|
Cash & Equivalents
|
| 0.26B | 0.75B | 0.26B | 0.00B | 0.10B | 0.04B | 0.16B | 0.00B | 0.12B | 0.05B | 0.49B | 0.14B | 0.12B | 0.15B | 0.06B | 0.00B | 0.02B | 0.04B | 0.05B | 0.26B | 0.19B | 0.15B | 0.24B | 0.12B | 0.11B | 0.11B | 0.11B | 0.11B | 0.09B | 0.11B | 0.11B |
|
Cash & Current Investments
|
| 0.26B | 0.75B | 0.26B | 0.00B | 0.10B | 0.04B | 0.16B | 0.00B | 0.12B | 0.05B | 0.49B | 0.14B | 0.12B | 0.15B | 0.06B | 0.00B | 0.02B | 0.04B | 0.05B | 0.26B | 0.19B | 0.15B | 0.24B | 0.12B | 0.11B | 0.11B | 0.11B | 0.11B | 0.09B | 0.11B | 0.11B |
|
Receivables - Net
|
0.15B | 0.15B | 0.15B | 0.15B | 0.25B | 0.25B | 0.28B | 0.28B | 0.29B | 0.27B | 0.26B | 0.29B | 0.34B | 0.33B | 0.36B | 0.36B | 0.44B | 0.45B | 0.53B | 0.54B | 0.33B | 0.60B | 0.62B | 0.38B | 0.37B | 0.39B | 0.39B | 0.40B | 0.39B | 0.40B | 0.41B | 0.40B |
|
Receivables - Other
|
| | | | | | | | 0.01B | 0.00B | 0.11B | 0.13B | 0.13B | 0.13B | 0.12B | 0.11B | 0.09B | 0.08B | 0.07B | 0.06B | 0.12B | 0.04B | 0.04B | 0.03B | 0.03B | 0.03B | 0.04B | 0.04B | 0.04B | 0.05B | 0.05B | 0.06B |
|
Receivables
|
0.15B | 0.15B | 0.15B | 0.15B | 0.25B | 0.25B | 0.28B | 0.28B | 0.29B | 0.27B | 0.37B | 0.42B | 0.47B | 0.47B | 0.48B | 0.47B | 0.54B | 0.53B | 0.60B | 0.60B | 0.46B | 0.64B | 0.66B | 0.42B | 0.40B | 0.42B | 0.42B | 0.43B | 0.43B | 0.44B | 0.46B | 0.46B |
|
Work In Process
|
0.02B | 0.02B | 0.03B | 0.03B | 0.03B | 0.02B | 0.03B | 0.04B | 0.03B | 0.04B | 0.04B | 0.05B | 0.04B | 0.04B | 0.05B | 0.06B | 0.07B | 0.08B | 0.08B | 0.09B | 0.01B | 0.07B | 0.06B | 0.01B | 0.01B | | | | | | | |
|
Finished Goods
|
0.09B | 0.08B | 0.08B | 0.08B | 0.09B | 0.11B | 0.11B | 0.11B | 0.10B | 0.13B | 0.13B | 0.16B | 0.17B | 0.18B | 0.19B | 0.21B | 0.28B | 0.30B | 0.31B | 0.33B | 0.23B | 0.33B | 0.31B | 0.20B | 0.20B | 0.21B | 0.20B | 0.20B | 0.20B | 0.19B | 0.19B | 0.19B |
|
Prepaid Assets
|
0.08B | 0.10B | 0.10B | 0.11B | 0.13B | 0.13B | 0.13B | 0.14B | 0.15B | 0.17B | 0.18B | 0.20B | 0.21B | 0.19B | 0.20B | 0.18B | 0.18B | 0.22B | 0.22B | 0.36B | 0.31B | 0.32B | 0.30B | 0.24B | 0.24B | 0.29B | 0.24B | 0.19B | 0.21B | 0.18B | 0.20B | 0.23B |
|
Current Assets
|
0.46B | 0.62B | 1.45B | 0.63B | 0.85B | 0.61B | 0.58B | 1.32B | 0.63B | 0.72B | 0.65B | 1.18B | 0.97B | 0.87B | 0.95B | 0.87B | 0.99B | 1.07B | 1.18B | 1.36B | 1.72B | 1.62B | 1.55B | 1.64B | 1.00B | 1.00B | 0.99B | 1.00B | 1.00B | 0.86B | 0.94B | 0.99B |
|
Property, Plant & Equipment (Net)
|
0.33B | 0.33B | 0.32B | 0.31B | 0.33B | 0.33B | 0.36B | 0.34B | 0.33B | 0.34B | 0.33B | 0.32B | 0.33B | 0.33B | 0.33B | 0.33B | 0.36B | 0.36B | 0.37B | 0.38B | 0.31B | 0.36B | 0.34B | 0.28B | 0.25B | 0.26B | 0.26B | 0.26B | 0.25B | 0.24B | 0.24B | 0.24B |
|
Goodwill
|
5.07B | 0.01B | 5.08B | 5.09B | 5.08B | 5.13B | 5.15B | 4.96B | 4.96B | 5.22B | 5.22B | 5.22B | 5.24B | 5.24B | 5.24B | 5.24B | 5.60B | 5.94B | 0.02B | 0.02B | 5.43B | 5.53B | 5.34B | 4.90B | 4.90B | 4.90B | 4.90B | 4.90B | 4.90B | 4.90B | 4.90B | 4.89B |
|
Intangibles
|
7.86B | 7.72B | 7.57B | 7.49B | 7.49B | 7.35B | 7.23B | 6.82B | 6.67B | 6.48B | 6.23B | 6.05B | 5.91B | 5.81B | 5.65B | 5.52B | 5.41B | 5.29B | 5.24B | 5.19B | 4.93B | 5.02B | 5.00B | 4.82B | 4.88B | 4.84B | 4.84B | 4.90B | 4.85B | 4.81B | 4.88B | 4.87B |
|
Goodwill & Intangibles
|
12.93B | 7.73B | 12.64B | 12.58B | 12.57B | 12.48B | 12.37B | 11.77B | 11.63B | 11.69B | 11.45B | 11.26B | 11.14B | 11.05B | 10.89B | 10.77B | 11.01B | 11.23B | 5.26B | 5.21B | 10.36B | 10.55B | 10.35B | 9.73B | 9.78B | 9.75B | 9.74B | 9.80B | 9.76B | 9.71B | 9.78B | 9.75B |
|
Other Non-Current Assets
|
0.12B | 0.75B | 0.75B | 0.15B | 0.12B | 0.24B | 0.25B | 0.59B | 0.25B | 0.29B | 0.32B | 0.34B | 0.36B | 0.38B | 0.40B | 0.44B | 0.46B | 0.53B | 0.61B | 0.74B | 0.89B | 0.72B | 0.82B | 0.90B | 0.70B | 0.71B | 0.73B | 0.73B | 0.74B | 0.71B | 0.71B | 0.74B |
|
Non-Current Assets
|
16.56B | 17.24B | 16.36B | 16.34B | 16.35B | 16.43B | 16.39B | 15.63B | 15.46B | 15.54B | 15.31B | 15.19B | 15.15B | 15.14B | 15.13B | 15.15B | 15.90B | 15.95B | 16.13B | 16.15B | 16.10B | 15.82B | 15.78B | 15.80B | 14.96B | 14.94B | 15.00B | 15.08B | 15.05B | 14.97B | 15.03B | 14.99B |
|
Assets
|
17.01B | 17.86B | 17.82B | 16.97B | 17.21B | 17.03B | 16.98B | 16.95B | 16.08B | 16.26B | 15.96B | 16.37B | 16.12B | 16.01B | 16.08B | 16.02B | 16.89B | 17.01B | 17.32B | 17.52B | 17.82B | 17.45B | 17.33B | 17.43B | 15.96B | 15.94B | 15.99B | 16.08B | 16.05B | 15.83B | 15.97B | 15.98B |
|
Accounts Payables
|
0.19B | 0.20B | 0.20B | 0.21B | 0.22B | 0.25B | 0.28B | 0.30B | 0.24B | 0.28B | 0.21B | 0.27B | 0.32B | 0.35B | 0.36B | 0.36B | 0.47B | 0.45B | 0.46B | 0.49B | 0.42B | 0.40B | 0.38B | 0.28B | 0.28B | 0.26B | 0.22B | 0.23B | 0.15B | 0.13B | 0.19B | 0.17B |
|
Payables
|
0.19B | 0.20B | 0.20B | 0.21B | 0.22B | 0.25B | 0.28B | 0.30B | 0.24B | 0.28B | 0.21B | 0.27B | 0.32B | 0.35B | 0.36B | 0.36B | 0.47B | 0.45B | 0.46B | 0.49B | 0.42B | 0.40B | 0.38B | 0.28B | 0.28B | 0.26B | 0.22B | 0.23B | 0.15B | 0.13B | 0.19B | 0.17B |
|
Accumulated Expenses
|
0.35B | 0.41B | 0.37B | 0.44B | 0.40B | 0.43B | 0.45B | 0.49B | 0.48B | 0.56B | 0.61B | 0.57B | 0.58B | 0.53B | 0.63B | 0.61B | 0.74B | 0.63B | 0.67B | 0.91B | 0.78B | 0.74B | 0.72B | 0.58B | 0.56B | 0.57B | 0.60B | 0.53B | 0.63B | 0.49B | 0.52B | 0.52B |
|
Short term Debt
|
0.05B | 0.05B | 0.05B | 0.05B | 0.06B | 0.37B | 0.33B | 0.21B | 0.06B | 0.06B | 0.06B | 0.07B | 0.04B | 0.08B | 0.09B | 0.10B | 0.12B | 0.13B | 0.84B | 0.86B | 0.86B | 0.46B | 0.84B | 0.84B | 0.31B | 0.32B | 0.19B | 0.20B | 0.20B | 0.21B | 1.06B | 0.52B |
|
Current Deferred Revenue
|
0.31B | 0.32B | 0.32B | 0.31B | 0.33B | 0.34B | 0.34B | 0.34B | 0.34B | 0.35B | 0.35B | 0.34B | 0.35B | 0.36B | 0.35B | 0.34B | 0.37B | 0.37B | 0.39B | 0.43B | 0.31B | 0.40B | 0.39B | 0.27B | 0.26B | 0.25B | 0.25B | 0.25B | 0.25B | 0.25B | 0.25B | 0.25B |
|
Total Current Liabilities
|
0.90B | 0.98B | 1.67B | 1.01B | 1.01B | 1.38B | 1.39B | 1.47B | 1.12B | 1.25B | 1.24B | 1.25B | 1.30B | 1.31B | 1.42B | 1.41B | 1.70B | 1.58B | 2.36B | 2.69B | 2.66B | 2.00B | 2.32B | 2.28B | 1.48B | 1.41B | 1.32B | 1.25B | 1.26B | 1.12B | 2.05B | 1.48B |
|
Capital Leases
|
0.04B | | | | 0.05B | 0.06B | 0.08B | 0.08B | 0.07B | 0.07B | 0.07B | 0.06B | 0.06B | 0.06B | 0.06B | | | | | | | | | | | | | | | | | |
|
Non-Current Debt
|
10.12B | 9.53B | 9.52B | 9.52B | 9.94B | 9.35B | 9.48B | 9.64B | 9.63B | 9.90B | 9.69B | 9.68B | 9.45B | 9.45B | 9.47B | 9.51B | 9.58B | 9.74B | 9.00B | 8.95B | 8.95B | 9.38B | 8.83B | 8.83B | 7.51B | 7.57B | 7.53B | 7.52B | 7.51B | 7.61B | 6.75B | 7.28B |
|
Non-Current Deffered Revenue
|
0.37B | 0.41B | 0.46B | 0.51B | 0.54B | 0.58B | 0.63B | 0.64B | 0.67B | 0.68B | 0.70B | 0.77B | 0.83B | 0.90B | 1.00B | 1.10B | 1.20B | 1.31B | 1.43B | 1.55B | 1.58B | 1.74B | 1.83B | 1.85B | 1.91B | 1.98B | 2.03B | 2.06B | 2.07B | 2.08B | 2.09B | 2.09B |
|
Preferred Stock Liabilities
|
0.68B | 0.71B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Liabilities from Discontinued Operations
|
| | | | | | | 0.13B | | | | | | | | | | | | | 0.30B | | | 0.31B | 0.08B | | 0.05B | 0.04B | 0.03B | 0.03B | 0.03B | 0.02B |
|
Non-Current Deferred Tax Liability
|
2.39B | 1.38B | 1.37B | 1.37B | 1.34B | 1.32B | 1.29B | 1.19B | 2.22B | 1.06B | 1.03B | 1.00B | 1.97B | 0.97B | 0.94B | 0.90B | 1.90B | 0.89B | 0.93B | 0.92B | 1.89B | 0.82B | 0.76B | 0.91B | 1.73B | 1.04B | 1.08B | 1.12B | 1.17B | 1.17B | 1.17B | 1.18B |
|
Other Non-Current Liabilities
|
0.14B | 0.12B | 0.13B | 0.13B | 0.14B | 0.25B | 0.30B | 0.29B | 0.31B | 0.48B | 0.51B | 0.53B | 0.51B | 0.40B | 0.39B | 0.37B | 0.30B | 0.22B | 0.21B | 0.25B | 0.24B | 0.27B | 0.27B | 0.22B | 0.22B | 0.22B | 0.20B | 0.23B | 0.22B | 0.22B | 0.24B | 0.28B |
|
Total Non-Current Liabilities
|
13.45B | 13.01B | 13.03B | 12.40B | 12.84B | 12.63B | 12.79B | 12.95B | 12.59B | 12.89B | 12.65B | 12.70B | 12.57B | 12.63B | 12.83B | 12.92B | 13.34B | 13.51B | 13.72B | 14.10B | 14.19B | 13.93B | 13.74B | 13.98B | 11.96B | 11.99B | 11.98B | 11.96B | 12.03B | 11.99B | 12.08B | 12.04B |
|
Total Liabilities
|
13.58B | 13.14B | 13.15B | 12.53B | 12.98B | 12.89B | 13.09B | 13.24B | 12.90B | 13.37B | 13.16B | 13.23B | 13.08B | 13.03B | 13.22B | 13.28B | 13.65B | 13.73B | 13.94B | 14.35B | 14.43B | 14.20B | 14.02B | 14.19B | 12.18B | 12.21B | 12.18B | 12.19B | 12.25B | 12.21B | 12.31B | 12.32B |
|
Total Debt
|
10.17B | 9.58B | 9.57B | 9.57B | 10.00B | 9.71B | 9.81B | 9.85B | 9.69B | 9.96B | 9.75B | 9.74B | 9.49B | 9.53B | 9.56B | 9.61B | 9.69B | 9.86B | 9.84B | 9.80B | 9.80B | 9.84B | 9.67B | 9.67B | 7.83B | 7.89B | 7.72B | 7.72B | 7.71B | 7.82B | 7.82B | 7.81B |
|
Common Equity
|
3.43B | 4.72B | 4.66B | 4.44B | 4.22B | 4.15B | 3.89B | 3.71B | 3.18B | 2.89B | 2.79B | 3.14B | 3.04B | 2.98B | 2.85B | 2.74B | 3.25B | 3.28B | 3.38B | 3.17B | 3.39B | 3.25B | 3.32B | 3.24B | 3.79B | 3.74B | 3.81B | 3.90B | 3.80B | 3.62B | 3.66B | 3.66B |
|
Shareholder's Equity
|
3.43B | 4.72B | 4.66B | 4.44B | 4.22B | 4.15B | 3.89B | 3.71B | 3.18B | 2.89B | 2.79B | 3.14B | 3.04B | 2.98B | 2.85B | 2.74B | 3.25B | 3.28B | 3.38B | 3.17B | 3.39B | 3.25B | 3.32B | 3.24B | 3.79B | 3.74B | 3.81B | 3.90B | 3.80B | 3.62B | 3.66B | 3.66B |
|
Liabilities and Shareholders Equity
|
17.01B | 17.86B | 17.82B | 16.97B | 17.21B | 17.03B | 16.98B | 16.95B | 16.08B | 16.26B | 15.96B | 16.37B | 16.12B | 16.01B | 16.08B | 16.02B | 16.89B | 17.01B | 17.32B | 17.52B | 17.82B | 17.45B | 17.33B | 17.43B | 15.96B | 15.94B | 15.99B | 16.08B | 16.05B | 15.83B | 15.97B | 15.98B |
|
Retained Earnings
|
-1.00B | -1.15B | -1.24B | -1.50B | -1.68B | -1.77B | -1.90B | -2.11B | -2.74B | -3.07B | -3.21B | -3.35B | -3.49B | -3.57B | -3.72B | -3.86B | -3.95B | -3.93B | -3.87B | -4.07B | -3.95B | -4.10B | -4.04B | -4.16B | -3.62B | -3.58B | -3.54B | -3.46B | -3.32B | -3.23B | -3.11B | -3.01B |
|
Treasury Shares
|
| 0.02B | 0.02B | 0.01B | 0.01B | | | | 0.02B | | | | 0.00B | | | | 0.02B | | | | 0.13B | | | | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.02B | 0.01B | 0.01B |