|
Cash & Equivalents
|
0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.01B | 0.01B | 0.01B | 0.01B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.04B | 0.02B | 0.04B | 0.02B | 0.04B | 0.05B | 0.05B | 0.00B | 0.00B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.03B | 0.01B | 0.05B | 0.03B | 0.01B | 0.02B | 0.03B | 0.04B | | 0.02B | 0.02B | 0.03B | 0.03B | 0.02B | 0.03B | 0.02B | 0.03B | 0.05B | 0.03B | 0.04B | 0.03B | 0.02B |
|
Short-term Investments
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.02B | 0.02B | 0.04B | | | | | | | | | | | | | | | | | | | |
|
Cash & Current Investments
|
0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.01B | 0.01B | 0.01B | 0.01B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.04B | 0.02B | 0.04B | 0.02B | 0.04B | 0.05B | 0.05B | 0.00B | 0.00B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.04B | 0.03B | 0.09B | 0.03B | 0.01B | 0.02B | 0.03B | 0.04B | | 0.02B | 0.02B | 0.03B | 0.03B | 0.02B | 0.03B | 0.02B | 0.03B | 0.05B | 0.03B | 0.04B | 0.03B | 0.02B |
|
Receivables - Other
|
| | | | | | | 0.00B | | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.01B | 0.00B | 0.00B | 0.01B | 0.01B | 0.00B | 0.01B | 0.01B | 0.01B | 0.01B | 0.00B | 0.03B | 0.00B | 0.00B | 0.00B | 0.00B | | | | | 0.01B | | | -0.00B | | 0.00B | 0.02B | 0.02B | | 0.01B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.01B | | 0.00B | 0.00B | | |
|
Current Deferred Tax Assets
|
| | 0.00B | 0.00B | 0.00B | 0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets
|
| | | -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 | 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 |
|
Current Assets
|
| | | | | | | | | | | | | | | | | | | | 0.01B | 0.01B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Construction in Progress
|
| | | | | | | | | | | | | | | | 0.70 | 0.60 | 0.50 | 0.40 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Long-Term Investments
|
0.02B | | 0.00B | | 0.02B | 0.02B | 0.03B | 0.04B | 0.07B | 0.14B | | | 0.47B | | | | 0.85B | | | | 0.99B | | | | 1.05B | | | | 1.11B | | | | 1.03B | | | | | | | | | | | | 1.07B | 1.07B | 1.09B | 1.10B | 1.09B | 1.12B | 1.15B | 1.16B | 1.18B | 1.26B | 1.25B | 1.26B |
|
Long-Term Deferred Tax
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00B | 0.00B | 0.00B | |
|
Other Non-Current Assets
|
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 | | | | | | | | | | | | | | | | | | | |
|
Non-Current Assets
|
| | | | | | | | | | | | | | | | | | | | 0.03B | 0.03B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Assets
|
0.02B | | 0.02B | 0.02B | 0.02B | 0.02B | 0.04B | 0.05B | 0.08B | 0.17B | 0.27B | 0.39B | 0.51B | 0.70B | 0.80B | 0.91B | 0.89B | 0.90B | 0.97B | 0.99B | 1.03B | 1.02B | 1.10B | 1.16B | 1.12B | 1.14B | 0.15B | 0.15B | 1.15B | 1.15B | 1.11B | 1.09B | 1.07B | 0.93B | 0.93B | 0.95B | 0.89B | 0.90B | 1.00B | 1.04B | 1.14B | 1.14B | | 1.14B | 1.11B | 1.11B | 1.13B | 1.15B | 1.14B | 1.16B | 1.21B | 1.23B | 1.22B | 1.32B | 1.29B | 1.30B |
|
Accounts Payables
|
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 | 0.00B | 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 | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B |
|
Notes Payables
|
0.01B | | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.03B | 0.08B | 0.14B | 0.18B | 0.26B | 0.30B | 0.40B | 0.38B | 0.40B | 0.41B | 0.39B | 0.41B | 0.39B | 0.42B | 0.49B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Dividends payables
|
| | 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 | 0.01B | 0.01B | | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.02B | 0.02B | 0.02B |
|
Payables
|
0.01B | | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.03B | 0.08B | 0.14B | 0.18B | 0.26B | 0.30B | 0.40B | 0.38B | 0.40B | 0.41B | 0.39B | 0.41B | 0.39B | 0.42B | 0.49B | 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 | 0.02B | 0.01B | | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B |
|
Accumulated Expenses
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00B | | | | -0.00B | | | | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B |
|
Other Accumulated Expenses
|
| | 0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Taxes
|
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 | 0.01B | 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 | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities
|
| | | | | | | | | | | | | | | | | | | | 0.00B | 0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Debt
|
| | | | 0.00B | | | | 0.01B | | | | 0.18B | | | | 0.38B | | 0.00B | 0.00B | 0.41B | 0.00B | 0.00B | 0.00B | 0.43B | -0.00B | 0.00B | 0.09B | 0.51B | 0.00B | 0.46B | 0.46B | 0.45B | 0.40B | 0.00B | 0.38B | 0.30B | 0.28B | 0.33B | 0.35B | 0.43B | 0.35B | | 0.35B | | | | | | | | | | | | |
|
Non-Current Deffered Revenue
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01B | 0.02B | 0.00B | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00B | | 0.00B | 0.01B | 0.00B | 0.00B | 0.00B | 0.01B | 0.00B | 0.01B | 0.01B | | | | 0.00B |
|
Total Non-Current Liabilities
|
| | | | | | | | | | | | | | | | | | | | 0.02B | 0.02B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Liabilities
|
0.01B | | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.02B | 0.03B | 0.08B | 0.14B | 0.19B | 0.25B | 0.34B | 0.37B | 0.45B | 0.40B | 0.41B | 0.45B | 0.43B | 0.44B | 0.41B | 0.46B | 0.51B | 0.47B | 0.49B | 0.10B | 0.10B | 0.52B | 0.52B | 0.48B | 0.47B | 0.46B | 0.42B | 0.40B | 0.38B | 0.31B | 0.31B | 0.41B | 0.44B | 0.53B | 0.52B | | 0.53B | 0.50B | 0.50B | 0.52B | 0.54B | 0.52B | 0.54B | 0.59B | 0.61B | 0.60B | 0.60B | 0.57B | 0.56B |
|
Total Debt
|
| | | | 0.00B | | | | 0.01B | | | | 0.18B | | | | 0.38B | | 0.00B | 0.00B | 0.41B | 0.00B | 0.00B | 0.00B | 0.43B | -0.00B | 0.00B | 0.09B | 0.51B | 0.00B | 0.46B | 0.46B | 0.45B | 0.40B | 0.00B | 0.38B | 0.30B | 0.28B | 0.33B | 0.35B | 0.43B | 0.35B | | 0.35B | | | | | | | | | | | | |
|
Common Equity
|
| | 9.01 | 8.90 | 8.86 | 8.90 | 8.83 | 8.91 | 8.91 | 8.86 | 8.85 | 8.79 | | 0.35B | 0.43B | 0.47B | | 0.50B | 0.53B | 0.56B | | 0.62B | | | | | | | | | | | | | | | | | | | | | | | 0.61B | 0.61B | 0.61B | 0.61B | 0.62B | 0.62B | 0.62B | 0.62B | 0.62B | 0.72B | 0.72B | 0.73B |
|
Shareholder's Equity
|
0.01B | | 0.01B | 0.01B | 0.01B | 0.01B | 0.02B | 0.03B | 0.05B | 0.08B | 0.13B | 0.19B | 0.26B | 0.35B | 0.43B | 0.47B | 0.49B | 0.50B | 0.53B | 0.56B | 0.60B | 0.62B | 0.64B | 0.65B | 0.65B | 0.65B | 0.05B | 0.05B | 78.58B | 0.63B | 0.63B | 0.62B | 78.46B | 78.42B | 79.32B | 0.57B | 79.61B | 0.58B | 79.72B | 0.60B | 79.83B | 79.87B | 80.01B | 80.06B | 0.61B | 0.61B | 0.61B | 0.61B | 0.62B | 0.62B | 0.62B | 0.62B | 0.62B | 0.72B | 0.72B | 0.73B |
|
Liabilities and Shareholders Equity
|
0.02B | | 0.02B | 0.02B | 0.02B | 0.02B | 0.04B | 0.05B | 0.08B | 0.17B | 0.27B | 0.39B | 0.51B | 0.70B | 0.80B | 0.91B | 0.89B | 0.90B | 0.97B | 0.99B | 1.03B | 1.02B | 1.10B | 1.16B | 1.12B | 1.14B | 0.15B | 0.15B | 1.15B | 1.15B | 1.11B | 1.09B | 1.07B | 0.93B | 0.93B | 0.95B | 0.89B | 0.90B | 1.00B | 1.04B | 1.14B | 1.14B | | 1.14B | 1.11B | 1.11B | 1.13B | 1.15B | 1.14B | 1.16B | 1.21B | 1.23B | 1.22B | 1.32B | 1.29B | 1.30B |
|
Retained Earnings
|
| | | | | | | | | | | | | | | | | | | | | | | | -0.04B | | | | 0.05B | -0.05B | -0.05B | -0.06B | -0.07B | -0.17B | -0.16B | -0.12B | -0.10B | | | | -0.07B | -0.07B | | -0.07B | -0.07B | -0.08B | -0.07B | -0.07B | -0.06B | -0.07B | -0.06B | -0.07B | -0.06B | -0.07B | -0.07B | -0.06B |
|
Preferred Shares
|
0.01B | | 0.01B | 0.01B | 0.01B | 0.01B | 0.02B | 0.03B | 0.05B | 0.08B | 0.13B | 0.19B | 0.27B | 0.36B | | | 0.55B | | | | 0.63B | | | | 0.69B | | | | 0.68B | | | | 0.68B | | | | | | | | | | | | | | | | | | | | | | | |
|
Treasury Shares
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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 | 0.14B |