|
Cash & Equivalents
|
0.80B | 0.88B | 0.76B | 1.11B | 1.05B | 0.79B | 0.62B | 0.92B | 0.62B | 0.54B | 0.44B | 0.30B | 0.27B | 0.43B | 1.09B | 1.01B |
|
Cash & Current Investments
|
0.80B | 0.88B | 0.76B | 1.11B | 1.05B | 0.79B | 0.62B | 0.92B | 0.62B | 0.54B | 0.44B | 0.30B | 0.27B | 0.43B | 1.09B | 1.01B |
|
Receivables - Net
|
2.57B | 2.47B | 2.60B | 2.64B | 2.54B | 2.22B | 2.28B | 2.18B | 2.31B | 2.16B | 2.26B | 2.23B | 2.21B | 2.28B | 2.13B | 1.73B |
|
Receivables - Other
|
0.36B | 0.32B | 0.33B | 0.38B | 0.27B | 0.21B | 0.33B | 0.17B | 0.17B | 0.17B | 0.18B | 0.15B | 0.17B | 0.19B | 0.15B | 0.15B |
|
Receivables
|
2.93B | 2.79B | 2.93B | 3.02B | 2.82B | 2.43B | 2.61B | 2.34B | 2.48B | 2.33B | 2.44B | 2.39B | 2.38B | 2.47B | 2.29B | 1.88B |
|
Raw Materials
|
| | | 0.49B | 0.46B | 0.43B | 0.40B | 0.33B | 0.34B | 0.36B | 0.32B | 0.39B | 0.49B | 0.57B | 0.41B | 0.32B |
|
Work In Process
|
| | | 0.33B | 0.29B | 0.21B | 0.20B | 0.20B | 0.21B | 0.21B | 0.21B | 0.19B | 0.24B | 0.25B | 0.21B | 0.15B |
|
Finished Goods
|
| | | 1.44B | 1.40B | 1.18B | 1.21B | 1.03B | 1.10B | 1.15B | 1.15B | 1.20B | 1.44B | 1.39B | 1.21B | 0.94B |
|
Inventory
|
2.24B | 2.37B | 2.36B | 2.35B | 2.23B | 1.89B | 1.91B | 1.68B | 1.79B | 1.81B | 1.79B | 1.90B | 2.24B | 2.27B | 1.96B | 1.45B |
|
Current Deferred Tax Assets
|
0.14B | 0.19B | | | | | | | | | | | | | | |
|
Prepaid Assets
|
0.33B | 0.39B | 0.56B | 0.49B | 0.72B | 0.66B | 0.62B | 0.34B | 0.49B | 0.53B | 0.56B | 0.73B | 0.85B | 0.75B | 0.52B | 0.69B |
|
Current Assets
|
5.86B | 6.33B | 6.28B | 6.59B | 6.55B | 5.56B | 5.43B | 5.12B | 5.21B | 5.04B | 1.02B | 1.58B | 1.28B | 1.58B | 5.70B | 5.58B |
|
Buildings
|
2.69B | 2.83B | 2.86B | 2.73B | 2.78B | 2.57B | 2.54B | 2.61B | 2.83B | 2.79B | 2.88B | 2.93B | 2.99B | 3.06B | 3.07B | 2.31B |
|
Construction in Progress
|
0.56B | 0.55B | 0.51B | 0.73B | 0.52B | 0.59B | 0.45B | 0.49B | 0.30B | 0.70B | 0.85B | 0.84B | 0.76B | 0.68B | 0.80B | 0.78B |
|
Land & Improvements
|
0.21B | 0.22B | 0.19B | 0.20B | 0.20B | 0.18B | 0.16B | 0.16B | 0.17B | 0.17B | 0.17B | 0.17B | 0.17B | 0.16B | 0.15B | 0.11B |
|
Property, Plant & Equipment (Net)
|
8.03B | 8.36B | 8.05B | 8.10B | 7.95B | 7.36B | 7.10B | 7.17B | 7.44B | 7.16B | 7.45B | 8.04B | 8.10B | 7.88B | 7.91B | 6.28B |
|
Long-Term Investments
|
0.35B | 0.37B | 0.34B | 0.35B | 0.38B | 0.26B | 0.25B | 0.26B | 0.23B | 0.22B | 0.27B | 0.30B | 0.29B | 0.24B | 0.31B | 0.31B |
|
Goodwill
|
3.27B | 3.40B | 3.34B | 3.34B | 3.18B | 1.63B | 1.45B | 1.48B | 1.58B | 1.47B | 1.47B | 1.90B | 1.84B | 2.07B | 2.08B | 1.80B |
|
Intangibles
|
0.51B | 0.29B | 0.27B | 0.25B | 0.24B | 0.11B | | | | | 0.03B | 0.83B | 0.81B | 0.85B | 0.20B | 0.08B |
|
Goodwill & Intangibles
|
3.78B | 3.69B | 3.60B | 3.58B | 3.42B | 1.74B | 1.45B | 1.48B | 1.58B | 1.47B | 1.50B | 2.73B | 2.65B | 2.92B | 2.28B | 1.88B |
|
Other Non-Current Assets
|
0.77B | 0.72B | 0.70B | 0.86B | 0.61B | 0.72B | 0.62B | 0.58B | 0.69B | 0.62B | 1.01B | 1.28B | 1.24B | 1.19B | 1.14B | 1.51B |
|
Non-Current Assets
|
13.35B | 13.54B | 13.09B | 13.28B | 12.37B | 9.97B | 9.42B | 9.49B | 9.94B | 9.48B | 1.27B | 1.20B | 1.22B | 1.30B | 1.36B | 1.14B |
|
Assets
|
19.21B | 19.86B | 19.37B | 19.87B | 18.92B | 15.53B | 14.84B | 14.60B | 15.15B | 14.52B | 15.28B | 17.52B | 17.84B | 17.97B | 17.34B | 16.55B |
|
Accounts Payables
|
1.92B | 2.21B | 2.39B | 2.44B | 2.60B | 2.62B | 2.61B | 2.61B | 2.83B | 3.19B | 3.06B | 3.34B | 3.84B | 3.81B | 3.65B | 3.26B |
|
Dividends payables
|
0.25B | 0.27B | 0.28B | 0.29B | 0.31B | 0.31B | 0.32B | 0.33B | 0.34B | 0.34B | 0.35B | 0.36B | 0.38B | 0.39B | 0.39B | 0.40B |
|
Payables
|
2.17B | 2.48B | 2.67B | 2.73B | 2.91B | 2.93B | 2.93B | 2.94B | 3.17B | 3.54B | 3.41B | 3.69B | 4.22B | 4.20B | 4.05B | 3.67B |
|
Accumulated Expenses
|
2.06B | 2.01B | 2.03B | 2.24B | 2.06B | 1.97B | 1.75B | 1.77B | 1.73B | 1.79B | 1.98B | 2.26B | 2.10B | 2.29B | 2.32B | 2.09B |
|
Other Accumulated Expenses
|
0.89B | 0.37B | 0.28B | | | | | | | | | | | | | |
|
Short term Debt
|
0.61B | 0.34B | 0.71B | 1.11B | 0.38B | 1.33B | 1.67B | 1.13B | 0.95B | 1.21B | 1.53B | 0.49B | 0.43B | 0.84B | 0.57B | 0.56B |
|
Current Taxes
|
0.08B | 0.10B | | | | | | | | | | | | | | |
|
Total Current Liabilities
|
4.92B | 5.34B | 5.40B | 6.09B | 5.85B | 6.23B | 6.35B | 5.85B | 5.86B | 6.54B | 0.75B | 0.84B | 0.81B | 0.81B | 6.93B | 7.00B |
|
Non-Current Debt
|
4.79B | 5.12B | 5.43B | 5.07B | 5.39B | 5.63B | 6.11B | 6.44B | 6.47B | 6.25B | 6.21B | 7.88B | 8.14B | 7.58B | 7.42B | 6.85B |
|
Pension
|
1.99B | 1.81B | 1.46B | 1.99B | 1.31B | 1.69B | 1.14B | 1.30B | 1.18B | 0.93B | 0.90B | 0.86B | 0.81B | 0.65B | 0.67B | 0.63B |
|
Minority Interest
|
0.28B | 0.28B | 0.28B | 0.30B | 0.28B | 0.27B | 0.21B | 0.22B | 0.25B | 0.24B | 0.23B | 0.24B | 0.22B | 0.15B | 0.15B | 0.14B |
|
Liabilities from Discontinued Operations
|
| | | | | | | | | | | | | | | 0.68B |
|
Non-Current Deferred Tax Liability
|
0.38B | 0.37B | | 0.49B | 0.82B | 0.59B | 0.77B | 0.53B | 0.40B | 0.46B | 1.18B | 1.49B | 1.52B | 1.53B | 1.45B | 0.30B |
|
Other Non-Current Liabilities
|
0.22B | 0.85B | 1.01B | 0.40B | 0.34B | 0.32B | 0.38B | 0.31B | 0.30B | 0.33B | 0.52B | 0.72B | 0.68B | 0.80B | 0.86B | 0.61B |
|
Total Non-Current Liabilities
|
-0.22B | -0.85B | -1.01B | -0.40B | -0.34B | -0.32B | -0.38B | -0.31B | -0.30B | -0.33B | 1.20B | 1.56B | 1.33B | 1.75B | 1.69B | 1.18B |
|
Total Debt
|
5.40B | 5.46B | 6.13B | 6.18B | 5.76B | 6.96B | 7.78B | 7.57B | 7.42B | 7.46B | 7.75B | 8.36B | 8.57B | 8.42B | 7.98B | 7.42B |
|
Common Equity
|
5.41B | 11.09B | 8.24B | 8.82B | 0.28B | 0.27B | 0.21B | 0.12B | 0.88B | -0.05B | 0.19B | 0.87B | 0.74B | 0.70B | 1.07B | 0.97B |
|
Shareholder's Equity
|
5.41B | 11.09B | 8.24B | 8.82B | 0.28B | 0.27B | 0.21B | 0.12B | 0.88B | -0.05B | 0.19B | 0.87B | 0.74B | 0.70B | 1.07B | 0.97B |
|
Liabilities and Shareholders Equity
|
19.21B | 19.86B | 19.37B | 19.87B | 18.92B | 15.53B | 14.84B | 14.60B | 15.15B | 14.52B | 15.28B | 17.52B | 17.84B | 17.97B | 17.34B | 16.55B |
|
Treasury Shares
|
0.00B | 0.07B | 0.03B | 0.04B | 0.05B | 0.06B | 0.02B | 0.02B | 0.03B | 0.03B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.05B |
|
Retained Earnings
|
10.33B | 11.09B | 8.24B | -1.93B | 9.71B | 8.47B | 4.03B | 4.87B | 5.77B | 5.95B | 6.69B | 7.57B | 7.86B | 8.20B | 8.37B | 9.26B |