|
Cash & Equivalents
|
0.17B | 0.21B | 0.24B | 0.29B | 0.37B | 0.47B | 0.43B | 0.60B | 0.40B | 0.39B | 0.14B | 0.13B | 0.35B | 0.13B | 0.31B | 0.28B | | 0.22B | 0.22B | 0.21B | 0.48B | 0.13B | 0.25B | 0.20B | 0.23B | 0.23B | 0.24B | 0.21B | 0.18B | 0.18B | 0.19B | 0.18B | 0.21B | 0.20B | 0.27B | 0.22B | 0.24B | 0.24B | 0.21B | 0.17B | 0.12B | | 0.17B | 0.13B | | 0.19B | 0.19B | 0.22B | 0.22B | 0.31B | | 0.33B | 0.33B | 0.34B | 0.46B |
|
Short-term Investments
|
0.05B | | | | 0.00B | 0.00B | 0.00B | 0.01B | 0.01B | | | 0.00B | | | | | | | | 0.01B | 0.02B | 0.02B | 0.02B | 0.04B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.02B | 0.02B | 0.02B | 0.02B | 0.03B | 0.04B | 0.04B | 0.03B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.03B | 0.02B | 0.01B | 0.01B | 0.02B | 0.06B | 0.02B | 0.02B | 0.03B | 0.03B | 0.05B |
|
Cash & Current Investments
|
0.22B | 0.21B | 0.24B | 0.29B | 0.37B | 0.47B | 0.43B | 0.61B | 0.41B | 0.39B | 0.14B | 0.13B | 0.07B | 0.07B | 0.10B | 0.28B | | 0.22B | 0.22B | 0.21B | 0.50B | 0.15B | 0.27B | 0.24B | 0.24B | 0.24B | 0.24B | 0.21B | 0.19B | 0.20B | 0.20B | 0.21B | 0.23B | 0.23B | 0.31B | 0.26B | 0.26B | 0.26B | 0.23B | 0.20B | 0.15B | 0.02B | 0.19B | 0.15B | 0.03B | 0.21B | 0.20B | 0.24B | 0.24B | 0.38B | 0.02B | 0.35B | 0.36B | 0.38B | 0.51B |
|
Receivables - Net
|
| | | | | | | | | | | 0.01B | | -0.00B | | | | | | | | | | 0.04B | | | | 0.04B | | | | 0.04B | | | | 0.03B | | | | 0.03B | | | | 0.04B | | | | 0.05B | | | | 0.05B | | | |
|
Receivables - Other
|
| | | | | | | | | | | | | | | | | | | | | | | 0.00B | | | | 0.01B | | | | 0.00B | | | | 0.01B | | | | 0.00B | | | | 0.00B | | | | 0.01B | | | | 0.00B | | | |
|
Receivables
|
| | | | | | | | | | | 0.01B | | -0.00B | | | | | | | | | | 0.04B | | | | 0.05B | | | | 0.04B | | | | 0.04B | | | | 0.04B | | | | 0.04B | | | | 0.06B | | | | 0.05B | | | |
|
Work In Process
|
| | | | | | | | | | | 0.10B | | 0.09B | 0.09B | | | | | 0.08B | 0.07B | 0.07B | 0.08B | 0.07B | 0.07B | 0.06B | 0.06B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.02B | 0.02B | 0.02B | 0.02B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | | | | | | | | | | | | |
|
Inventory
|
-0.01B | -0.00B | -0.00B | -0.01B | 0.04B | 0.04B | -0.00B | 0.04B | 0.01B | 0.05B | -0.02B | -2.23B | 0.06B | 0.07B | 0.13B | 0.13B | 0.13B | 0.13B | 0.14B | 0.13B | 0.14B | 0.13B | 0.14B | 0.16B | 0.16B | 0.15B | 0.15B | 0.11B | 0.12B | 0.12B | 0.12B | 0.13B | 0.13B | 0.13B | 0.14B | 0.15B | 0.16B | 0.17B | 0.19B | 0.20B | 0.21B | 0.22B | 0.21B | 0.23B | 0.25B | 0.27B | 0.27B | 0.27B | 0.25B | 0.23B | 0.24B | 0.23B | 0.23B | 0.22B | 0.23B |
|
Prepaid Assets
|
| | | | | | | | | | | 0.00B | | -0.00B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.02B | 0.02B | 0.01B | 0.02B | 0.01B | 0.02B | 0.02B | 0.02B | 0.01B | 0.02B | 0.02B | 0.02B | 0.01B | 0.02B | 0.03B | 0.04B | 0.03B | 0.03B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.01B | 0.02B | 0.01B | 0.02B | 0.02B | 0.01B | 0.01B | 0.02B | 0.02B | 0.02B | 0.01B |
|
Current Assets
|
0.27B | | | | 0.54B | 0.53B | 0.50B | 0.48B | 0.48B | 0.47B | 0.47B | 0.18B | 0.44B | 0.39B | 0.52B | 0.48B | 0.48B | 0.47B | 0.48B | 0.34B | 0.70B | 0.35B | 0.37B | 0.45B | 0.46B | 0.44B | 0.43B | 0.39B | 0.36B | 0.37B | 0.38B | 0.39B | 0.43B | 0.41B | 0.51B | 0.47B | 0.50B | 0.49B | 0.49B | 0.46B | 0.47B | 0.42B | 0.40B | 0.44B | 0.48B | 0.54B | 0.56B | 0.59B | 0.57B | 0.66B | 0.61B | 0.65B | 0.61B | 0.67B | 1.01B |
|
Construction in Progress
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.20B | | | | 0.10B | | | | 0.18B | | | | 0.16B | | | | 0.30B | | | | 0.42B | | | |
|
Property, Plant & Equipment (Net)
|
0.22B | -0.01B | -0.02B | -0.03B | 0.20B | -0.02B | 0.19B | 0.20B | 0.01B | 0.20B | 0.20B | -42.25B | 0.22B | -0.08B | -0.12B | 0.16B | 1.89B | -0.07B | 1.91B | 2.68B | -0.03B | 1.96B | 1.97B | 3.63B | 2.76B | 2.78B | -0.16B | 3.85B | 2.83B | 2.85B | -0.19B | 4.14B | 3.01B | 3.03B | -0.17B | 4.47B | 3.13B | -0.16B | 3.01B | 4.87B | -0.09B | 3.10B | -0.23B | 5.11B | 3.20B | -0.16B | -0.24B | 3.36B | 3.38B | 3.45B | 4.55B | 4.62B | -0.10B | -0.21B | 4.85B |
|
Long-Term Investments
|
0.11B | -0.00B | -0.01B | -0.01B | 0.13B | -0.01B | -0.02B | 0.21B | 0.00B | -0.00B | -0.00B | -0.01B | -0.00B | 0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Goodwill
|
| | | | | | | | | | | 0.24B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Intangibles
|
| | | | | | | | | | | 0.04B | | 0.02B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Goodwill & Intangibles
|
| | | | | | | | | | | 0.28B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Long-Term Deferred Tax
|
| | | | | | | | | | | 10.33B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01B | | | | 0.01B | | | |
|
Other Non-Current Assets
|
| | | | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.01B | 0.11B | 0.01B | 0.03B | 0.07B | 0.05B | 0.05B | 0.05B | 0.04B | 0.04B | 0.04B | 0.04B | 0.05B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.05B | 0.05B | 0.05B | 0.05B | 0.03B | 0.03B | 0.03B | 0.03B |
|
Non-Current Assets
|
0.32B | | | | 0.34B | 0.34B | 0.40B | 0.42B | 0.42B | 0.42B | 0.42B | 2.28B | 0.28B | 1.96B | 2.01B | 1.98B | 2.01B | 0.00B | 2.03B | 1.53B | 2.05B | 2.08B | 2.09B | -0.45B | 2.87B | 2.89B | 2.90B | 2.89B | 2.90B | 2.92B | 2.95B | 3.00B | 3.08B | 3.10B | 3.11B | -0.47B | 3.19B | 3.02B | 3.06B | -0.46B | 3.10B | -0.42B | -0.40B | 3.23B | 3.26B | 3.31B | 3.35B | 3.42B | 3.44B | 3.50B | 4.68B | 4.69B | 4.75B | 4.87B | 4.97B |
|
Assets
|
0.60B | | | | 0.88B | 0.87B | 0.91B | 0.90B | 0.90B | 0.89B | 0.89B | 0.77B | 0.71B | 0.87B | 2.53B | 2.46B | 2.49B | 2.49B | 2.51B | 1.87B | 2.75B | 2.42B | 2.46B | | 3.33B | 3.33B | 3.33B | 3.27B | 3.26B | 3.30B | 3.33B | 3.40B | 3.50B | 3.50B | 3.62B | | 3.68B | 3.51B | 3.55B | | 3.58B | | | 3.67B | 3.74B | 3.85B | 3.91B | 4.00B | 4.01B | 4.16B | 5.29B | 5.34B | 5.36B | 5.54B | 5.98B |
|
Accounts Payables
|
0.02B | | | | 0.02B | 0.02B | 0.03B | 0.02B | 0.02B | 0.03B | 0.03B | 0.05B | 0.03B | 0.04B | 0.10B | 0.09B | 0.10B | 0.10B | 0.10B | 0.09B | 0.10B | 0.08B | 0.09B | 0.10B | 0.10B | 0.11B | 0.12B | 0.13B | 0.10B | 0.12B | 0.11B | 0.13B | 0.12B | 0.11B | 0.12B | 0.13B | 0.13B | 0.15B | 0.14B | 0.16B | 0.13B | 0.16B | 0.17B | 0.17B | 0.17B | 0.18B | 0.18B | 0.19B | 0.18B | 0.19B | 0.25B | 0.23B | 0.25B | 0.27B | 0.31B |
|
Dividends payables
|
| | | | 0.01B | | 0.01B | | 0.01B | | 0.01B | | | 0.15B | | | 0.00B | | 0.00B | | 0.00B | | 0.00B | | 0.00B | | 0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Payables
|
0.02B | | | | 0.03B | 0.02B | 0.04B | 0.02B | 0.04B | 0.03B | 0.04B | 0.05B | | | | 0.09B | 0.11B | | | | 0.11B | 0.08B | 0.09B | 0.10B | 0.10B | 0.11B | 0.12B | 0.13B | 0.10B | 0.12B | 0.11B | 0.13B | 0.12B | 0.11B | 0.12B | 0.13B | 0.13B | 0.15B | 0.14B | 0.16B | 0.13B | 0.16B | 0.17B | 0.17B | 0.17B | 0.18B | 0.18B | 0.19B | 0.18B | 0.19B | 0.25B | 0.23B | 0.25B | 0.27B | 0.31B |
|
Other Accumulated Expenses
|
0.00B | 0.00B | -0.00B | -0.00B | 0.00B | 0.00B | 0.00B | 0.00B | -0.00B | 0.00B | 0.00B | 0.00B | 0.00B | -0.00B | -0.00B | 0.00B | -0.00B | -0.00B | -0.00B | -0.01B | | 0.00B | 0.00B | 0.00B | | | | | | -0.00B | -0.00B | -0.00B | | -0.00B | 0.00B | | | | | | | -0.01B | -0.01B | -0.01B | -0.00B | -0.01B | 0.01B | 0.01B | -0.00B | 0.00B | 0.01B | | | | |
|
Short term Debt
|
| | | | | | | | | | | 0.00B | | 0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00B | | | 0.14B | 0.14B | 0.17B | 0.16B | 0.16B |
|
Current Leases
|
| | | | | | | | | | | 0.01B | | | 0.01B | | | | | 0.00B | | | | 0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.02B | 0.02B | 0.01B | 0.01B | 0.01B |
|
Current Taxes
|
0.01B | | | | 0.01B | 0.01B | 0.00B | 0.00B | 0.00B | | | 0.00B | | 0.00B | | | | | | 0.00B | 0.00B | 0.00B | 0.00B | 0.01B | 0.02B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.02B | | | 0.00B | 0.01B | 0.02B | 0.01B | | | | | | | 0.00B | 0.02B | 0.04B | 0.05B | 0.04B | 0.01B | 0.02B | 0.02B | 0.05B | 0.01B | 0.02B | 0.04B |
|
Current Deferred Revenue
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.03B | 0.12B | 0.09B | 0.06B | 0.03B |
|
Total Current Liabilities
|
0.02B | | | | 0.04B | 0.03B | 0.04B | 0.03B | 0.04B | 0.03B | 0.04B | 0.05B | 0.03B | 0.24B | 0.10B | 0.10B | 0.11B | 0.10B | 0.11B | 0.07B | 0.41B | 0.09B | 0.10B | 0.11B | 0.12B | 0.12B | 0.13B | 0.13B | 0.11B | 0.13B | 0.12B | 0.13B | 0.12B | 0.11B | 0.23B | | 0.14B | 0.15B | 0.14B | | 0.15B | | | 0.18B | 0.19B | 0.21B | 0.23B | 0.25B | 0.20B | 0.22B | 0.37B | 0.43B | 0.41B | 0.45B | 0.59B |
|
Non-Current Debt
|
| | | | | | | | | | | 0.31B | | | | 0.32B | 0.31B | 0.31B | 0.30B | 0.23B | 0.00B | 0.00B | 0.00B | 7.50 | | | | | | | | | 0.10B | 0.10B | 0.10B | | | | | | | | | | | | | | | | 0.25B | 0.25B | 0.25B | 0.25B | 0.25B |
|
Non-Current Deffered Revenue
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.03B | -0.06B | -0.09B |
|
Liabilities from Discontinued Operations
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.02B | | | | | | | | | | | | | | 0.03B |
|
Non-Current Deferred Tax Liability
|
| | | | | | | | | | | 35.06B | | 0.23B | | | | | | | | | | 0.48B | | | | 0.49B | | | | 0.51B | | | | 0.56B | | | | 0.62B | | | | 0.66B | | | | 0.70B | | | | 0.76B | | | |
|
Operating Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.03B | 0.02B | 0.02B | 0.02B | 0.01B |
|
Other Non-Current Liabilities
|
0.00B | | | | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 6.92B | -0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.25B | 0.00B | 0.00B | 0.00B | 0.04B | 0.00B | 0.00B | 0.00B | 0.04B | 0.00B | 0.00B | 0.00B | 0.06B | 0.00B | 0.00B | 0.00B | 0.08B | 0.00B | 0.00B | 0.00B | 0.10B | 0.00B | 0.00B | 0.00B | 0.11B | 0.00B | 0.00B | 0.00B | 0.12B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B |
|
Total Non-Current Liabilities
|
0.06B | | | | 0.10B | 0.08B | 0.09B | 0.09B | 0.10B | 0.09B | 0.11B | -6.92B | 0.10B | 0.80B | 0.74B | 0.74B | 0.73B | 560,253.46B | 0.73B | 0.30B | 0.74B | 0.41B | 0.41B | -2.73B | 0.64B | 0.66B | 0.66B | 0.62B | 0.65B | 0.66B | 0.67B | 0.64B | 0.84B | 0.82B | 0.84B | -2.93B | 0.66B | 0.80B | 0.68B | -2.84B | 0.85B | -2.70B | -2.68B | 0.77B | 0.77B | 0.78B | 0.81B | 0.95B | 1.05B | 1.10B | 1.78B | 1.75B | 1.76B | 1.78B | 1.94B |
|
Total Liabilities
|
0.07B | | | | 0.10B | 0.08B | 0.09B | 0.09B | 0.10B | 0.09B | 0.11B | 0.65B | 0.10B | 1.96B | 0.74B | 0.74B | 0.73B | 0.72B | 0.73B | 0.55B | 0.74B | 0.41B | 0.41B | -2.68B | 0.65B | 0.66B | 0.66B | 0.67B | 0.65B | 0.66B | 0.67B | 0.70B | 0.85B | 0.82B | 0.85B | -2.85B | 0.79B | 0.80B | 0.83B | -2.74B | 0.86B | -2.70B | -2.67B | 0.95B | 0.97B | 0.99B | 1.03B | 1.08B | 1.06B | 1.10B | 1.79B | 1.75B | 1.77B | 1.79B | 1.94B |
|
Total Debt
|
| | | | | | | | | | | 0.31B | | | | 0.32B | 0.31B | 241.76 | | 0.23B | 0.00B | 0.00B | 0.00B | 7.50 | | | | | | | | | 0.10B | 0.10B | 0.10B | | | | | | | | | | | | | 0.00B | | | 0.39B | 0.39B | 0.42B | 0.41B | 0.41B |
|
Common Equity
|
118.38B | | | | 0.78B | 0.79B | 0.82B | 0.81B | 0.80B | 0.80B | 0.78B | 1.63B | 0.79B | 0.77B | 1.78B | 1.72B | 1.76B | 1.77B | 1.78B | 1.76B | 2.01B | 2.01B | 2.05B | 2.68B | 2.68B | 2.67B | 2.67B | 2.60B | 2.61B | 2.64B | 2.66B | 2.70B | 2.66B | 2.69B | 2.77B | 2.85B | 2.89B | 2.71B | 2.72B | 2.74B | 2.72B | 2.70B | 2.67B | 2.72B | 2.77B | 2.85B | 2.88B | 2.92B | 2.96B | 3.06B | 3.51B | 3.58B | 3.60B | 3.75B | 4.04B |
|
Shareholder's Equity
|
0.36B | | | | 0.50B | 0.51B | | 0.51B | | | | 2.03B | 0.51B | 0.51B | 2.77B | 2.77B | 2.80B | 2.82B | 2.82B | 2.82B | 3.07B | 3.07B | 3.08B | 3.69B | 3.69B | 3.69B | 3.69B | 3.71B | 3.68B | 3.69B | 3.69B | 3.69B | 3.69B | 3.69B | 3.70B | 3.70B | 3.70B | 3.70B | 3.70B | 3.69B | 3.69B | 3.69B | 3.69B | 3.70B | 3.71B | 3.73B | 3.73B | 3.74B | 3.74B | 3.77B | 4.13B | 4.14B | 4.14B | 4.14B | 4.15B |
|
Liabilities and Shareholders Equity
|
0.60B | | | | 0.88B | 0.87B | 0.91B | 0.90B | 0.90B | 0.89B | 0.89B | 0.77B | 0.71B | | | 2.46B | 2.49B | 1,934,701.60B | | 1.87B | 2.75B | 2.42B | 2.46B | | 3.33B | 3.33B | 3.33B | 3.27B | 3.26B | 3.30B | 3.33B | 3.40B | 3.50B | 3.50B | 3.62B | | 3.68B | 3.51B | 3.55B | | 3.58B | | | 3.67B | 3.74B | 3.85B | 3.91B | 4.00B | 4.01B | 4.16B | 5.29B | 5.34B | 5.36B | 5.54B | 5.98B |
|
Retained Earnings
|
0.15B | | | | 0.26B | 0.27B | 0.26B | 0.26B | 0.24B | 0.25B | 0.23B | 0.46B | 0.23B | -0.00B | -1.05B | 1.11B | -1.11B | -1.12B | 0.01B | 0.00B | -1.14B | -1.14B | -1.11B | -1.12B | -1.11B | -1.12B | -1.11B | -1.18B | -1.16B | 0.00B | 0.00B | -1.09B | 0.02B | 0.02B | -1.03B | -0.96B | 0.00B | -1.09B | -1.07B | -1.05B | 0.00B | -1.07B | -1.08B | -1.05B | 0.01B | -0.94B | -0.91B | -0.88B | 0.00B | -0.78B | -0.68B | -0.61B | 0.01B | 0.02B | 0.04B |
|
Treasury Shares
|
| | | | | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |