|
Cash & Equivalents
|
1.57B | 1.50B | 1.37B | 1.88B | 1.48B | 1.50B | 1.70B | 1.92B | 1.51B | 1.22B | 1.17B | 0.66B | 0.80B | 0.52B | 0.46B | 0.29B | 0.39B | 0.38B | 0.77B | 0.98B | 0.95B | 0.54B | 0.85B | 0.37B | 0.26B | 0.29B | 0.27B | 0.30B | 0.26B | 0.31B | 0.22B | 0.45B | 0.13B | 0.28B | 0.65B | 0.52B | 0.71B | 0.72B | 0.53B | 0.58B | 0.37B | 0.35B | 0.28B | 0.29B | 0.30B |
|
Short-term Investments
|
| | | | | | | | | | | | | | 0.00B | | | | 0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash & Current Investments
|
1.57B | 1.50B | 1.37B | 1.88B | 1.48B | 1.50B | 1.70B | 1.92B | 1.51B | 1.22B | 1.17B | 0.66B | 0.80B | 0.52B | 0.46B | 0.29B | 0.39B | 0.38B | 0.78B | 0.98B | 0.95B | 0.54B | 0.85B | 0.37B | 0.26B | 0.29B | 0.27B | 0.30B | 0.26B | 0.31B | 0.22B | 0.45B | 0.13B | 0.28B | 0.65B | 0.52B | 0.71B | 0.72B | 0.53B | 0.58B | 0.37B | 0.35B | 0.28B | 0.29B | 0.30B |
|
Receivables - Net
|
| | | | | | | 1.37B | 1.26B | 1.45B | 1.38B | 1.30B | 1.42B | 1.40B | 1.40B | 1.24B | 1.43B | 1.43B | 1.44B | 1.27B | 1.40B | 1.39B | 1.36B | 1.24B | 1.42B | 1.43B | 1.51B | 1.37B | 1.42B | 1.47B | 0.87B | 1.39B | 0.84B | 0.84B | 0.75B | 0.57B | 0.67B | 0.80B | 0.70B | 0.79B | 0.86B | 1.03B | 0.91B | 0.97B | 0.98B |
|
Receivables - Other
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00B | | 0.02B | 0.05B | | | | | | 0.01B | | | | 0.02B | | | |
|
Receivables
|
| | | | | | | 1.37B | 1.26B | 1.45B | 1.38B | 1.30B | 1.42B | 1.40B | 1.40B | 1.24B | 1.43B | 1.43B | 1.44B | 1.27B | 1.40B | 1.39B | 1.36B | 1.24B | 1.42B | 1.43B | 1.51B | 1.37B | 1.42B | 1.47B | 0.89B | 1.44B | 0.84B | 0.84B | 0.75B | 0.57B | 0.67B | 0.81B | 0.70B | 0.79B | 0.86B | 1.05B | 0.91B | 0.97B | 0.98B |
|
Inventory
|
| | | | | | | | | | | | | | 0.02B | | | | 0.02B | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Deferred Tax Assets
|
19.44B | 3.76B | 18.89B | | | | | 4.02B | 4.10B | | | | | | 0.04B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets
|
| 0.10B | 0.10B | | | | | 0.18B | 0.37B | 0.35B | 0.38B | 0.22B | 0.22B | 0.21B | 0.19B | 0.24B | 0.22B | 0.22B | 0.19B | 0.24B | 0.22B | 0.21B | 0.18B | 0.26B | 0.23B | 0.23B | 0.21B | 0.27B | 0.25B | 0.24B | 0.10B | 0.18B | 0.11B | 0.12B | 0.08B | 0.09B | 0.08B | 0.08B | 0.10B | 0.10B | 0.10B | 0.07B | 0.09B | 0.09B | 0.11B |
|
Current Assets
|
| 3.23B | 3.07B | | | | | 3.60B | 3.14B | 3.03B | 2.92B | 2.35B | 2.61B | 2.30B | 2.14B | 1.92B | 2.19B | 2.17B | 2.78B | 2.62B | 2.70B | 2.28B | 2.50B | 1.94B | 1.97B | 2.03B | 2.07B | 2.08B | 2.02B | 2.08B | 2.24B | 2.09B | 1.11B | 1.27B | 1.52B | 1.21B | 1.50B | 1.62B | 1.37B | 1.51B | 1.36B | 1.47B | 1.32B | 1.37B | 1.41B |
|
Buildings
|
| 2.44B | 2.50B | | | | | 2.62B | 2.69B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Construction in Progress
|
| 0.09B | 0.10B | | | | | 0.07B | 0.07B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Land & Improvements
|
| 0.63B | 0.63B | 0.63B | 0.64B | 0.64B | 0.65B | 0.65B | 0.65B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Property, Plant & Equipment (Net)
|
| | | 3.33B | 3.26B | 3.17B | 3.19B | 3.15B | 3.12B | | | 1.13B | 1.10B | 1.09B | | | | | 2.21B | | 2.07B | 2.04B | 1.95B | 1.92B | 1.93B | 1.89B | 1.88B | 1.84B | 1.76B | 1.72B | 0.50B | 1.74B | 0.83B | 0.83B | 0.84B | 0.82B | 0.81B | 0.81B | 0.83B | 0.80B | 0.77B | 0.78B | 0.75B | 0.72B | 0.69B |
|
Long-Term Investments
|
| 0.06B | 0.04B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Goodwill
|
| 4.09B | 4.18B | | | | | 4.12B | 4.13B | 4.21B | 4.18B | 4.20B | 4.20B | 4.21B | 4.19B | 4.17B | 4.18B | 4.17B | 4.13B | 4.12B | 4.11B | 4.11B | 4.07B | 4.07B | 4.08B | 4.08B | 3.34B | 4.05B | 4.04B | 4.04B | 3.41B | 4.12B | 3.32B | 3.33B | 2.10B | 2.10B | 2.11B | 2.15B | 0.17B | 2.31B | 2.31B | 2.31B | 2.31B | 2.31B | 2.31B |
|
Intangibles
|
| 2.43B | 2.43B | | | | | 2.42B | 3.53B | 3.53B | 3.53B | 3.13B | 3.13B | 3.08B | 3.06B | 3.01B | 3.02B | 3.01B | 2.41B | 2.96B | 2.41B | 2.41B | 2.41B | 2.41B | 2.41B | 2.41B | 2.45B | 2.45B | 2.45B | 2.42B | 2.42B | 2.33B | 2.31B | 2.28B | 2.11B | 2.05B | 1.99B | 1.92B | 1.88B | 1.79B | 1.78B | 1.78B | 1.78B | 1.78B | 1.48B |
|
Goodwill & Intangibles
|
| 6.53B | 6.61B | | | | | 6.54B | 7.67B | 7.74B | 7.71B | 7.33B | 7.33B | 7.29B | 7.24B | 7.18B | 7.20B | 7.18B | 6.54B | 7.08B | 6.53B | 6.52B | 6.48B | 6.48B | 6.50B | 6.49B | 5.79B | 6.51B | 6.50B | 6.46B | 5.83B | 6.44B | 5.63B | 5.60B | 4.21B | 4.15B | 4.10B | 4.07B | 2.05B | 4.11B | 4.09B | 4.09B | 4.09B | 4.09B | 3.79B |
|
Other Non-Current Assets
|
| 0.39B | 0.37B | | | | | 0.77B | 0.79B | 0.81B | 0.75B | 0.30B | 0.30B | 0.30B | 0.29B | 0.29B | 0.30B | 0.30B | 0.30B | 0.23B | 0.23B | 0.23B | 0.23B | 0.24B | 0.27B | 0.28B | 0.28B | 0.29B | 0.28B | 0.30B | 3.35B | 0.24B | 0.24B | 0.10B | 0.10B | 0.11B | 0.11B | 0.11B | 0.11B | 0.11B | 0.12B | 0.13B | 0.14B | 0.17B | 0.17B |
|
Non-Current Assets
|
| 14.67B | 14.63B | | | | | 13.86B | 13.80B | 13.86B | 13.59B | 12.75B | 12.14B | 12.01B | 11.70B | 11.66B | 11.44B | 11.29B | 0.22B | 10.76B | 10.64B | 10.55B | 0.23B | 10.33B | 10.33B | 10.23B | 0.28B | 10.11B | 9.96B | 5.67B | 0.15B | 12.20B | 9.88B | 9.66B | 7.79B | 7.70B | 7.63B | 7.58B | 7.68B | 7.55B | 7.45B | 7.41B | 7.31B | 7.33B | 6.92B |
|
Assets
|
22.03B | 17.90B | 17.70B | 18.05B | 17.40B | 17.29B | 17.39B | 17.46B | 16.94B | 16.88B | 16.51B | 15.10B | 14.75B | 14.31B | 13.84B | 13.58B | 13.63B | 13.46B | 13.67B | 13.38B | 13.34B | 12.82B | 12.85B | 12.27B | 12.30B | 12.26B | 12.26B | 12.19B | 11.99B | 7.75B | 7.90B | 14.29B | 11.00B | 10.93B | 9.31B | 8.91B | 9.12B | 9.20B | 9.05B | 9.06B | 8.81B | 8.88B | 8.63B | 8.70B | 8.33B |
|
Accounts Payables
|
0.11B | 0.12B | 0.11B | 0.13B | 0.89B | 0.94B | 0.95B | 0.13B | 0.88B | 0.85B | 0.84B | 0.14B | 0.11B | 0.13B | 0.13B | 0.13B | 0.12B | 0.12B | 0.15B | 0.12B | 0.12B | 0.11B | 0.14B | 0.11B | 0.12B | 0.16B | 0.16B | 0.14B | 0.15B | 0.15B | 0.05B | 0.15B | 0.05B | 0.06B | 0.12B | 0.11B | 0.13B | 0.15B | 0.16B | 0.18B | 0.19B | 0.21B | 0.16B | 0.20B | 0.20B |
|
Payables
|
0.11B | 0.12B | 0.11B | 0.13B | 0.89B | 0.94B | 0.95B | 0.13B | 0.88B | 0.85B | 0.84B | 0.14B | 0.11B | 0.13B | 0.13B | 0.13B | 0.12B | 0.12B | 0.15B | 0.12B | 0.12B | 0.11B | 0.14B | 0.11B | 0.12B | 0.16B | 0.16B | 0.14B | 0.15B | 0.15B | 0.05B | 0.15B | 0.05B | 0.06B | 0.12B | 0.11B | 0.13B | 0.15B | 0.16B | 0.18B | 0.19B | 0.21B | 0.16B | 0.20B | 0.20B |
|
Accumulated Expenses
|
| 0.72B | 0.73B | | | | | 0.83B | | 0.16B | 0.08B | 0.77B | 0.79B | 0.80B | 0.80B | 0.72B | 0.73B | 0.74B | 0.83B | 0.70B | 0.73B | 0.73B | 0.72B | 0.64B | 0.68B | 0.72B | 0.77B | 0.58B | 0.73B | 0.76B | 0.30B | 0.63B | 0.34B | 0.21B | 0.19B | 0.14B | 0.20B | 0.27B | 0.25B | 0.27B | 0.30B | 0.35B | 0.22B | 0.29B | 0.27B |
|
Short term Debt
|
| 0.30B | 0.44B | | | | | 0.87B | 0.40B | 0.29B | 0.29B | 0.41B | 0.02B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.18B | 0.19B | 0.57B | 0.20B | 0.34B | 0.44B | 0.59B | 0.62B | 14.97B | 0.00B | 0.13B | 0.00B | 0.05B | 0.05B | 0.05B | 0.05B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.28B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B |
|
Current Leases
|
| -0.03B | -0.01B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.37B | 0.08B | 0.08B | 0.08B | 0.08B | 0.08B | 0.08B | 0.09B | 0.09B | 0.10B | 0.09B | 0.08B | 0.04B | 0.05B |
|
Current Taxes
|
| | 0.01B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Deferred Revenue
|
| 0.20B | 0.18B | | | | | 0.15B | 0.21B | 0.22B | 0.19B | 0.24B | 0.25B | 0.21B | 0.18B | 0.22B | 0.23B | 0.20B | 0.21B | 0.25B | 0.25B | 0.24B | 0.20B | 0.24B | 0.23B | 0.22B | 0.18B | 0.25B | 0.38B | 0.22B | 0.12B | 0.23B | 0.14B | 0.14B | 0.15B | 0.16B | 0.15B | 0.12B | 0.14B | 0.13B | 0.13B | 0.13B | 0.16B | 0.16B | 0.15B |
|
Total Current Liabilities
|
| 1.49B | 1.56B | | | | | 2.10B | 1.50B | 1.52B | 1.39B | 1.71B | 1.39B | 1.30B | 1.36B | 1.23B | 1.37B | 1.22B | 1.66B | 1.41B | 1.97B | 1.44B | 1.67B | 1.57B | 1.88B | 1.86B | 16.35B | 0.98B | 1.24B | 0.52B | 1.25B | 1.44B | 0.73B | 0.64B | 0.65B | 0.59B | 0.66B | 0.72B | 0.73B | 1.02B | 0.78B | 0.85B | 0.69B | 0.76B | 0.74B |
|
Non-Current Debt
|
1.81B | 20.25B | 1.82B | | | | | 19.74B | 20.00B | 19.89B | 19.89B | 20.01B | 20.65B | 20.48B | 20.32B | 20.48B | 20.37B | 20.59B | 20.54B | 20.57B | 20.21B | 20.25B | 20.02B | 19.93B | 19.80B | 20.00B | 5.68B | 5.64B | 5.27B | 5.27B | | 5.29B | 5.76B | 5.76B | 5.92B | 5.81B | 5.99B | 5.98B | 5.98B | 5.72B | 5.74B | 5.74B | 5.74B | 5.63B | 5.55B |
|
Convertible Debt
|
21.02B | | 20.26B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Preferred Stock Liabilities
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | | | | |
|
Minority Interest
|
| 0.46B | 0.45B | | | | | 0.49B | 0.50B | 0.52B | 0.51B | 0.23B | 0.24B | 0.22B | 0.22B | 0.22B | 0.20B | 0.20B | 0.18B | 0.16B | 0.16B | 0.16B | 0.14B | 0.11B | 0.12B | 0.11B | 0.04B | 0.03B | 0.02B | 0.02B | 0.03B | 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 |
|
Liabilities from Discontinued Operations
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.87B | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability
|
| 2.41B | 2.52B | | | | | 2.05B | 2.00B | 2.01B | 1.96B | 1.57B | 1.58B | 1.58B | 1.53B | 1.57B | 1.56B | 1.56B | 1.55B | 1.55B | 1.55B | 1.54B | 2.07B | 1.46B | 1.46B | 1.46B | 1.31B | 0.34B | 0.37B | 0.36B | 0.94B | 0.32B | 0.77B | 0.78B | 0.58B | 0.54B | 0.52B | 1.21B | 0.65B | 0.67B | 0.63B | 1.12B | 0.53B | 0.50B | 0.53B |
|
Operating Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.47B | 0.88B | 0.87B | 0.78B | 0.77B | 0.77B | 0.76B | 0.75B | 0.73B | 0.72B | 0.74B | 0.73B | 0.86B | 0.85B |
|
Other Non-Current Liabilities
|
| 0.72B | 0.82B | | | | | 0.78B | 0.72B | 0.74B | 0.72B | 0.44B | 0.45B | 0.45B | 0.45B | 0.45B | 0.56B | 0.57B | 0.53B | 0.54B | 0.55B | 0.56B | 0.59B | 0.60B | 0.62B | 0.62B | -0.02B | 16.49B | 16.47B | 16.48B | 16.48B | 16.83B | 0.06B | 0.06B | 0.06B | 0.07B | 0.08B | 0.07B | 0.07B | 0.07B | 0.08B | 0.08B | 0.07B | 0.07B | 0.07B |
|
Total Non-Current Liabilities
|
| 24.14B | 23.90B | | | | | 23.89B | 23.50B | 23.41B | 23.25B | 23.79B | 23.61B | 23.36B | 23.05B | 23.28B | 23.30B | 23.36B | 23.75B | 23.53B | 23.73B | 23.23B | 23.16B | 22.97B | 23.13B | 23.32B | 23.62B | 7.46B | 7.38B | 3.07B | 2.98B | 9.02B | 8.12B | 8.03B | 8.00B | 7.77B | 8.00B | 8.08B | 8.17B | 8.20B | 7.93B | 7.88B | 7.69B | 7.74B | 7.67B |
|
Total Liabilities
|
| 24.87B | 24.72B | 24.89B | | | | 24.67B | 24.22B | 24.15B | 23.96B | 24.23B | 24.07B | 23.81B | 23.50B | 23.74B | 23.87B | 23.93B | 24.28B | 24.07B | 24.27B | 23.79B | 23.75B | 23.57B | 23.74B | 23.93B | 23.60B | 23.95B | 23.85B | 19.55B | 19.46B | 25.85B | 8.18B | 8.09B | 8.05B | 7.84B | 8.08B | 8.15B | 8.24B | 8.28B | 8.01B | 7.97B | 7.75B | 7.81B | 7.74B |
|
Total Debt
|
1.81B | 20.55B | 2.26B | | | | | 20.61B | 20.40B | 20.18B | 20.18B | 20.42B | 20.67B | 20.48B | 20.33B | 20.49B | 20.37B | 20.59B | 20.72B | 20.75B | 20.78B | 20.45B | 20.36B | 20.37B | 20.38B | 20.61B | 20.65B | 5.64B | 5.40B | 5.27B | 0.05B | 5.34B | 5.81B | 5.81B | 5.95B | 5.84B | 6.02B | 6.02B | 6.00B | 6.00B | 5.74B | 5.74B | 5.74B | 5.63B | 5.55B |
|
Common Equity
|
| -6.97B | -7.02B | -6.84B | | | | -7.20B | -7.28B | -7.27B | -7.46B | -9.13B | -9.32B | -9.51B | -9.67B | -10.15B | -10.24B | -10.47B | -10.61B | -10.69B | -10.93B | -10.96B | -10.90B | -11.29B | -11.44B | -11.68B | -11.34B | -11.75B | -11.86B | -11.79B | -11.56B | -11.57B | 2.82B | 2.85B | 1.26B | 1.07B | 1.04B | 1.05B | 0.81B | 0.79B | 0.80B | 0.92B | 0.87B | 0.89B | 0.59B |
|
Shareholder's Equity
|
| | | -6.84B | | | | -7.20B | | -7.27B | -7.46B | -9.13B | -9.32B | -9.51B | -9.67B | -10.15B | -10.24B | -10.47B | -10.61B | -10.69B | -10.93B | -10.96B | -10.90B | -11.29B | -11.44B | -11.68B | -11.34B | -11.75B | -11.86B | -11.79B | -11.56B | -11.57B | 2.82B | 2.85B | 1.26B | 1.07B | 1.04B | 1.05B | 0.81B | 0.79B | 0.80B | 0.92B | 0.87B | 0.89B | 0.59B |
|
Liabilities and Shareholders Equity
|
22.03B | 17.90B | 17.70B | 18.05B | 17.40B | 17.29B | 17.39B | 17.46B | 16.94B | 16.88B | 16.51B | 15.10B | 14.75B | 14.31B | 13.84B | 13.58B | 13.63B | 13.46B | 13.67B | 13.38B | 13.34B | 12.82B | 12.85B | 12.27B | 12.30B | 12.26B | 12.26B | 12.19B | 11.99B | 7.75B | 7.90B | 14.29B | 11.00B | 10.93B | 9.31B | 8.91B | 9.12B | 9.20B | 9.05B | 9.06B | 8.81B | 8.88B | 8.63B | 8.70B | 8.33B |
|
Treasury Shares
|
| | | | | | | 0.00B | | | | -0.00B | -0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.01B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.01B | 0.00B | 0.00B | 0.00B | 0.01B | 0.00B | | 0.00B | 0.13B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.39B | 0.00B | 0.00B | 0.00B |
|
Retained Earnings
|
| -9.13B | -9.22B | | | | | -9.56B | -9.69B | -9.74B | -9.81B | -11.31B | -11.50B | -11.61B | -11.68B | -12.07B | -12.12B | -12.34B | -12.44B | -12.53B | -12.80B | -12.84B | -12.73B | -13.12B | -13.30B | -13.54B | -13.14B | -13.54B | -13.63B | -13.56B | -13.35B | -13.33B | 0.04B | 0.05B | -1.58B | -1.77B | -1.81B | -1.80B | -2.05B | -2.08B | -2.07B | -1.96B | -2.01B | -2.00B | -2.31B |