|
Cash & Equivalents
|
0.45B | 1.61B | 1.74B | 1.51B | 1.81B | 2.15B | 2.49B | 2.10B | 2.93B | 2.76B | 3.03B | 3.22B | 10.47B | 6.23B | 5.48B | 5.60B | 5.33B |
|
Short-term Investments
|
| 0.13B | 0.08B | 0.01B | 0.00B | 0.00B | 0.28B | 0.35B | 0.54B | 0.51B | | | | | | | |
|
Cash & Current Investments
|
0.45B | 1.75B | 1.82B | 1.51B | 1.82B | 2.15B | 2.78B | 2.45B | 3.47B | 3.26B | 3.03B | 3.22B | 10.47B | 6.23B | 5.48B | 5.60B | 5.33B |
|
Receivables - Net
|
0.14B | 0.15B | 0.20B | 0.20B | 0.22B | 0.21B | 0.21B | 0.24B | 0.26B | 0.33B | 0.35B | 0.39B | 0.46B | 0.52B | 0.56B | 0.53B | 0.55B |
|
Receivables
|
0.14B | 0.15B | 0.20B | 0.20B | 0.22B | 0.21B | 0.21B | 0.24B | 0.26B | 0.33B | 0.35B | 0.39B | 0.46B | 0.52B | 0.56B | 0.53B | 0.55B |
|
Inventory
|
2.62B | 2.53B | 2.77B | 2.95B | 3.01B | 2.97B | 3.22B | 3.70B | 3.64B | 4.19B | 4.58B | 4.87B | 4.34B | 5.96B | 5.82B | 5.96B | 6.42B |
|
Current Deferred Tax Assets
|
0.14B | 0.12B | 0.07B | 0.11B | 0.10B | 0.10B | 0.14B | | | | | | | | | | |
|
Prepaid Assets
|
0.27B | 0.26B | 0.25B | 0.27B | 0.33B | 0.35B | 0.36B | 0.39B | 0.37B | 0.71B | 0.51B | 0.37B | 0.43B | 0.44B | 0.48B | 0.51B | 0.62B |
|
Current Assets
|
3.63B | 4.80B | 5.10B | 5.13B | 5.71B | 6.07B | 6.58B | 6.77B | 7.75B | 8.49B | 8.47B | 8.89B | 15.74B | 13.26B | 12.46B | 12.66B | 12.99B |
|
Land & Improvements
|
0.28B | 0.28B | 0.32B | 0.35B | 0.61B | 0.72B | 0.89B | 1.01B | | | | | | | | | |
|
Property, Plant & Equipment (Net)
|
2.19B | 2.27B | 2.45B | 2.71B | 3.22B | 3.59B | 3.87B | 4.14B | 4.53B | 5.01B | 5.26B | 5.33B | 5.04B | 5.27B | 5.78B | 6.57B | 7.35B |
|
Goodwill
|
0.07B | 0.07B | 0.07B | 0.07B | 0.17B | 0.17B | 0.17B | 0.19B | 0.20B | 0.10B | 0.10B | 0.10B | 0.10B | 0.10B | 0.10B | 0.10B | 0.09B |
|
Intangibles
|
| | | | 0.04B | 0.04B | 0.03B | 0.03B | 0.03B | 0.03B | | | | | | | |
|
Goodwill & Intangibles
|
0.07B | 0.07B | 0.07B | 0.07B | 0.21B | 0.31B | 0.31B | 0.34B | 0.22B | 0.13B | 0.10B | 0.10B | 0.10B | 0.10B | 0.10B | 0.10B | 0.09B |
|
Long-Term Deferred Tax
|
| 0.50B | 0.39B | -0.26B | -0.25B | 0.03B | 0.02B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.13B | 0.18B | 0.16B | 0.17B | 0.15B |
|
Other Non-Current Assets
|
0.17B | 0.19B | 0.23B | 0.25B | 0.26B | 0.19B | 0.21B | 0.37B | 0.40B | 0.46B | 0.50B | 0.76B | 0.82B | 0.80B | 0.77B | 0.85B | 1.53B |
|
Non-Current Assets
|
2.55B | 2.66B | 2.46B | 2.72B | 3.22B | 3.59B | 3.87B | 4.14B | 4.53B | 5.01B | 5.86B | 15.25B | 15.07B | 15.20B | 15.89B | 17.08B | 18.76B |
|
Assets
|
6.18B | 7.46B | 7.97B | 8.28B | 9.51B | 10.10B | 10.98B | 11.49B | 12.88B | 14.06B | 14.33B | 24.15B | 30.81B | 28.46B | 28.35B | 29.75B | 31.75B |
|
Accounts Payables
|
1.28B | 1.51B | 1.68B | 1.65B | 1.93B | 1.77B | 2.01B | 2.20B | 2.23B | 2.49B | 2.64B | 2.67B | 4.82B | 4.46B | 3.79B | 3.86B | 4.26B |
|
Dividends payables
|
| | | | | | 0.12B | 0.14B | 0.17B | 0.20B | | | | | | | |
|
Payables
|
1.28B | 1.51B | 1.68B | 1.65B | 1.93B | 1.77B | 2.13B | 2.34B | 2.40B | 2.69B | 2.64B | 2.67B | 4.82B | 4.46B | 3.79B | 3.86B | 4.26B |
|
Accumulated Expenses
|
1.10B | 1.25B | 1.35B | 1.36B | 1.67B | 1.68B | 1.80B | 2.07B | 2.32B | 2.52B | 2.73B | 3.04B | 3.47B | 4.25B | 4.35B | 4.87B | 5.04B |
|
Other Accumulated Expenses
|
| | 0.46B | 0.44B | | 0.61B | 0.47B | 0.51B | 0.55B | 0.63B | | | | | | | |
|
Short term Debt
|
0.39B | | | | | | | | | | | | 0.75B | | 0.50B | | |
|
Current Leases
|
0.00B | 0.00B | 0.00B | 0.00B | | | | | | | | 1.41B | 1.68B | 1.58B | 1.61B | 1.62B | 1.64B |
|
Current Taxes
|
| 0.14B | 0.10B | 0.05B | 0.16B | 0.10B | 0.13B | 0.13B | 0.21B | 0.11B | 0.15B | 0.02B | 0.08B | 0.18B | 0.06B | 0.10B | 0.07B |
|
Current Deferred Revenue
|
| | 0.17B | 0.19B | | 0.25B | 0.27B | 0.31B | 0.36B | 0.40B | | | | | | | |
|
Curent Deferred Tax Liability
|
| | 0.07B | 0.11B | 0.10B | | | | | | | | | | | | |
|
Total Current Liabilities
|
2.77B | 2.89B | 3.13B | 3.06B | 3.76B | 3.52B | 3.93B | 4.40B | 4.76B | 5.13B | 5.53B | 7.15B | 10.80B | 10.47B | 10.30B | 10.45B | 11.01B |
|
Capital Leases
|
0.02B | 0.02B | 0.01B | 0.01B | | | 0.06B | 0.09B | 0.18B | 0.22B | | | | | | | |
|
Non-Current Debt
|
0.37B | 0.77B | 0.77B | 0.77B | 0.77B | 1.27B | 1.62B | 1.62B | 2.23B | 2.23B | 2.23B | 2.24B | 5.33B | 3.40B | 2.86B | 2.86B | 2.87B |
|
Non-Current Deffered Revenue
|
| | 0.17B | 0.16B | 0.16B | 0.20B | 0.20B | 0.22B | 0.23B | 0.26B | | | | | | | |
|
Pension
|
| 0.25B | 0.21B | 0.30B | 0.40B | 0.33B | 0.46B | 0.42B | 0.47B | 0.44B | | | | | | | |
|
Non-Current Deferred Tax Liability
|
0.13B | 0.57B | 0.24B | 0.36B | 0.35B | 0.45B | 0.28B | 0.29B | 0.31B | 0.58B | 0.58B | 2.94B | 2.94B | 2.93B | 3.12B | 3.32B | 0.16B |
|
Operating Leases
|
| | | | | | | | | | | 7.82B | 7.74B | 7.58B | 7.78B | 8.06B | 8.28B |
|
Other Non-Current Liabilities
|
0.77B | 0.70B | 0.71B | 0.86B | 0.96B | 0.73B | 0.89B | 0.88B | 1.07B | 1.32B | 1.35B | 0.85B | 1.06B | 1.01B | 0.92B | 0.92B | 1.05B |
|
Total Non-Current Liabilities
|
3.28B | 3.88B | 4.16B | 4.21B | 4.88B | 5.13B | 5.83B | 0.09B | 0.18B | 0.22B | 0.24B | 17.35B | 23.92B | 21.44B | 21.07B | 21.52B | 22.31B |
|
Total Liabilities
|
4.04B | 4.57B | 4.87B | 5.07B | 5.85B | 5.87B | 6.71B | 7.18B | 8.37B | 8.91B | 9.28B | 18.20B | 24.98B | 22.46B | 21.98B | 22.45B | 23.36B |
|
Total Debt
|
0.76B | 0.77B | 0.77B | 0.77B | 0.77B | 1.27B | 1.62B | 1.62B | 2.23B | 2.23B | 2.23B | 2.24B | 6.08B | 3.40B | 3.36B | 2.86B | 2.87B |
|
Common Equity
|
2.13B | 2.89B | 3.10B | 3.21B | 3.67B | 4.23B | 4.26B | 4.31B | 4.51B | 5.15B | 5.05B | 5.95B | 5.83B | 6.00B | 6.36B | 7.30B | 8.39B |
|
Shareholder's Equity
|
2.13B | 2.89B | 3.10B | 3.21B | 3.67B | 4.23B | 4.26B | 4.31B | 4.51B | 5.15B | 5.05B | 5.95B | 5.83B | 6.00B | 6.36B | 7.30B | 8.39B |
|
Liabilities and Shareholders Equity
|
6.18B | 7.46B | 7.97B | 8.28B | 9.51B | 10.10B | 10.98B | 11.49B | 12.88B | 14.06B | 14.33B | 24.15B | 30.81B | 28.46B | 28.35B | 29.75B | 31.75B |
|
Retained Earnings
|
1.94B | 2.61B | -0.09B | -0.19B | -0.21B | -0.20B | 4.13B | 4.31B | 4.56B | 4.33B | 4.46B | 5.42B | 4.97B | 5.51B | 5.82B | 6.70B | 7.88B |
|
Treasury Shares
|
0.02B | 0.05B | 0.05B | 0.05B | 0.03B | 0.03B | 0.03B | 0.03B | 0.04B | 0.04B | 0.05B | 0.03B | 0.00B | 0.03B | 0.04B | 0.03B | 0.02B |