|
Cash & Equivalents
|
0.11B | 0.06B | 0.26B | 0.13B | 0.12B | 0.12B | 0.17B | 0.12B | 0.10B | 0.29B | 0.37B | 0.35B | 0.33B | 0.34B | 0.34B | 0.34B | 0.32B | 0.19B | 0.17B | 0.18B | 0.17B | 0.10B | 0.10B | 0.08B | 0.09B | 0.10B | 0.10B | 0.07B |
|
Short-term Investments
|
-0.00B | -0.02B | -0.02B | | 0.00B | 0.00B | 0.03B | 0.01B | | -0.04B | 0.04B | -0.03B | -0.03B | -0.02B | -0.00B | -0.01B | -0.01B | | 0.05B | 0.00B | 0.00B | 0.00B | 0.05B | 0.05B | 0.05B | 0.00B | 0.03B | 0.03B |
|
Cash & Current Investments
|
0.11B | 0.04B | 0.24B | 0.13B | 0.12B | 0.12B | 0.21B | 0.13B | 0.10B | 0.26B | 0.41B | 0.32B | 0.31B | 0.31B | 0.34B | 0.33B | 0.31B | 0.19B | 0.22B | 0.18B | 0.18B | 0.10B | 0.15B | 0.13B | 0.15B | 0.10B | 0.13B | 0.10B |
|
Receivables - Net
|
| | | 0.08B | | 0.05B | | 0.04B | | | | | | | 0.04B | | | 0.03B | 0.03B | | | 0.03B | | | | 0.03B | | |
|
Receivables - Other
|
| | | 0.00B | | | | 0.00B | | | | | | | 0.00B | | | 0.00B | 0.00B | | | 0.00B | | | | 0.00B | | |
|
Receivables
|
| | | 0.08B | | 0.05B | | 0.04B | | | | | | | 0.04B | | | 0.03B | 0.03B | | | 0.04B | | | | 0.03B | | |
|
Raw Materials
|
0.00B | 0.00B | 0.01B | 0.01B | | 0.01B | -0.01B | 0.01B | | | | | | | | | | | | | | | | | | | | |
|
Work In Process
|
| | | 0.05B | | | | 0.03B | | | | | | | | | | | | | | | | | | | | |
|
Finished Goods
|
| | | 0.01B | | | | 0.01B | | | | | | | | | | | | | | | | | | | | |
|
Inventory
|
0.06B | -0.01B | 0.06B | 0.08B | 0.11B | 0.16B | 0.19B | 0.10B | 0.12B | 0.14B | 0.08B | 0.11B | 0.09B | 0.08B | 0.09B | 0.10B | 0.08B | 0.08B | 0.08B | 0.08B | 0.08B | 0.11B | 0.12B | 0.12B | 0.13B | 0.13B | 0.14B | 0.13B |
|
Prepaid Assets
|
0.02B | 0.02B | 0.01B | 0.02B | 0.03B | 0.03B | 0.02B | 0.02B | 0.01B | 0.02B | 0.01B | 0.00B | 0.01B | 0.01B | 0.01B | 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 |
|
Current Assets
|
| | | 0.49B | | | | 0.30B | | | | | | | 0.58B | | | 0.36B | | | | 0.32B | 0.32B | 0.31B | 0.35B | 0.33B | | |
|
Construction in Progress
|
| | | | | | | -0.00B | | | | | | | -0.00B | -0.00B | | | -0.00B | -0.00B | -0.00B | | | -0.00B | -0.00B | | | |
|
Property, Plant & Equipment (Net)
|
0.00B | 0.01B | 0.03B | 0.57B | 0.01B | 0.76B | 0.04B | 0.68B | -0.00B | 0.02B | 0.54B | 0.01B | 0.03B | 0.27B | 0.18B | -0.06B | 0.02B | 0.24B | 0.01B | 0.01B | -0.00B | 0.22B | 0.21B | 0.20B | 0.19B | 0.19B | 0.19B | -0.00B |
|
Long-Term Investments
|
0.00B | 0.00B | 0.00B | 0.09B | 0.05B | 0.00B | 0.01B | 0.03B | 0.03B | 0.04B | 0.05B | 0.03B | 0.03B | 0.00B | 0.02B | 0.02B | 0.02B | 0.01B | | | | | | | | | | |
|
Goodwill
|
2.20B | 2.32B | 2.39B | 2.37B | 2.40B | 1.83B | 1.80B | 0.67B | 0.69B | 0.68B | 0.73B | 0.71B | 0.70B | 0.12B | | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.02B |
|
Intangibles
|
0.47B | 0.52B | 0.53B | 0.51B | 0.52B | 0.38B | 0.37B | 0.30B | 0.30B | 0.30B | 0.30B | 0.29B | 0.28B | 0.27B | 0.06B | 0.08B | 0.06B | 0.04B | 0.04B | 0.04B | 0.04B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B |
|
Goodwill & Intangibles
|
2.68B | 2.84B | -0.01B | 2.89B | 2.92B | -0.12B | 0.12B | 0.97B | 1.00B | 0.98B | 1.03B | 0.99B | 0.99B | 0.39B | 0.06B | 0.09B | 0.07B | 0.04B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.07B | 0.04B |
|
Long-Term Deferred Tax
|
-0.01B | | | | | | | | | | | | | | 0.03B | 0.01B | 0.01B | 0.03B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.00B | 0.00B | 0.00B | 0.00B |
|
Other Non-Current Assets
|
| | | 0.01B | | | | 0.01B | | | | | | | 0.00B | | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.00B | 0.00B |
|
Non-Current Assets
|
| | | 0.39B | | | | 0.04B | | | | | | | 0.27B | | | 0.33B | | | | 0.07B | 0.29B | 0.29B | 0.27B | 0.10B | | |
|
Assets
|
3.79B | 3.69B | 4.17B | 4.11B | 4.25B | 3.54B | 3.52B | 2.01B | 2.07B | 2.17B | 2.24B | 2.03B | 1.97B | 1.24B | 0.85B | 0.90B | 0.75B | 0.69B | 0.62B | 0.61B | 0.60B | 0.62B | 0.61B | 0.59B | 0.62B | 0.59B | 0.60B | 0.55B |
|
Accounts Payables
|
| | | 0.11B | | | | 0.07B | | | | | | | 0.05B | | | 0.05B | | | | 0.04B | | | | 0.05B | | |
|
Notes Payables
|
0.07B | 0.10B | 0.10B | 0.10B | 0.19B | 0.21B | 0.18B | 0.08B | 0.08B | 0.10B | 0.04B | | | | | 0.03B | 0.03B | 0.01B | -0.00B | -0.00B | -0.00B | 0.04B | 0.04B | 0.04B | -0.00B | 0.01B | | |
|
Payables
|
0.07B | 0.10B | 0.10B | 0.21B | 0.19B | 0.21B | 0.18B | 0.15B | 0.08B | 0.10B | 0.04B | | | | 0.05B | 0.03B | 0.03B | 0.06B | -0.00B | -0.00B | -0.00B | 0.08B | 0.04B | 0.04B | -0.00B | 0.07B | | |
|
Accumulated Expenses
|
| | | 0.06B | | | | 0.03B | | | | | | | 0.03B | 0.05B | 0.03B | 0.03B | | 0.02B | | 0.01B | 0.01B | | | | | |
|
Other Accumulated Expenses
|
| | 0.00B | | | | | | | | | | | | | | | | | | 0.00B | | 0.22B | | 0.00B | | | |
|
Short term Debt
|
0.01B | 0.01B | 0.00B | 0.02B | -0.00B | 0.02B | 0.01B | 0.08B | 0.00B | 0.00B | 0.00B | 0.00B | -0.00B | -0.00B | | -0.00B | -0.00B | 0.01B | 0.01B | 0.01B | -0.00B | 0.04B | 0.00B | 0.00B | 0.01B | 0.01B | 0.00B | 0.01B |
|
Current Leases
|
0.50B | 0.00B | 0.01B | 0.49B | 0.45B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | -0.00B | -0.00B | 0.55B | 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 |
|
Current Taxes
|
0.00B | -0.01B | | | -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 | 0.00B | 0.01B | 0.00B | 0.00B |
|
Current Deferred Revenue
|
-0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.01B | 0.00B | 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 | 0.00B |
|
Total Current Liabilities
|
| | | 0.33B | | | | 0.20B | | | 0.00B | 0.01B | 0.01B | 0.01B | 0.10B | 0.01B | 0.01B | 0.18B | 0.01B | 0.00B | 0.00B | 0.09B | | | | 0.08B | | |
|
Non-Current Debt
|
0.15B | 0.15B | 0.21B | 0.20B | 0.20B | 0.21B | 0.22B | 0.21B | 0.22B | 0.22B | 0.23B | 0.24B | 0.25B | 0.23B | 0.16B | 0.16B | 0.08B | 0.04B | 0.05B | 0.02B | 0.01B | 0.03B | 0.04B | 0.04B | 0.04B | 0.03B | | |
|
Convertible Debt
|
0.02B | | | | | | | -0.00B | | | | | -0.00B | -0.01B | -0.11B | -0.11B | -0.20B | -0.10B | -0.05B | -0.05B | -0.06B | | | | | | | |
|
Total Long Term Debt
|
-0.00B | -0.01B | -8.26B | | | | | | | | | | | | | | | | | | | | | | | 0.01B | 0.04B | 0.04B |
|
Non-Current Deffered Revenue
|
| | | | | | | | | | | | | | | | | 0.00B | 0.00B | 0.00B | 0.00B | | 0.00B | 0.00B | 0.00B | | | |
|
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 | | 0.00B | | 0.01B | | 0.00B | 0.00B | 0.01B | | 0.00B | 0.00B |
|
Minority Interest
|
0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Liabilities from Discontinued Operations
|
| | | | | | | | | | | | | 0.00B | 0.00B | 0.00B | 0.00B | | | | | | 0.00B | 0.00B | | | | |
|
Non-Current Deferred Tax Liability
|
0.12B | 0.09B | 0.09B | 0.07B | 0.08B | 0.06B | 0.05B | 0.11B | 0.00B | 0.00B | 0.00B | | | | 0.03B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.00B | 0.00B | 0.00B | 0.00B |
|
Operating Leases
|
| | | 0.00B | -0.00B | -0.00B | -0.01B | 0.07B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | 0.03B | -0.00B | -0.00B | 0.04B | -0.00B | -0.00B | -0.00B | 0.04B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B |
|
Other Non-Current Liabilities
|
| | | | | | | | | | | | | | | | | | | | | | | | | 0.03B | 0.04B | 0.01B |
|
Total Non-Current Liabilities
|
| | | | | | | | | | | | | | | | | | | | | | | | | 0.14B | 0.14B | 0.12B |
|
Total Liabilities
|
0.42B | 0.44B | 0.87B | 0.02B | 0.86B | 0.64B | 0.61B | 0.47B | 0.45B | | | 0.43B | -0.00B | -0.04B | 0.33B | 0.44B | | 0.30B | 0.24B | 0.20B | 0.19B | 0.18B | 0.17B | 0.17B | 0.18B | 0.17B | 0.18B | 0.14B |
|
Total Debt
|
0.16B | 0.16B | 0.22B | 0.22B | 0.20B | 0.22B | 0.23B | 0.29B | 0.22B | 0.22B | 0.23B | 0.24B | 0.25B | 0.23B | 0.16B | 0.16B | 0.08B | 0.04B | 0.06B | 0.03B | 0.00B | 0.07B | 0.04B | 0.04B | 0.05B | 0.05B | 0.00B | 0.01B |
|
Common Equity
|
3.37B | 3.26B | 3.30B | 3.28B | 3.38B | 2.90B | 2.91B | 1.55B | 1.62B | 1.69B | 1.72B | 1.61B | 1.55B | 0.86B | 0.52B | 0.46B | 0.44B | 0.36B | 0.38B | 0.41B | 0.41B | 0.42B | 0.44B | 0.43B | 0.44B | 0.40B | | |
|
Shareholder's Equity
|
| | 63.58B | 3.28B | | | | 1.55B | | | | 157.39B | 157.38B | 177.10B | 0.52B | | | 0.36B | 27.29B | 31.37B | | 0.42B | | | 1,247.19B | 0.40B | 935.48B | 790.06B |
|
Liabilities and Shareholders Equity
|
3.79B | 3.69B | 4.17B | 4.11B | 4.25B | 3.54B | 3.52B | 2.01B | 2.07B | 2.17B | 2.24B | 2.03B | 1.97B | 1.24B | 0.85B | 0.90B | 0.75B | 0.69B | 0.62B | 0.61B | 0.60B | 0.62B | 0.61B | 0.59B | 0.62B | 0.59B | 0.60B | 0.55B |
|
Retained Earnings
|
0.06B | 0.13B | 0.05B | -0.21B | 0.12B | 0.10B | 0.11B | -2.59B | 0.10B | 0.11B | 0.11B | 0.11B | 0.11B | 0.11B | -4.73B | 0.12B | 0.11B | -4.65B | 0.12B | 0.12B | 0.12B | -4.73B | -4.66B | -4.68B | -4.55B | -4.44B | -4.61B | -4.65B |
|
Tangible Book Value
|
0.26B | | 0.41B | | | | | | | | | | | | | | | | | | | | 0.23B | | | | | |