|
Cash & Equivalents
|
0.32B | 0.33B | 0.25B | 0.38B | 0.38B | 0.40B | 0.44B | 0.42B | 0.60B | 0.68B | 0.66B | 0.72B | 0.69B | 0.48B | 0.45B | 0.47B | 0.44B | 0.58B | 0.59B | 0.52B | 0.46B | 0.44B | 0.46B | 0.41B | 0.48B | 0.55B | 0.41B | 0.72B | 0.78B | 0.75B | 0.79B | 0.75B | 0.80B | 0.95B | 0.58B | 0.81B | 0.82B | 0.82B | 0.77B | 0.51B | 0.68B | 0.40B | 0.93B | 0.59B | 0.42B | 0.85B | 0.80B | 0.81B | 0.84B | 0.91B | 0.98B | 0.50B | 1.01B | 0.70B | 1.22B | 0.85B | 0.47B | 0.76B | 0.80B | 0.47B | 1.10B | 1.32B | 1.47B | 0.97B | 1.23B | 4.19B | 1.34B |
|
Short-term Investments
|
| | | -0.00B | | | | 0.01B | 0.00B | 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 | 0.02B | 0.01B | 0.02B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.02B | 0.02B | 0.02B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.05B | 0.03B | 0.04B | 0.03B | 0.03B | 0.05B | 0.03B | 0.03B | | | | | | | | | | | | | | | | |
|
Cash & Current Investments
|
0.32B | 0.33B | 0.25B | 0.37B | 0.38B | 0.40B | 0.44B | 0.43B | 0.60B | 0.69B | 0.67B | 0.73B | 0.70B | 0.49B | 0.45B | 0.47B | 0.44B | 0.59B | 0.59B | 0.53B | 0.47B | 0.45B | 0.47B | 0.43B | 0.50B | 0.56B | 0.43B | 0.74B | 0.79B | 0.76B | 0.80B | 0.76B | 0.81B | 0.96B | 0.59B | 0.83B | 0.84B | 0.84B | 0.80B | 0.54B | 0.70B | 0.43B | 0.96B | 0.64B | 0.45B | 0.88B | 0.83B | 0.84B | 0.89B | 0.94B | 1.01B | 0.50B | 1.01B | 0.70B | 1.22B | 0.85B | 0.47B | 0.76B | 0.80B | 0.47B | 1.10B | 1.32B | 1.47B | 0.97B | 1.23B | 4.19B | 1.34B |
|
Receivables - Other
|
| | | | | | | 0.17B | | 0.19B | 0.19B | 0.19B | 0.19B | 0.20B | 0.21B | 0.24B | 0.00B | 0.00B | 0.00B | 0.27B | 0.28B | 0.00B | 0.00B | 0.17B | 0.32B | 0.31B | 0.32B | 0.18B | 0.18B | 0.18B | 0.19B | 0.19B | 0.20B | 0.21B | 0.21B | 0.23B | 0.25B | 0.24B | 0.24B | 0.25B | 0.27B | 0.26B | 0.27B | 0.30B | 0.35B | 0.31B | 0.31B | 0.44B | 0.35B | 0.37B | 0.45B | 0.58B | 0.59B | 0.60B | 0.65B | 0.68B | 0.70B | 0.67B | 0.72B | 0.74B | 0.86B | 0.76B | 0.80B | 0.90B | 0.94B | 0.95B | 1.07B |
|
Receivables
|
| | | 0.17B | | | | 0.20B | -0.01B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Construction in Progress
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 0.06B | | | | | | | | | | | | 0.09B | | | | 0.13B | | | | 0.16B | | | | 0.04B | | | | 0.07B | | | | 0.03B | | | | | | | |
|
Land & Improvements
|
| | | | | | | 0.01B | | | | 0.01B | | | | 0.01B | | | | 0.01B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Property, Plant & Equipment (Net)
|
| | | | | | | 0.08B | | 0.08B | 0.08B | 0.09B | 0.09B | 0.11B | 0.12B | 0.13B | 0.13B | 0.14B | 0.14B | 0.19B | 0.20B | 0.21B | 0.21B | 0.21B | 0.21B | 0.24B | 0.26B | 0.28B | 0.29B | 0.33B | 0.37B | 0.39B | 0.39B | 0.39B | 0.40B | 0.41B | 0.41B | 0.43B | 0.44B | 0.46B | 0.47B | 0.49B | 0.50B | 0.53B | 0.54B | 0.56B | 0.57B | 0.58B | 0.59B | 0.60B | 0.62B | 0.66B | 0.69B | 0.73B | 0.75B | 0.78B | 0.82B | 0.85B | 0.88B | 0.93B | 0.99B | 1.07B | 1.14B | 1.21B | 1.24B | 1.28B | 1.34B |
|
Goodwill
|
1.29B | 1.29B | 1.29B | 1.29B | 1.29B | 1.29B | 1.29B | 1.29B | 1.30B | 1.33B | 1.33B | 1.33B | 1.33B | 1.36B | 1.37B | 1.37B | 1.37B | 1.37B | 1.36B | 1.36B | 1.36B | 1.36B | 1.37B | 1.37B | 1.37B | 1.37B | 1.37B | 1.37B | 1.37B | 1.37B | 1.37B | 1.37B | 1.37B | 1.37B | 1.37B | 1.43B | 1.48B | 1.48B | 1.48B | 1.49B | 1.49B | 1.49B | 1.50B | 1.50B | 1.50B | 1.50B | 1.50B | 1.51B | 1.51B | 1.65B | 1.64B | 1.64B | 1.64B | 1.64B | 1.64B | 1.64B | 1.77B | 1.77B | 1.77B | 1.86B | 1.84B | 1.86B | 1.87B | 2.17B | 2.21B | 2.21B | 2.67B |
|
Intangibles
|
| | | 0.02B | | | | 0.56B | | 0.56B | 0.55B | 0.54B | 0.53B | 0.52B | 0.51B | 0.50B | 0.49B | 0.48B | 0.47B | 0.46B | 0.45B | 0.45B | 0.44B | 0.43B | 0.42B | 0.41B | 0.40B | 0.39B | 0.38B | 0.37B | 0.36B | 0.35B | 0.34B | 0.34B | 0.33B | 0.41B | 0.51B | 0.50B | 0.48B | 0.48B | 0.47B | 0.45B | 0.46B | 0.44B | 0.42B | 0.41B | 0.41B | 0.40B | 0.38B | 0.49B | 0.47B | 0.46B | 0.43B | 0.43B | 0.43B | 0.43B | 0.58B | 0.61B | 0.64B | 0.67B | 0.69B | 0.78B | 0.78B | 1.48B | 1.57B | 1.64B | 3.30B |
|
Goodwill & Intangibles
|
1.29B | 1.29B | 1.29B | 1.31B | 1.29B | 1.29B | 1.29B | 1.85B | 1.30B | 1.89B | 1.88B | 1.87B | 1.86B | 1.89B | 1.89B | 1.88B | 1.87B | 1.86B | 1.84B | 1.83B | 1.82B | 1.81B | 1.81B | 1.80B | 1.79B | 1.78B | 1.77B | 1.76B | 1.75B | 1.74B | 1.73B | 1.72B | 1.71B | 1.70B | 1.69B | 1.84B | 1.99B | 1.97B | 1.96B | 1.97B | 1.96B | 1.94B | 1.96B | 1.94B | 1.93B | 1.91B | 1.91B | 1.91B | 1.90B | 2.13B | 2.11B | 2.10B | 2.08B | 2.08B | 2.07B | 2.07B | 2.35B | 2.38B | 2.41B | 2.53B | 2.53B | 2.64B | 2.65B | 3.66B | 3.78B | 3.85B | 5.98B |
|
Long-Term Deferred Tax
|
| | | | | | | -0.13B | | -0.13B | -0.13B | -0.13B | -0.12B | -0.12B | -0.12B | -0.12B | -0.11B | -0.11B | -0.11B | -0.09B | -0.09B | -0.09B | -0.09B | -0.07B | -0.06B | | | | | | | | | | | | | | | | | | | | 0.00B | 0.00B | 0.00B | 0.02B | 0.02B | 0.02B | 0.02B | 0.01B | 0.01B | | | | | | | | | | | | | | |
|
Other Non-Current Assets
|
0.07B | 0.08B | -0.01B | 0.06B | -0.00B | -0.00B | -0.00B | 0.08B | 0.07B | 0.08B | 0.06B | 0.07B | 0.09B | 0.12B | 0.11B | 0.12B | 0.13B | 0.14B | 0.12B | 0.14B | 0.17B | 0.17B | 0.16B | 0.19B | 0.18B | 0.20B | 0.17B | 0.21B | 0.22B | 0.22B | 0.21B | 0.04B | 0.04B | 0.04B | 0.05B | 0.05B | 0.06B | 0.06B | 0.06B | 0.07B | 0.04B | 0.05B | 0.05B | 0.06B | 0.07B | 0.07B | 0.08B | 0.07B | 0.07B | 0.08B | 0.09B | 0.08B | 0.09B | 0.09B | 0.09B | 0.09B | 0.11B | 0.10B | 0.11B | 1.39B | 0.11B | 0.11B | 0.10B | 1.82B | 1.82B | 1.96B | 2.10B |
|
Assets
|
| | | | | | | 3.65B | | 3.66B | 3.65B | 3.82B | 3.77B | 3.60B | 3.68B | 3.99B | 3.81B | 3.92B | 3.91B | 4.04B | 3.93B | 3.89B | 3.92B | 4.04B | 4.06B | 4.04B | 3.98B | 4.52B | 4.57B | 4.61B | 4.61B | 4.83B | 4.76B | 4.79B | 5.06B | 5.36B | 5.35B | 5.22B | 5.29B | 5.48B | 5.49B | 5.36B | 5.74B | 5.88B | 6.11B | 5.91B | 6.09B | 6.60B | 6.62B | 7.22B | 7.56B | 7.99B | 7.77B | 7.74B | 9.70B | 9.48B | 9.17B | 9.39B | 9.49B | 10.39B | 11.02B | 11.50B | 11.94B | 13.32B | 13.96B | 17.47B | 18.03B |
|
Accounts Payables
|
0.15B | 0.14B | 0.16B | 0.13B | 0.18B | 0.18B | 0.18B | 0.15B | 0.13B | 0.16B | 0.15B | 0.16B | 0.13B | 0.17B | 0.20B | 0.22B | 0.20B | 0.22B | 0.24B | 0.30B | 0.24B | 0.27B | 0.29B | 0.29B | 0.29B | 0.30B | 0.31B | 0.33B | 0.31B | 0.35B | 0.37B | 0.39B | 0.36B | 0.38B | 0.40B | 0.46B | 0.45B | 0.47B | 0.49B | 0.48B | 0.41B | 0.44B | 0.49B | 0.56B | 0.45B | 0.52B | 0.59B | 0.31B | 0.66B | 0.75B | 0.82B | 0.38B | 0.33B | 0.36B | 0.39B | 0.45B | 0.40B | 0.42B | 0.39B | 0.49B | 0.37B | 0.46B | 0.49B | 0.59B | 0.48B | 0.56B | 0.77B |
|
Dividends payables
|
| | | | | | | | | | | | 0.22B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Payables
|
0.15B | 0.14B | 0.16B | 0.13B | 0.18B | 0.18B | 0.18B | 0.15B | 0.13B | 0.16B | 0.15B | 0.16B | 0.35B | 0.17B | 0.20B | 0.22B | 0.20B | 0.22B | 0.24B | 0.30B | 0.24B | 0.27B | 0.29B | 0.29B | 0.29B | 0.30B | 0.31B | 0.33B | 0.31B | 0.35B | 0.37B | 0.39B | 0.36B | 0.38B | 0.40B | 0.46B | 0.45B | 0.47B | 0.49B | 0.48B | 0.41B | 0.44B | 0.49B | 0.56B | 0.45B | 0.52B | 0.59B | 0.31B | 0.66B | 0.75B | 0.82B | 0.38B | 0.33B | 0.36B | 0.39B | 0.45B | 0.40B | 0.42B | 0.39B | 0.49B | 0.37B | 0.46B | 0.49B | 0.59B | 0.48B | 0.56B | 0.77B |
|
Accumulated Expenses
|
0.43B | 0.89B | 1.36B | 1.87B | 0.50B | 0.12B | 1.57B | 0.13B | 0.59B | 0.11B | 0.11B | 0.11B | 0.11B | 0.10B | 0.11B | 0.13B | 0.12B | 0.13B | 0.13B | 0.14B | 0.13B | 0.14B | 0.14B | 0.15B | 0.13B | 0.13B | 0.13B | 0.13B | 0.12B | 0.13B | 0.13B | 0.13B | 0.12B | 0.13B | 0.13B | 0.15B | 0.15B | 0.16B | 0.17B | 0.16B | 0.15B | 0.15B | 0.16B | 0.17B | 0.16B | 0.16B | 0.18B | 0.19B | 0.20B | 0.22B | 0.22B | 0.22B | 0.21B | 0.20B | 0.19B | 0.20B | 0.20B | 0.21B | 0.21B | 0.22B | 0.23B | 0.24B | 0.25B | 0.32B | 0.30B | 0.30B | 0.36B |
|
Short term Debt
|
1.46B | 1.46B | 1.36B | 1.36B | 1.36B | 1.38B | 1.38B | 1.37B | 1.33B | | | | | | | 0.04B | | | | 0.01B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Taxes
|
0.02B | 0.02B | 0.02B | 0.02B | 0.04B | 0.01B | 0.02B | | | | | 0.00B | | | | | 0.03B | 0.00B | | 0.00B | 0.02B | | | | 0.03B | | | 0.01B | 0.04B | 0.01B | | 0.00B | 0.03B | 0.02B | 0.01B | 0.00B | 0.02B | 0.02B | 0.02B | 0.03B | 0.07B | 0.01B | 0.01B | 0.02B | 0.07B | 0.09B | 0.01B | 0.03B | 0.06B | 0.01B | 0.01B | | | | | | | | | | | | | | | | |
|
Current Deferred Revenue
|
| | | | | | | 0.05B | | 0.06B | 0.06B | 0.06B | 0.07B | 0.06B | 0.06B | 0.06B | 0.07B | 0.07B | 0.06B | 0.07B | 0.08B | 0.07B | 0.07B | 0.06B | 0.08B | 0.08B | 0.07B | 0.07B | 0.08B | 0.08B | 0.07B | 0.06B | 0.08B | 0.08B | 0.07B | 0.07B | 0.10B | 0.09B | 0.08B | 0.08B | 0.10B | 0.09B | 0.09B | 0.08B | 0.11B | 0.10B | 0.10B | 0.10B | 0.12B | 0.14B | 0.17B | | | | | | | | | | | | | | | | |
|
Capital Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | 0.03B | 0.04B | 0.06B | 0.07B | 0.09B | 0.11B | 0.11B | 0.11B | 0.10B | 0.11B | 0.11B | 0.11B | 0.11B | 0.11B | 0.10B | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deffered Revenue
|
| | | | | | | | | | | | | | | 0.01B | | | | 0.04B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability
|
0.18B | 0.17B | 0.17B | 0.15B | 0.14B | 0.13B | 0.13B | 0.13B | 0.13B | | | 0.18B | | | | 0.18B | | | | 0.17B | | | | 0.17B | | 0.06B | 0.06B | 0.16B | 0.04B | 0.04B | 0.04B | 0.21B | 0.03B | 0.03B | 0.03B | 0.14B | 0.02B | 0.02B | 0.02B | 0.15B | 0.02B | 0.02B | 0.02B | 0.19B | | | | 0.20B | | | | | | | | | | | | | | | | | | | |
|
Operating Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.15B | 0.15B | 0.14B | 0.14B | 0.14B | 0.14B | 0.14B | 0.14B | 0.14B | 0.13B | 0.13B | 0.13B | 0.13B | | | | | | | | | | | | | | |
|
Other Non-Current Liabilities
|
| | | | | | | 0.01B | | 0.00B | 0.00B | | | | | 0.04B | | | | 0.04B | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.82B | | | | 1.02B | 1.06B | 0.95B | 0.95B | 1.10B | 1.29B | 1.39B | 1.58B | 1.44B | 1.62B | 1.67B | 1.74B | 1.95B | 2.07B | 2.00B | 2.15B |
|
Total Non-Current Liabilities
|
| | | | | | | 2.47B | | 2.40B | 2.35B | | | | | 2.81B | | | | 2.90B | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.47B | | | | 5.30B | 4.98B | 4.94B | 6.75B | 6.21B | 5.69B | 5.88B | 5.82B | 6.87B | 7.13B | 7.32B | 7.43B | 8.44B | 8.77B | 10.40B | 10.84B |
|
Total Liabilities
|
| | | | | | | 2.47B | | 2.40B | 2.35B | 2.47B | 2.59B | 2.38B | 2.48B | 2.85B | 2.62B | 2.74B | 2.82B | 2.94B | 2.87B | 2.82B | 2.85B | 3.07B | 3.08B | 3.10B | 3.03B | 3.81B | 3.85B | 3.85B | 3.82B | 4.01B | 3.89B | 3.90B | 4.12B | 4.39B | 4.34B | 4.22B | 4.31B | 4.50B | 4.48B | 4.34B | 4.72B | 4.86B | 5.10B | 4.80B | 4.88B | 5.28B | 5.18B | 5.67B | 5.94B | 6.32B | 6.04B | 5.89B | 7.70B | 7.31B | 6.97B | 7.27B | 7.40B | 8.31B | 8.75B | 8.99B | 9.17B | 10.39B | 10.84B | 12.40B | 12.99B |
|
Total Debt
|
1.46B | 1.46B | 1.36B | 1.36B | 1.36B | 1.38B | 1.38B | 1.37B | 1.33B | | | | | | | 0.04B | | | | 0.01B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Common Equity
|
0.81B | 0.83B | 0.83B | 0.85B | 0.88B | 0.90B | 0.93B | 1.17B | 1.27B | 1.26B | 1.30B | 1.34B | 1.18B | 1.22B | 1.19B | 1.14B | 1.19B | 1.19B | 1.09B | 1.10B | 1.07B | 1.07B | 1.06B | 0.97B | 0.98B | 0.94B | 0.95B | 0.72B | 0.72B | 0.75B | 0.79B | 0.82B | 0.87B | 0.89B | 0.94B | 0.97B | 1.01B | 1.01B | 0.98B | 0.97B | 1.01B | 1.03B | 1.02B | 1.02B | 1.01B | 1.11B | 1.21B | 1.31B | 1.43B | 1.55B | 1.62B | 1.67B | 1.74B | 1.84B | 2.00B | 2.17B | 2.19B | 2.12B | 2.09B | 2.08B | 2.27B | 2.52B | 2.77B | 2.93B | 3.12B | 5.07B | 5.04B |
|
Shareholder's Equity
|
| | | 0.85B | | 0.90B | 0.93B | 1.17B | 1.27B | 1.26B | 1.30B | 1.34B | 1.18B | 1.22B | 1.19B | 1.14B | 1.19B | 1.19B | 1.09B | 1.10B | 1.07B | 1.07B | 1.06B | 0.97B | 0.98B | 0.94B | 0.95B | 0.72B | 0.72B | 0.75B | 0.79B | 0.82B | 0.87B | 0.89B | 0.94B | 0.97B | 1.01B | 1.01B | 0.98B | 0.97B | 1.01B | 1.03B | 1.02B | 1.02B | 1.01B | 1.11B | 1.21B | 1.31B | 1.43B | 1.55B | 1.62B | 1.67B | 1.74B | 1.84B | 2.00B | 2.17B | 2.19B | 2.12B | 2.09B | 2.08B | 2.27B | 2.52B | 2.77B | 2.93B | 3.12B | 5.07B | 5.04B |
|
Liabilities and Shareholders Equity
|
| | | | | | | 3.65B | | 3.66B | 3.65B | 3.82B | 3.77B | 3.60B | 3.68B | 3.99B | 3.81B | 3.92B | 3.91B | 4.04B | 3.93B | 3.89B | 3.92B | 4.04B | 4.06B | 4.04B | 3.98B | 4.52B | 4.57B | 4.61B | 4.61B | 4.83B | 4.76B | 4.79B | 5.06B | 5.36B | 5.35B | 5.22B | 5.29B | 5.48B | 5.49B | 5.36B | 5.74B | 5.88B | 6.11B | 5.91B | 6.09B | 6.60B | 6.62B | 7.22B | 7.56B | 7.99B | 7.77B | 7.74B | 9.70B | 9.48B | 9.17B | 9.39B | 9.49B | 10.39B | 11.02B | 11.50B | 11.94B | 13.32B | 13.96B | 17.47B | 18.03B |
|
Treasury Shares
|
| | | | | | | | | 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 | 0.00B | 0.01B | 0.00B | 0.00B | 0.00B | 0.01B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.01B | 0.00B | 0.00B | 0.01B | 0.01B | 0.00B | 0.00B | 0.00B | 0.00B | 0.05B | 0.05B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B |
|
Retained Earnings
|
0.15B | 0.17B | 0.16B | 0.18B | 0.21B | 0.22B | 0.24B | 0.13B | 0.18B | 0.22B | 0.26B | 0.30B | 0.12B | 0.15B | 0.18B | 0.20B | 0.24B | 0.27B | 0.29B | 0.31B | 0.34B | 0.36B | 0.37B | 0.40B | 0.42B | 0.45B | 0.47B | 0.47B | 0.50B | 0.52B | 0.55B | 0.57B | 0.60B | 0.64B | 0.68B | 0.72B | 0.79B | 0.89B | 0.97B | 1.07B | 1.21B | 1.34B | 1.45B | 1.55B | 1.68B | 1.77B | 1.85B | 1.94B | 2.05B | 2.15B | 2.24B | 2.33B | 2.44B | 2.59B | 2.80B | 3.10B | 3.42B | 3.68B | 3.89B | 4.09B | 4.35B | 4.58B | 4.81B | 5.07B | 5.37B | 5.62B | 5.57B |