|
Cash & Equivalents
|
| | | 229.16B | | | 0.15B | | 0.06B | | 0.93B | 0.24B | 0.93B | 0.32B | 0.48B | 0.54B | 0.23B | 0.61B | 0.53B | 0.90B | 0.82B | 1.00B | | 1.20B | | 1.14B | | 1.24B | 0.06B | 3.13B | | 1.91B | | 2.09B |
|
Short-term Investments
|
| | | | | | | | | 0.06B | 0.07B | 0.15B | 0.21B | 0.24B | 0.09B | 0.24B | 0.29B | 0.06B | 0.41B | 0.06B | 0.49B | 0.12B | | 1.73B | | 0.20B | | 2.06B | 0.03B | 3.05B | | 3.02B | | |
|
Cash & Current Investments
|
| | | 229.16B | | | 0.15B | | 0.06B | 0.06B | 1.00B | 0.39B | 1.14B | 0.56B | 0.57B | 0.78B | 0.52B | 0.67B | 0.94B | 0.96B | 1.31B | 1.12B | | 2.93B | | 1.34B | | 3.29B | 0.10B | 6.19B | | 4.93B | | 2.09B |
|
Receivables - Net
|
| | | | | | | | | 0.45B | 0.55B | 0.50B | 0.81B | 0.57B | 0.98B | 0.92B | 0.60B | 0.93B | 1.17B | 1.68B | 1.86B | 1.86B | | 1.63B | | 1.52B | | 1.63B | 0.08B | 2.12B | | 2.46B | | |
|
Receivables - Other
|
| | | | | | | | | 0.10B | 0.11B | 0.05B | 0.07B | 0.10B | 0.10B | 0.09B | 0.11B | 0.06B | 0.03B | 0.35B | 0.06B | 0.12B | | 0.21B | | 1.44B | | 0.39B | | 0.87B | | 1.05B | | |
|
Receivables
|
| | | | | | | | | 0.56B | 0.67B | 0.55B | 0.88B | 0.67B | 1.08B | 1.01B | 0.72B | 0.99B | 1.20B | 2.04B | 1.92B | 1.98B | | 1.84B | | 2.96B | | 2.02B | 0.08B | 3.00B | | 3.52B | | |
|
Raw Materials
|
0.38B | | 0.46B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Inventory
|
| | | 4.31B | | | -4.75B | | 42.76B | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets
|
| | | | | | | | | | | | | | -0.06B | -0.06B | | | | | | | | | | | | | | | | | | |
|
Current Assets
|
| | | | | | | | | 0.91B | 1.67B | 1.83B | 2.46B | 1.79B | 2.02B | 2.16B | 1.41B | 1.74B | 2.99B | 2.89B | 3.16B | 4.18B | | 3.62B | | 4.61B | | 4.20B | | 8.84B | | 7.81B | | |
|
Construction in Progress
|
| | | | | | | | 0.41B | 0.66B | 0.60B | | 0.39B | | 0.34B | | | 0.60B | | 1.23B | | 3.33B | | | | 4.92B | | | | 6.56B | | | | |
|
Property, Plant & Equipment (Net)
|
| | | | | 17.36B | 18.57B | | 18.36B | 25.26B | 27.10B | 25.77B | 38.18B | | 41.05B | 38.69B | | 44.59B | 44.65B | 49.43B | 49.59B | 54.28B | | 56.26B | | 64.00B | | 61.83B | 1.78B | 73.47B | | 76.35B | | |
|
Long-Term Investments
|
0.01B | | 0.02B | 0.02B | 0.02B | | 0.03B | | 0.00B | 0.21B | 0.72B | 1.12B | 0.68B | 1.58B | 0.94B | 1.79B | 1.78B | 0.97B | 0.98B | 1.11B | 1.16B | 1.50B | | 1.64B | | 2.55B | | 2.53B | 0.45B | 2.74B | | 3.71B | | 4.09B |
|
Goodwill
|
| | | | | | | | | 0.90B | 0.90B | 0.92B | 0.95B | 0.84B | 0.95B | 0.83B | 0.72B | 0.97B | 1.00B | 0.97B | 1.19B | 1.53B | | 1.60B | | 1.94B | | 1.89B | 0.06B | 5.43B | | 6.13B | | |
|
Intangibles
|
| | | | | | | | | | | | 0.26B | | 0.24B | 1.92B | | 0.23B | 0.23B | 0.22B | 0.22B | 0.21B | | 0.01B | | | | | | | | | | |
|
Goodwill & Intangibles
|
| | | | | | | | | 0.90B | 0.90B | 0.92B | 1.21B | 0.84B | 1.19B | 2.75B | 0.72B | 1.20B | 1.22B | 1.18B | 1.40B | 1.74B | | 1.61B | | 1.94B | | 1.89B | 0.06B | 5.43B | | 6.13B | | |
|
Long-Term Deferred Tax
|
| | | | | | | | | 0.15B | 0.18B | 0.18B | 0.13B | 0.11B | 0.17B | 0.17B | 0.12B | 0.20B | 0.21B | 0.20B | 0.20B | 0.18B | | 0.21B | | 0.24B | | 0.25B | | 3.32B | | 0.39B | | 7.59B |
|
Other Non-Current Assets
|
| | | -17.06B | | | -19.09B | | -5.99B | 0.28B | 0.28B | 0.11B | 0.64B | 0.53B | 0.60B | 0.81B | 0.48B | 0.60B | 0.67B | 0.80B | 1.02B | 1.05B | | 0.82B | | 1.01B | | 1.05B | 0.16B | 0.94B | | 1.19B | | |
|
Non-Current Assets
|
| | | | | | | | | 27.25B | 29.24B | 28.26B | 32.14B | 32.62B | 44.18B | 41.61B | 31.91B | 47.98B | 48.13B | 52.98B | 53.87B | 59.93B | | 62.28B | | 71.52B | | 69.60B | | 85.97B | | 90.80B | | |
|
Assets
|
| | | | | | | | | 28.16B | 30.90B | 30.09B | 34.60B | 34.41B | 35.76B | 43.77B | 33.33B | 39.47B | 51.12B | 41.99B | 57.03B | 64.11B | | 65.90B | | 76.13B | | 73.80B | | 94.81B | | 98.60B | | 98.70B |
|
Accounts Payables
|
| | | 61.87B | | | 356.18B | | 313.18B | | 0.54B | 0.45B | | 0.50B | | 0.72B | 0.52B | 0.62B | 0.70B | 0.78B | 0.77B | 1.09B | | 1.02B | | 1.54B | | 1.35B | | 2.10B | | 2.55B | | |
|
Notes Payables
|
| | | | | | | | | | | | | | | | | | -0.00B | | 0.44B | | | -0.25B | | | | 0.56B | | | | 0.43B | | |
|
Payables
|
| | | 61.87B | | | 356.18B | | 313.18B | | 0.54B | 0.45B | | 0.50B | | 0.72B | 0.52B | 0.62B | 0.70B | 0.78B | 1.21B | 1.09B | | 0.77B | | 1.54B | | 1.90B | | 2.10B | | 2.98B | | |
|
Short term Debt
|
| | | | | | | | | 1.03B | 1.18B | 0.93B | 0.11B | 0.14B | 1.13B | 0.48B | 0.16B | 1.03B | 0.76B | 1.82B | 0.36B | 2.03B | | 0.69B | | 4.75B | | 0.85B | 0.01B | 4.86B | | 7.13B | | |
|
Current Leases
|
| | | -0.11B | | | -105.06B | | -81.65B | | | | -0.03B | | -0.07B | -0.02B | | | | | | -0.15B | -0.04B | -0.08B | -0.09B | -0.13B | -0.03B | -0.04B | 0.04B | 0.17B | 0.04B | 0.08B | 0.06B | 0.25B |
|
Total Current Liabilities
|
| | | | | | | | | 1.73B | 2.51B | 2.36B | 2.68B | 1.89B | 2.42B | 2.42B | 2.17B | 2.76B | 3.48B | 3.22B | 4.33B | 4.94B | | 3.96B | | 8.04B | | 8.06B | 0.02B | 14.56B | | 17.70B | | |
|
Non-Current Debt
|
-6.12B | | -6.65B | | | | | | | 9.15B | 2.39B | 10.04B | 2.33B | 1.67B | 2.10B | 1.90B | 1.98B | 2.13B | 2.19B | 2.15B | 2.11B | 2.30B | | 2.65B | | 2.65B | | 2.87B | | 0.72B | | 3.70B | | 3.69B |
|
Convertible Debt
|
| | | | | | | | | | | | 13.03B | 8.24B | 14.07B | 14.02B | 7.57B | 14.92B | 15.97B | 17.56B | 18.59B | 20.27B | | 20.31B | | 22.12B | | 21.97B | 1.31B | 25.58B | | 27.89B | | |
|
Minority Interest
|
| | | | | | | | | | 6.30B | 6.14B | 10.29B | 12.05B | 11.09B | -0.01B | 11.26B | 16.89B | 17.26B | 19.02B | 18.32B | 21.43B | | 0.35B | | 18.86B | | -0.10B | | 26.17B | | 0.25B | | |
|
Liabilities from Discontinued Operations
|
| | | | | | | | | | | 0.56B | 0.53B | 0.35B | 0.14B | 0.10B | 0.09B | 0.01B | 0.41B | 0.01B | | 0.35B | | 0.20B | | | | 0.17B | 1.58B | 1.04B | | 0.89B | | |
|
Non-Current Deferred Tax Liability
|
| | | | | | | | | 3.80B | 3.59B | 3.58B | 4.36B | 4.27B | 4.86B | 4.38B | 4.24B | 5.51B | 5.15B | 6.21B | 6.22B | 6.51B | | 6.88B | | 7.17B | | 6.86B | 0.10B | 8.44B | | 8.68B | | 9.39B |
|
Operating Leases
|
| | | | | | | | | | | | | | 0.27B | 0.29B | | | | | | | | | | | | | | | | | | |
|
Other Non-Current Liabilities
|
| | | -18.02B | | | -14.39B | | -0.34B | 0.31B | 0.34B | 0.33B | 0.59B | 0.94B | 1.20B | 1.82B | 1.03B | 1.25B | 1.27B | 1.44B | 1.44B | 1.53B | | 1.54B | | 1.76B | | 1.67B | 0.14B | 2.08B | | 2.16B | | |
|
Total Non-Current Liabilities
|
| | | 18.02B | | | 14.39B | | 0.34B | 12.78B | 14.11B | 16.03B | 15.21B | 29.10B | 23.29B | -1.82B | 28.41B | 25.19B | 46.40B | 28.65B | 51.67B | 32.88B | | 64.42B | | 38.11B | | 72.28B | -0.14B | 43.79B | | 93.11B | | |
|
Total Liabilities
|
-8.55B | -0.05B | -8.56B | | | | | | | 24.71B | 16.62B | 16.36B | 16.90B | 30.04B | 25.72B | | 29.44B | 27.95B | 47.67B | 31.87B | 53.11B | 37.83B | | 65.95B | | 46.15B | | 73.94B | | 58.35B | | 95.27B | | |
|
Total Debt
|
-6.12B | | -6.65B | | | | | | | 10.18B | 3.58B | 10.97B | 2.44B | 1.82B | 3.23B | 2.38B | 2.14B | 3.16B | 2.95B | 3.97B | 2.47B | 4.33B | | 3.34B | | 7.40B | | 3.71B | 0.01B | 5.58B | | 10.83B | | 3.69B |
|
Common Equity
|
8.55B | 0.05B | 8.56B | | | | | | | 3.45B | 3.96B | 3.63B | 4.50B | 4.37B | 4.58B | | 3.89B | 3.85B | 3.45B | 4.09B | 3.92B | 4.10B | | -0.05B | | 3.96B | | -0.15B | | 3.60B | | 3.33B | | |
|
Shareholder's Equity
|
| | | | | | | | | 3.45B | 3.96B | | 4.48B | | 4.58B | | | 3.85B | | 4.09B | | 4.10B | | | | 3.96B | | | | 36.46B | | | | 34.97B |
|
Liabilities and Shareholders Equity
|
| | | | | | | | | 28.16B | 30.90B | 30.09B | 34.60B | 34.41B | 35.76B | 43.77B | 33.33B | 39.47B | 51.12B | 41.99B | 57.03B | 64.11B | | 65.90B | | 76.13B | | 73.80B | | 94.81B | | 98.60B | | 98.70B |
|
Treasury Shares
|
| | | | | | | | | | | | | | 0.01B | | | | | | | | | | | | | | | | | | | |
|
Retained Earnings
|
| | | | | | | | | | | | | | -0.51B | | | | | | | | | | | | | | | | | | | |
|
Preferred Shares
|
-0.02B | -0.02B | -0.03B | -0.04B | -0.02B | -0.03B | -0.04B | -0.02B | | | | | 0.03B | | | | | | -0.01B | | -0.01B | 0.57B | | -0.01B | | 0.58B | | 27.98B | | 0.54B | | | | 0.56B |
|
Preferred Equity
|
| | | | | | | | | 0.58B | 0.51B | 0.71B | 0.71B | 0.83B | 0.83B | | 1.03B | 1.03B | 1.03B | 0.88B | -0.02B | 0.76B | | 0.76B | | 0.76B | | 0.02B | | 0.63B | | 0.02B | | 0.63B |