|
Cash & Equivalents
|
0.14B | 0.34B | 0.40B | 0.62B | 0.69B | 0.71B | 1.02B | 0.47B | 0.45B | 1.09B | 1.03B | 1.05B | 1.04B | 1.70B | 1.55B | 1.20B | 2.36B | 0.38B | 0.44B | 0.41B | 0.76B | 0.37B | 0.38B | 0.37B | 0.32B | 0.23B | 0.26B | 0.39B | 0.33B | 0.18B | 0.22B | 0.30B | 0.27B | 0.21B | 6.99B | 7.31B | 0.81B | 0.39B | 0.53B | 0.99B | 0.74B | 1.32B | 0.81B | 1.55B | 1.45B | 1.68B | 1.89B | 2.09B | 2.01B | 2.83B | 3.12B | 3.90B | 4.16B | 2.58B | 2.42B | 3.73B | 2.59B | 3.03B | 2.38B | 3.78B | 2.98B | 3.61B | 3.34B | 5.31B | 3.87B | 4.89B | 4.29B |
|
Cash & Current Investments
|
0.14B | 0.34B | 0.40B | 0.62B | 0.69B | 0.71B | 1.02B | 0.47B | 0.45B | 1.09B | 1.03B | 1.05B | 1.04B | 1.70B | 1.55B | 1.20B | 2.36B | 0.38B | 0.44B | 0.41B | 0.76B | 0.37B | 0.38B | 0.37B | 0.32B | 0.23B | 0.26B | 0.39B | 0.33B | 0.18B | 0.22B | 0.30B | 0.27B | 0.21B | 6.99B | 7.31B | 0.81B | 0.39B | 0.53B | 0.99B | 0.74B | 1.32B | 0.81B | 1.55B | 1.45B | 1.68B | 1.89B | 2.09B | 2.01B | 2.83B | 3.12B | 3.90B | 4.16B | 2.58B | 2.42B | 3.73B | 2.59B | 3.03B | 2.38B | 3.78B | 2.98B | 3.61B | 3.34B | 5.31B | 3.87B | 4.89B | 4.29B |
|
Receivables - Net
|
| 0.76B | 0.78B | 0.81B | 0.77B | 0.84B | 0.84B | 0.88B | 0.87B | 0.91B | 0.98B | 1.04B | 1.06B | 1.16B | 1.08B | 1.13B | 1.15B | 1.33B | 1.34B | 1.37B | 1.34B | 1.52B | 1.46B | 1.43B | 1.43B | 1.50B | 1.56B | 1.48B | 1.52B | 1.57B | 1.54B | 1.50B | 1.56B | 1.76B | 1.65B | 1.84B | 2.65B | 2.75B | 2.58B | 2.62B | 2.62B | 2.85B | 2.69B | 2.63B | 2.56B | 2.47B | 2.44B | 2.54B | 2.48B | 2.66B | 2.46B | 2.45B | 2.43B | 7.05B | 6.67B | 6.38B | 6.83B | 6.77B | 6.31B | 6.05B | 6.30B | 6.17B | 5.53B | 4.95B | 4.66B | 5.38B | 5.13B |
|
Receivables - Other
|
| | | | | | | 0.01B | | | 0.01B | 0.01B | | | 0.03B | 0.02B | 0.01B | 0.03B | 0.03B | 0.04B | 0.04B | 0.04B | 0.05B | 0.04B | 0.04B | 0.04B | 0.04B | | 0.07B | 0.11B | | 1.50B | 1.56B | 1.76B | 1.65B | 1.84B | 2.65B | 2.75B | 2.58B | 0.17B | 2.62B | 2.85B | 2.69B | 0.16B | 0.16B | 0.18B | | 0.18B | 0.18B | 0.18B | 0.18B | 0.17B | 0.17B | 0.82B | 0.62B | 0.34B | 0.35B | | | | | | | | | | |
|
Receivables
|
| 0.76B | 0.78B | 0.81B | 0.77B | 0.84B | 0.84B | 0.89B | 0.87B | 0.91B | 0.99B | 1.05B | 1.06B | 1.16B | 1.10B | 1.15B | 1.16B | 1.36B | 1.38B | 1.41B | 1.39B | 1.57B | 1.52B | 1.48B | 1.47B | 1.55B | 1.59B | 1.48B | 1.59B | 1.68B | 1.54B | 2.99B | 3.12B | 3.52B | 3.30B | 3.68B | 5.31B | 5.49B | 5.16B | 2.79B | 5.25B | 5.71B | 5.39B | 2.79B | 2.72B | 2.65B | 2.44B | 2.71B | 2.66B | 2.84B | 2.64B | 2.62B | 2.59B | 7.87B | 7.29B | 6.72B | 7.19B | 6.77B | 6.31B | 6.05B | 6.30B | 6.17B | 5.53B | 4.95B | 4.66B | 5.38B | 5.13B |
|
Current Deferred Tax Assets
|
| | | 0.07B | | | | 0.08B | 0.08B | 0.07B | 0.05B | 0.07B | 0.07B | 0.08B | 0.06B | 0.07B | 0.07B | 0.07B | 0.07B | 0.07B | 0.08B | 0.08B | 0.09B | 0.09B | 0.09B | 0.08B | 0.08B | 0.07B | 0.09B | 0.10B | 0.11B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets
|
| 0.15B | 0.17B | 0.16B | 0.18B | | | 0.23B | 0.15B | 0.16B | 0.15B | 0.17B | 0.17B | 0.17B | 0.19B | 0.20B | 0.30B | 0.27B | 0.23B | 0.28B | 0.26B | 0.28B | 0.28B | 0.28B | 0.32B | 0.33B | 0.33B | 0.35B | 0.37B | 0.37B | 0.45B | 0.40B | 0.37B | 0.42B | 0.45B | 0.43B | 0.64B | 0.41B | 0.46B | 0.31B | 0.29B | 0.43B | 0.36B | 0.45B | 0.52B | 0.45B | 0.75B | 0.97B | 0.66B | 0.58B | 0.82B | 0.91B | 0.44B | 5.83B | 3.58B | 3.89B | 4.30B | 3.98B | 4.14B | 4.39B | 4.62B | 3.65B | 3.63B | 3.82B | 4.25B | 3.34B | 3.64B |
|
Current Assets
|
| 1.33B | 1.42B | 1.67B | 1.72B | | | 1.74B | 1.63B | 2.32B | 2.30B | 2.43B | 2.45B | 3.21B | 3.00B | 2.73B | 4.01B | 2.27B | 2.36B | 2.41B | 2.74B | 2.57B | 2.58B | 2.49B | 2.47B | 2.47B | 2.72B | 2.60B | 2.67B | 2.55B | 2.68B | 2.50B | 2.59B | 2.77B | 9.48B | 9.99B | 4.52B | 3.91B | 3.91B | 4.23B | 4.03B | 4.93B | 4.31B | 5.22B | 4.63B | 4.72B | 5.48B | 6.13B | 5.87B | 6.73B | 6.66B | 7.26B | 7.17B | 15.45B | 12.67B | 14.00B | 13.73B | 13.77B | 12.83B | 14.22B | 13.90B | 13.43B | 12.51B | 14.08B | 12.78B | 13.61B | 13.06B |
|
Construction in Progress
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.28B | | | | 0.14B | | | | 0.57B | | | | 0.34B | | | | | | | |
|
Land & Improvements
|
| | | 0.28B | | | | 0.28B | | | | 0.29B | | | | 0.29B | | | | 0.32B | | | | 0.34B | | | | 0.34B | | | | 0.33B | | | | 0.36B | | | | 0.36B | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Property, Plant & Equipment (Net)
|
| 0.41B | 0.42B | 0.41B | 0.41B | | | 0.40B | 0.39B | 0.38B | 0.37B | 0.38B | 0.37B | 0.37B | 0.37B | 0.39B | 0.38B | 0.46B | 0.49B | 0.51B | 0.52B | 0.54B | 0.53B | 0.55B | 0.53B | 0.51B | 0.50B | 0.49B | 0.47B | 0.46B | 0.46B | 0.48B | 0.50B | 0.51B | 0.52B | 0.60B | 0.93B | 0.78B | 0.81B | 0.80B | 0.80B | 0.83B | 0.86B | 0.95B | 1.04B | 1.09B | 1.12B | 1.21B | 1.19B | 1.24B | 1.31B | 1.34B | 1.33B | 5.60B | 5.14B | 5.30B | 5.33B | 5.47B | 5.81B | 5.96B | 5.94B | 6.04B | 6.16B | 6.09B | 6.21B | 6.41B | 6.52B |
|
Long-Term Investments
|
| | | | | | | 0.89B | 0.78B | 0.81B | 0.82B | 0.81B | 0.78B | 0.82B | 0.82B | 1.70B | 1.10B | 1.10B | 1.09B | 1.25B | 1.08B | 0.83B | 0.67B | 0.82B | 0.81B | 0.80B | 0.75B | 0.92B | 0.84B | 0.84B | 0.82B | 0.56B | 1.23B | 1.27B | 5.86B | 4.99B | 2.01B | 1.79B | 1.75B | 1.39B | 1.85B | 1.95B | 1.53B | 1.13B | 1.09B | 1.10B | 1.15B | 1.13B | | | | 1.16B | | | | | | | | | | | | | | | |
|
Goodwill
|
| 6.44B | 6.44B | 6.43B | 6.44B | | | 6.43B | 6.30B | 6.30B | 6.30B | 6.29B | 6.29B | 6.31B | 6.31B | 6.40B | 6.50B | 7.28B | 7.30B | 7.34B | 7.37B | 8.13B | 8.32B | 8.24B | 0.07B | 8.19B | 8.18B | 8.16B | 8.21B | 8.17B | 8.18B | 8.04B | 8.08B | 0.03B | 0.03B | 7.07B | 13.10B | 13.12B | 13.14B | 13.01B | 13.04B | 13.22B | 12.98B | 13.05B | 12.97B | 12.99B | 13.05B | 13.07B | 12.97B | 13.01B | 12.96B | 12.91B | 12.87B | 34.27B | 34.45B | 34.44B | 34.66B | 34.91B | 34.73B | 34.97B | 34.89B | 8.40B | 25.87B | 25.67B | 25.75B | 25.94B | 25.92B |
|
Intangibles
|
| 0.67B | 0.65B | 0.64B | 0.64B | | | 0.60B | 0.59B | 0.58B | 0.58B | 0.57B | 0.57B | 0.56B | 0.55B | 0.61B | 0.68B | 1.62B | 1.61B | 1.56B | 1.52B | 1.92B | 2.09B | 1.97B | 1.85B | 1.82B | 1.77B | 1.73B | 1.72B | 1.66B | 1.62B | 1.51B | 1.49B | 1.48B | 1.54B | 1.77B | 10.82B | 10.37B | 10.04B | 9.67B | 9.37B | 9.17B | 8.88B | 8.67B | 8.33B | 8.09B | 7.86B | 7.64B | 7.32B | 7.08B | 6.78B | 6.32B | 5.87B | 48.72B | 46.74B | 44.98B | 43.24B | 41.58B | 39.87B | 38.28B | 36.65B | 35.16B | 33.77B | 32.30B | 31.03B | 29.91B | 28.79B |
|
Goodwill & Intangibles
|
| 7.10B | 7.09B | 7.08B | 7.08B | | | 7.04B | 6.89B | 6.89B | 6.88B | 6.86B | 6.86B | 6.87B | 6.87B | 7.01B | 7.18B | 8.90B | 8.91B | 8.91B | 8.89B | 10.05B | 10.41B | 10.21B | 1.92B | 10.01B | 9.95B | 9.89B | 9.93B | 9.83B | 9.80B | 9.55B | 9.57B | 1.51B | 1.57B | 8.84B | 23.93B | 23.49B | 23.18B | 22.68B | 22.40B | 22.39B | 21.86B | 21.72B | 21.30B | 21.08B | 20.92B | 20.71B | 20.30B | 20.09B | 19.74B | 19.23B | 18.75B | 83.00B | 81.19B | 79.42B | 77.90B | 76.50B | 74.60B | 73.25B | 71.54B | 43.56B | 59.64B | 57.97B | 56.78B | 55.84B | 54.71B |
|
Long-Term Deferred Tax
|
| | | | | | | | | | | 0.26B | | | | 0.32B | | | | 0.32B | | | | 0.25B | | | | 0.09B | | | | 0.11B | | | | 0.06B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non-Current Assets
|
| 0.62B | 0.59B | 0.59B | 0.57B | | | 0.15B | 0.14B | 0.13B | 0.15B | 0.13B | 0.14B | 0.14B | 0.15B | 0.15B | 0.16B | 0.19B | 0.18B | 0.18B | 0.18B | 0.18B | 0.16B | 0.10B | 0.16B | 0.12B | 0.12B | 0.29B | 0.26B | 0.28B | 0.27B | 0.49B | 0.47B | 0.49B | 0.51B | 0.58B | 0.73B | 0.97B | 0.88B | 0.83B | 1.16B | 1.89B | 2.17B | 2.15B | 2.13B | 2.14B | 2.10B | 2.10B | 2.81B | 2.91B | 2.92B | 2.77B | 2.69B | 8.08B | 8.75B | 8.63B | 8.16B | 8.48B | 8.05B | 8.10B | 8.00B | 7.65B | 8.00B | 7.33B | 7.09B | 7.04B | 7.13B |
|
Non-Current Assets
|
| 9.37B | 9.32B | 9.28B | 9.23B | | | 9.28B | 9.48B | 9.52B | 9.50B | 9.48B | 9.48B | 9.60B | 9.69B | 10.20B | 10.41B | 12.42B | 12.50B | 12.57B | 12.57B | 13.53B | 13.79B | 13.48B | 13.31B | 13.26B | 13.20B | 13.27B | 13.21B | 13.14B | 13.17B | 13.17B | 13.27B | 13.38B | 13.67B | 12.56B | 30.14B | 29.59B | 29.00B | 28.32B | 28.42B | 28.91B | 28.51B | 28.52B | 28.76B | 28.37B | 27.96B | 27.96B | 27.76B | 27.84B | 27.66B | 27.16B | 26.63B | 126.79B | 123.38B | 120.00B | 116.86B | 114.84B | 110.92B | 108.54B | 105.92B | 94.60B | 93.83B | 90.48B | 88.90B | 88.12B | 87.46B |
|
Assets
|
| 10.70B | 10.74B | 10.95B | 10.95B | | | 11.02B | 11.11B | 11.84B | 11.80B | 11.91B | 11.94B | 12.81B | 12.69B | 12.93B | 14.42B | 14.69B | 14.87B | 14.98B | 15.31B | 16.11B | 16.37B | 15.97B | 15.78B | 15.73B | 15.92B | 15.86B | 15.88B | 15.69B | 15.85B | 15.67B | 15.86B | 16.15B | 23.14B | 22.55B | 34.66B | 33.49B | 32.91B | 32.55B | 32.44B | 33.84B | 32.83B | 33.73B | 33.39B | 33.09B | 33.44B | 34.09B | 33.62B | 34.57B | 34.32B | 34.43B | 33.80B | 142.24B | 136.05B | 134.00B | 130.58B | 128.62B | 123.75B | 122.76B | 119.82B | 108.03B | 106.33B | 104.56B | 101.68B | 101.73B | 100.52B |
|
Accounts Payables
|
| 0.56B | 0.39B | 0.45B | 0.40B | | | 0.09B | 0.06B | 0.05B | 0.05B | 0.05B | 0.06B | 0.06B | 0.05B | 0.07B | 0.07B | 0.12B | 0.12B | 0.14B | 0.15B | 0.23B | 0.21B | 0.23B | 0.20B | 0.28B | 0.25B | 0.28B | 0.17B | 0.18B | 0.20B | 0.24B | 0.20B | 0.22B | 0.25B | 0.28B | 0.28B | 0.30B | 0.28B | 0.33B | 0.31B | 0.33B | 0.38B | 0.46B | 0.42B | 0.37B | 0.40B | 0.40B | 2.13B | 2.17B | 2.36B | 0.41B | 0.52B | 1.40B | 1.53B | 1.45B | 1.12B | 1.69B | 1.33B | 1.26B | 1.25B | 1.15B | 1.12B | 1.05B | 1.01B | 1.07B | 1.08B |
|
Payables
|
| 0.56B | 0.39B | 0.45B | 0.40B | | | 0.09B | 0.06B | 0.05B | 0.05B | 0.05B | 0.06B | 0.06B | 0.05B | 0.07B | 0.07B | 0.12B | 0.12B | 0.14B | 0.15B | 0.23B | 0.21B | 0.23B | 0.20B | 0.28B | 0.25B | 0.28B | 0.17B | 0.18B | 0.20B | 0.24B | 0.20B | 0.22B | 0.25B | 0.28B | 0.28B | 0.30B | 0.28B | 0.33B | 0.31B | 0.33B | 0.38B | 0.46B | 0.42B | 0.37B | 0.40B | 0.40B | 2.13B | 2.17B | 2.36B | 0.41B | 0.52B | 1.40B | 1.53B | 1.45B | 1.12B | 1.69B | 1.33B | 1.26B | 1.25B | 1.15B | 1.12B | 1.05B | 1.01B | 1.07B | 1.08B |
|
Accumulated Expenses
|
| | | 0.39B | | | | 0.39B | 0.36B | 0.36B | 0.44B | 0.55B | 0.57B | 0.58B | 0.62B | 0.72B | 0.91B | 0.74B | 0.83B | 0.99B | 0.95B | 0.94B | 1.04B | 1.09B | 0.93B | 0.91B | 1.51B | 0.99B | 0.97B | 0.96B | 1.04B | 1.07B | 1.01B | 0.95B | 1.09B | 1.31B | 1.73B | 1.47B | 1.62B | 1.60B | 1.54B | 1.57B | 1.46B | 1.68B | 1.47B | 1.61B | 1.58B | 1.79B | | | | 2.23B | 1.97B | 10.28B | 10.20B | 11.50B | 10.16B | 10.67B | 10.04B | 10.37B | 10.29B | 10.93B | 10.00B | 10.44B | 9.90B | 10.22B | 9.29B |
|
Other Accumulated Expenses
|
| 0.24B | 0.33B | 0.30B | 0.28B | | | 0.10B | 0.04B | 0.03B | 0.04B | 0.17B | 0.72B | | | 0.20B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Short term Debt
|
| 0.42B | 0.04B | 0.04B | 0.26B | | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.03B | 0.02B | 0.02B | 0.02B | 0.03B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 1.03B | 0.99B | 1.11B | 0.45B | 0.35B | 0.12B | 0.12B | 0.03B | 0.13B | 0.10B | 0.08B | 0.13B | 0.10B | 0.03B | 0.03B | 0.15B | 0.65B | 1.65B | 1.82B | 1.39B | 1.69B | 0.61B | 0.61B | 0.61B | 0.34B | 0.34B | 0.34B | 0.35B | 0.58B | 0.35B | 0.34B | 0.79B | 1.10B | 1.26B | 0.36B | 3.50B | 3.00B | 1.30B | 1.78B | 3.43B | 3.67B | 3.04B | 2.75B | 2.78B | 0.22B | 0.14B |
|
Current Taxes
|
| | | | | | | | | | | 0.04B | | | | 0.06B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Deferred Revenue
|
| | | 0.09B | | | | 0.11B | 0.11B | 0.10B | 0.12B | 0.11B | 0.09B | 0.10B | 0.13B | 0.12B | 0.10B | 0.12B | 0.16B | 0.14B | 0.14B | 0.16B | 0.30B | 0.18B | 0.17B | 0.18B | 0.24B | 0.19B | 0.20B | 0.17B | 0.18B | 0.16B | 0.19B | 0.19B | 0.24B | 0.26B | 0.30B | 0.28B | 0.30B | 0.37B | 0.24B | 0.29B | 0.38B | 0.60B | 0.58B | 0.48B | 0.57B | 0.65B | 0.67B | 0.82B | 0.71B | 0.48B | 0.40B | 1.66B | 1.69B | 1.69B | 1.60B | 1.55B | 1.92B | 1.92B | 1.99B | 2.02B | 1.53B | 1.57B | 1.60B | 1.53B | 1.65B |
|
Total Current Liabilities
|
| 1.23B | 0.76B | 0.78B | 0.93B | | | 0.79B | 0.65B | 0.61B | 0.71B | 0.75B | 0.74B | 0.76B | 0.83B | 0.95B | 1.10B | 1.00B | 1.14B | 1.29B | 1.25B | 2.36B | 2.55B | 2.60B | 1.76B | 1.71B | 2.11B | 1.58B | 1.38B | 1.44B | 1.52B | 1.56B | 1.53B | 1.47B | 1.61B | 1.87B | 2.46B | 2.70B | 3.86B | 4.00B | 3.48B | 3.87B | 2.84B | 3.24B | 2.88B | 2.58B | 2.76B | 3.08B | 3.14B | 3.56B | 3.33B | 3.46B | 3.56B | 14.44B | 14.68B | 15.02B | 16.38B | 16.91B | 14.59B | 15.33B | 16.96B | 17.77B | 15.70B | 15.81B | 15.29B | 13.04B | 12.16B |
|
Capital Leases
|
| | | | | | | | | | | | | | | | | | | 0.17B | 0.17B | 0.17B | 0.16B | 0.19B | 0.17B | 0.15B | 0.14B | 0.14B | 0.13B | 0.12B | 0.14B | 0.15B | 0.17B | 0.17B | 0.17B | 0.23B | 0.24B | 0.28B | 0.24B | 0.25B | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Debt
|
| 3.05B | 3.47B | 3.46B | 3.23B | | | 3.60B | 3.59B | 4.24B | 4.23B | 4.22B | 4.22B | 5.21B | 5.21B | 5.21B | 6.41B | 6.46B | 6.49B | 6.48B | 6.90B | 6.04B | 6.15B | 6.00B | 7.04B | 6.86B | 6.94B | 7.62B | 7.96B | 7.81B | 7.90B | 7.84B | 7.97B | 8.16B | 14.68B | 14.76B | 19.21B | 17.68B | 15.83B | 14.97B | 14.96B | 14.82B | 14.76B | 14.81B | 15.27B | 14.94B | 14.98B | 15.07B | 14.68B | 14.46B | 14.44B | 14.42B | 13.61B | 51.39B | 48.61B | 48.63B | 45.43B | 44.28B | 43.50B | 41.89B | 39.15B | 37.29B | 37.17B | 36.76B | 34.65B | 34.41B | 33.38B |
|
Preferred Stock Liabilities
|
| | | | | | | | | | | | | | | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | | 0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Minority Interest
|
| 0.05B | 0.05B | 0.05B | 0.05B | | | 0.01B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.03B | 0.03B | 0.03B | 0.04B | 0.04B | 0.60B | 0.79B | 0.75B | 0.06B | 0.75B | 0.24B | 0.24B | 0.25B | 0.24B | 0.25B | 0.24B | 0.25B | 0.24B | 0.36B | 0.41B | 1.71B | 1.69B | 1.70B | 1.72B | 1.59B | 1.60B | 1.61B | 1.63B | 1.49B | 1.49B | 1.51B | 0.38B | 1.40B | 1.41B | 1.43B | 0.36B | 1.26B | 1.24B | 1.25B | 0.32B | 1.04B | 1.03B | 1.09B | 1.08B | 0.96B | 0.95B | 0.96B | 0.79B | 1.31B | 1.27B | 1.26B |
|
Non-Current Deferred Tax Liability
|
| | | 0.27B | 0.03B | 0.03B | 0.03B | 0.30B | 0.02B | 0.37B | 0.35B | 0.34B | 0.32B | 0.26B | 0.26B | 0.52B | 0.43B | 0.66B | 0.68B | 0.64B | 0.61B | 0.77B | 0.69B | 0.59B | 0.53B | 0.49B | 0.59B | 0.56B | 0.51B | 0.47B | 0.54B | 0.47B | 0.43B | 0.37B | 0.31B | 0.32B | 1.99B | 1.97B | 1.90B | 2.03B | 1.70B | 1.66B | 1.62B | 1.69B | 1.55B | 1.46B | 1.50B | 1.53B | 1.47B | 1.45B | 1.25B | 1.23B | 1.11B | 13.67B | 12.32B | 12.23B | 10.21B | 9.72B | 9.10B | 10.44B | 8.30B | 7.81B | 7.34B | 6.99B | 6.71B | 6.49B | 6.71B |
|
Other Non-Current Liabilities
|
| 0.45B | 0.42B | 0.45B | 0.35B | | | 0.10B | 0.10B | 0.10B | 0.11B | 0.09B | 0.09B | 0.11B | 0.12B | 0.21B | 0.21B | 0.27B | 0.31B | 0.33B | 0.33B | 0.30B | 0.31B | 0.42B | 0.41B | 0.43B | 0.40B | 0.42B | 0.41B | 0.39B | 0.44B | 0.39B | 0.34B | 0.39B | 0.45B | 0.59B | 0.97B | 1.11B | 1.09B | 1.25B | 1.57B | 1.83B | 2.03B | 2.03B | 2.29B | 2.31B | 2.16B | 2.02B | 1.76B | 1.79B | 1.90B | 1.93B | 1.96B | 9.80B | 10.36B | 10.67B | 10.72B | 10.93B | 10.42B | 10.33B | 10.12B | 9.75B | 9.96B | 10.07B | 9.86B | 10.44B | 10.96B |
|
Total Non-Current Liabilities
|
| 4.28B | 4.23B | 4.25B | -0.35B | | | 4.69B | 4.60B | 5.22B | 5.29B | 5.30B | 5.28B | 6.23B | 6.30B | 6.43B | 7.94B | 8.11B | 8.30B | 8.41B | 8.77B | 9.17B | 9.39B | 9.19B | 9.33B | 9.06B | 9.64B | 9.75B | 9.85B | 9.72B | 9.96B | 9.87B | 9.93B | 9.99B | 16.60B | 16.95B | 23.67B | 22.35B | 21.59B | 20.78B | 20.13B | 20.35B | 19.22B | 19.74B | 19.69B | 18.98B | 19.24B | 19.68B | 19.29B | 19.47B | 19.02B | 19.10B | 18.28B | 79.49B | 75.61B | 74.67B | 72.03B | 70.90B | 67.18B | 65.96B | 64.41B | 62.86B | 60.20B | 59.55B | 56.65B | 53.95B | 52.25B |
|
Total Liabilities
|
| 4.73B | 4.65B | 4.70B | | | | 4.79B | 4.70B | 5.32B | 5.40B | 5.39B | 5.37B | 6.34B | 6.42B | 6.64B | 8.15B | 8.38B | 8.61B | 8.75B | 9.09B | 9.47B | 9.70B | 9.62B | 9.74B | 9.49B | 10.03B | 10.17B | 10.26B | 10.10B | 10.40B | 10.26B | 10.28B | 10.39B | 17.04B | 17.53B | 24.64B | 23.46B | 22.68B | 22.03B | 21.70B | 22.18B | 21.25B | 21.77B | 21.99B | 21.29B | 21.40B | 21.70B | 21.05B | 21.26B | 20.92B | 21.03B | 20.24B | 89.29B | 85.97B | 85.33B | 82.74B | 81.83B | 77.61B | 76.28B | 74.53B | 72.61B | 70.16B | 69.62B | 66.51B | 64.38B | 63.21B |
|
Total Debt
|
| 3.47B | 3.51B | 3.50B | 3.49B | | 0.02B | 3.62B | 3.61B | 4.26B | 4.25B | 4.25B | 4.24B | 5.23B | 5.23B | 5.24B | 6.43B | 6.48B | 6.51B | 6.50B | 6.92B | 7.07B | 7.15B | 7.11B | 7.49B | 7.21B | 7.06B | 7.74B | 7.99B | 7.94B | 8.00B | 7.92B | 8.10B | 8.26B | 14.71B | 14.79B | 19.37B | 18.33B | 17.48B | 16.79B | 16.34B | 16.51B | 15.37B | 15.42B | 15.87B | 15.28B | 15.32B | 15.40B | 15.03B | 15.05B | 14.79B | 14.76B | 14.40B | 52.48B | 49.87B | 49.00B | 48.93B | 47.28B | 44.80B | 43.67B | 42.58B | 40.96B | 40.21B | 39.51B | 37.43B | 34.63B | 33.52B |
|
Common Equity
|
5.67B | 5.92B | 6.04B | 6.22B | 6.39B | 6.51B | 6.70B | 6.23B | 6.41B | 6.51B | 6.40B | 6.52B | 6.57B | 6.47B | 6.27B | 6.29B | 6.24B | 6.27B | 6.22B | 6.20B | 6.18B | 6.03B | 5.88B | 5.60B | 5.29B | 5.49B | 5.65B | 5.45B | 5.37B | 5.34B | 5.20B | 5.17B | 5.33B | 5.53B | -0.61B | 4.61B | 9.59B | 9.63B | 9.82B | 10.10B | 10.30B | 11.22B | 11.13B | 11.52B | 10.96B | 11.36B | 11.60B | 12.00B | 12.22B | 12.95B | 13.04B | 13.03B | 13.23B | 52.62B | 49.76B | 48.35B | 47.53B | 46.48B | 45.86B | 46.31B | 45.12B | 35.30B | 36.06B | 34.83B | 35.15B | 37.32B | 37.28B |
|
Shareholder's Equity
|
5.67B | 5.92B | 6.04B | 6.22B | 6.39B | 6.51B | 6.70B | 6.23B | 6.41B | 6.51B | 6.40B | 6.52B | 6.57B | 6.47B | 6.27B | 6.29B | 6.24B | 6.27B | 6.22B | 6.20B | 6.18B | 6.03B | 5.88B | 5.60B | 5.29B | 5.49B | 5.65B | 5.45B | 5.37B | 5.34B | 5.20B | 5.17B | 5.33B | 5.53B | -0.61B | 4.61B | 9.59B | 9.63B | 9.82B | 10.10B | 10.30B | 11.22B | 11.13B | 11.52B | 10.96B | 11.36B | 11.60B | 12.00B | 12.22B | 12.95B | 13.04B | 13.03B | 13.23B | 52.62B | 49.76B | 48.35B | 47.53B | 46.48B | 45.86B | 46.31B | 45.12B | 35.30B | 36.06B | 34.83B | 35.15B | 37.32B | 37.28B |
|
Liabilities and Shareholders Equity
|
| 10.70B | 10.74B | 10.95B | 10.95B | | | 11.02B | 11.11B | 11.84B | 11.80B | 11.91B | 11.94B | 12.81B | 12.69B | 12.93B | 14.42B | 14.69B | 14.87B | 14.98B | 15.31B | 16.11B | 16.37B | 15.97B | 15.78B | 15.73B | 15.92B | 15.86B | 15.88B | 15.69B | 15.85B | 15.67B | 15.86B | 16.15B | 23.14B | 22.55B | 34.66B | 33.49B | 32.91B | 32.55B | 32.44B | 33.84B | 32.83B | 33.73B | 33.39B | 33.09B | 33.44B | 34.09B | 33.62B | 34.57B | 34.32B | 34.43B | 33.80B | 142.24B | 136.05B | 134.00B | 130.58B | 128.62B | 123.75B | 122.76B | 119.82B | 108.03B | 106.33B | 104.56B | 101.68B | 101.73B | 100.52B |
|
Treasury Shares
|
| | | 0.01B | | 0.01B | 0.00B | 0.00B | 0.00B | 0.01B | 0.02B | 0.03B | 0.01B | 0.02B | 0.02B | 0.03B | | 0.00B | 0.01B | 0.01B | 0.00B | 0.01B | 0.01B | 0.02B | 0.01B | 0.01B | 0.01B | 0.02B | 0.01B | 0.02B | 0.03B | 0.03B | 0.01B | 0.01B | 0.01B | 0.01B | 0.16B | 0.16B | 0.16B | | | | 0.01B | 0.02B | 0.02B | | 0.03B | 0.04B | | 0.23B | 0.23B | | 0.23B | 0.23B | 0.23B | | 0.23B | 0.23B | 0.23B | 0.23B | 0.23B | 0.23B | 0.23B | 0.23B | 0.23B | 0.23B | 0.23B |
|
Retained Earnings
|
| -0.63B | -0.53B | -0.02B | -0.22B | | | -0.03B | -0.02B | -0.01B | -0.02B | -0.02B | -0.01B | -0.02B | -0.01B | 0.00B | -0.05B | -0.10B | 0.01B | 0.00B | 0.00B | -0.04B | -0.20B | -0.37B | -0.57B | -0.46B | -0.51B | -0.63B | -0.61B | -0.68B | -0.64B | -0.76B | -0.70B | -0.62B | 5.79B | 4.63B | 4.66B | 4.87B | 4.98B | 5.25B | 5.66B | 6.62B | 6.86B | 7.33B | 7.71B | 7.98B | 8.28B | 8.54B | 8.68B | 9.36B | 9.52B | 9.58B | 10.03B | 6.61B | 4.31B | 2.21B | 1.13B | -1.04B | -1.43B | -0.93B | -1.89B | -11.88B | -11.74B | -12.24B | -12.69B | -11.11B | -11.26B |
|
Preferred Shares
|
| | | | | | | | | | | | | | | | | | | | | | | 0.00B | | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |