|
Cash & Equivalents
|
0.08B | 0.09B | 0.09B | 0.32B | 0.41B | 0.48B | 0.18B | 0.32B | 0.37B | 0.63B | 0.61B | 0.65B | 0.71B | 0.48B | 0.70B | 0.47B |
|
Short-term Investments
|
| | | | | | | | | 0.01B | 0.02B | 0.01B | 0.00B | 0.01B | 0.01B | |
|
Cash & Current Investments
|
0.08B | 0.09B | 0.09B | 0.32B | 0.41B | 0.48B | 0.18B | 0.32B | 0.37B | 0.65B | 0.62B | 0.66B | 0.71B | 0.49B | 0.71B | 0.47B |
|
Receivables - Net
|
0.45B | 0.46B | 0.48B | 0.51B | 0.53B | 0.50B | 0.55B | 0.56B | 0.16B | 0.17B | 0.89B | 0.95B | 1.95B | 1.87B | 1.78B | 1.62B |
|
Receivables - Other
|
| | | | | | | | 0.00B | 0.00B | 0.00B | 0.00B | | | | |
|
Receivables
|
0.45B | 0.46B | 0.48B | 0.51B | 0.53B | 0.50B | 0.55B | 0.56B | 0.16B | 0.17B | 0.90B | 0.95B | 1.95B | 1.87B | 1.78B | 1.62B |
|
Raw Materials
|
0.23B | 0.27B | 0.25B | 0.26B | 0.25B | 0.28B | 0.27B | 0.29B | 0.33B | 0.57B | 0.57B | 0.57B | 0.85B | 1.07B | | 0.63B |
|
Work In Process
|
0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.02B | 0.02B | 0.01B | 0.02B | 0.05B | 0.04B | 0.04B | 0.29B | 0.44B | | |
|
Finished Goods
|
0.21B | 0.26B | 0.29B | 0.28B | 0.27B | 0.28B | 0.29B | 0.29B | 0.31B | 0.46B | 0.51B | 0.53B | 1.38B | 1.64B | | |
|
Inventory
|
0.44B | 0.53B | 0.54B | 0.54B | 0.53B | 0.57B | 0.57B | 0.59B | 0.65B | 1.08B | 1.12B | 1.13B | 2.52B | 3.15B | 2.48B | 2.13B |
|
Current Deferred Tax Assets
|
0.06B | 0.07B | 0.05B | 0.07B | 0.04B | 0.03B | | | | | | | | | | |
|
Prepaid Assets
|
0.10B | 0.14B | 0.16B | 0.14B | 0.15B | 0.14B | 0.15B | 0.14B | 0.22B | 0.28B | 0.32B | 0.34B | 0.73B | 0.77B | 0.88B | 0.69B |
|
Current Assets
|
1.13B | 1.33B | 1.32B | 1.57B | 1.65B | 1.71B | 1.44B | 1.61B | 1.90B | 2.94B | 2.94B | 3.06B | 6.99B | 7.43B | 6.29B | 7.97B |
|
Property, Plant & Equipment (Net)
|
0.50B | 0.54B | 0.61B | 0.65B | 0.69B | 0.72B | 0.73B | 0.78B | 0.88B | 1.24B | 1.39B | 1.46B | 4.37B | 4.20B | 4.24B | 3.74B |
|
Goodwill
|
0.67B | 0.67B | 0.67B | 0.67B | 0.67B | 0.68B | 0.94B | 1.00B | 1.16B | 5.38B | 5.50B | 5.59B | 16.43B | 13.37B | 10.63B | 9.07B |
|
Intangibles
|
0.05B | 0.17B | 0.17B | 0.04B | 0.03B | 0.22B | 0.31B | 0.37B | 0.42B | 3.04B | 2.85B | 2.73B | 10.51B | 9.08B | 8.36B | 6.45B |
|
Goodwill & Intangibles
|
0.72B | 0.83B | 0.83B | 0.70B | 0.70B | 0.89B | 1.25B | 1.37B | 1.57B | 8.42B | 8.35B | 8.32B | 26.94B | 22.45B | 18.99B | 15.52B |
|
Long-Term Deferred Tax
|
0.13B | 0.12B | 0.15B | 0.16B | 0.15B | 0.18B | 0.17B | 0.14B | 0.10B | | | | | | | |
|
Other Non-Current Assets
|
0.17B | 0.17B | 0.18B | 0.16B | 0.14B | 0.13B | 0.12B | 0.13B | 0.25B | 0.29B | 0.61B | 0.42B | 1.12B | 1.20B | 0.81B | 3.06B |
|
Non-Current Assets
|
1.52B | 1.55B | 1.65B | 1.67B | 1.68B | 1.78B | 2.26B | 2.41B | 2.70B | 9.95B | 10.34B | 10.49B | 32.67B | 28.09B | 24.72B | 20.75B |
|
Assets
|
2.64B | 2.87B | 2.97B | 3.25B | 3.33B | 3.49B | 3.70B | 4.02B | 4.60B | 12.89B | 13.29B | 13.55B | 39.66B | 35.52B | 31.01B | 28.72B |
|
Accounts Payables
|
0.16B | 0.20B | 0.21B | 0.20B | 0.23B | 0.22B | 0.29B | 0.27B | 0.34B | 0.47B | 0.51B | 0.56B | 1.53B | 1.42B | 1.38B | 1.28B |
|
Notes Payables
|
| 0.01B | | | | | | | | | | | 0.32B | 0.19B | | |
|
Dividends payables
|
0.02B | 0.02B | 0.03B | | 0.03B | 0.04B | 0.04B | 0.05B | 0.05B | 0.08B | 0.08B | 0.08B | 0.20B | 0.21B | 0.21B | 0.10B |
|
Payables
|
0.18B | 0.23B | 0.23B | 0.20B | 0.26B | 0.25B | 0.33B | 0.33B | 0.39B | 0.55B | 0.59B | 0.64B | 2.06B | 1.81B | 1.58B | 1.39B |
|
Accumulated Expenses
|
0.05B | 0.10B | 0.04B | 0.00B | 0.11B | 0.07B | 0.05B | 0.06B | 0.09B | 0.12B | 0.10B | 0.13B | 0.34B | 0.27B | 0.27B | 0.42B |
|
Other Accumulated Expenses
|
0.16B | 0.30B | 0.20B | 0.28B | 0.30B | 0.26B | 0.26B | 0.31B | 0.37B | 0.53B | 0.58B | 0.50B | 0.83B | 1.03B | 0.98B | 0.80B |
|
Short term Debt
|
0.08B | 0.13B | 0.12B | 0.15B | 0.00B | 0.01B | 0.13B | 0.26B | 0.01B | 0.05B | 0.38B | 0.63B | 0.31B | 0.41B | 0.89B | 1.41B |
|
Current Taxes
|
| 0.02B | 0.02B | 0.03B | | 0.02B | 0.01B | | | | | | | | | |
|
Curent Deferred Tax Liability
|
0.00B | | | | | | | | | | | | | | | |
|
Total Current Liabilities
|
0.48B | 0.66B | 0.56B | 0.63B | 0.56B | 0.52B | 0.73B | 0.90B | 0.77B | 1.13B | 1.55B | 1.90B | 3.63B | 3.73B | 3.76B | 4.35B |
|
Non-Current Debt
|
0.93B | 0.79B | 0.78B | 0.88B | 0.93B | 0.93B | 0.94B | 1.07B | 1.63B | 4.50B | 4.00B | 3.78B | 10.77B | 10.37B | 9.19B | 7.56B |
|
Non-Current Deffered Revenue
|
0.05B | 0.05B | 0.05B | 0.04B | 0.04B | 0.05B | 0.04B | 0.04B | 0.04B | 0.03B | | | | | | |
|
Pension
|
0.24B | 0.22B | 0.32B | 0.33B | 0.24B | 0.35B | 0.24B | 0.24B | 0.23B | 0.23B | 0.27B | 0.33B | 0.39B | 0.23B | 0.25B | 0.17B |
|
Minority Interest
|
0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | | 0.08B | 0.10B | 0.10B | 0.10B | 0.06B | 0.03B | 0.04B |
|
Liabilities from Discontinued Operations
|
| | | | | | | | | | | | 0.10B | 0.21B | 0.05B | 0.33B |
|
Non-Current Deferred Tax Liability
|
| | | | | | | | 0.09B | 0.74B | 0.77B | 0.74B | 3.05B | 2.62B | 1.94B | 1.59B |
|
Operating Leases
|
| | | | | | | | | | | 0.31B | 0.78B | 0.76B | 0.73B | 0.55B |
|
Other Non-Current Liabilities
|
0.16B | 0.15B | 0.15B | 0.11B | 0.09B | 0.12B | 0.16B | 0.14B | 0.19B | 0.25B | 0.50B | 0.27B | 0.46B | 0.49B | 0.65B | 0.63B |
|
Total Non-Current Liabilities
|
1.39B | 1.21B | 1.29B | 1.36B | 1.30B | 1.45B | 1.38B | 1.49B | 2.14B | 5.64B | 5.41B | 5.23B | 14.80B | 14.05B | 12.66B | 10.50B |
|
Total Debt
|
1.01B | 0.92B | 0.89B | 1.03B | 0.93B | 0.94B | 1.07B | 1.33B | 1.64B | 4.55B | 4.38B | 4.41B | 11.08B | 10.78B | 10.07B | 8.98B |
|
Common Equity
|
2.34B | 2.69B | 2.69B | 2.84B | 3.08B | 3.35B | 1.59B | 1.63B | 1.69B | 6.04B | 6.23B | 6.32B | 21.12B | 17.68B | 14.64B | 13.87B |
|
Shareholder's Equity
|
2.34B | 2.69B | 2.69B | 2.84B | 3.08B | 3.35B | 1.59B | 1.63B | 1.69B | 6.04B | 6.23B | 6.32B | 21.12B | 17.68B | 14.64B | 13.87B |
|
Liabilities and Shareholders Equity
|
2.64B | 2.87B | 2.97B | 3.25B | 3.33B | 3.49B | 3.70B | 4.02B | 4.60B | 12.89B | 13.29B | 13.55B | 39.66B | 35.52B | 31.01B | 28.72B |
|
Treasury Shares
|
0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B |
|
Retained Earnings
|
-0.27B | 2.52B | -0.38B | -0.40B | -0.39B | -0.54B | -0.61B | -0.68B | 3.87B | 3.96B | 4.12B | 4.16B | 3.64B | -2.20B | -2.44B | -2.65B |