|
Cash & Equivalents
|
0.06B | 0.13B | 0.26B | 1.14B | 1.47B | 0.68B | 0.67B | 0.64B | 0.47B | 0.27B | 0.55B | 0.63B | 0.53B | 0.19B | 0.24B | 0.75B | 0.37B | 0.12B |
|
Short-term Investments
|
| 0.02B | 0.05B | 0.05B | 0.20B | 0.22B | 0.30B | 0.01B | | | | | | | | 1.10B | | |
|
Cash & Current Investments
|
0.06B | 0.14B | 0.31B | 1.19B | 1.67B | 0.90B | 0.97B | 0.65B | 0.47B | 0.27B | 0.55B | 0.63B | 0.53B | 0.19B | 0.24B | 1.86B | 0.37B | 0.12B |
|
Receivables - Net
|
| 0.00B | 0.41B | 0.41B | 0.41B | 0.61B | 0.59B | 0.61B | 0.54B | 0.27B | 0.32B | 0.36B | 0.30B | 0.25B | 0.25B | 0.48B | 0.64B | 0.52B |
|
Receivables - Other
|
| | | 1.61B | 2.36B | 2.36B | 2.40B | 1.71B | 0.06B | 0.02B | 0.05B | 0.07B | 0.05B | 0.06B | 0.10B | 0.08B | 0.07B | 0.05B |
|
Receivables
|
| 0.00B | 0.41B | 2.02B | 2.78B | 2.98B | 2.98B | 2.32B | 0.60B | 0.29B | 0.37B | 0.43B | 0.35B | 0.31B | 0.34B | 0.56B | 0.71B | 0.57B |
|
Raw Materials
|
| | | 0.06B | 0.06B | | | 0.13B | 0.13B | 0.10B | 0.07B | 0.07B | | | | | | |
|
Work In Process
|
| | | 0.03B | 0.02B | | | 0.04B | 0.04B | 0.04B | 0.04B | 0.05B | | | | | | |
|
Finished Goods
|
| | | 0.35B | 0.37B | | | 0.61B | 0.57B | 0.37B | 0.48B | 0.44B | | | | | | |
|
Inventory
|
| | 0.53B | 0.43B | 0.45B | 0.63B | 0.64B | 0.78B | 0.74B | 0.50B | 0.58B | 0.55B | 0.32B | 0.56B | 0.78B | 0.46B | 0.46B | 0.45B |
|
Prepaid Assets
|
| 0.00B | 0.09B | 0.14B | 0.05B | | | | | 0.05B | 0.06B | 0.05B | 0.03B | 0.04B | 0.05B | 0.04B | 0.04B | 0.04B |
|
Current Assets
|
| 0.14B | 1.34B | 1.64B | 1.54B | | | | 0.17B | 30.04B | 3.97B | 1.66B | 1.73B | 2.91B | 3.24B | 2.93B | 1.58B | 1.18B |
|
Construction in Progress
|
| | | | | | | | 0.06B | 0.04B | | | | | | | | |
|
Property, Plant & Equipment (Net)
|
| 0.00B | 0.20B | 0.21B | 0.22B | 0.99B | 0.91B | 0.51B | 0.54B | 0.50B | 0.50B | 0.45B | 0.26B | 0.26B | 0.26B | 0.28B | 0.27B | 0.26B |
|
Long-Term Investments
|
| 0.01B | | 15.75B | 16.92B | 16.47B | 19.25B | 0.28B | | | | 0.23B | 0.07B | | | | | |
|
Goodwill
|
| | 0.60B | 0.61B | 0.69B | 1.52B | 1.52B | 2.49B | 2.13B | 1.46B | 1.45B | 0.63B | 0.63B | 0.87B | 0.95B | 0.85B | 0.86B | 0.87B |
|
Intangibles
|
| | 1.77B | 2.14B | 1.99B | 2.13B | 2.68B | 2.48B | 2.37B | 1.61B | 2.10B | 1.51B | 1.05B | 1.20B | 1.20B | 1.06B | 0.99B | 0.94B |
|
Goodwill & Intangibles
|
| | 2.37B | 2.75B | 2.68B | 3.66B | 4.21B | 4.97B | 4.51B | 3.07B | 3.56B | 2.13B | 1.67B | 2.07B | 2.16B | 1.91B | 1.86B | 1.80B |
|
Long-Term Deferred Tax
|
| 0.00B | | 0.21B | 0.24B | 0.29B | 0.19B | 0.06B | 0.02B | 0.02B | 0.02B | | | | | | | |
|
Other Non-Current Assets
|
| 0.00B | | 0.29B | 0.17B | 0.28B | 0.42B | 24.98B | 26.28B | 1.38B | 0.23B | 0.07B | 1.29B | 1.81B | 1.82B | 0.03B | 0.04B | 0.06B |
|
Non-Current Assets
|
| 0.01B | 2.67B | 21.95B | 23.66B | | | | 33.41B | 5.81B | 3.83B | 3.59B | 3.38B | 2.43B | 2.54B | 2.33B | 2.26B | 2.20B |
|
Assets
|
| 0.15B | 4.02B | 23.59B | 25.20B | 27.91B | 30.10B | 35.03B | 33.58B | 35.85B | 7.80B | 5.25B | 5.11B | 5.34B | 5.78B | 5.26B | 3.84B | 3.38B |
|
Accounts Payables
|
| 0.00B | 0.33B | 0.33B | 0.75B | 1.01B | 1.03B | 1.06B | 0.98B | 0.37B | 0.58B | 0.46B | 0.36B | 0.39B | 0.45B | 0.40B | 0.40B | 0.28B |
|
Notes Payables
|
| | | 0.10B | | | | | 0.26B | 0.16B | | | | | | | | |
|
Dividends payables
|
| | | 0.01B | 0.01B | | | | | | | | | | | | | |
|
Payables
|
| 0.00B | 0.33B | 0.43B | 0.76B | 1.01B | 1.03B | 1.06B | 1.24B | 0.53B | 0.58B | 0.46B | 0.36B | 0.39B | 0.45B | 0.40B | 0.40B | 0.28B |
|
Accumulated Expenses
|
| 0.00B | 0.31B | 0.32B | 0.06B | 0.07B | 0.09B | 0.09B | 0.07B | 0.08B | 0.07B | 0.07B | 0.06B | 0.07B | 0.03B | 0.05B | 0.08B | 0.05B |
|
Other Accumulated Expenses
|
| 0.00B | 0.00B | 0.14B | 0.13B | | | 0.20B | 0.19B | 0.13B | 0.16B | 0.21B | 0.16B | 0.21B | 0.19B | 0.18B | 0.14B | 0.12B |
|
Short term Debt
|
| | 0.02B | 0.02B | 0.02B | -0.10B | -0.10B | -0.05B | 0.26B | 0.16B | 0.03B | 0.14B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B |
|
Current Leases
|
| | | 875.00 | -0.00B | | | | | | | | | | | | 0.03B | 0.03B |
|
Current Taxes
|
| | | | | | | | | | 0.02B | 0.24B | 0.01B | | 0.02B | 0.11B | 0.03B | 0.02B |
|
Total Current Liabilities
|
| 0.00B | 0.67B | 0.66B | 0.06B | 0.07B | 0.09B | 0.05B | 0.05B | 27.64B | 1.43B | 1.14B | 0.94B | 1.16B | 1.19B | 0.76B | 0.69B | 0.52B |
|
Non-Current Debt
|
| | 1.72B | 2.03B | 2.17B | 4.90B | 5.16B | 5.98B | 5.53B | 5.54B | 4.62B | 2.21B | 2.41B | 2.49B | 3.14B | 1.55B | 0.55B | 0.56B |
|
Pension
|
| | 0.10B | 3.60B | 3.61B | 3.56B | 0.20B | 0.09B | 0.13B | 0.04B | | | | | | | | |
|
Minority Interest
|
| 0.00B | 0.48B | 0.48B | 0.42B | 0.41B | 0.82B | 1.00B | 1.18B | 1.19B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.00B | 0.00B | |
|
Liabilities from Discontinued Operations
|
| | -0.00B | | | | | 23.42B | 24.55B | 26.85B | 0.54B | | 0.30B | 0.45B | 0.46B | | | |
|
Non-Current Deferred Tax Liability
|
| | 0.28B | 0.34B | 1.15B | 1.12B | 0.53B | 0.57B | 0.55B | 0.49B | 0.16B | 0.39B | 0.41B | 0.43B | 0.46B | 0.31B | 0.30B | 0.27B |
|
Operating Leases
|
| | | | | | | | | | | | 0.17B | 0.16B | 0.17B | 0.21B | 0.20B | 0.17B |
|
Other Non-Current Liabilities
|
| 0.00B | 0.07B | 0.04B | 0.60B | 0.72B | 0.82B | 0.06B | 0.03B | 0.06B | 0.12B | 0.11B | 0.11B | 0.10B | 0.06B | 0.11B | 0.17B | 0.18B |
|
Total Non-Current Liabilities
|
| 0.01B | 2.77B | 21.88B | 22.68B | 25.73B | 27.03B | 33.39B | 31.73B | 33.84B | 6.09B | 3.41B | 3.58B | 3.76B | 4.45B | 2.63B | 1.53B | 1.29B |
|
Total Liabilities
|
-0.73B | 0.01B | 2.84B | 21.93B | 23.28B | 26.45B | 27.84B | 33.44B | 31.76B | 33.90B | 6.21B | 3.52B | 3.69B | 3.86B | 4.51B | 2.74B | 1.70B | 1.47B |
|
Total Debt
|
| | 1.74B | 2.05B | 2.18B | 4.79B | 5.06B | 5.94B | 5.78B | 5.71B | 4.65B | 2.35B | 2.42B | 2.51B | 3.16B | 1.56B | 0.56B | 0.57B |
|
Common Equity
|
0.73B | 0.15B | 1.18B | 1.37B | 1.60B | 1.13B | 2.26B | 1.59B | 1.82B | 1.95B | 1.59B | 1.73B | 1.42B | 1.48B | 1.27B | 2.52B | 2.14B | 1.91B |
|
Shareholder's Equity
|
0.73B | 0.15B | 1.18B | 1.37B | 1.60B | 1.13B | 2.26B | 1.59B | 1.82B | 1.95B | 1.59B | 1.73B | 1.42B | 1.48B | 1.27B | 2.52B | 2.14B | 1.91B |
|
Liabilities and Shareholders Equity
|
| 0.15B | 4.02B | 23.59B | 25.20B | 27.91B | 30.10B | 35.03B | 33.58B | 35.85B | 7.80B | 5.25B | 5.11B | 5.34B | 5.78B | 5.26B | 3.84B | 3.38B |
|
Treasury Shares
|
185.00 | | | 0.00B | 0.00B | -0.00B | 0.01B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.01B | 0.03B | 0.03B |
|
Retained Earnings
|
| 0.02B | -0.01B | 0.15B | 0.41B | -0.19B | 0.24B | -0.04B | -1.03B | -0.93B | -0.24B | -0.27B | -0.28B | 0.36B | 0.36B | 2.10B | 2.17B | 2.22B |
|
Preferred Shares
|
| 0.00B | | | | | | | | | | | | | | | | |
|
Tangible Book Value
|
| 0.14B | | | | | | | | | | | | | | | | |