|
Cash & Equivalents
|
0.13B | 0.05B | 0.11B | 0.13B | 0.17B | 0.21B | 0.12B | 0.18B | 0.17B | 0.00B | 0.25B | 0.25B | 0.30B | 0.00B | 0.23B | 0.31B | 0.00B | 0.32B | 0.33B | 0.32B | 0.25B | 0.26B | 0.29B | 0.39B | 0.42B | 0.49B | 0.50B | 0.43B | 0.67B | 0.71B | 0.85B | 0.85B | 0.79B | 0.00B | 0.00B | 0.98B | 1.19B | 1.17B |
|
Short-term Investments
|
| | -0.00B | -0.00B | 0.00B | 0.00B | -0.01B | 0.01B | | | 0.01B | 0.01B | | | 0.00B | 0.01B | 0.01B | 0.01B | | | 0.00B | | 0.00B | 0.00B | 0.01B | 0.06B | 0.07B | 0.08B | 0.03B | 0.07B | 0.08B | 0.09B | 0.18B | 0.09B | 0.10B | 0.10B | 0.07B | 0.08B |
|
Cash & Current Investments
|
0.13B | 0.05B | 0.11B | 0.13B | 0.18B | 0.21B | 0.12B | 0.19B | 0.17B | 0.00B | 0.26B | 0.26B | 0.30B | 0.00B | 0.23B | 0.32B | 0.01B | 0.33B | 0.33B | 0.32B | 0.25B | 0.26B | 0.29B | 0.39B | 0.43B | 0.54B | 0.56B | 0.51B | 0.70B | 0.78B | 0.93B | 0.94B | 0.97B | 0.09B | 0.10B | 1.08B | 1.25B | 1.25B |
|
Receivables - Net
|
-0.00B | -0.00B | -0.01B | 0.00B | -0.00B | 0.00B | 0.00B | 0.02B | | | 0.04B | 0.04B | | | 0.04B | 0.03B | -0.02B | 0.05B | 0.04B | -0.02B | 0.07B | -0.00B | -0.03B | -0.02B | 0.11B | 0.08B | -0.01B | 0.01B | 0.14B | 0.01B | 0.04B | 0.05B | 0.15B | -0.02B | 0.02B | 0.12B | 0.19B | 0.13B |
|
Receivables - Other
|
| | | | | | | | | | | | | | | | | | | | | | | | 0.01B | | | | 0.01B | | | | 0.01B | | | | 0.01B | 0.01B |
|
Receivables
|
-0.00B | -0.00B | -0.01B | 0.00B | -0.00B | 0.00B | 0.00B | 0.02B | | | 0.04B | 0.04B | | | 0.04B | 0.03B | -0.02B | 0.05B | 0.04B | -0.02B | 0.07B | -0.00B | -0.03B | -0.02B | 0.11B | 0.08B | -0.01B | 0.01B | 0.15B | 0.01B | 0.04B | 0.05B | 0.16B | -0.02B | 0.02B | 0.12B | 0.20B | 0.14B |
|
Inventory
|
| | | | 0.00B | 0.00B | 0.00B | 0.00B | | | 0.00B | | | | | | | 0.00B | | | | | | | 0.00B | | | | 0.00B | | | | 0.00B | | | | 0.01B | 0.00B |
|
Current Deferred Tax Assets
|
| | | | | | | 0.00B | | | 0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Assets
|
0.16B | 0.16B | 0.21B | 0.24B | 0.20B | 0.28B | 0.18B | 0.05B | | | 0.31B | 0.39B | | | 0.30B | 0.35B | 0.40B | 0.05B | | | 0.37B | | 0.53B | 0.66B | 0.13B | 0.67B | 0.57B | 0.90B | 0.21B | 1.07B | 1.07B | 1.24B | 1.07B | 1.31B | 1.19B | 1.26B | 1.57B | 1.54B |
|
Property, Plant & Equipment (Net)
|
| | | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | | | 0.02B | | | | | | | 0.03B | | | | | | | -0.01B | | | | -0.02B | | | | 0.01B | | | | 0.01B | 0.01B |
|
Long-Term Investments
|
| | | | -0.12B | | | 0.10B | | | | | -0.02B | -0.02B | | | | | | -0.00B | 0.00B | | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.01B | 0.02B |
|
Goodwill
|
| | | | | | | 1.02B | | | 0.30B | | | | | | | 0.13B | | | | | | | 0.13B | | | | 0.13B | | | | 0.12B | | | | 0.13B | |
|
Intangibles
|
| | | | | | 1.14B | 1.02B | 0.01B | | 2.65B | 0.01B | 0.02B | 0.04B | | 0.03B | 0.04B | 2.55B | 0.00B | 0.02B | 0.03B | 0.01B | 0.01B | 0.03B | 2.64B | 0.02B | 0.03B | 0.05B | 2.87B | 0.02B | 0.04B | 0.07B | 2.81B | 0.04B | 0.07B | 0.10B | 2.79B | |
|
Goodwill & Intangibles
|
| | | | | | 1.14B | 2.05B | 0.01B | | 2.95B | 0.01B | 0.02B | 0.04B | | 0.03B | 0.04B | 2.68B | 0.00B | 0.02B | 0.03B | 0.01B | 0.01B | 0.03B | 2.77B | 0.02B | 0.03B | 0.05B | 2.99B | 0.02B | 0.04B | 0.07B | 2.93B | 0.04B | 0.07B | 0.10B | 2.92B | |
|
Long-Term Deferred Tax
|
| | | | | | | 0.01B | | | 0.02B | | | | | | | 0.01B | | | | | | | 0.01B | | | | 0.01B | | | | 0.01B | | | | 0.01B | |
|
Other Non-Current Assets
|
| | | | | | | 0.00B | | | 0.01B | | 0.01B | 0.01B | | -0.01B | -0.01B | 0.01B | 0.00B | 0.01B | 0.01B | -0.00B | 0.00B | -0.00B | 0.01B | -0.05B | -0.06B | -0.07B | 0.06B | -0.00B | -0.01B | -0.01B | 0.09B | 0.00B | -0.00B | -0.00B | 0.10B | 0.11B |
|
Non-Current Assets
|
1.12B | 1.21B | 1.17B | 1.23B | 1.45B | 1.44B | 1.38B | 0.75B | | | 2.68B | 2.65B | | | 2.54B | 2.56B | 2.54B | 2.58B | | | -0.37B | | 2.58B | 2.63B | 2.61B | 2.61B | 2.66B | 2.61B | 2.69B | 2.72B | 2.82B | 2.94B | 2.94B | 2.99B | 3.04B | 2.89B | 2.89B | 5.18B |
|
Assets
|
1.28B | 1.35B | 1.38B | 1.48B | 1.65B | 1.72B | 1.56B | 1.48B | | | 2.98B | 3.04B | | | 2.84B | 2.91B | 2.93B | 2.99B | | | | | 3.10B | 3.30B | 3.18B | 3.28B | 3.23B | 3.51B | 3.60B | 3.79B | 3.89B | 4.18B | 4.01B | 4.30B | 4.23B | 4.15B | 6.49B | 6.72B |
|
Accounts Payables
|
0.00B | 0.00B | 0.00B | 0.03B | 0.03B | 0.02B | 0.03B | 0.02B | 0.01B | | 0.09B | 0.03B | -0.01B | -0.01B | 0.02B | 0.01B | -0.01B | 0.09B | -0.02B | -0.02B | 0.02B | -0.00B | 0.02B | 0.04B | 0.12B | 0.00B | 0.02B | 0.02B | 0.14B | -0.00B | -0.03B | -0.03B | 0.16B | -0.00B | 0.01B | 0.01B | 0.22B | 0.44B |
|
Notes Payables
|
| | | | | | | | 1.30B | 3.06B | 0.02B | | | 15.57B | | | 14.31B | 0.02B | | 29.40B | | | | | 0.02B | | | | 0.02B | | | 65.53B | 0.02B | | | | 0.02B | 0.02B |
|
Payables
|
0.00B | 0.00B | 0.00B | 0.03B | 0.03B | 0.02B | 0.03B | 0.02B | 1.31B | 3.06B | 0.11B | 0.03B | -0.01B | 15.56B | 0.02B | 0.01B | 14.30B | 0.11B | -0.02B | 29.38B | 0.02B | -0.00B | 0.02B | 0.04B | 0.14B | 0.00B | 0.02B | 0.02B | 0.16B | -0.00B | -0.03B | 65.50B | 0.18B | -0.00B | 0.01B | 0.01B | 0.24B | 0.46B |
|
Accumulated Expenses
|
| | | | 0.01B | 0.01B | | | 0.00B | | | 0.02B | 0.03B | 0.05B | | 0.03B | 0.04B | 0.01B | 0.01B | 0.04B | 0.05B | 0.01B | 0.01B | 0.03B | | 0.01B | 0.01B | 0.03B | | 0.02B | 0.03B | 0.05B | | 0.02B | 0.02B | 0.03B | | |
|
Short term Debt
|
0.03B | 0.01B | 0.03B | 0.02B | 0.22B | 0.23B | 0.22B | -0.00B | | | 0.38B | 0.53B | | | 0.36B | 0.37B | 0.36B | 0.02B | -0.00B | 0.01B | 0.30B | | 0.27B | 0.13B | 0.02B | 0.29B | 0.25B | 0.20B | 0.08B | 0.14B | 0.15B | 0.15B | 0.05B | 0.15B | 0.11B | 0.11B | 1.21B | 1.91B |
|
Current Leases
|
| | | | | | | | | | | | | | | | | 0.00B | | | | | | | 0.00B | | | | 0.00B | | | | 0.00B | | | | 0.00B | |
|
Current Taxes
|
| | | 0.00B | 0.02B | 0.00B | 0.00B | 0.00B | | | 0.01B | | | | | | | 0.01B | | | | | | | 0.03B | | | | 0.04B | | | | 0.04B | | | | 0.11B | 0.03B |
|
Total Current Liabilities
|
0.03B | 0.04B | 0.05B | 0.05B | 0.05B | 0.03B | 0.03B | 0.04B | | | 0.13B | 0.13B | | | 0.12B | 0.12B | 0.11B | 0.03B | | | 0.13B | | 0.28B | 0.30B | 0.04B | 0.20B | 0.21B | 0.24B | 0.06B | 0.30B | 0.44B | 0.42B | 0.28B | 0.29B | 0.30B | 0.27B | 0.48B | 0.61B |
|
Non-Current Debt
|
| | | | | | | -0.39B | 198.26B | 584.33B | 0.54B | 0.35B | | 806.03B | 0.35B | 0.35B | 705.38B | 0.35B | | 638.11B | 0.32B | | 0.33B | 0.33B | 0.34B | 0.31B | 0.32B | 0.50B | 0.50B | 0.49B | 0.49B | 660.86B | 0.48B | 0.48B | 0.52B | 0.50B | 0.50B | 0.46B |
|
Convertible Debt
|
| | | | | | | | 199.56B | 587.39B | | | | 821.60B | | | 719.69B | 712.19B | | 667.51B | | | | | | | | | 772.84B | | | 726.39B | 696.80B | | | | | |
|
Pension
|
| | 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 | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B |
|
Minority Interest
|
| | | | | | | | | | 0.05B | | | | | | | 0.00B | | | | 0.00B | 0.00B | 0.02B | 0.41B | 0.01B | 0.01B | 0.02B | 0.03B | 0.00B | 0.02B | 0.02B | 0.38B | 0.01B | 0.01B | 0.02B | 0.37B | |
|
Non-Current Deferred Tax Liability
|
0.11B | 0.12B | 0.10B | 0.12B | 0.13B | 0.12B | 0.09B | 0.09B | | | 0.16B | | | | | | | 0.16B | | | | | | | 0.15B | | | | 0.15B | | | | 0.18B | | | | 0.19B | 0.20B |
|
Operating Leases
|
| | | | | | | | | | | | | | | | | 0.00B | | | | | | | 0.00B | | | | 0.00B | | | | 0.00B | | | | 0.00B | |
|
Other Non-Current Liabilities
|
| | | | | | | | | | | | | | | | | 0.00B | | | | | | | 0.00B | | | | 0.00B | | | | 0.00B | | | | 0.00B | |
|
Total Non-Current Liabilities
|
| | | | | | | -0.51B | | | 1.08B | 1.05B | | | 0.86B | 0.88B | 0.87B | 0.84B | | | 0.78B | | 0.75B | 0.80B | 0.78B | 0.75B | 0.73B | 0.87B | 0.83B | 0.79B | 0.80B | 0.84B | 0.79B | 0.81B | 0.83B | 0.82B | 2.89B | |
|
Total Liabilities
|
0.22B | 0.23B | 0.24B | 0.20B | 0.39B | 0.37B | 0.34B | 0.33B | | | 1.21B | 1.18B | | | 0.99B | 1.00B | 0.98B | 0.97B | | | | | 1.04B | 1.10B | 0.97B | 0.96B | 0.93B | 1.11B | 1.11B | 1.09B | 1.25B | 1.26B | 1.07B | 1.10B | 1.13B | 1.09B | 2.89B | 3.79B |
|
Total Debt
|
0.03B | 0.01B | 0.03B | 0.02B | 0.22B | 0.23B | 0.22B | -0.39B | 198.26B | 584.33B | 0.92B | 0.88B | | 806.03B | 0.71B | 0.72B | 705.74B | 0.37B | -0.00B | 638.12B | 0.62B | | 0.60B | 0.46B | 0.35B | 0.60B | 0.57B | 0.71B | 0.58B | 0.63B | 0.64B | 661.01B | 0.53B | 0.63B | 0.63B | 0.62B | 1.71B | 2.37B |
|
Common Equity
|
1.06B | 1.14B | 1.14B | 1.27B | 1.25B | 1.35B | 1.22B | 1.15B | | | 1.78B | | | | | | | 2.01B | | | | | | | 2.21B | | | | 2.49B | | | | 2.94B | | | | 3.60B | 2.93B |
|
Shareholder's Equity
|
| | | | | 1.35B | 1.22B | 1.15B | | | 1.78B | 1.86B | | | 1.85B | 1.91B | 1.96B | 2.01B | | | | | 2.07B | 2.20B | 2.21B | 2.33B | 2.30B | 2.40B | 2.49B | 2.71B | 2.64B | 2.92B | 2.94B | 3.20B | 3.10B | 3.06B | 0.39B | |
|
Liabilities and Shareholders Equity
|
1.28B | 1.38B | 1.38B | 1.48B | 1.65B | 1.72B | 1.56B | 1.48B | | | 2.98B | 3.04B | | | 2.84B | 2.91B | 2.93B | 2.99B | | | | | 3.10B | 3.30B | 3.18B | 3.28B | 3.23B | 3.51B | 3.60B | 3.79B | 3.89B | 4.18B | 4.01B | 4.30B | 4.23B | 4.15B | 6.49B | 6.72B |
|
Retained Earnings
|
0.06B | 0.10B | 0.17B | 0.50B | 0.46B | 0.55B | 0.46B | 0.05B | | | 0.52B | 0.91B | | | 0.75B | 0.87B | 0.85B | 0.68B | | | 1.06B | | 1.05B | 1.06B | 0.75B | 1.32B | 1.11B | 1.10B | 1.05B | 1.73B | 1.47B | 1.53B | 1.41B | 2.14B | 1.74B | 1.59B | 1.54B | 2.03B |