|
Cash & Equivalents
|
0.15B | 0.21B | 0.25B | 0.31B | 0.29B | 0.35B | 0.28B | 0.36B | 0.38B | 0.40B | 0.39B | 0.37B | 0.38B | 6.77B | 6.08B | 0.30B | 0.36B | 0.42B | 0.40B | 0.41B | 0.34B | 0.44B | 0.36B | 0.49B | 0.42B | 0.53B | 0.62B | 0.74B | 0.75B | 0.76B | 0.75B | 0.71B | 0.70B | 0.66B | 0.75B | 0.77B | 0.77B | 0.77B | 0.78B | 0.91B | 0.91B | 0.77B | 0.78B |
|
Short-term Investments
|
0.01B | 0.01B | 0.00B | 0.00B | 0.02B | 0.03B | 0.02B | 0.22B | 0.02B | 0.01B | 0.02B | 0.32B | 0.02B | 0.52B | 0.23B | 0.24B | 0.00B | 0.01B | 0.00B | 0.17B | 0.07B | 0.04B | 0.05B | 0.15B | 0.00B | 0.00B | 0.00B | 0.27B | 0.00B | 0.00B | 0.00B | 0.63B | | | 0.01B | 0.01B | 0.02B | 0.02B | 0.05B | 0.05B | 0.01B | 0.02B | 0.01B |
|
Cash & Current Investments
|
0.16B | 0.22B | 0.25B | 0.31B | 0.30B | 0.38B | 0.30B | 0.58B | 0.39B | 0.40B | 0.41B | 0.68B | 0.40B | 7.29B | 6.31B | 0.54B | 0.37B | 0.43B | 0.40B | 0.58B | 0.41B | 0.47B | 0.40B | 0.64B | 0.43B | 0.50B | 0.63B | 1.00B | 0.09B | 0.05B | 0.06B | 1.34B | 0.70B | 0.66B | 0.76B | 0.79B | 0.79B | 0.79B | 0.83B | 0.95B | 0.92B | 0.79B | 0.79B |
|
Receivables - Net
|
0.02B | 0.02B | 0.02B | 0.02B | 0.03B | 0.05B | 0.06B | 0.02B | 0.05B | 0.06B | 0.08B | 0.03B | 0.10B | 1.63B | 2.04B | 0.03B | 0.09B | 0.11B | 0.12B | 0.05B | 0.09B | 0.12B | 0.05B | 0.03B | 0.11B | 0.14B | 0.14B | 0.05B | 0.17B | 0.28B | 0.20B | 0.08B | 0.28B | 0.29B | 0.28B | 0.09B | 0.29B | 0.25B | 0.17B | 0.14B | 0.21B | 0.23B | 0.21B |
|
Receivables - Other
|
| | | 0.00B | | | | 0.02B | | | | 0.03B | | | | 0.00B | | | -0.00B | 0.05B | | | 0.01B | 0.00B | | | | 0.05B | | | | 0.00B | | | | 0.09B | | | | 0.00B | | | |
|
Receivables
|
0.02B | 0.02B | 0.02B | 0.02B | 0.03B | 0.05B | 0.06B | 0.04B | 0.05B | 0.06B | 0.08B | 0.05B | 0.10B | 1.63B | 2.04B | 0.03B | 0.09B | 0.11B | 0.11B | 0.10B | 0.09B | 0.12B | 0.06B | 0.03B | 0.11B | 0.14B | 0.14B | 0.10B | 0.15B | 0.25B | 0.29B | 0.08B | 0.28B | 0.29B | 0.28B | 0.18B | 0.29B | 0.25B | 0.17B | 0.14B | 0.21B | 0.23B | 0.21B |
|
Inventory
|
| | | | | | | 0.01B | | | | 0.02B | | | | 0.02B | | | | 0.02B | | | | 0.01B | | | | 0.01B | | | | 0.02B | | | | 0.02B | | | | 0.02B | | | |
|
Prepaid Assets
|
0.02B | 0.02B | 0.02B | 0.03B | 0.03B | 0.03B | 0.03B | 0.08B | 0.08B | 0.07B | 0.07B | 0.03B | 0.04B | 0.79B | 0.68B | 0.02B | 0.03B | 0.05B | 0.03B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.05B | 0.06B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.03B | 0.04B | 0.04B | 0.05B | 0.04B | 0.05B | 0.06B | 0.06B | 0.04B | 0.04B | 0.05B | 0.05B |
|
Current Assets
|
0.30B | 0.36B | 0.36B | 0.43B | 0.48B | 0.55B | 0.54B | 0.58B | 0.58B | 0.55B | 0.55B | 0.58B | 0.64B | 11.30B | 10.27B | 0.45B | 0.54B | 0.64B | 0.60B | 0.63B | 0.63B | 0.68B | 0.58B | 0.70B | 0.66B | 0.83B | 0.90B | 0.97B | 1.04B | 1.16B | 1.07B | 1.07B | 1.10B | 1.07B | 1.19B | 1.25B | 1.28B | 1.27B | 1.30B | 1.38B | 1.36B | 1.34B | 1.35B |
|
Property, Plant & Equipment (Net)
|
0.15B | 0.16B | 0.14B | 0.15B | 0.12B | 0.10B | 0.11B | 0.13B | 0.15B | 0.17B | 0.20B | 0.30B | 0.25B | 5.05B | 5.08B | 0.29B | 0.31B | 0.30B | 0.35B | 0.38B | 0.32B | 0.31B | 0.33B | 0.35B | 0.35B | 0.40B | 0.40B | 0.45B | 0.44B | 0.40B | 0.43B | 0.48B | 0.56B | 0.64B | 0.73B | 0.80B | 0.86B | 0.95B | 1.04B | 1.07B | 1.05B | 1.01B | 1.02B |
|
Long-Term Investments
|
| | | | | | | 0.33B | | | | 0.32B | | | | 0.32B | | | | 0.40B | | | | 0.41B | | | | 0.45B | | | | 0.48B | | | | 0.00B | | | | 0.00B | | | |
|
Intangibles
|
0.00B | 0.00B | 0.00B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.17B | 0.16B | 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 | 0.01B | 0.01B | 0.01B | 0.01B | 0.02B | 0.02B | 0.02B | 0.02B | 0.03B | 0.03B | 0.03B | 0.03B |
|
Goodwill & Intangibles
|
0.00B | 0.00B | 0.00B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.17B | 0.16B | 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 | 0.01B | 0.02B | 0.02B | 0.02B | 0.02B | 0.03B | 0.03B | 0.03B | 0.03B |
|
Long-Term Deferred Tax
|
| | | | | | | 0.03B | | | | 0.17B | | | | 0.17B | | | | 0.08B | | | | 0.15B | | | | 0.14B | | | | 0.21B | | | | 1.17B | | | | 1.13B | | | |
|
Other Non-Current Assets
|
0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.14B | 0.13B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.00B | 0.02B | 0.01B | 0.00B | 0.00B | 0.02B | 0.03B | 0.03B | 0.03B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.03B |
|
Non-Current Assets
|
0.44B | 0.47B | 0.48B | 0.48B | 0.44B | 0.47B | 0.48B | 0.52B | 0.52B | 0.56B | 0.57B | 2.05B | 0.60B | 11.98B | 11.42B | 2.42B | 2.49B | 2.50B | 2.55B | 2.66B | 2.32B | 2.27B | 2.42B | 2.62B | 2.62B | 2.90B | 2.81B | 2.98B | 3.03B | 3.26B | 3.35B | 3.40B | 3.57B | 3.72B | 3.82B | 3.90B | 4.10B | 4.14B | 4.19B | 4.32B | 4.32B | 4.27B | 4.35B |
|
Assets
|
0.74B | 0.83B | 0.84B | 0.91B | 0.92B | 1.02B | 1.03B | 1.10B | 1.10B | 1.11B | 1.12B | 2.63B | 1.25B | 23.28B | 21.68B | 2.87B | 3.03B | 3.15B | 3.15B | 3.29B | 2.95B | 2.95B | 3.00B | 3.32B | 3.28B | 3.73B | 1.20B | 3.96B | 4.07B | 4.42B | 4.42B | 4.47B | 4.67B | 4.79B | 5.01B | 5.15B | 5.38B | 5.42B | 5.49B | 5.70B | 5.69B | 5.61B | 5.70B |
|
Accounts Payables
|
0.02B | 0.04B | 0.04B | 0.05B | 0.04B | 0.04B | 0.04B | 0.04B | 0.05B | 0.05B | 0.05B | 0.06B | 0.06B | 1.27B | 1.06B | 0.05B | 0.05B | 0.08B | 0.05B | 0.08B | 0.16B | 0.16B | 0.04B | 0.11B | 0.07B | 0.07B | 0.09B | 0.11B | 0.07B | 0.15B | 0.16B | 0.19B | 0.18B | 0.19B | 0.25B | 0.23B | 0.18B | 0.25B | 0.18B | 0.16B | 0.14B | 0.18B | 0.27B |
|
Payables
|
0.02B | 0.04B | 0.04B | 0.05B | 0.04B | 0.04B | 0.04B | 0.04B | 0.05B | 0.05B | 0.05B | 0.06B | 0.06B | 1.27B | 1.06B | 0.05B | 0.05B | 0.08B | 0.05B | 0.08B | 0.16B | 0.16B | 0.04B | 0.11B | 0.07B | 0.07B | 0.09B | 0.11B | 0.05B | 0.09B | 0.13B | 0.19B | 0.18B | 0.19B | 0.25B | 0.23B | 0.18B | 0.25B | 0.18B | 0.16B | 0.14B | 0.18B | 0.27B |
|
Accumulated Expenses
|
| | | | | | | 0.09B | | | | 0.10B | | | | 0.11B | | | | 0.13B | | | | 0.11B | | | | 0.18B | | | | 0.19B | | | | 0.16B | | | | 0.22B | | | |
|
Short term Debt
|
| | | 0.08B | | | | 0.05B | | | | 0.13B | | | | 0.06B | | | | 0.11B | | | | 0.08B | | | | 0.20B | | | | 0.11B | | | | 0.22B | | | | 0.28B | | | |
|
Current Leases
|
| | | | | | | 0.21B | | | | 0.22B | | | | 0.25B | 1.80B | 1.81B | 1.84B | 0.25B | 1.85B | 1.84B | 1.87B | 0.32B | 1.84B | 2.01B | 2.02B | 0.28B | 2.15B | 2.35B | 2.33B | | 2.40B | 2.45B | 2.46B | 0.37B | 2.65B | 2.65B | 2.60B | 2.67B | 2.67B | 2.64B | 2.66B |
|
Current Taxes
|
0.09B | 0.10B | 0.11B | 0.02B | 0.02B | 0.04B | 0.05B | 0.01B | 0.00B | 0.00B | 0.00B | 0.01B | 0.01B | 0.14B | 0.15B | 0.00B | 0.00B | 0.00B | 0.00B | 0.01B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.03B | 0.01B | 0.01B | 0.01B | 0.01B | 0.03B | 0.00B | 0.01B | 0.01B |
|
Current Deferred Revenue
|
0.13B | 0.15B | 0.12B | 0.03B | | 0.17B | 0.13B | 0.11B | 0.16B | 0.18B | 0.14B | 0.12B | 0.18B | 3.42B | 2.81B | 0.12B | 0.21B | 0.22B | 0.18B | 0.19B | 0.19B | 0.25B | 0.13B | 0.28B | 0.31B | 0.41B | 0.31B | 0.30B | 0.37B | 0.42B | 0.39B | 0.35B | 0.44B | 0.45B | 0.41B | 0.34B | 0.39B | 0.46B | 0.41B | 0.34B | 0.38B | 0.40B | 0.39B |
|
Total Current Liabilities
|
0.38B | 0.46B | 0.41B | 0.42B | 0.43B | 0.45B | 0.42B | 0.40B | 0.48B | 0.50B | 0.46B | 0.71B | 0.62B | 11.51B | 10.44B | 0.71B | 0.87B | 0.91B | 0.84B | 0.90B | 1.04B | 1.09B | 1.08B | 1.02B | 1.09B | 1.26B | 1.23B | 1.24B | 1.33B | 1.46B | 1.42B | 1.42B | 1.65B | 1.63B | 1.67B | 1.62B | 1.74B | 1.82B | 1.77B | 1.77B | 1.82B | 1.94B | 2.01B |
|
Non-Current Debt
|
0.06B | 0.08B | 0.07B | 0.01B | 0.05B | 0.02B | 0.03B | 0.05B | 0.06B | 0.07B | 0.08B | 0.06B | 0.14B | 2.58B | 2.39B | 0.12B | 0.09B | 0.13B | 0.13B | 0.15B | 0.13B | 0.15B | 0.16B | 0.18B | 0.13B | 0.17B | 0.18B | 0.11B | 0.14B | 0.15B | 0.15B | 0.16B | 0.15B | 0.19B | 0.40B | 0.43B | 0.38B | 0.43B | 0.44B | 0.53B | 0.53B | 0.44B | 0.45B |
|
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 | 0.00B | 0.02B | 0.02B | 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 | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.02B |
|
Non-Current Deferred Tax Liability
|
| | | | | | | 0.09B | | | | 0.09B | | | | 0.06B | | | | 0.01B | | | | 0.01B | | | | 0.01B | | | | 0.01B | | | | 0.95B | | | | 0.86B | | | |
|
Operating Leases
|
| | | | | | | 1.65B | | | | 1.71B | | | | 2.00B | | | | 2.10B | | | | 2.15B | | | | 2.39B | | | | 2.71B | | | | 2.89B | | | | 3.06B | | | |
|
Other Non-Current Liabilities
|
0.00B | 0.00B | 0.00B | 0.01B | 0.00B | 0.00B | 0.01B | 0.07B | 0.02B | 0.02B | 0.01B | 0.09B | 0.01B | 0.27B | 0.29B | 0.09B | 0.02B | 0.02B | 0.02B | 0.10B | 0.09B | 0.10B | 0.12B | 0.13B | 0.14B | 0.15B | 0.54B | 0.20B | 0.20B | 0.22B | 0.24B | 0.25B | 0.26B | 0.30B | 0.32B | 0.29B | 0.29B | 0.31B | 0.32B | 0.33B | 0.33B | 0.30B | 0.27B |
|
Total Non-Current Liabilities
|
0.42B | 0.03B | 0.05B | 0.08B | 0.08B | 0.10B | 0.10B | 0.16B | 0.13B | 0.13B | 0.14B | 1.72B | 0.13B | 2.63B | 2.38B | 2.02B | 1.97B | 2.02B | 2.10B | 2.10B | 2.08B | 2.04B | 2.16B | 2.16B | 2.13B | 2.28B | 2.25B | 2.40B | 2.48B | 2.75B | 2.75B | 2.81B | 2.85B | 2.98B | 3.21B | 3.28B | 3.36B | 3.31B | 3.40B | 3.57B | 3.56B | 3.42B | 3.43B |
|
Total Liabilities
|
0.42B | 0.49B | 0.46B | 0.50B | 0.51B | 0.54B | 0.51B | 0.56B | 0.61B | 0.63B | 0.60B | 2.43B | 0.76B | 14.13B | 12.82B | 2.73B | 2.84B | 2.93B | 2.94B | 3.00B | 3.11B | 3.13B | 3.24B | 3.18B | 3.22B | 3.54B | 3.48B | 3.65B | 3.81B | 4.21B | 4.17B | 4.23B | 4.50B | 4.62B | 4.88B | 4.90B | 5.10B | 5.13B | 5.17B | 5.34B | 5.37B | 5.36B | 5.44B |
|
Total Debt
|
0.06B | 0.08B | 0.07B | 0.09B | 0.05B | 0.02B | 0.03B | 0.10B | 0.06B | 0.07B | 0.08B | 0.18B | 0.14B | 2.58B | 2.39B | 0.18B | 0.09B | 0.13B | 0.13B | 0.26B | 0.13B | 0.15B | 0.16B | 0.26B | 0.14B | 0.17B | 0.22B | 0.30B | 0.13B | 0.18B | 0.13B | 0.27B | 0.15B | 0.19B | 0.40B | 0.65B | 0.38B | 0.43B | 0.44B | 0.81B | 0.53B | 0.44B | 0.45B |
|
Common Equity
|
0.32B | 0.34B | 0.38B | 0.41B | 0.42B | 0.48B | 0.51B | 0.18B | 0.49B | 0.48B | 0.52B | 0.20B | 0.49B | 9.14B | 8.86B | 0.14B | 0.19B | 0.21B | 0.21B | 0.29B | -0.17B | -0.18B | -0.24B | 0.14B | 0.06B | 0.18B | 0.23B | 0.31B | 0.26B | 0.21B | 0.25B | 0.23B | 0.16B | 0.17B | 0.13B | 0.24B | 0.28B | 0.29B | 0.32B | 0.36B | 0.32B | 0.25B | 0.26B |
|
Shareholder's Equity
|
| | | 0.41B | | | | 0.18B | | | | 0.20B | | | | 0.14B | | | | 0.29B | | | | 0.14B | | | | 0.31B | | | | 0.23B | | | | 0.24B | | | | 0.36B | | | |
|
Liabilities and Shareholders Equity
|
0.74B | 0.83B | 0.84B | 0.91B | 0.92B | 1.02B | 1.03B | 1.10B | 1.10B | 1.11B | 1.12B | 2.63B | 1.25B | 23.28B | 21.68B | 2.87B | 3.03B | 3.15B | 3.15B | 3.29B | 2.95B | 2.95B | 3.00B | 3.32B | 3.33B | 3.68B | 3.76B | 3.96B | 0.26B | 0.32B | 0.38B | 4.47B | 4.67B | 4.79B | 5.01B | 5.15B | 5.38B | 5.42B | 5.49B | 5.70B | 5.69B | 5.61B | 5.70B |
|
Treasury Shares
|
-0.01B | -0.01B | -0.01B | -0.01B | -0.01B | -0.01B | -0.00B | 0.00B | -0.00B | -0.01B | -0.01B | 0.00B | -0.01B | -0.09B | -0.10B | 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 | 0.01B | -0.01B | -0.01B | -0.01B | -0.01B | -0.01B | -0.01B | -0.01B | -0.01B | -0.01B | -0.01B | -0.01B |
|
Retained Earnings
|
0.02B | -0.00B | -0.01B | 0.14B | 0.17B | 0.22B | 0.26B | -0.37B | 0.24B | 0.21B | 0.25B | -0.07B | 0.21B | 3.87B | 3.75B | -0.11B | -0.04B | -0.03B | 0.01B | 0.01B | -0.33B | -0.28B | -0.25B | -0.19B | -0.12B | -0.08B | -0.10B | -0.08B | -0.12B | -0.17B | -0.13B | -0.15B | -0.23B | -0.22B | -0.26B | -0.15B | -0.12B | -0.15B | -0.07B | -0.02B | -0.07B | -0.14B | -0.13B |