Income statement | Cash flow statement | Balance sheet
2022-03-31 | 2021-12-31 | 2021-09-30 | 2021-06-30 | 2021-03-31 | 2020-12-31 | 2020-09-30 | 2020-06-30 | 2020-03-31 | 2019-12-31 | 2019-09-30 | 2019-06-30 | 2019-03-31 | 2018-12-31 | 2018-09-30 | 2018-06-30 | 2018-03-31 | 2017-12-31 | 2017-09-30 | 2017-06-30 | 2017-03-31 | 2016-12-31 | 2016-09-30 | 2016-06-30 | 2016-03-31 | 2015-12-31 | 2015-09-30 | 2015-06-30 | 2015-03-31 | 2014-12-31 | 2014-09-30 | 2014-06-30 | 2014-03-31 | 2013-12-31 | 2013-09-30 | 2013-06-30 | 2013-03-31 | 2012-12-31 | 2012-09-30 | 2012-06-30 | 2012-03-31 | 2011-12-31 | 2011-09-30 | 2011-06-30 | 2011-03-31 | 2010-12-31 | 2010-09-30 | 2010-06-30 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets | ||||||||||||||||||||||||||||||||||||||||||||||||
Cash, Cash Equivalents & Short Term Investments | 867 | 924 | 546 | 348 | 373 | 177 | 568 | 617 | 527 | 576 | 92 | 155 | 227 | 209 | 304 | 357 | 331 | 351 | 403 | 331 | 187 | 124 | 325 | 365 | 313 | 335 | 358 | 513 | 478 | 530 | 622 | 654 | 279 | 299 | 307 | 324 | 294 | 324 | 431 | 185 | 165 | 178 | 163 | 151 | 124 | 79 | 229 | 223 |
Accounts & Notes Receivable | 264 | 316 | 268 | 249 | 242 | 310 | 193 | 188 | 205 | 262 | 204 | 174 | 177 | 222 | 177 | 180 | 174 | 234 | 187 | 182 | 172 | 200 | 115 | 106 | 98 | 115 | 97 | 87 | 83 | 92 | 75 | 71 | 64 | 67 | 64 | 62 | 56 | 37 | 25 | 20 | 20 | 19 | 18 | 17 | 18 | 17 | 13 | 11 |
Inventories | – | – | – | – | – | – | – | – | – | – | – | – | – | – | – | – | – | – | – | – | – | – | – | – | – | – | – | – | – | – | – | – | – | – | – | – | – | – | – | – | – | – | – | – | – | – | – | – |
Total Current Assets | 1,193 | 1,301 | 888 | 662 | 676 | 623 | 807 | 853 | 782 | 887 | 345 | 365 | 436 | 460 | 514 | 573 | 538 | 620 | 630 | 805 | 384 | 348 | 467 | 494 | 431 | 483 | 500 | 632 | 587 | 646 | 730 | 761 | 369 | 389 | 397 | 407 | 368 | 377 | 471 | 213 | 196 | 213 | 200 | 178 | 158 | 116 | 251 | 243 |
Property, Plant & Equipment, Net | 160 | 161 | 183 | 172 | 156 | 132 | 147 | 255 | 136 | 128 | 208 | 178 | 174 | 99 | 98 | 91 | 86 | 80 | 71 | 71 | 70 | 68 | 61 | 60 | 56 | 57 | 60 | 37 | 37 | 38 | 39 | 41 | 39 | 31 | 30 | 28 | 25 | 20 | 14 | 14 | 14 | 14 | 14 | 15 | 14 | 14 | 11 | 11 |
Long Term Investments & Receivables | 122 | 123 | 111 | 117 | 139 | 97 | 97 | 94 | 98 | 100 | 97 | 104 | 94 | 84 | 83 | 70 | 65 | 58 | – | – | – | – | 53 | 43 | 82 | 79 | 53 | 54 | 62 | 61 | 61 | 55 | 36 | 47 | 67 | 29 | 16 | 20 | 39 | 22 | 29 | 43 | 31 | 21 | 3 | 8 | 43 | 42 |
Other Long Term Assets | 2,188 | 2,186 | 2,648 | 2,752 | 2,734 | 2,813 | 2,292 | 2,218 | 2,352 | 2,391 | 2,244 | 2,163 | 1,940 | 1,918 | 1,822 | 1,746 | 1,764 | 1,695 | 1,603 | 1,651 | 1,649 | 1,646 | 1,188 | 1,197 | 1,203 | 1,165 | 1,153 | 1,004 | 1,013 | 960 | 810 | 783 | 734 | 686 | 644 | 639 | 630 | 578 | 402 | 400 | 399 | 381 | 392 | 394 | 395 | 395 | 168 | 147 |
Total Noncurrent Assets | 2,470 | 2,470 | 2,942 | 3,041 | 3,028 | 3,042 | 2,536 | 2,566 | 2,587 | 2,619 | 2,548 | 2,445 | 2,207 | 2,100 | 2,003 | 1,907 | 1,914 | 1,833 | 1,674 | 1,722 | 1,719 | 1,714 | 1,303 | 1,300 | 1,341 | 1,301 | 1,265 | 1,095 | 1,111 | 1,059 | 910 | 878 | 809 | 765 | 741 | 697 | 671 | 618 | 454 | 436 | 442 | 438 | 437 | 429 | 412 | 417 | 223 | 200 |
Total Assets | 3,663 | 3,770 | 3,831 | 3,703 | 3,704 | 3,665 | 3,343 | 3,419 | 3,369 | 3,506 | 2,893 | 2,810 | 2,643 | 2,561 | 2,517 | 2,481 | 2,452 | 2,453 | 2,305 | 2,528 | 2,103 | 2,062 | 1,769 | 1,793 | 1,772 | 1,784 | 1,765 | 1,727 | 1,698 | 1,705 | 1,640 | 1,640 | 1,178 | 1,154 | 1,138 | 1,104 | 1,040 | 995 | 925 | 649 | 638 | 651 | 637 | 608 | 570 | 533 | 474 | 443 |
Liabilities and owner’s equity | ||||||||||||||||||||||||||||||||||||||||||||||||
Payables & Accruals | 215 | 230 | 231 | 210 | 234 | 228 | 191 | 191 | 179 | 256 | 229 | 214 | 198 | 179 | 167 | 147 | 128 | 170 | 135 | 148 | 168 | 195 | 104 | 111 | 89 | 120 | 90 | 88 | 84 | 95 | 72 | 70 | 59 | 71 | 70 | 69 | 60 | 43 | 32 | 30 | 26 | 26 | 25 | 26 | 26 | 27 | 22 | 18 |
Short Term Debt | – | 55 | 568 | 402 | 400 | 397 | 394 | 391 | – | 386 | – | – | – | – | – | – | – | – | – | 247 | – | – | – | – | – | – | – | – | – | – | – | – | – | – | – | – | – | – | – | – | – | – | – | – | – | – | – | – |
Total Current Liabilities | 432 | 497 | 1,028 | 845 | 868 | 883 | 769 | 772 | 369 | 833 | 410 | 388 | 349 | 367 | 294 | 264 | 242 | 265 | 226 | 484 | 477 | 454 | 180 | 185 | 168 | 197 | 165 | 164 | 158 | 159 | 130 | 130 | 115 | 115 | 116 | 114 | 100 | 79 | 66 | 64 | 59 | 58 | 53 | 56 | 56 | 58 | 34 | 31 |
Long Term Debt | 1,123 | 1,036 | 1,111 | 1,190 | 1,186 | 1,182 | 1,075 | 1,071 | 1,455 | 1,063 | 1,151 | 1,119 | 1,016 | 1,013 | 1,011 | 1,008 | 1,005 | 1,002 | 999 | 996 | 604 | 602 | 599 | 597 | 595 | 592 | 599 | 597 | 595 | 593 | 591 | 590 | 246 | 246 | 246 | 245 | 245 | 245 | 245 | – | – | – | – | – | – | – | – | – |
Total Noncurrent Liabilities | 1,365 | 1,305 | 1,433 | 1,564 | 1,561 | 1,572 | 1,398 | 1,384 | 1,759 | 1,362 | 1,399 | 1,350 | 1,238 | 1,158 | 1,178 | 1,186 | 1,179 | 1,168 | 1,098 | 1,088 | 695 | 694 | 690 | 690 | 696 | 697 | 728 | 713 | 725 | 726 | 706 | 716 | 335 | 332 | 347 | 346 | 330 | 322 | 291 | 42 | 38 | 39 | 51 | 47 | 46 | 43 | 39 | 37 |
Total Liabilities | 1,798 | 1,803 | 2,461 | 2,409 | 2,429 | 2,454 | 2,167 | 2,156 | 2,128 | 2,195 | 1,809 | 1,738 | 1,586 | 1,525 | 1,472 | 1,450 | 1,421 | 1,433 | 1,324 | 1,572 | 1,172 | 1,148 | 871 | 875 | 864 | 894 | 893 | 878 | 883 | 885 | 836 | 846 | 450 | 447 | 463 | 459 | 430 | 401 | 357 | 106 | 98 | 97 | 105 | 103 | 101 | 101 | 73 | 69 |
Share Capital & Additional Paid-In Capital | 416 | 510 | 509 | 462 | 456 | 457 | 452 | 468 | 463 | 466 | 370 | 366 | 359 | 355 | 346 | 339 | 333 | 326 | 319 | 315 | 313 | 309 | 305 | 300 | 296 | 293 | 290 | 283 | 276 | 274 | 271 | 267 | 228 | 217 | 192 | 182 | 174 | 170 | 167 | 196 | 197 | 198 | 195 | 177 | 170 | 165 | 159 | 155 |
Treasury Stock | – | – | – | – | – | – | – | – | – | – | – | – | – | -43 | – | – | – | – | – | – | – | – | – | – | – | – | – | – | – | – | – | – | – | – | – | – | – | – | – | -113 | -113 | -113 | -113 | -113 | -113 | -113 | -113 | -113 |
Retained Earnings | 1,509 | 1,515 | 931 | 893 | 882 | 809 | 782 | 850 | 833 | 892 | 768 | 752 | 742 | 770 | 740 | 731 | 724 | 723 | 692 | 679 | 669 | 660 | 634 | 657 | 640 | 627 | 607 | 585 | 561 | 554 | 536 | 520 | 498 | 485 | 476 | 461 | 436 | 425 | 405 | 463 | 457 | 473 | 452 | 440 | 412 | 381 | 354 | 335 |
Total Equity | 1,865 | 1,968 | 1,369 | 1,294 | 1,275 | 1,211 | 1,176 | 1,263 | 1,241 | 1,311 | 1,084 | 1,072 | 1,057 | 1,036 | 1,045 | 1,031 | 1,031 | 1,020 | 981 | 956 | 930 | 915 | 898 | 918 | 908 | 890 | 872 | 849 | 815 | 820 | 804 | 794 | 728 | 706 | 675 | 644 | 610 | 595 | 568 | 544 | 540 | 554 | 532 | 504 | 469 | 432 | 401 | 374 |
Total Liabilities & Equity | 3,663 | 3,770 | 3,831 | 3,703 | 3,704 | 3,665 | 3,343 | 3,419 | 3,369 | 3,506 | 2,893 | 2,810 | 2,643 | 2,561 | 2,517 | 2,481 | 2,452 | 2,453 | 2,305 | 2,528 | 2,103 | 2,062 | 1,769 | 1,793 | 1,772 | 1,784 | 1,765 | 1,727 | 1,698 | 1,705 | 1,640 | 1,640 | 1,178 | 1,154 | 1,138 | 1,104 | 1,040 | 995 | 925 | 649 | 638 | 651 | 637 | 608 | 570 | 533 | 474 | 443 |