|
Cash & Equivalents
|
1.44B | | 1.36B | | 1.36B | 1.58B | 2.00B | 1.90B | 2.00B | 1.22B | 0.48B | 1.03B | 1.36B | 0.10B | | 0.64B | | 0.29B | 0.26B | 0.47B | 0.22B | 0.48B | 0.60B | 0.60B | 0.87B | 0.70B | 0.58B | 0.86B | 0.73B | 0.48B | 0.40B | 0.39B | 0.40B |
|
Short-term Investments
|
-0.06B | 13.00 | 0.12B | -0.00B | 0.00B | -0.00B | 0.06B | 0.03B | 0.03B | 0.04B | 0.01B | -0.00B | -0.00B | 0.01B | | | | 0.16B | 0.00B | 0.01B | 0.01B | 0.07B | 0.08B | 0.08B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | | 0.03B | 0.03B |
|
Cash & Current Investments
|
1.38B | 13.00 | 1.48B | -0.00B | 1.36B | 1.57B | 2.06B | 1.93B | 2.04B | 1.25B | 0.50B | 1.03B | 1.36B | 0.11B | | 0.64B | | 0.45B | 0.26B | 0.47B | 0.23B | 0.55B | 0.67B | 0.68B | 0.90B | 0.73B | 0.61B | 0.89B | 0.75B | 0.51B | 0.40B | 0.42B | 0.43B |
|
Receivables - Net
|
| | 0.29B | | 0.27B | 0.20B | 0.21B | 0.22B | 0.23B | 0.22B | 0.17B | 0.15B | 0.16B | 0.12B | | 0.12B | | 0.01B | 0.17B | 0.16B | 0.14B | 0.14B | 0.12B | 0.22B | 0.22B | 0.22B | 0.20B | 0.18B | 0.18B | 0.19B | 0.14B | 0.19B | 0.18B |
|
Receivables - Other
|
0.00B | -0.03B | 0.01B | -0.02B | -0.01B | 0.00B | 0.00B | 0.02B | 0.03B | 0.01B | | -0.07B | -0.09B | 0.09B | -0.02B | -0.02B | -0.02B | 0.04B | 0.04B | -0.01B | -0.02B | 0.03B | 0.01B | 0.02B | 0.00B | 0.01B | -0.01B | -0.02B | | 0.04B | 0.02B | 0.03B | 0.04B |
|
Receivables
|
| | 0.30B | | 0.26B | 0.20B | 0.21B | 0.24B | 0.26B | 0.23B | 0.17B | 0.08B | 0.07B | 0.22B | | 0.11B | | 0.05B | 0.21B | 0.15B | 0.12B | 0.16B | 0.13B | 0.24B | 0.23B | 0.23B | 0.19B | 0.16B | 0.18B | 0.23B | 0.16B | 0.22B | 0.21B |
|
Prepaid Assets
|
| | 0.26B | 0.01B | 0.04B | 0.39B | 0.32B | 0.71B | 0.64B | 0.23B | 0.16B | 0.14B | 0.14B | 0.18B | | 0.20B | | 0.20B | 0.19B | 0.24B | 0.27B | 0.17B | 0.04B | 0.20B | 0.22B | 0.20B | 0.21B | 0.21B | 0.26B | 0.23B | 0.23B | 0.21B | 0.22B |
|
Current Assets
|
| | 2.25B | | 2.04B | 3.04B | 2.77B | 2.62B | 2.03B | 1.95B | 1.77B | 1.60B | 1.41B | 1.06B | | 0.95B | | 1.98B | 0.86B | 0.84B | 1.14B | 0.86B | 0.72B | 1.10B | 1.33B | 1.16B | 1.04B | 1.29B | 1.04B | 0.93B | 0.80B | 0.82B | 0.83B |
|
Construction in Progress
|
| | 0.25B | | 0.25B | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Property, Plant & Equipment (Net)
|
| | 13.22B | | | | 6.66B | | | | 6.40B | | | 2.12B | | | | 1.43B | 1.43B | | | 1.67B | | | | 2.86B | | | | 2.95B | 2.97B | 2.97B | 2.99B |
|
Long-Term Investments
|
| | 1.47B | | 1.61B | 0.90B | 0.80B | 0.75B | 0.72B | 0.38B | 0.39B | 0.26B | 0.26B | 0.02B | | 0.25B | | 0.03B | 0.08B | 0.06B | 0.08B | 0.08B | 0.06B | 0.07B | 0.08B | 0.09B | 0.09B | 0.07B | 0.06B | 0.07B | 0.08B | 0.08B | 0.07B |
|
Long-Term Deferred Tax
|
| | 0.01B | | 0.01B | 0.01B | 0.02B | 0.02B | 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 | 0.03B | 0.02B | 0.05B | 0.05B | 0.06B | 0.06B | 0.06B | 0.06B | 0.05B | 0.05B |
|
Other Non-Current Assets
|
0.06B | 0.06B | 0.34B | 0.03B | -0.06B | 0.00B | 0.46B | -0.00B | -0.05B | -0.05B | 0.24B | 0.02B | 0.01B | 0.07B | 0.01B | -0.01B | -0.02B | 0.06B | 0.03B | 0.02B | 0.03B | 0.12B | -0.00B | -0.01B | -0.03B | 0.06B | 0.07B | -0.00B | -0.02B | 0.15B | 0.15B | 0.14B | 0.12B |
|
Non-Current Assets
|
| | 15.73B | | 15.01B | 8.28B | 8.08B | 7.93B | 7.95B | 7.54B | 7.51B | 5.89B | 5.88B | 2.90B | | 2.71B | | 1.92B | 1.96B | 2.08B | 1.84B | 1.94B | 1.89B | 2.94B | 3.00B | 3.06B | 3.09B | 3.01B | 3.12B | 3.23B | 3.26B | 3.25B | 3.24B |
|
Assets
|
| | 17.98B | | 17.05B | 11.32B | 10.85B | 10.55B | 9.97B | 9.49B | 9.28B | 7.50B | 7.29B | 3.96B | | 3.66B | | 3.90B | 2.83B | 2.92B | 2.98B | 2.80B | 2.61B | 4.04B | 4.33B | 4.22B | 4.12B | 4.30B | 4.15B | 4.16B | 4.06B | 4.07B | 4.07B |
|
Accounts Payables
|
| | 0.07B | | | | 0.08B | | | | 0.09B | | | 0.04B | | | | 0.05B | 0.05B | | | 0.08B | | | | 0.05B | | | | 0.12B | 0.08B | 0.07B | 0.07B |
|
Notes Payables
|
| | | | | | | 0.23B | | | | | | 0.43B | | | | 0.50B | | | | | | | | | | | | | | | |
|
Payables
|
| | 0.07B | | | | 0.08B | 0.23B | | | 0.09B | | | 0.47B | | | | 0.56B | 0.05B | | | 0.08B | | | | 0.05B | | | | 0.12B | 0.08B | 0.07B | 0.07B |
|
Accumulated Expenses
|
| | 0.10B | | | 0.09B | 0.11B | | | | | | | | | | | | | | | 0.12B | | | | 0.12B | | | | 0.16B | | | |
|
Other Accumulated Expenses
|
| | 0.27B | | 0.23B | 0.31B | 0.31B | 0.29B | 0.29B | 0.30B | 0.32B | 0.28B | 0.28B | 0.28B | | 0.28B | | 0.22B | 0.16B | 0.24B | 0.27B | 0.31B | 0.25B | 0.29B | 0.30B | 0.34B | 0.29B | 0.32B | 0.30B | 0.38B | 0.32B | 0.37B | 0.37B |
|
Short term Debt
|
-0.03B | -0.05B | 0.01B | -0.03B | -0.04B | 0.01B | 0.04B | -0.00B | -0.02B | -0.01B | 0.34B | 0.39B | -0.01B | 5.66B | 0.00B | 0.00B | 0.00B | | | | 0.03B | 0.02B | 0.01B | 0.01B | | | | | | | | | |
|
Current Leases
|
| | | | | | | 0.01B | | 0.01B | 0.01B | 0.01B | | | | 0.07B | | | | 0.03B | 0.39B | | 0.00B | 0.00B | | | | | | | | | |
|
Current Taxes
|
| | 0.07B | | | 0.08B | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Deferred Revenue
|
-0.07B | -0.09B | -0.11B | -0.01B | -0.02B | 0.01B | 0.02B | 0.02B | 0.01B | 0.04B | 0.01B | 0.01B | -0.00B | -0.01B | -0.00B | 0.00B | 0.01B | 0.01B | -0.02B | 0.01B | -0.00B | 0.04B | 0.01B | 0.01B | 0.01B | 0.00B | 0.01B | 0.02B | 0.02B | | | | |
|
Total Current Liabilities
|
| | 0.86B | | 0.42B | 0.60B | 0.46B | 0.81B | 0.57B | 0.71B | 0.77B | 0.78B | 0.78B | 6.54B | | 0.88B | | 1.25B | 0.28B | 0.34B | 0.42B | 0.40B | 0.33B | 0.35B | 0.36B | 0.39B | 0.35B | 0.40B | 0.41B | 0.50B | 0.40B | 0.44B | 0.44B |
|
Non-Current Debt
|
| | 0.31B | | 0.86B | 6.92B | 6.88B | 6.50B | 6.43B | 6.33B | 6.28B | 6.24B | 6.21B | 0.43B | | | | | 0.95B | 0.95B | 0.95B | 0.50B | 0.35B | 0.34B | 0.61B | 0.61B | 0.61B | 0.61B | 0.61B | 0.61B | 0.61B | 0.61B | 0.61B |
|
Convertible Debt
|
| | | | | | | | | | 0.01B | -0.03B | -0.03B | -0.03B | | | | | | | | | 0.05B | | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | | | | |
|
Total Long Term Debt
|
| | | | | | | 0.03B | 0.03B | 0.03B | | 0.02B | 0.02B | | 0.01B | 0.01B | 0.01B | | | 0.01B | | | 0.01B | 0.01B | 0.00B | | 0.00B | 0.00B | | | | | |
|
Minority Interest
|
| | 0.40B | 0.40B | 0.00B | -0.00B | 0.15B | -0.00B | -0.00B | 0.15B | 0.15B | 0.14B | -0.00B | | | | | | | | | | | | | | | | | | | | |
|
Liabilities from Discontinued Operations
|
| | | | | | | | | | -0.52B | | | -0.23B | -0.01B | -0.03B | -0.08B | 0.98B | 0.06B | | 0.00B | | | | | 0.23B | | | | 0.23B | | | |
|
Non-Current Deferred Tax Liability
|
| | 0.17B | | 0.10B | 0.09B | 0.11B | 0.07B | 0.05B | 0.04B | 0.04B | 0.01B | 0.01B | 0.07B | | 0.01B | | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B |
|
Operating Leases
|
| | | | | | | | | | | | | | | | | | 0.01B | | | | | | | | | | | | | | |
|
Other Non-Current Liabilities
|
-0.01B | -0.02B | 0.34B | 0.03B | 0.05B | 0.06B | 0.43B | 0.01B | 0.02B | 0.02B | 0.45B | 0.01B | 0.02B | 0.41B | | | | 6.12B | 0.11B | 0.16B | 0.15B | 0.19B | 0.18B | 0.25B | 0.24B | 0.23B | 0.22B | 0.22B | 0.21B | 0.12B | 0.13B | 0.13B | 0.14B |
|
Total Non-Current Liabilities
|
0.01B | 0.02B | 0.97B | -0.03B | 1.31B | 7.28B | 7.31B | 6.96B | 6.83B | 6.74B | 6.66B | 6.60B | 6.58B | 0.56B | | 0.11B | | 0.12B | 0.95B | 1.12B | 1.11B | 0.69B | 0.54B | 0.60B | 0.86B | 0.85B | 0.84B | 0.83B | 0.83B | 0.74B | 0.76B | 0.76B | 0.76B |
|
Total Liabilities
|
| | | | | | | | | | 0.85B | | | | | | | | | | | 0.28B | | 0.19B | | | | | | | | | |
|
Total Debt
|
-0.03B | -0.05B | 0.32B | -0.03B | 0.81B | 6.93B | 6.92B | 6.50B | 6.41B | 6.32B | 6.62B | 6.63B | 6.21B | 6.09B | 0.00B | 0.00B | 0.00B | | 0.95B | 0.95B | 0.98B | 0.52B | 0.36B | 0.35B | 0.61B | 0.61B | 0.61B | 0.61B | 0.61B | 0.61B | 0.61B | 0.61B | 0.61B |
|
Common Equity
|
-0.08B | -0.31B | 6.96B | -0.18B | -0.48B | -0.24B | 3.04B | -0.29B | -0.50B | 2.01B | 1.65B | -1.56B | -1.75B | -3.14B | | -0.60B | | -3.72B | 1.50B | | | 1.70B | 1.75B | 3.08B | 3.12B | 2.98B | | | | 2.92B | 2.91B | 2.87B | 2.87B |
|
Shareholder's Equity
|
| | 6.96B | | 6.17B | 3.26B | 3.04B | 2.59B | 2.38B | 1.86B | 1.65B | -0.05B | -0.24B | -3.14B | | -3.74B | | -3.72B | 1.50B | | | 1.70B | 1.75B | 3.08B | 3.12B | 2.98B | 2.93B | 3.06B | 2.91B | 2.92B | 2.91B | 2.87B | 2.87B |
|
Liabilities and Shareholders Equity
|
| | 17.98B | | 17.05B | 11.32B | 10.85B | 10.55B | 9.97B | 9.49B | 9.28B | 7.50B | 7.29B | 3.96B | | 3.66B | | 3.90B | 2.83B | 2.92B | 2.98B | 2.80B | 2.61B | 4.04B | 4.33B | 4.22B | 4.12B | 4.30B | 4.15B | 4.16B | 4.06B | 4.07B | 4.07B |
|
Treasury Shares
|
| | 4,244.08B | | | | | | | | | | | | | | | | | | | 0.00B | | | -0.05B | 0.01B | -0.12B | 5,100.00B | -0.43B | 0.01B | | | |
|
Retained Earnings
|
| | 0.23B | | -0.15B | -0.24B | -0.61B | -0.91B | -1.11B | -1.63B | -1.85B | -3.53B | -3.71B | -6.63B | | -7.23B | | -7.21B | -7.32B | -0.03B | -0.05B | 0.20B | 0.24B | 0.34B | 0.43B | 0.50B | 0.56B | 0.81B | 0.85B | 0.95B | 0.93B | 0.89B | 0.88B |