|
Cash & Equivalents
|
0.08B | 0.36B | 0.20B | 0.18B | 0.03B | 0.23B | 0.17B | 0.11B | 0.60B | 0.36B | 0.14B | 0.22B | 0.19B | 0.16B | 0.14B | 0.36B | 0.68B | 0.30B | 0.10B | 0.17B | 0.16B | 0.14B | 0.13B | 0.09B | 0.49B | 0.45B | 0.55B | 0.15B |
|
Short-term Investments
|
0.00B | 0.00B | 0.02B | 0.02B | 0.03B | 0.03B | 0.03B | 0.03B | 0.01B | 0.00B | 0.06B | 0.07B | 0.07B | 0.07B | 0.07B | 0.02B | 0.17B | 0.33B | 0.10B | 0.07B | 0.16B | 0.17B | 0.16B | 0.15B | 0.47B | 0.38B | 0.27B | 0.24B |
|
Cash & Current Investments
|
0.08B | 0.36B | 0.22B | 0.20B | 0.06B | 0.27B | 0.20B | 0.14B | 0.61B | 0.36B | 0.20B | 0.30B | 0.26B | 0.23B | 0.21B | 0.39B | 0.84B | 0.62B | 0.20B | 0.24B | 0.31B | 0.31B | 0.30B | 0.24B | 0.97B | 0.83B | 0.82B | 0.39B |
|
Receivables - Net
|
0.03B | 0.03B | 0.04B | 0.04B | 0.05B | 0.05B | 0.07B | 0.09B | 0.08B | 0.10B | 0.12B | 0.16B | 0.21B | 0.24B | 0.31B | 0.44B | 0.28B | 0.35B | 0.28B | 0.36B | 0.34B | 0.34B | 0.41B | 0.44B | 0.34B | 0.27B | 0.27B | 0.42B |
|
Receivables - Other
|
0.00B | 0.02B | 0.03B | 0.02B | 0.02B | 0.03B | 0.03B | 0.03B | 0.03B | 0.04B | 0.04B | 0.05B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.02B | 0.07B | 0.07B | 0.03B | 0.04B | 0.05B |
|
Receivables
|
0.03B | 0.05B | 0.08B | 0.06B | 0.07B | 0.07B | 0.09B | 0.12B | 0.11B | 0.13B | 0.16B | 0.21B | 0.25B | 0.28B | 0.35B | 0.48B | 0.32B | 0.39B | 0.31B | 0.39B | 0.37B | 0.36B | 0.43B | 0.51B | 0.40B | 0.31B | 0.31B | 0.47B |
|
Raw Materials
|
0.02B | 0.03B | 0.02B | 0.03B | 0.06B | 0.02B | 0.04B | 0.01B | 0.01B | 0.02B | 0.05B | 0.07B | 0.02B | | | | | | | | | | | | | | | |
|
Finished Goods
|
| | | | 0.00B | 0.01B | 0.01B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | | | | | | | | | | | | | | | |
|
Inventory
|
0.02B | 0.03B | 0.02B | 0.03B | 0.06B | 0.03B | 0.05B | 0.02B | 0.02B | 0.03B | 0.06B | 0.08B | 0.04B | 0.05B | 0.07B | 0.06B | 0.04B | 0.08B | 0.13B | 0.10B | 0.11B | 0.19B | 0.14B | 0.09B | 0.10B | 0.07B | 0.07B | 0.11B |
|
Prepaid Assets
|
0.03B | 0.01B | 0.04B | 0.05B | 0.04B | 0.07B | 0.03B | 0.03B | 0.05B | 0.06B | 0.09B | 0.08B | 0.08B | 0.08B | 0.14B | 0.15B | 0.23B | 0.10B | 0.11B | 0.16B | 0.21B | 0.20B | 0.28B | 0.27B | 0.21B | 0.20B | 0.32B | 0.42B |
|
Current Assets
|
0.15B | 0.43B | 0.32B | 0.32B | 0.21B | 0.41B | 0.35B | 0.28B | 0.76B | 0.55B | 0.48B | 0.62B | 0.58B | 0.61B | 0.74B | 1.04B | 1.39B | 1.15B | 0.71B | 0.87B | 0.98B | 1.04B | 1.12B | 1.03B | 1.61B | 1.47B | 1.48B | 1.33B |
|
Construction in Progress
|
0.25B | 0.34B | 0.32B | 0.39B | 0.47B | 0.33B | 0.35B | 0.21B | 0.23B | 0.34B | 0.69B | 0.97B | 1.04B | 1.24B | 1.40B | 1.84B | 2.42B | 3.36B | 4.59B | 4.79B | 5.35B | 5.80B | 6.30B | 7.05B | 3.57B | 3.90B | 4.07B | 4.22B |
|
Property, Plant & Equipment (Net)
|
0.09B | 0.10B | 0.19B | 0.19B | 0.19B | 0.48B | 0.48B | 0.62B | 0.61B | 0.61B | 2.04B | 2.03B | 2.14B | 2.16B | 2.16B | 2.13B | 2.12B | 2.09B | 2.16B | 2.56B | 2.48B | 2.18B | 2.14B | 2.13B | 5.84B | 5.55B | 5.54B | 5.54B |
|
Long-Term Investments
|
0.09B | 0.09B | 0.09B | 0.09B | 0.09B | 0.00B | 0.00B | 0.00B | | 0.01B | 1.31B | 1.23B | 1.18B | 1.33B | 0.94B | 1.02B | 0.39B | 0.14B | 0.14B | 0.14B | 0.14B | | | | | | | |
|
Goodwill
|
| | | | | | | | | | 0.75B | 0.74B | 0.76B | 0.76B | 0.78B | 0.78B | 0.78B | 0.78B | 0.78B | 0.78B | 0.78B | 0.78B | 0.78B | 0.78B | 0.77B | 0.59B | 0.02B | 0.02B |
|
Intangibles
|
0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.05B | 0.05B | 0.07B | 0.23B | 0.19B | 0.14B | 0.14B | 0.12B | 0.09B | 0.09B | 0.08B | 0.07B | 0.07B | 0.05B | 0.21B | 0.21B | 0.21B | 0.18B | 0.19B | 0.19B | 0.20B |
|
Goodwill & Intangibles
|
0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.05B | 0.05B | 0.07B | 0.98B | 0.93B | 0.90B | 0.90B | 0.90B | 0.87B | 0.86B | 0.86B | 0.85B | 0.84B | 0.83B | 0.99B | 0.98B | 0.98B | 0.95B | 0.78B | 0.21B | 0.21B |
|
Long-Term Deferred Tax
|
0.00B | 0.04B | 0.04B | 0.04B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.00B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.03B | 0.04B | 0.01B | 0.00B | 0.01B | 0.00B | 0.01B |
|
Other Non-Current Assets
|
0.04B | 0.06B | 0.05B | 0.07B | 0.08B | 0.07B | 0.08B | 0.08B | 0.09B | 0.11B | 0.12B | 0.12B | 0.11B | 0.10B | 0.10B | 0.14B | 0.17B | 0.33B | 0.16B | 0.11B | 0.16B | 0.17B | 0.16B | 0.15B | 0.47B | 0.63B | 0.27B | 0.24B |
|
Non-Current Assets
|
0.33B | 0.69B | 0.74B | 0.83B | 0.47B | 1.07B | 1.08B | 1.12B | 0.64B | 1.28B | 5.92B | 6.05B | 4.72B | 6.76B | 6.51B | 6.40B | 6.32B | 7.07B | 8.42B | 8.93B | 9.52B | 9.84B | 10.28B | 10.94B | 11.26B | 11.55B | 10.47B | 10.57B |
|
Assets
|
0.70B | 1.12B | 1.06B | 1.15B | 1.12B | 1.49B | 1.42B | 1.40B | 1.91B | 1.83B | 6.39B | 6.67B | 6.88B | 7.37B | 7.25B | 7.44B | 7.71B | 8.22B | 9.14B | 9.80B | 10.50B | 10.88B | 11.41B | 11.97B | 12.87B | 13.03B | 11.96B | 11.91B |
|
Accounts Payables
|
0.04B | 0.03B | 0.02B | 0.02B | 0.01B | 0.02B | 0.02B | 0.09B | 0.02B | 0.03B | 0.10B | 0.21B | 0.07B | 0.08B | 0.11B | 0.10B | 0.08B | 0.31B | 0.60B | 0.89B | 0.55B | 0.52B | 0.57B | 0.82B | 0.47B | 0.66B | 0.58B | 0.63B |
|
Notes Payables
|
0.27B | 0.49B | 0.49B | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Payables
|
0.32B | 0.52B | 0.51B | 0.02B | 0.01B | 0.02B | 0.02B | 0.09B | 0.02B | 0.03B | 0.10B | 0.21B | 0.07B | 0.08B | 0.11B | 0.10B | 0.08B | 0.31B | 0.60B | 0.89B | 0.55B | 0.52B | 0.57B | 0.82B | 0.47B | 0.66B | 0.58B | 0.63B |
|
Accumulated Expenses
|
0.07B | 0.05B | 0.04B | 0.05B | 0.05B | 0.07B | 0.17B | 0.05B | 0.09B | 0.09B | 0.19B | 0.16B | 0.24B | 0.25B | 0.24B | 0.28B | 1.16B | 0.60B | 0.82B | 0.44B | 0.47B | 0.42B | 0.38B | 0.37B | 0.39B | 0.27B | 0.25B | 0.49B |
|
Other Accumulated Expenses
|
0.02B | 0.02B | 0.02B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.04B | 0.05B | 0.10B | 0.11B | 0.11B | 0.08B | 0.09B | 0.08B | 0.05B | 0.10B | 0.14B | 0.17B | 0.23B | 0.19B | 0.25B | 0.25B | 0.17B | 0.17B | 0.11B | 0.19B |
|
Short term Debt
|
0.27B | 0.49B | 0.49B | 0.49B | | | | | | | 0.20B | 0.25B | 0.10B | 0.10B | 0.10B | 0.06B | 0.06B | 0.28B | 0.37B | 0.27B | 0.29B | 0.29B | 0.24B | 1.15B | 0.54B | 0.26B | 1.18B | 6.58B |
|
Current Leases
|
| | | | | 0.03B | 0.03B | 0.04B | 0.04B | 0.03B | 0.03B | 0.03B | 0.04B | | | | | | | | | | | | | | | |
|
Current Taxes
|
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 | | | | | | | | | | | | | | | |
|
Current Deferred Revenue
|
| | | | | | | | 0.01B | | | | 0.03B | | | | | | | | | | | | | | | |
|
Total Current Liabilities
|
0.40B | 0.59B | 0.57B | 0.60B | 0.10B | 0.15B | 0.25B | 0.22B | 0.19B | 0.20B | 0.64B | 0.77B | 0.56B | 0.58B | 0.60B | 0.57B | 1.41B | 1.40B | 2.07B | 1.91B | 1.71B | 1.57B | 1.56B | 2.71B | 1.71B | 1.47B | 2.20B | 7.95B |
|
Capital Leases
|
| | | | | | | | | | 0.01B | 0.01B | 0.01B | | | | | | | | | | | | | | | |
|
Non-Current Debt
|
| | | 0.11B | 0.62B | 0.95B | 0.95B | 0.98B | 1.24B | 1.24B | 3.33B | 3.60B | 3.76B | 3.84B | 4.05B | 4.40B | 4.48B | 4.95B | 5.06B | 5.90B | 6.51B | 6.73B | 7.39B | 6.86B | 8.36B | 8.93B | 7.81B | 2.34B |
|
Preferred Stock Liabilities
|
| | | | | | | | | | | | | | | | | | | | | 0.10B | 0.10B | 0.10B | 0.09B | 0.04B | 0.04B | |
|
Minority Interest
|
0.01B | 0.43B | 0.39B | 0.34B | 0.30B | 0.24B | 0.01B | 0.01B | 0.01B | 0.01B | 0.24B | 0.23B | 0.20B | 0.20B | 0.19B | 0.15B | 0.15B | 0.15B | 0.14B | 0.14B | 0.14B | 0.13B | 0.13B | 0.13B | 0.12B | 0.12B | 0.12B | 0.13B |
|
Liabilities from Discontinued Operations
|
| | | | | | | | | | | | | | | | | | | | | | | | | 0.14B | | |
|
Non-Current Deferred Tax Liability
|
| 0.00B | 0.00B | 0.00B | 0.00B | | 0.00B | 0.00B | 0.00B | 0.01B | 0.29B | 0.28B | 0.37B | 0.24B | 0.14B | 0.10B | 0.48B | 0.03B | 0.03B | 0.03B | 0.48B | 0.09B | 0.10B | 0.07B | 0.07B | 0.05B | 0.06B | 0.05B |
|
Operating Leases
|
| | | | | 0.06B | 0.08B | 0.12B | 0.08B | 0.11B | 0.09B | 0.09B | 0.23B | 0.34B | 0.33B | 0.32B | 0.30B | 0.35B | 0.35B | 0.32B | 0.41B | 0.55B | 0.52B | 0.49B | 0.48B | 0.36B | 0.34B | 0.33B |
|
Other Non-Current Liabilities
|
0.01B | 0.01B | 0.02B | 0.02B | 0.01B | 0.01B | 0.01B | 0.01B | 0.02B | 0.03B | 0.05B | 0.04B | 0.06B | 0.06B | 0.06B | 0.05B | 0.05B | 0.05B | 0.08B | 0.06B | 0.06B | 0.04B | 0.05B | 0.05B | 0.17B | 0.17B | 0.15B | 0.11B |
|
Total Non-Current Liabilities
|
0.40B | 0.59B | 0.57B | 0.71B | 0.72B | 1.16B | 1.26B | 1.29B | 1.52B | 1.52B | 4.34B | 4.74B | 1.42B | 4.99B | 5.12B | 5.39B | 6.21B | 6.72B | 7.51B | 8.15B | 8.67B | 8.95B | 9.58B | 10.13B | 10.61B | 10.95B | 10.41B | 10.67B |
|
Total Liabilities
|
0.42B | 0.61B | 0.59B | 0.73B | 0.74B | 1.17B | 1.27B | 1.30B | 1.53B | 1.54B | 4.39B | 4.78B | 4.88B | 5.05B | 5.18B | 5.44B | 6.26B | 6.77B | 7.58B | 8.22B | 8.72B | 8.98B | 9.62B | 10.18B | 10.78B | 11.12B | 10.56B | 10.78B |
|
Total Debt
|
0.27B | 0.49B | 0.49B | 0.61B | 0.62B | 0.95B | 0.95B | 0.98B | 1.24B | 1.24B | 3.53B | 3.85B | 3.86B | 3.94B | 4.15B | 4.46B | 4.54B | 5.23B | 5.43B | 6.17B | 6.80B | 7.03B | 7.63B | 8.01B | 8.89B | 9.19B | 8.99B | 8.92B |
|
Common Equity
|
0.28B | 0.51B | 0.47B | 0.42B | 0.39B | 0.31B | -0.15B | 0.10B | 0.38B | 0.29B | 2.00B | 1.88B | 1.99B | 2.32B | 2.07B | 2.00B | 1.44B | 1.45B | 1.55B | 1.58B | 1.78B | 1.80B | 1.69B | 1.69B | 2.00B | 1.87B | 1.35B | 1.12B |
|
Shareholder's Equity
|
0.28B | 0.51B | 0.47B | 0.42B | 0.39B | 0.31B | -0.15B | 0.10B | 0.38B | 0.29B | 2.00B | 1.88B | 1.99B | 2.32B | 2.07B | 2.00B | 1.44B | 1.45B | 1.55B | 1.58B | 1.78B | 1.80B | 1.69B | 1.69B | 2.00B | 1.87B | 1.35B | 1.12B |
|
Liabilities and Shareholders Equity
|
0.70B | 1.12B | 1.06B | 1.15B | 1.12B | 1.49B | 1.42B | 1.40B | 1.91B | 1.83B | 6.39B | 6.67B | 6.88B | 7.37B | 7.25B | 7.44B | 7.71B | 8.22B | 9.14B | 9.80B | 10.50B | 10.88B | 11.41B | 11.97B | 12.87B | 13.03B | 11.96B | 11.91B |
|
Treasury Shares
|
| 4.18B | 3.96B | 3.88B | 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 |
|
Retained Earnings
|
-0.16B | -0.03B | -0.03B | -0.04B | -0.05B | -0.06B | -0.19B | -0.23B | 0.00B | -0.27B | -0.27B | -0.28B | -0.13B | 0.12B | 0.08B | 0.05B | 0.06B | 0.19B | 0.29B | 0.33B | 0.53B | 0.56B | 0.45B | 0.44B | 0.20B | 0.03B | -0.56B | -0.86B |