|
Cash & Equivalents
|
0.10B | 0.05B | 0.07B | 0.11B | 0.13B | 0.03B | 0.03B | 0.02B | 0.04B | 0.03B | 0.06B | 0.05B | 0.05B | 0.05B | 0.06B | 0.07B | 0.06B | 0.05B | 0.05B | 0.09B | 0.06B | 0.09B | 0.06B | 0.06B | 0.12B | 0.06B | 0.07B | 0.05B | 0.05B | 0.06B | 0.09B | 0.37B | 0.09B | 0.10B | 0.09B | 0.19B | 0.09B | 0.09B | 0.09B | 0.13B | 0.08B | 0.14B | 0.21B | 0.11B | 2.85B | 1.00B | 0.60B | 0.41B | 0.17B | 0.23B | 0.14B | 0.15B | 0.15B | 0.13B | 0.15B | 0.12B | 0.15B | 0.14B | 0.43B | 0.51B | 0.63B | 0.56B | 1.10B | 0.90B | 0.18B | 0.61B | 0.19B | 0.74B |
|
Short-term Investments
|
| | | | | | | 0.00B | | | | 0.00B | 0.00B | 0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash & Current Investments
|
0.10B | 0.05B | 0.07B | 0.11B | 0.13B | 0.03B | 0.03B | 0.02B | 0.04B | 0.03B | 0.06B | 0.05B | 0.05B | 0.05B | 0.06B | 0.07B | 0.06B | 0.05B | 0.05B | 0.09B | 0.06B | 0.09B | 0.06B | 0.06B | 0.12B | 0.06B | 0.07B | 0.05B | 0.05B | 0.06B | 0.09B | 0.37B | 0.09B | 0.10B | 0.09B | 0.19B | 0.09B | 0.09B | 0.09B | 0.13B | 0.08B | 0.14B | 0.21B | 0.11B | 2.85B | 1.00B | 0.60B | 0.41B | 0.17B | 0.23B | 0.14B | 0.15B | 0.15B | 0.13B | 0.15B | 0.12B | 0.15B | 0.14B | 0.43B | 0.51B | 0.63B | 0.56B | 1.10B | 0.90B | 0.18B | 0.61B | 0.19B | 0.74B |
|
Receivables - Net
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.08B | | | | 0.11B | 0.09B | 0.07B | 0.09B | 0.10B |
|
Receivables - Other
|
| 0.09B | 0.10B | 0.04B | 0.04B | | | 0.04B | | | | | | | | | | | | | | | | | | 0.12B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Receivables
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.08B | | | | 0.11B | 0.09B | 0.07B | 0.09B | 0.10B |
|
Work In Process
|
| 0.02B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Buildings
|
| 5.60B | 5.64B | 5.72B | 5.74B | 5.73B | 5.98B | 6.04B | 6.05B | 8.97B | 15.29B | 15.34B | 15.33B | 16.18B | 16.55B | 16.92B | 16.98B | 17.24B | 18.38B | 18.46B | 18.66B | 18.59B | 19.66B | 17.42B | 21.93B | 22.05B | 20.20B | 20.31B | 20.40B | 20.27B | 21.55B | 21.52B | 21.87B | 21.83B | 21.94B | 22.22B | 22.08B | 22.07B | 22.19B | 22.44B | 22.61B | 22.84B | 24.46B | 24.39B | 23.82B | 23.96B | 24.20B | 24.32B | 24.25B | 24.27B | 25.52B | 25.78B | 26.19B | 26.19B | 25.98B | 26.02B | 26.08B | 27.44B | 27.22B | 27.20B | 27.20B | 27.36B | 27.63B | 28.72B | 29.33B | 29.72B | 30.49B | 30.87B |
|
Construction in Progress
|
| | 0.01B | 0.01B | 0.00B | 0.00B | 0.01B | 0.01B | 0.01B | 0.04B | 0.06B | 0.08B | 0.09B | 0.13B | 0.09B | 0.07B | 0.07B | 0.10B | 0.08B | 0.08B | 0.07B | 0.09B | 0.12B | 0.11B | 0.13B | 0.15B | 0.12B | 0.09B | 0.12B | 0.13B | 0.19B | 0.21B | 0.21B | 0.28B | 0.31B | 0.34B | 0.38B | 0.41B | 0.40B | 0.42B | 0.34B | 0.39B | 0.43B | 0.46B | 0.51B | 0.50B | 0.57B | 0.27B | 0.31B | 0.29B | 0.30B | 0.27B | 0.28B | 0.25B | 0.26B | 0.31B | 0.34B | 0.39B | 0.46B | 0.37B | 0.42B | 0.41B | 0.36B | 0.34B | 0.35B | 0.31B | 0.35B | 0.36B |
|
Land & Improvements
|
| 0.55B | 0.56B | 0.56B | 0.56B | 0.56B | 0.56B | 0.56B | 0.56B | 0.85B | 1.58B | 1.61B | 1.62B | 1.74B | 1.75B | 1.77B | 1.76B | 1.78B | 1.86B | 1.86B | 1.87B | 1.85B | 1.94B | 1.71B | 2.25B | 2.29B | 2.07B | 2.06B | 2.06B | 2.04B | 2.09B | 2.09B | 2.12B | 2.12B | 2.12B | 2.15B | 2.14B | 2.12B | 2.12B | 2.11B | 2.12B | 2.13B | 2.28B | 2.29B | 2.24B | 2.26B | 2.27B | 2.26B | 2.24B | 2.23B | 2.40B | 2.43B | 2.45B | 2.44B | 2.42B | 2.44B | 2.43B | 2.63B | 2.60B | 2.60B | 2.57B | 2.59B | 2.64B | 2.78B | 2.82B | 2.84B | 2.92B | |
|
Long-Term Investments
|
| | | | | | 0.02B | -2.44B | 0.02B | 0.01B | 0.12B | | -10.37B | -11.37B | | | | | | -13.68B | -13.43B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Goodwill
|
| | | | | | | | | | | | | | | | | | | | | | | 0.36B | | | 1.05B | 0.75B | 1.04B | 1.04B | 1.04B | 1.03B | 1.03B | 1.03B | 1.03B | 1.03B | 1.04B | 1.03B | 1.05B | 1.05B | 1.05B | 1.05B | 1.05B | 1.05B | 1.05B | 1.05B | 1.05B | 1.05B | 1.05B | 1.05B | 1.05B | 1.05B | 1.05B | 1.04B | 1.04B | 1.04B | 1.04B | 1.05B | 1.04B | 1.05B | 1.05B | 1.05B | 1.05B | 1.04B | 1.05B | 1.05B | 1.05B | 1.05B |
|
Intangibles
|
| | | | | | | | | | | 0.59B | | | 0.75B | | | | | | | | | | | | | | | | | | | | | 1.55B | | | 1.51B | 1.50B | 1.28B | 1.27B | 1.33B | 1.31B | 1.24B | 1.24B | 1.25B | 1.23B | 1.21B | 1.20B | 1.37B | 1.37B | 1.37B | 1.36B | 1.34B | 1.35B | 1.35B | 1.50B | 1.47B | 1.45B | 1.44B | 1.45B | 1.46B | 1.56B | 1.61B | 1.56B | 1.66B | 1.68B |
|
Goodwill & Intangibles
|
| | | | | | | | | | | 1.08B | | | 1.17B | | | | | | | | | 0.36B | | | 1.05B | 0.75B | 1.04B | 1.04B | 1.04B | 1.03B | 1.03B | 1.03B | 1.03B | 2.58B | 1.04B | 1.03B | 2.55B | 2.55B | 2.33B | 2.32B | 2.38B | 2.36B | 2.29B | 2.29B | 2.30B | 2.28B | 2.26B | 2.25B | 2.42B | 2.42B | 2.42B | 2.41B | 2.38B | 2.39B | 2.39B | 2.54B | 2.51B | 2.49B | 2.49B | 2.50B | 2.51B | 2.60B | 2.65B | 2.60B | 2.71B | 2.73B |
|
Long-Term Deferred Tax
|
| | | | | | | | | | | 0.26B | 0.27B | 0.27B | 0.26B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.05B | 0.05B | 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 | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B |
|
Other Non-Current Assets
|
| 0.18B | 0.19B | 0.18B | 0.21B | 0.21B | 0.25B | 0.23B | 0.21B | 0.30B | 0.63B | 0.89B | 0.92B | 0.99B | 1.05B | 0.92B | 0.92B | 0.89B | 1.00B | 0.95B | 0.94B | 1.18B | 1.02B | 2.39B | 1.74B | 1.71B | 0.42B | 0.41B | 0.42B | 0.42B | 0.49B | 0.52B | 0.52B | 0.51B | 0.54B | 0.57B | 0.58B | 0.73B | 0.78B | 0.76B | 0.80B | 0.82B | 0.85B | 0.88B | 0.80B | 0.69B | 0.78B | 0.81B | 0.81B | 0.86B | 0.64B | 0.57B | 0.61B | 0.58B | 0.59B | 0.61B | 0.62B | 0.65B | 0.68B | 0.68B | 0.71B | 0.70B | 0.80B | 0.79B | 0.76B | 0.73B | 0.80B | 0.83B |
|
Assets
|
| 5.57B | 5.59B | 5.62B | 5.63B | 5.46B | 5.80B | 5.76B | 5.69B | 9.63B | 17.21B | 17.27B | 17.19B | 18.22B | 18.44B | 18.98B | 18.71B | 18.80B | 19.88B | 19.73B | 19.70B | 19.79B | 20.65B | 21.17B | 24.44B | 24.28B | 22.41B | 22.26B | 22.26B | 22.09B | 23.43B | 23.17B | 23.92B | 23.86B | 23.74B | 23.95B | 23.49B | 22.70B | 22.60B | 22.58B | 22.67B | 22.99B | 24.80B | 24.69B | 26.62B | 24.59B | 24.22B | 23.93B | 23.55B | 23.50B | 25.04B | 24.72B | 24.95B | 24.63B | 24.30B | 24.16B | 23.99B | 25.07B | 24.97B | 24.73B | 24.67B | 24.53B | 25.35B | 26.19B | 26.03B | 26.47B | 26.93B | 27.59B |
|
Accounts Payables
|
| 0.16B | 0.18B | 0.19B | 0.18B | 0.18B | 0.20B | 0.21B | 0.20B | 0.40B | 1.13B | 1.09B | 1.06B | 1.06B | 1.05B | 1.00B | 0.91B | 0.89B | 1.02B | 1.00B | 0.94B | 0.98B | 0.97B | 0.75B | 1.02B | 1.03B | 0.79B | 0.78B | 0.74B | 0.74B | 0.93B | 0.91B | 0.95B | 0.93B | 0.94B | 1.18B | 1.13B | 1.13B | 1.13B | 1.09B | 1.06B | 1.14B | 1.19B | 1.15B | 1.14B | 1.00B | 1.23B | 1.13B | 1.11B | 1.12B | 1.14B | 1.09B | 1.08B | 1.06B | 1.06B | 1.03B | 1.01B | 1.07B | 1.09B | 1.04B | 1.02B | 1.00B | 1.15B | 1.15B | 1.13B | 1.13B | 1.23B | 1.24B |
|
Payables
|
| 0.16B | 0.18B | 0.19B | 0.18B | 0.18B | 0.20B | 0.21B | 0.20B | 0.40B | 1.13B | 1.09B | 1.06B | 1.06B | 1.05B | 1.00B | 0.91B | 0.89B | 1.02B | 1.00B | 0.94B | 0.98B | 0.97B | 0.75B | 1.02B | 1.03B | 0.79B | 0.78B | 0.74B | 0.74B | 0.93B | 0.91B | 0.95B | 0.93B | 0.94B | 1.18B | 1.13B | 1.13B | 1.13B | 1.09B | 1.06B | 1.14B | 1.19B | 1.15B | 1.14B | 1.00B | 1.23B | 1.13B | 1.11B | 1.12B | 1.14B | 1.09B | 1.08B | 1.06B | 1.06B | 1.03B | 1.01B | 1.07B | 1.09B | 1.04B | 1.02B | 1.00B | 1.15B | 1.15B | 1.13B | 1.13B | 1.23B | 1.24B |
|
Accumulated Expenses
|
| 0.02B | 0.04B | 0.02B | 0.04B | 0.02B | 0.03B | 0.02B | 0.03B | 0.03B | 0.07B | 0.04B | 0.06B | 0.05B | 0.06B | 0.05B | 0.06B | 0.05B | 0.06B | 0.05B | 0.06B | 0.06B | 0.07B | 0.06B | 0.08B | 0.08B | 0.07B | 0.08B | 0.07B | 0.08B | 0.07B | 0.08B | 0.08B | 0.09B | 0.10B | 0.09B | 0.08B | 0.09B | 0.08B | 0.10B | 0.08B | 0.11B | 0.09B | 0.11B | 0.09B | 0.12B | 0.10B | 0.11B | 0.09B | 0.11B | 0.09B | 0.11B | 0.09B | 0.10B | 0.09B | 0.11B | 0.09B | 0.11B | 0.12B | 0.12B | 0.12B | 0.12B | 0.11B | 0.14B | 0.11B | 0.13B | 0.11B | 0.14B |
|
Current Deferred Revenue
|
| 0.01B | 0.00B | 0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Capital Leases
|
| | | | | | | | | | | 0.14B | 0.14B | 0.14B | 0.14B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Minority Interest
|
| 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.01B | 0.00B | 0.00B | 0.00B | 0.09B | 0.10B | 0.11B | 0.12B | 0.11B | 0.17B | 0.19B | 0.18B | 0.17B | 0.16B | 0.16B | 0.17B | 0.16B | 0.17B | 0.26B | 0.20B | 0.20B | 0.20B | 0.19B | 0.22B | 0.21B | 0.20B | 0.17B | 0.18B | 0.17B | 0.16B | 0.13B | 0.15B | 0.14B | 0.19B | 0.21B | 0.22B | 0.24B | 0.27B | 0.20B | 0.23B | 0.25B | 0.24B | 0.24B | 0.25B | 0.28B | 0.28B | 0.31B | 0.28B | 0.26B | 0.26B | 0.26B | 0.27B | 0.27B | 0.30B | 0.29B | 0.31B | 0.33B | 0.31B | 0.34B | 0.33B | 0.35B | 0.38B |
|
Liabilities from Discontinued Operations
|
| | | | | | | | | | | | | | | | | | | | | | | 0.21B | | | 0.07B | 0.03B | 0.01B | 0.09B | 0.08B | 0.00B | 0.00B | 0.01B | 0.01B | 0.06B | 0.06B | 0.00B | 0.01B | 0.00B | 0.00B | 0.00B | 0.00B | 0.01B | 0.01B | 0.01B | 0.00B | 0.00B | 0.00B | 0.00B | 0.02B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.00B | 0.00B | 0.01B | 0.01B | 0.01B | 0.00B | 0.01B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B |
|
Non-Current Deferred Tax Liability
|
| 0.26B | 0.25B | 0.25B | 0.25B | 0.25B | 0.25B | 0.24B | 0.24B | 0.28B | 0.27B | 0.26B | 0.27B | 0.27B | 0.27B | 0.26B | 0.26B | 0.25B | 0.25B | 0.25B | 0.25B | 0.26B | 0.36B | 0.34B | 0.37B | 0.37B | 0.35B | 0.34B | 0.33B | 0.32B | 0.32B | 0.32B | 0.29B | 0.30B | 0.30B | 0.25B | 0.24B | 0.24B | 0.24B | 0.21B | 0.21B | 0.15B | 0.15B | 0.20B | 0.05B | 0.06B | 0.05B | 0.06B | 0.07B | 0.07B | 0.07B | 0.06B | 0.05B | 0.05B | 0.04B | 0.04B | 0.03B | 0.03B | 0.03B | 0.02B | 0.02B | 0.03B | 0.04B | 0.01B | 0.01B | 0.01B | 0.02B | 0.02B |
|
Operating Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.21B | 0.23B | 0.25B | 0.25B | 0.25B | 0.25B | 0.25B | 0.21B | 0.21B | 0.21B | 0.20B | 0.20B | 0.20B | 0.19B | 0.19B | 0.19B | 0.19B | 0.20B | 0.20B | 0.19B | 0.20B | 0.21B | 0.22B | 0.22B | 0.22B | 0.22B | 0.22B | 0.21B |
|
Total Liabilities
|
| 3.06B | 3.08B | 3.13B | 3.17B | 3.03B | 3.38B | 3.37B | 3.05B | 5.71B | 7.78B | 7.81B | 7.82B | 8.58B | 8.87B | 9.72B | 9.53B | 9.61B | 10.74B | 10.67B | 10.73B | 10.89B | 11.86B | 12.24B | 13.07B | 12.98B | 12.55B | 12.44B | 12.40B | 12.13B | 12.65B | 12.44B | 13.26B | 13.23B | 12.77B | 12.86B | 12.56B | 11.87B | 11.94B | 12.12B | 12.26B | 11.89B | 13.73B | 13.87B | 15.70B | 13.96B | 13.68B | 13.42B | 13.24B | 13.27B | 13.60B | 13.49B | 13.84B | 13.74B | 13.61B | 13.67B | 13.67B | 14.77B | 14.83B | 14.88B | 14.93B | 14.55B | 15.19B | 15.05B | 14.17B | 14.55B | 14.15B | 14.63B |
|
Common Equity
|
| 2.51B | 2.50B | 2.48B | 2.46B | 2.43B | 2.42B | 2.39B | 2.65B | 3.92B | 9.33B | 9.36B | 9.26B | 9.52B | 9.46B | 9.09B | 8.99B | 9.01B | 8.96B | 8.90B | 8.81B | 8.73B | 8.62B | 8.75B | 11.11B | 11.09B | 9.67B | 9.63B | 9.67B | 9.75B | 10.57B | 10.53B | 10.48B | 10.44B | 10.80B | 10.93B | 10.80B | 10.68B | 10.51B | 10.27B | 10.21B | 10.88B | 10.76B | 10.55B | 10.72B | 10.40B | 10.29B | 10.28B | 10.07B | 9.98B | 11.17B | 10.95B | 10.79B | 10.60B | 10.43B | 10.22B | 10.06B | 10.03B | 9.87B | 9.54B | 9.46B | 9.67B | 9.83B | 10.83B | 11.53B | 11.59B | 12.42B | 12.59B |
|
Shareholder's Equity
|
| 2.51B | 2.50B | 2.48B | 2.46B | 2.43B | 2.42B | 2.39B | 2.65B | 3.92B | 9.33B | 9.36B | 9.26B | 9.52B | 9.46B | 9.09B | 8.99B | 9.01B | 8.96B | 8.90B | 8.81B | 8.73B | 8.62B | 8.75B | 11.11B | 11.09B | 9.67B | 9.63B | 9.67B | 9.75B | 10.57B | 10.53B | 10.48B | 10.44B | 10.80B | 10.93B | 10.80B | 10.68B | 10.51B | 10.27B | 10.21B | 10.88B | 10.76B | 10.55B | 10.72B | 10.40B | 10.29B | 10.28B | 10.07B | 9.98B | 11.17B | 10.95B | 10.79B | 10.60B | 10.43B | 10.22B | 10.06B | 10.03B | 9.87B | 9.54B | 9.46B | 9.67B | 9.83B | 10.83B | 11.53B | 11.59B | 12.42B | 12.59B |
|
Liabilities and Shareholders Equity
|
| 5.57B | 5.59B | 5.62B | 5.63B | 5.46B | 5.80B | 5.76B | 5.69B | 9.63B | 17.21B | 17.27B | 17.19B | 18.22B | 18.44B | 18.98B | 18.71B | 18.80B | 19.88B | 19.73B | 19.70B | 19.79B | 20.65B | 21.17B | 24.44B | 24.28B | 22.41B | 22.26B | 22.26B | 22.09B | 23.43B | 23.17B | 23.92B | 23.86B | 23.74B | 23.95B | 23.49B | 22.70B | 22.60B | 22.58B | 22.67B | 22.99B | 24.80B | 24.69B | 26.62B | 24.59B | 24.22B | 23.93B | 23.55B | 23.50B | 25.04B | 24.72B | 24.95B | 24.63B | 24.30B | 24.16B | 23.99B | 25.07B | 24.97B | 24.73B | 24.67B | 24.53B | 25.35B | 26.19B | 26.03B | 26.47B | 26.93B | 27.59B |
|
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 | 0.00B | 0.00B | | | 7.00 | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | | |
|
Retained Earnings
|
| -0.11B | -0.14B | -0.17B | -0.20B | -0.22B | -0.25B | -0.26B | -0.30B | -0.41B | -0.44B | -0.41B | -0.50B | -0.61B | -0.68B | -0.78B | -0.86B | -0.94B | -1.02B | -1.13B | -1.22B | -1.29B | -1.40B | -1.53B | -1.66B | -1.77B | -1.99B | -2.11B | -2.21B | -2.31B | -2.42B | -2.49B | -2.56B | -2.69B | -2.35B | -2.24B | -2.41B | -2.53B | -2.71B | -2.93B | -3.09B | -3.17B | -3.38B | -3.67B | -3.49B | -3.82B | -3.97B | -4.03B | -4.26B | -4.34B | -4.46B | -4.68B | -4.82B | -5.04B | -5.22B | -5.45B | -5.61B | -5.69B | -5.94B | -6.21B | -6.41B | -6.58B | -6.75B | -6.89B | -7.06B | -7.21B | -7.37B | -7.53B |