|
Cash & Equivalents
|
0.23B | 0.17B | 0.27B | 0.39B | 0.42B | 0.39B | 0.34B | 0.56B | 0.42B | 0.30B | 0.44B | 0.57B | 0.35B | 0.43B | 0.35B | 0.98B | 1.82B | 2.03B | 1.61B | 1.94B | 1.42B | 1.51B | 1.53B | 1.53B | 1.67B | 1.77B | 1.07B |
|
Short-term Investments
|
0.08B | 0.02B | | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.01B | 0.03B | 0.03B | 0.01B | 0.01B | 0.01B | 0.01B | 0.05B | 0.15B | 0.17B | 0.33B | 0.26B | 0.25B | 0.61B | 0.09B | 0.11B | 0.03B | 0.10B |
|
Cash & Current Investments
|
0.31B | 0.19B | 0.27B | 0.41B | 0.44B | 0.41B | 0.36B | 0.57B | 0.45B | 0.31B | 0.47B | 0.59B | 0.37B | 0.44B | 0.36B | 0.99B | 1.86B | 2.18B | 1.78B | 2.27B | 1.68B | 1.76B | 2.14B | 1.62B | 1.78B | 1.80B | 1.17B |
|
Receivables - Net
|
1.56B | 1.33B | | 2.30B | 2.01B | 1.95B | 2.37B | 2.25B | 2.04B | 2.15B | 2.35B | 2.15B | 1.89B | 2.22B | 1.85B | 1.95B | 1.72B | 2.96B | 2.64B | 2.93B | 2.52B | 3.19B | 2.74B | 3.18B | 2.74B | 3.67B | 3.13B |
|
Receivables - Other
|
0.07B | 0.06B | | 0.09B | 0.10B | 0.08B | 0.10B | 0.12B | 0.15B | 0.10B | 0.12B | 0.12B | 0.13B | 0.13B | 0.15B | 0.10B | 0.18B | 0.13B | 0.18B | 0.08B | 0.17B | 0.10B | 0.19B | 0.14B | 0.10B | 0.12B | 0.12B |
|
Receivables
|
1.63B | 1.38B | | 2.39B | 2.11B | 2.03B | 2.47B | 2.37B | 2.19B | 2.25B | 2.47B | 2.27B | 2.02B | 2.35B | 1.99B | 2.06B | 1.89B | 3.09B | 2.81B | 3.02B | 2.68B | 3.29B | 2.94B | 3.32B | 2.83B | 3.78B | 3.24B |
|
Inventory
|
0.47B | 0.41B | | 0.77B | 0.73B | 0.77B | 0.88B | 0.89B | 0.77B | 0.95B | 0.97B | 0.87B | 0.79B | 1.06B | 0.80B | 0.88B | 0.81B | 1.49B | 1.32B | 1.50B | 1.41B | 1.87B | 1.46B | 2.06B | 1.72B | 2.04B | 1.80B |
|
Prepaid Assets
|
0.07B | 0.07B | | 0.39B | 0.40B | 0.42B | 0.47B | 0.54B | 0.53B | 0.57B | 0.59B | 0.59B | 0.22B | 0.26B | 0.29B | 0.24B | 0.24B | 0.29B | 0.31B | 0.29B | 0.49B | 0.45B | 0.38B | 0.49B | 0.49B | 0.80B | 0.77B |
|
Current Assets
|
2.51B | 2.06B | | 4.01B | 3.70B | 3.66B | 4.21B | 4.40B | 3.90B | 4.12B | 4.53B | 4.34B | 3.41B | 4.12B | 3.43B | 4.18B | 4.86B | 7.24B | 6.59B | 7.43B | 6.68B | 8.12B | 7.11B | 8.10B | 7.09B | 9.13B | 7.08B |
|
Property, Plant & Equipment (Net)
|
2.09B | 1.85B | | 4.42B | 4.31B | 4.21B | 4.14B | 4.39B | 4.52B | 4.65B | 4.53B | 4.40B | 4.44B | 4.70B | 4.65B | 4.44B | 4.60B | 6.40B | 6.00B | 5.50B | 5.31B | 5.53B | 5.75B | 6.87B | 6.88B | 7.00B | 7.17B |
|
Long-Term Investments
|
| 0.02B | | 0.00B | 0.04B | 0.03B | 0.00B | 0.00B | 0.00B | 0.00B | 0.01B | 0.01B | 0.00B | 0.00B | 0.00B | 0.00B | 0.01B | 0.17B | 0.26B | 0.28B | 0.19B | 0.15B | 0.11B | 0.10B | 0.10B | 0.05B | 0.04B |
|
Goodwill
|
0.10B | 0.09B | | 2.51B | 2.62B | 2.59B | 2.77B | 2.96B | 2.97B | 3.10B | 3.01B | 2.93B | 2.87B | 2.83B | 2.79B | 2.77B | 3.00B | 5.52B | 5.29B | 4.97B | 4.69B | 4.88B | 4.86B | 5.16B | 5.01B | 5.13B | 5.28B |
|
Intangibles
|
3.86B | 3.51B | | 9.30B | 9.01B | 8.88B | 9.24B | 9.86B | 9.87B | 10.31B | 9.99B | 9.73B | 9.57B | 9.43B | 9.42B | 9.24B | 10.03B | 15.31B | 14.46B | 13.51B | 12.76B | 13.41B | 13.34B | 13.88B | 13.62B | 14.05B | 14.54B |
|
Goodwill & Intangibles
|
3.96B | 3.60B | | 11.81B | 11.63B | 11.46B | 12.01B | 12.82B | 12.84B | 13.40B | 13.00B | 12.67B | 12.44B | 12.26B | 12.20B | 12.01B | 13.03B | 20.83B | 19.75B | 18.48B | 17.45B | 18.30B | 18.19B | 19.04B | 18.63B | 19.18B | 19.82B |
|
Long-Term Deferred Tax
|
0.16B | 0.09B | | 0.33B | 0.30B | 0.32B | 0.28B | 0.32B | 0.07B | 0.06B | 0.07B | 0.08B | 0.04B | 0.05B | 0.03B | 0.01B | 0.03B | 0.03B | 0.07B | 0.03B | 0.02B | 0.03B | 0.00B | 0.00B | 0.03B | 0.02B | 0.01B |
|
Other Non-Current Assets
|
0.08B | 0.04B | | 0.07B | 0.08B | 0.07B | 0.07B | 0.07B | 0.10B | 0.10B | 0.09B | 0.09B | 0.45B | 0.32B | 0.36B | 0.34B | 0.40B | 0.48B | 0.61B | 0.61B | 0.26B | 0.32B | 0.32B | 0.38B | 0.42B | 0.46B | 0.57B |
|
Non-Current Assets
|
6.30B | 5.60B | | 16.63B | 16.35B | 16.09B | 16.50B | 17.60B | 17.52B | 18.22B | 17.70B | 17.24B | 17.38B | 17.33B | 17.25B | 16.80B | 18.08B | 27.91B | 26.69B | 24.90B | 23.23B | 24.32B | 24.37B | 26.48B | 26.14B | -9.13B | 27.70B |
|
Assets
|
8.81B | 7.67B | | 20.64B | 20.05B | 19.75B | 20.71B | 22.00B | 21.42B | 22.34B | 22.23B | 21.58B | 20.79B | 21.45B | 20.68B | 20.98B | 22.94B | 35.15B | 33.28B | 32.34B | 29.91B | 32.44B | 31.48B | 34.57B | 33.23B | | 34.78B |
|
Accounts Payables
|
1.80B | 1.52B | | 2.73B | 2.61B | 2.48B | 2.84B | 3.02B | 2.98B | 2.95B | 3.36B | 3.62B | 3.23B | 3.46B | 3.08B | 2.97B | 3.28B | 4.98B | 4.85B | 5.41B | 5.15B | 5.96B | 5.63B | 6.31B | 6.18B | 7.09B | 7.20B |
|
Notes Payables
|
| | | | | | | | | | | | | | 0.88B | 0.84B | | | 0.00B | | | -0.20B | | -0.36B | 1.49B | | 0.55B |
|
Payables
|
1.80B | 1.52B | | 2.73B | 2.61B | 2.48B | 2.84B | 3.02B | 2.98B | 2.95B | 3.36B | 3.62B | 3.23B | 3.46B | 3.97B | 3.81B | 3.28B | 4.98B | 4.85B | 5.41B | 5.15B | 5.76B | 5.63B | 5.95B | 7.67B | 7.09B | 7.75B |
|
Accumulated Expenses
|
| | | | 0.03B | 0.02B | 0.03B | 0.03B | 0.02B | 0.03B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B |
|
Short term Debt
|
0.65B | 0.46B | | 0.44B | 0.94B | 0.93B | 1.18B | 1.06B | 0.32B | 0.48B | 0.47B | 0.11B | 0.56B | 0.70B | 0.88B | 0.84B | 0.96B | 2.11B | 1.54B | 1.68B | 1.36B | 2.64B | 1.40B | 2.18B | 1.49B | 2.55B | 0.55B |
|
Current Taxes
|
0.04B | 0.05B | | 0.11B | 0.05B | 0.08B | 0.11B | 0.16B | 0.10B | 0.10B | 0.14B | 0.17B | 0.13B | 0.18B | 0.11B | 0.09B | 0.20B | 0.28B | 0.21B | 0.26B | 0.25B | 0.29B | 0.27B | 0.33B | 0.32B | 0.41B | 0.40B |
|
Total Current Liabilities
|
2.69B | 2.20B | | 3.78B | 4.05B | 3.90B | 4.55B | 4.63B | 3.87B | 4.00B | 4.44B | 4.29B | 4.33B | 4.89B | 4.55B | 4.43B | 4.94B | 7.98B | 6.97B | 7.90B | 7.46B | 9.55B | 7.83B | 9.56B | 8.71B | 10.94B | 8.83B |
|
Non-Current Debt
|
3.41B | 3.42B | | 6.70B | 6.01B | 5.91B | 5.80B | 6.04B | 6.45B | 6.69B | 6.32B | 6.10B | 5.85B | 6.38B | 6.22B | 6.98B | 7.61B | 14.23B | 13.49B | 11.79B | 10.79B | 10.16B | 10.86B | 10.91B | 10.62B | 11.02B | 11.90B |
|
Pension
|
0.15B | 0.16B | | 0.26B | 0.30B | 0.30B | 0.29B | 0.29B | 0.19B | 0.19B | 0.18B | 0.17B | 0.16B | 0.15B | 0.24B | 0.39B | 0.34B | 0.19B | 0.16B | 0.13B | 0.11B | 0.12B | 0.21B | 0.20B | 0.18B | 0.19B | 0.17B |
|
Minority Interest
|
| | | | | | | | | | | | | | | | -0.03B | 0.27B | 0.20B | 0.20B | 0.01B | | | 0.52B | 0.53B | 0.54B | 0.54B |
|
Non-Current Deferred Tax Liability
|
0.99B | 0.84B | | 2.48B | 2.43B | 2.41B | 2.52B | 2.71B | 2.63B | 2.74B | 2.69B | 2.63B | 2.46B | 2.43B | 2.44B | 2.34B | 2.54B | 4.23B | 4.14B | 3.84B | 3.58B | 3.75B | 3.63B | 3.84B | 3.74B | 3.82B | 3.87B |
|
Operating Leases
|
| | | | | | | | | | | | | | 0.31B | 0.26B | | | 0.58B | 0.55B | | | | | 0.58B | | 0.62B |
|
Other Non-Current Liabilities
|
0.04B | 0.05B | | 0.09B | 0.19B | 0.19B | 0.23B | 0.25B | 0.24B | 0.27B | 0.28B | 0.27B | 0.05B | 0.06B | 0.05B | 0.05B | 0.05B | 0.05B | 0.04B | 0.04B | 0.04B | 0.05B | 0.05B | 0.05B | 0.07B | 0.06B | 0.07B |
|
Total Non-Current Liabilities
|
4.63B | 4.51B | | 9.60B | 9.02B | 8.88B | 8.93B | 9.42B | 9.68B | 10.13B | 9.63B | 9.34B | 8.97B | 9.45B | 9.31B | 10.14B | 10.82B | 18.98B | 18.06B | 16.15B | 14.85B | 14.45B | 15.06B | 15.31B | 14.92B | 15.36B | 16.28B |
|
Total Liabilities
|
7.33B | 6.71B | | 13.39B | 13.07B | 12.78B | 13.48B | 14.05B | 13.55B | 14.13B | 14.08B | 13.63B | 13.30B | 14.33B | 13.87B | 14.56B | 15.75B | 26.96B | 25.03B | 24.05B | 22.31B | 23.99B | 22.89B | 24.87B | 23.63B | -0.01B | 25.11B |
|
Total Debt
|
4.07B | 3.88B | | 7.15B | 6.95B | 6.84B | 6.98B | 7.09B | 6.77B | 7.18B | 6.79B | 6.21B | 6.41B | 7.07B | 7.11B | 7.82B | 8.57B | 16.34B | 15.03B | 13.47B | 12.15B | 12.80B | 12.26B | 13.09B | 12.11B | 13.57B | 12.45B |
|
Common Equity
|
1.48B | 0.95B | | 0.01B | 6.98B | 0.01B | 0.01B | 0.01B | 7.87B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 8.58B | 0.01B | 9.60B | 0.01B | 9.67B |
|
Shareholder's Equity
|
1.48B | 0.95B | | 7.25B | 6.98B | 6.97B | 7.24B | 7.95B | 7.87B | 8.20B | 8.16B | 7.95B | 0.01B | 7.12B | 0.01B | 6.42B | 0.01B | 8.19B | 0.01B | 8.29B | 0.01B | 8.45B | 8.58B | 9.70B | 0.01B | | 0.01B |
|
Liabilities and Shareholders Equity
|
8.81B | 7.67B | | 20.64B | 20.05B | 19.75B | 20.71B | 22.00B | 21.42B | 22.34B | 22.23B | 21.58B | 20.79B | 21.45B | 20.68B | 20.98B | 22.94B | 35.15B | 33.28B | 32.34B | 29.91B | 32.44B | 31.48B | 34.57B | 33.23B | | 34.78B |
|
Treasury Shares
|
-3.48B | -3.62B | | | | | | | | | | | | | | | | | | | | | | | 1.95B | -0.05B | -0.05B |
|
Retained Earnings
|
0.12B | 0.20B | | 10.49B | -0.45B | 0.45B | -0.53B | 0.59B | -0.59B | -0.61B | -0.62B | -0.60B | -0.63B | -0.64B | -0.50B | -0.71B | -0.64B | -0.47B | -0.18B | -0.07B | -0.52B | -0.88B | 8.86B | -0.83B | -0.97B | -1.72B | -1.85B |
|
Tangible Book Value
|
| | | | | | | | | | | | | | | | | | | | | | 0.49B | | 0.49B | | |