|
Cash & Equivalents
|
1.18B | 1.32B | 0.99B | 1.42B | 1.63B | 1.20B | 1.00B | 1.15B | 1.66B | 2.44B | 2.44B | 3.11B | 4.63B | 3.05B | 2.96B | 3.20B |
|
Short-term Investments
|
1.74B | 1.75B | 1.94B | 2.55B | 2.20B | 2.34B | 2.22B | 2.34B | 2.81B | 1.79B | 2.95B | 3.46B | 5.11B | 6.02B | 5.61B | 4.38B |
|
Cash & Current Investments
|
2.92B | 3.07B | 2.94B | 3.96B | 3.83B | 3.54B | 3.22B | 3.49B | 4.47B | 4.23B | 5.39B | 6.57B | 9.74B | 9.07B | 8.57B | 7.58B |
|
Receivables - Net
|
1.28B | 1.52B | 1.54B | 1.23B | 1.20B | 1.25B | 1.17B | 1.27B | 1.28B | 1.21B | 1.07B | 1.41B | 1.70B | 1.90B | 1.79B | 1.72B |
|
Receivables
|
1.28B | 1.52B | 1.54B | 1.23B | 1.20B | 1.25B | 1.17B | 1.27B | 1.28B | 1.21B | 1.07B | 1.41B | 1.70B | 1.90B | 1.79B | 1.72B |
|
Raw Materials
|
0.09B | 0.12B | 0.12B | 0.12B | 0.10B | 0.10B | 0.11B | 0.10B | 0.13B | 0.18B | 0.18B | 0.18B | 0.24B | 0.35B | 0.42B | 0.40B |
|
Work In Process
|
0.76B | 0.92B | 1.00B | 0.94B | 0.92B | 0.90B | 0.85B | 0.95B | 1.09B | 1.07B | 0.92B | 0.96B | 1.07B | 1.55B | 2.11B | 2.21B |
|
Finished Goods
|
0.35B | 0.48B | 0.67B | 0.71B | 0.71B | 0.79B | 0.74B | 0.73B | 0.74B | 0.97B | 0.91B | 0.81B | 0.60B | 0.86B | 1.47B | 1.92B |
|
Inventory
|
1.20B | 1.52B | 1.79B | 1.76B | 1.73B | 1.78B | 1.69B | 1.79B | 1.96B | 2.22B | 2.00B | 1.96B | 1.91B | 2.76B | 4.00B | 4.53B |
|
Current Deferred Tax Assets
|
0.55B | 0.77B | 1.17B | 0.47B | 0.39B | 0.35B | | | | | | | | | | |
|
Prepaid Assets
|
0.16B | 0.18B | 0.39B | 0.81B | 0.86B | 0.85B | 1.00B | 0.91B | 1.03B | 0.44B | 0.30B | 0.30B | 0.34B | 0.30B | 0.76B | 1.20B |
|
Current Assets
|
6.11B | 7.06B | 7.83B | 8.23B | 8.02B | 7.42B | 7.07B | 7.46B | 8.73B | 8.10B | 8.76B | 10.24B | 13.69B | 14.02B | 15.12B | 15.03B |
|
Property, Plant & Equipment (Net)
|
3.16B | 3.68B | 4.43B | 3.91B | 3.40B | 2.84B | 2.60B | 2.51B | 2.66B | 3.18B | 3.30B | 3.27B | 5.14B | 6.88B | 10.00B | 11.35B |
|
Long-Term Investments
|
0.64B | 0.45B | 0.27B | 0.21B | 0.22B | 0.22B | 0.22B | 0.23B | 0.27B | 0.25B | 0.30B | 0.05B | | | | |
|
Goodwill
|
0.93B | 0.92B | 4.45B | 4.36B | 4.36B | 4.36B | 4.36B | 4.36B | 4.36B | 4.36B | 4.36B | 4.36B | 4.36B | 4.36B | 4.36B | 4.36B |
|
Intangibles
|
0.12B | 0.20B | 2.90B | 2.56B | 2.22B | 2.95B | 2.94B | 2.94B | 2.94B | 0.63B | 0.34B | 0.12B | 0.09B | 0.15B | 0.22B | 0.26B |
|
Goodwill & Intangibles
|
1.05B | 1.13B | 7.35B | 6.92B | 6.58B | 7.31B | 7.31B | 7.30B | 7.30B | 4.99B | 4.70B | 4.48B | 4.45B | 4.51B | 4.58B | 4.62B |
|
Long-Term Deferred Tax
|
0.93B | 1.96B | 2.37B | 1.59B | 1.06B | 0.18B | 0.20B | 0.37B | 0.26B | 0.29B | 0.20B | 0.34B | 0.26B | 0.47B | 0.76B | 0.94B |
|
Other Non-Current Assets
|
0.06B | 0.04B | 0.06B | 0.25B | 0.26B | 0.23B | 0.09B | 0.10B | 0.21B | 0.14B | 0.47B | 0.77B | 0.75B | 1.14B | 1.71B | 3.35B |
|
Non-Current Assets
|
6.00B | 6.34B | 12.67B | 11.79B | 10.92B | 9.95B | 9.16B | 8.97B | 8.91B | 9.04B | 9.26B | 9.11B | 10.99B | 13.19B | 17.23B | 20.48B |
|
Assets
|
12.12B | 13.40B | 20.50B | 20.02B | 18.94B | 17.37B | 16.23B | 16.43B | 17.64B | 17.14B | 18.02B | 19.35B | 24.68B | 27.21B | 32.35B | 35.51B |
|
Accounts Payables
|
0.50B | 0.62B | 0.62B | 0.44B | 0.42B | 0.44B | 0.39B | 0.40B | 0.47B | 0.48B | 0.39B | 0.41B | 0.57B | 0.85B | 0.80B | 0.82B |
|
Notes Payables
|
| | 1.00B | | | | | | | | | | | | | |
|
Payables
|
0.50B | 0.62B | 1.62B | 0.44B | 0.42B | 0.44B | 0.39B | 0.40B | 0.47B | 0.48B | 0.39B | 0.41B | 0.57B | 0.85B | 0.80B | 0.82B |
|
Accumulated Expenses
|
0.57B | 0.63B | 0.80B | 0.88B | 0.55B | 0.65B | 0.66B | 0.71B | 0.72B | 0.72B | 0.71B | 0.77B | 0.78B | 0.80B | 0.84B | 0.84B |
|
Other Accumulated Expenses
|
0.09B | 0.11B | | | 0.65B | 0.50B | 0.41B | 0.44B | 0.44B | 0.42B | 0.47B | 0.52B | 0.60B | 0.65B | 0.91B | 1.07B |
|
Short term Debt
|
| | 0.38B | 1.50B | 1.00B | 1.00B | 1.00B | 0.63B | 0.50B | 0.75B | 0.50B | 0.55B | 0.50B | 0.50B | 0.60B | 0.75B |
|
Current Taxes
|
0.13B | 0.11B | 0.10B | 0.08B | 0.12B | 0.07B | 0.10B | 0.08B | 0.13B | 0.10B | 0.05B | 0.13B | 0.12B | 0.19B | 0.17B | 0.16B |
|
Curent Deferred Tax Liability
|
| | | 0.00B | 0.00B | 0.00B | | | | | | | | | | |
|
Total Current Liabilities
|
1.59B | 1.98B | 3.50B | 3.43B | 2.75B | 2.66B | 2.56B | 2.26B | 2.26B | 2.47B | 2.12B | 2.39B | 2.57B | 2.98B | 3.32B | 3.64B |
|
Non-Current Debt
|
| | 4.21B | 4.19B | 4.16B | 3.63B | 3.12B | 2.98B | 3.58B | 4.32B | 5.30B | 6.25B | 7.24B | 8.23B | 10.62B | 12.85B |
|
Pension
|
-0.42B | 0.52B | 0.70B | 0.27B | 0.22B | 0.23B | 0.20B | 0.13B | 0.09B | 0.12B | 0.09B | 0.13B | 0.08B | 0.12B | 0.11B | 0.11B |
|
Non-Current Deferred Tax Liability
|
0.07B | 0.35B | 1.48B | 1.41B | 1.01B | 0.06B | 0.04B | 0.03B | 0.08B | 0.26B | 0.36B | 0.21B | 0.28B | 0.47B | 0.65B | 0.05B |
|
Other Non-Current Liabilities
|
0.32B | 0.38B | 0.53B | 0.60B | 0.46B | 0.41B | 0.38B | 0.55B | 1.30B | 1.19B | 1.51B | 1.30B | 1.37B | 1.23B | 1.34B | 1.95B |
|
Total Non-Current Liabilities
|
2.08B | 2.59B | 9.02B | 8.46B | 7.67B | 6.58B | 5.91B | 5.40B | 6.00B | 6.95B | 7.60B | 8.86B | 9.98B | 11.40B | 14.12B | 16.65B |
|
Total Liabilities
|
2.40B | 2.96B | 9.54B | 9.06B | 8.13B | 6.98B | 6.28B | 5.96B | 7.30B | 8.14B | 9.11B | 10.16B | 11.34B | 12.63B | 15.45B | 18.61B |
|
Total Debt
|
| | 4.59B | 5.69B | 5.16B | 4.63B | 4.12B | 3.61B | 4.08B | 5.07B | 5.80B | 6.80B | 7.74B | 8.73B | 11.22B | 13.60B |
|
Common Equity
|
9.72B | 10.44B | 10.95B | 27.20B | 28.17B | 29.65B | 31.18B | 33.11B | 34.66B | 8.99B | 8.91B | 9.19B | 13.33B | 14.58B | 16.90B | 16.90B |
|
Shareholder's Equity
|
9.72B | 10.44B | 10.95B | 27.20B | 28.17B | 29.65B | 31.18B | 33.11B | 34.66B | 8.99B | 8.91B | 9.19B | 13.33B | 14.58B | 16.90B | 16.90B |
|
Liabilities and Shareholders Equity
|
12.12B | 13.40B | 20.50B | 20.02B | 18.94B | 17.37B | 16.23B | 16.43B | 17.64B | 17.14B | 18.02B | 19.35B | 24.68B | 27.21B | 32.35B | 35.51B |
|
Treasury Shares
|
0.50B | 0.57B | 0.60B | 0.63B | 0.66B | 0.69B | 0.73B | 0.74B | 0.76B | 0.80B | 0.81B | 0.82B | 0.82B | 0.83B | 0.83B | 0.83B |
|
Retained Earnings
|
22.07B | 24.70B | 26.28B | 27.20B | 28.17B | 29.65B | 31.18B | 33.11B | 34.66B | 37.91B | 39.90B | 42.05B | 45.92B | 50.35B | 52.28B | 52.26B |