|
Cash & Equivalents
|
0.15B | 0.20B | 0.19B | 0.23B | 0.25B | 0.09B | 0.13B | 0.14B | 0.11B | 0.16B | 0.12B | 0.11B | 0.07B | 0.67B | 0.73B | 0.62B | 0.43B | 0.40B | 0.32B | 0.33B | 0.43B | 0.51B | 0.37B | 0.42B | 0.22B | 0.39B | 0.25B | 0.23B | 0.59B | 0.35B | 0.33B | 0.30B | 0.33B | 0.26B | 0.27B | 0.21B |
|
Cash & Current Investments
|
0.15B | 0.20B | 0.19B | 0.23B | 0.25B | 0.09B | 0.13B | 0.14B | 0.11B | 0.16B | 0.12B | 0.11B | 0.07B | 0.67B | 0.73B | 0.62B | 0.43B | 0.40B | 0.32B | 0.33B | 0.43B | 0.51B | 0.37B | 0.42B | 0.22B | 0.39B | 0.25B | 0.23B | 0.59B | 0.35B | 0.33B | 0.30B | 0.33B | 0.26B | 0.27B | 0.21B |
|
Receivables - Net
|
0.12B | 0.12B | 0.12B | 0.10B | 0.11B | 0.12B | 0.14B | 0.15B | 0.15B | 0.15B | 0.16B | 0.14B | 0.17B | 0.16B | 0.07B | 0.11B | 0.12B | 0.11B | 0.22B | 0.28B | 0.30B | 0.45B | 0.41B | 0.40B | 0.51B | 0.50B | 0.48B | 0.44B | 0.51B | 0.52B | 0.52B | 0.40B | 0.32B | 0.38B | 0.44B | 0.44B |
|
Receivables - Other
|
0.02B | 0.02B | 0.01B | 0.01B | 0.03B | 0.10B | 0.12B | 0.14B | 0.03B | 0.03B | 0.03B | 0.02B | 0.03B | 0.02B | 0.00B | 0.01B | 0.01B | 0.01B | 0.01B | 0.02B | 0.02B | 0.02B | 0.04B | 0.01B | 2.09B | 0.03B | 0.32B | 2.13B | 2.46B | 3.39B | 3.32B | 3.26B | 3.23B | 3.24B | 3.24B | 3.34B |
|
Receivables
|
0.14B | 0.13B | 0.13B | 0.11B | 0.14B | 0.22B | 0.26B | 0.29B | 0.18B | 0.18B | 0.18B | 0.16B | 0.20B | 0.18B | 0.08B | 0.12B | 0.13B | 0.12B | 0.23B | 0.30B | 0.32B | 0.47B | 0.45B | 0.41B | 2.60B | 0.53B | 0.81B | 2.57B | 2.96B | 3.90B | 3.85B | 3.66B | 3.54B | 3.61B | 3.69B | 3.78B |
|
Work In Process
|
0.02B | | | 0.01B | 0.06B | 0.12B | 0.06B | 0.08B | 0.28B | 0.01B | 0.01B | 0.01B | 0.26B | 0.39B | 0.40B | 0.27B | 0.19B | 0.19B | 0.20B | 0.07B | 0.02B | 0.03B | | | | | | | | | | | | | | |
|
Finished Goods
|
0.23B | | | 0.21B | 0.19B | 0.19B | 0.21B | 0.23B | 0.24B | 0.24B | 0.25B | 0.25B | 0.24B | 0.24B | 0.25B | 0.40B | 0.52B | 0.53B | 0.53B | 1.35B | 1.22B | 1.19B | | | | | | | | | | | | | | |
|
Inventory
|
0.51B | 0.51B | 0.49B | 0.47B | 0.51B | 0.56B | 0.54B | 0.58B | 0.53B | 0.53B | 0.54B | 0.52B | 0.56B | 0.89B | 0.91B | 0.93B | 0.70B | 0.72B | 0.73B | 1.46B | 1.24B | 1.22B | 1.24B | 1.15B | 1.16B | 1.30B | 1.28B | 1.31B | 1.40B | 1.80B | 1.93B | 2.24B | 2.24B | 2.30B | 2.41B | 2.45B |
|
Prepaid Assets
|
| | | | 0.02B | 0.05B | 0.04B | 0.03B | 0.02B | 0.05B | 0.03B | 0.02B | 0.01B | | | | 0.01B | | | | 0.12B | | | | | | | | | | | | | | | |
|
Buildings
|
0.18B | | | | 0.18B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Construction in Progress
|
0.01B | | | | 0.02B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Land & Improvements
|
0.07B | | | | 0.05B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Property, Plant & Equipment (Net)
|
0.26B | 0.25B | 0.26B | 0.27B | 0.24B | 0.23B | 0.41B | 0.54B | 0.56B | 0.64B | 0.67B | 0.77B | 0.78B | 0.47B | 0.48B | 0.49B | 0.50B | 0.50B | 0.51B | 0.82B | 0.76B | 0.75B | 0.80B | 0.78B | 0.80B | 0.80B | 0.81B | 0.79B | 0.76B | 0.95B | 0.90B | 0.65B | 0.79B | 0.86B | 0.83B | 0.85B |
|
Long-Term Investments
|
| | | 0.04B | 0.04B | 0.04B | 0.03B | 0.03B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.06B | 0.06B | 0.06B | 0.06B | 0.07B | 0.07B | 0.07B | 0.07B | 0.07B | 0.07B | 0.07B | 0.08B | 0.08B | 0.07B | 0.07B | 0.07B | 0.07B | 0.08B |
|
Goodwill
|
| | | | | | | | | | | | | | | | | | | 0.82B | 1.38B | 1.35B | 1.36B | 1.42B | 1.42B | 1.42B | 1.42B | 1.42B | 1.42B | 0.52B | 1.93B | 1.96B | 1.99B | 1.99B | 1.99B | 1.99B |
|
Intangibles
|
0.13B | 0.07B | 0.07B | 0.07B | 0.14B | 0.07B | 0.07B | 0.07B | 0.16B | 0.08B | 0.08B | 0.09B | 0.16B | 0.08B | 0.08B | 0.08B | 0.18B | 0.08B | 0.08B | 2.10B | 1.44B | 1.64B | 1.36B | 1.32B | 1.28B | 1.24B | 1.21B | 1.19B | 1.16B | 1.93B | 1.89B | 1.79B | 1.79B | 1.80B | 1.76B | 1.73B |
|
Goodwill & Intangibles
|
0.13B | 0.07B | 0.07B | 0.07B | 0.14B | 0.07B | 0.07B | 0.07B | 0.16B | 0.08B | 0.08B | 0.09B | 0.16B | 0.08B | 0.08B | 0.08B | 0.18B | 0.08B | 0.08B | 2.92B | 2.82B | 2.99B | 2.71B | 2.73B | 2.69B | 2.66B | 2.63B | 2.60B | 2.58B | 2.45B | 3.82B | 3.75B | 3.77B | 3.79B | 3.75B | 3.71B |
|
Long-Term Deferred Tax
|
0.06B | | | | 0.05B | -0.00B | | | 0.07B | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non-Current Assets
|
0.10B | 0.08B | 0.06B | 0.06B | 0.05B | 0.11B | 0.12B | 0.12B | 0.10B | 0.12B | 0.12B | 0.10B | 0.09B | 0.12B | 0.11B | 0.10B | 0.10B | 0.12B | 1.46B | 0.26B | 0.26B | 0.30B | 0.29B | 0.32B | 0.33B | 0.36B | 0.34B | 0.31B | 0.31B | 0.32B | 0.27B | 0.24B | 0.44B | 0.76B | 0.59B | 0.47B |
|
Assets
|
2.18B | 2.31B | 2.29B | 2.35B | 2.38B | 2.37B | 2.61B | 2.81B | 2.75B | 2.96B | 2.99B | 3.04B | 3.08B | 3.70B | 3.63B | 3.54B | 3.13B | 3.11B | 4.51B | 8.10B | 8.01B | 8.44B | 8.13B | 8.05B | 8.00B | 8.48B | 8.15B | 8.01B | 8.69B | 11.66B | 11.47B | 11.15B | 11.44B | 11.79B | 11.74B | 11.68B |
|
Accounts Payables
|
0.23B | 0.26B | 0.27B | 0.32B | 0.34B | 0.30B | 0.30B | 0.34B | 0.32B | 0.29B | 0.31B | 0.34B | 0.30B | 0.27B | 0.24B | 0.26B | 0.25B | 0.26B | 0.34B | 0.71B | 0.67B | 0.96B | 0.98B | 0.98B | 1.01B | 1.09B | 1.04B | 0.94B | 0.95B | 1.18B | 1.16B | 1.06B | 1.12B | 1.34B | 1.22B | 1.07B |
|
Payables
|
0.23B | 0.26B | 0.27B | 0.32B | 0.34B | 0.30B | 0.30B | 0.34B | 0.32B | 0.29B | 0.31B | 0.34B | 0.30B | 0.27B | 0.24B | 0.26B | 0.25B | 0.26B | 0.34B | 0.71B | 0.67B | 0.96B | 0.98B | 0.98B | 1.01B | 1.09B | 1.04B | 0.94B | 0.95B | 1.18B | 1.16B | 1.06B | 1.12B | 1.34B | 1.22B | 1.07B |
|
Accumulated Expenses
|
0.08B | | | | 0.09B | | | | 0.10B | | | | 0.11B | | | | 0.09B | | | | 0.27B | | | | | | | | | | | | | | | |
|
Current Taxes
|
0.00B | | | | 0.06B | | | | 0.01B | | | | 0.01B | | | | 0.00B | | | | 0.02B | | | | | | | | | | | | | | | |
|
Current Deferred Revenue
|
0.11B | 0.14B | 0.13B | 0.12B | 0.11B | 0.33B | 0.23B | 0.26B | 0.10B | 0.14B | 0.16B | 0.17B | 0.19B | 0.28B | 0.27B | 0.26B | 0.26B | 0.34B | 0.37B | 0.27B | 0.24B | 0.40B | 0.36B | 0.22B | 0.19B | 0.30B | 0.25B | 0.23B | 0.21B | 0.38B | 0.32B | 0.21B | 0.25B | 0.52B | 0.55B | 0.64B |
|
Non-Current Debt
|
0.69B | 0.69B | 0.65B | 0.61B | 0.58B | 0.54B | 0.60B | 0.81B | 0.76B | 0.72B | 0.70B | 0.80B | 0.75B | 0.89B | 0.93B | 0.84B | 0.77B | 0.70B | 0.65B | 1.29B | 1.33B | 1.20B | | | | | | | | | | | | | | |
|
Minority Interest
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.16B | 0.16B | 0.14B | 0.14B | 0.15B | 0.15B | 0.16B |
|
Non-Current Deferred Tax Liability
|
0.45B | 0.39B | 0.38B | 0.37B | 0.30B | 0.23B | 0.23B | 0.21B | 0.25B | 0.26B | 0.25B | 0.24B | 0.26B | 0.25B | 0.23B | 0.21B | 0.14B | 0.12B | 0.15B | 0.80B | 0.94B | 0.69B | 0.70B | 0.70B | 0.82B | 0.66B | 0.66B | 0.66B | 0.81B | 0.98B | 0.97B | 0.97B | 0.93B | 0.93B | 0.93B | 0.93B |
|
Operating Leases
|
| | | | | | | | | 0.08B | 0.08B | 0.08B | 0.08B | 0.08B | 0.07B | 0.07B | 0.07B | 0.06B | 0.06B | 0.09B | 0.09B | 0.09B | 0.08B | 0.07B | 0.09B | 0.09B | 0.08B | 0.08B | 0.08B | 0.10B | 0.10B | 0.10B | 0.10B | 0.10B | 0.10B | 0.09B |
|
Other Non-Current Liabilities
|
0.10B | 0.11B | 0.10B | 0.10B | | 0.09B | 0.10B | 0.10B | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Non-Current Liabilities
|
1.91B | 1.97B | 1.90B | 1.91B | 1.87B | 1.87B | 2.00B | 2.15B | 2.14B | 2.39B | 2.54B | 2.54B | 2.51B | 3.14B | 3.11B | 3.02B | | | | | | | | | | | | | | | | | | | | |
|
Total Liabilities
|
2.01B | 2.08B | 2.00B | 2.02B | 1.87B | 1.97B | 2.09B | 2.25B | 2.14B | 2.39B | 2.54B | 2.54B | 2.51B | 3.14B | 3.11B | 3.02B | 2.76B | 2.75B | 4.11B | 6.20B | 6.02B | 6.38B | 6.05B | 5.89B | 5.85B | 6.35B | 6.05B | 5.86B | 6.57B | 9.50B | 9.39B | 9.17B | 9.55B | 10.06B | 10.10B | 10.14B |
|
Total Debt
|
0.69B | 0.69B | 0.65B | 0.61B | 0.58B | 0.54B | 0.60B | 0.81B | 0.76B | 0.72B | 0.70B | 0.80B | 0.75B | 0.89B | 0.93B | 0.84B | 0.77B | 0.70B | 0.65B | 1.29B | 1.33B | 1.20B | | | | | | | | | | | | | | |
|
Common Equity
|
0.17B | 0.23B | 0.28B | 0.33B | 0.52B | 0.40B | 0.52B | 0.56B | 0.62B | 0.57B | 0.45B | 0.49B | 0.57B | 0.56B | 0.52B | 0.52B | 0.37B | 0.37B | 0.40B | 1.89B | 1.99B | 2.06B | 2.08B | 2.16B | 2.15B | 2.13B | 2.10B | 2.15B | 2.12B | 2.16B | 2.08B | 1.99B | 1.90B | 1.73B | 1.64B | 1.54B |
|
Shareholder's Equity
|
0.17B | 0.23B | 0.28B | 0.33B | 0.52B | 0.40B | 0.52B | 0.56B | 0.62B | 0.57B | 0.45B | 0.49B | 0.57B | 0.56B | 0.52B | 0.52B | 0.37B | 0.37B | 0.40B | 1.89B | 1.99B | 2.06B | 2.08B | 2.16B | 2.15B | 2.13B | 2.10B | 2.15B | 2.12B | 2.16B | 2.08B | 1.99B | 1.90B | 1.73B | 1.64B | 1.54B |
|
Liabilities and Shareholders Equity
|
2.18B | 2.31B | 2.29B | 2.35B | 2.38B | 2.37B | 2.61B | 2.81B | 2.75B | 2.96B | 2.99B | 3.04B | 3.08B | 3.70B | 3.63B | 3.54B | 3.13B | 3.11B | 4.51B | 8.10B | 8.01B | 8.44B | 8.13B | 8.05B | 8.00B | 8.48B | 8.15B | 8.01B | 8.69B | 11.66B | 11.47B | 11.15B | 11.44B | 11.79B | 11.74B | 11.68B |
|
Retained Earnings
|
0.03B | 0.08B | 0.13B | 0.17B | 0.35B | 0.24B | 0.35B | 0.39B | 0.44B | 0.40B | 0.28B | 0.32B | 0.39B | 0.39B | 0.34B | 0.34B | 0.18B | 0.17B | 0.18B | 0.28B | 0.36B | 0.41B | 0.42B | 0.52B | 0.53B | 0.54B | 0.54B | 0.59B | 0.59B | 0.52B | 0.46B | 0.41B | 0.35B | 0.24B | 0.17B | 0.09B |
|
Treasury Shares
|
0.00B | | | | 0.00B | | | | 0.00B | | | 74.00 | 0.00B | | | | 0.00B | | | | | | | | 0.01B | 0.01B | 0.01B | 0.01B | 0.03B | 0.01B | 0.01B | 0.01B | 0.04B | 0.04B | 0.05B | 0.05B |