|
Cash & Equivalents
|
0.41B | 0.47B | 0.40B | 0.32B | 0.52B | 0.57B | 0.50B | 0.63B | 1.16B | 1.44B | 1.08B | 1.10B | 0.43B | 1.94B | 6.92B | 9.96B | 13.53B | 14.16B | 13.03B | 15.43B | 14.69B | 12.55B | 9.75B | 11.17B | 10.57B | 10.43B | 10.71B | 11.62B | 11.80B |
|
Short-term Investments
|
| 0.00B | | | 0.00B | 0.00B | | | | 0.16B | 0.00B | | | 14.60B | 0.05B | 0.05B | 0.05B | 0.19B | 0.55B | 1.51B | 2.45B | 5.26B | 7.27B | 7.45B | 7.78B | 7.50B | 4.13B | 4.26B | 5.18B |
|
Cash & Current Investments
|
0.41B | 0.47B | 0.40B | 0.32B | 0.52B | 0.58B | 0.50B | 0.63B | 1.16B | 1.61B | 1.08B | 1.10B | 0.43B | 16.54B | 6.97B | 10.02B | 13.59B | 14.35B | 13.59B | 16.94B | 17.14B | 17.81B | 17.02B | 18.63B | 18.35B | 17.93B | 14.84B | 15.89B | 16.98B |
|
Receivables - Net
|
| 0.02B | | | 0.01B | 0.01B | 0.01B | 0.00B | | 0.20B | 2.89B | 8.49B | | 14.16B | 14.25B | 11.08B | 7.37B | 7.29B | 6.92B | 2.89B | 2.18B | 2.32B | 1.78B | 0.08B | 1.09B | 1.56B | 1.01B | 1.55B | 0.81B |
|
Receivables - Other
|
| | | | | | | | | | | | | | | | | | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.00B | | 0.01B | 0.01B | 0.01B | 0.01B |
|
Receivables
|
| 0.02B | | | 0.01B | 0.01B | 0.01B | 0.00B | | 0.20B | 2.89B | 8.49B | | 14.16B | 14.25B | 11.08B | 7.37B | 7.29B | 6.93B | 2.90B | 2.19B | 2.32B | 1.79B | 0.09B | 1.09B | 1.58B | 1.02B | 1.56B | 0.82B |
|
Raw Materials
|
| 0.01B | | | | 0.01B | | | | 0.05B | | | | 0.28B | | | | | | | | | | | | | | | |
|
Work In Process
|
| 0.00B | | | | 0.00B | | | | 0.02B | | | | 0.10B | | | | | | | | | | | | | | | |
|
Finished Goods
|
| 0.00B | | | | 0.00B | | | | 0.00B | | | | 0.19B | | | | | | | | | | | | | | | |
|
Inventory
|
| 0.01B | | | 0.01B | 0.01B | | | | 0.08B | 0.18B | | | 0.57B | 0.52B | 0.39B | 0.30B | 0.45B | 0.46B | 0.49B | 0.45B | 0.38B | 0.38B | 0.37B | 0.33B | 0.30B | 0.27B | 0.26B | 0.26B |
|
Current Deferred Tax Assets
|
| | | | | 0.01B | | | | 0.03B | 0.04B | | | 0.06B | 0.09B | 0.08B | 0.07B | | | | | | | | | | | | |
|
Prepaid Assets
|
| 0.00B | | | | 0.00B | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Assets
|
| 0.51B | | | 0.56B | 0.62B | 0.54B | 0.68B | 1.28B | 1.99B | 4.27B | 10.16B | 15.98B | 17.24B | 21.85B | 21.56B | 21.44B | 22.37B | 21.56B | 20.92B | 20.41B | 21.01B | 19.85B | 19.69B | 20.30B | 20.09B | 16.44B | 18.03B | 18.51B |
|
Property, Plant & Equipment (Net)
|
-0.02B | 0.08B | | | -0.03B | 0.16B | -0.01B | | | 0.34B | -26.18 | -0.06B | -0.10B | 0.45B | -0.05B | -0.12B | -0.19B | 0.74B | -0.05B | -0.12B | -0.18B | 0.81B | -0.06B | -0.16B | -0.24B | 1.00B | 1.08B | -0.09B | -0.13B |
|
Long-Term Investments
|
| | | | | | | | | | | | | 0.02B | | | | 0.08B | | | | 1.19B | | | | 1.13B | | | |
|
Goodwill
|
| 0.00B | | | | 0.00B | | | | 0.06B | | | | 0.07B | | | | 0.06B | | | 0.40B | 0.39B | 0.40B | 0.40B | 0.41B | 0.41B | 0.40B | 0.41B | 0.42B |
|
Intangibles
|
| 0.10B | | | 0.11B | 0.13B | 0.10B | 0.20B | 0.20B | 0.25B | 0.20B | 0.20B | 0.19B | 0.23B | 0.24B | 0.24B | 0.23B | 0.24B | 0.41B | 0.55B | 0.72B | 0.87B | 0.89B | -0.14B | -0.16B | 0.84B | 1.59B | 1.68B | -0.67B |
|
Goodwill & Intangibles
|
| 0.10B | | | 0.11B | 0.14B | 0.10B | 0.20B | 0.20B | 0.31B | 0.20B | 0.20B | 0.19B | 0.29B | 0.24B | 0.24B | 0.23B | 0.30B | 0.41B | 0.55B | 1.12B | 1.26B | 1.29B | 0.26B | 0.26B | 1.25B | 1.99B | 2.10B | -0.25B |
|
Long-Term Deferred Tax
|
| | | | | | | | | 0.19B | 0.17B | | | | | | 0.35B | 0.23B | 0.26B | 0.26B | 0.23B | 0.09B | 0.10B | 0.11B | 0.10B | 0.09B | 0.09B | 0.09B | 0.02B |
|
Other Non-Current Assets
|
| 0.00B | | | 0.01B | 0.01B | | | | 0.00B | 0.08B | | | 0.02B | -0.03B | -0.03B | -0.03B | | -0.73B | -2.90B | -4.04B | 1.27B | -5.32B | -7.91B | -11.31B | 1.34B | -2.64B | -4.73B | -8.24B |
|
Non-Current Assets
|
| 0.23B | | | 0.26B | 0.26B | 0.26B | 0.39B | 0.42B | 0.78B | 0.81B | 0.85B | 0.80B | 0.87B | 0.94B | 1.01B | 1.40B | 1.38B | 2.14B | 3.28B | 3.76B | 3.74B | 4.33B | 4.26B | 4.30B | 3.98B | 5.85B | 6.46B | 6.44B |
|
Assets
|
| 0.75B | | | 0.82B | 0.88B | 0.81B | 1.07B | 1.69B | 2.76B | 5.07B | 11.02B | 16.78B | 18.11B | 22.78B | 22.57B | 22.85B | 23.75B | 23.70B | 24.20B | 24.17B | 24.75B | 24.18B | 23.95B | 24.60B | 24.08B | 22.28B | 24.49B | 24.95B |
|
Accounts Payables
|
| 0.05B | | | | 0.02B | | | | 0.12B | | | | 0.18B | | | | 0.21B | | 0.25B | 0.24B | 0.38B | 0.32B | 0.95B | 0.84B | 0.46B | 0.47B | 0.57B | 0.47B |
|
Notes Payables
|
| | | | | 0.01B | | | | 0.01B | -0.84 | -0.00B | -0.00B | 0.15B | -0.02B | -0.02B | -0.02B | | | | -0.00B | -0.00B | | -0.00B | -0.00B | -0.00B | -0.00B | -0.01B | -0.01B |
|
Payables
|
| 0.05B | | | | 0.03B | | | | 0.13B | -0.84 | -0.00B | -0.00B | 0.33B | -0.02B | -0.02B | -0.02B | 0.21B | | 0.25B | 0.24B | 0.38B | 0.32B | 0.95B | 0.83B | 0.45B | 0.46B | 0.56B | 0.46B |
|
Other Accumulated Expenses
|
| | 10.35B | 0.01B | 0.01B | | 0.01B | 0.01B | | | 0.01B | 0.02B | 0.03B | | 0.02B | 0.06B | 0.08B | | 0.02B | 0.02B | 0.04B | | -0.00B | | | | | | |
|
Short term Debt
|
| 0.01B | | | 0.02B | 0.01B | | | | 0.09B | 0.40B | | | 1.69B | 1.55B | 0.86B | 0.69B | 0.80B | 0.47B | 0.19B | 0.35B | 0.45B | 0.17B | 0.16B | 0.27B | 1.54B | 0.47B | 0.16B | 0.70B |
|
Current Leases
|
| | | | | | | | | | | | | 0.03B | | | | 0.04B | | | | 0.03B | | | | 0.04B | | | |
|
Current Taxes
|
| 0.00B | | | 0.00B | 0.00B | | | | | 0.60B | | | 1.79B | 1.81B | 1.51B | 1.40B | 0.61B | 0.56B | 0.60B | 0.59B | 0.57B | 0.38B | 0.39B | 0.40B | 0.00B | 0.01B | 0.00B | 0.01B |
|
Current Deferred Revenue
|
| 0.08B | | | 0.14B | 0.10B | | | | 0.36B | 0.36B | | | 0.21B | 0.22B | 0.70B | 0.68B | 0.08B | 0.05B | 0.33B | 0.29B | 0.38B | 0.41B | 0.51B | 0.41B | 0.32B | 0.31B | 1.07B | 0.93B |
|
Total Current Liabilities
|
| 0.14B | | | 0.14B | 0.15B | 0.16B | 0.23B | 0.31B | 0.72B | 1.58B | 3.81B | 5.78B | 3.98B | 4.33B | 4.19B | 3.99B | 3.01B | 1.66B | 1.98B | 1.97B | 2.23B | 1.74B | 2.61B | 2.77B | 2.70B | 1.61B | 2.10B | 2.60B |
|
Non-Current Debt
|
| 0.06B | | | | 0.08B | | | | 0.28B | 0.29B | | | 0.20B | 0.17B | 0.22B | 0.24B | 0.01B | | | | 0.04B | | | | 0.05B | | | |
|
Non-Current Deffered Revenue
|
| 0.23B | | | | 0.11B | | | 0.01B | 0.09B | 0.00B | 0.08B | 0.10B | 0.01B | 0.00B | 0.00B | 0.00B | 0.05B | -0.00B | -0.00B | -0.00B | 0.43B | 0.01B | 0.05B | 0.11B | 0.20B | 0.02B | -0.04B | -0.05B |
|
Pension
|
| | | | | | | | | 0.01B | | | | | | | | | | | | | | | | | | | |
|
Minority Interest
|
| 0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability
|
| | | | | | | | | 0.00B | | | | 0.08B | 0.06B | 0.11B | 0.01B | 0.01B | 0.01B | 0.00B | 0.05B | 0.04B | 0.04B | 0.04B | 0.04B | 0.05B | 0.05B | 0.03B | 0.03B |
|
Operating Leases
|
| | | | | | | | | | | | | 0.21B | | | | 0.21B | | | | 0.23B | | | | 0.27B | | | |
|
Other Non-Current Liabilities
|
| 0.00B | | | 0.00B | 0.01B | | | | 0.01B | 0.01B | | | 0.21B | 0.38B | 0.64B | 0.77B | 0.02B | 0.34B | 0.41B | 0.35B | 0.01B | 0.27B | 0.39B | 0.80B | 0.09B | 0.13B | 0.16B | 0.25B |
|
Total Non-Current Liabilities
|
| 0.30B | | | 0.22B | 0.18B | 0.16B | 0.18B | 0.30B | 0.41B | 0.45B | 0.61B | 0.73B | 0.52B | 0.60B | 0.43B | 0.34B | 0.28B | 0.28B | 0.54B | 0.58B | 0.74B | 0.74B | 0.80B | 0.84B | 0.64B | 0.76B | 1.45B | 0.75B |
|
Total Liabilities
|
| 0.44B | | | 0.82B | 0.34B | 0.81B | 1.07B | 1.69B | 1.13B | 5.07B | 11.02B | 16.78B | 0.01B | 22.78B | 22.57B | 22.85B | 3.29B | 23.70B | 24.20B | 24.17B | 24.75B | 24.18B | 23.95B | 24.60B | 24.08B | 22.28B | 24.49B | 24.95B |
|
Total Debt
|
| 0.07B | | | 0.02B | 0.09B | | | | 0.36B | 0.68B | | | 1.90B | 1.73B | 1.08B | 0.93B | 0.81B | 0.47B | 0.19B | 0.35B | 0.49B | 0.17B | 0.16B | 0.27B | 1.59B | 0.47B | 0.16B | 0.70B |
|
Common Equity
|
290.78 | 0.30B | 0.23 | 0.51 | 0.66 | 0.55B | 0.26 | 0.68 | 1.76 | 1.64B | | | | 13.61B | | | | | | | | | | | | | | | |
|
Shareholder's Equity
|
| 0.30B | | | 0.46B | 0.55B | 0.49B | 0.66B | 1.08B | 1.64B | 3.04B | 6.60B | 10.27B | 13.61B | 17.86B | 17.96B | 18.52B | 20.46B | 21.75B | 21.68B | 21.63B | 21.78B | 21.69B | 20.54B | 20.99B | 20.74B | 19.91B | 20.95B | 21.60B |
|
Liabilities and Shareholders Equity
|
| 0.75B | | | 0.82B | 0.88B | 0.81B | 1.07B | 1.69B | 2.76B | 5.07B | 11.02B | 16.78B | 18.11B | 22.78B | 22.57B | 22.85B | 23.75B | 23.70B | 24.20B | 24.17B | 24.75B | 24.18B | 23.95B | 24.60B | 24.08B | 22.28B | 24.49B | 24.95B |
|
Treasury Shares
|
| | | | -0.01B | 0.01B | | | | 0.01B | -0.01B | | | 0.00B | -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 | -0.01B | -0.01B |
|
Retained Earnings
|
| -0.28B | | | -0.41B | -0.47B | | | | 0.49B | 0.87B | | | 11.31B | 15.24B | 15.76B | 16.69B | 19.21B | 20.75B | 20.85B | 21.02B | 21.26B | 21.13B | 20.07B | 20.69B | 20.41B | 19.65B | 20.71B | 21.36B |