|
Cash & Equivalents
|
3.22B | 1.36B | 1.10B | 1.34B | 0.86B | 0.43B | 0.74B | 1.60B | 0.57B | 0.41B | 2.82B | 3.14B | 1.53B | 1.64B | 1.57B |
|
Cash & Current Investments
|
3.22B | 1.36B | 1.10B | 1.34B | 0.86B | 0.43B | 0.74B | 1.60B | 0.57B | 0.41B | 2.82B | 3.14B | 1.53B | 1.64B | 1.57B |
|
Receivables - Net
|
| 2.46B | 2.42B | 2.66B | 2.40B | 2.75B | 2.13B | 2.44B | 2.49B | 2.57B | 2.81B | 2.78B | 3.43B | 3.55B | 3.26B |
|
Receivables - Other
|
| | | | | | | | | 0.02B | 0.03B | 0.05B | 0.07B | 0.12B | 0.13B |
|
Receivables
|
| 2.46B | 2.42B | 2.66B | 2.40B | 2.75B | 2.13B | 2.44B | 2.49B | 2.58B | 2.84B | 2.84B | 3.50B | 3.67B | 3.39B |
|
Inventory
|
| 1.05B | 1.07B | 1.09B | 1.01B | 1.18B | 0.86B | 1.08B | 1.28B | 1.29B | 1.30B | 2.01B | 2.34B | 2.37B | 2.32B |
|
Prepaid Assets
|
| 0.62B | 0.62B | 0.60B | 0.57B | 0.43B | 0.30B | 0.52B | 0.45B | 0.50B | 0.50B | 0.50B | 0.48B | 0.70B | 0.67B |
|
Current Assets
|
| 5.50B | 5.23B | 5.75B | 5.22B | 5.12B | 5.42B | 5.64B | 4.78B | 5.32B | 7.46B | 8.44B | 7.78B | 8.25B | 7.83B |
|
Property, Plant & Equipment (Net)
|
2.07B | 2.31B | 2.86B | 2.93B | 3.02B | 2.13B | 2.33B | 2.80B | 3.18B | 3.31B | 3.30B | 3.29B | 3.50B | 3.79B | 3.70B |
|
Long-Term Investments
|
| 0.26B | 0.23B | 0.23B | 0.10B | 0.09B | 0.07B | 0.09B | 0.10B | 0.11B | 2.01B | 1.80B | 1.72B | 1.44B | 1.43B |
|
Goodwill
|
| 0.01B | 0.47B | 0.50B | 0.66B | 1.53B | 1.50B | 1.94B | 2.52B | 2.41B | 2.58B | 2.51B | 5.11B | 5.15B | 5.02B |
|
Intangibles
|
| 0.59B | 0.80B | 0.72B | 0.73B | 1.38B | 1.15B | 1.22B | 1.38B | 1.19B | 1.09B | 0.96B | 2.58B | 2.40B | 2.14B |
|
Goodwill & Intangibles
|
| 0.60B | 1.28B | 1.22B | 1.38B | 2.91B | 2.65B | 3.16B | 3.90B | 3.59B | 3.67B | 3.48B | 7.69B | 7.55B | 7.16B |
|
Other Non-Current Assets
|
| 0.46B | 0.58B | 0.63B | 0.51B | 0.46B | 2.94B | 0.47B | 0.52B | 0.72B | 0.69B | 0.62B | 0.74B | 2.86B | 2.84B |
|
Non-Current Assets
|
| 3.63B | 4.95B | 5.29B | 5.50B | 6.85B | 6.87B | 6.53B | 7.70B | 8.14B | 10.06B | 9.57B | 14.10B | 16.18B | 15.63B |
|
Assets
|
| 9.13B | 10.18B | 11.05B | 10.72B | 11.97B | 12.29B | 12.17B | 12.48B | 13.46B | 17.52B | 18.01B | 21.88B | 24.43B | 23.46B |
|
Accounts Payables
|
| 2.40B | 2.28B | 2.60B | 2.28B | 2.54B | 1.82B | 2.23B | 2.33B | 2.46B | 2.57B | 2.95B | 3.15B | 3.15B | 2.87B |
|
Notes Payables
|
| 0.11B | 0.14B | 0.06B | 0.03B | 0.05B | 0.01B | 0.02B | 0.31B | 0.39B | 0.09B | 0.01B | 0.03B | 0.01B | 0.51B |
|
Payables
|
| 2.50B | 2.42B | 2.66B | 2.31B | 2.59B | 1.83B | 2.24B | 2.64B | 2.86B | 2.66B | 2.96B | 3.18B | 3.16B | 3.38B |
|
Accumulated Expenses
|
| 1.21B | 1.24B | 1.24B | 1.22B | 1.20B | 1.24B | 1.30B | 1.05B | 1.16B | 1.39B | 1.25B | 1.68B | 1.65B | 1.75B |
|
Short term Debt
|
| 0.11B | 0.14B | 0.06B | 0.03B | 0.05B | 0.01B | 0.02B | 0.31B | 0.39B | 0.09B | 0.01B | 0.03B | 0.01B | 0.51B |
|
Total Current Liabilities
|
| 3.71B | 3.66B | 3.89B | 3.89B | 3.93B | 4.15B | 3.54B | 3.69B | 4.05B | 4.05B | 4.21B | 4.87B | 4.81B | 5.13B |
|
Non-Current Debt
|
| 2.00B | 2.32B | 2.35B | 2.39B | 3.96B | 3.95B | 4.13B | 4.04B | 3.97B | 4.01B | 4.06B | 6.46B | 6.20B | 7.84B |
|
Pension
|
| 0.67B | 0.93B | 0.96B | 1.00B | 0.85B | 0.44B | 0.45B | 0.45B | 0.48B | 0.53B | 0.44B | 0.35B | 0.42B | 0.37B |
|
Minority Interest
|
| 0.48B | 0.48B | 0.52B | 0.50B | 0.48B | 0.36B | 0.22B | 0.21B | 0.19B | | | 0.10B | 0.20B | 0.20B |
|
Liabilities from Discontinued Operations
|
| | | | 0.36B | 0.13B | 1.08B | | | 0.04B | | | | | |
|
Operating Leases
|
| | | | | | | | | 0.42B | 0.40B | 0.40B | 0.47B | 0.57B | 0.41B |
|
Other Non-Current Liabilities
|
| 0.57B | 0.43B | 0.41B | 0.39B | 0.50B | 0.37B | 0.53B | 0.63B | 0.61B | 0.54B | 0.44B | 0.75B | 0.70B | 0.61B |
|
Total Non-Current Liabilities
|
| 3.25B | 3.69B | 3.72B | 3.82B | 5.31B | 5.38B | 5.11B | 5.12B | 5.39B | 5.38B | 5.24B | 7.92B | 7.78B | 9.24B |
|
Total Liabilities
|
| 6.96B | 7.35B | 7.61B | 7.71B | 9.24B | 9.53B | 8.65B | 8.81B | 9.45B | 9.42B | 9.45B | 12.79B | 12.58B | 14.37B |
|
Total Debt
|
| 2.10B | 2.46B | 2.41B | 2.43B | 4.01B | 3.96B | 4.15B | 4.34B | 4.36B | 4.10B | 4.07B | 6.49B | 6.21B | 8.35B |
|
Common Equity
|
6.10B | 2.17B | 2.83B | 3.43B | 3.01B | 2.73B | 2.76B | 3.52B | 3.67B | 4.01B | 8.10B | 8.56B | 9.00B | 11.74B | 8.99B |
|
Shareholder's Equity
|
6.10B | 2.17B | 2.83B | 3.43B | 3.01B | 2.73B | 2.76B | 3.52B | 3.67B | 4.01B | 8.10B | 8.56B | 9.00B | 11.74B | 8.99B |
|
Liabilities and Shareholders Equity
|
| 9.13B | 10.18B | 11.05B | 10.72B | 11.97B | 12.29B | 12.17B | 12.48B | 13.46B | 17.52B | 18.01B | 21.88B | 24.43B | 23.46B |
|
Retained Earnings
|
0.06B | -0.12B | -0.24B | -0.24B | -0.74B | -1.03B | -1.22B | -0.47B | -0.69B | -0.72B | -0.55B | -0.67B | -0.79B | 8.16B | 7.00B |
|
Treasury Shares
|
| | 0.00B | 0.00B | | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B |