|
Receivables - Accured
|
| | | | | 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 | 0.02B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 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 | 0.00B | 0.00B | 0.00B |
|
Receivables - Affiliates
|
| | | | | | | | | | | | | | | | | | 0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash & Equivalents
|
0.02B | 0.02B | 0.07B | 0.07B | 0.07B | 0.07B | 0.00B | 0.00B | 0.00B | 0.00B | 0.06B | 0.03B | 0.03B | 0.05B | 0.07B | 0.02B | 0.01B | 0.01B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.01B | 0.08B | 0.09B | 0.01B | 0.00B | 0.05B | 0.12B | 0.01B | 0.00B | | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | | 0.35B | 0.01B | 0.33B | 0.35B | 0.01B | 0.01B | 0.02B | 0.03B | 0.04B | 0.03B | 0.04B | 0.03B | 0.05B |
|
Long-Term Investments
|
| | | | | 0.39B | 0.45B | 0.44B | 0.54B | 0.67B | 0.83B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.42B | 0.34B | 0.32B | 0.31B | 0.30B | 0.28B | 0.27B | 0.27B | 0.28B | 0.31B | 0.30B | | 0.27B | 0.31B |
|
Other Non-Current Assets
|
| | | | -0.00B | -0.00B | 0.00B | 0.00B | -0.01B | -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 | 0.00B | 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 |
|
Assets
|
0.25B | 0.32B | 0.33B | 0.33B | 0.42B | 424.12 | 0.50B | 0.47B | 0.77B | 756.02 | 0.95B | 1.03B | 1.02B | 998.17 | 1.09B | 1.07B | 1.04B | 0.00B | 1.06B | 1.05B | 0.98B | 0.72B | 0.67B | 0.70B | 0.70B | 0.61B | 0.59B | 0.62B | 0.55B | 0.02B | 0.47B | 0.58B | 0.52B | 0.02B | | 0.02B | 0.02B | 0.02B | 0.01B | 0.01B | 0.01B | 0.02B | 0.02B | 0.02B | 0.02B | | 0.36B | 0.33B | 0.34B | 0.35B | 0.30B | 0.28B | 0.28B | 0.29B | 0.31B | 0.30B | 0.29B | 0.27B | 0.31B |
|
Accounts Payables
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00B | | | | 0.00B | 0.00B | 0.00B | 0.00B | | 0.00B | 0.00B | | | | | | | | | | | |
|
Notes Payables
|
| | | | 0.10B | 0.10B | 0.10B | 0.10B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Payables
|
| | | | 0.10B | 0.10B | 0.10B | 0.10B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00B | | | | 0.00B | 0.00B | 0.00B | 0.00B | | 0.00B | 0.00B | | | | | | | | | | | |
|
Accumulated Expenses
|
| | | | | 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 | 612.46 | 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 |
|
Other Accumulated Expenses
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00B |
|
Non-Current Debt
|
| 0.17B | | | | 99,710.83B | 0.30B | | 0.36B | 330,334.45B | | 0.01B | 0.01B | 450,676.34B | 0.01B | 0.01B | 0.01B | 501,075.78B | 0.15B | 0.15B | 0.15B | 351,519.02B | | | | | | | | | | | | | | | | | | | | | | | | | | 0.08B | | 0.19B | 0.14B | 0.08B | 0.08B | 0.08B | 0.08B | 0.08B | 0.08B | 0.08B | 0.08B |
|
Convertible Debt
|
| | | | | | | | 0.10B | 0.12B | 0.12B | 0.12B | 0.12B | 0.12B | 0.12B | 0.12B | 0.12B | 0.12B | 0.12B | 0.12B | 0.12B | 0.12B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non-Current Liabilities
|
| 0.00B | | | | 0.00B | 0.00B | | 0.00B | 0.00B | | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Non-Current Liabilities
|
| 0.00B | | | | 0.12B | 0.14B | | 0.36B | 0.35B | | 0.51B | 0.49B | 0.47B | 0.50B | 0.48B | 0.47B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Liabilities
|
0.24B | 0.00B | 0.33B | 0.33B | 0.42B | 0.12B | 0.14B | 0.11B | 0.36B | 0.35B | 0.43B | 0.51B | 0.49B | 0.47B | 0.50B | 0.48B | 0.47B | 0.52B | 0.54B | 0.53B | 0.52B | 0.36B | 0.36B | 0.36B | 0.33B | 0.23B | 0.21B | 0.24B | 0.17B | 0.00B | 0.08B | 0.21B | 0.15B | 0.01B | -0.02B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.00B | 0.01B | 0.01B | 0.01B | 0.01B | | 0.19B | 0.19B | 0.20B | 0.19B | 0.14B | 0.13B | 0.13B | 0.14B | 0.15B | 0.14B | 0.14B | 0.12B | 0.16B |
|
Total Debt
|
| 0.17B | | | | 99,710.83B | 0.30B | | 0.36B | 330,334.45B | | 0.01B | 0.01B | 450,676.34B | 0.01B | 0.01B | 0.01B | 501,075.78B | 0.15B | 0.15B | 0.15B | 351,519.02B | | | | | | | | | | | | | | | | | | | | | | | | | | 0.08B | | 0.19B | 0.14B | 0.08B | 0.08B | 0.08B | 0.08B | 0.08B | 0.08B | 0.08B | 0.08B |
|
Common Equity
|
0.01B | 0.31B | 9.97 | 9.85 | 9.34 | 305,101.99B | 9.50 | 0.36B | 0.41B | 409,602.53B | 0.53B | 0.51B | 0.53B | 526,242.43B | 0.59B | 0.59B | 0.57B | 0.52B | 0.52B | 0.52B | 0.47B | 0.36B | 0.30B | 0.34B | 0.36B | 0.39B | 0.39B | 0.39B | 0.38B | 0.02B | 0.38B | 0.37B | 0.37B | 0.02B | 0.02B | 0.02B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | | -0.17B | 0.14B | 0.14B | 0.16B | 0.16B | 0.15B | -0.14B | 0.15B | 0.16B | -0.16B | 0.15B | -0.16B | -0.16B |
|
Shareholder's Equity
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.02B | 0.02B | | | 0.01B | 0.01B | 0.01B | | 0.01B | 0.01B | 0.01B | 0.24B | -0.17B | 0.14B | 0.14B | 0.16B | 0.16B | 0.15B | -0.14B | 0.15B | 0.16B | -0.16B | 0.15B | -0.16B | 0.16B |
|
Liabilities and Shareholders Equity
|
0.25B | 0.32B | 0.33B | 0.33B | 0.42B | 424.12 | 0.50B | 0.47B | 0.77B | 756.02 | 0.95B | 1.03B | 1.02B | 998.17 | 1.09B | 1.07B | 1.04B | 0.00B | 1.06B | 1.05B | 0.98B | 0.72B | 0.67B | 0.70B | 0.70B | 0.61B | 0.59B | 0.62B | 0.55B | 0.02B | 0.47B | 0.58B | 0.52B | 0.02B | | 0.02B | 0.02B | 0.02B | 0.01B | 0.01B | 0.01B | 0.02B | 0.02B | 0.02B | 0.02B | | 0.36B | 0.33B | 0.34B | 0.35B | 0.30B | 0.28B | 0.28B | 0.29B | 0.31B | 0.30B | 0.29B | 0.27B | 0.31B |
|
Retained Earnings
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.01B | | | | -0.01B | | -0.01B | -0.01B | -0.01B | -0.01B | -0.01B | -0.01B | -0.01B | -0.01B | -0.01B | -0.01B | | | -0.30B | | | | -0.31B | -0.32B | -0.32B | -0.32B | -0.33B | -0.34B | -0.35B | -0.36B |
|
Preferred Shares
|
| 0.00B | | | | 0.00B | 0.00B | | 0.00B | 0.00B | | 0.00B | 0.00B | 0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Shares Outstanding
|
| | | | | | | | | | | | | 0.05B | | | | 0.06B | | | | 0.06B | | | | | | | | 0.00B | | | | 0.00B | | | | 0.00B | | | | 0.00B | | | 0.00B | | 0.05B | 0.05B | 0.05B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.07B | 0.07B | 0.07B | 0.08B | |