|
Cash & Equivalents
|
18.70B | 14.88B | 14.21B | 16.62B | 27.30B | 56.77B | 47.37B | 46.99B | 36.44B |
|
Short-term Investments
|
0.82B | 0.57B | 0.70B | 0.74B | 1.11B | 2.18B | 4.41B | 7.35B | 4.14B |
|
Cash & Current Investments
|
19.52B | 15.45B | 14.91B | 17.36B | 28.41B | 58.95B | 51.78B | 54.33B | 40.58B |
|
Receivables - Net
|
8.48B | 10.07B | 9.90B | 9.97B | 5.87B | 13.09B | 15.17B | 22.98B | 26.23B |
|
Receivables - Other
|
3.02B | 3.48B | 3.44B | 4.19B | -3.33B | 5.49B | 5.34B | 6.39B | 6.96B |
|
Receivables
|
11.50B | 13.55B | 13.33B | 14.16B | 2.54B | 18.58B | 20.51B | 29.37B | 33.19B |
|
Inventory
|
13.09B | 15.21B | 12.21B | 10.76B | 6.40B | 13.00B | 17.71B | 23.04B | 22.29B |
|
Prepaid Assets
|
0.42B | 0.44B | 0.48B | 0.58B | 2.85B | 7.28B | 7.70B | 11.07B | 13.86B |
|
Current Assets
|
42.89B | 42.71B | 43.71B | 38.67B | 10.17B | 85.56B | 86.49B | 98.47B | 87.17B |
|
Property, Plant & Equipment (Net)
|
32.86B | 34.16B | 30.03B | 31.67B | 19.06B | 40.60B | 36.94B | 40.55B | 48.10B |
|
Long-Term Investments
|
1.94B | 2.36B | 2.29B | 2.22B | 3.76B | 6.89B | 4.93B | 8.68B | 9.72B |
|
Goodwill
|
0.06B | | | | 5.20B | | | 0.19B | |
|
Intangibles
|
| 13.59B | 13.41B | 13.78B | 10.37B | 19.03B | 19.39B | 22.19B | 23.91B |
|
Goodwill & Intangibles
|
0.06B | 13.59B | 13.41B | 13.78B | 15.57B | 19.03B | 19.39B | 22.38B | 23.91B |
|
Long-Term Deferred Tax
|
3.99B | 2.36B | 2.07B | 1.87B | 1.31B | 2.20B | 2.09B | 2.32B | 4.67B |
|
Other Non-Current Assets
|
0.70B | 0.60B | 0.63B | 0.84B | 2.50B | 7.17B | 6.86B | 8.28B | 10.32B |
|
Non-Current Assets
|
69.77B | 70.68B | 66.86B | 69.86B | 45.02B | 110.93B | 103.43B | 119.01B | 134.67B |
|
Assets
|
| | | 0.23B | | 0.29B | 0.26B | | |
|
Accounts Payables
|
24.46B | 25.83B | 21.95B | 23.93B | 19.02B | 32.24B | 32.37B | 35.51B | 31.72B |
|
Payables
|
24.46B | 25.83B | 21.95B | 23.93B | 19.02B | 32.24B | 32.37B | 35.51B | 31.72B |
|
Accumulated Expenses
|
0.88B | 0.82B | 0.68B | 0.60B | 0.06B | 0.78B | 0.56B | 0.60B | 0.62B |
|
Short term Debt
|
8.57B | 8.53B | 6.69B | 5.40B | 3.14B | 12.54B | 7.84B | 10.18B | 13.04B |
|
Current Taxes
|
0.20B | 0.45B | 0.40B | 0.44B | 0.15B | 0.62B | 0.92B | 1.36B | 0.51B |
|
Total Current Liabilities
|
53.41B | 55.66B | 53.05B | 47.99B | 37.51B | 74.19B | 68.18B | 79.55B | 80.34B |
|
Non-Current Debt
|
17.40B | 12.63B | 9.89B | 8.88B | 13.20B | 25.88B | 19.86B | 21.52B | 26.74B |
|
Pension
|
9.77B | 10.11B | 8.99B | 9.42B | 1.74B | 9.23B | 6.01B | 5.28B | 5.81B |
|
Non-Current Deferred Tax Liability
|
0.21B | 0.46B | 1.07B | 1.80B | 0.96B | 5.00B | 4.42B | 5.15B | 4.82B |
|
Other Non-Current Liabilities
|
3.89B | 2.94B | 2.80B | 2.69B | 5.58B | 8.80B | 8.29B | 8.68B | 6.39B |
|
Total Non-Current Liabilities
|
38.35B | 33.02B | 29.10B | 28.80B | 23.79B | 57.89B | 47.90B | 49.57B | 53.76B |
|
Total Liabilities
|
0.75B | 0.16B | 3.35B | 0.35B | 0.08B | 0.69B | 0.97B | 1.17B | 0.73B |
|
Total Debt
|
25.97B | 21.16B | 16.58B | 14.28B | 16.34B | 38.42B | 27.70B | 31.70B | 39.78B |
|
Common Equity
|
20.70B | 24.51B | 28.19B | 31.59B | 25.39B | 63.96B | 73.46B | 87.90B | 87.30B |
|
Shareholder's Equity
|
20.70B | 24.51B | 28.19B | 31.59B | 25.39B | 63.96B | 73.46B | 87.90B | 87.30B |
|
Liabilities and Shareholders Equity
|
| | | 0.23B | | 0.29B | 0.26B | | |