|
Cash & Equivalents
|
0.29B | 0.41B | 0.13B | 0.28B | 0.52B | 0.49B | 0.55B | 0.32B | 0.10B | 0.50B | 0.37B | 0.23B | 0.31B | 0.20B | 0.44B | 0.26B | 0.16B | 0.15B | 0.17B | 0.15B | 0.15B | 0.11B | 0.11B | 0.13B | 0.13B | 0.14B | 0.14B | 0.18B | 0.18B | 0.19B | 0.19B | 0.19B | 0.17B | 0.21B | 0.10B | 0.05B | 0.05B | 0.07B | 0.39B | 0.40B | 0.41B | 0.50B |
|
Short-term Investments
|
| | | | 0.06B | 0.05B | 0.04B | | | | | 0.03B | | 0.02B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.02B | 0.04B | 0.03B | 0.02B | | | | | | | | | | | | | | | | |
|
Cash & Current Investments
|
0.29B | 0.41B | 0.13B | 0.28B | 0.58B | 0.54B | 0.59B | 0.32B | 0.10B | 0.50B | 0.37B | 0.26B | 0.31B | 0.22B | 0.44B | 0.26B | 0.16B | 0.16B | 0.18B | 0.16B | 0.16B | 0.11B | 0.13B | 0.16B | 0.16B | 0.16B | 0.14B | 0.18B | 0.18B | 0.19B | 0.19B | 0.19B | 0.17B | 0.21B | 0.10B | 0.05B | 0.05B | 0.07B | 0.39B | 0.40B | 0.41B | 0.50B |
|
Receivables - Net
|
| | | 0.24B | 0.31B | 0.42B | 0.29B | 0.34B | 0.35B | 0.46B | 0.36B | 0.35B | 0.39B | 0.47B | 0.36B | 0.31B | 0.36B | 0.46B | 0.37B | 0.31B | 0.39B | 0.45B | 0.37B | 0.43B | 0.51B | 0.61B | 0.50B | 0.43B | 0.48B | 0.42B | 0.39B | 0.50B | 0.56B | 0.50B | 0.50B | 0.47B | 0.52B | 0.48B | 0.55B | 0.50B | 0.58B | 0.60B |
|
Receivables
|
| | | 0.24B | 0.31B | 0.42B | 0.29B | 0.34B | 0.35B | 0.46B | 0.36B | 0.35B | 0.39B | 0.47B | 0.36B | 0.31B | 0.36B | 0.46B | 0.37B | 0.31B | 0.39B | 0.45B | 0.37B | 0.43B | 0.51B | 0.61B | 0.50B | 0.43B | 0.48B | 0.42B | 0.39B | 0.50B | 0.56B | 0.50B | 0.50B | 0.47B | 0.52B | 0.48B | 0.55B | 0.50B | 0.58B | 0.60B |
|
Raw Materials
|
| | | 0.24B | 0.27B | 0.30B | 0.29B | 0.35B | 0.46B | 0.44B | 0.36B | 0.32B | 0.37B | 0.36B | 0.30B | 0.33B | 0.36B | 0.35B | 0.32B | 0.36B | 0.39B | 0.41B | 0.37B | 0.35B | 0.37B | 0.34B | 0.32B | 0.34B | 0.36B | 0.32B | 0.31B | 0.36B | 0.33B | 0.34B | 0.32B | 0.35B | 0.35B | 0.34B | 0.33B | 0.38B | 0.35B | 0.33B |
|
Finished Goods
|
| | | 0.41B | 0.50B | 0.52B | 0.45B | 0.52B | 0.75B | 0.70B | 0.63B | 0.64B | 0.65B | 0.61B | 0.58B | 0.62B | 0.70B | 0.67B | 0.55B | 0.57B | 0.69B | 0.66B | 0.58B | 0.81B | 0.78B | 0.72B | 0.62B | 0.64B | 0.66B | 0.58B | 0.54B | 0.66B | 0.64B | 0.58B | 0.59B | 0.66B | 0.67B | 0.62B | 0.56B | 0.62B | 0.64B | 0.56B |
|
Inventory
|
| | | 0.65B | 0.77B | 0.82B | 0.74B | 0.86B | 1.21B | 1.14B | 0.99B | 0.96B | 1.02B | 0.98B | 0.88B | 0.95B | 1.06B | 1.02B | 0.86B | 0.93B | 1.08B | 1.07B | 0.94B | 1.16B | 1.15B | 1.05B | 0.94B | 0.98B | 1.01B | 0.91B | 0.85B | 1.02B | 0.97B | 0.92B | 0.91B | 1.01B | 1.01B | 0.96B | 0.90B | 0.99B | 0.99B | 0.90B |
|
Prepaid Assets
|
| | | 0.05B | 0.05B | 0.05B | 0.05B | 0.11B | 0.07B | 0.09B | 0.08B | 0.10B | 0.08B | 0.09B | 0.07B | 0.08B | 0.06B | 0.12B | 0.11B | 0.15B | 0.10B | 0.10B | 0.09B | 0.26B | 0.23B | 0.21B | 0.21B | 0.09B | 0.11B | 0.09B | 0.12B | 0.09B | 0.09B | 0.09B | 0.11B | 0.08B | 0.07B | 0.09B | 0.13B | 0.10B | 0.09B | 0.07B |
|
Current Assets
|
| | | 1.22B | 1.70B | 1.85B | 1.69B | 1.64B | 1.74B | 2.19B | 1.81B | 1.64B | 1.80B | 1.74B | 1.75B | 1.60B | 1.63B | 1.76B | 1.51B | 1.54B | 1.73B | 1.73B | 1.52B | 1.98B | 2.03B | 2.01B | 1.80B | 1.69B | 1.79B | 1.61B | 1.55B | 1.81B | 1.79B | 1.73B | 1.63B | 1.61B | 1.66B | 1.60B | 1.97B | 1.98B | 2.07B | 2.08B |
|
Buildings
|
| | | 0.31B | 0.31B | 0.31B | 0.31B | 0.35B | 0.37B | 0.38B | 0.41B | 0.46B | 0.48B | 0.49B | 0.49B | 0.49B | 0.50B | 0.52B | 0.51B | 0.52B | 0.52B | 0.55B | 0.56B | 0.67B | 0.70B | 0.71B | 0.72B | 0.79B | 0.81B | 0.81B | 0.81B | 0.83B | 0.82B | 0.82B | 0.90B | 0.90B | 0.95B | 0.96B | 0.98B | 0.99B | 0.99B | 0.96B |
|
Construction in Progress
|
| | | 0.03B | 0.04B | 0.06B | 0.08B | 0.08B | 0.10B | 0.13B | 0.17B | 0.14B | 0.11B | 0.11B | 0.12B | 0.12B | 0.05B | 0.07B | 0.11B | 0.16B | 0.18B | 0.17B | 0.17B | 0.14B | 0.10B | 0.09B | 0.07B | 0.10B | 0.10B | 0.15B | 0.21B | 0.25B | 0.28B | 0.33B | 0.32B | 0.18B | 0.17B | 0.19B | 0.23B | 0.22B | 0.21B | 0.25B |
|
Land & Improvements
|
| | | 0.06B | 0.06B | 0.06B | 0.07B | 0.08B | 0.09B | 0.09B | 0.09B | 0.09B | 0.09B | 0.09B | 0.10B | 0.10B | 0.10B | 0.10B | 0.10B | 0.10B | 0.10B | 0.10B | 0.10B | 0.11B | 0.11B | 0.12B | 0.11B | 0.12B | 0.12B | 0.12B | 0.12B | 0.12B | 0.12B | 0.12B | 0.12B | 0.12B | 0.12B | 0.12B | 0.13B | 0.13B | 0.13B | 0.12B |
|
Property, Plant & Equipment (Net)
|
| | | 0.86B | 0.85B | 0.84B | 0.84B | 0.87B | 0.93B | 0.95B | 1.06B | 1.10B | 1.10B | 1.11B | 1.12B | 1.14B | 1.14B | 1.16B | 1.19B | 1.27B | 1.27B | 1.30B | 1.32B | 1.68B | 1.66B | 1.66B | 1.62B | 1.60B | 1.62B | 1.63B | 1.73B | 1.83B | 1.82B | 1.85B | 1.91B | 1.91B | 1.92B | 1.91B | 1.97B | 1.95B | 1.96B | 1.94B |
|
Goodwill
|
| | | 2.81B | 2.81B | 2.81B | 2.81B | 2.81B | 2.90B | 2.90B | 3.03B | 3.05B | 3.05B | 3.05B | 3.05B | 3.05B | 3.05B | 3.10B | 3.10B | 3.10B | 3.10B | 3.14B | 3.13B | 6.01B | 6.00B | 6.00B | 5.94B | 6.09B | 6.09B | 5.95B | 5.94B | 6.62B | 6.47B | 6.44B | 6.31B | 6.31B | 6.31B | 6.31B | 6.30B | 6.31B | 6.31B | 6.02B |
|
Intangibles
|
| | | 3.03B | 3.01B | 2.99B | 2.96B | 2.94B | 3.13B | 3.10B | 3.23B | 3.19B | 3.16B | 3.14B | 3.11B | 3.09B | 3.06B | 3.08B | 3.05B | 3.53B | 3.00B | 3.00B | 2.97B | 6.95B | 6.89B | 6.84B | 6.71B | 6.10B | 6.05B | 5.97B | 5.92B | 7.10B | 6.93B | 6.76B | 6.72B | 6.66B | 6.60B | 6.49B | 6.43B | 6.37B | 6.31B | 6.10B |
|
Goodwill & Intangibles
|
| | | 5.83B | 5.81B | 5.80B | 5.76B | 5.75B | 6.04B | 6.00B | 6.27B | 6.24B | 6.22B | 6.19B | 6.17B | 6.14B | 6.12B | 6.18B | 6.15B | 6.63B | 6.10B | 6.15B | 6.11B | 12.96B | 12.89B | 12.84B | 12.66B | 12.20B | 12.14B | 11.92B | 11.86B | 13.72B | 13.40B | 13.20B | 13.03B | 12.97B | 12.92B | 12.80B | 12.73B | 12.68B | 12.62B | 12.12B |
|
Long-Term Deferred Tax
|
| | | | | | | | | | | | | | | | | | | 0.14B | | | | 0.27B | | | | | | | | | | | | | | | | | | |
|
Other Non-Current Assets
|
| | | 0.06B | 0.06B | 0.06B | 0.06B | 0.07B | 0.08B | 0.08B | 0.10B | 6.38B | 6.36B | 6.34B | 6.32B | 6.29B | 6.26B | 6.32B | 6.30B | 6.26B | 6.25B | 6.30B | 6.26B | 13.14B | 13.08B | 13.03B | 12.86B | 12.35B | 12.30B | 12.09B | 12.02B | 13.88B | 13.57B | 13.35B | 13.17B | 13.27B | 13.22B | 13.12B | 13.03B | 12.97B | 12.91B | 12.41B |
|
Non-Current Assets
|
| | | 6.75B | 6.72B | 6.70B | 6.67B | 6.69B | 7.04B | 7.02B | 7.43B | 7.47B | 7.46B | 7.45B | 7.44B | 7.43B | 7.40B | 7.48B | 7.48B | 7.50B | 7.52B | 7.61B | 7.58B | 14.82B | 14.73B | 14.69B | 14.48B | 13.95B | 13.92B | 13.72B | 13.75B | 15.71B | 15.39B | 15.20B | 15.09B | 15.18B | 15.13B | 15.03B | 15.00B | 14.92B | 14.86B | 14.35B |
|
Assets
|
| | | 7.97B | 8.42B | 8.55B | 8.36B | 8.32B | 8.78B | 9.22B | 9.24B | 9.12B | 9.26B | 9.19B | 9.18B | 9.02B | 9.03B | 9.25B | 8.99B | 9.04B | 9.25B | 9.33B | 9.10B | 16.81B | 16.76B | 16.69B | 16.28B | 15.64B | 15.70B | 15.33B | 15.30B | 17.51B | 17.17B | 16.93B | 16.71B | 16.79B | 16.79B | 16.64B | 16.97B | 16.90B | 16.93B | 16.43B |
|
Accounts Payables
|
| | | 0.18B | 0.18B | 0.19B | 0.17B | 0.23B | 0.29B | 0.26B | 0.23B | 0.27B | 0.28B | 0.29B | 0.25B | 0.29B | 0.26B | 0.26B | 0.22B | 0.29B | 0.28B | 0.25B | 0.23B | 0.40B | 0.35B | 0.34B | 0.37B | 0.48B | 0.51B | 0.47B | 0.51B | 0.53B | 0.55B | 0.52B | 0.59B | 0.50B | 0.52B | 0.57B | 0.78B | 0.78B | 0.86B | 0.90B |
|
Notes Payables
|
| | | | | | | | 0.31B | | | | | | | | 0.09B | 0.21B | | 0.24B | 0.47B | 0.55B | 0.26B | 0.23B | 0.30B | 0.37B | 0.14B | 0.28B | 0.46B | 0.25B | 0.14B | 0.53B | 0.39B | 0.50B | 0.43B | 0.30B | 0.33B | 0.31B | 0.25B | 0.30B | 0.28B | 0.17B |
|
Dividends payables
|
| | | 0.05B | | | | 0.05B | | | | 0.05B | | | | 0.06B | | | | 0.06B | | | | 0.08B | | | | | | | 0.09B | | | | 0.10B | | | | 0.10B | | | |
|
Payables
|
| | | 0.23B | 0.18B | 0.19B | 0.17B | 0.29B | 0.59B | 0.26B | 0.23B | 0.33B | 0.28B | 0.29B | 0.25B | 0.34B | 0.35B | 0.47B | 0.22B | 0.59B | 0.75B | 0.80B | 0.50B | 0.71B | 0.65B | 0.71B | 0.51B | 0.76B | 0.97B | 0.73B | 0.74B | 1.06B | 0.94B | 1.02B | 1.11B | 0.80B | 0.85B | 0.89B | 1.13B | 1.08B | 1.14B | 1.06B |
|
Accumulated Expenses
|
| | | 0.06B | 0.08B | 0.11B | 0.08B | 0.06B | | 0.10B | 0.05B | 0.08B | 0.12B | 0.13B | 0.09B | 0.07B | 0.08B | 0.07B | 0.06B | 0.06B | 0.06B | 0.04B | 0.02B | 0.10B | 0.11B | 0.14B | 0.15B | 0.16B | 0.14B | 0.12B | 0.10B | 0.14B | 0.12B | 0.12B | 0.14B | 0.21B | 0.21B | 0.20B | 0.17B | 0.19B | 0.26B | 0.25B |
|
Other Accumulated Expenses
|
| | | 0.05B | 0.18B | 0.17B | 0.17B | 0.07B | 0.16B | 0.19B | 0.21B | 0.09B | 0.26B | 0.23B | 0.20B | 0.08B | 0.22B | 0.21B | 0.18B | 0.08B | 0.21B | 0.17B | 0.17B | 0.11B | 0.30B | 0.28B | 0.35B | 0.33B | 0.25B | 0.25B | 0.11B | 0.34B | 0.37B | 0.38B | 0.20B | 0.44B | 0.40B | 0.45B | 0.15B | 0.37B | 0.30B | 0.43B |
|
Short term Debt
|
| | | 0.01B | 0.01B | | | | | | | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.15B | 0.15B | 0.15B | 0.24B | | 0.55B | 0.26B | 0.23B | 0.30B | 0.37B | 0.14B | 0.50B | 0.50B | 0.25B | 0.14B | 0.53B | 0.39B | 0.50B | 0.80B | 0.80B | 0.80B | 0.50B | 0.25B | 0.40B | 0.96B | 0.76B |
|
Current Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B |
|
Current Taxes
|
| | | 0.08B | | | | 0.01B | 0.04B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities
|
| | | 0.48B | 0.45B | 0.48B | 0.42B | 0.48B | 0.88B | 0.54B | 0.49B | 0.62B | 0.71B | 0.71B | 0.59B | 0.60B | 0.80B | 0.90B | 0.61B | 0.89B | 1.02B | 1.00B | 0.71B | 1.02B | 1.06B | 1.13B | 1.01B | 1.75B | 1.85B | 1.09B | 1.03B | 1.54B | 1.43B | 1.82B | 2.34B | 2.29B | 2.31B | 2.08B | 1.59B | 2.07B | 2.69B | 2.53B |
|
Non-Current Debt
|
| | | 0.90B | 1.30B | 1.30B | 1.30B | 1.30B | 1.32B | 2.07B | 2.07B | 2.02B | 2.02B | 2.02B | 2.02B | 1.97B | 1.87B | 1.88B | 1.88B | 1.87B | 1.88B | 1.89B | 1.89B | 5.94B | 5.69B | 5.49B | 5.15B | 4.44B | 4.29B | 4.69B | 4.69B | 6.18B | 5.89B | 5.29B | 4.69B | 4.69B | 4.58B | 4.58B | 5.37B | 4.67B | 3.91B | 3.92B |
|
Pension
|
| | | 0.09B | | | | 0.10B | | | | 0.15B | | | | 0.16B | | | | 0.14B | | | | 0.19B | | | | | | | 0.14B | | | | 0.14B | | | | 0.18B | | | |
|
Non-Current Deferred Tax Liability
|
| | | 1.19B | 1.10B | 1.10B | 1.10B | 1.15B | 1.04B | 1.03B | 1.03B | 0.99B | 1.00B | 1.00B | 1.00B | 0.99B | 0.98B | 1.00B | 1.00B | 1.02B | 1.02B | 1.03B | 1.03B | 2.40B | 2.52B | 2.48B | 2.46B | 2.17B | 2.17B | 1.38B | 1.38B | 1.55B | 1.53B | 1.45B | 1.56B | 1.39B | 1.38B | 1.36B | 1.60B | 1.35B | 1.36B | 1.30B |
|
Operating Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.16B | 0.16B | 0.18B | 0.16B | 0.15B | 0.14B | 0.16B |
|
Other Non-Current Liabilities
|
| | | 0.04B | 0.17B | 0.17B | 0.17B | 0.04B | 0.20B | 0.20B | 0.26B | 0.11B | 0.31B | 0.31B | 0.31B | 0.10B | 0.31B | 0.30B | 0.29B | 0.06B | 0.25B | 0.25B | 0.24B | 0.09B | 0.35B | 0.36B | 0.34B | 0.34B | 0.34B | 0.37B | 0.11B | 0.30B | 0.30B | 0.35B | 0.11B | 0.31B | 0.31B | 0.31B | 0.10B | 0.34B | 0.34B | 0.35B |
|
Total Non-Current Liabilities
|
| | | 2.17B | 2.57B | 2.57B | 2.57B | 2.55B | 2.56B | 3.31B | 3.36B | 3.33B | 3.33B | 3.33B | 3.33B | 3.29B | 3.16B | 3.18B | 3.18B | 3.14B | 3.15B | 3.17B | 3.16B | 8.70B | 8.57B | 8.33B | 7.95B | 6.96B | 6.81B | 6.44B | 6.38B | 8.04B | 7.71B | 7.09B | 6.40B | 6.49B | 6.39B | 6.39B | 7.19B | 6.48B | 5.72B | 5.69B |
|
Total Liabilities
|
| | | 2.65B | 3.02B | 3.05B | 3.00B | 3.03B | 3.43B | 3.85B | 3.85B | 3.95B | 4.04B | 4.04B | 3.92B | 3.88B | 3.96B | 4.08B | 3.78B | 4.03B | 4.17B | 4.17B | 3.87B | 9.72B | 9.63B | 9.46B | 8.96B | 8.71B | 8.67B | 7.53B | 7.41B | 9.58B | 9.14B | 8.91B | 8.74B | 8.78B | 8.70B | 8.47B | 8.78B | 8.56B | 8.41B | 8.22B |
|
Total Debt
|
| | | 0.91B | 1.31B | 1.30B | 1.30B | 1.30B | 1.32B | 2.07B | 2.07B | 2.07B | 2.07B | 2.07B | 2.07B | 2.02B | 2.02B | 2.03B | 2.03B | 2.12B | 1.88B | 2.44B | 2.16B | 6.17B | 6.00B | 5.86B | 5.28B | 4.94B | 4.79B | 4.94B | 4.83B | 6.71B | 6.28B | 5.79B | 5.48B | 5.48B | 5.38B | 5.08B | 5.62B | 5.07B | 4.87B | 4.67B |
|
Common Equity
|
| | | 5.33B | 5.40B | 5.50B | 5.36B | 5.29B | 5.35B | 5.36B | 5.38B | 5.16B | 5.22B | 5.15B | 5.26B | 5.15B | 5.08B | 5.17B | 5.20B | 5.03B | 5.08B | 5.17B | 5.22B | 7.09B | 7.13B | 7.23B | 7.33B | 6.93B | 7.04B | 7.80B | 7.89B | 7.93B | 8.03B | 8.02B | 7.97B | 8.01B | 8.10B | 8.17B | 8.19B | 8.35B | 8.52B | 8.21B |
|
Shareholder's Equity
|
| | | 5.33B | 5.40B | 5.50B | 5.36B | 5.29B | 5.35B | 5.36B | 5.38B | 5.16B | 5.22B | 5.15B | 5.26B | 5.15B | 5.08B | 5.17B | 5.20B | 5.03B | 5.08B | 5.17B | 5.22B | 7.09B | 7.13B | 7.23B | 7.33B | 6.93B | 7.04B | 7.80B | 7.89B | 7.93B | 8.03B | 8.02B | 7.97B | 8.01B | 8.10B | 8.17B | 8.19B | 8.35B | 8.52B | 8.21B |
|
Liabilities and Shareholders Equity
|
| | | 7.97B | 8.42B | 8.55B | 8.36B | 8.32B | 8.78B | 9.22B | 9.24B | 9.12B | 9.26B | 9.19B | 9.18B | 9.02B | 9.03B | 9.25B | 8.99B | 9.04B | 9.25B | 9.33B | 9.10B | 16.81B | 16.76B | 16.69B | 16.28B | 15.64B | 15.70B | 15.33B | 15.30B | 17.51B | 17.17B | 16.93B | 16.71B | 16.79B | 16.79B | 16.64B | 16.97B | 16.90B | 16.93B | 16.43B |
|
Retained Earnings
|
| | | -0.02B | 0.80B | 0.90B | 0.89B | 0.00B | 0.92B | 0.98B | 1.02B | -0.08B | 1.01B | 1.01B | 1.11B | -0.08B | -0.08B | -0.08B | -0.09B | -0.05B | -0.06B | -0.07B | -0.11B | -0.11B | -0.13B | -0.13B | -0.15B | -0.11B | -0.11B | -0.09B | -0.12B | -0.12B | -0.12B | -0.15B | -0.18B | -0.22B | -0.25B | -0.27B | -0.38B | -0.36B | -0.33B | -0.30B |
|
Treasury Shares
|
| | | 0.00B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.02B | 0.00B | 0.02B | 0.02B | 0.02B | 0.00B | 0.00B | 0.02B | 0.02B | 0.01B | 0.03B | 0.03B | 0.03B | 0.00B | | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.00B | 0.00B | 0.00B | | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B |