|
Cash & Equivalents
|
0.00B | | | 0.00B | 0.00B | 0.14B | 0.00B | 0.02B | 0.00B | 0.00B | 0.00B | 0.11B | 0.00B | 0.00B | 0.00B | 0.02B | 0.01B | 0.00B | 0.01B | 0.03B | 0.02B | 0.02B | 0.57B | 0.59B | 0.25B |
|
Short-term Investments
|
0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.03B | 0.00B | 0.15B | 0.00B | 0.00B | 0.01B | 0.54B | 0.01B | 0.01B | 0.01B | 1.03B | 0.59B | 0.01B | 0.83B | 1.86B | 1.27B | 1.80B | 2.58B | 2.29B | 3.30B |
|
Cash & Current Investments
|
0.00B | 0.00B | 0.00B | 0.00B | 0.19B | 0.16B | 0.09B | 0.17B | 0.12B | 0.15B | 0.35B | 0.65B | 0.01B | 0.28B | 0.54B | 1.05B | 0.60B | 0.01B | 0.85B | 1.89B | 1.28B | 1.83B | 3.15B | 2.88B | 3.56B |
|
Receivables - Net
|
-639.00 | -0.00B | 0.00B | -0.00B | -0.00B | | -0.00B | 0.00B | | | | | | | | | | | | | | | | | |
|
Receivables
|
-639.00 | -0.00B | 0.00B | -0.00B | -0.00B | | -0.00B | 0.00B | | | | | | | | | | | | | | | | | |
|
Inventory
|
0.00B | | | 0.00B | 0.00B | 0.01B | 0.00B | 0.02B | 0.00B | 0.00B | 0.00B | 0.05B | 0.00B | 0.00B | 0.00B | 0.06B | 0.06B | 0.00B | 0.03B | 0.14B | 0.09B | 0.16B | 0.39B | 0.63B | 0.73B |
|
Prepaid Assets
|
| | | | | | | | | | | | | | | | | | | | | | 0.76B | 0.99B | 1.64B |
|
Current Assets
|
| | | 0.01B | 0.01B | 0.49B | 0.01B | 1.05B | 0.02B | 0.01B | 0.02B | 1.87B | 0.02B | 0.02B | 0.02B | 2.55B | 1.77B | 0.04B | 2.08B | 4.39B | 2.84B | 3.76B | 6.50B | 7.25B | 8.47B |
|
Property, Plant & Equipment (Net)
|
0.00B | -0.00B | 0.00B | 0.02B | 0.01B | 0.46B | 0.01B | 1.75B | 0.03B | 0.05B | 0.06B | 4.01B | 0.04B | 0.04B | 0.05B | 4.83B | 4.37B | 0.06B | | | | | | | |
|
Long-Term Investments
|
0.00B | -0.00B | -0.00B | 0.00B | 0.00B | 0.04B | 0.00B | 0.16B | 0.00B | 0.00B | 0.00B | 0.24B | 0.00B | 0.00B | 0.00B | 0.34B | 0.25B | 0.01B | 0.28B | 0.59B | 0.35B | 0.43B | 0.75B | 0.75B | 1.00B |
|
Intangibles
|
0.00B | -0.00B | 0.00B | 0.00B | 0.00B | 0.01B | 0.00B | 0.17B | 0.00B | 0.00B | 0.00B | 0.50B | 0.01B | 0.01B | 0.01B | 0.49B | 0.35B | 0.01B | 0.31B | 0.57B | 0.31B | 0.32B | 0.48B | 0.47B | 0.58B |
|
Goodwill & Intangibles
|
0.00B | -0.00B | 0.00B | 0.00B | 0.01B | 0.01B | 0.03B | 0.17B | 0.12B | 0.13B | 0.14B | 0.50B | 0.01B | 0.30B | 0.32B | 0.49B | 0.35B | 0.01B | 0.31B | 0.57B | 0.31B | 0.32B | 0.48B | 0.47B | 0.58B |
|
Long-Term Deferred Tax
|
| | | 0.00B | | | | | | | | | | | | 0.01B | 0.02B | 0.00B | 0.05B | 0.01B | 0.01B | 0.01B | 0.05B | 0.06B | 0.07B |
|
Other Non-Current Assets
|
0.00B | | | 0.00B | 0.00B | 0.03B | 0.00B | 0.04B | 0.00B | 0.00B | 0.00B | 0.07B | 0.00B | 0.00B | 0.00B | 0.07B | 0.10B | 0.00B | 0.05B | 0.22B | 0.08B | 0.05B | 0.06B | 0.21B | 0.28B |
|
Non-Current Assets
|
| | | 0.01B | 0.02B | 1.25B | 0.03B | 3.40B | 0.05B | 0.07B | 0.09B | 6.53B | 0.08B | 0.09B | 0.09B | 8.90B | 6.56B | 0.14B | 7.53B | 14.50B | 8.41B | 9.77B | 17.13B | 18.30B | 23.80B |
|
Assets
|
0.01B | | | 0.03B | 0.03B | 1.74B | 0.04B | 4.45B | 0.07B | 0.08B | 0.10B | 8.40B | 0.10B | 0.11B | 0.12B | 11.62B | 8.46B | 0.18B | 9.61B | 18.88B | 11.25B | 13.53B | 23.63B | 25.55B | 32.27B |
|
Accounts Payables
|
0.00B | | | 0.00B | 0.00B | 0.03B | 0.00B | 0.13B | 0.00B | 0.00B | 0.00B | 0.42B | 0.00B | 0.00B | 0.00B | 0.19B | 0.14B | 0.00B | 0.21B | 0.18B | 0.16B | 0.22B | 0.46B | 0.54B | 0.75B |
|
Payables
|
0.00B | | | 0.00B | 0.04B | 0.03B | 0.06B | 0.13B | 0.14B | 0.17B | 0.20B | 0.42B | 0.00B | | 0.11B | 0.19B | 0.14B | 0.00B | 0.21B | 0.18B | 0.16B | 0.22B | 0.46B | 0.54B | 0.75B |
|
Current Taxes
|
0.00B | | | 0.00B | 0.00B | 0.14B | 0.00B | 0.34B | 0.01B | 0.00B | 0.00B | 0.12B | 0.00B | 0.00B | 0.00B | 0.18B | 0.13B | 0.00B | 0.06B | 0.16B | 0.19B | 0.14B | 0.30B | 0.37B | 0.26B |
|
Total Current Liabilities
|
| | | 0.01B | 0.01B | 0.34B | 0.01B | 0.87B | 0.01B | 0.01B | 0.01B | 1.28B | 0.01B | 0.02B | 0.02B | 2.09B | 1.38B | 0.02B | 1.09B | 1.12B | 0.86B | 1.37B | 2.63B | 3.69B | 3.67B |
|
Non-Current Debt
|
| | | | | | | | | | | 0.04B | | | | 0.03B | | | | | | | | | |
|
Pension
|
0.00B | 0.00B | -652.00 | 0.00B | 0.00B | 0.01B | 0.00B | 0.01B | 0.00B | 0.00B | 0.00B | 0.05B | 0.00B | 0.00B | 0.00B | 0.07B | 0.04B | 0.00B | 0.06B | 0.11B | 0.06B | 0.08B | 0.20B | 0.23B | 0.32B |
|
Liabilities from Discontinued Operations
|
| | | 0.00B | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability
|
0.00B | -0.00B | | 0.00B | 0.00B | 0.08B | 0.00B | 0.37B | 0.01B | 0.01B | 0.01B | 0.45B | 0.01B | 0.01B | 0.01B | 0.66B | 0.51B | 0.01B | 0.73B | 1.00B | 0.82B | 0.93B | 1.51B | 1.53B | 1.99B |
|
Other Non-Current Liabilities
|
0.00B | | | 0.00B | 0.00B | 0.10B | 0.00B | 0.15B | 0.00B | 0.00B | 0.00B | 0.31B | 0.00B | 0.00B | 0.00B | 0.39B | 0.27B | 0.01B | 0.27B | 0.36B | 0.27B | 0.30B | 0.54B | 0.47B | 0.57B |
|
Total Non-Current Liabilities
|
0.01B | | | 0.00B | 0.01B | 0.47B | 0.01B | 1.02B | 0.01B | 0.03B | 0.04B | 2.94B | 0.03B | 0.02B | 0.02B | 3.34B | 2.34B | 0.06B | 2.81B | 3.75B | 2.98B | 3.15B | 4.83B | 4.63B | 5.86B |
|
Total Liabilities
|
0.01B | | | 0.02B | 0.01B | 0.82B | 0.02B | 1.89B | 0.03B | 0.04B | 0.05B | 4.22B | 0.04B | 0.04B | 0.04B | 5.42B | 3.73B | 0.08B | 3.90B | 4.87B | 3.84B | 4.51B | 7.46B | 8.32B | 9.53B |
|
Total Debt
|
| | | | | | | | | | | | | | | 0.03B | | | | | | | | | |
|
Shareholder's Equity
|
0.01B | | | 0.02B | 0.01B | 0.92B | 0.02B | 2.56B | 0.04B | 0.04B | 0.05B | 4.18B | 0.06B | 0.07B | 0.08B | 6.20B | 4.73B | 0.10B | 5.71B | 11.91B | 7.41B | 9.02B | 16.17B | 17.23B | 22.75B |
|
Liabilities and Shareholders Equity
|
0.01B | | | 0.03B | 1.49B | 1.74B | 2.33B | 4.45B | 3.44B | 4.41B | 5.37B | 8.40B | 0.10B | 5.49B | 6.52B | 11.62B | 8.46B | 0.18B | 9.61B | 18.88B | 11.25B | 13.53B | 23.63B | 25.55B | 32.27B |
|
Retained Earnings
|
0.00B | | | 0.00B | 0.00B | 0.14B | 0.00B | 0.34B | 0.00B | 0.02B | 0.02B | 1.87B | 0.03B | 0.04B | 0.04B | 3.56B | 2.70B | 0.07B | 3.77B | 7.80B | 4.70B | 5.60B | 9.65B | 10.18B | 13.29B |