|
Accumulated Depreciation
|
| 0.59B | | -2.23B | | 0.93B | | | | 1.25B | | | | 1.78B | | | | 3.21B | | | | 5.03B | | | | 7.45B | | -7.75B | | 11.35B | | | | | | | | | | | | -12.61B | | -12.89B | | | | |
|
Loans - Loss Allowance
|
| | | | | | | | | 0.57B | | | | 0.67B | | | | 0.14B | | | | 0.02B | | | | 0.73B | | 0.64B | | | | | | | | | | | | | | | | | | | | |
|
Loans - Adjustments
|
| | | | | | | | | | | | | 0.04B | | | | 0.10B | | | | 0.09B | 0.58B | 0.58B | | 0.08B | | 0.07B | | | | | | | | | | | | | | | | | | | | |
|
Loans - Net
|
-0.81B | 2.16B | | -1.03B | 3.86B | 0.14B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash & Equivalents
|
4.60B | 5.43B | 8.34B | 14.31B | 17.44B | 17.38B | 16.80B | 15.38B | 17.29B | 16.36B | 12.62B | 15.56B | 19.64B | 20.87B | 21.16B | 22.30B | 32.07B | 31.33B | 25.37B | 23.93B | 27.52B | 28.13B | 30.67B | 32.76B | 50.36B | 47.36B | 43.65B | 44.41B | | 49.56B | 45.16B | 42.25B | 45.85B | 29.92B | 26.39B | 29.06B | 28.31B | 28.22B | 32.33B | 33.69B | 35.39B | 34.70B | 30.27B | 25.53B | 22.66B | 20.01B | 25.32B | 18.97B |
|
Receivables - Net
|
| 0.04B | | | | 0.17B | | | | 0.19B | | | | 0.64B | | | | 1.14B | | | | 2.04B | | | | 2.84B | | | | 4.18B | | | | 5.17B | | | | 4.70B | | | | 4.29B | | | | 4.29B | | 4.42B |
|
Receivables - Other
|
| 0.35B | | | | 0.78B | | | | 0.50B | | | | 0.60B | | | | 1.27B | | | | 1.10B | | | | 1.58B | | | | 1.60B | | | | 1.92B | | | | 0.80B | | | | 1.41B | | | | 0.90B | | |
|
Receivables
|
| 0.40B | | | | 0.95B | | | | 0.68B | | | | 1.24B | | | | 2.42B | | | | 3.14B | | | | 4.42B | | | | 5.78B | | | | 7.09B | | | | 5.50B | | | | 5.70B | | | | 5.19B | | 4.42B |
|
Inventory
|
| | | | | | | | | | | | | 0.14B | | | | 0.71B | | | | 1.26B | | | | 2.13B | | | | 4.30B | | | | 4.74B | | | | 4.17B | | | | 3.56B | | | | 2.60B | | |
|
Prepaid Assets
|
| 0.77B | | | | 2.22B | | | | 2.60B | | | | 4.12B | | | | 6.79B | | | | 8.68B | | | | 12.07B | | | | 19.24B | | | | 23.00B | | | | 20.04B | | | | 20.07B | | | | 27.81B | | |
|
Current Deferred Tax Assets
|
| 0.03B | | | | 0.04B | | | | 0.07B | | | | 0.09B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Assets
|
| 11.14B | | 22.97B | 27.73B | 22.83B | 21.76B | 19.19B | 21.09B | 20.52B | 17.02B | 20.44B | 24.70B | 26.41B | 27.50B | 30.69B | 40.55B | 40.37B | 35.81B | 34.64B | 38.06B | 40.02B | 42.34B | 46.96B | 66.00B | 66.33B | 69.54B | 77.02B | | 99.25B | 100.15B | 99.02B | 105.60B | 100.61B | 96.29B | 95.27B | 105.60B | 102.02B | 104.29B | 104.79B | 112.12B | 105.29B | 90.30B | 84.99B | 94.37B | 92.73B | 94.85B | 90.83B |
|
Construction in Progress
|
-0.15B | | | -0.30B | | -0.47B | | | | -0.83B | | | | -0.77B | | | | -0.63B | | | | -0.47B | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Land & Improvements
|
| 0.27B | | 0.26B | 0.48B | 0.50B | 0.47B | 0.46B | 0.45B | 0.44B | 0.72B | 0.71B | 0.68B | 0.68B | 0.97B | 1.02B | 1.40B | 1.50B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Property, Plant & Equipment (Net)
|
| 0.92B | | 1.39B | 1.47B | 1.47B | 1.61B | 1.80B | 2.14B | 2.09B | 2.38B | 2.46B | 2.87B | 2.93B | 6.48B | 7.44B | 9.82B | 10.45B | 11.89B | 12.67B | 13.21B | 13.63B | 13.72B | -2.14B | 14.58B | 14.81B | 15.73B | 17.05B | | 22.74B | 23.62B | 24.38B | 25.82B | 27.07B | 26.55B | 25.24B | 25.78B | 25.73B | 25.11B | 24.81B | 25.22B | 25.89B | 26.83B | 29.01B | 31.58B | 27.97B | 30.53B | 34.63B |
|
Long-Term Investments
|
| 2.90B | 0.71B | 4.24B | 4.21B | 5.44B | 10.45B | 10.73B | 12.23B | 14.01B | 17.62B | 17.95B | 17.60B | 17.48B | 17.55B | 19.02B | 19.57B | 12.54B | 12.48B | 12.64B | 13.21B | 12.51B | 12.47B | 22.84B | 26.41B | 27.17B | 27.11B | 30.26B | | 30.88B | 32.14B | 33.30B | 33.97B | 34.61B | 32.54B | 30.92B | 30.24B | 30.31B | 30.29B | 28.80B | 28.77B | 28.41B | 28.16B | 28.26B | 29.39B | 28.91B | 28.47B | 29.06B |
|
Goodwill
|
| 1.94B | 1.67B | 5.47B | 6.63B | 6.74B | 5.19B | 12.92B | 12.60B | 12.50B | 17.19B | 18.20B | 17.65B | 18.21B | 18.88B | 19.52B | 24.59B | 25.49B | 31.34B | 29.66B | 5.32B | 39.23B | 38.88B | 0.97B | 39.79B | 39.66B | 39.19B | 39.90B | | 45.17B | 45.27B | 45.77B | 42.11B | 42.48B | 40.39B | 38.10B | 38.88B | 39.19B | 38.06B | 36.87B | 36.04B | 42.31B | 35.88B | 36.22B | 35.49B | 41.57B | 35.33B | 35.90B |
|
Intangibles
|
| 0.31B | | 1.18B | 1.11B | 1.06B | 1.00B | 1.05B | 0.92B | 0.82B | 2.14B | 2.10B | 1.89B | 4.22B | | 21.70B | | 7.92B | | | | 15.27B | | | | 15.78B | | 15.89B | | 20.24B | | | | 18.42B | | | | 16.90B | | | | 16.38B | | | | 12.98B | | |
|
Goodwill & Intangibles
|
| 2.25B | 1.67B | 6.65B | 7.74B | 7.79B | 6.19B | 13.97B | 13.53B | 0.82B | 19.33B | 20.30B | 19.54B | 2.05B | 2.40B | 2.18B | 4.10B | 4.32B | 7.84B | 7.38B | 9.89B | 10.11B | 9.62B | 9.25B | 9.30B | 8.73B | 8.15B | 8.15B | | 10.93B | 10.43B | 10.07B | 9.69B | 9.33B | 8.47B | 7.65B | 7.09B | 6.86B | 6.36B | 5.75B | 3.94B | 3.77B | 3.49B | 3.20B | 3.02B | 2.88B | 2.78B | 2.73B |
|
Long-Term Deferred Tax
|
| 0.01B | | | | 0.03B | | | | 0.00B | | | | 0.15B | | | | 0.34B | | | | 0.38B | | | | 1.09B | | | | 1.70B | | | | 2.28B | | | | | | | | | | | | | | |
|
Other Non-Current Assets
|
-0.15B | 0.34B | | -0.04B | 1.79B | 0.66B | 2.39B | 1.91B | 2.31B | 0.89B | 3.08B | 3.77B | 3.71B | 1.26B | 4.46B | 5.50B | 6.16B | 4.13B | 6.88B | 7.06B | 7.74B | 4.15B | 9.13B | 11.27B | 11.68B | 8.31B | 12.79B | 14.28B | | 15.19B | 19.65B | 21.70B | 21.92B | 17.83B | 21.27B | 21.15B | 24.50B | 16.21B | 20.75B | 20.23B | 21.21B | 16.24B | 21.91B | 24.39B | 25.25B | 11.48B | 31.55B | 32.68B |
|
Non-Current Assets
|
| 7.18B | | 14.77B | 16.26B | 18.20B | 23.74B | 32.38B | 35.20B | 35.25B | 44.67B | 48.00B | 47.24B | 47.18B | 52.71B | 56.11B | 66.98B | 72.35B | 84.58B | 85.45B | 95.45B | 102.89B | 106.08B | 115.27B | 123.54B | 73.62B | 123.70B | 134.13B | | 90.47B | 165.29B | 168.80B | 169.77B | 137.14B | 158.76B | 145.47B | 151.33B | 117.42B | 149.40B | 145.66B | 140.79B | 110.22B | 156.28B | 160.96B | 163.87B | 127.96B | 160.51B | 173.80B |
|
Assets
|
| 18.32B | | 37.74B | 43.99B | 41.03B | 45.49B | 51.57B | 56.30B | 55.78B | 61.69B | 68.44B | 71.94B | 73.59B | 80.20B | 86.79B | 107.53B | 112.72B | 120.39B | 120.09B | 133.51B | 142.91B | 148.41B | 162.23B | 189.53B | 188.13B | 193.24B | 211.15B | | 260.75B | 265.44B | 267.82B | 275.37B | 267.15B | 255.05B | 240.75B | 256.93B | 256.25B | 253.68B | 250.45B | 252.91B | 246.80B | 246.58B | 245.95B | 258.24B | 248.20B | 255.36B | 264.63B |
|
Accounts Payables
|
| 1.95B | | | | 3.19B | | | | 4.19B | | | | 6.82B | | | | 12.76B | | | | 17.43B | | | | 23.15B | | | | 40.29B | | | | 42.77B | | | | 40.34B | | | | 41.66B | | 8.88B | | 45.75B | | 9.07B |
|
Notes Payables
|
0.23B | 0.77B | | 0.33B | 2.07B | 1.16B | 1.21B | 1.18B | 1.96B | 1.12B | 1.15B | 1.22B | 2.00B | 1.19B | 1.24B | 1.30B | 2.31B | 0.95B | 1.39B | 1.32B | 2.68B | 1.10B | 1.63B | 0.07B | 3.44B | 1.95B | 1.99B | 0.06B | | 2.32B | 2.27B | 2.27B | 4.39B | 2.32B | 2.12B | 1.90B | 3.70B | 1.94B | 1.88B | 1.74B | 3.32B | 1.78B | 1.72B | 0.53B | 0.42B | 0.04B | 0.04B | 0.04B |
|
Payables
|
0.23B | 2.73B | | 0.33B | 2.07B | 4.34B | 1.21B | 1.18B | 1.96B | 5.31B | 1.15B | 1.22B | 2.00B | 8.01B | 1.24B | 1.30B | 2.31B | 13.71B | 1.39B | 1.32B | 2.68B | 18.53B | 1.63B | 0.07B | 3.44B | 25.10B | 1.99B | 0.06B | | 42.60B | 2.27B | 2.27B | 4.39B | 45.09B | 2.12B | 1.90B | 3.70B | 42.28B | 1.88B | 1.74B | 3.32B | 43.44B | 1.72B | 9.41B | 0.42B | 45.78B | 0.04B | 9.11B |
|
Accumulated Expenses
|
| 0.56B | | | | 1.02B | | | | 1.26B | | | | 1.20B | | | | 1.76B | | | | 2.08B | | | | 2.42B | | | | 3.84B | | | | 4.47B | | | | 4.24B | | | | 4.14B | | | | 4.36B | | |
|
Other Accumulated Expenses
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.52B | | | | 1.33B | | | | 1.12B | | |
|
Short term Debt
|
| 0.18B | | 0.61B | 0.79B | 0.32B | 0.37B | 0.23B | 0.46B | 0.66B | 0.70B | 0.83B | 0.68B | 1.30B | 1.12B | 1.15B | 0.97B | 0.95B | 2.07B | 1.31B | 1.07B | 2.24B | 1.10B | 1.14B | 0.60B | 0.74B | 0.64B | 0.71B | | 1.52B | 1.14B | 1.42B | 1.24B | 1.39B | 1.32B | 0.93B | 0.97B | 1.09B | 1.18B | 1.13B | 1.44B | 2.27B | 1.87B | 2.36B | 2.99B | 3.10B | 3.40B | 3.69B |
|
Current Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | 0.40B | | | | 0.63B | | | | 0.79B | | | | 0.83B | | | | 0.82B | | | | 0.54B | | |
|
Current Taxes
|
| 0.21B | | | | 0.44B | | | | 0.43B | | | | 0.89B | | | | 2.15B | | | | 2.62B | | | | 2.89B | | | | 3.90B | | | | 3.43B | | | | 1.83B | | | | 1.27B | | | | 1.60B | | |
|
Current Deferred Revenue
|
0.12B | 1.07B | | 1.15B | 0.00B | 1.27B | 1.35B | 1.44B | 1.52B | 1.58B | 1.89B | 2.01B | 2.12B | 2.19B | 2.52B | 2.95B | 3.33B | 3.50B | 3.69B | 3.88B | 4.21B | 4.56B | 4.65B | 0.68B | 5.45B | 5.49B | 5.76B | 6.76B | | 9.64B | 9.53B | 10.22B | 10.30B | 10.55B | 9.68B | 9.71B | 9.90B | 10.42B | 10.14B | 10.22B | 10.03B | 10.18B | 10.28B | 10.81B | 10.88B | 9.40B | 9.43B | 10.01B |
|
Total Current Liabilities
|
| 6.14B | | 7.64B | 10.28B | 6.37B | 6.41B | 6.78B | 8.34B | 7.97B | 9.15B | 10.11B | 13.34B | 13.59B | 15.60B | 17.92B | 20.62B | 21.35B | 24.81B | 24.48B | 30.36B | 30.75B | 30.69B | 34.13B | 37.70B | 34.66B | 35.12B | 37.99B | | 58.22B | 56.98B | 60.20B | 64.21B | 60.47B | 56.07B | 53.82B | 60.58B | 56.33B | 54.29B | 53.89B | 62.33B | 58.95B | 63.94B | 62.07B | 63.67B | 59.89B | 65.48B | 62.39B |
|
Non-Current Debt
|
| 5.04B | | | 7.95B | 7.87B | 7.87B | 7.98B | 8.12B | 7.87B | 7.95B | 7.96B | 6.66B | 6.66B | | 7.96B | | 13.42B | | | | 11.31B | | | | 11.55B | | 11.41B | | 15.02B | | | | 14.85B | | | | 14.19B | | -0.69B | | 12.04B | | 11.67B | | 16.84B | | |
|
Convertible Debt
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.98B | | 4.93B | | |
|
Non-Current Deffered Revenue
|
| 0.07B | | 0.07B | 0.09B | 0.07B | 0.07B | 0.07B | 0.06B | 0.06B | 0.07B | 0.07B | 0.07B | 0.09B | | | | 0.16B | | | | 0.22B | | | | 0.29B | | 0.32B | | 0.49B | | | | 0.55B | | | | 0.52B | | | | 0.57B | | 0.60B | | 0.62B | | |
|
Preferred Stock Liabilities
|
| 1.71B | | | | 0.11B | | | | 0.05B | | | | 0.43B | | | | 0.47B | -0.01B | 0.02B | -0.03B | 1.01B | -0.03B | 0.04B | 0.02B | 1.30B | 0.01B | -0.02B | -0.02B | 1.34B | 0.01B | -0.02B | -0.03B | 1.52B | 0.01B | -0.02B | -0.02B | 1.44B | 0.01B | -0.01B | -0.02B | 1.50B | -0.02B | -0.04B | -0.06B | 1.61B | | |
|
Minority Interest
|
| 0.18B | | | | 1.92B | | | | 4.98B | | | | 6.15B | | | | 11.10B | | | | 17.23B | | | | 16.50B | | 17.05B | | 21.21B | | | | 19.55B | | | | 18.04B | | | | 16.13B | | | | 9.43B | | |
|
Operating Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | 2.74B | | 3.18B | | 4.35B | | | | 4.77B | | | | 4.17B | | | | 4.05B | | | | 1.85B | | |
|
Non-Current Deferred Tax Liability
|
| 0.35B | | 0.58B | 0.71B | 0.72B | 0.77B | 0.85B | 0.97B | 0.99B | 1.27B | 1.50B | 1.43B | 1.50B | | | | 3.04B | | | | 3.33B | | | | 6.29B | | 6.99B | | 9.19B | | | | 9.72B | | | | 9.03B | | | | 7.41B | | 7.64B | | 6.67B | | |
|
Other Non-Current Liabilities
|
| 0.01B | | 0.32B | 0.34B | 0.35B | 0.33B | 0.34B | 0.39B | 0.33B | 0.39B | 0.43B | 0.19B | 0.19B | | | | 0.32B | | | | 0.92B | | | | 3.62B | | 3.18B | | 4.74B | | | | 5.02B | | | | 4.44B | | | | 4.46B | | 4.38B | | 2.43B | | |
|
Total Non-Current Liabilities
|
| 11.61B | | 16.34B | 19.24B | 15.29B | 15.40B | 15.99B | 17.63B | -0.07B | 21.71B | 24.07B | 25.92B | -0.04B | | | | 18.54B | | | | -0.16B | | | | 19.20B | | 63.45B | | 20.05B | | | | 18.68B | | | | 16.87B | | | | 11.75B | | 295.75B | | 18.27B | | |
|
Total Liabilities
|
| 11.62B | | 16.66B | 19.58B | 15.64B | 15.73B | 16.34B | 18.02B | 0.26B | 22.10B | 24.49B | 26.11B | 0.15B | | -41.02B | | 18.86B | | | | 0.76B | | | | 0.70B | | 66.63B | | 93.58B | | | | 96.64B | | | | 92.11B | | | | 215.08B | | 300.13B | | 98.24B | | |
|
Total Debt
|
| 5.23B | | 0.61B | 8.74B | 8.19B | 8.23B | 8.21B | 8.58B | 8.53B | 8.65B | 8.78B | 7.35B | 7.96B | 1.12B | 9.11B | 0.97B | 14.37B | 2.07B | 1.31B | 1.07B | 13.55B | 1.10B | 1.14B | 0.60B | 12.29B | 0.64B | 12.12B | | 16.54B | 1.14B | 1.42B | 1.24B | 16.24B | 1.32B | 0.93B | 0.97B | 15.28B | 1.18B | 0.44B | 1.44B | 14.31B | 1.87B | 14.03B | 2.99B | 19.94B | 3.40B | 3.69B |
|
Common Equity
|
| 5.00B | | | | 25.29B | | | | 38.21B | | | | 46.63B | | 55.04B | | 68.60B | | | | 90.12B | | | | 124.74B | | 143.34B | | 165.83B | | | | 168.99B | | | | 162.70B | | | | 154.09B | | | | 148.35B | | |
|
Shareholder's Equity
|
| 5.00B | | 26.08B | | 25.29B | | | | 38.21B | | | | 46.63B | | 55.04B | | 68.60B | 74.18B | 72.85B | | 90.12B | 93.60B | 102.75B | | 124.74B | | 143.34B | | 165.83B | | | | 168.99B | | | | 162.70B | | | | 154.09B | | 36.22B | | 148.35B | | |
|
Liabilities and Shareholders Equity
|
| 18.32B | | 37.74B | 43.99B | 41.03B | 45.49B | 51.57B | 56.30B | 55.78B | 61.69B | 68.44B | 71.94B | 73.59B | 80.20B | 86.79B | 107.53B | 112.72B | 120.39B | 120.09B | 133.51B | 142.91B | 148.41B | 162.23B | 189.53B | 188.13B | 193.24B | 211.15B | | 260.75B | 265.44B | 267.82B | 275.37B | 267.15B | 255.05B | 240.75B | 256.93B | 256.25B | 253.68B | 250.45B | 252.91B | 246.80B | 246.58B | 245.95B | 258.24B | 248.20B | 255.36B | 264.63B |
|
Treasury Shares
|
| 0.01B | | | | 0.01B | | | | 0.01B | | | | 0.01B | | | | 26,143.08B | | | | 0.02B | | | | 0.01B | | | | 0.01B | | | | 0.01B | | | | 0.01B | | | | 0.01B | | | | 0.01B | | |
|
Retained Earnings
|
| 0.41B | | | | 3.99B | | | | 12.06B | | | | 15.76B | | | | 27.09B | | | | 38.19B | | | | 58.22B | | 70.98B | | 85.61B | | | | 88.79B | | | | 87.56B | | | | 83.61B | | | | 88.80B | | |
|
Shares Outstanding
|
| | | 39.72 | | | | | | | | | | | | 0.07B | | | | | | | 0.07B | 2,976,873.18B | | 3,079,539.51B | | 3,128,831.62B | | | | | | | | | | | | | | | | | | | | |