|
Cash & Equivalents
|
0.01B | 0.00B | 0.00B | 0.02B | 0.01B | 0.00B | 0.01B | 0.02B | 0.03B | 0.04B | 0.04B | 0.06B | 0.06B | 0.07B | 0.02B | 0.03B | 0.01B | 0.03B | 0.02B | 0.07B | 0.06B | 0.02B | 0.04B | 0.09B | 0.12B | 0.12B | 0.04B | 0.03B | 0.02B | 0.06B | 0.04B | 0.19B | 0.01B | 0.17B | 0.54B | 0.88B | 0.29B | 0.23B | 0.58B | 0.41B | 0.23B | 0.13B | 0.28B | 0.27B | 0.16B | 0.14B | 0.13B | 0.16B | 0.06B | 0.06B | 0.15B | 0.04B | 0.13B | 0.07B | 0.09B | 0.30B | 0.11B |
|
Short-term Investments
|
| | | | | | | | | | 0.06B | 0.04B | 0.03B | 0.02B | 0.03B | 0.03B | 0.03B | 0.04B | 0.05B | 0.05B | 0.06B | 0.13B | 0.13B | | 0.15B | 0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash & Current Investments
|
0.01B | 0.00B | 0.00B | 0.02B | 0.01B | 0.00B | 0.01B | 0.02B | 0.03B | 0.04B | 0.10B | 0.10B | 0.09B | 0.09B | 0.05B | 0.06B | 0.04B | 0.06B | 0.07B | 0.12B | 0.12B | 0.14B | 0.17B | 0.09B | 0.27B | 0.12B | 0.04B | 0.03B | 0.02B | 0.06B | 0.04B | 0.19B | 0.01B | 0.17B | 0.54B | 0.88B | 0.29B | 0.23B | 0.58B | 0.41B | 0.23B | 0.13B | 0.28B | 0.27B | 0.16B | 0.14B | 0.13B | 0.16B | 0.06B | 0.06B | 0.15B | 0.04B | 0.13B | 0.07B | 0.09B | 0.30B | 0.11B |
|
Receivables - Net
|
| | | | | | | | | | | | | | | | -0.00B | | | | 0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Receivables - Other
|
| | | | 0.00B | 0.00B | 0.00B | 0.08B | 0.11B | 0.19B | 0.26B | 0.25B | 0.42B | 0.46B | 0.64B | 0.53B | 0.36B | 0.47B | 0.50B | 0.42B | 0.47B | 0.51B | 0.42B | 0.27B | 0.25B | 0.25B | 0.29B | 0.36B | 0.20B | 0.21B | 0.20B | 0.20B | 0.16B | 0.20B | 0.16B | 0.15B | 0.15B | 0.14B | 0.14B | 0.09B | 0.09B | 0.09B | | | | | | | | | | | | | | | |
|
Receivables
|
| | | | | | | | | | | | | | | | 0.35B | | | | 0.47B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets
|
| | | | | | | | | | | | | | | | 0.00B | | | | 0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Assets
|
| | | | | | | | | | | | | | | | 0.01B | | | | 0.01B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Property, Plant & Equipment (Net)
|
| | | | | | | | | | | | | | | | 0.30B | | | | 0.29B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Long-Term Investments
|
| -0.00B | | 0.20B | 0.19B | 0.19B | 0.30B | 0.33B | 0.35B | 0.40B | 0.46B | 0.48B | 0.14B | 0.55B | 0.16B | 0.17B | 0.32B | 0.30B | 0.33B | 0.32B | 0.36B | 0.45B | 0.55B | 0.54B | 0.52B | 0.49B | 0.46B | 0.43B | 0.47B | 0.46B | 0.46B | 0.45B | 0.50B | 0.58B | 0.56B | 0.72B | 1.28B | 1.39B | 1.49B | 1.47B | 1.76B | 1.87B | 1.94B | 1.92B | 1.87B | 2.25B | 2.30B | 2.56B | 2.97B | 3.26B | 3.37B | 3.35B | 3.61B | 3.99B | 4.08B | 4.14B | 4.12B |
|
Goodwill
|
| | | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.01B | 0.01B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Intangibles
|
| | | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.01B | 0.00B | 0.02B | 0.02B | 0.02B | 0.02B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Goodwill & Intangibles
|
| | | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.02B | 0.02B | 0.02B | 0.02B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Long-Term Deferred Tax
|
| | | | | | | | 0.00B | 0.00B | 0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non-Current Assets
|
| | | 0.00B | 0.00B | 0.00B | 0.03B | 0.04B | 0.05B | 0.04B | 0.01B | 0.01B | 0.05B | 0.03B | 0.03B | 0.04B | 0.00B | 0.09B | 0.07B | 0.07B | 0.08B | 0.15B | 0.13B | 0.17B | 0.17B | 0.19B | 0.21B | 0.20B | 0.11B | 0.21B | 0.19B | 0.19B | 0.16B | 0.09B | 0.09B | 0.09B | 0.10B | 0.12B | 0.13B | 0.13B | 0.13B | 0.15B | 0.12B | 0.13B | 0.12B | 0.11B | 0.15B | 0.07B | 0.08B | 0.05B | 0.09B | 0.08B | 0.11B | 0.09B | 0.07B | 0.08B | 0.19B |
|
Non-Current Assets
|
| | | | | | | | | | | | | | | | 0.30B | | | | 0.29B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Assets
|
| | | 0.23B | 0.21B | 0.00B | 0.39B | 0.52B | 0.57B | 0.59B | 0.66B | 0.70B | 1.01B | 0.99B | 1.18B | 1.21B | 1.47B | 1.48B | 1.48B | 1.56B | 1.75B | 2.04B | 2.29B | 2.31B | 2.25B | 2.22B | 2.22B | 2.30B | 2.15B | 2.19B | 2.03B | 2.28B | 5.06B | 4.32B | 6.49B | 9.15B | 10.62B | 10.74B | 11.14B | 11.88B | 12.07B | 13.20B | 12.59B | 12.12B | 14.70B | 15.55B | 0.48B | 17.20B | 18.44B | 19.93B | 20.59B | 21.33B | 7.08B | 22.36B | 23.00B | 23.27B | 8.19B |
|
Accounts Payables
|
| -0.00B | | 0.01B | 0.01B | 0.00B | 0.00B | 0.01B | 0.01B | 0.01B | 0.02B | 0.01B | 0.01B | 0.01B | 0.01B | 0.02B | 0.00B | 0.02B | 0.03B | 0.03B | 0.03B | 0.04B | 0.04B | 0.03B | 0.03B | 0.03B | 0.02B | 0.03B | 0.04B | 0.03B | 0.04B | 0.04B | 0.05B | 0.05B | 0.05B | 0.06B | 0.06B | 0.07B | 0.08B | 0.08B | 0.09B | 0.09B | 0.11B | 0.12B | 0.12B | 0.12B | 0.11B | 0.15B | 0.16B | 0.20B | 0.22B | 0.22B | 0.28B | 0.28B | 0.29B | 0.33B | 0.38B |
|
Notes Payables
|
| | | 0.00B | 0.00B | | | 0.08B | 0.08B | 0.12B | 0.17B | 0.21B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.05B | 0.08B | 0.10B | 0.10B | 0.00B | 0.10B | 0.10B | 0.05B | 0.03B | 0.07B | 0.11B | 0.02B | 0.10B | 0.43B | 0.36B | 0.67B | 0.23B |
|
Payables
|
| -0.00B | | 0.01B | 0.01B | 0.00B | 0.00B | 0.09B | 0.09B | 0.13B | 0.18B | 0.22B | 0.01B | 0.01B | 0.01B | 0.02B | 0.00B | 0.02B | 0.03B | 0.03B | 0.03B | 0.04B | 0.04B | 0.03B | 0.03B | 0.03B | 0.02B | 0.03B | 0.04B | 0.03B | 0.04B | 0.04B | 0.05B | 0.05B | 0.05B | 0.06B | 0.06B | 0.07B | 0.08B | 0.08B | 0.14B | 0.17B | 0.21B | 0.22B | 0.12B | 0.22B | 0.21B | 0.20B | 0.19B | 0.27B | 0.33B | 0.24B | 0.38B | 0.71B | 0.65B | 1.00B | 0.61B |
|
Other Accumulated Expenses
|
| | | | | | | | | | | | | | | | 0.00B | | | | 0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities
|
| | | | | | | | | | | | | | | | 0.00B | | | | 0.00B | | | | | | | | | | | | 0.27B | 0.18B | 0.30B | 0.92B | 0.67B | 0.94B | 0.76B | 0.76B | 0.92B | 0.79B | 0.74B | 0.77B | 0.82B | 0.89B | 0.01B | 1.01B | 0.91B | 1.04B | 1.24B | 2.06B | 1.41B | 1.57B | 1.43B | 0.97B | |
|
Non-Current Debt
|
| | | 0.00B | 0.20B | 0.20B | 0.19B | 0.19B | 0.10B | 0.12B | 0.17B | 0.21B | 0.32B | 0.32B | 0.42B | 0.38B | 0.66B | 0.55B | 0.62B | 0.61B | 0.69B | 0.79B | 0.92B | 1.08B | 1.21B | 1.21B | 1.20B | 1.10B | 0.83B | 0.81B | 0.74B | 0.66B | 0.70B | 0.63B | 0.91B | 1.28B | 1.28B | 1.28B | 1.76B | 1.77B | 1.76B | 1.77B | 1.77B | 1.78B | 1.77B | 1.78B | 1.77B | 1.78B | 2.32B | 2.55B | 2.52B | 2.84B | 3.14B | 3.14B | 3.43B | 3.44B | 3.47B |
|
Convertible Debt
|
| | | | | | | | | | | | | | | | | | | | | | | 0.15B | 0.15B | 0.15B | 0.15B | 0.15B | 0.15B | 0.15B | 0.15B | 0.15B | 0.15B | 0.15B | 0.15B | 0.29B | 0.29B | 0.29B | 0.29B | 0.16B | 0.15B | 0.14B | 0.34B | 0.34B | 0.34B | 0.35B | 0.35B | 0.60B | 0.61B | 0.61B | 0.61B | 0.61B | 0.62B | 0.62B | 0.40B | 0.40B | 0.40B |
|
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 | 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 | 0.02B | 0.02B | 0.02B | 0.02B | 0.03B | 0.03B | 0.04B | 0.04B | 0.04B | 0.05B | 0.05B | 0.06B | 0.06B | 0.06B | 0.07B | 0.08B | 0.08B | 0.08B | 0.08B |
|
Non-Current Deferred Tax Liability
|
| | | | | | 0.00B | 0.00B | 0.00B | | 0.00B | 0.00B | | 0.00B | | | 0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Operating Leases
|
| | | | | | | | | | | | | | | | 0.31B | | | | 0.30B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non-Current Liabilities
|
| | | | | | 0.03B | 0.08B | 0.17B | 0.06B | 0.02B | 0.05B | 0.32B | 0.32B | 0.42B | 0.38B | 0.01B | 0.58B | 0.67B | 0.65B | 0.72B | 0.82B | 0.95B | | 1.24B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Non-Current Liabilities
|
| | | 0.21B | | | 0.20B | 0.28B | 0.25B | 0.38B | 0.43B | 0.43B | 0.42B | 0.40B | 0.42B | 0.49B | 0.01B | 0.48B | 0.31B | 0.41B | 0.01B | 0.59B | 0.67B | | 0.37B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Liabilities
|
| | | 0.21B | 0.21B | 0.21B | 0.23B | 0.36B | 0.42B | 0.44B | 0.44B | 0.48B | 0.73B | 0.72B | 0.84B | 0.87B | 0.01B | 1.05B | 0.97B | 1.06B | 1.17B | 1.41B | 1.63B | 1.66B | 1.61B | 1.59B | 1.57B | 1.65B | 1.35B | 1.34B | 1.14B | 1.40B | 2.04B | 2.10B | 2.94B | 3.74B | 4.12B | 4.56B | 4.81B | 5.04B | 5.16B | 6.15B | 5.78B | 5.76B | 6.83B | 7.36B | 0.20B | 8.35B | 8.51B | 9.32B | 9.72B | 9.97B | 4.68B | 9.67B | 10.07B | 10.24B | 5.53B |
|
Total Debt
|
| | | 0.00B | 0.20B | 0.20B | 0.19B | 0.19B | 0.10B | 0.12B | 0.17B | 0.21B | 0.32B | 0.32B | 0.42B | 0.38B | 0.66B | 0.55B | 0.62B | 0.61B | 0.69B | 0.79B | 0.92B | 1.08B | 1.21B | 1.21B | 1.20B | 1.10B | 0.83B | 0.81B | 0.74B | 0.66B | 0.70B | 0.63B | 0.91B | 1.28B | 1.28B | 1.28B | 1.76B | 1.77B | 1.76B | 1.77B | 1.77B | 1.78B | 1.77B | 1.78B | 1.77B | 1.78B | 2.32B | 2.55B | 2.52B | 2.84B | 3.14B | 3.14B | 3.43B | 3.44B | 3.47B |
|
Common Equity
|
| | | 0.02B | 0.01B | 0.00B | 0.16B | 0.16B | 0.15B | 0.15B | 0.22B | 0.22B | 0.27B | 0.27B | 0.35B | 0.34B | 0.31B | 0.42B | 0.50B | 0.50B | 0.57B | 0.64B | 0.66B | 0.65B | 0.64B | 0.63B | 0.65B | 0.65B | 0.80B | 0.84B | 0.88B | 0.88B | 0.94B | 1.04B | 1.07B | 5.41B | 1.21B | 1.31B | 1.32B | 6.83B | 1.57B | 1.61B | 1.59B | 6.35B | 1.66B | 1.66B | 0.28B | 8.86B | 2.14B | 2.27B | 2.32B | 11.36B | 2.41B | 2.47B | 2.59B | 13.03B | 2.66B |
|
Shareholder's Equity
|
| | | 0.02B | 0.01B | 0.00B | 0.16B | 0.16B | 0.15B | 0.15B | 0.22B | 0.22B | 0.27B | 0.27B | 0.35B | 0.34B | 0.11B | 0.42B | 0.50B | 0.50B | 0.57B | 0.64B | 0.66B | 0.65B | 0.64B | 0.63B | 0.65B | 0.65B | 0.80B | 0.84B | 0.88B | 0.88B | 0.94B | 1.04B | 1.07B | 5.41B | 1.21B | 1.31B | 1.32B | 6.83B | 1.57B | 1.61B | 1.59B | 6.35B | 1.66B | 1.66B | 0.28B | 8.86B | 2.14B | 2.27B | 2.32B | 11.36B | 2.41B | 2.47B | 2.59B | 13.03B | 2.66B |
|
Liabilities and Shareholders Equity
|
| | | 0.23B | 0.21B | 0.00B | 0.39B | 0.52B | 0.57B | 0.59B | 0.66B | 0.70B | 1.01B | 0.99B | 1.18B | 1.21B | 1.47B | 1.48B | 1.48B | 1.56B | 1.75B | 2.04B | 2.29B | 2.31B | 2.25B | 2.22B | 2.22B | 2.30B | 2.15B | 2.19B | 2.03B | 2.28B | 5.06B | 4.32B | 6.49B | 9.15B | 10.62B | 10.74B | 11.14B | 11.88B | 12.07B | 13.20B | 12.59B | 12.12B | 14.70B | 15.55B | 0.48B | 17.20B | 18.44B | 19.93B | 20.59B | 21.33B | 7.08B | 22.36B | 23.00B | 23.27B | 8.19B |
|
Retained Earnings
|
| | | 0.01B | 0.01B | 0.00B | -0.00B | -0.00B | -0.01B | -0.01B | -0.02B | -0.02B | -0.03B | -0.03B | -0.04B | -0.04B | -0.05B | -0.06B | -0.07B | -0.08B | -0.09B | -0.10B | -0.11B | -0.12B | -0.13B | -0.15B | -0.15B | -0.15B | -0.16B | -0.17B | -0.18B | -0.19B | -0.17B | -0.19B | -0.20B | -0.20B | -0.20B | -0.18B | -0.19B | -0.23B | -0.19B | -0.18B | -0.23B | -0.23B | -0.29B | -0.30B | -0.33B | -0.35B | -0.30B | -0.23B | -0.25B | -0.32B | -0.30B | -0.29B | -0.25B | -0.22B | -0.32B |
|
Preferred Shares
|
| | | 0.01B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Treasury Shares
|
| | | | | | 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 | 0.00B | 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 | 0.00B |