|
Cash & Equivalents
|
0.37B | 0.33B | 0.33B | 0.25B | 0.84B | 0.23B | 0.46B | 0.22B | 0.40B | 0.50B | 0.61B | 0.53B | 0.63B | 0.65B | 0.96B | 0.94B | 1.01B | 1.22B | 1.35B | 0.90B | 0.87B | 0.99B | 1.25B | 1.11B | 0.91B | 1.01B | 0.97B | 0.79B | 0.82B | 1.04B | 1.04B | 0.80B | 0.68B | 1.18B | 0.66B | 0.88B | 0.82B | 0.70B | 1.21B | 0.69B | 3.06B | 0.56B | 0.57B | 1.05B |
|
Short-term Investments
|
0.01B | -0.00B | 0.02B | 0.00B | -0.00B | 0.01B | 0.02B | 0.00B | 0.02B | 0.04B | 0.00B | 0.00B | 0.00B | 0.01B | 0.00B | 0.00B | 0.00B | 0.01B | 0.00B | -0.00B | 0.01B | 0.02B | 0.00B | | 0.01B | -0.01B | 0.00B | | 0.00B | 0.01B | | -0.02B | | 0.06B | | | 1.91B | | | 0.01B | 2.32B | 0.04B | 0.15B | 0.26B |
|
Cash & Current Investments
|
0.38B | 0.32B | 0.34B | 0.25B | 0.84B | 0.24B | 0.48B | 0.22B | 0.43B | 0.54B | 0.61B | 0.54B | 0.63B | 0.66B | 0.97B | 0.94B | 1.01B | 1.23B | 1.35B | 0.90B | 0.88B | 1.01B | 1.25B | 1.11B | 0.92B | 1.00B | 0.97B | 0.79B | 0.83B | 1.06B | 1.04B | 0.78B | 0.68B | 1.24B | 0.66B | 0.88B | 2.74B | 0.70B | 1.21B | 0.70B | 5.38B | 0.60B | 0.72B | 1.31B |
|
Receivables - Net
|
0.31B | | 0.30B | | 0.58B | 0.53B | 0.55B | 0.54B | 0.53B | 0.47B | 0.47B | 0.59B | | | 0.52B | | | | 0.63B | | | | 0.40B | | | | 0.58B | | | 0.45B | | | | 0.46B | | | 0.54B | | | 0.62B | 0.57B | 0.75B | 0.83B | 0.89B |
|
Receivables - Other
|
0.06B | | 0.06B | | 0.07B | 0.07B | 0.15B | 0.16B | 0.06B | 0.05B | 0.06B | 0.05B | | | 0.05B | | | | 0.04B | | | | 0.07B | | | | 0.05B | | | 0.05B | | | | 0.11B | | | 0.09B | | | 0.09B | 0.15B | 0.07B | 0.08B | 0.08B |
|
Receivables
|
0.37B | | 0.36B | | 0.65B | 0.60B | 0.70B | 0.70B | 0.59B | 0.52B | 0.53B | 0.65B | | | 0.57B | | | | 0.67B | | | | 0.46B | | | | 0.62B | | | 0.50B | | | | 0.57B | | | 0.63B | | | 0.71B | 0.72B | 0.83B | 0.91B | 0.98B |
|
Raw Materials
|
-0.42B | -0.29B | -0.41B | 0.00B | -0.25B | -0.41B | -0.58B | 0.02B | 0.04B | 0.06B | 0.04B | 0.03B | 0.05B | 0.07B | 0.09B | 0.04B | 0.08B | 0.04B | 0.16B | 0.04B | 0.06B | 0.09B | 0.40B | 0.02B | 0.03B | 0.08B | 0.46B | 0.02B | 0.04B | 0.53B | 0.03B | 0.05B | 0.04B | 0.74B | 0.06B | 0.09B | 0.85B | 0.07B | 0.20B | 0.71B | 0.75B | 1.09B | 1.18B | 1.02B |
|
Finished Goods
|
0.15B | | 0.14B | | | | 0.30B | | | | 0.30B | | | | 0.39B | | | | 0.28B | | | | 0.32B | | | | 0.51B | | | 0.56B | | | | 0.50B | | | 0.57B | | | 0.71B | 0.85B | 0.68B | 1.09B | 1.11B |
|
Inventory
|
0.72B | | 0.72B | | 1.44B | 1.41B | 1.39B | 1.31B | 1.33B | 1.28B | 1.30B | 1.32B | | | 1.29B | | | | 1.49B | | | | 1.57B | | | | 1.77B | | | 1.92B | | | | 2.22B | | | 2.59B | | | -0.15B | -0.18B | 3.30B | 3.75B | 3.80B |
|
Prepaid Assets
|
0.01B | | 0.00B | | | | 0.00B | | | | 0.01B | | | | 0.00B | | | | | | | | | | | | | | 0.00B | | | -0.00B | | | | | | | | | | | | |
|
Current Assets
|
0.01B | | 0.11B | | 0.02B | 0.02B | 0.01B | 0.03B | 0.02B | 0.02B | 0.02B | 0.02B | | | 0.02B | | | | 0.03B | | | | 0.03B | | | | 3.37B | | | 3.47B | | | | 3.98B | | | 5.94B | | | 3.77B | 6.30B | 4.79B | 6.60B | 6.12B |
|
Buildings
|
0.21B | | 0.25B | | | | 0.21B | | | | 0.24B | | | | 0.29B | | | | 0.00B | | | | 0.00B | | | | 0.00B | | | | | | | | | | 0.89B | | | 0.93B | 1.08B | | | |
|
Property, Plant & Equipment (Net)
|
0.55B | -0.09B | 0.59B | -0.02B | 0.10B | 0.12B | 1.05B | 0.04B | 0.09B | 0.13B | 0.19B | 0.04B | 0.08B | 0.12B | 0.19B | 0.06B | 0.00B | 0.23B | 0.00B | -0.38B | 0.44B | 0.52B | 1.80B | | 0.12B | -0.19B | 1.95B | | 0.14B | 2.07B | | -0.11B | | 2.23B | | | 2.39B | | | 2.77B | 2.91B | 3.37B | 3.49B | 3.57B |
|
Long-Term Investments
|
0.00B | | 0.00B | | 0.01B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | | | 0.05B | | | | 0.07B | | | | 0.08B | | | | 0.22B | | | 0.26B | | | | 0.26B | | | 0.13B | | | 2.23B | 1.76B | 1.53B | 0.45B | 0.52B |
|
Goodwill
|
0.26B | | 0.26B | | 3.28B | 2.63B | 2.55B | 2.41B | 2.51B | 2.38B | 2.43B | 2.54B | | | 2.49B | | | | 3.97B | | | | 3.87B | | | | 3.93B | | | 5.41B | | | | 5.95B | | | 6.10B | | | 6.36B | 7.13B | 7.15B | 7.32B | 7.91B |
|
Intangibles
|
0.36B | -0.01B | 0.36B | -0.01B | -0.01B | 0.03B | 0.03B | 0.01B | 0.01B | 0.02B | 0.03B | 0.01B | 0.01B | 0.04B | 0.05B | 0.01B | 0.00B | 0.05B | 0.00B | -0.02B | 0.03B | 0.04B | 1.27B | | 0.02B | -0.04B | 1.29B | 0.00B | 0.02B | 1.49B | 0.02B | -0.04B | -0.05B | 1.58B | -0.02B | -0.07B | 1.59B | -0.03B | -0.05B | 1.86B | 1.87B | 3.01B | 3.05B | 3.13B |
|
Goodwill & Intangibles
|
0.62B | -0.01B | 0.62B | -0.01B | 3.27B | 2.66B | 2.58B | 2.42B | 2.52B | 2.40B | 2.45B | 2.55B | 0.01B | 0.04B | 2.54B | 0.01B | 0.00B | 0.05B | 3.97B | -0.02B | 0.03B | 0.04B | 5.15B | | 0.02B | -0.04B | 5.23B | 0.00B | 0.02B | 6.90B | 0.02B | -0.04B | -0.05B | 7.53B | -0.02B | -0.07B | 7.68B | -0.03B | -0.05B | 8.21B | 9.00B | 10.16B | 10.37B | 11.04B |
|
Long-Term Deferred Tax
|
0.05B | | 0.05B | | 0.20B | 0.22B | 0.02B | 0.23B | 0.24B | 0.22B | 0.03B | 0.03B | | | 0.05B | | | | 0.10B | | | | 0.07B | | | | 0.07B | | | 0.08B | | | | 0.13B | | | 0.14B | | | 0.18B | 0.17B | 0.18B | 0.32B | 0.37B |
|
Other Non-Current Assets
|
-0.00B | -0.05B | -0.10B | 0.00B | -0.00B | 0.00B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.00B | 0.00B | 0.01B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | -0.01B | -0.00B | 0.01B | 0.00B | | 0.01B | -0.00B | 0.00B | | 0.01B | 0.00B | | 0.00B | | 0.00B | | | 0.03B | | | 0.13B | 0.30B | 0.13B | 0.15B | 0.15B |
|
Non-Current Assets
|
0.96B | | 1.01B | | 4.65B | 5.39B | 5.00B | 4.94B | 5.16B | 4.90B | 4.79B | 5.07B | | | 5.04B | | | | 6.92B | | | | 10.49B | | | | 7.57B | | | 9.39B | | | | 10.27B | | | 11.27B | | | 14.44B | 15.70B | 16.87B | 15.99B | 16.75B |
|
Assets
|
| | | | | | | | | | | | | | | | | | | | | | 10.52B | | | | 10.94B | | | 12.86B | | | | 14.24B | | | 17.20B | | | 18.21B | 22.00B | 21.66B | 22.59B | 22.87B |
|
Accounts Payables
|
0.21B | | 0.24B | | | | 0.42B | | | | 0.34B | | 0.49B | 0.37B | 0.43B | 0.62B | 0.65B | 0.66B | 0.77B | 0.64B | 0.00B | 0.52B | 0.58B | | 0.60B | 0.55B | 0.66B | | 0.60B | 0.67B | | 0.71B | | 0.83B | | | 0.83B | | | 0.89B | 0.90B | 0.94B | 1.04B | 1.20B |
|
Payables
|
0.21B | | 0.24B | | | | 0.42B | | | | 0.34B | | 0.49B | 0.37B | 0.43B | 0.62B | 0.65B | 0.66B | 0.77B | 0.64B | 0.00B | 0.52B | 0.58B | | 0.60B | 0.55B | 0.66B | | 0.60B | 0.67B | | 0.71B | | 0.83B | | | 0.83B | | | 0.89B | 0.90B | 0.94B | 1.04B | 1.20B |
|
Other Accumulated Expenses
|
0.03B | | 0.02B | | | | 0.04B | | | | 0.04B | | 0.05B | 0.04B | 0.06B | 0.06B | 0.07B | 0.06B | 0.11B | 0.09B | 0.00B | 0.09B | 0.12B | | 0.11B | 0.09B | 0.15B | | 0.14B | 0.17B | | 0.17B | | | | | | | | 0.17B | 0.17B | | | |
|
Short term Debt
|
0.19B | | 0.28B | | | | 0.22B | | | | 0.25B | | 0.31B | 0.31B | 0.35B | 0.22B | 0.25B | 0.25B | 0.24B | 0.21B | 0.00B | 0.28B | 0.29B | 0.23B | 0.24B | 0.25B | 0.25B | | 0.16B | 0.18B | 0.41B | 0.24B | 0.29B | 0.32B | | 0.46B | 0.40B | 0.37B | 0.37B | 0.51B | 2.79B | 0.81B | 1.10B | |
|
Current Leases
|
| | | | | | 0.06B | | | | 0.05B | | | | 0.19B | | | | 0.15B | | | | 0.15B | | | | 0.00B | | | 0.00B | | | | 0.00B | | | 0.05B | | | 0.05B | 0.06B | 0.10B | 0.12B | |
|
Current Taxes
|
0.00B | | 0.01B | | | | 0.01B | | | | 0.01B | | 0.12B | 0.01B | 0.00B | 0.05B | 0.07B | 0.08B | 0.11B | 0.11B | 0.00B | 0.04B | 0.02B | | 0.04B | 0.02B | 0.01B | | 0.02B | 0.01B | | 0.02B | | 0.00B | | | 0.01B | | | 0.00B | 0.01B | 0.02B | 0.02B | 0.06B |
|
Current Deferred Revenue
|
| | | | | | | | | | | | | | | | | | | | | | | | | | 0.00B | | | 0.01B | | | | 0.01B | | | 0.01B | | | 0.03B | 0.04B | 0.03B | 0.03B | 0.04B |
|
Total Current Liabilities
|
0.04B | | 0.04B | | | | 0.12B | | | | 0.10B | | 0.10B | 0.12B | 0.11B | 0.10B | 0.12B | 0.18B | 0.18B | 0.14B | 0.00B | 0.15B | 0.15B | | 0.13B | 0.13B | 1.16B | | 0.14B | 1.15B | 1.09B | 0.17B | 0.98B | 1.44B | | 1.09B | 1.51B | 1.11B | 1.08B | 1.59B | 3.97B | 2.06B | 2.50B | 2.30B |
|
Capital Leases
|
| | | | 0.04B | 0.03B | | | | | | | | | | | | | | | | | 0.01B | 0.01B | | | 0.01B | | | 0.01B | | | | 0.01B | | | | | | | | | | |
|
Non-Current Debt
|
1.06B | | 0.92B | | | | 3.97B | | | | 3.49B | | 3.52B | 3.48B | 3.48B | 5.13B | 5.15B | 5.35B | 5.19B | 5.22B | | 4.89B | 5.04B | 4.87B | 5.10B | 5.01B | 5.09B | | 6.64B | 6.95B | 8.43B | 7.19B | 7.11B | 6.96B | | 7.68B | 7.58B | 7.58B | 7.86B | 7.87B | 8.89B | 10.28B | 10.80B | 10.14B |
|
Convertible Debt
|
| | | | | | | | | | 0.01B | | | | 0.01B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Long Term Debt
|
-0.01B | | | | | | | | | | | | | | 3.10B | | | | 4.94B | | | | | | | | | | | 0.02B | | 0.04B | | | | | | | | 5.59B | 5.43B | | | |
|
Pension
|
| | 0.00B | | | | 0.01B | | | | | | | | | | | | | | | | | | | | 0.00B | | | 0.01B | | | | 0.01B | | | 0.01B | | | 0.01B | 0.01B | 0.10B | 0.11B | 0.11B |
|
Minority Interest
|
0.02B | | 0.02B | | | | 0.00B | | | | 0.01B | | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.00B | 0.00B | 0.01B | 0.01B | | 0.00B | 0.00B | 0.01B | | 0.01B | 0.01B | 0.58B | 0.00B | 0.00B | 0.54B | | 0.58B | 2.24B | 1.84B | 2.06B | 1.92B | 2.35B | | | |
|
Non-Current Deferred Tax Liability
|
0.09B | | 0.11B | | | | 0.50B | | | | 0.59B | | 0.59B | 0.60B | 0.62B | 0.64B | 0.65B | 0.70B | 0.67B | 0.67B | 0.00B | 0.65B | 0.69B | | 0.70B | 0.68B | 0.65B | | 0.63B | 0.46B | | 0.47B | | 0.46B | | | 0.51B | | | 0.66B | 0.73B | 1.06B | 1.06B | 1.08B |
|
Operating Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.77B | | | 0.82B | 0.94B | 0.93B | 1.08B | 1.10B |
|
Other Non-Current Liabilities
|
0.01B | | 0.01B | | | | 0.11B | | | | 0.07B | | 0.07B | 0.07B | 0.07B | 0.07B | 0.07B | 0.21B | 0.01B | 0.14B | 0.00B | 0.13B | 0.01B | | 0.13B | 0.10B | 0.01B | 0.00B | 0.09B | 0.01B | 0.01B | 0.10B | 0.50B | 0.01B | -0.00B | -0.02B | 0.01B | 0.54B | 0.66B | 0.03B | 0.03B | 0.11B | 0.13B | 0.13B |
|
Total Non-Current Liabilities
|
1.15B | | 1.03B | | | | 4.49B | | | | 4.09B | | 4.12B | 4.09B | 4.11B | 5.79B | 5.82B | 6.08B | 5.88B | 5.92B | -21.99B | 5.56B | 5.75B | | 5.82B | 5.70B | 5.75B | -0.00B | 7.29B | 7.43B | 8.96B | 7.69B | 7.61B | 7.45B | 0.00B | 8.18B | 8.11B | 8.12B | 8.52B | 8.61B | 9.66B | 11.46B | 12.00B | 11.37B |
|
Total Liabilities
|
1.59B | | 1.60B | | | | 5.36B | | | | 4.86B | | -5.19B | 4.96B | 5.08B | -0.06B | -0.05B | -0.05B | 7.23B | 7.05B | -21.99B | 6.65B | -8.08B | | 6.92B | 6.74B | 6.91B | | 8.28B | 8.58B | 16.45B | 8.91B | 13.70B | 8.88B | | 15.62B | 9.63B | 17.55B | 18.28B | 10.20B | -1.00B | 13.52B | 14.50B | 13.68B |
|
Total Debt
|
1.24B | | 1.20B | | | | 4.19B | | | | 3.74B | | 3.83B | 3.79B | 3.83B | 5.35B | 5.40B | 5.61B | 5.44B | 5.44B | 0.00B | 5.17B | 5.33B | 5.10B | 5.34B | 5.26B | 5.34B | | 6.81B | 7.13B | 8.84B | 7.43B | 7.40B | 7.28B | | 8.14B | 7.98B | 7.94B | 8.23B | 8.38B | 11.68B | 11.09B | 11.90B | 10.14B |
|
Common Equity
|
0.97B | | 1.01B | | | | 2.24B | | | | 2.44B | | 2.54B | 2.61B | 2.87B | 3.05B | 3.07B | 3.37B | 3.33B | 3.54B | 0.00B | 3.56B | 3.62B | 3.64B | 3.86B | 3.94B | 4.03B | | 3.94B | 4.28B | 4.56B | 4.74B | 0.00B | 5.36B | 0.00B | 0.00B | 7.58B | 0.00B | 0.00B | 8.01B | 7.85B | 8.14B | 8.08B | 9.20B |
|
Shareholder's Equity
|
| | | | 1,105.06B | 2.51B | | 0.00B | 2.39B | 2.26B | | 0.12B | 0.12B | 0.12B | | 2.64B | 2.72B | 2.82B | 3.33B | 0.08B | 2.99B | 2.25B | 3.62B | 2.99B | 0.07B | 3.14B | 4.03B | | 3.16B | 4.28B | 5.99B | | 4.82B | 5.36B | | 5.89B | 7.58B | 7.96B | 8.30B | 8.01B | 7.85B | 8.14B | 8.08B | 9.20B |
|
Liabilities and Shareholders Equity
|
| | | | | | | | | | | | | | | | | | | | | | 10.52B | | | | 10.94B | | | 12.86B | | | | 14.24B | | | 17.20B | | | 18.21B | 22.00B | 21.66B | 22.59B | 22.87B |
|
Treasury Shares
|
0.00B | | 0.00B | | | | 0.00B | | | | -0.00B | | 0.05B | 0.05B | | | -0.06B | -0.08B | 0.09B | -0.08B | 0.08B | 0.08B | 0.06B | | -0.07B | 0.00B | 0.07B | | -0.07B | 0.07B | -0.07B | -0.07B | -0.06B | 0.06B | | -0.06B | 0.05B | -0.05B | -0.05B | 0.05B | 0.19B | 0.17B | 0.16B | 0.14B |
|
Retained Earnings
|
0.47B | | 0.55B | | | | 0.77B | | | | 0.80B | | 1.14B | 1.16B | 1.20B | 1.68B | 1.49B | 1.44B | 1.36B | 1.76B | | 1.53B | 1.50B | | 1.92B | 1.89B | 1.83B | | 2.23B | 2.39B | 3.73B | 2.93B | 2.85B | -0.03B | | 3.10B | 3.33B | 4.44B | 4.71B | 4.50B | 4.73B | 4.14B | 4.35B | 4.33B |