|
Cash & Equivalents
|
0.26B | 0.16B | 0.03B | 0.02B | 0.22B | 0.06B | 0.06B | 0.12B | 0.49B | 0.29B | 0.23B | 0.54B | 0.45B | 616.48 | 662.10 | 0.50B | 0.68B | 0.59B | 0.59B | 0.78B | 0.80B | 0.80B | 1.08B | 834.19 | 0.97B | 1.40B | 2.14B | 2.28B | 1.92B |
|
Short-term Investments
|
| 0.26B | | | 0.78B | 1.71B | 0.00B | 2.45B | 1.45B | 0.00B | 0.00B | 0.00B | 2.13B | 0.00B | 0.00B | 0.00B | 1.64B | 0.00B | 0.00B | 0.00B | 5.01B | 0.00B | 0.00B | 0.00B | 6.89B | 0.00B | 0.00B | 0.00B | 6.96B |
|
Cash & Current Investments
|
0.26B | 0.43B | 0.03B | 0.02B | 1.00B | 1.76B | 0.06B | 2.57B | 1.94B | 0.29B | 0.23B | 0.54B | 2.58B | 0.00B | 0.00B | 0.50B | 2.31B | 0.59B | 0.59B | 0.78B | 5.80B | 0.80B | 1.08B | 0.00B | 7.86B | 1.40B | 2.14B | 2.28B | 8.88B |
|
Receivables - Net
|
| 0.06B | | | 0.11B | | | | 0.08B | | | | 0.08B | | | | 0.11B | | | | 0.14B | | | | 0.13B | | | | |
|
Receivables - Other
|
| 0.00B | | | 0.00B | | | | 0.01B | | | | 0.01B | | | | 0.01B | | | | 0.03B | | | | 0.02B | | | | |
|
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 | 0.01B | 0.00B | 0.03B | 0.05B | 0.06B |
|
Property, Plant & Equipment (Net)
|
0.01B | 0.03B | | | 0.03B | 0.04B | 24.50 | 0.02B | 0.04B | 40.85 | 45.78 | 0.06B | 0.06B | 57.02 | 62.04 | 0.06B | 0.06B | 0.06B | | 71.31 | 0.08B | | | 78.45 | 0.08B | 0.05B | | | |
|
Long-Term Investments
|
| 4.36B | | | | 12.75B | 0.00B | 0.13B | -0.04B | 134.47 | 145.45 | 0.23B | -0.14B | 413.87 | 455.12 | 0.46B | 0.43B | 0.43B | | 463.33 | 0.63B | | | 618.74 | 0.61B | 0.60B | | | |
|
Intangibles
|
| 0.13B | | | 0.13B | 0.13B | 106.03 | 0.12B | 0.13B | 146.19 | 152.04 | 0.15B | 0.15B | 151.93 | 165.72 | 0.16B | 0.16B | 0.16B | | 522.76 | 0.51B | | | 468.16 | 0.45B | 0.45B | | | |
|
Goodwill & Intangibles
|
| 0.13B | | | 0.13B | 0.13B | 106.03 | 0.12B | 0.13B | 146.19 | 152.04 | 0.15B | 0.15B | 151.93 | 165.72 | 0.16B | 0.16B | 0.16B | | 522.76 | 0.51B | | | 468.16 | 0.45B | 0.45B | | | |
|
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 | 0.29B | 0.31B | 0.30B | | 414.56 | 0.43B | | | 463.83 | 0.50B | 0.49B | | | |
|
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 | 0.06B | 1.10B | 1.19B | | 0.00B | 1.58B | | | 0.00B | 1.83B | 1.81B | | | |
|
Assets
|
| 4.66B | | | 10.60B | 13.16B | 11,133,593.18B | 16.46B | 17.79B | 22,304,501.15B | 21,538,854.36B | 24,869,774.56B | 24.98B | 31.21B | 34.75B | 35,453,950.36B | 36.50B | 37.44B | 0.00B | 47,834,548.17B | 50.31B | 56.41B | 0.00B | 57,058,878.20B | 59.79B | 59,724,344.21B | 66.04B | 0.00B | 0.00B |
|
Accounts Payables
|
| 0.04B | | | 0.06B | 0.06B | 0.06B | 0.12B | 0.16B | 0.15B | 0.22B | 178.09 | 0.16B | 88.59 | 97.15 | 107.08 | 0.12B | 112.85 | 126.40 | 123.77 | 0.19B | 192.93 | 119.82 | 145.35 | 0.13B | 148.64 | 127.18 | 134.77 | 0.15B |
|
Payables
|
| 0.04B | | | 0.06B | 0.06B | 0.06B | 0.12B | 0.16B | 0.15B | 0.22B | 178.09 | 0.16B | 88.59 | 97.15 | 107.08 | 0.12B | 112.85 | 126.40 | 123.77 | 0.19B | 192.93 | 119.82 | 145.35 | 0.13B | 148.64 | 127.18 | 134.77 | 0.15B |
|
Accumulated Expenses
|
0.00B | 0.02B | 0.01B | 0.02B | 0.02B | 0.00B | 0.01B | 0.01B | 0.01B | 0.00B | 0.00B | 0.02B | 0.03B | 0.01B | 0.03B | 0.05B | 0.08B | 0.03B | 0.06B | 0.09B | 0.13B | 0.04B | 0.06B | 0.09B | 0.10B | | | | |
|
Short term Debt
|
| 0.00B | | | 0.00B | 0.01B | 0.04B | 0.16B | 0.32B | 0.55B | 1.53B | 0.00B | 1.38B | 0.00B | 0.00B | 0.00B | 2.20B | 0.00B | 0.00B | 0.00B | 2.47B | 0.00B | 0.00B | 0.00B | 2.53B | 0.00B | 0.00B | 0.00B | 2.28B |
|
Current Taxes
|
-0.05B | -0.07B | | | -0.09B | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Debt
|
| 4.00B | | | 7.74B | 10.12B | 8.04B | 12.92B | 13.08B | 16.97B | 14.75B | 0.00B | 16.38B | 0.00B | 0.00B | 0.00B | 24.28B | 0.00B | 0.00B | 0.00B | 34.59B | 0.00B | 0.00B | 0.00B | 44.39B | 0.00B | 0.00B | 0.00B | 51.26B |
|
Pension
|
| | | | | | | | | | | | 5.72B | | | 8.15B | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability
|
| 0.00B | | | 0.00B | | | 0.01B | 0.00B | | | | 0.01B | 5.36 | 3.06 | 22.91 | 0.02B | 14.64 | 27.06 | 15.16 | 0.02B | 23.86 | 38.66 | 43.82 | 0.05B | 49.49 | 53.17 | 69.77 | 0.09B |
|
Operating Leases
|
| 0.33B | | | 0.06B | | | | 0.04B | 0.19B | 0.41B | 0.67B | 0.88B | 0.25B | 0.58B | 0.83B | 1.10B | 0.21B | | | 1.14B | | | | 1.06B | | | | |
|
Other Non-Current Liabilities
|
-0.00B | 0.11B | | | 1.12B | 1.32B | 1.57B | 1.92B | 2.69B | 3.22B | 4.41B | 0.00B | 6.01B | 0.00B | 0.00B | 0.00B | 8.97B | 0.01B | 0.01B | 0.01B | 11.77B | -0.00B | 0.00B | 0.00B | 11.90B | 0.00B | 0.00B | 0.00B | 0.00B |
|
Total Non-Current Liabilities
|
0.00B | 4.00B | | | 7.74B | 10.12B | 8.04B | 12.92B | 13.08B | 16.97B | 14.75B | 22,295,095.85B | 16.38B | 28.23B | 31.43B | 32,119,703.91B | 24.30B | 34.16B | 42.87B | 43,731,376.05B | 34.61B | 0.00B | -0.00B | 53,207,223.58B | 44.43B | 0.00B | 0.00B | 0.00B | 0.00B |
|
Total Liabilities
|
| 4.11B | | | 8.86B | 11.44B | 9.61B | 14.84B | 15.77B | 20.19B | 19.17B | 22,295,095.85B | 22.40B | 28.23B | 31.43B | 32,119,703.91B | 33.26B | 34.16B | 42.87B | 43,731,376.06B | 46.38B | 0.00B | 0.00B | 53,207,223.59B | 56.34B | 0.00B | 0.00B | 0.00B | 0.00B |
|
Total Debt
|
| 4.00B | | | 7.74B | 10.13B | 8.08B | 13.08B | 13.39B | 17.51B | 16.28B | 0.00B | 17.76B | 0.00B | 0.00B | 0.00B | 26.47B | 0.00B | 0.00B | 0.00B | 37.06B | 0.00B | 0.00B | 0.00B | 46.92B | 0.00B | 0.00B | 0.00B | 53.55B |
|
Common Equity
|
| 0.55B | | | 1.74B | 1.72B | 1.52B | 1.61B | 2.02B | 2.12B | 2.37B | 0.00B | 2.58B | 0.00B | 0.00B | 0.00B | 3.24B | 0.00B | 0.00B | 0.00B | 3.93B | 0.00B | 0.00B | 0.00B | 3.45B | 0.00B | 0.00B | 0.00B | 4.37B |
|
Shareholder's Equity
|
| 0.55B | | | 1.74B | 1.72B | 1.52B | 1.61B | 2.02B | 2.12B | 2.37B | 0.00B | 2.58B | 0.00B | 0.00B | 0.00B | 3.24B | 0.00B | 0.00B | 0.00B | 3.93B | 0.00B | 0.00B | 0.00B | 3.45B | 0.00B | 0.00B | 4.35B | |
|
Liabilities and Shareholders Equity
|
| 4.66B | | | 10.60B | 13.16B | 11,133,593.18B | 16.46B | 17.79B | 22,304,501.15B | 21,538,854.36B | 24,869,774.56B | 24.98B | 31.21B | 34.75B | 35,453,950.36B | 36.50B | 37.44B | 0.00B | 47,834,548.17B | 50.31B | 56.41B | 0.00B | 57,058,878.20B | 59.79B | 59,724,344.21B | 66.04B | 0.00B | 0.00B |
|
Treasury Shares
|
| | | | | | | | | | | | -30.84 | -32.91 | -85.31 | -129.99 | -377.70 | -559.05 | -23.63 | -23.98 | -23.63 | -25.68 | -262.72 | -21.10 | -38.20 | -122.87 | -24.38 | -49.76 | -23.17 |
|
Retained Earnings
|
| 0.05B | | | 0.05B | 0.05B | 0.04B | 0.03B | 0.04B | 0.00B | -0.00B | -42.75 | -0.06B | -55.87 | -75.72 | -20.81 | -0.03B | -9.24 | 53.31 | 21.93 | 0.08B | 37.61 | -43.47 | -47.79 | -0.12B | -93.69 | -63.24 | -50.86 | -0.06B |