|
Cash & Equivalents
|
4.45B | 4.08B | 5.96B | 4.82B | 4.61B | 5.23B | 7.08B | 7.16B | 8.98B | 3.69B | 4.94B | 8.80B | 7.83B | 6.22B | 6.59B | 5.58B |
|
Short-term Investments
|
| 0.13B | 0.11B | 0.13B | | | | | | | | | | | | |
|
Cash & Current Investments
|
4.45B | 4.22B | 6.07B | 4.95B | 4.61B | 5.23B | 7.08B | 7.16B | 8.98B | 3.69B | 4.94B | 8.80B | 7.83B | 6.22B | 6.59B | 5.58B |
|
Receivables - Net
|
8.47B | 8.93B | 9.55B | 11.10B | 11.46B | 10.45B | 10.65B | 11.48B | 12.60B | 14.27B | 8.74B | 9.25B | 9.66B | 9.11B | 10.84B | 11.27B |
|
Receivables - Other
|
0.90B | 0.86B | 1.06B | 1.36B | 2.17B | 1.86B | 2.32B | 2.79B | 2.77B | 4.63B | 5.21B | 20.34B | 23.65B | 23.91B | 26.48B | 14.57B |
|
Receivables
|
9.37B | 9.79B | 10.61B | 12.46B | 13.63B | 12.31B | 12.97B | 14.27B | 15.37B | 18.90B | 13.95B | 29.59B | 33.31B | 33.02B | 37.32B | 25.84B |
|
Raw Materials
|
1.28B | | | | | | | | | | | | | | | |
|
Work In Process
|
6.48B | | | | | | | | | | | | | | | |
|
Finished Goods
|
2.89B | | | | | | | | | | | | | | | |
|
Inventory
|
7.51B | 7.77B | 7.80B | 9.54B | 10.33B | 7.64B | 8.13B | 8.70B | 9.88B | 10.08B | 9.05B | 9.41B | 9.18B | 10.62B | 11.78B | 12.77B |
|
Current Deferred Tax Assets
|
1.69B | 1.62B | 1.66B | 1.61B | 1.96B | 1.92B | | | | | | | | | | |
|
Prepaid Assets
|
1.08B | 1.11B | 0.79B | 1.47B | 1.07B | 1.37B | 0.84B | 1.21B | 1.40B | 1.51B | 2.56B | 5.98B | 4.02B | 4.96B | 7.08B | 7.24B |
|
Current Assets
|
23.19B | 23.51B | 25.76B | 29.61B | 29.44B | 31.48B | 26.71B | 28.55B | 32.86B | 35.50B | 61.58B | 43.38B | 42.05B | 42.44B | 48.42B | 51.13B |
|
Buildings
|
4.90B | 4.91B | 4.88B | 5.44B | 5.63B | 5.10B | 5.03B | 5.18B | 5.73B | 6.49B | 4.98B | 7.07B | 7.27B | 7.52B | 8.15B | 8.62B |
|
Land & Improvements
|
0.34B | 0.34B | 0.34B | 0.43B | 0.43B | 0.39B | 0.38B | 0.39B | 0.41B | 0.42B | 0.29B | 0.77B | 0.77B | 0.74B | 0.74B | 0.69B |
|
Property, Plant & Equipment (Net)
|
6.36B | 6.28B | 6.20B | 8.52B | 8.87B | 8.59B | 8.73B | 9.16B | 10.19B | 12.30B | 10.32B | 14.96B | 14.97B | 15.17B | 15.75B | 16.09B |
|
Long-Term Investments
|
| | | | | | | | 0.01B | | | | | | | |
|
Goodwill
|
16.30B | 17.72B | 17.94B | 27.80B | 28.17B | 27.45B | 27.30B | 27.06B | 27.91B | 48.11B | 36.61B | 54.28B | 54.44B | 53.84B | 53.70B | 52.79B |
|
Intangibles
|
3.54B | 4.06B | 3.92B | 15.19B | 15.52B | 15.53B | 15.60B | 15.68B | 15.88B | 26.42B | 24.47B | 40.54B | 38.52B | 36.82B | 35.40B | 33.44B |
|
Goodwill & Intangibles
|
19.84B | 21.78B | 21.86B | 42.99B | 43.69B | 42.98B | 42.90B | 42.74B | 43.79B | 74.54B | 61.08B | 94.82B | 92.95B | 90.66B | 89.10B | 86.23B |
|
Long-Term Deferred Tax
|
2.10B | 1.97B | 2.39B | 1.60B | 3.20B | 5.45B | 6.20B | 1.81B | 3.79B | 4.68B | 0.88B | | | | | |
|
Other Non-Current Assets
|
3.22B | 3.83B | 4.21B | 5.54B | 6.21B | 5.71B | 6.16B | 6.05B | 5.99B | 7.21B | 31.82B | 3.97B | 6.62B | 6.16B | 4.58B | 5.30B |
|
Non-Current Assets
|
3.10B | 6.28B | 6.20B | 8.52B | 53.98B | 52.22B | 1.10B | 61.16B | 64.06B | 98.71B | 0.89B | 0.87B | 0.82B | 0.78B | 0.86B | 1.06B |
|
Assets
|
55.76B | 58.49B | 61.45B | 89.41B | 83.42B | 83.71B | 87.48B | 89.71B | 96.92B | 134.21B | 139.62B | 162.15B | 161.40B | 158.86B | 161.87B | 162.86B |
|
Accounts Payables
|
4.63B | 5.21B | 5.57B | 6.43B | 6.96B | 6.25B | 6.88B | 7.48B | 9.58B | 11.08B | 7.82B | 8.64B | 8.75B | 9.90B | 10.70B | 12.90B |
|
Notes Payables
|
0.25B | 0.12B | 0.63B | 0.50B | 0.39B | 0.13B | 0.93B | 0.60B | 0.39B | 1.47B | 2.29B | 0.25B | 0.13B | 0.62B | 0.19B | 0.18B |
|
Payables
|
4.89B | 5.32B | 6.20B | 6.93B | 7.35B | 6.38B | 7.80B | 8.08B | 9.97B | 12.55B | 10.11B | 8.89B | 8.88B | 10.52B | 10.89B | 13.08B |
|
Accumulated Expenses
|
11.79B | 12.25B | 12.29B | 15.31B | 15.34B | 12.53B | 14.64B | 12.22B | 12.32B | 10.22B | 8.42B | 10.52B | 10.16B | 11.00B | 2.49B | 2.62B |
|
Other Accumulated Expenses
|
2.31B | 2.52B | 2.58B | 3.61B | | | | 3.62B | 3.35B | | | | | 11.00B | 14.92B | 14.83B |
|
Short term Debt
|
1.23B | 0.16B | 0.63B | 1.12B | 0.39B | 1.79B | 0.93B | 1.60B | 2.10B | 2.88B | 3.26B | 0.55B | 0.13B | 0.62B | 1.28B | 2.35B |
|
Current Taxes
|
0.35B | 0.50B | 0.55B | 1.14B | | | | 0.38B | 0.28B | | | | | | | |
|
Current Deferred Revenue
|
5.27B | 5.20B | 5.03B | 5.94B | | | | 4.22B | | 10.79B | 9.01B | 12.89B | 13.72B | 14.60B | 17.18B | 18.62B |
|
Total Current Liabilities
|
17.91B | 17.73B | 18.62B | 23.79B | 22.80B | 23.48B | 22.62B | 21.91B | 24.39B | 31.37B | 46.59B | 35.85B | 35.45B | 39.11B | 46.76B | 51.50B |
|
Non-Current Debt
|
8.26B | 10.01B | 9.50B | 21.60B | 19.74B | 17.78B | 19.32B | 21.70B | 24.99B | 41.19B | 37.70B | 31.03B | 31.33B | 30.69B | 42.35B | 38.73B |
|
Non-Current Deffered Revenue
|
| | | | | | | | | 5.07B | 5.73B | | | | | |
|
Pension
|
4.15B | 3.59B | 5.01B | 7.52B | 3.44B | 6.68B | 6.02B | 5.61B | 3.04B | 4.02B | 2.49B | 10.34B | 7.86B | 4.81B | 2.38B | 2.10B |
|
Minority Interest
|
0.39B | 0.95B | 0.94B | 1.16B | 1.35B | 1.35B | 1.49B | 1.59B | 1.81B | 2.16B | 2.46B | 1.69B | 1.60B | 1.55B | 1.61B | 1.77B |
|
Liabilities from Discontinued Operations
|
| | | 0.42B | | 2.78B | | | | | 14.44B | 0.12B | | | | |
|
Operating Leases
|
| | | | | | | | | | 1.34B | 2.00B | 2.07B | 1.94B | 1.76B | 1.63B |
|
Other Non-Current Liabilities
|
4.05B | 4.51B | 5.15B | 9.20B | 11.28B | 10.56B | 10.56B | 11.03B | 12.95B | 11.85B | 7.41B | 9.54B | 10.42B | 8.45B | 7.51B | 6.94B |
|
Total Non-Current Liabilities
|
30.32B | 31.33B | 33.12B | 52.90B | 45.98B | 47.94B | 1.35B | 49.22B | 52.42B | 81.65B | 0.09B | 0.09B | 0.05B | 0.02B | 0.03B | 0.14B |
|
Total Liabilities
|
34.37B | 35.84B | 38.27B | 62.10B | 57.26B | 58.50B | 58.52B | 60.24B | 65.37B | 93.49B | 95.29B | 88.27B | 86.70B | 84.65B | 100.42B | 100.90B |
|
Total Debt
|
9.49B | 10.17B | 10.13B | 22.72B | 20.13B | 19.57B | 20.25B | 23.30B | 27.09B | 44.07B | 40.96B | 31.58B | 31.46B | 31.32B | 43.64B | 41.08B |
|
Common Equity
|
21.00B | 22.33B | 22.82B | 27.07B | 33.22B | 32.56B | 28.84B | 29.17B | 31.42B | 40.61B | 44.23B | 73.85B | 74.66B | 74.18B | 61.41B | 61.92B |
|
Shareholder's Equity
|
21.00B | 22.33B | 22.82B | 27.07B | 33.22B | 32.56B | 28.84B | 29.17B | 31.42B | 40.61B | 44.23B | 73.85B | 74.66B | 74.18B | 61.41B | 61.92B |
|
Liabilities and Shareholders Equity
|
55.76B | 58.49B | 61.45B | 89.41B | 83.42B | 83.71B | 87.48B | 89.71B | 96.92B | 134.21B | 139.62B | 162.15B | 161.40B | 158.86B | 161.87B | 162.86B |
|
Treasury Shares
|
19.10 | 0.03B | 0.03B | 0.00B | 0.01B | 0.01B | 0.09B | 0.03B | 0.01B | 0.00B | 0.00B | 0.00B | 0.03B | 0.03B | 0.39B | 0.39B |
|
Retained Earnings
|
27.40B | 30.19B | 33.49B | -5.45B | -2.88B | -6.66B | -7.62B | -8.33B | -7.53B | -9.33B | -10.15B | -3.73B | -1.92B | -2.02B | 52.15B | 53.59B |