|
Cash & Equivalents
|
0.02B | 0.02B | 0.08B | 0.10B | -0.08B | 0.02B | 0.03B | 0.02B | 0.02B | 0.02B | 0.04B | 0.04B | 0.02B | 0.03B | 0.05B | 0.04B | 0.05B | 0.04B | 0.03B | 0.04B | 0.05B | 0.03B | 0.05B | 0.04B | 0.03B | 0.02B | 0.02B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.01B | 0.01B | 0.01B | 0.00B | 0.01B | 0.00B | 0.00B | 0.00B | 0.00B | 0.01B | 0.01B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.01B | 0.01B | 0.01B | 0.00B | 0.00B | 0.00B | 0.01B | 0.00B | 0.03B | 0.00B | 0.00B | 0.03B | 0.03B | 0.01B | 0.00B | 0.00B |
|
Short-term Investments
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00B | 0.00B | | | | | | | | | | | | | 0.00B | | | | | | | | | |
|
Cash & Current Investments
|
0.02B | 0.02B | 0.08B | 0.10B | -0.08B | 0.02B | 0.03B | 0.02B | 0.02B | 0.02B | 0.04B | 0.04B | 0.02B | 0.03B | 0.05B | 0.04B | 0.05B | 0.04B | 0.03B | 0.04B | 0.05B | 0.03B | 0.05B | 0.04B | 0.03B | 0.02B | 0.02B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.01B | 0.01B | 0.01B | 0.00B | 0.01B | 0.00B | 0.00B | 0.00B | 0.00B | 0.01B | 0.01B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.01B | 0.01B | 0.01B | 0.00B | 0.00B | 0.00B | 0.01B | 0.00B | 0.03B | 0.00B | 0.00B | 0.03B | 0.03B | 0.01B | 0.00B | 0.00B |
|
Receivables - Net
|
0.01B | 0.01B | -0.00B | -0.00B | 0.00B | -0.01B | 0.00B | 0.04B | 0.01B | 0.03B | 0.02B | 0.27B | 0.03B | -0.35B | -0.36B | 0.41B | 0.42B | 0.43B | 0.44B | 0.40B | 0.40B | 0.50B | 0.57B | 0.62B | 0.67B | 0.68B | 0.89B | 0.88B | 0.84B | 1.01B | 1.02B | 0.93B | 0.85B | 1.00B | 0.88B | 0.78B | 0.90B | 0.85B | 0.84B | 0.55B | 0.69B | 0.77B | 0.91B | 1.04B | 1.13B | 1.18B | 1.30B | 1.36B | 1.49B | 1.47B | 1.44B | 0.09B | 0.10B | 0.10B | 0.10B | 0.11B | 0.10B | 0.12B | 0.11B | 0.10B | 0.09B | 0.14B | 0.15B | 0.11B | 0.14B | 0.17B | 0.16B |
|
Receivables - Other
|
0.01B | -0.00B | -0.01B | 0.01B | 0.02B | 0.02B | 0.03B | 0.03B | 0.03B | 0.02B | 0.01B | 0.02B | 0.02B | 0.01B | 0.01B | 0.02B | 0.02B | 0.02B | 0.03B | 0.02B | 0.02B | 0.03B | 0.04B | 0.04B | 0.05B | 0.05B | 0.05B | | 0.05B | 0.05B | 0.05B | 0.04B | 0.05B | 0.04B | 0.05B | 0.05B | 0.04B | 0.05B | 0.06B | 0.01B | 0.02B | 0.02B | 0.04B | 0.04B | 0.03B | 0.04B | 0.04B | 0.06B | 0.06B | 0.07B | 0.07B | 0.04B | 0.04B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.06B | 0.08B | 0.07B | 0.07B | 0.06B | 0.08B | 0.06B | 0.05B | 0.05B |
|
Receivables
|
0.02B | 0.00B | -0.01B | 0.01B | 0.03B | 0.01B | 0.03B | 0.07B | 0.04B | 0.06B | 0.04B | 0.28B | 0.04B | -0.34B | -0.35B | 0.42B | 0.44B | 0.45B | 0.47B | 0.42B | 0.41B | 0.53B | 0.61B | 0.67B | 0.71B | 0.72B | 0.94B | 0.88B | 0.89B | 1.06B | 1.07B | 0.97B | 0.89B | 1.04B | 0.93B | 0.82B | 0.94B | 0.91B | 0.90B | 0.56B | 0.70B | 0.80B | 0.95B | 1.08B | 1.17B | 1.22B | 1.35B | 1.41B | 1.55B | 1.54B | 1.51B | 0.13B | 0.14B | 0.15B | 0.15B | 0.16B | 0.15B | 0.17B | 0.17B | 0.18B | 0.16B | 0.21B | 0.21B | 0.19B | 0.21B | 0.22B | 0.21B |
|
Inventory
|
-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 | 0.00B | 0.00B | 0.00B | 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 | 0.00B | 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 |
|
Current Deferred Tax Assets
|
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 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets
|
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 | 0.00B | 0.00B | 0.00B | 0.01B | 0.00B | 0.00B | 0.01B | 0.00B | 0.00B | 0.00B | 0.01B | 0.00B | 0.01B | 0.00B | 0.01B | 0.01B | 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 | 0.00B | 0.01B | 0.01B | 0.01B | 0.01B |
|
Current Assets
|
0.09B | 0.10B | 0.17B | 0.17B | 0.10B | 0.10B | 0.11B | 0.12B | 0.11B | 0.11B | 0.10B | 0.10B | 0.10B | 0.11B | 0.11B | 0.13B | 0.12B | 0.11B | 0.12B | 0.13B | 0.11B | 0.12B | 0.14B | 0.15B | 0.14B | 0.14B | 0.23B | 0.19B | 0.19B | 0.18B | 0.20B | 0.20B | 0.18B | 0.18B | 0.18B | 0.19B | 0.18B | 0.19B | 0.18B | 0.14B | 0.15B | 0.17B | 0.19B | 0.21B | 0.20B | 0.19B | 0.21B | 0.24B | 0.22B | 0.23B | 0.22B | 0.20B | 0.19B | 0.20B | 0.20B | 0.22B | 0.20B | 0.23B | 0.23B | 0.27B | 0.22B | 0.26B | 0.28B | 0.27B | 0.27B | 0.28B | 0.27B |
|
Construction in Progress
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00B | | 0.01B | 0.01B | 0.01B | 0.01B | 0.02B | 0.00B |
|
Land & Improvements
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.02B | | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B |
|
Property, Plant & Equipment (Net)
|
-0.00B | -0.00B | -0.01B | 0.09B | -0.01B | 0.16B | -0.03B | 0.16B | -0.01B | 0.15B | 0.15B | 0.15B | 0.16B | 0.15B | 0.15B | 0.15B | 0.15B | 0.15B | 0.15B | 0.14B | 0.16B | 0.16B | 0.16B | 0.16B | 0.16B | 0.16B | 0.15B | 0.17B | 0.15B | 0.15B | 0.15B | 0.16B | 0.14B | 0.14B | 0.13B | 0.15B | 0.13B | 0.13B | 0.13B | 0.15B | 0.12B | 0.12B | 0.12B | 0.13B | 0.11B | 0.11B | 0.11B | 0.13B | 0.11B | 0.09B | 0.09B | 0.11B | 0.09B | 0.09B | 0.09B | 0.09B | 0.09B | 0.08B | 0.08B | 0.09B | 0.08B | 0.08B | 0.08B | 0.09B | 0.09B | 0.10B | 0.10B |
|
Goodwill
|
0.01B | 0.01B | 0.01B | 0.01B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.07B | 0.03B | 0.03B | 0.07B | 0.07B | 0.07B | 0.07B | 0.07B | 0.07B | 0.07B | 0.07B | 0.07B | 0.07B | 0.07B | 0.07B | 0.07B | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Intangibles
|
| | | 38.00 | | | | 0.00B | | | | | | | | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.03B | 0.03B | 0.03B | 0.03B | 0.02B | 0.02B | 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 | | | 0.01B | 0.01B | | | 0.01B | 0.01B | | | | | | | | | |
|
Goodwill & Intangibles
|
0.01B | 0.01B | 0.01B | 0.00B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.04B | 0.04B | 0.04B | 0.03B | 0.03B | 0.03B | 0.03B | 0.07B | 0.03B | 0.03B | 0.10B | 0.10B | 0.09B | 0.09B | 0.09B | 0.09B | 0.09B | 0.09B | 0.09B | 0.09B | 0.09B | 0.09B | 0.09B | 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 | | | | | | | | | |
|
Long-Term Deferred Tax
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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 |
|
Other Non-Current Assets
|
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 | 0.01B | 0.01B | 0.01B | 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 | 0.00B | 0.00B | 0.00B | 0.00B |
|
Non-Current Assets
|
-0.09B | -0.10B | -0.17B | -0.17B | -0.10B | -0.10B | -0.11B | 0.19B | -0.11B | 0.18B | 0.18B | 0.18B | 0.19B | 0.19B | 0.19B | 0.19B | 0.19B | 0.18B | 0.18B | 0.18B | 0.20B | 0.20B | 0.21B | 0.20B | 0.20B | 0.20B | 0.12B | 0.27B | 0.12B | 0.12B | 0.10B | 0.25B | 0.08B | 0.07B | 0.07B | 0.24B | 0.08B | 0.08B | 0.09B | 0.18B | 0.07B | 0.07B | 0.06B | 0.18B | 0.06B | 0.04B | 0.05B | 0.18B | 0.04B | 0.02B | 0.04B | 0.15B | -0.01B | 0.02B | 0.02B | 0.02B | 0.03B | 0.04B | 0.04B | 0.15B | 0.06B | 0.06B | 0.04B | 0.15B | 0.15B | 0.15B | 0.15B |
|
Assets
|
| | | | | | | 0.31B | | 0.29B | 0.28B | 0.28B | 0.29B | 0.30B | 0.30B | 0.32B | 0.30B | 0.30B | 0.31B | 0.31B | 0.31B | 0.32B | 0.35B | 0.35B | 0.34B | 0.34B | 0.35B | 0.46B | 0.31B | 0.30B | 0.31B | 0.45B | 0.26B | 0.25B | 0.25B | 0.43B | 0.26B | 0.27B | 0.27B | 0.31B | 0.21B | 0.24B | 0.25B | 0.39B | 0.26B | 0.23B | 0.26B | 0.41B | 0.27B | 0.25B | 0.25B | 0.35B | 0.17B | 0.22B | 0.22B | 0.24B | 0.23B | 0.27B | 0.27B | 0.42B | 0.28B | 0.32B | 0.32B | 0.42B | 0.42B | 0.43B | 0.42B |
|
Accounts Payables
|
0.01B | 0.01B | 0.02B | 0.02B | 0.02B | 0.02B | 0.03B | 0.03B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.02B | 0.02B | 0.03B | 0.02B | 0.02B | 0.02B | 0.02B | 0.01B | 0.02B | 0.03B | 0.02B | 0.02B | 0.03B | 0.05B | 0.05B | 0.04B | 0.04B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.04B | 0.04B | 0.03B | 0.04B | 0.04B | 0.05B | 0.06B | 0.07B | 0.05B | 0.05B | 0.05B | 0.05B | 0.04B | 0.04B | 0.03B | 0.05B | 0.06B | 0.07B | 0.07B | 0.09B | 0.07B | 0.07B | 0.05B | 0.08B | 0.05B | 0.09B | 0.11B | 0.10B | 0.11B | 0.11B | 0.11B |
|
Payables
|
0.01B | 0.01B | 0.02B | 0.02B | 0.02B | 0.02B | 0.03B | 0.03B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.02B | 0.02B | 0.03B | 0.02B | 0.02B | 0.02B | 0.02B | 0.01B | 0.02B | 0.03B | 0.02B | 0.02B | 0.03B | 0.05B | 0.05B | 0.04B | 0.04B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.04B | 0.04B | 0.03B | 0.04B | 0.04B | 0.05B | 0.06B | 0.07B | 0.05B | 0.05B | 0.05B | 0.05B | 0.04B | 0.04B | 0.03B | 0.05B | 0.06B | 0.07B | 0.07B | 0.09B | 0.07B | 0.07B | 0.05B | 0.08B | 0.05B | 0.09B | 0.11B | 0.10B | 0.11B | 0.11B | 0.11B |
|
Accumulated Expenses
|
| 2.36B | 2.68B | 1.04B | | | | 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 | 0.02B | 0.01B | 0.01B | 0.03B | 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 | 0.01B | 0.01B | 0.02B | 0.02B | 0.02B | 0.02B | 0.05B | 0.08B | 0.08B | 0.08B | 0.08B | 0.04B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.03B | 0.03B | 0.04B | 0.02B | 0.03B | 0.02B | 0.03B | 0.02B | 0.02B | 0.03B |
|
Other Accumulated Expenses
|
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 | 0.02B | 0.06B | 0.06B | 0.07B | 0.07B | 0.02B | 0.01B | 0.00B | 0.00B | 0.01B | 0.00B | 0.00B | 0.00B | 0.01B | 0.01B | 0.01B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B |
|
Short term Debt
|
0.01B | 0.00B | | | | | | | | | | | 0.01B | 0.01B | 0.01B | 0.01B | 0.00B | 0.01B | 0.01B | 0.01B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.02B | 0.01B | 0.02B | 0.02B | 0.03B | 0.02B | 0.01B | 0.01B | 0.01B | 0.02B | 0.02B | 0.03B | 0.04B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.01B | 0.02B | 0.04B | 0.03B | 0.03B | 0.03B | 0.04B | 0.04B | 0.01B | 0.01B | 0.02B | 0.01B | 0.02B | 0.01B | 0.00B | 0.00B | 0.00B | 0.00B |
|
Current Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00B | 0.01B | 0.01B | 0.01B | 0.01B | 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 | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B |
|
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 | 0.00B | 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 | 0.00B | 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 |
|
Current Deferred Revenue
|
0.01B | | | 0.01B | 0.01B | 0.01B | 0.01B | 0.00B | 0.01B | | | 0.01B | | 0.01B | 0.02B | 0.02B | 0.02B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.02B | 0.02B | 0.01B | 0.01B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.02B | 0.03B | 0.03B | 0.03B | 0.04B | 0.03B | 0.02B | 0.02B | 0.04B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.04B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.04B | 0.04B | 0.04B | 0.05B | 0.06B | 0.06B | 0.05B | 0.04B | 0.05B | 0.04B | 0.05B | 0.04B |
|
Total Current Liabilities
|
0.04B | 0.03B | 0.04B | 0.04B | 0.04B | 0.04B | 0.05B | 0.04B | 0.03B | 0.03B | 0.02B | 0.03B | 0.04B | 0.05B | 0.06B | 0.07B | 0.05B | 0.05B | 0.06B | 0.06B | 0.07B | 0.07B | 0.10B | 0.09B | 0.08B | 0.09B | 0.13B | 0.12B | 0.11B | 0.11B | 0.13B | 0.12B | 0.11B | 0.11B | 0.12B | 0.12B | 0.11B | 0.12B | 0.12B | 0.09B | 0.10B | 0.13B | 0.13B | 0.15B | 0.13B | 0.14B | 0.15B | 0.18B | 0.16B | 0.17B | 0.17B | 0.16B | 0.15B | 0.17B | 0.16B | 0.19B | 0.18B | 0.17B | 0.16B | 0.22B | 0.16B | 0.20B | 0.21B | 0.19B | 0.19B | 0.20B | 0.20B |
|
Capital Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01B | 0.00B | 0.00B | 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 | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B |
|
Non-Current Debt
|
| | | | | | | | | | | | | | | | 0.01B | | | | | | | 0.00B | 0.00B | 0.00B | 0.13B | 0.09B | 0.09B | 0.09B | 0.09B | 0.08B | 0.08B | 0.07B | 0.07B | 0.06B | 0.06B | 0.06B | 0.06B | 0.08B | 0.08B | 0.08B | 0.07B | 0.07B | 0.07B | 0.05B | 0.04B | 0.03B | 0.02B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | -0.00B | 0.02B | 0.04B | 0.03B | 0.03B | 0.05B | 0.03B | 0.02B | 0.03B | 0.04B | 0.02B |
|
Non-Current Deffered Revenue
|
-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 | 0.00B | 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 |
|
Minority Interest
|
| | | | | | | | | | | | | | | 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 | 0.02B | 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 | 0.01B | 0.01B | 0.01B | 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 | 0.00B | 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 |
|
Operating Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.02B | 0.02B | 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 | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B |
|
Other Non-Current Liabilities
|
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 | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.01B | 0.00B | 0.00B | 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 | 0.03B | 0.03B | 0.03B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B |
|
Total Non-Current Liabilities
|
0.08B | 0.07B | 0.05B | 0.05B | 0.05B | 0.06B | 0.06B | 0.06B | 0.05B | 0.05B | 0.04B | 0.05B | 0.07B | 0.07B | 0.07B | 0.09B | 0.08B | 0.07B | 0.08B | 0.08B | 0.08B | 0.09B | 0.11B | 0.12B | 0.10B | 0.11B | 0.28B | 0.23B | 0.22B | 0.22B | 0.23B | 0.22B | 0.20B | 0.20B | 0.20B | 0.20B | 0.18B | 0.19B | 0.18B | 0.16B | 0.20B | 0.23B | 0.22B | 0.24B | 0.22B | 0.21B | 0.21B | 0.23B | 0.21B | 0.19B | 0.19B | 0.18B | 0.18B | 0.19B | 0.19B | 0.21B | 0.20B | 0.22B | 0.23B | 0.27B | 0.22B | 0.28B | 0.27B | 0.25B | 0.25B | 0.26B | 0.25B |
|
Total Liabilities
|
0.08B | 0.07B | 0.05B | 0.05B | 0.05B | 0.06B | 0.06B | 0.06B | 0.05B | 0.05B | 0.04B | 0.05B | 0.07B | 0.07B | 0.07B | 0.09B | 0.08B | 0.07B | 0.08B | 0.08B | 0.08B | 0.09B | 0.12B | 0.12B | 0.10B | 0.11B | 0.28B | 0.23B | 0.23B | 0.22B | 0.24B | 0.22B | 0.21B | 0.20B | 0.21B | 0.20B | 0.19B | 0.19B | 0.19B | 0.17B | 0.21B | 0.23B | 0.24B | 0.26B | 0.24B | 0.23B | 0.23B | 0.25B | 0.23B | 0.22B | 0.21B | 0.20B | 0.20B | 0.21B | 0.21B | 0.23B | 0.22B | 0.24B | 0.25B | 0.30B | 0.25B | 0.30B | 0.29B | 0.27B | 0.27B | 0.28B | 0.26B |
|
Total Debt
|
0.01B | 0.00B | | | | | | | | | | | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.03B | 0.03B | 0.03B | 0.04B | 0.03B | 0.03B | 0.15B | 0.11B | 0.12B | 0.11B | 0.11B | 0.10B | 0.09B | 0.09B | 0.08B | 0.09B | 0.08B | 0.09B | 0.10B | 0.08B | 0.08B | 0.08B | 0.07B | 0.07B | 0.07B | 0.05B | 0.04B | 0.04B | 0.03B | 0.01B | 0.02B | 0.04B | 0.03B | 0.03B | 0.03B | 0.04B | 0.04B | 0.04B | 0.05B | 0.04B | 0.04B | 0.06B | 0.03B | 0.02B | 0.03B | 0.04B | 0.02B |
|
Common Equity
|
| | | 0.22B | | | | 0.25B | | 0.24B | 0.24B | 0.23B | 0.23B | 0.22B | 0.22B | 0.22B | 0.22B | 0.23B | 0.23B | 0.23B | 0.23B | 0.23B | 0.23B | 0.24B | 0.24B | 0.23B | 0.23B | 0.23B | 0.23B | 0.23B | 0.23B | 0.23B | 0.23B | 0.23B | 0.22B | 0.23B | 0.24B | 0.24B | 0.24B | 0.14B | 0.13B | 0.13B | 0.14B | 0.14B | 0.14B | 0.14B | 0.16B | 0.16B | 0.16B | 0.17B | 0.16B | 0.15B | 0.14B | 0.14B | 0.14B | 0.14B | 0.13B | 0.13B | 0.13B | 0.12B | 0.12B | 0.11B | 0.14B | 0.15B | 0.15B | 0.15B | 0.16B |
|
Shareholder's Equity
|
21.58B | 21.94B | 26.79B | 0.22B | 26.88B | 26.91B | 26.91B | 0.25B | 27.02B | 0.24B | 0.24B | 0.23B | 0.23B | 0.22B | 0.22B | 0.22B | 0.22B | 0.23B | 0.23B | 0.23B | 0.23B | 0.23B | 0.23B | 0.24B | 0.24B | 0.23B | 0.23B | 0.23B | 0.23B | 0.23B | 0.23B | 0.23B | 0.23B | 0.23B | 0.22B | 0.23B | 0.24B | 0.24B | 0.24B | 0.14B | 0.13B | 0.13B | 0.14B | 0.14B | 0.14B | 0.14B | 0.16B | 0.16B | 0.16B | 0.17B | 0.16B | 0.15B | 0.14B | 0.14B | 0.14B | 0.14B | 0.13B | 0.13B | 0.13B | 0.12B | 0.12B | 0.11B | 0.14B | 0.15B | 0.15B | 0.15B | 0.16B |
|
Liabilities and Shareholders Equity
|
| | | | | | | 0.31B | | 0.29B | 0.28B | 0.28B | 0.29B | 0.30B | 0.30B | 0.32B | 0.30B | 0.30B | 0.31B | 0.31B | 0.31B | 0.32B | 0.35B | 0.35B | 0.34B | 0.34B | 0.35B | 0.46B | 0.31B | 0.30B | 0.31B | 0.45B | 0.26B | 0.25B | 0.25B | 0.43B | 0.26B | 0.27B | 0.27B | 0.31B | 0.21B | 0.24B | 0.25B | 0.39B | 0.26B | 0.23B | 0.26B | 0.41B | 0.27B | 0.25B | 0.25B | 0.35B | 0.17B | 0.22B | 0.22B | 0.24B | 0.23B | 0.27B | 0.27B | 0.42B | 0.28B | 0.32B | 0.32B | 0.42B | 0.42B | 0.43B | 0.42B |
|
Treasury Shares
|
| | | 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 | 0.00B | 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 |
|
Retained Earnings
|
0.05B | 0.06B | 0.07B | 0.07B | 0.07B | 0.08B | 0.09B | 0.09B | 0.09B | 0.09B | 0.08B | 0.08B | 0.07B | 0.07B | 0.07B | 0.07B | 0.07B | 0.07B | 0.07B | 0.07B | 0.07B | 0.07B | 0.07B | 0.07B | 0.07B | 0.07B | 0.06B | 0.07B | 0.06B | 0.06B | 0.07B | 0.06B | 0.06B | 0.06B | 0.05B | 0.06B | 0.07B | 0.07B | 0.06B | -0.03B | -0.04B | -0.04B | -0.04B | -0.04B | -0.03B | -0.03B | -0.02B | -0.02B | -0.02B | -0.01B | -0.02B | -0.03B | -0.04B | -0.04B | -0.04B | -0.04B | -0.06B | -0.06B | -0.06B | -0.06B | -0.07B | -0.07B | -0.07B | -0.06B | -0.07B | -0.06B | -0.06B |
|
Preferred Shares
|
0.00B | 486.08B | 0.00B | | 0.00B | 333.88B | 0.00B | | 0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |