|
Cash & Equivalents
|
3.09B | 2.26B | 2.52B | 3.01B | 3.13B | 2.29B | 2.20B | 2.52B | 0.15B | 0.14B | 0.23B | 0.50B | 0.72B | 0.79B | 0.82B | 0.76B | 1.32B | 1.41B | 1.56B | 1.56B | 1.37B | 1.56B | 1.57B | 0.96B | 1.03B | 1.18B | 0.98B | 0.89B | 0.66B | 1.05B | 1.09B | 1.14B | 1.37B | 1.57B | 1.68B | 1.41B | 1.41B | 1.50B |
|
Short-term Investments
|
0.40B | 426.00 | 378.00 | 0.48B | 0.54B | 0.60B | 0.77B | 0.89B | -0.01B | -0.02B | | 0.01B | -0.01B | 0.01B | -0.02B | -0.00B | -0.00B | -0.00B | -0.01B | -0.00B | -0.00B | -0.01B | -0.01B | -0.00B | -0.00B | -0.01B | -0.01B | -0.00B | -0.00B | -0.01B | | -0.00B | -0.01B | -0.01B | 0.15B | -0.00B | -0.00B | -0.01B |
|
Cash & Current Investments
|
3.49B | 2.26B | 2.52B | 3.49B | 3.67B | 2.90B | 2.96B | 3.41B | 0.14B | 0.12B | 0.23B | 0.51B | 0.71B | 0.81B | 0.80B | 0.76B | 1.32B | 1.41B | 1.55B | 1.56B | 1.36B | 1.56B | 1.57B | 0.96B | 1.03B | 1.17B | 0.97B | 0.89B | 0.66B | 1.04B | 1.09B | 1.14B | 1.37B | 1.56B | 1.83B | 1.41B | 1.40B | 1.49B |
|
Receivables - Net
|
| | | 1.39B | | | | 1.54B | | | 1.25B | | | | 1.39B | | | | 1.36B | | | | 1.50B | | | | 1.67B | | | | 1.77B | | | | 1.74B | | | |
|
Receivables - Other
|
| | | | | | | 0.00B | | | 0.06B | | | | 0.05B | | | | 0.03B | | | | 0.03B | | | | 0.03B | | | | 0.03B | | | | 0.02B | | | |
|
Receivables
|
| | | 1.39B | | | | 1.54B | | | 1.31B | | | | 1.44B | | | | 1.39B | | | | 1.52B | | | | 1.70B | | | | 1.80B | | | | 1.76B | | | |
|
Raw Materials
|
| | | 0.20B | | | | 0.21B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Work In Process
|
| | | 0.05B | | | | 0.05B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Finished Goods
|
| | | 0.38B | | | | 0.43B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Inventory
|
| | | 0.63B | | | | 0.69B | | | 1.44B | | | | 1.50B | | | | 1.64B | | | | 1.90B | | | | 2.11B | | | | 2.32B | | | | 2.27B | | | |
|
Current Deferred Tax Assets
|
0.34B | | | 0.16B | 0.36B | 0.37B | 0.26B | 0.17B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets
|
| | | 0.21B | | | | 0.31B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Assets
|
5.71B | | | 5.83B | 6.13B | 5.33B | 5.60B | 6.07B | | | 3.40B | | 4.14B | 4.22B | 4.24B | 4.13B | 4.63B | 4.78B | 4.99B | 4.97B | 5.02B | 5.29B | 5.39B | 4.89B | 5.02B | 5.16B | 5.19B | 5.33B | 5.20B | 5.55B | 5.65B | 5.70B | 5.99B | 6.32B | 6.31B | 6.07B | 6.31B | 6.33B |
|
Buildings
|
| | | 0.83B | | | | 0.88B | | | | | 0.22B | 0.26B | | | | | | | | | | | | | | | | | | | | | | | | |
|
Construction in Progress
|
| | | 0.23B | | | | 0.28B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Land & Improvements
|
| | | 0.03B | | | | 0.03B | | | | | 0.02B | 0.02B | | | | | | | | | | | | | | | | | | | | | | | | |
|
Property, Plant & Equipment (Net)
|
0.05B | -0.14B | -0.23B | 1.30B | 1.29B | -0.14B | 1.34B | 1.39B | -0.18B | -0.32B | 4.89B | 0.10B | -0.21B | 0.31B | 5.32B | -0.09B | -0.17B | -0.27B | 5.92B | -0.11B | -0.22B | -0.38B | 6.36B | -0.12B | -0.24B | -0.40B | 6.78B | -0.10B | -0.22B | -0.34B | 4.37B | -0.11B | -0.20B | -0.32B | 4.39B | 4.45B | 4.61B | -0.37B |
|
Long-Term Investments
|
0.02B | 137.00 | 61.00 | 0.07B | 0.06B | 0.26B | 0.27B | 0.40B | -0.02B | -0.02B | 0.39B | -0.00B | -0.01B | 0.03B | 0.31B | 0.27B | -0.00B | -0.01B | 0.22B | -0.01B | -0.01B | -0.01B | 0.22B | -0.00B | -0.02B | -0.04B | 0.29B | -0.03B | -0.22B | -0.22B | 0.52B | -0.08B | -0.10B | -0.12B | 0.65B | 0.67B | -0.02B | 0.74B |
|
Goodwill
|
0.64B | | | 0.69B | 0.70B | 0.69B | 0.83B | 0.83B | 4.54B | | 8.90B | | 8.90B | 8.90B | 8.90B | 8.90B | 8.90B | 8.90B | | 8.90B | 8.90B | 8.90B | 8.90B | 8.90B | 8.90B | 8.90B | 8.93B | 8.97B | 8.97B | 0.02B | 8.93B | 8.93B | 8.93B | 0.02B | 8.95B | 9.18B | 9.18B | 9.26B |
|
Intangibles
|
0.00B | -0.00B | -0.00B | 0.67B | -0.11B | -0.14B | -0.14B | 1.42B | | | 10.68B | | 10.72B | 10.48B | 10.23B | 9.96B | 9.69B | 9.39B | 9.10B | 8.93B | 9.19B | 8.90B | 8.77B | 9.01B | 8.81B | 8.73B | 9.69B | 9.52B | 9.37B | 9.21B | 9.06B | 8.92B | 8.76B | 8.71B | 8.59B | 9.38B | 9.20B | 9.17B |
|
Goodwill & Intangibles
|
0.08B | -0.00B | 667.00 | 0.26B | 0.52B | 0.53B | 0.97B | 0.95B | 4.54B | | 19.58B | | 19.62B | 19.39B | 19.14B | 18.87B | 18.59B | 18.29B | 9.10B | 17.83B | 18.09B | 17.80B | 17.67B | 17.92B | 17.72B | 17.64B | 18.61B | 18.49B | 18.34B | 9.23B | 17.99B | 17.85B | 17.69B | 8.73B | 17.53B | 18.56B | 18.38B | 18.43B |
|
Long-Term Deferred Tax
|
0.14B | | | 0.39B | 0.16B | 0.18B | 0.17B | 0.26B | | | 0.67B | | 0.34B | 0.35B | 0.93B | 0.34B | 0.35B | 0.37B | 1.03B | 0.39B | 0.40B | 0.42B | 1.16B | 0.41B | 0.41B | 0.41B | 1.34B | 0.42B | 0.41B | 0.41B | 1.58B | 0.44B | 0.45B | 0.46B | 1.56B | 0.43B | 0.47B | 0.48B |
|
Other Non-Current Assets
|
0.04B | -0.00B | -0.02B | 0.14B | -0.01B | -0.01B | 0.16B | 0.17B | | | 0.15B | | 0.16B | 0.17B | 0.18B | 0.18B | 0.19B | 0.19B | 0.21B | 0.22B | 0.22B | 0.21B | 0.23B | 0.24B | 0.23B | 0.21B | 0.24B | 0.28B | 0.28B | 0.27B | 0.30B | 0.30B | 0.30B | 0.38B | 0.59B | 0.38B | 0.40B | 0.40B |
|
Non-Current Assets
|
2.30B | | | 2.85B | 3.08B | 3.26B | 3.85B | 4.00B | | | 23.66B | | 23.63B | 23.41B | 23.42B | 23.07B | 22.85B | 22.63B | 22.61B | 22.40B | 22.73B | 22.51B | 22.61B | 22.90B | 22.71B | 22.63B | 23.97B | 23.96B | 24.01B | 23.82B | 23.97B | 23.86B | 23.73B | 24.04B | 24.04B | 24.94B | 25.08B | 25.19B |
|
Assets
|
8.02B | 7.52B | 8.15B | 8.69B | 9.21B | 8.60B | 9.46B | 10.07B | | | 27.06B | | 27.77B | 27.63B | 27.66B | 27.20B | 27.48B | 27.41B | 27.60B | 27.37B | 27.75B | 27.80B | 28.00B | 27.79B | 27.73B | 27.80B | 29.16B | 29.29B | 29.21B | 29.37B | 29.61B | 29.57B | 29.72B | 30.36B | 30.35B | 31.01B | 31.39B | 31.52B |
|
Accounts Payables
|
| | | 0.32B | | | | 0.37B | | | 0.66B | | | | 0.83B | | | | 0.88B | | | | 0.90B | | | | 0.86B | | | | 0.81B | | | | 0.77B | | | |
|
Notes Payables
|
1.13B | 883.00 | 664.00 | 0.61B | 0.67B | 0.29B | 0.28B | 0.34B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Payables
|
1.13B | 883.00 | 664.00 | 0.93B | 0.67B | 0.29B | 0.28B | 0.71B | | | 0.66B | | | | 0.83B | | | | 0.88B | | | | 0.90B | | | | 0.86B | | | | 0.81B | | | | 0.77B | | | |
|
Accumulated Expenses
|
| | | 0.33B | | | | 0.34B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Accumulated Expenses
|
| | | 1.05B | 0.00B | | | 1.02B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Short term Debt
|
0.00B | | | | 0.05B | 0.06B | 0.06B | 0.06B | | | 0.05B | | 1.77B | 3.22B | 0.26B | 3.16B | 3.91B | 3.93B | 0.17B | 3.98B | 3.99B | 3.98B | 0.11B | 3.92B | 3.88B | 3.85B | 0.11B | 4.58B | 4.58B | 4.57B | 0.06B | 4.55B | 4.55B | 4.58B | 0.10B | 4.60B | 4.66B | 4.16B |
|
Current Leases
|
| | | 255.00 | | | | 313.00 | | | | | | | 0.06B | | | | 0.07B | | | | 0.07B | | | | 0.07B | | | | 0.07B | | | | 0.07B | | | |
|
Current Taxes
|
| | | 0.20B | | | | 0.22B | | | 0.15B | | 0.28B | 0.21B | 0.11B | 0.12B | 0.13B | 0.13B | 0.15B | 0.12B | 0.16B | 0.21B | 0.19B | 0.18B | 0.22B | 0.22B | 0.17B | 0.20B | 0.15B | 0.14B | 0.11B | 0.14B | 0.19B | 0.19B | 0.10B | 0.13B | 0.21B | 0.20B |
|
Total Current Liabilities
|
2.24B | | | 1.98B | 1.95B | 1.78B | 1.74B | 1.79B | | | 1.89B | | 3.82B | 2.25B | 2.30B | 2.13B | 2.08B | 2.09B | 2.26B | 1.97B | 2.20B | 2.38B | 2.47B | 2.25B | 2.32B | 2.33B | 2.74B | 2.60B | 2.41B | 2.50B | 2.40B | 2.27B | 2.34B | 2.46B | 2.28B | 2.25B | 2.42B | 2.99B |
|
Non-Current Debt
|
0.06B | | | 0.06B | | | | | | | | | | -0.50B | 3.22B | | | | 3.95B | | | | 3.97B | | -0.54B | -0.54B | 4.54B | -0.03B | | -0.03B | 4.68B | -0.05B | -0.05B | -0.05B | 4.54B | -0.06B | -0.10B | -0.10B |
|
Non-Current Deffered Revenue
|
| | | 0.03B | | | | 0.03B | | | | | | | | | | | | | | | | | | | | | | | | | | 0.18B | | 0.17B | | 0.20B |
|
Pension
|
| | | 0.42B | | | | 0.54B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Minority Interest
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.02B | 0.02B | 0.00B |
|
Non-Current Deferred Tax Liability
|
| | | 0.06B | | | | 0.07B | | | 1.53B | | 1.41B | 1.41B | 1.96B | 1.32B | 1.23B | 1.20B | 1.82B | 1.18B | 1.16B | 1.07B | 1.78B | 0.95B | 0.90B | 0.92B | 1.99B | 1.07B | 1.10B | 1.08B | 1.93B | 0.82B | 0.79B | 0.79B | 1.86B | 0.89B | 0.86B | 0.91B |
|
Operating Leases
|
| | | | | | | | | | 0.25B | | 0.22B | 0.25B | 0.28B | 0.27B | 0.30B | 0.30B | 0.32B | 0.33B | 0.32B | 0.32B | 0.34B | 0.34B | 0.34B | 0.34B | 0.36B | 0.36B | 0.35B | 0.34B | 0.41B | 0.33B | 0.33B | 0.36B | 0.50B | 0.43B | 0.44B | 0.43B |
|
Other Non-Current Liabilities
|
0.01B | 0.01B | 0.02B | 0.69B | 0.01B | 0.01B | 0.92B | 0.96B | 0.03B | -0.02B | 0.91B | 0.01B | 0.01B | -0.01B | 1.17B | -0.04B | 0.01B | 0.08B | 1.06B | 0.01B | 0.03B | 0.05B | 0.94B | 0.04B | 0.04B | 0.04B | 0.79B | 0.03B | 0.05B | 0.00B | 0.78B | 0.02B | 0.03B | 0.04B | 0.82B | 0.82B | 0.04B | 0.94B |
|
Total Non-Current Liabilities
|
-0.01B | -0.01B | -0.02B | 2.09B | -0.01B | 2.56B | -0.92B | -0.96B | -0.03B | 0.02B | 2.53B | -0.01B | 4.50B | 6.00B | 6.05B | 5.89B | 6.63B | 6.67B | 6.52B | 6.49B | 6.48B | 6.33B | 6.27B | 6.06B | 5.87B | 5.82B | 6.75B | 6.83B | 6.86B | 6.71B | 6.59B | 6.47B | 6.44B | 6.52B | 6.52B | 6.74B | 6.83B | 6.45B |
|
Total Liabilities
|
| | | 2.78B | | 2.57B | | | | | 4.42B | | 27.77B | 27.63B | 8.35B | 27.20B | 27.48B | 27.41B | 8.78B | 27.37B | 27.75B | 27.80B | 8.74B | 27.79B | 27.73B | 27.80B | 9.49B | 29.29B | 29.21B | 29.37B | 8.99B | 29.57B | 29.72B | 30.36B | 8.79B | 31.01B | 31.39B | 31.52B |
|
Total Debt
|
0.06B | | | 0.06B | 0.05B | 0.06B | 0.06B | 0.06B | | | 0.05B | | 1.77B | 2.72B | 3.48B | 3.16B | 3.91B | 3.93B | 4.12B | 3.98B | 3.99B | 3.98B | 4.08B | 3.92B | 3.35B | 3.32B | 4.65B | 4.55B | 4.58B | 4.53B | 4.74B | 4.51B | 4.50B | 4.53B | 4.64B | 4.54B | 4.56B | 4.06B |
|
Common Equity
|
8.02B | 7.52B | 8.15B | 5.91B | 9.21B | 8.60B | 9.46B | 7.25B | | | 22.64B | | 19.45B | 19.39B | 19.30B | 19.17B | 18.77B | 18.66B | 18.82B | 18.91B | 19.06B | 19.09B | 19.26B | 19.49B | 19.54B | 19.65B | 19.68B | 19.86B | 19.94B | 20.15B | 20.62B | 20.83B | 20.94B | 21.39B | 21.55B | 22.02B | 22.13B | 22.09B |
|
Shareholder's Equity
|
637.80 | | 690.00 | 5.91B | 700.00 | 690.00 | 834.00 | 7.25B | -0.12B | 0.07B | | 0.29B | | 0.26B | 19.36B | -0.18B | | -0.18B | 18.90B | -0.15B | | -0.11B | 19.36B | 0.05B | | -0.10B | 19.68B | 0.11B | | 0.14B | 20.62B | 0.22B | | 0.33B | 21.69B | | | |
|
Liabilities and Shareholders Equity
|
8.02B | 7.52B | 8.15B | 8.69B | 9.21B | 8.60B | 9.46B | 10.07B | | | 27.06B | | 27.77B | 27.63B | 27.66B | 27.20B | 27.48B | 27.41B | 27.60B | 27.37B | 27.75B | 27.80B | 28.00B | 27.79B | 27.73B | 27.80B | 29.16B | 29.29B | 29.21B | 29.37B | 29.61B | 29.57B | 29.72B | 30.36B | 30.35B | 31.01B | 31.39B | 31.52B |
|
Treasury Shares
|
0.00B | -0.01B | -0.01B | -0.01B | -0.01B | -0.01B | -0.03B | 0.00B | | | | | | | 0.00B | | | | 0.01B | | | | 0.01B | | | | 0.01B | | | | 0.01B | | | | 0.01B | | -0.12B | -0.37B |
|
Retained Earnings
|
0.02B | | | 4.53B | 0.12B | 0.02B | 0.14B | 5.71B | | | | | 19.43B | 19.36B | 19.28B | 19.15B | 18.75B | 18.64B | 18.80B | 18.89B | 19.04B | 19.07B | 19.24B | 19.47B | 19.52B | 19.63B | 19.66B | 19.84B | 19.92B | 20.13B | 20.60B | 20.81B | 20.92B | 21.37B | 21.53B | 21.98B | 22.09B | 22.07B |