|
Cash & Equivalents
|
0.31B | 0.53B | 0.47B | 0.48B | 0.48B | 2.49B | 0.21B | 2.27B | 1.14B | 0.56B | 0.61B | 0.75B | 0.44B | 1.50B | 0.89B | 1.19B |
|
Cash & Current Investments
|
0.31B | 0.53B | 0.47B | 0.48B | 0.48B | 2.49B | 0.21B | 2.27B | 1.14B | 0.56B | 0.61B | 0.75B | 0.44B | 1.50B | 0.89B | 1.19B |
|
Receivables - Net
|
0.29B | 0.34B | 0.36B | 0.38B | 0.45B | 0.39B | 0.40B | 0.49B | 0.53B | 0.61B | 0.61B | 0.53B | 0.56B | 1.19B | 1.21B | 0.74B |
|
Receivables - Other
|
0.04B | 0.03B | 0.04B | 0.04B | 0.05B | 0.05B | 0.07B | 0.04B | 0.04B | 0.59B | 0.60B | 0.52B | 0.54B | 1.00B | 1.20B | 0.24B |
|
Receivables
|
0.33B | 0.37B | 0.39B | 0.42B | 0.49B | 0.43B | 0.47B | 0.53B | 0.57B | 1.20B | 1.21B | 1.05B | 1.10B | 2.19B | 2.41B | 0.98B |
|
Raw Materials
|
0.06B | 0.07B | 0.07B | 0.06B | 0.05B | 0.05B | 0.12B | 0.11B | | | | | | | | |
|
Finished Goods
|
0.24B | 0.28B | 0.31B | 0.33B | 0.34B | 0.26B | 0.26B | 0.29B | | | | | | | | |
|
Inventory
|
0.35B | 0.39B | 0.43B | 0.43B | 0.44B | 0.36B | 0.44B | 0.45B | 0.59B | 0.70B | 0.77B | 0.75B | 0.80B | 2.08B | 2.16B | 1.50B |
|
Current Deferred Tax Assets
|
| 0.00B | 0.01B | 0.00B | 0.00B | 0.00B | | | | | | | | | | |
|
Prepaid Assets
|
0.05B | 0.05B | 0.06B | 0.08B | 0.08B | 0.07B | 0.06B | 0.06B | 0.14B | 0.08B | 0.16B | 0.12B | 0.13B | 0.23B | 0.44B | 0.17B |
|
Current Assets
|
1.03B | 1.35B | 1.36B | 1.41B | 1.48B | 3.35B | 1.83B | 3.31B | 2.48B | 2.00B | 2.23B | 2.21B | 1.99B | 5.19B | 5.22B | 3.84B |
|
Buildings
|
| 0.20B | 0.19B | 0.20B | 0.24B | 0.21B | 0.24B | 0.26B | 0.25B | 0.25B | 0.34B | 0.35B | 0.38B | 0.49B | 0.70B | 0.93B |
|
Construction in Progress
|
| 0.06B | 0.14B | 0.23B | 0.12B | 0.11B | 0.42B | 0.32B | 0.39B | 0.88B | 1.16B | 1.49B | 2.06B | 2.25B | 3.06B | 1.01B |
|
Land & Improvements
|
| 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.12B | 0.12B | 0.12B | 0.12B | 0.12B | 0.12B | 0.12B | 0.20B | 0.32B | 0.34B |
|
Property, Plant & Equipment (Net)
|
1.03B | 1.01B | 1.13B | 1.30B | 1.36B | 1.23B | 2.32B | 2.36B | 2.49B | 3.02B | 4.91B | 5.35B | 5.91B | 6.96B | 9.50B | 9.33B |
|
Long-Term Investments
|
0.15B | 0.18B | 0.20B | 0.21B | 0.21B | 0.19B | 0.44B | 0.46B | 0.53B | 0.53B | 0.58B | 0.66B | 0.91B | 1.15B | 1.37B | 1.12B |
|
Goodwill
|
0.29B | 0.27B | 0.27B | 0.28B | 0.28B | 0.24B | 1.46B | 1.54B | 1.61B | 1.57B | 1.58B | 1.67B | 1.60B | 1.62B | 1.63B | 1.58B |
|
Intangibles
|
0.23B | 0.23B | 0.13B | 0.20B | 0.20B | 0.13B | 0.47B | 0.35B | 0.42B | 0.39B | 0.35B | 0.35B | 0.31B | 0.29B | 0.26B | 0.23B |
|
Goodwill & Intangibles
|
0.53B | 0.50B | 0.40B | 0.48B | 0.48B | 0.37B | 1.93B | 1.89B | 2.03B | 1.95B | 1.93B | 2.01B | 1.91B | 1.91B | 1.89B | 1.81B |
|
Long-Term Deferred Tax
|
| 0.06B | 0.05B | 0.06B | 0.07B | 0.06B | 0.08B | 0.06B | | | | | | | | |
|
Other Non-Current Assets
|
0.12B | 0.13B | 0.12B | 0.15B | 0.16B | 0.16B | 2.97B | 0.14B | 0.14B | 0.08B | 0.21B | 0.22B | 0.25B | 0.25B | 0.30B | 0.50B |
|
Non-Current Assets
|
1.15B | 1.17B | 1.31B | 1.48B | 2.10B | 1.85B | 7.77B | 4.85B | 5.27B | 5.58B | 7.64B | 8.24B | 8.98B | 10.27B | 13.05B | 12.77B |
|
Assets
|
2.77B | 3.07B | 3.20B | 3.44B | 3.58B | 5.20B | 9.60B | 8.16B | 7.75B | 7.58B | 9.86B | 10.45B | 10.97B | 15.46B | 18.27B | 16.61B |
|
Accounts Payables
|
0.17B | 0.18B | 0.18B | 0.17B | 0.21B | 0.23B | 0.24B | 0.28B | 0.42B | 0.52B | 0.57B | 0.48B | 0.60B | 1.53B | 1.54B | 0.79B |
|
Dividends payables
|
0.01B | 0.01B | 0.02B | 0.02B | 0.02B | 0.02B | 0.03B | 0.03B | 0.04B | 0.04B | 0.04B | 0.04B | 0.05B | 0.05B | 0.05B | 0.06B |
|
Payables
|
0.18B | 0.19B | 0.20B | 0.19B | 0.23B | 0.25B | 0.27B | 0.32B | 0.45B | 0.56B | 0.61B | 0.52B | 0.65B | 1.58B | 1.58B | 0.85B |
|
Accumulated Expenses
|
0.13B | 0.00B | 0.18B | 0.18B | 0.18B | 0.17B | 0.31B | 0.32B | 0.27B | 0.26B | 0.58B | 0.44B | 0.76B | 0.51B | 0.54B | 0.47B |
|
Other Accumulated Expenses
|
| 0.05B | 0.04B | 0.06B | 0.04B | 0.04B | 0.09B | 0.18B | | | | | | | | |
|
Short term Debt
|
0.04B | 0.01B | 0.01B | 0.01B | 0.02B | 0.71B | 0.67B | 0.25B | 0.42B | 0.31B | 0.19B | 0.80B | 0.39B | 0.00B | 0.63B | 0.40B |
|
Current Leases
|
| | | | | | | | | | 0.02B | | | | | |
|
Current Taxes
|
0.00B | 0.02B | 0.01B | 0.00B | 0.01B | 0.01B | 0.03B | 0.25B | 0.05B | 0.06B | 0.03B | 0.03B | 0.03B | 0.13B | 0.26B | 0.10B |
|
Current Deferred Revenue
|
| 0.01B | 0.02B | 0.01B | 0.02B | 0.01B | | | | | | | | | | |
|
Curent Deferred Tax Liability
|
| 0.00B | 0.00B | 0.01B | 0.00B | 0.01B | | | | | | | | | | |
|
Total Current Liabilities
|
0.35B | 0.36B | 0.40B | 0.39B | 0.44B | 1.14B | 1.62B | 1.14B | 1.20B | 1.18B | 1.41B | 1.80B | 1.87B | 2.74B | 3.56B | 1.97B |
|
Capital Leases
|
| | 0.00B | | | | | | | | | | | | | |
|
Non-Current Debt
|
0.78B | 0.85B | 0.75B | 0.69B | 1.05B | 2.22B | 3.14B | 2.12B | 1.42B | 1.40B | 2.86B | 2.77B | 2.00B | 3.21B | 3.54B | 3.12B |
|
Non-Current Deffered Revenue
|
| 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | | | | | | | | |
|
Pension
|
0.15B | 0.10B | 0.13B | 0.20B | 0.06B | 0.17B | 0.30B | 0.30B | 0.29B | 0.29B | 0.29B | 0.34B | 0.23B | 0.16B | 0.15B | 0.12B |
|
Minority Interest
|
0.05B | 0.06B | 0.09B | 0.10B | 0.12B | 0.13B | 0.15B | 0.15B | 0.14B | 0.17B | 0.16B | 0.20B | 0.18B | 0.21B | 0.25B | 0.24B |
|
Liabilities from Discontinued Operations
|
| | | | | | 0.46B | | 0.00B | | | | | | | |
|
Non-Current Deferred Tax Liability
|
0.08B | 0.11B | 0.08B | 0.06B | 0.13B | 0.06B | 0.38B | 0.41B | 0.37B | 0.38B | 0.52B | 0.53B | 0.64B | 0.68B | 0.75B | 0.36B |
|
Operating Leases
|
| | | | | | | | | | 0.14B | | | | | |
|
Other Non-Current Liabilities
|
0.10B | 0.01B | 0.11B | 0.11B | 0.11B | 0.09B | 0.24B | 0.19B | 0.60B | 0.53B | 0.75B | 0.63B | 0.66B | 0.64B | 0.77B | 0.82B |
|
Total Non-Current Liabilities
|
-0.10B | -0.01B | -0.11B | -0.11B | -0.11B | -0.09B | -0.24B | -0.19B | -0.60B | -0.53B | 0.58B | 0.77B | 0.74B | 1.18B | 1.27B | 1.73B |
|
Total Liabilities
|
| | | | | | | | | | 0.79B | 0.89B | 0.95B | 1.95B | 2.04B | 2.12B |
|
Total Debt
|
0.81B | 0.86B | 0.76B | 0.70B | 1.08B | 2.93B | 3.82B | 2.37B | 1.84B | 1.71B | 3.05B | 3.57B | 2.39B | 3.22B | 4.17B | 3.52B |
|
Common Equity
|
1.25B | 1.48B | 1.68B | 1.93B | 1.74B | 1.49B | 3.40B | 3.94B | 3.82B | 3.76B | 4.09B | 4.47B | 5.81B | 8.19B | 9.67B | 10.20B |
|
Shareholder's Equity
|
1.25B | 1.48B | 1.68B | 1.93B | 1.74B | 1.49B | 3.40B | 3.94B | 3.82B | 3.76B | 4.09B | 4.47B | 5.81B | 8.19B | 9.67B | 10.20B |
|
Liabilities and Shareholders Equity
|
2.77B | 3.07B | 3.20B | 3.44B | 3.58B | 5.20B | 9.60B | 8.16B | 7.75B | 7.58B | 9.86B | 10.45B | 10.97B | 15.46B | 18.27B | 16.61B |
|
Retained Earnings
|
1.06B | 0.07B | 0.06B | 0.09B | 0.12B | -0.06B | 1.62B | 2.12B | 2.04B | 2.57B | 2.94B | 3.16B | 3.10B | 5.60B | 6.99B | 5.48B |
|
Preferred Shares
|
| | | | | | | | | | | | | | | 2.24B |
|
Treasury Shares
|
0.00B | 0.00B | 0.00B | 0.00B | 0.01B | 0.00B | | | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B |