|
Cash & Equivalents
|
0.14B | 0.18B | 0.10B | 0.17B | 0.28B | 0.09B | 0.36B | 0.20B | 0.38B | 0.31B | 0.32B | 0.09B | 0.46B | 0.24B | 0.29B | 0.67B | 0.33B | 0.20B | 0.21B | 0.00B | 0.25B | 0.47B | 0.39B | 0.44B | 0.49B |
|
Short-term Investments
|
| 0.12B | | | 0.05B | | 0.15B | 0.11B | 0.05B | 0.05B | 0.06B | 0.08B | 0.08B | 0.04B | 0.05B | 0.05B | 0.06B | 0.08B | 0.09B | | 0.13B | 0.08B | 0.10B | 0.18B | 0.23B |
|
Cash & Current Investments
|
0.14B | 0.30B | 0.10B | 0.17B | 0.33B | 0.09B | 0.51B | 0.31B | 0.43B | 0.37B | 0.38B | 0.17B | 0.54B | 0.29B | 0.35B | 0.72B | 0.38B | 0.28B | 0.30B | 0.00B | 0.38B | 0.55B | 0.48B | 0.65B | 0.74B |
|
Receivables - Net
|
0.06B | 0.36B | | | 0.49B | | 0.69B | 0.67B | 0.61B | 0.67B | 0.56B | 0.35B | 0.37B | 0.25B | 0.23B | 0.18B | 0.26B | 0.21B | 0.24B | 0.00B | 0.19B | 0.19B | 0.25B | 0.25B | 0.17B |
|
Receivables - Other
|
| 0.00B | | | | | | | | | | | 0.09B | 0.09B | 0.11B | 0.12B | 0.00B | 0.02B | 0.02B | | 0.02B | 0.03B | 0.03B | 0.03B | 0.04B |
|
Receivables
|
0.06B | 0.36B | | | 0.49B | | 0.69B | 0.67B | 0.61B | 0.69B | 0.57B | 0.35B | 0.46B | 0.34B | 0.35B | 0.30B | 0.26B | 0.23B | 0.26B | 0.00B | 0.21B | 0.22B | 0.29B | 0.29B | 0.20B |
|
Raw Materials
|
| | | | 0.01B | | | | 0.01B | | | | 0.01B | | | | 0.02B | | | | | 0.03B | | | |
|
Finished Goods
|
| | | | | | | | | | | | | | | | | | | | | 0.02B | | | |
|
Inventory
|
| 0.01B | | | 0.01B | | 0.02B | 0.02B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.02B | 0.02B | 0.02B | 0.02B | 0.01B | 0.02B | | 0.03B | 0.05B | 0.09B | 0.07B | 0.15B |
|
Prepaid Assets
|
0.00B | 0.01B | | | 0.01B | | 0.02B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.02B | 0.02B | 0.03B | 0.03B | 0.02B | | | | | 0.02B | | | |
|
Current Assets
|
| 1.17B | | | 1.27B | | 1.73B | 1.65B | 1.80B | 1.70B | 1.44B | 1.18B | 1.34B | 1.35B | 1.45B | 1.69B | 1.26B | 1.25B | 1.30B | | 1.31B | 1.37B | 1.54B | 1.71B | 1.78B |
|
Property, Plant & Equipment (Net)
|
| 4.70B | | | 4.69B | | 5.26B | 5.62B | 5.82B | 5.58B | 5.60B | 5.90B | 6.55B | 6.89B | 7.13B | 7.75B | 8.17B | 8.38B | 8.69B | 0.14B | 8.74B | 8.63B | 8.58B | 8.60B | 8.65B |
|
Long-Term Investments
|
| 0.01B | -0.00B | | | | | | | | 0.00B | 0.00B | 0.04B | 0.02B | 0.01B | 0.01B | 0.03B | 0.01B | 0.01B | | 0.01B | 0.01B | 0.06B | 0.15B | 0.13B |
|
Goodwill
|
0.01B | 0.14B | | | 0.14B | | | | 0.13B | | | | 0.12B | | | | 0.03B | | | | | 0.04B | | | |
|
Intangibles
|
0.00B | 0.00B | | | 0.50B | | 0.48B | 0.54B | 0.53B | 0.50B | 0.48B | 0.47B | 0.47B | 0.47B | 0.46B | 0.45B | 0.46B | 0.45B | 0.44B | | 0.43B | 0.42B | 0.42B | 0.40B | 0.39B |
|
Goodwill & Intangibles
|
0.01B | 0.14B | | | 0.64B | | 0.48B | 0.54B | 0.66B | 0.51B | 0.49B | 0.47B | 0.59B | 0.47B | 0.46B | 0.45B | 0.48B | 0.45B | 0.44B | | 0.43B | 0.46B | 0.42B | 0.41B | 0.39B |
|
Long-Term Deferred Tax
|
0.00B | 0.02B | | | 0.02B | | 0.03B | 0.01B | 0.01B | 0.02B | 0.04B | 0.02B | 0.06B | 0.06B | 0.07B | 0.07B | 0.07B | 0.07B | 0.08B | | 0.08B | 0.08B | 0.09B | 0.09B | 0.10B |
|
Other Non-Current Assets
|
0.00B | 0.08B | | | 0.11B | | 0.18B | 0.19B | 0.13B | 0.27B | 0.30B | 0.29B | 0.15B | 0.20B | 0.11B | 0.11B | 0.08B | 0.12B | 0.10B | 0.01B | 0.11B | 0.11B | 0.11B | 0.12B | 0.13B |
|
Non-Current Assets
|
| 5.45B | | | 5.48B | | 6.21B | 6.51B | 6.73B | 6.59B | 6.71B | 7.05B | 7.74B | 8.14B | 8.34B | 8.97B | 9.27B | 9.49B | 9.81B | | 9.90B | 9.72B | 9.67B | 9.72B | 9.74B |
|
Assets
|
| 6.62B | | | 6.75B | | 7.94B | 8.27B | 0.00B | 8.28B | 8.14B | 8.23B | 9.08B | 9.49B | 9.79B | 10.66B | 10.52B | 10.74B | 11.11B | 0.16B | 11.21B | 11.08B | 11.21B | 11.43B | 11.51B |
|
Accounts Payables
|
0.00B | 0.05B | | | 0.04B | | 0.07B | 5.10B | 0.07B | 0.07B | 0.09B | 0.08B | 0.07B | 0.09B | 0.09B | 0.10B | 0.11B | 0.07B | 0.08B | 0.00B | 0.09B | 0.09B | 0.10B | 0.14B | 0.15B |
|
Notes Payables
|
| 0.17B | | | 0.15B | | | | 0.19B | | | | 0.77B | | | | 0.98B | | | 0.01B | | 1.62B | | | |
|
Payables
|
0.00B | 0.22B | | | 0.19B | | 0.07B | 5.10B | 0.27B | 0.07B | 0.09B | 0.08B | 0.84B | 0.09B | 0.09B | 0.10B | 1.09B | 0.07B | 0.08B | 0.01B | 0.09B | 1.72B | 0.10B | 0.14B | 0.15B |
|
Accumulated Expenses
|
| | | | | | | | | | | | 0.04B | | | | 0.04B | 0.07B | 0.05B | | 0.07B | 0.06B | 0.08B | 0.07B | 0.10B |
|
Other Accumulated Expenses
|
0.00B | | | | 0.03B | | 0.01B | 0.71B | 0.04B | 0.04B | 0.01B | 0.01B | 0.05B | 0.01B | 0.01B | 0.01B | | | | | | | | | |
|
Short term Debt
|
0.00B | 0.47B | | | 0.58B | | | | 0.95B | 0.92B | 0.56B | 0.66B | 0.77B | | | | 0.98B | 0.47B | 0.46B | 0.01B | 0.47B | 0.40B | 0.43B | 0.40B | 0.49B |
|
Current Leases
|
0.00B | 0.00B | | | 0.00B | | 0.03B | 0.03B | 0.01B | 0.04B | 0.05B | 0.05B | 0.01B | 0.07B | 0.07B | 0.07B | 0.01B | 0.09B | 0.09B | | 0.10B | 0.10B | 0.10B | 0.10B | 0.10B |
|
Current Taxes
|
| 0.00B | | | 0.00B | | 0.01B | 0.84B | 0.01B | 0.01B | 0.02B | 0.02B | 0.00B | 0.01B | 0.02B | 0.02B | 0.01B | 0.01B | 0.02B | | 0.01B | 0.00B | 0.01B | 0.01B | 0.01B |
|
Current Deferred Revenue
|
-0.00B | 0.00B | | | 0.00B | | 0.02B | 0.02B | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities
|
| 0.73B | | | 0.83B | | 1.26B | 108.26B | 1.35B | 1.45B | 1.14B | 1.17B | 1.41B | 1.76B | 1.65B | 1.98B | 1.71B | 1.87B | 2.01B | | 2.17B | 2.27B | 2.00B | 2.22B | 3.14B |
|
Capital Leases
|
| | | | | | | | | | | | 5.68B | | | | 6.81B | 6.82B | 6.98B | | 6.98B | 6.72B | 7.01B | 6.89B | 6.07B |
|
Non-Current Debt
|
| 4.43B | | | 4.60B | | 4.36B | 4.55B | 4.97B | 4.68B | 4.95B | 5.14B | 5.68B | 5.70B | 6.05B | 6.61B | 6.81B | | | 0.12B | | 6.72B | | | |
|
Convertible Debt
|
0.02B | 0.02B | | | 0.03B | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deffered Revenue
|
| | | | 0.02B | | 0.01B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | | | | | | | | | |
|
Pension
|
| 0.00B | | | 0.00B | | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | | | | | | | | | |
|
Minority Interest
|
| 0.06B | 0.00B | | 0.04B | | 0.10B | 0.10B | 0.11B | 0.12B | 0.14B | 0.11B | 0.14B | 0.17B | 0.20B | 0.20B | 0.20B | 0.20B | 0.21B | | 0.21B | 0.21B | 0.21B | 0.21B | 0.21B |
|
Non-Current Deferred Tax Liability
|
| 0.14B | | | 0.15B | | 0.16B | 0.17B | 0.17B | 0.18B | 0.18B | 0.18B | 0.19B | 0.20B | 0.21B | 0.22B | 0.23B | 0.25B | 0.28B | | 0.28B | 0.28B | 0.32B | 0.31B | 0.29B |
|
Operating Leases
|
0.02B | 0.02B | | | 0.03B | | | | 0.05B | | | | 0.08B | | | | 0.10B | | | 0.00B | | 0.11B | | | |
|
Other Non-Current Liabilities
|
| 0.16B | | | 0.19B | | 0.20B | 0.17B | 0.18B | 0.17B | 0.17B | 0.17B | 0.21B | 0.22B | 0.22B | 0.23B | 0.13B | 0.13B | 0.13B | 0.00B | 0.14B | 0.11B | 0.11B | 0.12B | 0.12B |
|
Total Non-Current Liabilities
|
| 4.80B | | | 5.03B | | 4.96B | 5.10B | 5.50B | 5.20B | 5.47B | 5.65B | 6.23B | 6.29B | 6.65B | 7.24B | 7.35B | 7.40B | 7.55B | 0.13B | 7.57B | 7.30B | 7.63B | 7.63B | 6.79B |
|
Total Liabilities
|
0.05B | 5.53B | | | 5.86B | | 6.22B | 487.51B | 6.85B | 6.65B | 6.61B | 6.81B | 7.64B | 8.05B | 8.30B | 9.21B | 9.06B | 9.27B | 9.56B | 0.13B | 9.74B | 9.57B | 9.63B | 9.84B | 9.93B |
|
Total Debt
|
0.00B | 4.90B | | | 5.18B | | 4.36B | 4.55B | 5.92B | 5.74B | 5.62B | 5.79B | 6.45B | 5.69B | 6.08B | 6.61B | 7.79B | 0.47B | 0.46B | 0.13B | 0.47B | 7.13B | 0.43B | 0.41B | 0.50B |
|
Common Equity
|
1.16B | 1.09B | | | 0.89B | | 1.62B | 1.62B | 1.68B | 1.51B | 1.38B | 1.31B | 1.44B | 1.27B | 1.30B | 1.25B | 1.47B | 1.26B | 1.34B | | 1.26B | 1.30B | 1.38B | 1.38B | 1.38B |
|
Shareholder's Equity
|
1.16B | 1.09B | | | 0.89B | | 1.71B | 1.72B | 1.68B | 1.63B | 1.53B | 1.42B | 1.44B | 1.44B | 1.49B | 1.45B | 1.47B | 1.47B | 1.55B | | 1.47B | 1.51B | 1.59B | 1.58B | 1.58B |
|
Liabilities and Shareholders Equity
|
| 6.62B | | | 6.75B | | 7.94B | 8.27B | 0.00B | 8.49B | 8.31B | 8.23B | 9.08B | 9.48B | 9.84B | 10.65B | 10.52B | 10.73B | 11.11B | 0.16B | 11.21B | 11.08B | 11.24B | 11.63B | 11.61B |
|
Retained Earnings
|
0.03B | 0.02B | | | -0.09B | | -0.58B | -0.58B | -0.51B | -0.48B | -0.56B | -0.63B | -0.65B | -0.65B | -0.63B | -0.70B | -0.68B | -0.69B | -0.63B | | -0.66B | -0.62B | -0.57B | -0.53B | -0.52B |