|
Cash & Equivalents
|
0.01B | 0.07B | 0.07B | 0.16B | 0.30B | 0.18B | 0.41B | 0.36B | 0.55B | 0.50B | 0.83B | 0.82B | 1.14B | 0.92B | 0.72B | 1.03B | 1.54B | 1.18B | 1.23B | 1.01B | 1.02B | 0.93B | 0.81B | 1.00B | 0.75B | 0.69B | 0.69B | 0.35B | 0.41B | 0.65B | 0.54B | 0.42B | 0.39B | 0.42B | 0.42B | 0.41B | 0.51B | 0.43B | 0.74B | 0.56B | 1.21B | 1.62B | 1.62B |
|
Short-term Investments
|
0.02B | 0.02B | 0.03B | 0.20B | 0.04B | 1.02B | 1.53B | 1.00B | 1.00B | 1.00B | 1.00B | 1.00B | 1.00B | 1.00B | 1.00B | 1.00B | 1.00B | 1.00B | 1.99B | 2.00B | 2.01B | | | | | | | 0.32B | | 0.24B | 0.24B | 0.31B | 0.27B | 0.26B | 0.40B | 0.32B | 0.34B | 0.25B | 0.23B | 0.19B | 0.12B | 0.11B | 0.10B |
|
Cash & Current Investments
|
0.03B | 0.09B | 0.09B | 0.36B | 0.34B | 1.20B | 1.94B | 1.36B | 1.55B | 1.50B | 1.84B | 1.82B | 2.14B | 1.92B | 1.72B | 2.03B | 2.54B | 2.19B | 3.22B | 3.00B | 3.03B | 0.93B | 0.81B | 1.00B | 0.75B | 0.69B | 0.69B | 0.68B | 0.41B | 0.89B | 0.78B | 0.73B | 0.66B | 0.68B | 0.83B | 0.73B | 0.85B | 0.68B | 0.97B | 0.75B | 1.32B | 1.73B | 1.71B |
|
Receivables - Other
|
| | | 0.01B | | | 0.03B | 0.03B | 0.05B | 0.08B | 0.03B | 0.04B | 0.02B | 0.02B | 0.09B | 0.03B | 0.07B | 0.03B | 0.02B | 0.04B | 0.03B | 0.03B | 0.05B | 0.02B | 0.23B | 0.03B | 0.06B | 0.06B | 0.05B | 0.05B | 0.05B | 0.84B | 0.09B | 0.04B | 1.22B | 1.10B | 0.04B | 1.40B | 1.60B | 0.32B | 1.30B | 1.20B | 0.12B |
|
Prepaid Assets
|
0.00B | 0.00B | 0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Assets
|
| | | 1.72B | | 5.71B | 8.35B | 7.62B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Intangibles
|
| | | | | | | | | | | | | 0.00B | 0.02B | 0.51B | 0.48B | 0.50B | 0.50B | 0.45B | 0.41B | 0.44B | 0.45B | 0.49B | 0.45B | 0.43B | 0.46B | 0.69B | 0.75B | 0.90B | 0.93B | 1.10B | 1.30B | 1.45B | 1.70B | 2.00B | 2.01B | 1.80B | 1.70B | 1.91B | 1.51B | 1.30B | 1.30B |
|
Goodwill & Intangibles
|
| | | | | | | | | | | | | 0.00B | 0.02B | 0.51B | 0.48B | 0.50B | 0.50B | 0.45B | 0.41B | 0.44B | 0.45B | 0.49B | 0.45B | 0.43B | 0.46B | 0.69B | 0.75B | 0.90B | 0.93B | 1.10B | 1.30B | 1.45B | 1.70B | 2.00B | 2.01B | 1.80B | 1.70B | 1.91B | 1.51B | 1.30B | 1.30B |
|
Long-Term Deferred Tax
|
0.00B | 0.00B | 0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non-Current Assets
|
| | | 0.02B | 0.00B | 0.09B | 0.16B | 0.17B | 0.15B | 0.14B | 0.21B | 0.30B | 0.28B | 0.69B | 0.68B | 0.40B | 0.22B | 0.29B | 0.31B | 0.34B | 0.44B | 0.41B | 0.38B | 0.26B | 0.28B | 0.36B | 0.26B | 1.50B | 0.38B | 0.26B | 0.34B | 0.64B | 0.71B | 0.56B | 0.89B | 0.69B | 0.27B | 0.36B | 0.51B | 1.06B | 0.68B | 0.43B | 0.60B |
|
Non-Current Assets
|
| | | 0.08B | | 0.30B | 0.47B | 0.48B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Assets
|
| | | 1.80B | | 6.01B | 8.82B | 8.10B | 11.33B | 12.98B | 17.86B | 16.81B | 19.00B | 19.64B | 17.15B | 17.17B | 17.43B | 17.81B | 19.15B | 21.08B | 21.68B | 18.45B | 17.79B | 14.58B | 16.68B | 20.74B | 21.80B | 20.11B | 24.27B | 23.78B | 27.80B | 24.79B | 24.08B | 22.28B | 31.53B | 30.13B | 28.50B | 34.34B | 32.16B | 35.92B | 22.20B | 21.48B | 20.59B |
|
Notes Payables
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.39B | 0.39B | 0.39B | 0.39B | 0.40B | 0.40B |
|
Dividends payables
|
0.00B | 0.01B | 0.01B | 0.01B | 0.02B | 0.04B | 0.06B | 0.06B | 0.09B | 0.09B | 0.11B | 0.16B | 0.12B | 0.11B | 0.10B | | 0.10B | 0.10B | 0.10B | 0.10B | 0.10B | 0.10B | 0.10B | 0.09B | 0.08B | 0.08B | 0.08B | 0.08B | 0.09B | 0.10B | 0.10B | 0.01B | 0.10B | 0.10B | 0.10B | 0.14B | 0.15B | 0.13B | 0.13B | 0.13B | | 0.06B | 0.06B |
|
Payables
|
0.00B | 0.01B | 0.01B | 0.01B | 0.02B | 0.04B | 0.06B | 0.06B | 0.09B | 0.09B | 0.11B | 0.16B | 0.12B | 0.11B | 0.10B | | 0.10B | 0.10B | 0.10B | 0.10B | 0.10B | 0.10B | 0.10B | 0.09B | 0.08B | 0.08B | 0.08B | 0.08B | 0.09B | 0.10B | 0.10B | 0.01B | 0.10B | 0.10B | 0.10B | 0.14B | 0.15B | 0.52B | 0.52B | 0.52B | 0.39B | 0.45B | 0.45B |
|
Accumulated Expenses
|
| | | 0.00B | | 0.00B | 0.01B | 0.01B | 0.01B | 0.01B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.01B | 0.02B | | | | | | | | | | | | 0.09B | 0.09B | 0.08B | 0.12B | 0.16B | 0.11B | 0.15B | 0.12B | 0.15B | 0.08B | 0.04B | 0.01B |
|
Other Accumulated Expenses
|
| | | 0.04B | 0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Short term Debt
|
| | | | | | | | | | | | | | | | | | | | | | | | | | 0.03B | 0.07B | 0.01B | 0.04B | 0.04B | 0.02B | 0.02B | | | | | | | | | | |
|
Current Taxes
|
| | | 0.00B | 0.00B | 0.00B | | 0.00B | | 0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Debt
|
| | | 1.17B | | 4.83B | 7.30B | 6.66B | 8.69B | 10.44B | 14.03B | 12.62B | 13.44B | 14.90B | 12.15B | 12.25B | 12.02B | 11.39B | 12.27B | 12.93B | 13.09B | 9.42B | 7.98B | 3.79B | 6.19B | 9.67B | 4.00B | 4.00B | 3.57B | 3.24B | 2.00B | 1.22B | 0.87B | 0.87B | 0.87B | 0.87B | 0.87B | 0.05B | 0.05B | 0.21B | 0.05B | | |
|
Convertible Debt
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.28B | 0.28B | 0.28B | 0.28B | 0.28B | 0.28B | 0.28B | 0.28B | 0.28B | 0.28B | 0.28B | 0.28B | 0.29B | 0.29B | 0.29B |
|
Minority Interest
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.20B | 0.19B | | | | | | | | | | | | |
|
Liabilities from Discontinued Operations
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 0.45B | | | | | | | | | | | | | | | |
|
Other Non-Current Liabilities
|
| | | 0.00B | 0.00B | 0.04B | 0.05B | 0.05B | 0.05B | 0.08B | 0.13B | 0.13B | 0.05B | 0.05B | 0.07B | 0.07B | 0.05B | 0.03B | 0.04B | 0.09B | 0.16B | 0.06B | 0.08B | 0.07B | 0.08B | 0.16B | 0.08B | 0.08B | 0.08B | 0.10B | 0.11B | 0.03B | 0.05B | 0.04B | 0.80B | 0.82B | 0.04B | 0.05B | 0.05B | 0.07B | 0.18B | 0.19B | 0.05B |
|
Total Non-Current Liabilities
|
| | | 0.16B | 2.97B | 5.07B | 7.47B | 6.78B | 9.21B | 10.72B | 14.34B | 13.23B | 14.89B | 15.76B | 13.31B | 13.25B | 13.46B | 13.72B | 15.00B | 16.93B | 17.46B | 14.42B | 13.93B | 10.93B | 13.24B | 17.16B | 18.24B | 16.63B | 20.59B | 19.89B | 23.56B | 21.19B | 20.56B | 18.76B | 26.06B | 25.06B | 23.69B | 29.43B | 27.10B | 30.88B | 19.12B | 18.45B | 17.52B |
|
Total Liabilities
|
0.02B | 0.02B | 0.97B | 0.16B | 2.98B | 5.11B | 7.51B | 6.83B | 9.26B | 10.80B | 14.47B | 13.36B | 14.94B | 15.81B | 13.38B | 13.32B | 13.51B | 13.76B | 15.04B | 17.02B | 17.62B | 14.48B | 14.01B | 11.00B | 13.31B | 17.32B | 18.32B | 16.71B | 20.67B | 20.00B | 23.67B | 21.22B | 20.61B | 18.80B | 26.85B | 25.88B | 23.73B | 29.47B | 27.14B | 30.95B | 19.30B | 18.65B | 17.57B |
|
Total Debt
|
| | | 1.17B | | 4.83B | 7.30B | 6.66B | 8.69B | 10.44B | 14.03B | 12.62B | 13.44B | 14.90B | 12.15B | 12.25B | 12.02B | 11.39B | 12.27B | 12.93B | 13.09B | 9.42B | 7.98B | 3.79B | 6.19B | 9.67B | 4.03B | 4.07B | 3.59B | 3.28B | 2.04B | 1.24B | 0.89B | 0.87B | 0.87B | 0.87B | 0.87B | 0.05B | 0.05B | 0.21B | 0.05B | | |
|
Common Equity
|
| 0.23B | 0.24B | 0.38B | 0.69B | 0.90B | 1.31B | 1.27B | 2.07B | 2.18B | 3.39B | 3.45B | 4.07B | 3.83B | 3.77B | 3.85B | 3.92B | 4.06B | 4.12B | 4.07B | 4.06B | 3.97B | 3.77B | 3.71B | 3.37B | 3.42B | 3.48B | 3.66B | 3.67B | 3.66B | 3.94B | 3.57B | 3.47B | 3.48B | 4.68B | 4.25B | 4.77B | 4.87B | 5.02B | 4.97B | 2.90B | 2.84B | 3.02B |
|
Shareholder's Equity
|
13.40B | 0.23B | 0.24B | 0.38B | 0.69B | 0.90B | 1.31B | 1.27B | 2.07B | 2.18B | 3.39B | 3.45B | 4.07B | 3.83B | 3.77B | 3.85B | 3.92B | 4.06B | 4.12B | 4.07B | 4.06B | 3.97B | 3.77B | 3.71B | 3.37B | 3.42B | 3.48B | 3.66B | 3.67B | 3.66B | 3.94B | 3.57B | 3.47B | 3.48B | 4.68B | 4.25B | 4.77B | 4.87B | 5.02B | 4.97B | 2.90B | 2.84B | 3.02B |
|
Liabilities and Shareholders Equity
|
| | | 1.80B | | 6.01B | 8.82B | 8.10B | 11.33B | 12.98B | 17.86B | 16.81B | 19.00B | 19.64B | 17.15B | 17.17B | 17.43B | 17.81B | 19.15B | 21.08B | 21.68B | 18.45B | 17.79B | 14.58B | 16.68B | 20.74B | 21.80B | 20.11B | 24.27B | 23.78B | 27.80B | 24.79B | 24.08B | 22.28B | 31.53B | 30.13B | 28.50B | 34.34B | 32.16B | 35.92B | 22.20B | 21.48B | 20.59B |
|
Retained Earnings
|
| | | 0.03B | | 0.05B | 0.11B | 0.16B | 0.21B | 0.23B | 0.70B | 0.70B | 0.80B | 0.98B | 0.79B | 1.03B | 1.00B | 1.04B | 1.23B | 1.20B | 1.29B | 1.51B | 1.47B | 1.68B | 1.60B | 1.58B | 1.70B | 2.04B | 2.11B | 2.12B | 2.22B | 2.39B | 2.71B | 2.85B | 2.89B | 2.33B | 2.31B | 2.22B | 2.52B | 2.66B | 0.79B | 0.68B | 0.81B |
|
Preferred Shares
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.14B | 0.14B | 0.28B | 0.70B | 0.29B | 0.29B | 0.98B | 0.98B | 0.98B | 0.98B | 0.98B | 0.98B | 0.98B | 0.98B | 0.98B |
|
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 | 0.01B | 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 |