|
Cash & Equivalents
|
0.19B | 0.23B | 0.38B | 0.44B | 0.56B | 0.82B | 0.71B | 1.59B | 0.65B | 2.07B | 1.47B | 4.72B | 4.79B | 3.00B | 3.47B | 6.26B | 2.81B |
|
Short-term Investments
|
| | | | | | | | 0.02B | | | | | | | | |
|
Cash & Current Investments
|
0.19B | 0.23B | 0.38B | 0.44B | 0.56B | 0.82B | 0.71B | 1.59B | 0.67B | 2.07B | 1.47B | 4.72B | 4.79B | 3.00B | 3.47B | 6.26B | 2.81B |
|
Receivables - Net
|
0.11B | 0.13B | 0.19B | 0.24B | 0.30B | 0.36B | 0.45B | 0.58B | 0.64B | 0.71B | 1.08B | 0.76B | 0.82B | 1.00B | 1.26B | 1.41B | 1.64B |
|
Receivables - Other
|
| | | | | | | | | 0.01B | 0.05B | 0.04B | 0.07B | 0.12B | 0.19B | 0.30B | 0.37B |
|
Receivables
|
0.11B | 0.13B | 0.19B | 0.24B | 0.30B | 0.36B | 0.45B | 0.58B | 0.64B | 0.72B | 1.14B | 0.80B | 0.89B | 1.12B | 1.45B | 1.71B | 2.02B |
|
Inventory
|
0.17B | 0.20B | 0.29B | 0.35B | 0.46B | 0.46B | 0.59B | 0.72B | 0.73B | 0.81B | 1.23B | 1.28B | 1.19B | 1.33B | 1.62B | 1.88B | 2.10B |
|
Current Deferred Tax Assets
|
0.02B | 0.02B | 0.03B | 0.03B | 0.03B | 0.04B | 0.05B | | | | | | | | | | |
|
Prepaid Assets
|
0.01B | 0.01B | 0.01B | 0.02B | 0.02B | 0.02B | 0.04B | 0.04B | 0.04B | 0.07B | 0.14B | 0.24B | 0.27B | 0.35B | 0.42B | 0.51B | 0.49B |
|
Current Assets
|
0.49B | 0.58B | 0.87B | 1.05B | 1.32B | 1.69B | 1.79B | 2.93B | 2.13B | 3.66B | 4.87B | 6.96B | 7.03B | 5.65B | 6.74B | 10.03B | 7.01B |
|
Buildings
|
| 0.04B | 0.06B | 0.08B | 0.10B | 0.11B | 0.13B | 0.15B | 0.16B | 0.17B | 0.41B | 0.35B | 0.41B | 0.46B | 0.57B | 0.73B | 0.79B |
|
Construction in Progress
|
| 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.02B | 0.02B | 0.02B | 0.03B | 0.05B | 0.06B | 0.06B | 0.08B | 0.10B | 0.14B | 0.16B |
|
Land & Improvements
|
| 0.03B | 0.04B | 0.04B | 0.04B | 0.03B | 0.04B | 0.06B | 0.06B | 0.08B | 0.10B | 0.10B | 0.10B | 0.10B | 0.12B | 0.19B | 0.19B |
|
Property, Plant & Equipment (Net)
|
0.10B | 0.10B | 0.15B | 0.17B | 0.21B | 0.21B | 0.26B | 0.31B | 0.32B | 0.39B | 0.76B | 0.75B | 0.77B | 0.81B | 1.25B | 1.49B | 1.58B |
|
Long-Term Investments
|
| -3.79B | -6.10B | -8.02B | -7.47B | -7.47B | | | 0.02B | 0.10B | | | | | | | |
|
Goodwill
|
1.46B | 1.57B | 2.60B | 3.04B | 3.34B | 3.53B | 4.69B | 5.68B | 5.75B | 6.22B | 7.82B | 7.89B | 8.57B | 8.64B | 8.99B | 10.42B | 10.61B |
|
Intangibles
|
0.20B | 0.21B | 0.58B | 0.77B | 0.86B | 1.22B | 1.54B | 1.76B | 1.72B | 1.79B | 2.74B | 2.61B | 2.79B | 2.75B | 2.75B | 3.45B | 3.45B |
|
Goodwill & Intangibles
|
1.66B | 1.78B | 3.18B | 3.81B | 4.21B | 4.74B | 6.23B | 7.44B | 7.46B | 8.01B | 10.56B | 10.50B | 11.36B | 11.39B | 11.73B | 13.87B | 14.07B |
|
Long-Term Deferred Tax
|
| 0.15B | 0.28B | | | 0.11B | 0.14B | | | | | 0.02B | | | | | |
|
Other Non-Current Assets
|
0.02B | 0.02B | 0.06B | 0.06B | 0.07B | 0.11B | 0.03B | 0.04B | 0.08B | 0.14B | 0.96B | 0.17B | 0.16B | 0.26B | 0.24B | 0.20B | 0.25B |
|
Non-Current Assets
|
1.96B | 2.09B | 3.64B | 4.41B | 4.83B | 5.07B | 6.52B | 7.80B | 7.84B | 8.54B | 11.39B | 11.44B | 12.29B | 12.46B | 13.23B | 15.56B | 15.90B |
|
Assets
|
2.45B | 2.68B | 4.51B | 5.46B | 6.15B | 6.76B | 8.30B | 10.73B | 9.98B | 12.20B | 16.25B | 18.39B | 19.32B | 18.11B | 19.97B | 25.59B | 22.91B |
|
Accounts Payables
|
0.04B | 0.04B | 0.06B | 0.07B | 0.11B | 0.12B | 0.14B | 0.16B | 0.15B | 0.17B | 0.28B | 0.22B | 0.23B | 0.28B | 0.30B | 0.32B | 0.37B |
|
Notes Payables
|
| | | | | 0.20B | 0.20B | 0.20B | 0.30B | 0.30B | 0.35B | 0.35B | 0.35B | 0.35B | 0.35B | 0.49B | 0.72B |
|
Dividends payables
|
| | | | | | | | | | | | | | | 4.22B | |
|
Payables
|
0.04B | 0.04B | 0.06B | 0.07B | 0.11B | 0.32B | 0.34B | 0.36B | 0.45B | 0.47B | 0.63B | 0.57B | 0.58B | 0.63B | 0.65B | 5.03B | 1.09B |
|
Accumulated Expenses
|
0.06B | 0.07B | 0.13B | 0.14B | 0.18B | 0.23B | 0.27B | 0.34B | 0.34B | 0.35B | 0.68B | 0.77B | 0.81B | 0.72B | 0.85B | 1.22B | 0.97B |
|
Other Accumulated Expenses
|
0.00B | 0.02B | 0.05B | 0.04B | 0.05B | 0.06B | | | | | | | | | | | |
|
Short term Debt
|
| | 0.02B | 0.02B | 0.03B | 0.04B | 0.04B | 0.05B | 0.07B | 0.08B | 0.08B | 0.28B | 0.28B | 0.08B | 0.07B | 0.10B | 0.12B |
|
Current Taxes
|
| | 0.01B | | | | | | | | | | | | | | |
|
Total Current Liabilities
|
0.10B | 0.11B | 0.21B | 0.23B | 0.32B | 0.59B | 0.66B | 0.75B | 0.87B | 0.90B | 1.54B | 1.62B | 1.66B | 1.43B | 1.58B | 6.34B | 2.18B |
|
Capital Leases
|
| | | | | | | | | | | 0.06B | | | | | |
|
Non-Current Debt
|
1.36B | 1.77B | 3.12B | 3.60B | 5.70B | 7.23B | 8.11B | 9.94B | 11.39B | 12.50B | 16.47B | 19.38B | 19.37B | 19.37B | 19.33B | 24.30B | 29.17B |
|
Pension
|
| 0.00B | 0.01B | 0.01B | 0.01B | 0.01B | | | | | | | | | | | |
|
Minority Interest
|
| | | | | | | | | | 0.01B | 0.00B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B |
|
Liabilities from Discontinued Operations
|
| | | | | | | | 0.02B | | 0.16B | | | | | | |
|
Non-Current Deferred Tax Liability
|
0.16B | 0.18B | 0.31B | 0.36B | 0.38B | 0.40B | 0.40B | 0.49B | 0.50B | 0.40B | 0.44B | 0.43B | 0.48B | 0.60B | 0.63B | 0.77B | 0.76B |
|
Other Non-Current Liabilities
|
0.02B | 0.03B | 0.06B | 0.05B | 0.08B | 0.09B | 0.17B | 0.19B | 0.16B | 0.20B | 0.69B | 0.93B | 0.70B | 0.48B | 0.41B | 0.47B | 0.48B |
|
Total Non-Current Liabilities
|
1.62B | 2.05B | 3.64B | 4.19B | 6.41B | 8.22B | 9.17B | 11.19B | 12.77B | 13.80B | 18.45B | 21.43B | 21.52B | 21.39B | 21.54B | 31.40B | 32.11B |
|
Total Liabilities
|
1.64B | 2.08B | 3.70B | 4.24B | 6.49B | 8.31B | 9.34B | 11.38B | 12.93B | 14.01B | 19.14B | 22.36B | 22.23B | 21.87B | 21.95B | 31.87B | 32.59B |
|
Total Debt
|
1.36B | 1.77B | 3.14B | 3.62B | 5.73B | 7.27B | 8.15B | 10.00B | 11.46B | 12.58B | 16.55B | 19.66B | 19.65B | 19.45B | 19.40B | 24.39B | 29.29B |
|
Common Equity
|
0.82B | 0.59B | 0.81B | 1.22B | -0.34B | -1.56B | -1.04B | -0.65B | -2.95B | -1.81B | -2.88B | -3.97B | -2.91B | -3.77B | -1.98B | -6.29B | -9.69B |
|
Shareholder's Equity
|
0.82B | 0.59B | 0.81B | 1.22B | -0.34B | -1.56B | -1.04B | -0.65B | -2.95B | -1.81B | -2.88B | -3.97B | -2.91B | -3.77B | -1.98B | -6.29B | -9.69B |
|
Liabilities and Shareholders Equity
|
2.45B | 2.68B | 4.51B | 5.46B | 6.15B | 6.76B | 8.30B | 10.73B | 9.98B | 12.20B | 16.25B | 18.39B | 19.32B | 18.11B | 19.97B | 25.59B | 22.91B |
|
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 | 0.01B | 0.01B | 0.01B | 0.01B |
|
Retained Earnings
|
0.45B | 0.19B | 0.36B | 0.69B | -0.01B | -0.03B | -0.10B | -0.15B | -0.09B | -2.25B | -0.38B | -0.40B | -0.25B | -0.27B | -2.62B | -7.36B | -10.61B |