|
Cash & Equivalents
|
1.39B | 1.22B | 1.18B | 1.67B | 1.89B | 1.86B | 1.42B | 1.54B | 14.18B | 1.14B | 0.54B | 2.83B | 2.28B | 1.01B | 1.42B | 1.72B | 0.64B |
|
Short-term Investments
|
0.55B | 0.53B | 0.39B | 0.51B | 0.72B | 0.88B | 0.02B | 0.03B | 0.02B | 0.10B | 0.05B | 0.09B | 0.11B | 0.15B | 0.07B | 0.45B | 0.21B |
|
Cash & Current Investments
|
1.95B | 1.74B | 1.56B | 2.18B | 2.61B | 2.75B | 1.44B | 1.57B | 14.20B | 1.24B | 0.59B | 2.92B | 2.39B | 1.16B | 1.48B | 2.16B | 0.85B |
|
Receivables - Net
|
1.17B | 1.21B | 1.23B | 1.25B | 1.24B | 1.19B | 1.62B | 1.62B | 1.74B | 2.32B | 2.35B | 2.40B | 2.35B | 2.19B | 2.53B | 3.03B | 2.99B |
|
Receivables - Other
|
| | | | | 0.01B | 0.07B | 0.34B | 0.02B | | | | | | | | |
|
Receivables
|
1.17B | 1.21B | 1.23B | 1.25B | 1.24B | 1.19B | 1.69B | 1.96B | 1.76B | 2.32B | 2.35B | 2.40B | 2.35B | 2.19B | 2.53B | 3.03B | 2.99B |
|
Raw Materials
|
0.17B | 0.17B | 0.18B | 0.20B | 0.23B | 0.25B | 0.38B | 0.32B | 0.31B | 0.51B | 0.54B | 0.60B | 0.63B | 0.71B | 0.71B | 0.80B | |
|
Work In Process
|
0.22B | 0.23B | 0.23B | 0.25B | 0.26B | 0.26B | 0.28B | 0.27B | 0.27B | 0.30B | 0.32B | 0.34B | 0.38B | 0.40B | 0.38B | 0.44B | |
|
Finished Goods
|
0.76B | 0.75B | 0.83B | 0.79B | 0.92B | 0.99B | 1.29B | 1.13B | 1.23B | 1.64B | 1.72B | 1.81B | 1.73B | 2.12B | 2.18B | 2.60B | |
|
Inventory
|
1.16B | 1.15B | 1.24B | 1.24B | 1.40B | 1.50B | 1.96B | 1.72B | 1.82B | 2.45B | 2.58B | 2.74B | 2.74B | 3.22B | 3.27B | 3.84B | 3.89B |
|
Current Deferred Tax Assets
|
| | 0.29B | 0.18B | 0.34B | 0.35B | | | | | | | | | | | |
|
Prepaid Assets
|
0.38B | 0.41B | 0.63B | 0.52B | 0.62B | 0.70B | 0.56B | 0.48B | 0.87B | 1.25B | 1.12B | 0.89B | 1.05B | 1.56B | 1.38B | 1.29B | 1.51B |
|
Current Assets
|
4.65B | 4.51B | 4.67B | 5.32B | 5.87B | 6.13B | 5.66B | 6.37B | 18.63B | 7.41B | 6.66B | 8.97B | 8.84B | 8.14B | 8.68B | 10.47B | 9.26B |
|
Buildings
|
| | 2.15B | 2.19B | 2.29B | 2.31B | 2.41B | 2.40B | 2.50B | 2.72B | 2.84B | 3.08B | 3.14B | 3.25B | 3.54B | 3.73B | 3.90B |
|
Land & Improvements
|
0.10B | 0.10B | 0.10B | 0.10B | 0.10B | 0.09B | 0.15B | 0.15B | 0.15B | 0.17B | 0.16B | 0.17B | 0.13B | 0.13B | 0.13B | 0.13B | 0.13B |
|
Property, Plant & Equipment (Net)
|
2.97B | 3.10B | 3.21B | 3.30B | 3.48B | 3.60B | 4.06B | 3.90B | 4.64B | 5.38B | 5.66B | 5.92B | 6.00B | 6.01B | 6.56B | 6.82B | 7.00B |
|
Goodwill
|
0.62B | 0.76B | 0.99B | 1.08B | 1.11B | 1.09B | 7.54B | 7.42B | 7.56B | 23.60B | 23.38B | 23.60B | 23.89B | 24.62B | 24.52B | 26.46B | 26.61B |
|
Intangibles
|
0.20B | 0.25B | 1.15B | 1.35B | 1.46B | 0.36B | 3.25B | 3.02B | 2.83B | 3.72B | 3.42B | 3.11B | 2.81B | 2.68B | 2.34B | 2.63B | 2.23B |
|
Goodwill & Intangibles
|
0.82B | 1.02B | 2.14B | 2.42B | 2.57B | 1.46B | 10.79B | 10.44B | 10.39B | 27.32B | 26.80B | 26.71B | 26.70B | 27.30B | 26.86B | 29.10B | 28.84B |
|
Long-Term Deferred Tax
|
| | 0.11B | 0.13B | 0.07B | 0.10B | | | | | | | | | | | |
|
Other Non-Current Assets
|
0.47B | 0.49B | 0.44B | 0.50B | 0.49B | 0.49B | 0.72B | 0.82B | 1.01B | 1.08B | 1.09B | 1.69B | 1.95B | 1.85B | 2.08B | 2.62B | 3.06B |
|
Non-Current Assets
|
4.66B | 5.15B | 5.76B | 6.04B | 6.28B | 6.32B | 20.82B | 19.22B | 19.10B | 46.49B | 45.10B | 45.04B | 45.03B | 44.79B | 44.10B | 46.82B | 46.07B |
|
Assets
|
9.30B | 9.65B | 10.43B | 11.36B | 12.15B | 12.38B | 26.48B | 25.59B | 37.73B | 53.90B | 51.77B | 54.01B | 53.87B | 52.93B | 52.78B | 57.29B | 55.33B |
|
Accounts Payables
|
0.26B | 0.33B | 0.30B | 0.35B | 0.33B | 0.40B | 0.63B | 0.67B | 0.80B | 1.11B | 1.09B | 1.35B | 1.74B | 1.70B | 1.64B | 1.90B | 1.97B |
|
Payables
|
0.26B | 0.33B | 0.30B | 0.35B | 0.33B | 0.40B | 0.63B | 0.67B | 0.80B | 1.11B | 1.09B | 1.35B | 1.74B | 1.70B | 1.64B | 1.90B | 1.97B |
|
Accumulated Expenses
|
0.65B | 0.66B | 0.80B | 0.74B | 1.07B | 1.05B | 1.62B | 1.57B | 1.39B | 2.25B | 2.13B | 2.64B | 2.87B | 2.60B | 2.60B | 3.48B | 3.10B |
|
Short term Debt
|
0.40B | 0.20B | 0.23B | 0.41B | 0.21B | 0.20B | 1.45B | 1.00B | 0.20B | 2.60B | 1.31B | 0.71B | 0.50B | 2.18B | 1.14B | 2.17B | 1.56B |
|
Current Taxes
|
0.00B | 0.03B | 0.01B | 0.00B | 0.02B | 0.03B | 0.03B | 0.27B | 0.18B | 0.34B | 0.14B | 0.14B | 0.18B | 0.16B | 0.14B | 0.17B | 0.33B |
|
Curent Deferred Tax Liability
|
| | 0.01B | 0.00B | 0.01B | 0.01B | | | | | | | | | | | |
|
Total Current Liabilities
|
1.78B | 1.67B | 1.82B | 1.98B | 2.13B | 2.23B | 4.38B | 4.40B | 3.34B | 7.22B | 5.66B | 5.84B | 6.63B | 7.81B | 6.64B | 8.96B | 8.31B |
|
Non-Current Debt
|
1.49B | 1.50B | 2.48B | 3.76B | 3.76B | 3.77B | 11.37B | 10.55B | 18.67B | 18.89B | 18.08B | 17.22B | 17.11B | 13.89B | 14.74B | 17.94B | 17.62B |
|
Pension
|
0.78B | 0.90B | 1.07B | 1.22B | 0.81B | 1.01B | 1.13B | 1.32B | 1.17B | 1.06B | 1.27B | 1.44B | 1.23B | 0.90B | 1.02B | 0.94B | 1.07B |
|
Liabilities from Discontinued Operations
|
| | | | | | | 0.19B | | | | | 0.16B | | | | |
|
Other Non-Current Liabilities
|
0.11B | 0.15B | 0.23B | 0.26B | 0.41B | 0.38B | 2.43B | 1.68B | 1.61B | 5.74B | 5.68B | 5.75B | 5.21B | 5.05B | 4.58B | 3.56B | 2.93B |
|
Total Non-Current Liabilities
|
-0.11B | -0.15B | -0.23B | -0.26B | -0.41B | -0.38B | -2.43B | -1.68B | -1.61B | -5.74B | -5.68B | -5.75B | -5.21B | -5.05B | -4.58B | -3.56B | -2.93B |
|
Total Debt
|
1.89B | 1.70B | 2.72B | 4.17B | 3.97B | 3.97B | 12.82B | 11.55B | 18.87B | 21.50B | 19.39B | 17.93B | 17.61B | 16.07B | 15.88B | 20.11B | 19.18B |
|
Common Equity
|
7.75B | 8.72B | 9.63B | 10.44B | 11.34B | 12.11B | 12.31B | 12.73B | 13.11B | 16.18B | 21.08B | 23.77B | 23.68B | 25.28B | 25.80B | 25.89B | 25.39B |
|
Shareholder's Equity
|
7.75B | 8.72B | 9.63B | 10.44B | 11.34B | 12.11B | 12.31B | 12.73B | 13.11B | 16.18B | 21.08B | 23.77B | 23.68B | 25.28B | 25.80B | 25.89B | 25.39B |
|
Liabilities and Shareholders Equity
|
9.30B | 9.65B | 10.43B | 11.36B | 12.15B | 12.38B | 26.48B | 25.59B | 37.73B | 53.90B | 51.77B | 54.01B | 53.87B | 52.93B | 52.78B | 57.29B | 55.33B |
|
Treasury Shares
|
0.01B | 0.10B | 0.12B | 0.14B | 0.14B | 0.14B | 0.12B | 0.12B | 0.12B | 0.08B | 0.08B | 0.07B | 0.08B | 0.08B | 0.08B | 0.08B | 0.09B |
|
Retained Earnings
|
7.75B | 8.72B | -0.67B | -0.80B | -0.52B | -1.00B | -1.74B | -1.93B | -1.72B | -1.91B | 12.91B | 12.79B | 13.83B | 15.16B | 15.54B | 16.14B | 16.62B |
|
Preferred Shares
|
| | | | | | | | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | | | |