|
Cash & Equivalents
|
0.49B | 0.37B | 0.42B | 0.45B | 0.45B | 0.34B | 0.18B | 1.29B | 3.27B | 2.79B | 2.25B | 5.25B | 4.47B | 2.71B | 1.62B | 2.98B | 1.86B |
|
Short-term Investments
|
| 0.04B | 0.03B | 0.09B | | | | 0.17B | 0.40B | 0.18B | 0.17B | 1.10B | 1.33B | 0.59B | 0.33B | 0.01B | |
|
Cash & Current Investments
|
0.49B | 0.42B | 0.45B | 0.54B | 0.45B | 0.34B | 0.18B | 1.46B | 3.68B | 2.98B | 2.41B | 6.36B | 5.80B | 3.30B | 1.95B | 2.98B | 1.86B |
|
Receivables - Net
|
1.36B | 1.48B | 1.36B | 1.54B | 1.54B | 1.49B | 1.41B | 1.15B | 1.17B | 1.21B | 1.26B | 1.27B | 1.45B | 1.79B | 1.70B | 1.82B | 1.90B |
|
Receivables - Other
|
0.40B | 0.37B | 0.27B | 0.34B | 0.18B | 0.20B | 0.17B | 0.18B | 0.19B | 0.09B | 0.13B | 0.10B | 0.12B | 0.07B | 0.12B | 0.08B | 0.15B |
|
Receivables
|
1.77B | 1.85B | 1.63B | 1.89B | 1.73B | 1.69B | 1.57B | 1.33B | 1.36B | 1.30B | 1.39B | 1.37B | 1.57B | 1.86B | 1.83B | 1.90B | 2.05B |
|
Raw Materials
|
| | | | | | | 0.12B | 0.22B | 0.25B | 0.23B | 0.25B | | | | | |
|
Work In Process
|
| | | | | | | 0.02B | 0.02B | 0.02B | 0.03B | 0.02B | | | | | |
|
Finished Goods
|
| | | | | | | 0.13B | 0.12B | 0.13B | 0.13B | 0.13B | | | | | |
|
Inventory
|
0.58B | 0.64B | 0.67B | 0.79B | 0.71B | 0.71B | 0.66B | 0.27B | 0.34B | 0.40B | 0.39B | 0.40B | 0.45B | 0.51B | 0.65B | 0.77B | 0.78B |
|
Current Deferred Tax Assets
|
| 0.12B | 0.10B | | | | | | | | | | | | | | |
|
Prepaid Assets
|
0.10B | 0.07B | 0.08B | 0.08B | 0.43B | 0.52B | 0.34B | 0.54B | 0.40B | 0.37B | 0.48B | 0.48B | 0.55B | 0.52B | 0.72B | 0.61B | 0.69B |
|
Current Assets
|
3.00B | 3.03B | 3.19B | 3.42B | 3.44B | 3.29B | 2.79B | 4.32B | 5.88B | 5.08B | 4.62B | 8.68B | 8.38B | 6.28B | 5.20B | 6.36B | 5.83B |
|
Property, Plant & Equipment (Net)
|
6.86B | 6.85B | 7.22B | 8.24B | 8.97B | 8.94B | 8.24B | 8.26B | 8.44B | 9.92B | 10.34B | 11.96B | 13.25B | 14.16B | 17.47B | 23.37B | 25.34B |
|
Long-Term Investments
|
0.87B | 0.91B | 1.01B | 1.18B | 1.20B | 1.26B | 1.25B | 1.28B | 1.29B | 1.28B | 1.28B | 1.43B | 1.65B | 3.35B | 4.62B | 4.79B | 5.37B |
|
Goodwill
|
0.92B | 0.82B | 0.80B | 1.60B | 1.65B | 1.24B | 1.08B | 0.85B | 0.72B | 0.79B | 0.80B | 0.89B | 0.91B | 0.82B | 0.86B | 0.91B | 0.96B |
|
Intangibles
|
0.26B | 0.29B | 0.26B | 0.76B | 0.72B | 0.62B | 0.51B | 0.39B | 0.37B | 0.44B | 0.42B | 0.44B | 0.42B | 0.35B | 0.33B | 0.31B | 0.29B |
|
Goodwill & Intangibles
|
1.18B | 1.10B | 1.06B | 2.36B | 2.37B | 1.85B | 1.59B | 1.23B | 1.09B | 1.23B | 1.22B | 1.33B | 1.33B | 1.17B | 1.20B | 1.22B | 1.26B |
|
Long-Term Deferred Tax
|
0.07B | 0.09B | 0.12B | | | | | | | | | | | | | | |
|
Other Non-Current Assets
|
1.09B | 0.54B | 0.48B | 0.39B | 0.39B | 0.59B | 0.89B | 1.97B | 0.64B | 0.65B | 0.60B | 0.94B | 1.51B | 0.95B | 1.23B | 1.17B | 1.02B |
|
Non-Current Assets
|
10.03B | 10.47B | 11.10B | 13.53B | 14.41B | 14.48B | 14.54B | 13.71B | 12.59B | 14.10B | 14.32B | 16.48B | 18.48B | 20.91B | 26.80B | 33.21B | 35.23B |
|
Assets
|
13.03B | 13.51B | 14.29B | 16.94B | 17.85B | 17.67B | 17.32B | 18.03B | 18.47B | 19.18B | 18.94B | 25.17B | 26.86B | 27.19B | 32.00B | 39.57B | 41.06B |
|
Accounts Payables
|
1.67B | 1.70B | 1.60B | 1.93B | 1.94B | 1.59B | 1.64B | 1.65B | 1.81B | 1.82B | 1.64B | 1.83B | 2.22B | 2.77B | 2.89B | 2.93B | 3.24B |
|
Notes Payables
|
0.33B | 0.29B | 0.56B | 0.63B | 0.71B | 1.23B | 1.49B | 0.94B | 0.14B | 0.05B | 0.06B | 0.01B | 0.00B | 0.01B | 0.26B | 0.08B | 0.03B |
|
Dividends payables
|
| 0.10B | 0.12B | | | | | 0.19B | 0.21B | | | | | | | | |
|
Payables
|
2.01B | 2.09B | 2.28B | 2.56B | 2.65B | 2.82B | 3.14B | 2.77B | 2.17B | 1.87B | 1.69B | 1.84B | 2.22B | 2.78B | 3.15B | 3.01B | 3.27B |
|
Accumulated Expenses
|
0.11B | 0.21B | 0.20B | | | | | 0.22B | 0.19B | | | | | | | | |
|
Other Accumulated Expenses
|
| 0.24B | 0.17B | | | | | 0.11B | 0.11B | | | | | | | | |
|
Short term Debt
|
0.45B | 0.29B | 0.56B | 0.63B | 0.71B | 1.23B | 1.49B | 0.94B | 0.42B | 0.41B | 0.06B | 0.47B | 0.48B | 0.55B | 0.61B | 0.61B | 0.72B |
|
Current Taxes
|
0.04B | 0.07B | 0.07B | 0.05B | 0.06B | 0.08B | 0.06B | 0.12B | 0.10B | 0.06B | 0.09B | 0.11B | 0.09B | 0.14B | 0.13B | 0.56B | 0.18B |
|
Current Deferred Revenue
|
| 0.08B | 0.14B | | | | | 0.37B | 0.44B | | | | | | | | |
|
Total Current Liabilities
|
2.50B | 2.24B | 2.34B | 2.69B | 3.23B | 2.96B | 3.64B | 3.28B | 2.49B | 2.34B | 1.82B | 2.42B | 2.80B | 3.47B | 3.90B | 4.18B | 4.22B |
|
Capital Leases
|
| | | | | | | | | 0.01B | 0.01B | | | | | | |
|
Non-Current Debt
|
3.72B | 3.66B | 3.93B | 4.58B | 5.06B | 4.82B | 3.95B | 3.91B | 3.40B | 2.97B | 2.91B | 7.13B | 6.88B | 6.43B | 9.28B | 13.43B | 16.77B |
|
Non-Current Deffered Revenue
|
0.09B | 0.07B | 0.05B | | | | | | | | | | | | | | |
|
Pension
|
0.80B | 0.80B | 0.91B | | | | | 1.16B | 0.70B | | | | | | | | |
|
Minority Interest
|
0.14B | 0.15B | | 0.39B | 0.38B | 0.29B | 0.13B | 0.13B | 0.10B | 0.32B | 0.33B | 0.36B | 0.55B | 0.56B | 1.35B | 1.64B | 2.32B |
|
Liabilities from Discontinued Operations
|
0.01B | | 0.04B | 0.01B | 0.00B | | 0.02B | 1.10B | 0.02B | | | | | | | | 0.05B |
|
Non-Current Deferred Tax Liability
|
0.36B | 0.34B | 1.11B | 0.67B | 0.83B | 1.00B | 0.80B | 0.71B | 1.15B | 0.95B | 1.11B | 1.28B | 1.35B | 1.38B | 1.36B | 1.35B | 0.77B |
|
Operating Leases
|
| | | | | | | | | | | | | 0.68B | 0.73B | 0.78B | 0.71B |
|
Other Non-Current Liabilities
|
1.52B | 1.57B | 1.50B | 0.04B | 1.16B | 1.19B | 1.55B | 1.82B | 1.61B | 1.54B | 1.71B | 1.92B | 1.64B | 1.10B | 1.12B | 1.35B | 1.35B |
|
Total Non-Current Liabilities
|
5.60B | 5.56B | 6.01B | 7.24B | 7.05B | 7.01B | 6.31B | 7.53B | 5.79B | 5.66B | 5.73B | 10.31B | 9.97B | 10.02B | 12.45B | 16.72B | 19.49B |
|
Total Liabilities
|
8.10B | 7.81B | 8.35B | 9.93B | 10.28B | 9.97B | 9.95B | 10.82B | 8.28B | 8.00B | 7.55B | 12.73B | 12.77B | 13.49B | 16.34B | 20.90B | 23.71B |
|
Total Debt
|
4.17B | 3.95B | 4.49B | 5.22B | 5.77B | 6.05B | 5.44B | 4.85B | 3.82B | 3.37B | 2.97B | 7.60B | 7.36B | 6.98B | 9.90B | 14.04B | 17.49B |
|
Common Equity
|
4.93B | 5.70B | 5.94B | 6.62B | 7.20B | 7.52B | 7.38B | 7.21B | 10.19B | 11.18B | 11.39B | 12.44B | 14.09B | 13.70B | 15.66B | 18.67B | 17.35B |
|
Shareholder's Equity
|
4.93B | 5.70B | 5.94B | 6.62B | 7.20B | 7.52B | 7.38B | 7.21B | 10.19B | 11.18B | 11.39B | 12.44B | 14.09B | 13.70B | 15.66B | 18.67B | 17.35B |
|
Liabilities and Shareholders Equity
|
13.03B | 13.51B | 14.29B | 16.94B | 17.85B | 17.67B | 17.32B | 18.03B | 18.47B | 19.18B | 18.94B | 25.17B | 26.86B | 27.19B | 32.00B | 39.57B | 41.06B |
|
Treasury Shares
|
0.04B | | 0.01B | 0.00B | 0.01B | | 0.03B | 0.03B | 0.03B | | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B |
|
Retained Earnings
|
-1.16B | -1.16B | -1.25B | -1.35B | -1.02B | -1.24B | 10.58B | 10.48B | 12.85B | 13.41B | 14.14B | 14.88B | 15.68B | 16.52B | 17.29B | 19.55B | 17.56B |