|
Cash & Equivalents
|
0.20B | 0.20B | 0.03B | | 0.11B | 0.12B | 0.06B | 0.13B | 0.13B | 0.13B | 0.02B | 0.05B | 0.03B | 0.07B | 0.03B | 0.06B | 0.04B | 0.29B | 0.11B | 0.10B | 0.08B | 0.09B | 0.10B | 0.28B | 0.19B | 0.19B | 0.06B | 0.17B | 0.09B | 0.23B |
|
Short-term Investments
|
| | 0.06B | | 0.06B | 0.08B | 0.07B | 0.09B | | | | | | | 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 |
|
Cash & Current Investments
|
0.20B | 0.20B | 0.09B | | 0.17B | 0.19B | 0.13B | 0.22B | 0.13B | 0.13B | 0.02B | 0.05B | 0.03B | 0.07B | 0.04B | 0.06B | 0.04B | 0.29B | 0.11B | 0.10B | 0.08B | 0.09B | 0.10B | 0.28B | 0.20B | 0.19B | 0.06B | 0.17B | 0.09B | 0.23B |
|
Receivables - Net
|
| | 0.03B | | 0.05B | 0.05B | 0.04B | 0.05B | 0.03B | 0.02B | 0.02B | 0.02B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.04B | 0.11B | 0.05B | 0.05B | 0.06B | 0.16B | 0.06B | 0.10B | 0.15B | 0.18B | 0.14B | 0.15B | 0.22B |
|
Receivables - Other
|
| | 0.04B | | 0.01B | 0.00B | 0.03B | -0.01B | -0.02B | -0.02B | 0.02B | 0.00B | 0.00B | -0.01B | 0.02B | -0.01B | -0.02B | -0.03B | 0.06B | -0.01B | -0.02B | -0.02B | 0.08B | -0.00B | 0.01B | 0.01B | 0.11B | 0.07B | 0.08B | 0.07B |
|
Receivables
|
| | 0.06B | | 0.05B | 0.05B | 0.07B | 0.04B | 0.01B | 0.01B | 0.04B | 0.03B | 0.04B | 0.02B | 0.05B | 0.02B | 0.01B | 0.01B | 0.18B | 0.05B | 0.04B | 0.03B | 0.24B | 0.06B | 0.11B | 0.16B | 0.29B | 0.22B | 0.22B | 0.30B |
|
Current Deferred Tax Assets
|
| | 0.01B | | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.01B | 0.01B | 0.00B | 0.00B | 0.01B | 0.02B | 0.01B | 0.02B | 0.02B | 0.04B | 0.01B | 0.02B | 0.03B | 0.04B | 0.01B | 0.03B | 0.05B | 0.04B | 0.04B | 0.02B | 0.04B |
|
Prepaid Assets
|
| | 0.02B | | 0.01B | 0.01B | 0.03B | -0.00B | 0.04B | 0.05B | 0.02B | 0.01B | -0.01B | 0.01B | 0.02B | -0.03B | -0.07B | -0.10B | 0.03B | -0.02B | -0.03B | -0.08B | 0.03B | -0.05B | -0.08B | -0.14B | 0.03B | 0.02B | -0.06B | 0.01B |
|
Current Assets
|
| | 0.21B | | 0.03B | 0.03B | 0.28B | 0.02B | 0.03B | 0.03B | 0.14B | 0.01B | 0.02B | 0.01B | 0.18B | 0.02B | 0.02B | 0.02B | 0.35B | 0.03B | 0.03B | 0.03B | 0.41B | 0.03B | 0.02B | 0.03B | 0.52B | 0.03B | 0.03B | 0.03B |
|
Construction in Progress
|
| | 0.36B | | 0.32B | 0.32B | 0.26B | 0.20B | 0.14B | 0.14B | 0.14B | 0.14B | 0.14B | 0.14B | 0.14B | 0.14B | 0.01B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.01B | 0.01B | 0.02B | 0.17B | | | | |
|
Property, Plant & Equipment (Net)
|
| | 0.01B | | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.00B | 0.00B | 0.00B | 0.00B | -0.00B | -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 |
|
Long-Term Investments
|
| | 0.03B | | | 0.00B | 0.03B | -0.00B | -0.01B | -0.02B | 0.06B | 0.00B | -0.01B | -0.01B | 0.02B | 0.02B | 0.02B | 0.00B | 0.02B | 0.02B | 0.01B | 0.01B | 0.02B | 0.02B | 0.02B | 0.02B | 0.01B | 0.01B | 0.01B | 0.01B |
|
Long-Term Deferred Tax
|
| | 0.00B | | | | 0.00B | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non-Current Assets
|
| | | | 0.02B | 0.02B | | 0.01B | 0.00B | 0.00B | | 0.00B | 0.00B | 0.00B | 0.01B | 0.01B | 0.01B | 0.02B | 0.03B | 0.03B | 0.03B | 0.05B | 0.07B | 0.06B | 0.05B | 0.05B | 0.06B | 0.06B | 0.08B | 0.07B |
|
Non-Current Assets
|
| | 2.71B | | 2.88B | 2.90B | 3.00B | 3.05B | 3.07B | 3.06B | 3.03B | 3.02B | 3.00B | 2.93B | 2.90B | 2.89B | 2.76B | 2.65B | 2.65B | 2.66B | 2.65B | 2.67B | 2.67B | 2.66B | 2.64B | 2.76B | 2.90B | 2.89B | 2.88B | 2.86B |
|
Assets
|
| | 2.91B | | 3.20B | 3.20B | 3.28B | 33.29B | 3.25B | 3.21B | 3.17B | 3.17B | 3.14B | 3.11B | 3.08B | 3.11B | 2.99B | 3.28B | 3.00B | 3.16B | 3.00B | 3.04B | 3.08B | 3.29B | 3.18B | 3.34B | 3.42B | 3.40B | 3.35B | 3.52B |
|
Accounts Payables
|
| | 0.01B | | 0.01B | 0.01B | 0.01B | 0.03B | | | 0.02B | | | | 0.03B | | | | 0.05B | | | | 0.04B | | | | 0.08B | 0.06B | 0.06B | 0.06B |
|
Payables
|
| | 0.01B | | 0.01B | 0.01B | 0.01B | 0.03B | | | 0.02B | | | | 0.03B | | | | 0.05B | | | | 0.04B | | | | 0.08B | 0.06B | 0.06B | 0.06B |
|
Accumulated Expenses
|
| | 0.06B | | 0.06B | 0.06B | 0.06B | -0.00B | 0.01B | 0.01B | 0.05B | 0.00B | -0.00B | 0.01B | 0.05B | 0.06B | 0.09B | 0.08B | 0.08B | -0.00B | -0.00B | -0.02B | 0.08B | -0.01B | -0.01B | -0.01B | 0.07B | -0.00B | 0.01B | 0.01B |
|
Other Accumulated Expenses
|
| | 0.00B | | 0.03B | 0.03B | 0.02B | 0.03B | 0.04B | 0.03B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.03B | 0.04B | 0.05B | 0.04B | 0.03B | 0.04B | 0.04B | 0.06B | 0.05B | 0.05B | 0.06B | 0.08B | 0.05B | 0.05B | 0.05B |
|
Short term Debt
|
| | 0.00B | | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | | | -0.00B | | | 0.50B | 1.64B | 1.65B | 0.45B | 0.25B | 0.10B | 0.12B | 0.08B | 0.10B | 0.10B | 0.11B | 0.12B | 0.12B | 0.12B | 0.12B |
|
Current Leases
|
| | | | | | 0.00B | | | 11.80 | | | | | | | | | | | | | | | | | | | | |
|
Current Taxes
|
| | 0.00B | | | | 0.02B | | | | 0.01B | | | | | | | | | | | | | | | | | | | |
|
Current Deferred Revenue
|
| | | | | | 0.01B | | | | 0.00B | | | | 0.01B | | | | 0.13B | | | | 0.12B | | | | 0.05B | | | |
|
Total Current Liabilities
|
| | 0.12B | | 0.16B | 0.17B | 0.25B | 0.23B | 0.13B | 0.12B | 0.10B | 0.09B | 0.10B | 0.10B | 0.12B | 0.70B | 1.88B | 2.00B | 0.75B | 0.55B | 0.40B | 0.46B | 0.36B | 0.40B | 0.35B | 0.41B | 0.41B | 0.41B | 0.37B | 0.41B |
|
Non-Current Debt
|
| | 1.17B | | 1.57B | 1.59B | 1.71B | 1.81B | 1.90B | 1.90B | 1.91B | 1.91B | 1.91B | 1.91B | 1.92B | 1.42B | 0.28B | 0.28B | 1.19B | 1.55B | 1.54B | 1.52B | 1.62B | 1.80B | 1.75B | 1.89B | 1.99B | 2.00B | 1.93B | 1.94B |
|
Non-Current Deffered Revenue
|
| | | | | | | | | | | -0.00B | | -0.00B | 0.00B | -0.00B | -0.01B | -0.01B | 0.07B | -0.02B | -0.03B | -0.04B | 0.06B | -0.03B | -0.07B | -0.08B | 0.02B | -0.01B | -0.02B | -0.04B |
|
Preferred Stock Liabilities
|
| | | | | | | | | | 1.91B | 1.91B | 1.91B | 1.91B | | | | | | | | | | | | | | | | |
|
Minority Interest
|
-0.00B | -0.00B | 0.00B | -0.00B | -0.00B | -0.00B | 0.00B | | | | | | | | | | | | | | | | | | | | | | | |
|
Operating Leases
|
| | | | | | | | | | | | | | | | | | | | | | 0.00B | | 0.00B | | 0.00B | | 0.00B | |
|
Other Non-Current Liabilities
|
-0.03B | -0.02B | 0.01B | | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.04B | 0.02B | 0.02B | 0.02B | 0.02B | 0.01B | 0.02B | 0.02B | 0.02B | 0.01B | 0.02B | 0.02B | 0.02B | 0.01B | 0.01B | 0.01B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B |
|
Total Non-Current Liabilities
|
0.03B | 0.02B | 1.26B | | 1.66B | 1.68B | 1.74B | 1.89B | 1.99B | 2.03B | 2.04B | 2.06B | 2.08B | 2.07B | 2.07B | 1.54B | 0.39B | 0.36B | 1.36B | 1.71B | 1.69B | 1.67B | 1.74B | 1.90B | 1.83B | 1.94B | 2.02B | 2.01B | 1.97B | 1.97B |
|
Total Liabilities
|
| | 1.38B | | 1.82B | 1.85B | 1.99B | 2.12B | 2.12B | 2.15B | 2.13B | 2.14B | 2.17B | 2.17B | 2.19B | 2.24B | 2.28B | 2.36B | 2.10B | 2.26B | 2.09B | 2.13B | 2.10B | 2.30B | 2.18B | 2.36B | 2.43B | 2.43B | 2.34B | 2.38B |
|
Total Debt
|
| | 1.18B | | 1.57B | 1.59B | 1.71B | 1.81B | 1.90B | 1.90B | 1.91B | 1.91B | 1.91B | 1.91B | 1.92B | 1.92B | 1.92B | 1.93B | 1.64B | 1.80B | 1.64B | 1.63B | 1.70B | 1.90B | 1.84B | 2.00B | 2.11B | 2.11B | 2.05B | 2.06B |
|
Common Equity
|
| | 1.53B | | | -0.00B | 1.29B | 1.21B | | 0.01B | 1.04B | 1.03B | 0.97B | | 0.89B | 0.87B | 0.71B | | 0.90B | 0.90B | 0.91B | 0.92B | 0.98B | | 1.00B | | 0.99B | 0.97B | 1.01B | |
|
Shareholder's Equity
|
| | 1.53B | | 2.67B | 2.68B | 1.29B | 55,409.18B | 78,486.10B | 78,486.10B | 1.04B | 136,763.45B | | 136,811.84B | 0.89B | 151,652.17B | | 228,858.25B | 0.90B | 243,948.09B | | 245,913.47B | 0.98B | 252,996.44B | | 251,175.37B | 0.99B | 0.24B | 0.24B | 0.29B |
|
Liabilities and Shareholders Equity
|
| | 2.91B | | 3.20B | 3.20B | 3.28B | 33.29B | 3.25B | 3.21B | 3.17B | 3.17B | 3.14B | 3.11B | 3.08B | 3.11B | 2.99B | 3.28B | 3.00B | 3.16B | 3.00B | 3.04B | 3.08B | 3.29B | 3.18B | 3.34B | 3.42B | 3.40B | 3.35B | 3.52B |
|
Treasury Shares
|
| | 0.00B | | | | 0.00B | -0.03B | | | 0.00B | | -0.02B | | | -0.01B | -0.01B | | 0.00B | -0.01B | -0.01B | -0.01B | 0.01B | | -0.01B | | -0.02B | -0.02B | -0.02B | |
|
Retained Earnings
|
| | -0.28B | | | | -0.58B | -0.66B | | | -0.90B | | -1.01B | | -1.09B | -1.14B | -1.30B | | -1.38B | -1.39B | -1.39B | -1.39B | -1.36B | | -1.31B | | -1.28B | -1.29B | -1.26B | |
|
Preferred Equity
|
| | | | | | | | | | | | | | | | | | | | | | | | | -0.07B | | | | -0.00B |