|
Cash & Equivalents
|
0.04B | 0.08B | 0.02B | 0.06B | 0.05B | 0.03B | 0.06B | 0.13B | 0.12B | 0.12B | 0.08B | 0.13B | 0.14B | 0.14B | 0.14B | 0.20B | 0.17B | 0.28B | 0.27B | 0.33B | 0.47B | 0.45B | 0.43B | 0.41B | 0.38B | 0.37B | 0.29B | 0.44B | 0.41B | 0.41B | 0.48B | 0.45B |
|
Short-term Investments
|
| | | | | | | 0.00B | | | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.01B | 0.00B | 0.00B | 0.00B | 0.06B | 0.00B | 0.00B | 0.00B | 0.05B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B |
|
Cash & Current Investments
|
0.04B | 0.08B | 0.02B | 0.06B | 0.05B | 0.03B | 0.06B | 0.13B | 0.12B | 0.12B | 0.08B | 0.13B | 0.14B | 0.14B | 0.14B | 0.21B | 0.17B | 0.28B | 0.27B | 0.39B | 0.48B | 0.45B | 0.43B | 0.46B | 0.38B | 0.37B | 0.29B | 0.44B | 0.41B | 0.41B | 0.48B | 0.45B |
|
Receivables - Net
|
| | | | | -0.00B | -0.01B | 0.01B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | -0.00B | 0.01B | 0.01B | 0.01B | 0.00B | 0.00B | 0.01B | 0.01B | 0.01B | 0.00B | 0.01B | 0.01B | 0.01B | 0.00B | 0.00B | | | |
|
Receivables - Other
|
| -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 | 0.01B | -0.00B | 0.00B | -0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B |
|
Receivables
|
| | | 0.00B | | -0.00B | -0.00B | 0.01B | 0.00B | 0.01B | 0.00B | 0.00B | 0.00B | 0.00B | -0.00B | 0.01B | 0.01B | 0.01B | 0.00B | 0.01B | 0.01B | 0.00B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.00B | 0.00B | | | |
|
Inventory
|
| -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 | 0.01B | 0.01B | 0.01B | 0.00B | 0.00B | 0.01B | 0.01B | -0.00B | 0.01B | 0.01B | 0.01B | 0.00B | 0.00B | 0.00B | -0.00B | 0.00B | -0.00B | -0.00B |
|
Prepaid Assets
|
| | | 0.00B | -0.00B | -0.00B | -0.00B | 0.00B | 0.01B | 0.01B | 0.01B | 0.03B | 0.00B | 0.01B | 0.00B | 0.02B | -0.00B | 0.01B | 0.01B | 0.02B | 0.01B | 0.01B | 0.01B | 0.03B | 0.01B | 0.01B | 0.01B | 0.03B | 0.01B | | -0.00B | -0.01B |
|
Current Assets
|
| | | 0.06B | 0.05B | 0.04B | 0.07B | 0.14B | 0.14B | 0.14B | 0.10B | 0.16B | 0.16B | 0.16B | 0.16B | 0.22B | 0.19B | 0.31B | 0.29B | 0.35B | 0.51B | 0.48B | 0.46B | 0.44B | 0.43B | 0.42B | 0.33B | 0.47B | 0.46B | 0.47B | 0.54B | 0.50B |
|
Buildings
|
| | | | | | | | | | | | | | | 220.31B | | | | 467.87B | | | | | | | | | | | | |
|
Property, Plant & Equipment (Net)
|
| | | 0.81B | 0.81B | 0.98B | 1.16B | 1.15B | 1.14B | 1.13B | 1.68B | 1.86B | 2.21B | 2.38B | 2.36B | 2.34B | 2.32B | 2.31B | 2.29B | 2.27B | 2.26B | 2.25B | 2.24B | 2.22B | 2.20B | 2.19B | 2.17B | 2.15B | 2.14B | 2.13B | 2.12B | 2.10B |
|
Other Non-Current Assets
|
| | | 0.00B | 0.00B | 0.00B | 0.00B | -0.00B | -0.02B | -0.03B | -0.03B | 0.00B | -0.00B | 0.01B | 0.01B | 0.01B | 0.03B | 0.05B | -0.00B | 0.06B | 0.05B | 0.06B | 0.07B | 0.05B | 0.04B | | 0.03B | 0.04B | 0.03B | 0.02B | 0.02B | 0.02B |
|
Non-Current Assets
|
| | | 1.23B | 1.23B | 1.37B | 1.51B | 1.50B | 1.49B | 1.48B | 1.90B | 2.15B | 2.27B | 2.38B | 2.36B | 2.35B | 2.36B | 2.36B | 2.36B | 2.33B | 2.31B | 2.31B | 2.31B | 2.27B | 2.25B | 2.23B | 2.20B | 2.19B | 2.17B | 2.16B | 2.14B | 2.12B |
|
Assets
|
| | | 1.29B | 1.28B | 1.40B | 1.58B | 1.64B | 1.63B | 1.62B | 2.00B | 2.30B | 2.43B | 2.54B | 2.52B | 2.57B | 2.55B | 2.67B | 2.64B | 2.68B | 2.82B | 2.80B | 2.77B | 2.71B | 2.68B | 2.64B | 2.53B | 2.67B | 2.63B | 2.63B | 2.68B | 2.62B |
|
Accounts Payables
|
| | | 0.00B | | | | 0.00B | | | | 0.00B | | | | 0.00B | | | | 0.00B | | | | 0.00B | | | | 0.00B | | | | |
|
Notes Payables
|
| | | | | | | | | | | | | | | 613.51B | 597.57B | 597.57B | | | | | | | | | | | | | | |
|
Payables
|
| | | 0.00B | | | | 0.00B | | | | 0.00B | | | | 613.51B | 597.57B | 597.57B | | 0.00B | | | | 0.00B | | | | 0.00B | | | | |
|
Other Accumulated Expenses
|
0.00B | 0.01B | 0.01B | 0.01B | 0.00B | 0.01B | -0.00B | -0.02B | -0.01B | -0.01B | -0.02B | 0.04B | 0.00B | 0.04B | -0.00B | 0.04B | -0.01B | 0.00B | 0.01B | 0.06B | -0.01B | 0.06B | 0.05B | 0.05B | 0.05B | 0.01B | 0.05B | 0.00B | 0.06B | 0.00B | -0.00B | 0.04B |
|
Short term Debt
|
| | | 0.02B | 0.02B | 0.03B | 0.03B | -0.03B | -0.04B | -0.04B | -0.05B | 0.07B | -0.07B | 0.08B | 0.08B | 0.09B | 0.08B | 0.08B | 0.09B | 0.10B | 0.10B | 0.10B | 0.10B | 0.11B | 0.10B | 0.10B | 0.10B | 0.11B | 0.11B | 0.11B | 0.11B | 0.11B |
|
Total Current Liabilities
|
| | | 0.04B | 0.03B | 0.05B | 0.06B | -0.06B | -0.07B | -0.08B | -0.10B | 0.13B | -0.12B | 0.13B | 0.13B | 0.13B | 0.12B | 0.12B | 0.15B | 0.15B | 0.16B | 0.17B | 0.16B | 0.15B | 0.15B | 0.16B | 0.15B | 0.16B | 0.17B | 0.17B | 0.17B | 0.17B |
|
Non-Current Debt
|
| | | 0.43B | 0.43B | 0.54B | 0.70B | -0.74B | -0.74B | -0.73B | -1.08B | 1.34B | -1.45B | 1.56B | 1.53B | 1.55B | 1.52B | 1.63B | 1.60B | 1.62B | 1.79B | 1.76B | 1.73B | 1.71B | 1.68B | 1.66B | 1.58B | 1.70B | 1.68B | 1.70B | 1.77B | 1.74B |
|
Convertible Debt
|
| | | | | | | | | | | | | | | 1.65B | 1.62B | 1.73B | | 1.73B | 1.91B | 1.88B | 1.85B | | | | | | | | | |
|
Operating Leases
|
| | | | | | | | | | | | | | | 0.51B | | 1.73B | | 0.64B | | 1.88B | | | | | | | | | | |
|
Other Non-Current Liabilities
|
| | | | 0.00B | 0.00B | 0.00B | -0.00B | -0.00B | -0.00B | | 0.02B | | | | 0.00B | | | | 0.00B | | | | 0.00B | | | | | | 0.00B | -0.00B | 0.00B |
|
Total Non-Current Liabilities
|
| | | 0.43B | 0.43B | 0.54B | 0.70B | -0.74B | -0.74B | -0.73B | -1.08B | 1.34B | -1.45B | 1.56B | 1.53B | 1.55B | 1.52B | 1.63B | 1.60B | 1.62B | 1.79B | 1.76B | 1.73B | 1.71B | 1.68B | 1.66B | 1.58B | 1.70B | 1.68B | 1.70B | 1.77B | 1.74B |
|
Total Liabilities
|
| | | 0.47B | 0.46B | 0.58B | 0.76B | -0.80B | -0.81B | -0.80B | -1.18B | 1.47B | -1.57B | 1.69B | 1.66B | 1.68B | 1.65B | 1.76B | 1.75B | 1.77B | 1.94B | 1.93B | 1.89B | 1.86B | 1.84B | 1.82B | 1.73B | 1.86B | 1.84B | 1.87B | 1.94B | 1.90B |
|
Total Debt
|
| | | 0.46B | 0.45B | 0.57B | 0.74B | -0.78B | -0.77B | -0.76B | -1.13B | 1.41B | -1.53B | 1.63B | 1.61B | 1.64B | 1.61B | 1.71B | 1.69B | 1.72B | 1.89B | 1.86B | 1.84B | 1.81B | 1.79B | 1.76B | 1.67B | 1.81B | 1.78B | 1.80B | 1.87B | 1.85B |
|
Common Equity
|
| | | 0.83B | 0.82B | 0.82B | 0.82B | -0.84B | -0.82B | -0.81B | -0.82B | 0.84B | -0.86B | 0.85B | 0.86B | 0.89B | 0.91B | 0.91B | 0.89B | 0.91B | 0.87B | 0.87B | 0.87B | 0.85B | 0.84B | 0.82B | 0.80B | 0.81B | 0.78B | 0.76B | 0.74B | |
|
Shareholder's Equity
|
| | | 0.83B | | | | 0.84B | | | | 0.84B | | | | 0.89B | | | | 0.91B | | | | 0.85B | | | | 0.81B | | | 0.74B | 0.72B |
|
Liabilities and Shareholders Equity
|
| | | 1.29B | 1.28B | 1.40B | 1.58B | 1.64B | 1.63B | 1.62B | 2.00B | 2.30B | 2.43B | 2.54B | 2.52B | 2.57B | 2.55B | 2.67B | 2.64B | 2.68B | 2.82B | 2.80B | 2.77B | 2.71B | 2.68B | 2.64B | 2.53B | 2.67B | 2.63B | 2.63B | 2.68B | 2.62B |
|
Treasury Shares
|
| | | | | | | | | | | 0.00B | | | | 0.00B | | | 0.00B | 0.00B | | | | 0.00B | | | | 0.00B | | | | |
|
Retained Earnings
|
| | | -0.37B | -0.37B | -0.38B | -0.37B | 0.36B | 0.38B | 0.38B | 0.38B | -0.36B | 0.33B | -0.34B | -0.32B | -0.30B | -0.28B | -0.28B | -0.30B | -0.29B | -0.33B | -0.33B | -0.33B | -0.35B | -0.36B | -0.34B | -0.32B | -0.28B | -0.26B | -0.24B | -0.22B | -0.20B |
|
Preferred Shares
|
| | | 1.19B | 1.19B | 1.19B | 1.19B | -1.19B | -1.19B | -1.19B | -1.19B | 1.19B | -1.19B | 1.19B | 1.19B | 1.19B | 1.19B | 1.19B | 1.19B | 1.20B | 1.20B | 1.20B | 1.20B | 1.20B | 1.20B | 0.90B | 0.90B | 0.90B | 0.90B | 0.70B | 0.70B | |