B | 24.97B | 25.92B | 26.72B | 27.13B | 27.89B | 28.69B | 29.48B |
|
Other Non-Current Assets
|
0.01B | 0.00B | -0.00B | -0.00B | 0.03B | 0.00B | 0.00B | 0.01B | -0.00B | 0.08B | -0.01B | 0.07B | 0.00B | 0.01B | 0.01B | 0.02B | -0.01B | 0.10B | 0.10B | 0.11B | 0.11B | 0.12B | -0.01B | 0.11B | 0.00B | 0.02B | 0.06B | 0.10B | 0.14B | 0.08B | 0.07B | 0.08B | 0.11B | 0.10B | 0.08B | 0.10B | 0.17B | 0.23B | 0.17B | 0.21B | 0.23B | 0.22B |
|
Assets
|
2.04B | 2.05B | 2.07B | 2.31B | 2.38B | 4.07B | 4.43B | 4.56B | 4.71B | 4.91B | 5.05B | 5.39B | 5.61B | 5.81B | 6.30B | 6.40B | 6.35B | 7.13B | 7.75B | 8.14B | 8.20B | 8.56B | 9.20B | 9.50B | 8.92B | 9.17B | | 20.84B | 22.04B | 22.40B | 21.81B | 22.23B | 22.92B | 23.80B | 24.26B | 26.09B | 27.10B | 28.25B | 28.32B | 29.07B | 30.81B | 31.23B |
|
Accounts Payables
|
0.00B | 0.01B | 0.01B | 0.01B | 0.02B | 0.07B | 0.08B | -0.09B | -0.00B | 0.00B | 0.00B | 0.01B | 0.01B | -0.01B | -0.00B | 0.01B | -0.00B | | | | | | | | | | | 0.11B | 0.14B | | | | | | | | | 0.12B | 0.29B | | | |
|
Dividends payables
|
| 0.00B | 0.00B | | | 0.00B | | | | | | 0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Payables
|
0.00B | 0.01B | 0.01B | 0.01B | 0.02B | 0.07B | 0.08B | -0.09B | -0.00B | 0.00B | 0.00B | 0.01B | 0.01B | -0.01B | -0.00B | 0.01B | -0.00B | | | | | | | | | | | 0.11B | 0.14B | | | | | | | | | 0.12B | 0.29B | | | |
|
Other Accumulated Expenses
|
0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Short term Debt
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 0.02B | | 0.50B | 0.44B | 0.27B | 0.12B | 0.06B | 0.06B | 0.02B | 0.03B | | | 0.15B | 0.10B | 0.53B |
|
Non-Current Debt
|
| | | | | | | | | | | 3.85B | 0.81B | | | 4.84B | | | | 6.70B | | | | 7.61B | | 6.68B | | 0.98B | | 1.37B | 1.30B | 1.29B | 1.35B | 1.28B | 1.22B | 1.21B | 1.24B | | | 1.12B | 1.20B | 1.28B |
|
Minority Interest
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 0.27B | | -1.26B | -1.43B | -1.44B | -1.29B | -1.32B | -1.36B | -1.35B | -1.33B | | | -1.77B | -1.81B | -2.14B |
|
Non-Current Deferred Tax Liability
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.09B | | | | |
|
Operating Leases
|
| | | | | | | | | | | 2.62B | 3.11B | | | | | | | | | | | | | | | 0.04B | 0.03B | | | | | | | | | | | | | |
|
Other Non-Current Liabilities
|
| | | | | | | | | | | 0.07B | | | | 0.05B | | | | 0.06B | | | | 0.08B | | 0.06B | | | | 0.13B | 0.35B | 0.34B | 0.37B | 0.19B | 0.21B | 0.23B | 0.15B | 0.06B | | | | |
|
Total Non-Current Liabilities
|
| | | | | | | | | | | 2.17B | | | | 4.84B | | | | 3.17B | | | | 4.14B | | 3.83B | | | | 12.71B | 11.42B | 11.54B | 11.73B | 12.41B | 12.18B | 13.49B | 14.18B | 14.84B | | | | |
|
Total Liabilities
|
0.96B | 0.96B | 0.84B | 1.06B | 0.81B | 1.36B | 1.65B | 1.51B | 1.54B | 1.78B | 1.94B | 2.24B | 2.18B | 2.36B | 2.39B | 4.89B | 2.37B | 2.78B | 3.36B | 3.24B | 3.30B | 3.63B | 3.95B | 4.21B | 3.66B | 3.89B | | 11.97B | 12.60B | 12.84B | 11.76B | 11.88B | 12.11B | 12.60B | 12.38B | 13.73B | 14.33B | 14.90B | 14.64B | 15.04B | 16.48B | 16.92B |
|
Total Debt
|
| | | | | | | | | | | 3.85B | 0.81B | | | 4.84B | | | | 6.70B | | | | 7.61B | | 6.68B | | 1.00B | | 1.87B | 1.73B | 1.56B | 1.48B | 1.34B | 1.28B | 1.24B | 1.27B | | | 1.27B | 1.30B | 1.81B |
|
Common Equity
|
11.20 | 1.09B | 1.22B | 1.26B | 0.01B | 14.11 | 14.43 | 3.21B | 3.16B | 0.02B | 3.10B | 3.39B | 3.43B | 3.45B | 3.91B | 3.99B | 3.98B | 4.35B | 4.39B | 4.98B | 4.90B | 4.93B | 5.25B | 5.28B | 5.26B | 5.28B | | 8.87B | 9.44B | 9.55B | 10.05B | 10.35B | 10.81B | 11.20B | 11.87B | 12.36B | 12.77B | 13.36B | 13.67B | 14.03B | 14.32B | 14.32B |
|
Shareholder's Equity
|
0.00B | 0.00B | | 1.26B | 1,568.98B | 0.00B | 0.00B | 3.05B | 3,163.01B | 3,134.28B | 0.00B | 3.15B | | 3,446.50B | | 3.99B | | | | 4.90B | | | | 5.28B | | | | 8.87B | 9.44B | 9.55B | 10.05B | 10.35B | 10.81B | 11.20B | 11.87B | 12.36B | 12.77B | 13.36B | 13.67B | 14.03B | 14.32B | 14.32B |
|
Liabilities and Shareholders Equity
|
2.04B | 2.05B | 2.07B | 2.31B | 2.38B | 4.07B | 4.43B | 4.56B | 4.71B | 4.91B | 5.05B | 5.39B | 5.61B | 5.81B | 6.30B | 6.40B | 6.35B | 7.13B | 7.75B | 8.14B | 8.20B | 8.56B | 9.20B | 9.50B | 8.92B | 9.17B | | 20.84B | 22.04B | 22.40B | 21.81B | 22.23B | 22.92B | 23.80B | 24.26B | 26.09B | 27.10B | 28.25B | 28.32B | 29.07B | 30.81B | 31.23B |
|
Retained Earnings
|
0.36 | 0.00B | | 0.00B | 0.00B | 2.57 | 3.16 | -0.01B | -0.04B | 0.00B | -0.04B | -0.01B | -0.02B | -0.01B | -0.03B | 0.03B | -0.02B | -0.03B | -0.01B | -0.01B | -0.02B | -0.05B | -0.06B | -0.03B | -0.05B | -0.05B | | 0.08B | | -0.00B | 0.06B | 0.08B | 0.31B | 0.46B | 0.62B | 0.64B | 0.73B | 0.85B | 0.77B | 0.79B | 0.85B | 0.96B |