|
Cash & Equivalents
|
0.78B | 0.06B | 0.16B | | 0.89B | 0.05B | 0.11B | 0.88B | 0.74B | 7.45B | 4.83B | 0.65B | 0.77B | 0.74B | 0.75B | 0.67B | | 0.97B | 0.61B | 3.50B |
|
Short-term Investments
|
0.32B | | | | 0.01B | 0.00B | 0.89B | 0.61B | 0.08B | 11.12B | 0.52B | 0.56B | 0.08B | 0.20B | 0.27B | 0.14B | 12.37B | 0.17B | 0.15B | 10.64B |
|
Cash & Current Investments
|
1.10B | 0.06B | 0.16B | | 0.90B | 0.06B | 1.01B | 1.49B | 0.82B | 18.57B | 5.35B | 1.21B | 0.85B | 0.94B | 1.03B | 0.82B | 12.37B | 1.14B | 0.77B | 14.14B |
|
Receivables - Net
|
1.63B | -0.01B | 0.01B | | 2.28B | 0.24B | -0.01B | | 2.30B | | | | 1.35B | | | | 3.23B | | | |
|
Receivables - Other
|
0.12B | | | | 0.08B | 0.09B | 2.50B | 2.62B | | 6.72B | 2.02B | 2.11B | 1.13B | 2.09B | 1.97B | 2.01B | 1.89B | 1.94B | 1.98B | 6.85B |
|
Receivables
|
1.75B | -0.01B | 0.01B | | 2.37B | 0.33B | 2.49B | | 2.30B | | | | 2.48B | | | | 5.12B | | | |
|
Inventory
|
0.71B | | | | 0.09B | 0.11B | 0.63B | 0.60B | 0.64B | 5.19B | 0.71B | 0.70B | 0.06B | 0.06B | 0.06B | 0.06B | 5.73B | 0.06B | 0.03B | 2.67B |
|
Prepaid Assets
|
| | 0.17B | | 0.02B | 0.03B | 0.18B | | | | | | | | | | | | | |
|
Current Assets
|
4.16B | | 0.56B | | 0.41B | 0.43B | 0.54B | | 4.88B | 21.23B | 7.00B | | 2.75B | | 2.75B | | 2.94B | | 2.28B | 15.52B |
|
Property, Plant & Equipment (Net)
|
4.32B | | 0.07B | | 0.20B | 0.20B | 0.07B | 3.54B | 3.77B | 16.22B | 3.75B | 3.61B | 2.74B | 2.62B | 2.67B | 2.77B | 13.23B | 2.48B | 0.18B | 10.81B |
|
Long-Term Investments
|
0.24B | -0.00B | -0.00B | -0.00B | 0.25B | 0.25B | 0.10B | 0.25B | 0.42B | 2.08B | 0.25B | 0.24B | 0.22B | 0.22B | | 0.21B | 2.33B | -0.01B | -0.01B | -0.01B |
|
Goodwill
|
2.33B | | 1.30B | | 0.36B | 0.36B | 1.44B | 6.81B | 6.91B | 15.47B | 6.71B | 6.65B | 5.70B | 5.65B | 5.70B | 5.74B | 12.24B | 4.99B | 5.02B | 13.29B |
|
Intangibles
|
4.37B | | 0.33B | | 0.07B | 0.08B | 0.39B | 9.27B | 9.29B | 23.62B | 9.08B | 8.91B | 6.93B | 6.76B | 6.41B | 6.37B | 18.32B | 6.03B | 5.98B | 18.88B |
|
Goodwill & Intangibles
|
6.70B | | 1.63B | | 0.43B | 0.44B | 1.82B | 16.07B | 16.21B | 39.09B | 15.79B | 15.56B | 12.63B | 12.41B | 12.11B | 12.11B | 30.56B | 11.02B | 11.00B | 32.17B |
|
Long-Term Deferred Tax
|
0.34B | | | | 0.35B | 0.36B | 0.61B | 0.58B | 0.63B | 1.30B | 0.56B | 0.57B | 0.22B | 0.23B | 0.26B | 0.30B | 1.74B | 0.21B | 0.24B | 2.06B |
|
Other Non-Current Assets
|
0.15B | 0.00B | -0.07B | 0.25B | 0.01B | -0.01B | -0.75B | 0.00B | 0.34B | 0.00B | 1.01B | 0.97B | 0.25B | 0.46B | 0.52B | 0.01B | 0.63B | -0.01B | | -0.01B |
|
Non-Current Assets
|
12.49B | | 2.15B | | 12.05B | 1.01B | 28.25B | | 22.50B | 90.25B | 26.93B | | 18.43B | | 17.75B | | 16.16B | | 14.00B | 75.40B |
|
Assets
|
1.36B | | 2.71B | | 1.40B | 1.45B | 2.90B | 84.96B | 89.25B | 90.25B | 26.93B | 88.32B | 82.39B | 81.42B | 20.50B | 80.26B | 19.10B | 75.89B | 16.28B | 75.40B |
|
Accounts Payables
|
0.05B | -0.00B | -0.01B | | 0.09B | -0.01B | -0.01B | 7.23B | 4.33B | 13.06B | 4.21B | 4.11B | 2.53B | 2.74B | 2.79B | 2.87B | 16.69B | 3.07B | 2.13B | 7.83B |
|
Payables
|
0.05B | -0.00B | -0.01B | | 0.09B | -0.01B | -0.01B | 7.23B | 4.33B | 13.06B | 4.21B | 4.11B | 2.53B | 2.74B | 2.79B | 2.87B | 16.69B | 3.07B | 2.13B | 7.83B |
|
Accumulated Expenses
|
| | 0.19B | | 0.11B | 0.10B | 0.21B | | | | | | | | | | | | | |
|
Other Accumulated Expenses
|
| 0.01B | 0.01B | | | 0.01B | 0.01B | | | | | | | | | | | | | |
|
Short term Debt
|
0.11B | | 0.01B | | 0.05B | 0.01B | 0.00B | | 0.41B | | | | 0.79B | 0.50B | 0.50B | | 0.11B | | | |
|
Current Leases
|
| -0.02B | -0.01B | -0.01B | 0.01B | -0.02B | -0.01B | -0.03B | -0.01B | -0.01B | -0.11B | -0.04B | -0.01B | -0.04B | 0.02B | -0.01B | -0.05B | -0.02B | 0.01B | -0.45B |
|
Current Deferred Revenue
|
| | 0.04B | | 0.04B | 0.06B | 0.03B | | | | | | | | | | | | | |
|
Total Current Liabilities
|
4.27B | | 0.37B | | 0.24B | 0.25B | 0.39B | | 5.99B | 16.25B | 6.90B | | 4.83B | | 4.41B | | 4.81B | | 4.06B | 9.10B |
|
Capital Leases
|
| | 0.01B | | | 0.01B | | | | | | | | | | | | | | |
|
Non-Current Debt
|
5.08B | | 1.60B | | 5.19B | 5.76B | 12.42B | 13.25B | 12.50B | 41.89B | 11.74B | 11.61B | 8.03B | 8.24B | 8.09B | 8.36B | 36.72B | 8.56B | 7.83B | -40.88B |
|
Pension
|
| | | | 0.00B | 0.00B | | | | | | | | | | | | | | |
|
Minority Interest
|
| | | | 0.01B | | | 0.77B | 1.49B | 1.49B | 0.04B | 0.07B | 0.74B | 0.01B | 0.74B | 0.04B | 0.74B | 0.01B | 0.03B | 0.74B |
|
Non-Current Deferred Tax Liability
|
0.51B | | | | 0.49B | 0.54B | 1.70B | 1.54B | 1.52B | 3.77B | 1.41B | 1.34B | 1.28B | 1.24B | 1.18B | 1.15B | 2.61B | 0.95B | 0.97B | 2.58B |
|
Operating Leases
|
| | | | 0.02B | 0.03B | | | | | 0.31B | | | | -0.21B | | | | | |
|
Other Non-Current Liabilities
|
4.10B | | 0.11B | | 0.03B | 0.02B | 0.09B | | 3.31B | | | | 2.28B | | | | 2.29B | | | |
|
Total Non-Current Liabilities
|
9.86B | | 2.11B | | 0.32B | 0.34B | 23.54B | | 17.32B | 71.45B | 23.23B | | 11.59B | | | | 11.65B | | | 59.87B |
|
Total Liabilities
|
13.95B | | 2.22B | | 0.35B | 0.37B | 2.40B | | 23.30B | | 23.23B | | 16.42B | | 15.92B | | 16.46B | | 13.70B | |
|
Total Debt
|
5.19B | | 1.61B | | 5.25B | 5.77B | 12.43B | 13.25B | 12.91B | 41.89B | 11.74B | 11.61B | 8.82B | 8.74B | 8.59B | 8.36B | 36.83B | 8.56B | 7.83B | -40.88B |
|
Common Equity
|
1.23B | | | | -0.52B | | | | 0.36B | | | | 0.88B | | | | -0.06B | | | |
|
Shareholder's Equity
|
1.23B | | 0.49B | | 1.05B | 1.08B | 0.50B | | 0.36B | | | | 0.88B | | | | -0.06B | | | |
|
Liabilities and Shareholders Equity
|
1.36B | | 2.71B | | 1.40B | 1.45B | 2.90B | 84.96B | 89.25B | 90.25B | 26.93B | 88.32B | 82.39B | 81.42B | 20.50B | 80.26B | 19.10B | 75.89B | 16.28B | 75.40B |
|
Retained Earnings
|
| | 2.00B | | -0.03B | -0.04B | 2.19B | | | | | | | | | | | | | |
|
Preferred Shares
|
| | | | 0.01B | 0.01B | | | | | | | | | | | | | | |