|
Cash & Equivalents
|
0.11B | 0.07B | 0.07B | 0.09B | 0.45B | 0.46B | 1.40B | 2.23B | 1.57B | 1.57B | 1.82B | 1.57B | 1.16B | 0.85B | 0.99B | 1.16B | 0.90B | 0.71B | 0.90B | 1.00B | 0.64B | 0.39B | 0.64B | 0.55B | 0.64B |
|
Cash & Current Investments
|
0.11B | 0.07B | 0.07B | 0.09B | 0.45B | | | | 1.57B | 1.57B | 1.82B | 1.57B | 1.16B | 0.85B | 0.99B | 1.16B | 0.90B | 0.71B | 0.90B | 1.00B | 0.64B | 0.39B | 0.64B | 0.55B | 0.64B |
|
Receivables - Net
|
0.20B | | | | 0.28B | | | | 0.51B | | | | 0.35B | | | | 0.31B | | | | 0.29B | | | | 0.24B |
|
Receivables - Other
|
0.02B | | | | 0.02B | | | | 0.03B | | | | 0.04B | | | | 0.04B | | | | 0.03B | | | | 0.03B |
|
Receivables
|
0.22B | | | | 0.29B | | | | 0.54B | | | | 0.39B | | | | 0.35B | | | | 0.32B | | | | 0.28B |
|
Inventory
|
0.56B | | | | 0.58B | | | | 1.06B | | | | 1.03B | | | | 0.85B | | | | 0.01B | | | | 0.83B |
|
Prepaid Assets
|
0.01B | -0.00B | -0.01B | -0.01B | -0.01B | 0.03B | 0.06B | 0.05B | 0.04B | 0.04B | 0.08B | 0.10B | 0.06B | 0.06B | 0.09B | 0.07B | 0.04B | 0.04B | 0.06B | 0.06B | 0.00B | 0.03B | 0.07B | 0.05B | 0.03B |
|
Current Assets
|
0.87B | | | | 1.30B | 3.25B | 4.06B | 3.65B | 3.22B | | | | 2.75B | | | | 2.38B | | | | 1.84B | | | | 1.39B |
|
Property, Plant & Equipment (Net)
|
1.62B | | | | 1.62B | 3.69B | 3.62B | 3.60B | 4.10B | 4.01B | 3.96B | 3.93B | 3.98B | 3.96B | 3.90B | 3.82B | 3.83B | 3.83B | 3.81B | 3.82B | 3.84B | 3.82B | 3.81B | 3.80B | 3.59B |
|
Goodwill
|
0.59B | | | | 0.59B | | | | 2.44B | 2.42B | 2.39B | 2.36B | 2.36B | 2.35B | 2.34B | 2.32B | 2.31B | 2.29B | 2.28B | 2.27B | 2.18B | 2.17B | 2.16B | 2.15B | 1.73B |
|
Intangibles
|
0.02B | | | | 0.02B | | | | | | | | | | | | | | | | | | | | |
|
Goodwill & Intangibles
|
0.58B | | | | 0.58B | 2.44B | 2.43B | 2.37B | 2.44B | 2.42B | 2.39B | 2.36B | 2.36B | 2.35B | 2.34B | 2.32B | 2.31B | 2.29B | 2.28B | 2.27B | 2.18B | 2.17B | 2.16B | 2.15B | 1.73B |
|
Long-Term Deferred Tax
|
0.01B | | | | 0.01B | 0.00B | 0.01B | 0.01B | 0.01B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.01B | 0.00B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.00B | 0.00B | 0.01B |
|
Other Non-Current Assets
|
0.02B | | | | 0.03B | 0.04B | 0.04B | 0.04B | 0.06B | 0.06B | 0.12B | 0.09B | 0.17B | 0.19B | 0.19B | 0.18B | 0.14B | 0.14B | 0.14B | 0.15B | 0.13B | 0.08B | 0.09B | 0.09B | 0.10B |
|
Non-Current Assets
|
2.67B | | | | 2.78B | 6.73B | 6.65B | 6.57B | 7.22B | | | | 7.22B | | | | 7.04B | | | | 6.92B | | | | 6.23B |
|
Assets
|
3.54B | | | | 4.08B | 9.97B | 10.71B | 10.22B | 10.43B | | | | 9.97B | | | | 9.97B | | | | 8.76B | | | | 7.62B |
|
Accounts Payables
|
0.30B | | | | 0.39B | | | | 0.85B | | | | 0.72B | | | | 0.62B | | | | 0.60B | | | | -0.06B |
|
Notes Payables
|
0.28B | | | | | | | | | | | | | | | | | | | | | | | | |
|
Payables
|
0.28B | | | | | | | | 0.85B | | | | 0.72B | | | | 0.62B | | | | 0.60B | | | | -0.06B |
|
Short term Debt
|
0.01B | | | | 0.01B | 0.38B | | | | | | | | 0.50B | | | 0.30B | 0.30B | 0.30B | 0.50B | | 0.20B | | | |
|
Current Taxes
|
| | | | 0.10B | 0.24B | 0.49B | 0.38B | 0.31B | 0.19B | 0.04B | 0.03B | 0.01B | 0.02B | 0.01B | 0.01B | 0.01B | 0.01B | 0.06B | 0.06B | 0.07B | 0.03B | 0.01B | 0.01B | 0.01B |
|
Total Current Liabilities
|
0.63B | | | | 0.52B | 1.45B | 1.27B | 1.28B | 1.21B | | | | 0.79B | | | | 1.05B | | | | 0.93B | | | | 0.65B |
|
Non-Current Debt
|
0.49B | | | | 0.49B | 0.84B | 0.50B | 0.50B | 0.50B | 0.50B | 0.50B | 0.50B | 0.50B | 0.50B | 0.50B | 0.50B | 0.20B | 0.20B | 0.20B | | | | 0.30B | 0.30B | 0.30B |
|
Convertible Debt
|
| | | | | | | | | | | | | 0.58B | | | | | | | | | | | |
|
Liabilities from Discontinued Operations
|
| | | | | | | | | | | | | | 0.04B | 0.04B | 0.06B | 0.02B | | | | | | | |
|
Non-Current Deferred Tax Liability
|
0.19B | | | | 0.26B | 0.72B | 0.72B | 0.69B | 0.71B | 0.70B | 0.74B | 0.75B | 0.80B | 0.78B | 0.75B | 0.77B | 0.68B | 0.68B | 0.66B | 0.63B | 0.61B | 0.60B | 0.59B | 0.56B | 0.40B |
|
Other Non-Current Liabilities
|
0.34B | | | | 0.40B | 0.35B | 0.38B | 0.33B | 0.36B | 0.24B | 0.21B | 0.19B | 0.27B | 0.30B | 0.33B | 0.20B | 0.26B | 0.26B | 0.23B | 0.26B | 0.26B | 0.31B | 0.32B | 0.36B | 0.42B |
|
Total Non-Current Liabilities
|
1.32B | | | | 1.26B | 3.01B | 2.49B | 2.46B | 2.42B | -3.56B | -3.00B | -2.91B | 2.09B | -2.96B | -3.00B | -2.86B | 1.93B | -2.86B | -2.81B | -2.82B | 1.54B | -2.84B | -2.83B | -2.86B | 1.35B |
|
Total Liabilities
|
1.66B | | | | 1.66B | 3.36B | 2.87B | 2.79B | 2.78B | -3.32B | -2.79B | -2.72B | 2.35B | -2.67B | -2.67B | -2.66B | 2.19B | -2.60B | -2.57B | -2.56B | 1.81B | -2.53B | -2.52B | -2.50B | 1.77B |
|
Total Debt
|
0.50B | | | | 0.50B | | | | 0.50B | 0.50B | 0.50B | 0.50B | 0.50B | 1.00B | 0.50B | 0.50B | 0.50B | 0.50B | 0.50B | 0.50B | | 0.20B | 0.30B | 0.30B | 0.30B |
|
Common Equity
|
0.37B | | | | 0.37B | 3.92B | 3.82B | 3.44B | 3.40B | 3.32B | 2.79B | 2.72B | 2.67B | 2.67B | 2.67B | 2.66B | 2.61B | 2.60B | 2.57B | 2.56B | 2.55B | 2.53B | 2.52B | 2.50B | 2.50B |
|
Liabilities and Shareholders Equity
|
3.54B | | | | 4.08B | | | | 10.43B | | | | 9.97B | | | | 9.97B | | | | 8.76B | | | | 7.62B |
|
Retained Earnings
|
1.41B | | | | 1.97B | 2.92B | 4.26B | 4.24B | 4.50B | 5.51B | 5.38B | 5.45B | 5.28B | 5.22B | 5.05B | 5.20B | 4.91B | 4.94B | 4.98B | 4.84B | 4.73B | 4.71B | 4.65B | 4.41B | 3.63B |
|
Treasury Shares
|
-0.06B | | | | | | | | | | | | | | | | | | | | | | | | |