|
Cash & Equivalents
|
1.10B | 3.05B | 1.33B | 2.17B | 2.60B | 2.94B | 1.16B | 2.84B | 3.31B | 3.25B | 6.79B | 1.31B |
|
Cash & Current Investments
|
1.10B | 3.05B | 1.33B | 2.17B | 2.60B | 2.94B | 1.16B | 2.84B | 3.31B | 3.25B | 6.79B | 1.31B |
|
Receivables - Net
|
2.83B | | | | 2.59B | 2.29B | 2.28B | 2.10B | 2.15B | 2.33B | 2.26B | 3.49B |
|
Receivables
|
2.83B | | | | 2.59B | 2.29B | 2.28B | 2.10B | 2.15B | 2.33B | 2.26B | 3.49B |
|
Inventory
|
8.41B | | | | 7.11B | 7.50B | 8.06B | 7.46B | 6.49B | 7.82B | 8.01B | 13.31B |
|
Prepaid Assets
|
4.38B | | | | 4.05B | 4.01B | 3.96B | 3.52B | 4.00B | 3.80B | 4.21B | 7.86B |
|
Current Assets
|
16.76B | | | | 16.35B | 16.74B | 15.45B | 15.92B | 15.96B | 17.37B | 21.45B | 26.72B |
|
Property, Plant & Equipment (Net)
|
3.62B | | | | 4.54B | 4.62B | 4.75B | 5.12B | 5.25B | 5.51B | 5.83B | 11.55B |
|
Long-Term Investments
|
1.01B | | | | 1.28B | 1.30B | 1.19B | 1.14B | 0.78B | 0.80B | 0.86B | 1.49B |
|
Goodwill
|
0.47B | | | | 0.49B | 0.48B | 0.47B | 0.48B | 0.45B | 0.46B | 0.46B | 2.77B |
|
Intangibles
|
0.36B | | | | 0.40B | 0.38B | 0.35B | 0.36B | 0.32B | 0.32B | 0.32B | 0.33B |
|
Goodwill & Intangibles
|
0.83B | | | | 0.89B | 0.86B | 0.82B | 0.84B | 0.77B | 0.78B | 0.78B | 3.10B |
|
Long-Term Deferred Tax
|
0.71B | | | | 0.77B | 0.74B | 0.70B | 0.72B | 0.65B | 0.65B | 0.65B | 0.79B |
|
Other Non-Current Assets
|
0.63B | | | | 0.61B | 0.64B | 0.59B | 0.59B | 0.56B | 0.55B | 0.59B | 0.91B |
|
Non-Current Assets
|
7.82B | | | | 9.02B | 9.08B | 8.98B | 9.35B | 8.94B | 9.29B | 9.71B | 19.58B |
|
Assets
|
24.58B | 27.11B | 25.71B | 25.13B | 25.37B | 25.82B | 24.43B | 25.27B | 24.90B | 26.66B | 31.15B | 46.30B |
|
Accounts Payables
|
4.39B | | | | 3.66B | 4.50B | 3.43B | 3.21B | 2.78B | 3.83B | 2.89B | 4.78B |
|
Notes Payables
|
0.55B | | | | 0.80B | 1.01B | 0.95B | 0.76B | 0.88B | 1.33B | 3.54B | 4.45B |
|
Payables
|
4.93B | | | | 4.46B | 5.51B | 4.38B | 3.97B | 3.65B | 5.16B | 6.43B | 9.23B |
|
Other Accumulated Expenses
|
3.38B | | | | 2.91B | 2.60B | 2.92B | 2.77B | 2.82B | 2.34B | 2.92B | 4.43B |
|
Short term Debt
|
0.85B | | | | 0.80B | 1.02B | 0.95B | 1.42B | 1.54B | 2.00B | 4.22B | 5.78B |
|
Current Leases
|
0.42B | | | | 0.31B | 0.32B | 0.30B | 0.29B | 0.29B | 0.28B | 0.28B | 0.49B |
|
Total Current Liabilities
|
9.60B | | | | 7.69B | 8.43B | 7.61B | 7.69B | 7.43B | 8.54B | 10.38B | 16.10B |
|
Non-Current Debt
|
3.26B | | | | 4.08B | 4.08B | 4.09B | 4.78B | 4.69B | 4.71B | 7.04B | 9.81B |
|
Minority Interest
|
0.00B | 0.00B | 0.00B | 0.00B | 0.96B | 0.00B | 0.00B | 0.00B | 1.03B | 0.97B | 1.01B | 1.46B |
|
Liabilities from Discontinued Operations
|
0.02B | | | | | | | | 0.01B | 0.07B | 0.07B | 0.07B |
|
Non-Current Deferred Tax Liability
|
0.53B | | | | 0.59B | 0.39B | 0.37B | 0.38B | 0.38B | 0.37B | 0.35B | 0.93B |
|
Operating Leases
|
0.55B | | | | 0.57B | 0.56B | 0.58B | 0.59B | 0.59B | 0.66B | 0.66B | 1.15B |
|
Other Non-Current Liabilities
|
0.85B | | | | 0.82B | 0.84B | 0.81B | 0.67B | 0.85B | 0.79B | 0.76B | 1.02B |
|
Total Non-Current Liabilities
|
2.15B | | | | 2.34B | -0.69B | -0.67B | -0.52B | 1.21B | -0.69B | -0.67B | -0.93B |
|
Total Liabilities
|
5.13B | 16.39B | 14.35B | 13.99B | 5.93B | 0.15B | 0.13B | 0.15B | 0.17B | 0.10B | 0.10B | 0.10B |
|
Total Debt
|
4.11B | | | | 4.88B | 5.09B | 5.04B | 6.20B | 6.24B | 6.72B | 11.27B | 15.59B |
|
Common Equity
|
9.96B | 10.72B | 11.36B | 11.14B | 11.81B | 11.53B | 10.98B | 11.16B | 10.95B | 11.54B | 11.89B | 17.23B |
|
Shareholder's Equity
|
9.96B | 10.72B | 11.36B | 11.14B | 11.81B | 11.53B | 10.98B | 11.16B | 10.95B | 11.54B | 11.89B | 17.23B |
|
Liabilities and Shareholders Equity
|
24.58B | 27.11B | 25.71B | 25.13B | 25.37B | 25.82B | 24.43B | 25.27B | 24.90B | 26.66B | 31.15B | 46.30B |
|
Treasury Shares
|
0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.03B |
|
Retained Earnings
|
10.22B | | | | 12.08B | 12.32B | 12.01B | 12.23B | 12.84B | 13.03B | 13.01B | 13.05B |