|
Cash & Equivalents
|
0.00B | 0.00B | 0.09B | 0.07B | 0.08B | 0.07B | 0.06B | 0.06B | 0.06B | 0.07B | 0.06B | 0.04B | 0.04B |
|
Short-term Investments
|
| 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.01B | 0.01B | 0.00B | | | | |
|
Cash & Current Investments
|
0.00B | 0.00B | 0.09B | 0.07B | 0.08B | 0.08B | 0.07B | 0.08B | 0.07B | 0.07B | 0.06B | 0.04B | 0.04B |
|
Receivables - Net
|
| 0.00B | 0.00B | 0.00B | 0.00B | 0.23B | 0.26B | 0.22B | 0.24B | 0.29B | 0.37B | 0.24B | 0.21B |
|
Receivables - Other
|
| -0.00B | -79.99 | -11.11 | 0.02B | 0.03B | 0.03B | 0.04B | 0.02B | 0.02B | 0.01B | 0.02B | 0.01B |
|
Receivables
|
| 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.30B | 0.26B | 0.26B | 0.32B | 0.38B | 0.26B | 0.23B |
|
Raw Materials
|
| 0.00B | 0.00B | 0.00B | 0.00B | 0.17B | | | | | | | |
|
Work In Process
|
| | | | 0.00B | 0.00B | | | | | | | |
|
Finished Goods
|
| | | | 0.07B | 0.09B | | | | | | | |
|
Inventory
|
| 0.00B | 0.00B | 0.00B | 0.00B | 0.16B | 0.18B | 0.16B | 0.14B | 0.23B | 0.28B | 0.29B | 0.29B |
|
Prepaid Assets
|
| 0.00B | 0.00B | 0.00B | 0.00B | 0.04B | 0.04B | 0.04B | 0.05B | 0.07B | 0.07B | 0.07B | 0.05B |
|
Current Assets
|
| 0.00B | 0.00B | 0.00B | 0.00B | 0.52B | 0.58B | 0.51B | 0.50B | 0.67B | 0.78B | 0.65B | 0.61B |
|
Construction in Progress
|
0.52B | 0.54B | 0.52B | 0.12B | 0.46B | 0.49B | 0.13B | | | | | | |
|
Property, Plant & Equipment (Net)
|
| | | 0.67B | 0.43B | 0.46B | 0.48B | 0.53B | 0.61B | 0.71B | 0.82B | 0.90B | 0.96B |
|
Long-Term Investments
|
| 0.00B | 0.00B | 0.00B | 0.00B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B |
|
Goodwill
|
| 0.00B | 0.00B | 0.00B | 0.05B | 0.06B | 0.06B | 0.08B | 0.08B | 0.08B | 0.07B | 0.08B | 0.07B |
|
Intangibles
|
| 0.00B | 0.00B | 0.00B | 0.00B | 0.07B | 0.10B | 0.05B | 0.05B | 0.04B | 0.03B | 0.03B | 0.02B |
|
Goodwill & Intangibles
|
| 0.00B | 0.00B | 0.00B | 0.05B | 0.13B | 0.10B | 0.13B | 0.13B | 0.11B | 0.10B | 0.10B | 0.09B |
|
Long-Term Deferred Tax
|
| 0.00B | 0.00B | 0.00B | 0.00B | 0.04B | 0.05B | 0.05B | 0.05B | 0.05B | 0.03B | 0.03B | 0.02B |
|
Other Non-Current Assets
|
| 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.06B | 0.04B | 0.04B |
|
Non-Current Assets
|
| 0.00B | 0.00B | 0.00B | 0.00B | 0.64B | 0.70B | 0.75B | 0.89B | 0.97B | 1.11B | 1.19B | 1.24B |
|
Assets
|
| | | | 1.06B | 1.16B | 1.27B | 1.26B | 1.39B | 1.63B | 1.89B | 1.83B | 1.86B |
|
Accounts Payables
|
| | | | 0.14B | 0.17B | 0.16B | 0.16B | 0.13B | 0.20B | 0.18B | 0.18B | 0.16B |
|
Notes Payables
|
| | 0.00B | -0.00B | | | | | | | | | |
|
Payables
|
| | 0.00B | -0.00B | 0.14B | 0.17B | 0.16B | 0.16B | 0.13B | 0.20B | 0.18B | 0.18B | 0.16B |
|
Accumulated Expenses
|
| | | | | 0.06B | 0.06B | 0.04B | 0.05B | 0.05B | 0.04B | 0.04B | 0.04B |
|
Other Accumulated Expenses
|
34.03B | 0.00B | 0.00B | 0.00B | 0.00B | 0.03B | 0.03B | 0.03B | 0.04B | 0.03B | 0.03B | 0.04B | 0.06B |
|
Short term Debt
|
| 0.00B | 0.00B | 0.00B | 0.00B | 0.01B | 0.04B | 0.04B | 0.08B | 0.15B | 0.26B | 0.14B | 0.26B |
|
Current Taxes
|
0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.02B | 0.03B | 0.01B | 0.02B | 0.02B | 0.03B | 0.03B | 0.00B |
|
Total Current Liabilities
|
| | | | 0.24B | 0.29B | 0.32B | 0.29B | 0.32B | 0.45B | 0.55B | 0.44B | 0.52B |
|
Non-Current Debt
|
| | | | 0.68B | 0.68B | 0.64B | 0.63B | 0.66B | 0.63B | 0.66B | 0.68B | 0.65B |
|
Total Long Term Debt
|
| | | | | 0.03B | | | | | | | |
|
Pension
|
| 0.00B | 0.00B | 0.00B | 0.00B | 0.06B | 0.06B | 0.07B | 0.08B | 0.07B | 0.05B | 0.06B | 0.06B |
|
Non-Current Deferred Tax Liability
|
| 0.00B | 0.00B | 0.00B | 0.00B | 0.06B | 0.08B | 0.09B | 0.05B | 0.10B | 0.12B | 0.13B | 0.04B |
|
Other Non-Current Liabilities
|
| 0.00B | 0.00B | 0.00B | 0.00B | 0.02B | 0.04B | 0.04B | 0.11B | 0.10B | 0.10B | 0.11B | 0.12B |
|
Total Non-Current Liabilities
|
| 0.00B | 0.00B | 0.00B | 0.00B | 0.78B | 0.79B | 0.79B | 0.88B | 0.86B | 0.88B | 0.91B | 0.87B |
|
Total Liabilities
|
| | | | 0.70B | 1.17B | | | | | | | |
|
Total Debt
|
| 0.00B | 0.00B | 0.00B | 0.68B | 0.69B | 0.68B | 0.67B | 0.74B | 0.78B | 0.92B | 0.81B | 0.91B |
|
Common Equity
|
| | 0.07B | 0.06B | 0.05B | 0.10B | 0.16B | 0.19B | 0.18B | 0.32B | 0.46B | 0.48B | 0.47B |
|
Shareholder's Equity
|
| -0.00B | 0.07B | 0.06B | 0.05B | 0.10B | 0.16B | 0.19B | 0.18B | 0.32B | 0.46B | 0.48B | 0.47B |
|
Liabilities and Shareholders Equity
|
| | | | 1.06B | 1.16B | 1.27B | 1.26B | 1.39B | 1.63B | 1.89B | 1.83B | 1.86B |
|
Treasury Shares
|
| | | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | | 0.00B | 0.00B | 0.00B | 0.00B |
|
Retained Earnings
|
| -0.00B | 0.00B | -0.00B | -0.00B | -0.08B | 0.04B | 0.08B | 0.08B | 0.22B | 0.32B | 0.42B | 0.46B |
|
Preferred Shares
|
| | | | | | 0.08B | | | | | | |