|
Cash & Equivalents
|
0.01B | 0.23B | 0.37B | 0.38B | 0.38B | 1.05B | 1.23B | 1.07B | 1.14B | 1.36B | 1.36B | 1.37B | 1.56B | 1.47B | 1.47B | 1.45B | 6.23B | 2.06B | 3.03B | 2.63B | 2.55B | 3.08B | 3.18B | 2.55B | 2.51B | 0.52B | 0.13B | 0.17B | 0.18B | 0.18B | 0.18B | 0.18B | 0.07B | 0.11B | 0.08B | 0.08B |
|
Receivables - Net
|
0.02B | 0.00B | 0.00B | | 0.01B | 0.01B | 0.02B | 0.01B | | 0.03B | 0.01B | 22.80B | 0.03B | 0.02B | 0.02B | 0.05B | 0.04B | 0.06B | 0.03B | 0.03B | 0.18B | | 0.11B | 0.13B | 0.07B | 0.04B | 0.04B | 0.05B | 0.03B | 0.06B | | 0.05B | 0.05B | 0.05B | 0.06B | 0.05B |
|
Receivables - Other
|
| | 0.00B | | | 0.00B | | | | 0.01B | | | | 0.01B | | | | 0.02B | | | 0.02B | | | 0.01B | | 0.01B | | | 0.01B | 0.04B | | 0.04B | 0.04B | 0.02B | 0.02B | |
|
Receivables
|
0.02B | 0.00B | 0.01B | | 0.01B | 0.01B | 0.02B | 0.01B | | 0.04B | 0.01B | 22.80B | 0.03B | 0.03B | 0.02B | 0.05B | 0.04B | 0.08B | 0.03B | 0.03B | 0.19B | | 0.11B | 0.14B | 0.07B | 0.05B | 0.04B | 0.05B | 0.04B | 0.10B | | 0.09B | 0.09B | 0.08B | 0.09B | 0.05B |
|
Raw Materials
|
| | | | | | | | | | | | | | | | | | | | | | | 0.02B | | 0.04B | | | 0.06B | | | | 0.05B | | | |
|
Work In Process
|
| | | | | | | | | | | | | | | | | | | | | | | 0.00B | | 0.01B | | | 0.01B | | | | | | | |
|
Finished Goods
|
| | | | | | | | | | | | | | | | | | | | 0.00B | | | 0.01B | | 0.01B | | | 0.01B | | | | | | | |
|
Inventory
|
| 0.00B | 0.00B | | 0.00B | 0.00B | 0.00B | 0.00B | | 0.00B | 0.00B | 0.32B | 0.00B | 0.00B | | | | 0.00B | | | 0.00B | | | 0.02B | 0.02B | 0.05B | 0.06B | 0.06B | 0.08B | 0.09B | | 0.07B | 0.05B | 0.04B | 0.04B | 0.03B |
|
Prepaid Assets
|
| 0.01B | 0.00B | | 0.01B | 0.00B | 0.01B | 0.01B | | 0.00B | 0.01B | 8.46B | 0.01B | 0.00B | 0.01B | 0.01B | 0.01B | 0.00B | 0.01B | 0.01B | 0.00B | | 0.01B | 0.00B | 0.01B | 0.00B | 0.03B | 0.02B | 0.00B | 0.02B | | 0.03B | 0.03B | 0.03B | 0.02B | 0.01B |
|
Current Assets
|
0.03B | 0.27B | 0.41B | | 1.12B | 1.09B | 1.06B | 1.41B | | 1.41B | 1.40B | 1,322.19B | 1.62B | 1.52B | 1.43B | 1.36B | 6.29B | 6.49B | 6.38B | 6.19B | 6.40B | | 6.18B | 5.56B | 5.33B | 4.32B | 4.46B | 4.31B | 4.15B | 4.11B | | 3.91B | 3.57B | 3.65B | 3.68B | 3.70B |
|
Property, Plant & Equipment (Net)
|
| 0.05B | 0.04B | | 0.02B | 0.04B | 0.02B | 0.02B | | 0.02B | 0.02B | 21.31B | 0.02B | 0.03B | 0.06B | 0.06B | 0.07B | 0.05B | 0.07B | 0.08B | 0.08B | | 0.13B | 0.12B | 0.16B | 0.17B | 0.14B | 0.15B | 0.14B | 0.14B | | 0.15B | 0.13B | 0.12B | 0.12B | 0.12B |
|
Long-Term Investments
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01B | | | 0.05B | 0.06B | 0.05B | 0.05B | 0.05B |
|
Goodwill
|
0.05B | | | | | | | | | | | | | | | | | | | | | | | | | 0.07B | 0.07B | 0.08B | 0.07B | 0.08B | | 0.08B | 0.07B | 0.07B | 0.08B | |
|
Intangibles
|
| 0.02B | 0.02B | | 0.00B | 0.02B | 0.00B | 0.00B | | 0.00B | 0.00B | 1.67B | 0.00B | 0.00B | 0.01B | 0.01B | 0.03B | 0.03B | 0.04B | 0.04B | 0.08B | | 0.08B | 0.07B | 0.07B | 0.18B | 0.15B | 0.14B | 0.14B | 0.14B | | 0.19B | 0.18B | 0.16B | 0.17B | 0.01B |
|
Goodwill & Intangibles
|
0.05B | 0.02B | 0.02B | | 0.00B | 0.02B | 0.00B | 0.00B | | 0.00B | 0.00B | 1.67B | 0.00B | 0.00B | 0.01B | 0.01B | 0.03B | 0.03B | 0.04B | 0.04B | 0.08B | | 0.08B | 0.07B | 0.07B | 0.25B | 0.23B | 0.22B | 0.21B | 0.21B | | 0.27B | 0.25B | 0.24B | 0.25B | 0.01B |
|
Long-Term Deferred Tax
|
0.01B | 0.00B | 0.00B | | 0.00B | 0.00B | 0.00B | 0.00B | | 0.00B | 0.00B | 2.36B | 0.00B | 0.00B | 0.00B | 0.00B | 0.02B | 0.00B | 0.00B | 0.00B | 0.01B | | 0.01B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B |
|
Other Non-Current Assets
|
| 0.00B | 0.00B | | 0.00B | 0.00B | 0.00B | 0.00B | | 0.00B | 0.00B | 2.99B | 0.00B | 0.01B | 0.01B | 0.01B | 0.01B | 0.02B | 0.02B | 0.01B | 0.01B | | 0.01B | 0.00B | 0.01B | 0.01B | 0.01B | 0.02B | 0.02B | 0.07B | | 0.01B | 0.01B | 0.00B | 0.00B | 0.00B |
|
Non-Current Assets
|
0.08B | 0.07B | 0.07B | | 0.08B | 0.08B | 0.09B | 0.09B | | 0.10B | 0.12B | 0.12B | 0.11B | 0.13B | 0.16B | 0.17B | 0.22B | 0.22B | 0.23B | 0.25B | 0.42B | | 0.36B | 0.38B | 0.39B | 0.38B | 0.51B | 0.54B | 0.53B | 0.62B | | 0.67B | 0.85B | 0.58B | 0.64B | 0.41B |
|
Assets
|
0.11B | 0.34B | 0.49B | | 1.21B | 1.17B | 1.14B | 1.50B | | 1.51B | 1.51B | 0.00B | 1.73B | 1.64B | 1.59B | 1.53B | 6.51B | 6.72B | 6.62B | 6.45B | 6.82B | 6.77B | 6.54B | 5.94B | 5.72B | 4.83B | 4.97B | 4.85B | 4.69B | 4.74B | | 4.58B | 4.42B | 4.23B | 4.32B | 4.11B |
|
Accounts Payables
|
-0.00B | 0.04B | 0.03B | | 0.03B | 0.03B | 0.05B | 0.04B | | 0.06B | 0.07B | 82.52B | 0.09B | 0.08B | 0.08B | 0.10B | 0.17B | 0.16B | 0.19B | 0.20B | 0.21B | | 0.18B | 0.16B | 0.15B | 0.15B | 0.17B | 0.13B | 0.15B | 0.16B | | 0.13B | 0.11B | 0.18B | 0.15B | 0.12B |
|
Payables
|
-0.00B | 0.04B | 0.03B | | 0.03B | 0.03B | 0.05B | 0.04B | | 0.06B | 0.07B | 82.52B | 0.09B | 0.08B | 0.08B | 0.10B | 0.17B | 0.16B | 0.19B | 0.20B | 0.21B | | 0.18B | 0.16B | 0.15B | 0.15B | 0.17B | 0.13B | 0.15B | 0.16B | | 0.13B | 0.11B | 0.18B | 0.15B | 0.12B |
|
Accumulated Expenses
|
| 0.00B | 0.00B | | 0.00B | 0.00B | 0.00B | 0.00B | | 0.00B | 0.00B | 1.03B | 0.00B | | | | | | | | | | | | | | | | 0.00B | | | | 0.00B | | | |
|
Other Accumulated Expenses
|
-0.01B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Short term Debt
|
| | | | | | | | | | | | | | | | | 0.01B | 0.03B | 0.03B | 0.00B | | 0.00B | 0.00B | 0.00B | | | | | | | | 0.00B | | | |
|
Current Leases
|
| | 0.00B | | | 0.00B | | | | 0.00B | | | | | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.00B | | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B |
|
Current Taxes
|
| 0.00B | 0.00B | | 0.00B | 0.00B | 0.00B | 0.00B | -0.00B | 0.00B | -0.00B | 1.03B | 0.00B | 0.00B | -0.00B | 0.00B | 0.02B | 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 | 0.00B | 0.00B | 0.00B |
|
Current Deferred Revenue
|
| 0.03B | 0.04B | | 0.10B | 0.31B | 0.23B | 0.10B | | 0.26B | 0.33B | 209.71B | 0.24B | 0.17B | 0.14B | 0.11B | 0.52B | 3.32B | 0.46B | 0.44B | 0.53B | 3.25B | 0.50B | 2.71B | 0.47B | 0.37B | 0.38B | 0.34B | 0.28B | 0.25B | | 0.25B | 0.25B | 0.24B | 0.26B | 0.27B |
|
Total Current Liabilities
|
-0.01B | 0.08B | 0.08B | | 0.13B | 0.11B | 0.14B | 0.14B | | 0.20B | 0.27B | 294.29B | 0.31B | 0.25B | 0.23B | 0.21B | 0.70B | 0.63B | 0.69B | 0.68B | 0.76B | | 0.69B | 0.65B | 0.63B | 0.53B | 0.56B | 0.48B | 0.46B | 0.42B | | 0.39B | 0.36B | 0.46B | 0.46B | 0.43B |
|
Capital Leases
|
| 0.00B | 0.00B | | 0.00B | 0.00B | 0.00B | 0.00B | | 0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Convertible Debt
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.02B | 0.02B |
|
Non-Current Deffered Revenue
|
| | | | 0.25B | 0.23B | 0.20B | 0.18B | | 0.11B | 0.13B | 80.47B | 0.03B | | | | 2.96B | 2.86B | 2.75B | 2.67B | 2.82B | | 2.59B | 2.22B | 2.08B | 1.66B | 1.60B | 1.43B | 1.15B | 1.10B | | 0.99B | 0.90B | 0.82B | 0.82B | 0.78B |
|
Pension
|
| 0.00B | 0.00B | | 0.00B | 0.00B | 0.00B | 0.00B | | 0.00B | 0.00B | 4.46B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.01B | 0.01B | 0.01B | 0.02B | | 0.02B | 0.01B | 0.01B | 0.01B | 0.00B | 0.00B | 0.00B | 0.00B | | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B |
|
Liabilities from Discontinued Operations
|
| | | | | | | | | | | | | | | | | | | | 0.01B | | | | | | 0.01B | | | | | | | | | |
|
Operating Leases
|
| | | | | | | | | | | | | | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.03B | | 0.03B | 0.02B | 0.02B | 0.01B | 0.01B | 0.01B | 0.01B | 0.00B | | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B |
|
Non-Current Deferred Tax Liability
|
-0.00B | | | | | | | | | | | | | | | | | | | | | | | | | 0.02B | 0.02B | 0.03B | 0.03B | 0.02B | | 0.02B | 0.02B | 0.02B | 0.02B | |
|
Other Non-Current Liabilities
|
-0.00B | 0.00B | 0.00B | | 0.00B | 0.00B | 0.06B | 0.00B | | 0.00B | 0.08B | 1.05B | 0.10B | 0.00B | 0.11B | 0.00B | 0.00B | 0.01B | 0.01B | 0.01B | 0.01B | 0.26B | 0.01B | 0.01B | 0.21B | 0.02B | 0.03B | 0.03B | 0.03B | 0.05B | | 0.03B | 0.04B | 0.03B | 0.02B | 0.03B |
|
Total Non-Current Liabilities
|
-0.00B | 0.00B | 0.01B | | 0.25B | 0.24B | 0.21B | 0.19B | | 0.12B | 0.13B | 86.05B | 0.03B | 0.01B | 0.03B | 0.03B | 2.99B | 2.90B | 2.79B | 2.71B | 2.88B | -0.26B | 2.64B | 2.27B | 2.12B | 1.72B | 1.66B | 1.51B | 1.22B | 1.18B | | 1.05B | 0.97B | 0.88B | 0.87B | 0.82B |
|
Total Liabilities
|
| 0.08B | 0.08B | | 0.38B | 0.35B | 0.35B | 0.33B | | 0.32B | 0.41B | 0.00B | 0.35B | 0.26B | 0.26B | 0.24B | 3.69B | 3.53B | 3.48B | 3.39B | 3.63B | | 3.33B | 2.92B | 2.75B | 2.25B | 2.22B | 1.99B | 1.68B | 1.59B | | 1.44B | 1.32B | 1.34B | 1.33B | 1.24B |
|
Total Debt
|
| | | | | | | | | | | | | | | | | 0.01B | 0.03B | 0.03B | 0.00B | | 0.00B | 0.00B | 0.00B | | | | | | | | 0.00B | | | |
|
Common Equity
|
| 0.26B | 0.40B | | 0.82B | 0.82B | 0.80B | 1.18B | | 1.19B | 1.10B | 1,056.98B | 1.38B | 1.39B | 1.34B | 1.28B | 2.82B | 3.18B | 3.14B | 3.05B | 3.18B | | 3.21B | 3.02B | 2.97B | 2.58B | 2.75B | 2.85B | 3.01B | 3.15B | | 3.14B | 3.10B | 2.89B | 2.99B | 2.86B |
|
Shareholder's Equity
|
| 0.26B | 0.40B | | | 0.82B | | | | 1.19B | | | | 1.39B | | | | 3.18B | | | 3.18B | | | 3.02B | | 2.58B | | | 3.01B | | | | 3.10B | | | |
|
Liabilities and Shareholders Equity
|
0.11B | 0.34B | 0.49B | | 1.21B | 1.17B | 1.14B | 1.50B | | 1.51B | 1.51B | 0.00B | 1.73B | 1.64B | 1.59B | 1.53B | 6.51B | 6.72B | 6.62B | 6.45B | 6.82B | 6.77B | 6.54B | 5.94B | 5.72B | 4.83B | 4.97B | 4.85B | 4.69B | 4.74B | | 4.58B | 4.42B | 4.23B | 4.32B | 4.11B |
|
Retained Earnings
|
| -0.00B | -0.00B | | -0.00B | -0.12B | -0.00B | -0.00B | | -0.25B | -0.00B | -0.76B | -0.00B | -0.34B | -0.00B | -0.00B | -0.00B | -0.12B | -0.01B | -0.01B | -0.40B | | -0.01B | -0.42B | -0.01B | -0.51B | -0.01B | -0.01B | -0.25B | -0.01B | | -0.01B | -0.00B | -0.01B | -0.01B | -0.01B |