|
Cash & Equivalents
|
0.07B | | 0.07B | 23.98B | 0.01B | 0.02B | 0.00B | | | | | | 0.07B | 0.07B | 6.52B | 0.14B | 0.75B | 0.00 | 0.00B | 66.67B | 0.00B | 0.01 | 0.00B | 0.00B | 9.00B | 0.00B | 4,927,000.00B | 8.56B | 0.00B | 42,000.00B | 0.10B | | 0.01 | 71.00 | | 384.00 | 523.00 |
|
Short-term Investments
|
| | 0.09B | 0.00B | 0.05B | 0.02B | 0.00B | 0.01B | 0.00B | | | | | | 0.00B | | 4.71B | | 0.00B | 0.00B | 0.00B | 3.80B | 0.25B | 0.00B | 0.01B | | | 0.00B | | 0.00B | 0.00B | | 0.01B | 0.00B | 113.67B | 0.00B | 0.00B |
|
Cash & Current Investments
|
0.07B | | 0.16B | 23.98B | 0.06B | 0.04B | 0.00B | 0.01B | 0.00B | | | | 0.07B | 0.07B | 6.52B | 0.14B | 5.46B | 0.00 | 0.00B | 66.67B | 0.00B | 3.80B | 0.26B | 0.01B | 9.01B | 0.00B | 4,927,000.00B | 8.56B | 0.00B | 42,000.00B | 0.10B | | 0.01B | 0.00B | 113.67B | 0.00B | 0.00B |
|
Receivables - Other
|
| | 1.29B | 0.00B | 0.06B | 0.03B | 0.00B | | | | | | | | | | 0.16B | | 0.00B | 0.00B | 0.00B | 0.08B | 0.00B | 0.00B | 0.00B | 0.78B | | 0.37B | | 0.00B | 0.00B | | | 0.00B | | 0.00B | 0.00B |
|
Inventory
|
| | 0.05B | | 0.01B | 0.01B | 14.30 | | | | | | | | | | 0.61B | | | | | | | | | 2.35B | | 2.59B | | | | | | | | | |
|
Current Assets
|
| | 2.44B | 0.00B | 0.14B | 0.18B | 0.00B | | | | | | | | 0.00B | | 14.21B | | 0.00B | 0.00B | 0.00B | 4.04B | 0.00B | 0.00B | 0.00B | 29.19B | | 33.69B | | 0.00B | 0.00B | | | 0.00B | | 0.00B | 0.00B |
|
Construction in Progress
|
-0.02B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Long-Term Deferred Tax
|
| | | | | | | | | | | | | | | | 1.59B | | | | | | | | | | | | | | | | | | | | |
|
Other Non-Current Assets
|
| | 0.03B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Assets
|
| | 4.99B | 0.00B | 0.70B | 0.73B | 0.00B | | | | | | | | 1,836.79B | | 18.48B | | 0.00B | 0.00B | -0.00B | | -0.00B | -0.00B | -0.00B | 157.15B | | 159.20B | | 21,799,000.00B | 20,297,000.00B | | | | | | |
|
Assets
|
| | 7.47B | 0.00B | 0.84B | 0.91B | 8.00B | | | | | | | 22.11B | 1,836.79B | 30.69B | 32.69B | 40.84B | 0.00B | 97.15B | 0.00B | 4.04B | 0.13 | 0.14 | 0.00B | 186.34B | | 192.89B | | 21,799,000.00B | 20,297,000.00B | 0.00B | 0.00B | 0.00B | 0.60 | 0.00B | 0.00B |
|
Accounts Payables
|
| | 2.71B | | | 0.36B | 3.74B | | | | | | | 0.47B | 0.00B | | 12.23B | 14.96B | 18.62B | 13.12B | 12.57B | 0.74B | 15.91B | 21.56B | 32.13B | | | 50.99B | | 0.00B | 0.00B | | 148.62B | 0.00B | 240.43B | 0.00B | 0.00B |
|
Payables
|
| | 2.71B | | | 0.36B | 3.74B | | | | | | | 0.47B | 0.00B | | 12.23B | 14.96B | 18.62B | 13.12B | 12.57B | 0.74B | 15.91B | 21.56B | 32.13B | | | 50.99B | | 0.00B | 0.00B | | 148.62B | 0.00B | 240.43B | 0.00B | 0.00B |
|
Other Accumulated Expenses
|
| | 1.07B | | | | 1.32B | | | | | | | | | | 6.46B | 7.22B | 8.51B | 3.29B | 3.23B | 0.74B | 5.23B | 5.51B | 5.70B | | | 8.02B | | 278.00 | 274.00 | | 15.00B | 463.00 | 20.25B | 344.00 | 479.00 |
|
Current Taxes
|
| 0.27B | 0.23B | | | 0.02B | 0.17B | 0.16B | | | | 0.31B | | | 1.05B | 1.53B | 1.01B | 1.03B | 0.46B | 2.82B | 2.85B | 2.42B | 1.66B | 1.04B | 0.50B | | | 0.37B | | 2.44B | 34.07B | | 1.10B | 1.32B | 42.07B | | |
|
Current Deferred Revenue
|
| | 0.03B | | | | 0.10B | | | | | | | | | | 0.26B | 0.28B | 0.27B | 0.27B | 0.27B | 0.33B | 0.27B | 1.20B | 1.49B | | | 1.45B | | 3.29B | 4.48B | | 1.65B | 3.68B | 3.67B | | |
|
Total Current Liabilities
|
| | 3.48B | | | 0.46B | 4.79B | | | | | | | 0.65B | 0.00B | | 16.37B | 19.97B | 24.88B | 22.09B | 22.74B | 3.80B | 26.49B | 30.55B | 41.11B | | | 61.03B | | 0.00B | 0.00B | | 168.25B | 0.00B | 260.39B | 0.00B | 0.00B |
|
Pension
|
| | | | | | | | | | | | | 0.06B | | | 0.97B | 1.21B | 1.30B | 1.37B | 1.69B | 2.96B | 2.04B | 2.18B | 2.31B | | | 3.25B | | 8.80B | 11.37B | | 6.60B | 9.34B | 7.28B | | |
|
Minority Interest
|
0.00B | 3.05B | 0.00B | -1.02B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Liabilities from Discontinued Operations
|
| | 0.25B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability
|
| | 0.06B | | | 0.00B | 0.00B | | | | | | | | | | | | 9.72B | 13.15B | 16.52B | 24.64B | 21.74B | 22.94B | 25.13B | | | 40.73B | | 96.30B | 135.01B | | 90.74B | 110.91B | 139.10B | | |
|
Other Non-Current Liabilities
|
0.02B | 0.39B | 0.02B | 5.50 | | | 0.06B | 0.06B | 0.10B | 0.12B | 9.50 | 0.00B | 0.10B | 0.27B | 0.18B | 0.21B | 0.41B | 0.74B | 0.34B | 0.90B | 1.46B | | -0.11B | 0.13B | 0.26B | | | 1.55B | 2.95B | | | 1.87B | 3.64B | | | | |
|
Total Non-Current Liabilities
|
-0.02B | -1150000.39B | 2.79B | -5.50 | | 0.39B | 3.48B | -0.06B | -0.10B | -0.12B | -9.50 | -0.00B | -0.10B | 20.79B | 0.01B | 28.02B | 14.78B | 18.48B | 29.22B | 26.79B | 33.12B | 11.16B | 39.96B | 42.77B | 43.59B | 65.98B | | 64.73B | -2.95B | 0.00B | 0.00B | 100.09B | 127.73B | 0.00B | 7.07B | 0.00B | 0.00B |
|
Total Liabilities
|
| -1150000.00B | 6.26B | | | 0.85B | 8.26B | | | | | | | 21.06B | 6,705.87B | 28.23B | 31.15B | 38.46B | 54.10B | 48.88B | 55.86B | 14.96B | 0.00B | 0.07 | 84.70B | 129.61B | | 125.76B | | 22,062,000.00B | 27,541,000.00B | 0.00B | 295.98B | 0.00B | 0.46 | 0.00B | 0.00B |
|
Common Equity
|
| -1.02B | 1.21B | | | 0.06B | -0.27B | | | | | | | | | | 1.53B | 2.38B | 34.39B | 48.27B | 54.50B | 72.66B | 64.30B | 65.46B | 70.82B | | | 67.13B | | 143.55B | 152.98B | | 104.29B | 125.67B | 143.01B | | |
|
Liabilities and Shareholders Equity
|
| | 7.47B | 0.00B | 0.84B | 0.91B | 8.00B | | | | | | | 22.11B | 1,836.79B | 30.69B | 32.69B | 40.84B | 0.00B | 97.15B | 0.00B | 4.04B | 0.13 | 0.14 | 0.00B | 186.34B | | 192.89B | | 21,799,000.00B | 20,297,000.00B | 0.00B | 0.00B | 0.00B | 0.60 | 0.00B | 0.00B |
|
Treasury Shares
|
| | 0.01B | | | | 0.01B | | | | | | | 0.00B | | | 0.02B | 0.02B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | | 0.03B | | 0.03B | 0.86B | 0.03B | 0.03B | 0.03B | 0.78B | | |
|
Retained Earnings
|
| | 0.41B | | | -0.10B | -1.56B | | | | | | | -0.03B | | | 0.69B | 1.53B | 14.91B | 10.83B | 12.43B | 24.36B | 13.76B | -1.80B | 38.52B | | | -11.64B | | -41.58B | -71.88B | | -53.55B | -59.05B | -81.84B | | |