|
Receivables - Accured
|
| | | 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 | 0.00B | 0.00B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.01B | 0.00B | 0.01B | 0.01B | 0.01B | 0.01B | 0.00B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.01B | 0.02B |
|
Loans - Gross
|
| | | 0.13B | | | | 0.00B | | | | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | | | | 0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Loans - Adjustments
|
| | | | | | -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 | | | | | | | | | | | | | | |
|
Cash & Equivalents
|
0.01B | 0.01B | 0.01B | 0.04B | 0.07B | 0.04B | 0.04B | 0.00B | 0.01B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.03B | 0.01B | 0.03B | 0.03B | 0.01B | 0.01B | 0.01B | 0.01B | 0.02B | 0.02B | 0.03B | 0.02B | 0.04B | 0.01B | 0.02B | 0.04B | 0.02B | 0.01B | 0.01B | 0.01B | 0.02B | 0.01B | 0.02B | 0.02B | 0.04B | 0.02B | 0.03B | 0.05B | 0.07B | 0.03B | 0.04B | 0.05B | 0.02B | 0.08B | 0.03B | 0.03B | 0.05B | 0.05B | 0.05B | 0.08B | 0.07B | 0.12B | 0.09B | 0.10B | 0.08B | 0.08B | 0.13B |
|
Raw Materials
|
| | | | | | | | | | | | | | | | | | | | | 0.00B | 0.00B | 0.01B | 0.00B | 0.00B | 0.00B | 0.01B | 0.00B | 0.00B | 0.00B | 0.01B | 0.01B | | | | | | | | | | | 0.01B | | | | | | | | | | | | | | | | | | | |
|
Long-Term Investments
|
| | | | | | | 0.00B | | | | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 400.00 | 400.00 | 300.00 | 0.00B | | | | 0.00B | | | | | | | | 0.22B | 0.21B | | | | | | | | | | | 0.35B | 0.38B | 0.40B | 0.45B | 0.46B | | | 0.63B | 0.72B | 0.72B | 0.72B | 0.73B | 0.71B | 0.71B | 0.65B | 0.68B | 0.70B | 0.69B | 0.62B | 0.60B |
|
Other Non-Current Assets
|
| | | 0.00B | 0.00B | 0.00B | 0.00B | 0.02B | 0.00B | 0.00B | 0.00B | 0.01B | 0.00B | 0.01B | 0.01B | 0.04B | 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 | 0.00B | 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 | 0.01B | 0.01B |
|
Assets
|
| | | 0.22B | 0.23B | 0.21B | 0.22B | 0.20B | 0.20B | 0.21B | 0.24B | 0.24B | 0.26B | 0.28B | 0.28B | 0.26B | 0.26B | 0.25B | 0.23B | 0.23B | 0.25B | 0.26B | 0.27B | 0.28B | 0.27B | 0.26B | 0.24B | 0.24B | 0.23B | 0.20B | 0.20B | 0.23B | 0.23B | 0.24B | 0.25B | 0.27B | 0.29B | 0.29B | 0.32B | 0.34B | 0.38B | 0.40B | 0.38B | 0.41B | 0.47B | 0.45B | 0.51B | 0.51B | 0.54B | | 0.68B | 0.77B | 0.78B | 0.79B | 0.80B | 0.80B | 0.80B | 0.79B | 0.79B | 0.82B | 0.79B | 0.73B | 0.76B |
|
Dividends payables
|
| | | | | | | | | | | 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 | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | | 0.01B | 0.01B | | | | | | | | | | | |
|
Payables
|
| | | | | | | | | | | 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 | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | | 0.01B | 0.01B | | | | | | | | | | | |
|
Accumulated Expenses
|
| | | 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 | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B |
|
Other Accumulated Expenses
|
| | | | | | | | | | | | | | | | | | | 0.01B | -30.00 | 0.00B | 0.00B | 0.01B | 0.00B | 0.00B | 0.00B | 0.01B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | | | | | | | | | | | 0.02B | 40.00 | 0.00B | 0.00B | 0.00B | 260.00 | | | | | | | | | | | | | | |
|
Non-Current Debt
|
| | | 0.13B | | | | 0.00B | | | | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Operating Leases
|
| | | 0.14B | | | | 0.00B | | | | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.20B | | | 0.00B | 0.24B | | 0.00B | 0.00B | 0.19B | 0.00B | | 0.00B | 0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non-Current Liabilities
|
| | | 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 | | | | | | | | | | | | | | | | | | | | | | |
|
Total Non-Current Liabilities
|
| | | 0.08B | 0.09B | 0.08B | | 0.06B | | | | 0.09B | 0.12B | 0.14B | 0.14B | 0.13B | 0.12B | 0.11B | 0.09B | | | | | | | | | | | | | | | 0.11B | 0.12B | 0.13B | 0.14B | 0.13B | 0.16B | 0.16B | 0.19B | | | | | | | | | | | | | | | | | | | | | | |
|
Total Liabilities
|
| | | 0.09B | 0.09B | 0.08B | 0.08B | 0.07B | 0.07B | 0.08B | 0.08B | 0.09B | 0.12B | 0.14B | 0.14B | 0.13B | 0.12B | 0.11B | 0.09B | 0.09B | 0.08B | 0.10B | 0.11B | 0.12B | 0.12B | 0.11B | 0.10B | 0.10B | 0.09B | 0.06B | 0.07B | 0.10B | 0.10B | 0.11B | 0.12B | 0.13B | 0.14B | 0.13B | 0.16B | 0.16B | 0.19B | 0.20B | 0.17B | 0.19B | 0.25B | 0.23B | 0.27B | 0.27B | 0.26B | -0.29B | 0.37B | 0.45B | 0.46B | 0.43B | 0.45B | 0.48B | 0.47B | 0.46B | 0.45B | 0.49B | 0.48B | 0.44B | 0.44B |
|
Total Debt
|
| | | 0.13B | | | | 0.00B | | | | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Common Equity
|
| | | 0.00B | | | | 0.00B | | | | 0.00B | | | | 0.00B | 0.00B | | | 9.63B | 0.00B | 11.64B | 11.64B | 11.54B | | 11.55B | 11.55B | 11.51B | | 11.52B | 11.52B | 11.52B | | | 11.53B | | | | | 0.18B | | | | 0.21B | 0.00B | | 0.24B | 0.25B | 0.28B | 0.29B | 0.31B | 0.32B | 0.32B | 0.36B | 0.35B | 0.32B | 0.33B | 0.33B | 0.34B | 0.34B | 0.31B | 0.28B | 0.32B |
|
Shareholder's Equity
|
| | | 0.13B | 0.13B | 0.13B | 0.13B | 0.13B | 0.13B | 0.13B | 0.16B | 0.14B | 0.14B | 0.14B | 0.14B | 0.14B | 0.14B | 0.14B | 0.14B | 0.14B | 0.17B | 0.16B | 0.16B | 0.16B | 0.16B | 0.15B | 0.14B | 0.14B | 0.14B | 0.14B | 0.14B | 0.14B | 0.13B | 0.13B | 0.13B | 0.13B | 0.16B | 0.16B | 0.17B | 0.18B | 0.19B | 0.20B | 0.21B | 0.21B | 0.22B | 0.22B | 0.24B | 0.25B | 0.28B | 0.29B | 0.31B | 0.32B | 0.32B | 0.36B | 0.35B | 0.32B | 0.33B | 0.33B | 0.34B | 0.34B | 0.31B | 0.28B | 0.32B |
|
Liabilities and Shareholders Equity
|
| | | 0.22B | 0.23B | 0.21B | 0.22B | 0.20B | 0.20B | 0.21B | 0.24B | 0.24B | 0.26B | 0.28B | 0.28B | 0.26B | 0.26B | 0.25B | 0.23B | 0.23B | 0.25B | 0.26B | 0.27B | 0.28B | 0.27B | 0.26B | 0.24B | 0.24B | 0.23B | 0.20B | 0.20B | 0.23B | 0.23B | 0.24B | 0.25B | 0.27B | 0.29B | 0.29B | 0.32B | 0.34B | 0.38B | 0.40B | 0.38B | 0.41B | 0.47B | 0.45B | 0.51B | 0.51B | 0.54B | | 0.68B | 0.77B | 0.78B | 0.79B | 0.80B | 0.80B | 0.80B | 0.79B | 0.79B | 0.82B | 0.79B | 0.73B | 0.76B |
|
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 | 0.00B | -0.00B | -0.00B | | | | | | | | | | | | | -0.04B | | | | -0.05B | -0.05B | -0.05B | -0.04B | -0.04B | -0.05B | -0.05B | -0.06B | -0.06B | -0.06B | -0.06B | -0.05B | -0.06B | -0.06B | | | -0.07B | -0.07B | -0.08B | -0.11B | -0.13B | -0.13B | -0.15B | -0.16B | -0.18B | -0.22B | -0.25B | -0.24B |
|
Treasury Shares
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B |
|
Shares Outstanding
|
| | | | | | | | | | | | | | | | 9.62B | | | | 11.63B | | | | | | | | | | | | | | | | | | | 0.02B | | | | 0.02B | 19.66B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B |