|
Cash & Equivalents
|
0.12B | 0.10B | 0.08B | 0.11B | 0.13B | 0.19B | 0.14B | 0.18B | 0.17B | 0.37B | 0.54B | 0.32B | 0.23B | 0.52B | 0.33B | 0.26B | 0.36B | 0.45B | 0.37B | 0.37B | 0.34B | 0.40B | 0.50B | 0.62B | 0.22B | 0.26B | 0.41B | 0.37B | 0.29B | 0.24B | 0.27B | 0.24B | 0.41B | 0.33B | 0.28B | 0.48B | 0.81B | 0.35B | 0.38B | 0.56B | 0.35B | 0.25B | 0.27B | 0.22B | 0.26B | 0.27B | 0.34B | 0.26B | 0.40B | 0.33B | 0.20B | 0.19B | 0.33B | 0.26B | 0.36B | 0.38B | 0.44B | 0.26B | 0.30B |
|
Short-term Investments
|
0.00B | 0.00B | 0.00B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | | 0.01B | 0.08B | 0.00B | 0.00B | 0.01B | 0.03B | 0.06B | 0.03B | 0.04B | 0.05B | 0.04B | 0.04B | 0.03B | 0.09B | 0.07B | 0.05B | 0.04B | 0.03B | 0.04B | 0.05B | 0.06B | 0.05B | 0.05B | 0.05B | 0.08B | 0.03B | 0.10B | 0.09B | 0.06B | 0.04B | 0.04B | 0.04B | 0.05B | 0.05B | 0.06B | 0.13B | 0.25B | 0.11B | 0.10B | 0.08B | 0.13B | 0.06B | 0.08B | 0.07B | 0.07B | 0.18B | 0.08B | 0.07B | 0.04B |
|
Cash & Current Investments
|
0.12B | 0.10B | 0.09B | 0.13B | 0.14B | 0.20B | 0.16B | 0.19B | 0.19B | 0.37B | 0.55B | 0.40B | 0.23B | 0.52B | 0.34B | 0.28B | 0.42B | 0.47B | 0.41B | 0.41B | 0.37B | 0.45B | 0.54B | 0.70B | 0.29B | 0.31B | 0.45B | 0.40B | 0.33B | 0.29B | 0.33B | 0.29B | 0.46B | 0.39B | 0.37B | 0.51B | 0.91B | 0.44B | 0.44B | 0.60B | 0.39B | 0.29B | 0.33B | 0.27B | 0.33B | 0.40B | 0.59B | 0.37B | 0.49B | 0.41B | 0.33B | 0.26B | 0.41B | 0.33B | 0.43B | 0.55B | 0.53B | 0.33B | 0.34B |
|
Receivables - Other
|
| | | | | | | | | 0.02B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Buildings
|
| | | | | | | | | | | | | | | 0.03B | | 0.21B | 0.29B | 0.52B | 0.66B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Land & Improvements
|
| | | | | | | | | | | | | | | 0.01B | | 0.13B | 0.16B | 0.24B | 0.30B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Long-Term Investments
|
0.02B | 0.04B | 0.04B | 0.04B | 0.04B | 0.07B | 0.08B | 0.03B | 0.43B | | 0.14B | 0.12B | 0.10B | 0.12B | 0.11B | 0.19B | 0.21B | 0.20B | 0.20B | 0.20B | 0.20B | 0.20B | 0.19B | 0.20B | 0.20B | 0.23B | 0.24B | 0.19B | 0.16B | 0.17B | 0.17B | 0.17B | 0.12B | 0.12B | 0.13B | 0.08B | 0.09B | 0.10B | 0.10B | 0.11B | 0.10B | 0.10B | 0.09B | 1.04B | 0.09B | 0.09B | 0.08B | 1.76B | 0.09B | 0.09B | 0.09B | 2.01B | 0.10B | 0.10B | 0.09B | 0.10B | 0.10B | 0.08B | 0.08B |
|
Goodwill
|
| | | | | | | | | | 0.11B | 0.14B | 0.14B | 0.14B | 0.14B | 0.14B | 0.14B | 0.14B | 0.14B | | 0.14B | 0.14B | 0.14B | | 0.14B | 0.14B | 0.14B | 0.14B | 0.14B | 0.14B | 0.26B | 0.12B | 0.26B | 0.26B | 0.26B | 0.26B | 0.26B | 0.26B | 0.26B | 0.26B | 0.26B | 0.26B | 0.26B | 0.26B | 0.26B | 0.26B | 0.26B | 0.26B | 0.26B | 0.26B | 0.26B | 0.26B | 0.26B | 0.26B | 0.26B | 0.26B | 0.26B | 0.26B | 0.26B |
|
Intangibles
|
| | | | | | | | | 0.19B | 0.19B | 0.18B | 0.17B | 0.16B | 0.15B | 0.14B | 0.14B | 0.18B | 0.19B | 0.20B | 0.23B | 0.24B | 0.22B | 0.22B | 0.25B | 0.25B | 0.25B | 0.26B | 0.26B | 0.26B | 0.26B | 0.15B | 0.25B | 0.25B | 0.24B | 0.18B | 0.18B | 0.17B | 0.17B | 0.07B | 0.17B | 0.07B | 0.07B | 0.06B | 0.06B | 0.07B | 0.07B | 0.07B | 0.07B | 0.07B | 0.07B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.05B | 0.43B |
|
Goodwill & Intangibles
|
| | | | | | | | | 0.19B | 0.29B | 0.32B | 0.31B | 0.30B | 0.29B | 0.28B | 0.28B | 0.32B | 0.33B | 0.20B | 0.37B | 0.38B | 0.36B | 0.22B | 0.39B | 0.39B | 0.39B | 0.40B | 0.40B | 0.40B | 0.51B | 0.26B | 0.51B | 0.51B | 0.50B | 0.44B | 0.44B | 0.43B | 0.43B | 0.33B | 0.43B | 0.33B | 0.32B | 0.32B | 0.32B | 0.33B | 0.33B | 0.33B | 0.33B | 0.33B | 0.33B | 0.32B | 0.32B | 0.32B | 0.32B | 0.32B | 0.32B | 0.31B | 0.69B |
|
Other Non-Current Assets
|
0.01B | 0.02B | 0.01B | 0.02B | 0.01B | 0.04B | 0.02B | 0.03B | 0.06B | | 0.10B | 0.10B | 0.11B | 0.17B | 0.12B | 0.10B | 0.13B | 0.12B | 0.14B | 0.10B | 0.11B | 0.12B | 0.13B | 0.10B | 0.11B | 0.16B | 0.11B | 0.14B | 0.47B | 0.18B | 0.20B | 0.25B | 0.23B | 0.18B | 0.25B | 0.21B | 0.20B | 0.18B | 0.16B | 0.19B | 0.21B | 0.24B | 0.29B | 0.19B | 0.26B | 0.26B | 0.42B | 0.30B | 0.36B | 0.49B | 0.53B | 0.42B | 0.32B | 0.31B | 0.29B | 0.37B | 0.41B | 0.38B | 0.38B |
|
Assets
|
2.39B | 2.65B | 2.50B | 3.00B | 3.24B | 3.46B | 3.81B | 4.32B | 4.61B | 103.19B | 104.07B | 110.77B | 125.17B | 121.36B | 116.89B | 116.10B | 111.98B | 101.59B | 91.82B | 85.70B | 94.44B | 89.39B | 82.92B | 77.26B | 70.48B | 64.54B | 62.71B | 62.94B | 61.13B | 60.60B | 62.92B | 68.26B | 72.17B | 72.95B | 74.43B | 78.04B | 77.58B | 79.56B | 80.62B | 80.87B | 79.70B | 81.31B | 81.98B | 83.85B | 81.19B | 83.10B | 80.00B | 79.04B | 77.35B | 73.17B | 70.29B | 69.50B | 66.17B | 64.09B | 64.23B | 62.56B | 62.16B | 62.37B | 62.43B |
|
Accounts Payables
|
0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.03B | 0.02B | 0.18B | 0.19B | 0.23B | 0.14B | 0.14B | 0.15B | 0.14B | 0.11B | 0.14B | 0.14B | 0.16B | 0.14B | 0.14B | 0.17B | 0.20B | 0.15B | 0.17B | 0.20B | 0.19B | 0.16B | 0.19B | 0.21B | 0.22B | 0.19B | 0.22B | 0.23B | 0.21B | 0.22B | 0.21B | 0.20B | 0.21B | 0.18B | 0.18B | 0.21B | 0.19B | 0.20B | 0.27B | 0.56B | 0.30B | 0.28B | 0.27B | 0.41B | 0.29B | 0.26B | 0.34B | 0.40B | 0.43B | 0.48B | 0.40B | 0.53B |
|
Dividends payables
|
0.03B | 0.04B | 0.04B | 0.04B | 0.04B | 0.05B | 0.05B | 0.07B | 0.06B | 0.08B | 0.09B | 0.09B | 0.10B | 0.11B | 0.11B | 0.11B | 0.11B | 0.12B | 0.12B | 0.11B | 0.11B | 0.12B | 0.12B | 0.13B | 0.13B | 0.13B | 0.13B | 0.13B | 0.13B | 0.13B | 0.13B | 0.13B | 0.14B | 0.14B | 0.14B | 0.14B | 0.14B | 0.14B | 0.14B | 0.14B | 0.14B | 0.14B | 0.14B | 0.15B | 0.15B | 0.15B | 0.15B | 0.15B | 0.15B | 0.15B | 0.15B | 0.15B | 0.15B | 0.15B | 0.16B | 0.16B | 0.17B | 0.17B | 0.18B |
|
Payables
|
0.04B | 0.05B | 0.05B | 0.05B | 0.05B | 0.06B | 0.06B | 0.10B | 0.08B | 0.25B | 0.28B | 0.32B | 0.23B | 0.25B | 0.26B | 0.25B | 0.22B | 0.26B | 0.25B | 0.27B | 0.25B | 0.26B | 0.29B | 0.32B | 0.28B | 0.30B | 0.33B | 0.31B | 0.28B | 0.32B | 0.35B | 0.35B | 0.33B | 0.36B | 0.37B | 0.35B | 0.36B | 0.35B | 0.34B | 0.34B | 0.32B | 0.32B | 0.35B | 0.34B | 0.34B | 0.42B | 0.71B | 0.45B | 0.43B | 0.42B | 0.56B | 0.45B | 0.41B | 0.50B | 0.56B | 0.60B | 0.64B | 0.56B | 0.71B |
|
Non-Current Debt
|
0.80B | 0.70B | 0.60B | 1.10B | 1.31B | 1.07B | 1.31B | 1.31B | 1.03B | 1.71B | 1.31B | 2.26B | 2.60B | 2.56B | 2.71B | 3.14B | 3.71B | 3.58B | 3.68B | 3.98B | 4.48B | 4.48B | 4.12B | 4.15B | 4.41B | 4.75B | 5.51B | 5.77B | 5.55B | 6.22B | 8.59B | 8.68B | 9.23B | 9.28B | 8.25B | 8.91B | 9.69B | 8.84B | 9.62B | 10.15B | 10.90B | 9.93B | 11.50B | 12.58B | 11.53B | 13.15B | 13.50B | 14.50B | 14.85B | 14.51B | 13.56B | 13.87B | 12.56B | 12.10B | 11.85B | 11.15B | 12.44B | 13.54B | 14.66B |
|
Convertible Debt
|
| | | | | | | | 0.56B | 0.56B | 1.00B | 1.00B | 1.00B | 1.00B | 1.01B | 1.42B | 1.32B | 1.32B | 1.32B | 1.32B | 1.33B | 1.33B | 1.34B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Minority Interest
|
0.01B | 0.00B | 0.00B | 0.01B | 0.01B | 0.01B | 0.01B | 0.08B | 0.03B | 0.04B | 0.04B | 0.04B | 0.01B | 0.01B | 0.01B | 0.02B | 0.02B | 0.03B | 0.03B | 0.03B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.10B | 0.25B | 0.25B | 0.26B | 0.30B | 0.30B | 0.27B | 0.26B | 0.44B | 0.37B | 0.37B | 0.37B | 0.37B | 0.38B | 0.37B | 0.36B | 0.36B | 0.37B | 0.38B | 0.37B | 0.37B | 0.37B | 0.41B | 0.41B | 0.41B | 0.42B | 0.41B | 0.41B | 0.43B | 0.43B | 0.43B | 0.39B |
|
Other Non-Current Liabilities
|
0.01B | 0.02B | 0.02B | 0.02B | 0.02B | 0.01B | 0.03B | 0.03B | 1.05B | 0.02B | 0.03B | 0.02B | 0.02B | 0.03B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.02B | 0.02B | 0.01B | 0.00B | 0.00B | 0.01B | 0.02B | 0.04B | 0.06B | 0.04B | 0.04B | 0.02B | 0.01B | 0.01B | 0.00B | 0.01B | 0.01B | 0.00B | 0.01B | 0.04B | 0.03B | 0.03B | 0.02B | 0.01B | 0.04B | 0.06B | 0.08B | 0.09B | 0.08B | 0.10B | 0.09B | 0.10B | 0.07B | 0.08B | 0.12B | 0.09B | 0.07B | 0.14B | 0.09B |
|
Total Non-Current Liabilities
|
1.04B | 0.83B | 0.72B | 1.21B | 1.43B | 1.20B | 1.48B | 1.50B | 0.79B | 99.58B | 99.73B | 106.42B | 121.94B | 117.52B | 113.02B | 112.21B | 108.09B | 97.36B | 87.60B | 81.52B | 90.33B | 85.27B | 78.80B | 72.69B | 65.93B | 59.97B | 58.14B | 58.33B | 56.36B | 55.86B | 58.00B | 63.35B | 67.24B | 68.04B | 69.52B | 72.90B | 72.75B | 74.69B | 75.72B | 75.97B | 74.81B | 76.42B | 77.12B | 77.19B | 74.24B | 75.95B | 72.75B | 71.75B | 70.16B | 65.88B | 63.11B | 62.38B | 59.05B | 57.04B | 56.83B | 55.27B | 54.93B | 55.06B | 54.77B |
|
Total Liabilities
|
1.06B | 0.85B | 0.74B | 1.23B | 1.45B | 1.21B | 1.50B | 1.53B | 1.83B | 99.60B | 99.76B | 106.44B | 121.96B | 117.55B | 113.03B | 112.22B | 108.10B | 97.37B | 87.62B | 81.53B | 90.35B | 85.29B | 78.82B | 72.70B | 65.94B | 59.98B | 58.17B | 58.36B | 56.42B | 55.90B | 58.04B | 63.36B | 67.25B | 68.04B | 69.52B | 72.91B | 72.76B | 74.69B | 75.73B | 76.01B | 74.85B | 76.46B | 77.13B | 77.20B | 74.28B | 76.00B | 72.84B | 71.84B | 70.24B | 65.98B | 63.20B | 62.48B | 59.13B | 57.12B | 56.95B | 55.36B | 55.01B | 55.20B | 54.86B |
|
Total Debt
|
0.80B | 0.70B | 0.60B | 1.10B | 1.31B | 1.07B | 1.31B | 1.31B | 1.03B | 1.71B | 1.31B | 2.26B | 2.60B | 2.56B | 2.71B | 3.14B | 3.71B | 3.58B | 3.68B | 3.98B | 4.48B | 4.48B | 4.12B | 4.15B | 4.41B | 4.75B | 5.51B | 5.77B | 5.55B | 6.22B | 8.59B | 8.68B | 9.23B | 9.28B | 8.25B | 8.91B | 9.69B | 8.84B | 9.62B | 10.15B | 10.90B | 9.93B | 11.50B | 12.58B | 11.53B | 13.15B | 13.50B | 14.50B | 14.85B | 14.51B | 13.56B | 13.87B | 12.56B | 12.10B | 11.85B | 11.15B | 12.44B | 13.54B | 14.66B |
|
Common Equity
|
1.34B | 1.80B | 1.76B | 1.77B | 1.79B | 2.25B | 2.30B | 2.80B | 2.78B | 3.59B | 4.31B | 4.33B | 3.22B | 3.81B | 3.86B | 3.88B | 3.88B | 4.22B | 4.20B | 4.17B | 4.09B | 4.10B | 4.11B | 4.56B | 4.54B | 4.56B | 4.54B | 4.58B | 4.70B | 4.70B | 4.88B | 4.90B | 4.92B | 4.90B | 4.91B | 5.14B | 4.82B | 4.86B | 4.89B | 4.86B | 4.85B | 4.85B | 4.85B | 6.43B | 6.65B | 6.77B | 6.82B | 6.84B | 6.75B | 6.78B | 6.68B | 6.61B | 6.62B | 6.56B | 6.87B | 6.77B | 6.73B | 6.74B | 7.19B |
|
Shareholder's Equity
|
1.34B | 1.80B | 1.76B | 1.77B | 1.79B | 2.25B | 2.30B | 2.80B | 2.78B | 3.59B | 4.31B | 4.33B | 3.22B | 3.81B | 3.86B | 3.88B | 3.88B | 4.22B | 4.20B | 4.17B | 4.09B | 4.10B | 4.11B | 4.56B | 4.54B | 4.56B | 4.54B | 4.58B | 4.70B | 4.70B | 4.88B | 4.90B | 4.92B | 4.90B | 4.91B | 5.14B | 4.82B | 4.86B | 4.89B | 4.86B | 4.85B | 4.85B | 4.85B | 6.43B | 6.65B | 6.77B | 6.82B | 6.84B | 6.75B | 6.78B | 6.68B | 6.61B | 6.62B | 6.56B | 6.87B | 6.77B | 6.73B | 6.74B | 7.19B |
|
Liabilities and Shareholders Equity
|
2.39B | 2.65B | 2.50B | 3.00B | 3.24B | 3.46B | 3.81B | 4.32B | 4.61B | 103.19B | 104.07B | 110.77B | 125.17B | 121.36B | 116.89B | 116.10B | 111.98B | 101.59B | 91.82B | 85.70B | 94.44B | 89.39B | 82.92B | 77.26B | 70.48B | 64.54B | 62.71B | 62.94B | 61.13B | 60.60B | 62.92B | 68.26B | 72.17B | 72.95B | 74.43B | 78.04B | 77.58B | 79.56B | 80.62B | 80.87B | 79.70B | 81.31B | 81.98B | 83.85B | 81.19B | 83.10B | 80.00B | 79.04B | 77.35B | 73.17B | 70.29B | 69.50B | 66.17B | 64.09B | 64.23B | 62.56B | 62.16B | 62.37B | 62.43B |
|
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 | 0.01B | 0.01B | 0.01B | 0.01B | 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 |
|
Retained Earnings
|
0.00B | 0.01B | -0.01B | -0.00B | -0.05B | -0.05B | 0.06B | 0.08B | 0.07B | 0.06B | 0.07B | 0.08B | 0.08B | 0.07B | 0.07B | 0.06B | 0.04B | 0.05B | 0.04B | 0.03B | -0.10B | -0.10B | -0.11B | 0.04B | -0.14B | -0.15B | -0.18B | -0.22B | -0.24B | -0.26B | -0.31B | 0.06B | -0.41B | -0.42B | -0.42B | -0.38B | -0.62B | -0.61B | -0.60B | -0.63B | -0.65B | -0.68B | -0.69B | 0.49B | 0.67B | 0.73B | 0.78B | 0.77B | 0.67B | 0.69B | 0.59B | 0.51B | 0.51B | 0.43B | 0.35B | 0.24B | 0.18B | 0.15B | 0.04B |