|
Assets
|
21.62B | 21.35B | 26.83B | 27.44B | 31.86B | 42.85B | 40.83B | 45.91B | 56.67B | 56.23B | 58.38B | 69.05B | 95.12B | 97.15B | 98.73B | 97.32B |
|
Cash & Equivalents
|
1.56B | 0.92B | 1.02B | 0.81B | 5.83B | 1.34B | 0.45B | 0.79B | 1.33B | 2.10B | 2.40B | 10.32B | 4.48B | 8.52B | 8.08B | 4.01B |
|
Short-term Investments
|
0.01B | 0.01B | 0.00B | 0.00B | 0.00B | 0.01B | | | | | | | | | 0.00B | 1.56B |
|
Cash & Current Investments
|
1.57B | 0.93B | 1.02B | 0.81B | 5.83B | 1.35B | 0.45B | 0.79B | 1.33B | 2.10B | 2.40B | 10.32B | 4.48B | 8.52B | 8.08B | 5.57B |
|
Receivables - Net
|
1.41B | 1.47B | 1.76B | 1.80B | 1.94B | 2.47B | 2.54B | 3.05B | 3.88B | 4.14B | 4.35B | 5.74B | 7.98B | 8.12B | 8.22B | 8.19B |
|
Receivables - Other
|
| | | | | | | | | 0.46B | 0.60B | 0.73B | 0.97B | 1.31B | 1.44B | 1.44B |
|
Receivables
|
1.41B | 1.47B | 1.76B | 1.80B | 1.94B | 2.47B | 2.54B | 3.05B | 3.88B | 4.59B | 4.95B | 6.47B | 8.95B | 9.43B | 9.66B | 9.63B |
|
Raw Materials
|
0.26B | 0.31B | 0.34B | 0.36B | 0.35B | 0.44B | | | | | | | | | 2.06B | 1.80B |
|
Work In Process
|
0.12B | 0.11B | 0.13B | 0.15B | 0.16B | 0.21B | | | | | | | | | 0.70B | 0.76B |
|
Finished Goods
|
0.75B | 0.76B | 0.87B | 0.93B | 0.99B | 1.21B | | | | | | | | | 2.33B | 2.42B |
|
Inventory
|
1.13B | 1.17B | 1.33B | 1.44B | 1.49B | 1.86B | 1.99B | 2.21B | 2.97B | 3.00B | 3.37B | 4.03B | 5.05B | 5.63B | 5.09B | 4.98B |
|
Current Deferred Tax Assets
|
0.16B | 0.18B | 0.16B | 0.18B | 0.19B | 0.30B | | | | | | | | | | |
|
Prepaid Assets
|
0.26B | 0.38B | 0.55B | 0.59B | 0.42B | 0.56B | 0.53B | 0.59B | 1.24B | 0.92B | 1.17B | 1.13B | 1.64B | 1.64B | 1.76B | 1.96B |
|
Current Assets
|
4.53B | 4.13B | 4.82B | 4.83B | 0.07B | 6.54B | 5.74B | 7.02B | 9.42B | 10.62B | 11.89B | 21.96B | 20.11B | 25.23B | 24.59B | 22.14B |
|
Buildings
|
0.67B | 0.70B | | | | | | | | | | | | | | |
|
Land & Improvements
|
0.15B | 0.14B | | | | | | | | | | | | | | |
|
Property, Plant & Equipment (Net)
|
1.33B | 1.36B | 1.61B | 1.73B | 1.77B | 2.43B | 2.45B | 2.58B | 4.05B | 4.17B | 4.75B | 5.91B | 8.33B | 9.28B | 9.45B | 9.31B |
|
Goodwill
|
8.71B | 8.98B | 11.97B | 12.47B | 12.50B | 18.84B | 18.83B | 21.33B | 25.29B | 25.35B | 25.71B | 26.04B | 41.92B | 41.20B | 44.02B | 45.85B |
|
Intangibles
|
6.34B | 5.91B | 7.82B | 7.80B | 7.07B | 14.11B | 12.76B | 13.97B | 16.68B | 14.98B | 14.01B | 12.69B | 20.11B | 17.44B | 16.67B | 15.53B |
|
Goodwill & Intangibles
|
15.04B | 14.89B | 19.79B | 20.28B | 19.57B | 32.95B | 31.59B | 35.30B | 41.97B | 40.33B | 39.73B | 38.73B | 62.04B | 58.64B | 60.69B | 61.39B |
|
Other Non-Current Assets
|
0.44B | 0.94B | 0.61B | 0.60B | 0.64B | 0.93B | 1.06B | 1.01B | 1.23B | 1.12B | 2.01B | 2.46B | 4.64B | 4.01B | 4.00B | 4.49B |
|
Non-Current Assets
|
1.29B | 1.32B | 1.61B | 1.73B | 0.23B | 36.31B | 35.09B | 38.89B | 47.25B | 0.53B | 46.49B | 47.09B | 75.01B | 71.92B | 74.14B | 75.18B |
|
Accounts Payables
|
0.53B | 0.55B | 0.61B | 0.64B | 0.69B | 0.82B | 0.82B | 0.93B | 1.43B | 1.61B | 1.92B | 2.17B | 2.87B | 3.38B | 2.87B | 3.08B |
|
Payables
|
0.53B | 0.55B | 0.61B | 0.64B | 0.69B | 0.82B | 0.82B | 0.93B | 1.43B | 1.61B | 1.92B | 2.17B | 2.87B | 3.38B | 2.87B | 3.08B |
|
Accumulated Expenses
|
0.29B | 0.30B | 0.32B | 0.39B | 0.43B | 0.67B | 0.60B | 0.71B | 0.92B | 0.98B | 1.01B | 1.92B | 2.43B | 2.10B | 1.60B | 1.99B |
|
Other Accumulated Expenses
|
0.53B | 0.59B | 0.71B | 0.77B | 0.82B | 1.17B | 1.14B | 1.49B | 1.85B | 1.47B | 1.68B | 2.31B | 2.95B | 3.35B | 3.25B | 3.20B |
|
Short term Debt
|
0.12B | 0.11B | 1.27B | 0.09B | 0.99B | 2.21B | 1.05B | 1.25B | 2.13B | 1.27B | 0.68B | 2.63B | 2.54B | 5.58B | 3.61B | 2.21B |
|
Current Taxes
|
0.03B | 0.06B | | | | 0.17B | 0.21B | 0.17B | | | | | | | | |
|
Current Deferred Revenue
|
0.14B | 0.16B | 0.19B | 0.20B | 0.20B | 0.31B | 0.32B | 0.49B | | 0.81B | 0.92B | 1.27B | 2.65B | 2.60B | 2.69B | 2.85B |
|
Total Current Liabilities
|
1.64B | 1.71B | 3.11B | 2.09B | 0.01B | 5.35B | 4.15B | 4.87B | 7.05B | 6.15B | 6.20B | 10.30B | 13.44B | 17.01B | 14.01B | 13.33B |
|
Non-Current Debt
|
2.06B | 2.03B | 5.76B | 7.03B | 9.50B | 12.35B | 11.42B | 15.37B | 18.87B | 17.72B | 17.08B | 19.11B | 32.33B | 28.91B | 31.31B | 29.06B |
|
Minority Interest
|
0.00B | | | | | | | | | | | | 0.12B | 0.12B | 0.12B | 0.12B |
|
Non-Current Deferred Tax Liability
|
1.93B | 1.63B | 2.23B | 2.05B | 1.61B | 3.43B | 2.62B | 2.56B | 2.77B | 2.27B | 2.19B | 1.79B | 3.84B | 2.85B | 1.92B | 1.27B |
|
Other Non-Current Liabilities
|
0.56B | 0.62B | 0.70B | 0.81B | 0.77B | 1.17B | 1.29B | 1.57B | 2.57B | 2.52B | 3.24B | 3.33B | 4.54B | 4.24B | 4.64B | 3.99B |
|
Total Non-Current Liabilities
|
5.64B | 5.37B | 11.10B | 11.17B | 0.02B | 21.13B | 18.19B | 22.80B | 28.69B | 0.02B | 25.46B | 31.20B | 49.73B | 48.88B | 47.35B | 43.75B |
|
Total Liabilities
|
6.19B | 5.99B | 11.80B | 11.98B | 15.01B | 22.30B | 19.48B | 24.37B | 31.26B | 28.65B | 28.70B | 34.53B | 54.27B | 53.12B | 51.99B | 47.74B |
|
Total Debt
|
2.18B | 2.14B | 7.03B | 7.12B | 10.49B | 14.56B | 12.47B | 16.63B | 21.01B | 18.99B | 17.75B | 21.73B | 34.87B | 34.49B | 34.92B | 31.27B |
|
Common Equity
|
15.43B | 15.36B | 15.04B | 15.46B | 16.86B | 20.55B | 21.35B | 21.54B | 25.41B | 27.59B | 29.68B | 34.52B | 40.85B | 44.03B | 46.73B | 49.58B |
|
Shareholder's Equity
|
15.43B | 15.36B | 15.04B | 15.46B | 16.86B | 20.55B | 21.35B | 21.54B | 25.41B | 27.59B | 29.68B | 34.52B | 40.85B | 44.03B | 46.73B | 49.58B |
|
Liabilities and Shareholders Equity
|
21.62B | 21.35B | 26.83B | 27.44B | 31.86B | 42.85B | 40.83B | 45.91B | 56.67B | 56.23B | 58.38B | 69.05B | 95.12B | 97.15B | 98.73B | 97.32B |
|
Treasury Shares
|
0.00B | 0.00B | 0.02B | 0.02B | 0.00B | 0.01B | 0.00B | 0.01B | 0.01B | 0.00B | 0.04B | 0.04B | 0.04B | 0.05B | 0.06B | 0.06B |
|
Retained Earnings
|
4.35B | 5.39B | 6.72B | 7.70B | 8.75B | 10.41B | 12.14B | 13.93B | 15.91B | 18.70B | 22.09B | 28.12B | 35.43B | 41.91B | 47.36B | 53.10B |