|
Cash & Equivalents
|
0.03B | 0.04B | 0.03B | 0.03B | 0.12B | 0.33B | 0.47B | 0.47B | 1.51B | 0.25B | 0.38B | 0.33B | 0.67B | 0.39B | 1.42B | 0.33B | 1.45B | 0.60B | 1.58B | 0.32B | 0.50B | 0.55B | 0.71B | 0.43B | 0.90B | 1.47B | 0.74B | 0.55B | 0.94B | 0.42B | 1.00B | 0.52B | 0.85B | 0.83B | 1.23B | 0.51B |
|
Short-term Investments
|
0.02B | 0.02B | 0.07B | 0.07B | 0.10B | 0.14B | 1.36B | 1.32B | 0.81B | 0.13B | 0.24B | 0.24B | 0.14B | 2.79B | 0.31B | 0.14B | 0.08B | 0.11B | 0.21B | 0.13B | 0.07B | 0.03B | 0.08B | 0.40B | 0.15B | 1.11B | 0.01B | 0.05B | 0.17B | 0.07B | 0.05B | 0.05B | 0.11B | 0.07B | 0.16B | 0.11B |
|
Cash & Current Investments
|
0.05B | 0.06B | 0.10B | 0.10B | 0.22B | 0.46B | 1.83B | 1.79B | 2.31B | 0.37B | 0.62B | 0.57B | 0.81B | 3.18B | 1.72B | 0.47B | 1.53B | 0.71B | 1.79B | 0.44B | 0.57B | 0.58B | 0.79B | 0.82B | 1.05B | 2.58B | 0.75B | 0.60B | 1.11B | 0.50B | 1.05B | 0.57B | 0.96B | 0.90B | 1.39B | 0.62B |
|
Receivables - Net
|
2.21B | | | | 0.49B | 3.23B | 2.42B | 2.42B | 3.34B | 3.45B | 5.20B | 0.32B | 3.54B | 3.84B | 5.71B | -1.46B | 3.63B | -0.39B | -2.83B | 6.91B | 5.37B | -0.91B | -4.84B | 8.59B | 6.19B | 6.01B | -2.65B | -1.49B | 5.40B | -0.26B | -2.81B | -2.39B | 5.39B | 5.61B | -2.60B | -2.25B |
|
Receivables - Other
|
| | | | 0.07B | | | | 0.18B | | | | 0.20B | | | | 0.27B | | | | 0.22B | | | | 0.28B | -0.05B | | | 0.24B | | | | 0.27B | | | |
|
Receivables
|
2.21B | | | | 0.56B | 3.23B | 2.42B | 2.42B | 3.52B | 3.45B | 5.20B | 0.32B | 3.74B | 3.84B | 5.71B | -1.46B | 3.89B | -0.39B | -2.83B | 6.91B | 5.58B | -0.91B | -4.84B | 8.59B | 6.48B | 5.96B | -2.65B | -1.49B | 5.63B | -0.26B | -2.81B | -2.39B | 5.66B | 5.61B | -2.60B | -2.25B |
|
Raw Materials
|
| | | | 0.26B | | | | 0.38B | | | | 0.41B | | | | 0.45B | | | | 0.49B | | | | 0.53B | | | | 0.58B | | | | 0.64B | | | |
|
Work In Process
|
| | | | 0.20B | | | | 0.22B | | | | 0.24B | | | | 0.23B | | | | 0.21B | | | | 0.18B | | | | 0.16B | | | | 0.15B | | | |
|
Finished Goods
|
| | | | 0.26B | | | | 0.50B | | | | 0.52B | | | | 0.38B | | | | 0.41B | | | | 0.61B | | | | 0.35B | | | | 0.36B | | | |
|
Inventory
|
3.23B | | | | 4.11B | 5.92B | 3.30B | 3.30B | 4.92B | 6.56B | 4.35B | 1.24B | 4.97B | 6.29B | 4.20B | 3.83B | 0.06B | 6.71B | 4.88B | 0.19B | 6.33B | -2.61B | 1.75B | 6.54B | 7.63B | 9.85B | 3.73B | 2.41B | 6.34B | -1.33B | 5.30B | 2.27B | 6.15B | -1.27B | 5.58B | 5.28B |
|
Prepaid Assets
|
0.12B | | | | 1.20B | 0.55B | 1.12B | 1.12B | 1.09B | 0.69B | 0.38B | 0.80B | 1.48B | 0.77B | 1.01B | 0.94B | -0.01B | 0.69B | 0.52B | 0.86B | 1.65B | 0.72B | 0.61B | 0.74B | 1.61B | 0.94B | 0.60B | 0.66B | 1.50B | 0.91B | 0.66B | 0.68B | 1.40B | 0.86B | 0.57B | 0.60B |
|
Current Assets
|
1.39B | | | | 8.80B | 10.15B | | | 11.66B | 11.07B | 10.54B | 9.72B | 10.66B | | | | 11.47B | | | | 13.85B | | | | 16.34B | | | | 14.17B | | | | 13.79B | | | |
|
Property, Plant & Equipment (Net)
|
13.32B | | | | 12.97B | 20.58B | 7.57B | 7.46B | 18.80B | 19.83B | 19.84B | 0.14B | 20.34B | 20.21B | 20.18B | 19.31B | 19.66B | 19.45B | 19.59B | 19.70B | 20.02B | 20.00B | 20.49B | 21.02B | 21.77B | 21.83B | 21.92B | 22.15B | 22.46B | 22.41B | 22.20B | 22.33B | 22.60B | 22.49B | 22.50B | 22.48B |
|
Long-Term Investments
|
0.54B | | | 0.29B | 0.81B | 0.78B | 0.53B | 0.53B | 0.88B | 0.80B | 0.80B | 0.81B | 0.82B | 0.81B | 0.80B | 0.81B | 0.56B | 0.63B | 0.62B | 0.68B | 0.70B | 0.76B | 0.73B | 0.77B | 0.84B | 0.69B | 0.71B | 0.73B | 0.74B | 0.77B | 0.70B | 0.74B | 0.70B | 0.49B | 0.41B | 0.14B |
|
Goodwill
|
2.10B | | | 0.10B | 2.33B | 10.58B | 10.84B | 10.96B | 11.43B | 11.82B | 11.72B | 0.24B | 11.99B | 11.89B | 12.10B | 12.18B | 0.13B | 12.20B | 12.21B | 12.22B | 12.22B | 12.29B | 12.21B | 12.18B | 12.37B | 12.43B | 12.08B | 12.08B | 12.11B | 12.08B | 12.09B | 12.12B | 12.04B | 12.06B | 12.12B | 12.12B |
|
Intangibles
|
0.57B | | | -0.17B | 0.10B | | | | 11.43B | | | | 11.99B | | | | 12.20B | | | | 12.22B | 2.33B | 2.28B | 2.22B | 2.30B | 2.29B | 2.25B | 2.22B | 2.22B | 2.17B | 1.91B | 1.88B | 1.82B | 1.79B | 1.75B | 1.71B |
|
Goodwill & Intangibles
|
2.66B | | | -0.07B | 2.42B | 10.58B | 10.84B | 10.96B | 22.86B | 11.82B | 11.72B | 0.24B | 23.97B | 11.89B | 12.10B | 12.18B | 12.33B | 12.20B | 12.21B | 12.22B | 24.44B | 14.62B | 14.50B | 14.40B | 14.66B | 14.72B | 14.33B | 14.30B | 14.33B | 14.25B | 14.01B | 14.00B | 13.86B | 13.85B | 13.87B | 13.83B |
|
Long-Term Deferred Tax
|
0.03B | | | | -0.09B | | | | 0.22B | | | | 0.25B | | | | 0.24B | | 0.22B | | 0.26B | 299.00 | | | 0.45B | | | | 0.48B | | | | 0.40B | | | |
|
Other Non-Current Assets
|
0.05B | | | | 0.39B | 0.47B | 0.12B | 0.20B | 0.53B | 0.56B | 0.52B | 0.03B | 0.56B | 0.55B | 0.58B | 0.74B | 0.00B | 0.68B | 0.66B | 0.68B | 0.83B | 0.87B | 0.86B | 0.94B | 0.97B | 1.08B | 0.97B | 0.96B | 1.05B | 1.00B | 1.00B | 0.97B | 0.88B | 0.88B | 0.87B | 0.90B |
|
Non-Current Assets
|
1.70B | | | | 10.76B | 9.57B | | | 33.40B | 35.20B | 35.16B | -8.69B | 35.69B | | | | 35.22B | | | | 35.43B | | | | 37.44B | | | | 37.71B | | | | 37.29B | | | |
|
Assets
|
17.25B | | | | 34.94B | 46.04B | 28.81B | 28.90B | 45.50B | 46.27B | 45.71B | 1.04B | 46.80B | 49.87B | 47.80B | 45.27B | 0.39B | 47.89B | 49.36B | 48.32B | 49.95B | 53.27B | 55.23B | 53.82B | 54.59B | 56.59B | 53.93B | 52.23B | 52.75B | 53.58B | 52.99B | 51.91B | 51.84B | 53.07B | 53.26B | 51.83B |
|
Accounts Payables
|
4.66B | | | 0.84B | 6.13B | 6.92B | 5.23B | 5.24B | 6.70B | 0.14B | -1.05B | -2.05B | 0.60B | 7.36B | -0.16B | 5.24B | 0.35B | 0.70B | 9.37B | 6.93B | 10.05B | 11.01B | 1.46B | 8.76B | 11.29B | -1.03B | -2.08B | 6.65B | 9.47B | 0.26B | 9.02B | 6.61B | 9.12B | -0.34B | 8.99B | -2.50B |
|
Notes Payables
|
-1.09B | | | 0.73B | 1.60B | 2.09B | 0.87B | 0.87B | | | 1.61B | 0.17B | 0.98B | 5.50B | 1.25B | 1.64B | 0.04B | 0.25B | 0.21B | 1.25B | 1.56B | 3.03B | 2.40B | 4.45B | 2.14B | 4.01B | 2.92B | 4.35B | 1.81B | 2.83B | 1.57B | 2.97B | 1.53B | 2.44B | 1.88B | 2.49B |
|
Payables
|
3.57B | | | 1.57B | 7.73B | 9.01B | 6.09B | 6.11B | 6.70B | 0.14B | 0.56B | -1.89B | 1.58B | 12.86B | 1.09B | 6.88B | 0.39B | 0.95B | 9.58B | 8.19B | 11.61B | 14.05B | 3.86B | 13.21B | 13.43B | 2.99B | 0.85B | 11.01B | 11.28B | 3.10B | 10.60B | 9.58B | 10.65B | 2.10B | 10.87B | -0.01B |
|
Other Accumulated Expenses
|
0.32B | 0.00B | -0.00B | -0.00B | -0.00B | 0.00B | 0.01B | 0.03B | -0.03B | -0.02B | -0.01B | -0.01B | 0.15B | 0.01B | 0.05B | -0.03B | 0.04B | -0.01B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | -0.04B | -0.02B | -0.00B | 0.01B | -0.02B | 0.01B | -0.02B | -0.04B | -0.02B | 0.08B | -0.02B | 0.03B | -0.06B |
|
Short term Debt
|
0.11B | | | -0.73B | 0.01B | 0.52B | | | 0.99B | 1.00B | 0.71B | 0.17B | 0.50B | | | | 0.16B | 0.01B | 0.03B | 0.05B | 0.55B | 0.55B | 1.03B | 1.02B | 0.54B | 0.55B | 0.04B | | 0.51B | 0.51B | 1.01B | 1.01B | 1.04B | 1.04B | 0.54B | 0.54B |
|
Current Leases
|
| | | | | | | | 0.01B | 0.20B | | 0.22B | 0.21B | 0.22B | 0.23B | 0.23B | 0.25B | 0.26B | 0.28B | 0.28B | 0.29B | 0.29B | 0.30B | 0.30B | 0.30B | 0.31B | 0.30B | 0.30B | 0.33B | 0.35B | 0.36B | 0.36B | 0.36B | 0.36B | 0.36B | 0.35B |
|
Current Taxes
|
0.02B | | | | 0.03B | | | | | | | | | | | | 3.24B | | 3.50B | | 0.00B | 0.00B | | | | | | | | | | | | | | |
|
Total Current Liabilities
|
1.70B | | | | 7.78B | 9.54B | | | 8.34B | 9.45B | 7.80B | 7.62B | 9.13B | | | | 8.48B | | | | 12.44B | | | | 14.28B | | | | 12.12B | | | | 12.04B | | | |
|
Non-Current Debt
|
4.40B | | | | 8.11B | 8.09B | 4.94B | 4.94B | 7.58B | 7.08B | 9.33B | 0.10B | 8.55B | 8.54B | 10.03B | 10.04B | 10.05B | 10.04B | 10.03B | 10.09B | 7.52B | 7.52B | 7.06B | 7.02B | 8.04B | 9.51B | 9.50B | 9.43B | 8.91B | 8.91B | 9.40B | 9.38B | 8.88B | 9.87B | 9.87B | 9.85B |
|
Pension
|
0.14B | | | -0.05B | 0.58B | 0.52B | 0.14B | 0.14B | 0.40B | 0.41B | 0.42B | 0.42B | 0.43B | 0.43B | 0.43B | 0.45B | 0.45B | 0.46B | 0.46B | 0.45B | 0.42B | 0.42B | 0.42B | 0.34B | 0.32B | 0.24B | 0.24B | 0.24B | 0.25B | 0.25B | 0.24B | 0.24B | 0.23B | 0.23B | 0.23B | 0.23B |
|
Minority Interest
|
0.00B | | | | 0.01B | | | | | | | | | | | | | 0.04B | 0.04B | 0.04B | 0.05B | 0.01B | 0.01B | 0.05B | 0.04B | 0.04B | 0.01B | 0.05B | 0.04B | 0.04B | 0.03B | 0.02B | 0.04B | 0.01B | 0.02B | 0.02B |
|
Non-Current Deferred Tax Liability
|
0.41B | | | | 2.68B | 2.76B | 0.49B | 0.53B | 2.91B | 2.96B | 3.08B | 3.14B | 3.15B | 3.13B | 3.21B | 3.05B | 3.15B | 3.17B | 3.12B | 3.04B | 3.17B | 3.24B | 3.25B | 3.49B | 3.55B | 3.60B | 3.58B | 3.63B | 3.57B | 3.60B | 3.62B | 3.56B | 3.54B | 3.59B | 3.51B | 3.68B |
|
Operating Leases
|
| | | | | | | | 0.01B | 0.84B | | 0.11B | 0.86B | 0.85B | 0.84B | 0.85B | 1.14B | 0.88B | 0.90B | 0.90B | 0.93B | 0.93B | 0.91B | 0.88B | 0.90B | 0.88B | 0.86B | 0.90B | 1.00B | 1.03B | 1.02B | 1.03B | 1.00B | 1.00B | 0.99B | 0.95B |
|
Other Non-Current Liabilities
|
0.07B | | | 0.09B | 0.20B | 0.18B | 0.08B | 0.08B | 0.18B | 0.16B | 0.17B | 0.16B | 0.16B | 0.15B | 0.14B | 0.18B | 0.01B | 0.14B | 0.15B | 0.18B | 0.21B | 0.21B | 0.19B | 0.21B | 0.23B | 0.19B | 0.16B | 0.17B | 0.20B | 0.18B | 0.17B | 0.17B | 0.16B | 0.20B | 0.23B | 0.25B |
|
Total Non-Current Liabilities
|
8.99B | | | -0.09B | 14.42B | 22.43B | 12.72B | 12.81B | 20.90B | 22.40B | 22.29B | 0.55B | 23.77B | 27.65B | 24.88B | 23.07B | 0.15B | 25.42B | 25.95B | 24.52B | 26.05B | 28.53B | 28.44B | 27.58B | 0.22B | 31.10B | 28.30B | 26.86B | 0.19B | 28.40B | 27.66B | 26.73B | 0.18B | 28.80B | 27.91B | 26.43B |
|
Total Liabilities
|
9.06B | | | | 20.52B | 22.61B | 12.80B | 12.89B | 21.08B | 22.57B | 22.45B | 0.71B | 23.93B | 27.80B | 25.01B | 23.25B | 0.16B | 25.55B | 26.10B | 24.70B | 26.25B | 28.74B | 28.62B | 27.79B | 28.72B | 31.29B | 28.47B | 27.03B | 27.55B | 28.58B | 27.83B | 26.91B | 27.40B | 29.00B | 28.14B | 26.67B |
|
Total Debt
|
4.51B | | | -0.73B | 8.12B | 8.62B | 4.94B | 4.94B | 8.57B | 8.08B | 10.04B | 0.27B | 9.05B | 8.54B | 10.03B | 10.04B | 10.21B | 10.05B | 10.06B | 10.14B | 8.07B | 8.07B | 8.08B | 8.04B | 8.58B | 10.05B | 9.54B | 9.43B | 9.43B | 9.42B | 10.41B | 10.40B | 9.92B | 10.91B | 10.40B | 10.39B |
|
Common Equity
|
8.20B | | | | 8.30B | 23.43B | | | 24.43B | 23.70B | 23.25B | 23.08B | 22.91B | 22.07B | 22.79B | 22.02B | 22.40B | 22.34B | 23.25B | 23.62B | 23.70B | 24.53B | 26.61B | 26.03B | 25.86B | 25.30B | 25.46B | 25.20B | 25.20B | 25.00B | 25.16B | 25.01B | 24.44B | 24.07B | 25.12B | 25.15B |
|
Shareholder's Equity
|
8.20B | | | | 8.30B | | | | 24.43B | | | | 22.91B | | | | 22.40B | | | | 23.70B | | | | 25.86B | | | | 25.20B | | | | 24.44B | | | |
|
Liabilities and Shareholders Equity
|
17.25B | | | | 34.94B | 46.04B | 28.81B | 28.90B | 45.50B | 46.27B | 45.71B | 1.04B | 46.80B | 49.87B | 47.80B | 45.27B | 0.39B | 47.89B | 49.36B | 48.32B | 49.95B | 53.27B | 55.23B | 53.82B | 54.59B | 56.59B | 53.93B | 52.23B | 52.75B | 53.58B | 52.99B | 51.91B | 51.84B | 53.07B | 53.26B | 51.83B |
|
Retained Earnings
|
5.63B | | | | 11.70B | 5.84B | | | 7.75B | 7.41B | 7.51B | 7.40B | 7.10B | 6.82B | 7.32B | 6.48B | 6.61B | 6.47B | 7.32B | 7.74B | 8.19B | 8.93B | 11.56B | -0.30B | 11.93B | 0.00B | 11.82B | 11.64B | 11.53B | 11.42B | 11.54B | 11.29B | 11.11B | 10.81B | 11.72B | 11.84B |