|
Cash & Equivalents
|
0.68B | 0.85B | 0.66B | 0.60B | 1.03B | 0.75B | 0.88B | 1.01B | 1.12B | 1.43B | 1.52B | 0.87B | 0.88B | 0.68B | 0.85B | 1.79B | 1.12B | 1.60B | 1.84B | 1.18B | 1.44B | 1.48B | 1.65B | 0.93B | 0.90B | 0.88B | 1.06B | 0.95B | 1.01B | 0.87B | 1.07B | 0.53B | 0.64B | 1.30B | 1.13B | 0.99B | 1.21B | 0.99B | 0.35B | 1.20B | 1.06B | | 1.80B | | 2.11B | | | | 2.28B | | | | 2.05B | | | | 1.77B | | | | 1.63B | | | |
|
Short-term Investments
|
0.01B | | 0.01B | -0.01B | -0.01B | 0.00B | -0.01B | -0.02B | -0.01B | 0.00B | 0.02B | -0.04B | -0.00B | 0.00B | | -0.09B | 0.00B | 0.15B | | -0.24B | -0.01B | -0.00B | 0.01B | -0.16B | | -0.00B | 0.00B | 0.07B | | | | 0.08B | | | | 0.04B | | -0.01B | 0.04B | 0.07B | 0.06B | | -0.01B | | 0.02B | | | | 0.04B | | | | 0.15B | | | | 0.03B | | | | 0.05B | | | |
|
Cash & Current Investments
|
0.69B | 0.85B | 0.67B | 0.59B | 1.02B | 0.75B | 0.87B | 0.99B | 1.11B | 1.43B | 1.54B | 0.83B | 0.88B | 0.68B | 0.85B | 1.70B | 1.13B | 1.75B | 1.84B | 0.94B | 1.43B | 1.48B | 1.65B | 0.78B | 0.90B | 0.88B | 1.06B | 1.03B | 1.01B | 0.87B | 1.07B | 0.61B | 0.64B | 1.30B | 1.13B | 1.03B | 1.21B | 0.98B | 0.39B | 1.63B | 1.12B | | 1.79B | | 2.14B | | | | 2.32B | | | | 2.20B | | | | 1.80B | | | | 1.68B | | | |
|
Receivables - Net
|
0.28B | 0.30B | 0.33B | 0.45B | 0.35B | 0.33B | 0.37B | 0.51B | 0.43B | 0.43B | 0.49B | 0.63B | 0.51B | 0.12B | 0.59B | 0.72B | 0.57B | 0.15B | 0.58B | 0.77B | 0.59B | 0.63B | 0.66B | 0.75B | 0.47B | 0.50B | 0.43B | 0.58B | 0.47B | 0.49B | 0.51B | 0.76B | 0.57B | 0.56B | 0.68B | 0.93B | 0.71B | 0.66B | 0.75B | 0.56B | 0.80B | | 0.40B | | 0.56B | | | | 0.63B | | | | 0.83B | | | | 1.01B | | | | 0.93B | | | |
|
Receivables - Other
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 0.22B | | | | 0.23B | | | | 0.21B | | | 0.18B | | 0.12B | | | | 0.07B | | | | 0.12B | | | | 0.06B | | | | 0.08B | | | | 0.11B | | | |
|
Receivables
|
0.28B | 0.30B | 0.33B | 0.45B | 0.35B | 0.33B | 0.37B | 0.51B | 0.43B | 0.43B | 0.49B | 0.63B | 0.51B | 0.12B | 0.59B | 0.72B | 0.57B | 0.15B | 0.58B | 0.77B | 0.59B | 0.63B | 0.66B | 0.75B | 0.47B | 0.50B | 0.43B | 0.80B | 0.47B | 0.49B | 0.51B | 0.99B | 0.57B | 0.56B | 0.68B | 1.14B | 0.71B | 0.66B | 0.93B | 0.56B | 0.92B | | 0.40B | | 0.63B | | | | 0.75B | | | | 0.89B | | | | 1.09B | | | | 1.04B | | | |
|
Raw Materials
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.20B | | | | 0.22B | | | 0.16B | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Finished Goods
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.16B | | | | 0.19B | | | 0.20B | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Inventory
|
| | 0.38B | 0.38B | | | | 0.41B | | | | | | | | | | | | | | | | | | | | | | | | 0.54B | | | | 0.60B | | | 0.51B | | 0.55B | | | | 0.47B | | | | 0.58B | | | | 0.60B | | | | 0.68B | | | | 0.70B | | | |
|
Current Deferred Tax Assets
|
0.09B | | 0.04B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets
|
0.17B | 0.17B | 0.06B | 0.07B | 0.16B | 0.18B | 0.18B | 0.20B | 0.22B | 0.18B | 0.19B | 0.10B | 0.28B | 0.33B | 0.32B | 0.08B | 0.46B | 0.12B | 0.56B | 0.12B | 0.59B | 0.60B | 0.63B | 0.10B | 0.42B | 0.39B | 0.37B | 0.18B | 0.52B | 0.50B | 0.45B | 0.47B | 0.53B | 0.51B | 0.59B | 0.10B | 0.43B | 0.47B | 0.10B | 0.10B | 0.09B | | 0.07B | | | | | | | | | | | | | | | | | | | | | |
|
Current Assets
|
1.46B | 1.69B | 1.55B | 1.81B | 2.02B | 1.66B | 1.83B | 2.14B | 2.22B | 2.49B | 2.68B | 2.40B | 2.26B | 2.10B | 2.38B | 3.55B | 2.73B | 3.34B | 3.62B | 3.32B | 3.24B | 3.40B | 3.58B | 2.75B | 2.27B | 2.25B | 2.33B | 2.52B | 2.45B | 2.34B | 2.54B | 2.30B | 2.41B | 2.97B | 3.03B | 2.93B | 2.95B | 4.16B | 2.91B | 3.14B | 2.95B | | 3.05B | | 3.52B | | | | 3.88B | | | | 4.03B | | | | 3.86B | | | | 3.75B | | | |
|
Property, Plant & Equipment (Net)
|
2.01B | 2.15B | 2.25B | 2.39B | 2.22B | 2.36B | 2.46B | 2.57B | 2.61B | 2.79B | 2.80B | 2.79B | 2.85B | 2.90B | 2.97B | 3.29B | 3.16B | 3.40B | 3.53B | 3.98B | 3.73B | 3.94B | 3.91B | 5.75B | 3.15B | 3.18B | 2.93B | 4.84B | 2.82B | 3.04B | 3.06B | 3.30B | 3.93B | 3.85B | 4.24B | 4.00B | 3.75B | 3.08B | 3.13B | 3.01B | 3.18B | | 2.65B | | 2.89B | | | | 3.00B | | | | 3.62B | | | | 4.49B | | | | 4.96B | | | |
|
Long-Term Investments
|
-0.09B | -0.18B | -0.30B | 0.17B | -0.07B | -0.22B | -0.41B | 0.17B | | -0.30B | -0.45B | -0.05B | -0.09B | -0.31B | | -0.04B | | -0.01B | | -0.01B | | | 1.27B | -0.00B | 1.15B | 1.15B | 1.08B | 1.07B | 1.08B | 1.18B | 1.17B | 1.13B | 0.54B | 0.59B | 0.63B | 0.66B | 0.59B | 0.57B | 0.53B | 0.54B | 0.51B | | 0.37B | | 0.37B | | | | 0.36B | | | | 0.43B | | | | 0.53B | | | | 0.51B | | | |
|
Goodwill
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.15B | | 5.56B | | | | 4.87B | | | | 4.74B | | | | 5.09B | | | | 5.56B | | | | 4.85B | | | |
|
Intangibles
|
| | 3.80B | 3.90B | | | | -0.11B | | | | 4.56B | | | | 5.18B | | 5.92B | | 7.60B | | | | 7.10B | | | | 5.51B | | | | 6.26B | | | | 6.55B | | | 5.90B | 5.70B | 5.82B | | 4.74B | | 5.06B | | | | 4.93B | | | | 5.24B | | | | 5.77B | | | | 5.08B | | | |
|
Goodwill & Intangibles
|
| | 3.80B | 3.90B | | | | -0.11B | | | | 4.56B | | | | 5.18B | | 5.92B | | 7.60B | | | | 7.10B | | | | 5.51B | | | | 6.26B | | | | 6.55B | | | 6.05B | 5.79B | 11.38B | | 4.74B | | 9.92B | | | | 9.67B | | | | 10.33B | | | | 11.33B | | | | 9.93B | | | |
|
Long-Term Deferred Tax
|
| | | 0.08B | | | | 0.03B | | | | 0.14B | | | | 0.12B | | 0.13B | | 0.10B | | | | 0.21B | | | | 0.24B | | | | 0.30B | | | | 0.42B | | | 0.43B | 0.48B | 0.54B | | 0.49B | | 0.54B | | | | 0.40B | | | | 0.41B | | | | 0.44B | | | | 0.31B | | | |
|
Other Non-Current Assets
|
| 4.01B | 0.13B | 0.00B | 4.20B | 4.32B | 4.30B | 4.50B | 4.69B | 4.93B | 4.81B | -0.01B | 5.35B | -0.01B | 5.76B | -0.03B | 6.75B | 0.08B | 7.91B | -0.06B | 9.20B | 9.49B | 0.19B | -0.02B | 0.87B | 0.86B | 1.17B | -0.00B | 0.52B | 0.63B | 0.65B | 0.58B | 1.01B | 0.99B | 1.06B | 0.43B | 0.95B | -0.01B | 0.33B | 0.00B | 0.31B | | 0.20B | | 0.22B | | | | 0.25B | | | | 0.27B | | | | 0.32B | | | | 0.33B | | | |
|
Non-Current Assets
|
5.69B | 6.16B | 6.37B | 6.67B | 6.42B | 6.68B | 6.76B | 7.08B | 7.30B | 7.72B | 7.61B | 7.99B | 8.20B | 8.56B | 8.73B | 9.29B | 9.91B | 11.01B | 11.44B | 13.32B | 12.93B | 13.43B | 13.18B | 12.56B | 11.32B | 11.31B | 10.63B | 10.03B | 9.62B | 10.38B | 10.28B | 11.81B | 11.70B | 11.87B | 12.86B | 12.12B | 11.62B | 10.55B | 10.42B | 10.17B | 10.44B | | 8.73B | | 9.27B | | | | 9.22B | | | | 10.10B | | | | 11.73B | | | | 11.61B | | | |
|
Assets
|
7.15B | 7.85B | 7.92B | 8.48B | 8.44B | 8.34B | 8.58B | 9.21B | 9.53B | 10.21B | 10.29B | 10.39B | 10.46B | 10.67B | 11.11B | 12.84B | 12.64B | 14.34B | 15.05B | 16.64B | 16.17B | 16.83B | 16.77B | 15.31B | 13.59B | 13.55B | 12.96B | 12.55B | 12.08B | 12.71B | 12.81B | 14.11B | 14.10B | 14.84B | 15.89B | 15.06B | 14.57B | 14.71B | 13.33B | 13.31B | 13.39B | | 11.78B | | 12.79B | | | | 13.10B | | | | 14.13B | | | | 15.59B | | | | 15.36B | | | |
|
Accounts Payables
|
0.50B | | 0.62B | 0.72B | 0.63B | 0.68B | 0.64B | 0.73B | 0.72B | 0.76B | 0.79B | 0.87B | 0.82B | 0.86B | 0.93B | 1.10B | 0.96B | 0.99B | 0.99B | 1.25B | 1.09B | 1.23B | 1.23B | 1.02B | 0.70B | 0.75B | 0.72B | 0.92B | 0.77B | 0.81B | 0.89B | 1.09B | 0.97B | 0.98B | 1.05B | 1.05B | 0.87B | 0.82B | 1.00B | 0.90B | 1.03B | | 0.70B | | 0.84B | | | | 1.10B | | | | 1.36B | | | | 1.56B | | | | 1.68B | | | |
|
Notes Payables
|
| | 0.00B | | | | | | | | | | | | | | | | | 0.28B | 0.14B | 0.15B | 0.12B | 0.09B | 0.09B | 0.23B | 0.33B | 0.21B | 0.22B | 0.19B | 0.20B | 0.15B | 0.12B | 0.11B | 0.12B | 0.64B | 0.62B | 0.53B | 0.59B | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Payables
|
0.50B | | 0.62B | 0.72B | 0.63B | 0.68B | 0.64B | 0.73B | 0.72B | 0.76B | 0.79B | 0.87B | 0.82B | 0.86B | 0.93B | 1.10B | 0.96B | 0.99B | 0.99B | 1.52B | 1.23B | 1.37B | 1.35B | 1.11B | 0.79B | 0.99B | 1.05B | 1.13B | 0.99B | 1.00B | 1.08B | 1.24B | 1.09B | 1.09B | 1.18B | 1.69B | 1.49B | 1.36B | 1.58B | 0.91B | 1.03B | | 0.70B | | 0.84B | | | | 1.10B | | | | 1.36B | | | | 1.56B | | | | 1.68B | | | |
|
Accumulated Expenses
|
0.01B | | 0.01B | 0.00B | | | | 0.01B | | | | 0.02B | | | | 0.01B | | 0.02B | | 0.02B | | | | 0.03B | | | | 0.02B | | | | 0.03B | | | | 0.03B | | | 0.03B | 0.05B | 0.02B | | 0.03B | | 0.03B | | | | 0.04B | | | | 0.04B | | | | 0.04B | | | | 0.04B | | | |
|
Other Accumulated Expenses
|
0.58B | | 0.07B | 0.07B | 0.49B | 0.46B | 0.50B | 0.55B | 0.89B | 0.56B | 0.61B | 0.61B | 1.03B | 0.61B | 0.70B | 0.79B | 1.26B | 1.08B | 1.17B | 0.97B | 1.43B | 1.28B | 1.38B | 0.94B | 1.18B | 0.90B | 0.94B | 0.69B | 1.05B | 0.84B | 0.91B | 0.77B | 1.25B | 1.01B | 1.19B | 1.24B | 1.08B | 0.94B | 0.72B | | | | 0.07B | | | | | | | | | | | | | | | | | | | | | |
|
Short term Debt
|
| | 0.26B | 0.23B | | | | 0.02B | | | | 0.08B | | | | 0.10B | | 0.35B | | 0.13B | | | | 0.14B | | | | 0.15B | | | | 0.07B | | | | 0.53B | | | 0.52B | 0.22B | 0.55B | | 0.25B | | 0.16B | | | | 0.09B | | | | 0.43B | | | | 0.12B | | | | 0.09B | | | |
|
Current Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.02B | 0.03B | | 0.02B | | 0.03B | | | | 0.03B | | | | 0.02B | | | | 0.04B | | | | 0.04B | | | |
|
Current Taxes
|
0.04B | | 0.15B | 0.23B | | | | 0.16B | | | | 0.25B | | | | 0.32B | | 0.25B | | 0.43B | | | | 0.39B | | | | 0.31B | | | | 0.38B | | | | 0.37B | | | 0.36B | 0.31B | 0.37B | | 0.30B | | 0.36B | | | | 0.34B | | | | 0.05B | | | | 0.12B | | | | 0.07B | | | |
|
Total Current Liabilities
|
1.67B | | 1.61B | 1.80B | 1.33B | 1.24B | 1.33B | 1.43B | 2.05B | 1.80B | 1.80B | 1.89B | 2.01B | 1.61B | 1.75B | 2.28B | 2.60B | 2.70B | 2.82B | 2.49B | 2.66B | 2.66B | 2.73B | 2.05B | 1.97B | 1.89B | 1.99B | 1.82B | 2.04B | 1.84B | 1.99B | 2.01B | 2.34B | 2.10B | 2.37B | 2.93B | 2.56B | 2.74B | 2.30B | 2.85B | 2.65B | | 2.52B | | 2.08B | | | | 2.23B | | | | 2.95B | | | | 3.13B | | | | 3.35B | | | |
|
Capital Leases
|
| | 0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Debt
|
0.89B | | 0.78B | 0.80B | 1.30B | 1.16B | 1.16B | 1.25B | 0.98B | 1.41B | 1.42B | 1.23B | 1.25B | | 1.44B | 1.91B | 1.89B | 2.39B | 2.80B | 4.37B | | | | 4.67B | | | | 3.77B | | | | 4.34B | | | | 3.75B | | | 3.55B | 3.03B | 3.04B | | 3.21B | | 4.01B | | | | 4.02B | | | | 3.57B | | | | 3.71B | | | | 3.51B | | | |
|
Pension
|
| | | | | | | | | | | 0.10B | | | | 0.17B | | 0.18B | | 0.20B | | | | 0.17B | | | | 0.13B | | | | 0.12B | | | | 0.16B | | | 0.13B | 0.14B | 0.17B | | 0.16B | | 0.19B | | | | 0.20B | | | | 0.19B | | | | 0.20B | | | | 0.24B | | | |
|
Minority Interest
|
| | 0.16B | 0.18B | 0.19B | 0.18B | 0.19B | 0.21B | 0.22B | 0.24B | 0.24B | 0.04B | 0.01B | 0.02B | 0.21B | 0.04B | 0.01B | 0.25B | 0.24B | 0.02B | 0.32B | 0.00B | 0.01B | 0.03B | 0.00B | 0.00B | 0.00B | 0.01B | 0.00B | 0.01B | 0.00B | 0.02B | 0.01B | 0.02B | 0.01B | 0.96B | 0.88B | 0.01B | 0.34B | | 0.03B | -0.00B | -0.01B | 0.01B | 0.01B | -0.00B | 0.02B | 0.00B | 0.03B | 0.01B | -0.00B | 0.01B | 0.03B | 0.01B | 0.01B | 0.01B | 0.04B | 0.01B | 0.01B | 0.01B | 0.03B | 0.02B | 0.01B | 0.01B |
|
Non-Current Deferred Tax Liability
|
| | 0.17B | 0.20B | | | | 0.15B | | | | 0.05B | | | | 0.08B | | 0.10B | | 0.07B | | | | 0.08B | | | | 0.07B | | | | 0.06B | | | | 0.09B | | | 0.14B | 0.15B | 0.20B | | 0.09B | | 0.12B | | | | 0.13B | | | | 0.14B | | | | 0.19B | | | | 0.22B | | | |
|
Operating Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.05B | 0.07B | | 0.04B | | 0.06B | | | | 0.07B | | | | 0.11B | | | | 0.14B | | | | 0.16B | | | |
|
Other Non-Current Liabilities
|
0.44B | | 0.55B | 0.01B | 0.52B | 0.56B | 0.54B | 0.57B | 0.56B | 0.60B | 0.64B | -0.02B | 0.40B | -0.04B | | -0.03B | 0.54B | -0.04B | 0.70B | 0.01B | | 0.92B | 0.66B | -0.10B | 0.50B | 0.52B | 0.46B | 0.01B | 0.60B | 0.79B | 0.75B | 1.23B | 1.38B | 1.24B | 1.63B | 0.96B | 0.92B | 0.01B | 0.48B | -0.01B | 0.46B | | -0.00B | | 0.36B | | | | 0.30B | | | | 0.20B | | | | 0.19B | | | | 0.14B | | | |
|
Total Non-Current Liabilities
|
2.63B | | 1.41B | 1.44B | 2.62B | 2.40B | 2.49B | 1.82B | 3.03B | 3.20B | 3.21B | 1.68B | 3.26B | 3.46B | | 2.45B | 4.48B | 2.94B | 5.62B | 5.16B | | 7.15B | 7.30B | 5.32B | 6.40B | 6.19B | 6.18B | 4.24B | 5.59B | 5.61B | 5.71B | 5.56B | 6.24B | 6.71B | 6.66B | 4.71B | 6.77B | 7.78B | 4.37B | 3.89B | 4.01B | | 3.81B | | 4.75B | | | | 4.72B | | | | 4.48B | | | | 4.84B | | | | 4.50B | | | |
|
Total Liabilities
|
3.07B | | 3.02B | 3.23B | 3.15B | 2.96B | 3.03B | 3.25B | 3.59B | 3.80B | 3.86B | 3.57B | 3.66B | 3.42B | 3.58B | 4.74B | 5.02B | 5.65B | 6.33B | 7.64B | 7.94B | 8.06B | 7.97B | 7.37B | 6.90B | 6.71B | 6.64B | 6.06B | 6.19B | 6.39B | 6.46B | 7.58B | 7.62B | 7.95B | 8.29B | 7.64B | 7.69B | 7.79B | 6.67B | 6.74B | 6.66B | | 6.33B | | 6.84B | | | | 6.95B | | | | 7.43B | | | | 7.97B | | | | 7.85B | | | |
|
Total Debt
|
0.89B | | 1.04B | 1.03B | 1.30B | 1.16B | 1.16B | 1.27B | 0.98B | 1.41B | 1.42B | 1.31B | 1.25B | | 1.44B | 2.01B | 1.89B | 2.74B | 2.80B | 4.50B | | | | 4.81B | | | | 3.92B | | | | 4.41B | | | | 4.28B | | | 4.06B | 3.31B | 3.59B | | 3.46B | | 4.17B | | | | 4.11B | | | | 4.00B | | | | 3.83B | | | | 3.60B | | | |
|
Common Equity
|
| | 4.90B | 5.24B | 5.10B | 5.20B | 5.36B | 5.76B | 5.71B | 6.17B | 6.20B | 6.82B | 6.80B | 7.25B | 7.53B | 8.10B | 7.62B | 8.69B | 8.73B | 9.00B | 8.23B | 8.77B | 8.80B | 7.94B | 6.70B | 6.84B | 6.32B | 6.49B | 5.88B | 6.32B | 6.35B | 6.53B | 6.49B | 6.89B | 7.60B | 7.42B | 6.87B | 6.92B | 6.31B | 6.57B | 6.38B | | 5.45B | | 5.68B | | | | 5.86B | | | | 6.37B | | | | 7.24B | | | | 7.15B | | | |
|
Shareholder's Equity
|
4.08B | | 4.98B | 5.24B | 5.29B | 5.38B | 5.55B | 5.97B | 5.94B | 6.41B | 6.44B | 7.39B | | | | 7.86B | | 8.45B | | | | | | 7.94B | | | | 6.49B | | | | 6.53B | | | | 7.42B | | | 6.31B | | 6.38B | | | | 5.68B | | | | 5.86B | | | | 6.37B | | | | 7.24B | | | | 7.15B | | | |
|
Liabilities and Shareholders Equity
|
7.15B | 7.85B | 7.92B | 8.48B | 8.44B | 8.34B | 8.58B | 9.21B | 9.53B | 10.21B | 10.29B | 10.39B | 10.46B | 10.67B | 11.11B | 12.84B | 12.64B | 14.34B | 15.05B | 16.64B | 16.17B | 16.83B | 16.77B | 15.31B | 13.59B | 13.55B | 12.96B | 12.55B | 12.08B | 12.71B | 12.81B | 14.11B | 14.10B | 14.84B | 15.89B | 15.06B | 14.57B | 14.71B | 13.33B | 13.53B | 13.39B | | 11.78B | | 12.79B | | | | 13.10B | | | | 14.13B | | | | 15.59B | | | | 15.36B | | | |
|
Retained Earnings
|
0.05B | | 0.28B | 0.24B | | | | 0.08B | | | | 4.16B | | | | 4.99B | | 5.13B | | 5.38B | | | | 5.38B | | | | 4.68B | | | | 4.12B | | | | 3.26B | | | 3.60B | 3.75B | 3.94B | | 3.04B | | 3.69B | | | | 3.91B | | | | 4.51B | | | | 5.47B | | | | 5.33B | | | |