|
Cash & Equivalents
|
0.32B | 0.77B | 0.83B | 0.65B | 0.65B | 0.42B | 0.70B | 0.76B | 1.11B | 1.35B | 1.41B | 1.35B | 4.82B | 4.92B | 4.55B | 4.90B | 4.73B |
|
Short-term Investments
|
| 0.00B | 0.00B | 0.00B | 0.02B | 0.02B | 0.00B | 0.00B | | 0.00B | | | | | | | |
|
Cash & Current Investments
|
0.32B | 0.77B | 0.84B | 0.65B | 0.67B | 0.44B | 0.70B | 0.76B | 1.11B | 1.35B | 1.41B | 1.35B | 4.82B | 4.92B | 4.55B | 4.90B | 4.73B |
|
Receivables - Net
|
| 0.04B | 0.05B | 0.05B | 0.06B | 0.06B | 0.07B | 0.07B | 0.08B | 0.09B | 0.10B | 0.10B | 0.12B | 0.12B | 0.15B | 0.13B | 0.14B |
|
Receivables - Other
|
| | | | | | | | | | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B |
|
Receivables
|
| 0.04B | 0.05B | 0.05B | 0.06B | 0.06B | 0.07B | 0.07B | 0.08B | 0.09B | 0.11B | 0.11B | 0.13B | 0.13B | 0.16B | 0.14B | 0.16B |
|
Inventory
|
| 0.87B | 1.09B | 1.13B | 1.21B | 1.26B | 1.37B | 1.42B | 1.51B | 1.64B | 1.75B | 1.83B | 1.51B | 2.26B | 2.02B | 2.19B | 2.44B |
|
Current Deferred Tax Assets
|
| | 0.01B | 0.01B | 0.02B | 0.01B | 0.01B | | | | | | | | | | |
|
Prepaid Assets
|
| 0.06B | 0.06B | 0.09B | 0.09B | 0.10B | 0.11B | 0.12B | 0.11B | 0.13B | 0.14B | 0.15B | 0.25B | 0.17B | 0.18B | 0.20B | 0.22B |
|
Current Assets
|
| 1.75B | 2.04B | 1.92B | 2.03B | 1.87B | 2.25B | 2.37B | 2.81B | 3.15B | 3.40B | 3.43B | 6.69B | 7.47B | 6.90B | 7.40B | 7.54B |
|
Construction in Progress
|
| 0.02B | 0.07B | 0.13B | 0.26B | 0.51B | 0.29B | 0.09B | 0.07B | 0.10B | 0.17B | 0.19B | 0.38B | 0.57B | 0.32B | 0.63B | 0.81B |
|
Land & Improvements
|
| 0.24B | 0.24B | 0.34B | 0.37B | 0.48B | 0.95B | 1.08B | 1.10B | 1.11B | 1.13B | 1.18B | 1.19B | 1.24B | 1.50B | 1.49B | 1.49B |
|
Property, Plant & Equipment (Net)
|
| 0.94B | 0.98B | 1.24B | 1.49B | 1.88B | 2.27B | 2.34B | 2.33B | 2.38B | 2.48B | 2.65B | 2.71B | 2.90B | 3.18B | 3.53B | 3.79B |
|
Long-Term Investments
|
| 0.05B | 0.06B | 0.01B | 0.08B | 0.09B | 0.00B | 0.00B | 0.00B | 0.12B | 0.12B | | | | | | |
|
Goodwill
|
| 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | | | | | | | | | | |
|
Goodwill & Intangibles
|
| 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | | | | | | | | | | |
|
Long-Term Deferred Tax
|
| | -0.09B | -0.11B | -0.08B | -0.06B | -0.09B | | | 0.16B | 0.16B | | | | | | |
|
Other Non-Current Assets
|
| 0.06B | 0.08B | 0.13B | 0.14B | 0.15B | 0.16B | 0.15B | 0.17B | 0.19B | 0.19B | 0.21B | 0.23B | 0.24B | 0.23B | 0.24B | 0.28B |
|
Non-Current Assets
|
| 1.02B | 1.07B | 1.38B | 1.64B | 2.03B | 2.44B | 2.50B | 2.50B | 2.57B | 2.67B | 5.92B | 6.03B | 6.17B | 6.51B | 6.90B | 7.37B |
|
Assets
|
| 2.77B | 3.12B | 3.30B | 3.67B | 3.90B | 4.69B | 4.87B | 5.31B | 5.72B | 6.07B | 9.35B | 12.72B | 13.64B | 13.42B | 14.30B | 14.91B |
|
Accounts Payables
|
| 0.66B | 0.77B | 0.76B | 0.81B | 0.78B | 1.00B | 0.95B | 1.02B | 1.06B | 1.18B | 1.30B | 2.26B | 2.37B | 2.01B | 1.96B | 2.13B |
|
Payables
|
| 0.66B | 0.77B | 0.76B | 0.81B | 0.78B | 1.00B | 0.95B | 1.02B | 1.06B | 1.18B | 1.30B | 2.26B | 2.37B | 2.01B | 1.96B | 2.13B |
|
Accumulated Expenses
|
| 0.26B | 0.29B | 0.30B | 0.32B | 0.36B | 0.39B | 0.38B | 0.40B | 0.43B | 0.43B | 0.46B | 0.59B | 0.61B | 0.64B | 0.67B | 0.63B |
|
Short term Debt
|
| | | | | | | | | 0.08B | | | 0.06B | | | 0.25B | 0.70B |
|
Current Leases
|
| | | | | | | | | | | 0.56B | 0.60B | 0.63B | 0.66B | 0.68B | 0.70B |
|
Current Taxes
|
| 0.05B | 0.06B | 0.03B | 0.05B | 0.02B | 0.02B | | 0.02B | | 0.04B | 0.01B | 0.05B | 0.01B | 0.05B | 0.08B | 0.04B |
|
Curent Deferred Tax Liability
|
| 0.00B | 0.01B | | | | | | | | | | | | | | |
|
Total Current Liabilities
|
| 1.19B | 1.35B | 1.35B | 1.42B | 1.39B | 1.66B | 1.60B | 1.75B | 1.93B | 2.01B | 2.70B | 3.97B | 4.21B | 3.64B | 4.19B | 4.66B |
|
Non-Current Debt
|
| 0.15B | 0.15B | 0.15B | 0.15B | 0.15B | 0.40B | 0.40B | 0.40B | 0.31B | 0.31B | 0.31B | 2.45B | 2.45B | 2.46B | 2.21B | 1.52B |
|
Non-Current Deffered Revenue
|
| 0.06B | 0.06B | 0.07B | 0.08B | 0.09B | 0.09B | | | 0.12B | 0.12B | | | | | | |
|
Non-Current Deferred Tax Liability
|
| 0.10B | | | | | 0.07B | 0.13B | 0.12B | 0.25B | 0.12B | 1.09B | 1.11B | 1.11B | 1.20B | 1.21B | 0.19B |
|
Operating Leases
|
| | | | | | | | | | | 2.61B | 2.62B | 2.54B | 2.59B | 2.60B | 2.76B |
|
Other Non-Current Liabilities
|
| 0.17B | 0.19B | 0.20B | 0.25B | 0.29B | 0.28B | 0.27B | 0.29B | 0.35B | 0.32B | 0.21B | 0.27B | 0.24B | 0.22B | 0.23B | 0.27B |
|
Total Non-Current Liabilities
|
| 1.44B | 1.59B | 1.60B | 1.66B | 1.60B | 2.13B | 2.13B | 2.27B | 2.32B | 2.45B | 5.78B | 9.16B | 9.34B | 8.90B | 9.20B | 9.13B |
|
Total Liabilities
|
-1.00B | 1.61B | 1.78B | 1.81B | 1.90B | 1.89B | 2.41B | 2.40B | 2.56B | 2.67B | 2.77B | 5.99B | 9.43B | 9.58B | 9.13B | 9.43B | 9.40B |
|
Total Debt
|
| 0.15B | 0.15B | 0.15B | 0.15B | 0.15B | 0.40B | 0.40B | 0.40B | 0.40B | 0.31B | 0.31B | 2.51B | 2.45B | 2.46B | 2.46B | 2.21B |
|
Common Equity
|
1.00B | 1.16B | 1.33B | 1.49B | 1.77B | 2.01B | 2.28B | 2.47B | 2.75B | 3.05B | 3.31B | 3.36B | 3.29B | 4.06B | 4.29B | 4.87B | 5.51B |
|
Shareholder's Equity
|
1.00B | 1.16B | 1.33B | 1.49B | 1.77B | 2.01B | 2.28B | 2.47B | 2.75B | 3.05B | 3.31B | 3.36B | 3.29B | 4.06B | 4.29B | 4.87B | 5.51B |
|
Liabilities and Shareholders Equity
|
| 2.77B | 3.12B | 3.30B | 3.67B | 3.90B | 4.69B | 4.87B | 5.31B | 5.72B | 6.07B | 9.35B | 12.72B | 13.64B | 13.42B | 14.30B | 14.91B |
|
Treasury Shares
|
0.00B | 0.00B | 0.01B | 0.01B | 0.01B | 0.02B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.00B | 0.01B | 0.01B | 0.02B | 0.00B |
|
Retained Earnings
|
| 0.51B | 0.64B | 0.76B | 0.99B | 1.19B | 1.42B | 1.57B | 1.80B | 2.07B | 2.30B | 2.33B | 2.19B | 2.87B | 3.05B | 3.55B | 4.13B |