|
Cash & Equivalents
|
2.17B | 3.18B | 3.30B | 2.70B | 4.99B | 4.84B | 2.79B | 2.28B | 1.95B | 2.35B | 2.28B | 3.02B | 3.14B | 2.11B | 2.45B | 2.88B | 2.96B | 0.00B | 0.00B | 0.00B |
|
Short-term Investments
|
| 0.00B | -0.10B | -0.10B | 0.10B | | | | | | | | 1.14B | | 2.17B | | 1.43B | | 1.51B | |
|
Cash & Current Investments
|
2.17B | 3.18B | 3.20B | 2.61B | 5.09B | 4.84B | 2.79B | 2.28B | 1.95B | 2.35B | 2.28B | 3.02B | 4.28B | 2.11B | 4.62B | 2.88B | 4.39B | 0.00B | 1.51B | 0.00B |
|
Receivables - Net
|
0.17B | 0.01B | -0.05B | -0.07B | 0.26B | -0.12B | -0.17B | 54.00 | 0.19B | -16.00 | 0.02B | 23.00 | 0.20B | -41.00 | -0.06B | -101.00 | 0.21B | -89.00 | 0.26B | 29.00 |
|
Receivables - Other
|
| | 0.00B | | | | | | | | | | | | | | | | | |
|
Receivables
|
0.17B | 0.01B | -0.04B | -0.07B | 0.26B | -0.12B | -0.17B | 54.00 | 0.19B | -16.00 | 0.02B | 23.00 | 0.20B | -41.00 | -0.06B | -101.00 | 0.21B | -89.00 | 0.26B | 29.00 |
|
Inventory
|
0.00B | | -0.00B | -0.00B | 0.00B | 0.01B | 0.01B | 11.00 | 0.05B | 1.00 | 0.00B | 2.00 | 0.05B | 1.00 | 0.00B | -7.00 | 0.06B | -2.00 | 0.00B | 79.00 |
|
Prepaid Assets
|
0.11B | | | | 0.18B | | 286.00 | 223.00 | 0.18B | 266.00 | 0.24B | 227.00 | 0.21B | 282.00 | 0.31B | 172.00 | 241.00 | 244.00 | 0.19B | 184.00 |
|
Current Assets
|
3.75B | | 5.62B | | 8.68B | | 0.00B | 0.00B | 5.69B | 0.00B | 5.22B | 0.00B | 5.77B | 0.00B | 5.49B | | 6.57B | | 8.22B | |
|
Property, Plant & Equipment (Net)
|
0.38B | -0.01B | -0.01B | -0.04B | 0.44B | -0.01B | -0.02B | -35.00 | 0.49B | -5.00 | -0.02B | -43.00 | 0.51B | -11.00 | -0.03B | -48.00 | 0.57B | 605.00 | -0.02B | 712.00 |
|
Long-Term Investments
|
0.01B | | -0.01B | -0.01B | 1.24B | | -0.04B | 110.00 | 1.74B | 109.00 | | 101.00 | 1.19B | -38.00 | -0.04B | 144.00 | 0.77B | 132.00 | 0.14B | 199.00 |
|
Goodwill
|
0.61B | | | | 0.61B | | | | 0.61B | | | | 0.61B | | | | 0.61B | | | |
|
Intangibles
|
0.91B | | 0.80B | | 0.68B | | 905.00 | 904.00 | 0.90B | 909.00 | 0.91B | 917.00 | 0.92B | 912.00 | 0.91B | 943.00 | 0.97B | 0.00B | 1.04B | 0.00B |
|
Goodwill & Intangibles
|
1.52B | | 0.80B | | 1.28B | | 905.00 | 904.00 | 1.51B | 909.00 | 0.91B | 917.00 | 1.52B | 912.00 | 0.91B | 943.00 | 1.58B | 0.00B | 1.04B | 0.00B |
|
Long-Term Deferred Tax
|
| | | | 0.01B | | 9.00 | 7.00 | 0.06B | 20.00 | 0.04B | 34.00 | 0.09B | 58.00 | 0.06B | 54.00 | 0.10B | 80.00 | 0.08B | 81.00 |
|
Other Non-Current Assets
|
| | | | 0.15B | | | | 0.17B | | | | 0.19B | | | | | | | |
|
Non-Current Assets
|
1.69B | | 2.04B | | 2.50B | | 0.00B | 0.00B | 3.48B | 0.00B | 3.08B | 0.00B | 3.02B | 0.00B | 2.98B | | 2.73B | | 2.93B | |
|
Assets
|
0.14B | | 7.66B | | 0.16B | | 0.01B | 0.01B | 9.17B | 0.01B | 0.01B | 0.01B | 8.79B | 0.01B | 0.01B | 0.01B | 9.29B | 0.01B | 0.01B | 0.00B |
|
Accounts Payables
|
0.66B | | | | 0.84B | | -0.04B | 25.00 | 0.93B | -111.00 | -0.11B | -88.00 | 0.93B | -102.00 | -0.09B | 168.00 | 1.17B | 0.00B | -0.11B | |
|
Notes Payables
|
0.14B | | | | 0.14B | | 0.00B | 0.00B | 0.12B | | 0.66B | 657.00 | 0.12B | 206.00 | 0.21B | 228.00 | 0.12B | 253.00 | 1.63B | 320.00 |
|
Payables
|
0.80B | | | | 0.99B | | -0.04B | 0.00B | 1.05B | -111.00 | 0.55B | 569.00 | 1.05B | 104.00 | 0.12B | 396.00 | 1.29B | 0.00B | 1.52B | 320.00 |
|
Accumulated Expenses
|
| | | | 0.34B | | | | 0.37B | | | | 0.34B | | | | | | | |
|
Other Accumulated Expenses
|
| | | | | | | | 0.00B | 0.00B | -0.00B | | | | | | | | 0.00B | |
|
Short term Debt
|
0.14B | | | | 0.14B | | | | 0.12B | | | | 0.12B | | | | 0.12B | | | |
|
Current Leases
|
| | | | 0.02B | | | | 0.03B | | | | 0.04B | | | | 0.12B | | 0.14B | |
|
Current Taxes
|
| | | | 0.03B | | 4.00 | 4.00 | 0.04B | | 0.02B | | 0.01B | | 0.02B | 43.00 | 0.03B | 44.00 | 0.04B | |
|
Current Deferred Revenue
|
| | | | 0.01B | | | | 0.01B | | | | 0.01B | | | | | | | |
|
Total Current Liabilities
|
0.84B | | | | 1.03B | | 0.00B | 0.00B | 1.10B | | 1.08B | | 1.48B | | 1.83B | | 2.59B | | 4.36B | |
|
Non-Current Debt
|
0.11B | | | | 2.03B | | | | 1.25B | | | | 0.67B | | | | 0.24B | | | |
|
Pension
|
| | | | 0.01B | | | | 0.01B | | | | 0.01B | | | | | | | |
|
Non-Current Deferred Tax Liability
|
0.00B | | | | 0.03B | | 19.00 | 17.00 | 0.05B | | 0.02B | 20.00 | 0.05B | 21.00 | 0.02B | 26.00 | 0.05B | 34.00 | 0.04B | 35.00 |
|
Operating Leases
|
| -0.01B | -0.01B | -0.02B | 0.10B | -0.01B | -0.02B | -0.02B | 0.15B | | -0.02B | | 0.12B | | -0.02B | | | | -0.02B | |
|
Other Non-Current Liabilities
|
0.02B | | | | 0.05B | | 38.00 | 36.00 | 0.02B | | 0.04B | 17.00 | 0.02B | 17.00 | 0.04B | 47.00 | 0.02B | 42.00 | 0.04B | 22.00 |
|
Total Non-Current Liabilities
|
10.90B | | | | 2.13B | | 0.00B | 0.00B | 1.42B | | 0.83B | 834.00 | 0.85B | 384.00 | 0.29B | 0.01B | 0.35B | 0.01B | 0.42B | 0.08B |
|
Total Liabilities
|
| | | | 0.04B | | 0.01B | 0.01B | 2.51B | | 0.01B | 0.14B | 2.32B | 0.14B | 8.47B | 0.01B | 0.07B | 0.01B | 0.01B | 0.08B |
|
Total Debt
|
0.25B | | | | 2.17B | | | | 1.36B | | | | 0.79B | | | | 0.36B | | | |
|
Common Equity
|
-6.29B | | | | 8.02B | | 0.00B | 0.00B | 6.66B | 0.00B | 6.39B | 0.00B | 6.45B | 0.00B | 6.34B | 0.00B | 6.40B | 0.00B | 6.36B | 0.00B |
|
Shareholder's Equity
|
-6.29B | | | | 8.02B | | 0.00B | 0.00B | 6.66B | 0.00B | 6.37B | 0.00B | 6.45B | 0.00B | 6.26B | 0.00B | 6.40B | 0.00B | 6.36B | 0.00B |
|
Liabilities and Shareholders Equity
|
0.14B | | 7.66B | | 0.16B | | 0.01B | 0.01B | 9.17B | 0.01B | 0.01B | 0.01B | 8.79B | 0.01B | 0.01B | 0.01B | 9.29B | 0.01B | 0.01B | 0.00B |
|
Retained Earnings
|
-10.49B | | -11.86B | | -14.40B | | -0.00B | -0.00B | -16.28B | -0.00B | -16.68B | -0.00B | -16.76B | -0.00B | -17.11B | -0.00B | -17.35B | -0.00B | -17.59B | -0.00B |