|
Cash & Equivalents
|
0.80B | 0.66B | 0.44B | 0.21B | 0.25B | 0.18B | 0.26B | 0.44B | 0.53B | 0.53B | 1.09B | 1.16B | 1.01B | 1.18B | 1.25B | 1.16B | 1.52B | 1.53B | 1.53B | 1.38B | 1.16B | 1.60B | 1.60B | 1.60B | 1.25B | 1.23B | 1.60B | 3.41B | 0.28B | 1.13B | 1.63B | 1.70B | 1.11B | 0.81B | 0.95B | 0.35B | 0.34B | 0.84B | 0.69B | 0.84B | 0.88B | 0.88B | 0.72B | 0.88B | 0.89B | 0.89B | 0.81B | 0.89B | 0.77B | 0.72B | 0.62B | 0.89B | 0.70B | 0.56B | 0.69B | 1.22B | 0.75B | 0.74B | 0.63B | 0.77B | 0.63B | 0.62B | 0.49B | 1.15B | 0.64B | 0.70B | 0.96B | 1.02B |
|
Short-term Investments
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.04B | 0.01B | | | 0.05B | 0.05B | 0.09B | 0.09B | 0.09B | 0.07B | 0.59B | 0.55B | 0.05B | 0.36B | 0.02B | 0.03B | | 0.00B | 0.00B | 0.00B | | 0.00B | | | | | | | | | | | | | | | |
|
Cash & Current Investments
|
0.80B | 0.66B | 0.44B | 0.21B | 0.25B | 0.18B | 0.26B | 0.44B | 0.53B | 0.53B | 1.09B | 1.16B | 1.01B | 1.18B | 1.25B | 1.16B | 1.52B | 1.53B | 1.53B | 1.38B | 1.16B | 1.60B | 1.60B | 1.60B | 1.25B | 1.23B | 1.60B | 3.41B | 0.28B | 1.13B | 1.63B | 1.74B | 1.13B | 0.81B | 0.95B | 0.39B | 0.39B | 0.93B | 0.78B | 0.93B | 0.95B | 1.47B | 1.28B | 0.93B | 1.26B | 0.92B | 0.83B | 0.89B | 0.77B | 0.72B | 0.63B | 0.89B | 0.70B | 0.56B | 0.69B | 1.22B | 0.75B | 0.74B | 0.63B | 0.77B | 0.63B | 0.62B | 0.49B | 1.15B | 0.64B | 0.70B | 0.96B | 1.02B |
|
Receivables - Net
|
0.07B | 0.17B | 0.20B | 0.26B | 0.31B | -0.06B | -0.03B | 0.26B | -0.00B | 0.01B | -0.04B | -0.07B | 0.04B | 0.31B | 0.27B | -0.04B | 0.31B | 0.30B | 0.26B | 0.29B | 0.26B | 0.25B | 0.25B | 0.25B | 0.23B | 0.23B | 0.25B | -0.06B | 0.22B | 0.20B | 0.19B | -0.02B | 0.00B | 0.13B | 0.10B | 0.00B | 0.16B | 0.14B | 0.00B | 0.21B | 0.00B | 0.00B | 0.29B | -0.09B | 0.23B | 0.17B | 0.13B | 0.04B | 0.11B | 0.07B | 0.05B | 0.05B | 0.05B | 0.04B | 0.04B | 0.27B | 0.07B | 0.09B | 0.10B | 0.25B | 0.08B | 0.10B | 0.08B | 0.14B | 0.12B | 0.13B | 0.09B | 0.13B |
|
Receivables - Other
|
0.00B | 0.00B | 0.00B | 0.00B | | -0.02B | -0.03B | 0.00B | 0.18B | 0.00B | 0.00B | 0.21B | 0.00B | 0.23B | 0.00B | 0.00B | 0.27B | 0.28B | 0.27B | 0.00B | 0.28B | 0.27B | 0.26B | -0.00B | 0.31B | -0.04B | 0.33B | 0.02B | 0.25B | 0.20B | 0.00B | 0.00B | 0.04B | 0.21B | 0.22B | 0.06B | 0.24B | 0.23B | 0.22B | -0.00B | 0.07B | 0.09B | -0.63B | -0.11B | 0.48B | 0.49B | 0.51B | 0.49B | 0.51B | 0.55B | 0.61B | 0.00B | 0.72B | 0.78B | 0.76B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.89B | 0.00B |
|
Receivables
|
0.07B | 0.17B | 0.20B | 0.26B | 0.31B | -0.08B | -0.06B | 0.26B | 0.18B | 0.01B | -0.04B | 0.14B | 0.04B | 0.54B | 0.27B | -0.04B | 0.59B | 0.57B | 0.54B | 0.29B | 0.54B | 0.52B | 0.51B | 0.25B | 0.54B | 0.19B | 0.58B | -0.04B | 0.47B | 0.40B | 0.19B | -0.02B | 0.04B | 0.35B | 0.33B | 0.06B | 0.40B | 0.37B | 0.22B | 0.21B | 0.07B | 0.09B | -0.34B | -0.19B | 0.71B | 0.67B | 0.64B | 0.53B | 0.62B | 0.62B | 0.66B | 0.05B | 0.77B | 0.83B | 0.80B | 0.27B | 0.07B | 0.09B | 0.10B | 0.25B | 0.08B | 0.10B | 0.08B | 0.15B | 0.13B | 0.13B | 0.99B | 0.13B |
|
Inventory
|
0.00B | 0.00B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | -0.00B | 0.00B | 0.01B | 0.02B | 0.00B | 0.02B | 0.02B | -0.00B | 0.02B | 0.02B | 0.02B | -0.00B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.03B | 0.03B | 0.01B | 0.02B | 0.02B | 0.01B | 0.02B | 0.02B | 0.01B | 0.03B | 0.01B | 0.01B | 0.03B | 0.03B | 0.03B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.03B | 0.02B | 0.02B | 0.02B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.02B | 0.04B |
|
Current Deferred Tax Assets
|
0.05B | 0.04B | 0.04B | 0.04B | 0.00B | 0.00B | 0.05B | 0.00B | 0.04B | 0.04B | | 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 | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.01B | 0.01B | 0.01B | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets
|
0.02B | 0.04B | 0.04B | 0.01B | 0.02B | 0.02B | -0.00B | 0.02B | 0.01B | 0.00B | 0.02B | -0.01B | -0.01B | 0.03B | 0.03B | -0.00B | 0.04B | 0.04B | 0.04B | 0.05B | 0.05B | 0.04B | 0.04B | 0.07B | 0.04B | 0.04B | 0.04B | 0.04B | 0.05B | 0.05B | 0.07B | 0.07B | 0.01B | 0.04B | 0.04B | 0.02B | 0.05B | 0.05B | 0.03B | 0.05B | 0.03B | 0.01B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.04B | 0.04B | 0.11B | 0.03B | 0.03B | 0.04B | 0.12B | 0.13B | 0.13B | 0.13B | 0.11B | 0.11B | 0.11B | 0.12B | 0.10B | 0.11B | 0.10B | 0.05B | 0.08B |
|
Current Assets
|
0.90B | 0.87B | 0.93B | 0.11B | 0.72B | 0.84B | 1.11B | 0.90B | 1.14B | 0.44B | 1.40B | 1.56B | 1.69B | 1.84B | 2.08B | 2.15B | 1.91B | 2.16B | 2.36B | 3.15B | 2.26B | 2.18B | 1.87B | 3.50B | 1.97B | 1.96B | 2.06B | 2.19B | 1.87B | 1.25B | 2.22B | 2.28B | 0.42B | 1.22B | 1.34B | 0.45B | 1.41B | 1.37B | 1.25B | 1.49B | 0.69B | 0.72B | 1.50B | 1.38B | 1.33B | 1.41B | 1.66B | 1.57B | 1.46B | 1.42B | 1.35B | 1.87B | 1.53B | 1.45B | 1.55B | 2.07B | 1.58B | 1.68B | 1.67B | 1.54B | 1.39B | 1.39B | 1.36B | 1.43B | 1.37B | 1.39B | 2.01B | 1.27B |
|
Construction in Progress
|
| | | | | | | | | | | 0.21B | | | | 0.34B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Land & Improvements
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.01B | | | | -0.01B | | | | -4.97B | | | | -4.81B | | | | |
|
Property, Plant & Equipment (Net)
|
2.39B | 2.73B | 2.80B | 2.79B | 2.77B | 2.74B | 2.69B | 2.67B | 2.61B | 2.55B | 2.66B | 2.48B | 2.45B | 2.41B | 2.38B | 2.34B | 2.31B | 2.28B | 2.24B | 3.31B | 2.20B | 2.22B | 2.26B | 4.70B | 2.31B | 2.33B | 2.36B | 2.40B | 2.45B | 2.51B | 5.71B | 5.66B | 2.37B | 2.68B | 2.78B | 2.27B | 2.90B | 3.00B | 3.01B | 2.97B | 2.14B | 2.12B | 2.88B | 2.87B | 2.85B | 2.82B | 2.78B | 2.75B | 2.71B | 2.66B | 2.59B | 5.91B | 2.56B | 2.48B | 2.42B | 5.87B | 5.82B | 5.77B | 5.69B | 5.53B | 5.42B | 5.35B | 5.34B | 5.27B | 5.26B | 5.23B | 1.97B | 5.16B |
|
Long-Term Investments
|
| | | 2.70B | | | 0.00B | 2.73B | 0.00B | 2.83B | 0.06B | 0.00B | 0.11B | 0.11B | 0.13B | 0.00B | 0.78B | 0.87B | 0.90B | 0.01B | 1.22B | 1.22B | 1.60B | 0.01B | 1.60B | 1.63B | 1.63B | 0.01B | 0.00B | 0.00B | 0.00B | 0.01B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | | | | | | | 0.57B | | | | | | | | | | | | | | | | | | | | | | | | |
|
Goodwill
|
0.08B | 0.08B | 0.08B | 0.08B | 0.08B | 0.08B | 0.08B | 0.08B | 0.08B | 0.08B | 0.08B | 0.08B | 0.08B | 0.08B | 0.08B | 0.08B | 0.08B | 0.08B | 0.08B | 0.08B | 0.08B | 0.08B | 0.08B | 0.08B | 0.08B | 0.08B | 0.08B | 0.08B | 0.08B | 0.08B | 0.08B | 0.08B | 0.08B | 0.08B | 0.08B | 0.08B | 0.08B | 0.08B | 0.08B | 0.08B | 0.08B | 0.08B | 0.08B | 0.10B | 0.08B | 0.08B | 0.08B | 0.08B | 0.08B | 0.08B | 0.08B | 0.08B | 0.08B | 0.08B | 0.08B | 0.08B | 0.08B | 0.08B | 0.08B | 0.08B | 0.08B | 0.08B | 0.08B | 0.08B | 0.08B | 0.03B | 0.03B | 0.02B |
|
Intangibles
|
0.43B | 0.42B | 0.42B | 0.71B | 0.44B | 0.44B | 0.43B | 0.66B | 0.42B | 0.42B | 0.95B | 0.41B | 0.41B | 0.40B | 0.40B | 0.39B | 0.41B | 0.41B | 0.40B | 0.95B | 0.39B | 0.39B | 0.38B | 0.89B | 0.37B | 0.37B | 0.36B | 0.36B | 0.35B | 0.35B | 0.82B | 0.81B | 0.13B | 0.34B | 0.34B | 0.13B | 0.33B | 0.33B | 0.33B | 0.32B | 0.12B | 0.12B | 0.31B | 0.31B | 0.31B | 0.31B | 0.31B | 0.30B | 0.30B | 0.30B | 0.29B | -0.00B | 0.29B | 0.28B | 0.28B | -0.00B | 0.66B | 0.66B | 0.65B | -0.50B | 0.58B | 0.57B | 0.57B | 0.29B | 0.56B | 0.55B | 0.19B | 0.27B |
|
Goodwill & Intangibles
|
0.51B | 0.51B | 0.50B | 0.80B | 0.52B | 0.52B | 0.51B | 0.74B | 0.51B | 0.50B | 1.04B | 0.49B | 0.49B | 0.48B | 0.48B | 0.47B | 0.49B | 0.49B | 0.48B | 1.03B | 0.47B | 0.47B | 0.46B | 0.97B | 0.45B | 0.45B | 0.44B | 0.44B | 0.44B | 0.43B | 0.90B | 0.89B | 0.21B | 0.42B | 0.42B | 0.21B | 0.41B | 0.41B | 0.41B | 0.40B | 0.20B | 0.20B | 0.40B | 0.41B | 0.39B | 0.39B | 0.39B | 0.39B | 0.38B | 0.38B | 0.38B | 0.08B | 0.37B | 0.37B | 0.36B | 0.08B | 0.74B | 0.74B | 0.73B | -0.42B | 0.66B | 0.65B | 0.65B | 0.37B | 0.64B | 0.58B | 0.22B | 0.29B |
|
Long-Term Deferred Tax
|
| | | 0.07B | | | | 0.00B | | 0.25B | | 0.00B | | | | 0.07B | | | | 0.00B | | | | 0.00B | | | | 0.00B | | | | 0.00B | | | | 0.00B | | | | 0.01B | | | | 0.00B | | | | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.00B | 0.00B | 0.00B | 0.01B | 0.00B | 0.00B | | 3.94B | | | | 3.87B | | | | |
|
Other Non-Current Assets
|
| | 0.25B | 0.04B | 0.13B | 0.19B | 0.16B | 0.05B | 0.15B | 0.36B | 0.36B | 0.04B | 0.04B | 0.03B | 0.03B | 0.04B | 0.10B | 0.10B | 0.10B | 0.77B | 0.09B | 0.09B | 0.08B | 1.45B | 0.01B | 0.02B | 0.02B | 0.02B | 0.01B | 0.01B | 0.20B | 0.04B | 0.05B | 0.04B | 0.08B | 0.01B | 0.08B | 0.01B | 0.05B | 0.00B | 0.05B | 0.03B | 0.07B | 0.00B | 0.05B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.02B | 0.00B | 0.00B | 0.05B | 0.12B | 0.12B | 0.12B | 0.12B | 0.13B | 0.12B | 0.12B | 0.13B | 0.13B | 0.13B | 0.12B | 0.13B | 0.13B |
|
Non-Current Assets
|
-0.90B | -0.87B | -0.93B | 4.75B | -0.72B | -0.84B | -1.11B | 3.98B | -1.14B | -0.44B | -1.40B | 4.28B | -1.69B | -1.84B | -2.08B | 4.30B | 4.29B | 4.31B | 4.29B | 4.84B | 4.52B | 4.53B | 4.96B | 6.10B | 4.96B | 5.02B | 5.01B | 7.05B | 4.02B | 3.98B | 7.11B | 6.87B | 2.58B | 3.52B | 3.58B | 6.86B | 3.67B | 3.73B | 1.59B | 6.73B | 2.32B | 2.29B | 5.15B | 8.10B | 5.05B | 4.71B | 4.66B | 7.45B | 4.57B | 4.49B | 4.39B | 7.01B | 4.47B | 4.55B | 4.64B | 7.23B | 4.83B | 4.71B | 4.64B | 6.79B | 4.39B | 4.42B | 4.49B | 6.56B | 4.48B | 4.42B | 4.20B | 6.33B |
|
Assets
|
| | | 4.86B | | | | 4.88B | | | | 6.27B | | | | 7.95B | 6.20B | 6.47B | 6.65B | 8.70B | 6.78B | 6.71B | 6.84B | 10.26B | 6.92B | 6.98B | 7.06B | 10.26B | 5.89B | 5.23B | 9.33B | 9.34B | 3.00B | 4.75B | 4.92B | 9.15B | 5.08B | 5.10B | 2.84B | 9.12B | 3.01B | 3.01B | 6.66B | 9.49B | 6.38B | 6.12B | 6.33B | 9.02B | 6.03B | 5.92B | 5.74B | 8.88B | 6.00B | 6.00B | 6.19B | 9.30B | 6.41B | 6.39B | 6.31B | 8.34B | 5.78B | 5.81B | 5.85B | 7.99B | 5.85B | 5.81B | 6.21B | 7.60B |
|
Accounts Payables
|
0.00B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.00B | 0.01B | -0.00B | 0.01B | -0.00B | 0.01B | 0.01B | 0.01B | 0.01B | 0.00B | 0.01B | 0.01B | 0.01B | -0.00B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.02B | 0.02B | 0.00B | 0.01B | 0.01B | 0.00B | 0.01B | 0.01B | 0.02B | 0.02B | 0.01B | 0.00B | 0.02B | 0.02B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.00B | 0.01B | 0.00B | 0.00B | 0.00B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.02B | 0.01B | 0.02B | 0.01B | 0.01B | 0.01B | |
|
Notes Payables
|
| | | 0.12B | | | | 0.12B | | 0.12B | 0.12B | 0.04B | | | | 0.07B | | | | 0.08B | | | | 0.08B | | | | 0.08B | | | | 0.26B | | | | 0.42B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Payables
|
0.00B | 0.01B | 0.01B | 0.12B | 0.01B | 0.01B | 0.00B | 0.12B | -0.00B | 0.13B | 0.11B | 0.05B | 0.01B | 0.01B | 0.01B | 0.07B | 0.01B | 0.01B | 0.01B | 0.08B | 0.01B | 0.01B | 0.01B | 0.10B | 0.01B | 0.01B | 0.01B | 0.09B | 0.01B | 0.01B | 0.02B | 0.28B | 0.00B | 0.01B | 0.01B | 0.43B | 0.01B | 0.01B | 0.02B | 0.02B | 0.01B | 0.00B | 0.02B | 0.02B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.00B | 0.01B | 0.00B | 0.00B | 0.00B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.02B | 0.01B | 0.02B | 0.01B | 0.01B | 0.01B | |
|
Accumulated Expenses
|
0.40B | 0.59B | 0.56B | 0.00B | 0.42B | -0.01B | 0.09B | 0.46B | 0.50B | 0.00B | 0.63B | 0.53B | 0.56B | 0.56B | 0.65B | 0.16B | 0.68B | 0.73B | 0.76B | 0.07B | 0.94B | 0.73B | 0.74B | 1.01B | 0.81B | 0.64B | 0.61B | 0.63B | 0.82B | 0.63B | 1.30B | 1.37B | 0.18B | 1.06B | 1.16B | 0.15B | 1.19B | 1.28B | 0.10B | 1.38B | 0.08B | 0.07B | 1.22B | 1.13B | 0.91B | 0.77B | 0.70B | 0.73B | 0.69B | 0.67B | 0.66B | 0.94B | 0.53B | 0.49B | 0.50B | 0.81B | 0.87B | 0.98B | 0.93B | 1.01B | 0.93B | 0.97B | 1.00B | 1.05B | 1.01B | 1.03B | 0.78B | 1.08B |
|
Other Accumulated Expenses
|
| | | 0.18B | | | | 0.18B | | 0.18B | | 0.10B | | | | | 20.00 | | | 0.00B | 0.00B | 0.00B | | | | | | 0.14B | 0.00B | | | 0.13B | | | | 0.10B | | | | 0.07B | | | | 0.08B | 0.04B | 0.02B | 0.04B | 0.03B | 0.03B | 0.04B | 0.03B | 0.00B | 0.08B | 0.09B | 0.07B | 0.00B | 0.00B | 0.00B | 0.00B | 0.33B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.06B | 0.00B |
|
Short term Debt
|
| | | 0.04B | 0.09B | 0.13B | 0.19B | 0.20B | 0.00B | | | 1.04B | 0.00B | 1.05B | 0.06B | 0.13B | 0.19B | 0.26B | 0.26B | 0.26B | 0.26B | 0.26B | 0.26B | 0.26B | 0.26B | 1.03B | 0.01B | 0.02B | 0.03B | 0.04B | 0.12B | 0.05B | 0.04B | 0.04B | 0.04B | 0.05B | 0.04B | 0.04B | 0.04B | 0.04B | 0.35B | 0.35B | 0.58B | 0.00B | | | 0.25B | | | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.32B | | 0.10B | | | | | 0.03B | 0.02B | 0.02B | 0.05B | 0.46B | |
|
Current Leases
|
| | | | | | | | | | | | | | | | | | 0.03B | 0.03B | 0.00B | 0.00B | 0.00B | 0.02B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.03B | 0.03B | 0.00B | 0.00B | 0.00B | 0.03B | 0.00B | 0.00B | 0.00B | 0.03B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.01B | 0.02B | 0.02B | 0.01B | 0.05B | 0.01B | 0.00B | 0.00B | 0.03B | 0.04B | 0.04B | 0.03B | 0.04B | 0.03B | 0.03B | 0.04B | 0.03B | 0.03B | 0.03B | 0.00B | 0.03B |
|
Current Taxes
|
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 | 0.00B | 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 | 0.00B | 0.00B | 0.00B | 0.01B | 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 | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.01B | 0.00B | 0.00B | 0.00B | 0.01B | 0.01B | 0.01B | 0.01B | 0.03B | 0.03B | 0.03B | 0.03B | 0.04B | 0.03B | 0.04B | 0.01B | 0.03B |
|
Current Deferred Revenue
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.46B | | | | 0.64B | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities
|
0.41B | 0.61B | 0.57B | 0.19B | 0.53B | 0.55B | 1.78B | 0.68B | 1.85B | 0.19B | 0.64B | 0.60B | 0.60B | 0.60B | 0.75B | 0.87B | 0.91B | 1.03B | 1.06B | 1.24B | 1.24B | 1.04B | 1.05B | 1.32B | 1.12B | 0.70B | 0.68B | 0.74B | 0.94B | 0.75B | 1.47B | 1.48B | 0.21B | 1.20B | 1.31B | 0.17B | 1.32B | 1.39B | 1.46B | 1.52B | 0.45B | 0.43B | 1.91B | 1.24B | 0.98B | 0.82B | 0.76B | 0.78B | 0.75B | 0.74B | 0.71B | 1.02B | 0.62B | 0.58B | 0.58B | 1.20B | 0.94B | 1.16B | 1.01B | 1.10B | 1.02B | 1.07B | 1.14B | 1.19B | 1.13B | 1.20B | 1.32B | 1.18B |
|
Capital Leases
|
| | | | | | | | | | | | | | | | | | 0.26B | 0.25B | 0.00B | 0.00B | 0.00B | 0.28B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.27B | 0.26B | 0.00B | 0.00B | 0.00B | 0.27B | 0.00B | 0.00B | 0.25B | 0.25B | 0.25B | 0.26B | 0.26B | 0.26B | 0.26B | 0.26B | 0.27B | 0.27B | 0.38B | 0.37B | 0.35B | 0.35B | 0.33B | 0.31B | 0.23B | 0.20B | 0.20B | 0.19B | 0.19B | 0.19B | 0.18B | 0.17B | 0.18B | 0.17B | 0.16B | 0.16B | 0.15B | 0.15B |
|
Non-Current Debt
|
1.68B | 1.68B | 1.68B | 1.64B | 1.59B | 1.70B | 1.64B | 1.52B | 1.45B | 0.71B | 2.32B | 1.61B | 1.61B | 1.61B | 1.54B | 1.48B | 1.61B | 1.55B | 1.48B | 2.16B | 1.35B | 1.29B | 1.22B | 3.47B | 1.10B | 1.50B | 1.49B | 1.40B | 1.47B | 1.39B | 3.67B | 3.67B | 1.99B | 1.38B | 1.37B | 2.00B | 1.35B | 1.34B | 2.01B | 2.40B | 1.43B | 1.43B | 2.37B | 2.96B | 3.21B | 3.31B | 4.06B | 4.06B | 4.07B | 4.07B | 4.07B | 6.56B | 4.64B | 4.89B | 5.29B | 8.09B | 7.86B | 7.77B | 7.77B | 7.47B | 7.32B | 7.22B | 7.13B | 7.14B | 7.14B | 7.11B | 4.83B | 6.75B |
|
Non-Current Deffered Revenue
|
| | | | | | | | | | | 0.00B | | | | 0.01B | | | | 0.01B | | | | 0.01B | | | | 0.01B | | | | 0.02B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Minority Interest
|
| | | | | | | | | | 0.24B | 0.23B | 0.29B | 0.28B | 0.00B | 0.35B | 0.00B | 0.49B | 0.53B | 0.68B | 0.66B | 0.71B | 0.78B | 0.76B | 0.72B | 0.69B | 0.65B | 0.59B | 0.56B | 0.53B | 0.51B | 0.48B | -0.01B | 0.46B | 0.46B | -0.01B | 0.45B | -0.01B | -0.01B | 0.68B | -0.01B | -0.01B | 0.68B | 0.70B | 0.67B | 0.61B | 0.78B | 0.74B | 0.68B | 0.65B | 0.61B | 0.58B | 0.66B | 0.61B | 0.57B | 0.54B | 0.51B | 0.48B | 0.46B | 0.45B | 0.43B | 0.41B | 0.40B | 0.39B | 0.38B | 0.35B | 0.36B | 0.34B |
|
Liabilities from Discontinued Operations
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00B | 0.00B | 0.00B | 0.00B | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability
|
0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.07B | -0.00B | 0.02B | 0.02B | 0.02B | -0.00B | 0.02B | 0.02B | 0.02B | 0.06B | 0.02B | 0.02B | 0.02B | -0.00B | 0.02B | 0.02B | 0.02B | 0.02B | 0.01B | 0.01B | 0.05B | 0.06B | 0.00B | 0.01B | 0.01B | 0.00B | 0.01B | 0.01B | 0.01B | 0.01B | 0.00B | 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 | 0.04B | 0.04B | 0.04B | -3.02B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.00B | 0.03B |
|
Operating Leases
|
4.70B | 4.93B | 5.05B | 2.81B | 4.81B | 4.91B | 5.13B | 0.00B | 5.03B | 3.63B | 6.20B | 6.27B | 5.43B | 5.52B | 5.73B | 7.95B | | | | | | | | | | | | | | | | | | | | | | | | | 0.01B | 0.01B | 0.04B | 0.04B | 0.03B | 0.03B | 0.03B | 0.03B | 0.02B | 0.02B | 0.02B | 0.00B | 0.03B | 0.03B | 0.03B | 0.00B | 0.06B | 0.06B | 0.06B | 1.82B | 0.05B | 0.05B | 0.08B | 0.08B | 0.08B | 0.08B | 0.02B | 0.08B |
|
Other Non-Current Liabilities
|
| | | 0.02B | | | | 0.01B | | | | 0.03B | | | | 0.01B | | | | 0.03B | | | | 0.09B | | | | 0.08B | | | | 0.05B | | | | 0.05B | | | | 0.03B | | | | 0.02B | | | | 0.03B | | | | 0.03B | | | | 0.03B | | | | 0.32B | | | | 0.32B | | 0.01B | 0.00B | |
|
Total Non-Current Liabilities
|
| | | 2.33B | | | | 2.35B | | | | 3.05B | | | | 4.20B | | | | 3.75B | | | | 5.13B | | | | 5.25B | | | | 5.47B | | | | 2.13B | | | | 3.91B | | | | 4.24B | | | | 4.85B | | | | 5.20B | | | | 9.58B | | | | 8.85B | | | | 8.61B | | 8.88B | 6.41B | |
|
Total Liabilities
|
-2.38B | -2.42B | -2.59B | 2.35B | -2.50B | -2.48B | -1.66B | 2.36B | -1.69B | -2.61B | -2.97B | 3.08B | -3.37B | -2.25B | -2.37B | 4.21B | 3.60B | 3.65B | 3.61B | 3.78B | 3.66B | 3.39B | 3.35B | 5.22B | 3.30B | 3.28B | 3.27B | 5.33B | 2.48B | 2.22B | 5.51B | 5.52B | 2.17B | 2.62B | 2.70B | 2.18B | 2.70B | 2.75B | 2.13B | 3.94B | 1.90B | 1.88B | 4.34B | 4.26B | 4.23B | 4.17B | 4.86B | 4.88B | 4.86B | 4.84B | 4.81B | 5.23B | 5.30B | 5.51B | 5.91B | 9.62B | 6.41B | 6.41B | 6.34B | 9.18B | 8.93B | 8.86B | 8.89B | 8.93B | 8.85B | 8.89B | 6.41B | 8.50B |
|
Total Debt
|
1.68B | 1.68B | 1.68B | 1.68B | 1.68B | 1.83B | 1.83B | 1.72B | 1.45B | 0.71B | 2.32B | 2.65B | 1.61B | 2.66B | 1.61B | 1.61B | 1.80B | 1.80B | 1.74B | 2.42B | 1.61B | 1.55B | 1.48B | 3.73B | 1.35B | 2.53B | 1.50B | 1.43B | 1.50B | 1.43B | 3.79B | 3.72B | 2.04B | 1.43B | 1.41B | 2.05B | 1.39B | 1.38B | 2.05B | 2.45B | 1.78B | 1.78B | 2.95B | 2.96B | 3.21B | 3.31B | 4.31B | 4.06B | 4.07B | 4.07B | 4.07B | 6.56B | 4.64B | 4.89B | 5.29B | 8.41B | 7.86B | 7.87B | 7.77B | 7.47B | 7.32B | 7.22B | 7.17B | 7.16B | 7.16B | 7.16B | 5.29B | 6.75B |
|
Common Equity
|
2.38B | 2.42B | 2.59B | 2.51B | 2.50B | 2.48B | 1.66B | 2.52B | 1.69B | 2.61B | 2.97B | 3.19B | 3.37B | 2.25B | 2.37B | 3.74B | 2.60B | 2.82B | 3.03B | 4.92B | 3.13B | 3.31B | 3.49B | 5.04B | 3.62B | 3.71B | 3.80B | 4.93B | 3.41B | 3.01B | 3.82B | 3.82B | 0.82B | 2.12B | 2.22B | 3.59B | 2.38B | 2.35B | 0.72B | 2.97B | 1.11B | 1.12B | 2.32B | 3.14B | 2.14B | 1.95B | 1.46B | 1.84B | 1.17B | 1.07B | 0.93B | 0.82B | 0.70B | 0.48B | 0.27B | -0.31B | 0.00B | | | -1.29B | | | | -1.33B | | | | |
|
Shareholder's Equity
|
| | | 2.51B | | | | 2.52B | | | | 3.19B | 2.15B | | | 3.74B | | | | 4.92B | | | | 5.04B | | | | 4.93B | | | | 3.82B | | | | 3.59B | | | | 2.97B | | | | 3.14B | | | | 1.84B | | | | 0.82B | | | | -0.31B | -0.60B | -0.02B | -0.04B | -1.29B | -0.85B | -0.85B | -0.89B | -0.94B | -0.95B | -1.07B | -0.21B | -0.90B |
|
Liabilities and Shareholders Equity
|
| | | 4.86B | | | | 4.88B | | | | 6.27B | | | | 7.95B | 6.20B | 6.47B | 6.65B | 8.70B | 6.78B | 6.71B | 6.84B | 10.26B | 6.92B | 6.98B | 7.06B | 10.26B | 5.89B | 5.23B | 9.33B | 9.34B | 3.00B | 4.75B | 4.92B | 9.15B | 5.08B | 5.10B | 2.84B | 9.12B | 3.01B | 3.01B | 6.66B | 9.49B | 6.38B | 6.12B | 6.33B | 9.02B | 6.03B | 5.92B | 5.74B | 8.88B | 6.00B | 6.00B | 6.19B | 9.30B | 6.41B | 6.39B | 6.31B | 8.34B | 5.78B | 5.81B | 5.85B | 7.99B | 5.85B | 5.81B | 6.21B | 7.60B |
|
Treasury Shares
|
| | | | | | | | | | | 0.00B | | | | | | | | | | | | | | | | 0.03B | | | | 0.05B | | | | | | | | | | | | 0.01B | | | | 0.01B | | | | 0.02B | | | | 0.02B | | | | 0.02B | | | | 0.02B | | | | |
|
Retained Earnings
|
-0.29B | -0.44B | -0.48B | -0.57B | -0.58B | -0.61B | -0.59B | -0.58B | -0.57B | -0.50B | -0.39B | -0.25B | -0.11B | -0.02B | 0.10B | -0.00B | 0.34B | 0.56B | 0.77B | 0.77B | 1.28B | 1.47B | 1.65B | 1.23B | 1.78B | 1.86B | 1.95B | 1.27B | 1.56B | 1.16B | 0.55B | 0.57B | -0.68B | 0.27B | 0.36B | -0.72B | 0.53B | 0.50B | 0.31B | -0.72B | -0.78B | -0.78B | 0.49B | -0.64B | 0.26B | 0.06B | -0.42B | -1.99B | -0.70B | -0.81B | -0.95B | -2.80B | -1.16B | -1.37B | -1.58B | -3.73B | -1.86B | -1.89B | -1.91B | -4.06B | -4.04B | -4.02B | -3.99B | -4.01B | -3.98B | -3.96B | -2.13B | -3.83B |