|
Cash & Equivalents
|
0.91B | 1.48B | 1.91B | | 2.56B | 2.61B | 3.38B | 3.11B |
|
Receivables - Net
|
4.69B | 4.79B | 4.41B | | 7.55B | 7.23B | 10.95B | 11.04B |
|
Receivables - Other
|
| 0.12B | | | 0.10B | | | |
|
Receivables
|
4.69B | 4.91B | 4.41B | | 7.66B | 7.23B | 10.95B | 11.04B |
|
Inventory
|
0.04B | 0.16B | 0.12B | | 0.04B | 0.10B | 0.26B | 0.18B |
|
Current Assets
|
15.35B | 16.94B | 16.67B | | 23.83B | 23.78B | 30.41B | 32.13B |
|
Property, Plant & Equipment (Net)
|
0.01B | 0.02B | 0.02B | | 0.02B | 0.02B | 0.03B | 0.03B |
|
Long-Term Investments
|
0.02B | 0.02B | 0.02B | | 0.02B | 0.03B | 0.03B | 0.03B |
|
Goodwill
|
0.16B | 0.16B | 0.17B | | 0.18B | 0.23B | 0.22B | 0.25B |
|
Intangibles
|
0.03B | 0.06B | 0.05B | | 0.06B | 0.05B | 0.07B | 0.07B |
|
Goodwill & Intangibles
|
0.18B | 0.22B | 0.22B | 0.22B | 0.23B | 0.28B | 0.28B | 0.32B |
|
Long-Term Deferred Tax
|
0.01B | 0.02B | | | 0.05B | | | |
|
Other Non-Current Assets
|
| 0.26B | | 0.23B | | | | |
|
Non-Current Assets
|
0.39B | 0.68B | 0.52B | | 0.48B | 0.58B | 0.78B | 0.81B |
|
Assets
|
0.86B | 17.61B | 17.19B | 19.51B | 24.31B | 24.35B | 31.19B | 32.94B |
|
Accounts Payables
|
6.65B | 6.79B | 7.13B | 8.08B | 9.74B | 9.20B | 13.37B | 13.53B |
|
Notes Payables
|
| | | | 0.15B | 0.27B | 0.13B | 0.00B |
|
Payables
|
6.65B | 6.79B | 7.13B | 8.08B | 9.89B | 9.48B | 13.51B | 13.53B |
|
Short term Debt
|
0.01B | | | | 0.15B | | | |
|
Current Leases
|
0.01B | 0.01B | | | 0.01B | | | |
|
Current Taxes
|
0.01B | 0.01B | 0.01B | | 0.04B | 0.04B | 0.01B | 0.02B |
|
Total Current Liabilities
|
14.56B | 15.88B | 15.27B | | 21.78B | 21.77B | 27.90B | 29.03B |
|
Non-Current Debt
|
0.14B | | | | | | | |
|
Minority Interest
|
| | | | | | | 0.00B |
|
Operating Leases
|
0.04B | 0.05B | 0.07B | | 0.07B | 0.07B | 0.07B | 0.07B |
|
Non-Current Deferred Tax Liability
|
0.00B | 0.00B | 0.00B | | 0.00B | 0.00B | 0.00B | 0.01B |
|
Other Non-Current Liabilities
|
| 0.06B | | 0.11B | | | | |
|
Total Non-Current Liabilities
|
0.50B | 0.95B | 1.04B | 18.44B | 1.56B | 1.54B | 2.18B | 2.73B |
|
Total Liabilities
|
15.07B | 16.84B | 16.31B | 18.55B | 23.34B | 23.31B | 30.08B | 31.76B |
|
Total Debt
|
0.15B | | | | 0.15B | | | |
|
Common Equity
|
0.44B | 0.78B | 0.88B | 0.96B | 0.98B | 1.05B | 1.11B | 1.18B |
|
Shareholder's Equity
|
0.44B | 0.78B | 0.88B | | 0.98B | 1.05B | 1.11B | 1.18B |
|
Liabilities and Shareholders Equity
|
0.86B | 17.61B | 17.19B | 19.51B | 24.31B | 24.35B | 31.19B | 32.94B |
|
Treasury Shares
|
0.01B | 0.01B | | | 0.02B | | | |
|
Retained Earnings
|
0.46B | 0.56B | 0.61B | | 0.72B | 0.78B | 0.83B | 0.90B |