|
Cash & Equivalents
|
0.09B | 0.05B | 0.22B | 0.09B | 0.04B | 0.09B | 0.08B | 0.15B | 0.07B | 0.10B | 0.39B | 0.12B | 0.11B | 0.26B | 0.34B | 0.34B | 0.10B | 0.14B | 0.19B | 0.12B | 0.12B | 0.13B | 0.12B | 0.38B | 0.54B | 0.38B | 0.15B | 0.61B | 1.17B | 0.89B | 0.87B | 0.54B | 0.61B | 0.85B | 1.58B | 1.05B | 0.48B | 0.82B | 0.68B | 0.72B | 0.75B | 0.81B | 0.89B | 1.15B | 1.20B | 1.24B | 1.32B | 1.51B | 1.18B | 1.02B | 1.00B |
|
Short-term Investments
|
| | | 0.01B | 0.01B | 0.00B | 0.01B | 0.01B | 0.01B | 0.00B | 0.00B | 0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash & Current Investments
|
0.09B | 0.05B | 0.22B | 0.10B | 0.05B | 0.09B | 0.08B | 0.16B | 0.08B | 0.10B | 0.39B | 0.12B | 0.11B | 0.26B | 0.34B | 0.34B | 0.10B | 0.14B | 0.19B | 0.12B | 0.12B | 0.13B | 0.12B | 0.38B | 0.54B | 0.38B | 0.15B | 0.61B | 1.17B | 0.89B | 0.87B | 0.54B | 0.61B | 0.85B | 1.58B | 1.05B | 0.48B | 0.82B | 0.68B | 0.72B | 0.75B | 0.81B | 0.89B | 1.15B | 1.20B | 1.24B | 1.32B | 1.51B | 1.18B | 1.02B | 1.00B |
|
Receivables - Other
|
| | | 0.00B | | | | 0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.95B | | 0.77B | 0.87B | 1.07B | 0.98B | 0.99B | 1.05B | 1.24B | 1.15B | 1.16B | 1.35B |
|
Prepaid Assets
|
| | | 650.00 | 650.00 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Property, Plant & Equipment (Net)
|
| | | 0.03B | | | | 0.03B | | | | 0.04B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Long-Term Investments
|
| | | 20.82B | 19.49B | 0.14B | 19.42B | 19.12B | 18.99B | 17.85B | 2.79B | 2.56B | 2.55B | 2.53B | 3.13B | 3.33B | 3.41B | | | 1.72B | 5.48B | 6.97B | 7.52B | 7.67B | 7.55B | 7.93B | 8.27B | 25.58B | 9.09B | 10.01B | 10.60B | 26.05B | 11.95B | 10.59B | 11.36B | 43.20B | 12.66B | 12.55B | 12.57B | 52.83B | 13.13B | 14.09B | 14.22B | 59.63B | 14.32B | 14.21B | 13.31B | 12.19B | 11.42B | 11.56B | 11.25B |
|
Goodwill
|
| | | 0.06B | 0.06B | 0.02B | 0.09B | 0.09B | 0.14B | 0.14B | 0.14B | 0.14B | 0.14B | 0.14B | 0.14B | 0.14B | 0.14B | 0.14B | 0.14B | 0.14B | 0.14B | 0.14B | 0.14B | 0.14B | | | | 0.14B | | | | 0.37B | | | | 0.79B | 1.00B | 1.00B | 1.00B | 1.00B | 1.00B | 1.00B | 1.00B | 1.12B | 1.13B | 1.13B | 1.13B | 1.16B | 3.50B | 3.44B | 3.44B |
|
Intangibles
|
| | | 0.07B | 0.06B | 0.05B | 0.05B | | | | | 0.08B | 0.08B | 0.07B | 0.06B | | | | | | | | | | | | | | | | | 0.22B | | | 0.80B | 0.77B | 0.84B | 0.80B | 0.67B | 0.64B | 0.60B | 0.56B | 0.47B | 0.49B | 0.46B | 0.43B | 0.40B | 0.41B | 0.96B | 0.90B | 0.85B |
|
Goodwill & Intangibles
|
| | | 0.13B | 0.12B | 0.08B | 0.13B | 0.09B | 0.14B | 0.14B | 0.14B | 0.23B | 0.22B | 0.21B | 0.21B | 0.14B | 0.14B | 0.14B | 0.14B | 0.14B | 0.14B | 0.14B | 0.14B | 0.14B | | | | 0.14B | | | | 0.59B | | | 0.80B | 1.56B | 1.84B | 1.80B | 1.67B | 1.64B | 1.60B | 1.56B | 1.46B | 1.61B | 1.59B | 1.56B | 1.54B | 1.57B | 4.46B | 4.34B | 4.29B |
|
Long-Term Deferred Tax
|
| | | | | | | | | | | | | | | 0.01B | 0.04B | 0.04B | 0.04B | 0.01B | 0.05B | 0.04B | 0.02B | 0.04B | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non-Current Assets
|
| | | 0.10B | 0.09B | 0.08B | 0.07B | 0.06B | 0.06B | 0.06B | 0.00B | 0.06B | 0.06B | 0.07B | 0.07B | 0.07B | 0.08B | 0.10B | 0.10B | 0.13B | 0.13B | 0.13B | 0.19B | 0.42B | 0.33B | 0.36B | 0.30B | 0.34B | 0.43B | 0.37B | 0.78B | 0.59B | 0.78B | 1.87B | 1.01B | 0.34B | 0.29B | 0.27B | 0.28B | 0.38B | 0.27B | 0.25B | 0.31B | 0.43B | 0.52B | 0.58B | 0.64B | 0.77B | 0.86B | 0.91B | 0.86B |
|
Assets
|
25.23B | 24.52B | 25.14B | 23.71B | 22.04B | 21.59B | 22.02B | 19.95B | 21.62B | 20.44B | 4.76B | 4.32B | 4.34B | 4.67B | 5.32B | 5.83B | 5.72B | 6.24B | 8.02B | 8.56B | 8.56B | 10.14B | 10.42B | 10.15B | 10.49B | 10.98B | 11.60B | 12.01B | 13.22B | 13.72B | 14.93B | 15.17B | 16.54B | 18.64B | 19.93B | 21.61B | 21.13B | 21.23B | 21.21B | 22.00B | 21.93B | 23.12B | 23.38B | 24.73B | 24.41B | 24.19B | 24.52B | 24.88B | 27.18B | 27.26B | 27.03B |
|
Accounts Payables
|
| | | 0.10B | 0.08B | 0.14B | 0.09B | 0.10B | 0.13B | 0.13B | 0.14B | 0.00B | 0.11B | 0.10B | 0.09B | 0.00B | 0.08B | 0.08B | 0.09B | 0.00B | 0.00B | 0.00B | 0.08B | 0.08B | 0.07B | 0.08B | 0.08B | 0.09B | 0.09B | 0.10B | 0.14B | 0.13B | 0.13B | | 0.22B | 0.29B | 0.27B | 0.27B | 0.31B | 0.25B | -0.32B | 0.28B | 0.28B | 0.25B | 0.36B | 0.35B | 0.42B | 0.50B | 0.86B | 0.88B | 0.94B |
|
Payables
|
| | | 0.10B | 0.08B | 0.14B | 0.09B | 0.10B | 0.13B | 0.13B | 0.14B | 0.00B | 0.11B | 0.10B | 0.09B | 0.00B | 0.08B | 0.08B | 0.09B | 0.00B | 0.00B | 0.00B | 0.08B | 0.08B | 0.07B | 0.08B | 0.08B | 0.09B | 0.09B | 0.10B | 0.14B | 0.13B | 0.13B | | 0.22B | 0.29B | 0.27B | 0.27B | 0.31B | 0.25B | -0.32B | 0.28B | 0.28B | 0.25B | 0.36B | 0.35B | 0.42B | 0.50B | 0.86B | 0.88B | 0.94B |
|
Accumulated Expenses
|
| | | 0.13B | 0.06B | 0.08B | 0.12B | 0.13B | 0.06B | 0.08B | 0.11B | 0.13B | 0.06B | 0.09B | 0.13B | 0.13B | 0.06B | 0.09B | 0.13B | 0.03B | 0.05B | 0.09B | 0.13B | 0.03B | 0.06B | 0.11B | 0.17B | 0.04B | 0.07B | 0.12B | 0.22B | 0.12B | 0.09B | | 0.31B | 0.31B | 0.29B | 0.40B | 0.60B | 0.51B | 0.21B | 0.25B | 0.36B | 0.29B | 0.22B | 0.30B | 0.40B | 0.28B | 0.30B | 0.44B | 0.66B |
|
Preferred Stock Liabilities
|
| | | 0.04B | 1.12B | 1.10B | 1.06B | -1.00B | 0.92B | 0.55B | 0.02B | 0.02B | 0.02B | 0.02B | | 0.02B | | | | 0.30B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Minority Interest
|
| | | 6.49B | 6.05B | 5.72B | 5.57B | -4.60B | 5.81B | 5.68B | 0.46B | 0.47B | | | | 0.45B | 0.50B | 0.46B | 0.61B | 0.36B | 0.71B | 0.76B | 0.76B | 0.33B | 0.33B | 0.35B | 0.45B | 0.47B | 0.51B | 0.55B | 0.69B | 0.74B | 0.93B | 0.92B | 1.32B | 1.40B | 1.29B | 1.25B | 1.14B | 1.48B | 1.25B | 1.28B | 1.24B | 2.06B | 2.32B | 2.61B | 2.69B | 2.80B | 2.97B | 3.26B | 3.55B |
|
Non-Current Deferred Tax Liability
|
| | | 0.04B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.01B | 0.01B | | | | | 0.00B | | | | 0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Operating Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | 0.18B | 0.18B | 0.17B | 0.17B | 0.17B | 0.16B | 0.16B | 0.18B | 0.19B | | 0.21B | 0.21B | 0.20B | 0.19B | 0.19B | 0.19B | 0.19B | 0.21B | 0.33B | 0.32B | 0.31B | 0.30B | 0.54B | 0.64B | 0.69B | 0.69B | 0.68B |
|
Other Non-Current Liabilities
|
| | | 0.09B | 0.05B | 0.00B | 0.05B | 0.04B | 0.06B | 0.06B | 0.01B | 0.01B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Non-Current Liabilities
|
| | | 15.94B | 14.71B | 14.67B | 15.21B | 13.92B | 14.75B | 14.09B | 3.73B | 3.32B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Liabilities
|
| | | 16.03B | 14.76B | 14.68B | 15.26B | 13.96B | 14.82B | 14.15B | 3.74B | 3.33B | 3.38B | 3.36B | 3.97B | 4.45B | 4.54B | 5.00B | 6.64B | 7.10B | 6.99B | 8.61B | 8.93B | 8.76B | 9.01B | 9.38B | 9.75B | 10.16B | 11.24B | 11.72B | 12.46B | 12.60B | 13.08B | 14.18B | 15.30B | 16.69B | 16.37B | 16.46B | 16.64B | 17.10B | 17.34B | 18.10B | 18.34B | 19.71B | 19.38B | 18.44B | 18.64B | 17.49B | 18.39B | 18.43B | 18.40B |
|
Common Equity
|
| | | 6.54B | | 5.79B | 5.67B | 5.70B | 5.86B | 5.72B | 0.99B | 0.97B | 0.94B | 1.29B | 1.35B | 1.38B | 1.18B | 1.25B | 1.38B | 1.46B | 1.57B | 1.54B | 1.49B | 1.39B | 1.48B | 1.60B | 1.84B | 1.86B | 1.98B | 2.00B | 2.37B | 2.47B | 2.42B | 3.44B | 3.54B | 3.81B | 3.67B | 3.67B | 3.47B | 3.80B | 4.08B | 3.99B | 4.02B | 4.47B | 4.48B | 5.20B | 5.31B | 6.82B | 8.21B | 8.26B | 8.61B |
|
Shareholder's Equity
|
| | | 6.54B | | 5.79B | 5.67B | 5.70B | 5.86B | 5.72B | 0.99B | 0.97B | 0.94B | 1.29B | 1.35B | 1.38B | 1.18B | 1.25B | 1.38B | 1.46B | 1.57B | 1.54B | 1.49B | 1.39B | 1.48B | 1.60B | 1.84B | 1.86B | 1.98B | 2.00B | 2.37B | 2.47B | 2.42B | 3.44B | 3.54B | 3.81B | 3.67B | 3.67B | 3.47B | 3.80B | 4.08B | 3.99B | 4.02B | 4.47B | 4.48B | 5.20B | 5.31B | 6.82B | 8.21B | 8.26B | 8.61B |
|
Liabilities and Shareholders Equity
|
25.23B | 24.52B | 25.14B | 23.71B | 22.04B | 21.59B | 22.02B | 19.95B | 21.62B | 20.44B | 4.76B | 4.32B | 4.34B | 4.67B | 5.32B | 5.83B | 5.72B | 6.24B | 8.02B | 8.56B | 8.56B | 10.14B | 10.42B | 10.15B | 10.49B | 10.98B | 11.60B | 12.01B | 13.22B | 13.72B | 14.93B | 15.17B | 16.54B | 18.64B | 19.93B | 21.61B | 21.13B | 21.23B | 21.21B | 22.00B | 21.93B | 23.12B | 23.38B | 24.73B | 24.41B | 24.19B | 24.52B | 24.88B | 27.18B | 27.26B | 27.03B |
|
Retained Earnings
|
| | | 0.16B | -0.12B | 0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.01B | -0.01B | -0.01B | -0.01B | -0.01B | -0.01B | -0.00B | -0.00B | -0.00B | -0.01B | -0.01B | -0.03B | -0.03B | -0.04B | -0.04B | -0.05B | -0.14B | -0.15B | -0.16B | -0.15B | -0.17B | | -0.13B | -0.09B | -0.15B | -0.23B | -0.37B | -0.37B | -0.42B | -0.43B | -0.52B | -0.50B | -0.61B | -0.71B | -0.79B | -0.84B | -1.07B | -1.22B | -1.22B |
|
Preferred Shares
|
| | | | | | | | | | | | | 0.30B | 0.30B | 0.30B | 0.30B | 0.30B | 0.30B | 0.30B | 0.30B | 0.30B | 0.30B | 0.30B | 0.30B | 0.30B | 0.30B | 0.30B | 0.30B | 0.30B | 0.30B | 0.30B | 0.30B | | | | | | | | | | | | | | | 1.46B | 1.46B | 1.46B | 1.46B |
|
Treasury Shares
|
| | | | | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.01B | 0.01B | 0.01B | 0.01B | 0.02B | 0.01B | 0.01B | 0.01B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.00B | 0.00B | 0.02B | 0.02B | 0.02B | 0.02B | | 0.02B | | 0.02B | | 0.02B | | | | | | | 0.02B | | | | 0.02B | 0.02B | 0.02B | 0.02B |