|
Cash & Equivalents
|
0.36B | 0.45B | 0.36B | 0.72B | 0.94B | 0.80B | 0.58B | 0.44B | 0.55B | 0.74B | 0.83B | 1.65B | 1.84B | 1.34B | 1.53B | 2.09B |
|
Short-term Investments
|
0.01B | 0.00B | | 0.01B | 0.00B | | | | | | | | | | | |
|
Cash & Current Investments
|
0.37B | 0.45B | 0.36B | 0.72B | 0.94B | 0.80B | 0.58B | 0.44B | 0.55B | 0.74B | 0.83B | 1.65B | 1.84B | 1.34B | 1.53B | 2.09B |
|
Receivables - Net
|
0.73B | 1.02B | 1.18B | 1.15B | 1.25B | 1.44B | 1.67B | 0.07B | 2.02B | 1.99B | 1.93B | 2.93B | 2.91B | 2.48B | 3.12B | 2.84B |
|
Receivables - Other
|
0.02B | 0.17B | 0.15B | 0.13B | 0.18B | 0.25B | 0.24B | 0.14B | 0.14B | 0.15B | 0.11B | 0.12B | 0.15B | 0.16B | 0.36B | 0.01B |
|
Receivables
|
0.76B | 1.19B | 1.33B | 1.28B | 1.43B | 1.69B | 1.91B | 0.22B | 2.16B | 2.14B | 2.04B | 3.05B | 3.06B | 2.64B | 3.48B | 2.86B |
|
Raw Materials
|
| 0.24B | 0.25B | 0.26B | 0.28B | 0.32B | 0.41B | 0.38B | 0.47B | 0.48B | 0.50B | | | | | |
|
Work In Process
|
| 0.09B | 0.09B | 0.08B | 0.08B | 0.09B | 0.10B | 0.10B | 0.13B | 0.11B | 0.11B | | | | | |
|
Finished Goods
|
| 0.11B | 0.12B | 0.12B | 0.12B | 0.12B | 0.22B | 0.17B | 0.18B | 0.20B | 0.21B | | | | | |
|
Inventory
|
0.33B | 0.43B | 0.45B | 0.46B | 0.46B | 0.51B | 0.72B | 0.09B | 0.77B | 0.78B | 0.81B | 1.29B | 1.53B | 1.22B | 1.31B | 1.25B |
|
Current Deferred Tax Assets
|
0.06B | 0.08B | 0.06B | 0.09B | 0.07B | 0.09B | | | | | | | | | | |
|
Prepaid Assets
|
0.09B | 0.08B | 0.08B | 0.07B | 0.08B | 0.13B | 0.17B | 0.14B | 0.15B | 0.25B | 0.28B | 0.31B | 0.32B | 0.23B | 0.26B | 0.33B |
|
Current Assets
|
1.55B | 2.06B | 2.14B | 2.47B | 2.80B | 2.97B | 3.14B | 2.91B | 3.54B | 3.81B | 3.84B | 6.17B | 6.60B | 6.62B | 6.22B | 6.52B |
|
Construction in Progress
|
0.13B | 0.13B | | | | | | | | | | | | | | |
|
Land & Improvements
|
0.63B | 0.67B | | | | | | | | | | | | | | |
|
Property, Plant & Equipment (Net)
|
1.49B | 1.54B | 1.66B | 1.79B | 1.94B | 2.09B | 2.45B | 2.50B | 2.86B | 2.90B | 2.92B | 4.59B | 4.39B | 3.43B | 3.78B | 3.58B |
|
Long-Term Investments
|
0.26B | 0.31B | 0.35B | 0.38B | 0.41B | 0.40B | 0.46B | 0.50B | 0.55B | 0.59B | 0.32B | 0.82B | 0.53B | 0.82B | 0.36B | 0.36B |
|
Goodwill
|
1.06B | 0.85B | 0.83B | 0.82B | 0.83B | 0.86B | 0.92B | 0.88B | 1.02B | 1.01B | 1.84B | 2.63B | 0.63B | 2.98B | 3.01B | 2.36B |
|
Intangibles
|
0.27B | 0.31B | | 0.21B | 0.17B | 0.15B | 0.54B | 0.46B | 0.49B | 0.44B | 0.40B | 1.10B | 1.09B | 0.62B | 0.56B | 0.47B |
|
Goodwill & Intangibles
|
1.33B | 1.16B | 0.83B | 1.03B | 1.00B | 1.01B | 1.47B | 1.34B | 1.52B | 1.45B | 2.24B | 3.72B | 1.72B | 3.60B | 3.58B | 2.83B |
|
Long-Term Deferred Tax
|
0.42B | 0.43B | | 0.51B | 0.52B | 0.49B | 0.53B | | | | | | | | | |
|
Other Non-Current Assets
|
0.45B | 0.53B | 0.62B | 0.58B | 0.58B | 0.40B | 0.48B | 0.75B | 0.46B | 0.50B | 0.38B | 0.73B | 0.68B | 2.05B | 0.51B | 0.71B |
|
Non-Current Assets
|
3.26B | 3.50B | 3.82B | 3.93B | 4.12B | 4.25B | 6.08B | 5.92B | 6.24B | 6.29B | 5.87B | 9.86B | 9.98B | 10.38B | 8.24B | 7.47B |
|
Assets
|
4.81B | 5.55B | 5.96B | 6.40B | 6.92B | 7.23B | 9.21B | 8.83B | 9.79B | 10.10B | 9.70B | 16.03B | 16.57B | 16.99B | 14.45B | 13.99B |
|
Accounts Payables
|
0.98B | 1.22B | 1.30B | 1.29B | 1.38B | 1.53B | 1.87B | 1.85B | 2.27B | 2.14B | 1.32B | 2.35B | 2.28B | 2.15B | 2.55B | 2.03B |
|
Notes Payables
|
0.07B | 0.12B | 0.20B | 0.24B | 0.20B | 0.62B | 0.44B | 0.18B | 0.08B | 0.17B | 0.29B | 0.05B | | | | |
|
Dividends payables
|
| | | 0.01B | 0.02B | | | | | | | | | | | |
|
Payables
|
1.05B | 1.35B | 1.49B | 1.54B | 1.60B | 2.15B | 2.31B | 2.02B | 2.35B | 2.32B | 1.61B | 2.40B | 2.28B | 2.15B | 2.55B | 2.03B |
|
Accumulated Expenses
|
0.02B | 0.00B | | 0.03B | 0.04B | | | | | | | | | | | |
|
Other Accumulated Expenses
|
0.14B | 0.19B | | 0.18B | 0.18B | | | | | | 0.72B | 1.41B | 1.46B | 1.08B | 1.15B | 1.22B |
|
Short term Debt
|
0.01B | 0.01B | 0.38B | 0.01B | 0.01B | | | | | | 0.29B | 0.05B | 0.07B | 0.06B | 0.07B | 0.40B |
|
Current Taxes
|
| 0.04B | 0.03B | 0.07B | 0.04B | 0.01B | 0.05B | 0.07B | 0.04B | 0.06B | 0.07B | | | | | |
|
Curent Deferred Tax Liability
|
| | | 0.00B | 0.00B | | | | | | | | | | | |
|
Total Current Liabilities
|
1.05B | 1.39B | 1.91B | 1.60B | 1.62B | 2.17B | 2.36B | 2.09B | 2.43B | 2.40B | 2.33B | 3.81B | 3.80B | 4.24B | 3.77B | 3.65B |
|
Non-Current Debt
|
0.77B | 1.05B | 0.75B | 0.82B | 1.02B | 0.72B | 2.11B | 2.04B | 2.10B | 1.94B | 1.67B | 3.74B | 4.26B | 4.14B | 3.71B | 3.76B |
|
Non-Current Deffered Revenue
|
0.02B | 0.02B | | 0.03B | 0.05B | | | | | | | | | | | |
|
Pension
|
0.47B | 0.44B | 0.46B | 0.51B | 0.31B | 0.33B | 0.31B | 0.29B | 0.30B | 0.30B | 0.31B | 0.58B | 0.29B | 0.13B | 0.15B | 0.14B |
|
Minority Interest
|
0.04B | 0.05B | 0.07B | 0.06B | 0.07B | 0.07B | 0.08B | 0.08B | 0.11B | 0.12B | 0.14B | 0.30B | 0.31B | 0.28B | 0.24B | 0.17B |
|
Liabilities from Discontinued Operations
|
| | | | | | | | 0.03B | 0.02B | | | | 0.95B | | |
|
Non-Current Deferred Tax Liability
|
| | | 0.09B | 0.08B | | | | | | | | | | | |
|
Other Non-Current Liabilities
|
0.77B | 0.80B | 0.85B | 0.32B | 0.64B | 0.65B | 0.73B | 1.40B | 1.43B | 1.41B | 0.55B | 1.18B | 0.96B | 0.69B | 0.77B | 0.74B |
|
Total Non-Current Liabilities
|
-0.77B | -0.80B | -0.85B | -0.32B | -0.64B | -0.65B | -0.73B | -1.30B | -1.43B | -1.41B | -0.55B | 8.12B | 8.35B | 8.80B | 7.62B | 7.55B |
|
Total Liabilities
|
| | | | | | | 0.09B | | | | 9.30B | 9.31B | 9.49B | 8.39B | 8.29B |
|
Total Debt
|
0.79B | 1.06B | 1.13B | 0.83B | 1.03B | 0.72B | 2.11B | 2.04B | 2.10B | 1.94B | 1.96B | 3.79B | 4.33B | 4.20B | 3.78B | 4.16B |
|
Common Equity
|
1.19B | 1.56B | 2.11B | 2.61B | 3.18B | 3.27B | 3.73B | 4.22B | 3.83B | 5.34B | 5.94B | 6.72B | 7.26B | 7.51B | 6.15B | 5.71B |
|
Shareholder's Equity
|
1.19B | 1.56B | 2.11B | 2.61B | 3.18B | 3.27B | 3.73B | 4.22B | 3.83B | 5.34B | 5.94B | 6.72B | 7.26B | 7.51B | 6.15B | 5.71B |
|
Liabilities and Shareholders Equity
|
4.81B | 5.55B | 5.96B | 6.40B | 6.92B | 7.23B | 9.21B | 8.83B | 9.79B | 10.10B | 9.70B | 16.03B | 16.57B | 16.99B | 14.45B | 13.99B |
|
Treasury Shares
|
0.00B | 0.00B | 0.00B | 0.00B | -0.02B | -0.02B | 0.47B | -0.03B | -0.04B | -0.04B | 0.04B | 0.04B | 0.04B | 0.05B | 0.05B | 0.06B |
|
Retained Earnings
|
1.19B | -0.05B | -0.15B | -0.12B | -0.01B | 3.27B | -0.61B | -0.72B | 4.53B | 5.34B | 5.94B | 6.30B | 6.67B | 7.45B | 6.15B | 6.41B |