|
Cash & Equivalents
|
0.23B | 0.19B | 0.33B | 0.25B | 0.05B | 0.41B | 0.74B | 0.69B | | | | 1.11B | 1.04B | 0.96B | 1.37B | 1.56B | 1.67B | 1.51B | 1.42B | 1.63B | 1.82B | 1.70B | 1.59B | 1.29B | 1.14B | 1.24B | 1.64B | 1.46B | 1.49B | 1.60B | 1.61B |
|
Short-term Investments
|
0.00B | | | 0.01B | | | | 0.04B | 0.13B | | 0.26B | 0.29B | 0.41B | | | 0.14B | | | | | | | | 0.03B | | | | | | | |
|
Cash & Current Investments
|
0.23B | 0.19B | 0.33B | 0.26B | 0.05B | 0.41B | 0.74B | 0.73B | 0.13B | | 0.26B | 1.40B | 1.45B | 0.96B | 1.37B | 1.70B | 1.67B | 1.51B | 1.42B | 1.63B | 1.82B | 1.70B | 1.59B | 1.32B | 1.14B | 1.24B | 1.64B | 1.46B | 1.49B | 1.60B | 1.61B |
|
Receivables - Net
|
1.08B | 1.08B | 3.42B | 3.93B | 7.05B | 5.31B | 4.49B | 5.26B | 3.29B | 0.16B | 0.95B | 0.00B | 0.00B | 1.11B | | | | | | 0.47B | | | 0.22B | | | | | | | | |
|
Receivables - Other
|
0.06B | 0.07B | 0.02B | 0.02B | 0.04B | 0.09B | 0.10B | 0.12B | 0.08B | 0.10B | 0.11B | 0.11B | 0.09B | 0.10B | 0.14B | 0.23B | 0.22B | 0.19B | 0.17B | 0.15B | 0.14B | 0.13B | 0.16B | 0.15B | 0.14B | 0.16B | 0.15B | 0.18B | 0.19B | 0.17B | 0.16B |
|
Receivables
|
1.15B | 1.14B | 3.45B | 3.95B | 7.09B | 5.39B | 4.59B | 5.37B | 3.38B | 0.26B | 1.06B | 0.11B | 0.10B | 1.21B | | | | | | 0.62B | | | 0.38B | | | | | | | | |
|
Inventory
|
0.12B | 0.13B | 0.12B | 0.11B | 0.11B | 0.09B | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets
|
0.33B | 0.47B | 0.63B | 0.96B | 0.02B | 1.03B | | 1.40B | 1.97B | | 1.16B | 1.36B | 1.83B | 1.99B | 2.80B | 2.80B | 2.65B | 1.93B | 2.16B | 1.91B | 1.84B | 2.04B | 2.42B | 3.95B | 3.11B | 4.25B | 4.16B | 4.56B | 4.45B | 4.66B | 4.66B |
|
Land & Improvements
|
| | | | | | | | | | | | | | | 0.11B | 0.15B | 0.17B | 0.17B | 0.18B | 0.18B | 0.18B | 0.18B | 0.18B | 0.19B | 0.19B | 0.19B | 0.19B | 0.19B | 0.19B | 0.19B |
|
Property, Plant & Equipment (Net)
|
| | | 0.01B | | | 0.00B | 0.02B | 0.02B | | 0.03B | 0.03B | 0.03B | | | 0.06B | | | | | | | | 0.04B | | | | | | | |
|
Long-Term Investments
|
16.80B | 17.83B | 22.33B | 23.32B | 21.94B | 26.81B | | 34.34B | | 17.31B | | | | | | | 2.45B | 2.52B | 2.60B | 23.74B | 2.78B | 2.85B | 2.72B | 24.04B | 31.85B | 27.32B | 26.72B | 5.11B | 28.59B | 27.72B | 29.41B |
|
Goodwill
|
| | | 0.02B | | | 0.04B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | | | 0.09B | | | | 0.09B | | | | 0.13B | | | | | | | |
|
Intangibles
|
2.13B | 2.23B | 2.87B | 0.02B | 3.02B | 2.98B | 0.02B | 0.04B | 0.04B | | 0.04B | 0.03B | 0.03B | 3.80B | 6.57B | 6.86B | 8.31B | 8.96B | 9.22B | 8.89B | 8.89B | 8.69B | 8.69B | 8.41B | 8.71B | 9.69B | 9.30B | 10.32B | 10.13B | 10.36B | 10.39B |
|
Goodwill & Intangibles
|
2.13B | 2.23B | 2.87B | 0.04B | 3.02B | 2.98B | 0.06B | 0.07B | 0.07B | 0.03B | 0.06B | 0.06B | 0.06B | 3.80B | 6.57B | 6.94B | 8.31B | 8.96B | 9.22B | 8.97B | 8.89B | 8.69B | 8.69B | 8.54B | 8.71B | 9.69B | 9.30B | 10.32B | 10.13B | 10.36B | 10.39B |
|
Long-Term Deferred Tax
|
| | | 0.07B | 0.02B | 0.04B | | 0.01B | | | 0.05B | | | | | | | | | | | | | | | | | | | | |
|
Other Non-Current Assets
|
| 0.16B | 0.16B | 0.04B | 0.01B | 0.16B | 0.13B | 0.05B | 0.05B | 0.14B | 0.04B | 0.04B | 0.14B | 0.24B | 0.19B | 0.20B | 0.23B | 0.43B | 0.52B | 0.29B | 0.35B | 0.31B | 0.36B | 0.41B | 0.42B | 0.32B | 0.36B | 0.46B | 0.60B | 0.55B | 0.63B |
|
Assets
|
| 22.94B | 30.09B | 31.69B | 2.17B | 36.79B | 41.35B | 44.86B | 24.19B | 23.75B | 30.41B | 33.25B | 35.18B | 37.25B | 41.60B | 39.74B | 39.70B | 36.45B | 37.28B | 34.59B | 33.90B | 36.00B | 36.79B | 39.72B | 47.94B | 42.02B | 42.28B | 46.05B | 45.33B | 44.32B | 47.17B |
|
Accounts Payables
|
1.12B | 1.17B | 1.79B | 0.61B | 0.01B | 0.57B | | 0.60B | 0.97B | | 0.50B | 0.54B | 0.80B | 0.53B | 1.47B | 1.36B | 1.74B | 1.77B | 1.89B | 1.49B | 1.51B | 1.61B | 1.78B | 2.07B | 1.88B | 2.64B | 2.36B | 2.63B | 2.34B | 2.36B | 3.11B |
|
Notes Payables
|
| 6.71B | 7.25B | 7.10B | 1.87B | 7.30B | 7.41B | | | | | 7.64B | | 7.30B | 8.25B | 8.64B | 8.96B | 9.00B | 9.34B | 9.79B | 9.42B | 10.00B | 9.66B | 10.36B | 9.72B | 9.96B | 9.41B | 10.30B | 10.03B | 9.76B | 9.55B |
|
Dividends payables
|
0.17B | 0.17B | 0.17B | 0.18B | 0.21B | 0.21B | | | | | | 0.09B | 0.08B | 0.10B | 0.12B | 0.13B | 0.13B | 0.13B | 0.13B | 0.13B | 0.13B | 0.13B | 0.14B | 0.14B | 0.14B | 0.14B | 0.15B | 0.15B | 0.16B | 0.16B | 0.17B |
|
Payables
|
1.29B | 8.05B | 9.22B | 7.90B | 2.08B | 8.08B | 7.41B | 0.60B | 0.97B | | 0.50B | 8.27B | 0.88B | 7.93B | 9.84B | 10.13B | 10.82B | 10.90B | 11.36B | 11.40B | 11.06B | 11.75B | 11.57B | 12.56B | 11.74B | 12.74B | 11.92B | 13.08B | 12.53B | 12.29B | 12.83B |
|
Accumulated Expenses
|
0.03B | | | 0.05B | | | | 0.07B | 0.04B | | 0.07B | 0.07B | 0.05B | | | 0.20B | | | | | | | | 0.29B | | | | | | | |
|
Current Deferred Revenue
|
| | | | | | | | | | | | | | | | | | | | | | | 0.04B | | | | | | | |
|
Total 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 | | | | | | |
|
Non-Current Debt
|
7.64B | 8.76B | 14.39B | 15.55B | 18.44B | 21.48B | | | | | | 17.55B | | 21.29B | 22.76B | 20.59B | 17.28B | 13.97B | 13.66B | 11.26B | 11.76B | 12.76B | 13.61B | 12.56B | 18.27B | 15.18B | 15.36B | 16.78B | 16.79B | 15.90B | 16.54B |
|
Minority Interest
|
0.10B | 0.09B | 0.09B | 0.09B | 0.09B | 0.08B | | | | | | 0.11B | | 0.09B | 0.07B | 0.07B | 0.06B | 0.07B | 0.07B | 0.07B | 0.06B | 0.06B | 0.06B | 0.09B | 0.09B | 0.09B | 0.09B | 0.09B | 0.26B | 0.26B | 0.30B |
|
Non-Current Deferred Tax Liability
|
0.01B | 0.01B | 0.00B | | | | | 0.10B | | | | 0.03B | 0.09B | | | 0.66B | | | | | | | | 0.80B | | | | | | | |
|
Operating Leases
|
| | | | | | | 0.04B | 0.04B | | 0.03B | 0.03B | 0.03B | | | 0.14B | | | | | | | | 0.16B | | | | | | | |
|
Other Non-Current Liabilities
|
1.58B | | | 0.04B | | | | 0.01B | 1.03B | 1.78B | 2.04B | 2.09B | 2.39B | | | 3.29B | | | | 3.57B | | | | 5.81B | 8.13B | 4.69B | 4.92B | 5.53B | 4.93B | 4.79B | 5.98B |
|
Total Non-Current Liabilities
|
-1.58B | | | 25.56B | | | | 37.61B | 17.83B | 16.58B | 22.94B | 25.73B | 27.17B | | | 29.78B | | | | 24.01B | | | | 26.80B | 32.56B | 29.91B | 29.61B | 32.63B | 32.26B | 31.21B | 32.27B |
|
Total Liabilities
|
| 17.14B | 24.25B | 25.60B | 1.88B | 29.99B | 34.09B | 37.63B | 18.86B | 18.36B | 24.98B | 27.82B | 29.56B | 31.08B | 34.98B | 33.07B | 32.51B | 29.39B | 30.22B | 27.58B | 26.94B | 28.80B | 29.52B | 32.62B | 40.69B | 34.60B | 34.52B | 38.16B | 37.19B | 36.00B | 38.26B |
|
Total Debt
|
7.64B | 8.76B | 14.39B | 15.55B | 18.44B | 21.48B | | | | | | 17.55B | | 21.29B | 22.76B | 20.59B | 17.28B | 13.97B | 13.66B | 11.26B | 11.76B | 12.76B | 13.61B | 12.56B | 18.27B | 15.18B | 15.36B | 16.78B | 16.79B | 15.90B | 16.54B |
|
Common Equity
|
5.76B | 5.80B | 5.84B | 6.09B | 6.91B | 6.80B | | | | | | 5.43B | 5.62B | 6.17B | 6.63B | 6.67B | 7.18B | 7.06B | 7.06B | 7.01B | 6.95B | 7.19B | 7.27B | 7.10B | 7.24B | 7.42B | 7.75B | 7.89B | 7.88B | 8.06B | 8.61B |
|
Shareholder's Equity
|
5.76B | 5.80B | 5.84B | 6.09B | 6.91B | 6.80B | | | | | | 5.43B | 5.62B | 6.17B | 6.63B | 6.67B | 7.18B | 7.06B | 7.06B | 7.01B | 6.95B | 7.19B | 7.27B | 7.10B | 7.24B | 7.42B | 7.75B | 7.89B | 7.88B | 8.06B | 8.61B |
|
Liabilities and Shareholders Equity
|
| 22.94B | 30.09B | 31.69B | 2.17B | 36.79B | 41.35B | 44.86B | 24.19B | 23.75B | 30.41B | 33.25B | 35.18B | 37.25B | 41.60B | 39.74B | 39.70B | 36.45B | 37.28B | 34.59B | 33.90B | 36.00B | 36.79B | 39.72B | 47.94B | 42.02B | 42.28B | 46.05B | 45.33B | 44.32B | 47.17B |
|
Retained Earnings
|
1.00B | 1.00B | 1.01B | 0.83B | 0.77B | 0.69B | | | | | | -1.11B | | -0.89B | -0.86B | -0.81B | -0.27B | -0.39B | -0.38B | -0.42B | -0.47B | -0.24B | -0.16B | -0.37B | -0.23B | -0.14B | -0.18B | 0.05B | -0.13B | 0.06B | 0.07B |
|
Preferred Shares
|
| | | | | | | | | | | 0.81B | | 0.81B | 1.26B | 1.26B | 1.26B | 1.26B | 1.26B | 1.26B | 1.26B | 1.26B | 1.26B | 1.26B | 1.26B | 1.26B | 1.26B | 1.26B | 1.21B | 1.21B | 1.39B |
|
Treasury Shares
|
| | | | | | | | | | | 0.00B | | 0.04B | 0.04B | 0.05B | 0.17B | 0.17B | 0.17B | 0.00B | 0.00B | 0.00B | 0.00B | 0.01B | | | | 0.01B | | | |