|
Cash & Equivalents
|
0.08B | 0.03B | 0.03B | 0.06B | 0.58B | 0.15B | 0.17B | 0.10B | 0.25B | 0.04B | 0.01B | 0.02B | 0.52B | 0.15B | 0.22B | 0.34B | 0.73B |
|
Short-term Investments
|
0.28B | 0.07B | 0.06B | 0.04B | 0.05B | 0.00B | | | | | | | | | | | |
|
Cash & Current Investments
|
0.36B | 0.10B | 0.09B | 0.10B | 0.63B | 0.15B | 0.17B | 0.10B | 0.25B | 0.04B | 0.01B | 0.02B | 0.52B | 0.15B | 0.22B | 0.34B | 0.73B |
|
Receivables - Net
|
1.01B | 1.44B | 1.28B | 1.34B | 1.35B | 1.11B | 0.75B | 0.59B | 0.87B | 1.20B | 0.82B | 0.84B | 0.83B | 1.44B | 1.53B | 1.71B | 2.33B |
|
Receivables - Other
|
| | | | | 0.13B | | | | | 0.01B | 0.01B | | | | | |
|
Receivables
|
1.01B | 1.44B | 1.28B | 1.34B | 1.35B | 1.24B | 0.75B | 0.59B | 0.87B | 1.20B | 0.83B | 0.84B | 0.83B | 1.44B | 1.53B | 1.71B | 2.33B |
|
Inventory
|
0.40B | 0.58B | 0.71B | 0.55B | 0.52B | 0.19B | 0.13B | 0.13B | 0.14B | 0.34B | 0.30B | 0.30B | 0.23B | 0.43B | 0.43B | 0.64B | 0.75B |
|
Prepaid Assets
|
0.07B | 0.24B | 0.15B | 0.19B | 0.18B | 0.13B | 0.12B | 0.04B | 0.05B | 0.05B | 0.10B | 0.08B | 0.13B | 0.17B | 0.17B | 0.43B | 0.43B |
|
Current Assets
|
2.04B | 2.59B | 2.38B | 2.32B | 2.76B | 2.40B | 1.31B | 0.98B | 1.43B | 1.76B | 1.40B | 1.47B | 1.87B | 2.37B | 2.55B | 3.11B | 4.24B |
|
Construction in Progress
|
0.78B | | | | | | | | | | | | | | | | |
|
Property, Plant & Equipment (Net)
|
7.44B | 7.79B | 7.31B | 8.44B | 10.11B | 9.23B | 11.66B | 12.37B | 12.57B | 12.70B | 14.77B | 18.35B | 19.15B | 19.32B | 19.95B | 32.70B | 45.94B |
|
Long-Term Investments
|
0.00B | 0.77B | 1.19B | 1.22B | 1.22B | 1.23B | 2.29B | 2.10B | 2.14B | 1.00B | 0.97B | 0.86B | 0.81B | 0.80B | 0.80B | 8.46B | 13.90B |
|
Goodwill
|
| | 0.60B | 0.60B | 0.59B | 0.53B | 0.53B | 0.53B | 0.53B | 0.68B | 0.68B | 0.68B | 0.53B | 0.53B | 0.53B | 4.95B | 8.09B |
|
Intangibles
|
| | | | | | | | | | | | | | 0.23B | 1.32B | 3.04B |
|
Goodwill & Intangibles
|
1.04B | 1.03B | 1.02B | 1.01B | 1.00B | 1.02B | 1.01B | 1.02B | 1.01B | 0.99B | 0.97B | 0.96B | 0.77B | 0.76B | 0.75B | 6.27B | 11.13B |
|
Long-Term Deferred Tax
|
| | | | | | | | | 0.21B | | | | | | | |
|
Other Non-Current Assets
|
0.62B | 0.63B | 0.60B | 0.70B | 0.76B | 4.37B | 0.12B | 0.11B | 0.16B | 0.18B | 0.13B | 0.17B | 0.48B | 0.37B | 0.32B | 0.32B | 0.45B |
|
Non-Current Assets
|
9.90B | 10.24B | 10.12B | 11.38B | 13.14B | 15.29B | 13.95B | 14.47B | 14.71B | 15.08B | 16.83B | 20.34B | 21.21B | 21.25B | 21.83B | 41.16B | 59.83B |
|
Assets
|
11.94B | 12.83B | 12.50B | 13.70B | 15.90B | 17.69B | 15.26B | 15.45B | 16.14B | 16.85B | 18.23B | 21.81B | 23.08B | 23.62B | 24.38B | 44.27B | 64.07B |
|
Accounts Payables
|
-0.31B | 1.24B | 1.22B | 1.34B | 1.33B | 1.27B | 0.89B | 0.62B | 0.87B | 1.14B | 1.12B | 1.21B | 0.72B | 1.33B | 1.36B | 1.56B | 2.19B |
|
Notes Payables
|
| 0.88B | 4.30B | 0.84B | 0.82B | 0.56B | 1.06B | 0.55B | 1.11B | 0.61B | | 0.22B | | | | | |
|
Payables
|
-0.31B | 2.12B | 5.52B | 2.18B | 2.15B | 1.84B | 1.95B | 1.16B | 1.99B | 1.76B | 1.12B | 1.43B | 0.72B | 1.33B | 1.36B | 1.56B | 2.19B |
|
Accumulated Expenses
|
0.04B | | | | | 0.11B | 0.10B | 0.13B | 0.11B | 0.14B | 0.16B | 0.19B | 0.25B | 0.24B | 0.23B | 0.38B | 0.51B |
|
Other Accumulated Expenses
|
| 0.49B | 0.42B | 0.35B | 0.37B | 0.21B | 0.18B | 0.13B | 0.17B | 0.18B | 0.21B | 0.21B | 0.08B | 0.40B | 0.13B | 0.56B | 0.70B |
|
Short term Debt
|
| 0.27B | 0.64B | 0.36B | 0.82B | 0.56B | 1.06B | 0.55B | 1.11B | 0.61B | 0.51B | 0.22B | 0.01B | 0.90B | 0.93B | 0.48B | 1.06B |
|
Current Leases
|
| | | | | | | | | | 0.00B | 0.00B | 0.01B | 0.01B | 0.01B | 0.02B | |
|
Current Taxes
|
| | | | | | | | | | 0.06B | 0.08B | 0.09B | 0.10B | 0.14B | 0.21B | 0.22B |
|
Total Current Liabilities
|
| 3.34B | 3.15B | 3.25B | 2.81B | 2.73B | 2.39B | 1.64B | 2.84B | 2.67B | 2.11B | 2.02B | 1.34B | 3.18B | 3.05B | 3.45B | 4.72B |
|
Capital Leases
|
| | | | | | | | | | 0.03B | 0.02B | | | | | |
|
Non-Current Debt
|
| 4.33B | 3.69B | 4.53B | 6.52B | 7.75B | 7.15B | 8.32B | 7.92B | 8.09B | 8.87B | 12.48B | 14.23B | 12.75B | 12.70B | 21.18B | 31.02B |
|
Minority Interest
|
| 1.24B | 1.47B | 1.56B | 2.10B | 2.51B | 3.41B | 3.43B | 3.24B | 0.16B | | | | | | | 5.10B |
|
Liabilities from Discontinued Operations
|
| | 0.01B | 0.01B | | 1.50B | 0.04B | 0.03B | 0.02B | | | | | | | | |
|
Non-Current Deferred Tax Liability
|
| 1.04B | 1.17B | 1.45B | 1.63B | 1.90B | 1.40B | 1.44B | 1.62B | 0.05B | 0.22B | 0.54B | 0.67B | 2.85B | 3.10B | 5.70B | 5.45B |
|
Operating Leases
|
| | | | | | | | | | | 0.01B | 0.09B | 0.08B | 0.07B | 0.07B | |
|
Other Non-Current Liabilities
|
| 0.66B | 0.57B | 0.67B | 2.29B | 2.41B | 1.71B | 1.72B | 1.95B | 0.40B | 0.67B | 1.09B | 1.46B | 1.67B | 2.14B | 3.15B | 6.20B |
|
Total Non-Current Liabilities
|
| 1.71B | 1.74B | 2.12B | 2.29B | -2.41B | -1.71B | 6.71B | 7.34B | -0.40B | -0.67B | -1.09B | -1.46B | -1.67B | -2.14B | -3.15B | -6.20B |
|
Total Liabilities
|
0.75B | -0.67B | | | | | | 8.43B | 9.29B | | | | | | | | |
|
Total Debt
|
| 4.60B | 4.33B | 4.89B | 7.33B | 8.32B | 8.21B | 8.87B | 9.03B | 8.71B | 9.38B | 12.70B | 14.24B | 13.64B | 13.62B | 21.67B | 32.08B |
|
Common Equity
|
| 3.45B | 3.92B | 3.80B | 4.23B | 4.85B | 4.01B | 3.77B | 3.43B | 5.69B | 6.58B | 6.23B | 6.04B | 6.02B | 6.49B | 16.48B | 22.13B |
|
Shareholder's Equity
|
| 3.45B | 3.92B | 3.80B | 4.23B | 4.85B | 4.01B | 3.77B | 3.43B | 5.69B | 6.58B | 6.23B | 6.04B | 6.02B | 6.49B | 16.48B | 22.13B |
|
Liabilities and Shareholders Equity
|
11.94B | 12.83B | 12.50B | 13.70B | 15.90B | 17.69B | 15.26B | 15.45B | 16.14B | 16.85B | 18.23B | 21.81B | 23.08B | 23.62B | 24.38B | 44.27B | 64.07B |
|
Treasury Shares
|
| 0.02B | 0.02B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B |
|
Retained Earnings
|
| 1.69B | -0.11B | -0.21B | -0.22B | -0.12B | -0.14B | -0.13B | -0.15B | -0.19B | -0.19B | -0.37B | -0.55B | -0.47B | -0.11B | 0.87B | 1.58B |
|
Preferred Equity
|
0.03B | | | | | | | | | | | | | | | | |