|
Cash & Equivalents
|
10.03B | 11.09B | 12.15B | 0.14B | 7.90B | 10.43B | 16.59B | 11.55B | 12.99B | 9.37B | 7.95B |
|
Short-term Investments
|
0.01B | 0.03B | 0.09B | | 0.23B | | | | | | |
|
Cash & Current Investments
|
10.04B | 11.13B | 12.24B | 0.14B | 8.13B | 10.43B | 16.59B | 11.55B | 12.99B | 9.37B | 7.95B |
|
Receivables - Net
|
8.10B | 7.89B | 8.50B | 0.12B | 8.29B | 8.79B | 8.93B | 8.66B | 8.59B | 9.07B | 8.20B |
|
Receivables - Other
|
0.51B | 0.76B | 0.74B | | 0.72B | 0.81B | 0.68B | 0.92B | 1.32B | 1.56B | 1.55B |
|
Receivables
|
8.60B | 8.66B | 9.23B | 0.12B | 9.00B | 9.60B | 9.61B | 9.58B | 9.91B | 10.63B | 9.75B |
|
Raw Materials
|
1.05B | 1.02B | 1.13B | | 1.16B | | | | | | |
|
Work In Process
|
3.82B | 4.11B | 4.35B | | 4.67B | | | | | | |
|
Finished Goods
|
2.27B | 2.32B | 2.55B | | 2.71B | | | | | | |
|
Inventory
|
7.14B | 7.45B | 8.03B | 0.15B | 8.53B | 8.85B | 9.96B | 9.97B | 9.14B | 10.40B | 10.08B |
|
Prepaid Assets
|
0.33B | 0.36B | 0.40B | | 0.54B | | | | | | |
|
Current Assets
|
2.96B | 3.24B | 4.26B | | 6.42B | 7.59B | -96.13B | -102.49B | 34.80B | 33.00B | 45.51B |
|
Property, Plant & Equipment (Net)
|
23.14B | 23.62B | 25.88B | 0.14B | 25.91B | 26.09B | 27.62B | 28.38B | 10.07B | 10.93B | 10.78B |
|
Long-Term Investments
|
2.93B | 3.12B | 3.35B | | 3.88B | 3.97B | 0.24B | 0.29B | 0.69B | 0.46B | 0.34B |
|
Goodwill
|
43.36B | 43.50B | 47.41B | 1.06B | 50.49B | 49.28B | 52.89B | 54.97B | 50.90B | 53.16B | 46.36B |
|
Intangibles
|
62.57B | 11.75B | 15.40B | 0.09B | -0.06B | 18.27B | 21.87B | 24.49B | 22.08B | 26.17B | 24.18B |
|
Goodwill & Intangibles
|
105.93B | 55.25B | 62.81B | 1.15B | 50.43B | 67.55B | 74.76B | 79.46B | 72.98B | 79.32B | 70.54B |
|
Long-Term Deferred Tax
|
5.17B | 5.04B | 5.05B | 0.10B | 5.27B | 5.97B | 4.98B | 5.26B | 5.49B | 6.92B | 8.51B |
|
Other Non-Current Assets
|
2.99B | 3.04B | 3.96B | 0.00B | 3.21B | 2.77B | 3.26B | 3.58B | 3.16B | 3.46B | 4.01B |
|
Non-Current Assets
|
78.53B | 77.27B | 86.45B | | 99.03B | 92.64B | 96.13B | 102.49B | 94.49B | 103.07B | 96.40B |
|
Assets
|
112.16B | 113.02B | 117.52B | 1.85B | 127.16B | | | | | | |
|
Accounts Payables
|
0.24B | 0.26B | | | 5.75B | 5.88B | 6.31B | 7.07B | 6.95B | 7.88B | 8.07B |
|
Payables
|
0.24B | 0.26B | | | 5.75B | 5.88B | 6.31B | 7.07B | 6.95B | 7.88B | 8.07B |
|
Short term Debt
|
3.77B | 1.90B | 1.50B | 0.05B | 3.01B | 5.04B | 3.30B | 3.64B | 4.26B | 2.20B | 4.50B |
|
Current Leases
|
| | | | | 0.29B | 0.28B | 0.31B | 0.28B | 0.30B | 0.28B |
|
Current Taxes
|
1.14B | 1.22B | 1.39B | | 0.45B | 0.29B | 0.72B | 0.35B | 0.59B | 0.64B | 0.74B |
|
Total Current Liabilities
|
18.44B | 17.75B | 18.21B | 0.25B | 19.83B | 22.56B | 22.95B | 24.36B | 24.46B | 26.05B | 31.16B |
|
Non-Current Debt
|
14.38B | 18.16B | 16.87B | | 25.12B | 22.28B | 23.54B | 19.59B | 15.16B | 15.44B | 12.60B |
|
Non-Current Deferred Tax Liability
|
3.17B | 2.47B | 1.89B | 0.02B | 3.90B | 2.54B | 2.11B | 1.85B | 1.88B | 2.00B | 2.31B |
|
Operating Leases
|
| | | | | 1.29B | 2.51B | 2.41B | 2.23B | 2.18B | 2.04B |
|
Other Non-Current Liabilities
|
8.24B | 8.31B | 8.48B | 0.03B | 1.79B | 1.54B | 1.79B | 1.28B | 6.47B | 8.18B | 8.65B |
|
Total Non-Current Liabilities
|
28.83B | 31.66B | 30.74B | 0.43B | 39.95B | 36.54B | 38.01B | 34.22B | 28.15B | 30.02B | 27.55B |
|
Total Liabilities
|
| 2.62B | 2.74B | 0.46B | 2.32B | 3.09B | | | | | |
|
Total Debt
|
18.15B | 20.06B | 18.37B | 0.05B | 28.12B | 27.32B | 26.84B | 23.23B | 19.42B | 17.64B | 17.10B |
|
Common Equity
|
63.80B | 62.33B | 68.37B | | 67.20B | 65.37B | 75.24B | 78.57B | 76.30B | 79.66B | 82.82B |
|
Shareholder's Equity
|
63.80B | 62.33B | 68.37B | | 67.20B | 65.37B | 75.24B | 78.57B | 76.30B | 79.66B | 82.82B |
|
Liabilities and Shareholders Equity
|
112.16B | 113.02B | 117.52B | 1.85B | 127.16B | | | | | | |