|
Cash & Equivalents
|
2.00B | 1.25B | 1.10B | 2.88B | 1.04B | 2.23B | 6.95B | 0.99B | 0.96B | 1.78B | 1.98B | 2.18B | 2.17B | 2.80B | 3.23B | 3.30B |
|
Short-term Investments
|
0.25B | | -0.17B | 0.00B | -0.37B | 0.08B | 0.10B | 0.09B | 0.03B | | | | | | | |
|
Cash & Current Investments
|
2.25B | 1.25B | 0.93B | 2.88B | 0.67B | 2.31B | 7.05B | 1.08B | 0.99B | 1.78B | 1.98B | 2.18B | 2.17B | 2.80B | 3.23B | 3.30B |
|
Receivables - Net
|
5.02B | 5.48B | 6.21B | 5.57B | 5.34B | 5.41B | 5.35B | 7.52B | 7.13B | 5.82B | 5.68B | 4.58B | 4.53B | 3.70B | 3.41B | 3.06B |
|
Receivables - Other
|
| | | | | 0.12B | | | | | | | | | | |
|
Receivables
|
5.02B | 5.48B | 6.21B | 5.57B | 5.34B | 5.53B | 5.35B | 7.52B | 7.13B | 5.82B | 5.68B | 4.58B | 4.53B | 3.70B | 3.41B | 3.06B |
|
Raw Materials
|
| 1.24B | 1.59B | 1.75B | 1.58B | 1.28B | 1.20B | 1.39B | 1.45B | 1.33B | | | | | | |
|
Work In Process
|
0.08B | 0.58B | 0.78B | 0.75B | 0.71B | 0.64B | 0.54B | 0.54B | 0.60B | 0.59B | | | | | | |
|
Finished Goods
|
| 1.95B | 2.50B | 2.87B | 2.57B | 2.27B | 2.05B | 2.83B | 2.69B | 2.67B | | | | | | |
|
Inventory
|
3.33B | 3.87B | 5.01B | 5.50B | 5.05B | 4.37B | 3.97B | 4.95B | 4.92B | 4.73B | 4.42B | 4.40B | 3.82B | 3.83B | 4.02B | 3.01B |
|
Current Deferred Tax Assets
|
1.44B | 1.45B | 0.97B | 1.14B | 1.08B | 0.99B | 0.73B | | | | | | | | | |
|
Prepaid Assets
|
1.54B | 1.45B | 2.13B | 1.26B | 0.29B | 1.40B | 0.91B | 1.63B | 1.10B | 0.90B | 0.87B | 0.94B | 1.07B | 1.16B | 1.25B | 1.01B |
|
Current Assets
|
12.04B | 12.04B | 14.45B | 16.36B | 13.72B | 14.40B | 18.40B | 17.23B | 15.38B | 13.79B | 13.46B | 13.01B | 12.57B | 12.05B | 12.48B | 12.55B |
|
Buildings
|
1.51B | 1.94B | 2.43B | 2.52B | 2.63B | 2.65B | 2.59B | 3.33B | 3.33B | 3.13B | 2.84B | 2.72B | 2.57B | 2.46B | 2.49B | 1.97B |
|
Land & Improvements
|
| | | 0.47B | 0.45B | 0.37B | 0.39B | 0.44B | 0.39B | 0.35B | 0.32B | 0.29B | 0.26B | 0.25B | 0.25B | 0.21B |
|
Property, Plant & Equipment (Net)
|
3.77B | 4.36B | 5.95B | 6.32B | 6.63B | 6.54B | 6.54B | 8.07B | 7.67B | 6.87B | 6.44B | 6.30B | 5.98B | 5.74B | 5.75B | 4.58B |
|
Long-Term Investments
|
0.53B | 0.63B | 0.99B | | | | | | | | | | | | | |
|
Goodwill
|
12.67B | 15.23B | 18.29B | 18.86B | 18.98B | 18.41B | 19.02B | 44.41B | 28.41B | 24.92B | 24.85B | 20.62B | 17.63B | 17.18B | 17.18B | 15.15B |
|
Intangibles
|
4.05B | 5.75B | 10.32B | 7.75B | 6.48B | 5.51B | 7.67B | 21.49B | 25.97B | 14.01B | 11.23B | 8.92B | 7.47B | 6.27B | 5.39B | 4.42B |
|
Goodwill & Intangibles
|
16.73B | 20.98B | 28.61B | 26.60B | 25.46B | 23.92B | 0.27B | 65.90B | 54.38B | 38.92B | 36.08B | 29.55B | 25.10B | 23.45B | 22.56B | 19.57B |
|
Long-Term Deferred Tax
|
2.20B | 3.65B | 2.96B | 1.82B | 0.18B | 0.25B | 0.79B | -4.79B | 0.57B | 0.37B | 0.39B | 0.69B | 0.60B | 1.46B | 1.81B | 1.80B |
|
Other Non-Current Assets
|
0.14B | 0.14B | 1.13B | 1.34B | 1.70B | 1.57B | 2.34B | 1.24B | 0.93B | 0.73B | 0.59B | 0.54B | 0.52B | 0.44B | 0.47B | 1.77B |
|
Non-Current Assets
|
21.17B | 26.11B | 35.69B | 1.34B | 0.08B | 1.57B | 2.34B | 1.24B | 55.23B | 46.89B | 44.01B | 37.63B | 35.09B | 31.96B | 30.99B | 26.77B |
|
Assets
|
33.21B | 38.15B | 50.14B | 50.61B | 47.51B | 46.42B | 54.23B | 93.06B | 70.61B | 60.68B | 57.47B | 50.64B | 47.67B | 44.01B | 43.48B | 39.33B |
|
Accounts Payables
|
2.35B | 2.47B | 3.57B | 3.38B | 3.32B | 3.17B | 1.92B | 2.16B | 2.07B | 1.85B | 1.72B | 1.76B | 1.69B | 1.89B | 2.60B | 2.20B |
|
Notes Payables
|
0.10B | 0.74B | 2.59B | 0.87B | 0.85B | 0.05B | 0.07B | 0.01B | 0.00B | | | | | | | |
|
Payables
|
2.44B | 3.21B | 6.16B | 4.25B | 4.17B | 3.22B | 1.99B | 2.17B | 2.07B | 1.85B | 1.72B | 1.76B | 1.69B | 1.89B | 2.60B | 2.20B |
|
Accumulated Expenses
|
| | | | 1.15B | 1.07B | 0.71B | 3.40B | 0.55B | 0.87B | 0.69B | 0.69B | 0.56B | 0.57B | 0.61B | 0.62B |
|
Other Accumulated Expenses
|
0.91B | 1.05B | 1.40B | 1.57B | 1.93B | 1.51B | 0.51B | 0.84B | 0.72B | 0.80B | 0.89B | 0.93B | 0.90B | 1.00B | 1.04B | 1.02B |
|
Short term Debt
|
0.66B | 1.43B | 4.28B | 3.01B | 1.80B | 1.76B | 1.58B | 3.28B | 3.65B | 2.22B | 2.35B | 3.19B | 1.43B | 2.11B | 1.67B | 1.78B |
|
Current Taxes
|
| | | | 0.01B | 0.02B | | | | | | | | | | |
|
Total Current Liabilities
|
7.50B | 9.69B | 13.68B | 12.89B | 11.96B | 12.29B | 13.01B | 18.49B | 17.92B | 14.32B | 13.67B | 13.16B | 11.03B | 11.47B | 12.25B | 12.80B |
|
Non-Current Debt
|
3.49B | 4.11B | 10.24B | 11.71B | 10.39B | 8.57B | 8.36B | 32.52B | 28.83B | 26.70B | 24.56B | 22.73B | 21.62B | 19.10B | 18.16B | 16.00B |
|
Convertible Debt
|
0.82B | 0.01B | 0.53B | | | | | | | | | | | | | |
|
Pension
|
0.17B | 0.22B | | | | | | 0.86B | | | | | | | | |
|
Preferred Stock Liabilities
|
| 0.08B | -0.14B | -0.10B | -0.35B | | 0.81B | -0.81B | | | | | | | | |
|
Minority Interest
|
0.04B | 0.06B | 0.15B | 0.10B | 0.07B | 0.04B | 0.16B | 1.66B | 1.39B | 1.09B | 1.09B | 1.03B | 0.97B | 0.79B | 0.62B | 0.34B |
|
Liabilities from Discontinued Operations
|
| | | | 0.25B | | | 0.12B | 0.04B | | | | | | | |
|
Non-Current Deferred Tax Liability
|
1.24B | 1.35B | 2.61B | 1.85B | 1.25B | 1.10B | 1.75B | 5.41B | 3.28B | 2.14B | 1.10B | 0.96B | 0.78B | 0.55B | 0.61B | 0.48B |
|
Operating Leases
|
| | | | | | | | | 0.56B | 0.55B | 0.59B | 0.53B | 0.44B | 0.42B | 0.30B |
|
Other Non-Current Liabilities
|
0.73B | 1.00B | 1.28B | 1.29B | 1.27B | 1.11B | 1.20B | 1.64B | 1.84B | 1.73B | 2.64B | 2.24B | 2.58B | 3.94B | 4.02B | 4.03B |
|
Total Non-Current Liabilities
|
6.45B | 6.46B | 14.12B | 14.85B | 12.91B | 10.78B | 11.30B | 39.58B | 33.95B | 30.57B | 28.73B | 26.41B | 25.39B | 23.94B | 23.11B | 20.81B |
|
Total Liabilities
|
13.95B | 16.15B | 27.80B | 27.74B | 24.87B | 23.07B | 24.31B | 58.06B | 51.87B | 44.89B | 42.41B | 39.58B | 36.42B | 35.41B | 35.35B | 33.61B |
|
Total Debt
|
4.15B | 5.54B | 14.52B | 14.72B | 12.19B | 10.33B | 9.94B | 35.80B | 32.48B | 28.92B | 26.91B | 25.92B | 23.04B | 21.21B | 19.83B | 17.78B |
|
Common Equity
|
19.26B | 22.00B | 22.34B | 22.87B | 22.64B | 23.36B | 29.93B | 34.99B | 18.75B | 15.79B | 15.06B | 11.06B | 11.24B | 8.60B | 8.13B | 5.38B |
|
Shareholder's Equity
|
19.26B | 22.00B | 22.34B | 22.87B | 22.64B | 23.36B | 29.93B | 34.99B | 18.75B | 15.79B | 15.06B | 11.06B | 11.24B | 8.60B | 8.13B | 5.38B |
|
Liabilities and Shareholders Equity
|
33.21B | 38.15B | 50.14B | 50.61B | 47.51B | 46.42B | 54.23B | 93.06B | 70.61B | 60.68B | 57.47B | 50.64B | 47.67B | 44.01B | 43.48B | 39.33B |
|
Treasury Shares
|
0.00B | -1.02B | -1.92B | 3.74B | -3.56B | | -4.23B | -4.19B | 0.01B | 0.01B | 0.02B | 0.02B | 0.02B | 0.03B | 0.11B | 0.11B |
|
Retained Earnings
|
6.66B | 0.35B | -0.59B | -0.02B | -0.09B | -1.34B | -1.96B | 13.61B | -1.85B | -2.46B | -2.31B | -2.40B | -2.68B | -2.84B | -13.53B | -15.17B |
|
Preferred Shares
|
| | | | | | 3.29B | 3.62B | 3.63B | | | | | | | |
|
Other Preferred Equity
|
| | | | | | 3.29B | 3.62B | | | | | | | | |