|
Cash & Equivalents
|
0.08B | 0.12B | 0.24B | 0.26B | 0.66B | 0.43B | 3.12B | 1.87B | 1.36B | 0.84B | 0.97B | 0.70B | 0.51B | 0.63B | 0.91B | 0.46B | 0.64B | 0.49B | 0.61B | 0.60B | 0.57B | 0.44B | 0.49B | 0.40B | 0.18B | 0.10B | 0.13B | 0.14B | 0.17B | 0.12B | 0.08B | 0.09B | 0.22B |
|
Short-term Investments
|
0.06B | | | 0.13B | 0.18B | 0.23B | 0.21B | 1.53B | 0.56B | 0.34B | 0.50B | 0.77B | 0.79B | 0.59B | 0.90B | 1.21B | 0.91B | 0.64B | 0.47B | 0.35B | 0.30B | 0.14B | 0.08B | 0.03B | 0.02B | 0.03B | 0.02B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.00B |
|
Cash & Current Investments
|
0.14B | 0.12B | 0.24B | 0.38B | 0.84B | 0.66B | 3.33B | 3.39B | 1.92B | 1.18B | 1.47B | 1.47B | 1.29B | 1.22B | 1.82B | 1.67B | 1.56B | 1.13B | 1.08B | 0.95B | 0.88B | 0.58B | 0.57B | 0.43B | 0.20B | 0.14B | 0.15B | 0.15B | 0.17B | 0.13B | 0.09B | 0.10B | 0.22B |
|
Receivables - Net
|
0.00B | | | 0.02B | 0.03B | 0.05B | 0.07B | 0.08B | 0.08B | 0.08B | 0.07B | 0.05B | 0.06B | 0.07B | 0.07B | 0.09B | 0.07B | 0.08B | 0.07B | 0.06B | 0.06B | 0.06B | 0.05B | 0.10B | 0.05B | 0.05B | 0.04B | 0.04B | 0.03B | 0.04B | 0.04B | 0.04B | 0.02B |
|
Receivables - Other
|
-0.00B | | -0.00B | 0.00B | 0.00B | | | 0.01B | | | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.00B | 0.00B | 0.01B | 0.01B | 0.00B | 0.00B | 0.01B | 0.01B | 0.02B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B |
|
Receivables
|
0.00B | | | 0.02B | 0.03B | 0.05B | 0.07B | 0.09B | 0.08B | 0.08B | 0.07B | 0.06B | 0.07B | 0.08B | 0.08B | 0.09B | 0.08B | 0.09B | 0.07B | 0.07B | 0.07B | 0.07B | 0.06B | 0.11B | 0.06B | 0.05B | 0.04B | 0.04B | 0.03B | 0.04B | 0.04B | 0.04B | 0.02B |
|
Raw Materials
|
0.00B | | | 0.00B | | | | 0.04B | | | 0.06B | 0.04B | 0.05B | 0.05B | 0.04B | 0.05B | 0.05B | 0.04B | 0.02B | 0.02B | 0.02B | 0.03B | 0.01B | 0.02B | 0.02B | 0.02B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B |
|
Work In Process
|
| | | 0.06B | | | | 0.08B | | | 0.19B | 0.19B | 0.19B | 0.20B | 0.18B | 0.18B | 0.12B | 0.13B | 0.05B | 0.05B | 0.05B | 0.05B | 0.03B | 0.03B | 0.03B | 0.03B | 0.02B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B |
|
Finished Goods
|
| | | 0.02B | | | | 0.02B | | | 0.04B | 0.06B | 0.06B | 0.05B | 0.07B | 0.10B | 0.11B | 0.11B | 0.09B | 0.09B | 0.09B | 0.08B | 0.02B | 0.06B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.03B | 0.03B |
|
Inventory
|
0.03B | | 0.08B | 0.08B | 0.12B | 0.15B | 0.14B | 0.14B | 0.29B | 0.35B | 0.29B | 0.28B | 0.30B | 0.30B | 0.29B | 0.33B | 0.28B | 0.29B | 0.16B | 0.16B | 0.16B | 0.16B | 0.06B | 0.11B | 0.07B | 0.06B | 0.06B | 0.06B | 0.07B | 0.06B | 0.07B | 0.07B | 0.07B |
|
Prepaid Assets
|
0.00B | | -0.00B | 0.02B | 0.04B | 0.06B | 0.04B | 0.06B | 0.09B | 0.12B | 0.06B | 0.07B | 0.06B | 0.06B | 0.05B | 0.07B | 0.07B | 0.07B | 0.04B | 0.05B | 0.05B | 0.04B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.01B | 0.02B | 0.01B | 0.01B | 0.01B | 0.01B |
|
Current Assets
|
0.14B | | -0.04B | 0.38B | 0.89B | -0.05B | -0.10B | 3.70B | | | 1.91B | 1.89B | 1.72B | 1.67B | 2.24B | 2.18B | 1.99B | 1.58B | 1.36B | 1.24B | 1.16B | 0.85B | 0.80B | 0.66B | 0.37B | 0.29B | 0.28B | 0.26B | 0.29B | 0.10B | 0.21B | 0.22B | 0.32B |
|
Property, Plant & Equipment (Net)
|
0.07B | | -0.00B | 0.24B | 0.48B | 0.66B | 0.73B | 0.82B | 1.07B | 1.24B | 1.14B | 1.09B | 1.12B | 0.88B | 0.85B | 0.93B | 0.89B | 0.86B | 0.74B | 0.73B | 0.66B | 0.64B | 0.35B | 0.29B | 0.26B | 0.25B | 0.24B | 0.23B | 0.22B | 0.21B | 0.20B | 0.21B | 0.21B |
|
Long-Term Investments
|
| | | 0.05B | -0.00B | -0.04B | -0.03B | 0.08B | 0.08B | 0.09B | 0.05B | 0.04B | 0.02B | 0.01B | 0.00B | | | | | 0.05B | 0.06B | 0.03B | 0.04B | 0.07B | 0.06B | 0.02B | 0.32B | 0.11B | 0.10B | 0.04B | 0.13B | 0.12B | 0.14B |
|
Goodwill
|
0.18B | | | 0.22B | 0.34B | 1.11B | 1.38B | 1.12B | 1.44B | 1.45B | 1.46B | 1.39B | 1.45B | 1.47B | 1.49B | 1.63B | 1.59B | 1.58B | 1.43B | 0.11B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.04B |
|
Intangibles
|
0.12B | | | 0.08B | -0.00B | -0.01B | -0.04B | 0.42B | 0.40B | 0.39B | 0.36B | 0.32B | 0.34B | 0.30B | 0.27B | 0.28B | 0.28B | 0.28B | 0.22B | 0.21B | 0.21B | 0.21B | 0.17B | 0.20B | 0.16B | 0.15B | 0.15B | 0.15B | 0.15B | 0.14B | 0.14B | 0.15B | 0.15B |
|
Goodwill & Intangibles
|
0.30B | | | 0.30B | 0.34B | 1.11B | 1.34B | 1.54B | 1.84B | 1.84B | 1.81B | 1.71B | 1.79B | 1.77B | 1.76B | 1.91B | 1.87B | 1.86B | 1.65B | 0.32B | 0.27B | 0.27B | 0.23B | 0.26B | 0.23B | 0.21B | 0.18B | 0.18B | 0.18B | 0.18B | 0.18B | 0.18B | 0.19B |
|
Long-Term Deferred Tax
|
0.02B | | 0.00B | 0.03B | | | | 0.03B | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non-Current Assets
|
0.02B | 0.00B | -0.00B | 0.13B | -0.00B | -0.02B | -0.01B | 0.02B | | | 0.02B | 0.01B | 0.01B | 0.00B | 0.00B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.09B | 0.01B | 0.03B | 0.02B | 0.02B | 0.02B | 0.01B | 0.36B | 0.01B | 0.01B | 0.01B |
|
Non-Current Assets
|
0.03B | | 0.04B | 0.09B | 0.03B | 0.05B | 0.10B | 0.17B | | | 1.14B | 3.05B | 3.21B | 0.03B | 0.85B | 0.93B | 0.89B | 0.86B | 0.74B | 0.73B | 1.39B | 1.32B | 0.35B | 0.97B | 0.88B | 0.71B | 0.24B | 0.68B | 0.62B | 0.36B | 0.20B | 0.43B | 0.45B |
|
Assets
|
0.53B | | | 1.14B | | | | 6.44B | | | 5.12B | 4.94B | 4.93B | 4.84B | 5.39B | 5.67B | 5.16B | 5.01B | 4.43B | 2.75B | 2.55B | 2.17B | 1.80B | 1.63B | 1.24B | 1.00B | 0.96B | 0.94B | 0.90B | 0.46B | 0.64B | 0.65B | 0.78B |
|
Accounts Payables
|
0.01B | | | 0.07B | | | | 0.14B | | | 0.09B | 0.06B | 0.06B | 0.07B | 0.05B | 0.07B | 0.07B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.02B | 0.04B | 0.02B | 0.02B | 0.02B | 0.02B | 0.01B | 0.02B | 0.02B | 0.02B | 0.01B |
|
Payables
|
0.01B | | | 0.07B | | | | 0.14B | | | 0.09B | 0.06B | 0.06B | 0.07B | 0.05B | 0.07B | 0.07B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.02B | 0.04B | 0.02B | 0.02B | 0.02B | 0.02B | 0.01B | 0.02B | 0.02B | 0.02B | 0.01B |
|
Accumulated Expenses
|
| | | 0.00B | | | 0.18B | 0.03B | | | 0.05B | 0.06B | 0.06B | 0.07B | 0.08B | 0.07B | 0.07B | 0.06B | 0.06B | 0.05B | 0.07B | 0.06B | 0.04B | 0.06B | 0.04B | 0.04B | 0.04B | 0.04B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B |
|
Other Accumulated Expenses
|
| | | 0.00B | | 0.03B | 0.05B | 0.06B | 0.07B | 0.09B | 0.16B | 0.09B | 0.11B | 0.12B | 0.08B | 0.06B | 0.06B | 0.06B | 0.05B | 0.07B | 0.06B | 0.06B | 0.07B | 0.05B | 0.04B | 0.04B | 0.04B | 0.06B | 0.06B | 0.02B | 0.02B | 0.02B | 0.02B |
|
Short term Debt
|
0.00B | | | 0.00B | 0.00B | 0.90B | 0.01B | 0.08B | 0.01B | 0.01B | 0.01B | 0.02B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.15B | 0.25B | 0.34B | 0.41B | 0.19B | 0.04B | 0.07B | 0.08B | 0.00B | 0.10B | 0.00B | 0.00B | 0.00B | 0.00B |
|
Current Leases
|
| | | | | | | | | | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.02B | 0.01B | 0.01B | 0.01B | 0.01B | 0.03B | 0.03B | 0.01B | 0.01B | 0.01B | 0.01B |
|
Current Taxes
|
| | | | | | | | | | | | | | 0.01B | 0.01B | 0.01B | 0.01B | | | | | | | | | | | | | | | |
|
Current Deferred Revenue
|
0.00B | | | 0.00B | 0.00B | 0.00B | 0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities
|
0.01B | | | 0.07B | | | | 0.31B | | | 0.31B | 0.23B | 0.24B | 0.27B | 0.22B | 0.21B | 0.21B | 0.19B | 0.17B | 0.32B | 0.43B | 0.50B | 0.59B | 0.34B | 0.15B | 0.16B | 0.17B | 0.12B | 0.21B | 0.42B | 0.07B | 0.07B | 0.06B |
|
Capital Leases
|
0.00B | | | -0.00B | -0.00B | -0.00B | -0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Debt
|
0.01B | | 0.01B | 0.01B | 0.62B | 0.01B | 0.60B | 0.63B | 0.59B | 0.45B | 0.33B | 0.34B | 0.39B | 0.47B | 1.24B | 1.26B | 1.21B | 1.19B | 1.18B | 0.99B | 0.79B | 0.55B | 0.55B | 0.59B | 0.47B | 0.38B | 0.37B | 0.41B | 0.30B | 0.31B | 0.21B | 0.21B | 0.16B |
|
Convertible Debt
|
| | | | | | 0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Minority Interest
|
-0.00B | | | 0.05B | -0.01B | 0.01B | 0.15B | 0.00B | 0.21B | 0.21B | 0.05B | 0.16B | 0.11B | 0.17B | 0.11B | 0.11B | 0.06B | 0.05B | 0.03B | 0.02B | 0.01B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | | | 0.04B | | | |
|
Liabilities from Discontinued Operations
|
| | | 0.07B | 0.13B | | | 0.31B | | | | | | | | | | | | | | | 0.05B | | 0.01B | | | | | | | | |
|
Non-Current Deferred Tax Liability
|
0.03B | | 0.03B | 0.03B | 0.03B | 0.03B | 0.02B | 0.08B | 0.08B | 0.07B | 0.04B | 0.03B | 0.03B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.01B | 0.01B | 0.01B | 0.01B | 0.00B | 0.00B | | | | | | | | | |
|
Operating Leases
|
0.00B | | | 0.00B | | | | | | | 0.09B | 0.07B | 0.08B | 0.08B | 0.07B | 0.08B | 0.07B | 0.08B | 0.08B | 0.08B | 0.07B | 0.06B | 0.06B | 0.06B | 0.05B | 0.05B | 0.04B | 0.01B | 0.01B | 0.02B | 0.02B | 0.01B | 0.01B |
|
Other Non-Current Liabilities
|
0.00B | | 0.05B | 0.05B | | | 0.09B | 0.10B | 0.16B | 0.16B | 0.14B | 0.12B | 0.13B | 0.12B | 0.49B | 0.09B | 0.08B | 0.16B | 0.15B | 0.02B | 0.12B | 0.10B | 0.09B | 0.07B | 0.07B | 0.05B | 0.09B | 0.02B | 0.02B | 0.15B | 0.03B | 0.02B | 0.02B |
|
Total Non-Current Liabilities
|
0.05B | | -0.05B | 0.06B | 0.11B | 0.01B | -0.09B | 1.02B | -0.16B | -0.16B | 0.07B | 1.02B | 0.94B | 0.01B | 2.04B | 2.10B | 1.64B | 1.51B | 1.42B | 1.42B | 1.23B | 1.06B | 1.15B | 0.93B | 0.62B | 0.55B | 0.50B | 0.53B | 0.51B | 0.42B | 0.27B | 0.28B | 0.22B |
|
Total Liabilities
|
0.05B | | | 0.15B | 0.89B | | | 1.12B | | | 1.25B | 1.14B | 1.07B | 1.54B | 2.53B | 2.19B | 1.73B | 1.66B | 1.57B | 1.44B | 1.35B | 1.16B | 1.24B | 1.00B | 0.69B | 0.60B | 0.59B | 0.55B | 0.53B | 0.57B | 0.30B | 0.30B | 0.24B |
|
Total Debt
|
0.01B | | 0.01B | 0.01B | 0.62B | 0.91B | 0.61B | 0.71B | 0.60B | 0.46B | 0.35B | 0.36B | 0.40B | 0.48B | 1.25B | 1.27B | 1.21B | 1.20B | 1.18B | 1.14B | 1.04B | 0.89B | 0.97B | 0.78B | 0.51B | 0.45B | 0.44B | 0.41B | 0.41B | 0.32B | 0.21B | 0.21B | 0.17B |
|
Common Equity
|
0.48B | | 0.98B | 0.89B | 2.11B | 1.84B | 5.62B | 5.31B | 4.40B | 4.26B | 3.81B | 3.74B | 3.80B | 3.21B | 2.75B | 3.37B | 3.37B | 3.29B | 2.83B | 1.29B | 1.19B | 1.00B | 0.56B | 0.63B | 0.56B | 0.40B | 0.37B | 0.39B | 0.37B | 0.42B | 0.34B | 0.35B | 0.53B |
|
Shareholder's Equity
|
0.48B | 168.77B | 190.96B | 0.89B | 1.18B | 1.63B | 5.48B | 5.31B | 4.19B | 4.05B | 3.81B | 3.74B | 3.80B | 3.21B | 2.75B | 3.37B | 3.37B | 3.29B | 2.83B | 1.29B | 1.19B | 1.00B | 0.56B | 0.63B | 0.56B | 0.40B | 0.37B | 0.39B | 0.37B | 0.42B | 0.34B | 0.35B | 0.53B |
|
Liabilities and Shareholders Equity
|
0.53B | | | 1.14B | | | | 6.44B | | | 5.12B | 4.94B | 4.93B | 4.84B | 5.39B | 5.67B | 5.16B | 5.01B | 4.43B | 2.75B | 2.55B | 2.17B | 1.80B | 1.63B | 1.24B | 1.00B | 0.96B | 0.94B | 0.90B | 0.46B | 0.64B | 0.65B | 0.78B |
|
Retained Earnings
|
0.02B | | | 0.10B | -0.17B | -0.51B | -0.33B | -0.63B | -2.49B | -2.81B | -3.22B | -3.20B | -3.35B | -4.12B | -4.79B | -4.62B | -4.52B | -4.60B | 0.00B | -6.64B | -6.73B | -6.65B | -7.15B | -7.23B | -7.47B | -7.52B | -7.67B | -7.65B | -7.76B | -7.66B | -7.62B | -7.92B | -7.97B |
|
Treasury Shares
|
| | | | | | | 0.00B | | | 0.00B | 0.03B | 0.03B | 0.03B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.01B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B |
|
Tangible Book Value
|
| | -0.04B | | | | -0.10B | | | | | | | | | | | | | | | | | | | | | | | | | | |