|
Assets
|
6.76B | 9.35B | 9.26B | 9.35B | 47.87B | 52.61B | 46.33B | 45.07B | 47.13B | 49.46B | 53.12B | 56.11B | 51.06B | 57.91B | 64.36B |
|
Cash & Equivalents
|
0.15B | 0.44B | 0.17B | 0.00B | 3.91B | 4.28B | 3.64B | 3.81B | 5.26B | 7.68B | 9.06B | 10.76B | 9.70B | 8.53B | 12.15B |
|
Short-term Investments
|
0.08B | 0.26B | 0.15B | 1.67B | | | | | | | | | | | |
|
Cash & Current Investments
|
0.24B | 0.71B | 0.32B | 1.67B | 3.91B | 4.28B | 3.64B | 3.81B | 5.26B | 7.68B | 9.06B | 10.76B | 9.70B | 8.53B | 12.15B |
|
Receivables - Net
|
0.16B | 0.15B | 0.34B | 1.08B | 16.70B | | 18.29B | 14.99B | 17.46B | 5.74B | 6.61B | 7.84B | 3.87B | 4.28B | 5.46B |
|
Receivables - Other
|
0.11B | 0.08B | | | 3.82B | 3.93B | 0.01B | | 0.25B | 0.26B | 0.33B | 0.30B | 0.21B | 0.25B | 0.28B |
|
Receivables
|
0.27B | 0.23B | 0.34B | 1.08B | 20.52B | | 18.30B | 14.99B | 17.71B | 6.01B | 6.94B | 8.14B | 4.07B | 4.53B | 5.74B |
|
Raw Materials
|
| 0.01B | 0.07B | 0.05B | | | | | | | | | | | |
|
Work In Process
|
| 0.01B | 0.05B | 0.06B | | | | | | | | | | | |
|
Finished Goods
|
| 0.04B | 0.23B | 0.27B | | | | | | | | | | | |
|
Inventory
|
| 0.06B | 0.35B | 0.38B | | | | | | | | | | | |
|
Current Deferred Tax Assets
|
| | 0.14B | 0.02B | | | | | | | | | | | |
|
Prepaid Assets
|
0.09B | 0.07B | 0.06B | 0.04B | | | | | | | | | | | |
|
Current Assets
|
0.55B | 0.99B | 1.25B | 2.52B | | | | | | | | | | | |
|
Property, Plant & Equipment (Net)
|
0.66B | 0.59B | 0.88B | 0.86B | 0.89B | 0.73B | 0.72B | 0.71B | | 0.39B | 0.90B | 0.91B | 0.91B | 1.07B | 1.19B |
|
Long-Term Investments
|
2.76B | 3.83B | 2.23B | 0.81B | 1.26B | 0.23B | 1.76B | 2.13B | 2.42B | 1.65B | 1.69B | 1.59B | 1.43B | 1.24B | 1.39B |
|
Goodwill
|
0.01B | 0.01B | 0.02B | 0.02B | 1.75B | 1.74B | 1.74B | 1.72B | 1.70B | 1.74B | 1.75B | 1.75B | 1.74B | 1.85B | 1.83B |
|
Intangibles
|
| 0.02B | 0.43B | 0.83B | 1.02B | 0.98B | | 0.80B | | | | | | | |
|
Goodwill & Intangibles
|
0.01B | 0.03B | 0.88B | 0.85B | 2.77B | 2.72B | 2.65B | 2.51B | 1.89B | 1.92B | 1.91B | 1.90B | 1.74B | 1.85B | 1.83B |
|
Long-Term Deferred Tax
|
| 1.18B | 1.58B | 1.40B | 0.52B | 0.40B | 0.32B | 1.74B | 0.51B | 0.46B | | | | | |
|
Other Non-Current Assets
|
0.08B | 0.45B | 0.41B | 1.03B | 1.06B | 0.02B | 1.47B | 1.64B | 1.86B | 2.45B | 2.19B | 3.36B | 3.60B | 2.65B | 3.07B |
|
Non-Current Assets
|
6.21B | 8.36B | 8.01B | 6.83B | | | | | | | | | | | |
|
Accounts Payables
|
0.14B | 0.18B | 0.37B | 0.00B | 1.38B | | | | | | | 3.95B | 2.63B | 3.74B | 3.69B |
|
Notes Payables
|
| | | | 0.01B | 0.01B | 0.31B | 0.53B | 0.39B | 0.55B | 0.76B | 0.22B | 0.53B | 0.99B | 0.44B |
|
Payables
|
0.14B | 0.18B | 0.37B | 0.00B | 1.39B | 0.01B | 0.31B | 0.53B | 0.39B | 0.55B | 0.76B | 4.17B | 3.16B | 4.73B | 4.13B |
|
Accumulated Expenses
|
| 0.04B | 0.04B | 0.02B | | 0.02B | 0.01B | 0.01B | | | | | | | |
|
Other Accumulated Expenses
|
0.03B | 0.03B | 0.04B | 0.03B | | | | | | | | | | | |
|
Short term Debt
|
0.11B | 0.14B | 0.03B | 0.44B | 0.01B | 0.01B | 0.31B | 0.53B | 0.39B | 0.55B | 0.76B | 0.22B | 0.53B | 0.99B | 0.44B |
|
Current Deferred Revenue
|
0.08B | | | | | | | | | | | | | | |
|
Total Current Liabilities
|
0.62B | 0.75B | 0.88B | 1.28B | | | | | | | | | | | |
|
Non-Current Debt
|
1.66B | 1.55B | 1.87B | 0.39B | 10.78B | 10.67B | 9.97B | 6.79B | 8.64B | 7.50B | 8.32B | 8.45B | 7.45B | 10.92B | 12.34B |
|
Pension
|
| 0.06B | 0.06B | 0.08B | 0.06B | 0.11B | 0.08B | 0.07B | | | | | | | |
|
Preferred Stock Liabilities
|
| | | 1.09B | 0.12B | 0.12B | 0.12B | 0.12B | 0.12B | 0.12B | 0.12B | 0.12B | 0.12B | | |
|
Minority Interest
|
0.01B | 0.01B | 0.24B | 0.24B | 0.24B | 0.18B | 0.19B | 0.34B | 0.02B | 0.03B | 0.03B | 0.03B | 0.06B | 0.09B | 0.07B |
|
Liabilities from Discontinued Operations
|
0.14B | | 0.01B | | | | | | | | | | | 1.17B | |
|
Non-Current Deferred Tax Liability
|
| | | 0.19B | 0.16B | 0.17B | | 0.28B | | | | | | | |
|
Operating Leases
|
| | | | | | | | | | 0.58B | 0.55B | 0.53B | 0.54B | 0.64B |
|
Other Non-Current Liabilities
|
0.10B | 0.09B | 0.10B | 0.14B | 0.00B | 0.01B | | 0.02B | | | | | | | |
|
Total Non-Current Liabilities
|
2.29B | 2.30B | 2.75B | 2.20B | 37.33B | 7.84B | | 34.28B | | | | | | | |
|
Total Liabilities
|
2.39B | 2.39B | 2.85B | 2.34B | 37.33B | 7.85B | 35.55B | 34.31B | 36.91B | 39.71B | 43.53B | 45.38B | 40.63B | 48.10B | 54.13B |
|
Total Debt
|
1.77B | 1.69B | 1.90B | 0.83B | 10.79B | 10.68B | 10.28B | 7.32B | 9.03B | 8.05B | 9.08B | 8.67B | 7.98B | 11.91B | 12.78B |
|
Common Equity
|
4.37B | 6.96B | 6.18B | 6.77B | 10.17B | 10.37B | 10.47B | 10.30B | 10.08B | 9.60B | 9.44B | 10.58B | 10.30B | 9.80B | 10.22B |
|
Shareholder's Equity
|
4.37B | 6.96B | 6.18B | 6.77B | 10.17B | 10.37B | 10.47B | 10.30B | 10.08B | 9.60B | 9.44B | 10.58B | 10.30B | 9.80B | 10.22B |
|
Liabilities and Shareholders Equity
|
6.76B | 9.35B | 9.26B | 9.35B | 47.87B | 52.61B | 46.33B | 45.07B | 47.13B | 49.46B | 53.12B | 56.11B | 51.06B | 57.91B | 64.36B |
|
Retained Earnings
|
0.99B | 1.69B | 0.91B | 0.71B | 0.54B | 0.45B | 4.61B | 4.65B | 5.61B | 5.93B | 6.53B | 7.94B | 8.42B | 7.85B | 8.27B |
|
Preferred Shares
|
| | | | | | | | | | | | | 0.00B | 0.00B |
|
Treasury Shares
|
0.05B | 0.05B | 0.05B | | 0.01B | 0.00B | 0.00B | 0.00B | 0.01B | 0.01B | 0.00B | 0.00B | 0.00B | 0.11B | 0.12B |