|
Accumulated Depreciation
|
| | | | | | | -0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Receivables - Accured
|
| 0.00B | | | | | | | | | | | | | | | 0.00B | 0.00B | 0.00B | 0.01B | 0.01B | 0.04B | 0.04B | 0.07B | 0.20B | 0.11B | 0.03B | 0.04B | 0.08B | 0.12B | 0.06B | 0.13B | 0.12B | 0.07B | 0.06B | 0.10B | 0.32B |
|
Receivables - Customers
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01B | 0.01B | 0.01B | 0.11B | 0.01B | 0.01B | 0.01B |
|
Loans - Gross
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.08B | 0.07B | 0.03B | 0.03B | 0.02B | 0.02B | 0.02B | 0.04B |
|
Loans - Loss Allowance
|
| | | | | | | | | | | | | | | | | | | | | | | | 0.34B | | | 0.37B | 0.37B | | | | | | | | |
|
Cash & Equivalents
|
0.00B | 0.02B | 0.00B | 0.00B | 0.01B | 0.02B | 0.78B | 0.02B | 0.63B | 0.73B | 0.22B | 0.07B | 0.08B | 0.34B | 0.69B | 0.50B | 0.30B | 0.30B | 0.23B | 0.23B | 0.22B | 0.32B | 0.28B | 0.24B | 0.27B | 0.35B | 0.35B | 0.35B | 0.40B | 0.59B | 0.88B | 0.26B | 0.13B | 0.16B | 0.16B | 0.20B | 0.26B |
|
Receivables - Net
|
| 0.52B | | | | 1.09B | | | | 2.13B | | | | 2.55B | | | | 2.98B | -0.01B | -0.40B | -0.57B | 4.24B | -0.61B | -1.38B | -2.85B | 7.03B | 0.21B | -0.13B | -1.10B | 8.67B | | | | 10.29B | | | |
|
Receivables - Other
|
-0.00B | 0.09B | -0.00B | -0.00B | -0.00B | 0.04B | 0.00B | 0.00B | 0.00B | 0.01B | -0.00B | -0.01B | -0.01B | 0.02B | 0.00B | 0.00B | 0.00B | 0.03B | -0.00B | 0.00B | 0.00B | 0.04B | 0.05B | 0.04B | 0.03B | 0.03B | 0.03B | 0.00B | 0.04B | 0.03B | 0.03B | -0.01B | 0.04B | 0.03B | 0.04B | 0.00B | -0.01B |
|
Receivables
|
| 0.61B | | | | 1.12B | | | | 1.14B | | 1.37B | | 2.57B | | | | 3.01B | -0.02B | -0.40B | -0.57B | 4.28B | -0.56B | -1.34B | -2.83B | 7.07B | 0.24B | -0.13B | -1.07B | 8.70B | 0.45B | 0.06B | 0.06B | 0.54B | | | 0.05B |
|
Inventory
|
| 0.01B | | | | 0.02B | | | | 0.02B | | | | 0.02B | | | | 0.01B | | | | 0.01B | | | | 0.00B | | | | 0.01B | | | | 0.00B | | | |
|
Current Assets
|
| 0.69B | | | | 1.24B | 2.32B | 2.56B | 2.56B | 2.90B | 3.03B | 3.09B | 3.08B | 3.29B | 2.98B | 2.73B | 3.05B | 3.57B | 3.42B | 3.89B | 4.41B | 4.79B | 5.52B | 6.93B | 7.20B | 7.56B | 7.22B | 7.45B | 8.44B | 9.84B | 10.60B | 11.34B | 10.71B | 11.12B | 10.31B | 10.99B | 11.60B |
|
Buildings
|
| 0.00B | | | | 0.00B | 0.00B | | | | | 0.00B | 0.00B | | | | | | | | | | | | | | | | | | | | | | | | |
|
Property, Plant & Equipment (Net)
|
-0.00B | 0.00B | -0.00B | -0.00B | -0.00B | 0.00B | -0.00B | -0.00B | -0.01B | 0.02B | -0.01B | -0.02B | -0.05B | 0.10B | -0.05B | -0.09B | -0.17B | 0.33B | -0.05B | -0.04B | -0.04B | 0.41B | -0.08B | -0.07B | 0.51B | 0.47B | -0.03B | -0.09B | 0.51B | 0.50B | 0.51B | -0.12B | 0.47B | 0.44B | -0.06B | 0.46B | 0.48B |
|
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 | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | | | | | | | | | |
|
Goodwill
|
| | | | | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | | 0.01B | 0.01B | 0.00B | | 0.03B | 0.03B | 0.00B | 0.03B | 0.04B | 0.04B | 0.04B | 0.03B | 0.04B | 0.04B | 0.04B | 0.00B | 0.05B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B |
|
Intangibles
|
| 0.03B | | | | 0.05B | 0.06B | 0.06B | 0.06B | 0.08B | 0.10B | 0.11B | 0.13B | 0.14B | 0.15B | 0.13B | 0.15B | 0.21B | 0.22B | 0.25B | 0.28B | 0.30B | 0.34B | 0.39B | 0.38B | 0.41B | 0.44B | 0.48B | 0.51B | 0.52B | 0.53B | 0.53B | 0.51B | 0.50B | 0.51B | 0.54B | 0.56B |
|
Goodwill & Intangibles
|
| 0.03B | | | | 0.06B | 0.07B | 0.06B | 0.07B | 0.09B | 0.11B | 0.12B | 0.14B | 0.14B | 0.16B | 0.14B | 0.15B | 0.21B | 0.25B | 0.28B | 0.29B | 0.32B | 0.38B | 0.43B | 0.42B | 0.44B | 0.48B | 0.52B | 0.55B | 0.52B | 0.58B | 0.57B | 0.55B | 0.54B | 0.55B | 0.58B | 0.61B |
|
Long-Term Deferred Tax
|
-0.00B | 0.00B | -0.00B | 0.00B | 0.00B | 0.01B | 0.00B | 0.01B | -0.01B | -0.03B | -0.02B | -0.06B | -0.09B | | -0.03B | -0.04B | -0.06B | 0.02B | -0.01B | -0.03B | -0.04B | 0.02B | -0.01B | -0.02B | -0.03B | 0.02B | 0.31B | 0.34B | 0.36B | 0.02B | 0.38B | 0.36B | 0.34B | 0.02B | 0.29B | 0.28B | 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 | | | | | | | | | | | | | | | |
|
Non-Current Assets
|
| 0.03B | | | | 0.06B | 0.08B | 0.07B | 0.07B | 0.10B | 0.13B | 0.15B | 0.20B | 0.25B | 0.30B | 0.33B | 0.42B | 0.57B | 0.61B | 0.67B | 0.76B | 0.78B | 0.94B | 1.07B | 1.06B | 1.06B | 1.09B | 1.20B | 1.26B | 1.29B | 1.37B | 1.44B | 1.41B | 1.42B | 1.49B | 1.59B | 1.67B |
|
Assets
|
| 0.72B | | | | 1.31B | 2.40B | 2.63B | 2.63B | 3.00B | 3.16B | 3.24B | 3.28B | 3.54B | 3.28B | 3.06B | 3.47B | 4.14B | 4.03B | 4.56B | 5.17B | 5.57B | 6.47B | 8.00B | 8.26B | 8.62B | 8.32B | 8.65B | 9.70B | 11.13B | 11.97B | 12.79B | 12.12B | 12.54B | 11.80B | 12.58B | 13.27B |
|
Accounts Payables
|
| 0.02B | | | | 0.03B | | | | 0.04B | | | | 0.06B | | | | 0.06B | | | | 0.10B | | | | 0.09B | | | | 0.10B | | | | 0.11B | | | |
|
Dividends payables
|
| 0.01B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.03B | 0.03B |
|
Payables
|
| 0.03B | | | | 0.03B | | | | 0.04B | | | | 0.06B | | | | 0.06B | | | | 0.10B | | | | 0.09B | | | | 0.10B | | | | 0.11B | | 0.03B | 0.03B |
|
Other Accumulated Expenses
|
| | 0.00B | 0.00B | 0.00B | | 0.00B | | 0.00B | | 0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Leases
|
| | | | | | | | | | | | | 0.00B | | | | | 0.00B | 0.00B | | | | | | | | | | | -0.00B | | | | | | |
|
Current Taxes
|
0.00B | 0.00B | 0.01B | -0.01B | | 0.02B | 0.01B | 0.01B | 0.01B | 0.02B | 0.00B | 0.00B | 0.00B | 0.03B | -0.00B | -0.02B | -0.00B | 0.00B | 0.00B | 0.00B | -0.00B | 0.01B | 0.01B | 0.00B | 0.01B | 0.02B | 0.02B | -0.00B | -0.00B | 0.05B | 0.06B | -0.01B | -0.01B | 0.05B | -0.02B | 0.04B | -0.04B |
|
Current Deferred Revenue
|
| | | | | | | | | | | | | 0.01B | | | | 0.03B | | | | 0.03B | | | | 0.02B | | | | 0.03B | | | | 0.02B | | | |
|
Total Current Liabilities
|
| 0.52B | | | | 1.02B | 1.00B | 0.96B | 1.03B | 1.24B | 1.27B | 1.30B | 1.23B | 1.43B | 1.20B | 1.24B | 1.58B | 2.14B | 1.96B | 2.37B | 2.84B | 3.41B | 4.00B | 5.04B | 5.40B | 5.65B | 4.95B | 5.23B | 5.87B | 6.96B | 7.38B | 7.67B | 7.06B | 7.36B | 6.77B | 7.72B | 8.17B |
|
Non-Current Debt
|
0.03B | -0.07B | -0.02B | -0.00B | 0.03B | -0.02B | 0.04B | 0.03B | 0.03B | 0.03B | -0.00B | 0.00B | 0.00B | -0.00B | 0.01B | 0.02B | 0.02B | 0.01B | 0.00B | 0.04B | 0.02B | 0.08B | -0.05B | | | | | -0.08B | -0.06B | 0.07B | 0.01B | 0.07B | 0.00B | 0.17B | -0.02B | 0.00B | 0.00B |
|
Non-Current Deffered Revenue
|
| | | | | | | | | | | | | 0.01B | 0.01B | 0.01B | 0.02B | 0.01B | 0.00B | 0.00B | -0.00B | 0.00B | -0.00B | -0.00B | 0.03B | 0.00B | 0.02B | -0.00B | -0.00B | 0.00B | 0.00B | 0.03B | 0.02B | 0.00B | 0.02B | 0.02B | -0.01B |
|
Non-Current Deferred Tax Liability
|
-0.00B | 0.01B | -0.00B | -0.02B | -0.03B | 0.01B | -0.00B | -0.03B | -0.05B | 0.03B | -0.01B | -0.01B | -0.10B | 0.15B | -0.03B | -0.00B | -0.00B | 0.21B | -0.02B | -0.01B | -0.05B | 0.25B | -0.01B | -0.01B | -0.02B | 0.30B | -0.00B | -0.03B | -0.05B | 0.37B | -0.02B | -0.03B | -0.04B | 0.31B | -0.01B | -0.01B | -0.04B |
|
Other Non-Current Liabilities
|
| | | | | 0.00B | | | | | | | | 0.00B | | 0.06B | 0.04B | 0.04B | 0.12B | 0.06B | 0.16B | 0.01B | 0.48B | 0.73B | 1.74B | 0.36B | 1.45B | -0.04B | 1.76B | 0.97B | 6.19B | 6.58B | | 1.96B | 5.79B | 6.57B | 7.23B |
|
Total Non-Current Liabilities
|
| | | | | 0.01B | 0.02B | | 0.01B | 0.03B | 0.06B | 0.10B | 0.12B | 0.16B | 0.19B | 0.20B | 0.22B | 0.26B | 0.29B | 0.30B | 0.32B | 0.28B | 0.40B | 0.68B | 0.66B | 0.71B | 1.02B | 0.89B | 1.19B | 1.50B | 1.80B | 2.37B | 2.45B | 2.67B | 2.48B | 2.28B | 2.37B |
|
Total Liabilities
|
| | | | | 1.04B | 2.40B | 2.63B | 0.00B | -4.53B | 0.00B | 0.00B | 0.00B | 0.02B | 0.03B | 0.03B | 0.04B | 0.06B | 0.01B | 0.02B | 0.02B | -0.00B | 0.01B | 0.02B | 0.01B | -0.03B | 0.04B | 0.05B | 0.05B | 0.00B | 0.02B | -0.00B | 0.02B | 0.01B | -0.00B | -0.00B | 0.01B |
|
Total Debt
|
0.03B | -0.07B | -0.02B | -0.00B | 0.03B | -0.02B | 0.04B | 0.03B | 0.03B | 0.03B | -0.00B | 0.00B | 0.00B | -0.00B | 0.01B | 0.02B | 0.02B | 0.01B | 0.00B | 0.04B | 0.02B | 0.08B | -0.05B | | | | | -0.08B | -0.06B | 0.07B | 0.01B | 0.07B | 0.00B | 0.17B | -0.02B | 0.00B | 0.00B |
|
Common Equity
|
0.12B | 0.19B | | | | 0.27B | 1.38B | 1.66B | 1.59B | 1.72B | 1.83B | 1.84B | 1.92B | 1.94B | 1.89B | 1.62B | 1.67B | 1.73B | 1.77B | 1.89B | 2.00B | 1.88B | 2.06B | 2.28B | 2.20B | 2.25B | 2.35B | 2.53B | 2.64B | 2.67B | 2.78B | 2.75B | 2.60B | 2.52B | 2.55B | 2.58B | 2.73B |
|
Shareholder's Equity
|
0.12B | 0.19B | | | | 0.27B | | 1.66B | | 1.72B | | | | 1.94B | | | | 1.73B | | | | 1.88B | | | | | | | | | | | | | | | |
|
Liabilities and Shareholders Equity
|
| 0.72B | | | | 1.31B | 2.40B | 2.63B | 2.63B | 3.00B | 3.16B | 3.24B | 3.28B | 3.54B | 3.28B | 3.06B | 3.47B | 4.14B | 4.03B | 4.56B | 5.17B | 5.57B | 6.47B | 8.00B | 8.26B | 8.62B | 8.32B | 8.65B | 9.70B | 11.13B | 11.97B | 12.79B | 12.12B | 12.54B | 11.80B | 12.58B | 13.27B |
|
Treasury Shares
|
| | | | | -0.01B | | | | -0.01B | | | | -0.00B | -0.01B | -0.01B | -0.01B | -0.01B | | | | -0.05B | -0.02B | | -0.04B | -0.06B | -0.01B | -0.03B | -0.05B | -0.08B | | | -0.08B | -0.13B | -0.04B | -0.08B | -0.14B |
|
Retained Earnings
|
| | | | | | | | | 0.24B | | | | 0.55B | | 0.55B | 0.59B | 0.66B | 0.70B | 0.77B | 0.85B | 0.85B | 0.97B | 1.11B | 1.11B | 1.19B | 1.27B | 1.41B | 1.52B | 1.59B | 1.69B | 1.71B | 1.70B | 1.72B | 1.80B | 1.88B | 2.02B |
|
Shares Outstanding
|
57.45B | | | | | 80.87B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Tangible Book Value
|
| | | | | | | | | | | | | | | | | | | | | | | 0.19B | 0.16B | | 0.13B | 0.12B | 0.10B | | 0.06B | 0.04B | 0.04B | | 0.03B | 0.04B | 0.07B |