|
Cash & Equivalents
|
0.79B | 0.52B | 0.58B | 0.25B | 0.24B | 0.21B | 0.29B | 0.18B | 0.19B | 0.23B | 0.20B | 0.56B | 0.46B | 0.49B | 0.55B | 0.84B |
|
Short-term Investments
|
| | 0.20B | | | | | | | | | | | | | |
|
Cash & Current Investments
|
0.79B | 0.52B | 0.78B | 0.25B | 0.24B | 0.21B | 0.29B | 0.18B | 0.19B | 0.23B | 0.20B | 0.56B | 0.46B | 0.49B | 0.55B | 0.84B |
|
Receivables - Net
|
0.28B | 0.55B | 0.63B | 0.85B | 0.88B | 0.94B | 0.79B | 0.81B | 1.03B | 1.15B | 0.98B | 1.03B | 1.09B | 0.96B | 0.83B | 0.79B |
|
Receivables - Other
|
0.10B | 0.13B | 0.07B | 0.15B | 0.21B | 0.26B | 0.25B | 0.40B | 0.36B | 0.33B | 0.40B | 0.48B | 0.49B | 0.32B | 0.33B | 0.38B |
|
Receivables
|
0.38B | 0.68B | 0.70B | 1.00B | 1.09B | 1.20B | 1.04B | 1.21B | 1.39B | 1.48B | 1.38B | 1.51B | 1.58B | 1.28B | 1.15B | 1.17B |
|
Raw Materials
|
| 0.28B | 0.35B | | | | | | | | | | | | | |
|
Work In Process
|
| 0.21B | 0.24B | | | | | | | | | | | | | |
|
Finished Goods
|
| 0.61B | 0.78B | | | | | | | | | | | | | |
|
Inventory
|
0.53B | 1.10B | 0.78B | 1.26B | 1.26B | 1.51B | 1.48B | 1.40B | 1.51B | 1.58B | 1.66B | 1.38B | 1.50B | 1.89B | 1.68B | 1.99B |
|
Prepaid Assets
|
0.03B | 0.03B | 0.04B | 0.19B | 0.25B | 0.25B | 0.07B | 0.07B | 0.06B | 0.07B | 0.08B | 0.08B | 0.10B | 0.11B | 0.10B | 0.10B |
|
Current Assets
|
1.74B | 2.05B | 2.30B | 2.70B | 2.84B | 3.17B | 2.88B | 2.87B | 3.14B | 3.37B | 3.32B | 3.54B | 4.65B | 3.78B | 3.48B | 4.10B |
|
Property, Plant & Equipment (Net)
|
3.11B | 3.22B | 3.11B | 4.18B | 4.29B | 5.09B | 5.13B | 5.28B | 5.61B | 5.60B | 5.57B | 5.55B | 5.00B | 5.16B | 5.55B | 5.62B |
|
Goodwill
|
0.32B | 0.38B | 0.41B | 2.64B | 2.64B | 4.49B | 4.52B | 4.46B | 4.53B | 4.47B | 4.43B | 4.46B | 3.64B | 3.66B | 3.65B | 3.63B |
|
Intangibles
|
| 0.09B | 0.10B | 1.85B | 1.78B | 2.90B | 2.65B | 2.48B | 2.37B | 2.19B | 2.01B | 1.79B | 1.36B | 1.21B | 1.14B | 1.03B |
|
Goodwill & Intangibles
|
0.32B | 0.47B | 0.51B | 4.49B | 4.42B | 7.39B | 7.17B | 6.94B | 6.90B | 6.65B | 6.44B | 6.26B | 5.00B | 4.87B | 4.78B | 4.66B |
|
Other Non-Current Assets
|
0.35B | 0.32B | 0.27B | 0.34B | 0.30B | 0.42B | 0.40B | 0.38B | 0.35B | 0.38B | 0.67B | 0.74B | 0.87B | 0.85B | 0.82B | 0.83B |
|
Non-Current Assets
|
3.78B | 3.94B | 3.88B | 9.01B | 9.01B | 12.90B | 12.70B | 12.59B | 12.86B | 12.63B | 12.69B | 12.54B | 10.87B | 10.89B | 11.15B | 11.11B |
|
Assets
|
5.51B | 5.99B | 6.18B | 11.71B | 11.85B | 16.07B | 15.58B | 15.46B | 16.00B | 15.99B | 16.01B | 16.08B | 15.52B | 14.67B | 14.63B | 15.21B |
|
Accounts Payables
|
0.80B | 1.01B | 0.96B | 1.36B | 1.47B | 1.72B | 1.62B | 1.51B | 1.59B | 1.61B | 1.62B | 1.69B | 2.13B | 2.12B | 2.04B | 2.26B |
|
Notes Payables
|
| 0.01B | 0.15B | 0.00B | | 0.30B | 0.43B | 0.28B | 0.39B | 0.24B | 0.17B | 0.35B | 0.75B | 1.13B | 0.54B | 0.45B |
|
Payables
|
0.80B | 1.02B | 1.11B | 1.36B | 1.47B | 2.02B | 2.06B | 1.79B | 1.98B | 1.85B | 1.79B | 2.04B | 2.88B | 3.25B | 2.58B | 2.71B |
|
Accumulated Expenses
|
| 0.17B | 0.15B | | | | | | | | | | | | | |
|
Other Accumulated Expenses
|
| 0.04B | 0.04B | | | | | | | | | | | | | |
|
Short term Debt
|
| 0.01B | 0.15B | 0.00B | | 0.30B | 0.43B | 0.28B | 0.39B | 0.24B | 0.17B | 0.35B | 0.75B | 1.13B | 0.54B | 0.45B |
|
Current Taxes
|
| 0.04B | 0.04B | | | | | | | | | | | | | |
|
Total Current Liabilities
|
0.80B | 1.07B | 1.11B | 1.36B | 1.47B | 2.02B | 2.06B | 1.79B | 1.98B | 1.85B | 1.79B | 2.04B | 2.97B | 3.25B | 2.58B | 2.71B |
|
Non-Current Debt
|
1.60B | 1.60B | 1.45B | 4.78B | 4.25B | 7.25B | 6.58B | 6.31B | 6.15B | 5.92B | 5.61B | 5.27B | 4.41B | 4.03B | 4.30B | 4.57B |
|
Pension
|
1.22B | 1.27B | 1.41B | 1.86B | 1.30B | 1.50B | 1.30B | 1.02B | 0.96B | 0.93B | 1.02B | 1.14B | 0.81B | 0.63B | 0.67B | 0.63B |
|
Minority Interest
|
| | 0.03B | 0.09B | 0.08B | 0.08B | 0.08B | 0.08B | 0.08B | 0.07B | 0.07B | 0.09B | 0.08B | 0.08B | 0.07B | 0.07B |
|
Liabilities from Discontinued Operations
|
| 0.05B | | | | | | | | | | | 0.09B | | | |
|
Non-Current Deferred Tax Liability
|
0.26B | 0.28B | 0.84B | 1.72B | 1.73B | 0.95B | 0.93B | 1.21B | 0.89B | 0.88B | 1.75B | 1.76B | 1.67B | 1.76B | 2.03B | 0.53B |
|
Other Non-Current Liabilities
|
0.12B | 0.13B | 0.10B | 0.50B | 0.45B | 0.77B | 0.70B | 0.52B | 0.53B | 0.53B | 0.65B | 0.68B | 0.73B | 0.86B | 0.95B | 0.92B |
|
Total Non-Current Liabilities
|
3.88B | 4.23B | 4.18B | 8.18B | 7.52B | 11.71B | 10.86B | 10.33B | 9.98B | 9.59B | 9.33B | 9.30B | 9.00B | 8.57B | 8.15B | 8.44B |
|
Total Liabilities
|
4.00B | 4.36B | 4.28B | 8.68B | 7.97B | 12.48B | 11.56B | 10.85B | 10.52B | 10.12B | 9.98B | 9.97B | 9.73B | 9.43B | 9.10B | 9.36B |
|
Total Debt
|
1.60B | 1.60B | 1.60B | 4.78B | 4.25B | 7.55B | 7.01B | 6.59B | 6.54B | 6.17B | 5.78B | 5.62B | 5.16B | 5.15B | 4.85B | 5.02B |
|
Common Equity
|
1.54B | 1.66B | 1.90B | 3.03B | 3.88B | 3.59B | 4.02B | 4.61B | 5.48B | 5.88B | 6.03B | 6.11B | 5.79B | 5.24B | 5.53B | 5.85B |
|
Shareholder's Equity
|
1.54B | 1.66B | 1.90B | 3.03B | 3.88B | 3.59B | 4.02B | 4.61B | 5.48B | 5.88B | 6.03B | 6.11B | 5.79B | 5.24B | 5.53B | 5.85B |
|
Liabilities and Shareholders Equity
|
5.51B | 5.99B | 6.18B | 11.71B | 11.85B | 16.07B | 15.58B | 15.46B | 16.00B | 15.99B | 16.01B | 16.08B | 15.52B | 14.67B | 14.63B | 15.21B |
|
Treasury Shares
|
0.02B | 0.05B | 0.06B | 0.06B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.01B | 0.01B | 0.11B | 0.11B |
|
Retained Earnings
|
1.96B | 2.25B | 2.76B | 3.04B | 4.01B | 4.54B | 5.15B | 5.72B | 6.80B | 7.57B | 7.96B | 8.08B | 8.56B | 8.97B | 9.49B | 10.01B |