|
Assets
|
| 2.02B | 2.63B | 2.95B | 2.85B | 3.04B | 5.07B | 5.95B | 6.24B | 7.82B | 9.94B | 13.47B | 18.84B | 19.86B | 21.94B | 27.47B | 45.27B |
|
Cash & Equivalents
|
0.06B | 0.08B | 0.22B | 0.24B | 0.16B | 0.23B | 0.27B | 1.64B | 2.66B | 0.34B | 0.47B | 0.95B | 1.11B | 1.11B | 1.11B | 1.27B | 1.61B |
|
Cash & Current Investments
|
0.06B | 0.08B | 0.22B | 0.24B | 0.16B | 0.23B | 0.27B | 1.64B | 2.66B | 0.34B | 0.47B | 0.95B | 1.11B | 1.11B | 1.11B | 1.27B | 1.61B |
|
Receivables - Net
|
| 0.08B | 0.12B | 0.07B | 0.09B | 0.06B | 0.22B | 0.19B | 0.23B | 0.29B | 0.00B | 0.00B | 0.00B | 0.00B | | 0.01B | 0.12B |
|
Receivables - Other
|
| | 0.04B | 0.02B | 0.02B | | 0.00B | 0.01B | 0.00B | 0.02B | 0.42B | 0.41B | | | | | |
|
Receivables
|
| 0.08B | 0.16B | 0.09B | 0.12B | 0.06B | 0.22B | 0.20B | 0.24B | 0.31B | 0.43B | 0.41B | 0.00B | 0.00B | | 0.01B | 0.12B |
|
Inventory
|
| 0.12B | 0.16B | 0.13B | 0.06B | 0.04B | 0.03B | 0.12B | 0.12B | 0.22B | 0.23B | 0.28B | 0.45B | 0.51B | 0.54B | 0.68B | 0.92B |
|
Current Deferred Tax Assets
|
| | 0.02B | 0.02B | 0.03B | 0.03B | 0.03B | 0.03B | 0.04B | 0.02B | | | | | | | |
|
Prepaid Assets
|
| 0.02B | 0.03B | 0.03B | 0.03B | 0.03B | 0.04B | 0.06B | 0.05B | 0.05B | 0.06B | 0.09B | | | | | |
|
Property, Plant & Equipment (Net)
|
| 0.01B | 0.01B | 0.02B | 0.02B | 0.02B | 0.02B | 0.03B | 0.04B | 0.04B | 0.04B | 0.06B | 0.09B | 0.11B | 0.12B | 0.14B | 0.17B |
|
Long-Term Investments
|
| | | | | | | | | | | | | 1.29B | 1.33B | 1.39B | |
|
Goodwill
|
| | 0.04B | 0.04B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.00B | 0.05B | 0.06B | 0.06B | 0.06B | 0.06B | 0.30B |
|
Goodwill & Intangibles
|
| 0.05B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.07B | 0.11B | 0.10B | 0.09B | 0.08B | 0.08B | 0.74B |
|
Long-Term Deferred Tax
|
| 0.02B | 0.02B | 0.02B | 0.03B | 0.03B | 0.03B | 0.03B | 0.04B | 0.02B | 0.02B | 0.04B | 0.04B | 0.05B | 0.05B | 0.05B | 0.03B |
|
Other Non-Current Assets
|
| | 0.00B | 0.00B | 0.00B | 0.00B | 0.01B | 0.02B | 1.87B | 0.01B | 0.01B | 0.09B | 0.11B | 0.12B | 0.18B | 0.30B | 0.43B |
|
Accounts Payables
|
| 0.10B | 0.12B | 0.13B | 0.11B | 0.11B | 0.26B | 0.26B | 0.14B | 0.15B | 0.27B | 0.54B | 0.61B | 0.66B | 0.53B | 0.73B | 0.96B |
|
Notes Payables
|
| | | | | | | | | | 0.17B | 0.52B | 0.51B | 0.34B | 0.34B | | |
|
Payables
|
| 0.10B | 0.12B | 0.13B | 0.11B | 0.11B | 0.26B | 0.26B | 0.14B | 0.15B | 0.43B | 1.05B | 1.12B | 1.00B | 0.88B | 0.73B | 0.96B |
|
Current Taxes
|
| 0.00B | 0.00B | 0.01B | 0.00B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.02B | 0.01B | 0.02B | 0.04B | 0.02B | 0.02B |
|
Non-Current Debt
|
| 0.11B | 0.08B | 0.22B | 0.06B | 0.05B | 0.05B | 1.17B | 1.39B | 1.94B | 2.77B | 3.16B | 4.34B | 3.20B | 4.53B | 8.58B | 13.55B |
|
Minority Interest
|
| 0.00B | 0.00B | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability
|
| | | 0.00B | | | | | | | | | | 0.03B | 0.03B | 0.04B | 0.16B |
|
Operating Leases
|
| | | | | | | | | | | 0.12B | 0.15B | 0.14B | 0.15B | 0.20B | 0.21B |
|
Total Liabilities
|
-0.24B | 1.78B | 2.34B | 2.64B | 2.51B | 2.69B | 4.67B | 5.52B | 5.79B | 7.32B | 9.34B | 12.71B | 17.94B | 18.79B | 20.56B | 25.76B | 42.89B |
|
Total Debt
|
| 0.11B | 0.08B | 0.22B | 0.06B | 0.05B | 0.05B | 1.17B | 1.39B | 1.94B | 2.77B | 3.16B | 4.34B | 3.20B | 4.53B | 8.58B | 13.55B |
|
Common Equity
|
0.24B | 0.00B | 0.30B | 0.31B | 0.34B | 0.35B | 0.40B | 0.43B | 0.45B | 0.51B | 0.59B | 0.77B | 0.90B | 1.07B | 1.38B | 1.71B | 2.38B |
|
Shareholder's Equity
|
0.24B | 0.00B | 0.30B | 0.31B | 0.34B | 0.35B | 0.40B | 0.43B | 0.45B | 0.51B | 0.59B | 0.77B | 0.90B | 1.07B | 1.38B | 1.71B | 2.38B |
|
Liabilities and Shareholders Equity
|
| 2.02B | 2.63B | 2.95B | 2.85B | 3.04B | 5.07B | 5.95B | 6.24B | 7.82B | 9.94B | 13.47B | 18.84B | 19.86B | 21.94B | 27.47B | 45.27B |
|
Treasury Shares
|
| 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 | 0.01B | 0.00B |
|
Retained Earnings
|
| 0.06B | 0.10B | 0.11B | 0.13B | 0.14B | 0.20B | 0.26B | 0.26B | 0.32B | 0.40B | 0.57B | 0.68B | 0.89B | 1.13B | 1.39B | 1.69B |