|
Cash & Equivalents
|
0.09B | 0.07B | 0.46B | 0.20B | 0.96B | 2.78B | 1.74B | 1.83B | 2.61B | 3.16B | 2.99B | 1.63B | 1.40B | 1.35B | 4.07B | 2.64B |
|
Short-term Investments
|
| | | | | | 0.00B | 0.02B | 0.06B | 2.17B | 0.52B | 0.41B | 0.77B | 0.15B | 1.00B | 2.06B |
|
Cash & Current Investments
|
0.09B | 0.07B | 0.46B | 0.20B | 0.96B | 2.78B | 1.74B | 1.85B | 2.67B | 5.33B | 3.51B | 2.04B | 2.17B | 1.51B | 5.07B | 4.70B |
|
Receivables - Net
|
| 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.01B | 0.22B | 0.37B | 0.58B | 0.49B | 0.65B | 1.51B | 1.94B | 1.11B | 0.73B |
|
Receivables - Other
|
| | | | | | 0.01B | 0.01B | 0.02B | 0.05B | 0.05B | 0.08B | 0.14B | 0.19B | 0.25B | 0.33B |
|
Receivables
|
| 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.01B | 0.23B | 0.39B | 0.64B | 0.54B | 0.73B | 1.65B | 2.13B | 1.36B | 1.06B |
|
Inventory
|
| 0.00B | 0.01B | 0.01B | 0.01B | 0.01B | 0.02B | 0.16B | 0.24B | 0.32B | 0.31B | 0.29B | 0.71B | 0.83B | 0.45B | 0.50B |
|
Prepaid Assets
|
| 0.01B | 0.02B | 0.02B | 0.02B | 0.02B | 0.05B | 0.10B | 0.10B | 0.11B | 0.09B | 0.10B | 0.21B | 0.10B | 0.10B | 0.10B |
|
Current Assets
|
| 0.17B | 0.59B | 0.75B | 1.59B | 2.26B | 1.78B | 2.24B | 3.37B | 4.23B | 4.21B | 3.17B | 5.06B | 5.61B | 6.33B | 4.80B |
|
Construction in Progress
|
| | | 0.04B | 0.04B | 0.07B | | | | | | | | | | |
|
Property, Plant & Equipment (Net)
|
| 2.16B | 2.11B | 3.28B | 6.45B | 9.25B | 16.19B | 20.64B | 23.98B | 27.25B | 29.67B | 30.42B | 30.29B | 31.53B | 32.46B | 33.55B |
|
Long-Term Investments
|
| -0.56B | -0.24B | | 0.10B | 0.02B | 0.03B | 0.08B | 0.06B | 0.05B | 0.17B | 0.38B | 0.07B | 0.04B | 0.86B | 1.90B |
|
Goodwill
|
0.08B | 0.08B | 0.08B | 0.08B | 0.08B | 0.08B | 0.08B | 0.08B | 0.08B | 0.08B | 0.08B | 0.08B | 0.08B | 0.08B | | |
|
Intangibles
|
| 0.01B | 0.00B | 0.00B | 0.00B | | | | | | | | | | | |
|
Goodwill & Intangibles
|
0.08B | 0.08B | 0.08B | 0.08B | 0.08B | 0.08B | 0.08B | 0.08B | 0.08B | 0.08B | 0.08B | 0.08B | 0.08B | 0.08B | | |
|
Long-Term Deferred Tax
|
| | | | | | | | | 0.01B | 0.53B | 0.49B | 1.20B | 0.86B | 0.03B | 0.02B |
|
Other Non-Current Assets
|
| 0.08B | 0.08B | 0.27B | 1.03B | 0.55B | 0.38B | 0.30B | 0.29B | 0.37B | 0.39B | 0.41B | 0.46B | 0.61B | 0.76B | 0.90B |
|
Non-Current Assets
|
| 2.39B | 2.32B | 3.89B | 8.08B | 10.31B | 17.03B | 21.46B | 24.54B | 27.75B | 31.28B | 32.53B | 34.20B | 35.66B | 36.74B | 39.06B |
|
Assets
|
2.73B | 2.55B | 2.92B | 4.64B | 9.67B | 12.57B | 18.81B | 23.70B | 27.91B | 31.99B | 35.49B | 35.70B | 39.26B | 41.27B | 43.08B | 43.86B |
|
Accounts Payables
|
| 0.00B | 0.00B | 0.07B | 0.01B | 0.01B | 0.02B | 0.05B | 0.03B | 0.06B | 0.07B | 0.04B | 0.15B | 0.12B | 0.18B | 0.17B |
|
Notes Payables
|
| | | | | | | | | | | 0.37B | | | | |
|
Payables
|
| 0.00B | 0.00B | 0.07B | 0.01B | 0.01B | 0.02B | 0.05B | 0.03B | 0.06B | 0.07B | 0.41B | 0.15B | 0.12B | 0.18B | 0.17B |
|
Accumulated Expenses
|
| 0.04B | 0.06B | 0.06B | 0.19B | 0.17B | 0.43B | 0.64B | 1.08B | 1.17B | 1.28B | 1.18B | 2.30B | 2.68B | 1.78B | 2.18B |
|
Other Accumulated Expenses
|
| | 0.00B | 0.00B | 0.01B | 0.03B | 0.02B | 0.02B | 0.05B | 0.01B | 0.01B | 0.00B | 0.09B | 0.03B | 0.04B | 0.08B |
|
Short term Debt
|
| | 0.49B | | 0.01B | 0.02B | 1.67B | 0.25B | 0.04B | 0.24B | 0.12B | 0.37B | 1.09B | 2.30B | 0.75B | 0.90B |
|
Current Leases
|
| | | | | | | | | | 0.24B | 0.16B | 0.54B | 0.62B | 0.66B | 0.59B |
|
Current Taxes
|
| | | | 0.13B | 0.13B | 0.14B | | | | | | | | | |
|
Current Deferred Revenue
|
| 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.07B | 0.11B | 0.14B | 0.16B | 0.14B | 0.15B | 0.23B | 0.18B | 0.16B |
|
Total Current Liabilities
|
| 0.07B | 0.58B | 0.16B | 0.24B | 0.23B | 2.19B | 1.08B | 1.25B | 1.74B | 1.87B | 2.20B | 4.69B | 6.79B | 3.89B | 4.44B |
|
Capital Leases
|
| | | | | | | | | 0.06B | 0.06B | 0.06B | 0.06B | 0.49B | 0.47B | |
|
Non-Current Debt
|
| 0.30B | 2.47B | 2.17B | 6.58B | 9.81B | 14.92B | 21.69B | 25.34B | 28.18B | 30.77B | 30.47B | 29.45B | 24.05B | 23.40B | 22.55B |
|
Non-Current Deffered Revenue
|
| 0.03B | 0.03B | 0.02B | 0.02B | 0.01B | 0.01B | 0.01B | 0.00B | | | | | | | |
|
Minority Interest
|
| 0.19B | 0.21B | 1.75B | 2.66B | 2.67B | 2.46B | 2.23B | 3.00B | 2.46B | 2.45B | 2.41B | 2.54B | 2.80B | 3.96B | 4.35B |
|
Non-Current Deferred Tax Liability
|
| | | | | | | | | | | | | 3.40B | 3.43B | 1.86B |
|
Operating Leases
|
| | | | | | | | | 2.33B | 0.48B | 0.82B | 2.13B | 3.11B | 3.13B | 2.09B |
|
Other Non-Current Liabilities
|
| 0.00B | 0.00B | 0.03B | 0.00B | 0.02B | 0.08B | 0.05B | 0.06B | 0.06B | 0.27B | 0.46B | 4.59B | 10.25B | 3.13B | 2.77B |
|
Total Non-Current Liabilities
|
| -0.00B | -0.00B | -0.03B | -0.00B | -0.02B | -0.08B | -0.05B | -0.06B | 17.04B | 18.33B | 18.07B | 13.96B | 11.42B | 30.93B | 31.03B |
|
Total Liabilities
|
| | | | | | | | | 17.10B | 18.60B | 18.54B | 18.55B | 21.66B | 34.06B | 33.80B |
|
Total Debt
|
| 0.30B | 2.96B | 2.17B | 6.59B | 9.83B | 16.59B | 21.93B | 25.37B | 28.42B | 30.89B | 30.84B | 30.54B | 26.36B | 24.15B | 23.46B |
|
Common Equity
|
-0.43B | -0.47B | -0.17B | 2.26B | 2.84B | 2.50B | 1.56B | -1.40B | -1.76B | 1.93B | 2.44B | 2.22B | -2.57B | -2.97B | 9.02B | 10.05B |
|
Shareholder's Equity
|
-0.43B | -0.47B | -0.17B | 2.26B | 2.84B | 2.50B | 1.56B | -1.40B | -1.76B | 1.93B | 2.44B | 2.22B | -2.57B | -2.97B | 9.02B | 10.05B |
|
Liabilities and Shareholders Equity
|
2.73B | 2.55B | 2.92B | 4.64B | 9.67B | 12.57B | 18.81B | 23.70B | 27.91B | 31.99B | 35.49B | 35.70B | 39.26B | 41.27B | 43.08B | 43.86B |
|
Treasury Shares
|
0.00B | 0.00B | 0.00B | 0.00B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.02B | 0.02B | 0.02B | 0.01B | 0.04B | 0.05B |
|
Retained Earnings
|
| -1.06B | -1.26B | -1.59B | -2.10B | -2.65B | -3.62B | -4.23B | -4.63B | -4.16B | -3.51B | -3.59B | -6.02B | -4.94B | 4.55B | 7.38B |