|
Cash & Equivalents
|
0.01B | 0.06B | 0.08B | 0.04B | 0.01B | 0.14B | 0.10B | 0.17B | 0.12B | 0.20B | 0.44B | 0.08B | 0.09B | 0.04B | 0.09B | 0.08B | 0.07B | 0.25B | 0.17B | 0.30B | 0.37B | 0.20B | 0.30B | 0.40B | 0.25B | 1.05B | 0.32B | 0.43B | 0.49B | 0.54B | 0.54B | 0.53B | 0.25B | 0.54B | 0.87B | 1.72B | 1.86B | 1.86B | 2.14B |
|
Short-term Investments
|
| | | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.02B | 0.02B | 0.02B | 0.01B | 0.02B | 0.00B | 0.01B | 0.04B | 0.07B | 0.12B | 0.02B | 0.03B | 0.04B | 0.11B | 0.11B | 0.23B | 0.29B | 0.15B | 0.16B | 0.19B | 0.21B | 0.14B | 0.07B | 0.06B | 0.07B | 0.07B | 0.06B | 0.04B | 0.05B | 0.07B | 0.08B |
|
Cash & Current Investments
|
0.01B | 0.06B | 0.08B | 0.05B | 0.02B | 0.15B | 0.12B | 0.19B | 0.14B | 0.22B | 0.46B | 0.09B | 0.11B | 0.04B | 0.11B | 0.12B | 0.14B | 0.37B | 0.20B | 0.33B | 0.41B | 0.31B | 0.40B | 0.64B | 0.54B | 1.20B | 0.48B | 0.63B | 0.69B | 0.68B | 0.62B | 0.59B | 0.33B | 0.61B | 0.93B | 1.76B | 1.90B | 1.93B | 2.22B |
|
Receivables - Net
|
| | | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.02B | 0.02B | 0.02B | 0.03B | 0.04B | 0.04B | 0.06B | 0.04B | 0.03B | 0.05B | 0.08B | 0.08B | 0.12B | 0.18B | 0.18B | 0.21B | 0.21B | 0.43B | 0.36B | 0.25B | 0.34B | 0.34B | 0.32B | 0.27B | 0.35B | 0.35B | 0.36B | 0.30B | 0.37B | 0.32B | 0.35B |
|
Receivables
|
| | | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.02B | 0.02B | 0.02B | 0.03B | 0.04B | 0.04B | 0.06B | 0.04B | 0.03B | 0.05B | 0.08B | 0.08B | 0.12B | 0.18B | 0.18B | 0.21B | 0.21B | 0.43B | 0.36B | 0.25B | 0.34B | 0.34B | 0.32B | 0.27B | 0.35B | 0.35B | 0.36B | 0.30B | 0.37B | 0.32B | 0.35B |
|
Inventory
|
| | | 0.19B | 0.20B | 0.17B | 0.19B | 0.23B | 0.30B | 0.30B | 0.34B | 0.41B | 0.53B | 0.61B | 0.63B | 0.76B | 0.84B | 0.63B | 0.97B | 1.04B | 1.44B | 1.97B | 2.29B | 3.15B | 0.02B | 0.00B | 0.00B | 1.88B | 1.49B | 1.30B | 1.08B | 1.15B | 1.16B | 1.22B | 1.30B | 1.61B | 1.50B | 2.02B | 2.32B |
|
Prepaid Assets
|
| | | 0.01B | 0.01B | 0.01B | 0.01B | 0.02B | 0.02B | 0.02B | 0.03B | 0.02B | 0.04B | 0.04B | 0.04B | 0.05B | 0.06B | 0.06B | 0.07B | 0.07B | 0.10B | 0.11B | 0.14B | 0.16B | 0.21B | 0.21B | 0.22B | 0.18B | 0.18B | 0.17B | 0.15B | 0.14B | 0.14B | 0.12B | 0.15B | 0.12B | 0.15B | 0.17B | 0.17B |
|
Current Assets
|
| | | 0.28B | 0.27B | 0.38B | 0.37B | 0.49B | 0.54B | 0.64B | 0.94B | 0.66B | 0.88B | 0.96B | 1.10B | 1.36B | 1.39B | 1.57B | 1.75B | 1.92B | 2.63B | 3.25B | 3.69B | 4.89B | 5.07B | 5.49B | 4.47B | 4.59B | 4.62B | 3.91B | 3.19B | 3.32B | 3.23B | 3.48B | 3.77B | 4.87B | 5.14B | 5.67B | 6.26B |
|
Property, Plant & Equipment (Net)
|
| | | 0.06B | 0.08B | 0.11B | 0.13B | 0.15B | 0.18B | 0.22B | 0.25B | 0.30B | 0.35B | 0.39B | 0.46B | 0.54B | 0.65B | 0.70B | 0.80B | 0.91B | 0.98B | 1.10B | 1.33B | 1.56B | 1.86B | 3.26B | 3.33B | 3.24B | 3.19B | 3.13B | 3.05B | 2.98B | 2.92B | 2.87B | 2.83B | 2.77B | 2.74B | 2.72B | 2.73B |
|
Goodwill
|
| | | | | | | | | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.85B | 0.85B | | | | | | | | | | 0.00B | 0.00B | 0.00B |
|
Intangibles
|
| | | | | | | | | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.00B | 0.00B | 0.08B | 0.08B | 0.07B | 0.07B | 0.06B | 0.06B | 0.05B | 0.05B | 0.04B | 0.04B | 0.03B | 0.04B | 0.03B | 0.04B |
|
Goodwill & Intangibles
|
| | | | | | | | | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.93B | 0.92B | 0.07B | 0.07B | 0.06B | 0.06B | 0.05B | 0.05B | 0.04B | 0.04B | 0.03B | 0.04B | 0.03B | 0.04B |
|
Other Non-Current Assets
|
| | | | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.01B | 0.01B | 0.01B | 0.02B | 0.02B | 0.01B | 0.01B | 0.02B | 0.03B | 0.03B | 0.04B | 0.06B | 0.05B | 0.18B | 0.17B | 0.16B | 0.21B | 0.25B | 0.25B | 0.26B | 0.26B | 0.26B | 0.34B | 0.32B | 0.29B | 0.37B | 0.53B | 0.51B | 0.39B |
|
Non-Current Assets
|
| | | 0.06B | 0.08B | 0.11B | 0.13B | 0.15B | 0.18B | 0.24B | 0.28B | 0.33B | 0.46B | 0.52B | 0.59B | 0.70B | 0.85B | 0.91B | 0.99B | 1.11B | 1.19B | 1.34B | 1.67B | 2.12B | 2.52B | 5.01B | 5.15B | 4.10B | 4.03B | 3.94B | 3.84B | 3.75B | 3.75B | 3.69B | 3.60B | 3.62B | 3.74B | 3.69B | 3.59B |
|
Assets
|
| | | 0.34B | 0.35B | 0.48B | 0.50B | 0.64B | 0.72B | 0.88B | 1.21B | 0.99B | 1.34B | 1.47B | 1.68B | 2.06B | 2.24B | 2.48B | 2.73B | 3.04B | 3.82B | 4.58B | 5.36B | 7.01B | 7.58B | 10.50B | 9.62B | 8.70B | 8.65B | 7.85B | 7.03B | 7.07B | 6.98B | 7.17B | 7.37B | 8.48B | 8.88B | 9.37B | 9.85B |
|
Accounts Payables
|
| | | 0.03B | 0.03B | 0.03B | 0.04B | 0.05B | 0.06B | 0.08B | 0.10B | 0.12B | 0.17B | 0.18B | 0.19B | 0.23B | 0.25B | 0.28B | 0.36B | 0.34B | 0.48B | 0.56B | 0.70B | 0.66B | 0.75B | 0.98B | 1.01B | 0.78B | 0.86B | 0.74B | 0.68B | 0.60B | 0.70B | 0.74B | 0.77B | 0.86B | 0.84B | 0.89B | 1.01B |
|
Notes Payables
|
| | | 0.00B | 0.01B | 0.00B | 0.00B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.02B | 0.02B | 0.04B | 0.05B | 0.05B | 0.05B | 0.05B | 0.07B | 0.07B | 0.07B | 0.07B | 0.15B | 0.18B | 0.21B | 0.21B | 0.20B | 0.20B | 0.20B | 0.20B | 0.19B | 0.19B | 0.20B | 0.21B | 0.31B | 0.31B | 0.31B | 0.32B |
|
Payables
|
| | | 0.03B | 0.04B | 0.03B | 0.05B | 0.06B | 0.07B | 0.09B | 0.10B | 0.13B | 0.18B | 0.20B | 0.23B | 0.28B | 0.30B | 0.33B | 0.41B | 0.41B | 0.55B | 0.63B | 0.77B | 0.81B | 0.93B | 1.19B | 1.22B | 0.98B | 1.06B | 0.94B | 0.88B | 0.79B | 0.90B | 0.94B | 0.98B | 1.17B | 1.14B | 1.21B | 1.33B |
|
Other Accumulated Expenses
|
| | | | | | | | | | | | 0.01B | 0.01B | 0.01B | 0.01B | 0.02B | 0.01B | 0.01B | 0.02B | 0.02B | 0.02B | 0.03B | 0.03B | 0.03B | 0.06B | 0.08B | 0.08B | 0.08B | 0.08B | 0.09B | 0.08B | 0.10B | 0.10B | 0.10B | 0.11B | 0.14B | 0.14B | 0.14B |
|
Short term Debt
|
| | | 0.17B | 0.19B | 0.17B | 0.20B | 0.25B | 0.35B | 0.35B | 0.35B | 0.20B | 0.43B | 0.04B | 0.26B | 0.57B | 0.81B | 0.03B | 0.13B | 0.04B | 0.12B | 0.68B | 0.46B | 2.05B | 2.79B | 1.12B | 0.57B | 1.53B | 1.70B | 1.16B | 0.43B | 0.67B | 0.28B | 0.07B | 0.08B | 0.07B | 0.06B | 0.07B | 0.07B |
|
Total Current Liabilities
|
| | | 0.20B | 0.22B | 0.20B | 0.24B | 0.31B | 0.42B | 0.44B | 0.46B | 0.33B | 0.63B | 0.25B | 0.51B | 0.86B | 1.13B | 0.37B | 0.55B | 0.47B | 0.70B | 1.33B | 1.26B | 2.89B | 3.74B | 2.37B | 1.88B | 2.59B | 2.85B | 2.18B | 1.40B | 1.54B | 1.27B | 1.12B | 1.16B | 1.34B | 1.35B | 1.42B | 1.55B |
|
Capital Leases
|
| | | | | | | 0.03B | | | 0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Debt
|
| | | 0.00B | 0.02B | 0.01B | 0.02B | 0.05B | 0.07B | 0.08B | 0.34B | 0.43B | 0.34B | 0.74B | 0.78B | 0.88B | 0.94B | 0.97B | 1.08B | 1.62B | 2.25B | 2.33B | 3.13B | 3.21B | 3.29B | 6.61B | 6.62B | 6.57B | 6.55B | 6.54B | 5.30B | 5.42B | 5.54B | 5.43B | 5.43B | 5.26B | 5.27B | 5.32B | 4.81B |
|
Minority Interest
|
| | | 0.25B | 0.26B | 0.23B | 0.20B | 0.15B | 0.11B | 0.20B | 0.20B | 0.15B | 0.10B | 0.26B | 0.21B | 0.09B | -0.03B | 0.55B | 0.53B | 0.41B | 0.36B | 0.37B | 0.32B | 0.22B | -0.03B | 0.33B | 0.10B | -0.54B | -0.66B | -0.71B | -0.54B | -0.63B | -0.60B | -0.41B | -0.33B | 0.12B | 0.27B | 0.39B | 0.67B |
|
Operating Leases
|
| | | | | | | | | | | | 0.08B | 0.10B | 0.10B | 0.12B | 0.18B | 0.17B | 0.15B | 0.15B | 0.17B | 0.17B | 0.29B | 0.36B | 0.50B | 0.69B | 0.73B | 0.51B | 0.55B | 0.53B | 0.51B | 0.43B | 0.49B | 0.51B | 0.49B | 0.41B | 0.47B | 0.47B | 0.47B |
|
Other Non-Current Liabilities
|
| | | | 0.00B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.03B | 0.03B | 0.03B | 0.08B | 0.08B | 0.07B | 0.07B | 0.08B | 0.07B | 0.05B | 0.07B | 0.06B | 0.10B | 0.09B | 0.11B | 0.14B |
|
Total Non-Current Liabilities
|
| | | 0.20B | 0.25B | 0.21B | 0.26B | 0.35B | 0.49B | 0.52B | 0.90B | 0.75B | 1.18B | 1.08B | 1.37B | 1.86B | 2.22B | 1.50B | 1.77B | 2.23B | 3.10B | 3.81B | 4.65B | 6.46B | 7.50B | 9.61B | 9.16B | 9.67B | 9.90B | 9.19B | 7.15B | 7.38B | 7.24B | 6.99B | 7.02B | 7.01B | 7.02B | 7.14B | 6.76B |
|
Total Liabilities
|
| | | 0.20B | 0.25B | 0.22B | 0.27B | 0.36B | 0.49B | 0.52B | 0.91B | 0.76B | 1.19B | 1.08B | 1.37B | 1.87B | 2.23B | 1.50B | 1.77B | 2.23B | 3.10B | 3.81B | 4.65B | 6.49B | 7.53B | 9.64B | 9.25B | 9.75B | 9.97B | 9.26B | 7.23B | 7.46B | 7.29B | 7.05B | 7.08B | 7.11B | 7.11B | 7.25B | 6.90B |
|
Total Debt
|
| | | 0.17B | 0.21B | 0.18B | 0.21B | 0.30B | 0.42B | 0.42B | 0.69B | 0.62B | 0.78B | 0.78B | 1.04B | 1.45B | 1.75B | 1.00B | 1.21B | 1.66B | 2.38B | 3.01B | 3.59B | 5.26B | 6.07B | 7.72B | 7.19B | 8.11B | 8.26B | 7.70B | 5.73B | 6.08B | 5.82B | 5.50B | 5.51B | 5.32B | 5.33B | 5.39B | 4.88B |
|
Common Equity
|
| | | -0.12B | -0.16B | 0.27B | 0.23B | 0.28B | 0.23B | 0.36B | 0.31B | 0.23B | 0.15B | 0.39B | 0.31B | 0.19B | 0.01B | 0.97B | 0.96B | 0.80B | 0.72B | 0.77B | 0.71B | 0.53B | 0.05B | 0.86B | 0.37B | -1.05B | -1.32B | -1.41B | -0.20B | -0.38B | -0.31B | 0.12B | 0.29B | 1.38B | 1.77B | 2.12B | 2.95B |
|
Shareholder's Equity
|
| | | -0.12B | -0.16B | 0.27B | 0.23B | 0.28B | 0.23B | 0.36B | 0.31B | 0.23B | 0.15B | 0.39B | 0.31B | 0.19B | 0.01B | 0.97B | 0.96B | 0.80B | 0.72B | 0.77B | 0.71B | 0.53B | 0.05B | 0.86B | 0.37B | -1.05B | -1.32B | -1.41B | -0.20B | -0.38B | -0.31B | 0.12B | 0.29B | 1.38B | 1.77B | 2.12B | 2.95B |
|
Liabilities and Shareholders Equity
|
| | | 0.34B | 0.35B | 0.48B | 0.50B | 0.64B | 0.72B | 0.88B | 1.21B | 0.99B | 1.34B | 1.47B | 1.68B | 2.06B | 2.24B | 2.48B | 2.73B | 3.04B | 3.82B | 4.58B | 5.36B | 7.01B | 7.58B | 10.50B | 9.62B | 8.70B | 8.65B | 7.85B | 7.03B | 7.07B | 6.98B | 7.17B | 7.37B | 8.48B | 8.88B | 9.37B | 9.85B |
|
Retained Earnings
|
| | | | -0.22B | -0.00B | -0.01B | -0.01B | -0.02B | -0.03B | -0.05B | -0.07B | -0.10B | -0.13B | -0.17B | -0.18B | -0.24B | -0.28B | -0.29B | -0.35B | -0.39B | -0.37B | -0.40B | -0.49B | -0.75B | -0.99B | -1.27B | -2.08B | -2.24B | -2.29B | -1.51B | -1.63B | -1.60B | -1.58B | -1.50B | -1.42B | -1.20B | -1.02B | -0.87B |
|
Treasury Shares
|
| | | | | | | 0.00B | | | | 0.00B | | | | 0.00B | | | | 0.00B | | | | 0.00B | | | | 0.00B | | | | 0.01B | | 0.00B | | 0.01B | | | |