|
Cash & Equivalents
|
0.05B | 0.04B | 0.01B | 0.01B | 0.01B | 21.30B | 0.03B | 59.17B | 0.06B | 0.08B | 63.13B | 72.43B | 0.06B | 0.03B | 0.03B | 0.01B | 0.01B | 8.22B | 0.01B | 21.88B | 0.02B | 13.59B | 0.01B | 0.02B | 0.01B | 0.00B | 0.00B | 0.00B |
|
Cash & Current Investments
|
0.05B | 0.04B | 0.01B | 0.01B | 0.01B | 21.30B | 0.03B | 59.17B | 0.06B | 0.08B | 63.13B | 72.43B | 0.06B | 0.03B | 0.03B | 0.01B | 0.01B | 8.22B | 0.01B | 21.88B | 0.02B | 13.59B | 0.01B | 0.02B | 0.01B | 0.00B | 0.00B | 0.00B |
|
Receivables - Net
|
0.07B | 0.02B | 0.02B | 0.04B | 0.09B | -0.03B | 0.01B | 0.00B | 0.09B | 0.00B | 0.00B | 0.00B | 0.09B | -0.02B | 0.01B | 0.03B | 0.12B | -0.00B | 0.01B | 0.00B | 0.14B | -0.00B | 0.00B | 0.03B | 0.15B | 0.15B | 0.02B | 0.10B |
|
Receivables - Other
|
0.00B | 0.00B | -0.00B | -0.00B | 0.01B | | 0.00B | 526.42 | 0.00B | 0.00B | -0.00B | -227.16 | 0.00B | -0.00B | -0.00B | -0.00B | 0.00B | 147.51 | 0.00B | 360.46 | 0.00B | -0.00B | -0.00B | -0.00B | 0.00B | 0.00B | -0.00B | 0.00B |
|
Receivables
|
0.08B | 0.02B | 0.01B | 0.04B | 0.10B | -0.03B | 0.01B | 0.00B | 0.09B | 0.00B | 0.00B | 0.00B | 0.09B | -0.02B | 0.01B | 0.03B | 0.12B | -0.00B | 0.01B | 0.00B | 0.14B | -0.00B | 0.00B | 0.03B | 0.15B | 0.15B | 0.02B | 0.10B |
|
Raw Materials
|
0.01B | | | -323.56 | 0.01B | | | -446.94 | 0.00B | -103.14 | | | 0.00B | -278.79 | | | 0.01B | | | | 0.00B | | | | 0.00B | | | |
|
Work In Process
|
0.01B | | | | 0.01B | | | | 0.01B | | | | 0.01B | | | | 0.01B | | | | 0.01B | | | | 0.01B | | | |
|
Finished Goods
|
0.03B | | | | 0.04B | | | | 0.03B | | | | 0.03B | | | | 0.03B | | | | 0.04B | | | | 0.03B | | | |
|
Inventory
|
0.06B | -0.01B | 0.00B | 0.00B | 0.05B | 0.00B | 0.00B | -0.00B | 0.05B | 0.00B | -0.00B | -0.00B | 0.04B | 0.01B | 0.00B | -0.01B | 0.05B | 689.23 | -0.00B | -0.00B | 0.06B | 0.00B | 0.00B | -0.01B | 0.05B | 0.00B | 0.01B | -0.00B |
|
Prepaid Assets
|
0.00B | | | | 0.01B | | | | 0.01B | | | | 0.01B | | | | 0.01B | | | | 0.01B | | | | 0.01B | | | |
|
Current Assets
|
0.19B | | | | 0.19B | | 0.16B | 0.29B | 0.30B | 0.27B | 0.19B | | 0.23B | 254.67B | 0.27B | 0.22B | 0.27B | | | | 0.29B | 0.30B | 0.27B | 0.23B | 0.25B | 0.26B | 0.25B | 0.25B |
|
Property, Plant & Equipment (Net)
|
0.04B | 0.01B | | | 0.04B | | 0.03B | 0.03B | 0.04B | 0.04B | 0.04B | | 0.03B | 42.53B | 0.05B | 0.04B | 0.04B | | | | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B |
|
Long-Term Investments
|
| | -0.00B | 0.00B | 0.00B | | 2.29B | 0.00B | | | | | | | | 0.02B | 0.02B | | | | 0.01B | 0.01B | 0.01B | 0.01B | 0.00B | 0.00B | 0.00B | 0.00B |
|
Goodwill
|
0.09B | | | | 0.80B | | | | 0.61B | | | | 0.66B | | | | 0.71B | | | | 0.75B | | | | | | | |
|
Intangibles
|
0.26B | 0.17B | | | 1.21B | | 0.93B | 0.92B | 0.91B | 0.91B | 0.93B | | 0.99B | 1,060.61B | 1.12B | 1.05B | 1.03B | | | | 1.07B | 1.07B | 1.01B | 0.94B | 0.89B | 0.87B | 0.90B | 0.93B |
|
Goodwill & Intangibles
|
0.34B | 0.17B | | | 2.01B | | 0.93B | 0.92B | 1.52B | 0.91B | 0.93B | | 1.66B | 1,060.61B | 1.12B | 1.05B | 1.74B | | | | 1.82B | 1.07B | 1.01B | 0.94B | 0.89B | 0.87B | 0.90B | 0.93B |
|
Long-Term Deferred Tax
|
0.01B | | | | 0.01B | | 0.01B | 0.02B | 0.02B | 0.02B | 0.02B | | 0.02B | 24.77B | 0.04B | 0.04B | 0.03B | | | | 0.04B | 0.04B | 0.04B | 0.05B | 0.04B | 0.04B | 0.04B | 0.05B |
|
Other Non-Current Assets
|
| | | | | | | | | | | | | | | | | | | | 0.04B | -0.00B | -0.00B | -0.00B | 0.03B | 0.03B | 0.03B | 0.02B |
|
Non-Current Assets
|
0.23B | | | | 1.31B | | 1.01B | 1.01B | 1.00B | 0.99B | 1.02B | | 1.08B | 1,161.89B | 1.24B | 1.18B | 1.16B | | | | 1.20B | 1.19B | 0.00B | 0.00B | 0.00B | 0.97B | 0.00B | 1.03B |
|
Assets
|
0.42B | 0.35B | | | 1.50B | | 1.17B | 1.30B | 1.29B | 1.26B | 1.21B | 1.27B | 1.31B | 1.42B | 1.51B | 1.40B | 1.43B | 1.45B | 1,503.69B | 1.50B | 1.50B | 1.50B | 1.40B | 1.30B | 1.24B | 1.23B | 1.25B | 1.28B |
|
Accounts Payables
|
0.07B | -0.01B | -0.03B | -0.02B | 0.05B | -0.00B | -0.01B | -0.00B | 0.05B | -0.00B | -0.00B | -0.00B | 0.03B | -0.00B | -0.00B | -0.00B | 0.05B | 409.23 | 0.00B | 0.00B | 0.04B | -0.00B | -0.01B | -0.02B | 0.04B | 0.00B | -0.02B | -0.02B |
|
Payables
|
0.07B | -0.01B | -0.03B | -0.02B | 0.05B | -0.00B | -0.01B | -0.00B | 0.05B | -0.00B | -0.00B | -0.00B | 0.03B | -0.00B | -0.00B | -0.00B | 0.05B | 409.23 | 0.00B | 0.00B | 0.04B | -0.00B | -0.01B | -0.02B | 0.04B | 0.00B | -0.02B | -0.02B |
|
Accumulated Expenses
|
0.02B | 0.01B | | | 0.02B | | 0.01B | 0.01B | 0.01B | 0.01B | | 0.01B | 0.01B | 0.01B | | | 0.02B | 0.03B | 0.00B | 0.02B | 0.02B | 0.02B | 0.02B | 0.00B | 0.02B | 0.00B | 0.02B | 0.02B |
|
Other Accumulated Expenses
|
0.00B | 0.00B | 0.00B | 0.00B | 0.00B | | 1.47B | 0.00B | 862.41 | | | | | | | | | | | | | | | | | | | |
|
Short term Debt
|
0.07B | | | | 0.11B | | | | 0.09B | | | | 0.05B | | | | 0.02B | 0.14B | 0.00B | 0.11B | 0.11B | 0.10B | 0.14B | 0.00B | 0.09B | 0.00B | 0.09B | 0.14B |
|
Current Leases
|
| | | | 0.00B | | 0.03B | 0.03B | 0.00B | 0.03B | | 0.02B | 0.00B | 0.03B | | | 0.00B | 0.02B | 0.00B | 0.02B | 0.00B | 0.01B | 0.02B | 0.00B | 0.02B | 0.00B | 0.01B | 0.01B |
|
Current Taxes
|
0.00B | -0.00B | 0.00B | 0.00B | 0.00B | 0.00B | -0.00B | -0.00B | 0.00B | -70.53 | 388.87 | 0.00B | 0.00B | -0.00B | 0.00B | 0.00B | 0.00B | -0.00B | -0.00B | 198.57 | | 0.00B | -0.00B | -0.00B | 0.00B | 451.90 | 0.00B | 0.00B |
|
Current Deferred Revenue
|
0.00B | 0.00B | -0.00B | -0.00B | 0.01B | -0.00B | 0.00B | 653.38 | 0.01B | 0.01B | -0.00B | 0.00B | 0.01B | -0.00B | -0.00B | -0.00B | 0.01B | 0.00B | 0.00B | -0.00B | 0.01B | -0.00B | 0.00B | -0.00B | 0.01B | -0.00B | -0.00B | -0.00B |
|
Total Current Liabilities
|
0.26B | | | | 0.27B | | 0.23B | 0.22B | 0.20B | 0.18B | | 0.12B | 0.14B | 0.15B | | | 0.15B | 0.16B | 0.00B | 0.25B | 0.29B | 0.29B | 0.17B | 0.00B | 0.21B | 0.00B | 0.21B | 0.16B |
|
Non-Current Debt
|
0.31B | | | | 0.29B | | | | 0.05B | | | | 0.10B | | | | 0.14B | | | | 0.05B | | | | 0.09B | | | |
|
Non-Current Deffered Revenue
|
| | | | | | | | 0.00B | | | | 0.00B | | | | | | | | | | | | | | | |
|
Operating Leases
|
| | | | 0.04B | | | | 0.03B | | | | 0.02B | | | | 0.02B | | | | 0.02B | | | | 0.02B | | | |
|
Other Non-Current Liabilities
|
| | | | | | | | | | | | 0.01B | | | | 0.01B | | | | 0.00B | | | | 0.00B | | | |
|
Total Non-Current Liabilities
|
0.31B | | | | 0.48B | | 0.36B | 0.20B | 0.20B | 0.21B | | 0.26B | 0.34B | 0.36B | | | 0.40B | 0.40B | 0.00B | 0.33B | 0.29B | 0.29B | 0.38B | 0.00B | 0.17B | 0.00B | 0.17B | 0.22B |
|
Total Liabilities
|
0.31B | 0.47B | | | 0.75B | | 0.59B | 0.42B | 0.41B | 0.38B | | 0.35B | 0.48B | 0.49B | | | 0.55B | 0.56B | 582.93B | 0.58B | 0.58B | 0.58B | 0.55B | 507.99B | 0.38B | 379.28B | 0.38B | 0.38B |
|
Total Debt
|
0.37B | | | | 0.40B | | | | 0.15B | | | | 0.15B | | | | 0.16B | 0.14B | 0.00B | 0.11B | 0.16B | 0.10B | 0.14B | 0.00B | 0.17B | 0.00B | 0.09B | 0.14B |
|
Common Equity
|
| | | | 0.75B | | | | 0.89B | | | 0.92B | 0.84B | 0.92B | | | 0.88B | 0.93B | 0.00B | 0.99B | 0.91B | 0.97B | 0.93B | 0.00B | 0.83B | 0.00B | 0.85B | 0.89B |
|
Shareholder's Equity
|
| | | | 0.75B | | | | 0.89B | | | 0.89B | 0.84B | 0.90B | | | 0.88B | 0.89B | 0.00B | 0.92B | 0.91B | 0.91B | 0.86B | 0.00B | 0.86B | 0.00B | 0.87B | 0.90B |
|
Liabilities and Shareholders Equity
|
0.42B | 0.35B | | | 1.50B | | 1.17B | 1.30B | 1.29B | 1.26B | 1.21B | 1.27B | 1.31B | 1.42B | 1.51B | 1.40B | 1.43B | 1.45B | 1,503.69B | 1.50B | 1.50B | 1.50B | 1.40B | 1.30B | 1.24B | 1.23B | 1.25B | 1.28B |
|
Treasury Shares
|
| | | | | | | | | | | -0.00B | | | | | | | | | | | | | | | | |
|
Retained Earnings
|
| | | | | | | | -0.01B | | | -0.04B | -0.03B | -0.03B | | | -0.05B | -0.05B | -0.00B | -0.08B | -0.07B | -0.06B | -0.07B | -0.00B | 0.03B | 0.00B | 0.00B | 0.01B |