|
Cash & Equivalents
|
4.78B | 2.88B | 2.77B | 4.44B | 5.93B | 8.55B | 6.84B | 8.10B | 5.57B | 7.43B | 2.57B | 4.24B | 16.18B | 10.29B | 7.21B | 8.25B | 9.48B | 9.56B |
|
Short-term Investments
|
| | | | | 2.13B | 4.77B | 6.25B | 9.57B | 11.33B | 9.28B | 6.05B | | | | | | |
|
Cash & Current Investments
|
4.78B | 2.88B | 2.77B | 4.44B | 5.93B | 10.68B | 11.60B | 14.34B | 15.14B | 18.76B | 11.85B | 10.29B | 16.18B | 10.29B | 7.21B | 8.25B | 9.48B | 9.56B |
|
Receivables - Net
|
5.84B | 5.33B | 6.28B | 6.07B | 6.51B | 6.39B | 4.57B | 4.37B | 4.59B | 5.18B | 4.69B | 4.95B | 4.18B | 4.72B | 5.14B | 5.47B | 6.12B | 6.18B |
|
Receivables
|
5.84B | 5.33B | 6.28B | 6.07B | 6.51B | 6.39B | 4.57B | 4.37B | 4.59B | 5.18B | 4.69B | 4.95B | 4.18B | 4.72B | 5.14B | 5.47B | 6.12B | 6.18B |
|
Raw Materials
|
1.56B | 1.69B | 2.15B | 1.74B | 1.70B | 1.74B | 1.27B | 1.19B | 1.31B | 1.47B | 1.33B | 1.29B | 1.41B | 1.65B | 2.17B | 1.86B | 1.62B | 2.02B |
|
Work In Process
|
0.67B | 0.60B | 0.72B | 0.69B | 0.72B | 0.68B | 0.53B | 0.56B | 0.53B | 0.57B | 0.59B | 0.61B | 0.67B | 0.72B | 0.86B | 0.96B | 0.93B | 1.01B |
|
Finished Goods
|
4.65B | 4.09B | 4.51B | 4.30B | 4.48B | 4.33B | 3.19B | 2.96B | 2.79B | 3.08B | 2.81B | 3.12B | 3.41B | 3.62B | 3.90B | 4.25B | 4.47B | 4.52B |
|
Inventory
|
6.88B | 6.38B | 7.38B | 6.72B | 6.91B | 6.76B | 4.98B | 4.72B | 4.62B | 5.13B | 4.74B | 5.02B | 5.50B | 5.98B | 6.92B | 7.07B | 7.02B | 7.55B |
|
Current Deferred Tax Assets
|
1.21B | 0.99B | 1.14B | 1.00B | 0.95B | 1.09B | 1.36B | 1.51B | | | | | | | | | | |
|
Prepaid Assets
|
3.20B | 3.19B | 4.41B | 3.68B | 3.68B | 3.85B | 2.71B | 2.65B | 2.14B | 2.14B | 2.05B | 2.22B | 2.13B | 2.10B | 2.37B | 1.86B | 2.10B | 2.10B |
|
Current Assets
|
21.91B | 18.78B | 21.97B | 21.91B | 23.99B | 31.62B | 29.65B | 33.78B | 26.49B | 31.21B | 23.32B | 22.47B | 27.99B | 23.09B | 21.65B | 22.65B | 24.71B | 25.39B |
|
Buildings
|
6.72B | 6.87B | 7.75B | 7.32B | | 8.02B | 7.21B | | | | | | | | | | | |
|
Construction in Progress
|
| | | | | 3.11B | 3.00B | | | | | | | | | | | |
|
Land & Improvements
|
0.89B | 0.85B | 0.93B | 0.88B | 0.88B | 0.89B | 0.80B | | | | | | | | | | | |
|
Property, Plant & Equipment (Net)
|
19.46B | 19.24B | 21.29B | 20.38B | 21.67B | 22.30B | 19.66B | 19.39B | 11.10B | 20.42B | 10.90B | 11.30B | 10.80B | 11.60B | 10.70B | 11.40B | 22.15B | 23.90B |
|
Goodwill
|
56.51B | 54.01B | 57.56B | 53.77B | 55.19B | 50.73B | 44.62B | 44.35B | 44.70B | 45.62B | 45.17B | 40.27B | 39.90B | 40.92B | 39.70B | 40.66B | 40.30B | 41.65B |
|
Intangibles
|
35.81B | 31.64B | 32.62B | 30.99B | 31.57B | 30.84B | 25.01B | 24.53B | 24.19B | 24.22B | 23.90B | 24.21B | 23.79B | 23.64B | 23.68B | 23.78B | 22.05B | 21.91B |
|
Goodwill & Intangibles
|
89.12B | 85.65B | 90.18B | 84.76B | 86.76B | 81.57B | 69.63B | 68.88B | 68.89B | 69.85B | 69.08B | 64.49B | 63.69B | 64.57B | 63.38B | 64.44B | 62.35B | 63.56B |
|
Long-Term Deferred Tax
|
| 5.06B | 5.58B | 5.84B | 5.37B | 5.62B | 5.18B | 5.65B | 5.13B | | | | | | | | | |
|
Other Non-Current Assets
|
4.35B | 4.50B | 4.91B | 5.20B | 6.85B | 5.80B | 5.36B | 7.18B | 5.13B | 5.16B | 5.31B | 6.86B | 8.33B | 9.96B | 10.98B | 11.83B | 13.16B | 12.38B |
|
Non-Current Assets
|
112.93B | 109.39B | 116.38B | 110.33B | 115.27B | 112.65B | 99.85B | 93.35B | 93.91B | 95.43B | 94.99B | 92.62B | 92.71B | 96.22B | 95.56B | 98.18B | 97.66B | 99.84B |
|
Assets
|
134.83B | 128.17B | 138.35B | 132.24B | 139.26B | 144.27B | 129.50B | 127.14B | 120.41B | 126.64B | 118.31B | 115.09B | 120.70B | 119.31B | 117.21B | 120.83B | 122.37B | 125.23B |
|
Accounts Payables
|
5.98B | 7.25B | 8.02B | 7.92B | 8.78B | 8.46B | 8.14B | 9.32B | 9.63B | 9.74B | 10.34B | 11.26B | 12.07B | 13.72B | 14.88B | 14.60B | 15.36B | 15.23B |
|
Notes Payables
|
5.03B | 7.84B | | | | | | | | | | | | | | | | |
|
Payables
|
11.01B | 15.09B | 8.02B | 7.92B | 8.78B | 8.46B | 8.14B | 9.32B | 9.63B | 9.74B | 10.34B | 11.26B | 12.07B | 13.72B | 14.88B | 14.60B | 15.36B | 15.23B |
|
Accumulated Expenses
|
8.60B | 8.56B | 9.29B | 8.29B | 8.83B | 9.00B | 8.09B | 7.45B | 7.02B | 7.82B | 7.47B | 9.05B | 9.72B | 10.52B | 9.55B | 10.93B | 11.07B | 11.32B |
|
Other Accumulated Expenses
|
3.52B | 3.26B | | | | | | | | | | | | | | | | |
|
Short term Debt
|
16.32B | 8.47B | 9.98B | 8.70B | 12.43B | 15.61B | 12.02B | 11.65B | 13.55B | 15.55B | 10.42B | 9.70B | 11.18B | 8.89B | 8.64B | 10.23B | 7.19B | 9.51B |
|
Current Taxes
|
0.72B | 0.62B | | | | | | | | | | | | | | | | |
|
Total Current Liabilities
|
30.90B | 24.28B | 27.29B | 24.91B | 30.04B | 33.73B | 29.79B | 30.77B | 30.21B | 33.11B | 28.24B | 30.01B | 32.98B | 33.13B | 33.08B | 35.76B | 33.63B | 36.06B |
|
Capital Leases
|
0.39B | 0.40B | | | | | | | | | | | | | | | | |
|
Non-Current Debt
|
20.65B | 21.36B | 22.03B | 21.08B | 19.11B | 19.81B | 18.33B | 18.95B | 18.04B | 22.19B | 20.86B | 20.39B | 23.54B | 23.10B | 22.85B | 24.38B | 25.27B | 25.00B |
|
Pension
|
3.80B | 4.70B | | | | | | | | | | | | | | | | |
|
Minority Interest
|
0.28B | 0.32B | 0.36B | 0.60B | 0.65B | 0.76B | 0.63B | 0.64B | 0.59B | 0.61B | 0.59B | 0.39B | 0.36B | 0.28B | 0.27B | 0.29B | 0.27B | 0.27B |
|
Liabilities from Discontinued Operations
|
| | | | | 0.66B | 1.54B | 2.34B | | | | | | | | | | |
|
Non-Current Deferred Tax Liability
|
10.75B | 13.67B | 14.16B | 13.82B | 13.97B | 13.24B | 11.62B | 11.49B | 11.24B | 6.14B | 8.02B | 6.90B | 6.20B | 6.15B | 6.81B | 6.48B | 6.52B | 5.77B |
|
Other Non-Current Liabilities
|
9.15B | 10.19B | 9.96B | 12.09B | 10.58B | 10.54B | 8.43B | 10.32B | 8.25B | 10.48B | 10.16B | 10.21B | 11.11B | 10.27B | 7.62B | 7.15B | 6.40B | 6.12B |
|
Total Non-Current Liabilities
|
62.30B | 56.54B | 1.36B | 0.89B | 0.84B | 0.80B | 0.76B | 0.80B | 0.87B | 61.44B | 0.67B | 0.68B | 0.57B | 62.38B | 62.74B | 66.61B | 65.41B | 66.83B |
|
Total Liabilities
|
71.45B | 66.73B | 70.35B | 68.21B | 70.55B | 74.29B | 66.44B | 69.15B | 64.63B | 71.92B | 65.43B | 67.52B | 73.82B | 72.65B | 70.35B | 73.76B | 71.81B | 72.95B |
|
Total Debt
|
36.97B | 29.83B | 32.01B | 29.78B | 31.54B | 35.42B | 30.34B | 30.60B | 31.59B | 37.73B | 31.29B | 30.09B | 34.72B | 31.99B | 31.49B | 34.61B | 32.46B | 34.51B |
|
Common Equity
|
63.38B | 61.44B | 68.00B | 64.03B | 68.71B | 69.98B | 63.05B | 57.98B | 55.78B | 54.72B | 52.88B | 47.58B | 46.88B | 46.65B | 46.85B | 47.06B | 50.56B | 52.28B |
|
Shareholder's Equity
|
63.38B | 61.44B | 68.00B | 64.03B | 68.71B | 69.98B | 63.05B | 57.98B | 55.78B | 54.72B | 52.88B | 47.58B | 46.88B | 46.65B | 46.85B | 47.06B | 50.56B | 52.28B |
|
Liabilities and Shareholders Equity
|
134.83B | 128.17B | 138.35B | 132.24B | 139.26B | 144.27B | 129.50B | 127.14B | 120.41B | 126.64B | 118.31B | 115.09B | 120.70B | 119.31B | 117.21B | 120.83B | 122.37B | 125.23B |
|
Treasury Shares
|
0.04B | 0.04B | 0.04B | 0.04B | 0.08B | 0.07B | 0.05B | 0.10B | 0.16B | 0.05B | 0.08B | 0.05B | 0.06B | 0.08B | 0.07B | 0.05B | 1.65B | 1.67B |
|
Retained Earnings
|
57.31B | 64.61B | 70.68B | -9.33B | -7.50B | -7.66B | -12.78B | -15.91B | -14.63B | 97.88B | -14.75B | -14.94B | -16.16B | -13.74B | 112.43B | 118.17B | 123.81B | 129.97B |
|
Preferred Shares
|
1.32B | 1.28B | 1.23B | 1.20B | 1.14B | 1.11B | 1.08B | 1.04B | 1.01B | 0.99B | 0.97B | 0.93B | 0.90B | 0.87B | 0.84B | 0.82B | 0.80B | 0.78B |