Balance Sheet

15 Sheets · From 2023 to 2009

Configuration

In million, Margin in %

Metric	2009	2010	2011	2012	2013	2014	2015	2016	2017	2018	2019	2020	2021	2022	2023
Assets	49.00	56.00	127.00	413.00	780.00	2,761.00	12,643.00	11,698.00	12,601.00	12,270.00	14,128.00	16,169.00	8,707.00	6,269.00	7,492.00
Current	19.00	27.00	99.00	320.00	172.00	1,233.00	2,957.00	3,073.00	3,587.00	3,688.00	3,342.00	5,370.00	2,677.00	1,630.00	1,593.00
Cash And Equivalents	- -	- -	74.00	252.00	21.00	644.00	289.00	373.00	396.00	502.00	377.00	2,054.00	260.00	460.00	412.00
Assets	49.00	56.00	127.00	413.00	780.00	2,761.00	12,643.00	11,698.00	12,601.00	12,270.00	14,128.00	16,169.00	8,707.00	6,269.00	7,492.00
Accounts Receivables (AR)	-5.00	-6.00	1.00	-13.00	-36.00	-143.00	7.00	-153.00	-320.00	-13.00	-67.00	-382.00	-502.00	-100.00	-46.00
Inventory	- -	- -	1.00	2.00	9.00	22.00	48.00	40.00	- -	- -	- -	- -	26.00	17.00	- -
Short Term Investments	- -	- -	- -	- -	- -	- -	- -	18.00	- -	- -	- -	- -	- -	- -	- -
Other Current Assets	- -	- -	- -	1.00	5.00	7.00	401.00	386.00	465.00	590.00	465.00	430.00	286.00	199.00	208.00
Non Current	30.00	29.00	28.00	92.00	608.00	1,528.00	9,686.00	8,624.00	9,013.00	8,582.00	10,786.00	10,799.00	6,030.00	4,639.00	5,899.00
Property, Plant, Equipment (Net)	2.00	2.00	2.00	13.00	56.00	221.00	2,852.00	2,537.00	2,663.00	2,605.00	4,949.00	4,939.00	2,716.00	2,551.00	3,783.00
Intangible Assets	9.00	8.00	8.00	22.00	185.00	341.00	1,876.00	1,534.00	1,435.00	1,253.00	1,092.00	974.00	580.00	407.00	422.00
Goodwill	16.00	16.00	16.00	55.00	363.00	929.00	4,610.00	4,325.00	4,563.00	4,467.00	4,450.00	4,599.00	2,479.00	1,472.00	1,498.00
Long Term Investments	-352.00	- -	- -	-1.00	- -	-9.00	- -	- -	- -	- -	10.00	11.00	10.00	13.00	7.00
Other Non Current Assets	1.00	- -	- -	- -	2.00	35.00	233.00	224.00	351.00	257.00	295.00	287.00	255.00	209.00	196.00
Liabilities	20.00	22.00	19.00	168.00	324.00	1,106.00	9,582.00	8,660.00	8,591.00	8,300.00	11,232.00	13,320.00	7,569.00	5,257.00	6,226.00
Current	18.00	15.00	16.00	49.00	99.00	381.00	2,694.00	2,731.00	2,997.00	3,313.00	3,258.00	5,153.00	2,538.00	1,507.00	1,590.00
Accounts Payable	- -	1.00	- -	-2.00	-8.00	53.00	-51.00	1.00	140.00	35.00	-120.00	69.00	240.00	62.00	-48.00
Short Term Debt	7.00	1.00	1.00	- -	2.00	1.00	135.00	136.00	103.00	367.00	552.00	1,821.00	228.00	166.00	190.00
Deferred Revenue	2.00	4.00	5.00	24.00	49.00	2.00	62.00	47.00	1,525.00	172.00	1,414.00	1,814.00	1,107.00	- -	775.00
Tax Payable	- -	- -	- -	- -	- -	- -	153.00	172.00	176.00	172.00	163.00	220.00	81.00	82.00	84.00
Other Current Liabilities	- -	- -	- -	1.00	4.00	124.00	1,433.00	1,491.00	116.00	1,516.00	135.00	263.00	93.00	820.00	93.00
Non Current	2.00	7.00	3.00	119.00	225.00	725.00	6,888.00	5,929.00	5,594.00	4,987.00	7,974.00	8,167.00	5,031.00	3,750.00	4,636.00
Long Term Debt	- -	4.00	- -	108.00	181.00	592.00	5,272.00	4,731.00	4,417.00	3,902.00	6,958.00	7,164.00	4,266.00	3,079.00	3,923.00
Leasing Obligations	- -	- -	- -	- -	- -	- -	38.00	- -	248.00	289.00	2,244.00	2,278.00	922.00	713.00	709.00
Deferred Non Current Tax Liabilities	1.00	2.00	2.00	6.00	15.00	74.00	933.00	572.00	418.00	444.00	495.00	371.00	316.00	319.00	337.00
Other Non Current Liabilities	1.00	- -	- -	3.00	28.00	58.00	369.00	373.00	596.00	488.00	364.00	440.00	327.00	352.00	285.00
Equity	28.00	34.00	108.00	245.00	455.00	1,655.00	3,060.00	3,037.00	4,010.00	3,970.00	2,896.00	2,849.00	1,138.00	1,012.00	1,266.00
Stockholders' Equity	28.00	34.00	108.00	245.00	455.00	1,655.00	2,717.00	2,700.00	3,604.00	3,575.00	2,743.00	2,709.00	1,138.00	1,012.00	1,266.00
Retained Earnings	1.00	6.00	-36.00	-60.00	-111.00	-219.00	-457.00	-392.00	-42.00	377.00	786.00	868.00	43.00	-4.00	185.00
Common Stock	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Preferred Stock	- -	- -	42.00	42.00	42.00	42.00	42.00	41.00	41.00	41.00	41.00	1.00	- -	- -	- -
Profit	1.00	4.00	- -	-20.00	-48.00	-63.00	-191.00	69.00	340.00	422.00	419.00	110.00	336.00	184.00	189.00
Dividends	- -	- -	- -	-3.00	-2.00	-2.00	-2.00	-5.00	-3.00	- -	-8.00	- -	- -	- -	- -
Minority Interest	- -	- -	- -	- -	- -	- -	343.00	337.00	405.00	395.00	153.00	140.00	- -	- -	- -
Other Stockholders' Equity	29.00	30.00	106.00	267.00	536.00	1,879.00	3,205.00	3,244.00	3,590.00	3,311.00	2,061.00	1,998.00	1,179.00	1,238.00	1,298.00
Loss Other Compr. Income	-2.00	-3.00	-3.00	-5.00	-11.00	-47.00	-72.00	-193.00	15.00	-154.00	-145.00	-158.00	-84.00	-222.00	-217.00

Balance Sheet

Configuration

Popular:

In million, Margin in %