|
Cash & Equivalents
|
| 3.65B | 3.91B | 3.69B | 4.69B | 6.33B | 4.04B | 4.56B | 4.50B | 6.64B |
|
Short-term Investments
|
| 0.65B | 0.91B | 4.68B | 5.70B | 7.26B | | | | |
|
Cash & Current Investments
|
| 4.30B | 4.81B | 8.37B | 10.39B | 13.59B | 4.04B | 4.56B | 4.50B | 6.64B |
|
Receivables - Net
|
| 5.51B | 6.15B | 7.40B | 7.50B | 5.64B | 6.42B | 7.44B | 6.25B | 6.51B |
|
Receivables - Other
|
| 1.37B | 1.57B | 1.65B | 1.34B | 1.24B | 1.60B | 1.63B | 1.34B | 1.38B |
|
Receivables
|
| 6.88B | 7.72B | 9.04B | 8.84B | 6.88B | 8.01B | 9.06B | 7.58B | 7.89B |
|
Finished Goods
|
| 3.12B | 3.16B | 3.35B | | | | | | |
|
Inventory
|
| 4.62B | 4.66B | 4.91B | 4.66B | 5.09B | 5.54B | 6.25B | 5.54B | 5.60B |
|
Prepaid Assets
|
| 0.54B | 0.53B | 0.79B | | | | | | |
|
Current Assets
|
-40.97B | 14.99B | 20.00B | 17.67B | 18.40B | 18.45B | 20.59B | 20.19B | 19.36B | 20.77B |
|
Construction in Progress
|
| 1.54B | 1.25B | 1.24B | 1.06B | 0.84B | 1.15B | 1.12B | 1.35B | 1.73B |
|
Property, Plant & Equipment (Net)
|
| 12.60B | 22.45B | 22.37B | 22.78B | 21.13B | 12.24B | 9.92B | 10.14B | 11.10B |
|
Long-Term Investments
|
| 0.73B | 0.79B | 0.73B | 0.98B | 1.00B | | | | |
|
Goodwill
|
1.12B | 1.23B | 2.99B | 0.57B | 0.47B | 2.86B | 24.06B | 22.77B | 22.83B | 24.15B |
|
Intangibles
|
31.30B | 33.25B | 33.44B | 13.87B | 14.52B | 39.89B | 45.67B | 42.67B | 42.69B | 44.27B |
|
Goodwill & Intangibles
|
32.43B | 34.48B | 36.43B | 14.44B | 14.99B | 42.76B | 69.73B | 65.45B | 65.53B | 68.42B |
|
Long-Term Deferred Tax
|
| 1.46B | 1.32B | 1.31B | 1.50B | 1.68B | 1.73B | 1.11B | | |
|
Other Non-Current Assets
|
0.07B | 0.78B | 0.05B | 0.05B | 0.04B | 1.06B | 1.15B | 0.99B | 0.99B | 1.05B |
|
Non-Current Assets
|
40.97B | 43.00B | 53.08B | 52.09B | 54.18B | 58.80B | 68.27B | 61.83B | 62.05B | 65.54B |
|
Assets
|
| 60.93B | 70.98B | 67.86B | | 77.25B | 88.87B | 82.02B | 81.42B | 86.32B |
|
Accounts Payables
|
| 14.98B | 15.81B | 16.50B | 16.54B | 16.14B | 17.59B | 19.00B | 18.23B | 18.06B |
|
Payables
|
| 14.98B | 15.81B | 16.50B | 16.54B | 16.14B | 17.59B | 19.00B | 18.23B | 18.06B |
|
Short term Debt
|
| 5.88B | 9.86B | 4.12B | 5.25B | 5.09B | 8.58B | 6.09B | 5.50B | 7.56B |
|
Current Leases
|
| 0.01B | 0.01B | 0.01B | | | | | | |
|
Current Taxes
|
| 0.91B | 1.28B | 1.65B | 1.01B | 1.66B | 1.62B | 0.92B | 0.92B | 0.73B |
|
Total Current Liabilities
|
| 22.19B | 27.77B | 23.00B | 23.49B | 23.51B | 29.32B | 26.80B | 25.43B | 27.31B |
|
Capital Leases
|
| 0.14B | 0.14B | 0.13B | | | | | | |
|
Non-Current Debt
|
| 12.03B | 21.24B | 26.39B | 26.39B | 26.08B | 27.08B | 24.99B | 26.54B | 27.13B |
|
Pension
|
| | | | | | | | | 0.00B |
|
Non-Current Deferred Tax Liability
|
| 2.23B | 2.25B | 2.17B | 2.88B | 3.61B | 5.36B | 4.61B | 4.32B | 4.70B |
|
Other Non-Current Liabilities
|
| 1.12B | 0.93B | 0.80B | 0.74B | 0.27B | 0.33B | 0.28B | | |
|
Total Non-Current Liabilities
|
| 20.40B | 28.58B | 32.92B | 33.53B | 33.58B | 36.18B | 32.35B | 33.53B | 34.59B |
|
Total Liabilities
|
| 42.59B | 56.35B | 55.92B | 57.03B | 57.09B | 65.50B | 59.15B | 58.96B | 61.90B |
|
Total Debt
|
| 17.92B | 31.10B | 30.52B | 31.65B | 31.18B | 35.66B | 31.08B | 32.04B | 34.69B |
|
Common Equity
|
| 18.33B | 16.94B | 13.01B | 14.77B | 17.43B | | | | |
|
Shareholder's Equity
|
| 18.33B | 16.94B | 13.01B | 14.77B | 17.43B | | | | |
|
Liabilities and Shareholders Equity
|
| 60.93B | 70.98B | 67.86B | | 77.25B | 88.87B | 82.02B | 81.42B | 86.32B |
|
Treasury Shares
|
| 4.50B | 10.84B | | | | | | | |
|
Retained Earnings
|
| 25.03B | -16.00B | 29.70B | 20.40B | | | | | |