|
Cash & Equivalents
|
0.07B | 0.07B | 0.07B | 0.07B | 0.07B | 0.07B | 0.11B | 0.09B | 0.08B | 0.06B | 0.07B | 0.08B | 0.08B | 0.08B | 0.09B | 0.14B | 0.09B | 0.30B | 0.05B | 0.06B | 0.07B | 0.06B | 0.07B | 0.09B | 0.09B | 0.08B | 0.08B | 0.13B | 0.26B | 0.16B | 0.16B | 0.13B | 0.15B | 0.12B | 0.12B | 0.25B | 0.22B | 0.29B | 0.20B | 0.23B | 0.26B | 0.20B | 0.41B | 0.19B | 0.45B | 0.21B | 0.45B | 0.57B | 0.49B | 0.32B | 0.33B | 0.36B | 0.78B | 0.42B | 0.53B | 0.83B | 1.26B | 0.92B | 0.53B | 0.62B | 0.72B | 0.56B | 0.56B | 0.55B | 0.48B | 0.52B | 0.58B | 0.55B |
|
Short-term Investments
|
-0.00B | | | 0.05B | 0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.15B | | 0.28B | 0.33B | 0.32B | 0.37B | 0.38B | 0.39B | 0.43B | 0.45B | 0.52B | 0.55B | 0.66B | 0.68B | | | | | | | | | | | | | | | | | | | |
|
Cash & Current Investments
|
0.07B | 0.07B | 0.07B | 0.12B | 0.07B | 0.07B | 0.11B | 0.09B | 0.08B | 0.06B | 0.07B | 0.08B | 0.08B | 0.08B | 0.09B | 0.14B | 0.09B | 0.30B | 0.05B | 0.06B | 0.07B | 0.06B | 0.07B | 0.09B | 0.09B | 0.08B | 0.08B | 0.13B | 0.26B | 0.16B | 0.16B | 0.13B | 0.15B | 0.12B | 0.12B | 0.40B | 0.22B | 0.57B | 0.53B | 0.55B | 0.63B | 0.58B | 0.80B | 0.62B | 0.90B | 0.73B | 0.99B | 1.23B | 1.17B | 0.32B | 0.33B | 0.36B | 0.78B | 0.42B | 0.53B | 0.83B | 1.26B | 0.92B | 0.53B | 0.62B | 0.72B | 0.56B | 0.56B | 0.55B | 0.48B | 0.52B | 0.58B | 0.55B |
|
Receivables - Net
|
0.01B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.01B | 0.01B | 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 | 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 | 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 | 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 |
|
Receivables
|
0.01B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.01B | 0.01B | 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 | 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 | 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 | 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 |
|
Finished Goods
|
| 0.01B | 0.00B | 10.26B | 3.39B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets
|
| | | | | | | | | | | | | | | | | | | | | | | 0.02B | | | | 0.02B | 0.01B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Assets
|
| | | -4.83B | 2.10B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Construction in Progress
|
| | 1.35B | 1.40B | 1.33B | 1.39B | 1.36B | 0.48B | | 0.64B | 0.60B | 0.68B | 0.77B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Land & Improvements
|
| | | | | | | | | | | | | | | 0.52B | | 0.51B | 0.54B | 0.55B | 0.57B | | | 0.62B | 0.68B | 0.68B | | 0.68B | | | 0.76B | 1.13B | | | | 1.31B | | | 1.58B | 1.63B | 1.74B | 1.82B | 1.89B | 2.23B | 2.43B | 2.42B | 2.50B | 2.55B | 3.17B | 3.53B | 3.72B | 3.78B | 3.98B | 4.02B | 4.16B | 4.28B | 4.36B | 4.57B | 4.42B | 4.39B | 4.44B | 4.38B | 4.27B | 3.86B | 3.90B | 3.54B | 3.24B | |
|
Property, Plant & Equipment (Net)
|
| | | | | | | | | | | | | | | | | | | | | | | 0.01B | | | | 0.01B | 0.01B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Long-Term Investments
|
0.06B | 0.07B | 0.07B | 0.07B | 0.08B | 0.04B | 0.04B | 0.08B | | 0.09B | 0.09B | 0.10B | 0.10B | 0.10B | 0.11B | 0.12B | | 0.12B | 0.13B | 0.14B | 0.17B | 0.14B | | 0.16B | | | 0.20B | 0.13B | 0.23B | 0.13B | 0.13B | 0.05B | 0.05B | 0.06B | 0.03B | 0.11B | 0.17B | 0.19B | 0.20B | 0.24B | 0.29B | 0.33B | 0.34B | 0.35B | 0.33B | 0.33B | 0.33B | 0.33B | 0.33B | 0.32B | 0.32B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.05B | 0.04B | 0.04B | 0.03B |
|
Intangibles
|
| | | | | | | -0.03B | | | | -0.02B | | | | -0.01B | | | | -0.01B | | | | 0.02B | | | | 0.03B | 0.03B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Goodwill & Intangibles
|
| | | | | | | -0.03B | | | | -0.02B | | | | -0.01B | | | | -0.01B | | | | 0.02B | | | | 0.03B | 0.03B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non-Current Assets
|
0.11B | 0.12B | -0.02B | 0.26B | 0.13B | 0.31B | 0.31B | 0.05B | 0.16B | 0.18B | 0.20B | 0.08B | 0.09B | 0.09B | 0.09B | 0.09B | | 0.12B | 0.16B | 0.13B | 0.15B | 0.11B | 0.12B | 0.11B | 0.13B | 0.13B | 0.14B | 0.13B | 0.13B | 0.10B | 0.21B | 0.20B | 0.21B | 0.21B | 0.21B | 0.23B | 0.29B | 0.33B | 0.37B | 0.37B | 0.65B | 0.69B | 0.78B | 0.89B | 0.98B | 0.93B | 1.17B | 1.19B | 1.42B | 1.54B | 1.60B | 1.66B | 1.80B | 1.67B | 1.63B | 1.60B | 1.60B | 1.48B | 1.50B | 1.42B | 1.42B | 1.36B | 1.66B | 1.66B | 1.76B | 1.69B | 1.70B | 1.66B |
|
Non-Current Assets
|
| | | 10.29B | 3.36B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Assets
|
5.24B | 5.29B | 5.39B | 5.46B | 5.47B | 5.57B | 5.75B | 5.91B | 5.98B | 6.34B | 6.46B | 6.57B | 6.72B | 6.84B | 6.97B | 7.15B | 7.09B | 7.38B | 7.36B | 7.53B | 8.14B | 7.82B | 8.02B | 8.14B | 8.41B | 8.52B | 8.74B | 8.88B | 8.97B | 9.14B | 9.29B | 10.35B | 10.87B | 11.25B | 11.55B | 12.10B | 12.82B | 13.56B | 14.11B | 14.46B | 15.48B | 16.04B | 17.06B | 18.39B | 19.70B | 20.07B | 21.91B | 22.83B | 25.23B | 27.02B | 28.56B | 30.22B | 32.84B | 33.24B | 34.37B | 35.52B | 36.91B | 36.66B | 36.78B | 36.77B | 37.70B | 37.85B | 38.49B | 37.53B | 37.60B | 37.62B | 37.38B | 34.08B |
|
Accounts Payables
|
| | | 0.28B | | 0.30B | 0.29B | 0.30B | 0.28B | 0.30B | 0.33B | 0.33B | 0.32B | 0.35B | 0.38B | 0.42B | 0.37B | 0.37B | 0.45B | 0.44B | 0.44B | 0.43B | 0.50B | 0.49B | 0.65B | 0.53B | 0.59B | 0.59B | 0.63B | 0.59B | 0.61B | 0.73B | 0.78B | 0.73B | 0.74B | 0.76B | 0.78B | 0.85B | 0.91B | 0.98B | 1.17B | 1.16B | 1.24B | 1.32B | 1.35B | 1.34B | 1.61B | 1.67B | 1.75B | 1.83B | 2.15B | 2.21B | 2.17B | 2.32B | 2.39B | 2.47B | 2.48B | 2.49B | 2.65B | 2.61B | 2.50B | 2.53B | 2.87B | 2.65B | 2.28B | 2.36B | 2.43B | 2.40B |
|
Notes Payables
|
| | | 1.23B | | 1.45B | 1.30B | 0.75B | | 0.57B | 0.81B | 0.37B | 0.72B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.10B | 1.55B | 0.35B |
|
Dividends payables
|
0.04B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.03B | 0.03B | 0.03B | 0.03B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.05B | 0.05B | 0.05B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.07B | 0.07B | 0.08B | 0.08B | 0.08B | 0.08B | 0.09B | 0.09B | 0.10B | 0.10B | 0.11B | 0.11B | 0.11B | 0.12B | 0.13B | 0.13B | 0.13B | 0.14B | 0.15B | 0.16B | 0.17B | 0.17B | 0.18B | 0.19B | 0.19B | 0.19B | 0.21B | 0.21B | 0.21B | 0.21B | 0.22B | 0.22B | 0.23B | 0.23B | 0.23B | 0.23B | 0.23B | 0.23B | 0.13B |
|
Payables
|
0.04B | 0.02B | 0.02B | 1.53B | 0.02B | 1.77B | 1.62B | 1.08B | 0.31B | 0.91B | 1.18B | 0.73B | 1.08B | 0.39B | 0.42B | 0.47B | 0.41B | 0.42B | 0.51B | 0.49B | 0.50B | 0.49B | 0.56B | 0.55B | 0.70B | 0.59B | 0.65B | 0.65B | 0.69B | 0.66B | 0.67B | 0.81B | 0.86B | 0.82B | 0.82B | 0.86B | 0.88B | 0.95B | 1.01B | 1.09B | 1.28B | 1.27B | 1.36B | 1.45B | 1.48B | 1.48B | 1.75B | 1.82B | 1.91B | 2.00B | 2.32B | 2.39B | 2.36B | 2.51B | 2.59B | 2.68B | 2.69B | 2.71B | 2.87B | 2.83B | 2.73B | 2.76B | 3.09B | 2.88B | 2.51B | 3.69B | 4.21B | 2.88B |
|
Accumulated Expenses
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.04B | | | | | | | | |
|
Non-Current Debt
|
1.04B | 0.94B | 0.84B | 0.94B | 0.88B | 0.86B | 0.84B | 0.79B | 0.79B | 0.77B | 1.00B | 0.72B | 0.72B | 0.72B | 0.72B | 0.72B | 0.73B | 0.71B | 0.71B | 1.05B | 0.60B | 1.05B | 1.75B | 1.75B | 1.75B | 1.75B | 1.75B | 2.03B | 2.03B | 2.38B | 2.38B | 2.38B | 2.80B | 2.80B | 2.80B | 3.40B | 3.40B | 4.29B | 4.29B | 4.29B | 5.14B | 5.14B | 6.04B | 6.04B | 6.74B | 6.74B | 7.23B | 7.23B | 8.31B | 8.31B | 8.31B | 8.32B | 10.09B | 10.10B | 10.10B | 10.10B | 11.09B | 11.09B | 11.09B | 11.10B | 12.09B | 12.09B | 12.09B | 12.09B | 12.64B | 12.04B | 12.04B | 12.05B |
|
Convertible Debt
|
0.43B | 0.58B | 0.58B | 0.58B | 0.59B | 0.38B | 0.37B | 0.30B | 0.20B | 0.20B | 0.08B | 0.08B | 0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deffered Revenue
|
0.00B | -0.00B | -0.01B | 0.10B | -0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Minority Interest
|
0.03B | 0.04B | 0.04B | 0.04B | 0.02B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.02B | 0.04B | 0.04B | 0.05B | 0.01B | 0.05B | 0.05B | 0.05B | 0.01B | 0.07B | 0.07B | 0.07B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.31B | 0.34B | 0.37B | 0.48B | 0.48B | 0.49B | 0.49B | 0.52B | 0.53B | 0.53B | 0.53B | 0.54B | 0.78B | 0.77B | 1.16B | 1.29B | 1.58B | 1.63B | 1.62B | 1.71B | 1.78B | 1.98B | 2.24B | 2.83B | 3.24B | 3.31B | 3.63B | 3.70B | 3.76B | 3.92B | 4.03B | 4.14B | 4.33B | 4.39B | 4.47B | 4.49B | 4.53B | 4.55B | 4.42B | 3.63B |
|
Operating Leases
|
| 5.29B | 5.39B | 5.46B | 5.47B | | | | | | | | | | | | | | | | | | | 0.01B | | | 0.03B | 0.03B | 0.02B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non-Current Liabilities
|
| | | | | | | 0.04B | | | | 0.03B | | | | 0.02B | | | | 0.01B | | | | 0.01B | | | 0.01B | 0.01B | 0.01B | | | | | | | | | | | | | | | | | | | | | | | 0.27B | | | 0.45B | 0.43B | 0.49B | 0.49B | 0.60B | 0.61B | 0.59B | 0.64B | 0.63B | 0.63B | 0.43B | | | |
|
Total Non-Current Liabilities
|
| | | | | | | 2.87B | | | | 3.11B | | | | 3.63B | | | | 3.54B | | | | 4.22B | | | 4.95B | 4.58B | 4.77B | | | | | | | | | | | | | | | | | | | | | | | 10.92B | | | 12.66B | 12.41B | 13.74B | 13.40B | 13.47B | 13.54B | 14.35B | 14.54B | 15.16B | 14.50B | 15.17B | | | |
|
Total Liabilities
|
3.20B | 3.16B | 3.01B | 3.05B | 3.07B | 3.01B | 2.84B | 2.92B | 2.98B | 2.89B | 3.02B | 3.14B | 3.28B | 3.39B | 3.45B | 3.65B | 3.60B | 3.38B | 3.38B | 3.55B | 3.75B | 3.83B | 4.06B | 4.23B | 4.61B | 4.69B | 4.96B | 4.59B | 4.78B | 4.78B | 5.00B | 4.97B | 5.42B | 5.59B | 5.64B | 5.62B | 6.09B | 6.56B | 6.69B | 6.57B | 7.13B | 7.63B | 8.09B | 8.22B | 8.79B | 9.00B | 9.58B | 9.38B | 10.45B | 10.84B | 11.59B | 11.19B | 12.66B | 12.78B | 13.11B | 12.84B | 14.23B | 13.89B | 14.07B | 14.15B | 14.94B | 15.18B | 15.78B | 15.13B | 15.60B | 15.88B | 16.26B | 14.93B |
|
Total Debt
|
1.04B | 0.94B | 0.84B | 0.94B | 0.88B | 0.86B | 0.84B | 0.79B | 0.79B | 0.77B | 1.00B | 0.72B | 0.72B | 0.72B | 0.72B | 0.72B | 0.73B | 0.71B | 0.71B | 1.05B | 0.60B | 1.05B | 1.75B | 1.75B | 1.75B | 1.75B | 1.75B | 2.03B | 2.03B | 2.38B | 2.38B | 2.38B | 2.80B | 2.80B | 2.80B | 3.40B | 3.40B | 4.29B | 4.29B | 4.29B | 5.14B | 5.14B | 6.04B | 6.04B | 6.74B | 6.74B | 7.23B | 7.23B | 8.31B | 8.31B | 8.31B | 8.32B | 10.09B | 10.10B | 10.10B | 10.10B | 11.09B | 11.09B | 11.09B | 11.10B | 12.09B | 12.09B | 12.09B | 12.09B | 12.64B | 12.04B | 12.04B | 12.05B |
|
Common Equity
|
2.00B | 2.09B | 2.34B | 2.36B | 2.38B | 2.54B | 2.89B | 2.97B | 2.98B | 3.44B | 3.41B | 3.42B | 3.42B | 3.44B | 3.50B | 3.49B | 3.48B | 3.98B | 3.97B | 3.96B | 3.90B | 3.97B | 3.94B | 3.90B | 3.78B | 3.82B | 3.76B | 4.28B | 4.17B | 4.36B | 4.28B | 5.37B | 5.44B | 5.64B | 5.89B | 6.47B | 6.72B | 6.99B | 7.40B | 7.88B | 8.34B | 8.40B | 8.95B | 10.15B | 10.90B | 11.06B | 12.32B | 13.43B | 14.77B | 16.17B | 16.96B | 19.02B | 20.17B | 20.45B | 21.25B | 22.67B | 22.64B | 22.71B | 22.66B | 22.61B | 22.74B | 22.65B | 22.69B | 22.38B | 21.99B | 21.73B | 21.06B | 19.10B |
|
Shareholder's Equity
|
| | | 2.36B | | 2.54B | 2.89B | 2.97B | 2.98B | 3.44B | 3.41B | 3.42B | 3.42B | 3.44B | 3.50B | 3.49B | 3.48B | 3.98B | 3.97B | 3.96B | 3.90B | 3.97B | 3.94B | 3.90B | 3.78B | 3.82B | 3.76B | 4.28B | 4.17B | 4.36B | 4.28B | 5.37B | 5.44B | 5.64B | 5.89B | 6.47B | 6.72B | 6.99B | 7.40B | 7.88B | 8.34B | 8.40B | 8.95B | 10.15B | 10.90B | 11.06B | 12.32B | 13.43B | 14.77B | 16.17B | 16.96B | 19.02B | 20.17B | 20.45B | 21.25B | 22.67B | 22.64B | 22.71B | 22.66B | 22.61B | 22.74B | 22.65B | 22.69B | 22.38B | 21.99B | 21.73B | 21.06B | 19.10B |
|
Liabilities and Shareholders Equity
|
5.24B | 5.29B | 5.39B | 5.46B | 5.47B | 5.57B | 5.75B | 5.91B | 5.98B | 6.34B | 6.46B | 6.57B | 6.72B | 6.84B | 6.97B | 7.15B | 7.09B | 7.38B | 7.36B | 7.53B | 8.14B | 7.82B | 8.02B | 8.14B | 8.41B | 8.52B | 8.74B | 8.88B | 8.97B | 9.14B | 9.29B | 10.35B | 10.87B | 11.25B | 11.55B | 12.10B | 12.82B | 13.56B | 14.11B | 14.46B | 15.48B | 16.04B | 17.06B | 18.39B | 19.70B | 20.07B | 21.91B | 22.83B | 25.23B | 27.02B | 28.56B | 30.22B | 32.84B | 33.24B | 34.37B | 35.52B | 36.91B | 36.66B | 36.78B | 36.77B | 37.70B | 37.85B | 38.49B | 37.53B | 37.60B | 37.62B | 37.38B | 34.08B |
|
Retained Earnings
|
-0.08B | -0.05B | -0.04B | -0.03B | -0.03B | -0.04B | -0.03B | -0.02B | -0.01B | -0.01B | -0.03B | -0.03B | -0.02B | -0.04B | -0.02B | -0.02B | -0.02B | -0.04B | -0.04B | -0.04B | -0.02B | -0.02B | -0.03B | -0.00B | 0.03B | 0.08B | 0.04B | 0.05B | -0.01B | 0.01B | -0.03B | 0.01B | 0.02B | 0.02B | 0.04B | 0.05B | 0.00B | -0.00B | -0.00B | -0.01B | -0.01B | -0.01B | -0.01B | -0.01B | -0.02B | -0.01B | -0.01B | -0.01B | -0.01B | -0.00B | -0.01B | -0.01B | -0.01B | -0.01B | -0.02B | -0.02B | -0.02B | -0.02B | -0.02B | -0.02B | -0.02B | -0.03B | -0.02B | -0.05B | -0.05B | -0.03B | -0.03B | -0.03B |
|
Preferred Shares
|
| | | 0.13B | | 0.13B | 0.13B | 0.25B | 0.13B | 0.25B | 0.25B | 0.25B | 0.25B | 0.25B | 0.25B | 0.25B | 0.25B | 0.25B | 0.25B | 0.25B | 0.25B | 0.25B | 0.25B | 0.24B | 0.24B | 0.24B | 0.24B | 0.24B | 0.21B | 0.19B | 0.16B | 0.13B | 0.07B | 0.07B | 0.07B | 0.07B | 0.07B | 0.07B | 0.07B | 0.06B | 0.06B | 0.06B | 0.06B | | | | | | | | | | | | | | | | | | | | | | | | | |
|
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 |