|
Cash & Equivalents
|
0.10B | 0.04B | | 0.18B | 0.13B | 2.67B | 0.33B | 0.14B | 0.16B | 0.47B | 0.20B | 1.38B | 1.03B | 0.27B | 0.51B | 0.16B | 0.16B | 0.19B | 0.21B | 1.00B | 0.55B | 0.20B | 0.22B | 0.29B | 0.42B | 0.36B | 0.47B | 0.43B | 0.42B | 0.42B | 0.44B | 0.24B | 0.24B | 0.26B | 0.22B | 0.19B | 0.22B | 0.25B | 0.27B | 0.27B | 0.28B | 0.30B | 1.68B | 1.60B | 1.55B | 2.13B | 0.51B | 0.30B | 0.27B | 0.30B | 0.36B | 0.34B | 0.63B | 0.57B | 2.20B | 2.58B | 1.99B | 2.39B | 2.78B | 3.56B | 3.51B | 3.50B | 4.41B | 6.81B | 5.03B |
|
Cash & Current Investments
|
0.10B | 0.04B | | 0.18B | 0.13B | 2.67B | 0.33B | 0.14B | 0.16B | 0.47B | 0.20B | 1.38B | 1.03B | 0.27B | 0.51B | 0.16B | 0.16B | 0.19B | 0.21B | 1.00B | 0.55B | 0.20B | 0.22B | 0.29B | 0.42B | 0.36B | 0.47B | 0.43B | 0.42B | 0.42B | 0.44B | 0.24B | 0.24B | 0.26B | 0.22B | 0.19B | 0.22B | 0.25B | 0.27B | 0.27B | 0.28B | 0.30B | 1.68B | 1.60B | 1.55B | 2.13B | 0.51B | 0.30B | 0.27B | 0.30B | 0.36B | 0.34B | 0.63B | 0.57B | 2.20B | 2.58B | 1.99B | 2.39B | 2.78B | 3.56B | 3.51B | 3.50B | 4.41B | 6.81B | 5.03B |
|
Receivables - Net
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.61B | | | | 0.61B | 0.59B | 0.60B | 0.80B | 0.68B | 0.73B | 1.30B | 1.33B | 1.29B | 1.24B | 1.21B | 1.17B | 1.18B | 1.25B | 1.26B | 1.49B | 1.69B | 1.76B | 2.14B | 2.09B | 2.03B | 1.99B | 2.03B | 2.38B | 2.08B |
|
Receivables
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.61B | | | | 0.61B | 0.59B | 0.60B | 0.80B | 0.68B | 0.73B | 1.30B | 1.33B | 1.29B | 1.24B | 1.21B | 1.17B | 1.18B | 1.25B | 1.26B | 1.49B | 1.69B | 1.76B | 2.14B | 2.09B | 2.03B | 1.99B | 2.03B | 2.38B | 2.08B |
|
Buildings
|
| 5.19B | 5.85B | 6.35B | 7.63B | | | | 13.07B | 13.58B | 14.06B | 14.77B | 15.64B | 17.81B | 18.78B | 20.39B | 20.63B | 20.77B | 21.15B | 21.31B | 21.80B | 23.19B | 24.10B | 24.27B | 25.52B | 25.71B | 25.29B | 25.67B | 24.50B | 24.93B | 25.40B | 26.01B | 25.37B | 25.67B | 25.44B | 27.98B | 28.02B | 28.05B | 28.69B | 28.80B | 29.16B | 29.24B | 28.59B | 27.78B | 28.02B | 27.67B | 28.12B | 29.78B | 31.06B | 31.72B | 32.48B | 33.02B | 33.65B | 34.16B | 34.13B | 35.01B | 37.80B | 37.84B | 38.54B | 40.65B | 42.21B | 44.79B | 46.58B | 42.50B | 52.06B |
|
Construction in Progress
|
| 0.46B | 0.26B | 0.29B | 0.36B | | | | 0.19B | 0.15B | 0.17B | 0.22B | 0.16B | 0.09B | 0.14B | 0.16B | 0.14B | 0.14B | 0.12B | 0.18B | 0.19B | 0.21B | 0.16B | 0.20B | 0.26B | 0.30B | 0.48B | 0.53B | 0.51B | 0.39B | 0.32B | 0.34B | 0.24B | 0.18B | 0.20B | 0.14B | 0.19B | 0.25B | 0.36B | 0.47B | 0.51B | 0.43B | 0.41B | 0.41B | 0.49B | 0.54B | 0.46B | 0.56B | 0.65B | 0.72B | 0.90B | 1.01B | 1.02B | 1.12B | 1.11B | 1.34B | 1.30B | 1.34B | 1.47B | 1.37B | 1.22B | 1.05B | 0.71B | 0.51B | 0.74B |
|
Land & Improvements
|
| 0.52B | 0.57B | 0.67B | 0.73B | | | | 1.12B | 1.15B | 1.19B | 1.27B | 1.37B | 1.59B | 1.71B | 1.87B | 1.88B | 1.88B | 1.92B | 1.97B | 2.05B | 2.16B | 2.24B | 2.24B | 2.56B | 2.60B | 2.54B | 2.60B | 2.59B | 2.65B | 2.75B | 2.81B | 2.73B | 2.79B | 2.75B | 3.19B | 3.21B | 3.24B | 3.34B | 3.37B | 3.49B | 3.51B | 3.48B | 3.39B | 3.44B | 3.40B | 3.45B | 3.70B | 3.97B | 4.03B | 4.11B | 4.16B | 4.25B | 4.32B | 4.26B | 4.37B | 4.70B | 4.75B | 4.84B | 5.08B | 5.27B | 5.55B | 5.79B | 5.15B | 6.68B |
|
Long-Term Investments
|
| 0.01B | | 0.21B | 0.24B | | | | 0.24B | 0.24B | 0.44B | 0.46B | 0.44B | 0.78B | 0.77B | 0.48B | 0.48B | 0.67B | 0.68B | 0.66B | 0.74B | 0.72B | 0.57B | 0.56B | 0.54B | 0.55B | 0.54B | 0.48B | 0.46B | 0.42B | 0.43B | 0.41B | 0.45B | 0.44B | 0.45B | 0.42B | 0.48B | 0.48B | 0.52B | 0.56B | 0.58B | 0.70B | 0.79B | 0.82B | 0.95B | 1.02B | 1.02B | 0.98B | 1.04B | 1.14B | 1.30B | 1.38B | 1.50B | 1.60B | 1.65B | 1.57B | 1.64B | 1.72B | 1.71B | 1.74B | 1.77B | 1.79B | 1.96B | 1.84B | 1.81B |
|
Goodwill
|
| | | | 0.05B | 0.05B | 0.05B | 0.07B | 0.07B | 0.07B | 0.07B | 0.07B | 0.07B | 0.07B | 0.07B | 0.07B | 0.07B | 0.07B | 0.07B | 0.07B | 0.07B | 0.07B | 0.07B | 0.07B | 0.07B | 0.07B | 0.07B | 0.07B | 0.07B | 0.07B | 0.07B | 0.07B | 0.07B | 0.07B | 0.07B | 0.07B | 0.07B | 0.07B | 0.07B | 0.07B | 0.07B | 0.07B | 0.07B | 0.07B | 0.07B | 0.07B | 0.07B | 0.07B | 0.07B | 0.07B | 0.07B | 0.07B | 0.07B | 0.07B | 0.07B | 0.07B | 0.07B | 0.07B | 0.07B | 0.07B | | | | | |
|
Intangibles
|
| 0.13B | | 0.22B | 0.26B | | | | 0.43B | 0.50B | 0.52B | 0.57B | 0.42B | 0.81B | 0.93B | 1.05B | 0.50B | 1.07B | 1.08B | 1.09B | 1.14B | 1.19B | 1.21B | 1.21B | 1.35B | 1.35B | 1.35B | 1.42B | 1.40B | 1.42B | 1.44B | 1.49B | 1.50B | 1.55B | 1.53B | 1.56B | 1.58B | 1.54B | 1.59B | 1.60B | 1.62B | 1.63B | 1.57B | 1.51B | 1.50B | 1.51B | 1.52B | 1.65B | 1.79B | 1.84B | 1.90B | 1.92B | 1.95B | 1.99B | 1.95B | 1.96B | 2.17B | 2.16B | 2.19B | 2.27B | 2.55B | 2.69B | 2.78B | 2.19B | 2.85B |
|
Goodwill & Intangibles
|
| 0.13B | | 0.22B | 0.31B | 0.05B | 0.05B | 0.07B | 0.50B | 0.57B | 0.59B | 0.64B | 0.48B | 0.88B | 1.00B | 1.12B | 0.57B | 1.13B | 1.15B | 1.16B | 1.20B | 1.26B | 1.28B | 1.28B | 1.42B | 1.41B | 1.41B | 1.49B | 1.47B | 1.49B | 1.50B | 1.56B | 1.57B | 1.62B | 1.60B | 1.63B | 1.65B | 1.61B | 1.66B | 1.67B | 1.69B | 1.70B | 1.63B | 1.58B | 1.57B | 1.58B | 1.59B | 1.72B | 1.86B | 1.91B | 1.97B | 1.99B | 2.01B | 2.06B | 2.02B | 2.03B | 2.23B | 2.23B | 2.26B | 2.34B | 2.55B | 2.69B | 2.78B | 2.19B | 2.85B |
|
Long-Term Deferred Tax
|
| | | | 0.00B | | | | 0.00B | | | | -0.00B | | | | -0.02B | | | | -0.01B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non-Current Assets
|
| 0.29B | | 0.74B | 0.86B | | | | 0.98B | 0.38B | 0.41B | 0.39B | 2.13B | 0.49B | 0.60B | 0.59B | 1.40B | 0.53B | 0.57B | 0.67B | 2.11B | 0.64B | 0.61B | 0.68B | 2.14B | 0.69B | 0.69B | 0.91B | 2.30B | 0.71B | 0.63B | | 1.77B | 0.63B | 0.72B | 0.65B | 1.92B | 2.04B | 2.08B | 2.16B | 2.26B | 2.55B | 4.01B | 4.19B | 4.01B | 4.58B | 2.90B | 2.53B | 2.62B | 2.76B | 3.16B | 3.58B | 3.75B | 3.82B | 5.52B | 5.96B | 5.24B | 5.80B | 6.16B | 7.09B | 7.19B | 7.21B | 8.45B | 11.15B | 9.39B |
|
Assets
|
| 6.37B | | 7.89B | 9.45B | | | | 14.92B | 19.55B | 16.35B | 18.28B | 19.55B | 3.32B | 22.20B | 23.05B | 23.08B | 23.21B | 23.57B | 24.54B | 24.96B | 26.63B | 27.41B | 27.46B | 29.02B | 29.09B | 28.96B | 29.86B | 28.87B | 27.77B | 27.98B | 28.18B | 27.94B | 27.75B | 27.62B | 30.25B | 30.34B | 30.64B | 33.15B | 31.86B | 33.38B | 32.92B | 33.16B | 32.54B | 32.48B | 32.99B | 32.18B | 33.48B | 34.91B | 35.47B | 36.57B | 37.41B | 37.89B | 38.49B | 40.06B | 41.65B | 44.01B | 44.55B | 45.53B | 48.95B | 51.04B | 53.29B | 55.83B | 59.50B | 67.30B |
|
Notes Payables
|
| | | | 0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Payables
|
| | | | 0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Accumulated Expenses
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.01B | | | | 1.04B | | | | 1.24B | | | | 1.54B | | | | 1.52B | 1.42B | 1.52B | 1.73B | 1.71B | 1.70B | 1.98B | 2.03B | 2.72B |
|
Capital Leases
|
| | | | 0.01B | 0.01B | 0.08B | 0.08B | 0.08B | 0.08B | 0.08B | 0.08B | 0.08B | 0.08B | 0.08B | 0.08B | 0.08B | 0.08B | 0.08B | 0.08B | 0.08B | 0.08B | 0.08B | 0.08B | 0.08B | 0.08B | 0.07B | 0.07B | 0.07B | 0.07B | 0.07B | 0.07B | 0.07B | 0.07B | 0.07B | 0.07B | 0.07B | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Debt
|
| 0.14B | | 2.59B | 0.30B | | | 0.39B | 0.61B | 0.01B | 0.39B | 4.92B | | 0.71B | | 0.85B | 0.13B | 0.56B | | | | 0.41B | 0.35B | 0.49B | 0.83B | 0.65B | 0.74B | 1.35B | 8.16B | 0.52B | 0.39B | 0.42B | 8.33B | 7.92B | 8.37B | 9.66B | 9.60B | 9.63B | 10.61B | 9.73B | 10.34B | 10.22B | | 11.32B | 11.42B | 12.18B | 11.16B | 11.12B | 0.33B | 12.14B | 12.49B | 12.32B | 12.44B | 12.49B | 13.53B | 13.45B | 13.55B | 12.17B | | | 13.16B | 13.22B | 13.45B | 14.37B | 16.38B |
|
Minority Interest
|
| 0.01B | | 0.09B | 0.13B | | | | 0.15B | 0.16B | 0.17B | 0.17B | 0.23B | 0.20B | 0.42B | 0.35B | 0.34B | 0.33B | 0.33B | 0.31B | 0.30B | 0.36B | 0.36B | 0.49B | 0.59B | 0.48B | 0.48B | 0.47B | 0.48B | 0.47B | 0.48B | 0.51B | 0.50B | 0.50B | 0.46B | 0.96B | 0.95B | 0.97B | 0.98B | 0.96B | 0.97B | 0.93B | 0.89B | 0.85B | 0.91B | 0.89B | 0.93B | 0.92B | 0.96B | 0.84B | 0.90B | 0.89B | 0.71B | 0.76B | 0.62B | 0.62B | 0.68B | 0.70B | 0.45B | 0.46B | 0.36B | 0.35B | 0.36B | 0.28B | 0.81B |
|
Non-Current Deferred Tax Liability
|
| | | | | | | | | | | | 0.00B | 0.00B | 0.01B | 0.01B | 0.02B | 0.02B | 0.02B | 0.01B | 0.01B | 0.01B | 0.01B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Operating Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.07B | 0.43B | 0.47B | 0.45B | 0.47B | 0.46B | 0.45B | 0.43B | 0.42B | 0.41B | 0.41B | 0.54B | 0.55B | 0.55B | 0.41B | 0.41B | 0.42B | 0.42B | 0.35B | 0.37B | 0.38B | 0.38B | 0.39B | 0.39B | 1.26B | 1.29B | 1.34B | 1.31B | 2.18B |
|
Other Non-Current Liabilities
|
| 0.15B | | 0.20B | 0.24B | | | | 0.37B | 0.39B | 0.40B | 0.41B | 0.46B | 0.52B | 0.54B | 0.66B | 0.64B | 0.61B | 0.68B | 0.68B | 0.63B | 0.60B | 0.65B | 0.69B | 0.70B | 0.67B | 0.73B | 0.77B | 0.83B | 0.82B | 0.89B | 1.03B | 0.91B | 0.95B | 0.98B | 1.07B | 1.03B | 1.00B | 1.08B | 1.03B | 0.49B | 1.00B | 1.02B | 1.04B | 0.42B | 1.02B | 1.06B | 1.09B | 0.18B | 1.20B | 1.25B | 1.45B | 0.31B | 1.52B | 1.53B | 1.64B | 0.33B | | | | 0.33B | | | | 0.45B |
|
Total Non-Current Liabilities
|
| 2.41B | | 3.47B | 4.47B | | | | 7.24B | 6.88B | 7.69B | 7.32B | 8.53B | 9.85B | 9.56B | 10.44B | 10.65B | 10.94B | 10.35B | 10.28B | 10.78B | 11.01B | 11.55B | 11.47B | 12.97B | 13.06B | 12.97B | 13.43B | 12.36B | 11.45B | 11.38B | 11.52B | 11.73B | 11.35B | 11.44B | 13.50B | 13.30B | 13.14B | 15.62B | 14.14B | 15.90B | 14.43B | 14.88B | 14.21B | 14.84B | 14.92B | 13.87B | 14.21B | 15.73B | 15.09B | 15.45B | 15.51B | 16.19B | 15.38B | 16.34B | 16.20B | 17.31B | | | | 18.14B | | | | 23.65B |
|
Total Liabilities
|
-3.84B | 2.56B | | 3.67B | 4.71B | -6.77B | -6.73B | -6.69B | 7.61B | 7.27B | 8.09B | 7.72B | 8.99B | 10.37B | 10.10B | 11.10B | 11.29B | 11.55B | 11.02B | 10.96B | 11.40B | 11.62B | 12.20B | 12.15B | 13.66B | 13.73B | 13.70B | 14.20B | 13.19B | 12.27B | 12.27B | 12.55B | 12.64B | 12.30B | 12.42B | 14.58B | 14.33B | 14.14B | 16.70B | 15.17B | 16.40B | 15.43B | 15.90B | 15.25B | 15.26B | 15.95B | 14.93B | 15.31B | 15.91B | 16.29B | 16.70B | 16.96B | 16.50B | 16.90B | 17.87B | 17.84B | 17.64B | 16.01B | 15.85B | 17.89B | 18.47B | 18.71B | 19.29B | 20.19B | 24.10B |
|
Total Debt
|
| 0.14B | | 2.59B | 0.30B | | | 0.39B | 0.61B | 0.01B | 0.39B | 4.92B | | 0.71B | | 0.85B | 0.13B | 0.56B | | | | 0.41B | 0.35B | 0.49B | 0.83B | 0.65B | 0.74B | 1.35B | 8.16B | 0.52B | 0.39B | 0.42B | 8.33B | 7.92B | 8.37B | 9.66B | 9.60B | 9.63B | 10.61B | 9.73B | 10.34B | 10.22B | | 11.32B | 11.42B | 12.18B | 11.16B | 11.12B | 0.33B | 12.14B | 12.49B | 12.32B | 12.44B | 12.49B | 13.53B | 13.45B | 13.55B | 12.17B | | | 13.16B | 13.22B | 13.45B | 14.37B | 16.38B |
|
Common Equity
|
3.84B | 3.81B | | 4.22B | 4.73B | 6.77B | 6.73B | 6.69B | 7.28B | 8.56B | 8.23B | 10.52B | 10.52B | 10.38B | 12.06B | 11.91B | 11.76B | 11.62B | 12.51B | 13.51B | 13.47B | 14.92B | 15.05B | 15.14B | 15.18B | 15.00B | 14.87B | 15.26B | 15.28B | 15.11B | 15.31B | 15.24B | 14.93B | 15.06B | 14.80B | 15.27B | 15.59B | 16.05B | 15.97B | 16.23B | 16.51B | 17.07B | 16.94B | 16.96B | 16.88B | 16.69B | 16.85B | 17.78B | 18.60B | 18.73B | 19.45B | 20.06B | 21.01B | 21.20B | 21.82B | 23.57B | 26.08B | 28.25B | 29.43B | 30.79B | 32.32B | 34.30B | 36.26B | 39.03B | 42.94B |
|
Shareholder's Equity
|
3.84B | 3.81B | | 4.22B | 4.73B | 6.77B | 6.73B | 6.69B | 7.28B | 8.56B | 8.23B | 10.52B | 10.52B | 10.38B | 12.06B | 11.91B | 11.76B | 11.62B | 12.51B | 13.51B | 13.47B | 14.92B | 15.05B | 15.14B | 15.18B | 15.00B | 14.87B | 15.26B | 15.28B | 15.11B | 15.31B | 15.24B | 14.93B | 15.06B | 14.80B | 15.27B | 15.59B | 16.05B | 15.97B | 16.23B | 16.51B | 17.07B | 16.94B | 16.96B | 16.88B | 16.69B | 16.85B | 17.78B | 18.60B | 18.73B | 19.45B | 20.06B | 21.01B | 21.20B | 21.82B | 23.57B | 26.08B | 28.25B | 29.43B | 30.79B | 32.32B | 34.30B | 36.26B | 39.03B | 42.94B |
|
Liabilities and Shareholders Equity
|
| 6.37B | | 7.89B | 9.45B | | | | 14.92B | 19.55B | 16.35B | 18.28B | 19.55B | 3.32B | 22.20B | 23.05B | 23.08B | 23.21B | 23.57B | 24.54B | 24.96B | 26.63B | 27.41B | 27.46B | 29.02B | 29.09B | 28.96B | 29.86B | 28.87B | 27.77B | 27.98B | 28.18B | 27.94B | 27.75B | 27.62B | 30.25B | 30.34B | 30.64B | 33.15B | 31.86B | 33.38B | 32.92B | 33.16B | 32.54B | 32.48B | 32.99B | 32.18B | 33.48B | 34.91B | 35.47B | 36.57B | 37.41B | 37.89B | 38.49B | 40.06B | 41.65B | 44.01B | 44.55B | 45.53B | 48.95B | 51.04B | 53.29B | 55.83B | 59.50B | 67.30B |
|
Treasury Shares
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00B | | | | 0.00B | | 0.00B | 0.00B | 0.00B | | | | | | | | | | | | 1.75B | | | | 2.14B | | | | 0.00B |
|
Retained Earnings
|
| 1.55B | | 1.64B | 1.68B | | | | -0.01B | -0.01B | -0.01B | -0.01B | -0.01B | -0.03B | -0.05B | -0.02B | -0.02B | -0.03B | -0.02B | -0.05B | -0.08B | -0.11B | -0.08B | -0.09B | -0.09B | -0.11B | -0.16B | -0.15B | -0.17B | -0.18B | 5.33B | 5.42B | 5.32B | 5.77B | 5.93B | 6.01B | 6.12B | 6.40B | 6.54B | 7.13B | 7.35B | 7.66B | 7.84B | 8.16B | 8.33B | 8.40B | 8.43B | 8.61B | 8.66B | 8.73B | 8.82B | 8.81B | 8.80B | 8.83B | 8.93B | 9.06B | 9.15B | 9.27B | 9.53B | 9.98B | 10.10B | 10.35B | 10.66B | 10.94B | 11.03B |
|
Preferred Shares
|
| 0.29B | | 0.28B | 0.29B | | | | 1.01B | 1.30B | 1.02B | 1.02B | 1.02B | 1.02B | 1.02B | 1.02B | 1.02B | 1.01B | 1.01B | 1.01B | 1.01B | 1.01B | 1.01B | 1.01B | 1.01B | 1.01B | 1.01B | 1.01B | 1.01B | 0.72B | 0.72B | 0.72B | 0.72B | 0.72B | 0.72B | 0.72B | 0.72B | | | | | | | | | | | | | | | | | | | | | | | | | | | | |