|
Cash & Equivalents
|
0.78B | 0.77B | 0.63B | | | 0.65B | 1.15B | 1.14B | 1.14B | 1.11B | 1.24B | 1.24B | | 1.25B | 1.23B | 1.24B | 1.22B | 1.22B | 0.40B | 0.38B | 0.40B | 0.40B |
|
Short-term Investments
|
0.37B | | 0.10B | | | | 0.06B | | 0.78B | 0.52B | 0.01B | | | | 0.18B | | | | 0.01B | | | |
|
Cash & Current Investments
|
1.15B | 0.77B | 0.73B | | | 0.65B | 1.21B | 1.14B | 1.92B | 1.63B | 1.24B | 1.24B | | 1.25B | 1.41B | 1.24B | 1.22B | 1.22B | 0.40B | 0.38B | 0.40B | 0.40B |
|
Receivables - Net
|
| | 0.04B | | | | 0.10B | 0.05B | 0.05B | 0.04B | 0.03B | 0.04B | 0.29B | 0.05B | 0.06B | 0.05B | 0.05B | 0.04B | 0.11B | 0.04B | 0.04B | 0.04B |
|
Receivables - Other
|
| | 0.00B | | | | 0.00B | -0.05B | 2.95B | 1.58B | 0.00B | | | | 0.00B | | | | 0.06B | | -0.02B | -0.02B |
|
Receivables
|
| | 0.04B | | | | 0.10B | 0.00B | 3.00B | 1.62B | 0.03B | 0.04B | 0.29B | 0.05B | 0.06B | 0.05B | 0.05B | 0.04B | 0.18B | 0.04B | 0.01B | 0.02B |
|
Inventory
|
| | | | | | | | | | 0.00B | | | | 0.00B | | | | 0.00B | | | |
|
Current Deferred Tax Assets
|
0.13B | | 0.12B | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets
|
| | 0.02B | | | | 0.03B | 0.04B | 0.04B | 0.05B | 0.04B | 0.05B | 0.04B | 0.04B | 0.04B | 0.04B | 0.06B | 0.09B | 0.20B | 0.19B | 0.18B | 0.21B |
|
Current Assets
|
| | 0.69B | | | | 1.28B | 1.30B | 1.27B | 1.39B | 1.32B | 1.37B | 1.46B | 1.42B | 1.33B | 1.41B | 1.16B | 0.93B | 0.73B | 0.80B | 0.63B | 0.61B |
|
Property, Plant & Equipment (Net)
|
| | 1.01B | | -0.00B | 0.00B | 1.13B | 1.09B | 1.08B | 1.08B | 1.00B | 0.99B | 0.97B | 0.97B | 0.93B | 0.94B | 1.14B | 1.35B | 1.63B | 1.69B | 1.79B | 1.93B |
|
Long-Term Investments
|
| | 0.02B | | | | 0.00B | | | | | | | | | | | | | | | |
|
Goodwill
|
| | 1.88B | | | | 1.94B | 1.93B | 1.92B | 1.88B | 1.80B | 1.81B | 1.82B | 1.82B | 1.80B | 1.85B | 1.84B | 1.82B | 1.87B | 1.82B | 1.80B | 1.85B |
|
Intangibles
|
0.52B | | 0.53B | | | | 0.55B | 0.60B | 0.59B | 0.58B | 0.51B | 0.56B | 0.57B | 0.57B | 0.51B | 0.51B | 0.50B | 0.50B | 0.36B | 0.34B | 0.34B | 0.34B |
|
Goodwill & Intangibles
|
0.52B | | 2.41B | | | | 2.49B | 2.53B | 2.51B | 2.46B | 2.32B | 2.37B | 2.39B | 2.40B | 2.31B | 2.36B | 2.34B | 2.33B | 2.23B | 2.16B | 2.14B | 2.18B |
|
Long-Term Deferred Tax
|
| | 0.06B | | | | 0.04B | 0.04B | 0.04B | 0.04B | 0.05B | 0.04B | 0.00B | 0.00B | 0.05B | 0.00B | 0.00B | 0.00B | 0.04B | 0.00B | 0.00B | 0.00B |
|
Other Non-Current Assets
|
| | 0.04B | | | | 0.02B | 0.01B | 0.01B | 0.01B | 0.04B | 0.01B | 0.01B | 0.01B | 0.06B | 0.00B | 0.00B | 0.00B | 0.37B | 0.01B | 0.01B | 0.01B |
|
Non-Current Assets
|
| | 3.60B | | | | 3.76B | 3.70B | 3.67B | 3.63B | 3.46B | 3.45B | 3.41B | 3.42B | 3.30B | 3.35B | 3.52B | 3.71B | 4.24B | 4.16B | 4.25B | 4.42B |
|
Assets
|
| | 4.28B | | | | 5.05B | 5.00B | 4.94B | 5.01B | 4.77B | 4.81B | 4.88B | 4.84B | 4.64B | 4.76B | 4.68B | 4.64B | 4.97B | 4.97B | 4.87B | 5.03B |
|
Accounts Payables
|
| | 0.02B | | | | 0.04B | | | | 0.03B | | | | 0.03B | | | | 0.11B | | | |
|
Payables
|
| | 0.02B | | | | 0.04B | | | | 0.03B | | | | 0.03B | | | | 0.11B | | | |
|
Accumulated Expenses
|
| | | | | | | | | | 0.03B | | | | 0.03B | | | | 0.04B | | | |
|
Other Accumulated Expenses
|
| -0.03B | 0.01B | | | -0.04B | 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 | 0.00B | 0.01B |
|
Short term Debt
|
| | 0.03B | | | | 0.03B | 0.00B | 0.00B | 0.00B | 0.04B | 0.00B | 0.00B | 0.00B | 0.02B | 0.00B | 0.00B | 0.00B | 0.02B | 0.00B | 0.00B | 0.00B |
|
Current Leases
|
| | 0.00B | | | | 0.00B | | | | 0.00B | | | | 0.00B | | | | | | 0.04B | 0.04B |
|
Current Taxes
|
| | 0.01B | | | | 0.00B | 0.00B | 0.01B | 0.00B | 0.00B | 0.00B | 0.00B | 0.01B | 0.00B | 0.00B | 0.01B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B |
|
Total Current Liabilities
|
| | 0.12B | | | | 0.14B | 0.06B | 0.07B | 0.07B | 0.13B | 0.05B | 0.05B | 0.05B | 0.10B | 0.04B | 0.04B | 0.05B | 0.18B | 0.04B | 0.04B | 0.04B |
|
Non-Current Debt
|
| | 2.44B | | | | 3.01B | 2.93B | 2.87B | 3.01B | 2.84B | 2.84B | 2.57B | 2.44B | 2.35B | 2.43B | 2.20B | 2.13B | 2.22B | 2.34B | 2.30B | 2.40B |
|
Pension
|
0.00B | | 0.04B | 0.26B | 0.00B | 0.97B | 0.04B | 0.00B | 0.23B | 0.00B | 0.02B | -0.14B | -0.00B | -0.00B | 0.05B | -0.00B | -0.00B | -0.00B | 0.05B | -0.00B | -0.00B | -0.00B |
|
Non-Current Deferred Tax Liability
|
| | 0.25B | | | | 0.24B | 0.23B | 0.22B | 0.22B | -0.22B | 0.20B | 0.20B | 0.20B | -0.22B | 0.17B | 0.17B | 0.16B | -0.16B | 0.12B | 0.12B | 0.11B |
|
Operating Leases
|
| | 0.00B | | | 0.00B | 0.00B | | | | 0.02B | | | 0.03B | 0.02B | | | | 0.02B | | | |
|
Other Non-Current Liabilities
|
| | 0.31B | | | 2.18B | 0.29B | 0.02B | 0.02B | 0.02B | 0.24B | 0.01B | 0.01B | 0.01B | 0.24B | 0.01B | 0.01B | 0.01B | 0.21B | 0.46B | 0.49B | 0.54B |
|
Total Non-Current Liabilities
|
12.89B | | 15.13B | | | -2.18B | 3.41B | 3.59B | 3.48B | 3.65B | 3.18B | 3.42B | 3.11B | 3.03B | 2.63B | 2.93B | 2.75B | 2.69B | 2.98B | 2.80B | 2.74B | 2.86B |
|
Total Liabilities
|
| | 3.16B | | | | 3.70B | 3.61B | 3.50B | 3.67B | 3.42B | 3.43B | 3.12B | 3.04B | 2.88B | 2.94B | 2.77B | 2.70B | 3.18B | 3.26B | 3.23B | 3.40B |
|
Total Debt
|
| | 2.47B | | | | 3.04B | 2.93B | 2.87B | 3.01B | 2.87B | 2.84B | 2.57B | 2.44B | 2.37B | 2.43B | 2.20B | 2.13B | 2.24B | 2.34B | 2.30B | 2.40B |
|
Common Equity
|
0.94B | 0.95B | 1.12B | 2.49B | 0.00B | 0.00B | 1.35B | 1.76B | 2.87B | 1.34B | 1.36B | 1.38B | 2.57B | 0.00B | 1.76B | 2.43B | 2.20B | 1.94B | 1.79B | 0.00B | 1.64B | 2.40B |
|
Shareholder's Equity
|
0.94B | | 1.12B | | | | 1.35B | 5.00B | 4.94B | 5.01B | 1.36B | 4.81B | 4.88B | 4.84B | 1.76B | 4.76B | 4.68B | 4.64B | 1.79B | 4.97B | 4.87B | 5.03B |
|
Liabilities and Shareholders Equity
|
| | 4.28B | | | | 5.05B | 5.00B | 4.94B | 5.01B | 4.77B | 4.81B | 4.88B | 4.84B | 4.64B | 4.76B | 4.68B | 4.64B | 4.97B | 4.97B | 4.87B | 5.03B |
|
Retained Earnings
|
| | 0.97B | | | | 0.00B | 0.29B | 0.29B | 0.25B | 0.26B | 0.28B | 0.39B | 0.39B | 0.39B | 0.39B | 0.41B | 0.43B | 0.33B | 0.32B | 0.35B | 0.33B |
|
Other Preferred Equity
|
| | | | | | | | | | | | | | | | | | 0.44B | | 0.49B | 0.36B |