|
Cash & Equivalents
|
0.32B | 0.26B | 0.35B | 0.73B | 0.56B | 0.43B | 0.45B | 0.46B | 0.60B | 0.52B | 0.36B | 0.37B | 0.50B | 0.56B |
|
Cash & Current Investments
|
0.32B | 0.26B | 0.35B | 0.73B | 0.56B | 0.43B | 0.45B | 0.46B | 0.60B | 0.52B | 0.36B | 0.37B | 0.50B | 0.56B |
|
Receivables - Net
|
| 0.60B | 0.61B | 0.61B | 0.83B | 0.95B | 0.90B | 0.81B | 1.70B | 1.49B | 1.53B | 1.18B | 0.58B | 0.69B |
|
Receivables - Other
|
| | | | | | | 0.00B | 0.03B | 0.02B | 0.04B | 0.03B | 0.01B | 0.01B |
|
Receivables
|
| 0.60B | 0.61B | 0.61B | 0.83B | 0.95B | 0.90B | 0.81B | 1.73B | 1.51B | 1.57B | 1.21B | 0.60B | 0.70B |
|
Raw Materials
|
| 0.10B | 0.12B | 0.09B | 0.11B | 0.13B | 0.13B | 0.15B | 0.24B | 0.28B | 0.44B | 0.53B | 0.48B | 0.39B |
|
Work In Process
|
| | | 0.11B | 0.13B | 0.14B | 0.10B | 0.10B | 0.12B | 0.14B | 0.18B | 0.21B | 0.12B | 0.15B |
|
Finished Goods
|
| 0.15B | 0.18B | 0.17B | 0.20B | 0.21B | 0.22B | 0.23B | 0.61B | 0.67B | 0.82B | 0.63B | 0.30B | 0.19B |
|
Inventory
|
| 0.31B | 0.37B | 0.37B | 0.44B | 0.47B | 0.44B | 0.47B | 0.98B | 1.09B | 1.44B | 1.38B | 0.90B | 0.74B |
|
Current Deferred Tax Assets
|
| 0.06B | 0.06B | 0.05B | | | | | | | | | | |
|
Prepaid Assets
|
| 0.05B | 0.07B | 0.07B | 0.17B | 0.14B | 0.15B | 0.14B | 0.24B | 0.26B | 0.25B | 0.18B | 0.14B | 0.14B |
|
Current Assets
|
| 1.29B | 1.45B | 1.83B | 2.00B | 1.99B | 1.94B | 1.88B | 3.51B | 3.35B | 3.58B | 3.73B | 2.83B | 3.48B |
|
Property, Plant & Equipment (Net)
|
| 0.36B | 0.31B | 0.29B | 0.53B | 0.47B | 0.47B | 0.45B | 0.72B | 0.68B | 0.66B | 0.60B | 0.43B | 0.34B |
|
Long-Term Investments
|
| 1.18B | 1.62B | 1.83B | 1.72B | | | | | | | | | |
|
Goodwill
|
1.56B | 1.55B | 1.57B | 1.57B | 2.89B | 2.98B | 3.10B | 3.06B | 6.06B | 6.08B | 5.63B | 4.81B | 4.82B | 4.79B |
|
Intangibles
|
| 1.58B | 1.42B | 1.26B | 2.15B | 1.80B | 1.64B | 1.35B | 4.26B | 3.65B | 3.03B | 1.92B | 1.46B | 1.22B |
|
Goodwill & Intangibles
|
1.56B | 3.13B | 2.99B | 2.83B | 5.03B | 4.78B | 4.73B | 4.42B | 10.32B | 9.73B | 8.65B | 6.73B | 6.28B | 6.01B |
|
Long-Term Deferred Tax
|
| 0.06B | 0.06B | 0.06B | 0.04B | 0.05B | 0.05B | 0.04B | 0.10B | 0.08B | 0.22B | 0.51B | 0.61B | 0.54B |
|
Other Non-Current Assets
|
| 0.10B | 0.10B | 0.09B | 0.13B | 0.11B | 0.11B | 0.10B | 0.46B | 0.60B | 0.76B | 0.62B | 0.82B | 1.36B |
|
Non-Current Assets
|
| 3.51B | 3.28B | 3.09B | 5.50B | 5.15B | 5.10B | 4.75B | 10.92B | 10.22B | 9.68B | 7.96B | 6.51B | 5.26B |
|
Assets
|
| 4.79B | 4.73B | 4.92B | 7.50B | 7.14B | 7.04B | 6.63B | 14.43B | 13.58B | 13.26B | 11.69B | 9.33B | 8.75B |
|
Accounts Payables
|
| 0.19B | 0.25B | 0.18B | 0.30B | 0.42B | 0.44B | 0.40B | 1.15B | 1.01B | 1.16B | 0.68B | 0.33B | 0.37B |
|
Payables
|
| 0.19B | 0.25B | 0.18B | 0.30B | 0.42B | 0.44B | 0.40B | 1.15B | 1.01B | 1.16B | 0.68B | 0.33B | 0.37B |
|
Accumulated Expenses
|
0.02B | 0.03B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.29B | 0.86B | 0.91B | 0.99B | 0.87B | 0.56B | 0.61B |
|
Other Accumulated Expenses
|
| 0.00B | 0.00B | 0.01B | 0.02B | 0.01B | 0.01B | 0.01B | 0.03B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B |
|
Short term Debt
|
| 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | | | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | |
|
Current Taxes
|
| | 0.02B | 0.04B | 0.04B | 0.05B | 0.02B | 0.01B | 0.02B | 0.01B | | | | |
|
Current Deferred Revenue
|
| 0.04B | 0.02B | 0.03B | 0.02B | 0.03B | 0.01B | 0.01B | 0.08B | 0.09B | 0.09B | 0.10B | 0.08B | 0.10B |
|
Total Current Liabilities
|
| 0.55B | 0.59B | 0.48B | 0.69B | 0.86B | 0.72B | 0.69B | 2.04B | 1.95B | 2.18B | 2.11B | 1.41B | 1.23B |
|
Non-Current Debt
|
| 2.46B | 2.51B | 2.66B | 5.23B | 4.55B | 4.37B | 3.99B | 9.80B | 9.49B | 9.48B | 9.47B | 9.25B | 9.24B |
|
Pension
|
| 0.07B | 0.04B | 0.03B | 0.04B | 0.03B | 0.03B | 0.00B | 0.00B | 0.03B | 0.02B | 0.02B | 0.02B | 0.01B |
|
Preferred Stock Liabilities
|
| | | | | | | | 1.00B | 1.04B | 1.06B | 1.10B | 1.16B | 1.23B |
|
Liabilities from Discontinued Operations
|
| | | | | | | | | | | 0.52B | 0.48B | 0.25B |
|
Non-Current Deferred Tax Liability
|
| 0.43B | 0.39B | 0.34B | 0.20B | 0.20B | 0.13B | 0.08B | 0.22B | 0.21B | 0.21B | 0.12B | 0.09B | 0.10B |
|
Other Non-Current Liabilities
|
| 0.10B | 0.12B | 0.10B | 0.12B | 0.11B | 0.14B | 0.11B | 0.54B | 0.53B | 0.49B | 0.36B | 0.43B | 0.41B |
|
Total Non-Current Liabilities
|
| 3.51B | 3.53B | 3.51B | 6.16B | 5.64B | 5.25B | 4.76B | 12.06B | 11.65B | 11.87B | 11.78B | 10.77B | 10.57B |
|
Total Liabilities
|
| 3.61B | 3.65B | 3.61B | 6.28B | 5.75B | 5.39B | 4.87B | 12.60B | 12.18B | 12.36B | 12.13B | 11.20B | 10.98B |
|
Total Debt
|
| 2.47B | 2.51B | 2.67B | 5.24B | 4.56B | 4.37B | 3.99B | 9.83B | 9.52B | 9.51B | 9.50B | 9.28B | 9.24B |
|
Common Equity
|
1.65B | 1.66B | 2.10B | 2.14B | 2.22B | 2.28B | 2.33B | 2.39B | 2.45B | 0.35B | -0.16B | -1.55B | -3.02B | -3.46B |
|
Shareholder's Equity
|
1.65B | 1.66B | 2.10B | 2.14B | 2.22B | 2.28B | 2.33B | 2.39B | 2.45B | 0.35B | -0.16B | -1.55B | -3.02B | -3.46B |
|
Liabilities and Shareholders Equity
|
| 4.79B | 4.73B | 4.92B | 7.50B | 7.14B | 7.04B | 6.63B | 14.43B | 13.58B | 13.26B | 11.69B | 9.33B | 8.75B |
|
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 | 0.02B |
|
Retained Earnings
|
| -0.02B | -0.03B | -0.74B | -0.81B | -0.59B | -0.40B | -0.25B | -1.18B | -1.75B | -2.22B | -3.50B | -5.01B | -5.32B |