|
Cash & Equivalents
|
0.65B | 1.35B | 1.02B | 1.64B | 1.25B | 1.17B | 0.84B | 1.11B | 0.15B | 0.63B | 0.52B | 0.83B | 1.31B | 0.47B | 0.25B | 0.42B | 1.07B | 0.39B | 0.35B | 0.84B | 0.39B | 0.44B | 0.39B | 0.67B | 0.46B | 0.24B | 0.24B | 0.22B | 0.23B | 0.27B | 0.34B | 0.37B | 0.41B | 0.64B | 0.79B | 0.91B | 0.32B | 0.65B | 1.27B | 1.54B | 1.08B | 1.11B | 2.03B | 1.57B | 2.80B | 1.58B | 2.43B | 2.33B | 2.01B | 1.45B | 1.04B | 0.81B | 0.27B | 0.70B | 0.88B | 0.67B | 0.56B | 0.80B | 0.92B | 1.14B | 1.35B | 0.81B | 0.56B | 0.55B | 0.43B | 0.49B | 0.54B |
|
Short-term Investments
|
0.04B | | | | | | | 0.01B | | | | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | | 0.00B | 0.00B | 0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash & Current Investments
|
0.69B | 1.35B | 1.02B | 1.64B | 1.25B | 1.17B | 0.84B | 1.12B | 0.15B | 0.63B | 0.52B | 0.84B | 1.32B | 0.48B | 0.27B | 0.42B | 1.08B | 0.39B | 0.36B | 0.84B | 0.39B | 0.44B | 0.39B | 0.67B | 0.46B | 0.24B | 0.24B | 0.22B | 0.23B | 0.27B | 0.34B | 0.37B | 0.41B | 0.64B | 0.79B | 0.91B | 0.32B | 0.65B | 1.27B | 1.54B | 1.08B | 1.11B | 2.03B | 1.57B | 2.80B | 1.58B | 2.43B | 2.33B | 2.01B | 1.45B | 1.04B | 0.81B | 0.27B | 0.70B | 0.88B | 0.67B | 0.56B | 0.80B | 0.92B | 1.14B | 1.35B | 0.81B | 0.56B | 0.55B | 0.43B | 0.49B | 0.54B |
|
Receivables - Net
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.41B | 0.41B | 0.41B | 0.48B | 0.48B | 0.32B | 0.07B | 0.07B | 0.07B | 0.08B | 0.08B | | | 0.11B |
|
Receivables - Other
|
0.06B | | | | | | | | | | | 0.01B | 0.03B | 0.03B | 0.03B | 0.01B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Receivables
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.41B | 0.41B | 0.41B | 0.48B | 0.48B | 0.32B | 0.07B | 0.07B | 0.07B | 0.08B | 0.08B | | | 0.11B |
|
Buildings
|
11.44B | | | 11.50B | | | | 12.08B | 13.08B | 13.24B | 13.12B | 13.17B | 13.18B | 13.32B | 13.79B | 13.66B | 13.41B | 13.48B | 13.48B | 13.44B | 13.28B | 13.35B | 13.32B | 13.34B | 13.37B | 13.66B | 13.63B | 13.47B | 13.58B | 13.50B | 13.70B | 13.48B | 13.72B | 13.78B | 13.66B | 13.53B | 14.37B | 14.26B | 13.61B | 13.59B | 14.08B | 13.62B | 13.21B | 13.31B | 13.41B | 13.50B | 13.47B | 13.61B | 13.78B | 14.40B | 14.08B | 13.64B | 13.46B | 13.54B | 13.57B | 13.85B | 13.80B | 13.92B | 14.07B | 14.25B | 14.35B | 14.86B | 15.45B | 15.50B | 15.60B | 15.66B | 15.62B |
|
Construction in Progress
|
0.20B | | | 0.10B | | | | 0.17B | 0.12B | 0.12B | 0.15B | 0.20B | 0.20B | 0.16B | 0.19B | 0.20B | 0.19B | 0.16B | 0.18B | 0.18B | 0.15B | 0.16B | 0.19B | 0.21B | 0.18B | 0.17B | 0.22B | 0.29B | 0.22B | 0.24B | 0.11B | 0.09B | 0.07B | 0.07B | 0.09B | 0.11B | 0.12B | 0.11B | 0.18B | 0.22B | 0.19B | 0.27B | 0.32B | 0.26B | 0.23B | 0.27B | 0.22B | 0.17B | 0.20B | 0.17B | 0.23B | 0.28B | 0.33B | 0.29B | 0.28B | 0.31B | 0.39B | 0.40B | 0.34B | 0.24B | 0.23B | 0.17B | 0.24B | 0.30B | 0.32B | 0.30B | 0.31B |
|
Land & Improvements
|
1.60B | | | 13.08B | | | | 1.67B | 1.73B | 1.84B | 1.86B | 1.85B | 1.86B | 1.88B | 1.88B | 2.00B | 1.98B | 1.94B | 1.95B | 1.97B | 2.00B | 2.00B | 1.99B | 1.99B | 1.99B | 2.05B | 2.03B | 2.04B | 2.05B | 2.06B | 2.06B | 2.05B | 2.15B | 2.13B | 2.07B | 1.93B | 2.17B | 2.12B | 1.96B | 1.96B | 2.13B | 2.08B | 2.06B | 2.06B | 2.06B | 2.05B | 2.05B | 2.03B | 2.06B | 2.18B | 2.30B | 2.31B | 1.97B | 1.97B | 1.96B | 2.02B | 2.01B | 2.01B | 2.01B | 1.98B | 1.98B | 2.04B | 2.46B | 2.46B | 2.46B | 2.46B | 2.43B |
|
Property, Plant & Equipment (Net)
|
10.58B | 10.43B | 10.34B | 10.23B | 10.14B | 10.05B | 10.45B | 10.51B | 11.48B | 11.63B | 11.44B | 11.38B | 11.34B | 11.35B | 11.73B | 11.59B | 11.28B | 11.20B | 11.11B | 10.99B | 10.82B | 10.75B | 10.63B | 10.49B | 10.49B | 10.78B | 10.68B | 10.58B | 10.55B | 10.45B | 10.38B | 10.14B | 10.38B | 10.25B | 10.01B | 9.69B | 10.65B | 10.38B | 9.78B | 9.76B | 10.30B | 10.00B | 9.69B | 9.67B | 9.63B | 9.61B | 9.49B | 9.42B | 9.51B | 10.07B | 10.12B | 9.99B | 9.68B | 9.54B | 9.48B | 9.75B | 9.72B | 9.72B | 9.68B | 9.62B | 9.56B | 10.02B | 10.96B | 10.91B | 10.86B | 10.79B | 10.67B |
|
Long-Term Investments
|
| 0.14B | 0.14B | -6.96B | 0.14B | 0.14B | 0.14B | 0.15B | -8.47B | -8.30B | -8.15B | 0.20B | 0.22B | 0.21B | 0.23B | 0.35B | 0.34B | 0.39B | 0.42B | 0.41B | 0.41B | 0.42B | 0.41B | 0.43B | 0.39B | 0.42B | 0.40B | 0.32B | 0.31B | 0.31B | 0.31B | 0.29B | 0.29B | 0.31B | 0.32B | 0.33B | 0.34B | 0.32B | 0.32B | 0.05B | 0.05B | 0.05B | 0.06B | 0.06B | 0.06B | 0.04B | 0.03B | 0.02B | 0.03B | 0.06B | 0.06B | 0.04B | 0.14B | 0.13B | 0.14B | 0.13B | 0.15B | 0.14B | 0.14B | 0.13B | 0.15B | 0.16B | 0.16B | 0.17B | 0.20B | 0.22B | 0.22B |
|
Other Non-Current Assets
|
0.05B | 0.20B | 0.28B | -0.38B | 0.28B | 0.31B | 0.33B | 0.35B | -0.53B | -0.61B | -0.52B | 0.39B | 0.39B | 0.38B | 0.46B | 0.32B | 0.30B | 0.27B | 0.28B | 0.24B | 0.26B | 0.24B | 0.25B | 0.28B | 0.29B | 0.26B | 0.27B | 0.01B | 0.01B | 0.02B | 0.00B | 0.23B | 0.24B | 0.24B | 0.28B | 0.25B | 0.23B | 0.21B | 0.27B | 0.28B | 0.16B | 0.27B | 0.35B | 0.17B | 0.16B | 0.21B | 0.31B | 0.36B | 0.42B | 0.44B | 0.45B | 0.43B | 0.56B | 0.36B | 0.39B | 0.46B | 0.40B | 0.36B | 0.39B | 0.38B | 0.39B | 0.41B | 0.45B | 0.51B | 0.52B | 0.53B | 0.60B |
|
Assets
|
11.87B | 12.47B | 12.07B | 12.55B | 12.06B | 11.96B | 12.10B | 12.41B | 12.49B | 13.10B | 12.80B | 13.09B | 13.59B | 12.74B | 13.04B | 12.99B | 13.34B | 12.66B | 12.56B | 12.81B | 12.21B | 12.21B | 12.13B | 12.17B | 12.01B | 12.04B | 11.98B | 11.66B | 11.69B | 11.59B | 11.54B | 11.41B | 11.78B | 11.85B | 11.77B | 11.69B | 12.06B | 12.07B | 12.15B | 12.09B | 12.58B | 12.53B | 13.13B | 12.30B | 13.45B | 12.19B | 13.07B | 12.89B | 12.72B | 12.81B | 12.71B | 12.35B | 11.83B | 12.04B | 12.17B | 12.27B | 12.22B | 12.37B | 12.29B | 12.24B | 12.46B | 12.41B | 13.08B | 13.05B | 12.95B | 12.96B | 13.04B |
|
Accounts Payables
|
0.11B | 0.09B | 0.13B | 0.37B | 0.16B | 0.15B | 0.19B | 0.16B | 0.38B | 0.41B | 0.41B | 0.17B | 0.15B | 0.10B | 0.10B | 0.19B | 0.17B | 0.17B | 0.19B | 0.21B | 0.18B | 0.20B | 0.24B | 0.30B | 0.22B | 0.23B | 0.25B | 0.24B | 0.21B | 0.23B | 0.24B | 0.28B | 0.22B | 0.22B | 0.25B | 0.28B | 0.23B | 0.24B | 0.27B | 0.29B | 0.24B | 0.25B | 0.28B | 0.26B | 0.22B | 0.07B | 0.08B | 0.07B | 0.08B | 0.08B | 0.09B | 0.09B | 0.10B | 0.11B | 0.16B | 0.37B | 0.22B | 0.21B | 0.23B | 0.41B | 0.24B | 0.23B | 0.25B | 0.35B | 0.26B | 0.26B | 0.26B |
|
Notes Payables
|
| | | | | | | | | | | | | | | 0.03B | 0.07B | 0.07B | 0.10B | 0.10B | 0.10B | 0.10B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Payables
|
0.11B | 0.09B | 0.13B | 0.37B | 0.16B | 0.15B | 0.19B | 0.16B | 0.38B | 0.41B | 0.41B | 0.17B | 0.15B | 0.10B | 0.10B | 0.22B | 0.24B | 0.25B | 0.29B | 0.32B | 0.29B | 0.30B | 0.24B | 0.30B | 0.22B | 0.23B | 0.25B | 0.24B | 0.21B | 0.23B | 0.24B | 0.28B | 0.22B | 0.22B | 0.25B | 0.28B | 0.23B | 0.24B | 0.27B | 0.29B | 0.24B | 0.25B | 0.28B | 0.26B | 0.22B | 0.07B | 0.08B | 0.07B | 0.08B | 0.08B | 0.09B | 0.09B | 0.10B | 0.11B | 0.16B | 0.37B | 0.22B | 0.21B | 0.23B | 0.41B | 0.24B | 0.23B | 0.25B | 0.35B | 0.26B | 0.26B | 0.26B |
|
Other Accumulated Expenses
|
0.20B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Capital Leases
|
| | | | | | | 0.06B | | | | 0.00B | | | | 0.00B | | | | 0.00B | | | | 0.00B | | | | 0.00B | | | | 0.00B | | | | 0.00B | | | | 0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Debt
|
1.52B | 4.27B | 4.23B | 4.53B | 4.20B | 4.21B | 3.99B | 4.25B | 4.26B | 4.51B | 4.27B | 4.54B | 4.90B | 4.01B | 3.67B | 3.57B | 3.80B | 3.21B | 0.95B | 3.02B | 2.87B | 2.88B | 2.88B | 2.86B | 2.89B | 2.89B | 2.89B | 2.38B | 2.38B | 2.38B | 2.38B | 2.38B | 2.78B | 2.78B | 2.78B | 2.78B | 2.78B | 2.78B | 2.78B | 2.78B | 2.78B | 2.78B | 3.42B | 2.78B | 2.78B | 2.78B | 3.15B | 3.06B | 3.07B | 3.07B | 3.07B | 3.11B | 3.11B | 3.11B | 3.11B | 3.12B | 3.12B | 3.12B | 3.12B | 3.12B | 3.12B | 3.31B | 3.99B | 3.99B | 4.00B | 3.99B | 3.99B |
|
Convertible Debt
|
5.89B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Minority Interest
|
0.15B | 0.12B | 0.12B | 0.14B | 0.16B | 0.17B | 0.15B | 0.03B | | 0.17B | 0.12B | 0.04B | 0.04B | 0.04B | 0.04B | 0.16B | 0.04B | 0.04B | 0.04B | 0.19B | 0.20B | 0.21B | 0.20B | 0.23B | 0.19B | 0.19B | 0.15B | 0.14B | 0.16B | 0.15B | 0.14B | 0.17B | 0.16B | 0.16B | 0.16B | 0.17B | 0.16B | 0.17B | 0.17B | 0.13B | 0.15B | 0.14B | 0.13B | 0.14B | 0.08B | 0.08B | 0.08B | 0.11B | 0.12B | 0.12B | 0.12B | 0.13B | 0.20B | 0.16B | 0.17B | 0.16B | 0.17B | 0.17B | 0.16B | 0.19B | 0.20B | 0.17B | 0.17B | 0.17B | 0.13B | 0.14B | 0.15B |
|
Liabilities from Discontinued Operations
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00B | 0.00B | | | 0.07B | 0.07B | | | | | | | | 0.01B | 0.04B | | | | | | | | 0.04B | | | | | | | | | | | | | | | | |
|
Operating Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.62B | 0.60B | 0.56B | 0.61B | 0.61B | 0.61B | 0.61B | 0.61B | 0.61B | 0.61B | 0.57B | 0.56B | 0.57B | 0.57B | 0.57B | 0.57B | 0.57B | 0.57B | 0.56B | 0.56B | 0.56B | 0.56B | 0.56B | 0.56B | 0.56B | 0.57B | 0.56B |
|
Other Non-Current Liabilities
|
| 0.17B | 0.20B | 0.19B | 0.19B | 0.19B | 0.20B | 0.25B | 0.21B | 0.21B | 0.23B | 0.29B | 0.27B | 0.28B | 0.34B | 0.37B | 0.35B | 0.38B | 0.37B | 0.39B | 0.39B | 0.39B | 0.33B | 0.32B | 0.30B | 0.31B | 0.32B | 0.30B | 0.29B | 0.28B | 0.28B | 0.28B | 0.27B | 0.27B | 0.29B | 0.29B | 0.28B | 0.27B | 0.25B | 0.27B | 0.18B | 0.19B | 0.18B | 0.17B | 0.17B | 0.17B | 0.17B | 0.17B | 0.17B | 0.17B | 0.17B | 0.20B | 0.17B | 0.17B | 0.17B | 0.17B | 0.17B | 0.17B | 0.18B | 0.17B | 0.18B | 0.18B | 0.23B | 0.22B | 0.22B | 0.23B | 0.26B |
|
Total Non-Current Liabilities
|
| 6.18B | 5.67B | 6.01B | 5.55B | 5.55B | 5.61B | 5.64B | 5.70B | 6.07B | 5.66B | 5.93B | 6.29B | 5.32B | 5.60B | 5.61B | 5.70B | 4.90B | 4.75B | 4.97B | 4.28B | 4.23B | 4.26B | 4.25B | 4.19B | 4.28B | 4.53B | 4.11B | 4.18B | 3.95B | 3.99B | 3.93B | 4.28B | 4.29B | 4.21B | 4.24B | 4.50B | 4.47B | 4.34B | 4.13B | 4.73B | 4.72B | 5.32B | 4.66B | 6.13B | 5.22B | 6.42B | 6.29B | 6.28B | 6.28B | 6.30B | 5.58B | 4.93B | 4.93B | 5.02B | 5.22B | 5.03B | 5.05B | 5.08B | 5.24B | 5.35B | 5.24B | 5.96B | 6.05B | 5.94B | 5.95B | 5.96B |
|
Total Liabilities
|
6.16B | 6.35B | 5.87B | 6.21B | 5.74B | 5.74B | 5.81B | 5.89B | 5.92B | 6.28B | 5.89B | 6.22B | 6.56B | 5.60B | 5.94B | 5.98B | 6.05B | 5.28B | 5.13B | 5.36B | 4.66B | 4.62B | 4.58B | 4.58B | 4.50B | 4.59B | 4.84B | 4.41B | 4.47B | 4.23B | 4.27B | 4.21B | 4.55B | 4.56B | 4.51B | 4.52B | 4.78B | 4.74B | 4.59B | 4.40B | 4.91B | 4.91B | 5.49B | 4.84B | 6.29B | 5.39B | 6.58B | 6.46B | 6.45B | 6.45B | 6.47B | 5.78B | 5.10B | 5.10B | 5.18B | 5.39B | 5.20B | 5.22B | 5.26B | 5.42B | 5.52B | 5.42B | 6.20B | 6.27B | 6.16B | 6.18B | 6.23B |
|
Total Debt
|
1.52B | 4.27B | 4.23B | 4.53B | 4.20B | 4.21B | 3.99B | 4.25B | 4.26B | 4.51B | 4.27B | 4.54B | 4.90B | 4.01B | 3.67B | 3.57B | 3.80B | 3.21B | 0.95B | 3.02B | 2.87B | 2.88B | 2.88B | 2.86B | 2.89B | 2.89B | 2.89B | 2.38B | 2.38B | 2.38B | 2.38B | 2.38B | 2.78B | 2.78B | 2.78B | 2.78B | 2.78B | 2.78B | 2.78B | 2.78B | 2.78B | 2.78B | 3.42B | 2.78B | 2.78B | 2.78B | 3.15B | 3.06B | 3.07B | 3.07B | 3.07B | 3.11B | 3.11B | 3.11B | 3.11B | 3.12B | 3.12B | 3.12B | 3.12B | 3.12B | 3.12B | 3.31B | 3.99B | 3.99B | 4.00B | 3.99B | 3.99B |
|
Common Equity
|
5.56B | 6.01B | 6.07B | 6.88B | 6.16B | 6.05B | 6.13B | 7.24B | -8.47B | -8.30B | -8.15B | 7.75B | 6.86B | 6.98B | 6.93B | 8.04B | 7.11B | 7.21B | 7.26B | 8.49B | 7.35B | 7.38B | 7.35B | 8.48B | 7.32B | 7.26B | 6.99B | 8.30B | 7.06B | 7.21B | 7.13B | 8.08B | 7.07B | 7.14B | 7.11B | 8.10B | 7.13B | 8.10B | 8.11B | 8.16B | 7.52B | 7.47B | 7.50B | 7.67B | 7.07B | 6.72B | 6.41B | 7.57B | 6.15B | 6.24B | 6.13B | 6.45B | 6.53B | 6.78B | 6.82B | 6.71B | 6.86B | 6.98B | 6.87B | 6.64B | 6.74B | 6.82B | 6.71B | 6.61B | 6.65B | 6.64B | 6.66B |
|
Shareholder's Equity
|
| 6.01B | 6.07B | 6.88B | 6.16B | 6.05B | 6.13B | 7.24B | -8.47B | -8.30B | -8.15B | 7.75B | 6.86B | 6.98B | 6.93B | 8.04B | 7.11B | 7.21B | 7.26B | 8.49B | 7.35B | 7.38B | 7.35B | 8.48B | 7.32B | 7.26B | 6.99B | 8.30B | 7.06B | 7.21B | 7.13B | 8.08B | 7.07B | 7.14B | 7.11B | 8.10B | 7.13B | 8.10B | 8.11B | 8.16B | 7.52B | 7.47B | 7.50B | 7.67B | 7.07B | 6.72B | 6.41B | 7.57B | 6.15B | 6.24B | 6.13B | 6.45B | 6.53B | 6.78B | 6.82B | 6.71B | 6.86B | 6.98B | 6.87B | 6.64B | 6.74B | 6.82B | 6.71B | 6.61B | 6.65B | 6.64B | 6.66B |
|
Liabilities and Shareholders Equity
|
11.87B | 12.47B | 12.07B | 12.55B | 12.06B | 11.96B | 12.10B | 12.41B | 12.49B | 13.10B | 12.80B | 13.09B | 13.59B | 12.74B | 13.04B | 12.99B | 13.34B | 12.66B | 12.56B | 12.81B | 12.21B | 12.21B | 12.13B | 12.17B | 12.01B | 12.04B | 11.98B | 11.66B | 11.69B | 11.59B | 11.54B | 11.41B | 11.78B | 11.85B | 11.77B | 11.69B | 12.06B | 12.07B | 12.15B | 12.09B | 12.58B | 12.53B | 13.13B | 12.30B | 13.45B | 12.19B | 13.07B | 12.89B | 12.72B | 12.81B | 12.71B | 12.35B | 11.83B | 12.04B | 12.17B | 12.27B | 12.22B | 12.37B | 12.29B | 12.24B | 12.46B | 12.41B | 13.08B | 13.05B | 12.95B | 12.96B | 13.04B |
|
Retained Earnings
|
0.00B | -0.52B | -0.57B | -0.80B | -0.89B | -0.89B | -0.95B | 0.03B | 0.00B | 0.00B | 0.00B | -0.00B | -1.12B | -1.04B | -1.13B | -1.23B | -1.25B | -1.22B | -1.29B | -1.26B | -1.19B | -1.15B | -1.16B | -1.10B | -1.15B | -1.09B | -1.15B | -1.14B | -1.11B | -0.91B | -0.95B | -1.01B | -0.99B | -0.93B | -0.97B | -1.07B | -0.96B | -0.90B | -0.73B | -0.61B | -0.57B | -0.43B | -0.21B | -0.31B | -0.45B | -0.80B | -1.11B | -0.07B | -1.33B | -1.39B | -1.51B | -0.08B | -0.07B | -0.07B | -0.08B | -0.94B | -0.07B | -0.07B | -0.65B | -0.84B | -0.71B | -0.61B | -0.67B | -0.78B | -0.67B | -0.58B | -0.56B |
|
Preferred Shares
|
| 0.10B | 0.10B | 0.10B | 0.10B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Treasury Shares
|
| | | 0.01B | | | | | | | | | | | | | | | | | | | | | | 0.01B | 0.02B | 0.04B | 0.01B | 0.01B | 0.01B | 0.01B | | | | 0.00B | | | | 0.00B | | 0.01B | 0.02B | 0.00B | 0.01B | | | 0.00B | | | | 0.00B | | | | 0.00B | 0.00B | | 0.01B | 0.01B | | | | 0.01B | | 0.01B | 0.01B |