|
Cash & Equivalents
|
0.83B | 0.68B | 0.69B | 0.84B | 2.03B | 2.45B | 3.46B | 3.37B | 3.60B | 3.48B | 3.40B | 2.12B | 1.85B | 1.80B | 1.61B | 1.42B | 1.40B | 1.33B | 1.25B | 0.93B | 1.14B | 1.22B | 1.32B | 1.38B | 1.16B | 1.09B | 1.01B |
|
Short-term Investments
|
| | | | 0.05B | 0.47B | 0.35B | 0.22B | | 0.01B | 0.03B | 0.02B | 0.06B | 0.03B | 0.02B | 0.24B | 0.20B | 0.12B | 0.17B | 0.15B | 0.14B | 0.09B | 0.02B | | | | |
|
Cash & Current Investments
|
0.83B | 0.68B | 0.69B | 0.84B | 2.08B | 2.91B | 3.81B | 3.59B | 3.60B | 3.49B | 3.43B | 2.14B | 1.91B | 1.83B | 1.62B | 1.66B | 1.60B | 1.44B | 1.43B | 1.08B | 1.28B | 1.30B | 1.35B | 1.38B | 1.16B | 1.09B | 1.01B |
|
Receivables - Net
|
| | | 0.18B | 0.21B | 0.21B | 0.23B | 0.26B | 0.29B | 0.26B | 0.32B | 0.70B | 0.59B | 0.63B | 0.59B | 0.61B | 0.54B | 0.52B | 0.52B | 0.54B | 0.46B | 0.49B | 0.48B | 0.48B | 0.39B | 0.38B | 0.40B |
|
Receivables - Other
|
| | | 0.04B | | 0.05B | 0.06B | 0.06B | 0.06B | 0.06B | 0.05B | 0.01B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | | | | | | | | | | |
|
Receivables
|
| | | 0.22B | 0.21B | 0.26B | 0.29B | 0.32B | 0.35B | 0.31B | 0.37B | 0.70B | 0.59B | 0.63B | 0.59B | 0.61B | 0.54B | 0.52B | 0.52B | 0.54B | 0.46B | 0.49B | 0.48B | 0.48B | 0.39B | 0.38B | 0.40B |
|
Raw Materials
|
| | | | | | | | | | | 0.02B | | | | | | | | | | | | | | | |
|
Work In Process
|
| | | | | | | | | | | 0.01B | | | | | | | | | | | | | | | |
|
Finished Goods
|
| | | | | | | 0.00B | | | | 0.00B | | | | | | | | | | | | | | | |
|
Prepaid Assets
|
| | | 0.15B | 0.15B | 0.15B | 0.16B | 0.14B | 0.18B | 0.15B | 0.16B | 0.24B | 0.28B | 0.28B | 0.27B | 0.30B | 0.24B | 0.23B | 0.27B | 0.26B | 0.20B | 0.19B | 0.18B | 0.13B | 0.14B | 0.13B | 0.11B |
|
Current Assets
|
| | | 1.23B | 2.48B | 3.29B | 4.21B | 4.12B | 4.38B | 3.89B | 3.91B | 3.08B | 2.78B | 2.74B | 2.48B | 2.56B | 2.38B | 2.20B | 2.21B | 2.24B | 2.31B | 2.37B | 2.40B | 2.49B | 1.69B | 1.60B | 1.52B |
|
Property, Plant & Equipment (Net)
|
| | | 0.31B | 0.27B | 0.27B | 0.27B | 0.27B | 0.28B | 0.27B | 0.29B | 0.57B | 0.58B | 0.59B | 0.58B | 0.51B | 0.46B | 0.49B | 0.48B | 0.46B | 0.42B | 0.41B | 0.40B | 0.31B | 0.31B | 0.30B | 0.30B |
|
Long-Term Investments
|
| | | 0.35B | 0.30B | 0.30B | 1.58B | 0.30B | 0.31B | 0.31B | 0.33B | 0.33B | 0.32B | 0.30B | 0.31B | 2.17B | 0.33B | 0.43B | 0.43B | 2.89B | 3.06B | 2.88B | 2.53B | 2.24B | 1.92B | 2.23B | 2.24B |
|
Goodwill
|
| | | 1.40B | 1.82B | 1.82B | 1.77B | 1.66B | 1.85B | 1.64B | 1.66B | 3.23B | 3.22B | 3.10B | 3.01B | 3.03B | 3.03B | 3.03B | 3.02B | 3.02B | 2.88B | 2.88B | 2.88B | 1.99B | 1.99B | 1.99B | 1.99B |
|
Intangibles
|
| | | 0.35B | 0.45B | 0.43B | 0.39B | 0.39B | 0.39B | 0.36B | 0.35B | 1.41B | 1.36B | 1.30B | 1.28B | 1.17B | 1.12B | 1.06B | 1.00B | 0.87B | 0.83B | 0.79B | 0.76B | 0.55B | 0.53B | 0.51B | 0.48B |
|
Goodwill & Intangibles
|
| | | 1.75B | 2.27B | 2.25B | 2.16B | 2.06B | 2.24B | 2.00B | 2.01B | 4.64B | 4.58B | 4.40B | 4.29B | 4.20B | 4.15B | 4.09B | 4.02B | 3.90B | 3.71B | 3.67B | 3.64B | 2.55B | 2.52B | 2.50B | 2.48B |
|
Other Non-Current Assets
|
| | | 0.25B | 0.27B | 0.27B | 0.27B | 0.29B | 0.28B | 0.30B | 0.34B | 1.04B | 0.97B | 0.88B | 0.85B | 0.63B | 0.56B | 0.49B | 0.49B | 0.47B | 0.46B | 0.48B | 0.42B | 1.34B | 0.32B | 0.32B | 0.24B |
|
Non-Current Assets
|
| | | 2.87B | 3.11B | 3.08B | 4.27B | 5.04B | 5.35B | 5.40B | 5.52B | 9.23B | 9.11B | 8.01B | 7.96B | 7.83B | 8.37B | 8.35B | 7.81B | 8.13B | 8.05B | 7.84B | 7.44B | 7.20B | 5.49B | 5.76B | 5.67B |
|
Assets
|
| | | 4.10B | 5.59B | 6.37B | 8.48B | 9.16B | 9.74B | 9.29B | 9.43B | 12.30B | 11.89B | 10.75B | 10.44B | 10.39B | 10.75B | 10.55B | 10.02B | 10.37B | 10.36B | 10.20B | 9.84B | 9.69B | 7.19B | 7.36B | 7.19B |
|
Accounts Payables
|
| | | 0.07B | 0.09B | 0.10B | 0.10B | 0.09B | 0.09B | 0.12B | 0.12B | 0.20B | 0.18B | 0.15B | 0.16B | 0.13B | 0.11B | 0.13B | 0.14B | 0.11B | 0.08B | 0.08B | 0.08B | 0.05B | 0.05B | 0.05B | 0.04B |
|
Payables
|
| | | 0.07B | 0.09B | 0.10B | 0.10B | 0.09B | 0.09B | 0.12B | 0.12B | 0.20B | 0.18B | 0.15B | 0.16B | 0.13B | 0.11B | 0.13B | 0.14B | 0.11B | 0.08B | 0.08B | 0.08B | 0.05B | 0.05B | 0.05B | 0.04B |
|
Accumulated Expenses
|
| | | 0.32B | 0.34B | 0.35B | 0.40B | 0.34B | 0.39B | 0.38B | 0.46B | 0.98B | 0.94B | 0.96B | 0.74B | 0.76B | 0.68B | 0.72B | 0.68B | 0.67B | 0.61B | 0.65B | 0.63B | 0.51B | 0.46B | 0.42B | 0.46B |
|
Short term Debt
|
| | | 0.01B | 0.01B | 0.01B | 0.01B | | | | | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.04B | 0.04B | 0.04B | 0.04B | 0.02B | 0.02B |
|
Current Deferred Revenue
|
| | | 0.09B | 0.22B | 0.24B | 0.27B | 0.14B | 0.30B | 0.15B | 0.17B | 0.17B | 0.18B | 0.17B | 0.16B | 0.16B | 0.17B | 0.16B | 0.17B | 0.09B | 0.13B | 0.07B | 0.07B | 0.06B | 0.08B | 0.07B | 0.06B |
|
Total Current Liabilities
|
| | | 0.59B | 0.66B | 0.70B | 0.78B | 0.75B | 0.78B | 0.64B | 0.75B | 1.38B | 1.33B | 1.31B | 1.09B | 1.08B | 1.00B | 1.03B | 1.02B | 0.95B | 0.86B | 0.89B | 0.87B | 0.89B | 0.63B | 0.56B | 0.59B |
|
Non-Current Debt
|
| | | 0.23B | 0.23B | 0.23B | 0.72B | 0.71B | 0.71B | 0.49B | 0.49B | 2.05B | 2.04B | 2.03B | 2.03B | 2.02B | 2.01B | 2.01B | 2.00B | 1.99B | 1.98B | 1.97B | 1.96B | 1.44B | 1.42B | 1.41B | 1.41B |
|
Minority Interest
|
0.07B | 0.08B | 0.08B | 0.04B | 0.04B | 0.04B | 0.04B | 0.23B | 0.70B | 0.02B | 0.03B | 0.02B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.70B | 0.03B | 0.03B | 0.03B |
|
Liabilities from Discontinued Operations
|
| | | | | | | 0.18B | | | | | | | | | | | | | | | | 0.54B | | | |
|
Non-Current Deferred Tax Liability
|
| | | 0.33B | 0.06B | 0.06B | 0.03B | 0.55B | 0.08B | 0.17B | 0.18B | 1.22B | 0.31B | 0.08B | 0.11B | 0.85B | 0.20B | 0.18B | 0.06B | 0.90B | 0.21B | 0.17B | 0.08B | 0.15B | 0.07B | 0.13B | 0.11B |
|
Other Non-Current Liabilities
|
| | | 0.18B | 0.19B | 0.19B | 0.19B | 0.23B | 0.22B | 0.21B | 0.20B | 0.72B | 0.69B | 0.67B | 0.65B | 0.62B | 0.59B | 0.52B | 0.49B | 0.47B | 0.46B | 0.45B | 0.43B | 0.37B | 0.30B | 0.29B | 0.24B |
|
Total Non-Current Liabilities
|
| | | -0.18B | -0.19B | -0.19B | -0.19B | -0.23B | -0.22B | -0.21B | -0.20B | -0.72B | -0.69B | -0.67B | -0.65B | -0.62B | -0.59B | -0.52B | -0.49B | 34.87B | -0.46B | -0.45B | -0.43B | -0.37B | -0.30B | -0.29B | -0.24B |
|
Total Debt
|
| | | 0.25B | 0.24B | 0.24B | 0.73B | 0.71B | 0.71B | 0.49B | 0.49B | 2.08B | 2.07B | 2.06B | 2.06B | 2.05B | 2.04B | 2.04B | 2.03B | 2.02B | 2.02B | 2.01B | 2.00B | 1.47B | 1.46B | 1.43B | 1.43B |
|
Common Equity
|
2.66B | 2.69B | 2.95B | 3.01B | 4.40B | 5.15B | 6.72B | 7.15B | 7.25B | 7.75B | 7.78B | 7.75B | 7.50B | 6.63B | 6.54B | 6.57B | 6.92B | 6.78B | 6.41B | 6.76B | 6.82B | 6.70B | 6.45B | 6.28B | 4.74B | 4.94B | 4.82B |
|
Shareholder's Equity
|
2.66B | 2.69B | 2.95B | 3.01B | 4.40B | 5.15B | 6.72B | 7.15B | 7.25B | 7.75B | 7.78B | 7.75B | 7.50B | 6.63B | 6.54B | 6.57B | 6.92B | 6.78B | 6.41B | 6.76B | 6.82B | 6.70B | 6.45B | 6.28B | 4.74B | 4.94B | 4.82B |
|
Liabilities and Shareholders Equity
|
| | | 4.10B | 5.59B | 6.37B | 8.48B | 9.16B | 9.74B | 9.29B | 9.43B | 12.30B | 11.89B | 10.75B | 10.44B | 10.39B | 10.75B | 10.55B | 10.02B | 10.37B | 10.36B | 10.20B | 9.84B | 9.69B | 7.19B | 7.36B | 7.19B |
|
Treasury Shares
|
| | | 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 | 0.01B | 0.01B | 0.01B |
|
Retained Earnings
|
| | | -0.01B | -0.02B | -0.01B | 0.18B | 0.69B | 1.02B | 0.83B | 0.89B | 0.91B | 0.67B | -0.20B | -0.26B | -0.27B | 0.15B | 0.06B | -0.33B | -0.01B | 0.05B | -0.10B | -0.34B | -0.54B | -0.76B | -0.54B | -0.57B |