|
Cash & Equivalents
|
0.05B | 0.04B | 0.03B | 0.06B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.06B | 0.03B | 0.07B | 0.05B | 0.12B | 0.08B | 0.11B |
|
Cash & Current Investments
|
0.05B | 0.04B | 0.03B | 0.06B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.06B | 0.03B | 0.07B | 0.05B | 0.12B | 0.08B | 0.11B |
|
Receivables - Net
|
0.06B | 0.07B | 0.11B | 0.08B | 0.08B | 0.07B | 0.07B | 0.09B | 0.09B | 0.09B | 0.10B | 0.13B | 0.16B | 0.17B | 0.15B | 0.26B |
|
Receivables - Other
|
0.01B | 0.04B | 0.07B | 0.06B | 0.07B | 0.07B | 0.09B | 0.06B | 0.10B | 0.09B | 0.20B | 0.19B | 0.31B | 0.58B | 0.64B | 0.64B |
|
Receivables
|
0.08B | 0.10B | 0.18B | 0.15B | 0.15B | 0.14B | 0.16B | 0.14B | 0.19B | 0.17B | 0.30B | 0.31B | 0.47B | 0.75B | 0.79B | 0.90B |
|
Inventory
|
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 | 0.01B | 0.01B | 0.01B |
|
Current Deferred Tax Assets
|
0.01B | 0.01B | 0.01B | 0.01B | 0.00B | 0.01B | | | | | | | | | | |
|
Prepaid Assets
|
0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.03B | 0.03B | 0.03B | 0.04B | 0.12B | 0.15B |
|
Current Assets
|
0.17B | 0.21B | 0.28B | 0.30B | 0.25B | 0.22B | 0.26B | 0.23B | 0.29B | 0.31B | 0.43B | 0.49B | 0.64B | 1.00B | 1.13B | 1.30B |
|
Construction in Progress
|
0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.02B | 0.01B | 0.01B | 0.02B | | | | | | |
|
Property, Plant & Equipment (Net)
|
0.12B | 0.15B | 0.18B | 0.21B | 0.21B | 0.22B | 0.24B | 0.32B | 0.36B | 0.46B | 0.58B | 0.73B | 0.86B | 1.18B | 1.69B | 1.92B |
|
Goodwill
|
0.02B | 0.02B | 0.02B | 0.05B | 0.05B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.07B | 0.07B | 0.08B | 0.07B |
|
Intangibles
|
| | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.01B | 0.00B | 0.01B | 0.01B |
|
Goodwill & Intangibles
|
0.02B | 0.02B | 0.03B | 0.06B | 0.06B | 0.07B | 0.07B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.08B | 0.08B | 0.08B | 0.08B |
|
Long-Term Deferred Tax
|
| | 0.01B | 0.01B | 0.02B | 0.04B | | | | | | 0.00B | 0.00B | 0.00B | 0.03B | 0.06B |
|
Other Non-Current Assets
|
0.01B | 0.00B | 0.00B | 0.01B | 0.03B | 0.03B | 0.02B | 0.03B | 0.03B | 0.03B | 0.02B | 0.02B | 0.02B | 0.04B | 0.09B | 0.09B |
|
Non-Current Assets
|
-0.17B | 0.37B | 0.36B | 0.38B | 0.36B | 0.41B | 0.46B | 0.57B | 0.70B | 0.85B | 0.14B | 0.14B | 0.11B | 0.18B | 2.59B | 2.86B |
|
Assets
|
| 0.58B | 0.65B | 0.68B | 0.61B | 0.62B | 0.72B | 0.80B | 0.98B | 1.16B | 1.37B | 1.75B | 2.22B | 2.88B | 3.71B | 4.16B |
|
Accounts Payables
|
0.08B | 0.10B | 0.09B | 0.10B | 0.08B | 0.09B | 0.11B | 0.13B | 0.14B | 0.13B | 0.20B | 0.23B | 0.31B | 0.35B | 0.40B | 0.53B |
|
Notes Payables
|
| | 0.01B | | | | | | | | | | | | | |
|
Payables
|
0.08B | 0.10B | 0.10B | 0.10B | 0.08B | 0.09B | 0.11B | 0.13B | 0.14B | 0.13B | 0.20B | 0.23B | 0.31B | 0.35B | 0.40B | 0.53B |
|
Accumulated Expenses
|
0.02B | 0.01B | 0.01B | 0.01B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.04B | 0.03B | 0.04B | 0.04B | 0.09B | 0.11B | 0.11B |
|
Other Accumulated Expenses
|
0.00B | 104.90B | | | | | | | | | | | | | | |
|
Short term Debt
|
0.01B | 0.00B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.02B | 0.02B | 0.03B | 0.07B | 0.07B | 0.08B | 0.33B | 0.32B | 0.15B |
|
Current Leases
|
| | | | | | | 0.00B | 0.00B | 0.00B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B |
|
Current Taxes
|
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 |
|
Current Deferred Revenue
|
0.03B | 0.03B | 0.03B | 0.02B | 0.02B | 0.02B | 0.03B | 0.02B | 0.02B | 0.03B | 0.03B | 0.04B | 0.04B | 0.04B | 0.07B | 0.12B |
|
Total Current Liabilities
|
0.13B | 0.14B | 0.15B | 0.15B | 0.13B | 0.14B | 0.18B | 0.19B | 0.20B | 0.22B | 0.34B | 0.38B | 0.47B | 0.81B | 0.90B | 0.89B |
|
Capital Leases
|
| | | | | | | 0.01B | 0.03B | 0.03B | | | | | | |
|
Non-Current Debt
|
0.10B | 0.20B | 0.20B | 0.11B | 0.10B | 0.09B | 0.10B | 0.14B | 0.17B | 0.22B | 0.27B | 0.31B | 0.38B | 0.57B | 1.17B | 1.48B |
|
Non-Current Deffered Revenue
|
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 | 0.01B | 0.01B |
|
Minority Interest
|
| | 0.00B | -0.00B | 0.00B | -0.00B | 0.00B | 0.01B | 0.01B | 0.01B | 0.03B | 0.04B | 0.05B | 0.05B | 0.05B | 0.03B |
|
Non-Current Deferred Tax Liability
|
| 0.01B | 0.03B | 0.02B | 0.01B | 0.00B | 0.01B | 0.01B | 0.00B | 0.05B | 0.06B | 0.08B | 0.12B | 0.13B | 0.16B | 0.00B |
|
Operating Leases
|
| | | | | | | | | | 0.03B | 0.04B | 0.04B | 0.04B | 0.06B | 0.07B |
|
Other Non-Current Liabilities
|
0.02B | 0.03B | 0.03B | 0.09B | 0.04B | 0.07B | 0.12B | 0.13B | 0.24B | 0.29B | 0.25B | 0.44B | 0.53B | 0.48B | 0.53B | 0.56B |
|
Total Non-Current Liabilities
|
-0.02B | 0.22B | 0.26B | 0.26B | -0.04B | -0.07B | -0.12B | -0.13B | -0.24B | -0.25B | 0.02B | 0.02B | 0.02B | 0.02B | -0.33B | -0.54B |
|
Total Liabilities
|
| 0.25B | 0.26B | | | | | | | 0.03B | 0.04B | 0.03B | 0.03B | 0.05B | 0.20B | 0.02B |
|
Total Debt
|
0.11B | 0.21B | 0.21B | 0.12B | 0.12B | 0.10B | 0.11B | 0.16B | 0.20B | 0.25B | 0.34B | 0.38B | 0.46B | 0.90B | 1.49B | 1.63B |
|
Common Equity
|
0.10B | 0.20B | 0.24B | 0.26B | 0.28B | 0.29B | 0.29B | 0.29B | 0.34B | 0.38B | 0.43B | 0.49B | 0.70B | 0.87B | 0.93B | 1.05B |
|
Shareholder's Equity
|
0.10B | 0.20B | 0.24B | 0.26B | 0.28B | 0.29B | 0.29B | 0.29B | 0.34B | 0.38B | 0.43B | 0.49B | 0.70B | 0.87B | 0.93B | 1.05B |
|
Liabilities and Shareholders Equity
|
| 0.58B | 0.65B | 0.68B | 0.61B | 0.62B | 0.72B | 0.80B | 0.98B | 1.16B | 1.37B | 1.75B | 2.22B | 2.88B | 3.71B | 4.16B |
|
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 |
|
Retained Earnings
|
0.10B | 0.13B | 0.16B | 0.18B | 0.17B | 0.18B | 0.18B | 0.19B | 0.24B | 0.27B | 0.31B | 0.37B | 0.44B | 0.53B | 0.60B | 0.65B |
|
Preferred Shares
|
0.02B | | | | | | | | | | | | | | | |