|
Accumulated Depreciation
|
| | | | | | | | | | | | | | | | | | | 0.01B | | | | 0.01B | | | | 0.00B | | | | 0.01B | | | |
|
Receivables - Doubtful
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00B | | | | 0.00B | | | |
|
Receivables - Notes
|
| | | | | -0.00B | | | | -0.00B | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Loans - Loss Allowance
|
| 0.02B | | | 0.08B | | | | 0.08B | | | | | | | | | | | 0.04B | | | | | | | | | | | | | | | |
|
Cash & Equivalents
|
0.00B | 0.12B | 1.23B | 1.48B | 1.03B | 5.74B | 2.90B | 2.75B | 0.36B | 1.93B | 2.59B | 0.41B | 0.21B | 0.15B | 0.22B | 0.23B | 2.19B | 0.49B | 0.26B | 0.32B | 0.35B | 3.10B | 3.00B | 0.49B | 5.00B | 5.01B | 7.23B | 1.00B | 7.04B | 4.85B | 4.85B | 0.59B | 4.82B | 4.03B | 7.01B |
|
Receivables - Net
|
| | | | | | | | 0.01B | | | 0.03B | | | | 0.02B | | | | 0.03B | | | | | | | 0.03B | 0.00B | 0.04B | 0.04B | 0.04B | 0.00B | 0.02B | 0.01B | 0.01B |
|
Receivables - Other
|
| 0.09B | | | 0.08B | -0.15B | 0.43B | 0.56B | 0.13B | -0.44B | 0.00B | | | | | 0.02B | | | | 0.00B | | | | | | | | 0.10B | | | | 0.06B | | | |
|
Receivables
|
| | | | | | | | 0.14B | | | 0.03B | | | | 0.03B | | | | 0.04B | | | | | | | 0.03B | 0.10B | 0.04B | 0.04B | 0.04B | 0.07B | 0.02B | 0.01B | 0.01B |
|
Work In Process
|
| | | | | | | | 0.90B | 1.34B | 1.81B | 2.74B | 0.22B | 0.10B | 0.04B | 0.09B | 0.05B | 0.00B | 0.00B | 0.03B | 0.00B | 0.01B | 0.01B | | | | | | | | | | | | |
|
Prepaid Assets
|
| 0.04B | | 0.45B | 0.07B | 0.79B | 1.24B | 1.06B | 0.26B | 1.76B | 1.97B | 0.23B | 0.16B | 0.19B | 0.19B | 0.12B | 1.01B | 0.11B | 0.19B | 0.25B | 0.31B | 2.65B | 2.80B | 0.30B | 1.42B | 2.08B | 0.68B | 0.09B | 0.73B | 0.62B | 2.10B | 0.27B | 1.10B | 0.93B | 0.29B |
|
Current Assets
|
| 1.02B | | 15.23B | 2.90B | 17.08B | 16.93B | 15.39B | 2.10B | 16.70B | 16.44B | 2.42B | 1.95B | 1.71B | 1.74B | 1.76B | 12.20B | 1.92B | 1.88B | 1.91B | 1.86B | 11.67B | 11.05B | 1.55B | 11.29B | 10.93B | 10.47B | 1.41B | 9.80B | 9.60B | 10.24B | 1.41B | 10.37B | 10.39B | 11.64B |
|
Construction in Progress
|
| | | | | | | | | | | | | | | | | | | 0.02B | | | | | | | | | | | | | | | |
|
Land & Improvements
|
| | | | | | 0.11B | 0.11B | 0.11B | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Property, Plant & Equipment (Net)
|
| 0.00B | | 0.00B | 0.00B | 0.01B | 0.01B | 0.03B | 0.00B | 0.04B | 0.06B | 0.01B | 0.02B | 0.02B | 0.03B | 0.05B | 0.36B | 0.07B | 0.09B | 0.10B | 0.10B | 0.70B | 0.75B | 0.11B | 0.83B | 1.07B | 1.15B | 0.18B | 1.34B | 1.41B | 1.45B | 0.22B | 1.58B | 1.75B | 1.73B |
|
Long-Term Investments
|
| 0.01B | | 0.06B | 0.01B | 0.04B | 0.04B | 0.04B | 0.00B | 0.03B | 0.18B | 0.01B | 0.00B | 0.07B | 0.06B | 0.06B | 0.38B | 0.06B | 0.03B | 0.04B | 0.02B | 0.12B | 0.12B | 0.03B | 0.13B | 0.14B | 0.14B | 0.03B | 0.15B | 0.15B | 0.15B | 0.02B | 0.15B | 0.14B | 0.14B |
|
Intangibles
|
| 0.00B | | 0.00B | 0.00B | 0.01B | 0.01B | 0.01B | 0.00B | 0.01B | 0.01B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.01B | 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 |
|
Goodwill & Intangibles
|
| 0.00B | | 0.00B | 0.00B | | 0.01B | 0.01B | 0.00B | | 0.01B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.01B | 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 |
|
Long-Term Deferred Tax
|
| 0.00B | | 0.06B | 0.02B | 0.17B | 0.18B | 0.17B | 0.04B | 0.31B | 0.45B | 0.04B | 0.07B | 0.06B | 0.06B | 0.02B | 0.12B | 0.01B | 0.01B | 0.01B | 0.01B | 0.04B | 0.09B | | | | | | | | | | | | |
|
Other Non-Current Assets
|
| | | 2.04B | 0.34B | 0.54B | 1.46B | 1.18B | 0.05B | -0.14B | 0.86B | 0.18B | 0.08B | 0.07B | 0.02B | 0.02B | 0.23B | 0.05B | 0.04B | 0.03B | 0.04B | 0.26B | 0.22B | 0.01B | 0.06B | 0.06B | 0.07B | 0.22B | 0.05B | 0.05B | 0.78B | 0.28B | 0.78B | 0.78B | 1.52B |
|
Non-Current Assets
|
| 0.03B | | 0.14B | 0.03B | 0.71B | 1.05B | 1.04B | 0.26B | 1.54B | 2.22B | 0.19B | 0.17B | 0.22B | 0.21B | 0.26B | 1.86B | 0.33B | 0.36B | 0.29B | 0.28B | 2.09B | 1.81B | 0.24B | 1.74B | 1.97B | 2.19B | 0.32B | 2.49B | 2.41B | 2.31B | 0.32B | 2.28B | 2.35B | 2.32B |
|
Assets
|
| 1.04B | | 15.37B | 2.93B | 17.79B | 17.99B | 16.44B | 2.35B | 18.25B | 18.66B | 2.61B | 2.13B | 1.93B | 1.95B | 2.02B | 14.06B | 2.25B | 2.24B | 2.20B | 2.15B | 13.76B | 12.87B | 1.79B | 13.03B | 12.90B | 12.65B | 1.73B | 12.29B | 12.00B | 12.55B | 1.74B | 12.65B | 12.75B | 13.95B |
|
Accounts Payables
|
| 0.03B | | 0.48B | 0.05B | 0.42B | 0.39B | 0.48B | 0.07B | 0.52B | 0.66B | 0.10B | 0.09B | 0.09B | 0.08B | 0.05B | 0.35B | 0.06B | 0.06B | 0.06B | 0.06B | 0.53B | 0.51B | 0.04B | 0.21B | 0.20B | 0.21B | 0.04B | 0.33B | 0.20B | 0.19B | 0.04B | 0.38B | 0.37B | 0.36B |
|
Notes Payables
|
| 0.61B | | 8.86B | 1.21B | 6.25B | 6.03B | 4.81B | 0.56B | 0.03B | 3.24B | 0.15B | 0.05B | 0.05B | | | | | | | | 0.12B | 0.12B | 0.00B | 0.15B | | | | | | 0.72B | 0.10B | 0.72B | 0.72B | 1.58B |
|
Payables
|
| 0.64B | | 9.33B | 1.25B | | 6.42B | 5.29B | 0.63B | 0.03B | 3.90B | 0.25B | 0.15B | 0.14B | 0.08B | 0.05B | 0.35B | 0.06B | 0.06B | 0.06B | 0.06B | 0.65B | 0.63B | 0.05B | 0.36B | 0.20B | 0.21B | 0.04B | 0.33B | 0.20B | 0.91B | 0.14B | 1.10B | 1.09B | 1.94B |
|
Accumulated Expenses
|
| 0.00B | | | 0.01B | -0.05B | | | 0.01B | -0.00B | | | | | | | | | | 0.00B | | | | 0.00B | | | | 0.00B | | | | 0.00B | | | |
|
Other Accumulated Expenses
|
| 0.00B | | | 0.01B | -0.00B | | | 0.01B | 0.10B | | 0.02B | | | | 0.01B | | | | 0.02B | | | | 0.01B | | | | 0.01B | | | | 0.01B | | | |
|
Short term Debt
|
| 0.61B | | | 1.21B | | | | 0.56B | 0.03B | | 0.15B | | | | 0.00B | | | | | | | | 0.02B | | | | 0.04B | | | | 0.10B | | | |
|
Current Leases
|
| 0.01B | | 0.02B | 0.05B | 0.10B | 0.09B | 0.17B | 0.30B | 0.02B | 0.01B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.04B | 0.01B | 0.01B | 0.01B | 0.01B | 0.07B | 0.02B | 0.00B | 0.01B | 0.01B | 0.03B | 0.00B | 0.02B | 0.02B | 0.02B | 0.00B | 0.01B | 0.01B | 0.01B |
|
Current Taxes
|
| 0.02B | | 0.26B | 0.04B | 0.27B | 0.23B | 0.19B | 0.05B | 0.45B | 0.34B | 0.08B | 0.03B | 0.02B | 0.04B | 0.01B | 0.10B | 0.01B | 0.01B | 0.01B | 0.02B | 0.05B | 0.10B | 0.01B | 0.16B | 0.16B | 0.13B | 0.02B | 0.10B | 0.03B | 0.03B | 0.00B | 0.03B | 0.04B | 0.05B |
|
Total Current Liabilities
|
| 0.66B | | 10.93B | 1.41B | 7.69B | 7.85B | 5.65B | 0.73B | 5.75B | 5.42B | 0.55B | 0.44B | 0.27B | 0.15B | 0.07B | 0.51B | 0.08B | 0.08B | 0.08B | 0.09B | 0.97B | 1.17B | 0.08B | 0.63B | 0.56B | 0.65B | 0.10B | 0.79B | 0.50B | 1.05B | 0.16B | 1.27B | 1.14B | 2.00B |
|
Non-Current Debt
|
| 0.01B | | 0.26B | 0.08B | 0.26B | | 0.20B | 0.06B | 0.60B | 0.60B | | 0.00B | 0.01B | 0.01B | 0.10B | 0.15B | 0.02B | 0.02B | 0.15B | 0.02B | 0.03B | 0.03B | 0.12B | | | | | | | | | | | |
|
Convertible Debt
|
| | | | | | | | | | | 0.33B | 0.20B | 0.14B | 0.13B | 0.12B | 0.83B | 0.13B | 0.11B | 0.11B | 0.05B | | | | | | | | | | | | | | |
|
Preferred Stock Liabilities
|
| 0.87B | | 5.94B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Minority Interest
|
| | | | | | | | | | | | | | | 0.00B | 0.01B | 0.00B | 0.00B | 0.00B | 0.00B | | | | | | | | | | | | | | |
|
Operating Leases
|
| | | | | | | | 0.00B | 0.02B | 0.02B | 0.01B | 0.00B | 0.00B | 0.00B | 0.02B | 0.15B | 0.06B | 0.08B | 0.03B | 0.03B | 0.39B | 0.04B | 0.00B | 0.00B | 0.00B | 0.05B | 0.01B | 0.05B | 0.05B | 0.05B | 0.01B | 0.02B | 0.01B | 0.00B |
|
Non-Current Deferred Tax Liability
|
| | | | | | | | | 0.10B | 0.38B | 0.07B | 0.00B | 0.00B | 0.00B | 0.01B | 0.02B | 0.00B | 0.00B | 0.01B | 0.01B | 0.09B | 0.00B | 0.00B | 0.00B | 0.00B | | | | | | | | 0.03B | |
|
Other Non-Current Liabilities
|
| 0.00B | | | 0.01B | | | | 0.04B | | | | | | | | | | 0.00B | 0.00B | 0.00B | | | | | | | | | | | | | | |
|
Total Non-Current Liabilities
|
| 0.01B | | 0.26B | 0.08B | 0.26B | | 0.20B | 0.06B | 0.72B | 0.99B | 0.36B | 0.21B | 0.15B | 0.14B | 0.15B | 1.14B | 0.21B | 0.21B | 0.17B | 0.11B | 0.50B | 0.07B | 0.02B | 0.00B | 0.00B | 0.05B | 0.01B | 0.05B | 0.05B | 0.05B | 0.01B | 0.02B | 0.03B | 0.00B |
|
Total Liabilities
|
| 0.67B | | 11.18B | 1.49B | 7.95B | 7.85B | 5.85B | 0.79B | 6.47B | 6.41B | 0.91B | 0.65B | 0.42B | 0.29B | 0.22B | 1.66B | 0.29B | 0.29B | 0.25B | 0.19B | 1.48B | 1.24B | 0.10B | 0.64B | 0.56B | 0.71B | 0.11B | 0.84B | 0.55B | 1.10B | 0.16B | 1.29B | 1.17B | 2.00B |
|
Total Debt
|
| 0.62B | | 0.26B | 1.28B | | | 0.20B | 0.62B | 0.03B | 0.60B | 0.15B | 0.00B | 0.01B | 0.01B | 0.10B | 0.15B | 0.02B | 0.02B | 0.15B | 0.02B | 0.03B | 0.03B | 0.14B | | | | 0.04B | | | | 0.10B | | | |
|
Common Equity
|
| -0.50B | | -1.76B | 1.44B | 9.84B | 10.14B | 10.59B | 1.56B | 11.78B | 12.25B | 1.69B | 1.48B | 1.51B | 1.66B | 1.80B | 12.40B | 1.96B | 1.95B | 1.96B | 1.95B | 12.28B | 11.63B | 1.69B | 12.40B | | | 1.62B | | | | 1.57B | 11.36B | 11.58B | 11.95B |
|
Shareholder's Equity
|
| -0.50B | | | 1.44B | | | | 1.56B | | | 1.69B | | | | 1.80B | | | | 1.96B | | | | 1.69B | 12.40B | 12.35B | 11.95B | 1.62B | 11.45B | 11.45B | 11.45B | 1.57B | | | |
|
Liabilities and Shareholders Equity
|
| 1.04B | | 15.37B | 2.93B | | 17.99B | 16.44B | 2.35B | | 18.66B | 2.61B | 2.13B | 1.93B | 1.95B | 2.02B | 14.06B | 2.25B | 2.24B | 2.20B | 2.15B | 13.76B | 12.87B | 1.79B | 13.03B | 12.90B | 12.65B | 1.73B | 12.29B | 12.00B | 12.55B | 1.74B | 12.65B | 12.75B | 13.95B |
|
Treasury Shares
|
| 0.00B | | | 0.00B | | | | 0.00B | | | 0.01B | | | | 0.00B | | | | 0.01B | | | | 0.00B | | | | 0.00B | | | | 0.02B | | | |
|
Retained Earnings
|
| -0.51B | | -1.89B | 0.37B | 2.89B | 3.62B | 4.30B | 0.02B | 6.02B | 7.16B | 1.18B | 0.97B | 1.00B | 1.13B | 1.25B | 8.79B | 1.40B | 1.39B | 1.39B | 1.38B | 8.70B | 8.05B | 1.20B | 8.95B | 8.88B | 8.70B | 1.19B | 8.50B | 8.60B | 8.74B | 1.21B | 8.82B | 9.13B | 9.54B |