|
Cash & Equivalents
|
0.18B | 0.04B | 0.18B | 0.15B | 0.10B | 0.12B | 0.13B | 0.13B | 0.13B | 0.13B | 0.09B | 0.11B | 0.09B | 0.08B | 0.07B | 0.08B | 0.06B | 0.07B | 0.07B | 0.08B | 0.14B | 0.13B | 0.12B | 0.11B | 0.15B | 0.13B | 0.15B | 0.07B | 0.08B | 0.11B | 0.17B | 0.16B | 0.16B | 0.20B | 0.19B | 0.09B | 0.08B | 0.10B | 0.11B | 0.12B | 0.09B | 0.13B | 0.15B | 0.09B | 0.11B | 0.13B | 0.15B | 0.00B | 123.44B | 0.28B | 0.31B | 0.00B | 0.00B |
|
Short-term Investments
|
0.00B | 0.01B | | | | 0.01B | 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 | 0.02B | 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 | 0.01B | 0.00B | 0.01B | 0.00B | 0.00B | 0.00B | 0.01B | 0.00B | 0.00B | | 0.01B | 0.00B | 0.00B | 0.00B | 0.00B | 12.00 | 12.00 |
|
Cash & Current Investments
|
0.18B | 0.05B | 0.18B | 0.15B | 0.10B | 0.13B | 0.13B | 0.13B | 0.13B | 0.14B | 0.09B | 0.11B | 0.09B | 0.08B | 0.07B | 0.08B | 0.06B | 0.08B | 0.07B | 0.08B | 0.14B | 0.16B | 0.12B | 0.11B | 0.15B | 0.13B | 0.15B | 0.07B | 0.08B | 0.11B | 0.17B | 0.16B | 0.16B | 0.20B | 0.20B | 0.09B | 0.09B | 0.10B | 0.13B | 0.12B | 0.09B | 0.13B | 0.16B | 0.09B | 0.11B | 0.13B | 0.16B | 0.00B | 123.44B | 0.28B | 0.31B | 0.00B | 0.00B |
|
Receivables - Net
|
0.00B | 0.03B | | | | 0.04B | 0.00B | 0.06B | 0.00B | 0.04B | 31.70 | 19.40 | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.02B | 0.01B | 0.01B | 0.01B | 0.02B | 0.00B | 0.02B | 0.04B | 0.02B | 0.04B | 0.03B | 0.12B | 0.04B | 0.00B | 0.03B | 0.00B | 0.05B | 0.06B | 0.00B | 0.06B | 0.07B | 0.11B | 0.11B | 0.06B | 0.07B | 0.06B | 0.06B | 0.00B | 0.07B | 0.06B | 0.00B | 0.00B | 0.00B | 0.05B | 0.00B | 0.00B |
|
Receivables - Other
|
| 0.01B | | | | 0.02B | | | | | | | | 0.00B | | | | 0.00B | | | | 0.00B | | | | 0.00B | | | | 0.00B | | | | 0.00B | | | | 0.00B | | | | 0.01B | | | | 0.01B | | | | 0.08B | | | |
|
Receivables
|
0.00B | 0.04B | | | | 0.06B | 0.00B | 0.06B | 0.00B | 0.04B | 31.70 | 19.40 | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.02B | 0.01B | 0.01B | 0.01B | 0.02B | 0.00B | 0.02B | 0.04B | 0.02B | 0.04B | 0.03B | 0.12B | 0.05B | 0.00B | 0.03B | 0.00B | 0.05B | 0.06B | 0.00B | 0.06B | 0.08B | 0.11B | 0.11B | 0.06B | 0.08B | 0.06B | 0.06B | 0.00B | 0.07B | 0.06B | 0.00B | 0.00B | 0.08B | 0.05B | 0.00B | 0.00B |
|
Inventory
|
584.00 | 0.00B | | | | 0.01B | 0.00B | 0.00B | 0.01B | 0.01B | 5.30 | 5.40 | 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 | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.00B | 0.01B | 0.01B | 0.00B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.02B | 0.02B | 0.01B | 0.01B | 0.01B | 0.01B | 0.00B | 0.00B | 0.01B | 0.00B | 0.00B |
|
Prepaid Assets
|
0.00B | 0.01B | | | | 0.01B | 0.00B | 0.00B | 0.00B | 0.01B | 26.70 | 32.50 | 26.40 | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.03B | 0.04B | 0.00B | 0.00B | 0.00B | 0.04B | 0.00B | 0.00B | 0.06B | 0.07B | 0.00B | 0.00B | 0.10B | 0.07B | 0.06B | 0.00B | 0.02B | 0.00B | 0.04B | 0.00B | 0.02B | 0.02B | 0.02B | 0.00B | 0.02B | 0.03B | 0.00B | 0.06B | 0.03B | 0.00B | 0.00B | 0.00B | 0.08B | 0.00B | 0.00B |
|
Current Assets
|
0.00B | 0.14B | | | | 0.21B | 0.00B | 0.25B | 0.00B | 0.20B | 0.00B | 162.60 | 133.10 | 0.00B | 119.40 | 0.00B | 0.00B | 0.12B | 0.12B | 0.13B | 0.19B | 0.21B | 0.00B | 0.18B | 0.00B | 0.26B | 0.26B | 0.18B | 0.28B | 0.23B | 0.00B | 0.28B | 0.27B | 0.29B | 0.28B | 0.16B | 0.20B | 0.23B | 0.25B | 0.26B | 0.19B | 0.24B | 0.24B | 0.19B | 0.00B | 0.27B | 0.25B | 0.21B | 0.25B | 0.43B | 0.45B | 0.37B | 0.00B |
|
Property, Plant & Equipment (Net)
|
0.00B | 0.46B | | | | 0.60B | 0.00B | 0.79B | 0.80B | 1.08B | 0.00B | 750.50 | 725.40 | 0.91B | 0.00B | 0.00B | 487.50 | 0.94B | 0.48B | 0.49B | 0.00B | 1.06B | 0.00B | 0.56B | 0.00B | 1.04B | 0.57B | 0.58B | 0.86B | 1.15B | 0.00B | 0.73B | 0.72B | 1.30B | 0.61B | 0.00B | 0.61B | 1.32B | 0.63B | 0.65B | 0.66B | 0.67B | 0.67B | 0.69B | 0.00B | 0.69B | 0.71B | 0.72B | 0.00B | 0.74B | 0.71B | 0.00B | 0.65B |
|
Long-Term Deferred Tax
|
| 0.00B | | | | 0.00B | | | | 0.00B | | | | 0.03B | 0.00B | | | 0.02B | 0.00B | | 0.00B | 0.03B | 0.00B | 0.00B | 0.00B | 0.03B | 0.00B | 0.00B | 0.00B | 0.03B | 0.00B | 0.00B | 0.00B | 0.02B | 0.02B | 0.00B | 0.01B | 0.01B | 0.02B | 0.00B | 0.00B | 0.02B | 0.02B | 0.00B | 0.00B | 0.02B | 0.02B | 0.00B | 0.00B | 0.00B | 0.01B | 0.00B | 0.00B |
|
Other Non-Current Assets
|
| | | | | 0.04B | | 0.04B | 0.04B | 47.80 | 54.90 | 53.60 | 60.60 | 0.01B | 40.20 | | 48.00 | 0.02B | 0.04B | 0.04B | 0.05B | 0.02B | 0.06B | 0.05B | 0.05B | 0.01B | 0.06B | 0.00B | 0.06B | 0.01B | 0.08B | 0.06B | 0.00B | 0.01B | 0.05B | 0.06B | 0.03B | 0.01B | 0.05B | 0.06B | 0.06B | 0.01B | 0.07B | 0.07B | 0.06B | 0.01B | 0.06B | 0.05B | 0.04B | 0.03B | 0.03B | 0.00B | 0.03B |
|
Non-Current Assets
|
0.00B | 0.49B | | | | 0.63B | 0.00B | 0.00B | 0.00B | 0.84B | 815.30 | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 535.50 | 0.52B | 0.52B | 0.53B | 0.00B | 0.57B | 0.00B | 0.61B | 0.62B | 0.60B | 0.63B | 0.64B | 0.94B | 0.63B | 0.82B | 0.80B | 0.78B | 0.67B | 0.66B | 0.00B | 0.66B | 0.66B | 0.68B | 0.71B | 0.71B | 0.74B | 0.74B | 0.76B | 0.00B | 0.75B | 0.77B | 0.00B | 0.00B | 0.00B | 0.74B | 0.00B | 0.00B |
|
Assets
|
472.27B | 628.02 | | | | 0.85B | 0.00B | 0.00B | 0.00B | 0.00B | 0.97B | 0.00B | 919.10B | 0.70B | 0.68B | 0.00B | 644,300.00B | 0.64B | 0.65B | 0.66B | 733.10B | 0.79B | 819.99B | 0.79B | 0.87B | 0.86B | 0.89B | 815.05B | 1.22B | 0.85B | 1.13B | 1.08B | 1.05B | 960.27B | 0.94B | 832.14B | 0.85B | 895.74B | 0.93B | 0.97B | 0.90B | 0.97B | 0.99B | 0.94B | 971.97B | 1.02B | 1.02B | 0.99B | 1.03B | 1.20B | 1.20B | 1.07B | 1.01B |
|
Accounts Payables
|
0.00B | 0.07B | | | | 0.09B | 0.00B | 0.00B | 0.00B | 0.09B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.05B | 0.00B | | 0.00B | 0.10B | 0.00B | 0.00B | 0.00B | 0.13B | 0.00B | 0.00B | 0.14B | 0.13B | 0.00B | 0.00B | 0.00B | 0.10B | 0.09B | 0.00B | 0.10B | 0.13B | 0.14B | 0.00B | 0.00B | 0.14B | 0.11B | 0.00B | 0.00B | 0.14B | 0.12B | 0.00B | 0.00B | 0.00B | 0.11B | 0.00B | 0.00B |
|
Notes Payables
|
-0.01B | -0.01B | -0.00B | | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | | | | | | | | | 0.04B | | | | 0.01B | | | | 0.02B | | | | 0.02B | | | | 0.02B | | | | 0.02B | | | | 0.01B | | | | 0.01B | | | | 0.02B | | | |
|
Payables
|
-0.01B | 0.06B | -0.00B | | -0.00B | 0.09B | 0.00B | 0.00B | 0.00B | 0.09B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.09B | 0.00B | | 0.00B | 0.10B | 0.00B | 0.00B | 0.00B | 0.15B | 0.00B | 0.00B | 0.14B | 0.15B | 0.00B | 0.00B | 0.00B | 0.12B | 0.09B | 0.00B | 0.10B | 0.15B | 0.14B | 0.00B | 0.00B | 0.15B | 0.11B | 0.00B | 0.00B | 0.15B | 0.12B | 0.00B | 0.00B | 0.02B | 0.11B | 0.00B | 0.00B |
|
Other Accumulated Expenses
|
0.00B | 0.12B | | | | 0.15B | | 0.11B | 0.12B | 0.16B | 73.10 | 65.80 | 63.70 | -0.09B | 49.60 | | 41.30 | 0.06B | 0.08B | 0.09B | 0.10B | 0.16B | 0.17B | 0.14B | 0.00B | 0.20B | 0.22B | 0.16B | 0.03B | 0.20B | 0.21B | 0.17B | 0.16B | 0.18B | 0.19B | 0.17B | -0.00B | -0.01B | 0.25B | 0.01B | 0.20B | -0.00B | 0.21B | 0.16B | 0.19B | 0.22B | 0.20B | 0.17B | -0.00B | 0.35B | 0.00B | -0.01B | 0.12B |
|
Short term Debt
|
| | | | | | | | | | | | | | | | | 0.04B | | | | 0.01B | | | | 0.02B | | | | 0.02B | | | | 0.02B | 0.01B | 0.03B | | 0.02B | 0.01B | 0.02B | 0.01B | 0.01B | 0.01B | 0.01B | | 0.01B | | | | 0.02B | | | |
|
Current Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01B | | | | 0.01B | | | | 0.01B | | | | 0.01B | | | | 0.01B | | | | 0.01B | | | |
|
Current Taxes
|
| 0.00B | | | | 0.00B | | | | 0.00B | | | | 208.00 | 230.00 | | | 0.01B | 0.00B | | 0.00B | 0.04B | 0.00B | 0.00B | 0.00B | 0.06B | 0.00B | 0.00B | 0.00B | 0.06B | 0.00B | 0.00B | 0.00B | 0.05B | 0.04B | 0.00B | 0.01B | 0.01B | 0.02B | 0.00B | 0.00B | 0.07B | 0.09B | 0.00B | 0.00B | 0.04B | 0.07B | 0.00B | 0.00B | 0.00B | 0.08B | 0.00B | 0.00B |
|
Current Deferred Revenue
|
0.01B | 0.01B | | | | | | | | | | | | 0.01B | 0.01B | 0.01B | 0.02B | 0.02B | 0.02B | | | | | | | 0.01B | 0.00B | | | | | | | | | | | 0.00B | 0.00B | | | 0.00B | 0.00B | | | | | | | | | | |
|
Total Current Liabilities
|
0.00B | 0.11B | | | | 0.13B | 0.00B | 0.13B | 0.00B | 0.12B | 88.60 | 88.00 | 0.00B | 0.00B | 80.30 | 0.00B | 73.80 | 0.10B | 0.11B | 0.12B | 0.00B | 0.17B | 0.00B | 0.15B | 0.19B | 0.22B | 0.23B | 0.18B | 0.20B | 0.21B | 0.00B | 0.19B | 0.00B | 0.20B | 0.19B | 0.00B | 0.20B | 0.20B | 0.26B | 0.27B | 0.20B | 0.23B | 0.21B | 0.17B | 0.00B | 0.23B | 0.21B | 0.00B | 0.20B | 0.37B | 0.23B | 0.00B | 0.00B |
|
Non-Current Debt
|
| | | | | | | | | | | | | | | | | 0.32B | | | | 0.42B | | | | 0.43B | | | | 0.42B | | | | 0.77B | 0.77B | 0.66B | | 0.66B | 0.63B | 0.57B | 0.48B | 0.49B | 0.49B | 0.49B | | 0.49B | | | | 0.49B | | | |
|
Minority Interest
|
0.00B | 0.07B | | | | 0.10B | | | | 0.10B | | | | 0.05B | | | | 0.04B | | | 0.01B | 0.00B | 0.01B | 0.01B | 0.02B | 0.01B | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Liabilities from Discontinued Operations
|
| | | | | | | | | | | | | | | | | | | | | | | | | 0.00B | 0.00B | 0.00B | | | | | 52.00 | 52.00 | 0.00B | | 0.02B | 0.00B | | | | | | | | 0.00B | | | | | 0.01B | 0.00B | 0.00B |
|
Non-Current Deferred Tax Liability
|
| 0.00B | | | | 0.00B | | | | 0.00B | | | | 0.02B | 0.00B | | | 0.00B | 0.00B | | 0.00B | 0.03B | 0.00B | 145.00 | | 0.01B | 0.00B | 0.00B | 0.00B | 0.01B | 0.00B | 0.00B | 0.00B | 0.01B | 0.00B | 0.00B | 0.01B | 0.02B | 0.00B | 0.00B | 0.00B | 0.07B | 0.08B | 0.00B | 0.00B | 0.06B | 0.06B | 0.00B | 0.00B | 0.00B | 0.08B | 0.00B | 0.00B |
|
Operating Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | 0.00B | 0.00B | 0.02B | 0.01B | 0.00B | 0.00B | 0.00B | 0.01B | 0.01B | 0.00B | 0.01B | 0.01B | 0.01B | 0.00B | 0.00B | 0.02B | 0.02B | 0.00B | 0.00B | 0.02B | 0.02B | 0.00B | 0.00B | 0.00B | 0.02B | 0.00B | 0.00B |
|
Other Non-Current Liabilities
|
0.00B | 0.03B | | | | 0.03B | 0.00B | 0.00B | 0.10B | 0.05B | 0.00B | 98.80 | 0.00B | 0.04B | 73.30 | 0.00B | 0.00B | 0.04B | 0.08B | -0.04B | 0.08B | 0.05B | 0.00B | 0.08B | 0.08B | 0.04B | 0.08B | 0.07B | 0.05B | 0.06B | 0.12B | 0.12B | 0.12B | 0.08B | 0.08B | 0.09B | 0.08B | 0.06B | 0.08B | 0.11B | 0.13B | 0.05B | 0.16B | 0.14B | 0.00B | 0.03B | 0.12B | 0.00B | 0.12B | 0.14B | 0.12B | 0.00B | 0.00B |
|
Total Non-Current Liabilities
|
0.00B | 0.21B | | | | 0.35B | 0.00B | 0.00B | 0.44B | 0.44B | 442.80 | 447.00 | 431.40 | 0.00B | 0.00B | 0.00B | 404.90 | 0.40B | 0.39B | 0.40B | 0.50B | 0.49B | 0.00B | 0.50B | 0.50B | 0.50B | 0.51B | 0.49B | 0.89B | 0.50B | 0.88B | 0.88B | 0.89B | 0.87B | 0.87B | 0.75B | 0.74B | 0.75B | 0.71B | 0.68B | 0.62B | 0.63B | 0.64B | 0.62B | 0.62B | 0.61B | 0.61B | 0.63B | 0.64B | 0.00B | 0.76B | 0.00B | 0.67B |
|
Total Liabilities
|
221.62B | 315.93 | | | | 480.46 | 0.00B | 0.00B | 0.00B | 559.99 | 0.00B | 0.00B | 0.00B | -0.01B | 0.49B | 0.00B | 0.00B | 0.01B | 0.50B | 0.51B | 0.60B | 0.01B | 671.02B | 0.64B | 0.69B | 0.01B | 0.74B | 667.84B | 1.09B | 0.02B | 1.10B | 1.07B | 1,048.13B | 0.01B | 1.06B | 952.26B | 0.94B | 0.01B | 0.97B | 0.95B | 0.82B | 0.01B | 0.86B | 0.80B | 814.59B | 0.84B | 0.82B | 814.11B | 832.96B | 1.00B | 0.99B | 865.98B | 0.80B |
|
Total Debt
|
| | | | | | | | | | | | | | | | | 0.36B | | | | 0.43B | | | | 0.45B | | | | 0.44B | | | | 0.78B | 0.77B | 0.68B | | 0.67B | 0.64B | 0.59B | 0.49B | 0.50B | 0.49B | 0.50B | | 0.50B | | | | 0.51B | | | |
|
Common Equity
|
0.00B | 0.31B | | | | 0.37B | 0.00B | 0.50B | 0.51B | 0.48B | 0.00B | 431.60 | 0.00B | 0.20B | 0.00B | 0.00B | 165.60 | 0.14B | 0.15B | 0.15B | 0.00B | 0.13B | 0.00B | 0.15B | 0.00B | 0.14B | 0.15B | 0.00B | -0.22B | 0.13B | 0.03B | 0.01B | 0.00B | -0.11B | -0.12B | -0.12B | -0.09B | -0.06B | -0.04B | 0.02B | 0.08B | 0.12B | 0.13B | 0.15B | 0.16B | 0.18B | 0.20B | 0.17B | 0.19B | 0.20B | 0.21B | 0.00B | 0.00B |
|
Shareholder's Equity
|
| | | | | | | | | 0.48B | | | | 0.20B | | | | 0.14B | | | | 0.13B | | | | 0.14B | | | | 0.13B | | | | -0.11B | | | | -0.06B | | | | 0.12B | | | | 0.18B | | | | 0.20B | | | |
|
Liabilities and Shareholders Equity
|
472.27B | 628.02 | | | | 0.85B | 0.00B | 0.00B | 0.00B | 0.00B | 0.97B | 0.00B | 919.10B | 0.70B | 0.68B | 0.00B | 644,300.00B | 0.64B | 0.65B | 0.66B | 733.10B | 0.79B | 819.99B | 0.79B | 0.87B | 0.86B | 0.89B | 815.05B | 1.22B | 0.85B | 1.13B | 1.08B | 1.05B | 960.27B | 0.94B | 832.14B | 0.85B | 895.74B | 0.93B | 0.97B | 0.90B | 0.97B | 0.99B | 0.94B | 971.97B | 1.02B | 1.02B | 0.99B | 1.03B | 1.20B | 1.20B | 1.07B | 1.01B |
|
Retained Earnings
|
| 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 | -0.26B | -0.00B | | -0.00B | -0.28B | -0.00B | -0.00B | -0.00B | -0.21B | -0.00B | -0.00B | 0.11B | -0.15B | -0.00B | -0.00B | -0.00B | -0.38B | -0.39B | -0.00B | -0.35B | -0.31B | -0.28B | -0.00B | -0.00B | -0.08B | -0.06B | -0.00B | 0.00B | 0.05B | 0.06B | 0.00B | 0.00B | 0.00B | 0.13B | 0.00B | 0.00B |
|
Treasury Shares
|
| | | | | -0.00B | | | | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | | -0.00B | -0.00B | -0.00B | | | | | | | | -0.00B | -0.01B | -0.05B | -0.07B | -0.07B | -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 | -0.02B | -0.02B | | | -0.00B | -0.00B | | | | |