|
Cash & Equivalents
|
1.65B | 1.75B | 1.40B | 1.14B | 1.09B | 1.20B | 1.27B | 1.50B | 1.49B | 1.49B | 1.31B | 1.32B | 1.11B | 1.20B | 1.05B |
|
Cash & Current Investments
|
1.65B | 1.75B | 1.40B | 1.14B | 1.09B | 1.20B | 1.27B | 1.50B | 1.49B | 1.49B | 1.31B | 1.32B | 1.11B | 1.20B | 1.05B |
|
Receivables - Net
|
1.76B | 1.88B | 2.04B | 2.28B | 2.47B | 2.59B | 2.75B | 3.23B | 2.88B | 2.98B | 3.27B | 3.04B | 3.45B | 3.68B | 3.59B |
|
Receivables
|
1.76B | 1.88B | 2.04B | 2.28B | 2.47B | 2.59B | 2.75B | 3.23B | 2.88B | 2.98B | 3.27B | 3.04B | 3.45B | 3.68B | 3.59B |
|
Raw Materials
|
0.45B | 0.52B | 0.58B | 0.63B | | | | | | 0.91B | | | | | |
|
Work In Process
|
0.03B | 0.04B | 0.04B | 0.05B | | | | | | 0.11B | | | | | |
|
Finished Goods
|
0.07B | 0.08B | 0.11B | 0.14B | | | | | | 0.38B | | | | | |
|
Inventory
|
0.55B | 0.64B | 0.73B | 0.82B | 0.85B | 0.95B | 1.02B | 1.21B | 1.20B | 1.26B | 1.40B | 1.57B | 1.57B | 1.76B | 1.60B |
|
Prepaid Assets
|
0.42B | 0.49B | 0.70B | 0.69B | 0.75B | 0.55B | 0.61B | 0.68B | 0.71B | 0.68B | 0.80B | 0.83B | 0.85B | 1.00B | 0.94B |
|
Current Assets
|
4.39B | 4.76B | 4.87B | 4.92B | 5.17B | 5.29B | 5.65B | 6.61B | 6.28B | 6.41B | 6.78B | 6.77B | 6.99B | 7.64B | 7.18B |
|
Buildings
|
0.36B | 0.41B | 0.48B | 0.53B | 0.52B | 0.56B | 0.65B | 0.80B | 0.81B | 0.83B | 0.88B | 0.85B | | | |
|
Construction in Progress
|
0.01B | 0.00B | 0.14B | 0.16B | 0.19B | 0.27B | 0.30B | 0.36B | 0.39B | 0.38B | 0.31B | 0.35B | | | |
|
Land & Improvements
|
0.11B | 0.11B | 0.11B | 0.11B | 0.11B | 0.10B | 0.10B | 0.12B | 0.12B | 0.11B | 0.11B | 0.11B | | | |
|
Property, Plant & Equipment (Net)
|
0.99B | 1.07B | 1.40B | 1.59B | 1.62B | 1.83B | 2.02B | 2.46B | 2.60B | 2.70B | 2.74B | 2.72B | 2.85B | 2.98B | 2.83B |
|
Goodwill
|
0.61B | 0.63B | 0.75B | 0.76B | 0.73B | 1.05B | 1.12B | 1.40B | 1.41B | 1.61B | 1.66B | 1.66B | 1.66B | 1.74B | 1.70B |
|
Goodwill & Intangibles
|
0.61B | 0.63B | 0.75B | 0.76B | 0.73B | 1.05B | 1.12B | 1.40B | 1.41B | 1.61B | 1.66B | 1.66B | 1.66B | 1.74B | 1.70B |
|
Other Non-Current Assets
|
0.63B | 0.55B | 1.17B | 1.06B | 1.60B | 1.24B | 1.11B | 1.47B | 1.32B | 1.96B | 2.03B | 2.21B | 2.25B | 2.34B | 2.31B |
|
Non-Current Assets
|
2.24B | 2.25B | 3.32B | 3.41B | 3.95B | 4.12B | 4.25B | 5.33B | 5.32B | 6.27B | 6.42B | 6.59B | 6.77B | 7.06B | 6.84B |
|
Assets
|
6.62B | 7.01B | 8.19B | 8.33B | 9.11B | 9.41B | 9.90B | 11.95B | 11.60B | 12.68B | 13.20B | 13.35B | 13.76B | 14.70B | 14.03B |
|
Accounts Payables
|
1.84B | 2.01B | 2.23B | 2.44B | 2.53B | 2.50B | 2.64B | 3.17B | 2.86B | 2.82B | 3.14B | 2.95B | 3.21B | 3.43B | 3.25B |
|
Notes Payables
|
0.00B | | | | | | 0.01B | | 0.01B | 0.02B | | | 0.01B | 0.03B | 0.03B |
|
Payables
|
1.84B | 2.01B | 2.23B | 2.44B | 2.53B | 2.50B | 2.65B | 3.17B | 2.87B | 2.84B | 3.14B | 2.95B | 3.22B | 3.46B | 3.28B |
|
Accumulated Expenses
|
0.98B | | | | | | | | 1.61B | 1.81B | 1.92B | 1.81B | 1.96B | 2.21B | 2.17B |
|
Other Accumulated Expenses
|
0.98B | 1.05B | 0.98B | 1.14B | 1.18B | 1.31B | 1.50B | 1.68B | 1.61B | | | | | | |
|
Short term Debt
|
0.00B | | | | 0.24B | 0.02B | 0.04B | 0.01B | 0.01B | 0.02B | 0.01B | 0.00B | 0.01B | 0.03B | 0.03B |
|
Total Current Liabilities
|
2.82B | 3.06B | 3.22B | 3.58B | 3.95B | 3.84B | 4.18B | 4.85B | 4.50B | 4.67B | 5.08B | 4.76B | 5.19B | 5.67B | 5.45B |
|
Capital Leases
|
| | | | | 0.01B | 0.01B | 0.01B | 0.01B | | | | | | |
|
Non-Current Debt
|
0.69B | 0.70B | 0.63B | 1.06B | 1.45B | 1.93B | 1.90B | 1.95B | 1.94B | 2.29B | 2.30B | 2.60B | 2.59B | 2.74B | 2.73B |
|
Pension
|
0.10B | 0.20B | 0.24B | | | | | | | | | | | | |
|
Minority Interest
|
0.11B | 0.12B | 0.13B | 0.10B | 0.07B | 0.09B | | 0.15B | 0.16B | 0.15B | 0.15B | 0.17B | 0.15B | 0.14B | 0.15B |
|
Other Non-Current Liabilities
|
0.54B | 0.69B | 0.74B | 0.55B | 0.68B | 0.62B | 0.63B | 0.69B | 0.64B | 1.10B | 1.21B | 1.19B | 1.15B | 1.23B | 1.25B |
|
Total Non-Current Liabilities
|
1.23B | 1.39B | 1.36B | 1.60B | 2.14B | 2.55B | 2.53B | 2.65B | 2.58B | 3.40B | 3.51B | 3.78B | 3.74B | 3.97B | 3.98B |
|
Total Debt
|
0.70B | 0.70B | 0.63B | 1.06B | 1.69B | 1.95B | 1.93B | 1.96B | 1.95B | 2.31B | 2.31B | 2.60B | 2.60B | 2.77B | 2.76B |
|
Common Equity
|
2.57B | 2.56B | 3.61B | 3.15B | 3.03B | 3.02B | 3.19B | 4.29B | 4.36B | 4.50B | 4.61B | 4.81B | 4.83B | 5.06B | 4.60B |
|
Shareholder's Equity
|
2.57B | 2.56B | 3.61B | 3.15B | 3.03B | 3.02B | 3.19B | 4.29B | 4.36B | 4.50B | 4.61B | 4.81B | 4.83B | 5.06B | 4.60B |
|
Liabilities and Shareholders Equity
|
6.62B | 7.01B | 8.19B | 8.33B | 9.11B | 9.41B | 9.90B | 11.95B | 11.60B | 12.68B | 13.20B | 13.35B | 13.76B | 14.70B | 14.03B |
|
Treasury Shares
|
0.00B | 0.01B | 0.01B | 0.02B | 0.00B | 0.00B | 0.01B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.01B | 0.01B |
|
Retained Earnings
|
-0.06B | -0.24B | -0.25B | 1.92B | 2.16B | 2.83B | 0.05B | 0.05B | 4.11B | 4.72B | 4.81B | 5.07B | 5.21B | 5.60B | 5.93B |