|
Cash & Equivalents
|
15.61B | 18.35B | 16.98B | 18.45B | 18.07B | 16.55B | 15.11B | 13.63B | 9.41B | 12.92B | 18.13B | 15.71B | 10.58B | 10.71B | 12.66B | 14.15B | 13.44B | 109.14B | 113.49B | 121.06B | 121.18B | 119.67B | 117.23B | 121.08B | 132.60B | 136.69B | 135.10B | 135.86B | 142.00B | 139.65B | 133.97B | 125.00B | 116.26B | 113.76B | 115.10B | 118.33B | 119.94B | 110.92B | 108.09B | 100.72B | 93.23B | 95.66B | 95.33B | 95.15B | 98.50B |
|
Short-term Investments
|
| 46.05B | | | 54.70B | 56.52B | 60.15B | 64.83B | 73.65B | 73.42B | 74.31B | 79.00B | 89.56B | 91.16B | 90.23B | 88.11B | 14.30B | 92.44B | 94.34B | 104.47B | 105.14B | 101.18B | 97.58B | 103.34B | 112.47B | 110.23B | 108.48B | 112.23B | 118.28B | 118.70B | 113.08B | 107.06B | 94.28B | 91.88B | 89.18B | 92.40B | 89.23B | 86.87B | 83.60B | 73.50B | 73.27B | 72.19B | 72.06B | 74.11B | 75.41B |
|
Cash & Current Investments
|
15.61B | 64.39B | 16.98B | 18.45B | 72.77B | 73.07B | 75.26B | 78.46B | 83.06B | 86.33B | 92.44B | 94.71B | 100.14B | 101.87B | 102.89B | 102.25B | 27.74B | 201.58B | 207.83B | 225.53B | 226.32B | 220.85B | 214.81B | 224.42B | 245.06B | 246.92B | 243.59B | 248.10B | 260.29B | 258.35B | 247.05B | 232.06B | 210.53B | 205.65B | 204.28B | 210.74B | 209.17B | 197.78B | 191.69B | 174.22B | 166.50B | 167.85B | 167.39B | 169.26B | 173.90B |
|
Receivables - Net
|
| 9.38B | | | 9.75B | 11.56B | 10.82B | 11.69B | 11.98B | 14.14B | 12.91B | 14.00B | 15.29B | 18.34B | 16.78B | 17.04B | 17.90B | 20.84B | 19.15B | 20.96B | 20.89B | 25.33B | 21.82B | 21.20B | 24.93B | 30.93B | 28.01B | 31.97B | 34.05B | 39.30B | 34.70B | 35.71B | 34.70B | 40.26B | 36.04B | 38.80B | 41.02B | 47.96B | 44.55B | 47.09B | 49.10B | 52.34B | 51.00B | 55.05B | 57.15B |
|
Receivables
|
| 9.38B | | | 9.75B | 11.56B | 10.82B | 11.69B | 11.98B | 14.14B | 12.91B | 14.00B | 15.29B | 18.34B | 16.78B | 17.04B | 17.90B | 20.84B | 19.15B | 20.96B | 20.89B | 25.33B | 21.82B | 21.20B | 24.93B | 30.93B | 28.01B | 31.97B | 34.05B | 39.30B | 34.70B | 35.71B | 34.70B | 40.26B | 36.04B | 38.80B | 41.02B | 47.96B | 44.55B | 47.09B | 49.10B | 52.34B | 51.00B | 55.05B | 57.15B |
|
Inventory
|
| | | | | 0.49B | | | 0.56B | 0.27B | 0.28B | 0.40B | 0.77B | 0.75B | 0.64B | 0.70B | 1.21B | 1.11B | 1.05B | 0.96B | 1.40B | 1.00B | 0.89B | 0.81B | 0.83B | 0.73B | 0.89B | 0.91B | 1.28B | 1.17B | 1.37B | 1.98B | 3.16B | 2.67B | 2.31B | 2.23B | 2.96B | | | | | | | | |
|
Current Deferred Tax Assets
|
| 1.32B | | | 2.21B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets
|
| 3.41B | | | 2.69B | 2.65B | 2.72B | 3.02B | 2.54B | 4.58B | 3.11B | 2.40B | 2.86B | 2.98B | 3.43B | 3.96B | 4.01B | 4.24B | 4.41B | 4.10B | 4.70B | 4.41B | 5.17B | 5.58B | 5.42B | 5.49B | 7.65B | 6.08B | 6.03B | 8.02B | 6.89B | 8.32B | 10.52B | 10.78B | 8.53B | 9.42B | 12.40B | 12.65B | 12.83B | 14.18B | 15.21B | 15.71B | 15.72B | 16.02B | 18.30B |
|
Current Assets
|
| 78.66B | | | 88.10B | 90.11B | 90.95B | 94.24B | 98.55B | 105.41B | 108.79B | 112.39B | 119.34B | 124.31B | 123.76B | 124.16B | 129.70B | 135.68B | 138.21B | 147.44B | 148.36B | 152.58B | 147.02B | 149.07B | 164.37B | 174.30B | 172.14B | 175.70B | 184.11B | 188.14B | 177.85B | 172.37B | 166.11B | 164.79B | 161.99B | 168.79B | 176.31B | 171.53B | 165.47B | 162.00B | 157.54B | 163.71B | 162.05B | 166.22B | 173.95B |
|
Construction in Progress
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 35.14B | | | | 50.60B | 55.64B | | |
|
Property, Plant & Equipment (Net)
|
| 23.88B | | | 28.34B | 29.02B | 30.16B | 31.41B | 32.75B | 34.23B | 35.94B | 37.68B | 40.12B | 42.38B | 48.84B | 51.67B | 55.30B | 59.72B | 60.53B | 64.89B | 69.25B | 73.65B | 76.75B | 78.75B | 81.64B | 84.75B | 87.61B | 91.70B | 94.63B | 97.60B | 104.22B | 106.22B | 108.36B | 112.67B | 117.56B | 121.21B | 125.70B | 134.34B | 143.18B | 151.16B | 161.27B | 171.04B | 185.06B | 203.23B | 223.79B |
|
Long-Term Investments
|
| 3.08B | | | 4.81B | 5.18B | 5.58B | 5.82B | 5.71B | 5.88B | 6.13B | 6.64B | 7.27B | 7.81B | 10.98B | 11.49B | 12.67B | 13.86B | 14.47B | 12.11B | 12.49B | 13.08B | 12.37B | 12.96B | 14.66B | 20.70B | 25.29B | 25.53B | 26.10B | 29.55B | 30.54B | 30.66B | 30.42B | 30.49B | 31.21B | 31.22B | 30.91B | 31.01B | 33.99B | 34.17B | 36.18B | 37.98B | 51.03B | 52.57B | 63.80B |
|
Goodwill
|
| 15.60B | | | 15.68B | 15.87B | 15.87B | 15.84B | 16.03B | 16.47B | 16.55B | 16.60B | 16.73B | 16.75B | 17.86B | 17.89B | 17.89B | 17.89B | 17.94B | 18.00B | 18.07B | 20.62B | 20.73B | 20.82B | 20.87B | 21.18B | 22.34B | 22.41B | 22.62B | 22.96B | 23.01B | 23.95B | 28.83B | 28.96B | 28.99B | 29.21B | 29.15B | 29.20B | 29.18B | 29.18B | 31.93B | 31.89B | 32.17B | 32.34B | 33.27B |
|
Intangibles
|
| 4.61B | | | 4.02B | 3.85B | 3.66B | 3.45B | 3.37B | 3.31B | 3.14B | 2.93B | 2.88B | 2.69B | 2.81B | 2.66B | 2.45B | 2.22B | 2.06B | 1.90B | 1.75B | 1.98B | 1.84B | 1.70B | 1.52B | 1.45B | 1.82B | 1.63B | 1.55B | 1.42B | 1.31B | 1.38B | 2.19B | 2.08B | 1.97B | 1.97B | 1.83B | | | | | | | | |
|
Goodwill & Intangibles
|
| 20.21B | | | 19.70B | 19.72B | 19.52B | 19.29B | 19.39B | 19.77B | 19.68B | 19.54B | 19.61B | 19.44B | 20.67B | 20.56B | 20.34B | 20.11B | 20.01B | 19.90B | 19.82B | 22.60B | 22.57B | 22.52B | 22.39B | 22.62B | 24.16B | 24.03B | 24.17B | 24.37B | 24.32B | 25.33B | 31.03B | 31.04B | 30.96B | 31.18B | 30.98B | 29.20B | 29.18B | 29.18B | 31.93B | 31.89B | 32.17B | 32.34B | 33.27B |
|
Long-Term Deferred Tax
|
| 0.18B | | | | 0.25B | 0.23B | 0.25B | 0.27B | 0.38B | 0.36B | 0.38B | 0.51B | 0.68B | 0.68B | 0.69B | 0.68B | 0.74B | 0.75B | 0.58B | 0.56B | 0.72B | 0.73B | 0.90B | 0.97B | 1.08B | 1.13B | 1.15B | 1.20B | 1.28B | 1.39B | 1.49B | 2.99B | 5.26B | 6.88B | 9.36B | 10.98B | 12.17B | 11.69B | 14.96B | 15.91B | 17.18B | 18.39B | 19.29B | 10.33B |
|
Other Non-Current Assets
|
| 3.19B | | | 3.33B | 3.18B | 3.30B | 3.27B | 3.28B | 1.82B | 1.85B | 2.00B | 2.68B | 2.67B | 2.00B | 3.05B | 2.84B | 2.69B | 2.55B | 2.46B | 2.23B | 2.34B | 2.75B | 2.73B | 3.27B | 3.95B | 4.17B | 4.30B | 4.28B | 5.36B | 5.78B | 5.71B | 5.67B | 8.71B | 6.44B | 6.82B | 7.63B | 10.05B | 10.06B | 9.70B | 13.87B | 14.87B | 12.95B | 14.15B | 16.81B |
|
Non-Current Assets
|
| 50.53B | | | 56.18B | 57.35B | 58.79B | 60.05B | 61.40B | 62.09B | 63.96B | 66.23B | 70.19B | 72.99B | 83.17B | 87.45B | 91.84B | 97.12B | 107.14B | 109.66B | 114.69B | 123.33B | 126.39B | 129.42B | 134.87B | 145.32B | 154.96B | 159.69B | 163.29B | 171.12B | 179.24B | 182.81B | 192.15B | 200.47B | 207.51B | 214.26B | 220.40B | 230.86B | 241.88B | 252.78B | 272.73B | 286.55B | 313.32B | 335.84B | 362.52B |
|
Assets
|
| 129.19B | | | 144.28B | 147.46B | 149.75B | 154.29B | 159.95B | 167.50B | 172.76B | 178.62B | 189.54B | 197.29B | 206.94B | 211.61B | 221.54B | 232.79B | 245.35B | 257.10B | 263.04B | 275.91B | 273.40B | 278.49B | 299.24B | 319.62B | 327.10B | 335.39B | 347.40B | 359.27B | 357.10B | 355.19B | 358.25B | 365.26B | 369.49B | 383.04B | 396.71B | 402.39B | 407.35B | 414.77B | 430.27B | 450.26B | 475.37B | 502.05B | 536.47B |
|
Accounts Payables
|
| 2.78B | | | 3.27B | 2.43B | 2.17B | 2.06B | 2.17B | 2.04B | 2.31B | 2.49B | 2.67B | 3.14B | 3.53B | 3.37B | 3.79B | 4.38B | 3.71B | 3.92B | 4.14B | 5.56B | 4.10B | 4.06B | 4.39B | 5.59B | 4.80B | 4.71B | 4.62B | 6.04B | 3.44B | 4.41B | 6.30B | 5.13B | 4.18B | 5.31B | 5.80B | 7.49B | 6.20B | 6.09B | 7.05B | 7.99B | 8.50B | 8.35B | 10.55B |
|
Payables
|
| 2.78B | | | 3.27B | 2.43B | 2.17B | 2.06B | 2.17B | 2.04B | 2.31B | 2.49B | 2.67B | 3.14B | 3.53B | 3.37B | 3.79B | 4.38B | 3.71B | 3.92B | 4.14B | 5.56B | 4.10B | 4.06B | 4.39B | 5.59B | 4.80B | 4.71B | 4.62B | 6.04B | 3.44B | 4.41B | 6.30B | 5.13B | 4.18B | 5.31B | 5.80B | 7.49B | 6.20B | 6.09B | 7.05B | 7.99B | 8.50B | 8.35B | 10.55B |
|
Accumulated Expenses
|
| 4.41B | | | 4.60B | 4.77B | 4.52B | 4.50B | 4.84B | 6.14B | 5.44B | 8.56B | 9.31B | 10.18B | 10.06B | 15.26B | 15.94B | 16.96B | 19.38B | 19.82B | 21.04B | 23.07B | 22.60B | 24.43B | 25.63B | 28.63B | 30.73B | 28.98B | 30.11B | 32.04B | 33.05B | 32.98B | 35.04B | 37.87B | 43.19B | 49.30B | 55.60B | 46.17B | 48.60B | 47.30B | 46.59B | 51.23B | 58.30B | 52.04B | 59.44B |
|
Short term Debt
|
| 2.01B | | | 3.24B | 3.23B | 3.22B | 2.22B | | | | | | | 1.33B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Taxes
|
| 0.10B | | | 0.21B | 0.30B | 0.33B | 0.18B | 0.17B | 0.55B | 0.80B | 0.13B | 0.22B | 0.88B | 1.34B | 1.19B | | 0.07B | 0.76B | 0.54B | 0.13B | 0.27B | 0.91B | 0.97B | 1.10B | 1.49B | 1.89B | 1.81B | 4.17B | 0.81B | 4.34B | 1.96B | 1.02B | | | | | | | | | | | | |
|
Current Deferred Revenue
|
| 0.75B | | | 0.70B | 0.79B | 0.93B | 0.90B | 0.92B | 1.10B | 1.15B | 1.23B | 1.27B | 1.43B | 1.60B | 1.71B | 1.75B | 1.78B | 1.67B | 1.72B | 1.68B | 2.30B | 1.94B | 2.06B | 2.30B | 3.00B | 2.69B | 3.20B | 3.50B | 3.80B | 3.20B | 3.27B | 3.58B | 4.50B | 3.71B | 3.85B | 4.30B | 5.00B | 3.97B | 4.25B | 4.90B | 6.00B | 6.60B | 6.80B | 7.40B |
|
Total Current Liabilities
|
| 16.78B | | | 18.46B | 19.31B | 17.68B | 17.34B | 14.32B | 16.76B | 15.26B | 18.68B | 20.69B | 24.18B | 25.39B | 29.90B | 31.30B | 34.62B | 34.91B | 37.00B | 39.22B | 45.22B | 40.19B | 43.66B | 48.20B | 56.83B | 55.45B | 55.74B | 61.78B | 64.25B | 61.95B | 61.35B | 65.98B | 69.30B | 68.85B | 77.71B | 86.30B | 81.81B | 77.00B | 77.91B | 80.80B | 89.12B | 91.65B | 87.31B | 99.55B |
|
Non-Current Debt
|
| 3.23B | | | 1.99B | 2.00B | 1.99B | 1.98B | 3.94B | 3.94B | 3.94B | 3.96B | 3.96B | 3.97B | 3.97B | 3.98B | 3.99B | 4.01B | 4.07B | 4.07B | 4.08B | 4.55B | 5.02B | 4.02B | 13.90B | 13.93B | 13.89B | 14.33B | 14.29B | 14.82B | 14.79B | 14.73B | 14.65B | 14.70B | 13.70B | 13.71B | 13.78B | 11.87B | 13.23B | 13.24B | 12.30B | 10.88B | 10.89B | 23.61B | 21.61B |
|
Non-Current Deffered Revenue
|
| 0.10B | | | 0.13B | 0.15B | 0.13B | 0.15B | 0.17B | 0.20B | 0.32B | 0.34B | 0.35B | 0.34B | 0.32B | 0.36B | 0.32B | 0.40B | 0.39B | 0.39B | 0.36B | 0.36B | 0.35B | 0.40B | 0.45B | 0.48B | 0.53B | 0.51B | 0.51B | 0.54B | 0.50B | 0.47B | 0.59B | 0.60B | 0.61B | 0.67B | 0.88B | 0.91B | 0.92B | 0.98B | 1.01B | | | | |
|
Non-Current Deferred Tax Liability
|
| 0.76B | | | 1.98B | 0.19B | 0.60B | 0.65B | 0.39B | 7.07B | 0.60B | 0.37B | 0.15B | 1.57B | 0.39B | 0.48B | 1.32B | 3.26B | 1.28B | 1.89B | 1.75B | 5.71B | 2.08B | 1.80B | 1.97B | 9.22B | 4.41B | 4.70B | 3.55B | 11.64B | 2.84B | 0.92B | 0.48B | 12.55B | 0.54B | 0.56B | 0.53B | 0.48B | 0.49B | 0.72B | 0.71B | | | | |
|
Operating Leases
|
| | | | | | | | | | | | | | | | | | 9.35B | 10.15B | 10.79B | 10.21B | 11.79B | 12.12B | 12.52B | 11.15B | 11.38B | 11.62B | 11.47B | 11.39B | 11.36B | 11.70B | 11.98B | 12.50B | 12.80B | 12.75B | 12.55B | 15.25B | 11.96B | 11.71B | 11.65B | 14.58B | 14.55B | 14.96B | 15.21B |
|
Other Non-Current Liabilities
|
| 3.34B | | | 3.60B | 3.66B | 3.81B | 4.13B | 4.46B | 4.68B | 4.92B | 4.13B | 4.36B | 12.81B | 12.88B | 11.65B | 11.56B | 11.33B | 11.61B | 10.97B | 11.36B | 9.88B | 9.21B | 8.60B | 8.62B | 8.85B | 9.28B | 8.65B | 8.98B | 9.18B | 9.41B | 8.16B | 8.57B | 9.26B | 9.72B | 8.75B | 8.04B | 8.47B | 9.23B | 7.70B | 8.22B | 8.78B | 9.77B | 10.03B | 10.07B |
|
Total Non-Current Liabilities
|
| -3.34B | | | -3.60B | 23.47B | 22.37B | 22.28B | 21.38B | 23.78B | 22.88B | 26.21B | 28.08B | 31.98B | 33.23B | 37.96B | 40.14B | 43.84B | 50.27B | 53.94B | 56.72B | 64.58B | 60.54B | 62.57B | 77.71B | 88.22B | 87.80B | 89.17B | 93.85B | 98.46B | 93.69B | 91.60B | 96.06B | 99.86B | 98.88B | 107.15B | 115.47B | 110.54B | 105.27B | 106.31B | 107.93B | 116.39B | 120.33B | 129.11B | 139.53B |
|
Total Liabilities
|
| | | | | 27.13B | 26.18B | 26.41B | 25.84B | 28.46B | 27.81B | 30.34B | 32.44B | 44.79B | 46.11B | 49.61B | 51.70B | 55.16B | 61.88B | 64.91B | 68.08B | 74.47B | 69.74B | 71.17B | 86.32B | 97.07B | 97.08B | 97.82B | 102.84B | 107.63B | 103.09B | 99.77B | 104.63B | 109.12B | 108.60B | 115.90B | 123.51B | 119.01B | 114.51B | 114.02B | 116.15B | 125.17B | 130.11B | 139.14B | 149.60B |
|
Total Debt
|
| 5.24B | | | 5.23B | 5.22B | 5.21B | 4.20B | 3.94B | 3.94B | 3.94B | 3.96B | 3.96B | 3.97B | 5.30B | 3.98B | 3.99B | 4.01B | 4.07B | 4.07B | 4.08B | 4.55B | 5.02B | 4.02B | 13.90B | 13.93B | 13.89B | 14.33B | 14.29B | 14.82B | 14.79B | 14.73B | 14.65B | 14.70B | 13.70B | 13.71B | 13.78B | 11.87B | 13.23B | 13.24B | 12.30B | 10.88B | 10.89B | 23.61B | 21.61B |
|
Common Equity
|
| 103.86B | -1.90B | -1.69B | -1.83B | 120.33B | -1.89B | -2.01B | -1.88B | 139.04B | -2.19B | -1.73B | -1.19B | 152.50B | 160.82B | 162.00B | 169.84B | 177.63B | 183.47B | 192.19B | 194.97B | 201.44B | 203.66B | 207.32B | 212.92B | 222.54B | 230.01B | 237.56B | 244.57B | 251.63B | 254.00B | 255.42B | 253.63B | 256.14B | 260.89B | 267.14B | 273.20B | 283.38B | 292.84B | 300.75B | 314.12B | 325.08B | 345.27B | 362.92B | 386.87B |
|
Shareholder's Equity
|
| 103.86B | -1.90B | -1.69B | -1.83B | 120.33B | -1.89B | -2.01B | -1.88B | 139.04B | -2.19B | -1.73B | -1.19B | 152.50B | 160.82B | 162.00B | 169.84B | 177.63B | 183.47B | 192.19B | 194.97B | 201.44B | 203.66B | 207.32B | 212.92B | 222.54B | 230.01B | 237.56B | 244.57B | 251.63B | 254.00B | 255.42B | 253.63B | 256.14B | 260.89B | 267.14B | 273.20B | 283.38B | 292.84B | 300.75B | 314.12B | 325.08B | 345.27B | 362.92B | 386.87B |
|
Liabilities and Shareholders Equity
|
| 129.19B | | | 144.28B | 147.46B | 149.75B | 154.29B | 159.95B | 167.50B | 172.76B | 178.62B | 189.54B | 197.29B | 206.94B | 211.61B | 221.54B | 232.79B | 245.35B | 257.10B | 263.04B | 275.91B | 273.40B | 278.49B | 299.24B | 319.62B | 327.10B | 335.39B | 347.40B | 359.27B | 357.10B | 355.19B | 358.25B | 365.26B | 369.49B | 383.04B | 396.71B | 402.39B | 407.35B | 414.77B | 430.27B | 450.26B | 475.37B | 502.05B | 536.47B |
|
Retained Earnings
|
-0.08B | 75.07B | | | 85.97B | 89.22B | 91.17B | 94.74B | 99.80B | 105.13B | 109.42B | 111.50B | 118.24B | 113.25B | 120.01B | 121.28B | 128.41B | 134.88B | 138.72B | 145.35B | 147.12B | 152.12B | 151.07B | 151.68B | 155.57B | 163.40B | 170.58B | 176.94B | 183.78B | 191.48B | 195.22B | 196.84B | 196.22B | 195.56B | 196.62B | 200.88B | 205.65B | 211.25B | 219.77B | 226.03B | 235.32B | 245.08B | 262.63B | 275.76B | 297.23B |
|
Treasury Shares
|
| 0.02B | | | 0.03B | 0.03B | 0.02B | 0.02B | 0.03B | 0.03B | 0.03B | 0.02B | 0.02B | 0.02B | 0.03B | 0.02B | 0.02B | 0.02B | 0.03B | 0.02B | 0.02B | 0.02B | 0.03B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.34B | 0.02B | 0.38B | 0.36B | 0.32B | 0.50B | 0.44B | 0.39B | 0.34B | 0.44B | 0.39B | 0.34B | 0.30B | 0.38B | 0.34B | 0.32B |