|
Cash & Equivalents
|
0.11B | 0.14B | 0.40B | 0.43B | 0.42B | 0.26B | 0.23B | 0.19B | 0.29B | 0.33B | 0.27B | 0.29B | 0.36B |
|
Short-term Investments
|
| 336.00 | 0.00B | | | | | | | | | | |
|
Cash & Current Investments
|
0.11B | 0.14B | 0.40B | 0.43B | 0.42B | 0.26B | 0.23B | 0.19B | 0.29B | 0.33B | 0.27B | 0.29B | 0.36B |
|
Receivables - Net
|
| | 0.33B | 1.02B | 1.06B | 0.40B | 0.38B | 0.36B | 0.40B | 0.49B | 0.46B | 0.46B | 0.44B |
|
Receivables
|
| | 0.33B | 1.02B | 1.06B | 0.40B | 0.38B | 0.36B | 0.40B | 0.49B | 0.46B | 0.46B | 0.44B |
|
Raw Materials
|
| | 0.00B | 0.15B | | | | | | | | | |
|
Work In Process
|
| | | 0.03B | | | | | | | | | |
|
Finished Goods
|
| | 0.00B | 0.34B | | | | | | | | | |
|
Inventory
|
| | 0.21B | 0.48B | 0.42B | 0.19B | 0.19B | 0.20B | 0.20B | 0.27B | 0.29B | 0.30B | 0.25B |
|
Current Deferred Tax Assets
|
| 0.00B | 0.00B | | | | | | | | | | |
|
Prepaid Assets
|
| | 0.03B | 0.10B | 0.11B | 0.04B | 0.04B | 0.05B | 0.07B | 0.09B | 0.14B | 0.12B | 0.14B |
|
Current Assets
|
| | 1.58B | 2.24B | 2.07B | 2.34B | 2.48B | 0.83B | 0.99B | 1.21B | 1.19B | 1.20B | 1.27B |
|
Construction in Progress
|
| | 0.00B | 0.02B | | | | | | | | | |
|
Property, Plant & Equipment (Net)
|
| | 0.18B | 0.49B | 0.46B | 0.29B | 0.27B | 0.26B | 0.24B | 0.28B | 0.28B | 0.30B | 0.28B |
|
Goodwill
|
| 0.48B | 1.41B | 4.02B | 2.13B | 2.25B | 2.18B | 2.18B | 2.25B | 2.53B | 2.41B | 2.34B | 2.13B |
|
Intangibles
|
| | 1.34B | 3.31B | 3.23B | 1.16B | 1.02B | 0.94B | 0.86B | 0.96B | 0.81B | 0.88B | 0.73B |
|
Goodwill & Intangibles
|
| 0.48B | 2.75B | 7.34B | 5.37B | 3.41B | 3.21B | 3.12B | 3.11B | 3.48B | 3.22B | 3.22B | 2.86B |
|
Long-Term Deferred Tax
|
| | 0.00B | | | | | | 0.08B | 0.08B | 0.05B | 0.12B | 0.13B |
|
Other Non-Current Assets
|
| | 0.05B | 0.12B | 0.11B | 4.17B | 3.41B | 0.10B | 0.06B | 0.08B | 0.17B | 0.14B | 0.19B |
|
Non-Current Assets
|
| | 2.97B | 7.95B | 7.98B | 7.91B | 6.92B | 3.49B | 3.49B | 3.92B | 3.71B | 3.78B | 3.60B |
|
Assets
|
| | 4.55B | 10.19B | 10.05B | 10.25B | 9.40B | 4.32B | 4.48B | 5.14B | 4.90B | 4.97B | 4.87B |
|
Accounts Payables
|
| | 0.11B | 0.45B | 0.38B | 0.11B | 0.10B | 0.10B | 0.10B | 0.14B | 0.13B | 0.14B | 0.12B |
|
Payables
|
| | 0.11B | 0.45B | 0.38B | 0.11B | 0.10B | 0.10B | 0.10B | 0.14B | 0.13B | 0.14B | 0.12B |
|
Accumulated Expenses
|
| | 0.03B | 0.08B | 0.10B | | | | | | | | |
|
Other Accumulated Expenses
|
| 376.00 | 0.07B | 0.41B | 0.58B | 0.21B | 0.19B | 0.16B | 0.20B | 0.26B | 0.20B | 0.22B | 0.23B |
|
Short term Debt
|
| | 0.01B | 0.05B | 0.12B | 0.01B | 0.03B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B |
|
Current Leases
|
| | | | | | | | 0.02B | 0.02B | 0.02B | 0.01B | |
|
Current Taxes
|
| | 0.02B | 0.07B | 0.08B | | | | | | | | |
|
Total Current Liabilities
|
| | 0.24B | 1.06B | 1.08B | 1.09B | 1.14B | 0.29B | 0.31B | 0.42B | 0.34B | 0.37B | 0.38B |
|
Capital Leases
|
| | | | 0.01B | 0.01B | | | | | | | |
|
Non-Current Debt
|
| 0.00B | 1.39B | 5.17B | 5.12B | 5.44B | 5.35B | 1.51B | 1.51B | 1.89B | 1.88B | 1.92B | 1.81B |
|
Pension
|
| | 0.04B | 0.08B | 0.07B | 0.06B | 0.05B | 0.05B | 0.04B | 0.04B | 0.04B | 0.03B | 0.02B |
|
Preferred Stock Liabilities
|
| | | 0.65B | | | | | | | | | |
|
Minority Interest
|
| | 0.09B | 0.17B | 0.15B | 0.12B | 0.07B | -0.00B | -0.00B | 0.02B | 0.02B | 0.02B | 0.02B |
|
Liabilities from Discontinued Operations
|
| | | | | 0.76B | 0.83B | 0.03B | 0.01B | | | | 0.02B |
|
Non-Current Deferred Tax Liability
|
| | 0.20B | 0.68B | 0.91B | 0.76B | 0.69B | 0.23B | 0.23B | 0.27B | 0.24B | 0.23B | 0.09B |
|
Operating Leases
|
| | | | | | | | 0.06B | 0.06B | 0.09B | 0.09B | |
|
Other Non-Current Liabilities
|
| | 0.06B | 0.20B | 0.15B | 0.09B | 0.13B | 0.13B | 0.19B | 0.15B | 0.17B | 0.20B | 0.15B |
|
Total Non-Current Liabilities
|
| | 1.93B | 7.07B | 7.02B | 7.31B | 7.09B | 1.98B | 1.98B | 2.49B | 2.39B | 2.43B | 2.32B |
|
Total Liabilities
|
| | 1.99B | 7.27B | 7.16B | 7.39B | 7.22B | 2.11B | 2.17B | 2.64B | 2.55B | 2.63B | 2.48B |
|
Total Debt
|
| 0.00B | 1.41B | 5.23B | 5.24B | 5.45B | 5.38B | 1.52B | 1.52B | 1.91B | 1.90B | 1.93B | 1.82B |
|
Common Equity
|
0.24B | 0.53B | 2.55B | 2.27B | 2.89B | 2.86B | 2.18B | 2.22B | 2.32B | 2.50B | 2.35B | 2.34B | 2.40B |
|
Shareholder's Equity
|
0.24B | 0.53B | 2.55B | 2.27B | 2.89B | 2.86B | 2.18B | 2.22B | 2.32B | 2.50B | 2.35B | 2.34B | 2.40B |
|
Liabilities and Shareholders Equity
|
| | 4.55B | 10.19B | 10.05B | 10.25B | 9.40B | 4.32B | 4.48B | 5.14B | 4.90B | 4.97B | 4.87B |
|
Treasury Shares
|
| | 0.00B | 0.00B | | | 0.00B | 0.01B | 0.01B | 0.02B | 0.01B | 0.02B | 0.03B |
|
Retained Earnings
|
| 0.00B | -0.13B | -0.89B | -0.67B | -0.87B | -1.20B | -1.54B | -1.47B | -1.33B | -1.22B | -1.18B | -1.02B |