|
Cash & Equivalents
|
0.26B | 0.16B | | 0.18B | 0.21B | 0.22B | 0.16B | 0.21B | 0.14B | 0.49B | 0.52B | 0.61B | 0.69B | 0.67B | 0.89B | 0.72B | 0.94B | 0.94B | 1.46B | 1.52B | 1.37B | 1.86B | 1.03B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B |
|
Short-term Investments
|
| 4.36B | | | | 10.18B | 12.75B | 0.00B | 15.72B | 16.71B | 0.00B | 0.00B | 22.93B | 22.90B | 0.00B | 0.00B | 0.00B | 33.78B | 0.00B | 43.71B | 0.00B | 46.30B | 52.13 | 0.00B | 0.00B | 55.36B | 0.00B | 0.00B | 67.37B |
|
Cash & Current Investments
|
0.26B | 4.52B | | 0.18B | 0.21B | 10.40B | 12.91B | 0.21B | 15.86B | 17.20B | 0.52B | 0.61B | 23.63B | 23.58B | 0.89B | 0.72B | 0.94B | 34.72B | 1.46B | 45.23B | 1.37B | 48.16B | 1.03B | 0.00B | 0.00B | 55.36B | 0.00B | 0.00B | 67.37B |
|
Receivables - Net
|
| 0.06B | | | | 0.11B | | | | 0.08B | | | | 0.08B | | | | 0.11B | | | | 0.14B | | | | 0.13B | | | |
|
Receivables - Other
|
0.01B | 0.00B | | | | 0.00B | 0.01B | 14.03 | 0.01B | 0.01B | 10.44 | 17.71 | 0.04B | 0.01B | 105.43 | 162.66 | 169.31 | 0.01B | 274.81 | 363.46 | 548.99 | 0.03B | 0.78 | 946.82 | 972.74 | 0.02B | 911.99 | 864.11 | 0.97B |
|
Receivables
|
| 0.06B | | | | 0.11B | | | | 0.09B | | | | 0.09B | | | | 0.12B | | | | 0.16B | | | | 0.15B | | | |
|
Prepaid Assets
|
-0.01B | -0.01B | | -0.00B | -0.00B | 0.00B | -0.00B | -0.01B | -0.19B | -0.24B | -0.07B | -0.28B | -0.39B | -0.46B | 0.00B | -0.02B | -0.04B | -0.05B | -0.00B | -0.01B | 0.01B | 0.00B | -0.01B | -0.00B | -0.01B | 0.75B | 744.24 | 736.76 | 752.25 |
|
Property, Plant & Equipment (Net)
|
0.01B | 0.03B | | -0.01B | -0.01B | 0.03B | -0.00B | -0.01B | -0.01B | 0.04B | -0.00B | -0.01B | -0.02B | 0.06B | -0.00B | -0.00B | -0.01B | 0.06B | -0.00B | -0.00B | -0.01B | 0.08B | -0.01B | -0.01B | -0.02B | 0.08B | 54.44 | 60.76 | 77.30 |
|
Long-Term Investments
|
| | | | | | | 299.20 | -0.04B | 0.13B | 134.47 | 145.45 | 0.23B | 0.36B | 413.87 | 455.12 | 460.97 | 0.43B | 434.45 | 454.33 | 463.33 | 0.63B | 0.63 | 601.79 | 618.74 | 0.61B | 599.86 | 621.41 | 676.23 |
|
Goodwill
|
| | | 0.00B | 0.00B | | | 0.00B | 0.00B | | | 0.00B | 0.01B | | 0.01B | 0.01B | 0.01B | | 0.00B | 0.02B | 0.02B | | 0.02B | 0.02B | 0.02B | | 0.02B | 0.03B | 0.03B |
|
Intangibles
|
| 0.13B | | | | 0.13B | 0.13B | 106.03 | 0.12B | 0.13B | 146.19 | 152.04 | 148.56 | 0.15B | 151.93 | 165.72 | 155.57 | 0.16B | 159.84 | 0.17B | 522.76 | 0.51B | 0.51 | 494.28 | 468.16 | 0.45B | 452.24 | 470.74 | 496.30 |
|
Goodwill & Intangibles
|
| 0.13B | | 0.00B | 0.00B | 0.13B | 0.13B | 0.00B | 0.13B | 0.13B | 146.19 | 0.00B | 0.01B | 0.15B | 0.01B | 0.01B | 0.01B | 0.16B | 0.00B | 0.19B | 0.02B | 0.51B | 0.02B | 0.02B | 0.02B | 0.45B | 0.02B | 0.03B | 0.03B |
|
Long-Term Deferred Tax
|
| 0.04B | | | | 0.07B | 0.06B | 74.99 | 0.07B | 0.09B | 119.63 | 149.78 | 0.20B | 0.23B | 263.29 | 314.50 | 288.03 | 0.31B | 304.66 | 0.31B | 414.56 | 0.43B | 0.44 | 499.47 | 463.83 | 0.50B | 486.37 | 504.48 | 0.56B |
|
Other Non-Current Assets
|
-0.00B | 0.08B | | | | 0.16B | 0.14B | 133.15 | 0.28B | 0.33B | 398.46 | 620.42 | 0.77B | 0.84B | 949.06 | 0.00B | 0.00B | 1.10B | 0.00B | 0.00B | 0.00B | 1.58B | 1.82 | 0.00B | 0.00B | 1.83B | 0.00B | 0.00B | 1.89B |
|
Assets
|
| 4.66B | | | | 10.60B | 13.16B | 11.13B | 16.46B | 17.79B | 0.02B | 0.02B | 0.02B | 24.98B | 0.03B | 0.03B | 0.04B | 36.50B | 0.04B | 0.05B | 0.05B | 50.31B | 0.00B | 0.00B | 0.00B | 59.79B | 0.00B | 0.00B | 0.00B |
|
Accounts Payables
|
| 35.46 | | | | 64.89 | | | | | | | | 0.16B | 88.59 | 97.15 | | 0.12B | 112.85 | | | 0.19B | | | | 0.13B | | | |
|
Notes Payables
|
| | | | | | | | | | | | | | | | | 0.01B | 0.00B | 0.00B | 0.00B | 0.18B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B |
|
Payables
|
| 35.46 | | | | 64.89 | | | | | | | | 0.16B | 88.59 | 97.15 | | 0.13B | 0.00B | 0.00B | 0.00B | 0.37B | 0.00B | 0.00B | 0.00B | 0.13B | 0.00B | 0.00B | 0.00B |
|
Current Taxes
|
| 0.02B | | | | 0.06B | | | | 0.05B | | | | 0.05B | | | | 0.03B | | | | | | | | | | | |
|
Total Long Term Debt
|
| | | | | 0.02B | | | | | 0.04B | 0.04B | | | 0.06B | 0.06B | 0.06B | | | | | | | | | | | | |
|
Pension
|
| | | | | | | | | 1.78B | | | 2.55B | 3.32B | 0.82B | 1.47B | 2.06B | 2.63B | 0.40B | 1.04B | 1.55B | 2.16B | 0.45B | 0.88B | 1.39B | 1.69B | 0.38B | 1.17B | 3.34B |
|
Minority Interest
|
| 0.00B | | | | 0.01B | | | | 0.02B | | | | 0.02B | | | | 0.01B | | | | 0.02B | | | | 0.03B | | | |
|
Non-Current Deferred Tax Liability
|
| 0.00B | | | | 0.00B | | | | 0.00B | | | | 0.01B | 5.36 | 3.06 | | 0.02B | 14.64 | | | 0.02B | | | | 0.05B | | | |
|
Operating Leases
|
| 0.04B | | -0.02B | -0.03B | 0.06B | -0.01B | -0.01B | -0.02B | 0.04B | -0.00B | -0.01B | -0.01B | -0.01B | -0.00B | -0.01B | -0.01B | -0.02B | -0.01B | -0.38B | -0.39B | -0.40B | -0.01B | -0.02B | -0.43B | -0.41B | -0.01B | -0.14B | -0.46B |
|
Other Non-Current Liabilities
|
-0.00B | 0.11B | | | | 1.12B | | | | 2.69B | | | | 6.01B | 0.00B | 0.00B | | 8.97B | 0.00B | | | 11.77B | | | | 11.90B | | | |
|
Total Non-Current Liabilities
|
0.00B | 4.00B | | | | 7.74B | | | | -4.14B | | | | -8.15B | 28.23B | 3.12B | | -10.60B | 34.16B | | | -16.78B | | | | -18.79B | | | |
|
Total Liabilities
|
| 4.11B | | | | 8.86B | | | | -1.45B | | 3.92B | 3.76B | -2.13B | 28.23B | 3.12B | 2.93B | -1.64B | 34.16B | | | -5.01B | | | | -6.89B | | | -10.01B |
|
Common Equity
|
| 0.55B | | | | 1.74B | | | | 2.02B | | | | 2.58B | 0.00B | 0.00B | | 3.24B | 0.00B | | | 3.93B | | | | 3.45B | | | |
|
Shareholder's Equity
|
| 0.55B | 0.61B | 0.65B | 0.70B | 1.74B | | | | 2.02B | | | | 2.58B | 0.00B | 0.00B | | 3.24B | 0.00B | | | 3.93B | | | | 3.45B | | | |
|
Liabilities and Shareholders Equity
|
| 4.66B | | | | 10.60B | 13.16B | 11.13B | 16.46B | 17.79B | 0.02B | 0.02B | 0.02B | 24.98B | 0.03B | 0.03B | 0.04B | 36.50B | 0.04B | 0.05B | 0.05B | 50.31B | 0.00B | 0.00B | 0.00B | 59.79B | 0.00B | 0.00B | 0.00B |
|
Treasury Shares
|
| | | | | | | | | | | | | | | -0.05B | -0.10B | -0.34B | -0.18B | -0.18B | -0.19B | -0.19B | -0.00B | -0.24B | -0.23B | -0.23B | -0.08B | -0.16B | -0.19B |
|
Retained Earnings
|
-0.00B | 0.05B | 0.06B | 0.11B | 0.18B | 0.05B | 0.10B | 0.18B | 0.27B | 0.04B | 0.09B | 0.27B | 0.41B | -0.06B | 0.17B | 0.35B | 0.58B | -0.03B | 0.17B | 0.44B | 0.63B | 0.08B | 0.17B | 0.30B | 0.49B | -0.12B | 0.23B | 0.51B | 0.79B |
|
Tangible Book Value
|
| | | | | | | | | | | 5.65 | | | -39.99 | -27.35 | | | | | | | | | | | | | |