|
Cash & Equivalents
|
0.91B | 0.96B | 1.02B | 1.07B | 2.71B | 2.62B | 2.04B | 2.07B | 1.75B | 1.84B | 1.25B | 1.17B | 0.78B | 0.05B | 2.40B | 0.01B | 1.82B | 0.02B | 0.86B | 0.15B | 0.68B | 0.13B | 0.54B | 1.45B | 1.56B | 0.03B | 0.02B | 0.02B | 0.01B | 0.39B | 0.39B | 0.40B | 0.72B |
|
Short-term Investments
|
0.19B | 0.18B | 0.23B | 0.21B | 0.24B | 0.28B | 0.29B | 0.28B | 0.19B | 0.18B | 0.22B | 0.14B | 0.10B | 0.12B | 0.29B | 0.21B | 0.16B | 0.01B | 0.10B | 0.00B | 0.08B | 0.03B | 0.06B | 0.02B | 0.05B | 0.00B | 0.04B | 0.02B | 0.05B | 0.02B | 0.07B | 0.07B | 0.05B |
|
Cash & Current Investments
|
1.10B | 1.15B | 1.25B | 1.29B | 2.96B | 2.89B | 2.34B | 2.35B | 1.94B | 2.02B | 1.46B | 1.32B | 0.89B | 0.17B | 2.69B | 0.22B | 1.98B | 0.03B | 0.96B | 0.15B | 0.75B | 0.17B | 0.60B | 1.48B | 1.60B | 0.04B | 0.06B | 0.04B | 0.06B | 0.41B | 0.46B | 0.47B | 0.78B |
|
Receivables - Net
|
| | | | | | | | | | | | | 0.14B | | 0.01B | | 0.02B | | 0.04B | | 0.09B | | 1.48B | | 0.01B | | 0.12B | | 1.32B | | 1.32B | |
|
Receivables - Other
|
0.20B | 0.21B | 0.20B | | | | | | | | | | | | | 0.29B | | 0.37B | | 0.25B | | 0.25B | | 0.13B | | 0.24B | | 0.10B | | 0.11B | | | |
|
Receivables
|
| | | | | | | | | | | | | 0.14B | | 0.30B | | 0.39B | | 0.29B | | 0.34B | | 1.61B | | 0.24B | | 0.22B | | 1.43B | | 1.32B | |
|
Raw Materials
|
| | | | | | | | | | | | | | | 0.01B | | 0.01B | | 0.01B | | | | | | | | | | | | | |
|
Work In Process
|
| | | | | | | | | | | | | | | 0.01B | | 0.00B | | | | | | | | | | | | | | | |
|
Finished Goods
|
| | | | | | | | | | | | | | | 0.28B | | 0.19B | | 0.19B | | | | | | | | | | | | | |
|
Inventory
|
-0.06B | 0.05B | -0.10B | 0.06B | 0.80B | 0.02B | 0.72B | 0.08B | -0.05B | -0.15B | -0.06B | 0.01B | -0.05B | 0.00B | 0.39B | 0.29B | 0.30B | 0.00B | 0.23B | 0.00B | 0.27B | 0.08B | -0.00B | 0.17B | -0.01B | 0.00B | -0.04B | 0.04B | -0.00B | 0.11B | 0.11B | 0.11B | 0.09B |
|
Current Deferred Tax Assets
|
| | | | | | | | | | | | | | | | | | | 0.00B | | | | | | | | | | | | | |
|
Prepaid Assets
|
| | | | | | | | | | | | | | | 0.15B | | 0.11B | | 0.13B | | | | | | | | | | | | | |
|
Current Assets
|
4.51B | 5.21B | 4.42B | 6.58B | 4.79B | 6.00B | 5.50B | 5.58B | 4.38B | 4.63B | 4.53B | 4.63B | 4.22B | 6.22B | 5.13B | 5.08B | 3.75B | 2.33B | 3.17B | 2.48B | 3.52B | 3.57B | 3.58B | 0.03B | 4.10B | 4.33B | 3.32B | 3.29B | 3.13B | 3.05B | 3.18B | 3.50B | 3.12B |
|
Property, Plant & Equipment (Net)
|
0.60B | 0.63B | 0.53B | 0.58B | 0.58B | 0.60B | 0.60B | 0.53B | 0.51B | -0.07B | 0.52B | 0.53B | 0.49B | 0.49B | 0.49B | 0.43B | 0.39B | 0.37B | 0.37B | 0.85B | 0.83B | 0.79B | 0.79B | 0.68B | 0.63B | 0.06B | 0.37B | 0.01B | 0.28B | 0.27B | 0.26B | 0.28B | 0.27B |
|
Long-Term Investments
|
0.04B | 0.05B | 0.05B | 0.11B | 0.09B | 0.02B | 0.10B | 0.02B | 0.03B | -0.04B | 1.79B | 1.77B | 1.63B | 0.01B | 1.71B | 1.55B | 0.83B | 0.52B | 0.52B | 0.09B | 0.55B | 0.04B | 0.01B | 0.06B | 0.02B | 0.04B | 0.03B | 0.05B | 0.02B | 0.04B | 0.01B | 0.02B | 0.01B |
|
Goodwill
|
| | | 0.46B | | 0.97B | | | | | | | | | | | | | | 2.72B | | 0.02B | | 2.77B | | 0.06B | 0.26B | 0.24B | 0.08B | 3.05B | | 3.13B | 3.05B |
|
Intangibles
|
7.64B | 8.38B | 7.82B | 8.64B | 9.39B | 9.97B | 9.94B | 9.99B | 10.08B | -0.07B | 10.23B | 10.00B | 9.09B | 7.84B | 8.07B | 4.28B | 4.17B | 3.94B | 4.18B | 3.87B | 3.94B | 3.73B | 3.74B | 3.62B | 3.75B | 3.73B | 4.05B | 3.73B | -0.07B | 3.88B | 3.85B | 3.91B | 3.75B |
|
Goodwill & Intangibles
|
7.64B | 8.38B | 7.82B | 9.09B | 9.39B | 10.94B | 9.94B | 9.99B | 10.08B | -0.07B | 10.23B | 10.00B | 9.09B | 7.84B | 8.07B | 4.28B | 4.17B | 3.94B | 4.18B | 6.59B | 3.94B | 3.75B | 3.74B | 6.39B | 3.75B | 3.79B | 4.30B | 3.97B | 0.01B | 6.93B | 3.85B | 7.04B | 6.80B |
|
Long-Term Deferred Tax
|
0.65B | 0.63B | 0.71B | 0.44B | 0.43B | 0.45B | 0.45B | 0.37B | 0.40B | 0.40B | 0.39B | 0.47B | 0.46B | 0.42B | 0.41B | 0.01B | 0.55B | 0.13B | 0.07B | 0.08B | 0.08B | 0.13B | 0.07B | 0.04B | 0.06B | 0.08B | 0.05B | 0.07B | 0.03B | 0.04B | 0.04B | 0.07B | 0.06B |
|
Other Non-Current Assets
|
0.09B | 0.10B | 0.10B | 0.09B | 0.10B | 0.04B | 0.05B | 0.05B | 0.15B | -0.00B | 0.15B | 0.09B | 0.08B | 0.22B | 0.08B | 0.08B | 0.11B | 0.10B | 0.12B | 0.12B | 0.15B | 0.16B | 0.17B | 0.18B | 0.22B | 0.15B | 0.15B | 0.16B | 0.17B | 0.18B | 0.18B | 0.18B | 0.17B |
|
Non-Current Assets
|
9.40B | 10.16B | 9.64B | 10.27B | 11.06B | 10.66B | 11.90B | 11.36B | 11.66B | 12.70B | 13.65B | 13.42B | 12.25B | 12.14B | 11.85B | 7.44B | 6.78B | 6.11B | 6.41B | 5.83B | 6.72B | 5.76B | 5.76B | 5.43B | 5.54B | 5.56B | 5.83B | 5.29B | 5.47B | 5.38B | 5.29B | 5.34B | 5.18B |
|
Assets
|
13.91B | 15.37B | 15.07B | 16.85B | 15.86B | 17.67B | 17.40B | 18.22B | 17.95B | 17.70B | 18.18B | 18.06B | 16.69B | 17.66B | 16.99B | 12.51B | 11.30B | 10.47B | 10.40B | 10.17B | 10.25B | 9.84B | 9.33B | 9.84B | 9.67B | 9.90B | 9.41B | 8.59B | 8.61B | 8.44B | 8.47B | 8.85B | 8.30B |
|
Accounts Payables
|
| | | | | | | | | | | -521.27 | | 0.23B | -0.32B | 2.03B | -0.28B | 0.05B | | 0.22B | | 0.67B | | 1.58B | | 0.01B | | 0.06B | | 1.60B | | 1.35B | |
|
Payables
|
| | | | | | | | | | | -521.27 | | 0.23B | -0.32B | 2.03B | -0.28B | 0.05B | | 0.22B | | 0.67B | | 1.58B | | 0.01B | | 0.06B | | 1.60B | | 1.35B | |
|
Accumulated Expenses
|
| | | | | | | | | | | -827.06 | | -0.69B | -0.78B | -0.67B | -0.55B | | | | | | | | | | | | | | | | |
|
Short term Debt
|
| | | | | | | | | | | | | | | 0.05B | | 0.03B | | 0.06B | | 0.12B | | 0.34B | | 0.21B | | 0.10B | | 0.08B | | 0.40B | |
|
Current Leases
|
| | | | | | | | | | | | | | | 0.01B | | 0.01B | | 0.00B | | | | | | | | | | | | | |
|
Current Taxes
|
-0.19B | -0.26B | -0.24B | -0.34B | -0.33B | -0.33B | -0.30B | -0.47B | -0.39B | -0.27B | -0.30B | -0.30B | -0.16B | -0.25B | -0.15B | 0.28B | -0.23B | 0.31B | -0.33B | 0.09B | -0.03B | 0.07B | -0.10B | 0.11B | -0.13B | | -0.04B | | -0.03B | 0.04B | -0.02B | -0.04B | -0.02B |
|
Current Deferred Revenue
|
| | | | | | | | | | | -0.00B | | -1.16B | -1.14B | -1.10B | -1.02B | | | | | | | | | | | | | | | | |
|
Total Current Liabilities
|
-2.12B | -2.82B | -3.16B | -3.54B | -2.77B | -3.28B | -3.15B | -3.45B | -3.21B | -3.75B | -3.57B | -3.47B | -3.38B | -3.35B | -2.47B | 2.39B | -2.31B | 2.15B | -2.03B | 2.01B | -1.81B | 1.92B | -1.84B | 2.07B | -1.86B | 2.13B | -1.83B | 1.73B | -1.46B | 1.76B | -1.79B | -1.90B | -1.35B |
|
Capital Leases
|
| | | | | | | | | | | | | | | 0.00B | | 0.01B | | 0.00B | | | | | | | | | | | | | |
|
Non-Current Debt
|
| | | | | | | | | | | | | | | | | 1.42B | | 0.87B | | 2.02B | | 1.84B | | 1.68B | | 1.34B | | 1.37B | | 1.49B | |
|
Non-Current Deffered Revenue
|
| | | -0.01B | | | | | | | | 0.01B | | | | | | | | | | 0.23B | | | | | | 0.00B | 0.02B | | | | |
|
Pension
|
| | | | | | | | | | | | | 0.01B | | 0.17B | | 0.14B | | 0.13B | | 0.12B | | 0.11B | | 0.09B | | 0.00B | | 0.06B | | 0.05B | |
|
Liabilities from Discontinued Operations
|
| | -0.27B | -0.29B | | | | -0.51B | -0.54B | -0.13B | | | -0.05B | -0.05B | | | -0.05B | -0.78B | -0.71B | -0.74B | | | | -0.10B | -0.00B | -0.00B | -0.05B | -0.05B | | | | | |
|
Non-Current Deferred Tax Liability
|
-0.65B | -0.77B | -0.69B | -0.74B | -0.72B | -0.97B | -0.97B | -0.97B | -1.07B | -0.99B | -0.92B | -1.13B | -1.02B | -0.85B | -0.79B | 0.58B | -0.60B | 0.22B | -0.19B | 0.18B | -0.14B | 0.06B | -0.05B | 0.08B | -0.14B | 0.05B | -0.12B | 0.04B | -0.04B | 0.06B | -0.07B | -0.08B | -0.09B |
|
Other Non-Current Liabilities
|
-0.28B | -0.41B | -0.18B | -0.39B | -0.46B | -0.51B | -0.39B | -0.45B | -0.37B | -0.42B | -0.44B | -0.49B | -0.51B | -0.54B | -0.53B | 0.52B | -0.48B | 0.18B | -0.16B | 0.20B | -0.17B | 0.11B | -0.08B | 0.11B | -0.09B | 0.13B | -0.15B | 0.14B | -0.10B | 0.12B | -0.08B | -0.11B | -0.09B |
|
Total Non-Current Liabilities
|
-5.14B | -5.42B | -4.59B | -4.86B | -4.56B | -5.02B | -5.07B | -5.14B | -5.33B | -5.61B | -5.23B | -5.11B | -4.99B | -5.02B | -5.24B | 4.72B | -3.89B | 2.21B | -2.09B | 1.60B | -2.92B | 2.36B | -2.28B | 2.21B | -2.15B | 2.00B | -1.87B | 1.68B | -1.91B | 1.67B | -1.87B | -1.90B | -2.14B |
|
Total Liabilities
|
-7.26B | -7.80B | -8.03B | -8.00B | -7.34B | -8.30B | -8.22B | -9.05B | -9.08B | -8.46B | -8.80B | -8.57B | -8.42B | -7.92B | -7.71B | 7.11B | -6.24B | 5.13B | -4.82B | 4.35B | -4.72B | 4.28B | -4.13B | 4.38B | -4.02B | 4.13B | -3.75B | 3.41B | -3.37B | 3.43B | -3.66B | -3.72B | -3.50B |
|
Total Debt
|
| | | | | | | | | | | | | | | 0.05B | | 1.44B | | 0.93B | | 2.14B | | 2.18B | | 1.89B | | 1.44B | | 1.46B | | 1.89B | |
|
Common Equity
|
6.65B | 7.57B | 7.04B | 8.86B | 8.52B | 9.37B | 9.18B | 9.17B | 8.86B | 9.35B | 9.38B | 9.48B | 8.27B | 9.74B | 9.28B | 5.41B | 5.06B | 5.34B | 5.58B | 5.81B | 5.52B | 5.55B | 5.21B | 5.45B | 5.65B | 5.76B | 5.66B | 5.16B | 5.24B | 4.98B | 4.81B | 5.20B | 4.81B |
|
Shareholder's Equity
|
6.65B | 7.57B | 7.04B | 8.86B | 8.52B | 9.37B | 9.18B | 9.17B | 8.86B | 9.24B | 9.38B | 9.48B | 8.27B | 9.74B | 9.28B | 5.41B | 5.06B | 5.34B | 5.58B | 5.81B | 5.52B | 5.55B | 5.21B | 5.45B | 5.65B | 5.76B | 5.66B | 5.16B | 5.24B | 4.98B | 4.81B | 5.20B | 4.81B |
|
Liabilities and Shareholders Equity
|
13.91B | 15.37B | 15.07B | 16.85B | 15.86B | 17.67B | 17.40B | 18.22B | 17.95B | 17.70B | 18.18B | 18.06B | 16.69B | 17.66B | 16.99B | 12.51B | 11.30B | 10.47B | 10.40B | 10.17B | 10.25B | 9.84B | 9.33B | 9.84B | 9.67B | 9.90B | 9.41B | 8.59B | 8.61B | 8.44B | 8.47B | 8.85B | 8.30B |
|
Treasury Shares
|
-0.37B | -0.37B | -0.18B | -0.22B | -0.21B | -0.23B | -0.21B | -0.17B | -0.20B | -0.21B | -0.16B | -0.16B | -0.11B | -0.11B | -0.10B | -0.10B | -0.10B | 0.08B | -0.08B | 0.04B | -0.07B | 0.03B | -0.02B | 0.01B | -0.01B | 0.02B | -0.03B | 0.02B | -0.03B | 0.02B | -0.02B | -0.02B | -0.03B |
|
Retained Earnings
|
2.42B | 2.66B | 2.68B | 4.02B | 4.22B | 4.68B | 5.00B | 4.66B | 4.79B | 5.05B | 4.86B | 5.18B | 4.11B | 5.60B | 5.35B | 2.02B | 1.57B | 0.88B | 1.84B | 1.34B | 1.97B | 1.17B | 1.73B | 1.14B | 1.71B | 1.44B | 2.13B | 1.03B | 1.73B | 0.93B | 1.26B | 1.58B | 1.06B |