|
Cash & Equivalents
|
0.29B | 0.52B | 0.71B | 0.56B | 0.82B | 0.74B | 0.49B | 0.55B | 0.54B | 0.67B | 0.60B | 0.70B | 1.17B | 2.34B | 2.72B | 2.16B | 1.96B |
|
Short-term Investments
|
| | | | | | | | | | | | | | | 0.17B | 0.24B |
|
Cash & Current Investments
|
0.29B | 0.52B | 0.71B | 0.56B | 0.82B | 0.74B | 0.49B | 0.55B | 0.54B | 0.67B | 0.60B | 0.70B | 1.17B | 2.34B | 2.72B | 2.33B | 2.20B |
|
Receivables - Net
|
0.26B | 0.28B | 0.32B | 0.41B | 0.41B | 0.40B | 0.42B | 0.45B | 0.53B | 0.58B | 0.65B | 1.03B | 0.94B | 0.62B | 0.63B | 0.60B | 0.60B |
|
Receivables - Other
|
| | | | | | | | | | | | | 0.02B | | | |
|
Receivables
|
0.26B | 0.28B | 0.32B | 0.41B | 0.41B | 0.40B | 0.42B | 0.45B | 0.53B | 0.58B | 0.65B | 1.03B | 0.94B | 0.64B | 0.63B | 0.60B | 0.60B |
|
Raw Materials
|
| 0.12B | 0.12B | 0.13B | 0.12B | 0.12B | 0.10B | 0.10B | 0.10B | 0.13B | 0.17B | 0.15B | 0.16B | 0.25B | 0.24B | 0.25B | |
|
Work In Process
|
| | 0.02B | 0.09B | 0.05B | 0.06B | 0.06B | 0.05B | 0.04B | 0.05B | 0.05B | 0.05B | 0.05B | 0.06B | 0.07B | 0.06B | |
|
Finished Goods
|
| 0.07B | 0.09B | 0.14B | 0.12B | 0.16B | 0.13B | 0.13B | 0.19B | 0.20B | 0.22B | 0.20B | 0.28B | 0.31B | 0.31B | 0.37B | |
|
Inventory
|
0.18B | 0.19B | 0.23B | 0.37B | 0.29B | 0.33B | 0.28B | 0.27B | 0.33B | 0.38B | 0.44B | 0.40B | 0.50B | 0.62B | 0.62B | 0.68B | 0.68B |
|
Current Deferred Tax Assets
|
0.05B | 0.07B | 0.04B | 0.01B | | 0.04B | 0.02B | | | | | | | | | | |
|
Prepaid Assets
|
0.03B | 0.03B | 0.03B | 0.07B | 0.05B | 0.04B | 0.03B | 0.04B | 0.05B | 0.06B | 0.06B | 0.06B | 0.53B | 0.23B | 0.18B | 0.16B | 0.15B |
|
Current Assets
|
0.82B | 1.10B | 1.34B | 1.56B | 1.62B | 1.57B | 1.27B | 1.33B | 1.48B | 1.72B | 1.79B | 2.22B | 3.17B | 3.86B | 4.18B | 3.82B | 3.67B |
|
Buildings
|
0.06B | 0.06B | 0.06B | 0.16B | 0.17B | 0.18B | 0.18B | 0.19B | 0.17B | 0.18B | 0.20B | 0.17B | 0.19B | 0.20B | 0.23B | 0.25B | |
|
Land & Improvements
|
0.01B | 0.01B | 0.01B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | |
|
Property, Plant & Equipment (Net)
|
0.28B | 0.25B | 0.24B | 0.51B | 0.49B | 0.46B | 0.46B | 0.47B | 0.47B | 0.48B | 0.47B | 0.49B | 0.56B | 0.48B | 0.52B | 0.54B | 0.56B |
|
Long-Term Investments
|
| | | | | | | | | | | | | | | 0.27B | 0.24B |
|
Goodwill
|
2.11B | 2.29B | 2.29B | 3.94B | 2.81B | 2.81B | 2.81B | 2.80B | 3.17B | 2.53B | 2.56B | 2.66B | 3.28B | 3.24B | 3.28B | 3.44B | 3.64B |
|
Intangibles
|
2.42B | 2.67B | 2.88B | 5.36B | 3.91B | 3.43B | 3.02B | 2.64B | 2.77B | 2.40B | 1.46B | 1.31B | 1.66B | 1.28B | 0.89B | 0.84B | 0.59B |
|
Goodwill & Intangibles
|
4.53B | 4.96B | 5.17B | 9.31B | 6.72B | 6.24B | 5.83B | 5.45B | 5.94B | 4.93B | 4.02B | 3.97B | 4.94B | 4.52B | 4.17B | 4.29B | 4.23B |
|
Long-Term Deferred Tax
|
| 0.88B | 0.92B | 1.76B | 0.13B | 0.12B | 0.11B | 0.13B | | | | | | | | | |
|
Other Non-Current Assets
|
0.06B | 0.05B | 0.05B | 0.16B | 0.16B | 0.14B | 0.09B | 0.08B | 0.08B | 0.10B | 0.15B | 0.52B | 0.25B | 0.21B | 0.27B | 0.41B | 0.56B |
|
Non-Current Assets
|
4.87B | 4.53B | 4.67B | 8.91B | 7.38B | 6.80B | 6.38B | 5.99B | 6.50B | 5.51B | 4.65B | 4.97B | 5.75B | 5.21B | 4.95B | 5.33B | 5.35B |
|
Assets
|
5.68B | 5.63B | 6.01B | 10.48B | 9.00B | 8.37B | 7.64B | 7.32B | 7.98B | 7.23B | 6.44B | 7.20B | 8.92B | 9.07B | 9.14B | 9.16B | 9.01B |
|
Accounts Payables
|
0.05B | 0.06B | 0.06B | 0.09B | 0.08B | 0.09B | 0.12B | 0.16B | 0.17B | 0.19B | 0.19B | 0.18B | 0.22B | 0.20B | 0.18B | 0.20B | 0.19B |
|
Payables
|
0.05B | 0.06B | 0.06B | 0.09B | 0.08B | 0.09B | 0.12B | 0.16B | 0.17B | 0.19B | 0.19B | 0.18B | 0.22B | 0.20B | 0.18B | 0.20B | 0.19B |
|
Accumulated Expenses
|
0.14B | 0.18B | 0.33B | 0.37B | 0.27B | 0.26B | 0.27B | 0.29B | 0.38B | 0.44B | 0.43B | 0.55B | 0.60B | 0.54B | 0.53B | 0.58B | 0.58B |
|
Other Accumulated Expenses
|
| 0.03B | 0.04B | 0.05B | 0.07B | | | | | | | | | | | | |
|
Short term Debt
|
0.04B | 0.00B | | 0.06B | 0.56B | 0.11B | 0.39B | 0.30B | 1.15B | 0.60B | 0.27B | 0.32B | 0.31B | 0.01B | 0.29B | 0.04B | 0.00B |
|
Current Leases
|
| | | | | | | | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B |
|
Current Deferred Revenue
|
0.10B | 0.12B | 0.12B | 0.13B | 0.13B | 0.15B | 0.16B | 0.16B | 0.17B | 0.17B | 0.18B | 0.19B | 0.20B | 0.19B | 0.20B | 0.21B | 0.20B |
|
Curent Deferred Tax Liability
|
| | | | 0.04B | | | | | | | | | | | | |
|
Total Current Liabilities
|
0.33B | 0.44B | 0.51B | 0.66B | 1.09B | 0.62B | 0.94B | 0.90B | 1.87B | 1.40B | 1.07B | 1.24B | 1.33B | 0.94B | 1.21B | 1.04B | 0.98B |
|
Capital Leases
|
| 0.03B | 0.03B | 0.03B | 0.03B | | | | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.01B | 0.01B |
|
Non-Current Debt
|
0.14B | | 1.49B | 4.97B | 4.24B | 4.15B | 3.22B | 3.05B | 2.17B | 2.70B | 2.78B | 2.71B | 2.71B | 2.81B | 2.53B | 2.50B | 2.50B |
|
Convertible Debt
|
1.37B | 1.45B | 1.49B | 1.56B | | | | | | | | | | | | | |
|
Non-Current Deffered Revenue
|
0.01B | 0.01B | 0.01B | 0.01B | 0.03B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.01B | 0.02B | 0.01B | 0.01B | 0.01B | 0.01B |
|
Pension
|
| 0.01B | 0.01B | 0.01B | 0.01B | | | | | | | | | | | | |
|
Minority Interest
|
| | | | | | | | | | | 0.00B | | | | | |
|
Liabilities from Discontinued Operations
|
| | | 0.01B | | | | | | | | | | | 0.01B | | |
|
Non-Current Deferred Tax Liability
|
1.05B | 0.96B | 0.96B | 1.77B | 1.71B | 1.46B | 1.27B | 1.11B | 1.16B | 0.61B | 0.38B | 0.35B | 0.41B | 0.25B | 0.17B | 0.19B | 0.12B |
|
Other Non-Current Liabilities
|
0.06B | 0.07B | 0.11B | 0.10B | 0.17B | 0.18B | 0.20B | 0.22B | 0.14B | 0.16B | 0.16B | 0.30B | 0.37B | 0.33B | 0.33B | 0.41B | 0.42B |
|
Total Non-Current Liabilities
|
-0.06B | -0.07B | -0.11B | 7.42B | -0.17B | -0.18B | -0.20B | -0.22B | -0.14B | -0.16B | -0.16B | -0.30B | -0.37B | -0.33B | -0.33B | -0.41B | -0.42B |
|
Total Liabilities
|
| | | 7.52B | | | | | | | | | | | | | |
|
Total Debt
|
0.18B | 0.00B | 1.49B | 5.04B | 4.81B | 4.27B | 3.61B | 3.35B | 3.32B | 3.30B | 3.06B | 3.04B | 3.03B | 2.82B | 2.82B | 2.53B | 2.51B |
|
Common Equity
|
2.73B | 2.70B | 2.94B | 2.96B | 1.94B | 2.06B | 2.08B | 2.14B | 2.78B | 2.43B | 2.12B | 5.90B | 5.97B | 4.88B | 5.02B | 5.13B | 5.05B |
|
Shareholder's Equity
|
2.73B | 2.70B | 2.94B | 2.96B | 1.94B | 2.06B | 2.08B | 2.14B | 2.78B | 2.43B | 2.12B | 5.90B | 5.97B | 4.88B | 5.02B | 5.13B | 5.05B |
|
Liabilities and Shareholders Equity
|
5.68B | 5.63B | 6.01B | 10.48B | 9.00B | 8.37B | 7.64B | 7.32B | 7.98B | 7.23B | 6.44B | 7.20B | 8.92B | 9.07B | 9.14B | 9.16B | 9.01B |
|
Treasury Shares
|
0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.01B | 0.01B | 0.01B | 0.00B | 0.01B | 0.01B | 0.05B | 0.01B | 0.07B | 0.08B |
|
Retained Earnings
|
-2.46B | -2.53B | -2.37B | -2.44B | 0.02B | 0.00B | -0.01B | -0.03B | -0.02B | -0.03B | -0.04B | -0.05B | -0.06B | -0.24B | 2.06B | 2.85B | 3.41B |