|
Accumulated Depreciation
|
| 0.59B | 0.93B | 1.29B | 1.82B | | 3.09B | 5.06B | | 7.47B | 10.87B | | | -12.62B | |
|
Loans - Loss Allowance
|
| | | 0.59B | 0.69B | | 0.14B | 0.02B | | 0.74B | | | | | |
|
Loans - Adjustments
|
| | | | 0.04B | | 0.09B | 0.09B | | 0.08B | | | | | |
|
Loans - Net
|
| 2.15B | 0.14B | | | | | | | | | | | | |
|
Cash & Equivalents
|
4.83B | 5.41B | 17.49B | 16.83B | 21.39B | 22.36B | 30.10B | 28.34B | 49.74B | 47.47B | 47.44B | 29.59B | 28.22B | 34.72B | 20.17B |
|
Receivables - Net
|
| 0.04B | 0.17B | 0.19B | 0.65B | | 1.10B | 2.05B | | 2.84B | 4.00B | 5.11B | 4.70B | 4.29B | 4.32B |
|
Receivables - Other
|
| 0.35B | 0.78B | 0.51B | 0.61B | | 1.22B | 1.11B | | 1.58B | 1.53B | 1.90B | 0.80B | 1.41B | 0.91B |
|
Receivables
|
| 0.40B | -0.14B | 0.70B | -0.37B | | 2.32B | 3.16B | | 4.43B | 5.53B | 7.01B | 5.50B | 5.70B | 5.23B |
|
Inventory
|
| | | | 0.14B | | 0.68B | 1.27B | | 2.13B | 4.11B | 4.69B | 4.17B | 3.56B | 2.62B |
|
Prepaid Assets
|
| 0.77B | 2.23B | 2.68B | 4.23B | | 6.53B | 8.74B | | 12.10B | 18.42B | 22.75B | 20.03B | 20.09B | 28.02B |
|
Current Deferred Tax Assets
|
| 0.03B | 0.04B | 0.07B | 0.10B | | | | | | | | | | |
|
Current Assets
|
| 11.10B | 22.98B | 21.12B | 27.06B | 30.76B | 38.79B | 40.32B | 65.19B | 66.49B | 95.01B | 99.50B | 102.00B | 105.36B | 93.43B |
|
Construction in Progress
|
| | -0.47B | -0.85B | -0.79B | | -0.61B | -0.47B | | | | | | | |
|
Land & Improvements
|
| 0.27B | 0.50B | 0.45B | 0.70B | 1.02B | 1.50B | | | | | | | | |
|
Property, Plant & Equipment (Net)
|
| 0.91B | 1.48B | 2.15B | 3.01B | 7.45B | 10.04B | 13.73B | 14.40B | 14.85B | 21.77B | 26.77B | 25.73B | 25.91B | 28.19B |
|
Long-Term Investments
|
0.25B | 2.89B | 5.48B | 14.41B | 17.91B | 19.07B | 12.04B | 12.60B | 26.09B | 27.24B | 29.56B | 34.23B | 30.31B | 28.43B | 29.13B |
|
Goodwill
|
1.80B | 1.93B | 6.78B | 12.87B | 18.66B | 19.57B | 24.49B | 39.52B | 39.31B | 39.75B | 43.24B | 42.01B | 39.18B | 42.34B | 41.89B |
|
Intangibles
|
| 0.31B | 1.06B | 0.85B | 4.33B | 21.75B | 7.61B | 15.38B | | 15.82B | 19.38B | 18.22B | 16.90B | 16.39B | 13.08B |
|
Goodwill & Intangibles
|
1.80B | 2.24B | 7.84B | 0.85B | 2.10B | 2.19B | 4.15B | 10.18B | 9.19B | 8.75B | 10.46B | 9.23B | 6.86B | 3.77B | 2.90B |
|
Long-Term Deferred Tax
|
| 0.01B | 0.03B | 0.00B | 0.15B | | 0.33B | 0.38B | | 1.09B | 1.63B | 2.26B | | | |
|
Other Non-Current Assets
|
| 0.34B | 0.66B | 0.92B | 1.30B | 5.51B | 3.97B | 4.18B | 11.53B | 8.33B | 14.54B | 17.63B | 16.21B | 16.25B | 11.56B |
|
Non-Current Assets
|
| 7.16B | 18.32B | 36.28B | 48.36B | 56.03B | 69.50B | 103.65B | 122.02B | 73.79B | 86.60B | 135.64B | 117.40B | 110.29B | 128.94B |
|
Assets
|
| 18.26B | 41.30B | 57.40B | 75.42B | 86.79B | 108.29B | 143.96B | 187.21B | 188.58B | 249.61B | 264.22B | 256.20B | 246.97B | 250.09B |
|
Accounts Payables
|
| 1.95B | 3.21B | 4.31B | 6.99B | | 12.26B | 17.56B | | 23.20B | 38.56B | 42.30B | 40.33B | 41.69B | 46.09B |
|
Notes Payables
|
| 0.77B | 1.16B | 1.15B | 1.22B | 1.31B | 0.91B | 1.10B | 3.40B | 1.96B | 2.22B | 2.30B | 1.94B | 1.78B | 0.04B |
|
Payables
|
| 2.72B | 4.37B | 5.46B | 8.21B | 1.31B | 13.17B | 18.66B | 3.40B | 25.16B | 40.78B | 44.60B | 42.27B | 43.47B | 46.13B |
|
Accumulated Expenses
|
| 0.56B | 1.03B | 1.29B | 1.23B | | 1.69B | 2.09B | | 2.42B | 3.67B | 4.42B | 4.24B | 4.15B | 4.39B |
|
Other Accumulated Expenses
|
| | | | | | | | | | | | 1.52B | 1.33B | 1.13B |
|
Short term Debt
|
| 0.18B | 0.32B | 0.68B | 1.33B | 1.16B | 0.91B | 2.25B | 0.60B | 0.74B | 1.45B | 1.38B | 1.09B | 2.27B | 3.13B |
|
Current Leases
|
| | | | | | | | | 0.40B | 0.60B | 0.78B | 0.83B | 0.82B | 0.55B |
|
Current Taxes
|
| 0.21B | 0.44B | 0.44B | 0.91B | | 2.07B | 2.64B | | 2.90B | 3.73B | 3.39B | 1.83B | 1.27B | 1.61B |
|
Current Deferred Revenue
|
| 1.06B | 1.28B | 1.62B | 2.24B | 2.96B | 3.37B | 4.59B | 5.38B | 5.51B | 9.23B | 10.44B | 10.42B | 10.19B | 9.47B |
|
Total Current Liabilities
|
| 6.12B | 6.41B | 8.20B | 13.92B | 17.97B | 20.51B | 30.98B | 37.24B | 34.74B | 55.73B | 59.81B | 56.32B | 58.99B | 60.35B |
|
Non-Current Debt
|
| 5.03B | 7.92B | 8.10B | 6.83B | 7.98B | 12.89B | 11.40B | | 11.58B | 14.38B | 14.69B | 14.19B | 12.05B | 16.97B |
|
Convertible Debt
|
| | | | | | | | | | | | | | 4.97B |
|
Non-Current Deffered Revenue
|
| 0.07B | 0.07B | 0.07B | 0.10B | | 0.15B | 0.22B | | 0.29B | 0.47B | 0.54B | 0.52B | 0.57B | 0.63B |
|
Preferred Stock Liabilities
|
| 1.70B | 0.11B | 0.06B | 0.45B | | 0.45B | 1.02B | 0.02B | 1.31B | 1.28B | 1.50B | 1.44B | 1.50B | 1.62B |
|
Minority Interest
|
| 0.18B | 1.94B | 5.13B | 6.30B | | 10.66B | 17.35B | | 16.54B | 20.30B | 19.33B | 18.04B | 16.14B | 9.50B |
|
Operating Leases
|
| | | | | | | | | 2.74B | 4.17B | 4.72B | 4.17B | 4.05B | 1.87B |
|
Non-Current Deferred Tax Liability
|
| 0.35B | 0.73B | 1.02B | 1.54B | | 2.92B | 3.36B | | 6.31B | 8.80B | 9.62B | 9.02B | 7.42B | 6.72B |
|
Other Non-Current Liabilities
|
| 0.01B | 0.35B | 0.34B | 0.19B | | 0.31B | 0.92B | | 3.63B | 4.54B | 4.97B | 4.44B | 4.46B | 2.45B |
|
Total Non-Current Liabilities
|
| 11.57B | 15.40B | 17.68B | 27.00B | | -9.07B | 51.24B | | 19.25B | 19.20B | 18.48B | 16.87B | 11.75B | 18.41B |
|
Total Liabilities
|
| 11.58B | 15.74B | 18.02B | 27.19B | 31.69B | -8.76B | 52.16B | | 62.24B | 89.58B | 95.58B | 92.09B | 91.27B | 98.99B |
|
Total Debt
|
| 5.21B | 8.24B | 8.78B | 8.16B | 9.13B | 13.80B | 13.65B | 0.60B | 12.32B | 15.83B | 16.07B | 15.28B | 14.32B | 20.09B |
|
Common Equity
|
0.08B | 4.98B | 25.45B | 39.32B | 47.79B | 55.18B | 65.91B | 90.78B | | 125.04B | 158.75B | 167.14B | 162.67B | 154.20B | 149.48B |
|
Shareholder's Equity
|
0.08B | 4.98B | 25.45B | 39.32B | 47.79B | 55.04B | 65.91B | 90.78B | | 125.04B | 158.75B | 167.14B | 162.67B | 154.20B | 149.48B |
|
Liabilities and Shareholders Equity
|
| 18.26B | 41.30B | 57.40B | 75.42B | 86.79B | 108.29B | 143.96B | 187.21B | 188.58B | 249.61B | 264.22B | 256.20B | 246.97B | 250.09B |
|
Treasury Shares
|
| 0.01B | 0.01B | 0.01B | 0.01B | | 25,114.93B | 0.01B | | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B |
|
Retained Earnings
|
| 0.40B | 4.02B | 12.41B | 16.16B | | 26.03B | 38.47B | | 58.35B | 81.95B | 87.82B | 87.55B | 83.67B | 89.47B |
|
Shares Outstanding
|
| | | | | 0.07B | | | | 3,086,869.74B | | | | | |