|
Cash & Equivalents
|
1.78B | 1.89B | 2.11B | 2.30B | 2.30B | 1.96B | 1.37B | 1.03B | 1.21B | 1.07B | 1.16B | 2.09B | 1.75B | 10.66B | 10.79B | 11.28B |
|
Cash & Current Investments
|
1.78B | 1.89B | 2.11B | 2.30B | 2.30B | 1.96B | 1.37B | 1.03B | 1.21B | 1.07B | 1.16B | 2.09B | 1.75B | 10.66B | 10.79B | 11.28B |
|
Receivables - Net
|
2.72B | 3.04B | 2.91B | 3.16B | 3.41B | 3.47B | 3.56B | 3.74B | 4.24B | 4.43B | 5.38B | 5.47B | 5.75B | 6.01B | 6.57B | 7.32B |
|
Receivables - Other
|
0.27B | 0.19B | 0.25B | 0.24B | 0.28B | 0.28B | 0.31B | 0.29B | 0.40B | 0.11B | 0.21B | 0.68B | 0.52B | 0.62B | 0.66B | 0.71B |
|
Receivables
|
3.00B | 3.22B | 3.15B | 3.41B | 3.69B | 3.75B | 3.87B | 4.03B | 4.64B | 4.54B | 5.58B | 6.14B | 6.28B | 6.63B | 7.23B | 8.03B |
|
Current Deferred Tax Assets
|
| 0.18B | 0.38B | 0.41B | 0.48B | 0.52B | | | | | | | | | | |
|
Prepaid Assets
|
0.28B | 0.17B | 0.25B | 0.19B | 0.20B | 0.20B | 0.20B | 0.21B | 0.22B | 0.55B | 0.68B | 0.74B | 0.93B | 1.00B | 1.18B | 1.29B |
|
Current Assets
|
4.93B | 5.28B | 5.65B | 5.96B | 6.30B | 5.53B | 5.04B | 4.88B | 5.56B | 5.93B | 7.07B | 8.15B | 8.26B | 18.96B | 21.75B | 22.12B |
|
Land & Improvements
|
0.41B | 0.40B | | | | | | | | | | | | | | |
|
Property, Plant & Equipment (Net)
|
0.85B | 0.82B | 0.80B | 0.81B | 0.83B | 0.81B | 0.77B | 0.72B | 0.71B | 0.70B | 0.86B | 0.86B | 0.85B | 0.87B | 0.88B | 0.86B |
|
Long-Term Investments
|
| 10.16B | 10.72B | 12.22B | | | | | | | | | | | | |
|
Goodwill
|
5.99B | 6.42B | 6.56B | 6.79B | 6.89B | 7.24B | 7.89B | 8.37B | 9.09B | 9.60B | 14.67B | 15.52B | 16.32B | 16.25B | 17.23B | 23.31B |
|
Intangibles
|
0.40B | 0.61B | | | | 0.69B | 1.04B | 1.13B | 1.27B | 1.44B | 2.77B | 2.70B | 2.81B | 2.54B | 2.63B | 4.82B |
|
Goodwill & Intangibles
|
6.22B | 6.82B | 6.96B | 7.26B | 7.37B | 7.24B | 7.89B | 8.37B | 9.09B | 11.04B | 17.45B | 18.22B | 19.13B | 18.79B | 19.86B | 28.13B |
|
Long-Term Deferred Tax
|
1.23B | 1.78B | 1.89B | 1.22B | 0.63B | 1.36B | 1.14B | 1.10B | 0.67B | 0.68B | 0.68B | 0.70B | 0.55B | 0.36B | 0.36B | 0.24B |
|
Other Non-Current Assets
|
0.92B | 0.92B | 0.80B | 0.77B | 0.98B | 1.19B | 1.18B | 1.21B | 1.69B | 1.69B | 1.76B | 1.77B | 2.27B | 2.13B | 2.05B | 1.91B |
|
Non-Current Assets
|
10.41B | 10.03B | 9.81B | 10.32B | 10.66B | 12.26B | 13.17B | 13.31B | 14.87B | 15.64B | 24.29B | 24.89B | 35.75B | 25.16B | 26.28B | 34.36B |
|
Assets
|
15.34B | 15.31B | 15.45B | 16.29B | 16.96B | 17.79B | 18.22B | 18.19B | 20.43B | 21.58B | 31.36B | 33.05B | 44.01B | 44.11B | 48.03B | 56.48B |
|
Accounts Payables
|
1.75B | 1.74B | 2.02B | 1.72B | 1.86B | 1.88B | 1.89B | 1.97B | 2.08B | 2.23B | 2.75B | 3.05B | 3.17B | 3.28B | 3.40B | 3.40B |
|
Notes Payables
|
0.56B | 0.01B | 0.26B | 0.26B | | | | | | 0.31B | 1.22B | 0.52B | 0.02B | 0.27B | | |
|
Payables
|
2.31B | 1.75B | 2.28B | 1.98B | 1.86B | 1.88B | 1.89B | 1.97B | 2.08B | 2.55B | 3.96B | 3.57B | 3.18B | 3.55B | 3.40B | 3.40B |
|
Accumulated Expenses
|
1.29B | 1.29B | 1.40B | 1.47B | 1.47B | 1.63B | 1.66B | 1.66B | 1.72B | 1.78B | 2.20B | 2.40B | 2.94B | 3.10B | 3.35B | 3.62B |
|
Short term Debt
|
0.56B | 0.01B | 0.26B | 0.26B | 0.33B | 0.01B | 0.01B | 0.31B | 0.26B | 0.31B | 1.22B | 0.52B | 0.02B | 0.27B | 1.62B | 0.52B |
|
Current Leases
|
| | | | | | | | | | 0.34B | 0.34B | 0.33B | 0.31B | 0.31B | 0.33B |
|
Current Taxes
|
| 0.06B | 0.06B | 0.11B | 0.15B | 0.15B | 0.15B | 0.15B | 0.20B | 0.16B | 0.18B | 0.25B | 0.20B | 0.22B | 0.32B | 0.38B |
|
Total Current Liabilities
|
3.71B | 3.10B | 3.74B | 3.56B | 3.81B | 3.68B | 3.71B | 4.08B | 4.26B | 4.92B | 6.68B | 6.56B | 6.65B | 17.83B | 19.80B | 19.52B |
|
Non-Current Debt
|
3.03B | 3.03B | 2.67B | 2.66B | 2.62B | 3.37B | 4.40B | 4.50B | 5.22B | 5.51B | 10.74B | 10.80B | 10.93B | 11.23B | 11.84B | 19.43B |
|
Pension
|
1.18B | 1.21B | 1.66B | 2.09B | 1.15B | 2.24B | 2.06B | 2.08B | 1.89B | 1.91B | 2.34B | 2.66B | 1.63B | 0.92B | 0.78B | 0.84B |
|
Minority Interest
|
0.04B | 0.05B | 0.06B | 0.06B | 0.07B | 0.08B | 0.09B | 0.08B | 0.08B | 0.07B | 0.15B | 0.16B | 0.21B | 0.23B | 0.18B | 0.19B |
|
Operating Leases
|
| | | | | | | | | | 1.93B | 1.92B | 1.88B | 1.67B | 1.66B | 1.59B |
|
Other Non-Current Liabilities
|
1.02B | 1.12B | 0.98B | 0.91B | 1.05B | 1.03B | 1.13B | 0.96B | 1.31B | 1.36B | 1.40B | 1.49B | 1.71B | 1.36B | 1.27B | 1.26B |
|
Total Non-Current Liabilities
|
-1.02B | -1.12B | -0.98B | -0.91B | -1.05B | -1.03B | -1.13B | -0.96B | -1.31B | -1.36B | -1.40B | -1.49B | -1.71B | -1.36B | -1.27B | -1.26B |
|
Total Debt
|
3.59B | 3.03B | 2.93B | 2.92B | 2.96B | 3.38B | 4.41B | 4.81B | 5.49B | 5.82B | 11.96B | 11.31B | 10.95B | 11.49B | 13.46B | 19.95B |
|
Common Equity
|
5.86B | 7.44B | 7.95B | 8.63B | 9.45B | 10.34B | 11.30B | 6.27B | 7.44B | 7.58B | 7.94B | 9.26B | 11.22B | 10.75B | 22.76B | 13.54B |
|
Shareholder's Equity
|
5.86B | 7.44B | 7.95B | 8.63B | 9.45B | 10.34B | 11.30B | 6.27B | 7.44B | 7.58B | 7.94B | 9.26B | 11.22B | 10.75B | 22.76B | 13.54B |
|
Liabilities and Shareholders Equity
|
15.34B | 15.31B | 15.45B | 16.29B | 16.96B | 17.79B | 18.22B | 18.19B | 20.43B | 21.58B | 31.36B | 33.05B | 44.01B | 44.11B | 48.03B | 56.48B |
|
Treasury Shares
|
0.03B | 0.02B | 0.02B | 0.02B | 0.01B | 0.02B | 0.04B | 0.05B | 0.05B | 0.06B | 0.06B | 0.05B | 0.06B | 0.07B | 0.07B | 0.07B |
|
Retained Earnings
|
7.03B | 7.44B | 7.95B | -3.31B | -2.62B | -3.85B | 11.30B | 12.39B | 13.14B | 14.35B | 15.20B | 16.27B | 18.39B | 20.30B | 22.76B | 25.31B |