|
Cash & Equivalents
|
0.00B | 0.00B | 0.01B | 0.01B | 0.08B | 0.03B | 0.02B | 0.10B | 0.09B | 0.08B | 0.09B | 0.12B | 0.10B | 0.14B | 0.12B | 0.11B | 0.11B |
|
Short-term Investments
|
| 0.00B | 0.00B | | | | | | | | | | | | | | |
|
Cash & Current Investments
|
0.00B | 0.00B | 0.01B | 0.01B | 0.08B | 0.03B | 0.02B | 0.10B | 0.09B | 0.08B | 0.09B | 0.12B | 0.10B | 0.14B | 0.12B | 0.11B | 0.11B |
|
Receivables - Net
|
0.17B | 0.20B | 0.21B | 0.23B | 0.23B | 0.28B | 0.28B | 0.29B | 0.32B | 0.37B | 0.44B | 0.44B | 0.52B | 0.56B | 0.61B | 0.72B | 0.83B |
|
Receivables
|
0.17B | 0.20B | 0.21B | 0.23B | 0.23B | 0.28B | 0.28B | 0.29B | 0.32B | 0.37B | 0.44B | 0.44B | 0.52B | 0.56B | 0.61B | 0.72B | 0.83B |
|
Raw Materials
|
| 0.05B | 0.06B | | | | | | | | | | | | | 0.19B | |
|
Work In Process
|
| 0.01B | 0.02B | | | | | | | | | | | | | 0.02B | |
|
Finished Goods
|
| 0.17B | 0.18B | | | | | | | | | | | | | 0.60B | |
|
Inventory
|
0.26B | 0.23B | 0.25B | 0.32B | 0.34B | 0.38B | 0.42B | 0.42B | 0.45B | 0.47B | 0.51B | 0.57B | 0.59B | 0.63B | 0.74B | 0.80B | 0.85B |
|
Current Deferred Tax Assets
|
0.02B | 0.03B | 0.03B | 0.04B | 0.04B | 0.04B | 0.04B | 0.05B | | | | | | | | | |
|
Prepaid Assets
|
0.04B | 0.03B | 0.03B | 0.05B | 0.06B | 0.07B | 0.08B | 0.08B | 0.09B | 0.17B | 0.13B | 0.15B | 0.18B | 0.21B | 0.24B | 0.32B | 0.32B |
|
Current Assets
|
0.50B | 0.49B | 0.54B | 0.66B | 0.75B | 0.79B | 0.84B | 0.94B | 0.95B | 1.09B | 1.16B | 1.27B | 1.47B | 1.53B | 1.70B | 1.95B | 2.11B |
|
Buildings
|
| 0.15B | 0.16B | | | | | | | | | | | | | | |
|
Construction in Progress
|
| 0.17B | 0.12B | | | | | | | | | | | | | | |
|
Land & Improvements
|
| 0.01B | 0.01B | | | | | | | | | | | | | | |
|
Property, Plant & Equipment (Net)
|
0.60B | 0.59B | 0.61B | 0.64B | 0.74B | 0.94B | 0.97B | 0.88B | 0.91B | 0.98B | 1.13B | 1.28B | 1.35B | 1.43B | 1.63B | 1.86B | 2.08B |
|
Goodwill
|
1.26B | 1.26B | 1.28B | 1.37B | 1.39B | 2.22B | 2.20B | 2.16B | 2.35B | 2.39B | 2.43B | 0.02B | 2.57B | 3.61B | 3.62B | 3.84B | 3.85B |
|
Intangibles
|
0.11B | 0.21B | 0.13B | 0.21B | 0.20B | 0.45B | 0.41B | 0.44B | 0.50B | 1.52B | 1.41B | 1.29B | 1.27B | 1.89B | 1.71B | 1.79B | 1.59B |
|
Goodwill & Intangibles
|
1.37B | 1.48B | 1.40B | 1.59B | 1.59B | 2.67B | 2.61B | 2.61B | 2.86B | 3.91B | 3.83B | 1.30B | 3.85B | 5.49B | 5.33B | 5.63B | 5.44B |
|
Long-Term Deferred Tax
|
0.03B | 0.02B | 0.08B | 0.09B | 0.09B | 0.08B | 0.07B | 0.08B | 0.13B | 0.06B | 0.08B | 0.08B | 2.55B | 2.44B | 2.35B | 2.21B | 2.08B |
|
Other Non-Current Assets
|
0.05B | 0.04B | 0.05B | 0.04B | 0.05B | 0.04B | 0.04B | 0.05B | 0.08B | 0.07B | 0.07B | 0.10B | 0.40B | 0.59B | 0.64B | 0.66B | 0.69B |
|
Non-Current Assets
|
2.05B | 2.03B | 2.08B | 2.28B | 2.39B | 3.67B | 3.62B | 3.54B | 3.91B | 5.02B | 5.11B | 5.46B | 8.14B | 9.96B | 9.95B | 10.36B | 10.29B |
|
Assets
|
2.55B | 2.53B | 2.62B | 2.94B | 3.14B | 4.46B | 4.46B | 4.48B | 4.86B | 6.11B | 6.27B | 6.74B | 9.61B | 11.49B | 11.66B | 12.32B | 12.39B |
|
Accounts Payables
|
0.04B | 0.05B | 0.06B | 0.09B | 0.11B | 0.12B | 0.12B | 0.11B | 0.14B | 0.15B | 0.15B | 0.18B | 0.16B | 0.25B | 0.26B | 0.26B | 0.30B |
|
Notes Payables
|
0.01B | 0.02B | 0.05B | 0.03B | 0.04B | 0.10B | 0.24B | 0.23B | 0.02B | 0.04B | 0.56B | 0.41B | 0.08B | | | | |
|
Payables
|
0.04B | 0.07B | 0.11B | 0.11B | 0.15B | 0.22B | 0.36B | 0.33B | 0.17B | 0.18B | 0.71B | 0.59B | 0.24B | 0.25B | 0.26B | 0.26B | 0.30B |
|
Accumulated Expenses
|
0.00B | 0.04B | 0.05B | 0.06B | 0.06B | 0.07B | 0.07B | 0.08B | 0.08B | 0.09B | 0.10B | 0.12B | 0.15B | 0.15B | 0.17B | 0.17B | 0.21B |
|
Other Accumulated Expenses
|
0.08B | 0.08B | 0.10B | 0.09B | 0.10B | 0.15B | 0.14B | 0.13B | 0.15B | 0.26B | 0.29B | 0.27B | 0.32B | 0.37B | 0.36B | 0.42B | 0.43B |
|
Short term Debt
|
0.01B | 0.02B | 0.05B | 0.03B | 0.04B | 0.10B | 0.24B | 0.23B | 0.02B | 0.04B | 0.56B | 0.41B | 0.08B | 0.41B | 0.05B | 0.03B | 0.05B |
|
Current Leases
|
| | | | | | | | | | | 0.03B | 0.04B | | | | |
|
Current Taxes
|
0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.01B | | | | | | | | | | |
|
Current Deferred Revenue
|
| | | | | | | | | | | | 0.02B | 0.09B | 0.12B | 0.13B | 0.13B |
|
Curent Deferred Tax Liability
|
| 0.00B | 0.00B | | | | | | | | | | | | | | |
|
Total Current Liabilities
|
0.18B | 0.20B | 0.27B | 0.26B | 0.32B | 0.44B | 0.57B | 0.54B | 0.40B | 0.54B | 1.11B | 1.00B | 0.73B | 1.28B | 0.97B | 1.02B | 1.11B |
|
Non-Current Debt
|
0.77B | 0.59B | 0.33B | 0.35B | 0.30B | 1.28B | 1.11B | 1.11B | 1.15B | 1.99B | 1.26B | 1.38B | 1.40B | 2.35B | 2.52B | 2.55B | 2.46B |
|
Non-Current Deffered Revenue
|
| | | | | | | | | | | | 0.00B | 0.20B | 0.18B | 0.19B | 0.20B |
|
Pension
|
0.05B | 0.05B | 0.07B | 0.09B | 0.07B | 0.08B | 0.08B | 0.09B | 0.10B | 0.11B | 0.12B | 0.10B | 0.37B | 0.23B | | | |
|
Minority Interest
|
| | | 0.02B | 0.02B | 0.02B | 0.01B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B |
|
Liabilities from Discontinued Operations
|
| | | | | | | | | | | | 0.00B | | | | |
|
Non-Current Deferred Tax Liability
|
0.02B | 0.02B | 0.02B | 0.03B | 0.02B | 0.07B | 0.03B | 0.04B | 0.04B | 0.07B | 0.07B | 0.14B | 0.11B | 0.29B | 0.29B | 0.31B | 0.32B |
|
Operating Leases
|
| | | | | | | | | | | 0.27B | 0.23B | | | | |
|
Other Non-Current Liabilities
|
| 0.00B | 0.01B | | | | | | | 0.14B | 0.12B | 0.16B | 0.14B | 0.23B | 0.24B | 0.31B | 0.28B |
|
Total Non-Current Liabilities
|
| 0.86B | 0.68B | | | | | | | 2.66B | 2.52B | 2.75B | 2.52B | 4.09B | 3.87B | 3.92B | 3.87B |
|
Total Liabilities
|
1.01B | 0.86B | 0.69B | 0.73B | 0.71B | 1.87B | 1.79B | 1.78B | 1.68B | 2.81B | 2.65B | 2.91B | 2.66B | 4.32B | 4.11B | 4.23B | 4.16B |
|
Total Debt
|
0.78B | 0.61B | 0.38B | 0.37B | 0.34B | 1.38B | 1.35B | 1.33B | 1.17B | 2.02B | 1.83B | 1.79B | 1.48B | 2.76B | 2.57B | 2.58B | 2.51B |
|
Common Equity
|
1.54B | 1.67B | 1.94B | 2.21B | 2.42B | 2.59B | 2.67B | 2.70B | 3.18B | 3.31B | 3.63B | 3.82B | 6.94B | 7.17B | 7.55B | 8.08B | 8.24B |
|
Shareholder's Equity
|
1.54B | 1.67B | 1.94B | 2.21B | 2.42B | 2.59B | 2.67B | 2.70B | 3.18B | 3.31B | 3.63B | 3.82B | 6.94B | 7.17B | 7.55B | 8.08B | 8.24B |
|
Liabilities and Shareholders Equity
|
2.55B | 2.53B | 2.62B | 2.94B | 3.14B | 4.46B | 4.46B | 4.48B | 4.86B | 6.11B | 6.27B | 6.74B | 9.61B | 11.49B | 11.66B | 12.32B | 12.39B |
|
Treasury Shares
|
0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B |
|
Retained Earnings
|
-0.01B | -0.02B | -0.02B | -0.03B | -0.02B | -0.11B | -0.19B | -0.49B | 2.43B | 2.58B | 3.03B | 3.26B | 6.20B | 6.58B | 6.88B | 7.27B | 7.64B |