|
Cash & Equivalents
|
0.14B | 0.12B | 0.20B | 0.35B | 0.35B | 0.32B | 0.31B | 0.38B | 0.38B | 0.28B | 0.44B | 0.41B | 0.42B | 0.29B | 0.48B | 0.36B | 0.39B | 1.34B | 1.31B | 1.17B | 0.98B | 0.90B | 0.94B | 0.84B | 0.76B | 0.72B | 0.87B | 1.00B | 0.91B | 0.88B | 0.23B | 0.23B | 0.72B | | 0.00B | 0.00B | 0.40B | 0.23B | 0.32B | 0.28B |
|
Cash & Current Investments
|
0.14B | 0.12B | 0.20B | 0.35B | 0.35B | 0.32B | 0.31B | 0.38B | 0.38B | 0.28B | 0.44B | 0.41B | 0.42B | 0.29B | 0.48B | 0.36B | 0.39B | 1.34B | 1.31B | 1.17B | 0.98B | 0.90B | 0.94B | 0.84B | 0.76B | 0.72B | 0.87B | 1.00B | 0.91B | 0.88B | 0.23B | 0.23B | 0.72B | | 0.00B | 0.00B | 0.40B | 0.23B | 0.32B | 0.28B |
|
Receivables - Net
|
| | | | 0.13B | 0.18B | 0.19B | 0.16B | 0.12B | 0.14B | 0.18B | 0.18B | 0.15B | 0.17B | 0.19B | 0.19B | 0.18B | 0.11B | 0.03B | 0.04B | 0.03B | 0.04B | 0.06B | 0.06B | 0.10B | 0.11B | 0.15B | 0.14B | 0.13B | 0.13B | 0.13B | 0.15B | 0.11B | 0.12B | 0.13B | 0.12B | 0.13B | 0.12B | 0.13B | 0.12B |
|
Receivables - Other
|
| | | | | | | | 0.06B | 0.07B | 0.08B | 0.02B | 0.03B | 0.02B | 0.02B | 0.01B | 0.00B | | | | | | | | | | | | | | | | | | | | | | | |
|
Receivables
|
| | | | 0.13B | 0.18B | 0.19B | 0.16B | 0.18B | 0.20B | 0.26B | 0.20B | 0.18B | 0.20B | 0.21B | 0.20B | 0.18B | 0.11B | 0.03B | 0.04B | 0.03B | 0.04B | 0.06B | 0.06B | 0.10B | 0.11B | 0.15B | 0.14B | 0.13B | 0.13B | 0.13B | 0.15B | 0.11B | 0.12B | 0.13B | 0.12B | 0.13B | 0.12B | 0.13B | 0.12B |
|
Prepaid Assets
|
| | | | 0.06B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.06B | 0.08B | 0.08B | 0.09B | 0.08B | 0.08B | 0.07B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.03B | 0.04B | 0.06B | 0.04B | 0.04B | 0.06B | 0.06B | 0.08B | 0.06B | 0.06B | 0.06B | 0.07B | 0.06B | 0.07B | 0.07B | 0.07B | 0.06B |
|
Buildings
|
| | | | 6.01B | 6.02B | 6.04B | 6.09B | 5.91B | 5.67B | 5.67B | 5.71B | 5.62B | 5.62B | 5.52B | 7.30B | 6.98B | 6.91B | 6.94B | 6.95B | 6.95B | 6.96B | 6.78B | 6.60B | 6.61B | 6.62B | 6.53B | 6.51B | 6.51B | 6.47B | 6.31B | 6.32B | 5.81B | 5.87B | 5.90B | 5.93B | 5.99B | 5.96B | 5.87B | 5.81B |
|
Construction in Progress
|
| | | | 0.08B | 0.12B | 0.12B | 0.07B | 0.12B | 0.16B | 0.15B | 0.12B | 0.12B | 0.15B | 0.07B | 0.11B | 0.13B | 0.10B | 0.05B | 0.05B | 0.05B | 0.04B | 0.05B | 0.06B | 0.08B | 0.08B | 0.09B | 0.14B | 0.20B | 0.21B | 0.23B | 0.29B | 0.34B | 0.26B | 0.24B | 0.23B | 0.15B | 0.11B | 0.13B | 0.18B |
|
Land & Improvements
|
| | | | 3.40B | 3.40B | 3.40B | 3.40B | 3.36B | 3.34B | 3.33B | 3.33B | 3.34B | 3.34B | 3.31B | 3.59B | 3.51B | 3.43B | 3.43B | 3.43B | 3.43B | 3.43B | 3.38B | 3.33B | 3.33B | 3.34B | 3.33B | 3.32B | 3.32B | 3.27B | 3.20B | 3.20B | 2.99B | 3.00B | 2.99B | 3.01B | 3.02B | 3.00B | 2.99B | 2.98B |
|
Property, Plant & Equipment (Net)
|
8.68B | | | | 8.54B | 8.52B | 8.49B | 8.46B | 8.31B | 8.05B | 8.00B | 7.97B | 7.97B | 7.94B | 7.76B | 9.99B | 9.59B | 9.38B | 9.32B | 9.26B | 9.19B | 9.12B | 8.82B | 8.55B | 8.51B | 8.46B | 8.33B | 8.29B | 8.30B | 8.20B | 8.00B | 8.03B | 7.46B | 7.44B | 7.42B | 7.41B | 7.40B | 7.32B | 7.18B | 7.17B |
|
Long-Term Investments
|
-0.09B | | | | 0.08B | 0.08B | 0.09B | 0.09B | 0.08B | 0.09B | 0.06B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.04B | 0.03B | 0.02B | 0.02B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.02B | 0.00B | 0.00B | 0.00B | | | | | | | | | | | |
|
Goodwill
|
2.75B | | | | 2.71B | 0.60B | 0.60B | 0.61B | 2.71B | 0.61B | 0.61B | 0.61B | 2.71B | 0.61B | 0.61B | 0.61B | 2.71B | 2.71B | 2.71B | 2.71B | 2.71B | | | | | | | | | | | | | | | | | | | |
|
Intangibles
|
-0.01B | | | | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.03B | 0.03B | 0.03B | 0.03B | 0.00B | 0.00B | 0.05B | 0.05B | 0.05B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B |
|
Goodwill & Intangibles
|
2.74B | | | | 2.75B | 0.65B | 0.65B | 0.65B | 2.75B | 0.64B | 0.63B | 0.63B | 2.74B | 0.61B | 0.61B | 0.65B | 2.75B | 2.75B | 2.75B | 2.75B | 2.75B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B |
|
Long-Term Deferred Tax
|
0.04B | | | | 0.03B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non-Current Assets
|
| | | | 0.03B | 0.03B | 0.02B | 0.02B | 0.08B | 0.11B | 0.10B | 0.04B | 0.04B | 0.04B | 0.17B | 0.04B | 0.04B | 0.05B | 0.05B | 0.05B | 0.06B | 0.05B | 0.05B | 0.07B | 0.07B | 0.08B | 0.11B | 0.04B | 0.05B | 0.04B | 0.04B | 0.06B | 0.76B | 0.77B | 0.79B | 0.80B | 0.82B | 0.84B | 0.85B | 0.87B |
|
Assets
|
9.79B | | | | 9.83B | 9.84B | 9.82B | 9.80B | 9.71B | 9.34B | 9.45B | 9.36B | 9.36B | 9.39B | 9.43B | 11.62B | 11.29B | 11.28B | 11.06B | 10.85B | 10.59B | 10.43B | 10.27B | 9.79B | 9.74B | 9.70B | 9.70B | 9.79B | 9.73B | 9.55B | 9.34B | 9.30B | 9.42B | 9.09B | 9.17B | 9.17B | 9.16B | 8.90B | 8.87B | 8.83B |
|
Accounts Payables
|
| | | | 0.17B | 0.17B | 0.18B | 0.18B | 0.20B | 0.17B | 0.18B | 0.20B | 0.18B | 0.16B | 0.21B | 0.24B | 0.22B | 0.19B | 0.13B | 0.17B | 0.15B | 0.20B | 0.18B | 0.20B | 0.16B | 0.20B | 0.21B | 0.25B | 0.22B | 0.24B | 0.28B | 0.29B | 0.21B | 0.22B | 0.23B | 0.24B | 0.23B | 0.21B | 0.24B | 0.24B |
|
Dividends payables
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.06B | | | | 0.36B | 0.06B | 0.06B | 0.06B | 0.14B | 0.05B | 0.06B | 0.06B |
|
Payables
|
| | | | 0.17B | 0.17B | 0.18B | 0.18B | 0.20B | 0.17B | 0.18B | 0.20B | 0.18B | 0.16B | 0.21B | 0.24B | 0.22B | 0.19B | 0.13B | 0.17B | 0.15B | 0.20B | 0.18B | 0.20B | 0.16B | 0.20B | 0.21B | 0.25B | 0.28B | 0.24B | 0.28B | 0.29B | 0.57B | 0.28B | 0.29B | 0.30B | 0.36B | 0.27B | 0.29B | 0.29B |
|
Accumulated Expenses
|
| | | | 0.09B | 0.12B | 0.10B | 0.10B | 0.14B | 0.11B | 0.11B | 0.12B | 0.14B | 0.11B | 0.12B | 0.13B | 0.16B | 0.10B | 0.07B | 0.10B | 0.09B | 0.08B | 0.09B | 0.10B | 0.11B | 0.11B | 0.12B | 0.12B | 0.14B | 0.12B | 0.13B | 0.14B | 0.13B | 0.10B | 0.11B | 0.11B | 0.14B | 0.11B | 0.11B | 0.11B |
|
Other Accumulated Expenses
|
0.01B | | | | 0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Deferred Revenue
|
0.01B | | | | 0.01B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Capital Leases
|
0.01B | | | | 0.01B | | 0.01B | 0.01B | 0.02B | | 0.00B | 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
|
| | | | -0.05B | 0.05B | -0.05B | -0.05B | -0.05B | -0.05B | -0.05B | -0.05B | -0.05B | -0.05B | -0.05B | -0.04B | -0.04B | -0.05B | -0.05B | -0.05B | -0.05B | -0.05B | -0.05B | -0.05B | -0.05B | -0.05B | -0.05B | -0.05B | -0.05B | -0.05B | -0.04B | -0.04B | -0.05B | -0.05B | -0.04B | -0.04B | -0.05B | -0.06B | -0.06B | -0.06B |
|
Non-Current Deferred Tax Liability
|
-2.53B | | | | 2.44B | 0.15B | 0.12B | 0.07B | 0.07B | 0.05B | 0.04B | 0.03B | 0.04B | 0.04B | 0.04B | 0.04B | 0.05B | 0.04B | 0.04B | 0.03B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | | | | | | | | | | | | | | | |
|
Operating Leases
|
| | | | | | | | | | | | | 0.20B | 0.20B | 0.28B | 0.26B | 0.26B | 0.25B | 0.25B | 0.24B | 0.24B | 0.24B | 0.23B | 0.23B | 0.25B | 0.25B | 0.24B | 0.23B | 0.23B | 0.23B | 0.23B | 0.22B | 0.22B | 0.21B | 0.21B | 0.23B | 0.22B | 0.22B | 0.21B |
|
Other Non-Current Liabilities
|
| | | | 0.09B | 0.20B | 0.19B | 0.21B | 0.25B | 0.21B | 0.28B | 0.20B | 0.33B | 0.21B | 0.20B | 0.24B | 0.28B | 0.24B | 0.12B | 0.12B | 0.13B | 0.13B | 0.11B | 0.12B | 0.17B | 0.18B | 0.17B | 0.18B | 0.17B | 0.21B | 0.20B | 0.22B | 0.20B | 0.21B | 0.17B | 0.19B | 0.18B | 0.19B | 0.17B | 0.18B |
|
Total Non-Current Liabilities
|
| | | | 5.92B | 3.67B | 3.62B | 3.57B | 3.50B | 3.41B | 3.41B | 3.43B | 3.44B | 3.60B | 3.65B | 4.93B | 4.56B | 5.45B | 5.61B | 5.67B | 5.61B | 5.65B | 5.61B | 5.21B | 5.17B | 5.23B | 5.25B | 5.29B | 5.27B | 5.16B | 5.13B | 5.14B | 5.45B | 5.14B | 5.26B | 5.28B | 5.39B | 5.28B | 5.32B | 5.32B |
|
Total Liabilities
|
6.99B | -2.86B | -2.91B | -4.07B | 6.01B | 3.87B | 3.82B | 3.78B | 3.75B | 3.62B | 3.69B | 3.63B | 3.78B | 3.81B | 3.85B | 5.17B | 4.84B | 5.69B | 5.73B | 5.80B | 5.74B | 5.78B | 5.72B | 5.33B | 5.34B | 5.42B | 5.42B | 5.47B | 5.44B | 5.37B | 5.33B | 5.37B | 5.65B | 5.34B | 5.43B | 5.47B | 5.57B | 5.46B | 5.48B | 5.50B |
|
Common Equity
|
2.80B | 2.86B | 2.91B | 4.07B | 3.82B | 6.02B | 6.05B | 6.02B | 5.96B | 5.71B | 5.76B | 5.73B | 5.59B | 5.58B | 5.58B | 6.45B | 6.45B | 5.58B | 5.33B | 5.05B | 4.84B | 4.65B | 4.54B | 4.47B | 4.40B | 4.29B | 4.28B | 4.37B | 4.34B | 4.24B | 4.06B | 3.98B | 3.81B | 3.79B | 3.78B | 3.75B | 3.65B | 3.49B | 3.44B | 3.38B |
|
Shareholder's Equity
|
2.80B | 2.86B | 2.91B | 4.07B | 3.82B | 6.02B | 6.05B | 6.02B | 5.96B | 5.71B | 5.76B | 5.73B | 5.59B | 5.58B | 5.58B | 6.45B | 6.45B | 5.58B | 5.33B | 5.05B | 4.84B | 4.65B | 4.54B | 4.47B | 4.40B | 4.29B | 4.28B | 4.37B | 4.34B | 4.24B | 4.06B | 3.98B | 3.81B | 3.79B | 3.78B | 3.75B | 3.65B | 3.49B | 3.44B | 3.38B |
|
Liabilities and Shareholders Equity
|
9.79B | | | | 9.83B | 9.84B | 9.82B | 9.80B | 9.71B | 9.34B | 9.45B | 9.36B | 9.36B | 9.39B | 9.43B | 11.62B | 11.29B | 11.28B | 11.06B | 10.85B | 10.59B | 10.43B | 10.27B | 9.79B | 9.74B | 9.70B | 9.70B | 9.79B | 9.73B | 9.55B | 9.34B | 9.30B | 9.42B | 9.09B | 9.17B | 9.17B | 9.16B | 8.90B | 8.87B | 8.83B |
|
Retained Earnings
|
0.00B | | | | -0.07B | 2.26B | 2.28B | 2.29B | 2.23B | 2.19B | 2.23B | 2.20B | 2.05B | 2.04B | 2.03B | 1.93B | 1.92B | 1.13B | 0.87B | 0.59B | 0.38B | 0.18B | 0.07B | -0.02B | -0.08B | -0.14B | 0.01B | 0.04B | 0.02B | 0.02B | -0.17B | -0.17B | -0.34B | -0.37B | -0.35B | -0.35B | -0.42B | -0.53B | -0.58B | -0.65B |
|
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 | 0.01B | 0.00B | 0.00B | 0.00B | 0.01B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B |