|
Cash & Equivalents
|
| 0.17B | 0.15B | 0.55B | 1.45B | 9.65B | 6.53B | 6.37B | 0.81B | 4.38B | 1.71B | 0.91B | 0.18B | 1.45B | 1.78B | 2.52B | 0.33B | 2.37B | 3.14B | 3.26B | 0.78B | 4.87B | 3.86B | 0.50B |
|
Short-term Investments
|
| | | | | 2.65B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.01B | 0.02B | 0.05B | 0.43B | 2.69B | 2.60B | 0.06B | 0.10B | 1.10B | 0.10B | 0.02B |
|
Cash & Current Investments
|
| 0.17B | 0.15B | 0.55B | 1.45B | 12.30B | 6.53B | 6.37B | 0.81B | 4.39B | 1.71B | 0.91B | 0.18B | 1.46B | 1.79B | 2.58B | 0.76B | 5.07B | 5.74B | 3.31B | 0.88B | 5.97B | 3.96B | 0.52B |
|
Receivables - Net
|
| | | | 0.00B | 0.03B | 0.02B | 0.01B | 0.00B | 0.07B | 0.02B | 0.07B | 0.01B | 0.07B | 0.09B | 0.08B | 0.01B | 0.11B | 0.11B | 0.12B | 0.01B | 0.15B | 0.24B | 0.03B |
|
Receivables - Other
|
| | | | | 0.01B | 0.01B | 0.02B | | 0.01B | 0.01B | 0.03B | 0.01B | 0.01B | 0.04B | 0.16B | | 0.18B | 0.20B | 0.25B | | 0.18B | 0.16B | 0.02B |
|
Receivables
|
| | | | 0.00B | 0.04B | 0.03B | 0.03B | 0.00B | 0.07B | 0.03B | 0.10B | 0.02B | 0.08B | 0.13B | 0.24B | 0.01B | 0.29B | 0.31B | 0.37B | 0.01B | 0.33B | 0.40B | 0.05B |
|
Raw Materials
|
| | | | | | | | 0.01B | | | | 0.00B | | | | 0.00B | | | | 0.00B | | | |
|
Finished Goods
|
| | | | | | | | | | | | 0.02B | | | | 0.02B | | | | 0.02B | | | |
|
Inventory
|
| | | | | 0.20B | 0.65B | 0.62B | 0.09B | 0.27B | 0.13B | 0.06B | 0.02B | 0.10B | 0.09B | 0.08B | 0.02B | 0.10B | 0.08B | 0.08B | 0.02B | 0.12B | 0.23B | 0.03B |
|
Prepaid Assets
|
| | | | | 0.13B | 0.32B | 0.37B | 0.08B | 0.26B | 0.22B | 0.15B | 0.03B | 0.31B | 0.40B | 0.49B | 0.07B | 0.62B | 0.71B | 0.30B | 0.03B | 0.22B | 0.22B | 0.06B |
|
Current Assets
|
| | | | | 12.91B | 13.37B | 13.04B | 2.18B | 11.63B | 11.72B | 14.80B | 1.57B | 9.74B | 9.83B | 9.11B | 1.25B | 8.41B | 9.47B | 8.87B | 1.29B | 8.99B | 8.37B | 1.35B |
|
Property, Plant & Equipment (Net)
|
| | | | | 0.08B | 0.12B | 0.14B | 0.02B | 0.15B | 0.12B | 0.09B | 0.01B | 0.09B | 0.08B | 0.07B | 0.01B | 0.07B | 0.06B | 0.06B | 0.01B | 0.05B | 0.17B | 0.02B |
|
Long-Term Investments
|
| | | | | 0.01B | 0.01B | 0.01B | 0.00B | 0.01B | 0.01B | 0.01B | 0.00B | 0.01B | 0.01B | 0.43B | 0.00B | 0.01B | 0.01B | 0.01B | 0.00B | 0.01B | 0.01B | 0.00B |
|
Goodwill
|
| | | | | | | | | | | | | | | | 0.01B | 0.06B | 0.06B | 0.06B | 0.01B | 0.06B | 0.57B | 0.08B |
|
Intangibles
|
0.01B | | | | 0.01B | 0.00B | 0.01B | 0.01B | 0.00B | 0.01B | 0.01B | 0.01B | 0.00B | 0.01B | 0.01B | 0.01B | 0.01B | 0.07B | 0.06B | 0.06B | 0.01B | 0.05B | 0.24B | 0.03B |
|
Goodwill & Intangibles
|
0.01B | | | | 0.01B | 0.00B | 0.01B | 0.01B | 0.00B | 0.01B | 0.01B | 0.01B | 0.00B | 0.01B | 0.01B | 0.01B | 0.02B | 0.13B | 0.12B | 0.12B | 0.02B | 0.11B | 0.82B | 0.11B |
|
Long-Term Deferred Tax
|
| | | | | 0.00B | 0.00B | 0.00B | 0.00B | 0.02B | 0.02B | 0.02B | 0.01B | 0.06B | 0.06B | 0.06B | 0.01B | 0.06B | 0.06B | 0.06B | 0.01B | 0.04B | 0.04B | 0.01B |
|
Other Non-Current Assets
|
| | | | | 0.03B | 0.03B | 0.04B | 0.01B | 0.04B | 0.02B | 0.02B | 0.00B | 0.01B | 0.01B | 0.01B | 0.00B | 0.01B | 0.01B | 0.01B | 0.00B | 0.01B | 0.02B | 0.00B |
|
Non-Current Assets
|
| | | | | 2.11B | 2.77B | 3.11B | 0.38B | 4.34B | 5.79B | 2.14B | 0.73B | 6.36B | 6.82B | 7.47B | 1.02B | 7.62B | 6.87B | 7.53B | 1.05B | 8.08B | 9.12B | 1.10B |
|
Assets
|
| | | | | 15.03B | 16.14B | 16.14B | 2.56B | 15.98B | 17.52B | 16.94B | 2.30B | 16.11B | 16.65B | 16.58B | 2.27B | 16.03B | 16.34B | 16.40B | 2.35B | 17.07B | 17.49B | 2.45B |
|
Accounts Payables
|
| | | | 0.22B | | | | 0.20B | | | | 0.04B | | | | 0.04B | | | | 0.06B | | | |
|
Notes Payables
|
| | | | | | | | 0.12B | | | | 0.03B | | | | 0.02B | | | | 0.02B | | | |
|
Dividends payables
|
| | | | | | | | | | | | | | | | 0.00B | | | | 0.00B | | | |
|
Payables
|
| | | | 0.22B | | | | 0.32B | | | | 0.07B | | | | 0.06B | | | | 0.09B | | | |
|
Accumulated Expenses
|
0.03B | | | | 0.12B | 0.18B | 0.26B | 0.26B | 0.05B | 0.38B | 0.25B | 0.20B | 0.02B | 0.17B | 0.12B | 0.11B | 0.01B | 0.12B | 0.10B | 0.11B | 0.02B | 0.11B | 0.15B | 0.02B |
|
Other Accumulated Expenses
|
| | | | | | | | 0.00B | | | | 0.00B | | | | 0.00B | | | | 0.00B | | | |
|
Short term Debt
|
| | | | 0.00B | | | | | 0.10B | 0.10B | 0.10B | 0.00B | | | | | | | | 0.01B | 0.06B | 0.10B | 0.02B |
|
Current Leases
|
| | | | | 0.05B | 0.05B | | 0.01B | 0.08B | 0.06B | 0.06B | 0.01B | 0.04B | 0.05B | 0.04B | 0.00B | 0.03B | 0.03B | 0.02B | 0.00B | 0.01B | 0.02B | 0.00B |
|
Current Taxes
|
| | | | 0.06B | | | | 0.09B | | | | 0.02B | | | | 0.01B | | | | 0.02B | | | |
|
Current Deferred Revenue
|
| | | | 0.05B | | | | 0.04B | | | | 0.01B | | | | 0.01B | | | | 0.00B | | | |
|
Total Current Liabilities
|
| | | | | 2.64B | 3.29B | 2.73B | 0.43B | 2.34B | 2.82B | 1.38B | 0.11B | 0.48B | 0.57B | 0.61B | 0.09B | 0.60B | 0.66B | 0.71B | 0.12B | 0.82B | 1.00B | 0.14B |
|
Minority Interest
|
| | | | | | | 0.00B | 0.00B | -0.01B | -0.03B | -0.03B | -0.00B | -0.03B | -0.03B | -0.01B | -0.00B | -0.01B | -0.01B | -0.00B | 0.00B | 0.00B | 0.09B | 0.01B |
|
Non-Current Deferred Tax Liability
|
| | | | | 0.01B | 0.01B | 0.01B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.01B | 0.01B | 0.01B | 0.00B | 0.02B | 0.02B | 0.02B | 0.00B | 0.02B | 0.12B | 0.02B |
|
Operating Leases
|
| | | | | 0.05B | 0.05B | | 0.02B | 0.09B | 0.09B | 0.04B | 0.01B | 0.03B | 0.04B | 0.03B | 0.00B | 0.02B | 0.01B | 0.01B | 0.00B | 0.01B | 0.03B | 0.00B |
|
Other Non-Current Liabilities
|
0.00B | | | | 0.00B | 0.00B | 0.00B | 0.00B | | | | | | | | | | | | | | | 0.09B | 0.01B |
|
Total Non-Current Liabilities
|
-0.00B | | | | -0.00B | 0.05B | 0.06B | 0.13B | 0.02B | 0.10B | 0.09B | 0.04B | 0.01B | 0.04B | 0.05B | 0.04B | 0.01B | 0.04B | 0.03B | 0.03B | 0.00B | 0.03B | 0.25B | 0.03B |
|
Total Liabilities
|
| | | | | 2.70B | 3.35B | 2.85B | 0.45B | 2.44B | 2.91B | 1.42B | 0.12B | 0.52B | 0.62B | 0.65B | 0.10B | 0.64B | 0.69B | 0.74B | 0.12B | 0.85B | 1.25B | 0.17B |
|
Total Debt
|
| | | | 0.00B | | | | | 0.10B | 0.10B | 0.10B | 0.00B | | | | | | | | 0.01B | 0.06B | 0.10B | 0.02B |
|
Common Equity
|
| | | | | 12.33B | 12.80B | 13.29B | 2.11B | 13.54B | | | 2.19B | | | 15.93B | 2.17B | 15.39B | | | 2.23B | | | |
|
Shareholder's Equity
|
| | | | 0.23B | | | | 2.11B | | 14.61B | 15.53B | 2.19B | 15.58B | 16.03B | | 2.17B | | 15.65B | 15.66B | 2.23B | 16.22B | 16.24B | 2.27B |
|
Liabilities and Shareholders Equity
|
| | | | | 15.03B | 16.14B | 16.14B | 2.56B | 15.98B | 17.52B | 16.94B | 2.30B | 16.11B | 16.65B | 16.58B | 2.27B | 16.03B | 16.34B | 16.40B | 2.35B | 17.07B | 17.49B | 2.45B |
|
Treasury Shares
|
| | | | | | | | -0.04B | | | | -0.04B | | | | 0.04B | | | | 0.05B | | | |
|
Retained Earnings
|
-0.00B | | | | -0.00B | -0.35B | -0.01B | 0.03B | 0.30B | | 0.58B | 1.15B | 0.47B | | 0.57B | | 0.52B | 0.01B | 0.06B | | 0.59B | | | |
|
Preferred Shares
|
| | | | 1.59B | 12.50B | 12.33B | 11.81B | | | | | | | | | | | | | | | | |