|
Cash & Equivalents
|
0.30B | 0.39B | 0.29B | 0.12B | 0.10B | 0.07B | 0.08B | 0.20B | 0.28B | 0.17B | 0.17B | 0.15B | 0.17B | 0.21B | 0.24B | 0.22B | 0.26B |
|
Short-term Investments
|
| 0.00B | 0.00B | | | | | | | | | | | | | | |
|
Cash & Current Investments
|
0.30B | 0.39B | 0.29B | 0.12B | 0.10B | 0.07B | 0.08B | 0.20B | 0.28B | 0.17B | 0.17B | 0.15B | 0.17B | 0.21B | 0.24B | 0.22B | 0.26B |
|
Receivables - Net
|
0.45B | 0.54B | 0.66B | 0.69B | 0.63B | 0.69B | 0.48B | 0.46B | 0.53B | 0.64B | 0.53B | 0.42B | 0.65B | 0.84B | 0.69B | 0.73B | 0.67B |
|
Receivables - Other
|
| | | | | | | | | | | | 0.01B | 0.00B | | | |
|
Receivables
|
0.45B | 0.54B | 0.66B | 0.69B | 0.63B | 0.69B | 0.48B | 0.46B | 0.53B | 0.64B | 0.53B | 0.42B | 0.65B | 0.84B | 0.69B | 0.73B | 0.67B |
|
Raw Materials
|
| 0.09B | 0.12B | 0.13B | 0.10B | 0.11B | 0.07B | 0.07B | 0.09B | 0.13B | 0.11B | 0.08B | 0.17B | 0.18B | 0.15B | 0.15B | 0.13B |
|
Work In Process
|
| 0.00B | 0.00B | 0.01B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | | | | | | | |
|
Finished Goods
|
| 0.18B | 0.23B | 0.35B | 0.31B | 0.34B | 0.29B | 0.24B | 0.29B | 0.33B | 0.30B | 0.23B | 0.30B | 0.43B | 0.37B | 0.33B | 0.30B |
|
Inventory
|
| 0.31B | 0.39B | 0.53B | 0.46B | 0.50B | 0.40B | 0.37B | 0.43B | 0.51B | 0.47B | 0.36B | 0.52B | 0.66B | 0.58B | 0.55B | 0.50B |
|
Current Deferred Tax Assets
|
| 0.03B | 0.04B | 0.03B | 0.04B | 0.04B | 0.04B | 0.04B | | | | | | | | | |
|
Prepaid Assets
|
| 0.07B | 0.08B | 0.06B | 0.06B | 0.07B | 0.00B | 0.05B | 0.06B | 0.06B | 0.04B | 0.05B | 0.09B | 0.11B | 0.11B | 0.10B | 0.11B |
|
Current Assets
|
1.56B | 1.44B | 1.55B | 1.44B | 1.50B | 1.36B | 1.05B | 1.05B | 1.30B | 1.39B | 1.21B | 0.98B | 1.43B | 1.82B | 1.63B | 1.60B | 1.54B |
|
Buildings
|
| 0.47B | 0.48B | 0.49B | 0.51B | 0.54B | 0.51B | 0.51B | 0.53B | 0.51B | 0.52B | 0.55B | 0.57B | 0.55B | 0.58B | 0.60B | 0.67B |
|
Construction in Progress
|
| 0.10B | 0.18B | 0.24B | 0.28B | 0.22B | 0.11B | 0.09B | 0.15B | 0.24B | 0.26B | 0.19B | 0.19B | 0.22B | 0.33B | 0.39B | 0.46B |
|
Land & Improvements
|
| 0.07B | 0.07B | 0.17B | 0.14B | 0.13B | 0.15B | 0.15B | 0.15B | 0.14B | 0.14B | 0.11B | 0.11B | 0.07B | 0.07B | 0.07B | 0.07B |
|
Property, Plant & Equipment (Net)
|
| 0.94B | 1.04B | 1.55B | 1.60B | 1.58B | 1.38B | 1.29B | 1.30B | 1.30B | 1.35B | 1.31B | 1.38B | 1.27B | 1.41B | 1.53B | 1.71B |
|
Long-Term Investments
|
0.06B | 0.06B | 0.06B | 0.12B | 0.12B | 0.07B | 0.06B | 0.05B | 0.06B | 0.05B | 0.04B | 0.04B | 0.04B | 0.02B | 0.02B | 0.02B | 0.02B |
|
Goodwill
|
0.04B | 0.04B | 0.04B | 0.48B | 0.50B | 0.04B | 0.15B | 0.15B | 0.15B | 0.09B | 0.09B | 0.13B | 0.14B | 0.13B | 0.13B | 0.13B | 0.13B |
|
Intangibles
|
| 0.00B | 0.00B | 0.34B | 0.32B | 0.38B | 0.16B | 0.14B | 0.14B | 0.11B | 0.12B | 0.13B | 0.13B | 0.10B | 0.10B | 0.10B | 0.11B |
|
Goodwill & Intangibles
|
0.04B | 0.04B | 0.04B | 0.81B | 0.83B | 0.42B | 0.31B | 0.29B | 0.29B | 0.20B | 0.20B | 0.26B | 0.27B | 0.22B | 0.23B | 0.23B | 0.24B |
|
Long-Term Deferred Tax
|
| 0.24B | 0.26B | 0.09B | 0.07B | 0.08B | 0.15B | 0.22B | 0.24B | 0.13B | 0.16B | 0.05B | 0.05B | 0.04B | 0.18B | 0.22B | 0.18B |
|
Other Non-Current Assets
|
| 0.09B | 0.10B | 0.10B | 0.08B | 0.05B | 0.00B | 0.04B | 0.05B | 0.07B | 0.06B | 0.16B | 0.17B | 0.18B | 0.17B | 0.17B | 0.18B |
|
Non-Current Assets
|
1.11B | 0.97B | 1.04B | 1.55B | 2.74B | 2.72B | 2.02B | 2.00B | 2.04B | 1.86B | 1.79B | 1.80B | 1.88B | 1.71B | 1.98B | 2.13B | 2.28B |
|
Assets
|
2.68B | 2.89B | 3.14B | 4.40B | 4.23B | 4.08B | 3.06B | 3.05B | 3.34B | 3.24B | 3.00B | 2.78B | 3.31B | 3.52B | 3.60B | 3.74B | 3.81B |
|
Accounts Payables
|
| 0.43B | 0.46B | 0.61B | 0.53B | 0.51B | 0.39B | 0.36B | 0.46B | 0.61B | 0.54B | 0.49B | 0.67B | 0.71B | 0.60B | 0.68B | 0.65B |
|
Notes Payables
|
| 0.03B | 0.09B | 0.06B | 0.26B | 0.04B | 0.02B | 0.01B | 0.01B | 0.25B | 0.03B | 0.01B | 0.07B | 0.35B | 0.17B | 0.04B | 0.01B |
|
Payables
|
| 0.46B | 0.55B | 0.67B | 0.80B | 0.56B | 0.41B | 0.37B | 0.46B | 0.86B | 0.57B | 0.50B | 0.74B | 1.05B | 0.77B | 0.72B | 0.66B |
|
Accumulated Expenses
|
| 0.06B | 0.04B | 0.05B | 0.04B | 0.05B | 0.03B | 0.04B | 0.05B | 0.07B | 0.05B | 0.05B | 0.07B | 0.07B | 0.06B | 0.07B | 0.08B |
|
Other Accumulated Expenses
|
| 0.06B | 0.08B | 0.14B | 0.10B | 0.11B | 0.08B | 0.06B | 0.07B | 0.10B | 0.09B | 0.09B | 0.11B | 0.11B | 0.11B | 0.11B | 0.11B |
|
Short term Debt
|
-0.01B | 0.03B | 0.09B | 0.18B | 0.26B | 0.04B | 0.02B | 0.01B | 0.26B | 0.25B | 0.03B | 0.01B | 0.37B | 0.35B | 0.17B | 0.04B | 0.26B |
|
Current Leases
|
0.03B | | | | | | | | | | | | | | | | |
|
Current Taxes
|
| 0.03B | 0.03B | 0.06B | 0.03B | 0.05B | 0.03B | 0.03B | 0.02B | 0.03B | 0.02B | 0.02B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B |
|
Curent Deferred Tax Liability
|
| 0.01B | 0.01B | 0.01B | 0.00B | 0.00B | 0.00B | 0.00B | | | | | | | | | |
|
Total Current Liabilities
|
| 0.54B | 0.66B | 0.92B | 0.84B | 0.63B | 0.44B | 0.40B | 0.74B | 0.95B | 0.60B | 0.53B | 1.15B | 1.10B | 0.82B | 0.77B | 0.96B |
|
Non-Current Debt
|
| 0.60B | 0.56B | 1.17B | 1.02B | 1.00B | 0.97B | 0.91B | 0.66B | 0.72B | 1.02B | 1.09B | 0.72B | 1.09B | 1.09B | 1.09B | 0.86B |
|
Pension
|
| 0.16B | 0.16B | 0.19B | 0.15B | 0.17B | 0.14B | 0.17B | 0.12B | 0.12B | 0.09B | 0.09B | 0.08B | 0.05B | 0.05B | 0.05B | 0.05B |
|
Preferred Stock Liabilities
|
| | | | | 0.03B | 0.03B | 0.03B | 0.03B | | | | | | | | |
|
Minority Interest
|
| 0.12B | 0.13B | 0.13B | 0.13B | 0.12B | 0.10B | 0.10B | 0.12B | 0.12B | 0.14B | 0.12B | 0.14B | 0.13B | 0.14B | 0.17B | 0.15B |
|
Non-Current Deferred Tax Liability
|
| 0.01B | 0.01B | 0.06B | 0.02B | 0.07B | 0.06B | 0.04B | 0.04B | 0.04B | 0.04B | 0.06B | 0.07B | 0.07B | 0.05B | 0.04B | 0.04B |
|
Operating Leases
|
| | | | | | | | | | | 0.09B | 0.08B | 0.08B | 0.08B | 0.09B | 0.09B |
|
Other Non-Current Liabilities
|
| 0.32B | 0.30B | 0.31B | 0.27B | 0.29B | 0.24B | 0.28B | 0.24B | 0.25B | 0.21B | 0.29B | 0.28B | 0.23B | 0.23B | 0.24B | 0.26B |
|
Total Non-Current Liabilities
|
| -0.32B | -0.30B | -0.31B | -0.27B | -0.29B | -0.24B | -0.28B | -0.24B | -0.25B | -0.21B | -0.29B | -0.28B | -0.23B | -0.23B | -0.24B | -0.26B |
|
Total Debt
|
-0.01B | 0.63B | 0.64B | 1.36B | 1.28B | 1.05B | 0.99B | 0.92B | 0.92B | 0.97B | 1.06B | 1.11B | 1.09B | 1.44B | 1.27B | 1.13B | 1.12B |
|
Common Equity
|
1.24B | 1.42B | 1.62B | 1.94B | 2.08B | 2.06B | 1.36B | 1.39B | 1.62B | 1.28B | 1.13B | 0.81B | 1.09B | 1.03B | 1.41B | 1.59B | 1.71B |
|
Shareholder's Equity
|
1.24B | 1.42B | 1.62B | 1.94B | 2.08B | 2.06B | 1.36B | 1.39B | 1.62B | 1.28B | 1.13B | 0.81B | 1.09B | 1.03B | 1.41B | 1.59B | 1.71B |
|
Liabilities and Shareholders Equity
|
2.68B | 2.89B | 3.14B | 4.40B | 4.23B | 4.08B | 3.06B | 3.05B | 3.34B | 3.24B | 3.00B | 2.78B | 3.31B | 3.52B | 3.60B | 3.74B | 3.81B |
|
Treasury Shares
|
0.00B | 0.00B | 33.67B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B |
|
Retained Earnings
|
| 1.12B | 1.31B | 1.65B | 0.10B | 1.90B | 1.48B | 1.56B | 1.71B | 1.42B | 1.34B | 0.99B | 1.16B | 1.28B | 1.57B | 1.73B | 1.83B |