|
Cash & Equivalents
|
0.01B | 0.01B | 0.01B | 0.00B | 0.00B | 0.08B | 0.04B | 0.02B | 0.01B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.01B | 0.02B | 0.01B | 0.02B | 0.02B | 0.07B | 0.07B | 0.10B | 0.09B | 0.13B | 0.04B | 0.05B | 0.28B | 0.13B | 0.13B | 0.13B | 0.13B | 0.80B | 0.61B | 0.20B | 0.61B | 0.10B | 0.10B | 0.35B | 0.10B | 0.04B | 0.04B | 0.04B | 0.04B | 0.11B | 0.04B | 0.06B | 0.00B | 0.04B |
|
Short-term Investments
|
| | | | | | | 0.02B | | | | 0.02B | | | | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.08B | 0.09B | 0.10B | 0.08B | 0.08B | 0.05B | 0.22B | 243.66B | | 0.24B | 0.03B | | 0.26B | | 0.28B | 0.10B | | 220.09B | 0.24B | 260.00B | 243.40B | 169.40B | 205.93B | | 306.44B | 337.80B | 368.45B |
|
Cash & Current Investments
|
0.01B | 0.01B | 0.01B | 0.00B | 0.00B | 0.08B | 0.04B | 0.04B | 0.01B | 0.02B | 0.02B | 0.04B | 0.02B | 0.02B | 0.01B | 0.02B | 0.02B | 0.02B | 0.03B | 0.08B | 0.09B | 0.19B | 0.19B | 0.22B | 0.12B | 0.13B | 0.34B | 0.35B | 243.78B | 0.13B | 0.37B | 0.83B | 0.61B | 0.46B | 0.61B | 0.38B | 0.21B | 0.35B | 220.20B | 0.28B | 260.04B | 243.44B | 169.44B | 206.05B | 0.04B | 306.49B | 337.80B | 368.48B |
|
Receivables - Net
|
| | | 0.01B | | | | 0.02B | | | | 0.03B | | | | 0.02B | | | | 0.02B | | | | 0.04B | | | | 0.05B | | | | 0.05B | | | | 0.07B | | | | 0.09B | | | | 65.46B | | | | 0.00B |
|
Receivables - Other
|
| | | | | | | | | | | | | | | 0.00B | | 0.00B | | | | | | | | | -0.00B | 0.00B | | | -0.00B | 0.00B | | | | 0.00B | | | | | | | | | | | | |
|
Receivables
|
| | | 0.01B | | | | 0.02B | | | | 0.03B | | | | 0.03B | | | | 0.02B | | | | 0.04B | | | | 0.05B | | | | 0.05B | | | | 0.07B | | | | 0.09B | | | | 65.46B | | | | 0.00B |
|
Raw Materials
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.03B | | | | 0.05B | | | | 0.03B | | | | 0.03B | | | | |
|
Finished Goods
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.03B | | | | 0.04B | | | | 0.04B | | | | 0.03B | | | | |
|
Inventory
|
| | | 0.01B | 0.01B | 0.01B | 0.01B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.03B | 0.03B | 0.04B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.04B | 0.05B | -0.01B | -0.01B | 0.05B | 52.75B | -0.00B | -0.00B | 0.06B | -0.01B | 0.09B | -0.03B | 0.09B | 92.73B | 0.00B | 83.11B | 0.07B | -0.00B | 70.59B | 66.33B | 60.34B | 0.00B | 50.02B | 49.00B | |
|
Current Deferred Tax Assets
|
| | | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | | | | | | | | 0.00B | | | | 0.01B | 0.01B | 0.01B | 0.01B | 7.78B | 0.01B | 0.01B | 0.01B | 5.10B | -0.00B | 0.00B | -0.00B | 9.34B | -0.00B | 0.01B | -0.00B | 0.01B | | | | | | | | | | | | |
|
Prepaid Assets
|
| | | 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 | 0.00B | 0.01B | 0.01B | 0.01B | -0.00B | -0.00B | -0.00B | 0.01B | 7.50B | -0.00B | 0.01B | 0.01B | -0.00B | 0.01B | -0.01B | 0.02B | 0.00B | -0.00B | 23.51B | 0.03B | 0.00B | 0.00B | 27.51B | 25.71B | -0.00B | -0.00B | -0.01B | 29.66B |
|
Current Assets
|
| | | 0.03B | 0.03B | 0.11B | 0.09B | 0.09B | 0.09B | 0.09B | 0.09B | 0.10B | 0.09B | 0.09B | 0.09B | 0.09B | 0.09B | 0.10B | 0.11B | 0.14B | 0.11B | 0.29B | 0.30B | 0.25B | 0.25B | 0.25B | 0.45B | 0.48B | 476.97B | | 0.48B | 0.78B | | 0.64B | | 0.58B | 565.83B | | 546.11B | 0.52B | 549.67B | 603.16B | 669.18B | 615.39B | | 574.68B | 588.67B | 595.52B |
|
Property, Plant & Equipment (Net)
|
| | | 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 | 0.01B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.03B | 0.03B | 31.71B | | 0.04B | 0.05B | | 0.05B | | 0.06B | 58.72B | | 55.03B | 0.05B | 49.95B | 47.71B | 46.14B | 59.22B | | 67.30B | 65.98B | 69.49B |
|
Long-Term Investments
|
| | | | | | | | | | | 0.02B | | 0.06B | | 0.07B | 0.07B | 0.07B | 0.07B | 0.04B | 0.08B | 0.04B | 0.04B | 0.10B | 0.08B | 0.07B | 0.06B | 0.07B | 74.99B | | 0.09B | 0.15B | | 0.23B | -0.00B | 0.25B | 244.95B | | 222.28B | 0.22B | 177.52B | 160.12B | 217.95B | 222.94B | | 99.76B | 67.29B | 53.93B |
|
Goodwill
|
| | | | | | | | | | 0.01B | 0.01B | | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.02B | 16.47B | | 0.03B | 0.03B | | 0.03B | | 0.03B | 29.16B | | 29.16B | 0.03B | 29.16B | 29.16B | 29.16B | 29.16B | | 29.16B | 29.16B | 29.16B |
|
Intangibles
|
| | | 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 | 0.00B | 0.00B | 0.01B | 0.01B | 6.81B | | 0.01B | 0.02B | | 0.01B | | 0.02B | 9.23B | | 8.16B | 0.02B | 7.13B | 6.62B | 6.14B | 5.72B | | 4.96B | 7.19B | 9.43B |
|
Goodwill & Intangibles
|
| | | 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 | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.03B | 0.03B | 23.27B | | 0.04B | 0.04B | | 0.04B | | 0.05B | 38.40B | | 37.33B | 0.05B | 36.30B | 35.79B | 35.31B | 34.88B | | 34.12B | 36.36B | 38.59B |
|
Long-Term Deferred Tax
|
| | | | | | | | | | | 0.00B | | | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.01B | | | | 0.01B | | | | 0.01B | | | | 0.01B | | | | 0.02B | | | | | | | | | | | | |
|
Other Non-Current Assets
|
| | | 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 | 0.41B | -0.00B | 0.00B | 0.01B | 0.00B | -0.00B | -0.00B | 0.01B | 6.95B | -0.00B | 8.11B | 0.01B | -0.00B | -0.00B | 20.70B | -0.00B | -0.00B | 14.09B | -0.00B | 16.02B |
|
Non-Current Assets
|
| | | 0.01B | 0.01B | 0.01B | 0.03B | 0.04B | 0.04B | 0.04B | 0.05B | 0.04B | 0.09B | 0.08B | 0.09B | 0.09B | 0.09B | 0.09B | 0.09B | 0.07B | 0.12B | 0.09B | 0.08B | 0.15B | 0.14B | 0.14B | 0.14B | 0.15B | 156.49B | | 0.20B | 0.27B | | 0.37B | | 0.38B | 381.23B | | 352.00B | 0.34B | 293.32B | 242.60B | 181.61B | 172.09B | | 191.28B | 181.14B | 174.99B |
|
Assets
|
| | | 0.03B | 0.04B | 0.11B | 0.12B | 0.12B | 0.12B | 0.12B | 0.13B | 0.14B | 0.18B | 0.17B | 0.18B | 0.18B | 0.18B | 0.18B | 0.19B | 0.21B | 0.23B | 0.37B | 0.38B | 0.41B | 0.40B | 0.39B | 0.59B | 0.63B | 0.00B | | 0.68B | 1.04B | | 1.01B | | 0.96B | 0.00B | | 0.00B | 0.87B | 0.00B | 0.00B | 0.00B | 787,484.00B | | 765.96B | 769.81B | 770.51B |
|
Accounts Payables
|
| | | 0.01B | | | | 0.01B | | | | 0.02B | | | | 0.01B | | | | 0.02B | | | | 0.02B | | | | 0.03B | | | | 0.05B | | | | 0.03B | | | | 0.02B | | | | 9.02B | | | | 6.06B |
|
Payables
|
| | | 0.01B | | | | 0.01B | | | | 0.02B | | | | 0.01B | | | | 0.02B | | | | 0.02B | | | | 0.03B | | | | 0.05B | | | | 0.03B | | | | 0.02B | | | | 9.02B | | | | 6.06B |
|
Accumulated Expenses
|
| | | 0.00B | | | | 0.00B | | | | 0.01B | | | | 0.01B | | | | 0.01B | | | | 0.01B | | | | 0.02B | | | | 0.02B | | | | 0.02B | | | | 0.02B | | | | 0.00B | | | | 13.21B |
|
Other Accumulated Expenses
|
| | | | | | | | | | | | | | | 0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Leases
|
| | | | | | | | | | | | | | | | | | | | 0.01B | 0.01B | 0.01B | 0.00B | 0.02B | 0.00B | 0.02B | 0.00B | -0.00B | -0.00B | 0.02B | 0.01B | | 0.02B | | 0.00B | 25.36B | | 21.61B | 0.01B | 16.40B | 15.68B | 15.59B | 15.06B | | 15.53B | 14.95B | 14.73B |
|
Current Deferred Revenue
|
| | | 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 | 0.03B | 23.65B | -0.01B | -0.02B | 0.01B | -0.00B | -0.00B | 0.00B | 0.01B | -0.00B | -0.00B | -0.00B | 0.00B | -0.00B | -0.00B | 1.54B | 2.34B | -0.00B | 1.57B | -0.00B | 1.53B |
|
Total Current Liabilities
|
| | | 0.01B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.02B | 0.02B | 0.03B | 0.03B | 0.04B | 0.04B | 0.04B | 0.05B | 0.04B | 0.04B | 0.06B | 0.09B | 83.92B | | 0.09B | 0.10B | | 0.08B | | 0.07B | 66.46B | | 54.46B | 0.05B | 40.85B | 43.57B | 40.55B | 44.33B | | 45.09B | 45.76B | 41.99B |
|
Pension
|
| | | 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 | 1.17B | | 0.00B | 0.00B | | 0.00B | | 0.00B | 1.35B | | 1.07B | 0.00B | 1.05B | 1.02B | 1.04B | 1.05B | | 0.47B | 1.36B | 1.16B |
|
Non-Current Deferred Tax Liability
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00B | | | | 0.00B | | | | | | | | | | | | |
|
Operating Leases
|
| | | | | | | | | | | | | | | | | | | | 0.00B | 0.00B | 0.00B | 0.02B | | | 0.00B | 0.02B | | | | 0.02B | | | | 0.02B | | | | 0.02B | | | | 0.02B | | | | |
|
Other Non-Current Liabilities
|
| | | 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 | -0.00B | 0.01B | 0.02B | -0.00B | 0.02B | 0.00B | 0.02B | 0.00B | 0.00B | 0.02B | 0.02B | -0.00B | 0.00B | -0.00B | 0.00B | -0.00B | -0.00B | 22.95B | 0.00B | 17.57B | -0.00B | 16.74B | -0.00B | -0.00B | -0.00B | 0.00B | 15.94B |
|
Total Non-Current Liabilities
|
| | | 0.01B | -0.00B | -0.00B | -0.00B | 0.02B | -0.00B | -0.00B | -0.00B | 0.03B | -0.00B | -0.00B | -0.00B | 0.03B | -0.00B | -0.00B | -0.00B | 0.03B | -0.01B | 0.00B | -0.01B | 0.05B | 0.00B | -0.02B | -0.00B | 0.09B | -0.00B | -0.00B | -0.02B | 0.10B | 0.00B | -0.00B | 0.00B | 0.02B | 0.00B | 0.00B | -22.95B | 0.02B | -17.57B | 0.00B | -16.74B | 0.02B | 0.00B | 0.00B | -0.00B | -15.94B |
|
Total Liabilities
|
| | | 0.02B | | | | 0.02B | | | | 0.03B | | | | 0.03B | | | | 0.04B | | | | 0.07B | | | | 0.11B | | | | 0.12B | | | | 0.09B | | | | 0.07B | | | | 0.06B | | | | |
|
Common Equity
|
| | | 0.02B | | | | 0.10B | | | | 0.11B | | | | 0.15B | | | | 0.18B | | | | 0.34B | | | | 0.52B | | | | 0.92B | | | | 0.87B | | | | 0.80B | | | | 0.73B | | | | |
|
Shareholder's Equity
|
| | | 0.02B | 0.02B | 0.09B | 0.10B | 0.10B | 0.10B | 0.10B | 0.10B | 0.11B | 0.14B | 0.15B | 0.15B | 0.15B | 0.15B | 0.16B | | 0.18B | | | | 0.34B | | 0.33B | | 0.52B | | | 0.57B | 0.92B | | 0.91B | | 0.87B | | | | 0.80B | | | | 726.90B | | 704.75B | | 712.57B |
|
Liabilities and Shareholders Equity
|
| | | 0.03B | 0.04B | 0.11B | 0.12B | 0.12B | 0.12B | 0.12B | 0.13B | 0.14B | 0.18B | 0.17B | 0.18B | 0.18B | 0.18B | 0.18B | 0.19B | 0.21B | 0.23B | 0.37B | 0.38B | 0.41B | 0.40B | 0.39B | 0.59B | 0.63B | 0.00B | | 0.68B | 1.04B | | 1.01B | | 0.96B | 0.00B | | 0.00B | 0.87B | 0.00B | 0.00B | 0.00B | 787,484.00B | | 765.96B | 769.81B | 770.51B |
|
Treasury Shares
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00B | | | | 0.00B | | | | 0.00B | | | | |
|
Retained Earnings
|
| | | -0.00B | | | | -0.00B | | | 0.01B | -0.00B | | 0.01B | | 0.01B | | 0.01B | | 0.02B | | | | 0.03B | | 0.02B | | 0.03B | | | 0.04B | 0.04B | | 0.02B | | -0.04B | | | | -0.10B | | | | -0.12B | | | | |
|
Preferred Shares
|
| | | 0.00B | | | | 0.00B | | | | 0.00B | | | | 0.00B | | | | 0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | | | |