|
Assets
|
1.47B | 1.02B | 0.87B | 0.76B | 1.63B | 1.87B | 2.07B | 2.71B | 2.93B | 3.86B | 4.69B | 5.49B | 7.02B | 7.60B | 8.20B | 7.53B |
|
Cash & Equivalents
|
0.18B | 0.18B | 0.07B | 0.11B | 0.16B | 0.16B | 0.12B | 0.12B | 0.16B | 0.20B | 0.24B | 0.23B | 0.24B | 0.23B | 0.28B | 0.19B |
|
Short-term Investments
|
| 0.01B | | | | | | | | | | | | | | |
|
Cash & Current Investments
|
0.18B | 0.19B | 0.07B | 0.11B | 0.16B | 0.16B | 0.12B | 0.12B | 0.16B | 0.20B | 0.24B | 0.23B | 0.24B | 0.23B | 0.28B | 0.19B |
|
Receivables - Net
|
0.19B | 0.20B | 0.19B | 0.21B | 0.23B | 0.26B | 0.28B | 0.37B | 0.43B | 0.48B | 0.52B | 0.62B | 0.65B | 0.76B | 0.81B | 0.74B |
|
Receivables - Other
|
| 0.03B | 0.03B | 0.03B | 0.04B | 0.04B | 0.05B | 0.08B | 0.10B | | | | 0.01B | | | |
|
Receivables
|
0.19B | 0.22B | 0.22B | 0.24B | 0.26B | 0.31B | 0.32B | 0.45B | 0.53B | 0.48B | 0.52B | 0.62B | 0.66B | 0.76B | 0.81B | 0.74B |
|
Raw Materials
|
| 0.01B | 0.01B | 0.01B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.03B | 0.03B | | | |
|
Work In Process
|
| 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.10B | 0.11B | 0.12B | 0.14B | 0.16B | 0.20B | 0.23B | 0.21B |
|
Finished Goods
|
| 0.07B | 0.07B | 0.06B | 0.06B | 0.06B | 0.07B | 0.06B | 0.08B | 0.08B | 0.10B | 0.12B | 0.13B | | | |
|
Inventory
|
0.10B | 0.10B | 0.09B | 0.09B | 0.09B | 0.09B | 0.09B | 0.10B | 0.11B | 0.13B | 0.16B | 0.19B | 0.20B | 0.26B | 0.38B | 0.28B |
|
Current Deferred Tax Assets
|
0.02B | 0.03B | | | | | | | | | | | | | | |
|
Prepaid Assets
|
0.11B | 0.08B | 0.08B | 0.08B | 0.09B | 0.05B | 0.05B | 0.05B | 0.08B | 0.05B | 0.06B | 0.10B | 0.10B | 0.11B | 0.09B | 0.11B |
|
Current Assets
|
0.60B | 0.55B | 0.43B | 0.49B | 0.55B | 0.58B | 0.56B | 0.66B | 0.83B | 0.90B | 1.02B | 1.20B | 1.27B | 1.44B | 1.61B | 1.40B |
|
Property, Plant & Equipment (Net)
|
0.86B | 0.75B | 0.74B | 0.72B | 0.68B | 0.68B | 0.68B | 0.76B | 0.78B | 0.93B | 1.04B | 1.12B | 1.29B | 1.47B | 1.64B | 1.60B |
|
Long-Term Investments
|
0.02B | 0.01B | | | | | | | | | | 0.02B | 0.20B | 0.31B | 0.24B | 0.22B |
|
Goodwill
|
0.00B | 0.20B | 0.20B | 0.21B | 0.23B | 0.32B | 0.44B | 0.79B | 0.80B | 1.25B | 1.54B | 1.81B | 2.71B | 2.85B | 3.10B | 2.85B |
|
Intangibles
|
0.15B | 0.12B | 0.09B | 0.08B | 0.08B | 0.18B | 0.28B | 0.39B | 0.37B | 0.61B | 0.69B | 0.79B | 1.06B | 0.96B | 0.86B | 0.72B |
|
Goodwill & Intangibles
|
0.15B | 0.32B | 0.29B | 0.29B | 0.32B | 0.50B | 0.72B | 1.18B | 1.17B | 1.86B | 2.23B | 2.60B | 3.77B | 3.81B | 3.96B | 3.57B |
|
Long-Term Deferred Tax
|
| 0.05B | 0.04B | 0.04B | 0.03B | 0.10B | 0.10B | 0.03B | 0.02B | 0.02B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B |
|
Other Non-Current Assets
|
0.05B | 0.06B | 0.06B | 0.05B | 0.06B | 0.07B | 0.07B | 0.09B | 0.12B | 0.14B | 0.21B | 0.35B | 0.15B | 0.15B | 0.31B | 0.28B |
|
Non-Current Assets
|
0.87B | 0.46B | 0.44B | 0.28B | 1.08B | 1.29B | 1.51B | 2.05B | 2.10B | 2.96B | 3.67B | 4.29B | 5.75B | 6.16B | 6.59B | 6.13B |
|
Accounts Payables
|
0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.04B | 0.07B | 0.08B | 0.07B | 0.11B | 0.12B | 0.20B | 0.21B | 0.17B | 0.14B |
|
Payables
|
0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.04B | 0.07B | 0.08B | 0.07B | 0.11B | 0.12B | 0.20B | 0.21B | 0.17B | 0.14B |
|
Accumulated Expenses
|
0.05B | 0.06B | 0.05B | 0.05B | 0.06B | 0.07B | 0.09B | 0.09B | 0.10B | 0.14B | 0.16B | 0.21B | 0.25B | 0.22B | 0.23B | 0.23B |
|
Other Accumulated Expenses
|
0.02B | 0.02B | 0.01B | 0.02B | 0.02B | 0.01B | 0.01B | 0.03B | 0.04B | 0.07B | 0.09B | 0.10B | 0.14B | 0.20B | 0.20B | 0.19B |
|
Short term Debt
|
0.04B | 0.03B | 0.01B | 0.14B | 0.02B | 0.03B | 0.02B | 0.03B | 0.03B | 0.03B | 0.04B | 0.05B | 0.00B | | | |
|
Current Leases
|
23.93B | | | | | | | | | 0.00B | | | | | | |
|
Current Taxes
|
| 0.02B | | | | | | | | | | | | | | |
|
Current Deferred Revenue
|
0.07B | 0.07B | 0.06B | 0.06B | 0.05B | 0.08B | 0.08B | 0.13B | 0.12B | 0.15B | 0.17B | 0.21B | 0.22B | 0.26B | 0.27B | 0.28B |
|
Curent Deferred Tax Liability
|
| 0.00B | | | | | | | | | | | | | | |
|
Total Current Liabilities
|
0.25B | 0.26B | 0.22B | 0.34B | 0.25B | 0.29B | 0.31B | 0.43B | 0.46B | 0.56B | 0.71B | 0.84B | 1.03B | 1.09B | 1.06B | 0.99B |
|
Capital Leases
|
| 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.03B | 0.03B | 0.03B | 0.03B | | | | | | |
|
Non-Current Debt
|
0.46B | 0.67B | 0.70B | 0.53B | 0.64B | 0.74B | 0.85B | 1.21B | 1.11B | 1.64B | 1.85B | 1.93B | 2.66B | 2.71B | 2.65B | 2.24B |
|
Non-Current Deffered Revenue
|
| 0.02B | | | | | | | | | | | | | | |
|
Pension
|
| 0.04B | | | | | | | | | | | | | | |
|
Minority Interest
|
-0.00B | 0.00B | | | 0.02B | 0.03B | 0.03B | 0.01B | 0.02B | 0.02B | 0.03B | 0.03B | 0.05B | 0.04B | 0.06B | 0.04B |
|
Liabilities from Discontinued Operations
|
0.00B | 0.00B | 0.00B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.00B | | | | | | | |
|
Non-Current Deferred Tax Liability
|
| 0.03B | | | | 0.02B | 0.05B | 0.17B | 0.15B | 0.20B | 0.28B | 0.35B | 0.42B | 0.43B | 0.44B | 0.11B |
|
Operating Leases
|
| | | | | | | | | | 0.14B | 0.18B | 0.29B | 0.44B | 0.47B | 0.48B |
|
Other Non-Current Liabilities
|
0.12B | 0.11B | 0.11B | 0.10B | 0.07B | 0.10B | 0.09B | 0.16B | 0.19B | 0.18B | 0.18B | 0.21B | 0.24B | 0.17B | 0.22B | 0.20B |
|
Total Non-Current Liabilities
|
0.71B | 0.93B | 0.92B | 0.88B | 0.90B | 1.07B | 1.21B | 1.70B | 1.67B | 2.34B | 2.84B | 3.14B | 4.19B | 4.40B | 4.31B | 3.83B |
|
Total Liabilities
|
0.83B | 1.04B | 1.03B | 0.98B | 0.97B | 1.17B | 1.30B | 1.86B | 1.87B | 2.52B | 3.03B | 3.35B | 4.43B | 4.58B | 4.54B | 4.02B |
|
Total Debt
|
0.49B | 0.70B | 0.72B | 0.67B | 0.66B | 0.77B | 0.86B | 1.24B | 1.15B | 1.67B | 1.89B | 1.98B | 2.67B | 2.71B | 2.65B | 2.24B |
|
Common Equity
|
1.37B | 0.53B | 0.53B | 0.60B | 0.64B | 0.68B | 0.74B | 0.84B | 1.05B | 1.32B | 1.64B | 2.12B | 2.54B | 2.98B | 3.60B | 3.47B |
|
Shareholder's Equity
|
1.37B | 0.53B | 0.53B | 0.60B | 0.64B | 0.68B | 0.74B | 0.84B | 1.05B | 1.32B | 1.64B | 2.12B | 2.54B | 2.98B | 3.60B | 3.47B |
|
Liabilities and Shareholders Equity
|
1.47B | 1.02B | 0.87B | 0.76B | 1.63B | 1.87B | 2.07B | 2.71B | 2.93B | 3.86B | 4.69B | 5.49B | 7.02B | 7.60B | 8.20B | 7.53B |
|
Treasury Shares
|
0.00B | 0.00B | 0.03B | 0.03B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | | | | 0.00B | | |
|
Retained Earnings
|
0.05B | 0.03B | 0.00B | 0.01B | 0.01B | -0.14B | -0.14B | -0.25B | 0.29B | -0.17B | 0.28B | 0.63B | 0.98B | 1.43B | 1.89B | 1.81B |