|
Cash & Equivalents
|
0.11B | 0.11B | 0.11B | 0.06B | 0.05B | 0.06B | 0.06B | 0.05B | 0.05B | 0.02B | 0.05B | 0.01B | 0.01B | 0.01B | 0.01B | 0.03B | 0.05B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.05B | 0.05B | 0.05B | 0.05B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.13B | 0.13B | 0.12B | 0.11B | 0.11B | 0.11B | 0.12B |
|
Cash & Current Investments
|
0.11B | 0.11B | 0.11B | 0.06B | 0.05B | 0.06B | 0.06B | 0.05B | 0.05B | 0.02B | 0.05B | 0.01B | 0.01B | 0.01B | 0.01B | 0.03B | 0.05B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.05B | 0.05B | 0.05B | 0.05B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.13B | 0.13B | 0.12B | 0.11B | 0.11B | 0.11B | 0.12B |
|
Receivables - Net
|
0.01B | 0.00B | 0.01B | 0.00B | 0.01B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | | | | 0.00B | | 0.00B | | 0.00B | | | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.01B | 0.01B | 0.01B | 0.00B | 0.00B | 0.00B | 0.00B |
|
Receivables - Other
|
| | | | | | | 0.00B | | | | 0.00B | | | | 0.00B | | | | 0.00B | | | | 0.01B | | | | 0.00B | | | | 0.00B | | | | 0.00B | | | |
|
Receivables
|
0.01B | 0.00B | 0.01B | 0.00B | 0.01B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | | | | 0.00B | | 0.00B | | 0.00B | | | 0.00B | 0.01B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.01B | 0.01B | 0.01B | 0.00B | 0.00B | 0.00B | 0.00B |
|
Raw Materials
|
| | | 0.04B | 13.83B | 0.02B | | -0.05B | 14.83B | 0.03B | -0.03B | 53.95B | | | | 49.56B | | -27.49B | -41.67B | -54.59B | -13.12B | 26.60B | 40.44B | | -13.13B | -27.77B | -42.42B | | | 28.77B | 44.74B | | -0.00B | -0.02B | -0.03B | | -0.01B | 0.02B | 0.04B |
|
Finished Goods
|
| | | | 3.95B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Inventory
|
0.01B | 0.02B | 0.03B | 0.03B | 0.03B | 0.04B | 0.04B | 0.03B | 0.05B | | | 0.07B | | | | 0.05B | | | | | | | | | | | | | | | | | 0.03B | 0.03B | 0.04B | 0.04B | 0.04B | 0.04B | 0.06B |
|
Current Deferred Tax Assets
|
| | | | | | | | | -0.02B | -0.02B | -0.02B | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
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 | 0.00B | 0.01B | 0.01B | | 0.01B | | 0.01B | |
|
Current Assets
|
0.09B | 0.06B | 0.11B | 0.12B | 0.12B | 0.12B | 0.12B | 0.09B | 0.10B | 0.02B | 0.02B | 0.01B | | | | 0.04B | | 0.07B | | 0.07B | | | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.18B | 0.18B | 0.18B | 0.17B | 0.17B | 0.19B | 0.20B |
|
Construction in Progress
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 20,000.00B | | | | |
|
Property, Plant & Equipment (Net)
|
-0.04B | -0.08B | -0.11B | 0.53B | 0.54B | 0.55B | 0.57B | 0.60B | -0.03B | 0.00B | -0.05B | 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 | -0.02B | -0.04B | 0.33B | -0.02B | 0.37B | 0.08B |
|
Long-Term Investments
|
| | | | | | | | | 0.17B | | | | | | 0.11B | | 0.08B | | 0.08B | | | 0.08B | 0.07B | 0.07B | 0.09B | 0.09B | 0.07B | 0.07B | 0.07B | 0.07B | 0.07B | | | | | | | |
|
Long-Term Deferred Tax
|
| | | 0.01B | | | | 0.01B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non-Current Assets
|
0.55B | -0.02B | 0.01B | 0.00B | 0.55B | 0.01B | 0.01B | 0.00B | 0.63B | 0.30B | 0.30B | 0.30B | | | | 0.11B | | 0.11B | | 0.14B | | | 0.16B | 0.07B | 0.07B | 0.09B | 0.09B | 0.12B | 0.13B | 0.15B | 0.16B | 0.16B | 0.26B | 0.30B | 0.32B | 0.33B | 0.35B | 0.37B | 0.39B |
|
Non-Current Assets
|
0.55B | 0.57B | 0.55B | 0.54B | 0.55B | 0.56B | 0.58B | 0.61B | 0.63B | 0.30B | 0.30B | 0.30B | | | | 0.11B | | 0.11B | | 0.14B | | | 0.16B | 0.07B | 0.07B | 0.09B | 0.09B | 0.12B | 0.13B | 0.15B | 0.16B | 0.16B | 0.26B | 0.30B | 0.32B | 0.33B | 0.35B | 0.37B | 0.39B |
|
Assets
|
0.64B | | | 0.66B | | 0.68B | 0.70B | 0.71B | 0.72B | 0.33B | 0.31B | 0.31B | | | | 0.14B | | 0.18B | | 0.20B | | | 0.23B | 0.14B | 0.13B | 0.15B | 0.15B | 0.18B | 0.19B | 0.20B | 0.22B | 0.21B | 0.45B | 0.48B | 0.50B | 0.50B | 0.53B | 0.56B | 0.59B |
|
Accounts Payables
|
0.05B | 0.04B | 0.04B | 0.05B | 0.05B | 0.04B | 0.05B | 0.05B | 0.05B | 0.01B | 0.00B | 0.00B | | | | 0.00B | | 0.00B | | 0.00B | | 1.09B | -1.39B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.01B | 0.01B | 0.06B | 0.06B | 0.07B | 0.06B | 0.09B | 0.11B | 0.09B |
|
Payables
|
0.05B | 0.04B | 0.04B | 0.05B | 0.05B | 0.04B | 0.05B | 0.05B | 0.05B | 0.01B | 0.00B | 0.00B | | | | 0.00B | | 0.00B | | 0.00B | | 1.09B | -1.39B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.01B | 0.01B | 0.06B | 0.06B | 0.07B | 0.06B | 0.09B | 0.11B | 0.09B |
|
Other Accumulated Expenses
|
| | | | 0.00B | | 0.00B | | -0.01B | -0.03B | 0.00B | | | | | -0.07B | | | | 0.13B | | | | | | | | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | -0.00B | | -0.33B | | -0.00B | -0.08B | -0.26B |
|
Short term Debt
|
0.03B | 0.01B | 0.01B | 0.00B | 0.00B | | 0.02B | 0.04B | 0.05B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Leases
|
| | | | | | | | | | | | | | | 0.00B | -0.13B | -0.50B | -0.01B | 0.00B | -0.72B | -0.45B | -0.35B | 0.00B | -0.00B | | -0.00B | 0.00B | | | | 0.00B | | | | 0.02B | -0.00B | | -0.00B |
|
Current Taxes
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01B |
|
Current Deferred Revenue
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.06B | 0.07B | 0.07B | 0.02B | 0.05B | 0.05B | 0.05B |
|
Curent Deferred Tax Liability
|
0.01B | 0.01B | 0.02B | 0.02B | 0.02B | 0.02B | 0.03B | 0.04B | 0.05B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities
|
0.08B | 0.04B | 0.05B | 0.05B | 0.05B | 0.04B | 0.07B | 0.08B | 0.11B | 0.01B | 0.00B | 0.00B | | | | 0.00B | | 0.00B | | 0.00B | | | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.07B | 0.08B | 0.09B | 0.11B | 0.09B | 0.15B | 0.20B |
|
Non-Current Debt
|
0.12B | 0.14B | 0.14B | 0.15B | 0.16B | 0.16B | 0.14B | 0.12B | 0.10B | 0.00B | 0.00B | 0.15B | | | | 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
|
0.02B | 0.02B | 0.02B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 47.96B | | | | | | | | | | | | | | | | | | 0.06B | 62.34B | 60.97B | 0.06B | | 0.06B | 0.06B | 0.06B | 0.07B | 0.07B | 0.07B | 0.07B |
|
Minority Interest
|
| | | | 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 |
|
Liabilities from Discontinued Operations
|
| | | | | | | | | 0.24B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability
|
| | | 0.03B | | | | 0.05B | | | | | | | | 0.00B | | | | | | | | | | | | | | | | | | | | | | | 0.01B |
|
Operating Leases
|
| | | | | | | | | | | | | | | 0.02B | | 0.00B | | 0.00B | | | 0.00B | 0.01B | 0.00B | 0.00B | 0.00B | 0.00B | -0.00B | -0.00B | -0.00B | 0.00B | -0.00B | -0.00B | -0.01B | 0.04B | 0.03B | 0.03B | 0.01B |
|
Other Non-Current Liabilities
|
| | | 0.03B | | -0.00B | | 0.03B | -0.21B | | | 0.03B | | | | 0.06B | | | | | | | | 0.08B | | | | | | | | | | 0.00B | 0.01B | 0.07B | 0.01B | 0.01B | 0.01B |
|
Total Non-Current Liabilities
|
0.15B | 0.18B | 0.18B | 0.20B | 0.20B | 0.21B | 0.19B | 0.19B | 0.18B | 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 | 0.14B | 0.16B | 0.17B | 0.14B | 0.16B | 0.16B | 0.18B |
|
Total Liabilities
|
0.23B | 0.22B | 0.23B | 0.25B | 0.25B | 0.25B | 0.26B | 0.28B | 0.29B | 0.01B | 0.00B | 0.00B | | | | 0.00B | | 0.00B | | 0.00B | | | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.22B | 0.24B | 0.26B | 0.25B | 0.31B | 0.32B | 0.38B |
|
Total Debt
|
0.15B | 0.15B | 0.15B | 0.15B | 0.16B | 0.16B | 0.16B | 0.16B | 0.16B | 0.00B | 0.00B | 0.15B | | | | 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 | | | |
|
Common Equity
|
0.41B | 0.40B | 0.42B | 0.42B | 0.43B | 0.43B | 0.44B | 0.43B | 0.44B | 0.32B | 0.31B | 0.31B | | | | 0.14B | | 0.18B | | 0.20B | | | 0.22B | 0.13B | 0.13B | 0.14B | 0.14B | 0.17B | 0.18B | 0.19B | 0.21B | 0.20B | 0.23B | 0.24B | 0.24B | 0.24B | 0.22B | 0.24B | 0.20B |
|
Shareholder's Equity
|
197.03B | 198.89B | 201.83B | 0.42B | 203.28B | 203.45B | 203.45B | 0.43B | 203.45B | 225.80B | 225.80B | 0.31B | 225.80B | 225.80B | 226.21B | 225.10B | 222.67B | 222.82B | 224.06B | 224.25B | 224.56B | 224.94B | 224.94B | 224.94B | 224.94B | 224.94B | 224.94B | 224.94B | 224.94B | 224.94B | 224.94B | 0.20B | 253.72B | 256.74B | 256.94B | 0.24B | 257.39B | 258.38B | 259.44B |
|
Liabilities and Shareholders Equity
|
0.64B | | | 0.66B | | 0.68B | 0.70B | 0.71B | 0.72B | 0.33B | 0.31B | 0.31B | | | | 0.14B | | 0.18B | | 0.20B | | | 0.23B | 0.14B | 0.13B | 0.15B | 0.15B | 0.18B | 0.19B | 0.20B | 0.22B | 0.21B | 0.45B | 0.48B | 0.50B | 0.50B | 0.53B | 0.56B | 0.59B |
|
Retained Earnings
|
-0.18B | -0.19B | -0.18B | -0.18B | -0.18B | -0.18B | -0.17B | -0.18B | -0.18B | -0.31B | -0.32B | -0.32B | | | | -0.49B | | -0.45B | | -0.43B | | | -0.41B | -0.50B | -0.50B | -0.49B | -0.49B | -0.46B | -0.45B | -0.44B | -0.43B | -0.43B | -0.44B | -0.43B | -0.43B | -0.43B | -0.45B | -0.43B | -0.47B |
|
Preferred Shares
|
| | | | | | | | | | 0.17B | 0.17B | | | | | | | | | | | | | | | | | | | | | | | | | | | |