|
Cash & Equivalents
|
1.04B | 0.91B | 0.74B | 0.62B | 0.67B | 1.19B | 1.61B | 1.89B | 3.55B | 2.79B | 1.04B | 2.27B | 2.83B | 3.85B | 3.86B | 3.29B |
|
Short-term Investments
|
| | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.01B | 0.01B | | | | | 0.41B | |
|
Cash & Current Investments
|
1.04B | 0.91B | 0.74B | 0.62B | 0.67B | 1.19B | 1.62B | 1.90B | 3.56B | 2.79B | 1.04B | 2.27B | 2.83B | 3.85B | 4.27B | 3.29B |
|
Receivables - Net
|
0.27B | 0.44B | 0.38B | 0.51B | 0.54B | 0.59B | 1.05B | 1.03B | 0.88B | 0.80B | 0.67B | 0.77B | 0.93B | 0.96B | 0.89B | 1.03B |
|
Receivables - Other
|
0.04B | 0.03B | 0.03B | 0.05B | 0.04B | 0.05B | 0.02B | 0.01B | 0.05B | 0.03B | 0.02B | 0.00B | 0.00B | 0.00B | | |
|
Receivables
|
0.31B | 0.47B | 0.41B | 0.56B | 0.58B | 0.64B | 1.07B | 1.05B | 0.94B | 0.82B | 0.69B | 0.77B | 0.93B | 0.96B | 0.89B | 1.03B |
|
Raw Materials
|
| | 0.07B | 0.07B | 0.06B | 0.05B | 0.07B | 0.05B | 0.06B | 0.07B | | | | | | |
|
Work In Process
|
| | 0.41B | 0.52B | 0.60B | 0.58B | 1.38B | 0.85B | 0.90B | 0.95B | | | | | | |
|
Finished Goods
|
| | 0.13B | 0.13B | 0.08B | 0.12B | 0.44B | 0.21B | 0.27B | 0.26B | | | | | | |
|
Inventory
|
0.36B | 0.38B | 0.49B | 0.71B | 0.74B | 0.76B | 1.88B | 1.11B | 1.24B | 1.28B | 1.19B | 1.03B | 1.19B | 1.78B | 2.13B | 2.36B |
|
Current Deferred Tax Assets
|
| | 0.00B | 0.01B | 0.01B | 0.01B | | | | | | | | | | |
|
Prepaid Assets
|
0.19B | 0.09B | 0.07B | 0.09B | 0.12B | 0.10B | 0.26B | 0.25B | 0.38B | 0.36B | 0.31B | 0.25B | 0.29B | 0.35B | 0.56B | 0.62B |
|
Current Assets
|
1.73B | 1.57B | 1.57B | 1.95B | 2.09B | 2.63B | 4.81B | 5.40B | 6.04B | 5.22B | 3.27B | 4.32B | 5.23B | 6.93B | 7.86B | 7.30B |
|
Property, Plant & Equipment (Net)
|
1.33B | 1.16B | 0.85B | 1.07B | 1.05B | 1.12B | 2.92B | 2.35B | 2.29B | 2.44B | 2.45B | 2.28B | 2.63B | 3.10B | 3.32B | 3.27B |
|
Long-Term Investments
|
0.03B | 0.10B | 0.03B | 0.04B | 0.05B | 0.07B | | | | | | | | | | |
|
Goodwill
|
1.65B | 2.53B | 2.45B | 2.50B | 2.59B | 2.33B | 9.41B | 9.03B | 8.87B | 8.86B | 9.95B | 9.98B | 9.96B | 9.94B | 9.96B | 9.93B |
|
Intangibles
|
1.89B | 2.93B | 2.54B | 2.61B | 2.70B | 1.87B | 9.98B | 9.51B | 5.86B | 4.47B | 3.62B | 2.24B | 1.69B | 1.31B | 0.92B | 0.84B |
|
Goodwill & Intangibles
|
3.53B | 5.46B | 4.99B | 5.11B | 5.29B | 4.19B | 19.39B | 18.54B | 14.73B | 13.32B | 13.57B | 12.23B | 11.65B | 11.25B | 10.88B | 10.77B |
|
Long-Term Deferred Tax
|
-0.01B | -0.00B | | | | | | | | | | | | | 0.99B | 1.25B |
|
Other Non-Current Assets
|
0.06B | 0.10B | 0.11B | 0.13B | 0.14B | 0.40B | 0.60B | 1.10B | 1.12B | 0.55B | 0.73B | 1.01B | 1.35B | 1.94B | 1.30B | 1.80B |
|
Non-Current Assets
|
4.18B | 4.95B | 3.70B | 4.49B | 4.36B | 4.22B | 21.54B | 19.50B | 18.00B | 16.30B | 16.75B | 15.52B | 15.64B | 16.30B | 16.49B | 17.08B |
|
Assets
|
5.91B | 5.61B | 5.26B | 6.44B | 6.45B | 6.85B | 26.35B | 24.90B | 24.05B | 21.53B | 20.02B | 19.85B | 20.86B | 23.24B | 24.35B | 24.39B |
|
Accounts Payables
|
0.38B | 0.44B | 0.36B | 0.56B | 0.54B | 0.73B | 1.01B | 0.97B | 1.15B | 1.00B | 0.94B | 0.99B | 1.25B | 1.19B | 1.16B | 1.02B |
|
Notes Payables
|
0.00B | 0.01B | 0.05B | 0.04B | 0.02B | 0.01B | 0.01B | | | | | | | | | |
|
Payables
|
0.39B | 0.44B | 0.41B | 0.60B | 0.57B | 0.74B | 1.02B | 0.97B | 1.15B | 1.00B | 0.94B | 0.99B | 1.25B | 1.19B | 1.16B | 1.02B |
|
Accumulated Expenses
|
0.46B | 0.34B | 0.47B | 0.06B | 0.26B | 0.53B | 0.78B | 0.71B | 0.75B | 0.06B | 0.03B | 0.06B | 0.03B | 0.02B | 0.09B | 0.15B |
|
Other Accumulated Expenses
|
0.06B | 0.07B | 0.05B | -0.00B | -0.00B | -0.03B | 0.00B | 0.00B | 0.01B | 1.22B | 0.81B | 0.97B | 1.18B | 2.07B | 1.85B | 1.43B |
|
Short term Debt
|
0.42B | 0.31B | 0.04B | 0.31B | 0.04B | 0.02B | 0.56B | 0.42B | 0.75B | 1.11B | | | | | 1.00B | 0.50B |
|
Current Leases
|
| | | 0.02B | 0.02B | 0.03B | | | | | | | | | | |
|
Total Current Liabilities
|
1.55B | 1.28B | 0.84B | 1.50B | 1.19B | 1.32B | 2.55B | 2.43B | 2.72B | 3.38B | 1.79B | 2.02B | 2.45B | 3.27B | 4.11B | 3.10B |
|
Capital Leases
|
0.00B | | 0.02B | 0.02B | 0.01B | 0.00B | | | | 0.03B | | | | | | |
|
Non-Current Debt
|
3.22B | 3.03B | 2.98B | 3.19B | 3.28B | 3.94B | 8.66B | 8.77B | 5.81B | 6.25B | 7.37B | 7.61B | 10.57B | 11.16B | 10.18B | 10.35B |
|
Total Long Term Debt
|
| | | | | 0.04B | | | | | | | | | | |
|
Pension
|
0.01B | 0.00B | 0.17B | 0.27B | 0.25B | 0.28B | | | 0.01B | 0.01B | | | | | | |
|
Minority Interest
|
0.14B | 0.17B | 0.17B | 0.23B | 0.24B | 0.26B | 0.29B | 0.22B | 0.19B | 0.18B | 0.21B | 0.21B | 0.24B | 0.29B | 0.32B | 0.35B |
|
Liabilities from Discontinued Operations
|
0.00B | 0.06B | 0.02B | | 0.00B | | | 0.20B | | | | | | | | |
|
Non-Current Deferred Tax Liability
|
0.09B | | | | | 0.08B | 2.29B | 1.66B | 0.70B | 1.01B | 0.75B | 0.31B | 0.21B | 0.20B | 0.04B | |
|
Other Non-Current Liabilities
|
0.11B | 0.08B | 0.15B | 0.03B | 0.17B | 0.71B | 1.01B | 0.86B | 1.08B | 0.75B | 0.92B | 0.97B | 1.00B | 1.01B | 1.10B | 1.39B |
|
Total Non-Current Liabilities
|
3.64B | 3.43B | 3.35B | 3.66B | 3.71B | 4.73B | 12.00B | 11.31B | 7.62B | 7.46B | 8.57B | 8.68B | 11.64B | 12.23B | 11.28B | 11.76B |
|
Total Liabilities
|
| | | | 0.01B | 33.00B | | | | 10.84B | 10.36B | 10.70B | 14.09B | 15.50B | 15.39B | 14.85B |
|
Total Debt
|
3.64B | 3.34B | 3.02B | 3.49B | 3.32B | 3.96B | 9.21B | 9.19B | 6.57B | 7.35B | 7.37B | 7.61B | 10.57B | 11.16B | 11.18B | 10.85B |
|
Common Equity
|
0.72B | 0.90B | 1.08B | 1.28B | 1.55B | 0.80B | 11.80B | 11.16B | 13.72B | 10.69B | 9.65B | 9.15B | 6.77B | 7.74B | 8.96B | 9.53B |
|
Shareholder's Equity
|
1.04B | 1.22B | 1.36B | 1.28B | 1.55B | 0.80B | 11.80B | 11.16B | 13.72B | 10.69B | 9.65B | 9.15B | 6.77B | 7.74B | 8.96B | 9.53B |
|
Liabilities and Shareholders Equity
|
5.91B | 5.61B | 5.26B | 6.44B | 6.45B | 6.85B | 26.35B | 24.90B | 24.05B | 21.53B | 20.02B | 19.85B | 20.86B | 23.24B | 24.35B | 24.39B |
|
Treasury Shares
|
| 0.00B | -0.05B | 0.00B | 0.01B | -1.44B | -0.47B | -0.06B | 0.00B | 0.04B | 0.03B | 0.01B | 0.01B | 0.02B | 0.02B | 0.02B |
|
Retained Earnings
|
0.40B | 0.54B | 0.32B | 0.30B | -5.11B | -4.80B | -3.54B | -3.93B | -2.34B | -1.91B | -2.85B | -4.33B | -5.37B | -3.98B | -2.79B | -1.81B |
|
Preferred Shares
|
| | | 0.04B | | | | | | | | | | | | |
|
Tangible Book Value
|
| | 0.77B | 0.61B | | | | | | | | | | | | |