|
Cash & Equivalents
|
0.10B | 0.14B | 0.27B | 0.28B | 0.31B | 0.82B | 2.45B | 1.86B | 1.32B | 1.12B | 2.53B |
|
Cash & Current Investments
|
0.10B | 0.14B | 0.27B | 0.28B | 0.31B | 0.82B | 2.45B | 1.86B | 1.32B | 1.12B | 2.53B |
|
Receivables - Net
|
| 0.02B | 0.03B | 0.06B | 0.08B | 0.13B | 0.22B | 0.27B | 0.36B | 0.36B | 0.42B |
|
Receivables - Other
|
| 0.01B | 0.02B | 0.04B | 0.06B | 0.09B | | | 0.00B | 0.00B | 0.01B |
|
Receivables
|
| 0.02B | 0.05B | 0.09B | 0.13B | 0.22B | 0.22B | 0.27B | 0.36B | 0.36B | 0.43B |
|
Current Deferred Tax Assets
|
| 0.00B | | | | | | | | | |
|
Prepaid Assets
|
| 0.01B | 0.01B | 0.01B | 0.02B | 0.02B | 0.03B | 0.05B | 0.06B | 0.06B | 0.06B |
|
Current Assets
|
| 0.19B | 0.33B | 0.37B | 0.44B | 1.01B | 2.76B | 2.24B | 1.78B | 1.55B | 1.62B |
|
Construction in Progress
|
| 0.06B | 0.11B | 0.30B | 0.38B | 0.45B | 0.79B | 1.12B | 1.61B | 1.23B | 0.91B |
|
Property, Plant & Equipment (Net)
|
| 0.39B | 0.65B | 1.23B | 2.02B | 2.72B | 4.47B | 6.30B | 6.99B | 5.67B | 5.60B |
|
Long-Term Investments
|
| | | | | | | | | 0.00B | 1.05B |
|
Goodwill
|
0.21B | 0.20B | 0.20B | 0.24B | 0.25B | 0.27B | 0.39B | 1.10B | 1.05B | 0.83B | 0.82B |
|
Intangibles
|
| 0.01B | 0.01B | 0.05B | 0.07B | 0.06B | 0.12B | 0.20B | 0.16B | 0.10B | 0.07B |
|
Goodwill & Intangibles
|
0.21B | 0.21B | 0.22B | 0.29B | 0.32B | 0.33B | 0.51B | 1.30B | 1.21B | 0.93B | 0.89B |
|
Long-Term Deferred Tax
|
| 0.00B | 0.00B | 0.00B | 0.01B | 0.01B | 0.02B | 0.03B | 0.03B | 0.04B | 0.05B |
|
Other Non-Current Assets
|
| 0.01B | 0.01B | 0.03B | 0.03B | 0.04B | 0.07B | 0.17B | 0.10B | 1.26B | 0.09B |
|
Non-Current Assets
|
| 0.62B | 0.90B | 0.00B | 0.11B | 0.23B | 0.25B | 0.41B | 9.36B | 8.98B | 8.64B |
|
Assets
|
| 0.80B | 1.24B | 1.99B | 3.02B | 4.47B | 8.64B | 11.11B | 11.14B | 10.53B | 10.25B |
|
Accounts Payables
|
| 0.03B | 0.08B | 0.17B | 0.22B | 0.24B | 0.55B | 0.60B | 0.46B | 0.39B | 0.36B |
|
Notes Payables
|
| 0.05B | 0.04B | 0.07B | 0.10B | 0.06B | 0.19B | 0.72B | 0.25B | 0.06B | 0.25B |
|
Payables
|
| 0.09B | 0.11B | 0.24B | 0.32B | 0.29B | 0.74B | 1.32B | 0.71B | 0.45B | 0.61B |
|
Accumulated Expenses
|
| 0.00B | 0.01B | 0.01B | 0.07B | 0.12B | 0.21B | 0.42B | 0.15B | 0.16B | 0.18B |
|
Other Accumulated Expenses
|
| 0.00B | 0.01B | 0.01B | 0.00B | 0.01B | 0.00B | | 0.00B | 0.18B | 0.00B |
|
Short term Debt
|
| 0.05B | 0.06B | 0.07B | 0.10B | 0.11B | 0.19B | 0.72B | 0.31B | 0.31B | 0.35B |
|
Current Leases
|
| 0.01B | 0.01B | | 0.01B | 0.01B | 0.01B | 0.02B | 0.03B | 0.02B | 0.02B |
|
Current Taxes
|
| 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | | 0.02B | 0.02B |
|
Current Deferred Revenue
|
| 0.01B | 0.01B | 0.01B | 0.01B | 0.02B | 0.02B | 0.02B | 0.03B | 0.03B | 0.02B |
|
Total Current Liabilities
|
| 0.14B | 0.22B | 0.37B | 0.51B | 0.57B | 1.15B | 2.09B | 1.58B | 1.18B | 1.26B |
|
Capital Leases
|
| 0.07B | 0.15B | 0.35B | 0.60B | | | | | | |
|
Non-Current Debt
|
0.00B | 0.15B | 0.23B | 0.52B | 0.75B | 1.14B | 1.59B | 2.83B | 3.50B | 3.27B | 3.05B |
|
Convertible Debt
|
| 0.10B | 0.16B | | 0.29B | 0.29B | 0.29B | 0.29B | 0.64B | 1.19B | 1.19B |
|
Non-Current Deffered Revenue
|
| | | | | 0.00B | 0.00B | 0.01B | 0.00B | 0.01B | 0.01B |
|
Preferred Stock Liabilities
|
0.35B | 0.38B | | | | 0.15B | 0.15B | 0.15B | 0.16B | 0.15B | 0.15B |
|
Minority Interest
|
| | | | | 0.15B | 0.02B | 0.21B | 0.16B | 0.15B | 0.15B |
|
Liabilities from Discontinued Operations
|
| | | | | | | | | 0.52B | |
|
Non-Current Deferred Tax Liability
|
| 0.01B | 0.01B | 0.02B | 0.02B | 0.04B | 0.07B | 0.11B | 0.21B | 0.18B | 0.17B |
|
Operating Leases
|
| | | | 0.06B | 0.10B | 0.23B | 0.29B | 0.24B | 0.19B | 0.18B |
|
Other Non-Current Liabilities
|
| 0.01B | 0.02B | 0.05B | 0.05B | 0.05B | 0.05B | 0.08B | 0.04B | 0.04B | 0.04B |
|
Total Non-Current Liabilities
|
| 0.47B | 0.77B | 1.26B | 2.17B | 2.81B | 4.56B | 7.01B | 5.96B | 6.51B | 5.69B |
|
Total Liabilities
|
| 0.48B | 0.79B | 1.31B | 2.22B | 2.86B | 4.62B | 7.09B | 7.54B | 7.69B | 6.96B |
|
Total Debt
|
0.00B | 0.20B | 0.29B | 0.59B | 0.85B | 1.24B | 1.78B | 3.55B | 3.81B | 3.57B | 3.40B |
|
Common Equity
|
-0.00B | -0.05B | 0.45B | 0.68B | 0.80B | 1.46B | 3.86B | 3.80B | 3.45B | 2.70B | 3.14B |
|
Shareholder's Equity
|
-0.00B | -0.05B | 0.45B | 0.68B | 0.80B | 1.46B | 3.86B | 3.80B | 3.45B | 2.70B | 3.14B |
|
Liabilities and Shareholders Equity
|
| 0.80B | 1.24B | 1.99B | 3.02B | 4.47B | 8.64B | 11.11B | 11.14B | 10.53B | 10.25B |
|
Retained Earnings
|
| -0.09B | -0.13B | -0.18B | -0.23B | -0.29B | -0.41B | -0.61B | -0.77B | -1.34B | -0.84B |
|
Treasury Shares
|
0.00B | | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.01B | 0.01B | 0.01B |