|
Cash & Equivalents
|
0.39B | 1.26B | 7.41B | 6.26B | 3.50B | 3.69B | 5.60B | 8.68B | 8.37B | 8.33B | 8.50B | | 3.56B | 3.68B | 4.25B | |
|
Short-term Investments
|
| | | 0.07B | | 0.05B | 0.08B | 0.18B | 0.10B | 0.09B | 0.14B | 0.24B | 0.10B | 0.11B | 0.12B | 0.14B |
|
Cash & Current Investments
|
0.39B | 1.26B | 7.41B | 6.33B | 3.50B | 3.74B | 5.68B | 8.85B | 8.48B | 8.42B | 8.64B | 0.24B | 3.66B | 3.79B | 4.37B | 0.14B |
|
Receivables - Net
|
0.02B | -0.01B | -0.21B | 0.37B | -0.07B | 0.17B | 0.13B | -0.48B | 0.34B | 0.32B | -0.83B | -2.09B | -0.58B | 2.78B | 3.34B | -2.06B |
|
Receivables - Other
|
0.02B | 0.09B | 0.10B | 0.01B | 0.00B | 0.00B | -0.00B | -0.01B | -0.01B | -0.06B | -0.01B | 0.03B | 0.03B | -0.01B | 0.04B | -0.01B |
|
Receivables
|
0.04B | 0.08B | -0.11B | 0.38B | -0.07B | 0.17B | 0.13B | -0.49B | 0.33B | 0.26B | -0.84B | -2.06B | -0.55B | 2.77B | 3.37B | -2.07B |
|
Inventory
|
| | | 2.88B | | 2.23B | 2.17B | 2.95B | 1.96B | 2.64B | 3.82B | | 4.83B | 5.61B | 6.91B | |
|
Current Assets
|
| | | 0.33B | | 0.45B | 0.54B | 0.85B | 0.52B | 0.64B | 0.96B | 1.25B | 0.89B | 0.87B | 0.78B | 0.48B |
|
Property, Plant & Equipment (Net)
|
| | | 0.22B | | 0.24B | 0.31B | 0.56B | 0.36B | 0.37B | 0.45B | | 0.58B | 0.69B | 0.72B | |
|
Intangibles
|
| | | 0.41B | | 0.51B | 0.66B | 1.39B | 1.07B | 1.19B | 1.57B | | 2.22B | 2.50B | 2.75B | |
|
Goodwill & Intangibles
|
| | | 0.41B | | 0.51B | 0.66B | 1.39B | 1.07B | 1.19B | 1.57B | | 2.22B | 2.50B | 2.75B | |
|
Other Non-Current Assets
|
| | | | | 0.21B | 0.08B | | 0.02B | 0.03B | 0.04B | | 0.04B | 0.03B | 0.02B | |
|
Non-Current Assets
|
| | | -0.33B | | 1.34B | 1.46B | -0.85B | 1.93B | 2.03B | 2.58B | -1.25B | 3.47B | 4.02B | 4.62B | -0.48B |
|
Assets
|
| | | | | 8.33B | 8.89B | | 10.05B | 11.46B | 15.47B | | 20.32B | 20.56B | 24.48B | |
|
Accounts Payables
|
| | | | | 4.21B | 4.74B | | 5.80B | 6.36B | 8.88B | | 11.96B | 12.34B | 14.89B | |
|
Payables
|
| | | | | 4.21B | 4.74B | | 5.80B | 6.36B | 8.88B | | 11.96B | 12.34B | 14.89B | |
|
Accumulated Expenses
|
| | | 0.12B | | 0.06B | 0.10B | 0.26B | 0.07B | 0.13B | 0.20B | | 0.19B | 0.27B | 0.33B | |
|
Other Accumulated Expenses
|
0.01B | 0.04B | | | | | | | | | | | | | | 3.35B |
|
Current Leases
|
| | | | | 0.13B | 0.16B | | 0.15B | 0.14B | 0.15B | | 0.18B | 0.33B | 0.65B | 0.58B |
|
Current Deferred Revenue
|
0.00B | 0.15B | 0.20B | | -0.02B | -0.03B | 0.16B | | -0.15B | 0.17B | -0.02B | 0.42B | 1.84B | 1.54B | -0.07B | |
|
Total Current Liabilities
|
| | | 0.27B | | 0.23B | 0.27B | 0.63B | 0.45B | 0.27B | 0.56B | 1.09B | 0.92B | 0.94B | 1.11B | 1.68B |
|
Non-Current Debt
|
| | | 0.32B | | 0.26B | 0.05B | 0.02B | 0.03B | 0.08B | 0.20B | 0.26B | 0.31B | 0.47B | 0.95B | 1.68B |
|
Pension
|
-0.00B | -0.00B | -0.01B | -0.01B | 0.00B | 0.00B | -0.01B | -0.01B | -0.01B | 0.04B | 0.06B | 0.08B | 0.02B | 0.03B | 0.05B | 0.07B |
|
Other Non-Current Liabilities
|
0.01B | 0.11B | 0.26B | 0.23B | -0.08B | -0.15B | -0.12B | 0.21B | -0.08B | -0.46B | -0.03B | 0.42B | 0.54B | 0.53B | -0.03B | |
|
Total Non-Current Liabilities
|
-0.01B | -0.11B | -0.26B | 13.16B | 0.08B | 0.26B | 0.28B | 16.38B | 0.30B | 0.38B | 0.57B | 24.96B | 0.84B | 0.98B | 1.30B | |
|
Total Liabilities
|
| | | 13.39B | | 8.33B | 8.89B | 16.59B | 10.05B | 11.46B | 15.47B | 25.38B | 20.32B | 20.56B | 24.48B | 26.14B |
|
Total Debt
|
| | | 0.32B | | 0.26B | 0.05B | 0.02B | 0.03B | 0.08B | 0.20B | 0.26B | 0.31B | 0.47B | 0.95B | 1.68B |
|
Common Equity
|
| | | 4.81B | | 2.68B | 2.37B | 3.37B | 2.12B | 3.11B | 3.71B | | 3.69B | 3.63B | 3.67B | |
|
Liabilities and Shareholders Equity
|
| | | | | 8.33B | 8.89B | | 10.05B | 11.46B | 15.47B | | 20.32B | 20.56B | 24.48B | |
|
Treasury Shares
|
| | | | | | | | | | | -0.05B | | | | |
|
Retained Earnings
|
| | | 0.17B | | 0.21B | 0.27B | 0.53B | 0.39B | 0.42B | 0.54B | 0.92B | 0.76B | 0.84B | 0.93B | 1.10B |