|
Cash & Equivalents
|
0.11B | 0.39B | 0.16B | 0.92B | 0.60B | 0.32B | 0.60B | 0.54B | 0.72B | 0.72B | 3.24B | 0.60B | 0.58B | 0.56B | 0.95B | 1.18B |
|
Short-term Investments
|
0.01B | 0.01B | 0.01B | 0.00B | | | | | 0.08B | 0.00B | 0.00B | 1.21B | | 0.03B | 0.01B | 0.02B |
|
Cash & Current Investments
|
0.12B | 0.40B | 0.17B | 0.92B | 0.60B | 0.32B | 0.60B | 0.54B | 0.80B | 0.72B | 3.24B | 1.82B | 0.58B | 0.59B | 0.96B | 1.20B |
|
Receivables - Net
|
0.11B | 0.27B | 0.57B | 0.91B | 1.70B | 2.11B | 2.69B | 2.52B | 2.13B | 1.86B | 1.84B | 1.58B | 1.77B | 1.79B | 2.00B | 2.14B |
|
Receivables - Other
|
0.00B | | | 0.01B | 0.01B | | | 0.06B | | | | | | | | |
|
Receivables
|
0.11B | 0.27B | 0.57B | 0.93B | 1.72B | 2.11B | 2.69B | 2.58B | 2.13B | 1.86B | 1.84B | 1.58B | 1.77B | 1.79B | 2.00B | 2.14B |
|
Raw Materials
|
| | | | 0.22B | 0.19B | | | | | | | | | | |
|
Work In Process
|
| | | | 0.10B | 0.09B | | | | | | | | | | |
|
Finished Goods
|
| | | | 0.66B | 0.67B | | | | | | | | | | |
|
Inventory
|
0.08B | 0.26B | 0.38B | 0.53B | 0.88B | 0.89B | 1.26B | 1.06B | 1.05B | 0.93B | 1.11B | 1.09B | 0.99B | 1.09B | 1.54B | 1.59B |
|
Current Deferred Tax Assets
|
| 0.08B | 0.15B | 0.20B | 0.37B | 0.19B | | | | | | | | | | |
|
Prepaid Assets
|
0.02B | 0.03B | 0.04B | 0.13B | 0.34B | 0.65B | 0.96B | 0.70B | 0.77B | 0.69B | 0.78B | 0.85B | 0.72B | 0.78B | 1.09B | 0.84B |
|
Current Assets
|
0.34B | 1.02B | 1.36B | 2.78B | 3.89B | 4.13B | 5.51B | 5.08B | 4.75B | 4.21B | 6.97B | 5.34B | 5.61B | 4.25B | 5.60B | 5.77B |
|
Property, Plant & Equipment (Net)
|
0.10B | 0.28B | 0.41B | 0.46B | 1.23B | 1.31B | 1.44B | 1.31B | 1.40B | 1.35B | 1.47B | 1.57B | 1.60B | 1.60B | 1.71B | 1.78B |
|
Long-Term Investments
|
0.01B | 0.00B | | 0.01B | | | | | | | | | | | | |
|
Goodwill
|
0.10B | 3.00B | 3.58B | 5.14B | 9.75B | 9.36B | 18.55B | 15.79B | 15.59B | 13.14B | 13.13B | 13.04B | 12.46B | 11.55B | 11.18B | 11.09B |
|
Intangibles
|
1.34B | 7.08B | 8.75B | 9.31B | 12.85B | 11.28B | 23.08B | 18.88B | 15.21B | 12.00B | 10.20B | 8.45B | 6.95B | 5.80B | 6.46B | 5.55B |
|
Goodwill & Intangibles
|
1.34B | 3.60B | 3.37B | 14.45B | 22.60B | 20.64B | 41.64B | 34.68B | 30.80B | 25.14B | 23.33B | 21.49B | 19.41B | 17.35B | 17.64B | 16.64B |
|
Long-Term Deferred Tax
|
0.13B | 0.08B | 0.05B | -0.98B | -1.96B | 1.17B | 1.75B | 0.15B | 0.43B | 1.68B | 1.69B | 2.14B | 2.25B | 2.17B | 2.10B | 1.97B |
|
Other Non-Current Assets
|
0.03B | 0.04B | 0.06B | 0.18B | 0.20B | 0.17B | 0.22B | 2.13B | 0.11B | 0.11B | 0.41B | 0.66B | 0.34B | 0.33B | 0.31B | 0.36B |
|
Non-Current Assets
|
0.10B | 0.28B | 0.41B | 0.46B | 24.05B | 22.17B | 43.46B | 38.45B | 32.75B | 28.28B | 26.89B | 25.86B | 23.59B | 21.44B | 21.75B | 20.75B |
|
Assets
|
2.06B | 10.80B | 13.11B | 17.95B | 27.93B | 26.30B | 48.97B | 43.53B | 37.50B | 32.49B | 33.86B | 31.20B | 29.20B | 25.69B | 27.35B | 26.52B |
|
Accounts Payables
|
0.07B | 0.10B | 0.16B | 0.23B | 0.33B | -0.07B | 0.43B | 0.32B | 0.36B | 0.41B | 0.50B | 0.34B | 0.41B | 0.52B | 0.72B | 0.59B |
|
Dividends payables
|
0.01B | | | | | | | | | | | | | | | |
|
Payables
|
0.09B | 0.10B | 0.16B | 0.23B | 0.33B | -0.07B | 0.43B | 0.32B | 0.36B | 0.41B | 0.50B | 0.34B | 0.41B | 0.52B | 0.72B | 0.59B |
|
Accumulated Expenses
|
0.12B | 0.44B | 0.53B | 1.01B | 1.80B | 2.16B | 3.86B | 3.23B | 3.69B | 3.20B | 4.51B | 4.58B | 4.79B | 2.99B | 3.13B | 3.49B |
|
Other Accumulated Expenses
|
0.01B | 0.06B | 0.05B | 0.11B | | | | | | | | | | | | |
|
Short term Debt
|
0.01B | 0.12B | 0.11B | 0.48B | 0.20B | 0.14B | 0.82B | 0.00B | 0.21B | 0.23B | 1.23B | | | 0.43B | 0.45B | 2.67B |
|
Current Leases
|
0.35B | | | | | | | | | | | | | | | |
|
Current Taxes
|
0.01B | 0.01B | 0.01B | 0.02B | | | | | | | | | | | | |
|
Current Deferred Revenue
|
0.02B | 0.02B | 0.01B | 0.01B | | | | | | | | | | | | |
|
Curent Deferred Tax Liability
|
| 0.00B | 0.00B | 0.00B | 0.07B | 0.01B | | | | | | | | | | |
|
Total Current Liabilities
|
0.25B | 0.69B | 0.92B | 1.82B | 2.51B | 2.71B | 5.31B | 3.61B | 4.27B | 3.84B | 6.25B | 4.91B | 5.20B | 3.94B | 4.30B | 6.75B |
|
Non-Current Debt
|
0.31B | 3.48B | 6.54B | 10.54B | 17.16B | 15.23B | 30.27B | 29.84B | 25.23B | 24.08B | 24.66B | 23.93B | 22.65B | 20.33B | 21.94B | 18.94B |
|
Convertible Debt
|
0.35B | | | | | | | | | | | | | | | |
|
Non-Current Deffered Revenue
|
0.07B | 0.05B | 0.04B | 0.04B | | | | | | | | | | | | |
|
Pension
|
| | 0.01B | 0.01B | 0.17B | 0.24B | 0.19B | 0.20B | | | | | | | | |
|
Minority Interest
|
| | | | 0.11B | 0.12B | 0.12B | 0.11B | 0.10B | 0.08B | 0.07B | 0.07B | 0.07B | 0.95B | 0.94B | 0.96B |
|
Liabilities from Discontinued Operations
|
| | | | | | | 0.06B | | | | | | | | |
|
Non-Current Deferred Tax Liability
|
| 1.44B | 1.19B | 1.80B | 3.46B | 0.07B | 5.90B | 6.37B | 2.17B | 0.89B | 0.70B | 0.53B | 0.53B | 0.39B | 0.39B | 0.13B |
|
Other Non-Current Liabilities
|
0.07B | 0.11B | 0.32B | 0.15B | 0.06B | 0.20B | 0.52B | 0.49B | 0.53B | 0.58B | 0.85B | 1.01B | 0.65B | 0.74B | 0.78B | 0.71B |
|
Total Non-Current Liabilities
|
0.64B | 5.77B | 8.86B | 14.09B | 22.68B | 20.71B | 42.42B | 39.78B | 31.03B | 29.10B | 31.88B | 29.58B | 28.58B | 24.68B | 26.66B | 26.13B |
|
Total Liabilities
|
0.70B | 5.88B | 9.18B | 14.23B | 22.74B | 20.90B | 42.94B | 40.27B | 31.55B | 29.68B | 32.73B | 30.59B | 29.24B | 25.43B | 27.43B | 26.84B |
|
Total Debt
|
0.33B | 3.60B | 6.65B | 11.02B | 17.37B | 15.37B | 31.09B | 29.85B | 25.44B | 24.30B | 25.89B | 23.93B | 22.65B | 20.77B | 22.39B | 21.62B |
|
Common Equity
|
1.35B | 4.91B | 3.93B | 3.72B | 5.23B | 5.40B | 6.03B | 3.26B | 5.94B | 2.81B | 1.14B | 0.60B | -0.03B | 0.26B | -1.02B | -1.28B |
|
Shareholder's Equity
|
1.35B | 4.91B | 3.93B | 3.72B | 5.23B | 5.40B | 6.03B | 3.26B | 5.94B | 2.81B | 1.14B | 0.60B | -0.03B | 0.26B | -1.02B | -1.28B |
|
Liabilities and Shareholders Equity
|
2.06B | 10.80B | 13.11B | 17.95B | 27.93B | 26.30B | 48.97B | 43.53B | 37.50B | 32.49B | 33.86B | 31.20B | 29.20B | 25.69B | 27.35B | 26.52B |
|
Retained Earnings
|
0.04B | 0.10B | -0.28B | -0.12B | -0.13B | -0.92B | -2.75B | -5.13B | -2.73B | -5.66B | -7.45B | -8.01B | -8.96B | -9.19B | -9.78B | -9.82B |
|
Treasury Shares
|
| 0.00B | 0.00B | | | 0.00B | 0.00B | 0.00B | 0.00B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B |