|
Cash & Equivalents
|
0.42B | 0.10B | 0.51B | 0.40B | 0.41B | 0.53B | 0.57B | 0.64B | 0.66B | 0.59B | 0.51B | 0.63B | | 0.61B | 0.03B | 3.13B | | 0.56B | 0.03B | 2.09B |
|
Short-term Investments
|
0.04B | | 0.04B | 0.10B | | 0.06B | 0.15B | 0.11B | | 0.36B | | 0.12B | | 0.24B | 0.00B | 0.68B | | 0.42B | 0.01B | |
|
Cash & Current Investments
|
0.46B | 0.10B | 0.55B | 0.49B | 0.41B | 0.58B | 0.72B | 0.75B | 0.66B | 0.95B | 0.51B | 0.75B | | 0.86B | 0.03B | 3.82B | | 0.97B | 0.03B | 2.09B |
|
Receivables - Net
|
0.68B | | 0.62B | 0.84B | | 1.15B | 1.38B | 1.32B | | 1.10B | | 0.95B | | 0.86B | 0.02B | 0.93B | | 0.95B | 0.03B | |
|
Receivables - Other
|
0.18B | | 0.41B | 0.47B | | 0.55B | 0.36B | 0.61B | | 0.96B | | 1.43B | | 1.15B | | 1.40B | | 2.06B | | |
|
Receivables
|
0.86B | | 1.03B | 1.31B | | 1.69B | 1.74B | 1.94B | | 2.06B | | 2.38B | | 2.02B | 0.02B | 2.34B | | 3.01B | 0.03B | |
|
Current Assets
|
1.36B | | 1.58B | 2.80B | | 2.34B | 2.64B | 3.43B | | 3.05B | | 3.30B | | 2.95B | | 3.11B | | 3.70B | | |
|
Construction in Progress
|
0.19B | | 0.45B | | | 0.78B | | 1.09B | | | | 1.78B | | | | 1.39B | | | | |
|
Property, Plant & Equipment (Net)
|
32.65B | | 36.10B | 34.25B | 33.66B | 37.91B | 37.26B | 37.83B | 38.26B | 39.24B | 39.20B | 44.04B | | 37.76B | | 38.70B | | 40.09B | | |
|
Long-Term Investments
|
0.36B | | 0.37B | 0.37B | 0.37B | 0.46B | 0.45B | 0.45B | 0.56B | 0.56B | 0.55B | 0.64B | | 0.64B | 2.18B | 2.74B | | 0.82B | | 4.09B |
|
Goodwill
|
0.95B | | 0.97B | 0.90B | 0.88B | 0.85B | 0.81B | 0.72B | | 0.79B | | 0.85B | | 0.79B | 0.06B | 0.69B | | 0.76B | | |
|
Intangibles
|
0.24B | | 0.23B | 0.23B | | 0.22B | 0.22B | 0.21B | | 0.01B | | | | | | | | | | |
|
Goodwill & Intangibles
|
1.19B | | 1.20B | 1.12B | 0.88B | 1.07B | 1.03B | 0.93B | | 0.80B | | 0.85B | | 0.79B | 0.06B | 0.69B | | 0.76B | | |
|
Long-Term Deferred Tax
|
0.00B | | 0.04B | 0.09B | 0.44B | 0.09B | 0.10B | 0.07B | | 0.07B | | 0.10B | | 0.09B | 3.82B | 3.32B | | 0.09B | | 7.59B |
|
Other Non-Current Assets
|
0.27B | | 0.23B | 0.12B | | 0.08B | 0.13B | 0.31B | | 0.13B | | 0.20B | | 0.14B | 0.02B | 0.13B | | 0.16B | 0.01B | |
|
Non-Current Assets
|
-1.36B | | 37.89B | 36.00B | | 39.65B | 39.13B | 60.69B | | 41.15B | | 72.83B | | 39.66B | | 91.69B | | 42.33B | | |
|
Assets
|
| 100,000.00B | 39.47B | 38.80B | 37.76B | 41.99B | 41.77B | 64.11B | 43.25B | 44.21B | 43.80B | 76.13B | | 42.61B | 75.17B | 94.81B | | 46.03B | | 98.70B |
|
Accounts Payables
|
| | 0.45B | 0.51B | | 0.45B | 0.47B | 0.62B | | 0.56B | | 0.81B | | 0.53B | | 0.57B | | 0.59B | | |
|
Payables
|
| | 0.45B | 0.51B | | 0.45B | 0.47B | 0.62B | | 0.56B | | 0.81B | | 0.53B | | 0.57B | | 0.59B | | |
|
Short term Debt
|
0.60B | | 0.78B | 0.42B | | 1.45B | 0.51B | 1.30B | | 0.45B | | 1.89B | | 0.41B | 0.01B | 0.41B | | 0.47B | 0.01B | |
|
Current Leases
|
| | | | | -0.03B | | -0.13B | -0.04B | -0.08B | -0.09B | -0.13B | -0.03B | -0.03B | 0.04B | 0.17B | 0.04B | -0.05B | 0.06B | 0.25B |
|
Total Current Liabilities
|
1.42B | | 9.84B | | | 8.97B | 8.70B | 7.25B | | 7.86B | | 8.34B | | 12.15B | 0.02B | 11.25B | | 13.71B | 0.02B | |
|
Non-Current Debt
|
| | 0.69B | 1.05B | | 0.65B | 0.48B | 0.00B | | 0.51B | | 0.93B | | 0.68B | | 0.54B | | 1.44B | | |
|
Convertible Debt
|
11.35B | | 12.05B | 11.98B | | 12.06B | 12.58B | 12.42B | | 12.77B | | 14.18B | | 12.84B | 0.64B | 12.49B | | 12.80B | 0.54B | |
|
Minority Interest
|
| | 10.55B | 9.88B | | 2.33B | 10.02B | 3.83B | | 11.11B | | 11.34B | | 32.59B | | 10.77B | | 10.64B | | |
|
Liabilities from Discontinued Operations
|
| | | 0.40B | | | | 0.22B | | 0.19B | | | | 0.04B | 0.85B | | | | 0.71B | |
|
Non-Current Deferred Tax Liability
|
3.59B | | 4.20B | 3.99B | 4.25B | 5.02B | 5.02B | 5.26B | 5.41B | 5.64B | 5.74B | 5.82B | | 5.55B | 0.10B | 8.44B | | 6.84B | 0.00B | 9.39B |
|
Other Non-Current Liabilities
|
0.55B | | 0.63B | 0.62B | | 0.64B | 0.62B | 0.61B | | 0.59B | | 0.93B | | 0.61B | 0.09B | 0.42B | | 0.47B | 0.10B | |
|
Total Non-Current Liabilities
|
14.42B | | 16.00B | 26.74B | | 16.31B | 27.32B | 25.85B | | 27.12B | | 31.37B | | 27.16B | -0.09B | 31.61B | | 34.81B | -0.10B | |
|
Total Liabilities
|
14.97B | 99,999.90B | 16.63B | 27.36B | | 16.95B | 27.94B | 26.46B | | 27.71B | | 32.29B | | 27.77B | | 32.02B | | 35.28B | | |
|
Total Debt
|
0.60B | | 1.47B | 1.48B | | 2.10B | 0.99B | 1.30B | | 0.96B | | 2.82B | | 1.09B | 0.01B | 0.95B | | 1.91B | 0.01B | |
|
Common Equity
|
7.35B | 0.10B | 1.18B | 11.44B | | 3.67B | 13.83B | 5.87B | | 16.49B | | 5.79B | | 14.84B | | 12.11B | | 10.75B | | |
|
Shareholder's Equity
|
7.35B | 0.10B | 1.18B | 1.56B | 10.91B | 2.34B | 3.81B | 3.48B | 15.71B | 5.38B | 17.76B | 5.79B | | 5.53B | 14.19B | 12.11B | | 0.12B | | 9.23B |
|
Liabilities and Shareholders Equity
|
| 100,000.00B | 39.47B | 38.80B | 37.76B | 41.99B | 41.77B | 64.11B | 43.25B | 44.21B | 43.80B | 76.13B | | 42.61B | 75.17B | 94.81B | | 46.03B | | 98.70B |
|
Preferred Shares
|
| | | | | | | 0.57B | | | | 0.58B | | 0.56B | 0.57B | 0.54B | | | | 0.56B |
|
Preferred Equity
|
| | | | | | | 0.76B | | | | 0.76B | | 0.63B | 0.63B | 0.63B | | | | 0.63B |