|
Cash & Equivalents
|
0.01B | 0.01B | 0.04B | 0.02B | 0.01B | 0.06B | 0.05B | 0.04B | 0.04B | 0.06B | 0.08B | 0.09B | 0.12B | 0.12B | 0.05B | 0.08B | 0.05B | 0.07B | 0.05B | 0.07B | 0.06B | 0.07B | 0.08B | 0.07B | 0.08B | 0.07B | 0.06B | 0.07B | 0.15B | 0.06B | 0.04B | 0.04B | 0.11B | 0.14B | 0.07B | 0.06B | 0.07B | 0.07B | 0.06B | 0.05B | 0.05B | 0.07B | 0.09B | 0.07B | 0.04B | 0.05B | 0.05B | 0.05B | 0.04B | 0.05B | 0.05B | 0.04B | 0.05B | 0.05B | 0.06B |
|
Short-term Investments
|
| | | | | | | | | | 0.01B | 0.01B | | | | 0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash & Current Investments
|
0.01B | 0.01B | 0.04B | 0.02B | 0.01B | 0.06B | 0.05B | 0.04B | 0.04B | 0.06B | 0.09B | 0.10B | 0.12B | 0.12B | 0.05B | 0.08B | 0.05B | 0.07B | 0.05B | 0.07B | 0.06B | 0.07B | 0.08B | 0.07B | 0.08B | 0.07B | 0.06B | 0.07B | 0.15B | 0.06B | 0.04B | 0.04B | 0.11B | 0.14B | 0.07B | 0.06B | 0.07B | 0.07B | 0.06B | 0.05B | 0.05B | 0.07B | 0.09B | 0.07B | 0.04B | 0.05B | 0.05B | 0.05B | 0.04B | 0.05B | 0.05B | 0.04B | 0.05B | 0.05B | 0.06B |
|
Receivables - Net
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01B | | | | | | | | | | | | | | | | | | | | |
|
Receivables - Other
|
| 0.00B | | 0.01B | | | | -0.00B | 0.00B | 0.01B | | -0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Receivables
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01B | | | | | | | | | | | | | | | | | | | | |
|
Raw Materials
|
| | | | | | | | | | | | | | | | | | | | | | | | | 0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets
|
0.00B | 0.00B | 0.00B | 0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Buildings
|
| 0.08B | 0.08B | 0.21B | | 0.27B | 0.47B | 0.78B | 0.94B | 1.11B | 1.26B | 1.55B | 1.61B | 1.78B | 2.09B | 2.28B | 2.30B | 2.31B | 2.32B | 2.31B | 2.39B | 2.46B | 2.41B | 1.47B | | 2.42B | 1.49B | 1.48B | 1.48B | 1.48B | 1.48B | 1.50B | 1.48B | 1.48B | 1.50B | 1.50B | 1.50B | 1.50B | 1.51B | 1.49B | 1.51B | 1.52B | 1.49B | 1.50B | 1.50B | 1.50B | 1.50B | 1.50B | 1.50B | 1.51B | 1.51B | 1.51B | 1.51B | 1.52B | 1.52B |
|
Construction in Progress
|
| | 0.00B | 0.01B | 0.01B | 0.02B | 0.03B | 0.02B | 0.03B | 0.02B | 0.03B | 0.05B | 0.07B | 0.05B | 0.07B | 0.06B | 0.07B | 0.07B | 0.08B | 0.10B | 0.08B | 0.00B | 0.00B | | | 0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Land & Improvements
|
| 0.01B | 0.01B | 0.02B | | 0.02B | 0.03B | 0.06B | 0.08B | 0.09B | 0.11B | 0.13B | 0.13B | 0.17B | 0.20B | 0.23B | 0.23B | 0.23B | 0.23B | 0.24B | 0.25B | 0.25B | 0.25B | 0.13B | | 0.25B | 0.13B | 0.13B | 0.13B | 0.13B | 0.13B | 0.13B | 0.13B | 0.13B | 0.13B | 0.13B | 0.13B | 0.13B | 0.13B | 0.13B | 0.14B | 0.14B | 0.14B | 0.14B | 0.14B | 0.14B | 0.14B | 0.14B | 0.14B | 0.14B | 0.14B | 0.14B | 0.14B | 0.14B | 0.14B |
|
Goodwill
|
| | | 0.01B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Intangibles
|
0.00B | 0.00B | 0.00B | 7.02B | 0.01B | 0.01B | 0.04B | 52.40B | 0.06B | 0.08B | 0.11B | 0.03B | 0.13B | 0.14B | 0.16B | 0.17B | 0.16B | 0.15B | 0.14B | 0.13B | 0.12B | 0.11B | 0.11B | 0.00B | 0.09B | 0.09B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | | | | | | | | | | | | | | | | | | | |
|
Goodwill & Intangibles
|
0.00B | 0.00B | 0.00B | 7.03B | 0.01B | 0.01B | 0.04B | 52.40B | 0.06B | 0.08B | 0.11B | 0.03B | 0.13B | 0.14B | 0.16B | 0.17B | 0.16B | 0.15B | 0.14B | 0.13B | 0.12B | 0.11B | 0.11B | 0.00B | 0.09B | 0.09B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | | | | | | | | | | | | | | | | | | | |
|
Long-Term Deferred Tax
|
| | | | | | | 0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00B | | | | 0.00B | | | | | | | | | | | | | | | |
|
Other Non-Current Assets
|
0.01B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.02B | -0.00B | 0.01B | 0.01B | 0.01B | -0.00B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.03B | 0.04B | 0.03B | 0.02B | 0.02B | 0.08B | 0.03B | 0.03B | 0.03B | 0.02B | 0.03B | 0.03B | 0.02B | 0.02B | 0.02B | 0.03B | 0.02B | 0.01B | 0.01B | 0.02B | 0.04B | 0.04B | 0.03B | 0.03B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.01B | 0.02B |
|
Assets
|
0.10B | 0.16B | 0.20B | 0.34B | 0.34B | 0.47B | 0.67B | 1.01B | 1.20B | 1.43B | 1.62B | 1.99B | 2.08B | 2.27B | 2.60B | 2.83B | 2.81B | 2.82B | 2.81B | 2.83B | 2.82B | 2.82B | 2.81B | 2.79B | 2.77B | 2.74B | 2.72B | 2.71B | 2.78B | 1.68B | 1.66B | 1.62B | 1.59B | 1.62B | 1.53B | 1.50B | 1.49B | 1.48B | 1.47B | 1.44B | 1.45B | 1.45B | 1.45B | 1.44B | 1.40B | 1.39B | 1.38B | 1.37B | 1.35B | 1.34B | 1.34B | 1.32B | 1.31B | 1.30B | 1.30B |
|
Accounts Payables
|
0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.02B | 0.00B | 0.03B | 0.03B | 0.04B | 0.04B | 0.05B | 0.06B | 0.06B | 0.05B | 0.05B | 0.05B | 0.05B | 0.04B | 0.05B | 0.04B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.03B | 0.02B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B |
|
Notes Payables
|
| | | 193.15B | | | | 438.11B | | | | 0.14B | | | | 0.15B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Payables
|
0.00B | 0.00B | 0.00B | 193.15B | 0.00B | 0.01B | 0.01B | 438.11B | 0.01B | 0.01B | 0.02B | 0.14B | 0.03B | 0.03B | 0.04B | 0.19B | 0.05B | 0.06B | 0.06B | 0.05B | 0.05B | 0.05B | 0.05B | 0.04B | 0.05B | 0.04B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.03B | 0.02B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B |
|
Accumulated Expenses
|
| | | 0.00B | | | 0.00B | 0.01B | 0.00B | 0.00B | 0.00B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.02B | 0.02B | 0.01B | 0.01B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Short term Debt
|
| | | | | | | 0.00B | | | 0.00B | 0.00B | | | | 0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Debt
|
0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 98.50B | 0.15B | 0.21B | 0.18B | 206.40B | 0.17B | 0.23B | 0.39B | 0.66B | 0.63B | 0.60B | 0.65B | 0.64B | 0.63B | 0.64B | 0.62B | 0.37B | 0.65B | 0.62B | 0.41B | 0.43B | 0.41B | 0.26B | 0.28B | 0.30B | 0.30B | 0.34B | 0.26B | 0.26B | 0.26B | 0.26B | 0.26B | 0.50B | 0.61B | 0.61B | 0.55B | 0.55B | 0.55B | 0.55B | 0.55B | 0.54B | 0.53B | 0.53B | 0.53B | 0.55B | 0.57B | 0.56B | 0.56B |
|
Non-Current Deffered Revenue
|
| | | | | | | | | | | 0.00B | | | | -0.01B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Preferred Stock Liabilities
|
| | | | | | | 0.00B | | | | 0.00B | | | | 0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Minority Interest
|
| | | | | | | | | 0.00B | 0.00B | 0.57B | 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 | 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 | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | | | | |
|
Other Non-Current Liabilities
|
| 0.00B | 0.00B | 0.00B | | | 0.01B | 0.00B | 0.01B | 0.02B | 0.02B | 0.00B | 0.03B | 0.02B | 0.04B | 0.04B | 0.05B | 0.05B | 0.04B | 0.04B | 0.03B | 0.03B | 0.03B | 0.01B | 0.03B | 0.03B | 0.01B | 0.01B | 0.09B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B |
|
Total Non-Current Liabilities
|
| 0.09B | 0.10B | 0.20B | | | 0.29B | 0.56B | 0.68B | 0.83B | 0.90B | 1.11B | 1.05B | 1.11B | 1.30B | 1.53B | 1.54B | 1.58B | 1.60B | 1.63B | 1.66B | 1.68B | 1.71B | 1.73B | 1.73B | 1.72B | 1.74B | 1.76B | 1.75B | 0.77B | 0.75B | 0.71B | 0.68B | 0.72B | 0.64B | 0.63B | 0.63B | 0.62B | 0.62B | 0.62B | 0.64B | 0.64B | 0.64B | 0.64B | 0.61B | 0.61B | 0.62B | 0.61B | 0.60B | 0.60B | 0.60B | 0.60B | 0.60B | 0.59B | 0.60B |
|
Total Liabilities
|
0.06B | 0.09B | 0.10B | 0.20B | 0.14B | 0.18B | 0.29B | 0.56B | 0.69B | 0.85B | 0.92B | 1.12B | 1.07B | 1.14B | 1.34B | 1.57B | 1.59B | 1.63B | 1.65B | 1.67B | 1.69B | 1.71B | 1.74B | 1.74B | 1.75B | 1.75B | 1.75B | 1.76B | 1.84B | 0.78B | 0.75B | 0.72B | 0.69B | 0.73B | 0.65B | 0.63B | 0.63B | 0.63B | 0.63B | 0.63B | 0.64B | 0.64B | 0.65B | 0.65B | 0.62B | 0.62B | 0.62B | 0.62B | 0.61B | 0.61B | 0.61B | 0.61B | 0.61B | 0.60B | 0.61B |
|
Total Debt
|
0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 98.50B | 0.15B | 0.21B | 0.18B | 206.40B | 0.17B | 0.23B | 0.39B | 0.66B | 0.63B | 0.60B | 0.65B | 0.64B | 0.63B | 0.64B | 0.62B | 0.37B | 0.65B | 0.62B | 0.41B | 0.43B | 0.41B | 0.26B | 0.28B | 0.30B | 0.30B | 0.34B | 0.26B | 0.26B | 0.26B | 0.26B | 0.26B | 0.50B | 0.61B | 0.61B | 0.55B | 0.55B | 0.55B | 0.55B | 0.55B | 0.54B | 0.53B | 0.53B | 0.53B | 0.55B | 0.57B | 0.56B | 0.56B |
|
Common Equity
|
0.03B | 0.06B | 0.10B | 140.65B | 0.45B | 0.29B | 0.38B | 451.98B | 0.51B | 0.58B | 0.70B | 872.16B | 1.00B | 1.14B | 1.26B | 1.26B | 1.22B | 1.18B | 1.16B | 1.15B | 1.13B | 1.10B | 1.07B | 1.05B | 1.02B | 0.99B | 0.97B | 0.94B | 0.93B | 0.90B | 0.90B | 0.90B | 0.90B | 0.89B | 0.88B | 0.87B | 0.86B | 0.85B | 0.84B | 0.81B | 0.81B | 0.81B | 0.80B | 0.79B | 0.78B | 0.77B | 0.76B | 0.74B | 0.74B | 0.73B | 0.72B | 0.71B | 0.70B | 0.70B | 0.69B |
|
Shareholder's Equity
|
0.03B | 0.06B | 0.10B | 0.14B | 0.45B | 0.29B | 0.38B | 0.45B | 0.51B | 0.58B | 0.70B | 0.87B | 1.00B | 1.14B | 1.26B | 1.26B | 1.22B | 1.18B | 1.16B | 1.15B | 1.13B | 1.10B | 1.07B | 1.05B | 1.02B | 0.99B | 0.97B | 0.94B | 0.93B | 0.90B | 0.90B | 0.90B | 0.90B | 0.89B | 0.88B | 0.87B | 0.86B | 0.85B | 0.84B | 0.81B | 0.81B | 0.81B | 0.80B | 0.79B | 0.78B | 0.77B | 0.76B | 0.74B | 0.74B | 0.73B | 0.72B | 0.71B | 0.70B | 0.70B | 0.69B |
|
Liabilities and Shareholders Equity
|
0.10B | 0.16B | 0.20B | 0.34B | 0.34B | 0.47B | 0.67B | 1.01B | 1.20B | 1.43B | 1.62B | 1.99B | 2.08B | 2.27B | 2.60B | 2.83B | 2.81B | 2.82B | 2.81B | 2.83B | 2.82B | 2.82B | 2.81B | 2.79B | 2.77B | 2.74B | 2.72B | 2.71B | 2.78B | 1.68B | 1.66B | 1.62B | 1.59B | 1.62B | 1.53B | 1.50B | 1.49B | 1.48B | 1.47B | 1.44B | 1.45B | 1.45B | 1.45B | 1.44B | 1.40B | 1.39B | 1.38B | 1.37B | 1.35B | 1.34B | 1.34B | 1.32B | 1.31B | 1.30B | 1.30B |
|
Retained Earnings
|
-0.00B | -0.01B | -0.01B | -0.01B | -0.02B | -0.02B | -0.02B | -0.03B | -0.04B | -0.06B | -0.07B | -0.08B | -0.10B | -0.11B | -0.13B | -0.15B | -0.17B | -0.18B | -0.19B | -0.18B | -0.19B | -0.20B | -0.21B | -0.21B | -0.22B | -0.22B | -0.23B | -0.23B | -0.22B | 0.11B | 0.11B | 0.12B | 0.13B | 0.13B | 0.12B | 0.12B | 0.12B | 0.12B | 0.12B | 0.10B | 0.11B | 0.11B | 0.11B | 0.10B | 0.09B | 0.09B | 0.08B | 0.07B | 0.07B | 0.07B | 0.07B | 0.06B | 0.06B | 0.06B | 0.05B |