|
Cash & Equivalents
|
0.07B | 0.15B | 0.06B | 0.74B | 0.33B | 0.58B | 0.10B | 0.20B | 0.10B | 0.19B | 0.10B |
|
Short-term Investments
|
0.18B | 0.24B | 0.29B | 0.30B | 0.34B | 0.32B | 0.34B | 0.37B | 0.40B | 0.42B | 0.34B |
|
Cash & Current Investments
|
0.25B | 0.39B | 0.35B | 1.04B | 0.67B | 0.90B | 0.43B | 0.57B | 0.49B | 0.61B | 0.44B |
|
Receivables - Net
|
0.90B | 0.69B | 0.61B | 0.79B | 0.93B | 0.72B | 0.69B | 0.83B | 0.85B | 0.75B | 0.72B |
|
Receivables - Other
|
0.29B | | | 0.48B | | | | 0.34B | | | |
|
Receivables
|
1.19B | 0.69B | 0.61B | 1.27B | 0.93B | 0.72B | 0.69B | 1.18B | 0.85B | 0.75B | 0.72B |
|
Raw Materials
|
0.14B | | | 0.14B | | | | 0.16B | | | 0.17B |
|
Inventory
|
| 0.15B | 0.15B | 0.33B | 0.13B | 0.16B | 0.16B | 0.38B | 0.15B | 0.17B | |
|
Prepaid Assets
|
0.37B | 0.35B | 0.35B | 0.22B | 0.26B | 0.22B | 0.28B | 0.27B | 0.20B | 0.18B | 0.19B |
|
Current Assets
|
2.07B | 1.93B | 2.00B | 2.90B | 2.38B | 2.35B | 2.14B | 2.58B | 2.01B | 2.04B | 1.98B |
|
Property, Plant & Equipment (Net)
|
10.40B | 10.52B | 10.55B | 10.79B | 10.93B | 11.22B | 11.42B | 11.73B | 11.86B | 11.98B | 12.16B |
|
Long-Term Investments
|
0.00B | 0.35B | 0.47B | 0.46B | 0.48B | 0.48B | 0.48B | 0.47B | 0.47B | 0.47B | 0.47B |
|
Goodwill
|
1.70B | 1.70B | 1.70B | 1.70B | 1.70B | 1.70B | 1.70B | 1.70B | 1.70B | 1.70B | 1.70B |
|
Goodwill & Intangibles
|
1.70B | 1.70B | 1.70B | 1.70B | 1.70B | 1.70B | 1.70B | 1.70B | 1.70B | 1.70B | 1.70B |
|
Other Non-Current Assets
|
-0.00B | 3.61B | 3.70B | 3.68B | 3.62B | 3.54B | 3.44B | 3.45B | 3.38B | 3.31B | 4.47B |
|
Non-Current Assets
|
6.34B | 6.26B | 6.11B | 6.08B | 6.04B | 5.95B | 5.84B | 5.80B | 5.72B | 5.65B | 6.81B |
|
Assets
|
18.81B | 18.72B | 18.65B | 19.77B | 19.35B | 19.52B | 19.40B | 20.11B | 19.59B | 19.68B | 20.95B |
|
Accounts Payables
|
| 0.36B | 0.35B | 0.65B | 0.52B | 0.42B | 0.38B | 0.67B | 0.45B | 0.39B | 0.42B |
|
Notes Payables
|
0.21B | 0.07B | 0.04B | 0.06B | 0.00B | 0.03B | 0.07B | 0.05B | | 0.11B | 0.08B |
|
Payables
|
0.21B | 0.44B | 0.39B | 0.70B | 0.52B | 0.45B | 0.46B | 0.72B | 0.45B | 0.50B | 0.50B |
|
Accumulated Expenses
|
0.15B | 0.19B | 0.14B | 0.18B | 0.15B | 0.19B | 0.13B | 0.17B | 0.13B | 0.17B | 0.12B |
|
Other Accumulated Expenses
|
-0.06B | 0.40B | 0.43B | 0.45B | 0.50B | 0.45B | 0.46B | 0.44B | 0.35B | 0.32B | 0.32B |
|
Short term Debt
|
0.13B | 0.13B | 0.34B | 0.96B | 0.78B | 0.77B | 0.57B | 0.43B | 0.05B | 0.11B | 0.08B |
|
Current Taxes
|
0.12B | 0.11B | 0.14B | 0.15B | 0.23B | 0.13B | 0.14B | 0.16B | 0.14B | 0.14B | 0.18B |
|
Current Deferred Revenue
|
0.85B | | | 0.92B | | | | 0.99B | | | |
|
Curent Deferred Tax Liability
|
| 0.40B | 0.42B | 0.41B | 0.35B | 0.38B | 0.44B | 0.41B | | | 0.49B |
|
Total Current Liabilities
|
2.19B | 2.09B | 2.31B | 3.04B | 3.20B | 3.03B | 2.88B | 2.62B | 2.20B | 2.36B | 2.32B |
|
Non-Current Debt
|
9.88B | 9.63B | 8.83B | 9.12B | 8.41B | 8.41B | 8.27B | 9.00B | 8.73B | 8.51B | 8.50B |
|
Non-Current Deffered Revenue
|
0.02B | 0.02B | 0.02B | 0.02B | 0.01B | 0.01B | 0.01B | 0.01B | | | |
|
Pension
|
0.84B | 0.84B | 0.85B | 0.86B | 0.86B | 0.86B | 0.86B | 0.91B | 0.91B | 0.90B | 0.84B |
|
Non-Current Deferred Tax Liability
|
2.59B | 2.61B | 2.76B | 2.78B | 2.80B | 2.77B | 2.84B | 2.93B | | | 3.81B |
|
Other Non-Current Liabilities
|
0.02B | 0.36B | 0.34B | 0.36B | 0.38B | 0.37B | 0.41B | 0.45B | 0.47B | 0.41B | 0.24B |
|
Total Non-Current Liabilities
|
4.67B | 4.75B | 4.93B | 4.98B | 5.03B | 5.02B | 5.12B | 5.29B | 5.39B | 5.49B | 5.93B |
|
Total Liabilities
|
16.74B | 16.48B | 16.07B | 16.10B | 16.64B | 16.46B | 16.27B | 16.01B | 16.33B | 16.36B | 16.74B |
|
Total Debt
|
10.01B | 9.76B | 9.17B | 10.08B | 9.19B | 9.18B | 8.84B | 9.43B | 8.78B | 8.62B | 8.58B |
|
Common Equity
|
2.07B | 2.24B | 2.59B | 3.67B | 2.71B | 3.06B | 3.13B | 4.10B | 3.27B | 3.31B | 4.21B |
|
Shareholder's Equity
|
| 2.24B | 2.59B | 3.67B | 2.71B | 3.06B | 3.13B | 4.10B | 3.27B | 3.31B | 4.21B |
|
Liabilities and Shareholders Equity
|
18.81B | 18.72B | 18.65B | 19.77B | 19.35B | 19.52B | 19.40B | 20.11B | 19.59B | 19.68B | 20.95B |
|
Retained Earnings
|
-0.99B | -0.99B | -0.94B | -0.91B | -0.88B | -0.87B | -0.83B | -0.79B | -0.72B | -0.69B | 0.20B |
|
Treasury Shares
|
| | | 0.00B | | | | 0.00B | 166.00 | 166.00 | 166.00 |