|
Cash & Equivalents
|
26.15B | 20.56B | 25.31B | 21.20B | 18.68B | 19.84B | 19.18B | 25.48B | 26.35B | 28.16B | 32.73B | 37.64B | 48.19B | 52.61B | 56.83B | 63.51B | 58.88B |
|
Short-term Investments
|
5.30B | 19.76B | 14.90B | 14.91B | 15.72B | 19.90B | 23.35B | 13.10B | 16.02B | 16.31B | 10.24B | 19.69B | 39.83B | 21.57B | 12.97B | 31.73B | 45.46B |
|
Cash & Current Investments
|
31.45B | 40.33B | 40.21B | 36.12B | 34.40B | 39.74B | 42.53B | 38.59B | 42.37B | 44.47B | 42.96B | 57.33B | 88.02B | 74.18B | 69.80B | 95.24B | 104.34B |
|
Receivables - Net
|
14.90B | 20.79B | 17.63B | 25.25B | 21.44B | 19.79B | 17.70B | 17.34B | 18.61B | 20.48B | 21.55B | 24.32B | 27.95B | 27.04B | 27.11B | 25.57B | 24.12B |
|
Receivables - Other
|
3.56B | 3.97B | 3.72B | 5.16B | 4.70B | 3.41B | 3.53B | 3.91B | 3.84B | 4.51B | 5.16B | 5.14B | 6.50B | 6.17B | 6.58B | 7.76B | 8.11B |
|
Receivables
|
18.46B | 24.76B | 21.35B | 30.41B | 26.14B | 23.21B | 21.23B | 21.25B | 22.46B | 24.99B | 26.71B | 29.47B | 34.46B | 33.21B | 33.69B | 33.33B | 32.23B |
|
Raw Materials
|
| 2.93B | 3.65B | 4.39B | 4.23B | 3.74B | 3.37B | 3.18B | 3.63B | 4.02B | 4.32B | | | | | | |
|
Work In Process
|
| 2.20B | 2.66B | 2.79B | 2.56B | 2.51B | 2.27B | 2.30B | 2.72B | 2.81B | 2.95B | | | | | | |
|
Finished Goods
|
| 9.75B | 8.70B | 12.39B | 10.96B | 11.27B | 11.46B | 11.47B | 13.66B | 15.53B | 15.86B | | | | | | |
|
Inventory
|
15.61B | 15.68B | 15.86B | 20.48B | 18.66B | 18.42B | 17.94B | 17.87B | 21.01B | 23.43B | 24.13B | 23.27B | 27.28B | 32.88B | 32.17B | 31.08B | 30.14B |
|
Current Deferred Tax Assets
|
6.48B | 6.97B | 7.37B | 9.07B | 8.15B | 8.42B | 8.21B | 8.39B | | | | | | | | | |
|
Prepaid Assets
|
6.77B | 5.63B | 6.29B | 6.52B | 5.73B | 6.53B | 6.76B | 11.56B | 7.00B | 7.69B | 7.32B | 11.35B | | | | | |
|
Current Assets
|
120.87B | 144.09B | 143.88B | 155.58B | 149.88B | 152.79B | 150.56B | 157.87B | 156.88B | 167.47B | 171.49B | 174.17B | 215.18B | 204.13B | 200.04B | 234.25B | 243.04B |
|
Buildings
|
38.87B | 40.71B | 44.22B | 46.23B | 42.12B | 39.60B | 35.95B | 37.38B | 39.33B | 42.99B | 43.62B | 43.55B | 47.23B | 45.47B | 41.31B | 39.71B | 40.44B |
|
Construction in Progress
|
2.82B | 2.49B | 3.63B | 3.48B | 3.17B | 2.79B | 4.88B | 4.46B | 4.17B | 4.70B | 5.92B | 4.75B | 6.39B | 4.87B | 6.40B | 7.02B | 10.46B |
|
Land & Improvements
|
13.45B | 13.90B | 15.05B | 15.70B | 14.17B | 12.77B | 11.37B | 11.73B | 12.14B | 12.96B | 12.59B | 12.11B | 12.71B | 11.72B | 10.78B | 9.73B | 9.36B |
|
Property, Plant & Equipment (Net)
|
79.18B | 73.96B | 76.73B | 78.73B | 74.49B | 74.28B | 78.03B | 84.45B | 89.70B | 94.73B | 226.58B | 224.89B | 245.43B | 240.73B | 221.58B | 96.21B | 100.51B |
|
Long-Term Investments
|
50.34B | 54.38B | 74.46B | 81.97B | 85.93B | 96.98B | 94.81B | 93.93B | 102.99B | 114.46B | 109.83B | 119.51B | | | | | |
|
Intangibles
|
| | | | | | | | | | 13.68B | | | | | | |
|
Goodwill & Intangibles
|
| | | | | | | | | | 13.68B | | | | | | |
|
Other Non-Current Assets
|
7.56B | 8.06B | 8.05B | 5.82B | 6.20B | 7.16B | 7.78B | 6.33B | 10.17B | 11.27B | 11.59B | 13.95B | | | | | |
|
Non-Current Assets
|
190.02B | 190.40B | 218.78B | 231.45B | 235.93B | 250.02B | 250.09B | 253.32B | 271.97B | 296.65B | 300.27B | 321.54B | 373.09B | 378.33B | 43.80B | 373.83B | 370.48B |
|
Assets
|
310.89B | 334.49B | 362.66B | 387.03B | 385.81B | 402.81B | 400.65B | 411.19B | 428.85B | 464.12B | 471.76B | 495.71B | 588.27B | 582.45B | 561.73B | 608.07B | 613.52B |
|
Accounts Payables
|
13.90B | 21.56B | 18.28B | 28.32B | 22.98B | 21.51B | 20.23B | 20.72B | 22.58B | 23.86B | 24.03B | 32.13B | 38.22B | 36.93B | 37.70B | 35.44B | 36.23B |
|
Notes Payables
|
38.70B | 36.15B | 38.66B | 43.57B | 44.47B | 46.96B | 42.37B | 40.73B | 43.58B | 47.56B | 48.55B | 48.55B | | | | | |
|
Payables
|
52.60B | 57.71B | 56.95B | 71.89B | 67.45B | 68.47B | 62.61B | 61.45B | 66.15B | 71.42B | 72.58B | 80.68B | 38.22B | 36.93B | 37.70B | 35.44B | 36.23B |
|
Accumulated Expenses
|
16.48B | 19.13B | 21.57B | 23.09B | 23.76B | 22.49B | 22.40B | 23.63B | 27.60B | 28.64B | 29.27B | 11.54B | 13.20B | 13.08B | 11.74B | 12.58B | 11.98B |
|
Other Accumulated Expenses
|
7.60B | 8.49B | 10.59B | 12.43B | 10.24B | 9.08B | 9.46B | 9.57B | 10.65B | 11.57B | 12.13B | 13.26B | | | | | |
|
Short term Debt
|
38.70B | 36.15B | 38.66B | 43.57B | 44.47B | 46.96B | 42.37B | 40.73B | 43.58B | 47.56B | 48.55B | 90.99B | 115.37B | 96.27B | 93.03B | 103.96B | 103.76B |
|
Current Leases
|
| | | 0.05B | 0.04B | 0.04B | 0.03B | 0.04B | 0.04B | 0.05B | 0.05B | 0.05B | | | | | |
|
Current Taxes
|
0.55B | 1.69B | 1.37B | 1.69B | 1.70B | 5.78B | 2.93B | 2.98B | 1.97B | 4.27B | 2.92B | 1.95B | 3.31B | 7.11B | 3.06B | 8.26B | 3.31B |
|
Total Current Liabilities
|
113.28B | 117.78B | 131.24B | 148.77B | 140.40B | 142.71B | 137.93B | 139.80B | 152.35B | 164.19B | 165.56B | 166.63B | 202.75B | 187.95B | 181.13B | 196.89B | 192.93B |
|
Capital Leases
|
| 0.47B | 0.27B | 0.27B | 0.23B | 0.21B | | | | | 0.17B | 0.27B | | | | | |
|
Non-Current Debt
|
67.41B | 77.32B | 78.44B | 76.30B | 79.78B | 83.08B | 84.06B | 84.72B | 87.19B | 92.31B | 95.84B | 105.02B | 127.05B | 131.73B | 129.08B | 142.75B | 150.52B |
|
Pension
|
6.79B | 7.48B | 8.12B | 8.94B | 8.33B | 7.46B | 7.39B | 7.85B | 7.96B | 8.59B | 8.75B | 9.39B | 9.78B | 8.80B | 8.06B | 7.27B | 6.68B |
|
Preferred Stock Liabilities
|
| | | | | | | 4.16B | 4.27B | 4.54B | 4.52B | 4.63B | | | | | |
|
Minority Interest
|
5.77B | 6.29B | 7.15B | 6.52B | 6.79B | 7.29B | 7.21B | 7.47B | 5.88B | 6.40B | 6.53B | 6.22B | | | | | |
|
Non-Current Deferred Tax Liability
|
6.87B | 8.96B | 9.85B | 11.48B | 15.07B | 17.61B | 19.29B | 17.74B | 12.52B | 10.32B | 9.22B | 9.58B | | | | | |
|
Other Non-Current Liabilities
|
3.14B | 2.48B | 2.19B | 1.81B | 3.35B | 4.00B | 3.84B | 4.26B | 4.59B | 4.92B | 5.59B | 7.55B | | | | | |
|
Total Non-Current Liabilities
|
84.21B | 96.24B | 98.60B | 98.53B | 106.53B | 112.16B | 114.59B | 114.57B | 112.27B | 116.14B | 119.40B | 133.09B | 156.06B | 160.84B | 159.36B | 173.40B | 178.86B |
|
Total Liabilities
|
| 214.02B | 229.85B | 247.29B | 246.93B | 254.86B | 252.52B | 254.37B | 264.62B | 280.33B | 284.96B | 299.72B | 358.80B | 348.79B | 340.49B | 370.29B | 371.79B |
|
Total Debt
|
106.11B | 113.46B | 117.10B | 119.87B | 124.25B | 130.04B | 126.44B | 125.45B | 130.77B | 139.87B | 144.39B | 196.01B | 242.42B | 228.00B | 222.11B | 246.71B | 254.27B |
|
Common Equity
|
113.40B | 120.47B | 132.81B | 139.74B | 138.88B | 147.94B | 148.13B | 152.66B | 159.96B | 179.25B | 182.28B | 189.37B | 221.11B | 225.84B | 214.24B | 230.92B | 235.47B |
|
Shareholder's Equity
|
113.40B | 120.47B | 132.81B | 139.74B | 138.88B | 147.94B | 148.13B | 152.66B | 159.96B | 179.25B | 182.28B | 189.37B | 221.11B | 225.84B | 214.24B | 230.92B | 235.47B |
|
Liabilities and Shareholders Equity
|
310.89B | 334.49B | 362.66B | 387.03B | 385.81B | 402.81B | 400.65B | 411.19B | 428.85B | 464.12B | 471.76B | 495.71B | 588.27B | 582.45B | 561.73B | 608.07B | 613.52B |
|
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 | | | | | |
|
Retained Earnings
|
-11.85B | -9.33B | -13.92B | -14.89B | -3.87B | 5.13B | 130.88B | 145.60B | 154.84B | 179.65B | 199.72B | 215.17B | | | | | |