|
Cash & Equivalents
|
0.42B | | 0.69B | 0.64B | 0.61B | 0.81B | 0.85B | 0.81B | 0.55B | 0.08B | 0.18B | 0.13B | 0.11B | 0.31B | 0.48B | 0.69B |
|
Short-term Investments
|
0.03B | 0.03B | 0.02B | 0.03B | 0.02B | 0.02B | 0.03B | 0.15B | 0.04B | 0.04B | 0.00B | 0.00B | 0.00B | 0.00B | 0.17B | 0.02B |
|
Cash & Current Investments
|
0.45B | 0.03B | 0.72B | 0.67B | 0.64B | 0.83B | 0.88B | 0.96B | 0.59B | 0.12B | 0.18B | 0.13B | 0.11B | 0.31B | 0.65B | 0.71B |
|
Receivables - Net
|
0.23B | 0.26B | 0.36B | 0.49B | 0.53B | 0.38B | 0.40B | 0.30B | 0.16B | 0.17B | 0.20B | 0.14B | 0.06B | 0.14B | 0.12B | 0.08B |
|
Receivables - Other
|
0.02B | 0.04B | 0.05B | 0.14B | 0.11B | 0.05B | 0.07B | 0.03B | 0.11B | 0.17B | 0.01B | 0.00B | 0.00B | 0.14B | 0.12B | 0.08B |
|
Receivables
|
0.25B | 0.29B | 0.41B | 0.63B | 0.64B | 0.43B | 0.46B | 0.33B | 0.27B | 0.34B | 0.21B | 0.15B | 0.06B | 0.28B | 0.24B | 0.17B |
|
Inventory
|
| | | | 0.16B | | | | | | | | 0.05B | 0.06B | 0.05B | 0.05B |
|
Prepaid Assets
|
0.10B | 0.08B | 0.09B | 0.06B | 0.06B | 0.07B | 0.10B | 0.08B | 0.04B | 0.06B | 0.08B | 0.05B | 0.01B | 0.02B | 0.02B | 0.01B |
|
Current Assets
|
0.86B | 1.26B | 1.26B | 1.56B | 1.67B | 1.34B | 1.32B | 1.28B | 0.83B | 0.90B | 1.14B | 0.69B | 5.14B | 0.82B | 0.92B | 0.93B |
|
Construction in Progress
|
0.14B | 0.20B | 0.51B | 0.69B | 0.80B | 1.71B | 0.82B | 0.99B | 0.44B | 0.09B | | | | | | |
|
Property, Plant & Equipment (Net)
|
0.17B | 0.14B | 0.13B | 0.10B | 0.12B | 0.14B | 0.15B | 0.14B | 0.09B | 0.06B | 0.27B | 0.07B | 0.06B | 0.05B | 0.93B | 1.13B |
|
Long-Term Investments
|
0.49B | 0.46B | 0.44B | 0.48B | 0.71B | 0.87B | 0.91B | 1.01B | 1.28B | 1.19B | 1.17B | 0.03B | 0.01B | 0.02B | 0.02B | 0.02B |
|
Goodwill
|
0.20B | 0.20B | 0.17B | 0.17B | 0.17B | 0.17B | 0.17B | 0.18B | 0.04B | 0.04B | 0.04B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B |
|
Intangibles
|
0.21B | 0.36B | 0.14B | 0.32B | 0.11B | 0.09B | 0.11B | 0.09B | 0.09B | 0.08B | | | | | 0.66B | 0.31B |
|
Goodwill & Intangibles
|
0.42B | 0.16B | 0.14B | 0.13B | 0.11B | 0.09B | 0.11B | 0.09B | 0.09B | 0.12B | 0.13B | 0.04B | 0.03B | 0.03B | 0.02B | 0.31B |
|
Long-Term Deferred Tax
|
0.01B | 0.39B | 0.55B | | | | | | | | | | | | | |
|
Other Non-Current Assets
|
0.58B | 0.49B | 0.50B | 0.49B | 0.50B | 0.19B | 0.23B | 0.19B | 0.07B | 0.04B | 0.01B | 0.00B | 0.00B | 0.00B | | |
|
Non-Current Assets
|
0.13B | 0.12B | 0.12B | 0.15B | 0.16B | -0.08B | -0.09B | 0.19B | 0.23B | 0.18B | 0.13B | 0.04B | 0.03B | 0.03B | 0.02B | 0.03B |
|
Assets
|
9.52B | 9.91B | 11.14B | 11.00B | 11.56B | 11.78B | 13.06B | 12.81B | 8.09B | 8.39B | 8.07B | 6.95B | 6.53B | 2.16B | 2.20B | 2.15B |
|
Accounts Payables
|
0.06B | 0.05B | 0.09B | 0.11B | 0.10B | 0.09B | 0.06B | 0.05B | 0.02B | 0.03B | 0.14B | 0.12B | 0.04B | 0.05B | 0.03B | 0.03B |
|
Notes Payables
|
| | | | | | | 0.44B | 0.46B | | 0.05B | 0.01B | 0.03B | | | |
|
Dividends payables
|
0.00B | | | | | | | | | | | | | | | |
|
Payables
|
0.06B | 0.05B | 0.09B | 0.11B | 0.10B | 0.09B | 0.06B | 0.50B | 0.49B | 0.03B | 0.19B | 0.13B | 0.07B | 0.05B | 0.03B | 0.03B |
|
Accumulated Expenses
|
0.31B | 0.38B | 0.39B | 0.37B | 0.47B | 0.39B | 0.41B | 0.39B | 0.30B | 0.24B | 0.30B | 0.14B | 0.10B | 0.09B | 0.08B | 0.08B |
|
Other Accumulated Expenses
|
0.00B | 0.00B | 0.21B | 0.14B | 0.25B | 0.16B | -0.12B | -0.14B | -0.15B | 0.39B | 0.00B | 0.00B | -0.32B | -0.50B | -0.47B | 0.00B |
|
Short term Debt
|
0.23B | 0.28B | 0.40B | 0.80B | 1.00B | 0.65B | 1.11B | 1.00B | 0.80B | 0.24B | 0.52B | 0.01B | 0.26B | 0.02B | | 0.18B |
|
Current Leases
|
0.04B | 0.27B | 0.05B | 0.07B | 0.03B | 0.00B | 0.00B | 0.04B | 0.11B | 0.10B | 0.10B | 0.08B | 0.03B | 0.06B | 0.04B | 0.02B |
|
Current Taxes
|
| | | 0.00B | 0.00B | 0.00B | 0.01B | 0.01B | 0.05B | 0.08B | 0.02B | 0.02B | | | | |
|
Current Deferred Revenue
|
| | 0.04B | 0.05B | 0.05B | 0.07B | 0.08B | | | | | | | | | |
|
Curent Deferred Tax Liability
|
0.01B | | | | | | | | | | | | | | | |
|
Total Current Liabilities
|
0.84B | 1.15B | 1.13B | 1.52B | 1.95B | 1.36B | 1.89B | 1.65B | 1.36B | 0.69B | 1.16B | 0.90B | 3.34B | 0.23B | 0.17B | 0.13B |
|
Capital Leases
|
0.74B | 0.74B | 0.60B | 0.64B | 0.57B | 0.06B | 0.05B | 0.39B | 1.16B | 1.57B | 1.73B | 0.28B | 0.27B | 0.47B | 0.12B | |
|
Non-Current Debt
|
4.19B | 4.16B | 5.04B | 4.76B | 5.11B | 6.00B | 6.28B | 5.64B | 2.62B | 3.08B | 2.30B | 0.57B | 0.42B | | | |
|
Non-Current Deffered Revenue
|
| | | | | 0.25B | 0.25B | | | | | | | | | |
|
Pension
|
0.25B | 0.02B | 0.03B | 0.01B | 0.01B | 0.03B | 0.01B | 0.33B | 0.14B | 0.19B | 0.22B | 0.11B | 0.07B | 0.06B | 0.06B | 0.06B |
|
Preferred Stock Liabilities
|
| 0.04B | 0.04B | 0.03B | 0.02B | 0.01B | 0.26B | 0.25B | | | | | | | | |
|
Minority Interest
|
0.86B | 1.35B | 1.86B | 1.88B | 2.07B | 2.29B | 2.78B | 3.19B | 2.10B | 2.06B | 2.09B | 1.99B | 1.92B | 0.75B | 1.07B | 1.23B |
|
Liabilities from Discontinued Operations
|
| | | | 0.17B | | 0.00B | | | | 0.00B | 3.12B | 2.88B | | -0.52B | |
|
Non-Current Deferred Tax Liability
|
2.00B | 0.16B | 0.13B | 2.13B | 0.00B | | 0.00B | | | | | 0.06B | 0.01B | 2.16B | | |
|
Operating Leases
|
| | | | 0.05B | | | | | | 0.09B | 0.05B | 0.00B | 0.03B | 0.04B | 0.03B |
|
Other Non-Current Liabilities
|
0.22B | 0.39B | 0.57B | 0.53B | 0.30B | 0.42B | 0.41B | 0.42B | 0.14B | 0.19B | 0.22B | 0.11B | 0.07B | 0.06B | 0.06B | 0.06B |
|
Total Non-Current Liabilities
|
6.21B | 6.15B | 7.23B | 7.25B | 8.04B | 7.96B | 8.69B | 8.06B | 5.08B | 5.34B | 5.28B | 4.37B | 4.03B | 0.73B | 0.33B | 0.16B |
|
Total Liabilities
|
6.42B | 6.54B | 7.80B | 7.78B | 8.34B | 8.38B | 9.10B | 8.48B | 5.21B | 5.52B | 5.50B | 4.47B | 4.10B | 0.80B | 0.40B | 0.22B |
|
Total Debt
|
4.42B | 4.43B | 5.44B | 5.56B | 6.11B | 6.65B | 7.38B | 6.64B | 3.42B | 3.32B | 2.83B | 0.58B | 0.67B | 0.02B | | 0.18B |
|
Common Equity
|
3.10B | 3.33B | 3.30B | 3.19B | 3.20B | 3.39B | 3.70B | 4.09B | 2.88B | 2.87B | 2.57B | 2.47B | 2.43B | 1.37B | 1.80B | 1.94B |
|
Shareholder's Equity
|
3.10B | 3.33B | 3.30B | 3.19B | 3.20B | 3.39B | 3.70B | 4.09B | 2.88B | 2.87B | 2.57B | 2.47B | 2.43B | 1.37B | 1.80B | 1.94B |
|
Liabilities and Shareholders Equity
|
9.52B | 9.91B | 11.14B | 11.00B | 11.56B | 11.78B | 13.06B | 12.81B | 8.09B | 8.39B | 8.07B | 6.95B | 6.53B | 2.16B | 2.20B | 2.15B |
|
Retained Earnings
|
-0.00B | -0.01B | -0.02B | -0.01B | -0.02B | 0.36B | 0.16B | 0.02B | -0.01B | -0.23B | -0.55B | -0.53B | -0.51B | -0.40B | -0.21B | -0.17B |
|
Preferred Shares
|
| | | 0.00B | 0.00B | | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | | | | |
|
Treasury Shares
|
1.77 | 1.18 | 5.11 | -2.31 | -1.63 | -0.76 | 0.53 | 1.62 | -0.29 | -0.79 | 0.11 | -0.19 | -0.17 | -0.02B | -0.05B | 0.00B |