|
Cash & Equivalents
|
0.34B | 0.32B | 0.26B | 0.32B | 0.30B | 0.47B | 0.27B | 0.39B | 0.31B | 0.33B | 1.21B | 1.39B | 0.66B | 0.49B | 0.52B | 0.58B | 0.45B | 0.64B | 0.34B | 0.51B | 0.46B | 0.34B | 0.32B | 0.37B | 0.37B | 0.35B | 0.34B | 0.42B | 0.49B | 0.47B | 0.49B | 0.54B | 0.51B |
|
Short-term Investments
|
| | | | 0.63B | 0.20B | 0.03B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | | | | | | | | | | | | | | | | | | | |
|
Cash & Current Investments
|
0.34B | 0.32B | 0.26B | 0.32B | 0.93B | 0.68B | 0.30B | 0.40B | 0.32B | 0.35B | 1.22B | 1.40B | 0.67B | 0.51B | 0.52B | 0.58B | 0.45B | 0.64B | 0.34B | 0.51B | 0.46B | 0.34B | 0.32B | 0.37B | 0.37B | 0.35B | 0.34B | 0.42B | 0.49B | 0.47B | 0.49B | 0.54B | 0.51B |
|
Receivables - Net
|
| 0.57B | | | 0.61B | 0.65B | 0.68B | 0.76B | 0.76B | 0.82B | 0.68B | 0.54B | 0.76B | 0.87B | 1.03B | 1.07B | 0.92B | 0.83B | 0.97B | 0.92B | 0.80B | 0.80B | 1.05B | 1.00B | 0.91B | 0.84B | 0.99B | 1.00B | 0.84B | 0.81B | 0.97B | 0.99B | 0.89B |
|
Receivables - Other
|
| 0.03B | | | 0.03B | 0.06B | 0.11B | 0.07B | 0.07B | 0.07B | 0.07B | 0.07B | 0.07B | 0.20B | 0.10B | 0.11B | 0.16B | 0.20B | 0.22B | 0.21B | 0.22B | 0.20B | 0.21B | 0.23B | 0.22B | 0.17B | 0.09B | 0.08B | 0.06B | 0.08B | 0.09B | 0.11B | 0.08B |
|
Receivables
|
| 0.60B | | | 0.64B | 0.71B | 0.79B | 0.83B | 0.82B | 0.89B | 0.74B | 0.62B | 0.83B | 1.08B | 1.13B | 1.17B | 1.08B | 1.03B | 1.19B | 1.13B | 1.03B | 1.00B | 1.26B | 1.23B | 1.14B | 1.01B | 1.08B | 1.08B | 0.90B | 0.89B | 1.06B | 1.10B | 0.97B |
|
Inventory
|
| 1.06B | | | 1.01B | 1.00B | 1.04B | 1.05B | 1.07B | 1.05B | 1.02B | 1.07B | 1.60B | 1.58B | 1.42B | 1.45B | 1.38B | 1.37B | 1.34B | 1.33B | 1.34B | 1.54B | 1.60B | 1.69B | 1.69B | 1.74B | 1.64B | 1.61B | 1.63B | 1.57B | 1.59B | 1.67B | 1.71B |
|
Prepaid Assets
|
| 0.14B | | | 0.12B | 0.11B | 0.11B | 0.10B | 0.10B | 0.09B | 0.13B | 0.11B | 0.18B | 0.26B | 0.27B | 0.23B | 0.24B | 0.24B | 0.32B | 0.34B | 0.33B | 0.39B | 0.37B | 0.37B | 0.37B | 0.31B | 0.34B | 0.28B | 0.34B | 0.29B | 0.30B | 0.30B | 0.30B |
|
Current Assets
|
| 2.12B | | | 2.70B | 2.50B | 2.28B | 2.38B | 2.31B | 2.37B | 3.12B | 3.19B | 3.28B | 3.42B | 3.34B | 3.43B | 3.16B | 3.27B | 3.19B | 3.31B | 3.15B | 3.28B | 3.55B | 3.65B | 3.56B | 3.41B | 4.05B | 4.01B | 3.37B | 3.21B | 3.44B | 3.61B | 3.49B |
|
Construction in Progress
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.04B | | | |
|
Property, Plant & Equipment (Net)
|
| 0.92B | | | 0.91B | 0.92B | 0.93B | 0.93B | 0.91B | 0.96B | 0.93B | 0.92B | 1.24B | 1.32B | 1.27B | 1.03B | 1.04B | 1.05B | 0.99B | 0.96B | 0.94B | 1.00B | 1.00B | 1.01B | 0.99B | 1.03B | 0.95B | 0.95B | 0.98B | 0.99B | 1.05B | 1.36B | 1.39B |
|
Long-Term Investments
|
| 0.01B | | | 0.01B | 0.02B | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Goodwill
|
| 3.00B | | | 2.97B | 3.00B | 2.93B | 2.96B | 2.95B | 3.00B | 3.00B | 3.04B | 6.43B | 6.22B | 6.02B | 6.24B | 6.19B | 6.17B | 6.12B | 5.90B | 5.72B | 5.99B | 6.06B | 6.04B | 4.90B | 5.09B | 4.48B | 4.48B | 4.62B | 4.41B | 4.51B | 4.76B | 4.76B |
|
Intangibles
|
| 2.67B | | | 2.51B | 2.50B | 2.39B | 2.35B | 2.44B | 2.48B | 2.46B | 2.43B | 5.79B | 6.39B | 6.03B | 5.75B | 5.82B | 5.59B | 5.39B | 5.06B | 4.77B | 4.84B | 4.79B | 4.68B | 4.47B | 4.49B | 4.20B | 4.00B | 4.01B | 3.68B | 3.63B | 3.71B | 3.60B |
|
Goodwill & Intangibles
|
| 5.67B | | | 5.48B | 5.50B | 5.32B | 5.31B | 5.38B | 5.48B | 5.46B | 5.48B | 12.22B | 12.61B | 12.05B | 11.99B | 12.01B | 11.76B | 11.51B | 10.96B | 10.48B | 10.84B | 10.85B | 10.72B | 9.38B | 9.59B | 8.67B | 8.48B | 8.64B | 8.10B | 8.14B | 8.46B | 8.36B |
|
Other Non-Current Assets
|
| 0.24B | | | 0.10B | 0.07B | 0.22B | 0.23B | 0.22B | 0.18B | 0.22B | 0.28B | 0.49B | 0.35B | 0.33B | 0.38B | 0.36B | 0.39B | 0.56B | 0.38B | 0.38B | 0.38B | 0.37B | 0.42B | 0.41B | 0.34B | 0.65B | 0.63B | 0.30B | 0.31B | 0.31B | 0.31B | 0.31B |
|
Non-Current Assets
|
| 6.82B | | | 6.51B | 6.45B | 6.47B | 6.47B | 6.51B | 6.61B | 6.61B | 6.68B | 13.96B | 14.28B | 13.64B | 13.40B | 13.40B | 13.20B | 13.06B | 12.29B | 11.79B | 12.21B | 12.22B | 12.14B | 10.78B | 10.96B | 9.97B | 9.75B | 9.92B | 9.40B | 9.50B | 10.13B | 10.06B |
|
Assets
|
| 8.94B | | | 9.21B | 8.96B | 8.75B | 8.86B | 8.82B | 8.99B | 9.73B | 9.88B | 17.24B | 17.69B | 16.99B | 16.83B | 16.57B | 16.48B | 16.25B | 15.60B | 14.95B | 15.49B | 15.77B | 15.80B | 14.34B | 14.36B | 14.02B | 13.76B | 13.28B | 12.61B | 12.94B | 13.74B | 13.55B |
|
Accounts Payables
|
| 0.20B | | | 0.20B | 0.27B | 0.25B | 0.24B | 0.21B | 0.22B | 0.21B | 0.24B | 0.36B | 0.50B | 0.41B | 0.51B | 0.44B | 0.42B | 0.40B | 0.39B | 0.35B | 0.39B | 0.38B | 0.35B | 0.30B | 0.27B | 0.30B | 0.29B | 0.26B | 0.30B | 0.33B | 0.37B | 0.35B |
|
Payables
|
| 0.20B | | | 0.20B | 0.27B | 0.25B | 0.24B | 0.21B | 0.22B | 0.21B | 0.24B | 0.36B | 0.50B | 0.41B | 0.51B | 0.44B | 0.42B | 0.40B | 0.39B | 0.35B | 0.39B | 0.38B | 0.35B | 0.30B | 0.27B | 0.30B | 0.29B | 0.26B | 0.30B | 0.33B | 0.37B | 0.35B |
|
Accumulated Expenses
|
| 0.09B | | | 0.08B | 0.10B | 0.06B | 0.07B | 0.09B | 0.10B | 0.06B | 0.06B | 0.14B | 0.14B | 0.11B | 0.12B | 0.16B | 0.18B | 0.11B | 0.11B | 0.14B | 0.15B | 0.11B | | | 0.16B | | | | 0.18B | | | |
|
Other Accumulated Expenses
|
| 0.18B | | | 0.18B | 0.20B | 0.19B | 0.21B | 0.18B | 0.24B | 0.22B | 0.32B | 0.53B | 0.58B | 0.57B | 0.50B | 0.39B | 0.43B | 0.44B | 0.50B | 0.43B | 0.45B | 0.38B | 0.56B | 0.57B | 0.41B | 0.57B | 0.51B | 0.69B | 0.64B | 0.58B | 0.60B | 0.67B |
|
Short term Debt
|
| | | | | 0.03B | 0.03B | 0.03B | 0.02B | 0.02B | 0.03B | 0.03B | 0.55B | 0.56B | 0.60B | 0.56B | 0.06B | 0.29B | 0.06B | 0.06B | 0.39B | 0.39B | 0.38B | 0.04B | 0.04B | 0.04B | 0.04B | 0.21B | 0.04B | 0.04B | 0.04B | 0.06B | 0.06B |
|
Current Deferred Revenue
|
0.12B | 0.11B | 0.09B | 0.10B | 0.10B | 0.14B | 0.12B | 0.13B | 0.13B | 0.21B | 0.16B | 0.16B | 0.28B | 0.30B | 0.33B | 0.30B | 0.32B | 0.32B | 0.29B | 0.28B | 0.30B | 0.32B | 0.33B | 0.33B | 0.36B | 0.37B | 0.32B | 0.36B | 0.33B | 0.33B | 0.32B | 0.37B | 0.38B |
|
Total Current Liabilities
|
| 0.64B | | | 1.25B | 0.97B | 0.71B | 0.78B | 0.74B | 0.82B | 0.71B | 0.84B | 1.87B | 2.08B | 2.03B | 1.99B | 1.36B | 1.65B | 1.31B | 1.34B | 1.61B | 1.70B | 1.58B | 1.28B | 1.26B | 1.24B | 1.23B | 1.37B | 1.32B | 1.31B | 1.27B | 1.39B | 1.46B |
|
Non-Current Debt
|
| | | | 2.48B | 2.44B | 2.44B | 2.38B | 2.34B | 2.33B | 2.04B | 2.03B | 5.59B | 5.57B | 5.56B | 5.54B | 6.27B | 6.03B | 6.07B | 6.01B | 5.51B | 5.45B | 5.64B | 6.02B | 5.87B | 5.74B | 5.73B | 5.46B | 4.31B | 4.28B | 4.35B | 4.15B | 3.96B |
|
Pension
|
| 0.14B | | | 0.14B | 0.11B | 0.11B | 0.11B | 0.08B | 0.08B | 0.08B | 0.08B | 0.30B | 0.35B | 0.32B | 0.32B | 0.30B | 0.27B | 0.27B | 0.25B | 0.24B | 0.16B | 0.16B | | | 0.18B | | | | 0.17B | | | |
|
Non-Current Deferred Tax Liability
|
| 0.25B | | | 0.12B | 0.18B | 0.13B | 0.15B | 0.08B | 0.21B | 0.09B | 0.07B | 0.82B | 1.21B | 0.83B | 0.77B | 0.73B | 1.12B | 0.75B | 0.62B | 0.62B | 1.07B | 0.66B | 0.66B | 0.64B | 0.97B | 0.53B | 0.52B | 0.54B | 0.45B | 0.48B | 0.50B | 0.48B |
|
Other Non-Current Liabilities
|
| 0.13B | | | 0.09B | 0.12B | 0.17B | 0.18B | 0.10B | 0.11B | 0.15B | 0.21B | 0.31B | 0.32B | 0.25B | 0.24B | 0.22B | 0.26B | 0.24B | 0.24B | 0.23B | 0.23B | 0.24B | 0.41B | 0.43B | 0.41B | 0.47B | 0.47B | 0.59B | 0.48B | 0.49B | 0.64B | 0.61B |
|
Total Non-Current Liabilities
|
| 1.03B | | | 3.98B | 3.64B | 3.38B | 3.42B | 3.24B | 3.33B | 2.92B | 3.02B | 8.58B | 8.89B | 8.73B | 8.62B | 8.66B | 8.71B | 8.40B | -0.18B | 7.98B | 7.97B | 8.04B | 7.96B | 7.78B | 7.73B | 7.49B | 7.36B | 6.17B | 6.04B | 6.10B | 6.33B | 6.20B |
|
Total Liabilities
|
| 1.16B | | | 4.07B | 3.76B | 3.55B | 3.59B | 3.34B | 3.44B | 3.07B | 3.22B | 8.89B | 9.22B | 8.98B | 8.85B | 8.88B | 8.97B | 8.64B | 0.06B | 8.20B | 8.20B | 8.29B | 8.38B | 8.21B | 8.14B | 7.96B | 7.82B | 6.76B | 6.52B | 6.59B | 6.97B | 6.80B |
|
Total Debt
|
| | | | 2.48B | 2.47B | 2.47B | 2.41B | 2.36B | 2.35B | 2.06B | 2.06B | 6.14B | 6.13B | 6.16B | 6.10B | 6.33B | 6.32B | 6.13B | 6.06B | 5.90B | 5.84B | 6.02B | 6.06B | 5.91B | 5.77B | 5.76B | 5.68B | 4.36B | 4.32B | 4.39B | 4.21B | 4.02B |
|
Common Equity
|
7.96B | 7.78B | 7.90B | 7.58B | 5.14B | 5.20B | 5.20B | 5.27B | 5.49B | 5.55B | 6.66B | 6.65B | 8.34B | 8.46B | 8.01B | 7.98B | 7.68B | 7.51B | 7.61B | 7.12B | 6.75B | 7.29B | 7.48B | 7.42B | 6.13B | 6.22B | 6.06B | 5.94B | 6.52B | 6.10B | 6.35B | 6.78B | 6.75B |
|
Shareholder's Equity
|
7.96B | 7.78B | 7.90B | 7.58B | 5.14B | 5.20B | 5.20B | 5.27B | 5.49B | 5.55B | 6.66B | 6.65B | 8.34B | 8.46B | 8.01B | 7.98B | 7.68B | 7.51B | 7.61B | 7.12B | 6.75B | 7.29B | 7.48B | 7.42B | 6.13B | 6.22B | 6.06B | 5.94B | 6.52B | 6.10B | 6.35B | 6.78B | 6.75B |
|
Liabilities and Shareholders Equity
|
| 8.94B | | | 9.21B | 8.96B | 8.75B | 8.86B | 8.82B | 8.99B | 9.73B | 9.88B | 17.24B | 17.69B | 16.99B | 16.83B | 16.57B | 16.48B | 16.25B | 15.60B | 14.95B | 15.49B | 15.77B | 15.80B | 14.34B | 14.36B | 14.02B | 13.76B | 13.28B | 12.61B | 12.94B | 13.74B | 13.55B |
|
Retained Earnings
|
| -0.26B | | | -0.21B | -0.22B | -0.25B | -0.21B | -0.25B | -0.17B | -0.24B | -0.21B | -0.15B | -0.48B | -0.54B | -0.75B | -0.85B | -0.98B | -0.90B | -0.92B | -1.01B | -1.06B | -0.95B | -1.05B | -2.15B | -2.29B | -2.26B | -2.31B | -1.94B | -1.95B | -1.88B | -1.87B | -1.91B |
|
Treasury Shares
|
| | | | | 0.00B | | | | 0.00B | | | | 0.00B | | | | 0.00B | | | | 0.00B | | | | 0.00B | | | | 0.00B | | | |