|
Cash & Equivalents
|
0.00B | 0.02B | 0.02B | 0.09B | 0.10B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.05B | 0.06B | 0.06B | 92.86 | 59.57B | 0.05B | 0.05 | 0.13B | 0.14B | 0.00B | 0.00B | 150.56B | 0.13B | 0.00B | 0.00B | 0.00B | 0.22B | 0.00B | 0.00B | 0.00B | 0.20B | 0.00B | 0.00B | 0.00B | 0.15B | 0.00B | 135.14 | 127.57B | 0.11B | 0.00B | 132.11 | 0.00B |
|
Short-term Investments
|
0.00B | 0.00B | | -0.01B | 0.00B | -0.01B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | | | | | | | | | | 0.00B | 0.00B | | | 0.00B | 447.81 | 425.76 | 402.30 | 0.00B | 329.52 | 334.30 | 334.20 | 0.00B | | | | | | | |
|
Cash & Current Investments
|
0.00B | 0.02B | 0.02B | 0.08B | 0.10B | 0.05B | 0.06B | 0.06B | 0.06B | 0.06B | 0.05B | 0.06B | 0.06B | 92.86 | 59.57B | 0.05B | 0.05 | 0.13B | 0.14B | 0.00B | 0.00B | 150.56B | 0.13B | 0.00B | 0.00B | 0.00B | 0.23B | 0.00B | 0.00B | 0.00B | 0.20B | 0.00B | 0.00B | 0.00B | 0.15B | 0.00B | 135.14 | 127.57B | 0.11B | 0.00B | 132.11 | 0.00B |
|
Receivables - Net
|
0.01B | 0.02B | | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 36.17 | 0.03B | 0.02B | 0.03B | 351.99 | | 294.36 | 0.00B | 0.04B | 0.05B | | | | 0.04B | 0.00B | 0.00B | 0.00B | 0.05B | 0.00B | 0.00B | 0.00B | 0.05B | 0.00B | 0.00B | 0.00B | 0.06B | 0.00B | 0.05B | 0.00B | 0.06B | 0.00B | 0.06B | 0.00B |
|
Receivables - Other
|
| | | | | | | | | 3.29 | | | | 6.48 | | 620.51 | | 0.00B | 0.00B | | | | 0.00B | | | | 0.00B | | | | 0.00B | | | | 0.00B | | | | 0.00B | | | |
|
Receivables
|
0.01B | 0.02B | | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 39.46 | 0.03B | 0.02B | 0.03B | 358.47 | | 914.87 | 0.00B | 0.04B | 0.05B | | | | 0.04B | 0.00B | 0.00B | 0.00B | 0.05B | 0.00B | 0.00B | 0.00B | 0.05B | 0.00B | 0.00B | 0.00B | 0.06B | 0.00B | 0.05B | 0.00B | 0.06B | 0.00B | 0.06B | 0.00B |
|
Raw Materials
|
| | | | | | | | | -231.28 | | | | -532.30 | | -565.17 | | -719.08 | -0.00B | | | | | | | | | | | | 0.01B | | | | 0.01B | | | | 0.01B | | | |
|
Work In Process
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00B | | | | 0.00B | | | | 0.00B | | | |
|
Finished Goods
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00B | | | | 0.00B | | | | 0.00B | | | |
|
Inventory
|
0.00B | 0.00B | | 0.00B | 0.00B | 0.00B | 0.01B | 0.01B | 0.01B | 5.48 | 0.01B | 0.01B | 0.01B | 82.06 | | 96.55 | 0.00B | 0.01B | 0.01B | | | | 0.01B | 0.00B | 0.00B | 0.00B | 0.01B | 0.00B | 0.00B | 0.00B | 0.02B | 0.00B | 0.00B | 0.00B | 0.02B | 0.00B | 0.02B | 0.00B | 0.02B | 0.00B | 0.02B | 0.00B |
|
Current Deferred Tax Assets
|
| | | | | | | | | 3.29 | | | | | | 10.60 | | 15.98 | 83.02 | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets
|
0.00B | 0.00B | | 0.00B | 0.01B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.01B | 0.01B | 0.01B | 0.00B | | 841.86 | 0.00B | 87.89 | 993.99 | | | | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.01B | 0.00B | 0.00B | 0.00B | 0.01B | 0.00B | 0.01B | 0.00B | 0.02B | 0.00B | 0.02B | 0.00B |
|
Current Assets
|
0.03B | 0.04B | | 0.13B | 0.13B | 0.11B | 0.10B | 0.09B | 0.09B | 0.00B | 0.09B | 0.09B | 0.10B | 0.00B | | 0.00B | 0.00B | 0.19B | 0.21B | | | | 0.19B | 0.00B | 0.00B | 489.25B | 0.29B | 0.00B | 0.00B | 0.00B | 0.22B | 0.00B | 0.00B | 0.00B | 0.22B | 0.00B | 0.22B | 0.00B | 0.20B | 0.00B | 0.23B | 0.00B |
|
Buildings
|
| | | | | | | | | | | | | | | | | 0.00B | 0.00B | | | | | | | | | | | | | | | | | | | | | | | |
|
Property, Plant & Equipment (Net)
|
0.03B | 0.03B | | 0.03B | 0.03B | 0.06B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.05B | 0.05B | 0.08B | | 0.15B | 0.00B | 0.16B | 0.17B | | | | 0.20B | 0.00B | 0.00B | 0.00B | 0.20B | 0.00B | 0.00B | 0.00B | 0.10B | 0.00B | 0.00B | 0.00B | 0.10B | 0.00B | 0.11B | 0.00B | 0.12B | 0.00B | 0.13B | 0.00B |
|
Long-Term Investments
|
| | | 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 | | | | | | | |
|
Goodwill
|
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 | | 0.02B | 0.00B | 0.02B | 0.02B | | | | 0.02B | 0.00B | 0.00B | 0.00B | 0.02B | 0.00B | 0.00B | 0.00B | 0.05B | 0.00B | 0.00B | 0.00B | 0.05B | 0.00B | 0.05B | 0.00B | 0.05B | 0.00B | 0.05B | 0.00B |
|
Intangibles
|
0.00B | 0.00B | -0.00B | 0.00B | 0.00B | 0.01B | -0.00B | -0.00B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.02B | | 0.04B | 0.00B | 0.03B | 0.03B | | | | 0.04B | 0.00B | 0.00B | 0.00B | 0.04B | 0.00B | 0.00B | 0.00B | 0.04B | 0.00B | 0.00B | 0.00B | 0.03B | 0.00B | 0.03B | 0.00B | 0.03B | 0.00B | 0.03B | 0.00B |
|
Goodwill & Intangibles
|
0.00B | 0.00B | -0.00B | 0.01B | 0.01B | 0.02B | 0.01B | 0.01B | 0.02B | 0.03B | 0.02B | 0.02B | 0.02B | 0.03B | | 0.07B | 0.00B | 0.05B | 0.05B | | | | 0.06B | 0.00B | 0.00B | 0.00B | 0.06B | 0.00B | 0.00B | 0.00B | 0.08B | 0.00B | 0.00B | 0.00B | 0.08B | 0.00B | 0.08B | 0.00B | 0.08B | 0.00B | 0.08B | 0.00B |
|
Long-Term Deferred Tax
|
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 | 407.87 | 0.00B | 0.00B | | | | 0.00B | 318.45 | 328.77 | 293.64 | 0.00B | 441.08 | 239.02 | 218.80 | 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 Non-Current Assets
|
| | | | | 0.00B | | | | 29.60 | | | | 57.23 | | 80.07 | 0.00B | 0.01B | 0.00B | | | | 0.00B | 0.00B | 0.00B | 0.00B | 0.01B | 0.00B | 0.00B | 0.00B | 0.01B | 0.00B | 0.00B | 0.00B | 0.01B | 0.00B | 0.01B | 0.00B | 0.01B | 0.00B | 0.01B | 0.00B |
|
Non-Current Assets
|
0.03B | 0.03B | | 0.04B | 0.04B | 0.06B | 0.06B | 0.06B | 0.06B | 195.11 | 0.06B | 0.07B | 0.07B | 200.83 | | 249.62 | 0.00B | 0.16B | 0.18B | | | | 0.20B | 0.00B | 0.00B | 0.00B | 0.18B | 0.00B | 0.00B | 0.00B | 0.20B | 0.00B | 0.00B | 0.00B | 0.20B | 0.00B | 0.21B | 0.00B | 0.22B | 0.00B | 0.23B | 0.00B |
|
Assets
|
0.06B | 0.08B | | 0.17B | 0.17B | 0.17B | 0.16B | 0.15B | 0.15B | 2,527,646.34B | 0.15B | 0.16B | 0.16B | 0.00B | | 0.00B | 0.30 | 0.36B | 0.39B | | | | 0.39B | 0.00B | 0.00B | 489.25B | 0.00B | 0.00B | 0.00B | 419.04B | 0.42B | 0.00B | 0.00B | 428.89B | 0.43B | 0.00B | 428.21 | 433.42B | 0.42B | 0.00B | 457.75 | 0.00B |
|
Accounts Payables
|
0.01B | 0.01B | | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 390.22 | 0.01B | 0.01B | 0.01B | 0.00B | | 724.12 | 0.00B | 0.02B | 0.02B | | | | 0.02B | 0.00B | 0.00B | 0.00B | 0.02B | 0.00B | 0.00B | 0.00B | 0.02B | 0.00B | 0.00B | 0.00B | 0.02B | 0.00B | 0.03B | 0.00B | 0.02B | 0.00B | 0.02B | 0.00B |
|
Payables
|
0.01B | 0.01B | | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 390.22 | 0.01B | 0.01B | 0.01B | 0.00B | | 724.12 | 0.00B | 0.02B | 0.02B | | | | 0.02B | 0.00B | 0.00B | 0.00B | 0.02B | 0.00B | 0.00B | 0.00B | 0.02B | 0.00B | 0.00B | 0.00B | 0.02B | 0.00B | 0.03B | 0.00B | 0.02B | 0.00B | 0.02B | 0.00B |
|
Accumulated Expenses
|
| | | | | | | | | | | | | | | | | | | | | | 0.00B | | | | 0.00B | | | | 0.00B | | | | 0.00B | | | | 0.00B | | | |
|
Other Accumulated Expenses
|
0.01B | 0.01B | 0.00B | | 0.01B | 28.75 | -0.00B | -0.00B | 0.01B | 0.01B | 0.01B | -0.00B | 0.01B | -87.46 | -69.25 | 0.00B | 0.00B | | | | | | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.02B | 0.00B | 0.00B | 0.00B | 0.02B | 0.00B | 0.02B | 0.00B | 0.02B | 0.00B | 0.02B | 0.00B |
|
Short term Debt
|
0.02B | 0.02B | | 0.02B | 0.02B | 0.01B | 0.02B | 0.01B | 0.01B | 0.00B | 0.02B | 0.02B | 0.02B | 0.01B | | 17.66 | 0.00B | 0.02B | 0.01B | | | | 0.02B | 0.00B | 0.00B | 0.00B | 0.02B | 0.00B | 0.00B | 0.00B | 0.06B | 0.00B | 0.00B | 0.00B | 0.04B | 0.00B | 0.03B | 0.00B | 0.02B | 0.00B | 0.04B | 0.00B |
|
Current Leases
|
| | | | | | | | | | | | | | | | | | 0.00B | | | | 0.00B | | | | 0.00B | | | | 0.00B | | | | 0.00B | | | | 0.00B | | | |
|
Current Taxes
|
| 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 | 810.33 | 896.33 | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 827.83 | 0.00B | 453.59 |
|
Current Deferred Revenue
|
0.01B | 0.01B | | 0.01B | 0.01B | 0.01B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | | 0.02B | 0.00B | 0.03B | 0.03B | | | | 0.04B | 0.00B | 0.00B | 0.00B | 0.04B | 0.00B | 0.00B | 0.00B | 0.04B | 0.00B | 0.00B | 0.00B | 0.04B | 0.00B | 0.05B | 0.00B | 0.05B | 0.00B | 0.05B | 0.00B |
|
Total Current Liabilities
|
0.02B | 0.03B | | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 424.20 | 0.04B | 0.05B | 0.05B | 0.00B | | 814.78 | 0.00B | 0.08B | 0.09B | | | | 0.10B | 0.00B | 0.00B | 0.00B | 0.10B | 0.00B | 0.00B | 0.00B | 0.11B | 0.00B | 0.00B | 0.00B | 0.11B | 0.00B | 0.12B | 0.00B | 0.11B | 0.00B | 0.11B | 0.00B |
|
Non-Current Debt
|
| | | | | | | | | 0.02B | | | | 0.03B | | 0.10B | | 0.11B | 0.12B | | | | 0.11B | | | | 0.08B | | | | 0.06B | | | | 0.04B | | | | 0.02B | | | |
|
Non-Current Deffered Revenue
|
-0.00B | -0.00B | | -0.00B | | -10.00 | | | | 0.00B | | | | 0.00B | | 0.00B | | 0.01B | 0.01B | | | | 0.01B | | | | 0.01B | | | | 0.01B | | | | 0.01B | | | | -0.00B | | -0.00B | -244.33 |
|
Pension
|
| | | | | | | | | 33.98 | | | | 75.58 | | 60.05 | | 73.05 | 40.95 | | | | | | | | | | | | | | | | | | | | | | | |
|
Minority Interest
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.00B | | | | -0.00B | | -0.00B | | -0.00B | | -0.00B | |
|
Liabilities from Discontinued Operations
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00B | 979.67 |
|
Non-Current Deferred Tax Liability
|
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 | 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 |
|
Operating Leases
|
| | | | | | | | | | | | | | | | | | 0.01B | | | | 0.01B | 0.00B | 0.00B | 0.00B | 0.01B | 0.00B | 0.00B | 0.00B | 0.01B | 0.00B | 0.00B | 0.00B | 0.01B | 0.00B | 0.01B | 0.00B | 0.01B | 0.00B | 0.01B | 0.00B |
|
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 | | 910.16 | 0.00B | 0.00B | 0.00B | | | | 0.00B | 728.57 | 816.50 | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 540.96 | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 765.46 | 0.00B | 875.17 | 0.00B | 492.17 |
|
Total Non-Current Liabilities
|
0.02B | 0.02B | | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.03B | 0.02B | 0.02B | 0.03B | 0.04B | | 927.82 | 0.00B | 0.12B | 0.14B | | | | 0.13B | 0.00B | 0.00B | 0.00B | 0.10B | 0.00B | 0.00B | 0.00B | 0.08B | 0.00B | 0.00B | 0.00B | 0.06B | 0.00B | 0.05B | 0.00B | 0.05B | 0.00B | 0.07B | 0.00B |
|
Total Liabilities
|
0.04B | 0.05B | | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 2,527,646.25B | 0.07B | 0.07B | 0.08B | -0.09B | | -0.09B | -0.00B | 0.20B | 0.23B | | | | 0.22B | 0.00B | 0.00B | 489.25B | -0.26B | 0.00B | 0.00B | 419.04B | 0.19B | 0.00B | 0.00B | 428.89B | 0.17B | 0.00B | 0.17B | 433.42B | 0.16B | 0.00B | 0.18B | 0.00B |
|
Total Debt
|
0.02B | 0.02B | | 0.02B | 0.02B | 0.01B | 0.02B | 0.01B | 0.01B | 0.02B | 0.02B | 0.02B | 0.02B | 0.04B | | 0.10B | 0.00B | 0.12B | 0.13B | | | | 0.12B | 0.00B | 0.00B | 0.00B | 0.10B | 0.00B | 0.00B | 0.00B | 0.11B | 0.00B | 0.00B | 0.00B | 0.07B | 0.00B | 0.03B | 0.00B | 0.05B | 0.00B | 0.04B | 0.00B |
|
Common Equity
|
0.02B | 0.02B | | 0.11B | 0.11B | 0.11B | 0.10B | 0.09B | 0.09B | 0.09B | 0.09B | 0.09B | 0.09B | 0.09B | | 0.09B | 0.00B | 0.16B | 0.16B | | | | 0.17B | 0.00B | 0.00B | 0.00B | 0.27B | 0.00B | 0.00B | 0.00B | 0.23B | 0.00B | 0.00B | 0.00B | 0.25B | 0.00B | 0.26B | 0.00B | 0.27B | 0.00B | 0.28B | 0.00B |
|
Shareholder's Equity
|
0.00B | 0.00B | | 0.00B | 0.00B | 0.00B | | 0.00B | | 0.00B | | | | 767.68 | | 0.09B | 0.00B | 0.16B | 0.16B | | | | 0.17B | 0.00B | 0.00B | 0.00B | 0.27B | 0.00B | 0.00B | | 0.23B | | | | 0.25B | | 0.26B | | 0.27B | 0.00B | 0.28B | |
|
Liabilities and Shareholders Equity
|
0.06B | 0.08B | | 0.17B | 0.17B | 0.17B | 0.16B | 0.15B | 0.15B | 2,527,646.34B | 0.15B | 0.16B | 0.16B | 0.00B | | 0.00B | 0.30 | 0.36B | 0.39B | | | | 0.39B | 0.00B | 0.00B | 489.25B | 0.00B | 0.00B | 0.00B | 419.04B | 0.42B | 0.00B | 0.00B | 428.89B | 0.43B | 0.00B | 428.21 | 433.42B | 0.42B | 0.00B | 457.75 | 0.00B |
|
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 | -0.00B | | | | -0.01B | -0.00B | -0.00B | -0.00B | -0.01B | | | | -0.00B | | | | 0.01B | | 0.01B | | 0.02B | | 0.02B | |