|
Cash & Equivalents
|
0.17B | 0.19B | 0.44B | 0.29B | 0.35B | 0.35B | 0.38B | 0.35B | 0.33B | 0.32B | 0.28B | 0.33B | 0.30B | 0.20B | 0.27B | 0.31B |
|
Short-term Investments
|
0.00B | | 0.01B | 0.01B | 0.03B | 0.01B | 0.01B | 0.01B | 0.00B | 0.01B | 0.02B | 0.02B | 0.01B | 0.01B | 0.01B | 0.02B |
|
Cash & Current Investments
|
0.18B | 0.19B | 0.45B | 0.30B | 0.38B | 0.36B | 0.39B | 0.36B | 0.33B | 0.33B | 0.30B | 0.35B | 0.32B | 0.21B | 0.27B | 0.33B |
|
Receivables - Net
|
0.72B | 0.74B | 0.67B | 0.69B | 0.72B | 0.71B | 0.79B | 0.78B | 0.84B | 0.92B | 0.99B | 0.94B | 1.03B | 1.01B | 1.08B | 1.09B |
|
Receivables - Other
|
0.03B | 0.08B | 0.08B | 0.08B | 0.10B | 0.10B | | | | | | | | | | |
|
Receivables
|
0.75B | 0.82B | 0.75B | 0.77B | 0.83B | 0.81B | 0.79B | 0.78B | 0.84B | 0.92B | 0.99B | 0.94B | 1.03B | 1.01B | 1.08B | 1.09B |
|
Inventory
|
0.57B | 0.60B | 0.61B | 0.60B | 0.63B | 0.70B | 0.70B | 0.75B | 1.03B | 1.07B | 1.07B | 1.12B | 1.04B | 1.03B | 1.05B | 1.00B |
|
Prepaid Assets
|
0.17B | 0.19B | 0.28B | 0.27B | 0.41B | 0.41B | 0.43B | 0.57B | 0.54B | 0.42B | 0.41B | 0.42B | 0.41B | 0.44B | 0.44B | 0.43B |
|
Current Assets
|
1.64B | 1.72B | 2.00B | 1.86B | 2.14B | 2.18B | 2.31B | 2.46B | 2.74B | 2.74B | 2.77B | 2.83B | 2.79B | 2.69B | 2.85B | 2.85B |
|
Property, Plant & Equipment (Net)
|
1.23B | 1.23B | 1.24B | 1.22B | 1.30B | 1.30B | 1.29B | 1.28B | 1.39B | 1.40B | 1.43B | 1.48B | 1.49B | 1.58B | 1.68B | 1.71B |
|
Goodwill
|
4.59B | 4.55B | 4.49B | 4.42B | 4.51B | 4.52B | 4.54B | 4.53B | 4.58B | 4.55B | 4.54B | 4.58B | 4.52B | 4.57B | 4.67B | 4.66B |
|
Intangibles
|
2.26B | 2.20B | 2.13B | 2.07B | 2.06B | 2.03B | 2.02B | 3.66B | 3.59B | 3.52B | 3.44B | 3.38B | 3.49B | 3.43B | 3.36B | 3.33B |
|
Goodwill & Intangibles
|
6.85B | 6.75B | 6.62B | 6.48B | 6.57B | 6.55B | 6.56B | 8.19B | 8.16B | 8.06B | 7.97B | 7.96B | 8.02B | 7.99B | 8.03B | 7.99B |
|
Long-Term Deferred Tax
|
0.93B | 1.03B | 0.91B | 0.90B | 0.93B | 0.92B | 0.94B | 0.92B | 0.92B | 0.86B | 0.83B | 0.93B | 0.89B | 0.86B | 0.97B | 0.98B |
|
Other Non-Current Assets
|
0.18B | 0.19B | 0.22B | 0.23B | 0.21B | 0.21B | 0.21B | 0.21B | 0.23B | 0.23B | 0.25B | 0.31B | 0.29B | 0.29B | 0.30B | 0.30B |
|
Non-Current Assets
|
9.19B | 9.19B | 9.00B | 8.84B | 9.01B | 8.98B | 9.00B | 10.60B | 10.70B | 10.55B | 10.48B | 10.69B | 10.68B | 10.73B | 10.99B | 10.98B |
|
Assets
|
10.82B | 10.91B | 11.00B | 10.70B | 11.14B | 11.17B | 11.31B | 13.07B | 13.44B | 13.29B | 13.25B | 13.52B | 13.47B | 13.43B | 13.83B | 13.83B |
|
Accounts Payables
|
0.24B | 0.25B | 0.36B | 0.29B | 0.37B | 0.39B | 0.35B | 0.36B | 0.52B | 0.43B | 0.41B | 0.46B | 0.39B | 0.43B | 0.45B | 0.40B |
|
Payables
|
0.24B | 0.25B | 0.36B | 0.29B | 0.37B | 0.39B | 0.35B | 0.36B | 0.52B | 0.43B | 0.41B | 0.46B | 0.39B | 0.43B | 0.45B | 0.40B |
|
Accumulated Expenses
|
0.86B | 0.84B | 0.89B | 0.88B | 0.90B | 0.84B | 0.95B | 0.99B | 1.03B | 1.16B | 1.24B | 1.32B | 1.31B | 1.26B | 1.36B | 1.47B |
|
Short term Debt
|
| | | 0.00B | 0.03B | 0.00B | 0.00B | 0.00B | 0.03B | 0.01B | 0.00B | 0.00B | 0.04B | 0.04B | 0.03B | 0.03B |
|
Total Current Liabilities
|
1.10B | 1.09B | 1.27B | 1.20B | 1.30B | 1.25B | 1.32B | 1.39B | 1.58B | 1.62B | 1.68B | 1.80B | 1.74B | 1.73B | 1.84B | 1.90B |
|
Non-Current Debt
|
| 2.22B | 2.42B | 2.41B | 2.41B | 2.51B | 2.60B | 4.43B | 4.53B | 4.55B | 4.60B | 4.60B | 4.74B | 4.79B | 4.93B | 4.92B |
|
Minority Interest
|
0.07B | 0.08B | 0.07B | 0.07B | 0.07B | 0.07B | 0.07B | 0.07B | 0.07B | 0.07B | 0.08B | 0.07B | 0.07B | 0.07B | 0.07B | 0.07B |
|
Non-Current Deferred Tax Liability
|
0.05B | 0.10B | 0.01B | 0.01B | 0.12B | 0.01B | 0.01B | 0.01B | 0.12B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B |
|
Other Non-Current Liabilities
|
0.30B | 0.01B | 0.00B | 0.00B | 0.33B | 0.01B | 0.01B | 0.04B | 0.40B | 0.04B | 0.04B | 0.05B | 0.43B | 0.47B | 0.54B | 0.50B |
|
Total Non-Current Liabilities
|
1.12B | 3.68B | 4.03B | 3.90B | 3.71B | 4.11B | 4.28B | 6.14B | 6.12B | 6.52B | 6.63B | 6.81B | 6.50B | 6.53B | 6.79B | 6.83B |
|
Total Liabilities
|
1.42B | 3.69B | 4.03B | 3.90B | 4.04B | 4.12B | 4.29B | 6.18B | 6.52B | 6.56B | 6.67B | 6.85B | 6.92B | 7.00B | 7.32B | 7.33B |
|
Total Debt
|
| 2.22B | 2.42B | 2.42B | 2.44B | 2.51B | 2.61B | 4.44B | 4.56B | 4.56B | 4.61B | 4.60B | 4.78B | 4.83B | 4.96B | 4.95B |
|
Common Equity
|
9.40B | 7.22B | 6.97B | 6.79B | 7.10B | 7.05B | 7.03B | 6.88B | 6.92B | 6.73B | 6.58B | 6.66B | 6.54B | 6.43B | 6.51B | 6.50B |
|
Shareholder's Equity
|
9.40B | 7.22B | 6.97B | 6.79B | 7.10B | 7.05B | 7.03B | 6.88B | 6.92B | 6.73B | 6.58B | 6.66B | 6.54B | 6.43B | 6.51B | 6.50B |
|
Liabilities and Shareholders Equity
|
10.82B | 10.91B | 11.00B | 10.70B | 11.14B | 11.17B | 11.31B | 13.07B | 13.44B | 13.29B | 13.25B | 13.52B | 13.47B | 13.43B | 13.83B | 13.83B |
|
Retained Earnings
|
-0.01B | -1.10B | -1.22B | -1.39B | -1.26B | -1.24B | -1.25B | -1.32B | -1.25B | -1.28B | -1.31B | -1.25B | -1.39B | -1.30B | -1.19B | -1.20B |
|
Treasury Shares
|
| | | | 0.00B | | | | 0.01B | | | | 0.01B | | | |