|
Cash & Equivalents
|
1.30B | | 1.11B | 6.81B | 1.37B | | 13.83B | | 4.37B | 32.06B | 37.10B | | 5.58B | 45.28B | 62.26B | 73.69B | 12.86B | 91.33B | 85.13B | 80.79B | 9.03B | 65.91B | 53.24B | 51.32B |
|
Short-term Investments
|
0.14B | | | 0.05B | 3.02B | 0.32B | | 1.89B | 3.09B | 2.66B | 0.48B | 0.44B | 2.61B | 0.24B | 0.21B | 0.70B | 1.68B | 0.01B | 0.00B | 0.01B | 6.43B | 0.00B | 0.01B | 0.22B |
|
Cash & Current Investments
|
1.44B | | 1.11B | 6.86B | 4.39B | 0.32B | 13.83B | 1.89B | 7.46B | 34.72B | 37.57B | 0.44B | 8.19B | 45.53B | 62.46B | 74.39B | 14.54B | 91.33B | 85.13B | 80.79B | 15.45B | 65.91B | 53.24B | 51.54B |
|
Receivables - Net
|
| | | 0.02B | 0.02B | 0.02B | | 0.27B | 0.02B | 0.14B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.09B | 0.02B | 0.08B | 0.02B | 0.22B | 0.02B | 0.07B | 0.09B | 0.10B |
|
Receivables - Other
|
| | | | 2.16B | | | | | | | | | | | | | | | | | | | |
|
Receivables
|
| | | 0.02B | 2.17B | 0.02B | | 0.27B | 0.02B | 0.14B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.09B | 0.02B | 0.08B | 0.02B | 0.22B | 0.02B | 0.07B | 0.09B | 0.10B |
|
Inventory
|
| | | 0.13B | 0.16B | 0.21B | | 1.53B | 0.25B | 1.92B | 0.45B | -0.59B | 0.99B | 0.91B | 0.78B | 6.03B | 0.97B | 12.16B | 1.14B | 8.18B | 1.12B | 10.09B | 11.73B | 8.23B |
|
Prepaid Assets
|
| | | 0.10B | 0.05B | 0.07B | | 0.72B | 0.08B | 1.09B | 0.17B | -0.14B | 0.25B | 0.26B | 0.43B | 3.50B | 0.60B | 4.53B | 0.56B | 4.81B | 0.71B | 5.33B | 4.79B | 5.53B |
|
Current Assets
|
| | | 3.03B | 4.81B | 4.94B | 38.38B | 51.35B | 8.22B | 54.34B | 8.64B | 8.73B | 9.71B | 10.64B | 11.39B | 97.73B | 16.13B | 115.65B | 15.11B | 119.75B | 17.30B | 126.17B | 123.54B | 112.75B |
|
Property, Plant & Equipment (Net)
|
| | | 0.37B | 0.38B | 2.55B | 2.74B | 3.73B | 0.71B | 5.10B | 1.10B | 1.32B | 1.62B | 1.86B | 1.79B | 13.67B | 2.22B | 20.32B | 2.92B | 21.35B | 2.90B | 20.64B | 22.03B | 24.19B |
|
Long-Term Investments
|
| | | 0.02B | 0.02B | 0.18B | 0.15B | 0.13B | 0.02B | 0.30B | 0.11B | -0.09B | 0.22B | 0.22B | 0.11B | 1.14B | 0.22B | 1.55B | 0.21B | 1.03B | 0.13B | 0.82B | 0.83B | 0.83B |
|
Goodwill
|
| | | | | | | | | | | | 0.00B | 0.00B | 0.00B | 0.01B | 0.00B | 0.01B | 0.00B | 0.01B | 0.00B | 0.01B | 0.01B | 0.01B |
|
Intangibles
|
| | | | 0.10B | | | | 0.12B | 0.77B | | 0.12B | 0.12B | | | | 0.12B | | | | 0.13B | | | |
|
Goodwill & Intangibles
|
0.67B | | | 0.10B | 0.68B | 0.68B | 0.69B | 0.71B | 0.12B | 0.77B | 0.12B | 0.12B | 0.83B | 0.12B | 0.12B | 0.84B | 0.86B | 0.88B | 0.12B | 0.91B | 0.91B | 0.93B | 0.93B | 0.94B |
|
Long-Term Deferred Tax
|
| | | | 0.01B | 0.06B | 0.06B | 0.00B | 0.00B | 0.01B | 0.00B | 0.00B | 0.01B | 0.00B | | | 0.28B | 1.99B | 0.32B | 2.41B | 0.35B | 2.74B | 2.86B | 3.22B |
|
Other Non-Current Assets
|
| | | 0.03B | 0.05B | 0.61B | 1.08B | 1.18B | 0.31B | 2.38B | 0.39B | -0.06B | 0.35B | 0.32B | 0.29B | 2.32B | 0.39B | 2.37B | 0.32B | 2.10B | 0.30B | 2.16B | 2.00B | 1.92B |
|
Non-Current Assets
|
| | | 0.71B | 0.76B | 5.41B | 6.28B | 7.66B | 1.49B | 11.46B | 2.18B | 2.41B | 2.83B | 3.05B | 2.83B | 22.40B | 4.08B | 34.00B | 4.86B | 35.07B | 4.94B | 35.68B | 37.75B | 40.37B |
|
Assets
|
| | | 3.74B | 5.57B | 37.74B | 44.66B | 59.02B | 9.71B | 65.79B | 10.82B | 11.14B | 12.55B | 13.69B | 14.22B | 120.14B | 20.21B | 149.66B | 19.97B | 154.82B | 22.24B | 161.85B | 161.29B | 153.12B |
|
Accounts Payables
|
| | | | 0.48B | | | | 1.47B | | | | 2.90B | | | | 7.31B | | | | 7.34B | | | |
|
Notes Payables
|
| | | | | | | | | | | | | | | | | | | | 0.04B | | | |
|
Payables
|
| | | | 0.48B | | | | 1.47B | | | | 2.90B | | | | 7.31B | | | | 7.38B | | | |
|
Accumulated Expenses
|
| | | | 0.10B | | | | 0.29B | | | | 0.82B | | | | 1.58B | | | | 1.70B | | | |
|
Other Accumulated Expenses
|
0.01B | | | 0.00B | 0.02B | 0.00B | | 0.01B | 0.04B | 0.01B | 0.00B | 0.00B | 0.01B | 0.00B | 0.00B | 0.01B | 0.00B | 0.01B | 0.00B | 0.01B | 0.00B | 0.01B | 0.02B | 0.02B |
|
Short term Debt
|
0.24B | | | | 0.00B | | | | 0.01B | 0.14B | 0.06B | 0.07B | 0.06B | 0.12B | 0.87B | 6.31B | 0.98B | 7.14B | 0.13B | 0.94B | 0.04B | 0.23B | 6.39B | 6.32B |
|
Current Leases
|
0.54B | | | 0.03B | 0.03B | 0.04B | | 0.43B | 0.07B | 0.50B | 0.08B | 0.10B | 0.10B | 0.11B | 0.11B | 0.96B | 0.16B | 1.24B | 0.17B | 1.25B | 0.20B | 1.44B | 1.63B | 1.63B |
|
Current Taxes
|
| | | | | | | | | 0.27B | | | | | | | | | | | | | | |
|
Current Deferred Revenue
|
0.06B | | | 0.02B | 0.04B | 0.04B | | 0.24B | 0.05B | 0.32B | 0.05B | -0.00B | 0.08B | 0.08B | 0.16B | 1.25B | 0.21B | 1.40B | 0.24B | 1.69B | 0.19B | 1.32B | 1.41B | 1.58B |
|
Total Current Liabilities
|
| | | 0.43B | 0.66B | 0.85B | 7.42B | 9.56B | 1.90B | 13.95B | 2.66B | 3.08B | 3.97B | 4.92B | 6.45B | 57.75B | 10.25B | 75.60B | 8.59B | 67.96B | 9.48B | 67.48B | 71.21B | 62.54B |
|
Capital Leases
|
0.25B | | | 0.31B | 0.06B | 2.46B | 7.88B | 8.71B | | 10.39B | 1.80B | 1.85B | 13.98B | 1.98B | 0.98B | 8.44B | 10.15B | 12.27B | 2.66B | 19.83B | 0.09B | 22.05B | 16.45B | 17.38B |
|
Non-Current Debt
|
| | | 0.07B | | 0.52B | 5.56B | 5.99B | 0.94B | 7.04B | 1.20B | 1.26B | 1.34B | 1.24B | 0.20B | 1.59B | 0.25B | 1.80B | 1.10B | 7.94B | 1.12B | 8.15B | 1.83B | 3.14B |
|
Convertible Debt
|
| | | | | | | | 5.40B | 5.38B | 5.69B | | | 0.06B | 0.06B | | | | 6.22B | | | | | |
|
Non-Current Deffered Revenue
|
| | | 0.01B | 0.02B | 0.20B | 0.27B | 0.31B | 0.06B | 0.47B | 0.08B | 0.08B | 0.08B | 0.08B | 0.08B | 0.75B | 0.11B | 0.81B | 0.11B | 0.74B | 0.10B | 0.68B | 0.66B | 0.62B |
|
Minority Interest
|
| | | | | | | | | | 0.04B | 0.04B | 0.05B | 0.05B | 0.05B | 0.34B | 0.06B | 0.43B | 0.06B | 0.44B | 0.06B | 0.50B | 0.51B | 0.51B |
|
Liabilities from Discontinued Operations
|
| 0.01B | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability
|
| | | | 0.01B | 0.06B | 0.10B | 0.16B | 0.02B | 0.14B | 0.02B | 0.01B | 0.01B | 0.01B | 0.01B | 0.04B | 0.03B | 0.20B | 0.07B | 0.39B | 0.12B | 0.85B | 0.76B | 0.68B |
|
Operating Leases
|
| | | 0.21B | 0.16B | 1.43B | 1.60B | 1.74B | 0.21B | 1.50B | 0.26B | 0.25B | 0.28B | 0.29B | 0.29B | 2.59B | 0.52B | 4.42B | 0.63B | 4.83B | 0.79B | 5.79B | 6.35B | 6.46B |
|
Other Non-Current Liabilities
|
| | | 0.02B | 0.03B | 0.25B | 0.35B | 0.51B | 0.13B | 1.23B | 0.24B | 0.09B | 0.31B | 0.36B | 0.40B | 3.46B | 0.52B | 4.35B | 0.66B | 5.27B | 0.78B | 5.95B | 6.23B | 6.13B |
|
Total Non-Current Liabilities
|
| | | 0.73B | 0.35B | 7.76B | 14.95B | 17.76B | 1.36B | 23.10B | 4.22B | 4.84B | 2.03B | 6.54B | 7.03B | 62.73B | 1.43B | 83.51B | 10.60B | 82.52B | 2.99B | 83.58B | 81.43B | 73.79B |
|
Total Liabilities
|
| | | 0.74B | 1.01B | 8.01B | 15.30B | 18.27B | 3.26B | 24.34B | 4.45B | 4.93B | 41.35B | 6.90B | 7.43B | 66.19B | 82.89B | 87.87B | 11.26B | 87.79B | 91.03B | 89.53B | 87.66B | 79.92B |
|
Total Debt
|
0.24B | | | 0.07B | 0.00B | 0.52B | 5.56B | 5.99B | 0.94B | 7.18B | 1.26B | 1.33B | 1.39B | 1.36B | 1.07B | 7.90B | 1.23B | 8.94B | 1.23B | 8.88B | 1.16B | 8.38B | 8.23B | 9.46B |
|
Common Equity
|
| | | 2.99B | 4.57B | 29.73B | 29.36B | 40.75B | 6.44B | 41.46B | 6.37B | 44.15B | 6.55B | 6.79B | 6.79B | 53.95B | 8.53B | 61.79B | 8.71B | 67.03B | 9.77B | 72.33B | 73.63B | 73.20B |
|
Shareholder's Equity
|
| | | | 4.57B | 37.74B | 44.66B | 59.02B | 6.44B | 65.79B | 10.82B | 6.21B | 6.55B | 13.69B | 14.22B | 120.14B | 8.53B | 149.66B | 19.97B | 154.82B | 9.77B | 161.85B | 161.29B | 153.12B |
|
Liabilities and Shareholders Equity
|
| | | 3.74B | 5.57B | 37.74B | 44.66B | 59.02B | 9.71B | 65.79B | 10.82B | 11.14B | 12.55B | 13.69B | 14.22B | 120.14B | 20.21B | 149.66B | 19.97B | 154.82B | 22.24B | 161.85B | 161.29B | 153.12B |
|
Treasury Shares
|
| | | | | | | | | | | -0.00B | | | | | | | | | | | | |
|
Retained Earnings
|
| | | | -0.99B | | | | -1.07B | | | -1.28B | -1.28B | | | | 0.34B | | | | 1.39B | | | |