|
Cash & Equivalents
|
| | 0.87B | 1.06B | 0.19B | 1.00B | 1.75B | 0.18B | 0.21B | 0.25B | 1.26B | 0.24B | 0.17B | 0.25B | 1.30B | 1.45B | 0.23B | 0.30B | 2.46B | 0.29B | 2.08B | 0.26B | 0.25B | 1.80B | 0.53B | 0.37B | 0.48B | 0.45B |
|
Short-term Investments
|
| | | | | | 0.03B | 0.02B | 0.02B | 0.03B | 0.01B | 0.01B | 0.01B | 0.01B | 0.04B | 0.06B | 0.05B | 0.01B | 0.01B | 0.01B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.04B | 0.02B | 0.05B |
|
Cash & Current Investments
|
| | 0.87B | 1.06B | 0.19B | 1.00B | 1.78B | 0.20B | 0.23B | 0.28B | 1.27B | 0.25B | 0.19B | 0.27B | 1.34B | 1.50B | 0.28B | 0.31B | 2.47B | 0.30B | 2.10B | 0.29B | 0.28B | 1.83B | 0.55B | 0.41B | 0.49B | 0.49B |
|
Receivables - Net
|
| | | 0.59B | | 0.56B | 0.70B | | | | 0.69B | | | | 0.81B | 0.82B | | | 0.61B | | 0.57B | | | 0.71B | | | 0.80B | |
|
Receivables - Other
|
| | | | 0.22B | | 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 | 0.00B | 0.00B | 0.00B |
|
Receivables
|
| | | 0.59B | | 0.56B | 0.71B | | | | 0.69B | | | | 0.81B | 0.82B | | | 0.61B | | 0.57B | | | 0.71B | | | 0.80B | |
|
Inventory
|
| | | | | | 0.05B | | | | 0.05B | | | | 0.04B | 0.07B | | | 0.06B | | 0.07B | | | 0.07B | | | 0.07B | |
|
Prepaid Assets
|
| | | 0.34B | | | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | | 0.00B | 0.00B | 0.23B | 0.21B | 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
|
| | | | | 2.90B | 3.51B | | | | 2.98B | | | | 2.95B | 3.31B | | | 4.30B | | 3.54B | | | 3.61B | | | 3.92B | |
|
Property, Plant & Equipment (Net)
|
| | | | | 7.98B | 9.57B | | | | 9.94B | | | | 11.03B | 11.33B | | | 11.45B | | 11.02B | | | 11.61B | | | 11.10B | |
|
Long-Term Investments
|
| | | | 0.01B | | 0.16B | | | | 0.18B | | | | 0.16B | 0.01B | | | 0.01B | | | | | | | | | |
|
Intangibles
|
| | | 0.20B | | 0.15B | 0.26B | | | | 0.35B | | | | 0.46B | 0.49B | | | 0.53B | | 0.53B | | | 0.57B | | | 0.59B | |
|
Goodwill & Intangibles
|
| | | 0.20B | | 0.15B | 0.26B | | | | 0.35B | | | | 0.46B | 0.49B | | | 0.53B | | 0.53B | | | 0.57B | | | 0.59B | |
|
Long-Term Deferred Tax
|
| | | | | | 0.21B | | | | 0.17B | | | | 0.20B | 0.27B | | | 0.27B | | 0.28B | | | 0.27B | | | 0.21B | |
|
Other Non-Current Assets
|
| | | 0.54B | | | 0.00B | 0.00B | 0.00B | 0.00B | 0.06B | 0.06B | 0.06B | 0.07B | 0.55B | 0.11B | 0.27B | 0.67B | 0.33B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B |
|
Non-Current Assets
|
| | | | | 8.65B | 11.10B | | | | 11.34B | | | | 13.98B | 14.19B | | | 15.08B | | 14.12B | | | 15.00B | | | 14.68B | |
|
Assets
|
| 100.06B | | 11.33B | 0.52B | 11.55B | 0.32B | 0.33B | 0.37B | 0.46B | 0.47B | 0.47B | 0.42B | 0.47B | 16.93B | 0.53B | 0.76B | 1.12B | 1.36B | 1.35B | 0.78B | 0.82B | 0.80B | 0.83B | 1.06B | 0.98B | 1.02B | 1.00B |
|
Accounts Payables
|
| | | 0.92B | | 0.77B | 1.16B | | | | 1.06B | | | | 1.03B | 1.25B | | | 1.25B | | 1.22B | | | 1.24B | | | 0.98B | |
|
Notes Payables
|
0.00B | 0.05B | | | -0.00B | | | | | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | | -0.01B | -0.01B | | | | | | | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B |
|
Dividends payables
|
0.92B | 1.46B | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Payables
|
0.93B | 1.51B | | 0.92B | -0.00B | 0.77B | 1.16B | | | -0.00B | 1.06B | -0.00B | -0.00B | -0.00B | 1.03B | 1.24B | -0.01B | | 1.25B | | 1.22B | | | 1.23B | -0.00B | -0.00B | 0.98B | -0.00B |
|
Accumulated Expenses
|
| 3.50B | | | -0.08B | 0.64B | -0.04B | -0.04B | -0.04B | -0.04B | -0.05B | -0.04B | -0.05B | | 0.92B | -0.05B | -0.06B | -0.05B | -0.05B | -0.05B | -0.04B | -0.04B | -0.03B | -0.03B | -0.03B | -0.03B | -0.01B | -0.00B |
|
Other Accumulated Expenses
|
0.00B | 0.03B | | 0.56B | -0.00B | | -0.00B | -0.01B | -0.02B | -0.02B | -0.00B | -0.00B | -0.00B | -0.01B | | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.01B | -0.00B | 0.00B | -0.01B | -0.00B |
|
Short term Debt
|
| 6.45B | | | -0.03B | | -0.01B | -0.02B | -0.02B | -0.02B | -0.02B | -0.02B | -0.02B | -0.03B | 1.59B | -0.03B | -0.02B | -0.02B | -0.02B | -0.02B | -0.02B | -0.02B | -0.01B | -0.01B | -0.01B | -0.01B | -0.01B | -0.01B |
|
Current Leases
|
-0.25B | -3.53B | | | | | | | | | | | | | | 0.34B | | | 0.39B | | 0.31B | | | 0.35B | | | 0.34B | |
|
Current Taxes
|
0.10B | 0.73B | | 0.12B | | 0.19B | 0.06B | | | | 0.03B | | | | 0.11B | 0.09B | | | 0.11B | | 0.18B | | | 0.15B | | | 0.05B | |
|
Current Deferred Revenue
|
0.28B | 2.56B | | 0.31B | | 0.28B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | 0.54B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.01B | 0.45B | | | 0.48B | |
|
Total Current Liabilities
|
3.40B | 23.74B | | | | 2.50B | 3.34B | | | | 3.22B | | | | 4.42B | 4.88B | | | 4.82B | | 4.51B | | | 4.64B | | | 4.77B | |
|
Capital Leases
|
0.05B | 0.42B | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Debt
|
| | | 1.43B | -0.12B | 1.41B | 2.06B | | | | 2.35B | | | | 3.23B | 2.17B | | | -0.04B | | 1.76B | | | 1.80B | | | 1.58B | |
|
Non-Current Deffered Revenue
|
| | | | | | 0.04B | | | | 0.04B | | | | 0.06B | 0.07B | | | 0.09B | | 0.10B | | | 0.17B | | | 0.15B | |
|
Pension
|
| | | | | | 0.75B | | | | 0.39B | | | | 0.58B | 0.92B | | | 0.81B | | 0.66B | | | 0.74B | | | 0.72B | |
|
Minority Interest
|
| | | 1.47B | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability
|
0.43B | 4.13B | | 0.38B | | 0.26B | 0.07B | | | | 0.08B | | | | 0.09B | 0.04B | | | 0.06B | | 0.07B | | | 0.06B | | | 0.06B | |
|
Operating Leases
|
| | | | | | | | | | | | | | | 0.72B | | | 0.73B | | 0.88B | | | 0.96B | | | 1.15B | |
|
Other Non-Current Liabilities
|
| | | 0.56B | | | -0.02B | -0.00B | -0.00B | -0.02B | -0.02B | -0.02B | -0.01B | -0.02B | 0.04B | -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 |
|
Total Non-Current Liabilities
|
2.06B | 22.69B | | 4.26B | | 2.10B | 3.02B | -0.30B | -0.30B | -0.28B | 2.96B | -0.34B | -0.31B | -0.37B | 4.07B | 4.05B | -0.29B | -0.23B | 4.37B | -0.24B | 3.56B | -0.19B | -0.20B | 3.83B | -0.30B | -0.27B | 3.75B | -0.16B |
|
Total Liabilities
|
| 57.32B | | 4.82B | -0.23B | 4.61B | -0.30B | -0.30B | -0.30B | -0.30B | -0.39B | -0.35B | -0.33B | -0.39B | 8.49B | -0.29B | -0.29B | -0.23B | -0.21B | -0.24B | -0.19B | -0.19B | -0.20B | -0.24B | -0.30B | -0.27B | -0.17B | -0.16B |
|
Total Debt
|
| 6.45B | | 1.43B | -0.16B | 1.41B | 2.05B | -0.02B | -0.02B | -0.02B | 2.33B | -0.02B | -0.02B | -0.03B | 4.82B | 2.15B | -0.02B | -0.02B | -0.05B | -0.02B | 1.74B | -0.02B | -0.01B | 1.79B | -0.01B | -0.01B | 1.58B | -0.01B |
|
Common Equity
|
| 42.74B | | 5.04B | | | 8.24B | | | | 8.13B | | | | 8.44B | 8.58B | | | 10.19B | | 9.57B | | | 10.15B | | | 10.07B | |
|
Shareholder's Equity
|
| | | | | 5.35B | 8.24B | | | | 8.13B | | | | 8.44B | 8.58B | | | 10.19B | | 9.57B | | | 10.15B | | | 10.07B | |
|
Liabilities and Shareholders Equity
|
| 100.06B | | 11.33B | 0.52B | 11.55B | 0.32B | 0.33B | 0.37B | 0.46B | 0.47B | 0.47B | 0.42B | 0.47B | 16.93B | 0.53B | 0.76B | 1.12B | 1.36B | 1.35B | 0.78B | 0.82B | 0.80B | 0.83B | 1.06B | 0.98B | 1.02B | 1.00B |
|
Treasury Shares
|
| | | | | | 0.19B | | | | | | | | | | | | | | | | | | | | | |
|
Retained Earnings
|
| 24.92B | | | | 0.00B | 6.29B | | | | 6.36B | | | | 6.67B | 6.78B | | | 0.14B | | 7.82B | | | -0.09B | | | 8.34B | |