|
Cash & Equivalents
|
1.59B | 1.89B | 1.91B | 2.25B | 1.84B | 2.02B | 1.77B | 1.63B | 1.76B | 2.27B | 2.60B | 3.01B | 3.23B | 3.26B | 3.22B | 2.28B |
|
Short-term Investments
|
1.03B | 1.05B | 0.41B | 0.24B | 0.06B | 0.33B | 0.34B | 0.34B | 0.43B | 0.33B | 0.13B | 0.13B | 0.29B | 0.68B | 1.64B | 2.45B |
|
Cash & Current Investments
|
2.62B | 2.94B | 2.33B | 2.49B | 1.89B | 2.35B | 2.11B | 1.96B | 2.19B | 2.60B | 2.73B | 3.14B | 3.52B | 3.94B | 4.86B | 4.73B |
|
Receivables - Net
|
1.39B | 1.25B | 1.06B | 1.01B | 1.06B | 0.92B | 0.83B | 0.95B | 1.16B | 1.29B | | | 0.00B | 0.01B | 1.75B | |
|
Receivables - Other
|
0.06B | 0.05B | 0.05B | 0.05B | 0.01B | 0.02B | 0.01B | 0.01B | 0.00B | 0.00B | 0.22B | 0.00B | 0.30B | | 0.65B | |
|
Receivables
|
1.44B | 1.30B | 1.11B | 1.07B | 1.07B | 0.94B | 0.83B | 0.96B | 1.17B | 1.29B | | | 0.30B | 0.01B | 2.40B | |
|
Raw Materials
|
| | 0.10B | 0.08B | 0.08B | 0.07B | 0.07B | 0.08B | 0.12B | 0.13B | 0.14B | 0.17B | 0.22B | 0.35B | | |
|
Work In Process
|
| | 1.00B | 0.94B | 0.89B | 0.80B | 0.80B | 0.76B | 0.79B | 1.00B | 1.10B | 1.12B | 1.24B | 1.49B | | |
|
Finished Goods
|
| | 0.42B | 0.33B | 0.37B | 0.40B | 0.37B | 0.34B | 0.42B | 0.42B | 0.45B | 0.55B | 0.51B | 0.74B | | |
|
Inventory
|
1.27B | 1.50B | 1.53B | 1.35B | 1.34B | 1.27B | 1.25B | 1.17B | 1.33B | 1.56B | 1.69B | 1.84B | 1.97B | 2.58B | 2.70B | 2.79B |
|
Current Deferred Tax Assets
|
0.30B | 0.22B | 0.14B | 0.14B | 0.12B | 0.10B | 0.09B | 0.10B | 0.71B | 0.37B | 0.39B | 0.48B | 0.44B | 0.47B | 0.41B | 0.33B |
|
Prepaid Assets
|
1.07B | 1.21B | 0.07B | 0.07B | 0.05B | 0.39B | 0.41B | 0.31B | 0.42B | 0.42B | 0.44B | 0.58B | 0.58B | 0.73B | 1.29B | 1.01B |
|
Current Assets
|
6.34B | 6.60B | 5.58B | 5.50B | 4.81B | 5.05B | 4.68B | 4.39B | 5.10B | 5.85B | 6.26B | 7.61B | 7.83B | 9.80B | 11.81B | 11.73B |
|
Property, Plant & Equipment (Net)
|
4.08B | 4.05B | 3.92B | 3.48B | 3.16B | 2.65B | 2.32B | 2.29B | 3.09B | 3.50B | 4.01B | 4.60B | 5.66B | 8.20B | 10.55B | 10.88B |
|
Long-Term Investments
|
0.27B | 0.16B | 0.12B | 0.12B | 0.08B | 0.07B | 0.06B | 0.06B | 0.06B | 0.06B | 0.01B | 0.01B | 0.01B | 0.01B | 0.02B | 0.07B |
|
Goodwill
|
1.07B | 1.05B | 1.06B | 0.14B | 0.09B | 0.08B | 0.08B | 0.12B | 0.12B | 0.12B | 0.16B | 0.33B | 0.31B | 0.30B | 0.30B | 0.29B |
|
Intangibles
|
0.82B | 0.73B | 1.91B | 1.25B | 1.07B | 1.08B | 1.07B | 1.15B | 1.23B | 1.28B | 1.37B | 1.60B | 1.67B | 0.41B | 0.37B | 0.35B |
|
Goodwill & Intangibles
|
1.89B | 1.78B | 2.97B | 1.40B | 1.16B | 1.17B | 1.14B | 1.26B | 1.35B | 1.40B | 1.54B | 1.93B | 1.98B | 0.70B | 0.67B | 0.64B |
|
Long-Term Deferred Tax
|
0.72B | 0.65B | 0.33B | 0.41B | 0.23B | 0.39B | 0.44B | 0.53B | 0.62B | 0.67B | 0.69B | 0.74B | 0.65B | 0.60B | 0.59B | 0.46B |
|
Other Non-Current Assets
|
0.25B | 0.36B | 0.43B | 0.56B | 0.60B | 0.58B | 0.46B | 0.43B | 0.47B | 0.45B | 0.44B | 0.72B | 0.64B | 0.66B | 0.81B | 0.96B |
|
Non-Current Assets
|
7.31B | 6.75B | 6.51B | 4.93B | 4.37B | 3.95B | 3.52B | 3.62B | 4.58B | 5.01B | 5.61B | 6.84B | 7.71B | 10.18B | 0.76B | 0.96B |
|
Assets
|
13.65B | 13.35B | 12.09B | 10.43B | 9.17B | 9.00B | 8.20B | 8.00B | 9.68B | 10.87B | 11.87B | 14.45B | 15.54B | 19.98B | 24.45B | 24.74B |
|
Accounts Payables
|
0.88B | 1.23B | 0.66B | 0.80B | 0.69B | 0.60B | 0.53B | 0.62B | 0.89B | 0.98B | 0.95B | 1.17B | 1.58B | 2.12B | 1.86B | 1.32B |
|
Notes Payables
|
| | 0.01B | 0.27B | 0.61B | 0.41B | 0.40B | 0.52B | 0.70B | 0.70B | 0.81B | 2.12B | 1.79B | 2.51B | 3.80B | 4.38B |
|
Dividends payables
|
0.03B | 0.06B | 0.09B | 0.09B | 0.09B | 0.09B | 0.10B | 0.06B | 0.06B | 0.06B | 0.06B | 0.04B | 0.06B | 0.06B | 0.05B | 0.09B |
|
Payables
|
0.91B | 1.29B | 0.75B | 1.16B | 1.39B | 1.09B | 1.03B | 1.20B | 1.66B | 1.74B | 1.82B | 3.33B | 3.43B | 4.69B | 5.71B | 5.79B |
|
Accumulated Expenses
|
1.05B | 1.00B | 0.98B | 0.94B | 0.94B | 0.84B | 0.70B | 0.75B | 0.90B | 0.87B | 0.83B | 0.97B | 1.10B | 1.39B | 1.52B | 1.31B |
|
Other Accumulated Expenses
|
0.03B | 0.01B | 0.13B | 0.12B | 0.11B | 0.16B | 0.07B | 0.06B | 0.07B | 0.06B | 0.06B | 0.08B | 0.08B | | 0.58B | 0.19B |
|
Short term Debt
|
0.18B | 0.72B | 0.73B | 0.63B | 0.23B | 0.20B | 0.19B | 0.12B | 0.12B | 0.15B | 0.17B | 0.80B | 0.14B | 0.17B | 0.22B | 0.99B |
|
Current Leases
|
| | | | | | | | 0.47B | 0.34B | | | | | | |
|
Current Taxes
|
0.13B | 0.10B | 0.10B | 0.09B | 0.08B | 0.05B | 0.05B | 0.05B | 0.05B | 0.06B | 0.05B | 0.08B | 0.07B | 0.10B | 0.08B | 0.07B |
|
Curent Deferred Tax Liability
|
0.02B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.00B | 0.01B | 0.01B | 0.01B | 0.05B | 0.06B | 0.05B | 0.14B | 0.06B | 0.10B |
|
Total Current Liabilities
|
2.28B | 3.12B | 2.57B | 2.56B | 1.99B | 1.77B | 1.56B | 1.59B | 2.02B | 2.12B | 2.06B | 3.05B | 2.95B | 3.84B | 3.73B | 3.77B |
|
Non-Current Debt
|
2.32B | 1.05B | 0.83B | 0.67B | 0.93B | 1.60B | 1.42B | 1.33B | 1.58B | 1.76B | 1.90B | 1.83B | 2.40B | 2.54B | 2.71B | 1.96B |
|
Convertible Debt
|
-0.10B | | 0.22B | | | | | | | | | | -1.38B | -1.41B | -1.43B | -1.46B |
|
Pension
|
0.32B | 0.33B | 0.41B | 0.48B | 0.37B | 0.39B | 0.35B | 0.35B | 0.39B | 0.39B | 0.45B | 0.51B | 0.44B | 0.33B | 0.37B | 0.38B |
|
Minority Interest
|
1.22B | 0.91B | 0.39B | -1.29B | 0.07B | 0.06B | 0.06B | 0.06B | 0.06B | 0.07B | 0.07B | 0.06B | 0.06B | 0.07B | 0.12B | 0.23B |
|
Non-Current Deferred Tax Liability
|
0.14B | 0.17B | 0.02B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.02B | 0.07B | 0.06B | 0.32B | 0.34B | 0.42B |
|
Operating Leases
|
| | | | | | | | 0.31B | 0.05B | 0.15B | 0.14B | 0.15B | 0.14B | -0.07B | -0.07B |
|
Other Non-Current Liabilities
|
0.34B | 0.29B | 0.27B | 0.35B | 0.16B | 0.18B | 0.16B | 0.13B | 0.21B | 0.16B | 0.33B | 0.49B | 0.42B | 0.45B | 0.73B | 0.90B |
|
Total Non-Current Liabilities
|
3.01B | 1.73B | 1.53B | 1.51B | 1.46B | 2.18B | 1.94B | 1.82B | 2.19B | 2.32B | 2.69B | 2.90B | 3.32B | 3.39B | 0.43B | 0.63B |
|
Total Liabilities
|
5.29B | 4.85B | 4.10B | 4.07B | 3.46B | 3.95B | 3.50B | 3.41B | 4.21B | 4.44B | 4.76B | 5.95B | 6.27B | 7.22B | 7.60B | 7.06B |
|
Total Debt
|
2.49B | 1.77B | 1.56B | 1.30B | 1.15B | 1.80B | 1.61B | 1.45B | 1.70B | 1.91B | 2.07B | 2.62B | 2.54B | 2.72B | 2.93B | 2.95B |
|
Common Equity
|
8.36B | 8.50B | 8.00B | 6.36B | 5.72B | 5.05B | 4.69B | 4.60B | 5.47B | 6.42B | 7.11B | 8.51B | 9.27B | 12.76B | 16.85B | 17.68B |
|
Shareholder's Equity
|
8.36B | 8.50B | 8.00B | 6.36B | 5.72B | 5.05B | 4.69B | 4.60B | 5.47B | 6.42B | 7.11B | 8.51B | 9.27B | 12.76B | 16.85B | 17.68B |
|
Liabilities and Shareholders Equity
|
13.65B | 13.35B | 12.09B | 10.43B | 9.17B | 9.00B | 8.20B | 8.00B | 9.68B | 10.87B | 11.87B | 14.45B | 15.54B | 19.98B | 24.45B | 24.74B |
|
Treasury Shares
|
| | | | 0.01B | | | | | | | | | | | |
|
Retained Earnings
|
1.22B | 0.98B | 0.67B | 0.79B | 1.04B | 0.61B | 0.46B | 0.37B | 0.69B | 0.51B | 0.47B | 0.72B | 5.22B | 8.71B | 12.47B | 13.46B |