|
Cash & Equivalents
|
-0.00B | 0.03B | 0.05B | 0.05B | 0.02B | 0.03B | 0.25B | 0.12B | 0.10B | 0.06B | 0.03B | 0.08B | 0.11B | 0.10B |
|
Short-term Investments
|
0.01B | 0.05B | 0.11B | 0.07B | 0.02B | 0.01B | 0.00B | 0.04B | 0.03B | 0.02B | 0.01B | 0.07B | 0.04B | 0.01B |
|
Cash & Current Investments
|
0.01B | 0.08B | 0.16B | 0.11B | 0.04B | 0.03B | 0.26B | 0.16B | 0.13B | 0.08B | 0.05B | 0.15B | 0.15B | 0.11B |
|
Receivables - Net
|
0.15B | 0.34B | 0.43B | 0.40B | 0.38B | 0.34B | 0.42B | 0.46B | 0.53B | 0.51B | 0.64B | 0.70B | 0.63B | 0.72B |
|
Receivables - Other
|
0.01B | 0.00B | | 0.40B | 0.40B | 0.21B | 0.26B | 0.10B | 0.10B | 0.05B | 0.02B | 0.04B | 0.05B | 0.06B |
|
Receivables
|
0.16B | 0.34B | 0.43B | 0.80B | 0.78B | 0.54B | 0.68B | 0.56B | 0.62B | 0.55B | 0.67B | 0.74B | 0.68B | 0.78B |
|
Inventory
|
0.02B | 0.11B | 0.16B | 0.12B | 0.09B | 0.14B | 0.13B | 0.15B | 0.10B | 0.17B | 0.30B | 0.21B | 0.25B | 0.22B |
|
Prepaid Assets
|
0.00B | 0.01B | 0.01B | 0.02B | 0.02B | 0.01B | | 0.01B | 0.02B | | | | | |
|
Current Assets
|
0.17B | 0.47B | 0.65B | 0.62B | | 0.51B | 0.80B | 0.77B | 0.75B | 0.76B | 0.99B | 1.05B | 1.95B | 1.13B |
|
Construction in Progress
|
0.53B | 0.58B | 0.88B | 1.28B | 0.01B | 0.07B | | | | | | | | |
|
Land & Improvements
|
| | | | 0.03B | 0.03B | | | | 0.02B | | | | |
|
Property, Plant & Equipment (Net)
|
2.75B | 5.01B | 5.75B | 6.85B | 8.41B | 9.78B | 12.26B | 12.68B | 15.90B | 16.60B | 17.55B | 14.85B | 11.71B | 16.28B |
|
Long-Term Investments
|
0.16B | 0.16B | 0.17B | 0.14B | 0.01B | 0.10B | 4.90B | 4.82B | 4.53B | 3.36B | 3.67B | 5.68B | 5.18B | 3.05B |
|
Goodwill
|
| | | | | 1.57B | 3.05B | 2.94B | 3.56B | 3.60B | 3.72B | 3.51B | 3.37B | 3.60B |
|
Intangibles
|
0.24B | 2.62B | 2.56B | 2.57B | 2.36B | 2.30B | 3.94B | 3.59B | 5.17B | 5.23B | 5.43B | 5.23B | 4.50B | 4.67B |
|
Goodwill & Intangibles
|
0.24B | 2.62B | 2.56B | 2.57B | 2.36B | 3.88B | 6.98B | 6.53B | 8.73B | 8.83B | 9.15B | 8.74B | 7.87B | 8.27B |
|
Long-Term Deferred Tax
|
| 0.01B | 0.01B | 0.02B | -0.02B | 0.02B | | | | 0.25B | 0.20B | 0.20B | 0.21B | |
|
Other Non-Current Assets
|
| | | 0.01B | 0.01B | 0.01B | 0.01B | 0.11B | 0.11B | 0.04B | 0.02B | 0.04B | 0.05B | 0.08B |
|
Non-Current Assets
|
3.17B | 7.81B | 8.49B | 9.59B | | 10.75B | 19.32B | 19.43B | 24.06B | 23.34B | 23.97B | 23.17B | 22.22B | 24.62B |
|
Assets
|
3.34B | 8.28B | 9.14B | 10.20B | 10.11B | 11.26B | 25.57B | 20.20B | 25.11B | 24.10B | 24.96B | 24.22B | 24.18B | 25.75B |
|
Accounts Payables
|
| | | | | 0.48B | 0.53B | 0.61B | 0.76B | 0.60B | 0.84B | 0.97B | 0.86B | 0.86B |
|
Notes Payables
|
0.15B | 0.01B | 0.17B | | | | | | | | | | | |
|
Dividends payables
|
0.02B | 0.04B | 1.65 | 1.72 | 0.04B | 0.05B | 2.04 | 0.07B | 0.08B | 0.09B | 1.39B | 1.41B | | |
|
Payables
|
0.17B | 0.04B | 0.17B | 1.72 | 0.04B | 0.53B | 0.53B | 0.68B | 0.84B | 0.69B | 2.23B | 2.38B | 0.86B | 0.86B |
|
Other Accumulated Expenses
|
0.00B | -0.01B | 0.00B | 0.00B | -0.00B | -0.00B | 0.02B | 0.09B | | | 0.08B | 0.09B | 0.10B | 0.07B |
|
Short term Debt
|
-0.09B | -0.06B | -0.65B | -0.28B | -0.99B | 0.00B | 0.13B | 0.36B | 0.06B | 0.46B | 0.79B | 0.46B | 0.48B | 1.09B |
|
Current Leases
|
0.52B | | | 0.64B | | 0.79B | 1.15B | | 0.08B | 0.08B | 0.07B | 0.06B | 0.06B | 0.06B |
|
Current Taxes
|
| | 0.04B | 0.05B | | 0.00B | 0.00B | 0.05B | 0.08B | 0.04B | | | 0.01B | |
|
Current Deferred Revenue
|
0.00B | 0.00B | 0.01B | 0.04B | 0.07B | 0.06B | 0.03B | 0.03B | 0.03B | 0.05B | 0.06B | 0.04B | 0.02B | 0.03B |
|
Total Current Liabilities
|
0.87B | 0.41B | 0.82B | 0.64B | | 0.58B | 0.91B | 1.13B | 1.10B | 1.37B | 1.90B | 1.58B | 2.39B | 2.08B |
|
Non-Current Debt
|
| | | | 0.11B | 3.00B | 5.75B | 5.35B | 7.63B | 7.88B | 7.65B | 7.23B | 6.86B | 7.54B |
|
Convertible Debt
|
0.29B | 0.61B | 0.60B | 0.35B | 0.11B | 0.11B | | | | | | | | |
|
Non-Current Deffered Revenue
|
| | | | | 0.06B | 0.09B | 0.10B | 0.15B | 0.18B | 0.17B | 0.11B | 0.09B | 0.18B |
|
Pension
|
0.02B | -0.01B | 0.02B | 0.04B | 0.00B | 0.04B | 0.05B | 0.06B | | | | | | |
|
Preferred Stock Liabilities
|
| | 563.00 | 10.87 | 8.62 | | | | | | | | | |
|
Liabilities from Discontinued Operations
|
| | | | 0.03B | 0.08B | | | | | | | | |
|
Non-Current Deferred Tax Liability
|
0.11B | 0.59B | 0.70B | 0.72B | 0.76B | 0.83B | 1.87B | 2.10B | 2.23B | 2.24B | 2.39B | 1.93B | 1.94B | 2.08B |
|
Operating Leases
|
| | | | | | | | 0.54B | 0.52B | 0.50B | 0.46B | 0.42B | 0.48B |
|
Other Non-Current Liabilities
|
| | | 0.37B | 0.35B | 0.37B | 0.43B | 0.43B | 0.26B | 0.27B | 0.33B | 0.20B | 0.25B | 0.30B |
|
Total Non-Current Liabilities
|
1.86B | 3.60B | 3.15B | 3.82B | 3.94B | 4.46B | 8.32B | 8.16B | 10.94B | 11.21B | 11.66B | 10.49B | 10.07B | 11.13B |
|
Total Liabilities
|
20.55B | 4.01B | 3.97B | 4.46B | 4.29B | 5.04B | 9.23B | 9.29B | 12.03B | 12.58B | 13.56B | 12.07B | 12.46B | 13.21B |
|
Total Debt
|
-0.09B | -0.06B | -0.65B | -0.28B | -0.88B | 3.00B | 5.87B | 5.71B | 7.69B | 8.34B | 8.45B | 7.70B | 7.34B | 8.63B |
|
Common Equity
|
0.96B | 4.28B | 5.17B | 5.74B | 5.82B | 6.22B | 10.89B | 10.91B | 12.73B | 11.47B | 11.35B | 12.10B | 11.72B | 12.53B |
|
Shareholder's Equity
|
0.17B | 0.28B | | 0.39B | 8.41B | 6.22B | 10.89B | 10.91B | 12.73B | 11.47B | 11.35B | 12.10B | 11.72B | 19.52B |
|
Liabilities and Shareholders Equity
|
3.34B | 8.28B | 9.14B | 10.20B | 10.11B | 11.26B | 25.57B | 20.20B | 25.11B | 24.10B | 24.96B | 24.22B | 24.18B | 25.75B |
|
Retained Earnings
|
-0.83B | -1.03B | -1.19B | -1.27B | -1.31B | -1.51B | 2.08B | | | | | | | |
|
Other Preferred Equity
|
| | 0.39B | 0.80B | 0.86B | 1.13B | 2.42B | | | | | | | |
|
Tangible Book Value
|
-0.34B | 0.06B | -0.17B | -0.02B | 0.03B | -0.08B | | 0.36B | | -0.61B | -0.91B | -0.54B | -0.44B | -0.96B |