|
Cash & Equivalents
|
0.28B | 0.20B | 0.22B | 0.21B | 0.22B | 0.22B | 0.24B | 0.23B | 0.20B | 0.32B | 0.26B | 0.31B | 0.25B | 0.22B | 0.53B | 0.38B | 0.36B | 0.35B | 0.32B | 0.26B | 0.26B | 0.21B | 0.21B | 0.21B | 0.20B | 0.21B | 0.20B | 0.17B | 0.16B | 0.17B | 0.28B | 0.32B | 0.42B |
|
Cash & Current Investments
|
0.28B | 0.20B | 0.22B | 0.21B | 0.22B | 0.22B | 0.24B | 0.23B | 0.20B | 0.32B | 0.26B | 0.31B | 0.25B | 0.22B | 0.53B | 0.38B | 0.36B | 0.35B | 0.32B | 0.26B | 0.26B | 0.21B | 0.21B | 0.21B | 0.20B | 0.21B | 0.20B | 0.17B | 0.16B | 0.17B | 0.28B | 0.32B | 0.42B |
|
Receivables - Net
|
| 0.53B | | | | 0.56B | 0.51B | 0.51B | 0.54B | 0.59B | 0.50B | 0.50B | 0.56B | 0.61B | 0.74B | 0.76B | 0.75B | 0.80B | 0.76B | 0.78B | 0.82B | 0.86B | 0.89B | 0.94B | 0.96B | 1.01B | 0.89B | 0.92B | 0.92B | 1.04B | 0.95B | 0.95B | 0.99B |
|
Receivables - Other
|
| | | | | 0.01B | | | | 0.01B | | 0.01B | 0.01B | | | | | | | | | | | | | | | | | | | | |
|
Receivables
|
| 0.53B | | | | 0.57B | 0.51B | 0.51B | 0.54B | 0.59B | 0.50B | 0.51B | 0.57B | 0.61B | 0.74B | 0.76B | 0.75B | 0.80B | 0.76B | 0.78B | 0.82B | 0.86B | 0.89B | 0.94B | 0.96B | 1.01B | 0.89B | 0.92B | 0.92B | 1.04B | 0.95B | 0.95B | 0.99B |
|
Inventory
|
| 0.21B | | | | 0.22B | 0.23B | 0.24B | 0.25B | 0.26B | 0.28B | 0.28B | 0.29B | 0.32B | 0.59B | 0.56B | 0.59B | 0.57B | 0.62B | 0.64B | 0.69B | 0.60B | 0.77B | 0.82B | 0.86B | 0.67B | 0.70B | 0.69B | 0.65B | 0.58B | 0.64B | 0.66B | 0.67B |
|
Prepaid Assets
|
| 0.05B | | | | 0.06B | 0.06B | 0.06B | 0.06B | 0.05B | 0.06B | 0.06B | 0.07B | 0.07B | 0.14B | 0.19B | 0.22B | 0.16B | 0.15B | 0.20B | 0.20B | 0.18B | 0.17B | 0.20B | 0.20B | 0.17B | 0.15B | 0.15B | 0.18B | 0.20B | 0.19B | 0.18B | 0.20B |
|
Current Assets
|
| 0.99B | | | | 1.05B | 1.04B | 1.03B | 1.05B | 1.22B | 1.10B | 1.15B | 1.18B | 1.21B | 2.01B | 1.90B | 1.93B | 1.88B | 1.85B | 1.89B | 1.98B | 2.01B | 2.03B | 2.17B | 2.22B | 2.87B | 1.94B | 1.94B | 1.90B | 2.00B | 2.06B | 2.11B | 2.29B |
|
Buildings
|
| 0.47B | | | | 0.48B | 0.48B | 0.50B | 0.51B | 0.53B | 0.53B | 0.55B | 0.57B | 0.57B | 0.66B | 0.68B | 0.64B | 0.65B | 0.65B | 0.65B | 0.67B | 0.66B | 0.73B | 0.74B | 0.76B | 0.72B | 0.76B | 0.77B | 0.78B | 0.83B | 0.88B | 0.89B | 0.90B |
|
Construction in Progress
|
| 0.09B | | | | 0.13B | 0.16B | 0.15B | 0.18B | 0.16B | 0.20B | 0.20B | 0.21B | 0.21B | 0.27B | 0.28B | 0.34B | 0.36B | 0.40B | 0.43B | 0.49B | 0.47B | 0.46B | 0.47B | 0.51B | 0.50B | 0.52B | 0.58B | 0.51B | 0.51B | 0.56B | 0.57B | 0.59B |
|
Land & Improvements
|
| 0.06B | | | | 0.06B | 0.06B | 0.06B | 0.07B | 0.07B | 0.07B | 0.07B | 0.07B | 0.07B | 0.08B | 0.08B | 0.08B | 0.08B | 0.08B | 0.08B | 0.08B | 0.08B | 0.08B | 0.09B | 0.10B | 0.09B | 0.10B | 0.11B | 0.11B | 0.11B | 0.11B | 0.11B | 0.11B |
|
Property, Plant & Equipment (Net)
|
| 1.01B | | | | 1.03B | 1.05B | 1.07B | 1.10B | 1.11B | 1.15B | 1.18B | 1.23B | 1.24B | 1.50B | 1.51B | 1.52B | 1.55B | 1.57B | 1.57B | 1.67B | 1.63B | 1.73B | 1.74B | 1.84B | 1.77B | 1.83B | 1.93B | 1.92B | 1.96B | 2.05B | 2.09B | 2.13B |
|
Goodwill
|
2.23B | 2.43B | | | | 2.32B | 2.35B | 2.32B | 2.40B | 2.36B | 2.37B | 2.42B | 2.93B | 3.03B | 5.29B | 5.13B | 5.12B | 3.94B | 4.32B | 3.71B | 3.85B | 3.88B | 3.89B | 0.20B | 4.11B | 4.07B | 4.06B | 4.15B | 4.04B | 4.10B | 4.22B | 4.22B | 4.23B |
|
Intangibles
|
| 0.73B | | | | 0.60B | 0.60B | 0.58B | 0.59B | 0.57B | 0.55B | 0.55B | 1.04B | 0.90B | 3.05B | 2.95B | 2.88B | 3.33B | 3.19B | 3.08B | 3.03B | 2.08B | 2.87B | 3.06B | 2.99B | 2.12B | 2.05B | 2.00B | 1.92B | 1.85B | 1.82B | 1.75B | 1.69B |
|
Goodwill & Intangibles
|
2.23B | 3.16B | | | | 2.93B | 2.95B | 2.90B | 3.00B | 2.92B | 2.92B | 2.97B | 3.97B | 3.92B | 8.33B | 8.09B | 7.99B | 7.27B | 7.51B | 6.78B | 6.88B | 5.96B | 6.75B | 3.26B | 7.10B | 6.19B | 6.11B | 6.16B | 5.97B | 5.95B | 6.04B | 5.96B | 5.92B |
|
Other Non-Current Assets
|
| 0.04B | | | | 0.06B | 0.06B | 0.08B | 0.06B | 0.05B | 0.05B | 0.06B | 0.06B | 0.05B | 0.05B | 0.05B | 0.06B | 0.07B | 0.07B | 0.07B | 0.08B | 0.98B | 0.08B | 0.07B | 0.08B | 0.80B | 0.06B | 0.06B | 0.07B | 0.08B | 0.09B | 0.09B | 0.09B |
|
Non-Current Assets
|
| 4.21B | | | | 4.02B | 4.19B | 4.15B | 4.28B | 4.22B | 4.27B | 4.34B | 5.40B | 5.36B | 10.09B | 9.85B | 9.76B | 9.54B | 9.34B | 8.60B | 8.82B | 8.81B | 8.75B | 9.11B | 9.22B | 8.19B | 8.17B | 8.30B | 8.11B | 8.15B | 8.35B | 8.30B | 8.31B |
|
Assets
|
| 5.20B | | | | 5.07B | 5.23B | 5.19B | 5.34B | 5.44B | 5.36B | 5.49B | 6.58B | 6.57B | 12.10B | 11.75B | 11.69B | 11.42B | 11.19B | 10.49B | 10.80B | 10.82B | 10.78B | 11.28B | 11.44B | 11.06B | 10.11B | 10.24B | 10.01B | 10.15B | 10.40B | 10.41B | 10.59B |
|
Accounts Payables
|
| 0.14B | | | | 0.15B | 0.14B | 0.13B | 0.14B | 0.15B | 0.13B | 0.12B | 0.13B | 0.16B | 0.23B | 0.22B | 0.21B | 0.23B | 0.23B | 0.23B | 0.24B | 0.26B | 0.26B | 0.29B | 0.28B | 0.25B | 0.23B | 0.24B | 0.24B | 0.28B | 0.30B | 0.31B | 0.29B |
|
Notes Payables
|
| | | | | | | | | | 0.04B | | | | 0.01B | 0.02B | 0.13B | 0.14B | 0.15B | 0.15B | 0.06B | 0.06B | 0.06B | 0.07B | 0.08B | 0.09B | 0.08B | 0.08B | 0.12B | 0.12B | | | |
|
Payables
|
| 0.14B | | | | 0.15B | 0.14B | 0.13B | 0.14B | 0.15B | 0.17B | 0.12B | 0.13B | 0.16B | 0.24B | 0.24B | 0.34B | 0.37B | 0.38B | 0.38B | 0.30B | 0.32B | 0.32B | 0.36B | 0.36B | 0.34B | 0.31B | 0.32B | 0.36B | 0.41B | 0.30B | 0.31B | 0.29B |
|
Accumulated Expenses
|
| 0.17B | | | | 0.19B | 0.18B | 0.17B | 0.18B | 0.19B | 0.18B | 0.16B | 0.18B | 0.22B | 0.30B | 0.31B | 0.33B | 0.31B | 0.32B | 0.30B | 0.30B | 0.30B | 0.33B | 0.31B | 0.32B | 0.32B | 0.29B | 0.31B | 0.33B | 0.37B | 0.37B | 0.36B | 0.41B |
|
Short term Debt
|
| | | | | | | | | | 0.04B | | | | 0.17B | 0.02B | 0.13B | 0.14B | 0.15B | 0.15B | 0.06B | 0.06B | 0.06B | 0.07B | 0.08B | 0.09B | 0.08B | 0.08B | 0.12B | 0.12B | | | |
|
Current Leases
|
| | | | | | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.04B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.04B | 0.04B | 0.03B |
|
Current Taxes
|
| 0.00B | | | | 0.15B | 0.03B | 0.01B | 0.01B | 0.01B | 0.03B | 0.02B | 0.01B | 0.03B | 0.01B | 0.01B | 0.02B | 0.03B | 0.04B | 0.02B | 0.03B | 0.04B | 0.06B | 0.03B | 0.02B | 0.01B | 0.06B | 0.01B | | 0.02B | 0.06B | 0.02B | 0.01B |
|
Total Current Liabilities
|
| 0.40B | | | | 0.47B | 0.43B | 0.43B | 0.45B | 0.50B | 0.48B | 0.44B | 0.51B | 0.58B | 1.15B | 0.79B | 0.90B | 0.92B | 0.91B | 0.87B | 0.80B | 0.86B | 0.89B | 0.87B | 0.91B | 0.93B | 0.83B | 0.81B | 0.89B | 1.02B | 0.93B | 0.89B | 0.92B |
|
Capital Leases
|
| | | | | | 0.10B | 0.10B | 0.10B | 0.11B | 0.13B | 0.12B | 0.13B | 0.13B | | | | | | | | | | | | | | | | | | | |
|
Non-Current Debt
|
| 1.32B | | | | 1.18B | 1.21B | 1.19B | 1.14B | 1.15B | 1.02B | 1.02B | 1.71B | 1.65B | 3.26B | 3.42B | 3.18B | 2.95B | 2.85B | 2.87B | 3.00B | 3.02B | 2.86B | 3.37B | 3.23B | 3.12B | 2.24B | 2.16B | 2.04B | 1.92B | 1.90B | 1.90B | 1.90B |
|
Minority Interest
|
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 | 0.01B | 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 | 0.01B | 0.01B | 0.01B |
|
Liabilities from Discontinued Operations
|
| | | | | | | | | | | | | | | | | | | | | 0.05B | | | | 0.06B | | | | | | | |
|
Non-Current Deferred Tax Liability
|
| 0.20B | | | | 0.15B | 0.15B | 0.15B | 0.16B | 0.16B | 0.16B | | 0.26B | 0.24B | 0.86B | 0.75B | 0.75B | 0.78B | 0.79B | 0.71B | 0.72B | 0.62B | 0.62B | 0.61B | 0.62B | 0.48B | 0.46B | 0.46B | 0.45B | 0.40B | 0.41B | 0.41B | 0.41B |
|
Operating Leases
|
| | | | | | | | | | | | | 0.13B | 0.17B | 0.16B | 0.16B | 0.16B | 0.15B | 0.14B | 0.16B | 0.14B | 0.16B | 0.16B | 0.16B | 0.15B | 0.14B | 0.13B | 0.12B | 0.12B | 0.13B | 0.13B | 0.12B |
|
Other Non-Current Liabilities
|
| 0.11B | | | | 0.09B | 0.09B | 0.08B | 0.09B | 0.09B | 0.09B | 0.09B | 0.09B | 0.09B | 0.09B | 0.08B | 0.07B | 0.08B | 0.07B | 0.08B | 0.07B | 0.08B | 0.08B | 0.08B | 0.08B | 0.07B | 0.07B | 0.07B | 0.07B | 0.06B | 0.06B | 0.06B | 0.07B |
|
Total Non-Current Liabilities
|
| 1.87B | | | | 1.80B | 1.90B | 1.87B | 1.85B | 1.93B | 1.79B | 1.75B | 2.61B | 2.59B | 5.43B | 5.12B | 4.99B | 4.80B | 4.70B | 4.60B | 4.68B | 4.66B | 4.53B | 5.01B | 4.93B | 4.68B | 3.67B | 3.56B | 3.51B | 3.47B | 3.37B | 3.32B | 3.36B |
|
Total Liabilities
|
-2.81B | 1.98B | -3.10B | -3.12B | -3.11B | 1.89B | 1.98B | 1.95B | 1.94B | 2.02B | 1.87B | 1.83B | 2.70B | 2.68B | 5.52B | 5.21B | 5.07B | 4.88B | 4.77B | 4.68B | 4.75B | 4.73B | 4.61B | 5.09B | 5.01B | 4.75B | 3.74B | 3.63B | 3.58B | 3.53B | 3.44B | 3.39B | 3.42B |
|
Total Debt
|
| 1.32B | | | | 1.18B | 1.21B | 1.19B | 1.14B | 1.15B | 1.06B | 1.02B | 1.71B | 1.65B | 3.42B | 3.44B | 3.30B | 3.09B | 3.00B | 3.02B | 3.06B | 3.08B | 2.92B | 3.44B | 3.31B | 3.21B | 2.32B | 2.24B | 2.16B | 2.04B | 1.90B | 1.90B | 1.90B |
|
Common Equity
|
2.81B | 3.23B | 3.10B | 3.12B | 3.11B | 3.20B | 3.25B | 3.24B | 3.40B | 3.42B | 3.50B | 3.68B | 3.89B | 3.89B | 6.59B | 6.54B | 6.62B | 6.54B | 6.42B | 5.81B | 6.05B | 6.09B | 6.18B | 6.19B | 6.43B | 6.32B | 6.37B | 6.61B | 6.43B | 6.62B | 6.97B | 7.02B | 7.17B |
|
Shareholder's Equity
|
2.81B | 3.23B | 3.10B | 3.12B | 3.11B | 3.20B | 3.25B | 3.24B | 3.40B | 3.42B | 3.50B | 3.68B | 3.89B | 3.89B | 6.59B | 6.54B | 6.62B | 6.54B | 6.42B | 5.81B | 6.05B | 6.09B | 6.18B | 6.19B | 6.43B | 6.32B | 6.37B | 6.61B | 6.43B | 6.62B | 6.97B | 7.02B | 7.17B |
|
Liabilities and Shareholders Equity
|
| 5.20B | | | | 5.07B | 5.23B | 5.19B | 5.34B | 5.44B | 5.36B | 5.49B | 6.58B | 6.57B | 12.10B | 11.75B | 11.69B | 11.42B | 11.19B | 10.49B | 10.80B | 10.82B | 10.78B | 11.28B | 11.44B | 11.06B | 10.11B | 10.24B | 10.01B | 10.15B | 10.40B | 10.41B | 10.59B |
|
Retained Earnings
|
-0.24B | 0.01B | -0.12B | -0.13B | -0.17B | -0.16B | -0.16B | -0.23B | -0.15B | -0.24B | -0.21B | -0.13B | -0.00B | -0.06B | 1.87B | 1.89B | 1.99B | -0.21B | 2.06B | 1.70B | 1.77B | -0.32B | 1.98B | -0.39B | 2.13B | 2.09B | 2.18B | 2.27B | 2.39B | 2.48B | 2.60B | 2.73B | 2.86B |
|
Preferred Shares
|
0.00B | 0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
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 |