|
Cash & Equivalents
|
0.00B | 0.06B | 0.06B | 0.60B | 1.11B | 0.10B | 0.09B | 0.14B | 0.55B | 0.90B | 0.42B | 0.83B | 0.59B | 0.27B | 0.49B | 1.87B |
|
Cash & Current Investments
|
0.00B | 0.06B | 0.06B | 0.60B | 1.11B | 0.10B | 0.09B | 0.14B | 0.55B | 0.90B | 0.42B | 0.83B | 0.59B | 0.27B | 0.49B | 1.87B |
|
Receivables - Net
|
0.09B | 0.13B | 0.14B | 0.24B | 0.29B | 0.60B | 0.62B | 0.67B | 0.62B | 0.64B | 0.70B | 0.76B | 0.75B | 0.70B | 0.63B | 0.60B |
|
Receivables - Other
|
| | 0.01B | | | | | | | | | | | | | |
|
Receivables
|
0.09B | 0.13B | 0.15B | 0.24B | 0.29B | 0.60B | 0.62B | 0.67B | 0.62B | 0.64B | 0.70B | 0.76B | 0.75B | 0.70B | 0.63B | 0.60B |
|
Inventory
|
1.63B | 1.86B | 2.04B | 2.31B | 2.56B | 3.94B | 4.17B | 4.33B | 4.17B | 4.36B | 4.43B | 4.54B | 4.68B | 4.90B | 3.89B | 3.61B |
|
Prepaid Assets
|
0.06B | 0.08B | 0.05B | 0.05B | 0.04B | 0.12B | 0.08B | 0.07B | 0.11B | 0.20B | 0.16B | 0.15B | 0.23B | 0.16B | 0.18B | 0.12B |
|
Current Assets
|
1.89B | 2.12B | 2.29B | 3.18B | 3.99B | 4.74B | 4.94B | 5.17B | 5.43B | 6.08B | 5.70B | 6.27B | 6.26B | 6.01B | 6.38B | 6.14B |
|
Buildings
|
| 0.38B | 0.39B | 0.43B | 0.45B | | | | | | | | | | | |
|
Construction in Progress
|
| 0.10B | 0.13B | 0.08B | 0.08B | | | | | | | | | | | |
|
Land & Improvements
|
| 0.33B | 0.36B | 0.40B | 0.42B | | | | | | | | | | | |
|
Property, Plant & Equipment (Net)
|
1.10B | 1.14B | 1.22B | 1.29B | 1.28B | 1.43B | 1.43B | 1.45B | 1.39B | 1.37B | 1.43B | 1.46B | 1.53B | 1.69B | 1.56B | 1.33B |
|
Goodwill
|
0.03B | 0.03B | 0.08B | 0.08B | 0.20B | 1.00B | 0.99B | 0.99B | 0.99B | 0.99B | 0.99B | 0.99B | 0.99B | 0.99B | 0.60B | 0.60B |
|
Intangibles
|
0.03B | 0.03B | 0.03B | 0.03B | 0.05B | 0.75B | 0.69B | 0.64B | 0.60B | 0.55B | 0.71B | 0.68B | 0.65B | 0.62B | 0.42B | 0.41B |
|
Goodwill & Intangibles
|
0.03B | 0.06B | 0.11B | 0.11B | 0.25B | 1.74B | 1.68B | 1.63B | 1.59B | 1.54B | 1.70B | 1.67B | 1.64B | 1.61B | 1.02B | 1.00B |
|
Long-Term Deferred Tax
|
0.00B | | | | | | | | | | | | | | | |
|
Other Non-Current Assets
|
0.02B | 0.03B | 0.03B | 0.03B | 0.04B | 0.05B | 0.08B | 0.06B | 0.07B | 0.05B | 0.05B | 0.05B | 0.07B | 0.06B | 1.21B | 0.07B |
|
Non-Current Assets
|
1.19B | 1.23B | 1.36B | 1.43B | 1.58B | 3.22B | 3.19B | 3.14B | 3.06B | 2.96B | 5.55B | 5.57B | 5.92B | 5.97B | 5.90B | 4.66B |
|
Assets
|
3.07B | 3.35B | 3.66B | 4.61B | 5.56B | 7.96B | 8.13B | 8.32B | 8.48B | 9.04B | 11.25B | 11.84B | 12.18B | 11.99B | 12.28B | 10.80B |
|
Accounts Payables
|
0.97B | 1.29B | 1.65B | 2.03B | 2.18B | 3.10B | 3.20B | 3.09B | 2.89B | 3.17B | 3.42B | 3.64B | 3.97B | 4.18B | 3.53B | 3.41B |
|
Notes Payables
|
0.03B | 0.03B | | | | | | | | | | | | | | |
|
Payables
|
1.00B | 1.32B | 1.65B | 2.03B | 2.18B | 3.10B | 3.20B | 3.09B | 2.89B | 3.17B | 3.42B | 3.64B | 3.97B | 4.18B | 3.53B | 3.41B |
|
Accumulated Expenses
|
0.39B | 0.40B | 0.39B | 0.38B | 0.43B | 0.52B | 0.55B | 0.55B | 0.53B | 0.62B | 0.54B | 0.61B | 0.77B | 0.63B | 0.62B | 0.78B |
|
Other Accumulated Expenses
|
0.07B | 0.12B | 0.15B | 0.15B | 0.15B | 0.04B | 0.04B | 0.04B | 0.05B | 0.09B | 0.52B | 0.50B | 0.48B | 0.43B | 0.40B | 0.47B |
|
Short term Debt
|
0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | | | | | | 0.18B | | |
|
Current Taxes
|
0.00B | | | | | | | | | | | | | | | |
|
Total Current Liabilities
|
1.47B | 1.85B | 2.19B | 2.56B | 2.76B | 3.65B | 3.80B | 3.68B | 3.48B | 3.89B | 4.48B | 4.74B | 5.22B | 5.42B | 5.31B | 4.67B |
|
Non-Current Debt
|
0.20B | 0.30B | 0.42B | 0.60B | 1.05B | 1.64B | 1.21B | 1.04B | 1.04B | 1.05B | 0.75B | 1.03B | 1.03B | 1.19B | 1.79B | 1.79B |
|
Liabilities from Discontinued Operations
|
| | | | | | | | | | | | | | 0.77B | |
|
Non-Current Deferred Tax Liability
|
-0.00B | | | | | 0.45B | 0.60B | 0.62B | 0.41B | 0.43B | 1.04B | 1.06B | 0.40B | 1.14B | 1.08B | 0.19B |
|
Operating Leases
|
| | | | | | | | | | 2.50B | 2.48B | 2.80B | 2.69B | 2.42B | 1.90B |
|
Other Non-Current Liabilities
|
0.12B | 0.17B | 0.20B | 0.24B | 0.23B | 0.22B | 0.23B | 0.23B | 0.24B | 0.24B | 0.12B | 0.15B | 0.10B | 0.09B | 0.08B | 0.08B |
|
Total Non-Current Liabilities
|
-0.12B | 1.39B | 1.96B | 0.37B | 0.91B | -0.22B | -0.23B | -0.23B | -0.24B | -0.24B | -0.12B | 8.13B | 8.99B | 9.30B | 9.67B | 8.54B |
|
Total Liabilities
|
| 1.55B | 2.16B | 0.61B | 1.14B | | | | | | | 8.28B | 9.09B | 9.39B | 9.76B | 8.63B |
|
Total Debt
|
0.20B | 0.30B | 0.42B | 0.61B | 1.05B | 1.64B | 1.21B | 1.04B | 1.04B | 1.05B | 0.75B | 1.03B | 1.03B | 1.37B | 1.79B | 1.79B |
|
Common Equity
|
1.28B | 1.04B | 0.85B | 1.21B | 1.52B | 2.00B | 2.46B | 2.92B | 3.42B | 3.55B | 3.55B | 3.56B | 3.08B | 2.60B | 2.52B | 2.17B |
|
Shareholder's Equity
|
1.28B | 1.04B | 0.85B | 1.21B | 1.52B | 2.00B | 2.46B | 2.92B | 3.42B | 3.55B | 3.55B | 3.56B | 3.08B | 2.60B | 2.52B | 2.17B |
|
Liabilities and Shareholders Equity
|
3.07B | 3.35B | 3.66B | 4.61B | 5.56B | 7.96B | 8.13B | 8.32B | 8.48B | 9.04B | 11.25B | 11.84B | 12.18B | 11.99B | 12.28B | 10.80B |
|
Treasury Shares
|
0.00B | 0.01B | 0.01B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.02B | 0.02B |
|
Retained Earnings
|
-0.01B | -0.00B | 0.00B | 0.00B | 0.00B | -0.01B | -0.05B | -0.04B | -0.03B | 3.33B | 3.77B | 4.20B | -0.03B | 4.67B | 4.56B | 4.16B |