|
Cash & Equivalents
|
2.79B | 2.69B | 2.90B | 3.27B | 2.73B | 2.92B | 2.21B | 2.80B | 3.39B | 1.84B | 3.33B | 3.73B | 2.95B | 1.62B | 3.08B | 1.76B |
|
Short-term Investments
|
| | | | | | 5.15B | | | | | | | | | |
|
Cash & Current Investments
|
2.79B | 2.69B | 2.90B | 3.27B | 2.73B | 2.92B | 7.36B | 2.80B | 3.39B | 1.84B | 3.33B | 3.73B | 2.95B | 1.62B | 3.08B | 1.76B |
|
Receivables - Net
|
2.30B | 2.27B | 2.42B | 2.42B | 2.91B | 1.88B | 1.73B | 1.69B | 1.79B | 1.84B | 1.90B | 2.01B | 2.63B | 2.57B | 1.72B | 1.68B |
|
Receivables - Other
|
0.15B | 0.16B | 0.16B | 0.16B | 0.11B | 0.10B | 0.08B | 0.07B | 0.07B | 0.07B | 0.08B | 0.10B | 0.08B | 0.17B | 0.17B | 0.13B |
|
Receivables
|
2.45B | 2.42B | 2.58B | 2.58B | 3.02B | 1.99B | 1.81B | 1.76B | 1.86B | 1.91B | 1.98B | 2.10B | 2.71B | 2.75B | 1.88B | 1.81B |
|
Raw Materials
|
0.60B | 0.54B | | 0.77B | 0.92B | 0.37B | 0.37B | 0.32B | 0.35B | 0.36B | | | | | | |
|
Work In Process
|
0.84B | 0.79B | | 0.90B | 1.14B | 0.15B | 0.14B | 0.12B | 0.12B | 0.20B | | | | | | |
|
Finished Goods
|
1.12B | 1.05B | | 1.14B | 1.44B | 1.06B | 1.09B | 0.99B | 1.01B | 1.09B | | | | | | |
|
Inventory
|
2.56B | 2.37B | 2.63B | 2.80B | 3.50B | 1.58B | 1.60B | 1.43B | 1.48B | 1.67B | 1.65B | 1.92B | 2.45B | 2.68B | 1.92B | 2.05B |
|
Current Deferred Tax Assets
|
0.23B | 0.32B | 0.29B | 0.34B | 0.50B | 0.50B | | | | | | | | | | |
|
Prepaid Assets
|
0.40B | 0.34B | 0.70B | 0.42B | 0.55B | 0.48B | 0.85B | 0.60B | 0.60B | 0.61B | 0.62B | 0.76B | 0.84B | 0.86B | 0.71B | 0.75B |
|
Current Assets
|
8.27B | 7.99B | 8.65B | 9.26B | 10.20B | 10.16B | 11.80B | 6.57B | 7.26B | 5.96B | 7.50B | 8.41B | 8.87B | 8.01B | 9.60B | 8.85B |
|
Buildings
|
| | 2.10B | 2.18B | 2.67B | 2.67B | | | | | | | | | | |
|
Construction in Progress
|
| | 1.10B | 1.51B | 2.18B | 2.87B | | | | | | | | | | |
|
Land & Improvements
|
| 0.18B | 0.18B | 0.19B | 0.22B | 0.23B | | | | | | | | | | |
|
Property, Plant & Equipment (Net)
|
5.16B | 5.26B | 5.53B | 6.10B | 4.41B | 4.43B | 4.39B | 4.29B | 4.59B | 4.53B | 4.51B | 4.72B | 5.18B | 4.70B | 2.87B | 2.87B |
|
Goodwill
|
1.82B | 2.02B | 2.32B | 2.50B | 3.29B | 2.93B | 2.69B | 2.60B | 3.10B | 3.00B | 3.03B | 3.22B | 9.42B | 5.75B | 5.79B | 5.28B |
|
Intangibles
|
1.03B | 0.50B | 1.38B | 1.49B | 3.10B | 2.38B | 2.22B | 2.13B | 2.61B | 1.41B | 1.47B | 1.67B | 7.79B | 6.79B | 5.92B | 5.22B |
|
Goodwill & Intangibles
|
2.85B | 4.24B | 4.90B | 5.03B | 7.20B | 11.54B | 4.78B | 4.68B | 5.26B | 5.18B | 4.50B | 4.89B | 17.21B | 12.54B | 11.71B | 10.50B |
|
Long-Term Deferred Tax
|
1.09B | 1.14B | 1.12B | 1.16B | 0.27B | 0.53B | 0.35B | 0.63B | 0.41B | 0.46B | | | | | | |
|
Other Non-Current Assets
|
3.92B | 1.73B | 1.75B | 1.72B | 0.70B | 9.36B | 0.74B | 0.98B | 0.79B | 0.82B | 1.07B | 1.40B | 1.21B | 1.11B | 2.95B | 2.61B |
|
Non-Current Assets
|
9.08B | 4.24B | 4.90B | 5.03B | 7.20B | 11.54B | 4.78B | 4.68B | 5.26B | 5.18B | 10.69B | 11.61B | 24.65B | 20.28B | 18.68B | 16.93B |
|
Assets
|
17.35B | 17.49B | 19.07B | 20.39B | 25.22B | 26.14B | 20.96B | 15.55B | 17.11B | 15.72B | 18.19B | 20.02B | 33.52B | 28.29B | 28.28B | 25.78B |
|
Accounts Payables
|
3.75B | 4.02B | 4.41B | 4.41B | 4.21B | 2.68B | 2.67B | 2.61B | 2.73B | 2.81B | 2.69B | 1.04B | 1.25B | 1.11B | 0.88B | 0.97B |
|
Notes Payables
|
0.03B | 0.01B | 0.26B | 0.03B | 0.18B | 0.91B | 1.77B | | | 0.00B | 0.23B | | 0.30B | 0.30B | | 2.13B |
|
Dividends payables
|
0.17B | 0.18B | | 0.25B | 0.27B | 0.36B | 0.14B | 0.07B | 0.09B | 0.10B | | | | | | |
|
Payables
|
3.96B | 4.21B | 4.67B | 4.68B | 4.66B | 3.95B | 4.58B | 2.68B | 2.82B | 2.91B | 2.92B | 1.04B | 1.55B | 1.41B | 0.88B | 3.09B |
|
Accumulated Expenses
|
0.49B | 0.50B | 0.52B | 0.57B | 0.67B | 0.48B | 0.48B | 0.54B | 0.55B | 0.48B | | 1.88B | 2.48B | 2.17B | 1.92B | 1.86B |
|
Other Accumulated Expenses
|
0.20B | 0.15B | | 0.15B | 0.24B | 0.18B | 0.17B | 0.14B | 0.14B | 0.13B | | | | | | |
|
Short term Debt
|
0.68B | 0.01B | 0.26B | 0.32B | 0.86B | 0.91B | 1.77B | 0.00B | 0.00B | 0.00B | 0.32B | 0.41B | 0.30B | 1.10B | 2.67B | 2.13B |
|
Current Taxes
|
0.38B | 0.35B | | 0.45B | 0.38B | 0.34B | 0.45B | 0.13B | 0.09B | 0.10B | | | | | | |
|
Curent Deferred Tax Liability
|
0.48B | 0.64B | 0.74B | 0.88B | 0.02B | 0.01B | | | | | | | | | | |
|
Total Current Liabilities
|
4.46B | 4.04B | 4.86B | 4.76B | 5.25B | 6.04B | 5.75B | 2.74B | 2.82B | 2.81B | 3.23B | 3.33B | 4.24B | 4.75B | 6.50B | 6.51B |
|
Non-Current Debt
|
3.44B | 4.36B | 4.75B | 5.58B | 8.13B | 7.33B | 3.92B | 2.78B | 3.51B | 3.48B | 4.81B | 5.79B | 17.15B | 15.23B | 11.09B | 10.37B |
|
Total Long Term Debt
|
| | | | | | | | | 3.48B | 4.81B | 5.79B | 17.15B | 15.23B | | |
|
Pension
|
1.69B | 1.52B | | 2.43B | 2.05B | 2.20B | 2.04B | 1.49B | 1.21B | 1.11B | | | | | | |
|
Minority Interest
|
0.23B | 0.23B | 0.24B | 0.04B | 0.02B | 0.04B | 0.02B | -0.01B | -0.01B | 0.02B | 0.03B | 0.04B | 0.04B | 0.06B | 0.07B | 0.06B |
|
Liabilities from Discontinued Operations
|
| | | | | 1.68B | 0.05B | 0.00B | | | | | | 0.12B | 1.04B | 0.93B |
|
Non-Current Deferred Tax Liability
|
| | | | | 0.17B | 0.20B | 0.09B | 0.28B | 0.20B | | | | | | |
|
Operating Leases
|
| | | | | | | | | | 0.61B | 0.61B | 0.65B | 0.57B | 0.36B | 0.24B |
|
Other Non-Current Liabilities
|
2.03B | 2.29B | 0.25B | 3.07B | 3.36B | 2.94B | 2.42B | 1.74B | 1.67B | 1.56B | 1.73B | 1.67B | 2.49B | 1.85B | 1.40B | 1.08B |
|
Total Non-Current Liabilities
|
-2.03B | -2.29B | -0.25B | -3.07B | -3.36B | -2.94B | -2.42B | -1.74B | 6.33B | 6.29B | 8.55B | 9.62B | 21.91B | 20.54B | 18.41B | 17.68B |
|
Total Liabilities
|
| | | | | | | | 8.00B | 7.85B | 10.28B | 11.29B | 24.40B | 22.39B | 19.81B | 18.76B |
|
Total Debt
|
4.12B | 4.38B | 5.00B | 5.90B | 8.98B | 8.24B | 5.70B | 2.78B | 3.51B | 3.48B | 5.12B | 6.19B | 17.45B | 16.34B | 13.76B | 12.50B |
|
Common Equity
|
7.42B | 7.92B | 9.43B | 10.89B | 11.85B | 13.23B | 9.68B | 8.28B | 9.11B | 7.87B | 7.91B | 8.73B | 9.12B | 5.89B | 8.47B | 7.02B |
|
Shareholder's Equity
|
7.42B | 7.92B | 9.43B | 10.89B | 11.85B | 13.23B | 9.68B | 8.28B | 9.11B | 7.87B | 7.91B | 8.73B | 9.12B | 5.89B | 8.47B | 7.02B |
|
Liabilities and Shareholders Equity
|
17.35B | 17.49B | 19.07B | 20.39B | 25.22B | 26.14B | 20.96B | 15.55B | 17.11B | 15.72B | 18.19B | 20.02B | 33.52B | 28.29B | 28.28B | 25.78B |
|
Treasury Shares
|
0.08B | 0.10B | 0.12B | 0.14B | 0.14B | 0.14B | 0.14B | 0.14B | 0.14B | 0.17B | 0.18B | 0.18B | 0.18B | 0.00B | 0.18B | 0.17B |
|
Retained Earnings
|
-1.78B | 7.92B | 9.43B | -2.81B | -1.98B | -3.65B | 9.68B | 14.20B | -0.01B | -0.00B | -0.04B | -0.15B | -0.13B | -0.12B | 16.11B | 14.93B |