|
Cash & Equivalents
|
| | | 0.32B | | | | 0.40B | | | | 0.31B | | 0.16B | | 0.41B | | 0.70B | 0.47B | 0.65B | 1.50B | 1.78B | 1.48B | 0.57B | 0.61B | 0.30B | 1.10B | 0.72B | 0.65B | 0.48B | 0.90B | 0.63B | 1.61B | 0.68B | 0.60B | 0.62B | 0.71B | 2.66B | 1.33B | 1.88B |
|
Short-term Investments
|
| | | 0.01B | | | | 0.01B | | | | 0.04B | | 0.01B | | 0.01B | | 0.01B | | 0.00B | | 0.00B | | 0.01B | | 0.05B | | 0.06B | 0.05B | 0.04B | | 0.03B | | 0.03B | | 0.05B | | 0.01B | | 0.01B |
|
Cash & Current Investments
|
| | | 0.33B | | | | 0.41B | | | | 0.35B | | 0.17B | | 0.41B | | 0.71B | 0.47B | 0.65B | 1.50B | 1.78B | 1.48B | 0.58B | 0.61B | 0.35B | 1.10B | 0.78B | 0.70B | 0.52B | 0.90B | 0.66B | 1.61B | 0.70B | 0.60B | 0.67B | 0.71B | 2.67B | 1.33B | 1.89B |
|
Receivables - Net
|
0.86B | 0.84B | | 1.10B | | | | 1.27B | | | | 1.21B | | | | 1.49B | | | | 1.81B | | | | 2.12B | | | | 2.44B | | | | 2.64B | | | | 2.64B | | | | 2.72B |
|
Receivables - Other
|
0.08B | 0.10B | | 0.13B | | | | 0.24B | -0.02B | 0.00B | -0.02B | 0.16B | 0.05B | 0.64B | 0.05B | 0.20B | 0.04B | 0.39B | 0.19B | 0.19B | -0.00B | 0.34B | 0.02B | 0.19B | 0.00B | 0.32B | 0.03B | 0.23B | 0.00B | 0.32B | 0.01B | 0.21B | 0.01B | 0.31B | | 0.33B | 0.01B | 0.33B | | 0.33B |
|
Receivables
|
0.94B | 0.94B | | 1.24B | | | | 1.51B | | | | 1.38B | | | | 1.68B | | | | 2.00B | | | | 2.31B | | | | 2.67B | | | | 2.85B | | | | 2.97B | | | | 3.05B |
|
Prepaid Assets
|
| | | 0.17B | | | | 0.39B | | | | 0.41B | | | | 0.41B | | | | 0.37B | | | | 0.41B | | | | 0.45B | | | | 0.50B | | | | 0.29B | | | | 0.30B |
|
Current Assets
|
| | | 1.85B | | | | 3.04B | | | | 2.91B | | | | 3.30B | | | | 3.59B | | | | 3.99B | | | | 4.49B | | | | 4.64B | | | | 4.75B | | | | 6.00B |
|
Property, Plant & Equipment (Net)
|
| | | 24.67B | | | | 26.45B | | | | 27.48B | | 10.13B | | 29.10B | | 10.50B | | 31.13B | | 12.46B | | 33.96B | | 12.77B | | 33.52B | 12.66B | 12.88B | | 34.82B | | 12.59B | | 12.41B | | 12.67B | | 12.55B |
|
Long-Term Investments
|
0.05B | 0.05B | | 0.00B | | | | 0.03B | | | | 0.05B | | | | 0.08B | | | | 0.09B | | | | 0.09B | | | | 0.08B | | | | 0.07B | | | | 0.16B | | | | 0.14B |
|
Goodwill
|
| | | 2.84B | | | | 3.33B | | | | 3.60B | | 3.65B | | 4.02B | | 4.42B | | 5.49B | | 5.86B | | 5.77B | | 5.83B | | 6.73B | 7.44B | 7.46B | | 7.39B | | 7.51B | | 7.56B | | 7.53B | | 7.50B |
|
Intangibles
|
-0.11B | 0.23B | 0.34B | 13.44B | -0.12B | -0.23B | | 14.92B | -0.12B | -0.23B | -0.35B | 15.12B | -0.12B | 8.94B | 0.35B | 17.35B | -0.12B | 9.83B | -0.36B | 21.05B | -0.16B | 12.40B | -0.46B | 24.02B | -0.23B | 13.82B | -0.57B | 25.60B | -0.16B | 14.79B | -0.54B | 27.22B | -0.17B | 15.06B | | 14.74B | -0.14B | 14.81B | | 14.58B |
|
Goodwill & Intangibles
|
-0.11B | 0.23B | 0.34B | 16.28B | -0.12B | -0.23B | | 18.26B | -0.12B | -0.23B | -0.35B | 18.72B | -0.12B | 12.60B | 0.35B | 21.37B | -0.12B | 14.25B | -0.36B | 26.54B | -0.16B | 18.26B | -0.46B | 29.79B | -0.23B | 19.66B | -0.57B | 32.33B | 7.28B | 22.25B | -0.54B | 34.61B | -0.17B | 22.57B | | 22.30B | -0.14B | 22.35B | | 22.08B |
|
Long-Term Deferred Tax
|
| | | 0.00B | | | | 0.00B | | | | 0.00B | | | | 0.00B | | | | 0.01B | | | | 0.03B | | | | 0.01B | | | | 0.03B | | | | 0.01B | | | | 0.05B |
|
Other Non-Current Assets
|
0.38B | 0.49B | | 0.48B | | | | 0.42B | | | | 0.75B | | 0.69B | | 0.70B | | 0.98B | | 0.85B | | 1.55B | | 1.56B | | 1.90B | | 1.62B | 1.63B | 1.69B | | 1.83B | | 1.84B | | 1.84B | | 1.81B | | 1.92B |
|
Non-Current Assets
|
| | | 18.93B | | | | 21.40B | | | | 22.13B | | | | 25.48B | | | | 29.61B | | | | 34.07B | | | | 35.34B | | | | 36.60B | | | | 36.79B | | | | 36.75B |
|
Assets
|
| | | 20.79B | | | | 24.44B | | | | 25.04B | | | | 28.77B | | | 30.92B | 33.19B | | 37.43B | 37.76B | 38.07B | 38.26B | 38.32B | 41.61B | 0.14B | | 41.45B | 42.12B | 0.14B | 42.75B | 41.90B | 41.77B | 41.54B | 40.41B | 43.76B | 42.76B | 42.76B |
|
Accounts Payables
|
0.33B | 0.38B | | 1.75B | | | | 1.94B | | | | 1.95B | | | | 2.08B | | | | 2.28B | | | | 2.94B | | | | 2.91B | | | | 2.49B | | | | 2.60B | | | | 2.51B |
|
Notes Payables
|
0.02B | 0.02B | | 0.07B | | | | 0.08B | | | | 0.08B | | 0.07B | | 0.08B | | 0.07B | 0.09B | 0.08B | 0.08B | 0.08B | 0.08B | 0.09B | 0.09B | 0.22B | 0.08B | 0.08B | 0.44B | 0.44B | 0.08B | 0.08B | 0.08B | 0.76B | 0.68B | 0.66B | 0.92B | 0.67B | 0.67B | 0.66B |
|
Dividends payables
|
| | | 0.21B | | | | 0.24B | | | | 0.25B | | 0.25B | | 0.27B | | 0.27B | | 0.31B | | 0.35B | | 0.36B | | 0.37B | | 0.37B | 0.37B | 0.39B | | 0.40B | | 0.42B | | 0.43B | | 0.46B | | 0.47B |
|
Payables
|
0.35B | 0.40B | | 2.03B | | | | 2.25B | | | | 2.27B | | 0.33B | | 2.42B | | 0.34B | 0.09B | 2.66B | 0.08B | 0.43B | 0.08B | 3.39B | 0.09B | 0.59B | 0.08B | 3.36B | 0.81B | 0.83B | 0.08B | 2.97B | 0.08B | 1.19B | 0.68B | 3.69B | 0.92B | 1.12B | 0.67B | 3.63B |
|
Accumulated Expenses
|
0.10B | 0.11B | | 0.11B | | | | 0.12B | | | | 0.12B | | | | 0.12B | | | | 0.13B | | | | 0.14B | | | | 0.15B | | | | 0.99B | | | | 0.99B | | | | 0.89B |
|
Short term Debt
|
| | | 0.99B | | | | 1.11B | | | | 0.63B | | 1.17B | | 1.01B | | 0.41B | | 1.10B | | 1.56B | | 2.32B | | 2.47B | | 1.87B | 1.86B | 2.77B | | 2.93B | | 2.44B | | 2.32B | | 3.22B | | 2.22B |
|
Current Taxes
|
| | | 0.03B | | | | 0.03B | | | | 0.17B | | 0.04B | | 0.04B | | 0.11B | | 0.09B | | 0.08B | | 0.08B | | 0.09B | | 0.08B | 0.10B | 0.09B | | 0.09B | | 0.11B | | 0.10B | | 0.10B | | 0.10B |
|
Current Deferred Revenue
|
-0.01B | -0.01B | -0.01B | -0.02B | 0.00B | 0.03B | | 0.43B | 0.01B | -0.01B | -0.02B | 0.43B | -0.02B | 0.50B | 0.02B | -0.01B | 0.00B | 0.50B | 0.01B | 0.45B | 0.01B | 0.63B | 0.00B | 0.05B | -0.01B | 0.67B | -0.02B | -0.01B | 0.02B | 0.70B | 0.03B | 0.54B | 0.01B | 0.75B | | 0.74B | 0.01B | 0.74B | | 0.76B |
|
Total Current Liabilities
|
| | | 3.71B | | | | 3.97B | | | | 3.67B | | | | 4.22B | | | | 4.53B | | | | 6.56B | | | | 6.10B | | | | 6.96B | | | | 7.04B | | | | 6.95B |
|
Non-Current Debt
|
| | | 8.70B | | | | 9.65B | | | | 10.05B | | 11.22B | | 12.99B | | 12.95B | | 14.46B | | 14.66B | | 14.22B | | 14.50B | | 16.57B | 17.79B | 17.03B | | 17.16B | | 18.14B | | 18.33B | | 20.01B | | 19.68B |
|
Non-Current Deffered Revenue
|
| | | | | | | | | | | | | | | | | | | | | | | 0.07B | | | | 0.06B | | | | 0.06B | | | | 0.08B | | | | 0.09B |
|
Pension
|
0.34B | 0.35B | | 0.36B | | | | 0.42B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Preferred Stock Liabilities
|
0.05B | 0.06B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Minority Interest
|
| | | | | | 0.02B | | | | 0.01B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability
|
| | | 1.58B | | | | 2.31B | | | | 2.34B | | | | 2.43B | | | | 2.85B | | | | 3.21B | | | | 3.28B | | | | 3.22B | | | | -0.12B | | | | -0.05B |
|
Operating Leases
|
| | | | | 4.81B | | | | 5.29B | | 25.04B | | 5.31B | | 28.77B | | 4.40B | | 33.23B | | 5.54B | | 38.08B | | 5.64B | | 39.83B | | 6.50B | | 41.23B | | 6.32B | | 41.54B | | 6.65B | | 42.76B |
|
Other Non-Current Liabilities
|
0.50B | 0.53B | | 0.55B | | | | 0.67B | | | | 0.55B | | 0.55B | | 0.61B | | 0.83B | | 0.97B | | 0.69B | | 0.72B | | 0.45B | | 0.47B | | 0.54B | | 0.64B | 0.00B | 0.55B | | 0.62B | -0.00B | 0.72B | | 0.68B |
|
Total Non-Current Liabilities
|
-0.50B | -0.53B | | 11.13B | | | | 13.03B | | | | 13.54B | | 18.25B | | 16.48B | | 19.31B | | 19.02B | | 24.01B | | 18.76B | | 24.78B | | 20.72B | | 27.82B | | 21.56B | -0.00B | 28.89B | | 22.47B | 0.00B | 31.42B | | 23.92B |
|
Total Liabilities
|
| | | 14.84B | | | | 17.00B | | 0.00B | | 17.21B | | 18.80B | | 20.70B | | 20.14B | | 23.55B | | 24.70B | | 25.33B | | 25.23B | | 26.82B | | 28.36B | | 28.52B | | 29.44B | | 29.51B | | 32.13B | | 30.87B |
|
Total Debt
|
| | | 9.69B | | | | 10.75B | | | | 10.68B | | 12.39B | | 13.99B | | 13.36B | | 15.56B | | 16.22B | | 16.54B | | 16.96B | | 18.44B | 19.65B | 19.79B | | 20.09B | | 20.58B | | 20.66B | | 23.23B | | 21.90B |
|
Common Equity
|
| | | 6.77B | | | | 7.44B | | -0.00B | | 7.71B | | 7.85B | | 8.07B | | 8.69B | | 9.64B | | 12.00B | | 12.74B | | 12.33B | | 13.01B | | 12.21B | | 12.71B | | 11.56B | | 12.02B | | 10.98B | | 11.89B |
|
Shareholder's Equity
|
| | | 6.77B | | | | 7.44B | | | | 7.71B | | | | 8.07B | | | | 9.64B | | | | 12.74B | | | | 13.01B | | | | 12.71B | | | | 11.18B | | | | 11.31B |
|
Liabilities and Shareholders Equity
|
| | | 20.79B | | | | 24.44B | | | | 25.04B | | | | 28.77B | | | 30.92B | 33.19B | | 37.43B | 37.76B | 38.07B | 38.26B | 38.32B | 41.61B | 0.14B | | 41.45B | 42.12B | 0.14B | 42.75B | 41.90B | 41.77B | 41.54B | 40.41B | 43.76B | 42.76B | 42.76B |
|
Retained Earnings
|
| | | | | | 0.06B | -0.13B | | 0.05B | 0.01B | 0.22B | | 0.02B | | | | | | | | | | | | | | | | | | | | | | | | | | |