|
Cash & Equivalents
|
0.09B | 0.10B | 0.10B | 0.10B | 0.14B | 0.12B | 0.18B | 0.19B | 0.29B | 0.22B | 0.18B | 1.75B | 1.17B | 0.26B | 0.28B | 0.30B | 0.27B |
|
Cash & Current Investments
|
0.09B | 0.10B | 0.10B | 0.10B | 0.14B | 0.12B | 0.18B | 0.19B | 0.29B | 0.22B | 0.18B | 1.75B | 1.17B | 0.26B | 0.28B | 0.30B | 0.27B |
|
Receivables - Net
|
0.13B | 0.13B | 0.14B | 0.16B | 0.17B | 0.20B | 0.25B | 0.29B | 0.28B | 0.26B | 0.31B | 0.36B | 0.38B | 0.50B | 0.52B | 0.55B | 0.67B |
|
Receivables
|
0.13B | 0.13B | 0.14B | 0.16B | 0.17B | 0.20B | 0.25B | 0.29B | 0.28B | 0.26B | 0.31B | 0.36B | 0.38B | 0.50B | 0.52B | 0.55B | 0.67B |
|
Finished Goods
|
2.21B | 2.30B | 2.47B | 2.63B | 2.86B | 3.14B | 3.42B | 3.63B | 3.88B | 3.94B | 4.32B | 4.47B | 4.64B | 5.64B | 5.76B | 6.16B | 7.03B |
|
Current Deferred Tax Assets
|
| | | 0.00B | 0.00B | 0.00B | 0.00B | | | | | | | | | | |
|
Prepaid Assets
|
0.14B | 0.08B | 0.09B | 0.09B | 0.10B | 0.11B | 0.12B | 0.13B | 0.16B | 0.22B | 0.22B | 0.22B | 0.23B | 0.22B | 0.22B | 0.31B | 0.37B |
|
Current Assets
|
2.56B | 2.61B | 2.79B | 2.98B | 3.28B | 3.58B | 3.97B | 4.24B | 4.61B | 4.64B | 5.03B | 6.81B | 6.42B | 6.63B | 6.78B | 7.31B | 8.34B |
|
Buildings
|
1.90B | 2.01B | 2.18B | 2.40B | 2.61B | 2.80B | 2.99B | 3.17B | 3.42B | 3.70B | 3.90B | 4.02B | 4.28B | 4.49B | 4.86B | 5.12B | 5.79B |
|
Construction in Progress
|
0.15B | 0.19B | 0.18B | 0.13B | 0.12B | 0.15B | 0.12B | 0.18B | 0.22B | 0.14B | 0.13B | 0.17B | 0.22B | 0.29B | 0.31B | 0.56B | 0.64B |
|
Land & Improvements
|
0.66B | 0.69B | 0.74B | 0.80B | 0.86B | 0.93B | 0.97B | 1.00B | 1.06B | 1.11B | 1.15B | 1.21B | 1.26B | 1.30B | 1.37B | 1.39B | 1.47B |
|
Property, Plant & Equipment (Net)
|
2.35B | 2.52B | 2.67B | 2.86B | 3.07B | 3.31B | 3.51B | 3.73B | 4.03B | 4.22B | 4.40B | 4.51B | 4.86B | 5.17B | 5.60B | 6.18B | 7.06B |
|
Long-Term Investments
|
| | | | | | | | 0.09B | 0.09B | 0.09B | 0.03B | 0.06B | 0.09B | 0.10B | 0.11B | 0.12B |
|
Goodwill
|
0.30B | 0.30B | 0.30B | 0.30B | 0.37B | 0.37B | 0.39B | 0.39B | 0.39B | 0.30B | 0.30B | 0.30B | 0.30B | 0.30B | 0.30B | 0.30B | 0.30B |
|
Intangibles
|
| | | | 0.05B | 0.07B | 0.07B | 0.06B | 0.05B | 0.01B | | | | | | | |
|
Goodwill & Intangibles
|
0.30B | 0.30B | 0.30B | 0.30B | 0.42B | 0.44B | 0.46B | 0.45B | 0.44B | 0.31B | 0.30B | 0.30B | 0.30B | 0.30B | 0.30B | 0.30B | 0.30B |
|
Long-Term Deferred Tax
|
0.13B | 0.16B | 0.01B | 0.03B | 0.00B | 0.05B | 0.04B | 0.04B | 0.04B | 0.14B | 0.03B | 0.03B | 0.04B | 0.05B | 0.09B | 0.08B | 0.12B |
|
Other Non-Current Assets
|
0.04B | 0.44B | 0.41B | 0.43B | 0.54B | 0.19B | 0.19B | 0.20B | 0.19B | 0.16B | 0.14B | 0.19B | 0.18B | 0.20B | 0.22B | 0.24B | 0.34B |
|
Non-Current Assets
|
2.76B | 2.96B | 3.08B | 3.29B | 3.59B | 0.61B | 0.63B | 0.63B | 0.62B | 0.49B | 0.47B | 3.10B | 3.24B | 3.48B | 3.61B | 9.24B | 10.26B |
|
Assets
|
5.32B | 5.57B | 5.87B | 6.27B | 6.87B | 7.50B | 8.10B | 8.60B | 9.26B | 9.35B | 9.90B | 14.42B | 14.52B | 15.28B | 15.99B | 17.18B | 19.36B |
|
Accounts Payables
|
2.12B | 2.43B | 2.76B | 2.93B | 3.31B | 3.61B | 3.86B | 4.10B | 4.17B | 4.41B | 4.86B | 5.16B | 6.01B | 7.30B | 7.20B | 7.36B | 8.03B |
|
Notes Payables
|
| 0.03B | 0.03B | 0.05B | 0.17B | 0.18B | | | | | | | | | | | |
|
Payables
|
2.12B | 2.46B | 2.79B | 2.98B | 3.48B | 3.79B | 3.86B | 4.10B | 4.17B | 4.41B | 4.86B | 5.16B | 6.01B | 7.30B | 7.20B | 7.36B | 8.03B |
|
Accumulated Expenses
|
0.38B | 0.43B | 0.45B | 0.48B | 0.47B | 0.48B | 0.53B | 0.55B | 0.56B | 0.61B | 0.62B | 0.83B | 1.04B | 1.01B | 1.00B | 1.06B | 1.15B |
|
Other Accumulated Expenses
|
| | 0.06B | 0.06B | 0.07B | 0.07B | 0.08B | 0.08B | 0.08B | 0.09B | 0.09B | 0.11B | 0.12B | 0.12B | 0.13B | 0.16B | 0.21B |
|
Short term Debt
|
| 0.03B | 0.03B | 0.05B | 0.17B | 0.18B | | | | | | | | | | | |
|
Current Leases
|
| | 0.03B | 0.03B | 0.03B | 0.04B | 0.04B | 0.04B | 0.05B | 0.05B | 0.06B | 0.22B | 0.24B | 0.24B | 0.26B | 0.27B | 0.28B |
|
Current Taxes
|
0.04B | 0.03B | 0.09B | 0.10B | 0.09B | 0.08B | 0.09B | 0.10B | 0.10B | 0.01B | 0.12B | 0.12B | 0.14B | 0.15B | 0.17B | 0.19B | 0.06B |
|
Current Deferred Revenue
|
| | 0.03B | 0.03B | 0.03B | 0.03B | 0.02B | 0.02B | 0.02B | 0.03B | 0.04B | 0.04B | 0.05B | 0.05B | | | |
|
Curent Deferred Tax Liability
|
0.17B | 0.15B | 0.17B | 0.18B | 0.20B | 0.23B | 0.26B | | | | | | | | | | |
|
Total Current Liabilities
|
2.71B | 3.06B | 3.43B | 3.66B | 4.17B | 4.54B | 4.71B | 4.69B | 4.77B | 5.03B | 5.51B | 6.28B | 7.37B | 8.59B | 8.51B | 8.71B | 9.52B |
|
Non-Current Debt
|
2.73B | 2.88B | 3.32B | 3.72B | 4.01B | 4.14B | 4.62B | 4.92B | 5.08B | 5.01B | 5.21B | 5.51B | 5.27B | 6.12B | 7.67B | 9.02B | 8.80B |
|
Non-Current Deferred Tax Liability
|
0.24B | 0.26B | 0.33B | | | | | 0.28B | 0.37B | 0.29B | 0.31B | 0.35B | 0.34B | 0.53B | 0.54B | 0.45B | 0.52B |
|
Operating Leases
|
| | | | | | | | | | | 2.50B | 2.63B | 2.84B | 2.92B | 2.96B | 3.09B |
|
Other Non-Current Liabilities
|
0.32B | 0.36B | 0.38B | 0.44B | 0.40B | 0.44B | 0.47B | 0.49B | 0.47B | 0.55B | 0.58B | 0.65B | 0.70B | 0.73B | 0.70B | 0.78B | 0.84B |
|
Total Non-Current Liabilities
|
-0.32B | -0.36B | -0.38B | -0.44B | -0.40B | -0.44B | -0.47B | -0.49B | -0.47B | -0.55B | -0.58B | -0.65B | -0.70B | -0.73B | -0.70B | -0.78B | -0.84B |
|
Total Debt
|
2.73B | 2.91B | 3.35B | 3.77B | 4.19B | 4.32B | 4.62B | 4.92B | 5.08B | 5.01B | 5.21B | 5.51B | 5.27B | 6.12B | 7.67B | 9.02B | 8.80B |
|
Common Equity
|
-0.43B | -0.74B | -1.25B | -1.55B | -1.69B | -1.62B | -1.70B | -1.79B | -1.43B | -1.53B | -1.71B | -0.88B | -1.80B | -3.54B | -4.35B | -4.75B | -3.41B |
|
Shareholder's Equity
|
-0.43B | -0.74B | -1.25B | -1.55B | -1.69B | -1.62B | -1.70B | -1.79B | -1.43B | -1.53B | -1.71B | -0.88B | -1.80B | -3.54B | -4.35B | -4.75B | -3.41B |
|
Liabilities and Shareholders Equity
|
5.32B | 5.57B | 5.87B | 6.27B | 6.87B | 7.50B | 8.10B | 8.60B | 9.26B | 9.35B | 9.90B | 14.42B | 14.52B | 15.28B | 15.99B | 17.18B | 19.36B |
|
Treasury Shares
|
0.01B | 0.00B | 0.01B | 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 |
|
Retained Earnings
|
-0.09B | -0.11B | -0.12B | -0.15B | -0.12B | -0.13B | -1.42B | -1.60B | -1.64B | -1.21B | -1.31B | -1.45B | -0.42B | -1.33B | -2.96B | -4.42B | -3.98B |