|
Cash & Equivalents
|
0.05B | 0.03B | 0.04B | 0.04B | 0.04B | 0.04B | 0.05B | 0.06B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.02B | 0.02B | 0.02B | 0.02B | 0.03B | 0.04B | 0.05B | 0.06B | 0.08B | 0.08B |
|
Short-term Investments
|
0.02B | | 0.02B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 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 |
|
Cash & Current Investments
|
0.07B | 0.03B | 0.06B | 0.06B | 0.05B | 0.06B | 0.06B | 0.07B | 0.06B | 0.06B | 0.05B | 0.05B | 0.06B | 0.05B | 0.02B | 0.03B | 0.02B | 0.03B | 0.03B | 0.04B | 0.05B | 0.06B | 0.08B | 0.08B |
|
Receivables - Net
|
0.01B | -0.00B | 0.01B | 0.01B | 0.02B | 0.01B | 0.01B | 0.01B | 0.01B | 0.02B | 0.00B | 0.01B | 0.01B | 0.01B | 0.00B | 0.01B | 0.01B | 0.00B | 0.01B | 0.00B | 0.02B | 0.01B | 0.01B | 0.02B |
|
Receivables
|
0.01B | -0.00B | 0.01B | 0.01B | 0.02B | 0.01B | 0.01B | 0.01B | 0.01B | 0.02B | 0.00B | 0.01B | 0.01B | 0.01B | 0.00B | 0.01B | 0.01B | 0.00B | 0.01B | 0.00B | 0.02B | 0.01B | 0.01B | 0.02B |
|
Prepaid 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 |
|
Current Assets
|
0.10B | | 0.08B | 0.08B | 0.09B | 0.09B | 0.08B | 0.09B | 0.08B | 0.08B | 0.07B | 0.08B | 0.08B | 0.07B | 0.04B | 0.05B | 0.04B | 0.05B | 0.06B | 0.07B | 0.08B | 0.08B | 0.11B | 0.12B |
|
Property, Plant & Equipment (Net)
|
0.03B | | 0.02B | 0.02B | 0.03B | 0.02B | 0.02B | 0.01B | 0.03B | 0.02B | 0.01B | 0.01B | 0.03B | 0.01B | 0.01B | 0.01B | 0.01B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B |
|
Long-Term Investments
|
0.06B | | 0.06B | 0.07B | 0.38B | 0.06B | 0.07B | 0.32B | 0.07B | 0.08B | 0.07B | 0.07B | 0.07B | 0.08B | 0.10B | 0.09B | 0.09B | 0.09B | 0.10B | 0.09B | 0.07B | 0.07B | 0.07B | 0.08B |
|
Goodwill
|
0.02B | | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B |
|
Intangibles
|
0.11B | | 0.15B | 0.15B | 0.16B | 0.16B | 0.16B | 0.17B | 0.17B | 0.17B | 0.19B | 0.18B | 0.18B | 0.18B | 0.18B | 0.18B | 0.18B | 0.18B | 0.18B | 0.18B | 0.17B | 0.17B | 0.18B | 0.18B |
|
Goodwill & Intangibles
|
0.13B | | 0.17B | 0.17B | 0.18B | 0.18B | 0.18B | 0.19B | 0.19B | 0.19B | 0.21B | 0.20B | 0.20B | 0.20B | 0.20B | 0.20B | 0.20B | 0.20B | 0.20B | 0.20B | 0.19B | 0.19B | 0.20B | 0.20B |
|
Long-Term Deferred Tax
|
0.01B | | | | 0.01B | | | | 0.01B | | | | 0.01B | | | | 0.01B | | | | 0.01B | | | |
|
Other Non-Current Assets
|
0.02B | 0.01B | 0.02B | 0.00B | 0.02B | 0.01B | 0.02B | 0.00B | 0.01B | 0.01B | 0.01B | 0.02B | 0.02B | -0.00B | 0.02B | 0.02B | 0.03B | -0.00B | -0.01B | 0.03B | 0.03B | 0.00B | 0.00B | 0.04B |
|
Non-Current Assets
|
0.23B | | -0.08B | -0.08B | 0.29B | -0.09B | 0.28B | -0.09B | 0.29B | 0.30B | -0.07B | -0.08B | 0.31B | 0.31B | 0.34B | 0.33B | 0.34B | 0.34B | 0.35B | 0.34B | 0.31B | 0.31B | 0.33B | 0.34B |
|
Assets
|
0.32B | | | | 0.38B | | 0.36B | | 0.37B | 0.38B | | | 0.38B | 0.39B | 0.38B | 0.38B | 0.38B | 0.39B | 0.41B | 0.41B | 0.39B | 0.39B | 0.44B | 0.47B |
|
Accounts Payables
|
| | 0.03B | 0.04B | 0.03B | 0.01B | 0.01B | 0.02B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B |
|
Payables
|
| | 0.03B | 0.04B | 0.03B | 0.01B | 0.01B | 0.02B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B |
|
Other Accumulated Expenses
|
| | | | 1.33B | | | 1.44B | 1.55B | | | | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B |
|
Short term Debt
|
0.00B | | 0.01B | 0.01B | 0.02B | 0.02B | 0.02B | 0.03B | 0.03B | 0.04B | 0.05B | 0.06B | 0.05B | 0.05B | 0.03B | 0.03B | 0.02B | 0.02B | 0.03B | 0.02B | | | | |
|
Current Taxes
|
0.00B | | 0.00B | 0.00B | 0.00B | 0.00B | 0.01B | 0.01B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.01B | 0.00B | 0.00B | 0.00B | 0.00B | 0.01B | 0.01B | 0.00B | 0.00B | 0.00B |
|
Total Current Liabilities
|
0.04B | | 0.04B | 0.05B | 0.05B | 0.03B | 0.03B | 0.04B | 0.03B | 0.03B | 0.02B | 0.02B | 0.03B | 0.03B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.03B | 0.02B | 0.04B | 0.06B |
|
Non-Current Debt
|
0.01B | | | | 0.02B | | | | 0.03B | | | | 0.05B | | | | 0.02B | | | | | | | |
|
Non-Current Deferred Tax Liability
|
0.01B | | | | 0.01B | | | | 0.01B | | | | 0.01B | | | | 0.02B | | | | 0.02B | | | |
|
Operating Leases
|
| | | | 17.39B | | | 19.02B | 20.44B | | | | | | | | | | | | | | | |
|
Other Non-Current Liabilities
|
0.00B | | 0.01B | 0.01B | 0.02B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.03B | 0.03B | 0.03B | 0.02B | 0.02B | 0.04B | 0.05B |
|
Total Non-Current Liabilities
|
| | -0.01B | -0.01B | 0.00B | -0.30B | 0.06B | -0.01B | 0.00B | 0.08B | -0.01B | -0.02B | 0.01B | 0.09B | 0.07B | 0.06B | 0.02B | 0.06B | 0.06B | 0.05B | 0.01B | 0.04B | 0.06B | 0.07B |
|
Total Liabilities
|
| | | | 0.09B | -0.29B | 0.06B | | | 0.08B | | | 0.11B | 0.11B | 0.08B | 0.08B | 0.07B | 0.08B | 0.09B | 0.08B | 0.07B | 0.06B | 0.09B | 0.12B |
|
Total Debt
|
0.02B | | 0.01B | 0.01B | 0.03B | 0.02B | 0.02B | 0.03B | 0.06B | 0.04B | 0.05B | 0.06B | 0.11B | 0.05B | 0.03B | 0.03B | 0.05B | 0.02B | 0.03B | 0.02B | | | | |
|
Common Equity
|
| | | | 0.29B | 0.29B | | | | | | | | | | | | | | | | | | |
|
Shareholder's Equity
|
| | 0.27B | 0.28B | 0.29B | | 0.30B | 0.29B | 0.29B | 0.30B | 0.29B | 0.27B | 0.28B | 0.28B | 0.30B | 0.30B | 0.31B | 0.31B | 0.32B | 0.33B | 0.32B | 0.33B | 0.35B | 0.34B |
|
Liabilities and Shareholders Equity
|
0.32B | | | | 0.38B | | 0.36B | | 0.37B | 0.38B | | | 0.38B | 0.39B | 0.38B | 0.38B | 0.38B | 0.39B | 0.41B | 0.41B | 0.39B | 0.39B | 0.44B | 0.47B |
|
Retained Earnings
|
-0.11B | -0.02B | -0.01B | -0.10B | -0.10B | -0.11B | -0.10B | -0.10B | -0.10B | -0.10B | -0.10B | -0.11B | -0.11B | -0.00B | 0.00B | -0.09B | -0.09B | -0.08B | -0.08B | -0.07B | -0.07B | 0.00B | -0.06B | 0.01B |