|
Cash & Equivalents
|
0.45B | 0.50B | 0.40B | 1.07B | 0.53B | 0.51B | 0.33B | 0.51B | 0.54B | 0.46B | 0.51B | 0.34B | 0.22B | 0.22B | 0.26B | 0.72B |
|
Short-term Investments
|
| | | | | | | | | | | 0.06B | 0.29B | 0.23B | 0.02B | 0.03B |
|
Cash & Current Investments
|
0.45B | 0.50B | 0.40B | 1.07B | 0.53B | 0.51B | 0.33B | 0.51B | 0.54B | 0.46B | 0.51B | 0.40B | 0.52B | 0.45B | 0.28B | 0.75B |
|
Receivables - Net
|
0.90B | 0.94B | 1.05B | 1.10B | 1.36B | 1.42B | 1.30B | 1.32B | 1.31B | 1.39B | 1.53B | 1.17B | 0.98B | 0.57B | 0.44B | 0.56B |
|
Receivables - Other
|
| | 0.01B | | | | | | 0.03B | 0.02B | 0.01B | | | | 0.01B | 0.04B |
|
Receivables
|
0.90B | 0.94B | 1.06B | 1.10B | 1.36B | 1.42B | 1.30B | 1.32B | 1.33B | 1.41B | 1.54B | 1.17B | 0.98B | 0.57B | 0.46B | 0.59B |
|
Raw Materials
|
| | 0.43B | 0.44B | 0.45B | | | | | | | | | | | |
|
Finished Goods
|
| | 0.18B | 0.17B | 0.20B | | | | | | | | | | | |
|
Inventory
|
0.69B | 0.74B | 0.77B | 0.80B | 0.79B | 0.67B | 0.64B | 0.70B | 0.78B | 0.81B | 0.78B | 0.60B | 0.75B | 0.36B | 0.25B | 0.21B |
|
Current Deferred Tax Assets
|
| | 0.15B | 0.22B | 0.26B | | | | | | | | | | | |
|
Prepaid Assets
|
0.27B | 0.31B | 0.31B | 0.45B | 0.57B | 0.50B | 0.33B | 0.28B | 0.24B | 0.40B | 0.36B | 0.36B | 0.42B | 0.25B | 0.18B | 0.17B |
|
Current Assets
|
2.30B | 2.48B | 2.52B | 3.41B | 4.34B | 3.09B | 2.55B | 2.76B | 2.83B | 3.02B | 3.14B | 2.48B | 2.88B | 3.08B | 1.21B | 1.67B |
|
Property, Plant & Equipment (Net)
|
0.36B | 0.43B | 0.36B | 0.31B | 0.35B | 0.40B | 0.32B | 0.29B | 0.34B | 0.36B | 0.41B | 0.37B | 0.70B | 0.23B | 0.21B | 0.19B |
|
Goodwill
|
0.10B | 0.12B | 0.92B | 1.00B | 1.53B | 2.76B | 2.73B | 2.73B | 2.74B | 2.69B | 2.83B | 2.84B | 4.52B | 2.06B | 1.52B | 1.52B |
|
Intangibles
|
| 0.01B | 0.31B | 0.30B | 0.49B | 0.93B | 0.80B | 0.67B | 0.58B | 0.59B | 0.61B | 0.53B | 1.32B | 0.42B | 0.12B | 0.09B |
|
Goodwill & Intangibles
|
0.10B | 0.13B | 1.23B | 1.31B | 2.03B | 3.69B | 3.53B | 3.40B | 3.32B | 3.29B | 3.44B | 3.37B | 5.83B | 2.48B | 1.64B | 1.61B |
|
Long-Term Deferred Tax
|
0.62B | 0.77B | 0.71B | 0.53B | 0.80B | 0.97B | 0.87B | 0.84B | 0.61B | 0.66B | 0.82B | 0.96B | 0.73B | 0.33B | 0.24B | 0.19B |
|
Other Non-Current Assets
|
0.48B | 0.41B | 0.43B | 0.45B | 1.11B | 0.50B | 0.52B | 0.56B | 0.01B | 0.50B | 0.01B | 0.69B | 0.78B | 4.34B | 0.89B | 0.51B |
|
Non-Current Assets
|
1.79B | 1.88B | 3.08B | 2.96B | 3.77B | 5.48B | 5.09B | 4.92B | 4.82B | 4.74B | 5.84B | 5.94B | 8.77B | 8.43B | -1.19B | 2.78B |
|
Assets
|
4.09B | 4.36B | 5.59B | 6.37B | 8.11B | 8.57B | 7.63B | 7.67B | 7.65B | 7.76B | 8.99B | 8.41B | 11.64B | 11.51B | 0.01B | 4.45B |
|
Accounts Payables
|
0.56B | 0.50B | 0.53B | 0.61B | 0.67B | 0.71B | 0.66B | 0.78B | 0.76B | 0.90B | 0.84B | 0.63B | 0.83B | 0.59B | 0.44B | 0.32B |
|
Notes Payables
|
0.00B | 0.00B | 0.00B | 0.07B | 0.03B | 0.19B | 0.01B | 0.05B | 0.05B | 0.18B | 0.28B | 0.01B | 0.06B | 0.10B | 0.01B | |
|
Payables
|
0.56B | 0.50B | 0.53B | 0.68B | 0.70B | 0.90B | 0.67B | 0.83B | 0.81B | 1.08B | 1.12B | 0.64B | 0.88B | 0.69B | 0.46B | 0.32B |
|
Accumulated Expenses
|
0.12B | 0.17B | 0.22B | 0.19B | 0.19B | 0.20B | 0.19B | 0.23B | 0.22B | 0.24B | 0.31B | 0.27B | 0.39B | 0.09B | 0.13B | 0.10B |
|
Other Accumulated Expenses
|
0.37B | 0.38B | 0.39B | 0.42B | 0.46B | 0.48B | 0.45B | 0.43B | 0.40B | 0.50B | 0.61B | 0.64B | 0.76B | 0.35B | 0.42B | 0.72B |
|
Short term Debt
|
0.00B | 0.00B | 0.00B | 0.07B | 0.03B | 0.19B | 0.01B | 0.05B | 0.05B | 0.18B | 0.28B | 0.01B | 0.06B | 0.10B | 0.01B | |
|
Current Deferred Revenue
|
0.33B | 0.36B | 0.42B | 0.46B | 0.53B | 0.49B | 0.48B | 0.47B | 0.46B | 0.46B | 0.50B | 0.51B | 0.52B | 0.19B | 0.16B | 0.21B |
|
Total Current Liabilities
|
1.38B | 1.42B | 1.56B | 1.74B | 1.88B | 2.07B | 1.78B | 1.97B | 1.89B | 2.28B | 2.54B | 2.09B | 2.81B | 2.71B | 1.33B | 1.42B |
|
Non-Current Debt
|
0.01B | 0.01B | 0.85B | 1.89B | 3.32B | 3.43B | 3.24B | 3.00B | 2.94B | 2.98B | 3.28B | 3.27B | 5.50B | 5.55B | 2.56B | 1.10B |
|
Pension
|
1.27B | 1.26B | 1.66B | 0.81B | 0.53B | 0.70B | 0.70B | 0.74B | 0.80B | 0.76B | 0.86B | 0.85B | 0.79B | 0.16B | 0.16B | 0.14B |
|
Preferred Stock Liabilities
|
| | | | | | 0.80B | 0.85B | 0.81B | 0.86B | 0.40B | 0.27B | 0.27B | 0.28B | 0.28B | 0.28B |
|
Minority Interest
|
0.03B | 0.03B | 0.04B | 0.03B | 0.01B | 0.01B | 0.02B | 0.01B | 0.01B | 0.01B | 0.00B | 0.00B | 0.00B | | | -0.00B |
|
Liabilities from Discontinued Operations
|
| | | | | | | | | | | | | 1.35B | 0.14B | 0.01B |
|
Operating Leases
|
| | | | | | | | | | 0.49B | 0.45B | 0.51B | 0.35B | 0.31B | 0.25B |
|
Other Non-Current Liabilities
|
0.28B | 0.24B | 0.22B | 0.17B | 0.19B | 0.18B | 0.17B | 0.14B | 0.20B | 0.26B | 0.24B | 0.33B | 0.38B | 0.18B | 0.25B | 0.24B |
|
Total Non-Current Liabilities
|
3.22B | 3.20B | 4.54B | 4.90B | 6.12B | 6.49B | 5.93B | 5.97B | 5.91B | 6.23B | 7.25B | 6.76B | 9.72B | 9.57B | -0.26B | 3.00B |
|
Total Liabilities
|
3.50B | 3.44B | 4.76B | 5.07B | 6.31B | 6.67B | 6.09B | 6.11B | 6.11B | 6.49B | 7.49B | 7.09B | 10.11B | 9.75B | -0.01B | 3.25B |
|
Total Debt
|
0.01B | 0.01B | 0.85B | 1.96B | 3.35B | 3.62B | 3.25B | 3.05B | 2.99B | 3.17B | 3.56B | 3.28B | 5.56B | 5.65B | 2.58B | 1.10B |
|
Common Equity
|
0.59B | 0.92B | 0.75B | 1.28B | 1.78B | 1.88B | 0.87B | 0.87B | 0.86B | 0.61B | 1.11B | 1.05B | 1.26B | 1.48B | 0.87B | 0.93B |
|
Shareholder's Equity
|
0.59B | 0.92B | 0.75B | 1.28B | 1.78B | 1.88B | 0.87B | 0.87B | 0.86B | 0.61B | 1.11B | 1.05B | 1.26B | 1.48B | 0.87B | 0.93B |
|
Liabilities and Shareholders Equity
|
4.09B | 4.36B | 5.59B | 6.37B | 8.11B | 8.57B | 7.63B | 7.67B | 7.65B | 7.76B | 8.99B | 8.41B | 11.64B | 11.51B | 0.01B | 4.45B |
|
Retained Earnings
|
1.80B | 1.94B | -0.18B | -0.04B | -0.04B | -0.14B | -0.15B | -0.20B | -0.20B | -0.25B | -0.27B | -0.27B | 1.03B | 1.07B | 0.02B | 0.54B |
|
Preferred Shares
|
| | | | | | | | | | 0.40B | | | | | |
|
Treasury Shares
|
| 0.00B | 0.00B | 0.00B | 0.01B | 0.00B | 0.04B | 0.01B | 0.01B | 0.01B | 0.00B | 0.00B | 0.01B | 0.02B | 0.01B | 0.01B |