|
Cash & Equivalents
|
0.01B | 0.26B | 0.02B | 0.08B | 0.08B | 0.08B | 0.10B | 0.10B | 0.07B | 0.09B | 0.07B | 0.05B | 0.05B | 0.05B | 0.06B | 0.51B | 0.18B | 0.15B | 0.09B | 0.10B | 0.11B |
|
Cash & Current Investments
|
0.01B | 0.26B | 0.02B | 0.08B | 0.08B | 0.08B | 0.10B | 0.10B | 0.07B | 0.09B | 0.07B | 0.05B | 0.05B | 0.05B | 0.06B | 0.51B | 0.18B | 0.15B | 0.09B | 0.10B | 0.11B |
|
Receivables - Net
|
0.06B | | 0.04B | -0.00B | | | | | | | | | 0.24B | 0.32B | 0.32B | 0.20B | 0.33B | 0.25B | 0.41B | 0.54B | 2.20B |
|
Receivables
|
0.06B | | 0.04B | -0.00B | | | | | | | | | 0.24B | 0.32B | 0.32B | 0.20B | 0.33B | 0.25B | 0.41B | 0.54B | 2.20B |
|
Work In Process
|
| | | 31.71B | | 37.36B | 36.51B | 58.66B | 61,087.00B | 59,433.00B | | | 60.74B | 67.90B | 75.53B | 0.00B | 0.00B | 77.73B | 0.00B | 0.00B | 0.00B |
|
Finished Goods
|
| | | 469.69B | | 453.87B | 489.78B | 621.98B | 709,016.00B | 650,455.00B | | | 756.58B | 720.53B | 823.93B | 0.00B | 0.00B | 896.51B | 0.00B | 0.00B | 0.00B |
|
Inventory
|
| | | | | | | | | | | | 0.95B | 0.94B | 1.05B | 0.73B | 0.77B | 1.23B | 1.09B | 1.11B | |
|
Prepaid Assets
|
0.00B | 0.01B | 0.00B | 0.00B | 0.00B | -0.00B | -0.00B | -0.01B | 0.00B | 0.01B | -0.00B | 0.01B | 0.06B | 0.08B | 0.08B | 0.11B | 0.16B | 0.10B | 0.10B | 0.11B | 0.14B |
|
Current Assets
|
0.12B | 0.01B | 0.11B | 0.00B | -0.00B | -0.00B | -0.00B | -0.01B | -0.00B | 0.01B | | | 1.31B | 1.38B | 1.51B | 1.54B | 1.45B | 1.73B | 1.69B | 1.86B | 2.22B |
|
Construction in Progress
|
| | | | | | | | | | | | 0.08B | | | | | | | | |
|
Property, Plant & Equipment (Net)
|
0.01B | 0.48B | 0.01B | 0.55B | -0.02B | -0.07B | -0.16B | -0.29B | -0.10B | -0.19B | -0.32B | -0.13B | 1.88B | 1.92B | 2.04B | 1.96B | 2.07B | 2.28B | 1.17B | 1.17B | 1.16B |
|
Goodwill
|
0.04B | 0.01B | 0.04B | 0.14B | 141.93B | 0.14B | 0.15B | 0.18B | | | | | 0.23B | 0.23B | 0.23B | 0.21B | 0.28B | 0.27B | 0.27B | 0.27B | 0.27B |
|
Intangibles
|
| -0.00B | | 0.26B | -0.00B | -0.01B | -0.00B | -0.01B | -0.00B | -0.00B | -0.01B | -0.01B | 0.39B | 0.38B | 0.29B | 0.31B | 0.23B | 0.26B | 0.26B | 0.25B | 0.25B |
|
Goodwill & Intangibles
|
0.04B | 0.06B | 0.04B | 0.26B | 141.93B | 0.14B | 0.15B | 0.17B | -0.00B | -0.00B | -0.01B | -0.01B | 0.62B | 0.61B | 0.52B | 0.51B | 0.51B | 0.53B | 0.53B | 0.52B | 0.52B |
|
Long-Term Deferred Tax
|
0.00B | | 0.00B | | | | | | | | | | 0.03B | | 0.01B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | |
|
Other Non-Current Assets
|
0.00B | 0.01B | 0.00B | 0.02B | 13.79B | 0.01B | 0.01B | 0.01B | | | | | 0.01B | 0.01B | 0.01B | 0.01B | 0.00B | 0.00B | 0.01B | 0.04B | 0.05B |
|
Non-Current Assets
|
0.07B | 1.32B | 181.86B | 0.98B | 979.48B | 0.98B | 1.06B | 1.35B | 0.00B | -0.01B | | | 1.67B | 1.62B | 1.70B | 1.48B | 1.69B | 1.71B | 1.83B | 1.86B | 1.85B |
|
Assets
|
0.19B | 1.33B | 181.98B | 1.86B | 1.81B | 1.90B | 2.04B | 2.59B | | | | | 2.98B | 3.00B | 3.21B | 3.02B | 3.14B | 3.44B | 3.51B | 3.72B | 4.07B |
|
Accounts Payables
|
| | | | | | | | | | | | 0.26B | 0.35B | 0.41B | 0.34B | 0.44B | 0.47B | 0.41B | 0.49B | |
|
Dividends payables
|
| | | -0.03B | 9.18B | | | 0.01B | | | | | 0.00B | 0.00B | | | | | | | |
|
Payables
|
| | | -0.03B | 9.18B | | | 0.01B | | | | | 0.26B | 0.35B | 0.41B | 0.34B | 0.44B | 0.47B | 0.41B | 0.49B | |
|
Accumulated Expenses
|
0.00B | | 0.00B | | | | | | | | | | | | | | | | | | |
|
Other Accumulated Expenses
|
| | | | | | | | | | | | 0.01B | 0.04B | 0.02B | -0.01B | -0.01B | -0.01B | -0.01B | -0.02B | 0.01B |
|
Short term Debt
|
| | | 0.21B | | -0.12B | -0.18B | 0.16B | | 0.30B | | | | | | | | 0.15B | 0.30B | 0.30B | 0.45B |
|
Current Leases
|
0.00B | | 0.33B | | | | | | | | | | | | 0.01B | 0.02B | 0.02B | 0.01B | 0.01B | 0.02B | 0.02B |
|
Current Taxes
|
-0.00B | 0.01B | | -0.01B | | | | | | | | | | | 0.00B | | 0.01B | 0.01B | 0.00B | 0.03B | 0.05B |
|
Total Current Liabilities
|
0.04B | | 0.37B | 0.30B | 204.39B | 0.26B | 0.29B | 0.37B | | | | | 0.26B | 0.35B | 0.42B | 0.36B | 0.46B | 0.64B | 0.72B | 0.84B | 1.11B |
|
Capital Leases
|
0.34B | | 0.00B | | | | | | | | | | | | | | | | | | |
|
Non-Current Debt
|
| | | 0.21B | 0.10B | -0.03B | -0.18B | 0.16B | | | 0.22B | | 0.63B | 0.67B | 0.84B | 1.00B | 0.60B | 0.78B | 0.69B | 1.24B | 1.30B |
|
Total Long Term Debt
|
-0.00B | | -0.01B | -0.00B | | 0.00B | | | | | | | | | -0.01B | 0.07B | -0.02B | 0.08B | -0.02B | 0.10B | 0.10B |
|
Non-Current Deffered Revenue
|
0.00B | | 0.00B | | | | | | | | | | | | | | | | | | |
|
Pension
|
0.02B | | 0.02B | 0.02B | 19.78B | 0.00B | 0.00B | -0.00B | | | -0.01B | -0.01B | -0.00B | -0.00B | -0.00B | 0.01B | -0.02B | 0.01B | 0.00B | -0.00B | |
|
Non-Current Deferred Tax Liability
|
0.00B | | 0.00B | -1.43B | | | | | | | | | 0.00B | 0.01B | | -0.01B | -0.02B | | 0.02B | 0.03B | |
|
Operating Leases
|
| | | | | | | | | | | | | 0.11B | 0.08B | 0.08B | 0.11B | 0.09B | 0.10B | 0.12B | |
|
Other Non-Current Liabilities
|
0.00B | | 0.00B | | | | | | | | | | 0.04B | 0.04B | 0.04B | 0.04B | 0.06B | 0.06B | 0.05B | 0.06B | 0.05B |
|
Total Non-Current Liabilities
|
-0.00B | | -0.00B | 0.25B | 344.34B | 0.21B | 0.03B | 0.19B | | | | | 0.67B | 0.72B | 0.95B | 1.10B | 0.75B | 0.92B | 0.83B | 1.42B | 1.48B |
|
Total Liabilities
|
| | | | 0.00B | 0.47B | | | | | | | 0.93B | 1.07B | 1.38B | 1.46B | 1.22B | 1.56B | 1.56B | 2.26B | 2.58B |
|
Total Debt
|
| | | 0.42B | 0.10B | -0.15B | -0.36B | 0.31B | | 0.30B | 0.22B | | 0.63B | 0.67B | 0.84B | 1.00B | 0.60B | 0.93B | 0.98B | 1.54B | 1.75B |
|
Common Equity
|
| | | 1.31B | 1,258.02B | 1.43B | 1.72B | 2.02B | | | | | 2.05B | 1.94B | 1.83B | 1.56B | 1.92B | 1.88B | 1.96B | 1.46B | 1.49B |
|
Shareholder's Equity
|
| 1.33B | | 1.89B | | | | | 1.88B | | | | 2.05B | 1.94B | 1.83B | 1.56B | 1.92B | 1.88B | 1.96B | 1.46B | 1.49B |
|
Liabilities and Shareholders Equity
|
0.19B | 1.33B | 181.98B | 1.86B | 1.81B | 1.90B | 2.04B | 2.59B | | | | | 2.98B | 3.00B | 3.21B | 3.02B | 3.14B | 3.44B | 3.51B | 3.72B | 4.07B |
|
Retained Earnings
|
-0.26B | 0.98B | -0.26B | 1.19B | 1,139.56B | 1.31B | 1.58B | 1.89B | | | | | 1.85B | 1.74B | 1.63B | 1.36B | 1.60B | 1.59B | 1.61B | 1.12B | 1.15B |
|
Tangible Book Value
|
| | | | | | | -0.19B | | -0.14B | | | | | | | | | | | |