|
Cash & Equivalents
|
0.60B | 0.49B | 0.88B | 0.88B | 0.96B | 1.09B | 0.97B | 1.31B | 1.53B | 0.73B | 0.88B | 0.89B | 0.83B | 0.78B | 0.97B | 1.10B |
|
Cash & Current Investments
|
0.60B | 0.49B | 0.88B | 0.88B | 0.96B | 1.09B | 0.97B | 1.31B | 1.53B | 0.73B | 0.88B | 0.89B | 0.83B | 0.78B | 0.97B | 1.10B |
|
Receivables - Net
|
1.63B | 1.61B | 1.68B | 1.67B | 1.64B | 1.55B | 1.43B | 1.41B | 1.48B | 1.40B | 1.44B | 1.26B | 1.30B | 1.50B | 1.59B | 1.52B |
|
Receivables
|
1.63B | 1.61B | 1.68B | 1.67B | 1.64B | 1.55B | 1.43B | 1.41B | 1.48B | 1.40B | 1.44B | 1.26B | 1.30B | 1.50B | 1.59B | 1.52B |
|
Raw Materials
|
0.31B | 0.29B | 0.32B | 0.36B | 0.34B | 0.35B | 0.26B | 0.27B | 0.27B | 0.25B | 0.30B | 0.45B | 0.51B | 0.67B | 0.61B | 0.63B |
|
Work In Process
|
0.05B | 0.05B | 0.05B | 0.08B | 0.06B | 0.06B | 0.04B | 0.04B | 0.04B | 0.04B | 0.05B | 0.04B | 0.04B | 0.05B | 0.05B | 0.05B |
|
Finished Goods
|
0.85B | 0.88B | 0.95B | 0.92B | 1.02B | 0.98B | 0.87B | 0.86B | 0.91B | 0.96B | 1.06B | 1.26B | 1.25B | 1.51B | 1.41B | 1.43B |
|
Inventory
|
1.21B | 1.22B | 1.33B | 1.36B | 1.43B | 1.38B | 1.18B | 1.17B | 1.22B | 1.25B | 1.40B | 1.67B | 1.69B | 2.07B | 1.93B | 1.99B |
|
Current Deferred Tax Assets
|
0.10B | 0.12B | | | | | | | | | | | | | | |
|
Prepaid Assets
|
0.38B | 0.41B | 0.52B | 0.64B | 0.91B | 0.84B | 0.81B | 0.44B | 0.40B | 0.42B | 0.46B | 0.51B | 0.58B | 0.76B | 0.79B | 0.71B |
|
Current Assets
|
3.81B | 3.73B | 4.40B | 4.56B | 4.93B | 4.86B | 4.38B | 4.34B | 4.64B | 3.79B | 4.18B | 4.34B | 4.40B | 5.11B | 5.28B | 5.32B |
|
Buildings
|
1.08B | 1.32B | 1.34B | 1.44B | 1.62B | 1.66B | 1.49B | 1.54B | 1.66B | 1.60B | 1.60B | 1.62B | 1.60B | 1.82B | 2.05B | 2.06B |
|
Land & Improvements
|
0.16B | 0.19B | | | | | | 0.15B | 0.16B | 0.15B | 0.15B | 0.17B | 0.16B | 0.18B | 0.23B | |
|
Property, Plant & Equipment (Net)
|
3.52B | 3.69B | 3.67B | 3.84B | 4.08B | 4.08B | 3.80B | 3.84B | 4.07B | 3.88B | 3.75B | 3.72B | 3.73B | 4.31B | 4.58B | 4.42B |
|
Goodwill
|
2.30B | 2.36B | 2.49B | 2.50B | 2.47B | 2.31B | 2.10B | 2.11B | 2.22B | 2.53B | 3.51B | 3.82B | 3.28B | 3.35B | 3.41B | 3.27B |
|
Intangibles
|
0.82B | 0.83B | 1.50B | 1.50B | 1.50B | 1.41B | 1.35B | 1.31B | 1.34B | 1.64B | 2.67B | 2.89B | 2.46B | 1.92B | 1.89B | 1.76B |
|
Goodwill & Intangibles
|
3.12B | 3.19B | 4.00B | 4.00B | 3.97B | 3.72B | 3.45B | 3.42B | 3.56B | 4.17B | 6.17B | 6.72B | 5.75B | 5.27B | 5.30B | 5.03B |
|
Long-Term Deferred Tax
|
| 1.02B | 0.99B | 1.11B | 1.00B | 1.21B | 1.08B | 0.30B | 0.19B | 0.15B | 0.18B | 0.29B | 0.19B | 0.14B | 0.21B | 0.20B |
|
Other Non-Current Assets
|
0.69B | 0.47B | 0.54B | 0.91B | 0.92B | 0.72B | 0.24B | 0.22B | 0.22B | 0.17B | 0.75B | 0.86B | 0.97B | 0.90B | 1.02B | 1.08B |
|
Non-Current Assets
|
7.32B | 7.44B | 8.32B | 8.84B | 9.05B | 8.58B | 7.55B | 7.79B | 8.04B | 8.37B | 10.86B | 11.58B | 10.64B | 10.62B | 11.11B | 10.73B |
|
Assets
|
11.13B | 11.17B | 12.72B | 13.39B | 13.98B | 13.44B | 11.94B | 12.12B | 12.68B | 12.16B | 15.03B | 15.92B | 15.04B | 15.73B | 16.39B | 16.05B |
|
Accounts Payables
|
1.17B | 1.17B | 1.24B | 1.29B | 1.34B | 1.23B | 1.11B | 1.12B | 1.21B | 1.22B | 1.24B | 1.39B | 1.48B | 1.55B | 1.70B | 1.80B |
|
Notes Payables
|
0.04B | 0.05B | 0.03B | 0.05B | 0.01B | 0.02B | 0.00B | 0.01B | 0.01B | 0.01B | 0.26B | 0.26B | 0.04B | 0.01B | 0.33B | 0.66B |
|
Payables
|
1.21B | 1.21B | 1.28B | 1.34B | 1.36B | 1.25B | 1.11B | 1.14B | 1.22B | 1.23B | 1.50B | 1.65B | 1.52B | 1.56B | 2.03B | 2.46B |
|
Accumulated Expenses
|
0.37B | 0.38B | | | | | | | | | | | | | | |
|
Other Accumulated Expenses
|
1.68B | 1.68B | 1.70B | 1.89B | 2.09B | 1.92B | 1.84B | 1.73B | 1.83B | 1.70B | 1.92B | 2.34B | 2.08B | 2.11B | 2.38B | 2.89B |
|
Short term Debt
|
0.33B | 0.56B | 0.35B | 0.25B | 0.90B | 0.49B | 0.30B | | | | 0.25B | 0.01B | 0.01B | 0.01B | 0.02B | 0.66B |
|
Current Taxes
|
0.39B | 0.27B | 0.39B | 0.25B | 0.24B | 0.29B | 0.28B | 0.44B | 0.35B | 0.41B | 0.37B | 0.40B | 0.44B | 0.32B | 0.34B | 0.40B |
|
Total Current Liabilities
|
3.60B | 3.73B | 3.72B | 3.74B | 4.58B | 3.95B | 3.53B | 3.31B | 3.41B | 3.34B | 4.04B | 4.40B | 4.05B | 4.00B | 4.74B | 5.76B |
|
Non-Current Debt
|
2.82B | 2.81B | 4.43B | 4.93B | 4.75B | 5.64B | 6.25B | 6.52B | 6.57B | 6.35B | 7.33B | 7.33B | 7.19B | 8.74B | 8.22B | 7.29B |
|
Pension
|
1.23B | 1.54B | | | | | | | | | | | | | | |
|
Minority Interest
|
0.14B | 0.14B | 0.17B | 0.20B | 0.23B | 0.24B | 0.26B | 0.26B | 0.30B | 0.30B | 0.44B | 0.36B | 0.36B | 0.41B | 0.35B | 0.33B |
|
Non-Current Deferred Tax Liability
|
0.08B | 0.92B | 0.92B | 1.04B | 1.09B | 1.14B | 0.99B | 1.03B | 0.80B | 0.91B | 1.29B | 1.16B | 1.09B | 1.03B | 1.09B | 0.34B |
|
Other Non-Current Liabilities
|
1.38B | 1.70B | 1.78B | 2.05B | 1.68B | 2.22B | 1.97B | 2.04B | 2.25B | 2.03B | 2.60B | 2.65B | 2.43B | 1.80B | 2.12B | 2.11B |
|
Total Non-Current Liabilities
|
6.50B | 6.65B | 8.40B | 8.96B | 9.77B | 9.85B | 10.01B | 10.07B | 10.18B | 9.93B | 11.88B | 12.16B | 11.64B | 13.13B | 13.32B | 13.39B |
|
Total Liabilities
|
7.88B | 8.36B | 10.18B | 11.00B | 11.45B | 12.07B | 11.98B | 12.11B | 12.43B | 11.96B | 14.48B | 14.82B | 14.07B | 14.93B | 15.44B | 15.50B |
|
Total Debt
|
3.15B | 3.38B | 4.78B | 5.18B | 5.64B | 6.13B | 6.54B | 6.52B | 6.57B | 6.35B | 7.59B | 7.34B | 7.21B | 8.76B | 8.24B | 7.95B |
|
Common Equity
|
13.16B | 14.33B | 15.65B | 16.95B | 17.95B | 18.83B | 18.86B | 19.92B | 20.53B | 21.61B | 22.50B | 23.70B | 24.35B | -25.13B | 0.96B | 0.54B |
|
Shareholder's Equity
|
13.16B | 14.33B | 15.65B | 16.95B | 17.95B | 18.83B | 18.86B | 19.92B | 20.53B | 21.61B | 22.50B | 23.70B | 24.35B | -25.13B | 0.96B | 0.54B |
|
Liabilities and Shareholders Equity
|
11.13B | 11.17B | 12.72B | 13.39B | 13.98B | 13.44B | 11.94B | 12.12B | 12.68B | 12.16B | 15.03B | 15.92B | 15.04B | 15.73B | 16.39B | 16.05B |
|
Treasury Shares
|
0.24B | 0.48B | 0.51B | 0.53B | 0.55B | 0.56B | 0.57B | 0.58B | 0.59B | 0.60B | 0.61B | 0.62B | 0.63B | 0.64B | 0.64B | 0.65B |
|
Retained Earnings
|
13.16B | 14.33B | 15.65B | 16.95B | 17.95B | 18.83B | 18.86B | 19.92B | 20.53B | 21.61B | 22.50B | 23.70B | 24.35B | 24.57B | 25.29B | 26.14B |
|
Preferred Shares
|
0.17B | | | | | | | | | | | | | | | |