|
Cash & Equivalents
|
0.22B | 0.17B | 0.18B | 0.28B | 0.21B | 0.20B | 0.62B | 0.66B | 0.54B | 0.49B | 0.61B | 0.50B | 0.73B | 0.76B | 0.91B | 0.78B | 0.88B | 0.91B | 1.21B | 0.99B | 0.97B | 0.99B | 0.99B | 1.22B | 1.38B | 1.62B | 1.64B | 1.64B | 1.61B | 1.54B | 1.68B | 1.43B | 1.37B | 1.42B | 1.55B | 1.51B | 1.51B | 1.21B | 1.48B | 1.21B | 1.23B | 1.86B | 2.01B | 1.72B | 1.66B |
|
Short-term Investments
|
| 0.01B | | | 0.01B | 0.01B | 0.03B | 0.04B | 0.03B | 0.02B | 0.01B | 0.03B | 0.03B | 0.02B | 0.02B | 0.01B | 0.02B | 0.01B | 0.02B | 0.01B | 0.01B | 0.01B | 0.03B | 0.03B | 0.04B | 0.05B | 0.02B | 0.01B | 0.01B | 0.02B | 0.05B | 0.06B | 0.07B | 0.09B | 0.09B | 0.10B | 0.11B | 0.07B | 0.07B | 0.06B | 0.06B | 0.03B | 0.05B | 0.16B | 0.14B |
|
Cash & Current Investments
|
0.22B | 0.18B | 0.18B | 0.28B | 0.22B | 0.21B | 0.65B | 0.70B | 0.57B | 0.51B | 0.62B | 0.53B | 0.75B | 0.78B | 0.93B | 0.79B | 0.89B | 0.92B | 1.23B | 1.00B | 0.98B | 1.01B | 1.02B | 1.25B | 1.42B | 1.67B | 1.66B | 1.66B | 1.62B | 1.55B | 1.72B | 1.49B | 1.45B | 1.51B | 1.64B | 1.61B | 1.62B | 1.27B | 1.55B | 1.26B | 1.29B | 1.89B | 2.07B | 1.88B | 1.80B |
|
Receivables - Net
|
| 0.23B | | | 0.15B | 0.17B | 0.21B | 0.26B | 0.29B | 0.26B | 0.30B | 0.28B | 0.28B | 0.28B | 0.31B | 0.29B | 0.24B | 0.24B | 0.27B | 0.30B | 0.28B | 0.26B | 0.29B | 0.28B | 0.34B | 0.22B | 0.30B | 0.29B | 0.27B | 0.21B | 0.32B | 0.30B | 0.25B | 0.24B | 0.31B | 0.34B | 0.33B | 0.28B | 0.40B | 0.36B | 0.32B | 0.37B | 0.43B | 0.47B | 0.41B |
|
Receivables - Other
|
| | | | | | | | | 0.26B | | | | 0.00B | | | | 0.24B | | | | 0.26B | | | | 0.01B | | | | 0.21B | | | | 0.03B | | | | 0.01B | | | | 0.37B | | | |
|
Receivables
|
| 0.23B | | | 0.15B | 0.17B | 0.21B | 0.26B | 0.29B | 0.53B | 0.30B | 0.28B | 0.28B | 0.29B | 0.31B | 0.29B | 0.24B | 0.48B | 0.27B | 0.30B | 0.28B | 0.51B | 0.29B | 0.28B | 0.34B | 0.23B | 0.30B | 0.29B | 0.27B | 0.42B | 0.32B | 0.30B | 0.25B | 0.27B | 0.31B | 0.34B | 0.33B | 0.29B | 0.40B | 0.36B | 0.32B | 0.75B | 0.43B | 0.47B | 0.41B |
|
Raw Materials
|
| | | | | | | | | | | | | | | | | | | | | 0.09B | 0.12B | 0.11B | 0.13B | 0.12B | 0.12B | 0.12B | 0.11B | 0.11B | 0.12B | 0.12B | 0.12B | 0.15B | 0.16B | 0.19B | 0.21B | 0.22B | 0.23B | 0.22B | 0.24B | 0.24B | 0.24B | 0.26B | 0.28B |
|
Work In Process
|
| | | | | | | | | | | | | | | | | | | | | 0.10B | 0.11B | 0.12B | 0.13B | 0.11B | 0.13B | 0.13B | 0.14B | 0.14B | 0.12B | 0.12B | 0.13B | 0.15B | 0.19B | 0.23B | 0.28B | 0.25B | 0.26B | 0.24B | 0.27B | 0.26B | 0.25B | 0.25B | 0.30B |
|
Finished Goods
|
| | | | | | | | | | | | | | | | | | | | | 0.27B | 0.22B | 0.27B | 0.28B | 0.32B | 0.34B | 0.39B | 0.35B | 0.37B | 0.40B | 0.45B | 0.41B | 0.39B | 0.47B | 0.55B | 0.49B | 0.55B | 0.60B | 0.70B | 0.62B | 0.67B | 0.66B | 0.77B | 0.68B |
|
Inventory
|
| 0.37B | | | 0.34B | 0.32B | 0.33B | 0.36B | 0.33B | 0.35B | 0.38B | 0.42B | 0.43B | 0.46B | 0.52B | 0.51B | 0.45B | 0.45B | 0.45B | 0.45B | 0.43B | 0.46B | 0.45B | 0.50B | 0.54B | 0.55B | 0.59B | 0.64B | 0.61B | 0.62B | 0.64B | 0.69B | 0.65B | 0.69B | 0.82B | 0.98B | 0.98B | 1.02B | 1.08B | 1.16B | 1.13B | 1.16B | 1.15B | 1.27B | 1.26B |
|
Prepaid Assets
|
| 0.00B | | | 0.08B | 0.05B | 0.08B | 0.08B | 0.09B | 0.06B | 0.09B | 0.10B | 0.09B | 0.05B | 0.10B | 0.10B | 0.09B | 0.07B | 0.11B | 0.12B | 0.12B | 0.10B | 0.13B | 0.11B | 0.11B | 0.09B | 0.12B | 0.12B | 0.11B | 0.14B | 0.16B | 0.16B | 0.13B | 0.16B | 0.21B | 0.21B | 0.15B | 0.14B | 0.22B | 0.22B | 0.18B | 0.15B | 0.22B | 0.24B | 0.22B |
|
Current Assets
|
| 0.00B | | | 3.48B | 2.21B | 2.51B | 2.21B | 2.07B | 2.04B | 2.21B | 2.12B | 2.44B | 2.45B | 2.76B | 2.65B | 2.78B | 2.83B | 3.22B | 3.00B | 2.98B | 2.92B | 2.97B | 3.24B | 3.55B | 3.67B | 3.44B | 3.41B | 3.79B | 3.85B | 4.21B | 3.95B | 3.99B | 4.03B | 4.50B | 4.41B | 4.31B | 4.29B | 4.89B | 4.94B | 5.07B | 5.36B | 5.57B | 5.61B | 5.54B |
|
Property, Plant & Equipment (Net)
|
| 0.73B | | | 0.66B | 0.69B | 0.68B | 0.71B | 0.71B | 0.72B | 0.72B | 0.74B | 0.80B | 0.84B | 0.90B | 0.90B | 0.90B | 0.97B | 1.06B | 1.10B | 1.11B | 1.18B | 1.26B | 1.26B | 1.36B | 1.46B | 1.49B | 1.50B | 1.53B | 1.55B | 1.50B | 1.43B | 1.39B | 1.49B | 1.55B | 1.58B | 1.62B | 1.69B | 1.77B | 1.84B | 1.94B | 1.95B | 2.02B | 2.22B | 2.35B |
|
Long-Term Investments
|
| 0.00B | | | | 9.62B | | | | | | | | | | | | | | | | | | | | | | | | | -0.00B | -0.00B | -0.00B | | | | | | | | | | | | |
|
Goodwill
|
| 0.98B | | | 0.88B | 0.86B | 0.87B | 0.89B | 0.88B | 0.85B | 0.84B | 0.86B | 0.92B | 0.92B | 0.96B | 0.94B | 0.91B | 0.90B | 0.89B | 0.88B | 0.87B | 0.87B | 0.87B | 0.86B | 0.92B | 0.94B | 0.95B | 0.95B | 0.93B | 0.90B | 0.88B | 0.84B | 0.79B | 0.80B | 0.84B | 0.86B | 0.85B | 0.84B | 0.85B | 0.85B | 0.86B | 0.84B | 0.83B | 0.89B | 0.92B |
|
Intangibles
|
| 0.33B | | | 0.32B | 0.34B | 0.36B | 0.38B | 0.39B | 0.38B | 0.38B | 0.41B | 0.46B | 0.52B | 0.58B | 0.61B | 0.66B | 0.74B | 0.77B | 0.83B | 0.87B | 0.93B | 0.95B | 0.98B | 1.08B | 1.17B | 1.22B | 1.28B | 1.30B | 1.30B | 1.31B | 1.30B | 1.26B | 1.33B | 1.43B | 1.49B | 1.50B | 1.53B | 1.56B | 1.59B | 1.66B | 1.65B | 1.66B | 1.83B | 1.91B |
|
Goodwill & Intangibles
|
| 1.32B | | | 1.19B | 1.20B | 1.23B | 1.27B | 1.26B | 1.23B | 1.22B | 1.27B | 1.38B | 1.44B | 1.54B | 1.55B | 1.57B | 1.63B | 1.66B | 1.71B | 1.74B | 1.80B | 1.81B | 1.85B | 2.00B | 2.10B | 2.17B | 2.22B | 2.23B | 2.20B | 2.20B | 2.14B | 2.06B | 2.13B | 2.27B | 2.35B | 2.36B | 2.37B | 2.41B | 2.44B | 2.52B | 2.49B | 2.49B | 2.72B | 2.83B |
|
Long-Term Deferred Tax
|
| 0.14B | | | 0.15B | 0.13B | 0.12B | 0.12B | 0.11B | 0.13B | 0.14B | 0.13B | 0.13B | 0.11B | 0.11B | 0.10B | 0.07B | 0.07B | 0.08B | 0.08B | 0.07B | 0.28B | 0.07B | 0.07B | 0.06B | 0.42B | 0.19B | 0.19B | 0.19B | 0.49B | 0.22B | 0.23B | 0.20B | 0.49B | 0.23B | 0.25B | 0.23B | 0.23B | 0.24B | 0.27B | 0.26B | 0.25B | 0.26B | 0.28B | 0.26B |
|
Other Non-Current Assets
|
| 0.04B | | | 0.03B | 0.02B | 0.01B | 0.56B | 0.53B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Assets
|
| 0.00B | | | 2.02B | 2.03B | 2.04B | 2.12B | 2.10B | 2.12B | 2.11B | 2.17B | 2.35B | 2.43B | 2.60B | 2.58B | 2.58B | 2.71B | 2.84B | 2.93B | 2.96B | 3.11B | 3.18B | 3.21B | 3.46B | 3.80B | 3.90B | 3.97B | 4.00B | 4.00B | 3.98B | 3.86B | 3.70B | 3.89B | 4.11B | 4.25B | 4.29B | 4.37B | 4.50B | 4.63B | 4.80B | 4.78B | 4.86B | 5.32B | 5.55B |
|
Assets
|
| 249.97B | | | 5.50B | 4.25B | 4.55B | 4.88B | 4.71B | 4.16B | 4.32B | 4.29B | 4.79B | 4.88B | 5.36B | 5.23B | 5.37B | 5.54B | 6.06B | 5.93B | 5.94B | 6.03B | 6.15B | 6.45B | 7.01B | 7.47B | 7.34B | 7.38B | 7.80B | 7.85B | 8.19B | 7.81B | 7.69B | 7.92B | 8.61B | 8.66B | 8.59B | 8.66B | 9.39B | 9.57B | 9.87B | 10.15B | 10.43B | 10.92B | 11.08B |
|
Accounts Payables
|
| 0.67B | | | 0.50B | 0.56B | 0.55B | 0.65B | 0.60B | 0.66B | 0.67B | 0.66B | 0.64B | 0.72B | 0.77B | 0.75B | 0.64B | 0.75B | 0.74B | 0.77B | 0.68B | 0.79B | 0.73B | 0.69B | 0.75B | 0.85B | 0.83B | 0.87B | 0.82B | 0.91B | 0.89B | 0.84B | 0.77B | 0.92B | 0.92B | 1.02B | 0.88B | 1.00B | 0.98B | 1.01B | 0.94B | 1.01B | 0.95B | 1.05B | 1.01B |
|
Payables
|
| 0.67B | | | 0.50B | 0.56B | 0.55B | 0.65B | 0.60B | 0.66B | 0.67B | 0.66B | 0.64B | 0.72B | 0.77B | 0.75B | 0.64B | 0.75B | 0.74B | 0.77B | 0.68B | 0.79B | 0.73B | 0.69B | 0.75B | 0.85B | 0.83B | 0.87B | 0.82B | 0.91B | 0.89B | 0.84B | 0.77B | 0.92B | 0.92B | 1.02B | 0.88B | 1.00B | 0.98B | 1.01B | 0.94B | 1.01B | 0.95B | 1.05B | 1.01B |
|
Accumulated Expenses
|
| 0.11B | | | 0.08B | 0.08B | 0.09B | | | | | | | | | | | | | | | 0.10B | 0.12B | 0.06B | 0.06B | 0.07B | 0.09B | 0.07B | 0.08B | 0.09B | 0.09B | 0.09B | 0.09B | 0.10B | 0.10B | 0.10B | 0.10B | 0.11B | 0.09B | 0.09B | 0.10B | 0.11B | 0.07B | 0.08B | 0.09B |
|
Other Accumulated Expenses
|
| 0.00B | | | 0.12B | 0.09B | 0.07B | 0.01B | 0.01B | | | | | | | | | | | | | 0.05B | 0.07B | 0.05B | 0.03B | 0.05B | 0.06B | 0.05B | 0.04B | 0.08B | 0.08B | 0.07B | 0.04B | 0.05B | 0.06B | 0.06B | 0.05B | 0.04B | 0.08B | 0.08B | 0.04B | 0.05B | 0.08B | 0.07B | 0.04B |
|
Short term Debt
|
| 0.00B | | | 0.13B | 0.11B | 0.06B | 0.05B | 0.02B | 0.04B | 0.02B | 0.00B | 0.00B | 0.00B | 0.00B | 0.01B | 0.01B | 0.01B | 0.03B | 0.01B | 0.03B | 0.02B | 0.02B | 0.01B | 0.01B | 0.00B | 0.02B | 0.02B | 0.03B | 0.04B | 0.04B | 0.08B | 0.11B | 0.02B | 0.01B | 0.02B | 0.04B | 0.01B | 0.02B | 0.03B | 0.01B | 0.07B | 0.02B | 0.00B | 0.00B |
|
Current Taxes
|
| 0.14B | | | 0.25B | 0.14B | 0.17B | 0.16B | 0.21B | 0.04B | 0.11B | 0.05B | 0.11B | 0.03B | 0.10B | 0.04B | 0.05B | 0.01B | 0.02B | 0.03B | 0.03B | 0.01B | 0.01B | 0.00B | 0.02B | 0.02B | 0.06B | 0.07B | 0.15B | 0.13B | 0.21B | 0.11B | 0.12B | 0.06B | 0.16B | 0.11B | 0.20B | 0.10B | 0.19B | 0.12B | 0.17B | 0.04B | 0.14B | 0.05B | 0.12B |
|
Current Deferred Revenue
|
| 0.04B | | | 0.35B | 0.29B | 0.41B | | | | | | | | | | | | | | | 0.30B | 0.42B | 0.43B | 0.44B | 0.32B | 0.45B | 0.44B | 0.45B | 0.29B | 0.41B | 0.40B | 0.35B | 0.28B | 0.43B | 0.46B | 0.43B | 0.32B | 0.48B | 0.48B | 0.45B | 0.36B | 0.63B | 0.68B | 0.60B |
|
Total Current Liabilities
|
| 0.00B | | | | 1.83B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Debt
|
| | | | | 1.38B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Pension
|
| 0.10B | | | 0.08B | 0.09B | 0.09B | 0.09B | 0.10B | 0.10B | 0.09B | 0.09B | 0.12B | 0.10B | 0.10B | 0.09B | 0.10B | 0.10B | 0.07B | 0.05B | 0.09B | 0.10B | 0.07B | 0.06B | 0.06B | 0.07B | 0.08B | 0.07B | 0.10B | 0.12B | 0.10B | 0.07B | 0.09B | 0.11B | 0.11B | 0.07B | 0.11B | 0.13B | 0.12B | 0.08B | 0.11B | 0.14B | 0.13B | 0.09B | 0.14B |
|
Liabilities from Discontinued Operations
|
| | | | | | | 0.02B | 0.02B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability
|
| 0.03B | | | 0.02B | -0.12B | 0.03B | 0.02B | 0.02B | 0.14B | 0.01B | 0.01B | 0.01B | 0.16B | 0.01B | 0.01B | 0.01B | 0.24B | 0.05B | 0.07B | 0.07B | 0.29B | 0.10B | 0.12B | 0.11B | 0.37B | 0.13B | 0.14B | 0.11B | 0.40B | 0.12B | 0.11B | 0.09B | 0.41B | 0.14B | 0.14B | 0.12B | 0.15B | 0.14B | 0.14B | 0.14B | 0.12B | 0.16B | 0.26B | 0.28B |
|
Operating Leases
|
0.39B | 0.53B | -0.09B | 0.46B | 0.59B | 0.78B | 0.37B | 0.36B | 0.63B | 1.09B | 0.15B | 0.30B | 0.60B | | 0.26B | 0.45B | 0.72B | | 0.44B | 0.75B | 1.06B | 1.45B | 0.29B | 0.36B | -0.54B | 1.45B | 1.65B | -0.78B | 1.68B | 1.68B | 1.84B | 1.92B | 1.89B | 1.84B | 2.04B | 2.12B | 2.12B | 2.00B | 2.26B | 2.29B | 2.20B | 2.31B | 2.35B | 2.45B | 2.48B |
|
Other Non-Current Liabilities
|
| 0.84B | | | 0.70B | 0.72B | 0.70B | 0.79B | 0.84B | 0.71B | 0.68B | 0.74B | 0.78B | 0.73B | 0.80B | 0.79B | 0.72B | 0.67B | 0.93B | 0.94B | 0.97B | 0.89B | 0.97B | 0.88B | 0.90B | 0.82B | 0.93B | 0.90B | 0.92B | 0.83B | 1.05B | 1.05B | 0.97B | 0.97B | 1.16B | 1.19B | 1.18B | 1.10B | 1.32B | 1.27B | 1.20B | 1.18B | 1.53B | 1.66B | 1.54B |
|
Total Non-Current Liabilities
|
| 270.38B | | | 1.79B | 1.38B | -0.70B | -0.79B | -0.84B | -0.67B | 3.14B | 2.99B | -0.78B | -0.73B | -0.79B | -0.78B | -0.71B | -0.66B | -0.90B | -0.93B | -0.94B | -0.87B | 3.49B | 4.09B | 4.34B | -0.82B | 4.06B | 4.19B | 4.46B | -0.79B | 4.52B | 4.35B | 4.30B | -0.95B | 4.45B | 4.49B | 4.33B | -1.09B | 4.52B | 4.96B | 5.00B | -1.12B | 5.14B | 5.25B | 5.13B |
|
Total Liabilities
|
| 271.21B | | | 2.49B | 3.21B | | | | 0.04B | 3.81B | 3.73B | 0.00B | 0.00B | 0.00B | 0.01B | 0.01B | 0.01B | 0.03B | 0.01B | 0.03B | 0.02B | 4.46B | 4.98B | 5.24B | 0.00B | 5.00B | 5.08B | 5.37B | 0.04B | 5.57B | 5.40B | 5.27B | 0.02B | 5.60B | 5.69B | 5.51B | 0.01B | 5.84B | 6.23B | 6.21B | 0.07B | 6.67B | 6.92B | 6.67B |
|
Total Debt
|
| 0.00B | | | 0.13B | 1.50B | 0.06B | 0.05B | 0.02B | 0.04B | 0.02B | 0.00B | 0.00B | 0.00B | 0.00B | 0.01B | 0.01B | 0.01B | 0.03B | 0.01B | 0.03B | 0.02B | 0.02B | 0.01B | 0.01B | 0.00B | 0.02B | 0.02B | 0.03B | 0.04B | 0.04B | 0.08B | 0.11B | 0.02B | 0.01B | 0.02B | 0.04B | 0.01B | 0.02B | 0.03B | 0.01B | 0.07B | 0.02B | 0.00B | 0.00B |
|
Common Equity
|
| -0.00B | | | 3.01B | 6.53B | | | | 0.35B | 0.51B | 0.56B | 0.76B | 0.92B | 1.10B | 1.10B | 1.43B | 1.54B | 1.67B | 1.55B | 1.54B | 1.64B | 1.69B | 1.48B | 1.77B | 2.13B | 2.34B | 2.30B | 2.42B | 2.52B | 2.62B | 2.41B | 2.42B | 2.65B | 3.01B | 2.97B | 3.09B | 3.29B | 3.56B | 3.34B | 3.66B | 3.78B | 3.75B | 4.01B | 4.41B |
|
Shareholder's Equity
|
| | | | | -0.02B | 0.10B | 0.12B | 0.26B | 0.35B | | | | 0.92B | | | | 1.54B | | | | 1.64B | | | | 2.13B | | | | 2.52B | | | | 2.65B | | | | 3.29B | | | | 3.78B | | | |
|
Liabilities and Shareholders Equity
|
| 249.97B | | | 5.50B | 4.25B | 4.55B | 4.88B | 4.71B | 4.16B | 4.32B | 4.29B | 4.79B | 4.88B | 5.36B | 5.23B | 5.37B | 5.54B | 6.06B | 5.93B | 5.94B | 6.03B | 6.15B | 6.45B | 7.01B | 7.47B | 7.34B | 7.38B | 7.80B | 7.85B | 8.19B | 7.81B | 7.69B | 7.92B | 8.61B | 8.66B | 8.59B | 8.66B | 9.39B | 9.57B | 9.87B | 10.15B | 10.43B | 10.92B | 11.08B |
|
Retained Earnings
|
| -0.00B | | | | -0.02B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |