|
Cash & Equivalents
|
3.27B | 3.70B | 3.00B | 3.86B | 5.15B | 3.86B | 2.32B | 2.54B | 11.22B | 1.58B | 2.25B | 4.91B | 3.53B | 2.58B | 3.11B | 4.35B |
|
Cash & Current Investments
|
3.27B | 3.70B | 3.00B | 3.86B | 5.15B | 3.86B | 2.32B | 2.54B | 11.22B | 1.58B | 2.25B | 4.91B | 3.53B | 2.58B | 3.11B | 4.35B |
|
Receivables - Net
|
3.44B | 3.36B | 3.02B | 2.92B | 2.75B | 2.87B | 2.90B | 3.36B | 1.09B | 1.48B | 1.36B | 1.53B | 1.50B | 1.52B | 1.46B | 1.27B |
|
Receivables - Other
|
3.39B | 3.33B | 2.96B | 2.86B | 2.69B | 2.81B | 2.84B | 3.30B | 3.46B | 5.03B | 5.33B | 5.14B | 5.49B | 5.98B | 5.69B | 5.91B |
|
Receivables
|
6.83B | 6.68B | 5.98B | 5.78B | 5.44B | 5.68B | 5.74B | 6.66B | 4.56B | 6.51B | 6.69B | 6.67B | 6.99B | 7.50B | 7.15B | 7.18B |
|
Work In Process
|
1.17B | 0.90B | 0.87B | 0.80B | 0.70B | 0.74B | | | | | | | | | | |
|
Inventory
|
| | 0.12B | 0.11B | | 0.74B | 0.81B | 0.82B | 0.40B | 0.65B | 0.78B | 0.76B | 0.81B | 0.98B | 1.11B | 1.46B |
|
Current Deferred Tax Assets
|
0.52B | 0.39B | 0.50B | 0.57B | 0.60B | 0.40B | | | | | | | | | | |
|
Prepaid Assets
|
0.27B | 0.24B | 0.41B | 0.30B | 0.35B | 0.37B | 0.37B | 0.20B | 0.45B | 0.97B | 1.00B | 1.40B | 1.13B | 1.44B | 2.34B | 1.29B |
|
Current Assets
|
8.63B | 13.77B | 7.75B | 8.39B | 9.49B | 7.78B | 6.33B | 6.86B | 16.59B | 9.68B | 10.69B | 15.34B | 12.43B | 12.49B | 13.71B | 14.27B |
|
Buildings
|
2.42B | 1.36B | 1.43B | | | | | | | | | | | | | |
|
Land & Improvements
|
0.65B | 0.36B | 0.38B | | | | | | | | | | | | | |
|
Property, Plant & Equipment (Net)
|
4.87B | 3.04B | 3.05B | 2.89B | 2.81B | 2.99B | 3.06B | 3.59B | 4.22B | 6.37B | 6.91B | 7.07B | 7.89B | 8.80B | 9.65B | 10.54B |
|
Goodwill
|
13.52B | 12.38B | 12.37B | 12.43B | 12.44B | 12.47B | 12.46B | 12.45B | 12.46B | 18.67B | 18.71B | 17.52B | 17.52B | 17.52B | 17.52B | 17.51B |
|
Intangibles
|
0.87B | 0.19B | 0.15B | | | | | | 0.05B | 1.37B | 1.04B | 0.78B | 0.58B | 0.38B | 0.30B | 0.25B |
|
Goodwill & Intangibles
|
14.39B | 12.57B | 12.53B | 12.43B | 12.44B | 12.47B | 12.46B | 12.45B | 12.51B | 20.04B | 19.75B | 18.30B | 18.09B | 17.90B | 17.82B | 17.77B |
|
Long-Term Deferred Tax
|
3.11B | 2.12B | 0.90B | 2.12B | 0.81B | 2.03B | 1.41B | 1.46B | 0.45B | 0.09B | 0.51B | 0.31B | 0.20B | 0.16B | 1.02B | 1.60B |
|
Other Non-Current Assets
|
1.05B | 14.59B | 1.34B | 1.29B | 1.44B | -0.03B | 1.16B | 1.26B | 1.36B | 1.46B | 1.73B | 1.91B | 2.31B | 2.59B | 1.33B | 2.18B |
|
Non-Current Assets
|
16.75B | 16.48B | 17.66B | 18.15B | 16.89B | 18.79B | 18.09B | 18.76B | 18.54B | 27.97B | 30.40B | 29.12B | 30.15B | 31.27B | 32.84B | 35.09B |
|
Assets
|
30.25B | 31.41B | 25.41B | 26.54B | 26.38B | 26.57B | 24.42B | 25.61B | 35.13B | 37.65B | 41.09B | 44.47B | 42.58B | 43.76B | 46.54B | 49.36B |
|
Accounts Payables
|
1.92B | 1.57B | 1.48B | 1.39B | 1.23B | 1.30B | 1.28B | 1.55B | 1.66B | 2.18B | 2.23B | 1.81B | 2.20B | 2.59B | 2.11B | 2.60B |
|
Notes Payables
|
0.01B | 0.78B | 0.01B | | | | | | | | | | | | | |
|
Payables
|
1.93B | 2.36B | 1.49B | 1.39B | 1.23B | 1.30B | 1.28B | 1.55B | 1.66B | 2.18B | 2.23B | 1.81B | 2.20B | 2.59B | 2.11B | 2.60B |
|
Accumulated Expenses
|
1.28B | 1.15B | 1.20B | 1.17B | 1.45B | 1.44B | 1.20B | 1.34B | 1.38B | 1.68B | 1.86B | 2.00B | 1.99B | 2.06B | 2.25B | 2.27B |
|
Other Accumulated Expenses
|
1.73B | 1.76B | 1.68B | 1.73B | 1.42B | 1.43B | 1.44B | 1.26B | 2.29B | 2.50B | 3.11B | 3.00B | 2.31B | 3.33B | 3.39B | 5.19B |
|
Short term Debt
|
0.09B | 0.77B | | | | | | | | | | | | | | |
|
Current Leases
|
| | | | | | | | | | | 0.26B | 0.28B | | | |
|
Current Deferred Revenue
|
1.95B | 1.97B | 1.78B | 1.76B | 1.72B | 1.71B | 1.54B | 1.47B | 1.76B | 1.92B | 2.24B | 2.52B | 3.03B | 3.61B | 4.19B | 4.07B |
|
Total Current Liabilities
|
6.99B | 10.03B | 6.13B | 6.06B | 5.82B | 5.89B | 5.46B | 5.63B | 7.09B | 8.27B | 9.43B | 9.58B | 9.53B | 11.59B | 11.94B | 14.13B |
|
Capital Leases
|
| | | 0.03B | 0.04B | 0.03B | 0.03B | | | | | | | | | |
|
Non-Current Debt
|
4.19B | 3.94B | 3.94B | 3.93B | 5.93B | -0.03B | 6.39B | 7.06B | 14.40B | 13.88B | 12.77B | 14.26B | 12.78B | 11.80B | 13.79B | 14.69B |
|
Pension
|
4.87B | 3.09B | 4.08B | 6.08B | 2.95B | 6.55B | 6.17B | 6.82B | 5.51B | 5.75B | 6.98B | 6.50B | 3.27B | 1.19B | 1.29B | 1.12B |
|
Liabilities from Discontinued Operations
|
| 2.79B | | | | | | | | | | 0.26B | | | | |
|
Non-Current Deferred Tax Liability
|
| | | | | | | | | 0.11B | | | 0.49B | 0.13B | | |
|
Operating Leases
|
| | | | | | | | | | 1.57B | 1.61B | 1.87B | 2.12B | 2.19B | 1.80B |
|
Other Non-Current Liabilities
|
1.51B | 0.92B | 0.93B | 0.96B | 1.06B | 0.96B | 0.89B | 0.85B | 0.99B | 1.45B | 1.78B | 2.21B | 2.00B | 2.04B | 2.84B | 2.33B |
|
Total Non-Current Liabilities
|
16.05B | 1.56B | 14.15B | 16.07B | 14.70B | 18.37B | 18.02B | 19.51B | 27.00B | 28.02B | 30.49B | 31.68B | 27.66B | 26.40B | 28.91B | 31.74B |
|
Total Liabilities
|
17.57B | 17.97B | 15.07B | 17.03B | 15.76B | 19.34B | 18.90B | 20.36B | 28.00B | 29.47B | 32.27B | 33.89B | 29.65B | 28.44B | 31.75B | 34.07B |
|
Total Debt
|
4.28B | 4.71B | 3.94B | 3.93B | 5.93B | -0.03B | 6.39B | 7.06B | 14.40B | 13.88B | 12.77B | 14.26B | 12.78B | 11.80B | 13.79B | 14.69B |
|
Common Equity
|
8.66B | 8.12B | 9.70B | 11.14B | 12.54B | 12.39B | 10.66B | 5.14B | 6.91B | 8.07B | 8.75B | 10.48B | 12.91B | 15.31B | 14.79B | 15.29B |
|
Shareholder's Equity
|
8.66B | 8.12B | 9.70B | 11.14B | 12.54B | 12.39B | 10.66B | 5.14B | 6.91B | 8.07B | 8.75B | 10.48B | 12.91B | 15.31B | 14.79B | 15.29B |
|
Liabilities and Shareholders Equity
|
30.25B | 31.41B | 25.41B | 26.54B | 26.38B | 26.57B | 24.42B | 25.61B | 35.13B | 37.65B | 41.09B | 44.47B | 42.58B | 43.76B | 46.54B | 49.36B |
|
Retained Earnings
|
6.74B | 8.12B | 9.70B | 11.14B | 12.54B | 12.39B | 10.66B | 10.63B | 6.91B | 8.07B | 8.75B | 10.48B | 12.91B | 15.31B | 14.77B | 15.30B |
|
Treasury Shares
|
0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B |