|
Cash & Equivalents
|
| | | 0.28B | 0.63B | 0.42B | 0.51B | 0.42B | 0.55B | 0.95B | 1.14B | 0.86B | 0.80B | 0.72B | 0.72B | 0.66B | 0.60B | 0.53B | 0.48B | 0.42B | 0.37B | 0.41B | 0.46B |
|
Short-term Investments
|
| | | 0.65B | 0.76B | 0.35B | 0.34B | 0.19B | 0.35B | 0.15B | 0.32B | 0.04B | 0.08B | 0.08B | 0.09B | 0.09B | 0.06B | 0.06B | 0.07B | 0.04B | 0.05B | 0.07B | 0.05B |
|
Cash & Current Investments
|
| | | 0.93B | 1.39B | 0.77B | 0.85B | 0.61B | 0.91B | 1.11B | 1.46B | 0.90B | 0.88B | 0.80B | 0.80B | 0.75B | 0.67B | 0.59B | 0.55B | 0.47B | 0.42B | 0.48B | 0.51B |
|
Receivables - Net
|
| | | 0.14B | 0.08B | 0.07B | 0.07B | 0.06B | 0.12B | 0.09B | 0.11B | 0.15B | 0.10B | 0.07B | 0.05B | | | | | | | | |
|
Receivables - Other
|
| | | 0.38B | 0.35B | 0.19B | 0.34B | 0.02B | 0.03B | 0.01B | 0.01B | 0.02B | 0.00B | 0.01B | 0.01B | 0.02B | 0.00B | 0.01B | 0.05B | 0.02B | 0.04B | 0.04B | 0.07B |
|
Receivables
|
| | | 0.52B | 0.43B | 0.26B | 0.40B | 0.08B | 0.14B | 0.11B | 0.12B | 0.16B | 0.10B | 0.07B | 0.06B | | | | | | | | |
|
Prepaid Assets
|
| | | 0.08B | 0.08B | 0.09B | 0.11B | 0.14B | 0.12B | 0.14B | 0.12B | 0.16B | 0.14B | 0.13B | 0.12B | | | | | | | | |
|
Property, Plant & Equipment (Net)
|
| | | 0.09B | 0.09B | 0.10B | 0.10B | 0.10B | 0.11B | 0.11B | 0.10B | 0.09B | 0.09B | 0.08B | 0.08B | 0.07B | 0.07B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B |
|
Long-Term Investments
|
| | | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B |
|
Goodwill
|
| | | 0.04B | | 0.04B | 0.04B | 0.04B | | | | | | | | | | | | | | | |
|
Intangibles
|
| | | 1.13B | 1.77B | 1.78B | 1.84B | 2.01B | 2.09B | 2.21B | 2.03B | 2.00B | 2.03B | 2.01B | 2.05B | 2.00B | 2.00B | 1.60B | 1.50B | 1.63B | 1.62B | 1.64B | 1.64B |
|
Goodwill & Intangibles
|
| | | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | | | | 2.03B | 2.01B | 2.05B | 2.00B | 2.00B | 1.60B | 1.50B | 1.63B | 1.62B | 1.64B | 1.64B |
|
Other Non-Current Assets
|
| | | 0.20B | 0.12B | 0.22B | 0.10B | 0.20B | 0.15B | 0.19B | 0.16B | 0.12B | 0.09B | 0.06B | 0.11B | 0.25B | 0.07B | 0.10B | 0.10B | 0.24B | 0.21B | 0.22B | 0.21B |
|
Assets
|
| | | 10.89B | 13.30B | 13.10B | 12.75B | 11.81B | 10.64B | 9.20B | 7.38B | 6.61B | 6.19B | 6.20B | 6.08B | 6.15B | 6.19B | 5.94B | 6.42B | 6.34B | 6.42B | 6.21B | 6.24B |
|
Accounts Payables
|
| | | 0.45B | 0.89B | 0.61B | 0.72B | 0.62B | 0.80B | 0.64B | 0.72B | 0.49B | 0.45B | 0.41B | 0.46B | 0.38B | 0.37B | 0.38B | 0.38B | 0.38B | 0.37B | 0.36B | 0.37B |
|
Payables
|
| | | 0.45B | 0.89B | 0.61B | 0.72B | 0.62B | 0.80B | 0.64B | 0.72B | 0.49B | 0.45B | 0.41B | 0.46B | 0.38B | 0.37B | 0.38B | 0.38B | 0.38B | 0.37B | 0.36B | 0.37B |
|
Mortgages
|
| | | 6.58B | 8.31B | 8.50B | 8.21B | 7.46B | 5.81B | 4.27B | 2.53B | 2.15B | 1.83B | 2.05B | 1.90B | 1.95B | 2.07B | 2.21B | 2.57B | 2.38B | 2.49B | 2.41B | 2.38B |
|
Minority Interest
|
0.46B | 1.05B | 1.63B | 1.70B | 1.20B | 1.10B | 1.12B | 1.11B | 0.94B | 0.70B | 0.60B | 0.49B | 0.44B | 0.41B | 0.39B | 0.35B | 0.32B | 0.28B | 0.28B | 0.23B | 0.21B | 0.17B | 0.17B |
|
Operating Leases
|
| | | 0.09B | 0.08B | 0.08B | 0.07B | 0.07B | 0.07B | 0.07B | 0.07B | 0.06B | 0.06B | 0.06B | 0.05B | 0.05B | 0.05B | 0.04B | 0.04B | 0.03B | 0.03B | 0.04B | 0.04B |
|
Other Non-Current Liabilities
|
| | | 0.17B | 0.10B | 0.06B | 0.05B | 0.04B | 0.11B | 0.07B | 0.15B | 0.07B | 0.04B | 0.01B | 0.05B | 0.08B | 0.01B | 0.02B | 0.02B | 0.03B | 0.01B | 0.02B | 0.01B |
|
Total Non-Current Liabilities
|
| | | 9.07B | 11.43B | 11.47B | 11.04B | 10.15B | 9.02B | 7.91B | 6.15B | 5.62B | 5.31B | 5.40B | 5.26B | 5.36B | 5.54B | 5.35B | 5.80B | 5.81B | 5.93B | 5.75B | 5.80B |
|
Total Liabilities
|
| | | 9.24B | 11.52B | 11.53B | 11.09B | 10.18B | 9.13B | 7.98B | 6.30B | 5.69B | 5.35B | 5.41B | 5.31B | 5.45B | 5.56B | 5.36B | 5.83B | 5.84B | 5.95B | 5.77B | 5.81B |
|
Common Equity
|
| | | 1.66B | 1.77B | 1.57B | 1.66B | 1.63B | 1.51B | 1.21B | 1.08B | 0.92B | 0.84B | 0.80B | 0.77B | 0.70B | 0.64B | 0.58B | 0.59B | 0.51B | 0.47B | 0.44B | 0.43B |
|
Shareholder's Equity
|
| | | 1.66B | 1.77B | 1.57B | 1.66B | 1.63B | 1.51B | 1.21B | 1.08B | 0.92B | 0.84B | 0.80B | 0.77B | 0.70B | 0.64B | 0.58B | 0.59B | 0.51B | 0.47B | 0.44B | 0.43B |
|
Liabilities and Shareholders Equity
|
| | | 10.89B | 13.30B | 13.10B | 12.75B | 11.81B | 10.64B | 9.20B | 7.38B | 6.61B | 6.19B | 6.20B | 6.08B | 6.15B | 6.19B | 5.94B | 6.42B | 6.34B | 6.42B | 6.21B | 6.24B |
|
Treasury Shares
|
0.09B | 0.75B | 0.72B | 0.61B | 0.02B | 0.01B | 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 | 0.01B | 0.01B | 0.01B | 0.01B |
|
Retained Earnings
|
| | | | 0.04B | -0.04B | -0.02B | -0.03B | -0.08B | -0.21B | -0.27B | -0.34B | -0.38B | -0.41B | -0.42B | -0.45B | -0.49B | -0.52B | -0.52B | -0.55B | -0.57B | -0.59B | -0.59B |