|
Cash & Equivalents
|
0.00B | 0.09B | 0.09B | 0.01B | 0.03B | 0.03B | 0.09B | 0.04B | 0.07B | 0.05B | 0.20B | 0.12B | 0.09B | 0.01B | 0.01B | 0.03B | 0.03B | 0.30B | 0.25B | 0.26B | 0.14B | 0.02B | 0.29B | 0.05B | 0.11B | 0.09B | 0.02B | 0.17B | 0.01B | 0.01B | 0.05B | 0.01B | 0.18B | 0.01B | 0.04B | 0.08B | 0.01B | 0.06B | 0.14B | 0.14B |
|
Short-term Investments
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.12B | | | | 0.12B |
|
Cash & Current Investments
|
0.00B | 0.09B | 0.09B | 0.01B | 0.03B | 0.03B | 0.09B | 0.04B | 0.07B | 0.05B | 0.20B | 0.12B | 0.09B | 0.01B | 0.01B | 0.03B | 0.03B | 0.30B | 0.25B | 0.26B | 0.14B | 0.02B | 0.29B | 0.05B | 0.11B | 0.09B | 0.02B | 0.17B | 0.01B | 0.01B | 0.05B | 0.01B | 0.18B | 0.01B | 0.04B | 0.21B | 0.01B | 0.06B | 0.14B | 0.26B |
|
Receivables - Net
|
0.13B | 0.12B | 0.14B | 0.15B | 0.16B | 0.14B | 0.15B | 0.17B | 0.15B | 0.16B | 0.19B | 0.19B | 0.23B | 0.15B | 0.16B | 0.25B | 0.23B | 0.20B | 0.25B | 0.27B | 0.27B | 0.27B | 0.27B | 0.33B | 0.30B | 0.29B | 0.34B | 0.40B | 0.36B | 0.31B | 0.36B | 0.41B | 0.41B | 0.39B | 0.46B | 0.46B | 0.47B | 0.40B | 0.46B | 0.46B |
|
Receivables - Other
|
0.08B | 0.07B | 0.06B | 0.11B | 0.07B | 0.07B | 0.07B | 0.11B | 0.08B | 0.09B | 0.07B | 0.10B | 0.07B | 0.07B | 0.07B | 0.09B | 0.08B | 0.07B | 0.08B | 0.10B | 0.09B | 0.10B | 0.08B | 0.12B | 0.09B | 0.09B | 0.10B | 0.13B | 0.12B | 0.12B | 0.11B | 0.14B | 0.13B | 0.14B | 0.14B | 0.18B | 0.14B | 0.14B | 0.15B | 0.18B |
|
Receivables
|
0.21B | 0.19B | 0.20B | 0.26B | 0.23B | 0.21B | 0.22B | 0.27B | 0.23B | 0.25B | 0.26B | 0.29B | 0.30B | 0.22B | 0.23B | 0.34B | 0.31B | 0.28B | 0.33B | 0.37B | 0.35B | 0.37B | 0.35B | 0.45B | 0.39B | 0.38B | 0.44B | 0.53B | 0.48B | 0.43B | 0.47B | 0.55B | 0.54B | 0.52B | 0.59B | 0.63B | 0.61B | 0.54B | 0.61B | 0.64B |
|
Raw Materials
|
| | | 0.05B | | | | 0.05B | | | | 0.05B | | | | 0.06B | | | | 0.05B | | | | 0.05B | | | | 0.06B | | | | 0.08B | | | | 0.09B | | | | 0.10B |
|
Inventory
|
0.08B | 0.09B | 0.08B | 0.03B | 0.08B | 0.08B | 0.07B | 0.03B | 0.08B | 0.09B | 0.08B | 0.03B | 0.08B | 0.10B | 0.09B | 0.04B | 0.10B | 0.11B | 0.09B | 0.02B | 0.07B | 0.07B | 0.07B | 0.03B | 0.07B | 0.10B | 0.09B | 0.03B | 0.10B | 0.11B | 0.11B | 0.03B | 0.11B | 0.12B | 0.12B | 0.02B | 0.11B | 0.12B | 0.12B | 0.03B |
|
Prepaid Assets
|
0.11B | 0.06B | 0.04B | 0.08B | 0.09B | 0.04B | 0.04B | 0.07B | 0.08B | 0.06B | 0.05B | 0.09B | 0.11B | 0.07B | 0.05B | 0.10B | 0.12B | 0.11B | 0.12B | 0.10B | 0.13B | 0.22B | 0.24B | 0.20B | 0.37B | 0.31B | 0.28B | 0.50B | 0.23B | 0.16B | 0.15B | 0.18B | 0.20B | 0.17B | 0.16B | 0.24B | 0.21B | 0.13B | 0.14B | 0.24B |
|
Current Assets
|
0.54B | 0.51B | 0.48B | 0.46B | 0.48B | 0.41B | 0.47B | 0.53B | 0.53B | 0.49B | 0.63B | 0.64B | 0.60B | 0.44B | 0.42B | 0.50B | 0.51B | 0.74B | 0.72B | 0.72B | 0.62B | 0.60B | 0.90B | 0.69B | 0.88B | 0.80B | 0.75B | 1.21B | 0.77B | 0.68B | 0.72B | 0.94B | 1.08B | 0.85B | 0.95B | 1.02B | 0.97B | 0.89B | 1.06B | 1.07B |
|
Construction in Progress
|
0.65B | 0.75B | 0.51B | 0.21B | 0.51B | 0.51B | 0.39B | 0.39B | 0.43B | 0.29B | 0.34B | 0.35B | 0.20B | 0.22B | 0.26B | 0.33B | 0.36B | 0.38B | 0.47B | 0.43B | 0.47B | 0.51B | 0.50B | 0.31B | 0.35B | 0.38B | 0.38B | 0.47B | 0.41B | 0.57B | 0.71B | 0.97B | 0.63B | 0.69B | 0.80B | 0.57B | 0.69B | 0.72B | 0.42B | 0.42B |
|
Property, Plant & Equipment (Net)
|
6.16B | 6.28B | 6.34B | 6.43B | 6.47B | 6.57B | 6.64B | 6.74B | 6.78B | 6.84B | 6.78B | 6.89B | 6.75B | 6.95B | 7.01B | 7.16B | 7.22B | 7.30B | 7.37B | 7.54B | 7.62B | 7.69B | 7.77B | 8.01B | 8.06B | 8.16B | 8.29B | 8.46B | 8.61B | 8.84B | 9.08B | 9.55B | 9.66B | 9.87B | 10.07B | 10.35B | 10.53B | 10.64B | 10.80B | 10.99B |
|
Long-Term Investments
|
0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.03B | 0.04B | 0.04B | 0.04B | 0.04B | 0.05B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.03B | 0.04B | 0.04B | 0.04B | 0.04B | 0.03B | 0.03B | 0.04B | 0.04B | 0.04B |
|
Other Non-Current Assets
|
0.53B | 0.53B | 0.52B | 0.50B | 0.53B | 0.54B | 0.53B | 0.44B | 0.45B | 0.44B | 0.43B | 0.40B | 0.38B | 0.38B | 0.48B | 0.48B | 0.51B | 0.53B | 0.53B | 0.57B | 0.59B | 0.54B | 0.57B | 0.53B | 0.49B | 0.50B | 0.51B | 0.47B | 0.48B | 0.59B | 0.55B | 0.49B | 0.61B | 0.62B | 0.62B | 0.63B | 0.63B | 0.58B | 0.60B | 0.62B |
|
Non-Current Assets
|
6.81B | 6.93B | 6.98B | 7.06B | 7.13B | 7.24B | 7.29B | 7.31B | 7.36B | 7.42B | 7.34B | 7.47B | 7.35B | 7.56B | 7.74B | 7.89B | 7.96B | 8.07B | 8.15B | 8.35B | 8.45B | 8.49B | 8.64B | 8.81B | 8.85B | 8.98B | 9.10B | 9.25B | 9.38B | 9.69B | 9.88B | 10.27B | 10.51B | 10.73B | 10.93B | 11.52B | 11.72B | 11.79B | 11.96B | 12.16B |
|
Assets
|
7.34B | 7.45B | 7.46B | 7.53B | 7.61B | 7.65B | 7.76B | 7.84B | 7.89B | 7.91B | 7.97B | 8.11B | 7.95B | 8.00B | 8.15B | 8.39B | 8.47B | 8.80B | 8.87B | 9.07B | 9.07B | 9.10B | 9.54B | 9.49B | 9.72B | 9.78B | 9.85B | 10.46B | 10.15B | 10.37B | 10.60B | 11.21B | 11.59B | 11.58B | 11.88B | 12.54B | 12.70B | 12.68B | 13.01B | 13.23B |
|
Accounts Payables
|
0.10B | 0.11B | 0.11B | 0.13B | 0.09B | 0.09B | 0.10B | 0.13B | 0.10B | 0.10B | 0.11B | 0.17B | 0.14B | 0.12B | 0.13B | 0.17B | 0.13B | 0.13B | 0.14B | 0.15B | 0.20B | 0.20B | 0.20B | 0.24B | 0.17B | 0.19B | 0.29B | 0.46B | 0.24B | 0.23B | 0.19B | 0.35B | 0.29B | 0.26B | 0.35B | 0.36B | 0.28B | 0.27B | 0.28B | 0.33B |
|
Notes Payables
|
| | | | | | | | | | | | | 0.02B | | | 0.02B | 0.15B | 0.23B | 0.15B | 0.20B | 0.20B | | | | | 0.04B | | 0.07B | 0.14B | | 0.15B | | | | | | | | |
|
Dividends payables
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.06B | | | | 0.06B |
|
Payables
|
0.10B | 0.11B | 0.11B | 0.13B | 0.09B | 0.09B | 0.10B | 0.13B | 0.10B | 0.10B | 0.11B | 0.17B | 0.14B | 0.14B | 0.13B | 0.17B | 0.15B | 0.28B | 0.36B | 0.30B | 0.40B | 0.40B | 0.20B | 0.24B | 0.17B | 0.19B | 0.33B | 0.46B | 0.31B | 0.37B | 0.19B | 0.49B | 0.29B | 0.26B | 0.35B | 0.42B | 0.28B | 0.27B | 0.28B | 0.39B |
|
Accumulated Expenses
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.08B | | | | 0.09B |
|
Other Accumulated Expenses
|
0.27B | 0.25B | 0.27B | 0.25B | 0.25B | 0.23B | 0.25B | 0.24B | 0.23B | 0.23B | 0.25B | 0.27B | 0.26B | 0.25B | 0.29B | 0.32B | 0.30B | 0.29B | 0.37B | 0.32B | 0.32B | 0.37B | 0.61B | 0.46B | 0.68B | 0.65B | 0.57B | 0.64B | 0.32B | 0.28B | 0.36B | 0.35B | 0.36B | 0.34B | 0.40B | 0.41B | 0.44B | 0.44B | 0.48B | 0.48B |
|
Short term Debt
|
0.14B | 0.08B | 0.07B | 0.15B | 0.15B | 0.15B | 0.10B | 0.06B | 0.07B | 0.30B | 0.30B | | 0.30B | 0.04B | 0.05B | 0.02B | 0.14B | 0.15B | 0.23B | 0.16B | 0.20B | 0.20B | 0.04B | 0.05B | 0.06B | 0.06B | 0.07B | 0.26B | 0.10B | 0.14B | 0.07B | 0.16B | 0.14B | 0.14B | 0.11B | 0.17B | 0.11B | 0.11B | 0.13B | 0.16B |
|
Current Leases
|
| | | | | | | | | | | | | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B |
|
Current Taxes
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.04B | | | | 0.04B |
|
Current Deferred Revenue
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.05B | | | | 0.07B |
|
Total Current Liabilities
|
0.51B | 0.44B | 0.45B | 0.58B | 0.55B | 0.51B | 0.49B | 0.43B | 0.39B | 0.68B | 0.70B | 0.79B | 0.73B | 0.44B | 0.51B | 0.52B | 0.63B | 0.77B | 0.92B | 0.81B | 0.77B | 0.86B | 0.87B | 0.77B | 0.93B | 0.92B | 0.99B | 1.50B | 0.75B | 0.76B | 0.64B | 1.11B | 0.89B | 0.85B | 0.97B | 1.12B | 0.92B | 0.91B | 0.98B | 0.99B |
|
Capital Leases
|
| | | | | | | | | | | | | 0.14B | 0.14B | 0.14B | 0.13B | 0.13B | 0.13B | 0.13B | 0.13B | 0.13B | 0.12B | 0.27B | 0.30B | 0.30B | 0.30B | 0.29B | 0.29B | 0.29B | 0.29B | 0.29B | 0.28B | 0.28B | 0.28B | 0.28B | 0.27B | 0.27B | 0.27B | 0.26B |
|
Non-Current Debt
|
2.20B | 2.32B | 2.33B | 2.20B | 2.20B | 2.20B | 2.28B | 2.43B | 2.43B | 2.13B | 2.13B | 2.18B | 2.18B | 2.38B | 2.33B | 2.60B | 2.48B | 2.68B | 2.66B | 2.89B | 2.89B | 2.89B | 3.29B | 3.29B | 3.29B | 3.29B | 3.29B | 3.39B | 3.48B | 3.49B | 3.79B | 3.90B | 4.35B | 4.35B | 4.35B | 4.35B | 4.66B | 4.66B | 4.66B | 4.66B |
|
Pension
|
0.26B | 0.26B | 0.27B | 0.28B | 0.28B | 0.29B | 0.29B | 0.28B | 0.28B | 0.28B | 0.28B | 0.31B | 0.31B | 0.31B | 0.31B | 0.25B | 0.10B | 0.10B | 0.10B | 0.30B | 0.10B | 0.10B | 0.10B | 0.21B | 0.09B | 0.09B | 0.09B | 0.17B | 0.08B | 0.08B | 0.08B | 0.17B | 0.08B | 0.08B | 0.08B | 0.14B | 0.07B | 0.07B | 0.07B | 0.11B |
|
Non-Current Deferred Tax Liability
|
0.65B | 0.65B | 0.64B | 0.67B | 0.68B | 0.69B | 0.70B | 0.38B | 0.38B | 0.38B | 0.37B | 0.37B | 0.38B | 0.38B | 0.38B | 0.61B | 0.39B | 0.39B | 0.38B | 0.64B | 0.39B | 0.40B | 0.42B | 0.66B | 0.42B | 0.43B | 0.43B | 0.71B | 0.45B | 0.45B | 0.45B | 0.74B | 0.53B | 0.54B | 0.55B | 0.56B | 0.59B | 0.61B | 0.57B | 0.60B |
|
Other Non-Current Liabilities
|
0.16B | 0.17B | 0.16B | 0.16B | 0.16B | 0.17B | 0.18B | 0.17B | 0.20B | 0.20B | 0.20B | 0.20B | 0.20B | 0.20B | 0.27B | 0.28B | 0.26B | 0.27B | 0.25B | 0.29B | 0.27B | 0.26B | 0.24B | 0.27B | 0.24B | 0.24B | 0.23B | 0.29B | 0.25B | 0.26B | 0.26B | 0.29B | 0.27B | 0.27B | 0.27B | 0.36B | 0.36B | 0.35B | 0.36B | 0.36B |
|
Total Non-Current Liabilities
|
4.89B | 4.97B | 4.98B | 5.02B | 5.06B | 5.10B | 5.18B | 5.25B | 5.25B | 5.25B | 5.29B | 5.41B | 5.20B | 5.26B | 5.32B | 5.52B | 5.57B | 5.89B | 6.02B | 6.17B | 6.12B | 6.17B | 6.63B | 6.52B | 6.77B | 6.80B | 6.86B | 7.39B | 6.79B | 6.91B | 7.05B | 7.60B | 7.86B | 7.82B | 7.98B | 8.39B | 8.49B | 8.48B | 8.71B | 8.73B |
|
Total Liabilities
|
5.05B | 5.14B | 5.14B | 5.18B | 5.22B | 5.26B | 5.36B | 5.42B | 5.44B | 5.44B | 5.49B | 5.60B | 5.40B | 5.46B | 5.59B | 5.80B | 5.83B | 6.16B | 6.27B | 6.46B | 6.39B | 6.44B | 6.87B | 6.79B | 7.01B | 7.04B | 7.09B | 7.68B | 7.04B | 7.17B | 7.31B | 7.89B | 8.13B | 8.10B | 8.25B | 8.75B | 8.85B | 8.83B | 9.06B | 9.10B |
|
Total Debt
|
2.34B | 2.40B | 2.39B | 2.35B | 2.35B | 2.35B | 2.38B | 2.48B | 2.49B | 2.43B | 2.43B | 2.18B | 2.48B | 2.42B | 2.38B | 2.62B | 2.62B | 2.83B | 2.88B | 3.05B | 3.09B | 3.09B | 3.32B | 3.33B | 3.35B | 3.34B | 3.35B | 3.65B | 3.58B | 3.63B | 3.86B | 4.07B | 4.49B | 4.50B | 4.47B | 4.52B | 4.77B | 4.78B | 4.79B | 4.82B |
|
Common Equity
|
2.29B | 2.30B | 2.31B | 2.34B | 2.39B | 2.39B | 2.40B | 2.42B | 2.45B | 2.46B | 2.49B | 2.51B | 2.55B | 2.54B | 2.56B | 2.59B | 2.64B | 2.65B | 2.60B | 2.61B | 2.67B | 2.66B | 2.67B | 2.71B | 2.71B | 2.74B | 2.76B | 2.78B | 3.11B | 3.20B | 3.29B | 3.32B | 3.46B | 3.48B | 3.63B | 3.79B | 3.84B | 3.85B | 3.95B | 4.13B |
|
Shareholder's Equity
|
2.29B | 2.30B | 2.31B | 2.34B | 2.39B | 2.39B | 2.40B | 2.42B | 2.45B | 2.46B | 2.49B | 2.51B | 2.55B | 2.54B | 2.56B | 2.59B | 2.64B | 2.65B | 2.60B | 2.61B | 2.67B | 2.66B | 2.67B | 2.71B | 2.71B | 2.74B | 2.76B | 2.78B | 3.11B | 3.20B | 3.29B | 3.32B | 3.46B | 3.48B | 3.63B | 3.79B | 3.84B | 3.85B | 3.95B | 4.13B |
|
Liabilities and Shareholders Equity
|
7.34B | 7.45B | 7.46B | 7.53B | 7.61B | 7.65B | 7.76B | 7.84B | 7.89B | 7.91B | 7.97B | 8.11B | 7.95B | 8.00B | 8.15B | 8.39B | 8.47B | 8.80B | 8.87B | 9.07B | 9.07B | 9.10B | 9.54B | 9.49B | 9.72B | 9.78B | 9.85B | 10.46B | 10.15B | 10.37B | 10.60B | 11.21B | 11.59B | 11.58B | 11.88B | 12.54B | 12.70B | 12.68B | 13.01B | 13.23B |
|
Retained Earnings
|
1.10B | 1.11B | 1.12B | 1.15B | 1.20B | 1.20B | 1.21B | 1.22B | 1.25B | 1.26B | 1.28B | 1.30B | 1.34B | 1.33B | 1.35B | 1.38B | 1.43B | 1.43B | 1.38B | 1.39B | 1.45B | 1.44B | 1.45B | 1.48B | 1.48B | 1.51B | 1.52B | 1.53B | 1.57B | 1.56B | 1.55B | 1.57B | 1.64B | 1.66B | 1.70B | 1.68B | 1.73B | 1.73B | 1.77B | 1.75B |
|
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 |