|
Cash & Equivalents
|
0.04B | 0.10B | 0.71B | 0.69B | 0.92B | 1.69B | 1.52B | 0.95B | 1.11B | 0.94B | 0.96B |
|
Short-term Investments
|
| 2.03B | | | | | | | | | |
|
Cash & Current Investments
|
0.04B | 2.14B | 0.71B | 0.69B | 0.92B | 1.69B | 1.52B | 0.95B | 1.11B | 0.94B | 0.96B |
|
Receivables - Net
|
| 2.08B | 2.22B | 2.09B | 1.91B | 1.64B | 1.43B | 1.85B | 1.87B | 1.90B | 1.87B |
|
Receivables - Other
|
| 0.17B | 0.13B | 0.09B | 0.07B | 0.05B | 0.03B | 0.03B | | | |
|
Receivables
|
| 2.25B | 2.35B | 2.18B | 1.98B | 1.69B | 1.46B | 1.89B | 1.87B | 1.90B | 1.87B |
|
Inventory
|
| 0.66B | 0.73B | 0.82B | 0.79B | 0.69B | 0.98B | 0.95B | 0.84B | 0.76B | 0.69B |
|
Prepaid Assets
|
| 0.81B | 0.83B | 0.71B | 0.49B | 0.42B | 1.11B | 0.41B | 0.49B | 0.49B | 0.61B |
|
Current Assets
|
| 5.69B | 4.50B | 4.31B | 4.12B | 4.48B | 5.09B | 4.16B | 4.32B | 4.09B | 4.13B |
|
Buildings
|
| 1.31B | 1.36B | | | | | | | | |
|
Construction in Progress
|
| 0.43B | 0.52B | | | | | | | | |
|
Land & Improvements
|
| 0.16B | 0.15B | | | | | | | | |
|
Property, Plant & Equipment (Net)
|
| 2.19B | 2.50B | 1.68B | 1.67B | 1.58B | 1.61B | 1.38B | 1.38B | 1.41B | 1.41B |
|
Long-Term Investments
|
| 1.71B | 1.79B | 1.41B | 1.40B | 0.71B | 0.34B | 0.29B | 0.30B | 0.34B | 0.28B |
|
Goodwill
|
2.16B | 2.18B | 2.52B | 2.18B | 2.15B | 2.06B | 2.21B | 2.06B | 2.09B | 2.16B | 1.81B |
|
Intangibles
|
| 0.11B | 0.54B | 0.46B | 0.41B | 0.44B | 0.56B | 0.47B | 0.41B | 0.37B | 0.32B |
|
Goodwill & Intangibles
|
2.16B | 2.29B | 3.06B | 2.64B | 2.56B | 2.50B | 2.77B | 2.52B | 2.50B | 2.54B | 2.13B |
|
Other Non-Current Assets
|
| 1.06B | 1.32B | 0.86B | 0.60B | 0.96B | 0.96B | 0.80B | 0.91B | 0.97B | 1.00B |
|
Non-Current Assets
|
| 7.26B | 8.67B | 6.63B | 6.23B | 0.07B | 0.87B | 0.11B | 0.76B | 0.73B | 0.65B |
|
Assets
|
10.41B | 12.96B | 13.17B | 10.94B | 10.34B | 10.26B | 10.78B | 9.16B | 9.42B | 9.35B | 8.95B |
|
Accounts Payables
|
| 2.78B | 2.96B | 3.10B | 2.71B | 2.18B | 2.13B | 2.48B | 2.53B | 2.55B | 2.55B |
|
Notes Payables
|
| 0.04B | 0.04B | 0.01B | 0.02B | 0.20B | 0.02B | 0.00B | 0.00B | 0.00B | 0.00B |
|
Payables
|
| 2.82B | 2.99B | 3.11B | 2.73B | 2.38B | 2.15B | 2.48B | 2.53B | 2.55B | 2.55B |
|
Accumulated Expenses
|
| 0.43B | 0.44B | 0.33B | 0.36B | 0.37B | 0.39B | 0.34B | 0.40B | 0.36B | 0.39B |
|
Other Accumulated Expenses
|
| 0.62B | 0.65B | 0.61B | 0.61B | 0.77B | 0.68B | 0.61B | 0.68B | 0.76B | 0.73B |
|
Short term Debt
|
| 0.04B | 0.04B | 0.01B | 0.02B | 0.20B | 0.17B | 0.01B | 0.13B | 0.01B | 0.01B |
|
Total Current Liabilities
|
| 4.26B | 4.33B | 4.19B | 3.83B | 3.82B | 3.51B | 3.50B | 3.74B | 3.68B | 3.69B |
|
Capital Leases
|
| 0.00B | 0.00B | 0.00B | | | | | | | |
|
Non-Current Debt
|
| 3.44B | 3.44B | 3.42B | 3.71B | 4.10B | 3.51B | 2.56B | 2.40B | 2.40B | 2.39B |
|
Pension
|
| 0.19B | 0.13B | 0.12B | 0.15B | 0.14B | 0.13B | 0.09B | 0.09B | 0.10B | 0.11B |
|
Minority Interest
|
0.03B | 0.03B | 0.03B | 0.05B | 0.05B | 0.04B | 0.24B | 0.04B | 0.06B | 0.31B | 0.30B |
|
Other Non-Current Liabilities
|
| 0.72B | 0.65B | 0.44B | 0.41B | 0.62B | 0.67B | 0.58B | 0.59B | 0.64B | 0.61B |
|
Total Non-Current Liabilities
|
| 4.36B | 4.22B | 3.99B | 4.27B | 4.86B | 4.31B | 3.24B | 3.08B | 3.14B | 3.11B |
|
Total Liabilities
|
| | | | 0.23B | 0.21B | 0.15B | 0.25B | 0.24B | 0.25B | 0.27B |
|
Total Debt
|
| 3.48B | 3.48B | 3.43B | 3.73B | 4.30B | 3.68B | 2.58B | 2.53B | 2.40B | 2.40B |
|
Common Equity
|
5.74B | 4.31B | 4.59B | 2.72B | 2.19B | 1.53B | 2.72B | 2.38B | 2.55B | 2.44B | 2.06B |
|
Shareholder's Equity
|
5.74B | 4.31B | 4.59B | 2.72B | 2.19B | 1.53B | 2.72B | 2.38B | 2.55B | 2.44B | 2.06B |
|
Liabilities and Shareholders Equity
|
10.41B | 12.96B | 13.17B | 10.94B | 10.34B | 10.26B | 10.78B | 9.16B | 9.42B | 9.35B | 8.95B |
|
Retained Earnings
|
-0.25B | -0.28B | 0.73B | -1.03B | -1.54B | -2.10B | -0.99B | -1.11B | -0.90B | -0.89B | -1.17B |
|
Treasury Shares
|
| 0.00B | 0.00B | | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B |