|
Cash & Equivalents
|
3.26B | 4.30B | 5.97B | 6.60B | 6.47B | 5.53B | 4.74B | 4.09B | 4.32B | 4.43B | 4.69B | 5.07B | 6.31B | 3.81B | 3.32B | 4.08B |
|
Short-term Investments
|
7.70B | 7.84B | 6.46B | 4.73B | 5.38B | 4.20B | 3.07B | 1.48B | 0.81B | 0.76B | 0.70B | 0.79B | 1.51B | 0.87B | 0.90B | 1.17B |
|
Cash & Current Investments
|
10.96B | 12.13B | 12.42B | 11.33B | 11.84B | 9.73B | 7.80B | 5.57B | 5.13B | 5.19B | 5.39B | 5.86B | 7.82B | 4.68B | 4.23B | 5.25B |
|
Receivables - Net
|
9.49B | 8.51B | 9.95B | 9.41B | 10.91B | 10.50B | 8.37B | 5.35B | 5.79B | 5.90B | 4.48B | 4.89B | 5.30B | 4.81B | 3.98B | 4.11B |
|
Receivables - Other
|
2.16B | 2.39B | 2.75B | 2.96B | 2.76B | 2.87B | 2.56B | 2.70B | 2.68B | 2.40B | 1.51B | 1.01B | 0.89B | 0.96B | 1.13B | 0.86B |
|
Receivables
|
11.65B | 10.90B | 12.70B | 12.37B | 13.66B | 13.37B | 10.93B | 8.06B | 8.47B | 8.30B | 5.98B | 5.90B | 6.19B | 5.77B | 5.11B | 4.97B |
|
Raw Materials
|
| | | | | | | 0.56B | 0.48B | 0.86B | 0.85B | 1.10B | | | | |
|
Work In Process
|
| | | | | | | 1.45B | 1.48B | 1.40B | 1.45B | 1.15B | | | | |
|
Finished Goods
|
| | | | | | | 1.35B | 1.12B | 1.11B | 0.91B | 1.01B | | | | |
|
Inventory
|
| 4.16 | | | | | 3.35B | 3.50B | 3.07B | 3.37B | 3.21B | 3.26B | 4.10B | 4.55B | 3.40B | 2.52B |
|
Current Assets
|
26.07B | 27.62B | 30.66B | 28.56B | 29.32B | 27.20B | 22.32B | 19.38B | 18.46B | 18.58B | 16.01B | 17.40B | 20.40B | 17.26B | 14.63B | 14.36B |
|
Property, Plant & Equipment (Net)
|
1.37B | 1.31B | 1.66B | 1.70B | 1.76B | 1.80B | 5.24B | 1.85B | 1.55B | 1.48B | 4.69B | 5.04B | 5.39B | 5.02B | 1.15B | 0.98B |
|
Long-Term Investments
|
0.04B | 0.03B | 0.34B | 0.06B | 0.08B | 0.08B | 0.15B | 0.84B | 0.15B | 0.17B | 0.58B | 0.56B | 0.73B | 0.68B | 0.20B | 0.19B |
|
Goodwill
|
3.91B | 3.78B | 4.23B | 4.49B | 4.85B | 5.17B | 0.14B | 4.80B | 3.35B | 3.46B | | 0.00B | 0.01B | 8.40B | 5.00B | 5.22B |
|
Intangibles
|
2.68B | 2.32B | 2.02B | 2.25B | 1.97B | 1.69B | 6.58B | 6.35B | 0.50B | 0.40B | 0.26B | 0.56B | 0.45B | 2.62B | 2.14B | 0.74B |
|
Goodwill & Intangibles
|
6.59B | 6.10B | 6.25B | 6.74B | 6.81B | 6.86B | 6.72B | 11.15B | 3.85B | 3.86B | 0.26B | 0.56B | 0.45B | 11.02B | 7.14B | 5.96B |
|
Long-Term Deferred Tax
|
2.05B | 1.77B | 2.01B | 1.82B | 1.40B | 1.72B | 1.55B | 1.88B | 2.64B | 2.67B | 3.24B | 3.06B | 2.70B | 1.93B | 2.11B | 2.27B |
|
Other Non-Current Assets
|
0.37B | 0.43B | 0.63B | 0.59B | 0.87B | 0.80B | 0.66B | 0.49B | 0.71B | 0.76B | 0.58B | 0.56B | 0.73B | 0.68B | 0.60B | 0.48B |
|
Non-Current Assets
|
12.48B | 11.61B | 12.58B | 12.08B | 12.03B | 12.37B | 8.60B | 12.07B | 12.81B | 12.40B | 12.74B | 14.14B | 15.27B | 17.45B | 13.41B | 12.85B |
|
Assets
|
38.55B | 39.23B | 43.24B | 40.64B | 41.35B | 39.58B | 33.49B | 31.46B | 31.28B | 30.98B | 28.74B | 31.54B | 35.67B | 34.71B | 28.03B | 27.20B |
|
Accounts Payables
|
| | | | | | 2.64B | 2.86B | 3.17B | 3.44B | 3.16B | 3.72B | 4.16B | 3.82B | 2.62B | 2.81B |
|
Notes Payables
|
0.30B | 0.53B | 1.20B | 0.70B | 1.13B | 0.31B | 0.28B | 0.89B | 0.31B | 0.26B | 0.98B | 0.92B | 1.12B | 0.59B | 1.67B | 0.57B |
|
Payables
|
0.30B | 0.53B | 1.20B | 0.70B | 1.13B | 0.31B | 2.92B | 3.75B | 3.47B | 3.70B | 4.14B | 4.64B | 5.28B | 4.41B | 4.29B | 3.38B |
|
Accumulated Expenses
|
3.86B | 4.40B | 5.03B | 4.85B | 4.95B | 4.89B | 4.10B | 3.40B | 3.51B | 3.72B | 3.24B | 3.36B | | | | |
|
Other Accumulated Expenses
|
-0.05B | 0.10B | -0.33B | -1.10B | 0.17B | 0.29B | 0.37B | 0.35B | 0.05B | 0.17B | 0.11B | 0.05B | 0.14B | 0.16B | 0.44B | 0.18B |
|
Short term Debt
|
| | | | | | | 0.89B | 0.31B | 0.26B | 0.98B | 0.92B | 1.12B | 0.59B | 1.67B | 0.57B |
|
Current Leases
|
| | | | | | | | | | 0.24B | 0.26B | 0.26B | 0.25B | 0.21B | 0.20B |
|
Current Taxes
|
-0.30B | 0.05B | 0.31B | 0.30B | -0.76B | -0.17B | -0.73B | -0.24B | 0.42B | 0.41B | 0.17B | 0.52B | 0.34B | 0.26B | 0.34B | 0.31B |
|
Current Deferred Revenue
|
0.21B | 0.43B | 0.44B | 0.59B | 0.32B | 0.31B | 2.39B | 2.76B | 3.50B | 3.38B | -0.46B | -0.24B | 0.47B | 4.20B | 3.25B | 3.84B |
|
Total Current Liabilities
|
7.50B | 8.16B | 8.94B | 9.03B | 8.96B | 9.42B | 6.91B | 11.16B | 11.98B | 12.79B | 12.15B | 13.28B | 14.82B | 14.46B | 12.21B | 12.27B |
|
Capital Leases
|
0.12B | 0.18B | 0.22B | 0.19B | 0.20B | 0.26B | 0.20B | 0.24B | 0.10B | 0.13B | -0.09B | 0.14B | 0.07B | 0.04B | 0.13B | 0.02B |
|
Non-Current Debt
|
4.29B | 3.75B | 3.59B | 3.53B | 3.39B | 2.95B | 2.68B | 2.07B | 3.67B | 3.56B | 2.94B | 2.58B | 2.60B | 2.68B | 2.76B | 2.97B |
|
Total Long Term Debt
|
0.10B | | | | | | | | | | | | | | | |
|
Pension
|
1.22B | 0.71B | 1.54B | 1.40B | 1.51B | 2.75B | 2.67B | 2.63B | 3.01B | 3.31B | 3.72B | 4.34B | 4.21B | 2.72B | 2.48B | 2.27B |
|
Minority Interest
|
0.07B | 0.23B | 0.33B | 0.24B | 0.22B | 0.14B | 0.10B | 0.07B | 0.08B | 0.09B | -0.07B | -0.17B | -0.20B | -0.15B | -0.12B | -0.12B |
|
Non-Current Deferred Tax Liability
|
0.32B | 0.36B | 0.35B | 0.46B | 0.41B | 0.43B | 0.29B | 0.24B | 0.11B | 0.08B | 0.13B | 0.13B | 0.10B | 0.48B | 0.37B | 0.12B |
|
Operating Leases
|
| | | | | | | | | | 1.03B | 1.08B | 1.09B | 0.92B | 0.70B | 0.70B |
|
Other Non-Current Liabilities
|
1.71B | 1.31B | 0.92B | 1.25B | 0.79B | 0.57B | 0.43B | 0.29B | 0.43B | 0.63B | 0.28B | 0.34B | 0.43B | 0.40B | 0.46B | 0.33B |
|
Total Non-Current Liabilities
|
0.29B | 0.46B | 0.35B | 0.35B | 0.22B | 0.24B | 0.22B | 5.32B | 7.56B | 8.08B | 8.08B | 8.37B | 8.35B | 7.01B | 6.63B | 6.28B |
|
Total Liabilities
|
| | | | | | 33.49B | 0.13B | 0.19B | 30.98B | 28.74B | 31.54B | 35.67B | 34.71B | 28.03B | 27.20B |
|
Total Debt
|
4.29B | 3.75B | 3.59B | 3.53B | 3.39B | 2.95B | 2.68B | 2.95B | 3.98B | 3.82B | 3.92B | 3.50B | 3.71B | 3.27B | 4.42B | 3.54B |
|
Common Equity
|
20.15B | 20.43B | 22.41B | 20.46B | 21.76B | 19.59B | 17.35B | 14.97B | 11.74B | 10.12B | 8.59B | 10.07B | 12.69B | 13.39B | 9.31B | 8.77B |
|
Shareholder's Equity
|
19.98B | 20.20B | 22.07B | 20.23B | 21.54B | 19.59B | 17.35B | 14.97B | 11.74B | 10.12B | 8.59B | 10.07B | 12.69B | 13.39B | 9.31B | 8.77B |
|
Liabilities and Shareholders Equity
|
38.55B | 39.23B | 43.24B | 40.64B | 41.35B | 39.58B | 33.49B | 31.46B | 31.28B | 30.98B | 28.74B | 31.54B | 35.67B | 34.71B | 28.03B | 27.20B |
|
Treasury Shares
|
0.01B | 0.01B | 0.01B | | | 0.01B | 0.01B | 0.01B | 0.01B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B |
|
Retained Earnings
|
| | | | | | | | 6.72B | 5.14B | 0.31B | -0.31B | 0.14B | 8.46B | 4.76B | 3.94B |
|
Tangible Book Value
|
| | | | | | | | 12.28 | 10.26 | | | | | | |