|
Cash & Equivalents
|
0.55B | 1.89B | 0.93B | 0.89B | 1.41B | 1.21B | 0.82B | 1.00B | 1.30B | 1.08B | 0.99B | 1.18B | 2.15B | 1.92B | 1.96B | 2.12B | 1.39B |
|
Cash & Current Investments
|
0.55B | 1.89B | 0.93B | 0.89B | 1.41B | 1.21B | 0.82B | 1.00B | 1.30B | 1.08B | 0.99B | 1.18B | 2.15B | 1.92B | 1.96B | 2.12B | 1.39B |
|
Receivables - Net
|
0.89B | 0.89B | 0.91B | 0.87B | 0.85B | 1.00B | 1.06B | 1.08B | 1.09B | 1.39B | 1.05B | 0.95B | 0.82B | 0.86B | 0.88B | 0.89B | 0.97B |
|
Receivables - Other
|
| | 0.20B | 0.19B | 0.15B | 0.16B | 0.15B | 0.14B | 0.18B | 0.18B | 0.46B | 0.57B | 0.56B | 0.72B | 0.68B | 0.51B | 0.34B |
|
Receivables
|
0.89B | 0.89B | 1.11B | 1.07B | 1.00B | 1.16B | 1.22B | 1.22B | 1.27B | 1.57B | 1.51B | 1.52B | 1.38B | 1.58B | 1.56B | 1.41B | 1.31B |
|
Raw Materials
|
| | | | | | | | | | 0.80B | 0.90B | | | | | |
|
Work In Process
|
| | | | | | | | | | 1.36B | 1.62B | | | | | |
|
Finished Goods
|
| | | | | | | | | | 1.66B | 1.56B | | | | | |
|
Inventory
|
3.09B | 2.27B | 2.28B | 3.61B | 4.01B | 4.16B | 4.81B | 5.26B | 5.41B | 4.83B | 3.82B | 4.07B | 3.51B | 3.47B | 3.55B | 3.91B | 4.07B |
|
Prepaid Assets
|
0.58B | 0.98B | 0.98B | 1.13B | 0.47B | 0.47B | 0.32B | 0.34B | 0.39B | 0.43B | 0.79B | 0.89B | 0.95B | 1.02B | 1.03B | 0.86B | 0.69B |
|
Current Assets
|
5.44B | 5.90B | 5.05B | 5.26B | 5.39B | 5.57B | 6.01B | 6.48B | 7.05B | 7.03B | 6.61B | 7.07B | 7.40B | 7.25B | 7.40B | 7.76B | 7.09B |
|
Property, Plant & Equipment (Net)
|
2.09B | 1.97B | 1.95B | 2.00B | 2.15B | 2.21B | 2.50B | 2.49B | 2.58B | 2.72B | 2.62B | 2.53B | 2.52B | 2.54B | 2.52B | 2.48B | 2.53B |
|
Goodwill
|
1.70B | 1.62B | 1.63B | 1.64B | 1.65B | 1.74B | 2.03B | 2.02B | 2.11B | 2.36B | 2.22B | 2.15B | 2.16B | 2.15B | 2.28B | 2.29B | 2.29B |
|
Goodwill & Intangibles
|
1.70B | 1.62B | 1.63B | 1.64B | 1.65B | 1.74B | 2.03B | 2.02B | 2.11B | 2.36B | 2.22B | 2.15B | 2.16B | 2.15B | 2.28B | 2.29B | 2.29B |
|
Other Non-Current Assets
|
1.47B | 1.94B | 1.72B | 1.51B | 1.52B | 1.70B | 2.54B | 2.40B | 2.33B | 2.06B | 1.80B | 2.31B | 2.44B | 3.03B | 3.42B | 3.66B | 4.25B |
|
Non-Current Assets
|
14.60B | 13.04B | 10.23B | 8.35B | 7.64B | 7.37B | 8.59B | 8.23B | 8.30B | 8.31B | 7.65B | 7.95B | 8.05B | 8.58B | 8.89B | 9.10B | 9.74B |
|
Assets
|
20.03B | 18.94B | 15.28B | 13.62B | 13.03B | 12.94B | 14.61B | 14.71B | 15.36B | 15.34B | 14.26B | 15.02B | 15.44B | 15.83B | 16.29B | 16.86B | 16.84B |
|
Accounts Payables
|
1.10B | 0.57B | 0.62B | 0.83B | 1.02B | 1.11B | 1.01B | 1.06B | 1.27B | 1.21B | 1.10B | 1.38B | 0.78B | 0.79B | 1.02B | 1.02B | 0.94B |
|
Notes Payables
|
| | | 0.73B | 0.72B | 0.89B | 1.41B | 1.32B | 0.99B | 1.01B | | | | | | | |
|
Payables
|
1.10B | 0.57B | 0.62B | 1.56B | 1.75B | 2.00B | 2.43B | 2.39B | 2.26B | 2.21B | 1.10B | 1.38B | 0.78B | 0.79B | 1.02B | 1.02B | 0.94B |
|
Accumulated Expenses
|
2.61B | 2.04B | 2.02B | 1.95B | 1.96B | 1.89B | 2.62B | 2.47B | 2.26B | 0.33B | 0.38B | 0.36B | | | | | |
|
Other Accumulated Expenses
|
4.78B | 2.74B | 2.66B | 0.49B | 0.69B | 0.54B | 0.70B | 0.69B | 0.81B | 2.44B | 2.15B | 1.91B | 1.99B | 2.34B | 2.65B | 3.00B | 3.09B |
|
Short term Debt
|
0.88B | 0.13B | 0.02B | 0.15B | 0.54B | 0.01B | 0.01B | 0.26B | 0.36B | 0.01B | 0.26B | 0.56B | 0.51B | 0.01B | 0.01B | 0.36B | 0.36B |
|
Current Deferred Revenue
|
| | | 0.17B | 0.12B | | | | | | | | | | | | |
|
Total Current Liabilities
|
| 2.74B | | 2.93B | 3.51B | 3.00B | 3.64B | 3.79B | 3.89B | 3.66B | 3.51B | 3.85B | 3.27B | 3.14B | 3.67B | 4.38B | 4.39B |
|
Non-Current Debt
|
1.69B | 3.45B | 2.28B | 2.31B | 1.77B | 1.92B | 2.80B | 2.44B | 2.41B | 3.07B | 2.81B | 2.56B | 3.20B | 3.18B | 3.17B | 3.17B | 2.89B |
|
Convertible Debt
|
| | | 0.20B | 0.21B | | | | | | | | | | | | |
|
Pension
|
| | | 1.34B | 1.37B | 0.59B | 1.06B | 0.85B | 1.15B | 0.77B | 0.86B | 0.93B | | | | | |
|
Liabilities from Discontinued Operations
|
0.20B | 0.14B | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability
|
0.34B | 0.14B | | | | | | | | | | | | | | | |
|
Other Non-Current Liabilities
|
2.93B | 3.25B | 2.99B | 2.83B | 2.80B | 2.12B | 2.59B | 2.38B | 2.35B | 2.01B | 1.93B | 2.29B | 2.36B | 2.00B | 1.88B | 1.90B | 1.95B |
|
Total Non-Current Liabilities
|
14.74B | 12.86B | 9.32B | 8.04B | 7.24B | 6.44B | 7.75B | 7.37B | 7.43B | 7.69B | 7.14B | 7.21B | 7.24B | 7.01B | 7.30B | 7.96B | 7.69B |
|
Total Liabilities
|
17.66B | 16.11B | 12.31B | 10.87B | 10.04B | 8.56B | 10.33B | 9.74B | 9.78B | 9.69B | 9.07B | 9.50B | 9.60B | 9.01B | 9.18B | 9.87B | 9.63B |
|
Total Debt
|
2.57B | 3.58B | 2.30B | 2.46B | 2.30B | 1.93B | 2.81B | 2.70B | 2.78B | 3.09B | 3.07B | 3.12B | 3.71B | 3.19B | 3.18B | 3.53B | 3.25B |
|
Common Equity
|
2.37B | 2.83B | 2.97B | 2.75B | 2.99B | 4.38B | 4.27B | 4.96B | 5.57B | 5.65B | 5.19B | 5.52B | 5.84B | 6.82B | 7.11B | 6.99B | 7.20B |
|
Shareholder's Equity
|
2.37B | 2.83B | 2.97B | 2.75B | 2.99B | 4.38B | 4.27B | 4.96B | 5.57B | 5.65B | 5.19B | 5.52B | 5.84B | 6.82B | 7.11B | 6.99B | 7.20B |
|
Liabilities and Shareholders Equity
|
20.03B | 18.94B | 15.28B | 13.62B | 13.03B | 12.94B | 14.61B | 14.71B | 15.36B | 15.34B | 14.26B | 15.02B | 15.44B | 15.83B | 16.29B | 16.86B | 16.84B |
|
Treasury Shares
|
| | 0.00B | 0.00B | 0.01B | 0.00B | 0.01B | 0.01B | 0.01B | 0.01B | 0.03B | 0.01B | 0.00B | 0.01B | 0.01B | 0.02B | 0.00B |
|
Retained Earnings
|
3.02B | 2.97B | -1.32B | -1.62B | -1.77B | -1.03B | -1.51B | -1.40B | -1.60B | -1.40B | 5.41B | 5.68B | 5.97B | 5.87B | 5.90B | 5.86B | 5.61B |
|
Preferred Shares
|
0.00B | | | | | | | | | | | | | | | | |