|
Cash & Equivalents
|
1,102.00M | 774.00M | 316.00M | 319.00M |
|
Short-term Investments
|
| 119.00M | 415.00M | 1.00M |
|
Cash & Current Investments
|
1,102.00M | 893.00M | 731.00M | 320.00M |
|
Receivables - Net
|
202.00M | 220.00M | 254.00M | 254.00M |
|
Receivables - Other
|
| | 1.00M | 2.00M |
|
Receivables
|
202.00M | 220.00M | 255.00M | 256.00M |
|
Inventory
|
95.00M | 114.00M | 126.00M | 167.00M |
|
Prepaid Assets
|
| 14.00M | 52.00M | 31.00M |
|
Current Assets
|
1,444.00M | 1,259.00M | 1,257.00M | 827.00M |
|
Property, Plant & Equipment (Net)
|
58.00M | 54.00M | 84.00M | 100.00M |
|
Long-Term Investments
|
| 98.00M | 41.00M | 27.00M |
|
Goodwill
|
| | 5.00M | 2.00M |
|
Intangibles
|
82.00M | 70.00M | 237.00M | 177.00M |
|
Goodwill & Intangibles
|
82.00M | 70.00M | 13.00M | 6.00M |
|
Long-Term Deferred Tax
|
105.00M | 219.00M | 286.00M | 277.00M |
|
Other Non-Current Assets
|
106.00M | 38.00M | 36.00M | 39.00M |
|
Non-Current Assets
|
388.00M | 510.00M | 691.00M | 489.00M |
|
Assets
|
| 1,769.00M | 1,758.00M | 1,316.00M |
|
Accounts Payables
|
720.00M | 617.00M | 195.00M | 216.00M |
|
Notes Payables
|
3.00M | 3.00M | 3.00M | |
|
Payables
|
723.00M | 620.00M | 198.00M | 216.00M |
|
Other Accumulated Expenses
|
| | 492.00M | 99.00M |
|
Short term Debt
|
3.00M | 3.00M | 3.00M | 18.00M |
|
Current Leases
|
8.00M | 8.00M | 9.00M | 10.00M |
|
Current Taxes
|
7.00M | 9.00M | 8.00M | 7.00M |
|
Total Current Liabilities
|
804.00M | 1,019.00M | 1,281.00M | 924.00M |
|
Non-Current Debt
|
239.00M | 237.00M | 237.00M | 315.00M |
|
Operating Leases
|
44.00M | 37.00M | 34.00M | 32.00M |
|
Other Non-Current Liabilities
|
474.00M | 428.00M | 31.00M | 18.00M |
|
Total Non-Current Liabilities
|
825.00M | 699.00M | 649.00M | 1,634.00M |
|
Total Liabilities
|
1,629.00M | 1,718.00M | 1,942.00M | 1,652.00M |
|
Total Debt
|
242.00M | 240.00M | 240.00M | 333.00M |
|
Common Equity
|
| 51.00M | -184.00M | -337.00M |
|
Shareholder's Equity
|
| 1,303.00M | -184.00M | -337.00M |
|
Liabilities and Shareholders Equity
|
| 1,769.00M | 1,758.00M | 1,316.00M |
|
Retained Earnings
|
1,438.00M | 1,303.00M | -288.00M | -443.00M |
|
Treasury Shares
|
| -90.00M | -33.00M | |