|
Accumulated Depreciation
|
| | | | | | | | | | | | | | | | | 0.02B | | | | 0.02B | | | | 0.02B | | | | 0.02B | | | | 0.03B | | | | 0.02B | | | | 0.03B | | | | 0.03B | | | | 0.03B | | | |
|
Receivables - Doubtful
|
| | | | 0.69B | | | | -1.24B | -1.23B | | 0.00B | -0.79B | -0.97B | 0.00B | -1.18B | -1.13B | 0.00B | -0.92B | -1.13B | | 0.00B | -1.18B | -1.18B | | 0.00B | -1.22B | -1.04B | | 0.00B | -1.24B | -1.12B | | 0.00B | -1.41B | -1.80B | -1.74B | 0.00B | -1.80B | -1.87B | -1.75B | 0.00B | | | | 0.00B | | | | 0.00B | | | |
|
Loans - Loss Allowance
|
0.45B | | | | 0.45B | | | 0.45B | | | | 56.74B | 0.45B | 0.45B | | 0.45B | | | 0.45B | | | | 0.45B | | | | 0.45B | 0.45B | | | 0.45B | 0.45B | | 0.45B | 0.45B | 0.45B | 0.45B | 0.45B | 0.46B | 0.52B | 0.52B | 0.52B | 0.52B | 0.53B | 0.53B | 0.53B | 0.53B | 0.96B | 0.54B | | 0.54B | | 0.54B |
|
Cash & Equivalents
|
0.05B | -0.01B | 0.05B | | 0.09B | 0.09B | 0.09B | 0.07B | 0.08B | 0.08B | | 0.07B | 0.07B | 0.07B | 0.04B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | | 0.12B | 0.12B | 0.13B | | 0.04B | 0.04B | 0.06B | | 0.04B | 0.04B | 0.05B | | 0.04B | 0.04B | 0.04B | 0.04B | 0.03B | 0.03B | 0.03B | 0.03B | 0.04B | 0.04B | 0.06B | 0.08B | 0.13B | 0.13B | 0.14B | 0.13B | 0.21B | 0.21B | 0.21B | 0.21B |
|
Receivables - Net
|
0.00B | 0.00B | 0.00B | | 0.00B | -0.00B | 0.00B | 0.01B | -0.00B | -0.00B | | 0.02B | -0.00B | 0.00B | 0.02B | 0.00B | 0.00B | 0.02B | -0.00B | 0.00B | | 0.02B | -0.00B | 0.00B | | 0.03B | -0.00B | 0.00B | | 0.03B | -0.00B | -0.00B | | 0.03B | -0.00B | -0.00B | -0.00B | 0.03B | 0.03B | 0.01B | 0.00B | 0.04B | 0.04B | 0.03B | 0.03B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.05B | 0.05B | 0.05B |
|
Receivables - Other
|
| | | | | | | 0.00B | | | | 0.01B | | | 0.01B | | 3.74B | 0.01B | 3.68B | 3.39B | | 0.00B | 3.04B | 2.75B | | 0.00B | 3.05B | 2.63B | | 0.00B | 3.83B | 3.62B | | 0.00B | 3.51B | 4.00B | 3.70B | 0.00B | 4.47B | 4.95B | 5.47B | 0.00B | | 11.39B | 9.92B | 0.01B | 12.95B | 13.27B | 9.46B | 0.01B | 14.23B | 11.35B | 9.31B |
|
Receivables
|
0.00B | 0.00B | 0.00B | | 0.00B | -0.00B | 0.00B | 0.02B | -0.00B | -0.00B | | 0.02B | -0.00B | 0.00B | 0.03B | 0.00B | 3.74B | 0.03B | 3.68B | 3.40B | | 0.03B | 3.04B | 2.76B | | 0.03B | 3.05B | 2.63B | | 0.03B | 3.83B | 3.61B | | 0.03B | 3.51B | 4.00B | 3.70B | 0.04B | 4.50B | 4.95B | 5.47B | 0.04B | 0.04B | 11.42B | 9.95B | 0.05B | 12.98B | 13.30B | 9.50B | 0.06B | 14.28B | 11.39B | 9.36B |
|
Finished Goods
|
| | | | | | | | | | | 0.00B | | | 0.00B | | | 0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Inventory
|
| | | | | | | | | 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 | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B |
|
Prepaid Assets
|
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 | | 0.01B | -0.00B | 0.00B | | 0.01B | -0.00B | -0.00B | -0.00B | 0.01B | 0.01B | -0.00B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B |
|
Current Deferred Tax Assets
|
-0.01B | 0.02B | 0.00B | | -0.01B | 0.03B | 0.03B | 0.01B | 0.04B | 0.04B | | 0.01B | 0.03B | 0.03B | 0.01B | 0.02B | 0.02B | 0.01B | 0.02B | 0.02B | | 0.01B | 0.01B | 0.01B | | 0.02B | 0.02B | 0.02B | | 0.01B | 0.01B | 0.01B | | 0.01B | 0.01B | 0.01B | 0.01B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.03B | 0.03B | 0.03B | 0.03B | 0.04B | 0.04B | 0.04B | 0.04B |
|
Current Assets
|
0.15B | 0.01B | 0.16B | | 0.21B | 0.23B | 0.23B | 0.10B | 0.01B | 0.26B | 0.00B | 0.10B | 0.01B | 0.03B | 0.08B | 0.02B | 0.04B | 0.11B | 0.02B | 0.46B | | 0.16B | 0.02B | 0.05B | | 0.07B | 0.03B | 0.06B | | 0.07B | 0.51B | 0.06B | | 0.07B | 0.66B | 0.08B | 0.12B | 0.07B | 0.90B | 0.09B | 0.14B | 0.10B | 0.95B | 0.09B | 0.14B | 0.20B | 0.05B | 1.13B | 0.16B | 0.29B | 1.22B | 0.27B | 0.18B |
|
Buildings
|
1.75B | | 2.17B | | 2.27B | | 0.00B | 2.91B | 3.11B | 3.09B | | 3.09B | | | 1.14B | 1.12B | 1.13B | 1.39B | 1.41B | | | 0.47B | | 0.46B | | 0.43B | 0.54B | | | 0.57B | | | | 0.44B | | | 0.42B | 0.44B | | | | 0.78B | 0.76B | | | 0.81B | | 0.82B | 0.82B | 0.82B | 0.87B | | 1.07B |
|
Property, Plant & Equipment (Net)
|
0.00B | 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 | -0.00B | | 0.01B | -0.00B | -0.00B | | 0.01B | -0.00B | -0.00B | | 0.01B | -0.00B | -0.00B | | 0.01B | -0.00B | -0.00B | -0.00B | 0.01B | -0.00B | -0.00B | -0.00B | 0.01B | -0.00B | -0.00B | -0.00B | 0.01B | -0.00B | -0.00B | -0.00B | 0.01B | -0.00B | -0.00B | -0.00B |
|
Goodwill
|
0.03B | 0.03B | 0.03B | | 0.03B | 0.05B | 0.06B | 0.06B | 0.06B | 0.06B | | 0.01B | 0.07B | 0.08B | 0.09B | 0.09B | 0.10B | 0.11B | 0.11B | 0.14B | | 0.15B | 0.15B | 0.20B | | 0.22B | 0.23B | 0.22B | | 0.26B | 0.26B | 0.28B | | 0.35B | 0.37B | 0.37B | 0.38B | 0.38B | 0.50B | 0.52B | 0.52B | 0.52B | 0.53B | 0.54B | 0.54B | 0.57B | 0.59B | 0.62B | 0.62B | 0.61B | 0.63B | 0.67B | 0.66B |
|
Intangibles
|
0.02B | 0.03B | 0.02B | | 0.02B | 0.05B | 0.05B | 0.04B | 0.04B | 0.04B | | 0.08B | 0.04B | 0.06B | 0.07B | 0.07B | 0.09B | 0.09B | 0.10B | 0.11B | | 0.12B | | | | 0.03B | | | | 0.02B | | | | 0.03B | | | | 0.02B | | | | 0.08B | | | | 0.24B | | | | 0.23B | | | |
|
Goodwill & Intangibles
|
0.04B | 0.06B | 0.06B | | 0.06B | 0.10B | 0.10B | 0.10B | 0.10B | 0.11B | | 0.10B | 0.11B | 0.14B | 0.16B | 0.15B | 0.19B | 0.09B | 0.21B | 0.25B | | 0.12B | 0.11B | 0.14B | | 0.13B | 0.14B | 0.13B | | 0.15B | 0.14B | 0.15B | | 0.18B | 0.18B | 0.19B | 0.19B | 0.18B | 0.27B | 0.28B | 0.27B | 0.26B | 0.25B | 0.25B | 0.23B | 0.24B | 0.24B | 0.26B | 0.25B | 0.23B | 0.24B | 0.25B | 0.23B |
|
Long-Term Deferred Tax
|
-0.00B | 0.00B | 0.00B | | 0.00B | 0.00B | 0.00B | 0.03B | 0.00B | 0.00B | | 0.07B | 0.00B | 0.00B | 0.03B | | | 0.02B | | | | 0.02B | | 0.00B | | 0.02B | 0.00B | 0.00B | | 0.01B | 0.00B | 0.00B | | 0.00B | | | -0.00B | 0.00B | | | | 0.02B | | | | 0.02B | | | | 0.01B | | | |
|
Other Non-Current Assets
|
| | | | | | | | | | | | | | | | | | | | | | | | | 0.00B | 0.00B | 0.00B | | 0.00B | 0.00B | 0.00B | | 0.00B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B |
|
Non-Current Assets
|
0.00B | -0.01B | -0.16B | | 0.00B | -0.23B | -0.23B | 0.14B | -0.01B | -0.26B | -0.00B | 0.12B | -0.01B | -0.03B | 0.17B | -0.02B | -0.04B | 0.21B | -0.02B | -0.46B | | 0.12B | -0.02B | -0.05B | | 0.14B | -0.03B | -0.06B | | 0.16B | -0.51B | -0.06B | | 0.19B | -0.66B | -0.08B | -0.12B | 0.19B | -0.90B | -0.09B | -0.14B | 0.27B | -0.95B | -0.09B | -0.14B | 0.25B | -0.05B | -1.13B | -0.16B | 0.24B | -1.22B | 0.24B | -0.18B |
|
Assets
|
0.15B | | | | 0.21B | | | 0.24B | | | | 0.26B | | | 0.28B | | | 0.34B | | | | 0.44B | | | | 0.45B | | | | 0.50B | | | | 0.62B | | | | 0.65B | | | | 0.94B | | | | 1.06B | | | | 1.19B | | 1.25B | |
|
Accounts Payables
|
-0.00B | 0.00B | 0.00B | | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | -0.00B | | 0.01B | 0.00B | 0.00B | 0.01B | -0.00B | -0.00B | 0.01B | 0.01B | -0.00B | | 0.00B | -0.00B | -0.00B | | 0.00B | 0.00B | -0.00B | | 0.00B | 0.00B | 0.00B | | 0.01B | 0.00B | 0.00B | 0.00B | 0.01B | 0.00B | -0.00B | 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 |
|
Payables
|
-0.00B | 0.00B | 0.00B | | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | -0.00B | | 0.01B | 0.00B | 0.00B | 0.01B | -0.00B | -0.00B | 0.01B | 0.01B | -0.00B | | 0.00B | -0.00B | -0.00B | | 0.00B | 0.00B | -0.00B | | 0.00B | 0.00B | 0.00B | | 0.01B | 0.00B | 0.00B | 0.00B | 0.01B | 0.00B | -0.00B | 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 |
|
Accumulated Expenses
|
3.19B | | 3.29B | | 3.76B | 6.34B | | 0.01B | | | | 0.01B | | | 0.01B | | | 0.02B | | | | 0.02B | | | | 0.02B | | | | 0.02B | | | | 0.03B | | | | 0.03B | | | | 0.03B | | | | 0.04B | | | | 0.06B | | | |
|
Other Accumulated Expenses
|
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 | 0.01B | 0.01B | 0.00B | | 0.01B | -0.00B | 0.00B | | 0.00B | 0.00B | 0.00B | | 0.01B | -0.00B | 0.00B | | 0.01B | 0.00B | -0.00B | 0.00B | 0.01B | 0.00B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.02B | 0.01B | 0.01B | 0.01B |
|
Short term Debt
|
0.00B | | | 0.00B | | | | | | | | | | | | 0.00B | 0.00B | 0.01B | 0.01B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Leases
|
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 | 0.01B | | 0.00B | 0.00B | 0.01B | | 0.00B | 0.01B | 0.00B | | -0.00B | 0.00B | 0.00B | 0.00B | 0.01B | 0.01B | 0.00B | 0.00B | 0.01B | 0.02B |
|
Current Taxes
|
-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 | -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 | 0.01B | 0.01B | 0.01B | 0.01B |
|
Current Deferred Revenue
|
| | | | | | | 0.01B | | | | 0.01B | | | 0.01B | | | 0.01B | | | | 0.01B | | | | 0.02B | | | | 0.02B | | | | 0.03B | | | | 0.04B | | | | 0.04B | | | | 0.05B | | | | 0.06B | | | |
|
Curent Deferred Tax Liability
|
| 0.00B | 0.00B | | | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | | 0.01B | 0.01B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities
|
| | | | | | | 0.02B | | | | 0.03B | | | 0.03B | | | 0.04B | | | | 0.04B | | | | 0.04B | | | | 0.05B | | | | 0.07B | | | | 0.07B | | | | 0.09B | | | | 0.10B | | | | 0.13B | | 0.16B | |
|
Non-Current Debt
|
| | | | | | | | | | | | | | | | | 0.03B | | | | | | | | | 0.01B | 0.01B | | | | 0.04B | | 0.04B | 0.05B | 0.06B | 0.05B | 0.03B | 0.24B | 0.02B | 0.01B | 0.12B | 0.01B | | | 0.15B | | | | 0.19B | | | |
|
Non-Current Deffered Revenue
|
| | | | | | | 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 | | | |
|
Pension
|
| | | | | | | | | | | | | | | | | 3.31B | 0.02B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Minority Interest
|
| | | | | | | 0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Operating Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00B | 0.00B | 0.00B | 0.01B | 0.00B | 0.00B | 0.00B | 0.01B | 0.00B | 0.00B | 0.00B | 0.01B | 0.01B | 0.01B | 0.00B |
|
Non-Current Deferred Tax Liability
|
| | | | | | | 0.01B | | | | 0.01B | | | 0.01B | | | 0.01B | | | | 0.01B | | | | 0.01B | | | | 0.01B | | | | 0.01B | | | | 0.02B | | | | 0.02B | | | | 0.03B | | | | 0.04B | | | |
|
Other Non-Current Liabilities
|
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 | | 0.01B | 0.01B | 0.01B | | 0.01B | 0.01B | 0.01B | -0.00B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | | 0.01B | 0.01B | 1.07B | -0.01B | -0.01B |
|
Total Non-Current Liabilities
|
-0.00B | -0.00B | -0.00B | | -0.00B | 0.00B | -0.00B | 0.03B | -0.00B | -0.00B | | 0.04B | -0.00B | -0.00B | 0.03B | -0.00B | -0.00B | 0.03B | -0.00B | -0.00B | | 0.05B | -0.00B | -0.00B | | 0.05B | -0.00B | -0.00B | | 0.06B | -0.01B | -0.01B | | 0.04B | -0.01B | -0.01B | 0.00B | 0.03B | -0.01B | -0.01B | -0.01B | 0.01B | -0.01B | -0.01B | -0.01B | 0.01B | -0.01B | | -0.01B | 0.01B | -1.07B | 0.21B | 0.01B |
|
Total Liabilities
|
| | | | | | | 0.04B | | | | 0.04B | | | 0.04B | | | 0.09B | | | | 0.05B | | | | 0.05B | | | | 0.07B | | | | 0.13B | | | | 0.12B | | | | 0.12B | | | | 0.15B | | | | 0.19B | | 0.21B | |
|
Total Debt
|
0.00B | | | 0.00B | | | | | | | | | | | | 0.00B | 0.00B | 0.04B | 0.01B | | | | | | | | 0.01B | 0.01B | | | | 0.04B | | 0.04B | 0.05B | 0.06B | 0.05B | 0.03B | 0.24B | 0.02B | 0.01B | 0.12B | 0.01B | | | 0.15B | | | | 0.19B | | | |
|
Common Equity
|
0.45B | | | | 0.45B | | | 0.09B | | | | 0.45B | 0.22B | 0.22B | 0.45B | 0.24B | | 0.45B | 0.26B | | | 0.45B | 0.40B | | | 0.45B | 0.42B | 0.42B | | 0.45B | 0.44B | 0.46B | | 0.50B | | 0.52B | 0.52B | 0.53B | 0.55B | 0.80B | 0.81B | 0.82B | 0.82B | 0.86B | 0.87B | 0.91B | 0.94B | 0.96B | 0.99B | 1.00B | 1.01B | 1.04B | 1.05B |
|
Shareholder's Equity
|
0.45B | 5,296.80B | 5,170.30B | | 0.45B | 4,007.84B | 4,005.44B | 0.09B | 3,454.92B | 3,158.62B | | 0.45B | 2,916.45B | 2,575.21B | 0.45B | 2,167.96B | 2,136.96B | 0.45B | 1,118.60B | 1,083.40B | | 0.45B | 938.76B | 933.26B | | 0.45B | 0.01B | 561.82B | | 0.45B | 0.02B | 702.73B | | 0.50B | | 881.84B | | 0.53B | | | | 0.82B | | 1,101.95B | 1,117.67B | 0.91B | | 1,358.14B | 1,326.10B | 1.00B | 1,544.25B | | 1,599.45B |
|
Liabilities and Shareholders Equity
|
0.15B | | | | 0.21B | | | 0.24B | | | | 0.26B | | | 0.28B | | | 0.34B | | | | 0.44B | | | | 0.45B | | | | 0.50B | | | | 0.62B | | | | 0.65B | | | | 0.94B | | | | 1.06B | | | | 1.19B | | 1.25B | |
|
Retained Earnings
|
-0.36B | -0.36B | -0.36B | | -0.35B | -0.35B | -0.35B | -0.34B | -0.33B | -0.33B | | -0.32B | -0.32B | -0.32B | -0.31B | -0.31B | -0.30B | -0.30B | -0.29B | -0.29B | | -0.28B | -0.28B | -0.27B | | -0.26B | -0.26B | -0.25B | | -0.24B | -0.23B | -0.22B | | -0.21B | -0.20B | -0.19B | -0.18B | -0.17B | -0.17B | -0.16B | -0.15B | -0.14B | -0.12B | -0.11B | -0.10B | -0.08B | -0.07B | -0.04B | -0.02B | -0.01B | 0.03B | 0.05B | 0.08B |
|
Other Preferred Equity
|
| | | | | | | | | | | | | | | | | | | | | | | | | 0.27B | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Treasury Shares
|
| | | | | | | | | | | | | | 0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Shares Outstanding
|
| 53.74B | 54.09B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |