|
Cash & Equivalents
|
6.64B | 12.85B | 11.86B | 11.30B | 8.98B | 10.17B | 7.97B | 8.53B | 8.88B | 14.32B | 13.35B | 13.92B | 16.86B | 18.26B | 10.96B | 13.22B | 19.57B |
|
Short-term Investments
|
4.69B | 6.25B | 7.56B | 8.60B | 7.58B | 8.09B | 7.86B | 8.21B | 9.72B | 10.62B | 12.03B | 17.00B | 17.82B | 18.97B | 16.26B | 18.51B | 16.64B |
|
Cash & Current Investments
|
11.32B | 19.09B | 19.42B | 19.89B | 16.57B | 18.27B | 15.83B | 16.73B | 18.60B | 24.94B | 25.38B | 30.92B | 34.67B | 37.23B | 27.22B | 31.74B | 36.21B |
|
Receivables - Net
|
9.68B | 10.74B | 9.76B | 10.62B | 9.18B | 9.20B | 8.28B | 8.03B | 9.31B | 9.58B | 9.91B | | | | | | |
|
Receivables - Other
|
| 0.23B | 2.52B | 2.55B | 1.61B | 2.18B | 1.95B | 1.79B | 0.09B | 1.72B | 2.03B | 1.73B | 0.08B | 0.13B | 0.10B | 0.16B | 0.16B |
|
Receivables
|
9.68B | 10.97B | 12.27B | 13.17B | 10.79B | 11.38B | 10.23B | 9.82B | 9.40B | 11.30B | 11.94B | | | | | | |
|
Raw Materials
|
| | 1.21B | 1.52B | 1.47B | 1.48B | 0.84B | 0.91B | 0.93B | 1.06B | 0.83B | | | | | | |
|
Work In Process
|
| | 0.83B | 1.11B | 0.93B | 0.83B | 0.81B | 1.13B | 1.30B | 1.38B | 1.40B | | | | | | |
|
Finished Goods
|
| | 6.19B | 6.29B | 5.32B | 4.82B | 3.93B | 3.89B | 3.70B | 3.81B | 3.70B | | | | | | |
|
Inventory
|
8.16B | 6.96B | 8.23B | 8.93B | 7.72B | 7.13B | 5.59B | 5.92B | 5.93B | 6.25B | 5.93B | 5.43B | 6.01B | 7.78B | 10.87B | 10.53B | 8.60B |
|
Current Deferred Tax Assets
|
1.90B | 2.13B | 1.56B | 0.46B | 0.49B | 0.52B | 0.40B | 0.35B | | | | | | | | | |
|
Prepaid Assets
|
6.39B | 6.76B | 4.53B | 5.86B | 4.82B | 4.31B | 3.92B | 4.19B | 4.86B | 4.66B | 4.63B | 5.47B | 5.08B | | | | |
|
Current Assets
|
36.36B | 44.55B | 44.96B | 47.41B | 39.65B | 40.87B | 35.24B | 36.38B | 40.28B | 46.72B | 47.66B | 52.77B | 44.48B | 49.30B | 42.36B | 46.99B | 48.94B |
|
Buildings
|
9.15B | 9.67B | 10.16B | 10.33B | 8.46B | 6.56B | 5.70B | 5.68B | 6.16B | 5.92B | 6.03B | 6.07B | 6.45B | | | | |
|
Construction in Progress
|
1.00B | 0.77B | 0.62B | 0.45B | 0.52B | 0.39B | 0.30B | 0.60B | 0.27B | 0.35B | 0.36B | 0.70B | 0.95B | | | | |
|
Land & Improvements
|
1.56B | 1.65B | 1.71B | 1.76B | 1.43B | 1.22B | 1.04B | 1.06B | 1.08B | 0.76B | 0.76B | 0.75B | 0.75B | | | | |
|
Property, Plant & Equipment (Net)
|
11.81B | 10.87B | 10.82B | 11.76B | 9.37B | 7.29B | 6.21B | 7.12B | 7.01B | 6.67B | 7.06B | 8.44B | 9.34B | 9.92B | 9.96B | 10.56B | 9.94B |
|
Long-Term Investments
|
48.18B | 57.13B | 68.91B | 79.80B | 79.56B | 76.98B | 71.61B | 80.06B | 93.52B | 97.08B | 106.50B | 117.16B | 169.72B | 170.49B | 141.16B | 137.55B | 130.65B |
|
Goodwill
|
4.66B | 4.88B | 5.65B | 7.47B | 7.18B | 7.02B | 6.45B | 7.05B | 7.75B | 4.79B | 6.98B | 6.36B | 6.85B | 8.49B | 9.44B | 10.31B | 9.90B |
|
Intangibles
|
3.98B | 4.08B | 6.00B | 8.56B | 13.25B | 12.66B | 11.07B | 11.68B | 12.62B | 10.82B | 8.34B | 8.34B | 3.69B | 4.01B | 4.17B | 4.27B | 4.41B |
|
Goodwill & Intangibles
|
8.64B | 8.97B | 11.65B | 16.04B | 20.43B | 19.68B | 17.52B | 18.73B | 20.37B | 15.60B | 15.32B | 14.70B | 10.54B | 12.50B | 13.61B | 14.58B | 14.31B |
|
Long-Term Deferred Tax
|
3.61B | 8.01B | 3.52B | 1.27B | 1.17B | 1.02B | 0.75B | 0.85B | 0.92B | 0.87B | 1.84B | 1.94B | 2.03B | 2.66B | 2.91B | 3.46B | 3.67B |
|
Other Non-Current Assets
|
21.20B | 22.81B | 23.09B | 25.51B | 23.00B | 21.23B | 17.30B | 18.38B | 19.40B | 18.65B | 25.65B | 29.76B | 6.56B | 6.20B | 6.16B | 6.22B | 7.65B |
|
Non-Current Assets
|
84.28B | 94.14B | 0.32B | 0.86B | 114.87B | 108.18B | 97.68B | 108.17B | 123.04B | 125.37B | 142.93B | 159.21B | 215.01B | 222.19B | 188.25B | 189.51B | 182.75B |
|
Assets
|
120.63B | 138.70B | 150.99B | 167.88B | 154.52B | 149.06B | 132.91B | 144.56B | 163.33B | 172.09B | 190.58B | 211.97B | 248.61B | | | | |
|
Accounts Payables
|
| | 9.28B | 9.58B | 6.22B | 6.93B | 5.22B | 4.78B | 4.99B | 4.23B | 4.47B | 3.50B | 15.06B | 16.42B | 13.81B | 14.32B | 13.79B |
|
Notes Payables
|
3.05B | 0.53B | 19.27B | 22.24B | 20.20B | 18.37B | 0.52B | 1.29B | 4.30B | 4.48B | 5.62B | 7.45B | 11.34B | 17.61B | 14.17B | 12.57B | 12.11B |
|
Payables
|
3.05B | 0.53B | 28.55B | 31.82B | 26.42B | 25.30B | 5.74B | 6.07B | 9.29B | 8.71B | 10.09B | 10.96B | 26.40B | 34.02B | 27.99B | 26.89B | 25.89B |
|
Accumulated Expenses
|
10.41B | 10.81B | 11.85B | 13.55B | 11.93B | 11.43B | 11.53B | 11.85B | 12.90B | 13.67B | 15.38B | 15.00B | 16.57B | | | | |
|
Other Accumulated Expenses
|
3.91B | 4.06B | 5.03B | 5.85B | 5.10B | 5.31B | 4.67B | 4.98B | 5.47B | 5.51B | 6.05B | 6.75B | 10.63B | | | | |
|
Short term Debt
|
3.05B | 2.54B | 1.28B | 3.92B | 1.70B | 2.58B | 1.34B | 1.63B | 4.30B | 4.48B | 5.62B | 7.45B | 54.15B | 62.13B | 53.59B | 54.65B | 54.64B |
|
Current Leases
|
| | 0.05B | 0.26B | 0.21B | 0.33B | | | | | | 0.63B | 0.69B | | | | |
|
Current Taxes
|
0.47B | 0.75B | 1.02B | 0.80B | 0.82B | 0.80B | 0.83B | 0.77B | 0.98B | 1.32B | 1.23B | 1.34B | 0.80B | 0.94B | 1.14B | 1.05B | 0.59B |
|
Total Current Liabilities
|
38.27B | 43.77B | 48.36B | 57.20B | 46.92B | 46.50B | 39.83B | 41.88B | 48.29B | 50.73B | 55.22B | 57.41B | 69.37B | 78.03B | 68.98B | 70.67B | 70.17B |
|
Capital Leases
|
| | | 0.49B | 0.30B | 0.69B | 0.42B | 0.18B | 0.09B | 0.12B | 0.18B | | | | | | |
|
Non-Current Debt
|
6.63B | 9.96B | 9.50B | 9.62B | 10.20B | 8.91B | 5.98B | 4.83B | 6.30B | 5.63B | 5.16B | 5.84B | 11.25B | 12.61B | 15.84B | 16.95B | 17.34B |
|
Pension
|
| | 15.22B | 18.30B | 18.65B | 19.67B | 34.52B | 39.00B | 44.61B | 47.04B | 51.17B | 57.38B | 2.52B | 2.27B | 1.75B | 1.72B | 1.56B |
|
Minority Interest
|
2.53B | 3.45B | 4.54B | 5.82B | 5.22B | 5.10B | 5.13B | 5.73B | 5.90B | 6.14B | 6.27B | 6.11B | 0.43B | | | | |
|
Non-Current Deferred Tax Liability
|
1.89B | 4.38B | 3.58B | 3.59B | 4.02B | 3.99B | 3.74B | 3.91B | 4.00B | 4.06B | 6.69B | 7.41B | 7.70B | 6.20B | 0.87B | 1.15B | 1.15B |
|
Operating Leases
|
| | | | | | | | | | | 2.90B | 3.43B | | | | |
|
Other Non-Current Liabilities
|
2.52B | 2.03B | 2.39B | 3.04B | 3.81B | 2.94B | 2.66B | 2.86B | 2.91B | 2.51B | 2.56B | 2.66B | 0.88B | 0.95B | 0.94B | 1.13B | 1.07B |
|
Total Non-Current Liabilities
|
85.82B | 101.25B | 114.03B | 0.03B | 121.63B | 119.02B | 105.63B | 114.54B | 131.31B | 136.57B | 147.65B | -2.59B | 126.69B | 129.36B | 112.36B | 112.05B | 105.66B |
|
Total Liabilities
|
88.33B | 103.28B | 116.43B | 136.19B | 125.43B | 121.96B | 108.29B | 117.40B | 134.22B | 139.08B | 150.20B | 0.07B | 0.08B | 0.31B | 0.38B | 182.72B | 175.83B |
|
Total Debt
|
9.68B | 12.50B | 10.78B | 13.55B | 11.90B | 11.50B | 7.32B | 6.45B | 10.60B | 10.11B | 10.78B | 13.30B | 65.40B | 74.74B | 69.43B | 71.61B | 71.98B |
|
Common Equity
|
32.30B | 35.42B | 34.22B | 31.34B | 29.05B | 27.05B | 24.58B | 27.09B | 29.00B | 32.92B | 40.30B | 44.07B | 63.02B | 63.64B | 48.84B | 52.61B | 53.70B |
|
Shareholder's Equity
|
32.30B | 35.42B | 34.22B | 31.34B | 29.05B | 27.05B | 24.58B | 27.09B | 29.00B | 32.92B | 40.30B | 44.07B | 63.02B | 63.64B | 48.84B | 52.61B | 53.70B |
|
Liabilities and Shareholders Equity
|
120.63B | 138.70B | 150.99B | 167.88B | 154.52B | 149.06B | 132.91B | 144.56B | 163.33B | 172.09B | 190.58B | 211.97B | 248.61B | | | | |
|
Treasury Shares
|
0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | | |
|
Retained Earnings
|
19.25B | 19.95B | 18.32B | 13.69B | -6.95B | -4.39B | 6.83B | 8.12B | 9.10B | 13.00B | 21.08B | 9.06B | 14.34B | -17.02B | -8.76B | 41.62B | 43.84B |