|
Cash & Equivalents
|
0.49B | 0.58B | 0.67B | 0.76B | 0.72B | 0.47B | 0.51B | 0.46B | 0.15B | 0.14B | 0.16B | 0.14B | 0.62B | 0.44B | 0.54B | 0.02B | 0.40B | 0.41B | 0.06B | 0.02B | 0.10B | 0.39B | 0.10B | 0.19B | 0.15B | 0.02B | 0.04B | 0.10B | 0.31B | 0.26B | 0.06B | 0.18B | 0.12B | 0.36B | 0.69B | 0.43B | 0.36B | 0.34B | 0.43B | 0.36B | 0.22B | 0.36B | 0.54B | 0.41B | 0.72B | 1.27B | 0.29B | 0.26B | 0.16B | 0.48B | 0.96B | 0.73B | 0.94B | 1.01B | 0.88B | 0.78B | 0.70B | 0.65B | 0.63B | 0.37B | 0.27B | 0.54B | 0.60B | 0.45B | 0.29B | 1.10B | 0.30B | 0.32B |
|
Cash & Current Investments
|
0.49B | 0.58B | 0.67B | 0.76B | 0.72B | 0.47B | 0.51B | 0.46B | 0.15B | 0.14B | 0.16B | 0.14B | 0.62B | 0.44B | 0.54B | 0.02B | 0.40B | 0.41B | 0.06B | 0.02B | 0.10B | 0.39B | 0.10B | 0.19B | 0.15B | 0.02B | 0.04B | 0.10B | 0.31B | 0.26B | 0.06B | 0.18B | 0.12B | 0.36B | 0.69B | 0.43B | 0.36B | 0.34B | 0.43B | 0.36B | 0.22B | 0.36B | 0.54B | 0.41B | 0.72B | 1.27B | 0.29B | 0.26B | 0.16B | 0.48B | 0.96B | 0.73B | 0.94B | 1.01B | 0.88B | 0.78B | 0.70B | 0.65B | 0.63B | 0.37B | 0.27B | 0.54B | 0.60B | 0.45B | 0.29B | 1.10B | 0.30B | 0.32B |
|
Receivables - Other
|
| 0.55B | 0.57B | 0.56B | 0.53B | 0.48B | 0.52B | 0.50B | 0.24B | 0.63B | 0.47B | 0.40B | 0.41B | 0.39B | 0.40B | 0.41B | 0.40B | 0.40B | 0.42B | 0.43B | 0.21B | 0.21B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets
|
| 0.10B | 0.10B | 0.09B | 0.10B | 0.09B | 0.10B | 0.09B | 0.10B | 0.09B | 0.09B | 0.09B | 0.09B | 0.09B | 0.10B | 0.09B | 0.09B | 0.09B | 0.11B | 0.09B | 0.10B | 0.10B | 0.11B | 0.10B | 0.12B | 0.09B | 0.10B | 0.10B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Buildings
|
| 7.53B | 7.55B | 7.58B | 7.58B | 7.73B | 7.77B | 7.80B | 7.84B | 7.89B | 7.94B | 7.97B | 8.01B | 8.07B | 8.13B | 8.17B | 8.19B | 8.24B | 8.53B | 8.97B | 9.01B | 9.06B | 9.24B | 9.39B | 9.43B | 9.50B | 9.56B | 9.64B | 9.72B | 9.88B | 9.97B | 10.18B | 10.29B | 10.35B | 10.52B | 10.72B | 10.81B | 10.95B | 11.11B | 11.25B | 11.46B | 11.67B | 11.88B | 12.10B | 12.28B | 12.40B | 12.48B | 13.00B | 13.21B | 15.18B | 15.59B | 17.67B | 17.89B | 18.14B | 18.54B | 18.95B | 19.13B | 19.37B | 21.42B | 21.84B | 21.97B | 22.17B | 22.44B | 22.77B | 23.08B | 23.31B | 23.82B | 24.13B |
|
Construction in Progress
|
| 0.01B | 0.02B | 0.00B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.00B | 0.00B | | | | 0.04B | 0.06B | 0.07B | 0.05B | 0.05B | 0.04B | 0.06B | 0.07B | 0.10B | 0.14B | 0.15B | 0.17B | 0.22B | 0.28B | 0.23B | 0.26B | 0.23B | 0.21B | 0.28B | 0.22B | 0.26B | 0.28B | 0.23B | 0.25B | 0.29B | 0.21B | 0.19B | 0.18B | 0.14B | 0.16B | 0.15B | 0.18B | 0.19B | 0.20B | 0.25B | 0.23B | 0.27B | 0.34B | 0.38B | 0.41B | 0.37B | 0.38B | 0.45B | 0.46B | 0.35B | 0.39B | 0.38B | 0.31B | 0.31B | 0.24B | 0.26B | 0.27B | 0.19B |
|
Land & Improvements
|
| 2.72B | 2.72B | 2.72B | 2.72B | 2.78B | 2.79B | 2.79B | 2.79B | 2.80B | 2.81B | 2.81B | 2.82B | 2.84B | 2.85B | 2.86B | 2.86B | 2.87B | 3.00B | 3.32B | 3.33B | 3.34B | 3.42B | 3.48B | 3.49B | 3.52B | 3.53B | 3.56B | 3.61B | 3.69B | 3.71B | 3.78B | 3.81B | 3.81B | 3.85B | 3.95B | 3.96B | 3.99B | 4.03B | 4.05B | 4.08B | 4.12B | 4.15B | 4.19B | 4.27B | 4.30B | 4.31B | 4.38B | 4.43B | 4.80B | 4.86B | 5.13B | 5.16B | 5.18B | 5.24B | 5.27B | 5.29B | 5.32B | 5.58B | 5.63B | 5.63B | 5.64B | 5.65B | 5.71B | 5.76B | 5.81B | 5.90B | |
|
Long-Term Investments
|
| | | | | | | 0.60B | | | 0.72B | 0.71B | 0.72B | 0.70B | 0.72B | 0.74B | 0.72B | 0.72B | 0.77B | 0.86B | 0.86B | 0.85B | 0.84B | 0.81B | 0.79B | 0.81B | 0.81B | 0.81B | 0.81B | 0.70B | 0.70B | 0.69B | 0.70B | 0.72B | 0.73B | 0.72B | 0.75B | 0.76B | 0.62B | 0.78B | 0.78B | 0.78B | 0.77B | 0.77B | 0.76B | 0.75B | 0.77B | 0.77B | 0.77B | 0.77B | 0.78B | 0.83B | 0.85B | 0.85B | 0.25B | 0.28B | 0.29B | 0.28B | 0.28B | 0.39B | 0.39B | 0.37B | 0.40B | 0.38B | 0.37B | 0.39B | 0.38B | 0.39B |
|
Goodwill
|
| 0.17B | 0.17B | 0.17B | 0.17B | 0.17B | 0.17B | 0.17B | 0.17B | 0.17B | | | | | | | | | | | | | | | | | | | | | | 0.17B | 0.17B | 0.17B | 0.17B | 0.17B | 0.17B | 0.17B | 0.17B | 0.17B | 0.17B | 0.17B | 0.17B | 0.17B | 0.17B | 0.17B | 0.17B | 0.17B | 0.17B | 0.17B | 0.17B | 0.17B | 0.17B | 0.17B | 0.17B | 0.17B | 0.17B | 0.17B | 0.17B | 0.17B | 0.17B | 0.17B | 0.17B | 0.17B | 0.17B | 0.17B | 0.17B | 0.17B |
|
Intangibles
|
| 0.04B | 0.04B | 0.04B | 0.04B | 0.05B | 0.05B | 0.22B | 0.04B | 0.03B | 0.21B | 0.21B | 0.21B | 0.21B | 0.21B | 0.21B | 0.21B | 0.21B | 0.22B | 0.25B | 0.23B | 0.23B | 0.23B | 0.23B | 0.22B | 0.22B | 0.21B | 0.21B | | | | 0.02B | 0.02B | 0.02B | 0.02B | 0.01B | 0.02B | 0.02B | 0.02B | 0.01B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.08B | | | | | | | | | | | | | | | | | | |
|
Goodwill & Intangibles
|
| | | | 0.21B | 0.22B | 0.22B | 0.39B | 0.21B | 0.21B | 0.21B | 0.21B | 0.21B | 0.21B | 0.21B | 0.21B | 0.21B | 0.21B | 0.22B | 0.25B | 0.23B | 0.23B | 0.23B | 0.23B | 0.22B | 0.22B | 0.21B | 0.21B | 0.21B | 0.21B | 0.21B | 0.21B | 0.21B | 0.21B | 0.21B | 0.21B | 0.21B | 0.21B | 0.21B | 0.21B | 0.21B | 0.21B | 0.21B | 0.21B | 0.21B | 0.21B | 0.20B | 0.20B | 0.21B | 0.27B | 0.26B | 0.30B | 0.27B | 0.25B | 0.24B | 0.23B | 0.22B | 0.21B | 0.41B | 0.39B | 0.35B | 0.32B | 0.29B | 0.28B | 0.26B | 0.25B | 0.27B | 0.25B |
|
Other Non-Current Assets
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 0.10B | 0.09B | 0.09B | 0.12B | 0.12B | 0.13B | 0.13B | 0.13B | 0.00B | 0.13B | 0.13B | 0.14B | 0.13B | 0.17B | 0.17B | 0.17B | 0.17B | 0.18B | 0.16B | 0.17B | 0.17B | 0.29B | 0.18B | 0.20B | 0.21B | 0.21B | 0.21B | 0.24B | 0.23B | 0.27B | 0.26B | 0.29B | 0.28B | 0.29B | 0.28B | 0.28B | 0.27B | 0.29B | 0.36B | 0.38B | 0.30B |
|
Assets
|
| 9.70B | 9.81B | 9.81B | 9.74B | 9.57B | 9.65B | 9.50B | 9.44B | 9.27B | 9.09B | 8.93B | 9.41B | 9.18B | 9.29B | 8.79B | 9.10B | 9.09B | 9.15B | 9.88B | 9.68B | 9.95B | 9.62B | 9.82B | 9.77B | 9.63B | 9.65B | 9.78B | 10.06B | 10.00B | 9.87B | 10.13B | 10.08B | 10.37B | 10.77B | 10.73B | 10.69B | 10.69B | 10.75B | 10.93B | 10.88B | 11.11B | 11.41B | 11.37B | 11.83B | 12.36B | 11.39B | 11.82B | 11.98B | 14.49B | 15.28B | 17.38B | 17.70B | 17.86B | 17.45B | 17.55B | 17.51B | 17.56B | 19.88B | 19.81B | 19.62B | 19.79B | 19.80B | 19.75B | 19.62B | 20.54B | 20.11B | 20.21B |
|
Accounts Payables
|
| 0.22B | 0.24B | 0.21B | 0.20B | 0.23B | 0.24B | 0.21B | 0.21B | 0.23B | 0.24B | 0.21B | 0.21B | 0.23B | 0.24B | 0.20B | 0.21B | 0.22B | 0.24B | 0.22B | 0.22B | 0.24B | 0.26B | 0.25B | 0.26B | 0.27B | 0.30B | 0.26B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Notes Payables
|
| 0.52B | 0.52B | 0.52B | 0.52B | 0.59B | 0.59B | 0.57B | 0.46B | 0.45B | 0.42B | 0.40B | 0.37B | 0.37B | 0.35B | 0.34B | 0.14B | 0.11B | 0.10B | 0.70B | 0.37B | 0.32B | 0.07B | 0.06B | 0.06B | 0.05B | 0.06B | 0.06B | 0.06B | 0.06B | 0.05B | 0.03B | 0.03B | 0.03B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Payables
|
| 0.74B | 0.76B | 0.73B | 0.72B | 0.83B | 0.83B | 0.77B | 0.67B | 0.68B | 0.66B | 0.61B | 0.59B | 0.60B | 0.59B | 0.54B | 0.35B | 0.33B | 0.34B | 0.92B | 0.59B | 0.56B | 0.33B | 0.31B | 0.32B | 0.32B | 0.35B | 0.32B | 0.06B | 0.06B | 0.05B | 0.03B | 0.03B | 0.03B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Accumulated Expenses
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 0.26B | 0.28B | 0.31B | 0.35B | 0.30B | 0.29B | 0.32B | 0.38B | 0.34B | 0.33B | 0.35B | 0.41B | 0.37B | 0.37B | 0.41B | 0.44B | 0.38B | 0.36B | 0.39B | 0.43B | 0.39B | 0.37B | 0.41B | 0.47B | 0.48B | 0.45B | 0.47B | 0.59B | 0.51B | 0.47B | 0.51B | 0.64B | 0.60B | 0.50B | 0.58B | 0.62B | 0.59B | 0.52B | 0.62B | 0.66B | 0.61B |
|
Short term Debt
|
| | | | | | | | | | | 0.05B | | | | 0.25B | 0.06B | 0.03B | 0.02B | 0.70B | 0.37B | 0.32B | 0.00B | 0.02B | | | | | | | | | | | 0.00B | | 0.01B | 0.01B | 0.01B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Debt
|
| | | | | | | | | | | 0.22B | | | 0.19B | 0.19B | 0.14B | 0.11B | 0.10B | 0.09B | | | | | | | | 0.26B | 0.27B | 0.38B | 0.38B | 0.36B | 0.37B | 0.39B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Minority Interest
|
| 0.13B | 0.13B | 0.13B | 0.13B | 0.13B | 0.13B | 0.03B | 0.03B | 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 | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.03B | 0.02B | 0.03B | 0.01B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.07B | 0.08B | 0.09B | 0.09B | 0.09B | 0.09B | 0.09B | 0.09B | 0.09B | 0.10B | 0.10B | 0.10B | 0.10B | 0.10B | 0.10B | 0.09B | 0.09B |
|
Total Liabilities
|
| 0.74B | 0.76B | 0.73B | 0.92B | 0.83B | 0.88B | 0.77B | 0.67B | 0.68B | 0.66B | 0.61B | 1.06B | 1.01B | 0.96B | 0.67B | 0.35B | 0.33B | 0.34B | 1.06B | 0.68B | 0.63B | 0.33B | 0.31B | 0.47B | 0.33B | 0.48B | 0.58B | 0.99B | 1.23B | 0.78B | 0.69B | 0.69B | 1.20B | 1.81B | 1.77B | 1.77B | 1.77B | 1.83B | 1.78B | 1.78B | 2.32B | 2.62B | 2.29B | 2.80B | 3.35B | 2.93B | 3.24B | 3.36B | 5.73B | 6.25B | 7.96B | 7.90B | 7.81B | 7.33B | 7.39B | 7.37B | 7.40B | 9.67B | 9.70B | 9.57B | 9.99B | 10.09B | 9.94B | 9.95B | 11.07B | 10.71B | 10.87B |
|
Total Debt
|
| | | | | | | | | | | 0.27B | | | 0.19B | 0.44B | 0.20B | 0.14B | 0.12B | 0.79B | 0.37B | 0.32B | 0.00B | 0.02B | | | | 0.26B | 0.27B | 0.38B | 0.38B | 0.36B | 0.37B | 0.39B | 0.00B | | 0.01B | 0.01B | 0.01B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Common Equity
|
| 8.95B | 9.04B | 9.06B | 8.81B | 8.73B | 8.81B | 8.71B | 8.75B | 8.58B | 8.41B | 8.31B | 8.34B | 8.17B | 8.33B | 8.12B | 8.75B | 8.76B | 8.81B | 8.82B | 9.00B | 9.31B | 9.29B | 9.51B | 9.30B | 9.31B | 9.18B | 9.20B | 9.08B | 8.77B | 9.09B | 9.44B | 9.39B | 9.16B | 8.96B | 8.96B | 8.92B | 8.92B | 8.92B | 9.14B | 9.09B | 8.79B | 8.79B | 9.08B | 9.03B | 9.01B | 8.45B | 8.58B | 8.62B | 8.76B | 9.04B | 9.36B | 9.72B | 10.05B | 10.12B | 10.17B | 10.14B | 10.16B | 10.20B | 10.11B | 10.05B | 9.80B | 9.71B | 9.81B | 9.67B | 9.48B | 9.41B | 9.34B |
|
Shareholder's Equity
|
| 8.95B | 9.04B | 9.06B | 8.81B | 8.73B | 8.81B | 8.71B | 8.75B | 8.58B | 8.41B | 8.31B | 8.34B | 8.17B | 8.33B | 8.12B | 8.75B | 8.76B | 8.81B | 8.82B | 9.00B | 9.31B | 9.29B | 9.51B | 9.30B | 9.31B | 9.18B | 9.20B | 9.08B | 8.77B | 9.09B | 9.44B | 9.39B | 9.16B | 8.96B | 8.96B | 8.92B | 8.92B | 8.92B | 9.14B | 9.09B | 8.79B | 8.79B | 9.08B | 9.03B | 9.01B | 8.45B | 8.58B | 8.62B | 8.76B | 9.04B | 9.36B | 9.72B | 10.05B | 10.12B | 10.17B | 10.14B | 10.16B | 10.20B | 10.11B | 10.05B | 9.80B | 9.71B | 9.81B | 9.67B | 9.48B | 9.41B | 9.34B |
|
Liabilities and Shareholders Equity
|
| 9.70B | 9.81B | 9.81B | 9.74B | 9.57B | 9.65B | 9.50B | 9.44B | 9.27B | 9.09B | 8.93B | 9.41B | 9.18B | 9.29B | 8.79B | 9.10B | 9.09B | 9.15B | 9.88B | 9.68B | 9.95B | 9.62B | 9.82B | 9.77B | 9.63B | 9.65B | 9.78B | 10.06B | 10.00B | 9.87B | 10.13B | 10.08B | 10.37B | 10.77B | 10.73B | 10.69B | 10.69B | 10.75B | 10.93B | 10.88B | 11.11B | 11.41B | 11.37B | 11.83B | 12.36B | 11.39B | 11.82B | 11.98B | 14.49B | 15.28B | 17.38B | 17.70B | 17.86B | 17.45B | 17.55B | 17.51B | 17.56B | 19.88B | 19.81B | 19.62B | 19.79B | 19.80B | 19.75B | 19.62B | 20.54B | 20.11B | 20.21B |
|
Retained Earnings
|
| -0.26B | -0.18B | -0.15B | -0.20B | -0.27B | -0.23B | -0.24B | -0.22B | -0.24B | -0.27B | -0.26B | -0.30B | -0.34B | -0.31B | -0.28B | -0.33B | -0.34B | -0.32B | -0.32B | -0.39B | -0.41B | -0.42B | -0.37B | -0.40B | -0.43B | -0.44B | -0.43B | -0.48B | -0.49B | -0.49B | -0.49B | -0.55B | -0.61B | -0.66B | -0.68B | -0.74B | -0.74B | -0.76B | -0.58B | -0.62B | -0.65B | -0.65B | -0.67B | -0.70B | -0.79B | -0.87B | -0.91B | -0.88B | -0.86B | -0.77B | -0.55B | -0.44B | -0.18B | -0.12B | -0.11B | -0.17B | -0.17B | -0.13B | -0.27B | -0.34B | -0.59B | -0.74B | -0.70B | -0.87B | -1.09B | -1.15B | -1.22B |
|
Preferred Shares
|
| 3.40B | 3.40B | 3.40B | 3.40B | 3.39B | 3.38B | 3.40B | 3.40B | 3.25B | 3.22B | 3.11B | 3.20B | 3.07B | 3.20B | 2.84B | 3.56B | 3.56B | 3.56B | 3.56B | 3.80B | 4.13B | 4.13B | 4.33B | 4.18B | 4.18B | 4.05B | 4.05B | 3.98B | 3.69B | 4.02B | 4.37B | 4.37B | 4.19B | 4.03B | 4.03B | 4.03B | 4.03B | 4.03B | 4.03B | 4.03B | 3.74B | 3.77B | 4.07B | 4.07B | 4.13B | 3.64B | 3.79B | 3.79B | 3.87B | 4.01B | 4.10B | 4.35B | 4.35B | 4.35B | 4.35B | 4.35B | 4.35B | 4.35B | 4.35B | 4.35B | 4.35B | 4.35B | 4.35B | 4.35B | 4.35B | 4.35B | 4.35B |
|
Treasury Shares
|
| 0.00B | 0.00B | | | | | | 0.00B | 0.00B | 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 | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.02B |