|
Cash & Equivalents
|
0.07B | 0.13B | 0.27B | 0.33B | 0.38B | 0.39B | 0.35B | 0.41B | 0.63B | 0.48B | 0.35B | 0.58B | 0.40B | 0.56B | 0.46B | 0.33B |
|
Short-term Investments
|
| | | 0.02B | | 0.00B | 0.00B | | | | | | | 0.00B | | |
|
Cash & Current Investments
|
0.07B | 0.13B | 0.27B | 0.35B | 0.38B | 0.39B | 0.35B | 0.41B | 0.63B | 0.48B | 0.35B | 0.58B | 0.40B | 0.57B | 0.46B | 0.33B |
|
Receivables - Net
|
0.09B | 0.12B | 0.11B | 0.09B | 0.10B | 0.15B | 0.14B | 0.17B | 0.18B | 0.22B | 0.23B | 0.26B | 0.35B | 0.54B | 0.46B | 0.50B |
|
Receivables
|
0.09B | 0.12B | 0.11B | 0.09B | 0.10B | 0.15B | 0.14B | 0.17B | 0.18B | 0.22B | 0.23B | 0.26B | 0.35B | 0.54B | 0.46B | 0.50B |
|
Raw Materials
|
| 0.03B | 0.03B | 0.03B | | | 0.05B | | | | | | | | | |
|
Work In Process
|
| 0.01B | 0.01B | 0.01B | | | 0.01B | | | | | | | | | |
|
Finished Goods
|
| 0.06B | 0.05B | 0.06B | | | 0.11B | | | | | | | | | |
|
Inventory
|
0.08B | 0.10B | 0.09B | 0.10B | 0.09B | 0.16B | 0.17B | 0.18B | 0.20B | 0.27B | 0.29B | 0.32B | 0.48B | 0.81B | 0.61B | 0.64B |
|
Current Deferred Tax Assets
|
0.01B | 0.01B | 0.02B | 0.02B | 0.02B | 0.03B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.04B | 0.05B | 0.06B | 0.04B |
|
Prepaid Assets
|
0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.02B | 0.02B | 0.02B | 0.03B | 0.04B | 0.03B | 0.04B | 0.05B | 0.13B | 0.11B | 0.11B |
|
Current Assets
|
0.27B | 0.39B | 0.50B | 0.58B | 0.61B | 0.77B | 0.71B | 0.80B | 1.06B | 1.03B | 0.93B | 1.23B | 1.31B | 2.34B | 1.98B | 1.62B |
|
Buildings
|
| 0.07B | 0.08B | 0.09B | 0.11B | 0.15B | 0.16B | 0.16B | 0.17B | 0.19B | 0.22B | 0.24B | 0.28B | 0.49B | 0.78B | 0.85B |
|
Construction in Progress
|
| | 0.01B | 0.03B | 0.03B | 0.03B | 0.03B | 0.04B | 0.04B | 0.07B | 0.06B | 0.11B | 0.18B | 0.47B | 0.30B | 0.36B |
|
Land & Improvements
|
| 0.01B | 0.01B | 0.01B | 0.01B | 0.02B | 0.01B | 0.02B | 0.02B | 0.02B | 0.03B | 0.02B | 0.02B | 0.06B | 0.04B | 0.05B |
|
Property, Plant & Equipment (Net)
|
0.14B | 0.13B | 0.13B | 0.16B | 0.19B | 0.31B | 0.32B | 0.32B | 0.36B | 0.42B | 0.48B | 0.53B | 0.65B | 1.39B | 1.47B | 1.62B |
|
Long-Term Investments
|
0.01B | 0.01B | 0.00B | | | | | | | | | | | | | |
|
Goodwill
|
| | | 0.00B | 0.01B | 0.34B | 0.34B | 0.35B | 0.36B | 0.55B | 0.70B | 0.75B | 0.79B | 4.41B | 3.95B | 3.94B |
|
Intangibles
|
0.08B | 0.17B | 0.17B | 0.05B | 0.04B | 0.31B | 0.26B | 0.22B | 0.18B | 0.30B | 0.33B | 0.34B | 0.34B | 1.84B | 1.28B | 1.09B |
|
Goodwill & Intangibles
|
0.08B | 0.07B | 0.17B | 0.05B | 0.06B | 0.65B | 0.60B | 0.56B | 0.54B | 0.85B | 1.03B | 1.09B | 1.13B | 6.25B | 5.23B | 5.04B |
|
Long-Term Deferred Tax
|
0.01B | 0.01B | 0.03B | 0.03B | 0.02B | 0.04B | 0.05B | 0.04B | 0.02B | 0.02B | 0.01B | 0.01B | 0.02B | 0.03B | 0.03B | 0.01B |
|
Other Non-Current Assets
|
0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.03B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.04B | 0.28B | 0.02B |
|
Non-Current Assets
|
0.24B | 0.21B | 0.22B | 0.23B | 0.26B | 0.98B | 0.94B | 0.90B | 0.92B | 1.29B | 1.58B | 1.68B | 1.88B | 7.80B | 6.84B | 6.78B |
|
Assets
|
0.50B | 0.60B | 0.72B | 0.81B | 0.88B | 1.75B | 1.65B | 1.70B | 1.98B | 2.32B | 2.52B | 2.92B | 3.19B | 10.14B | 8.81B | 8.39B |
|
Accounts Payables
|
0.02B | 0.03B | 0.03B | 0.04B | 0.04B | 0.06B | 0.04B | 0.06B | 0.07B | 0.09B | 0.08B | 0.08B | 0.13B | 0.17B | 0.13B | 0.19B |
|
Notes Payables
|
0.01B | | | | | | | | | | | | | | | |
|
Payables
|
0.03B | 0.03B | 0.03B | 0.04B | 0.04B | 0.06B | 0.04B | 0.06B | 0.07B | 0.09B | 0.08B | 0.08B | 0.13B | 0.17B | 0.13B | 0.19B |
|
Accumulated Expenses
|
0.02B | 0.04B | 0.03B | 0.03B | 0.03B | 0.05B | 0.04B | 0.05B | 0.06B | 0.08B | 0.06B | 0.09B | 0.11B | 0.14B | 0.11B | 0.11B |
|
Other Accumulated Expenses
|
0.01B | 0.02B | 0.02B | 0.02B | 0.02B | 0.04B | 0.03B | 0.03B | 0.03B | 0.06B | 0.09B | 0.08B | 0.08B | 0.16B | 0.15B | 0.11B |
|
Short term Debt
|
0.01B | | | | | 0.10B | 0.05B | 0.10B | 0.10B | 0.00B | 0.00B | | | 0.15B | | |
|
Current Taxes
|
0.00B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.02B | 0.02B | 0.03B | 0.03B | 0.04B | 0.05B | 0.10B | 0.08B | 0.08B |
|
Total Current Liabilities
|
0.07B | 0.11B | 0.09B | 0.09B | 0.10B | 0.26B | 0.18B | 0.26B | 0.29B | 0.27B | 0.26B | 0.30B | 0.38B | 0.76B | 0.51B | 0.53B |
|
Capital Leases
|
| | | | | | | | | | | | | 0.01B | 0.02B | 0.02B |
|
Non-Current Debt
|
| | | | | 0.67B | 0.61B | 0.48B | 0.57B | 0.93B | 0.93B | 1.09B | 0.94B | 5.63B | 4.58B | 3.98B |
|
Pension
|
0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.03B | 0.02B | 0.03B | 0.03B | 0.03B | 0.04B | 0.04B | 0.04B | 0.05B | 0.05B | 0.05B |
|
Minority Interest
|
0.00B | 0.00B | | | | | | | | | | | | | | |
|
Liabilities from Discontinued Operations
|
0.06B | 0.08B | | | | | | | | | | | | 0.01B | 0.02B | 0.00B |
|
Non-Current Deferred Tax Liability
|
0.01B | 0.00B | 0.00B | 0.01B | 0.01B | 0.06B | 0.04B | 0.03B | 0.09B | 0.07B | 0.07B | 0.07B | 0.06B | 0.39B | 0.19B | 0.07B |
|
Operating Leases
|
| | | | | | | | | | 0.05B | 0.05B | 0.07B | 0.07B | 0.05B | 0.05B |
|
Other Non-Current Liabilities
|
| | | | | | | | 0.03B | 0.03B | | | | | | |
|
Total Non-Current Liabilities
|
0.02B | | | | | | | | -0.03B | -0.03B | | | | | | |
|
Total Liabilities
|
| | | | | | | | | | | | | 0.00B | | |
|
Total Debt
|
0.01B | | | | | 0.77B | 0.66B | 0.58B | 0.67B | 0.94B | 0.94B | 1.09B | 0.94B | 5.78B | 4.58B | 3.98B |
|
Common Equity
|
0.35B | 0.46B | 0.61B | 0.69B | 0.76B | 0.75B | 0.80B | 0.90B | 0.99B | 1.01B | 1.17B | 1.38B | 1.71B | 3.22B | 3.41B | 3.69B |
|
Shareholder's Equity
|
0.35B | 0.46B | 0.61B | 0.69B | 0.76B | 0.75B | 0.80B | 0.90B | 0.99B | 1.01B | 1.17B | 1.38B | 1.71B | 3.22B | 3.41B | 3.69B |
|
Liabilities and Shareholders Equity
|
0.50B | 0.60B | 0.72B | 0.81B | 0.88B | 1.75B | 1.65B | 1.70B | 1.98B | 2.32B | 2.52B | 2.92B | 3.19B | 10.14B | 8.81B | 8.39B |
|
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 | 0.00B | 0.00B | 0.00B |
|
Retained Earnings
|
0.03B | -0.35B | -0.23B | -0.16B | -0.09B | -0.08B | -0.05B | 0.09B | 0.15B | 0.21B | 0.37B | 0.58B | 0.88B | 1.03B | 1.15B | 1.38B |