|
Cash & Equivalents
|
0.62B | | 0.87B | 1.02B | 1.16B | 1.14B | 1.19B | 1.21B | 1.22B | 1.20B | 1.29B | 1.43B | 1.51B | 1.71B | 1.75B | 1.84B |
|
Short-term Investments
|
| | | | | | | | | | | 0.00B | | 0.02B | 0.01B | 0.02B |
|
Cash & Current Investments
|
0.62B | | 0.87B | 1.02B | 1.16B | 1.14B | 1.19B | 1.21B | 1.22B | 1.20B | 1.29B | 1.43B | 1.51B | 1.73B | 1.76B | 1.85B |
|
Receivables - Net
|
0.15B | | 0.22B | 0.27B | 0.24B | 0.24B | 0.28B | 0.36B | 0.12B | 0.20B | 0.22B | 0.21B | 0.22B | 0.22B | 0.20B | 0.13B |
|
Receivables - Other
|
1.33B | | 0.90B | | | | | | | | | | | | | |
|
Receivables
|
1.48B | | 1.12B | 0.27B | 0.24B | 0.24B | 0.28B | 0.36B | 0.12B | 0.20B | 0.22B | 0.21B | 0.22B | 0.22B | 0.20B | 0.13B |
|
Inventory
|
0.10B | | 0.10B | 0.11B | 0.17B | 0.26B | 0.35B | 0.39B | 0.46B | 0.48B | 0.46B | 0.41B | 0.36B | 0.33B | 0.32B | 0.33B |
|
Prepaid Assets
|
0.08B | | 0.06B | 0.11B | 0.08B | 0.07B | 0.08B | 0.11B | 0.13B | 0.12B | 0.13B | 0.12B | 0.12B | 0.15B | 0.15B | 0.18B |
|
Current Assets
|
2.27B | | 2.16B | 1.52B | 1.66B | 1.72B | 1.91B | 2.07B | 1.93B | 2.01B | 2.10B | 2.17B | 2.21B | 2.40B | 2.42B | 2.48B |
|
Property, Plant & Equipment (Net)
|
0.30B | | 0.35B | 0.38B | 0.40B | 0.42B | 0.43B | 0.45B | 0.45B | 0.46B | 0.46B | 0.46B | 0.45B | 0.45B | 0.45B | 0.47B |
|
Goodwill
|
10.89B | | 10.89B | 10.89B | 10.89B | 10.89B | 10.89B | 10.89B | 10.89B | 10.89B | 8.20B | 8.20B | 8.20B | 8.20B | 8.20B | 8.20B |
|
Intangibles
|
3.07B | | 4.76B | 2.53B | 2.39B | 2.28B | 2.17B | 2.05B | 1.94B | 1.83B | 1.72B | 1.61B | 1.50B | 1.39B | 1.28B | 1.17B |
|
Goodwill & Intangibles
|
13.97B | | 15.65B | 13.42B | 13.29B | 13.17B | 13.06B | 12.95B | 12.84B | 12.73B | 9.92B | 9.81B | 9.70B | 9.59B | 9.48B | 9.37B |
|
Other Non-Current Assets
|
0.12B | | 0.10B | 0.12B | 0.12B | 0.12B | 0.11B | 0.12B | 0.12B | 0.12B | 0.12B | 0.14B | 0.14B | 0.14B | 0.14B | 0.17B |
|
Non-Current Assets
|
14.38B | | 14.00B | 13.93B | 13.81B | 13.71B | 13.60B | 13.51B | 13.41B | 13.30B | 10.50B | 10.40B | 10.28B | 10.18B | 10.06B | 10.01B |
|
Assets
|
16.66B | | 16.16B | 15.44B | 15.46B | 15.43B | 15.51B | 15.58B | 15.34B | 15.31B | 12.60B | 12.58B | 12.50B | 12.58B | 12.48B | 12.49B |
|
Accounts Payables
|
0.16B | | 0.97B | 0.19B | 0.21B | 0.21B | 0.22B | 0.23B | 0.17B | 0.17B | 0.17B | 0.19B | 0.15B | 0.20B | 0.21B | 0.23B |
|
Payables
|
0.16B | | 0.97B | 0.19B | 0.21B | 0.21B | 0.22B | 0.23B | 0.17B | 0.17B | 0.17B | 0.19B | 0.15B | 0.20B | 0.21B | 0.23B |
|
Accumulated Expenses
|
0.10B | | 0.07B | 0.09B | 0.09B | 0.09B | 0.08B | 0.09B | 0.09B | 0.09B | 0.10B | 0.10B | 0.10B | 0.12B | 0.12B | 0.14B |
|
Other Accumulated Expenses
|
0.05B | | 0.06B | 0.03B | 0.04B | 0.03B | 0.05B | 0.05B | 0.03B | 0.03B | 0.04B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B |
|
Total Current Liabilities
|
0.47B | | 4.78B | 0.38B | 0.42B | 0.38B | 0.39B | 0.40B | 0.33B | 0.35B | 0.36B | 0.33B | 0.29B | 0.35B | 0.37B | 0.41B |
|
Non-Current Deferred Tax Liability
|
0.18B | | 0.16B | 0.16B | 0.16B | 0.15B | 0.15B | 0.15B | 0.14B | 0.14B | 0.05B | 0.05B | 0.04B | 0.04B | 0.03B | 0.06B |
|
Other Non-Current Liabilities
|
0.02B | | 0.01B | 0.04B | 0.04B | 0.04B | 0.04B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.06B | 0.06B | 0.07B | 0.07B |
|
Total Non-Current Liabilities
|
0.29B | | 0.22B | 0.26B | 0.26B | 0.25B | 0.24B | 0.25B | 0.25B | 0.24B | 0.16B | 0.16B | 0.16B | 0.17B | 0.17B | 0.20B |
|
Total Liabilities
|
0.77B | | 5.00B | 0.65B | 0.68B | 0.63B | 0.63B | 0.65B | 0.58B | 0.59B | 0.53B | 0.49B | 0.45B | 0.51B | 0.55B | 0.61B |
|
Common Equity
|
15.89B | | 11.16B | 14.79B | 14.79B | 14.80B | 14.87B | 14.92B | 14.76B | 14.72B | 12.08B | 12.09B | 12.05B | 12.07B | 11.94B | 11.88B |
|
Shareholder's Equity
|
15.89B | | 11.16B | 14.79B | 14.79B | 14.80B | 14.87B | 14.92B | 14.76B | 14.72B | 12.08B | 12.09B | 12.05B | 12.07B | 11.94B | 11.88B |
|
Liabilities and Shareholders Equity
|
16.66B | | 16.16B | 15.44B | 15.46B | 15.43B | 15.51B | 15.58B | 15.34B | 15.31B | 12.60B | 12.58B | 12.50B | 12.58B | 12.48B | 12.49B |
|
Retained Earnings
|
0.01B | | -0.02B | 0.06B | -0.02B | -0.05B | -0.03B | 0.03B | -0.19B | -0.27B | -2.99B | -3.06B | -3.16B | -3.23B | -3.33B | -3.45B |
|
Treasury Shares
|
0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.02B | 0.01B | 0.02B | 0.02B | 0.02B | 0.02B | 0.03B | 0.03B |