|
Cash & Equivalents
|
0.55B | 1.10B | 0.28B | 2.55B | 2.50B | 1.15B | 1.39B | 1.76B | 1.65B | | 2.37B | 1.59B | 1,264.89B | 1.20B | | 0.93B | | 0.79B | | 0.97B | 0.99B | 0.35B | 0.29B | 0.64B | 0.24B | 0.43B | | 0.30B | | | 0.18B | 0.32B | 0.13B | 0.26B | 0.38B | 0.23B | | 0.19B | 0.13B | | 0.18B | | 0.31B | | 0.50B | 0.16B | 0.15B | 0.27B | | 0.31B | | | 0.33B | |
|
Short-term Investments
|
3.48B | | | 4.97B | 5.32B | 4.97B | 5.38B | 4.79B | | | | 3.21B | | 0.44B | | 4.28B | | | | 2.94B | | 2.58B | | | 2.44B | | | 0.27B | | | | 0.28B | -0.03B | | | 0.23B | | 0.32B | 0.08B | | 0.09B | | 0.10B | | 0.22B | 0.22B | 0.27B | 0.26B | | 0.27B | | | 0.28B | |
|
Cash & Current Investments
|
4.03B | 1.10B | 0.28B | 7.52B | 7.82B | 6.12B | 6.76B | 6.55B | 1.65B | | 2.37B | 4.81B | 1,264.89B | 1.63B | | 5.22B | | 0.79B | | 3.91B | 0.99B | 2.93B | 0.29B | 0.64B | 2.68B | 0.43B | | 0.57B | | | 0.18B | 0.60B | 0.10B | 0.26B | 0.38B | 0.47B | | 0.52B | 0.21B | | 0.28B | | 0.41B | | 0.73B | 0.38B | 0.42B | 0.53B | | 0.58B | | | 0.61B | |
|
Receivables - Net
|
| | | 1.03B | | | | 1.05B | | | | | 0.00B | | | | | | | | | 1.31B | 1.20B | 1.22B | 1.28B | | | 1.08B | | | | 1.28B | | | | 1.10B | | | 1.12B | | | | 0.84B | | | | 0.80B | 0.91B | | 0.05B | | | 1.01B | |
|
Receivables - Other
|
0.00B | 0.01B | 0.02B | 0.14B | | 0.00B | 0.00B | 0.61B | | | 0.80B | 0.77B | | 0.73B | | 0.69B | | | | 0.52B | | 0.61B | | | -0.02B | 0.53B | | -0.01B | -0.00B | | 0.55B | -0.00B | 0.73B | -0.01B | 0.62B | 0.14B | | 0.01B | 0.01B | | 0.27B | 0.28B | 0.20B | 0.26B | -0.01B | 0.22B | | | | | | | | |
|
Receivables
|
| | | 1.18B | | | | 1.66B | | | | | 0.00B | | | | | | | | | 1.91B | 1.20B | 1.22B | 1.26B | | | 1.08B | | | | 1.27B | | | | 1.24B | | | 1.13B | | | | 1.04B | | | | 0.80B | 0.91B | | 0.05B | | | 1.01B | |
|
Raw Materials
|
0.02B | 0.02B | 0.04B | -0.07B | 0.02B | 0.03B | -0.05B | -0.08B | -0.01B | 0.02B | -0.03B | -0.03B | 0.00B | 0.01B | 0.01B | -0.03B | -0.03B | -0.03B | -0.01B | -0.05B | | -0.13B | -0.11B | -0.04B | -0.03B | -0.00B | -0.01B | -0.01B | -0.00B | -0.01B | -0.01B | -0.02B | -0.00B | -0.01B | -0.02B | 0.01B | 0.01B | -0.01B | -0.02B | -0.00B | -0.01B | -0.00B | -0.01B | -0.00B | -0.01B | -0.00B | | | 0.58 | 1.41 | 1.21 | | | |
|
Inventory
|
0.00B | 0.01B | 0.01B | 0.02B | 0.02B | 0.00B | 0.00B | 0.02B | 0.03B | | 0.03B | 0.03B | | 0.03B | | 0.02B | | 0.02B | | 0.02B | | 0.02B | 0.01B | | 0.01B | 0.01B | | 0.02B | | | 0.02B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | | 0.01B | | | | | | | | | | | | | | | | |
|
Prepaid Assets
|
0.00B | -0.00B | 0.05B | 0.12B | | | | 0.21B | | | | | | | | | | | | | | 0.00B | | | -0.03B | 0.03B | | -0.04B | -0.02B | | 0.10B | 0.04B | -0.01B | -0.02B | 0.01B | 0.02B | | 0.01B | | | | | | | | | | | | | | | | |
|
Current Assets
|
3.50B | 4.06B | 4.75B | 4.97B | 14.61B | 6.99B | 7.52B | 4.79B | | | | 4.75B | | 4.38B | | | | | | | | | | | 1.03B | | | 1.10B | | | | 1.28B | 0.01B | | | 7.30B | | 7.05B | 1.94B | | 1.69B | | 0.44B | 1.66B | 1.80B | 2.01B | 0.38B | 0.43B | | 2.40B | | 2.62B | 2.43B | 2.42B |
|
Construction in Progress
|
| | | 0.81B | | | | 0.79B | | | | 0.85B | | | | | | | | | | -0.51B | -0.16B | -0.29B | -0.41B | | | | | | | | | | | | | | | | | | | | | | | | 5.20 | 12.73 | 5.26 | | | |
|
Property, Plant & Equipment (Net)
|
1.81B | 2.05B | 2.39B | 4.78B | 8.11B | 8.68B | 9.12B | 4.87B | | | 5.28B | 3.56B | | 1.08B | | 2.97B | | 0.93B | | 2.56B | | 2.19B | 1.55B | | 1.03B | 1.10B | | 1.15B | | | 0.88B | 0.85B | 0.08B | 0.68B | 0.61B | 0.70B | | 0.66B | 0.56B | | -0.01B | -0.02B | 0.41B | -0.01B | -0.01B | -0.02B | 0.43B | 0.46B | | 0.66B | | | 0.64B | |
|
Long-Term Investments
|
0.49B | 0.17B | 0.00B | 0.01B | 5.34B | 1.39B | 1.49B | 6.70B | 7.13B | | 7.32B | 0.10B | | -0.06B | | 3.34B | | 5.60B | | 2.71B | | 3.17B | 3.16B | | 2.53B | 4.08B | | 2.64B | | | 3.99B | 2.40B | 0.01B | 3.93B | 3.75B | 1.38B | | 3.80B | 1.31B | | 2.65B | | 1.00B | | 3.17B | 3.53B | 0.88B | 0.97B | | 1.16B | | | 1.18B | |
|
Intangibles
|
0.01B | 0.11B | -0.00B | 2.14B | 1.15B | 0.75B | 0.77B | 2.93B | 2.78B | | 3.53B | 1.55B | | 2.43B | | 0.91B | | 0.92B | | 0.88B | | 1.33B | 1.02B | | 2.67B | 2.99B | | 3.28B | | | 3.50B | 3.44B | 0.00B | 3.12B | 2.84B | 2.83B | | 2.74B | 2.83B | | 2.20B | | 2.19B | -0.00B | 2.40B | 2.48B | 2.32B | 2.78B | | 3.08B | | | 2.89B | |
|
Goodwill & Intangibles
|
0.01B | 0.11B | -0.00B | 2.14B | 1.15B | 0.75B | 0.77B | 2.93B | 2.78B | | 3.53B | 1.55B | | 2.43B | | 0.91B | | 0.92B | | 0.88B | | 1.33B | 1.02B | | 2.67B | 2.99B | | 3.28B | | | 3.50B | 3.44B | 0.00B | 3.12B | 2.84B | 2.83B | | 2.74B | 2.83B | | 2.20B | | 2.19B | -0.00B | 2.40B | 2.48B | 2.32B | 2.78B | | 3.08B | | | 2.89B | |
|
Long-Term Deferred Tax
|
| | | -0.14B | | | 0.01B | 1.07B | | 0.03B | 0.01B | 1.13B | | 0.05B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.80B | | | | 0.76B | 0.92B | | 0.89B | | 0.23B | 0.27B | 0.25B |
|
Other Non-Current Assets
|
0.00B | 0.00B | | 1.35B | | | | 1.60B | | | | 5.02B | 0.00B | 0.03B | | 5.02B | | | | 4.18B | | 4.75B | 1.00B | 1.32B | -0.00B | | | 0.11B | | | 0.13B | 0.03B | 0.03B | 0.03B | 0.03B | 0.79B | | 0.03B | 0.02B | | -0.00B | -0.01B | 0.79B | -0.00B | -0.00B | 0.00B | 1.04B | 1.14B | | 1.55B | | | 1.78B | |
|
Non-Current Assets
|
0.08B | 0.58B | 0.60B | 12.49B | 2.11B | 0.12B | 0.14B | 15.08B | | | | 16.06B | | 14.84B | | | | | | | | | | | 6.18B | | | 7.15B | | | | 7.27B | 0.10B | | | 8.42B | | 9.69B | 6.43B | | 4.98B | | 3.96B | 4.77B | 7.34B | 4.29B | 4.17B | 3.98B | | 8.71B | | 3.16B | 3.13B | 3.76B |
|
Assets
|
3.58B | 4.65B | 5.35B | 17.46B | 16.72B | 7.11B | 7.66B | 19.81B | 20.72B | | 22.75B | 16.50B | 21,424.95B | 19.22B | | 15.85B | | 14.62B | | 13.13B | | 13.80B | 12.08B | 13.89B | 6.60B | 12.19B | | 7.61B | | | 13.23B | 13.02B | 0.11B | 11.64B | 10.96B | 15.72B | | 16.74B | 12.28B | | 9.82B | | 4.13B | 9.71B | 10.14B | 10.18B | 4.34B | 4.33B | | 11.11B | | 10.91B | 10.28B | 11.20B |
|
Accounts Payables
|
| | | -0.03B | | | | | | | | | | | | | | | | | | | | | 0.38B | | | 0.41B | | | | 0.08B | | | | 0.47B | | | 0.51B | | | | 0.44B | | | | 0.48B | 0.54B | | 0.61B | | | 0.51B | |
|
Notes Payables
|
0.03B | 0.02B | 0.05B | 3.39B | | | 0.13B | 3.70B | | | | 2.93B | | 3.05B | | 2.39B | | 1.11B | | 1.05B | | 1.64B | | | 2.31B | | | 1.47B | | | | 0.73B | | | | 0.58B | | | 0.67B | | | | 0.38B | | | | 0.26B | 0.18B | | 0.53B | | | 0.50B | |
|
Payables
|
0.03B | 0.02B | 0.05B | 3.36B | | | 0.13B | 3.70B | | | | 2.93B | | 3.05B | | 2.39B | | 1.11B | | 1.05B | | 1.64B | | | 2.68B | | | 1.88B | | | | 0.81B | | | | 1.05B | | | 1.17B | | | | 0.82B | | | | 0.74B | 0.72B | | 1.14B | | | 1.00B | |
|
Accumulated Expenses
|
| | | 0.03B | | | | 0.14B | | | | 0.15B | | 0.02B | | 0.11B | | 0.10B | | 0.08B | | 0.08B | | | 0.01B | 0.08B | | 0.00B | -0.00B | | | -0.01B | 0.06B | 0.00B | | 0.02B | | -0.01B | 0.05B | | 0.01B | 0.01B | 0.04B | -0.00B | 0.01B | 0.04B | | | | 0.05B | | 0.07B | 0.04B | 0.05B |
|
Other Accumulated Expenses
|
0.93B | 0.03B | 0.05B | 2.09B | 0.03B | 1.79B | 0.10B | 2.49B | 5.30B | 0.02B | -0.06B | 2.00B | 0.01B | 0.01B | | 3.08B | -0.01B | -0.04B | | 1.62B | | -0.13B | | | -0.02B | 0.23B | | 0.32B | -0.00B | -0.01B | -0.02B | 0.00B | -0.00B | 0.19B | 0.20B | 7.30B | | 7.05B | 0.01B | | 0.02B | 0.03B | 0.02B | 0.03B | -0.03B | 0.02B | | | | 0.03B | | 0.02B | 0.02B | 0.02B |
|
Short term Debt
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 1.47B | | | | 0.73B | | | | 0.58B | | | 2.92B | | 2.41B | | 0.38B | 2.39B | 2.24B | 1.88B | 0.26B | 0.18B | | 0.53B | | 1.34B | 0.50B | |
|
Current Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01B | | | | 0.00B | | | | | 0.01B | | 0.02B | | | 0.01B | |
|
Current Taxes
|
| | | 0.24B | 0.40B | | | 0.41B | | | | 4.44B | 0.00B | 0.02B | | 0.33B | | 0.34B | | 0.31B | | 0.29B | 0.91B | 1.20B | 0.05B | | | 0.01B | -0.08B | | | -0.08B | 0.19B | -0.09B | | 0.12B | | -0.03B | 0.10B | | 0.05B | 0.09B | 0.09B | 0.04B | 0.08B | 0.09B | 0.09B | 0.10B | | 0.13B | | 0.11B | 0.12B | 0.13B |
|
Current Deferred Revenue
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.02B | | -0.02B | | -0.04B | | -0.02B | -0.02B | | | | | | | | | | | | | | | |
|
Total Current Liabilities
|
| | | 5.92B | 3.43B | | | 3.79B | | | 6.04B | 4.51B | | 6.66B | | 6.23B | | | | 2.61B | | 3.99B | 4.40B | | 1.14B | | | 1.48B | | | | 1.69B | 0.01B | 1.96B | 2.35B | 6.14B | | 2.10B | 0.71B | | | | 0.21B | 0.01B | 0.03B | 0.02B | 0.41B | 0.49B | | 2.64B | | | 2.43B | |
|
Non-Current Debt
|
| 0.01B | 0.03B | | | 0.18B | 0.35B | | | | | | 0.01B | | | | | | | | | 8.08B | 4.24B | 6.05B | 2.31B | 3.09B | | 3.14B | | | | 3.71B | 3.43B | 3.31B | | 3.30B | | | 2.92B | | | | 2.40B | | | | -0.15B | | | 1.45B | | | 1.62B | |
|
Non-Current Deffered Revenue
|
0.04B | 0.07B | 0.01B | | | -0.02B | 0.01B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Pension
|
| | | | | | | | | | | | 0.00B | | | | | | | | | | 0.02B | | -0.04B | -0.02B | -0.03B | 1.23B | | -0.03B | -0.03B | 1.22B | | -0.02B | | 1.24B | 0.03B | -0.02B | 1.56B | 0.02B | | | 1.21B | | | | 1.05B | 1.01B | | 1.03B | | | 0.70B | |
|
Liabilities from Discontinued Operations
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00B | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.12B | | | 0.19B | | | | 0.54B | | | | 0.27B | 0.50B | | 0.50B | | | 0.48B | |
|
Operating Leases
|
| | | | | | | | | | | 14.27B | | 12.62B | | | | | | | | | | | | | | | | | | | | | | 0.09B | | | 0.07B | | | | 0.04B | | | | 0.04B | 0.07B | | 0.07B | | | 0.06B | |
|
Other Non-Current Liabilities
|
0.03B | 0.08B | 0.09B | 1.33B | 0.32B | 0.07B | -0.15B | 1.49B | 0.36B | | 0.47B | 1.06B | 0.00B | 0.38B | | 0.83B | | 0.15B | | 0.76B | | 1.14B | 0.74B | 0.91B | -0.00B | 0.22B | | 0.25B | | | | 0.21B | 0.21B | 0.19B | | 0.17B | | | 0.46B | | 0.35B | | 0.35B | 0.34B | 0.36B | 0.36B | 0.34B | 0.39B | | 0.44B | | 0.34B | 0.32B | 0.35B |
|
Total Non-Current Liabilities
|
2.65B | 2.74B | 3.11B | 5.10B | 11.40B | 5.32B | 5.55B | 9.23B | 15.41B | | 16.71B | 5.49B | 21,424.95B | 14.84B | | 4.00B | | 5.56B | | 4.96B | | 5.36B | 7.68B | -0.91B | 4.05B | 9.87B | | 4.71B | | | 10.74B | 5.18B | 0.02B | 9.60B | 8.54B | 5.39B | | | 6.43B | | 6.32B | | 3.50B | 6.09B | 6.05B | 5.94B | 3.66B | 3.80B | | 3.48B | | 5.45B | 3.13B | 5.82B |
|
Total Liabilities
|
| | | 11.02B | 10.75B | | | 13.07B | | | | 14.07B | 21,424.95B | 12.62B | | 10.23B | | 8.59B | | 7.57B | | 9.35B | | | 6.60B | 8.26B | | 7.61B | | | | 8.60B | 7.98B | 7.53B | | 11.54B | | | 8.37B | | 6.67B | | 6.78B | 6.43B | 6.40B | 6.30B | 5.84B | 6.06B | | 6.13B | | 5.78B | 5.57B | 6.17B |
|
Total Debt
|
| 0.01B | 0.03B | | | 0.18B | 0.35B | | | | | | 0.01B | | | | | | | | | 8.08B | 4.24B | 6.05B | 2.31B | 3.09B | | 4.61B | | | | 4.44B | 3.43B | 3.31B | | 3.88B | | | 5.85B | | 2.41B | | 2.78B | 2.39B | 2.24B | 1.88B | 0.12B | 0.18B | | 1.99B | | 1.34B | 2.11B | |
|
Common Equity
|
| | | 6.43B | 5.97B | | | 6.79B | | | | 6.50B | | 6.60B | | 5.62B | | 6.03B | | 5.57B | | 4.45B | | | 3.38B | | | 3.93B | | | | 4.41B | 0.08B | 4.11B | | 4.19B | | | 3.91B | | 3.16B | | 1.12B | 3.28B | 3.74B | 3.89B | 3.49B | 4.14B | | 4.98B | | 5.13B | 4.71B | 5.03B |
|
Shareholder's Equity
|
| | | 1.79B | 1.73B | | | 2.02B | | | | 1.90B | 0.01B | | | 2.08B | | 2.34B | | 2.77B | | 4.45B | 4.59B | 4.09B | 3.38B | 3.94B | | 3.93B | | | | 4.41B | 0.08B | 4.11B | | 4.19B | | | 3.91B | | 3.16B | | 1.12B | 3.28B | 3.74B | 3.88B | 3.49B | 4.14B | | 4.98B | | 5.13B | 4.71B | 5.03B |
|
Liabilities and Shareholders Equity
|
3.58B | 4.65B | 5.35B | 17.46B | 16.72B | 7.11B | 7.66B | 19.81B | 20.72B | | 22.75B | 16.50B | 21,424.95B | 19.22B | | 15.85B | | 14.62B | | 13.13B | | 13.80B | 12.08B | 13.89B | 6.60B | 12.19B | | 7.61B | | | 13.23B | 13.02B | 0.11B | 11.64B | 10.96B | 15.72B | | 16.74B | 12.28B | | 9.82B | | 4.13B | 9.71B | 10.14B | 10.18B | 4.34B | 4.33B | | 11.11B | | 10.91B | 10.28B | 11.20B |
|
Treasury Shares
|
| | | | | | | | | | | | | | | | | | | | | | | | 0.00B | | | 0.00B | | | | 0.00B | | | | 0.00B | | | 0.00B | | | | 0.00B | | | | 0.00B | 0.00B | | 0.00B | | | 0.00B | |
|
Retained Earnings
|
| | | 1.83B | 0.29B | | | 1.70B | 0.32B | | | 1.83B | | 0.63B | | 1.39B | | 1.08B | | 1.69B | | 1.02B | 0.66B | | 1.21B | 1.51B | | 1.58B | | | | 1.77B | 1.77B | 1.60B | | 1.67B | | | 2.13B | | 1.64B | | 1.86B | 1.84B | 1.73B | 1.76B | | -0.36B | | -0.33B | | 2.23B | 2.34B | 2.40B |