|
Cash & Equivalents
|
0.14B | 0.94B | 0.94B | 0.12B | 0.27B | 1.81B | 0.22B | 1.47B | 0.28B | 2.98B | 4.45B | | 0.31B | 6.00B | | 0.84B | 0.82B | 3.90B | | 6.00B | 2.45B | 2.28B | 1.91B | 1.57B | 1.88B | 1.79B | 9.33B | 9.25B | 1.25B | 10.46B | 8.37B | 7.74B | 1.10B | 1.06B | 10.10B | 9.75B | 0.26B | 7.78B | 13.32B | 13.59B |
|
Short-term Investments
|
| | | | 0.00B | | | 0.01B | | | | | 0.02B | | | 0.02B | | | | | | | | | | | | | | | | | | | | | 0.01B | 0.01B | | |
|
Cash & Current Investments
|
0.14B | 0.94B | | 0.12B | 0.27B | 0.23B | 0.22B | 1.47B | 0.28B | 2.98B | 4.45B | | 0.33B | 6.00B | | 0.85B | 0.82B | 3.90B | | 6.00B | 2.45B | 2.28B | 1.91B | 1.56B | 1.88B | 1.80B | 9.33B | 9.25B | 1.25B | 10.46B | 8.37B | 7.74B | 1.10B | 1.06B | 10.10B | 9.75B | 0.27B | 0.31B | 13.32B | 13.59B |
|
Receivables - Net
|
0.02B | | | 0.03B | 0.03B | 0.26B | 0.31B | 0.05B | 0.06B | 0.47B | 0.53B | 0.63B | 0.08B | 0.71B | 0.86B | 0.14B | 0.12B | 1.25B | 1.39B | 1.58B | 0.22B | 0.28B | 0.32B | 0.29B | 0.27B | 0.36B | | | 0.34B | | | | 0.35B | 0.45B | | | 0.42B | 0.41B | | |
|
Receivables - Other
|
0.01B | | | | 0.02B | | | | 0.04B | | | | 0.06B | | | | 0.09B | | | | | | | | | | | | 0.00B | | | | 0.00B | | | | 0.01B | | | |
|
Receivables
|
0.02B | | | 0.03B | 0.05B | 0.26B | 0.31B | 0.05B | 0.09B | 0.47B | 0.53B | 0.63B | 0.13B | 0.71B | 0.86B | 0.14B | 0.22B | 1.25B | 1.39B | 1.58B | 0.22B | 0.28B | 0.32B | 0.29B | 0.27B | 0.36B | | | 0.34B | | | | 0.35B | 0.45B | | | 0.42B | 0.41B | | |
|
Current Deferred Tax Assets
|
0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets
|
0.01B | | | 0.02B | 0.01B | 0.14B | 0.14B | 0.14B | 0.01B | 0.14B | 0.20B | 0.20B | 0.02B | 0.20B | 0.23B | 0.21B | 0.02B | 0.35B | 0.37B | 0.42B | 0.03B | 0.07B | 0.08B | 0.08B | 0.05B | 0.10B | | | 0.06B | | | | 0.06B | 0.14B | | | 0.02B | 0.03B | | |
|
Current Assets
|
0.19B | | | 0.19B | 0.32B | 2.00B | 2.00B | 1.71B | 0.37B | 3.71B | 5.32B | 4.46B | 0.44B | 7.13B | 7.05B | 1.02B | 1.01B | 5.29B | 9.62B | 8.12B | 2.76B | 2.65B | 2.34B | 1.97B | 2.26B | 2.29B | | | 1.68B | | | | 1.53B | 1.68B | | | 0.72B | 0.77B | | |
|
Buildings
|
| | | | | | | | 2.69B | 2.78B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Construction in Progress
|
0.06B | | | | 0.10B | | | | 0.30B | 2.40B | | | 0.38B | | | | 0.45B | | | | 0.79B | | | | 1.13B | | | | 1.52B | | | | 1.20B | | | | 0.91B | | | |
|
Property, Plant & Equipment (Net)
|
0.39B | | | 0.59B | 0.63B | 4.60B | 5.63B | 0.95B | 1.23B | 8.82B | 11.44B | 12.58B | 2.02B | 14.63B | 15.54B | 2.32B | 2.72B | 20.55B | 24.54B | 27.22B | 4.47B | 4.77B | 5.31B | 5.85B | 6.35B | 6.79B | | | 6.60B | | | | 5.57B | 6.62B | | | 0.26B | 0.33B | | |
|
Long-Term Investments
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00B | | | | 1.05B | | | |
|
Goodwill
|
0.20B | | | | 0.20B | | | | 0.24B | 1.57B | | | 0.25B | | | 0.25B | 0.27B | | | | 0.39B | | | | 1.11B | | | | 0.99B | | | | 0.82B | | | | 0.82B | | | |
|
Intangibles
|
0.01B | | | | 0.01B | | | 0.04B | 0.05B | | | | 0.07B | | | 0.06B | 0.06B | | | | 0.12B | | | | 0.20B | | | | 0.15B | | | | 0.10B | | | | 0.01B | 0.01B | | |
|
Goodwill & Intangibles
|
0.21B | | | 0.22B | 0.21B | 1.43B | 1.76B | 1.76B | 0.29B | 1.91B | 2.27B | 2.25B | 0.32B | 2.18B | 2.16B | 2.15B | 0.33B | 2.29B | 2.97B | 2.96B | 0.51B | 0.51B | 0.96B | 1.06B | 1.31B | 1.31B | | | 1.14B | | | | 1.08B | 1.07B | | | 0.83B | 0.01B | | |
|
Long-Term Deferred Tax
|
0.00B | | | | 0.00B | | | 0.00B | 0.00B | | | | 0.01B | | | 0.01B | 0.01B | | | | 0.02B | | | | 0.03B | | | | 0.03B | | | | 0.04B | | | | 0.01B | 0.01B | | |
|
Other Non-Current Assets
|
0.01B | | | 0.02B | 0.01B | 0.27B | 0.35B | 0.42B | 0.03B | 0.03B | 0.83B | 0.93B | 0.03B | 1.71B | 1.73B | 1.16B | 0.04B | 1.52B | 1.82B | 2.06B | 0.07B | 0.37B | 0.42B | 0.48B | 0.17B | 0.60B | | | 0.09B | | | | 1.24B | 0.37B | | | 0.02B | 0.02B | | |
|
Non-Current Assets
|
0.62B | | | 0.83B | 0.88B | 6.30B | 7.75B | 8.54B | 0.00B | 11.42B | 14.54B | 15.76B | 0.11B | 19.01B | 19.91B | 2.97B | 0.23B | 26.61B | 31.99B | 35.53B | 0.25B | 6.25B | 7.32B | 8.00B | 0.42B | 9.64B | | | 8.84B | | | | 8.81B | 8.81B | | | 0.33B | 0.39B | | |
|
Assets
|
0.80B | | | 1.01B | 1.20B | 8.30B | 9.75B | 10.25B | 1.99B | 15.14B | 19.86B | 20.22B | 3.02B | 26.14B | 26.96B | 4.00B | 4.47B | 31.90B | 41.61B | 43.65B | 8.64B | 8.90B | 9.67B | 10.00B | 11.20B | 11.92B | | | 10.52B | | | | 10.34B | 10.59B | | | 1.05B | 1.16B | | |
|
Accounts Payables
|
0.03B | | | 0.07B | 0.08B | 0.46B | 0.59B | 0.09B | 0.17B | 0.98B | 1.22B | 1.03B | 0.22B | 1.53B | 1.77B | 0.24B | 0.24B | 1.30B | 2.88B | 3.43B | 0.55B | 0.53B | 0.59B | 0.60B | 0.61B | 0.59B | | | 0.43B | | | | 0.38B | 0.47B | | | 0.07B | 0.07B | | |
|
Notes Payables
|
0.05B | | | | 0.04B | | | | 0.07B | | | | 0.10B | | | | 0.06B | | | | 0.19B | | | | 0.73B | | | | 0.23B | | | | 0.06B | | | | 0.25B | | | |
|
Payables
|
0.09B | | | 0.07B | 0.11B | | | 0.09B | 0.24B | 0.98B | 1.22B | 1.03B | 0.32B | 1.53B | 1.77B | 0.24B | 0.29B | 1.30B | 2.88B | 3.43B | 0.74B | 0.53B | 0.59B | 0.60B | 1.34B | 0.59B | | | 0.67B | | | | 0.44B | 0.47B | | | 0.32B | 0.07B | | |
|
Accumulated Expenses
|
0.00B | | | | 0.01B | | | | 0.01B | | | | 0.07B | | | | 0.12B | | | | 0.21B | | | | 0.42B | | | | 0.14B | | | | 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 | | | 0.09B | 0.06B | 0.44B | 0.57B | 0.14B | 0.07B | 0.91B | 1.44B | 1.31B | 0.10B | 0.86B | 0.90B | 0.13B | 0.11B | 1.41B | 1.68B | 1.81B | 0.19B | 0.35B | 0.36B | 0.40B | 0.73B | 0.98B | | | 0.29B | | | | 0.30B | 0.60B | | | 0.06B | 0.07B | | |
|
Current Leases
|
0.01B | | | | 0.01B | | | | | | | | 0.01B | 0.07B | 0.07B | 0.01B | 0.01B | 0.05B | 0.07B | 0.08B | 0.01B | 0.02B | 0.02B | 0.02B | 0.02B | 0.03B | | | 0.02B | | | | 0.02B | 0.03B | | | 0.00B | 0.00B | | |
|
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 | | | | 0.01B | | | 0.01B | 0.02B | | | | 0.02B | | | | 0.02B | | | | 0.03B | | | | 0.03B | | | | 0.01B | 0.01B | | |
|
Total Current Liabilities
|
0.14B | | | 0.21B | 0.22B | 1.29B | 1.69B | 1.91B | 0.37B | 2.45B | 3.53B | 3.16B | 0.51B | 3.22B | 3.50B | 0.51B | 0.57B | 4.01B | 6.47B | 6.71B | 1.15B | 1.17B | 1.32B | 1.38B | 2.11B | 2.09B | | | 1.49B | | | | 1.15B | 1.49B | | | 1.26B | | | |
|
Capital Leases
|
0.07B | | | | 0.15B | 1.03B | 1.39B | 0.26B | 0.35B | 2.34B | 3.61B | 4.09B | 0.60B | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Debt
|
0.15B | | | 0.21B | 0.22B | 1.86B | 2.38B | 0.34B | 0.52B | 4.24B | 4.55B | 4.75B | 0.75B | 6.58B | 6.71B | 1.06B | 1.14B | 8.06B | 9.34B | 10.12B | 1.59B | 1.79B | 2.30B | 2.55B | 2.86B | 3.09B | | | 3.31B | | | | 3.21B | 3.71B | | | 0.06B | 0.07B | | |
|
Convertible Debt
|
0.10B | | | 0.15B | 0.15B | 1.03B | 1.02B | 1.00B | | | 1.93B | 2.00B | 0.29B | 1.97B | 2.01B | 0.30B | 0.29B | 2.08B | 2.09B | 2.01B | 0.29B | 0.30B | 0.30B | 0.30B | 0.30B | 0.92B | | | 0.60B | | | | 1.17B | 1.17B | | | 1.19B | | | |
|
Non-Current Deffered Revenue
|
| | | | | | | | | | | | | | | | 0.00B | | | | 0.00B | | | | 0.01B | | | | 0.00B | | | | 0.01B | | | | 0.01B | | | |
|
Preferred Stock Liabilities
|
0.38B | | | 0.38B | | | | | | | | | | 1.01B | 1.03B | 1.06B | 0.15B | 1.07B | 1.06B | 1.13B | 0.15B | 0.18B | 0.20B | 0.20B | 0.15B | 0.15B | | | 0.15B | | | | 0.15B | 0.15B | | | 0.15B | | | |
|
Minority Interest
|
| | | | | | | | | | | | | | | | 0.15B | | | 0.11B | 0.02B | 0.03B | 0.01B | 0.01B | 0.21B | 0.01B | | | 0.15B | | | | 0.15B | 0.02B | | | 0.15B | | | |
|
Liabilities from Discontinued Operations
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.51B | | | | | | | |
|
Non-Current Deferred Tax Liability
|
0.01B | | | | 0.01B | | | 0.01B | 0.02B | | | | 0.02B | | | 0.02B | 0.04B | | | | 0.07B | | | | 0.11B | | | | 0.20B | | | | 0.18B | | | | 0.00B | 0.00B | | |
|
Operating Leases
|
| | | | | | | | | | | | 0.06B | 0.40B | 0.39B | 0.05B | 0.10B | 0.75B | 1.14B | 1.27B | 0.23B | 0.25B | 0.28B | 0.27B | 0.29B | 0.31B | | | 0.23B | | | | 0.19B | 0.19B | | | 0.01B | 0.01B | | |
|
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 | | | | 0.75B | | | | 1.26B | | | | 2.17B | | | | 2.81B | | | | 4.56B | | | | 7.07B | | | | 5.63B | | | | 6.39B | 6.26B | | | 0.20B | 0.21B | | |
|
Total Liabilities
|
0.48B | | | 0.73B | 0.76B | 5.35B | 6.86B | 7.43B | 1.31B | 9.48B | 14.20B | 14.62B | 2.22B | 16.72B | 17.51B | 2.65B | 2.86B | 20.59B | 26.72B | 28.88B | 4.62B | 4.84B | 5.59B | 5.94B | 7.15B | 7.98B | | | 7.12B | | | | 7.54B | 7.82B | | | 0.94B | 1.18B | | |
|
Total Debt
|
0.20B | | | 0.30B | 0.28B | | | 0.48B | 0.59B | 5.15B | 5.99B | 6.06B | 0.85B | 7.44B | 7.61B | 1.19B | 1.24B | 9.47B | 11.02B | 11.93B | 1.78B | 2.14B | 2.66B | 2.93B | 3.59B | 4.07B | | | 3.60B | | | | 3.51B | 4.31B | | | 0.11B | 0.14B | | |
|
Common Equity
|
-0.05B | | | 0.10B | 0.44B | 2.95B | 2.89B | 2.82B | 0.68B | 5.65B | 5.66B | 5.60B | 0.80B | 8.41B | 8.42B | 8.39B | 1.46B | 10.25B | 13.83B | 13.64B | 3.86B | 3.88B | 3.89B | 3.85B | 3.84B | 3.79B | | | 3.25B | | | | 2.65B | 2.59B | | | 3.14B | | | |
|
Shareholder's Equity
|
-0.05B | | | | 0.44B | | | | 0.68B | 5.65B | | | 0.80B | | | 1.20B | 1.46B | | | | 3.86B | | | | 3.84B | | | | 3.25B | | | | 2.65B | | | | 3.14B | | | |
|
Liabilities and Shareholders Equity
|
0.80B | | | 1.01B | 1.20B | | | 10.25B | 1.99B | 15.14B | 19.86B | 20.22B | 3.02B | 26.14B | 26.96B | 4.00B | 4.47B | 31.90B | 41.61B | 43.65B | 8.64B | 8.90B | 9.67B | 9.96B | 11.20B | 11.92B | | | 10.52B | | | | 10.34B | 10.59B | | | 1.05B | 1.16B | | |
|
Treasury Shares
|
| | | | 0.00B | | | | 0.00B | | | | 0.00B | | | | 0.00B | | | | 0.00B | | | | 0.00B | | | | 0.01B | | | | 0.01B | | | | 0.01B | | | |
|
Retained Earnings
|
-0.09B | | | 0.12B | -0.13B | 0.90B | 0.98B | 1.07B | -0.18B | -1.27B | 1.37B | 1.49B | -0.23B | 1.75B | 1.84B | 1.95B | -0.29B | 2.15B | 2.25B | 2.45B | -0.41B | -0.46B | -0.51B | -0.56B | -0.61B | -0.68B | | | -0.73B | | | | -1.32B | -1.36B | | | -0.84B | | | |