|
Cash & Equivalents
|
0.33B | 0.48B | 0.50B | 0.23B | 0.89B | 0.59B | 0.48B | 0.56B | 0.73B | 0.49B | 0.45B | 0.50B | 1.65B | 1.24B | 0.55B | 0.71B | 0.75B |
|
Cash & Current Investments
|
0.33B | 0.48B | 0.50B | 0.23B | 0.89B | 0.59B | 0.48B | 0.56B | 0.73B | 0.49B | 0.45B | 0.50B | 1.65B | 1.24B | 0.55B | 0.71B | 0.75B |
|
Receivables - Net
|
| 0.19B | 0.43B | 0.47B | 0.42B | 0.73B | 0.71B | 0.66B | 0.62B | 0.66B | 0.78B | 0.74B | 0.64B | 0.75B | 0.92B | 0.79B | 0.85B |
|
Receivables - Other
|
| 0.01B | 0.01B | 0.01B | 0.02B | 0.03B | 0.04B | 0.03B | 0.03B | 0.04B | 0.03B | 0.02B | 0.03B | 0.02B | 0.02B | 0.01B | 0.03B |
|
Receivables
|
| 0.20B | 0.45B | 0.48B | 0.44B | 0.76B | 0.74B | 0.69B | 0.64B | 0.70B | 0.80B | 0.77B | 0.67B | 0.77B | 0.95B | 0.81B | 0.88B |
|
Inventory
|
| 0.26B | 0.71B | 0.81B | 0.88B | 1.28B | 1.26B | 1.32B | 1.32B | 1.59B | 1.73B | 1.62B | 1.42B | 1.35B | 1.80B | 1.42B | 1.51B |
|
Current Deferred Tax Assets
|
| 0.01B | 0.06B | | | | | | | | | | | | | | |
|
Prepaid Assets
|
| 0.04B | 0.10B | 0.11B | 0.16B | 0.21B | 0.16B | 0.15B | 0.13B | 0.18B | 0.17B | 0.16B | 0.16B | 0.17B | 0.21B | 0.24B | 0.21B |
|
Current Assets
|
| 0.99B | 1.84B | 1.74B | 2.44B | 3.00B | 2.79B | 2.80B | 2.88B | 3.03B | 3.24B | 3.39B | 3.94B | 3.65B | 3.58B | 3.26B | 3.49B |
|
Property, Plant & Equipment (Net)
|
| 0.17B | 0.40B | 0.46B | 0.56B | 0.71B | 0.73B | 0.74B | 0.76B | 0.90B | 0.98B | 1.03B | 0.94B | 0.91B | 0.90B | 0.86B | 0.74B |
|
Goodwill
|
| 0.42B | 1.82B | 1.82B | 1.96B | 3.51B | 3.26B | 3.22B | 3.47B | 3.83B | 3.67B | 3.68B | 2.95B | 2.83B | 2.36B | 2.32B | 2.26B |
|
Intangibles
|
| 0.62B | 2.34B | 2.31B | 2.41B | 3.01B | 2.83B | 2.80B | 2.78B | 2.93B | 2.86B | 2.83B | 2.87B | 2.72B | 2.70B | 2.60B | 2.56B |
|
Goodwill & Intangibles
|
| 1.04B | 4.16B | 4.13B | 4.37B | 6.52B | 6.09B | 6.02B | 6.25B | 6.76B | 6.53B | 6.51B | 5.82B | 5.55B | 5.06B | 4.92B | 4.83B |
|
Long-Term Deferred Tax
|
| | | | | | | | | | | 0.04B | | | | | |
|
Other Non-Current Assets
|
| 0.02B | 0.12B | 0.17B | 0.19B | 0.31B | 0.27B | 0.26B | 0.35B | 0.39B | 0.40B | 0.24B | 0.37B | 0.35B | 0.38B | 0.42B | 0.37B |
|
Non-Current Assets
|
| 1.34B | 4.95B | 5.01B | 5.29B | 8.43B | 8.01B | 7.87B | 8.19B | 8.85B | 8.63B | 10.24B | 9.35B | 8.74B | 8.19B | 7.91B | 7.55B |
|
Assets
|
| 2.34B | 6.78B | 6.75B | 7.73B | 11.43B | 10.80B | 10.67B | 11.07B | 11.89B | 11.86B | 13.63B | 13.29B | 12.40B | 11.77B | 11.17B | 11.03B |
|
Accounts Payables
|
| 0.11B | 0.34B | 0.37B | 0.38B | 0.58B | 0.57B | 0.64B | 0.68B | 0.89B | 0.92B | 0.88B | 1.12B | 1.22B | 1.33B | 1.07B | 1.15B |
|
Notes Payables
|
| | 0.00B | 0.01B | 0.01B | 0.01B | 0.01B | 0.03B | 0.02B | 0.02B | 0.01B | 0.05B | | 0.01B | 0.05B | | |
|
Payables
|
| 0.11B | 0.34B | 0.38B | 0.39B | 0.59B | 0.57B | 0.66B | 0.70B | 0.91B | 0.94B | 0.93B | 1.12B | 1.23B | 1.37B | 1.07B | 1.15B |
|
Accumulated Expenses
|
| 0.22B | 0.54B | 0.56B | 0.65B | 0.84B | 0.72B | 0.70B | 0.83B | 0.92B | 0.89B | 0.93B | 0.94B | 1.10B | 0.87B | 0.78B | 0.74B |
|
Short term Debt
|
| | | 0.07B | 0.09B | 0.09B | 0.10B | 0.14B | 0.02B | 0.02B | 0.01B | 0.05B | 0.04B | 0.03B | 0.11B | 0.58B | 0.51B |
|
Current Leases
|
| | | | | | | | | | | 0.37B | 0.43B | 0.38B | 0.36B | 0.29B | 0.29B |
|
Current Deferred Revenue
|
| 0.04B | 0.05B | 0.04B | 0.04B | 0.03B | 0.03B | 0.03B | 0.03B | 0.04B | 0.07B | 0.06B | 0.06B | 0.04B | 0.05B | 0.06B | 0.06B |
|
Total Current Liabilities
|
| 0.36B | 0.93B | 1.04B | 1.16B | 1.55B | 1.43B | 1.53B | 1.56B | 1.87B | 1.89B | 2.36B | 2.58B | 2.79B | 2.77B | 2.77B | 2.74B |
|
Non-Current Debt
|
| 0.40B | 2.36B | 1.83B | 2.21B | 3.88B | 3.44B | 3.03B | 3.20B | 3.06B | 2.82B | 2.69B | 3.51B | 2.32B | 2.18B | 1.59B | 1.58B |
|
Minority Interest
|
| | | | | 0.01B | | | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | | | | |
|
Liabilities from Discontinued Operations
|
| | | | | | | | | | | 0.06B | | | | | |
|
Non-Current Deferred Tax Liability
|
| | | | | | | | | | | 0.56B | | | | | |
|
Operating Leases
|
| | | | | | | | | | | 1.54B | 1.44B | 1.22B | 1.15B | 1.08B | 1.01B |
|
Other Non-Current Liabilities
|
| 0.41B | 1.05B | 1.16B | 1.11B | 1.80B | 1.59B | 1.56B | 1.50B | 1.41B | 1.32B | 1.23B | 1.04B | 0.79B | 0.67B | 0.61B | 0.56B |
|
Total Non-Current Liabilities
|
| -0.41B | -1.05B | -1.16B | -1.11B | -1.80B | -1.59B | -1.56B | -1.50B | -1.41B | -1.32B | -1.23B | -1.04B | -0.79B | -0.67B | -0.61B | -0.56B |
|
Total Debt
|
| 0.40B | 2.36B | 1.90B | 2.30B | 3.96B | 3.54B | 3.17B | 3.22B | 3.08B | 2.83B | 2.74B | 3.55B | 2.35B | 2.29B | 2.17B | 2.09B |
|
Common Equity
|
1.00B | 1.17B | 2.44B | 2.72B | 3.25B | 4.34B | 4.36B | 4.55B | 4.80B | 5.54B | 5.83B | 5.81B | 4.73B | 5.29B | 5.01B | 5.12B | 5.14B |
|
Shareholder's Equity
|
1.00B | 1.17B | 2.44B | 2.72B | 3.25B | 4.34B | 4.36B | 4.55B | 4.80B | 5.54B | 5.83B | 5.81B | 4.73B | 5.29B | 5.01B | 5.12B | 5.14B |
|
Liabilities and Shareholders Equity
|
| 2.34B | 6.78B | 6.75B | 7.73B | 11.43B | 10.80B | 10.67B | 11.07B | 11.89B | 11.86B | 13.63B | 13.29B | 12.40B | 11.77B | 11.17B | 11.03B |
|
Treasury Shares
|
634.00 | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.01B | 0.03B | 0.04B |
|
Retained Earnings
|
| 0.80B | 0.84B | 1.02B | 0.14B | 0.04B | -0.42B | -0.73B | -0.74B | -0.32B | -0.54B | -0.67B | -0.52B | -0.67B | -0.71B | 5.41B | 6.00B |