|
Cash & Equivalents
|
0.30B | 0.14B | 0.16B | 0.13B | 0.13B | 0.10B | 0.15B | 0.14B | 0.68B | 0.13B | 0.27B | 0.22B | 0.66B | 0.44B | 0.36B | 0.18B | 0.24B | 0.26B | 0.30B | 0.13B | 0.24B | 0.32B | 0.46B | 0.26B | 0.28B | 0.22B | 0.26B | 0.26B | | | 0.30B | 0.26B | | | 0.25B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Short-term Investments
|
| | | | | | | 1.60B | | | | -0.01B | 2.44B | | 0.01B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash & Current Investments
|
0.30B | 0.14B | 0.16B | 0.13B | 0.13B | 0.10B | 0.15B | 1.74B | 0.68B | 0.13B | 0.27B | 0.21B | 3.10B | 0.44B | 0.37B | 0.18B | 0.24B | 0.26B | 0.30B | 0.13B | 0.24B | 0.32B | 0.46B | 0.26B | 0.28B | 0.22B | 0.26B | 0.26B | | | 0.30B | 0.26B | | | 0.25B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Receivables - Net
|
| | | | | | | 0.12B | | | | 0.17B | 0.16B | | | | | | | | | | | 0.00B | | | 0.02B | 0.03B | 0.00B | | | | 0.00B | 0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Receivables - Other
|
| | | 0.01B | 0.05B | 0.05B | 0.05B | 0.00B | 0.06B | 0.08B | 0.13B | 0.13B | 0.16B | 0.23B | 0.02B | 0.15B | 0.18B | 0.24B | 0.25B | 0.27B | 0.30B | 0.38B | 0.36B | 0.05B | 0.24B | 0.31B | 0.28B | 0.27B | 0.21B | 0.25B | 0.23B | 0.20B | 0.17B | 0.18B | 0.16B | 0.20B | 0.20B | 0.19B | 0.15B | 0.20B | 0.24B | 0.25B | 0.20B | 0.19B | 0.18B | 0.17B | 0.18B | 0.18B | 0.21B | 0.18B | 0.17B | 0.18B | 0.20B | 0.19B | 0.16B | 0.15B | 0.15B | 0.15B | 0.17B | 0.18B | 0.22B | 0.20B | 0.17B | 0.19B |
|
Receivables
|
| | | | | | | 0.12B | | | | 0.30B | 0.31B | | | | | | | | | | | 0.06B | | | 0.30B | 0.30B | 0.21B | 0.25B | 0.23B | 0.20B | 0.17B | 0.18B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets
|
| | | | | | | 0.03B | 0.02B | 0.02B | 0.01B | 0.05B | 0.04B | 0.02B | 0.02B | 0.02B | | | 0.04B | 0.03B | 0.02B | 0.07B | 0.06B | 0.07B | 0.06B | 0.06B | 0.05B | 0.06B | | | 0.03B | 0.02B | | | 0.02B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Property, Plant & Equipment (Net)
|
| | | 0.01B | 0.01B | 0.00B | 0.03B | 0.01B | 0.02B | 0.02B | 0.02B | 0.03B | 0.06B | 0.06B | 0.06B | 0.05B | 0.05B | 0.05B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.06B | 0.07B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.04B | 0.04B | 0.03B | 0.03B | 0.03B | 0.03B | 0.07B | 0.06B | 0.04B | 0.04B | 0.04B | 0.03B | 0.02B | 0.02B | 0.01B | 0.02B | 0.02B | 0.01B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B |
|
Long-Term Investments
|
| | | 0.01B | 0.01B | 0.01B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.03B | 0.01B | 0.01B | 0.01B | 0.01B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01B | 0.02B | 0.02B | 0.03B | 0.04B | 0.04B | 0.04B | 0.04B | 0.03B | 0.04B | 0.04B | 0.04B | 0.03B | 0.03B | | | | | |
|
Goodwill
|
| | | 0.01B | 0.01B | 0.01B | 0.06B | 0.07B | 0.08B | 0.08B | 0.07B | 0.42B | 0.20B | 0.39B | 0.22B | 0.42B | 0.42B | 0.42B | 0.42B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Intangibles
|
| | | 0.19B | 0.18B | 0.18B | 0.30B | 0.34B | 0.28B | 0.43B | 0.42B | 0.68B | 1.05B | 1.69B | 1.74B | 2.44B | 2.04B | 2.00B | 1.96B | 1.91B | 1.82B | 1.34B | 1.15B | 1.14B | 1.08B | 1.05B | 1.04B | 1.04B | 1.01B | 0.98B | 0.94B | 1.01B | 1.07B | 1.04B | 1.00B | 1.46B | 1.40B | 1.31B | 1.46B | 1.49B | 1.05B | 1.04B | 1.07B | 1.29B | 1.40B | 2.07B | 2.18B | 2.25B | 2.32B | 2.49B | 2.71B | 2.67B | 2.58B | 2.68B | 2.86B | 2.27B | 2.37B | 2.33B | 2.22B | 2.47B | 2.55B | 2.63B | 2.76B | 2.83B |
|
Goodwill & Intangibles
|
| | | 0.21B | 0.20B | 0.19B | 0.36B | 0.41B | 0.36B | 0.51B | 0.49B | 1.10B | 1.26B | 2.08B | 1.96B | 2.86B | 2.46B | 2.42B | 2.38B | 1.91B | 1.82B | 1.34B | 1.15B | 1.14B | 1.08B | 1.05B | 1.04B | 1.04B | 1.01B | 0.98B | 0.94B | 1.01B | 1.07B | 1.04B | 1.00B | 1.46B | 1.40B | 1.31B | 1.46B | 1.49B | 1.05B | 1.04B | 1.07B | 1.29B | 1.40B | 2.07B | 2.18B | 2.25B | 2.32B | 2.49B | 2.71B | 2.67B | 2.58B | 2.68B | 2.86B | 2.27B | 2.37B | 2.33B | 2.22B | 2.47B | 2.55B | 2.63B | 2.76B | 2.83B |
|
Long-Term Deferred Tax
|
| | | 0.14B | 0.14B | 0.14B | 0.14B | 0.11B | 0.11B | 0.11B | 0.11B | 0.10B | 0.10B | 0.10B | 0.09B | 0.12B | 0.12B | 0.10B | 0.08B | 0.08B | 0.07B | 0.10B | 0.06B | | | | | 0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non-Current Assets
|
| | | 0.16B | 0.13B | 0.11B | 0.19B | 0.17B | 0.17B | 0.17B | 0.13B | 0.19B | 0.24B | 0.23B | 0.48B | 0.31B | 0.23B | 0.22B | 0.24B | 0.49B | 0.50B | 0.62B | 0.61B | 0.59B | 0.52B | 0.45B | 0.44B | 0.44B | 0.43B | 0.40B | 0.45B | 0.51B | 0.46B | 0.42B | 0.40B | 0.38B | 0.47B | 0.52B | 0.51B | 0.56B | 0.48B | 0.70B | 0.66B | 0.57B | 0.48B | 0.61B | 0.54B | 0.51B | 0.45B | 0.34B | 0.37B | 0.36B | 0.36B | 0.33B | 0.37B | 0.11B | 0.50B | 0.08B | 0.10B | 0.11B | 0.11B | 0.13B | 0.12B | 0.27B |
|
Assets
|
| | | 2.92B | 2.57B | 2.29B | 4.89B | 4.73B | 4.49B | 5.37B | 4.16B | 5.69B | 7.44B | 7.26B | 5.40B | 7.93B | 8.19B | 8.36B | 8.36B | 8.24B | 8.35B | 7.97B | 7.98B | 7.38B | 7.41B | 7.49B | 7.59B | 7.66B | 7.86B | 7.93B | 8.10B | 8.40B | 8.46B | 8.42B | 8.46B | 9.39B | 9.54B | 9.63B | 9.96B | 10.41B | 9.99B | 10.31B | 10.42B | 10.65B | 10.77B | 11.77B | 12.04B | 12.15B | 12.30B | 12.11B | 12.36B | 12.40B | 12.63B | 13.22B | 13.01B | 12.51B | 13.09B | 13.08B | 13.23B | 16.44B | 16.26B | 16.53B | 16.11B | 16.17B |
|
Accounts Payables
|
| | | 0.00B | 0.00B | 0.00B | 0.00B | | | | | | | | | | | | | | | | | 0.02B | | | | 0.08B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Notes Payables
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.45B | | 0.77B | 1.07B | 1.09B | 0.96B | 0.78B | 0.82B | 0.70B | 0.95B | 1.51B | 1.03B | 0.71B | 1.11B | 1.19B | 1.36B | 1.05B | 1.58B | 2.20B | 2.06B | 1.22B |
|
Payables
|
| | | 0.00B | 0.00B | 0.00B | 0.00B | | | | | | | | | | | | | | | | | 0.02B | | | | 0.08B | | | | | | | | | | | | | | | | 0.45B | | 0.77B | 1.07B | 1.09B | 0.96B | 0.78B | 0.82B | 0.70B | 0.95B | 1.51B | 1.03B | 0.71B | 1.11B | 1.19B | 1.36B | 1.05B | 1.58B | 2.20B | 2.06B | 1.22B |
|
Accumulated Expenses
|
| | | 0.00B | | | | 0.05B | 0.04B | 0.04B | 0.04B | 0.07B | 0.17B | 0.10B | 0.10B | 0.11B | | | | 0.14B | 0.14B | 0.15B | 0.39B | 0.11B | 0.18B | 0.19B | 0.10B | 0.08B | | | 0.08B | 0.08B | | | 0.06B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Accumulated Expenses
|
| | | | | | | | | | | 0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Short term Debt
|
| | | | | | | 0.00B | | 0.01B | 0.01B | 0.05B | 0.05B | | | 0.08B | | | | 0.06B | 0.11B | | | | 0.01B | 0.01B | 0.00B | | | | | 0.00B | | | 0.00B | | | | | | | | | 0.44B | | | | 0.90B | | | | 0.95B | | | | 0.28B | | 0.28B | 0.23B | 1.05B | 0.55B | 0.62B | 0.60B | 1.22B |
|
Current Taxes
|
| | | | | | | | | 0.01B | 0.03B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Deferred Revenue
|
| | | | | | | | | | | | | | | | | | | | | | | 0.00B | | | | 0.00B | | | | 0.00B | | | 0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Mortgages
|
| | | | | | | 0.01B | | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Debt
|
| | | 0.08B | 0.08B | 0.08B | 0.08B | 0.08B | 0.03B | 0.03B | 0.57B | 1.10B | | 2.17B | 2.59B | | | 0.35B | 0.35B | 0.35B | 0.35B | 0.35B | 0.35B | 0.35B | 0.35B | 0.35B | 0.35B | 0.35B | 0.35B | 0.35B | 0.35B | 0.35B | 0.35B | 0.35B | 0.35B | 0.45B | 0.45B | 0.45B | 0.31B | 0.31B | 0.31B | 0.31B | 0.31B | 0.44B | 0.54B | 1.01B | 0.95B | 0.90B | 0.89B | 0.99B | 1.02B | 0.95B | 0.91B | 0.86B | 0.90B | 0.92B | 0.96B | 0.93B | 0.80B | 0.96B | 1.14B | 1.22B | 1.22B | 1.29B |
|
Preferred Stock Liabilities
|
| | | | | | | | | | | 0.15B | | 0.16B | 0.06B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B |
|
Minority Interest
|
| | | 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 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Liabilities from Discontinued Operations
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.02B | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability
|
| | | | | | | 0.01B | | | | 0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non-Current Liabilities
|
| | | 0.14B | 0.12B | 0.11B | 0.14B | 0.20B | 0.16B | 0.16B | 0.18B | 0.29B | 0.47B | 0.64B | 0.55B | 0.64B | 0.56B | 0.47B | 0.63B | 0.79B | 0.82B | 0.73B | 1.04B | 0.74B | 0.75B | 0.75B | 0.72B | 0.68B | 0.64B | 0.66B | 0.69B | 0.77B | 0.61B | 0.59B | 0.59B | 0.70B | 0.83B | 0.89B | 0.89B | 0.94B | 0.88B | 1.03B | 1.00B | 0.92B | 0.84B | 1.03B | 0.93B | 0.87B | 0.81B | 0.66B | 0.72B | 0.71B | 0.65B | 0.61B | 0.64B | 0.35B | 0.74B | 0.34B | 0.37B | 0.42B | 0.34B | 0.36B | 0.41B | 0.37B |
|
Total Non-Current Liabilities
|
| | | 1.87B | 1.51B | 1.23B | 3.78B | 3.18B | 2.91B | 3.75B | 2.46B | 3.63B | 4.97B | 4.56B | 2.96B | 5.41B | 5.69B | 5.97B | 6.11B | 6.43B | 6.44B | 6.13B | 5.89B | 5.78B | 5.92B | 6.08B | 6.20B | 6.32B | 6.60B | 6.69B | 6.82B | 7.09B | 7.22B | 7.23B | 7.31B | 8.14B | 8.19B | 8.31B | 8.68B | 9.05B | 8.68B | 8.84B | 9.00B | 9.31B | 9.50B | 10.29B | 10.64B | 10.80B | 10.96B | 10.91B | 11.09B | 11.23B | 11.56B | 12.18B | 11.93B | 11.76B | 11.92B | 12.30B | 12.39B | 15.52B | 15.41B | 15.63B | 15.15B | 15.12B |
|
Total Liabilities
|
-0.89B | -0.90B | -0.89B | 2.02B | 1.64B | 1.33B | 3.92B | 3.38B | 3.07B | 3.91B | 2.63B | 3.92B | 5.44B | 5.20B | 3.51B | 6.05B | 6.25B | 6.45B | 6.74B | 7.23B | 7.27B | 6.86B | 6.93B | 6.53B | 6.67B | 6.84B | 6.92B | 7.00B | 7.24B | 7.35B | 7.51B | 7.86B | 7.83B | 7.82B | 7.90B | 8.84B | 9.03B | 9.20B | 9.58B | 9.99B | 9.56B | 9.88B | 10.00B | 10.24B | 10.33B | 11.32B | 11.57B | 11.67B | 11.76B | 11.56B | 11.81B | 11.94B | 12.21B | 12.78B | 12.57B | 12.11B | 12.66B | 12.64B | 12.76B | 15.94B | 15.75B | 16.00B | 15.56B | 15.49B |
|
Total Debt
|
| | | 0.08B | 0.08B | 0.08B | 0.08B | 0.09B | 0.03B | 0.03B | 0.58B | 1.14B | 0.05B | 2.17B | 2.59B | 0.08B | | 0.35B | 0.35B | 0.41B | 0.46B | 0.35B | 0.35B | 0.35B | 0.35B | 0.35B | 0.35B | 0.35B | 0.35B | 0.35B | 0.35B | 0.35B | 0.35B | 0.35B | 0.35B | 0.45B | 0.45B | 0.45B | 0.31B | 0.31B | 0.31B | 0.31B | 0.31B | 0.88B | 0.54B | 1.01B | 0.95B | 1.80B | 0.89B | 0.99B | 1.02B | 1.91B | 0.91B | 0.86B | 0.90B | 1.20B | 0.96B | 1.20B | 1.04B | 2.00B | 1.69B | 1.84B | 1.83B | 2.51B |
|
Common Equity
|
0.89B | 0.90B | 0.89B | 0.90B | 0.93B | 0.96B | 0.98B | 1.34B | 1.43B | 1.47B | 1.52B | 1.61B | 1.65B | 1.73B | 1.73B | 1.81B | 1.88B | 1.86B | 1.61B | 1.04B | 1.12B | 1.15B | 1.08B | 0.85B | 0.74B | 0.65B | 0.66B | 0.66B | 0.62B | 0.58B | 0.59B | 0.55B | 0.63B | 0.60B | 0.56B | 0.55B | 0.51B | 0.42B | 0.38B | 0.41B | 0.43B | 0.43B | 0.42B | 0.42B | 0.44B | 0.45B | 0.47B | 0.48B | 0.53B | 0.54B | 0.55B | 0.46B | 0.42B | 0.43B | 0.45B | 0.40B | 0.43B | 0.45B | 0.47B | 0.44B | 0.46B | 0.48B | 0.50B | 0.63B |
|
Shareholder's Equity
|
0.89B | 0.90B | 0.89B | 0.90B | 0.93B | 0.96B | 0.98B | 1.34B | 1.43B | 1.47B | 1.52B | 1.61B | 1.65B | 1.73B | 1.73B | 1.81B | 1.88B | 1.86B | 1.61B | 1.04B | 1.12B | 1.15B | 1.08B | 0.85B | 0.74B | 0.65B | 0.66B | 0.66B | 0.62B | 0.58B | 0.59B | 0.55B | 0.63B | 0.60B | 0.56B | 0.55B | 0.51B | 0.42B | 0.38B | 0.41B | 0.43B | 0.43B | 0.42B | 0.42B | 0.44B | 0.45B | 0.47B | 0.48B | 0.53B | 0.54B | 0.55B | 0.46B | 0.42B | 0.43B | 0.45B | 0.40B | 0.43B | 0.45B | 0.47B | 0.44B | 0.46B | 0.48B | 0.50B | 0.63B |
|
Liabilities and Shareholders Equity
|
| | | 2.92B | 2.57B | 2.29B | 4.89B | 4.73B | 4.49B | 5.37B | 4.16B | 5.69B | 7.44B | 7.26B | 5.40B | 7.93B | 8.19B | 8.36B | 8.36B | 8.24B | 8.35B | 7.97B | 7.98B | 7.38B | 7.41B | 7.49B | 7.59B | 7.66B | 7.86B | 7.93B | 8.10B | 8.40B | 8.46B | 8.42B | 8.46B | 9.39B | 9.54B | 9.63B | 9.96B | 10.41B | 9.99B | 10.31B | 10.42B | 10.65B | 10.77B | 11.77B | 12.04B | 12.15B | 12.30B | 12.11B | 12.36B | 12.40B | 12.63B | 13.22B | 13.01B | 12.51B | 13.09B | 13.08B | 13.23B | 16.44B | 16.26B | 16.53B | 16.11B | 16.17B |
|
Retained Earnings
|
| | | -0.01B | 0.47B | 0.49B | 0.51B | -0.01B | 0.54B | 0.59B | 0.64B | -0.01B | 0.75B | 0.82B | -0.01B | -0.01B | -0.01B | -0.01B | -0.01B | -0.01B | -0.01B | -0.00B | -0.00B | 0.33B | 0.21B | 0.13B | 0.14B | 0.13B | 0.09B | 0.05B | 0.04B | -0.00B | 0.08B | 0.05B | 0.01B | -0.00B | -0.04B | -0.13B | -0.17B | -0.14B | -0.12B | -0.12B | -0.12B | -0.13B | -0.12B | -0.13B | -0.11B | -0.11B | -0.06B | -0.05B | -0.01B | -0.09B | -0.13B | -0.11B | -0.10B | -0.15B | -0.12B | -0.11B | -0.09B | -0.12B | -0.10B | -0.07B | -0.06B | 0.07B |
|
Preferred Shares
|
| | | | | | | | | | | 0.15B | 0.15B | | | 0.06B | 0.06B | 0.06B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Treasury Shares
|
| | | | | | | | | | | 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 | 0.00B | 0.00B | 0.00B | 0.00B | | | 0.00B | | 0.00B | 0.00B | 0.00B | | | | 0.00B | | | | 0.00B | | | | 0.00B |