|
Cash & Equivalents
|
0.84B | 1.23B | 9.39B | 1.23B | 1.06B | 1.38B | 1.16B | 1.01B | 1.06B | 1.07B | 1.06B | 1.07B | 1.14B |
|
Cash & Current Investments
|
0.84B | 1.23B | 9.39B | 1.23B | 1.06B | 1.38B | 1.16B | 1.01B | 1.06B | 1.07B | 1.06B | 1.07B | 1.14B |
|
Receivables - Net
|
| 2.12B | 2.11B | 2.10B | 2.11B | 2.07B | 2.16B | 2.24B | 2.39B | 2.17B | 2.31B | 2.33B | 2.42B |
|
Receivables
|
| 2.12B | 2.11B | 2.10B | 2.11B | 2.07B | 2.16B | 2.24B | 2.39B | 2.17B | 2.31B | 2.33B | 2.42B |
|
Inventory
|
| 2.23B | 2.22B | 2.03B | 1.89B | 1.85B | 1.88B | 1.85B | 1.82B | 1.59B | 1.68B | 1.78B | 1.79B |
|
Prepaid Assets
|
| 0.17B | 0.24B | 0.64B | 0.62B | 0.57B | 0.65B | 0.56B | 0.17B | 0.49B | 0.51B | 0.53B | 0.53B |
|
Current Assets
|
| 5.88B | 6.44B | 6.22B | 5.89B | 6.14B | 6.10B | 5.88B | 5.94B | 5.53B | 5.71B | 5.85B | 6.03B |
|
Property, Plant & Equipment (Net)
|
| 1.82B | 1.84B | 1.83B | 1.87B | 2.04B | 2.00B | 2.00B | -0.30B | 1.85B | 1.93B | 2.04B | 2.09B |
|
Goodwill
|
9.15B | 9.19B | 9.23B | 9.08B | 8.97B | 9.27B | 9.03B | 8.97B | 9.30B | 8.84B | 9.14B | 9.49B | 9.44B |
|
Intangibles
|
| 9.85B | 9.84B | 9.68B | 9.49B | 9.62B | 9.38B | 8.76B | 8.89B | 8.47B | 8.59B | 8.80B | 8.72B |
|
Goodwill & Intangibles
|
9.15B | 19.04B | 19.07B | 18.76B | 18.46B | 18.89B | 18.41B | 17.73B | 18.18B | 17.32B | 17.72B | 18.29B | 18.16B |
|
Long-Term Deferred Tax
|
| 0.15B | 0.17B | 0.14B | 0.16B | 0.16B | 0.17B | 0.21B | 0.23B | 0.18B | 0.20B | 0.22B | 0.24B |
|
Other Non-Current Assets
|
| 0.43B | 7.70B | 0.59B | 0.69B | 0.62B | 0.60B | 0.62B | 0.80B | 0.73B | 0.70B | 0.73B | 0.73B |
|
Non-Current Assets
|
| 21.44B | 29.16B | 21.32B | 21.18B | 21.71B | 21.19B | 20.56B | 20.98B | 20.08B | 20.55B | 21.28B | 21.22B |
|
Assets
|
| 27.32B | 35.59B | 27.54B | 27.08B | 27.85B | 27.28B | 26.44B | 26.93B | 25.60B | 26.26B | 27.13B | 27.25B |
|
Accounts Payables
|
| 1.83B | 1.78B | 2.35B | 2.28B | 2.49B | 2.60B | 2.44B | 2.27B | 2.25B | 2.33B | 2.57B | 2.44B |
|
Notes Payables
|
| | | 0.75B | 0.51B | | | | | | | | |
|
Payables
|
| 1.83B | 1.78B | 3.11B | 2.79B | 2.49B | 2.60B | 2.44B | 2.27B | 2.25B | 2.33B | 2.57B | 2.44B |
|
Accumulated Expenses
|
| 0.91B | 0.99B | 1.20B | 1.29B | 1.46B | 1.08B | 1.26B | 1.16B | 1.13B | 1.01B | 1.08B | 0.96B |
|
Short term Debt
|
| | | | | 0.60B | 1.52B | 1.43B | 1.65B | 1.55B | 2.43B | 1.55B | 1.91B |
|
Current Taxes
|
| 0.33B | 0.60B | 0.24B | 0.38B | 0.14B | 0.16B | 0.10B | 0.16B | 0.07B | 0.15B | 0.09B | 0.10B |
|
Total Current Liabilities
|
| 3.93B | 4.21B | 5.30B | 5.16B | 5.48B | 6.17B | 5.94B | 5.95B | 5.74B | 6.67B | 5.99B | 6.16B |
|
Non-Current Debt
|
| | | | | 7.69B | 7.03B | 7.05B | 7.05B | 7.05B | 6.31B | 7.06B | 7.06B |
|
Non-Current Deferred Tax Liability
|
| 2.78B | 2.68B | 2.68B | 2.52B | 2.91B | 2.57B | 2.39B | 2.38B | 2.26B | 2.32B | 2.38B | 2.42B |
|
Other Non-Current Liabilities
|
| 0.73B | 0.52B | 0.59B | 0.57B | 0.49B | 0.54B | 0.54B | 0.54B | 0.54B | 0.56B | 0.61B | 0.60B |
|
Total Non-Current Liabilities
|
| 6.62B | 14.80B | 15.91B | 15.62B | 16.15B | 16.12B | 15.73B | 15.74B | 15.40B | 15.64B | 15.80B | 16.01B |
|
Total Liabilities
|
| 7.35B | 15.31B | 16.50B | 16.18B | 16.64B | 16.66B | 16.27B | 16.28B | 15.93B | 16.20B | 16.40B | 16.61B |
|
Total Debt
|
| | | | | 8.29B | 8.55B | 8.48B | 8.70B | 8.61B | 8.74B | 8.61B | 8.97B |
|
Common Equity
|
| 19.97B | 20.28B | 11.04B | 10.89B | 11.21B | 10.62B | 10.18B | 10.64B | 9.67B | 10.05B | 10.73B | 10.63B |
|
Shareholder's Equity
|
| 19.97B | 20.28B | 11.04B | 10.89B | 11.21B | 10.62B | 10.18B | 10.64B | 9.67B | 10.05B | 10.73B | 10.63B |
|
Liabilities and Shareholders Equity
|
| 27.32B | 35.59B | 27.54B | 27.08B | 27.85B | 27.28B | 26.44B | 26.93B | 25.60B | 26.26B | 27.13B | 27.25B |
|
Treasury Shares
|
| | | | | 0.00B | 0.00B | 0.00B | 0.01B | 0.01B | 0.01B | 0.02B | 0.02B |
|
Retained Earnings
|
| -5.46B | -5.24B | -5.51B | -5.74B | -5.38B | -5.67B | -5.83B | -5.36B | -6.15B | -5.70B | -5.07B | -5.13B |