|
Cash & Equivalents
|
0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.03B | 0.01B | 0.01B | 0.01B | 0.03B | 0.03B | 0.02B | 0.03B | 0.02B | 0.02B | 0.04B | 0.04B | 0.04B | 0.05B | 0.04B | 0.03B | 0.08B | 0.08B | 0.03B | 0.08B | 0.05B | 0.06B | 0.04B | 0.04B | 0.03B | 0.04B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.04B | 0.03B | 0.05B | 0.05B | 0.04B | 0.05B | 0.05B | 0.04B | 0.07B | 0.08B | 0.08B | 0.07B | 0.84B | 0.85B | 0.79B | 0.63B | 0.73B | 0.71B | 0.69B | 0.66B | 0.38B | 0.34B | 0.28B | 0.25B | 0.21B | 0.27B | 0.26B | 0.14B | 0.30B | 0.14B | 0.20B |
|
Short-term Investments
|
0.00B | 0.00B | 0.00B | 0.00B | -0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.03B | | | | 0.01B | | | | | | | | | | | |
|
Cash & Current Investments
|
0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.03B | 0.01B | 0.01B | 0.01B | 0.03B | 0.03B | 0.02B | 0.03B | 0.02B | 0.02B | 0.04B | 0.04B | 0.04B | 0.05B | 0.04B | 0.03B | 0.08B | 0.08B | 0.03B | 0.08B | 0.05B | 0.06B | 0.04B | 0.04B | 0.03B | 0.04B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.04B | 0.03B | 0.05B | 0.05B | 0.04B | 0.05B | 0.05B | 0.04B | 0.07B | 0.08B | 0.08B | 0.07B | 0.84B | 0.85B | 0.79B | 0.67B | 0.73B | 0.71B | 0.69B | 0.66B | 0.38B | 0.34B | 0.28B | 0.25B | 0.21B | 0.27B | 0.26B | 0.14B | 0.30B | 0.14B | 0.20B |
|
Receivables - Net
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.02B | | 0.01B | 0.02B | | | | | | | | | | | | | | | | | | | | | | | | |
|
Receivables - Other
|
| | | 0.02B | | | | 0.02B | | | | 0.02B | | | | 0.02B | | | | 0.02B | | | | 0.02B | | | | 0.02B | | | | 0.02B | | | | 0.02B | | | | 0.02B | | | | 0.00B | | | | | | | | | | | | 0.01B | | | | 0.01B | | | | 0.00B | | | |
|
Receivables
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.04B | | 0.01B | 0.02B | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Assets
|
0.12B | 0.00B | 195.76B | 0.00B | 0.18B | 0.16B | 0.14B | 0.14B | 0.16B | 0.16B | 0.15B | 0.15B | 0.14B | 0.14B | 0.13B | 0.14B | 0.14B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Buildings
|
2.51B | 2.56B | 2.84B | 2.95B | 2.96B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.03B | 7.02B | 7.10B | 7.02B | 6.67B | 6.65B | 6.72B | 6.58B | 6.62B | 6.70B | 6.73B | 6.76B | 6.07B | 5.76B | 5.82B | 5.93B | 6.02B | 6.06B | 6.06B | 6.11B | 6.17B | 6.13B | 6.13B | 6.05B | 5.82B | 5.77B | 5.69B | 5.42B |
|
Land & Improvements
|
0.32B | 0.34B | 0.36B | 0.37B | 0.37B | 0.37B | 0.37B | 0.45B | 0.46B | 0.48B | 0.52B | 0.56B | 0.56B | 0.58B | 0.60B | 0.60B | 0.63B | 0.62B | 0.62B | 0.62B | 0.62B | 0.68B | 0.68B | 0.68B | 0.74B | 0.79B | 0.79B | 0.78B | 0.79B | 0.80B | 0.80B | 0.80B | 0.81B | 0.81B | 0.81B | 0.82B | 0.85B | 0.85B | 0.85B | 0.84B | 0.84B | 0.84B | 0.83B | 0.79B | 0.79B | 0.80B | 0.79B | 0.79B | 0.79B | 0.79B | 0.79B | 0.74B | 0.65B | 0.65B | 0.67B | 0.67B | 0.67B | 0.66B | 0.65B | 0.65B | 0.64B | 0.64B | 0.62B | 0.61B | 0.60B | 0.59B | 0.54B |
|
Long-Term Investments
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01B | | | | 0.01B | | | | 0.00B | | | | 0.07B | | | | 0.03B | | | | | | | | | 0.02B | 0.02B | 0.02B | 0.02B | 0.01B | 0.01B | 0.01B |
|
Intangibles
|
| | | 0.04B | | 0.04B | 0.04B | 0.06B | 0.07B | 0.07B | 0.10B | 0.10B | 0.10B | 0.10B | 0.11B | 0.11B | 0.12B | 0.11B | 0.11B | 0.10B | 0.10B | 0.50B | 0.48B | 0.47B | 0.54B | 0.65B | 0.63B | 0.60B | 0.58B | 0.56B | 0.53B | 0.51B | 0.50B | 0.48B | 0.46B | 0.47B | 0.49B | 0.47B | 0.45B | 0.42B | 0.40B | 0.38B | 0.36B | 0.34B | 0.32B | 0.31B | 0.30B | 0.29B | 0.27B | 0.26B | 0.25B | 0.05B | 0.04B | 0.04B | 0.05B | 0.05B | 0.04B | 0.04B | 0.04B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.02B | 0.02B | 0.02B |
|
Goodwill & Intangibles
|
| | | 0.04B | | 0.04B | 0.04B | 0.06B | 0.07B | 0.07B | 0.10B | 0.10B | 0.10B | 0.10B | 0.11B | 0.11B | 0.12B | 0.11B | 0.11B | 0.10B | 0.10B | 0.50B | 0.48B | 0.47B | 0.54B | 0.65B | 0.63B | 0.60B | 0.58B | 0.56B | 0.53B | 0.51B | 0.50B | 0.48B | 0.46B | 0.47B | 0.49B | 0.47B | 0.45B | 0.42B | 0.40B | 0.38B | 0.36B | 0.34B | 0.32B | 0.31B | 0.30B | 0.29B | 0.27B | 0.26B | 0.25B | 0.05B | 0.04B | 0.04B | 0.05B | 0.05B | 0.04B | 0.04B | 0.04B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.02B | 0.02B | 0.02B |
|
Long-Term Deferred Tax
|
| | | | | | | | | | | | | | | | | | | 0.01B | | | | 0.02B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non-Current Assets
|
0.02B | 0.03B | 0.05B | 0.02B | 0.00B | 0.05B | 0.06B | 0.03B | 0.11B | 0.10B | 0.11B | 0.06B | 0.11B | 0.13B | 0.10B | 0.20B | 0.13B | 0.17B | 0.22B | 0.11B | 0.20B | 0.14B | 0.15B | 0.14B | 0.18B | 0.28B | 0.29B | 0.13B | 0.23B | 0.26B | 0.26B | 0.00B | 0.30B | 0.29B | 0.32B | 0.02B | 0.01B | 0.11B | 0.11B | 0.02B | 0.01B | 0.01B | 0.01B | 0.01B | 0.02B | 0.02B | 0.02B | 0.02B | 0.33B | 0.06B | 0.02B | 0.38B | 0.76B | 0.16B | 0.11B | 0.03B | 0.00B | 0.02B | 0.00B | 0.22B | 0.00B | 0.00B | 0.00B | 0.19B | 0.19B | 0.19B | 0.19B |
|
Non-Current Assets
|
0.30B | 0.00B | 223.82B | 2.99B | 0.23B | 0.23B | 0.25B | 0.24B | 0.24B | 0.32B | 0.39B | 0.44B | 0.43B | 0.44B | 0.44B | 0.43B | 0.43B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Assets
|
2.51B | 2.56B | 2.96B | 2.99B | 2.97B | 2.99B | 3.00B | 3.39B | 3.53B | 3.73B | 4.00B | 4.38B | 4.38B | 4.47B | 4.65B | 4.75B | 4.81B | 4.75B | 4.81B | 4.76B | 4.78B | 6.02B | 5.99B | 5.94B | 7.16B | 7.35B | 7.35B | 7.16B | 7.15B | 7.27B | 7.23B | 7.23B | 7.22B | 7.18B | 7.19B | 7.29B | 7.38B | 7.44B | 7.45B | 7.16B | 7.15B | 7.10B | 6.92B | 6.65B | 6.70B | 6.60B | 6.54B | 6.48B | 7.54B | 7.18B | 7.07B | 6.62B | 6.78B | 6.15B | 6.07B | 6.00B | 5.67B | 5.59B | 5.53B | 5.45B | 5.35B | 5.33B | 5.29B | 5.14B | 5.00B | 4.76B | 4.68B |
|
Accounts Payables
|
| | | 0.00B | | | | 0.00B | | | | 0.00B | | | | 0.01B | | | | 0.01B | | | | 0.01B | | | | 0.02B | | | | 0.02B | | | | 0.07B | | | | 0.05B | | | | 0.01B | | | | 0.02B | | | | 0.01B | | | | | | | | | | | | | | | |
|
Notes Payables
|
| | | | | | | | | 0.18B | 0.21B | | 0.27B | 0.36B | 0.06B | 0.19B | | 0.03B | 0.12B | 0.10B | 0.14B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Payables
|
| | | 0.00B | | | | 0.00B | | 0.18B | 0.21B | 0.00B | 0.27B | 0.36B | 0.06B | 0.20B | | 0.03B | 0.12B | 0.11B | 0.14B | | | 0.01B | | | | 0.02B | | | | 0.02B | | | | 0.07B | | | | 0.05B | | | | 0.01B | | | | 0.02B | | | | 0.01B | | | | | | | | | | | | | | | |
|
Accumulated Expenses
|
| | | 0.01B | | 0.01B | 0.01B | 0.01B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.01B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.03B | 0.02B | 0.03B | 0.02B | 0.03B | 0.02B | 0.03B | 0.02B | 0.03B | 0.02B | 0.03B | 0.02B | 0.03B | 0.02B | 0.04B | 0.03B | 0.03B | 0.03B | 0.04B | 0.03B | 0.03B | 0.02B | 0.03B | 0.03B | 0.05B | 0.02B | 0.05B | 0.03B | 0.05B | 0.03B | 0.05B | 0.03B | 0.03B | 0.03B | 0.03B | 0.00B | 0.03B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.01B |
|
Total Current Liabilities
|
0.14B | 0.00B | 180.05B | | 0.18B | 0.15B | 0.14B | 0.14B | 0.16B | 0.16B | 0.21B | 0.19B | 0.19B | 0.20B | 0.16B | 0.18B | 0.18B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Capital Leases
|
| | | | | | | | | 0.01B | 0.02B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Debt
|
0.18B | 0.23B | | 0.32B | 0.06B | 0.42B | 0.42B | 0.42B | 0.67B | 0.67B | 0.67B | 0.97B | 0.74B | 0.74B | 1.09B | 1.09B | 1.09B | 1.09B | 1.09B | 1.09B | 1.09B | 1.74B | 1.74B | 1.74B | 1.74B | 1.74B | 1.74B | 1.48B | 1.72B | 1.72B | 1.72B | 0.01B | 1.72B | 1.72B | 1.72B | 0.01B | 2.21B | 2.21B | 2.22B | 2.22B | 2.22B | 1.82B | 1.82B | 1.82B | 1.82B | 2.61B | 2.61B | 2.61B | 3.10B | 2.80B | 2.81B | 0.62B | 2.81B | 2.32B | 2.32B | 0.70B | 2.32B | 2.32B | 2.32B | 2.07B | 2.07B | 2.02B | 2.02B | | 1.96B | | |
|
Minority Interest
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.18B | 0.18B | 0.18B | 0.17B | 0.17B | 0.16B | 0.16B | 0.16B | 0.15B | 0.15B | 0.14B | 0.14B | 0.14B | 0.13B | 0.13B | 0.12B | 0.12B | 0.11B | 0.11B | | | | | | | | | | | | | | | | |
|
Liabilities from Discontinued Operations
|
0.13B | 0.00B | 103.72B | | 0.10B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01B | 0.01B | 0.01B | 0.01B | 0.00B | 0.00B | | | | | | | | | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.01B | 0.01B | 0.01B | 0.02B |
|
Operating Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.09B | 0.08B | 0.08B | 0.08B | 0.08B | 0.07B | 0.07B | 0.07B | 0.07B | 0.07B | 0.06B | 0.06B | 0.00B | 0.00B | 0.00B | 0.00B | | | | | | | | | | | | |
|
Other Non-Current Liabilities
|
0.00B | 0.02B | 0.03B | 0.02B | 0.02B | 0.03B | 0.03B | 0.02B | 0.03B | 0.04B | 0.05B | 0.04B | 0.05B | 0.06B | 0.07B | 0.05B | 0.06B | 0.06B | 0.07B | 0.05B | 0.07B | 0.07B | 0.08B | 0.06B | 0.09B | 0.20B | 0.19B | 0.17B | 0.19B | 0.19B | 0.20B | 0.17B | 0.18B | 0.20B | 0.21B | 0.16B | 0.19B | 0.20B | 0.23B | 0.17B | 0.18B | 0.20B | 0.18B | 0.16B | 0.26B | 0.24B | 0.26B | 0.24B | 0.29B | 0.29B | 0.25B | 0.25B | 0.25B | 0.26B | 0.28B | 0.28B | 0.25B | 0.26B | 0.27B | 0.26B | 0.24B | 0.24B | 0.27B | 0.24B | 0.22B | 0.24B | 0.24B |
|
Total Non-Current Liabilities
|
0.17B | 0.00B | 101.20B | 1.07B | 0.09B | 0.08B | 0.09B | 0.08B | 0.08B | 0.09B | 0.11B | 0.11B | 0.08B | 0.10B | 0.10B | 0.08B | 0.08B | 1.87B | 1.96B | 1.93B | 1.97B | 2.91B | 2.92B | 2.96B | 2.87B | 3.58B | 3.65B | 3.63B | 3.65B | 3.79B | 3.80B | 3.86B | 3.62B | 3.64B | 3.69B | 3.85B | 3.77B | 3.79B | 3.83B | 3.82B | 3.85B | 3.86B | 3.77B | 3.62B | 3.66B | 3.60B | 3.63B | 3.62B | 4.71B | 4.39B | 4.40B | 3.71B | 3.62B | 3.10B | 3.09B | 3.08B | 2.83B | 2.81B | 2.82B | 2.85B | 2.86B | 2.94B | 2.97B | 2.94B | 2.83B | 2.67B | 2.75B |
|
Total Liabilities
|
0.69B | 0.75B | 1.04B | 1.09B | 1.08B | 1.13B | 1.15B | 1.26B | 1.41B | 1.63B | 1.69B | 1.91B | 1.94B | 2.05B | 1.98B | 2.10B | 1.93B | 1.94B | 2.03B | 1.99B | 2.04B | 2.99B | 3.00B | 3.02B | 2.96B | 3.78B | 3.85B | 3.80B | 3.83B | 3.98B | 3.99B | 4.03B | 3.80B | 3.84B | 3.90B | 4.02B | 3.97B | 3.99B | 4.06B | 3.98B | 4.03B | 4.06B | 3.95B | 3.78B | 3.92B | 3.85B | 3.89B | 3.86B | 5.00B | 4.67B | 4.66B | 3.96B | 3.87B | 3.36B | 3.37B | 3.36B | 3.08B | 3.08B | 3.09B | 3.11B | 3.10B | 3.18B | 3.24B | 3.18B | 3.05B | 2.90B | 3.00B |
|
Total Debt
|
0.18B | 0.23B | | 0.32B | 0.06B | 0.42B | 0.42B | 0.42B | 0.67B | 0.67B | 0.67B | 0.97B | 0.74B | 0.74B | 1.09B | 1.09B | 1.09B | 1.09B | 1.09B | 1.09B | 1.09B | 1.74B | 1.74B | 1.74B | 1.74B | 1.74B | 1.74B | 1.48B | 1.72B | 1.72B | 1.72B | 0.01B | 1.72B | 1.72B | 1.72B | 0.01B | 2.21B | 2.21B | 2.22B | 2.22B | 2.22B | 1.82B | 1.82B | 1.82B | 1.82B | 2.61B | 2.61B | 2.61B | 3.10B | 2.80B | 2.81B | 0.62B | 2.81B | 2.32B | 2.32B | 0.70B | 2.32B | 2.32B | 2.32B | 2.07B | 2.07B | 2.02B | 2.02B | | 1.96B | | |
|
Common Equity
|
0.11B | 1.81B | 1.92B | 1.90B | 1.89B | 0.15B | 0.16B | 2.13B | 0.17B | 0.23B | 0.23B | 2.47B | 0.31B | 2.42B | 2.67B | 2.65B | 2.88B | 2.81B | 2.78B | 2.78B | 2.74B | 3.03B | 2.98B | 2.95B | 3.57B | 3.57B | 3.51B | 3.36B | 3.32B | 3.29B | 3.24B | 3.20B | 3.42B | 3.34B | 3.29B | 3.28B | 3.42B | 3.44B | 3.39B | 3.18B | 3.11B | 3.04B | 2.97B | 2.88B | 2.79B | 2.75B | 2.64B | 2.62B | 2.55B | 2.51B | 2.41B | 2.66B | 2.90B | 2.79B | 2.71B | 2.64B | 2.58B | 2.51B | 2.44B | 2.34B | 2.25B | 2.15B | 2.05B | 1.96B | 1.95B | 1.85B | 1.69B |
|
Shareholder's Equity
|
| | | 1.90B | | 0.15B | 0.16B | 2.13B | 0.17B | 0.23B | 0.23B | 2.47B | 0.31B | 2.42B | 2.67B | 2.65B | 2.88B | 2.81B | 2.78B | 2.78B | 2.74B | 3.03B | 2.98B | 2.95B | 3.57B | 3.57B | 3.51B | 3.36B | 3.32B | 3.29B | 3.24B | 3.20B | 3.42B | 3.34B | 3.29B | 3.28B | 3.42B | 3.44B | 3.39B | 3.18B | 3.11B | 3.04B | 2.97B | 2.88B | 2.79B | 2.75B | 2.64B | 2.62B | 2.55B | 2.51B | 2.41B | 2.66B | 2.90B | 2.79B | 2.71B | 2.64B | 2.58B | 2.51B | 2.44B | 2.34B | 2.25B | 2.15B | 2.05B | 1.96B | 1.95B | 1.85B | 1.69B |
|
Liabilities and Shareholders Equity
|
2.51B | 2.56B | 2.96B | 2.99B | 2.97B | 2.99B | 3.00B | 3.39B | 3.53B | 3.73B | 4.00B | 4.38B | 4.38B | 4.47B | 4.65B | 4.75B | 4.81B | 4.75B | 4.81B | 4.76B | 4.78B | 6.02B | 5.99B | 5.94B | 7.16B | 7.35B | 7.35B | 7.16B | 7.15B | 7.27B | 7.23B | 7.23B | 7.22B | 7.18B | 7.19B | 7.29B | 7.38B | 7.44B | 7.45B | 7.16B | 7.15B | 7.10B | 6.92B | 6.65B | 6.70B | 6.60B | 6.54B | 6.48B | 7.54B | 7.18B | 7.07B | 6.62B | 6.78B | 6.15B | 6.07B | 6.00B | 5.67B | 5.59B | 5.53B | 5.45B | 5.35B | 5.33B | 5.29B | 5.14B | 5.00B | 4.76B | 4.68B |
|
Retained Earnings
|
0.56B | 0.59B | 0.61B | 0.64B | 0.67B | 0.69B | 0.72B | 0.76B | 0.79B | 0.84B | 0.87B | 0.91B | 0.94B | 0.97B | 1.00B | 1.04B | 1.08B | 1.08B | 1.12B | 1.19B | 1.23B | 1.27B | 1.31B | 1.35B | 1.39B | 1.43B | 1.47B | 1.48B | 1.51B | 1.55B | 1.58B | 1.62B | 1.65B | 1.67B | 1.70B | 1.77B | 2.09B | 2.21B | 2.26B | 2.14B | 2.17B | 2.13B | 2.10B | 2.05B | 2.06B | 2.04B | 1.93B | 1.91B | 1.85B | 1.81B | 1.72B | 2.09B | 2.33B | 2.22B | 2.14B | 2.07B | 2.02B | 1.95B | 1.88B | 1.78B | 1.69B | 1.59B | 1.50B | 1.41B | 1.40B | 1.31B | 1.14B |
|
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 |