|
Cash & Equivalents
|
| 0.75B | 0.52B | 0.56B | 0.52B | 0.61B | 0.47B | 0.62B | 0.72B | 0.91B | 1.03B | 0.42B | 0.73B | 0.95B | 0.85B | 0.81B | 0.87B | 0.95B | 0.89B | 1.22B | 2.71B |
|
Cash & Current Investments
|
| 0.75B | 0.52B | 0.56B | 0.52B | 0.61B | 0.47B | 0.62B | 0.72B | 0.91B | 1.03B | 0.42B | 0.73B | 0.95B | 0.85B | 0.81B | 0.87B | 0.95B | 0.89B | 1.22B | 2.71B |
|
Receivables - Net
|
| 0.54B | 0.69B | 0.79B | 0.98B | 1.05B | 1.19B | 1.29B | 1.39B | 1.19B | 1.00B | 1.21B | 1.21B | 1.12B | 0.88B | 1.06B | 1.00B | 1.03B | 1.14B | 1.45B | 1.55B |
|
Receivables
|
| 0.54B | 0.69B | 0.79B | 0.98B | 1.05B | 1.19B | 1.29B | 1.39B | 1.19B | 1.00B | 1.21B | 1.21B | 1.12B | 0.88B | 1.06B | 1.00B | 1.03B | 1.14B | 1.45B | 1.55B |
|
Inventory
|
| 0.27B | 0.54B | 0.46B | 0.63B | 0.72B | 0.84B | 0.91B | 0.96B | 1.07B | 1.03B | 1.02B | 0.94B | 0.86B | 0.83B | 0.82B | 0.86B | 1.03B | 1.07B | 1.05B | 1.01B |
|
Prepaid Assets
|
| 0.06B | 0.13B | 0.10B | 0.11B | 0.11B | 0.11B | 0.09B | 0.11B | 0.11B | 0.15B | 0.12B | 0.09B | 0.13B | 0.09B | 0.08B | 0.09B | 0.11B | 0.15B | 0.19B | 0.24B |
|
Current Assets
|
| 1.62B | 1.89B | 1.91B | 2.24B | 2.49B | 2.60B | 2.92B | 3.18B | 3.28B | 3.20B | 2.77B | 2.97B | 3.06B | 2.65B | 2.76B | 2.82B | 3.12B | 3.84B | 4.51B | 5.51B |
|
Property, Plant & Equipment (Net)
|
| 0.33B | 0.42B | 0.43B | 0.44B | 0.46B | 0.50B | 0.51B | 0.52B | 0.58B | 0.64B | 0.69B | 0.70B | 0.76B | 0.76B | 0.78B | 0.78B | 0.79B | 0.77B | 0.79B | 0.85B |
|
Goodwill
|
| 5.34B | 5.63B | 5.64B | 0.47B | 11.51B | 0.03B | 0.04B | 11.60B | 11.60B | 11.60B | 11.60B | 11.60B | 11.60B | 11.60B | 11.60B | 11.60B | 11.60B | 11.10B | 11.10B | 11.10B |
|
Intangibles
|
| 2.27B | 6.56B | 6.29B | 6.44B | 6.15B | 5.89B | 5.64B | 5.37B | 5.10B | 4.83B | 4.56B | 4.29B | 4.00B | 3.74B | 3.46B | 2.96B | 2.71B | 2.45B | 2.21B | 1.98B |
|
Goodwill & Intangibles
|
| 7.61B | 12.19B | 11.92B | 6.91B | 17.66B | 5.91B | 5.68B | 16.97B | 16.70B | 16.43B | 16.16B | 15.89B | 15.60B | 15.34B | 15.06B | 14.56B | 14.31B | 13.55B | 13.31B | 13.08B |
|
Long-Term Deferred Tax
|
| 0.67B | 0.73B | 0.52B | 0.53B | 0.49B | 0.33B | 0.31B | 0.45B | 0.47B | 0.61B | 0.70B | 0.76B | 0.31B | 0.33B | 0.35B | 0.41B | 0.40B | 0.41B | 0.41B | 0.40B |
|
Other Non-Current Assets
|
| 0.54B | 0.66B | 0.72B | 0.92B | 0.99B | 1.18B | 1.21B | 1.42B | 1.51B | 1.41B | 1.44B | 1.40B | 1.51B | 1.43B | 1.35B | 1.17B | 1.59B | 1.49B | 1.60B | 1.77B |
|
Non-Current Assets
|
| 9.15B | 19.34B | 18.93B | 19.77B | 19.62B | 19.44B | 19.25B | 19.34B | 19.24B | 19.07B | 18.98B | 18.74B | 18.17B | 17.84B | 17.53B | 16.90B | 17.08B | 16.19B | 16.07B | 16.07B |
|
Assets
|
| 10.76B | 21.23B | 20.84B | 22.02B | 22.11B | 22.04B | 22.16B | 22.52B | 22.52B | 22.27B | 21.75B | 21.71B | 21.23B | 20.49B | 20.29B | 19.72B | 20.20B | 20.02B | 20.59B | 21.58B |
|
Accounts Payables
|
| 0.25B | 0.30B | 0.37B | 0.44B | 0.46B | 0.55B | 0.49B | 0.48B | 0.47B | 0.39B | 0.41B | 0.42B | 0.41B | 0.32B | 0.45B | 0.54B | 0.62B | 0.56B | 0.61B | 0.63B |
|
Notes Payables
|
| 0.20B | 0.03B | 0.04B | 0.05B | 0.06B | 0.07B | 0.65B | 0.58B | 0.58B | 1.52B | 1.02B | 0.10B | 0.11B | 0.12B | 0.13B | 0.13B | 0.13B | 1.26B | 0.50B | 0.50B |
|
Payables
|
| 0.45B | 0.33B | 0.41B | 0.49B | 0.52B | 0.63B | 1.14B | 1.06B | 1.05B | 1.91B | 1.43B | 0.52B | 0.52B | 0.44B | 0.58B | 0.67B | 0.75B | 1.82B | 1.11B | 1.13B |
|
Accumulated Expenses
|
| 0.19B | 0.15B | 0.15B | 0.22B | 0.24B | 0.19B | 0.19B | 0.25B | 1.09B | 0.18B | 0.19B | 0.24B | 1.03B | 0.86B | 0.76B | 0.83B | 0.97B | 0.94B | 1.08B | 1.35B |
|
Short term Debt
|
| 0.20B | 0.19B | 0.04B | 0.05B | 0.06B | 0.07B | 0.65B | 0.58B | 0.58B | 1.52B | 1.02B | 0.10B | 0.11B | 0.12B | 0.13B | 0.13B | 0.13B | 1.26B | 0.50B | 0.50B |
|
Total Current Liabilities
|
| 1.08B | 1.16B | 1.08B | 1.24B | 1.39B | 1.55B | 2.16B | 2.42B | 2.39B | 3.06B | 2.69B | 1.88B | 1.81B | 1.47B | 1.55B | 1.76B | 2.03B | 2.94B | 2.40B | 2.74B |
|
Non-Current Debt
|
| 0.99B | 4.67B | 4.66B | 4.50B | 4.48B | 4.47B | 3.95B | 3.93B | 3.91B | 3.15B | 3.13B | 4.09B | 4.06B | 4.03B | 4.00B | 3.97B | 3.93B | 2.98B | 3.97B | 3.97B |
|
Convertible Debt
|
| | 0.00B | | | | | | | | | | | | | | | | | | |
|
Other Non-Current Liabilities
|
| 0.26B | 0.54B | 0.35B | 0.59B | 0.53B | 0.55B | 0.53B | 0.62B | 0.59B | 0.56B | 0.54B | 0.51B | 0.52B | 0.52B | 0.55B | 0.61B | 0.82B | 0.79B | 0.80B | 0.82B |
|
Total Non-Current Liabilities
|
| 2.07B | 5.83B | 5.75B | 5.74B | 5.87B | 6.02B | 6.10B | 6.35B | 6.29B | 6.22B | 5.82B | 5.97B | 5.87B | 5.50B | 5.54B | 5.73B | 5.96B | 5.92B | 6.37B | 6.71B |
|
Total Liabilities
|
| 2.33B | 6.37B | 6.10B | 6.33B | 6.41B | 6.57B | 6.63B | 6.96B | 6.88B | 6.78B | 6.36B | 6.48B | 6.40B | 6.01B | 6.09B | 6.34B | 6.78B | 6.71B | 7.16B | 7.52B |
|
Total Debt
|
| 1.19B | 4.87B | 4.70B | 4.56B | 4.55B | 4.54B | 4.60B | 4.51B | 4.49B | 4.67B | 4.15B | 4.19B | 4.17B | 4.15B | 4.13B | 4.09B | 4.06B | 4.23B | 4.47B | 4.47B |
|
Common Equity
|
| 8.44B | 14.86B | 14.74B | 15.69B | 15.70B | 15.46B | 15.53B | 15.56B | 15.64B | 15.49B | 15.39B | 15.23B | 14.83B | 14.48B | 14.20B | 13.37B | 13.43B | 13.31B | 13.42B | 14.06B |
|
Shareholder's Equity
|
| 8.44B | 14.86B | 14.74B | 15.69B | 15.70B | 15.46B | 15.53B | 15.56B | 15.64B | 15.49B | 15.39B | 15.23B | 14.83B | 14.48B | 14.20B | 13.37B | 13.43B | 13.31B | 13.42B | 14.06B |
|
Liabilities and Shareholders Equity
|
| 10.76B | 21.23B | 20.84B | 22.02B | 22.11B | 22.04B | 22.16B | 22.52B | 22.52B | 22.27B | 21.75B | 21.71B | 21.23B | 20.49B | 20.29B | 19.72B | 20.20B | 20.02B | 20.59B | 21.58B |
|
Retained Earnings
|
| 2.10B | 1.97B | 1.65B | 1.54B | 1.49B | 1.27B | 1.23B | 1.19B | 1.12B | 0.90B | 0.64B | 0.43B | -0.02B | -0.28B | -0.53B | -1.26B | -1.11B | -0.98B | -0.84B | 1.01B |
|
Treasury Shares
|
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 | 0.00B | 0.02B |