|
Cash & Equivalents
|
116.83B | 0.13B | 0.18B | 0.19B | 0.21B | 0.26B | 0.17B | 0.15B | 0.15B | 0.14B | 0.15B | 0.36B | 0.22B | 0.36B | 0.26B |
|
Short-term Investments
|
17.32B | 17.72B | 0.02B | 0.03B | 0.03B | 0.02B | | | | | | | | | |
|
Cash & Current Investments
|
134.14B | 17.85B | 0.20B | 0.22B | 0.23B | 0.28B | 0.17B | 0.15B | 0.15B | 0.14B | 0.15B | 0.36B | 0.22B | 0.36B | 0.26B |
|
Receivables - Net
|
730.17B | 0.26B | 672.14B | 0.77B | -0.01B | -0.14B | 0.94B | 0.99B | 0.78B | -0.10B | -0.19B | 1.27B | 1.04B | 1.32B | 1.60B |
|
Receivables - Other
|
| | | 0.03B | | | | 0.04B | | | | | | | |
|
Receivables
|
730.17B | 0.26B | 672.14B | 0.80B | -0.01B | -0.14B | 0.94B | 1.02B | 0.78B | -0.10B | -0.19B | 1.27B | 1.04B | 1.32B | 1.60B |
|
Inventory
|
665.10B | -0.11B | 688.55B | 0.55B | 0.04B | 0.54B | -0.26B | 0.70B | -0.05B | -0.14B | -0.36B | 0.90B | 0.97B | 1.05B | -0.24B |
|
Prepaid Assets
|
133.72B | -0.09B | 167.81B | 0.18B | 0.07B | 0.08B | 0.07B | 0.06B | -0.03B | 0.10B | 0.12B | 0.11B | -0.06B | -0.11B | 0.23B |
|
Current Assets
|
1,663.14B | 1,564.54B | 1,728.18B | 1.72B | | 1.84B | 1.99B | 1.90B | 1.72B | 2.16B | 2.52B | 2.64B | 2.40B | 2.76B | 3.24B |
|
Construction in Progress
|
| | | 0.01B | | | 0.01B | 0.01B | 0.02B | 0.02B | 0.02B | 0.01B | 0.01B | 0.00B | 0.00B |
|
Property, Plant & Equipment (Net)
|
103.46B | 113.96B | 121.28B | 0.14B | | 0.14B | 0.15B | 0.17B | 0.17B | 0.18B | 0.20B | 0.21B | 0.22B | 0.21B | 0.21B |
|
Long-Term Investments
|
| -0.00B | | | | | | | | | | | | | |
|
Goodwill
|
840.85B | 840.39B | 839.91B | 0.84B | | 0.84B | 0.83B | 0.83B | 0.83B | 0.83B | 0.83B | 0.83B | 0.83B | 0.83B | 0.83B |
|
Intangibles
|
506.56B | 500.90B | 494.25B | 0.49B | | 0.49B | 0.48B | 0.48B | 0.47B | 0.47B | 0.47B | 0.46B | 0.46B | 0.46B | 0.45B |
|
Goodwill & Intangibles
|
1,347.40B | 1,341.29B | 1,334.15B | 1.33B | | 1.32B | 1.32B | 1.31B | 1.31B | 1.30B | 1.30B | 1.30B | 1.29B | 1.29B | 1.29B |
|
Long-Term Deferred Tax
|
0.00B | 0.00B | 0.00B | 0.01B | | 0.00B | | 0.00B | 0.00B | 0.01B | 0.02B | 0.04B | 0.06B | 0.07B | 0.01B |
|
Other Non-Current Assets
|
46.42B | 51.69B | 43.65B | 0.04B | | 0.04B | 0.05B | 0.05B | 0.07B | 0.06B | 0.05B | 0.05B | 0.06B | 0.06B | 0.07B |
|
Non-Current Assets
|
1,566.47B | -1564.53B | -1728.18B | 1.58B | | 1.59B | 1.58B | 1.59B | 1.69B | 1.69B | 1.72B | 1.75B | 1.78B | 1.78B | 1.73B |
|
Assets
|
3,229.61B | 0.00B | 0.00B | 3.29B | | 3.42B | 3.57B | 3.49B | 3.41B | 3.85B | 4.24B | 4.39B | 4.18B | 4.54B | 4.97B |
|
Accounts Payables
|
346.86B | 362.49B | 349.50B | 0.33B | -0.05B | 0.37B | 0.65B | 0.46B | -0.05B | 0.05B | 0.63B | 0.61B | 0.46B | -0.06B | 0.04B |
|
Payables
|
346.86B | 362.49B | 349.50B | 0.33B | -0.05B | 0.37B | 0.65B | 0.46B | -0.05B | 0.05B | 0.63B | 0.61B | 0.46B | -0.06B | 0.04B |
|
Accumulated Expenses
|
362.14B | 362.71B | 419.84B | 0.55B | | 0.64B | 0.45B | 0.62B | 0.41B | 0.60B | 0.64B | 0.84B | 0.64B | 0.77B | 0.89B |
|
Other Accumulated Expenses
|
| | | | 0.00B | 0.00B | 0.00B | | 0.00B | 0.00B | 0.00B | | 0.00B | 0.00B | 0.00B |
|
Short term Debt
|
63.09B | 61.94B | 88.04B | 0.09B | | 0.10B | 0.02B | 0.02B | 0.03B | 0.15B | 0.21B | 0.04B | 0.04B | 0.04B | 0.04B |
|
Current Taxes
|
| | | 0.00B | | | | 0.02B | | | | 0.04B | | | |
|
Total Current Liabilities
|
903.07B | 884.01B | 1,037.44B | 0.97B | | 1.11B | 1.12B | 1.13B | 0.90B | 1.27B | 1.51B | 1.53B | 1.21B | 1.42B | 1.66B |
|
Non-Current Debt
|
397.49B | 398.85B | 347.91B | 0.35B | | 0.30B | 0.79B | 0.78B | 0.77B | 0.76B | 0.75B | 0.74B | 0.73B | 0.72B | 0.71B |
|
Non-Current Deferred Tax Liability
|
72.38B | 60.98B | 58.31B | 0.15B | | 0.05B | 0.05B | 0.14B | 0.01B | 0.01B | 0.00B | 0.01B | 0.02B | 0.02B | 0.02B |
|
Operating Leases
|
60.42B | 67.20B | 64.28B | 0.06B | -0.00B | 0.07B | -0.01B | 0.06B | 0.14B | 0.15B | -0.01B | 0.15B | -0.00B | 0.14B | 0.15B |
|
Other Non-Current Liabilities
|
20.00B | 23.02B | 21.08B | 0.03B | | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.04B | 0.04B | 0.04B | 0.04B |
|
Total Non-Current Liabilities
|
1,433.35B | -23.02B | -21.08B | 1.44B | | 1.53B | 2.02B | 1.98B | 1.81B | 2.17B | 2.41B | 2.42B | 2.10B | 2.29B | 2.53B |
|
Total Liabilities
|
1,453.35B | 0.00B | 0.00B | 1.47B | | 1.55B | 2.04B | 2.01B | 1.84B | 2.21B | 2.44B | 2.46B | 2.14B | 2.33B | 2.57B |
|
Total Debt
|
460.57B | 460.79B | 435.95B | 0.44B | | 0.40B | 0.80B | 0.80B | 0.79B | 0.91B | 0.96B | 0.78B | 0.77B | 0.76B | 0.75B |
|
Common Equity
|
1,776.26B | 1,711.25B | 1,768.36B | 1.83B | | 1.87B | 1.52B | 1.48B | 1.57B | 1.65B | 1.79B | 1.94B | 2.04B | 2.21B | 2.41B |
|
Shareholder's Equity
|
| | | 1.83B | | | | 1.48B | | | | 1.94B | | | |
|
Liabilities and Shareholders Equity
|
3,229.61B | 0.00B | 0.00B | 3.29B | | 3.42B | 3.57B | 3.49B | 3.41B | 3.85B | 4.24B | 4.39B | 4.18B | 4.54B | 4.97B |
|
Treasury Shares
|
| | | 0.01B | | | | 0.00B | | | | 0.00B | | | |
|
Retained Earnings
|
814.91B | 778.57B | 850.59B | 0.90B | | 0.94B | 0.57B | 0.47B | 0.58B | 0.65B | 0.78B | 0.91B | 1.03B | 1.17B | 1.36B |