|
Cash & Equivalents
|
0.31B | 0.41B | 0.37B | 0.70B | 0.41B | 0.57B | 0.74B | 0.65B | 0.73B | 0.50B | 0.62B | 1.79B | 1.45B | 0.91B | 0.94B | 1.93B |
|
Short-term Investments
|
| 0.10B | 0.08B | -0.06B | | | | | | | | | | | | |
|
Cash & Current Investments
|
0.31B | 0.51B | 0.45B | 0.65B | 0.41B | 0.57B | 0.74B | 0.65B | 0.73B | 0.50B | 0.62B | 1.79B | 1.45B | 0.91B | 0.94B | 1.93B |
|
Receivables - Net
|
| 3.83B | 4.53B | 4.67B | 5.21B | 5.69B | 5.89B | 5.83B | 6.50B | 6.79B | 7.38B | 7.05B | 8.10B | 8.89B | 9.96B | 10.75B |
|
Receivables
|
| 3.83B | 4.53B | 4.67B | 5.21B | 5.69B | 5.89B | 5.83B | 6.50B | 6.79B | 7.38B | 7.05B | 8.10B | 8.89B | 9.96B | 10.75B |
|
Inventory
|
| 0.90B | 1.05B | 1.09B | 1.18B | 1.28B | 1.44B | 1.50B | 1.57B | 1.73B | 1.85B | 2.02B | 1.99B | 2.07B | 2.02B | 1.74B |
|
Current Deferred Tax Assets
|
| 0.93B | 0.59B | 0.39B | 0.49B | 0.37B | | | | | | | | | | |
|
Prepaid Assets
|
| 0.85B | 0.68B | 0.92B | 0.75B | 1.02B | 1.16B | 1.11B | 1.17B | 1.19B | 1.35B | 1.46B | 2.01B | 1.78B | 2.01B | 1.99B |
|
Current Assets
|
| 6.92B | 7.23B | 7.76B | 8.04B | 8.93B | 9.23B | 9.09B | 9.98B | 10.21B | 11.20B | 12.33B | 13.54B | 13.64B | 14.93B | 16.41B |
|
Buildings
|
| 9.44B | 10.23B | 10.72B | 11.21B | 11.94B | 12.53B | 13.55B | 14.25B | 15.66B | 17.67B | 18.47B | 19.21B | 20.22B | 21.56B | 22.69B |
|
Construction in Progress
|
| 0.68B | 1.00B | 0.95B | 0.86B | 1.02B | 1.22B | 1.32B | 1.92B | 1.78B | 1.63B | 1.50B | 1.39B | 1.76B | 1.87B | 1.86B |
|
Land & Improvements
|
| 1.22B | 1.42B | 1.43B | 1.49B | 1.52B | 1.52B | 1.61B | 1.75B | 1.94B | 2.18B | 2.27B | 2.50B | 2.80B | 3.12B | 3.29B |
|
Property, Plant & Equipment (Net)
|
| 11.35B | 12.83B | 13.19B | 13.62B | 14.36B | 15.01B | 16.35B | 17.89B | 19.76B | 22.71B | 23.20B | 24.06B | 25.57B | 27.71B | 29.41B |
|
Long-Term Investments
|
| 0.87B | 0.55B | 0.52B | 0.45B | 0.49B | 0.43B | 0.34B | 0.42B | 0.36B | 0.32B | 0.42B | 0.45B | 0.82B | 0.76B | 0.66B |
|
Goodwill
|
| 2.69B | 2.32B | | 0.18B | | | | 0.69B | 0.64B | 0.33B | 0.28B | 1.00B | 0.26B | 0.36B | 0.17B |
|
Intangibles
|
| | 0.27B | | 0.16B | 0.16B | 0.18B | 0.18B | 0.18B | 0.18B | | | 0.27B | 0.27B | 0.27B | 0.27B |
|
Goodwill & Intangibles
|
| 2.69B | 5.25B | 5.54B | 6.42B | 6.42B | 6.73B | 6.70B | 7.39B | 7.95B | 8.27B | 8.58B | 9.54B | 9.65B | 9.95B | 10.09B |
|
Other Non-Current Assets
|
| 1.00B | 0.64B | 0.68B | 0.47B | 0.62B | 1.16B | 1.07B | 0.71B | 0.69B | 0.48B | 0.55B | 0.60B | 0.30B | 0.18B | 0.23B |
|
Non-Current Assets
|
| 16.93B | 19.66B | 20.31B | 20.56B | 22.05B | 23.51B | 24.67B | 26.62B | 28.99B | 33.86B | 35.16B | 37.20B | 38.80B | 41.28B | 43.10B |
|
Assets
|
| 23.85B | 26.90B | 28.07B | 28.59B | 30.98B | 32.74B | 33.76B | 36.59B | 39.21B | 45.06B | 47.49B | 50.74B | 52.44B | 56.21B | 59.51B |
|
Accounts Payables
|
| 1.54B | 1.60B | 1.77B | 1.80B | 2.04B | 2.17B | 2.32B | 2.61B | 2.58B | 2.90B | 3.54B | 4.11B | 4.24B | 4.23B | 4.28B |
|
Payables
|
| 1.54B | 1.60B | 1.77B | 1.80B | 2.04B | 2.17B | 2.32B | 2.61B | 2.58B | 2.90B | 3.54B | 4.11B | 4.24B | 4.23B | 4.28B |
|
Accumulated Expenses
|
| 0.90B | 0.96B | 1.12B | 1.19B | 1.37B | 1.23B | 1.26B | 1.37B | 1.58B | 1.77B | 1.72B | 1.91B | 1.71B | 2.13B | 2.30B |
|
Other Accumulated Expenses
|
| 1.25B | 1.58B | 1.85B | 1.91B | 1.74B | 1.88B | 2.04B | 1.98B | 2.62B | 2.93B | 3.24B | 3.32B | 3.58B | 3.87B | 3.90B |
|
Short term Debt
|
| 0.59B | 1.41B | 1.44B | 0.79B | 0.34B | 0.23B | 0.22B | 0.20B | 0.79B | 0.14B | 0.21B | 0.24B | 0.37B | 2.42B | 4.70B |
|
Total Current Liabilities
|
| 4.27B | 5.55B | 6.17B | 5.70B | 5.48B | 5.52B | 5.83B | 6.16B | 7.57B | 7.76B | 8.70B | 9.58B | 9.90B | 12.65B | 15.18B |
|
Non-Current Debt
|
| 27.63B | 25.64B | 27.50B | 27.59B | 29.09B | 30.25B | 31.16B | 32.86B | 32.03B | 33.58B | 30.80B | 34.34B | 37.71B | 37.17B | 38.33B |
|
Minority Interest
|
| 1.13B | 1.24B | 1.32B | 1.34B | 1.40B | 1.55B | 1.67B | 1.81B | 2.03B | 2.24B | 2.32B | 2.42B | 2.69B | 2.83B | 3.05B |
|
Operating Leases
|
| | | | | | | | | | 1.50B | 2.05B | 1.75B | 1.75B | 1.90B | 1.86B |
|
Total Liabilities
|
| | 33.91B | 36.42B | 35.76B | 37.48B | 38.79B | 39.39B | 41.59B | 42.12B | 45.62B | | | | | |
|
Total Debt
|
| 28.23B | 27.05B | 28.93B | 28.38B | 29.43B | 30.49B | 31.38B | 33.06B | 32.82B | 33.72B | 31.00B | 34.58B | 38.08B | 39.59B | 43.03B |
|
Common Equity
|
-7.98B | -10.79B | -7.01B | -8.34B | -6.93B | -6.50B | -6.05B | -5.63B | -5.00B | -2.92B | -0.56B | 2.89B | 1.49B | -0.07B | -1.77B | -2.50B |
|
Shareholder's Equity
|
-7.98B | -10.79B | -7.01B | -8.34B | -6.93B | -6.50B | -6.05B | -5.63B | -5.00B | -2.92B | -0.56B | 2.89B | 1.49B | -0.07B | -1.77B | -2.50B |
|
Liabilities and Shareholders Equity
|
| 23.85B | 26.90B | 28.07B | 28.59B | 30.98B | 32.74B | 33.76B | 36.59B | 39.21B | 45.06B | 47.49B | 50.74B | 52.44B | 56.21B | 59.51B |
|
Retained Earnings
|
-0.45B | -0.43B | -0.44B | -0.46B | -0.26B | -0.32B | -0.27B | -0.34B | -0.28B | -0.38B | -0.46B | -0.50B | -0.40B | -0.49B | -1.35B | -2.12B |
|
Treasury Shares
|
| | 80.00 | 0.00B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.00B | 0.03B | 0.01B | 0.02B |