|
Cash & Equivalents
|
0.60B | 0.78B | 0.80B | 0.79B | 0.62B | 0.68B | 0.55B | 0.35B | 0.63B | 1.86B | 0.60B | 0.75B | 0.56B |
|
Short-term Investments
|
| | 0.01B | 0.01B | | | | | | | | | |
|
Cash & Current Investments
|
0.60B | 0.78B | 0.81B | 0.80B | 0.62B | 0.68B | 0.55B | 0.35B | 0.63B | 1.86B | 0.60B | 0.75B | 0.56B |
|
Receivables - Net
|
| 0.65B | 0.93B | 1.21B | 1.18B | 1.13B | 1.07B | 1.24B | 0.59B | 0.65B | 0.70B | 0.74B | 0.64B |
|
Receivables
|
| 0.65B | 0.93B | 1.21B | 1.18B | 1.13B | 1.07B | 1.24B | 0.59B | 0.65B | 0.70B | 0.74B | 0.64B |
|
Work In Process
|
| | | | | | | | | | | 0.03B | 0.04B |
|
Inventory
|
| 0.70B | 0.63B | 0.94B | 0.80B | 0.81B | 0.88B | 0.97B | 1.06B | 1.02B | 1.15B | 1.14B | 1.08B |
|
Current Deferred Tax Assets
|
| 0.05B | 0.06B | 0.15B | | | | | | | | | |
|
Prepaid Assets
|
| 0.05B | 0.12B | 0.15B | 0.21B | 0.20B | 0.40B | 0.17B | 0.18B | 0.31B | 0.27B | 0.20B | 0.20B |
|
Current Assets
|
| 2.24B | 2.55B | 3.23B | 2.81B | 2.82B | 2.90B | 2.73B | 3.13B | 3.86B | 2.72B | 2.83B | 2.48B |
|
Buildings
|
| | | 0.53B | 0.52B | | | | | | | | |
|
Land & Improvements
|
| 0.04B | 0.04B | 0.05B | 0.04B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | | | |
|
Property, Plant & Equipment (Net)
|
0.58B | 0.68B | 0.78B | 0.93B | 0.87B | 0.83B | 0.83B | 0.77B | 0.86B | 0.86B | 0.93B | 0.92B | 0.92B |
|
Long-Term Investments
|
| 0.00B | | | | | | | | | | | |
|
Goodwill
|
0.78B | 1.09B | 3.47B | 4.72B | 4.05B | 4.18B | 3.98B | 3.10B | 3.10B | 3.00B | 3.49B | 3.53B | 3.32B |
|
Intangibles
|
| 1.16B | 1.13B | 2.74B | 3.40B | 3.29B | 2.86B | 2.92B | 2.48B | 2.15B | 3.23B | 2.98B | 2.42B |
|
Goodwill & Intangibles
|
0.78B | 2.25B | 4.60B | 7.46B | 7.45B | 7.47B | 6.84B | 6.02B | 5.58B | 5.15B | 6.72B | 6.51B | 5.74B |
|
Long-Term Deferred Tax
|
| 0.07B | 0.02B | 0.05B | 0.07B | 0.01B | 0.00B | 0.01B | 0.04B | 0.01B | 0.01B | 0.03B | 0.01B |
|
Other Non-Current Assets
|
| 0.08B | 0.18B | 0.23B | 0.21B | 0.41B | 0.36B | 0.43B | 1.36B | 0.38B | 0.37B | 0.34B | 0.32B |
|
Non-Current Assets
|
| 3.11B | 11.33B | 16.36B | 11.06B | 8.81B | 8.08B | 8.57B | 8.35B | 6.57B | 8.30B | 7.98B | 7.17B |
|
Assets
|
| 5.34B | 13.88B | 19.59B | 13.87B | 11.63B | 10.98B | 11.30B | 11.49B | 10.43B | 11.02B | 10.81B | 9.65B |
|
Accounts Payables
|
| 0.38B | 0.36B | 0.71B | 0.47B | 0.45B | 0.47B | 0.52B | 0.45B | 0.41B | 0.54B | 0.48B | 0.50B |
|
Notes Payables
|
| 0.01B | 0.00B | 0.01B | | | | | | | | | |
|
Payables
|
| 0.39B | 0.37B | 0.72B | 0.47B | 0.45B | 0.47B | 0.52B | 0.45B | 0.41B | 0.54B | 0.48B | 0.50B |
|
Accumulated Expenses
|
| 0.13B | 0.26B | 0.36B | 0.38B | 0.42B | 0.44B | 0.39B | 0.18B | 0.28B | 0.25B | 0.16B | 0.24B |
|
Other Accumulated Expenses
|
| | | | | | | | | | | 0.34B | 0.24B |
|
Short term Debt
|
| 0.04B | 0.14B | 1.06B | 0.57B | 0.07B | 0.19B | 0.00B | 0.04B | 0.60B | 0.04B | 0.44B | 0.04B |
|
Current Taxes
|
| 0.01B | 0.02B | 0.06B | 0.03B | 0.12B | 0.10B | 0.03B | 0.01B | 0.02B | 0.01B | 0.04B | 0.02B |
|
Curent Deferred Tax Liability
|
| 0.00B | 0.00B | 0.08B | | | | | | | | | |
|
Total Current Liabilities
|
| 0.75B | 1.07B | 1.75B | 1.84B | 1.44B | 1.54B | 1.34B | 1.38B | 1.59B | 1.11B | 1.59B | 1.04B |
|
Non-Current Debt
|
| 1.93B | 3.06B | 4.97B | 5.22B | 3.27B | 3.05B | 3.37B | 3.53B | 2.92B | 4.07B | 3.63B | 3.58B |
|
Minority Interest
|
| 0.00B | 0.00B | 0.00B | -0.00B | 0.00B | 0.00B | 0.00B | | | | | |
|
Liabilities from Discontinued Operations
|
| | | | | | | | 0.42B | 0.03B | | | |
|
Non-Current Deferred Tax Liability
|
| 0.13B | 0.73B | 1.51B | 0.39B | 0.32B | 0.28B | 0.28B | 0.28B | 0.24B | 0.37B | 0.26B | 0.20B |
|
Other Non-Current Liabilities
|
| 0.21B | 0.29B | 0.38B | 0.46B | 0.43B | 0.44B | 0.52B | 0.54B | 0.53B | 0.62B | 0.56B | 0.50B |
|
Total Non-Current Liabilities
|
| 2.27B | 4.09B | 7.14B | 6.08B | 4.02B | 3.78B | 4.16B | 4.45B | 3.69B | 5.06B | 4.45B | 4.28B |
|
Total Liabilities
|
| 3.02B | 5.16B | 8.89B | 7.91B | 5.46B | 5.32B | 5.50B | 5.83B | 5.27B | 6.18B | 6.04B | 5.33B |
|
Total Debt
|
| 1.97B | 3.21B | 6.03B | 5.80B | 3.34B | 3.24B | 3.37B | 3.56B | 3.52B | 4.11B | 4.07B | 3.62B |
|
Common Equity
|
1.85B | 2.33B | 8.72B | 10.70B | 5.96B | 6.17B | 5.67B | 5.80B | 5.66B | 5.15B | 4.84B | 4.77B | 4.32B |
|
Shareholder's Equity
|
1.85B | 2.33B | 8.72B | 10.70B | 5.96B | 6.17B | 5.67B | 5.80B | 5.66B | 5.15B | 4.84B | 4.77B | 4.32B |
|
Liabilities and Shareholders Equity
|
| 5.34B | 13.88B | 19.59B | 13.87B | 11.63B | 10.98B | 11.30B | 11.49B | 10.43B | 11.02B | 10.81B | 9.65B |
|
Retained Earnings
|
0.04B | 0.08B | 1.90B | 1.97B | -2.10B | -1.98B | -1.84B | -1.70B | -1.86B | -1.93B | -2.07B | -2.08B | -2.25B |
|
Treasury Shares
|
0.00B | 0.00B | 0.00B | | 0.00B | 0.00B | 0.01B | 0.00B | 0.00B | 0.00B | 0.00B | | |