|
Assets
|
3.06B | 3.21B | 3.86B | 3.90B | 3.94B | 4.13B | 4.17B | 4.28B | 6.09B | 5.98B | 6.54B | 7.96B | 15.00B | 14.13B | 13.56B | 12.39B |
|
Cash & Equivalents
|
0.18B | 0.42B | 0.14B | 0.17B | 0.17B | 0.17B | 0.24B | 0.36B | 0.20B | 0.16B | 0.19B | 0.39B | 0.60B | 0.45B | 0.91B | 1.16B |
|
Short-term Investments
|
| | | | | | | | | | | | | | 0.69B | |
|
Cash & Current Investments
|
0.18B | 0.42B | 0.14B | 0.17B | 0.17B | 0.17B | 0.24B | 0.36B | 0.20B | 0.16B | 0.19B | 0.39B | 0.60B | 0.45B | 1.60B | 1.16B |
|
Receivables - Net
|
0.32B | 0.36B | 0.41B | 0.46B | 0.47B | 0.47B | 0.42B | 0.43B | 0.55B | 0.63B | 0.74B | 1.18B | 0.74B | 0.65B | 0.66B | 0.63B |
|
Receivables - Other
|
| | | | | | | | | 0.03B | 0.04B | 0.06B | 0.06B | 0.06B | 0.05B | |
|
Receivables
|
0.32B | 0.36B | 0.41B | 0.46B | 0.47B | 0.47B | 0.42B | 0.43B | 0.55B | 0.66B | 0.78B | 1.24B | 0.80B | 0.70B | 0.72B | 0.63B |
|
Raw Materials
|
| 0.07B | | | | 0.10B | 0.10B | | | | | | | | | |
|
Work In Process
|
| 0.01B | | | | 0.02B | 0.02B | | | | | | | | | |
|
Finished Goods
|
| 0.12B | | | | 0.17B | 0.17B | | | | | | | | | |
|
Inventory
|
0.18B | 0.21B | 0.24B | 0.25B | 0.26B | 0.29B | 0.26B | 0.25B | 0.35B | 0.34B | 0.36B | 0.51B | 0.43B | 0.41B | 0.43B | 0.37B |
|
Prepaid Assets
|
0.11B | 0.10B | 0.09B | 0.10B | 0.14B | 0.14B | 0.06B | 0.10B | 0.09B | 0.10B | 0.10B | 0.17B | 0.15B | 0.12B | 0.34B | 0.19B |
|
Current Assets
|
0.88B | 1.08B | 0.88B | 0.97B | 1.04B | 1.07B | 1.03B | 1.19B | 1.20B | 1.23B | 1.37B | 2.24B | 2.44B | 3.29B | 3.00B | 2.35B |
|
Property, Plant & Equipment (Net)
|
0.15B | 0.16B | 0.17B | 0.21B | 0.18B | 0.18B | 0.14B | 0.15B | 0.30B | 0.32B | 0.32B | 0.37B | 0.49B | 0.48B | 0.51B | 0.48B |
|
Long-Term Investments
|
0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | | | | | | | | | |
|
Goodwill
|
1.42B | 1.50B | 2.09B | 2.12B | 2.14B | 2.24B | 2.24B | 2.25B | 3.00B | 2.95B | 3.11B | 2.64B | 6.63B | 6.48B | 6.53B | 6.46B |
|
Intangibles
|
0.44B | 0.42B | 0.66B | 0.53B | 0.46B | 0.49B | 0.49B | 0.42B | 1.35B | 1.20B | 1.28B | 1.37B | 3.82B | 3.38B | 3.02B | 2.64B |
|
Goodwill & Intangibles
|
1.86B | 1.93B | 2.76B | 2.65B | 2.60B | 2.73B | 2.72B | 2.67B | 4.35B | 4.15B | 4.39B | 4.01B | 10.45B | 9.86B | 9.56B | 9.10B |
|
Other Non-Current Assets
|
0.10B | 0.03B | 0.04B | 0.07B | 0.11B | 0.11B | 0.20B | 0.20B | 0.24B | 0.27B | 0.28B | 0.33B | 1.70B | 1.69B | 0.34B | 0.29B |
|
Non-Current Assets
|
2.17B | 2.12B | 2.97B | 2.93B | 2.90B | 3.06B | 3.13B | 3.09B | 4.89B | 4.74B | 5.16B | 5.72B | 12.56B | 10.84B | 10.56B | 10.04B |
|
Accounts Payables
|
0.13B | 0.16B | 0.17B | 0.17B | 0.17B | 0.17B | 0.14B | 0.17B | 0.22B | 0.22B | 0.24B | 0.33B | 0.32B | 0.27B | 0.20B | 0.17B |
|
Payables
|
0.13B | 0.16B | 0.17B | 0.17B | 0.17B | 0.17B | 0.14B | 0.17B | 0.22B | 0.22B | 0.24B | 0.33B | 0.32B | 0.27B | 0.20B | 0.17B |
|
Accumulated Expenses
|
0.30B | 0.32B | 0.41B | 0.39B | 0.40B | 0.40B | 0.38B | 0.40B | 0.50B | 0.53B | 0.50B | 0.94B | 0.68B | 0.53B | 0.52B | 0.49B |
|
Other Accumulated Expenses
|
| | | | | 0.12B | 0.13B | | | | | | | | | |
|
Short term Debt
|
0.00B | 0.00B | | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.22B | 0.01B | 0.01B | 0.38B | 0.00B | 0.47B | 0.72B | 0.00B |
|
Current Taxes
|
| | | | | 0.01B | 0.00B | | | | | | | | | |
|
Current Deferred Revenue
|
| | | | | 0.17B | 0.16B | | | | | | | | | |
|
Total Current Liabilities
|
0.50B | 0.52B | 0.60B | 0.58B | 0.60B | 0.60B | 0.56B | 0.60B | 0.95B | 0.77B | 0.76B | 1.65B | 1.21B | 1.54B | 1.45B | 0.65B |
|
Non-Current Debt
|
0.56B | 0.42B | 0.94B | 0.94B | 0.93B | 1.05B | 1.01B | 1.05B | 1.79B | 1.88B | 2.06B | 1.61B | 4.98B | 3.92B | 3.18B | 3.15B |
|
Liabilities from Discontinued Operations
|
0.05B | 0.01B | 0.00B | 0.00B | 0.00B | 0.00B | 0.04B | 0.04B | 0.00B | 0.00B | 0.00B | 0.00B | 0.21B | 0.27B | | |
|
Operating Leases
|
| | | | | | | | | | 0.18B | 0.23B | 0.18B | 0.20B | 0.17B | 0.15B |
|
Other Non-Current Liabilities
|
0.36B | 0.34B | 0.47B | 0.44B | 0.42B | 0.44B | 0.47B | 0.46B | 0.85B | 0.74B | 0.75B | 0.77B | 1.43B | 1.11B | 0.93B | 0.77B |
|
Total Non-Current Liabilities
|
1.07B | 0.94B | 1.54B | 1.52B | 1.53B | 1.64B | 1.59B | 1.66B | 2.74B | 2.65B | 2.97B | 3.45B | 6.43B | 5.64B | 4.76B | 3.96B |
|
Total Liabilities
|
1.43B | 1.28B | 2.01B | 1.96B | 1.95B | 2.09B | 2.06B | 2.12B | 3.59B | 3.39B | 3.72B | 4.22B | 7.86B | 6.75B | 5.69B | 4.73B |
|
Total Debt
|
0.56B | 0.43B | 0.94B | 0.94B | 0.93B | 1.05B | 1.01B | 1.05B | 2.01B | 1.89B | 2.07B | 1.99B | 4.98B | 4.39B | 3.90B | 3.15B |
|
Common Equity
|
1.63B | 1.93B | 1.84B | 1.94B | 1.99B | 2.04B | 2.11B | 2.15B | 2.50B | 2.58B | 2.81B | 3.74B | 7.14B | 7.38B | 7.87B | 7.67B |
|
Shareholder's Equity
|
1.63B | 1.93B | 1.84B | 1.94B | 1.99B | 2.04B | 2.11B | 2.15B | 2.50B | 2.58B | 2.81B | 3.74B | 7.14B | 7.38B | 7.87B | 7.67B |
|
Liabilities and Shareholders Equity
|
3.06B | 3.21B | 3.86B | 3.90B | 3.94B | 4.13B | 4.17B | 4.28B | 6.09B | 5.98B | 6.54B | 7.96B | 15.00B | 14.13B | 13.56B | 12.39B |
|
Retained Earnings
|
0.08B | 0.05B | 0.05B | 0.07B | 0.08B | 0.02B | -0.05B | -0.10B | -0.05B | -0.18B | -0.20B | -0.03B | -0.16B | -0.45B | 5.61B | 5.85B |
|
Treasury Shares
|
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 | 0.00B | 0.00B | 0.00B |