|
Cash & Equivalents
|
0.73B | 0.79B | 0.34B | 0.60B | 0.78B | 0.97B | 0.95B | 1.22B | 0.43B | 0.40B | 1.37B | 0.82B | 1.28B | 0.80B | 0.66B | 0.43B |
|
Short-term Investments
|
0.01B | 0.02B | 0.05B | 0.02B | | | | | | | | 0.60B | | | | |
|
Cash & Current Investments
|
0.74B | 0.81B | 0.39B | 0.61B | 0.78B | 0.97B | 0.95B | 1.22B | 0.43B | 0.40B | 1.37B | 1.41B | 1.28B | 0.80B | 0.66B | 0.43B |
|
Receivables - Net
|
0.84B | 0.82B | 1.17B | 1.27B | 1.41B | 1.30B | 1.31B | 1.17B | 1.46B | 1.39B | 1.35B | 1.33B | 1.50B | 1.64B | 1.29B | 1.32B |
|
Receivables - Other
|
0.05B | 0.06B | | | | | | | | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B |
|
Receivables
|
0.89B | 0.88B | 1.17B | 1.27B | 1.41B | 1.30B | 1.31B | 1.17B | 1.46B | 1.39B | 1.35B | 1.33B | 1.50B | 1.64B | 1.29B | 1.32B |
|
Raw Materials
|
0.12B | 0.15B | 0.17B | 0.16B | 0.14B | 0.15B | 0.15B | | | | | | | | | |
|
Work In Process
|
0.07B | 0.08B | 0.09B | 0.10B | 0.09B | 0.10B | 0.09B | | | | | | | | | |
|
Finished Goods
|
0.77B | 0.84B | 1.20B | 1.10B | 1.16B | 1.23B | 1.31B | | | | | | | | | |
|
Inventory
|
0.96B | 1.07B | 1.45B | 1.35B | 1.40B | 1.48B | 1.56B | 1.42B | 1.71B | 1.17B | 1.29B | 1.06B | 1.42B | 2.29B | 1.70B | 1.63B |
|
Current Deferred Tax Assets
|
0.08B | 0.11B | 0.14B | 0.17B | 0.05B | 0.15B | 0.04B | | | | | | | | | |
|
Prepaid Assets
|
0.10B | 0.12B | 0.17B | 0.14B | 0.18B | 0.30B | 0.28B | 0.29B | 0.30B | 0.43B | 0.44B | 0.42B | 0.43B | 0.43B | 0.49B | 0.41B |
|
Current Assets
|
2.63B | 2.83B | 3.19B | 3.45B | 3.88B | 4.03B | 4.16B | 4.29B | 4.38B | 4.67B | 5.03B | 4.79B | 4.59B | 5.15B | 4.23B | 3.79B |
|
Buildings
|
0.58B | 0.61B | | | | | | | | | | | | | | |
|
Land & Improvements
|
0.05B | 0.05B | | | | | | | | | | | | | | |
|
Property, Plant & Equipment (Net)
|
0.61B | 0.60B | 0.74B | 0.83B | 0.93B | 0.94B | 0.95B | 0.90B | 1.01B | 0.88B | 0.95B | 0.98B | 1.04B | 0.91B | 0.79B | 0.72B |
|
Long-Term Investments
|
0.18B | 0.18B | 0.18B | 0.19B | 0.22B | 0.23B | 0.21B | | | | | | | | | |
|
Goodwill
|
1.37B | 1.17B | 2.02B | 2.01B | 2.02B | 1.82B | 1.61B | 1.55B | 1.69B | 1.49B | 1.16B | 2.43B | 2.39B | 1.16B | 0.65B | 0.60B |
|
Intangibles
|
2.90B | 2.66B | 4.98B | 4.93B | 4.98B | 2.43B | 1.95B | 1.53B | 2.09B | 1.91B | 1.85B | 3.03B | 3.00B | 2.64B | 1.78B | 1.71B |
|
Goodwill & Intangibles
|
4.27B | 3.82B | 7.01B | 6.94B | 4.98B | 4.26B | 3.90B | 3.09B | 3.78B | 3.40B | 3.01B | 5.45B | 5.39B | 3.80B | 2.42B | 2.31B |
|
Long-Term Deferred Tax
|
0.01B | 0.04B | -0.29B | -0.21B | 0.02B | 0.05B | 0.04B | | | | | | | | | |
|
Other Non-Current Assets
|
0.32B | 0.37B | 0.41B | 0.43B | 0.52B | 0.61B | 0.58B | -0.24B | 0.78B | 1.30B | 0.87B | 1.06B | 1.07B | 2.29B | 1.83B | 1.70B |
|
Non-Current Assets
|
3.84B | 3.63B | 6.13B | 6.18B | 6.29B | 5.81B | 5.48B | 5.45B | 5.58B | 5.68B | 6.11B | 8.97B | 8.75B | 8.84B | 7.39B | 5.59B |
|
Assets
|
6.47B | 6.46B | 9.31B | 9.63B | 10.17B | 9.85B | 9.64B | 9.74B | 9.96B | 10.36B | 11.13B | 13.75B | 13.34B | 13.99B | 11.61B | 9.38B |
|
Accounts Payables
|
0.37B | 0.51B | 0.64B | 0.56B | 0.64B | 0.69B | 0.68B | 0.62B | 0.76B | 0.49B | 0.41B | 0.46B | 0.56B | 0.94B | 0.79B | 0.79B |
|
Notes Payables
|
0.05B | 0.04B | 0.28B | 0.01B | 0.02B | 0.02B | 0.45B | 0.03B | 0.73B | 0.66B | 1.23B | 0.01B | 0.34B | 0.01B | 0.26B | 0.01B |
|
Payables
|
0.42B | 0.55B | 0.92B | 0.58B | 0.66B | 0.71B | 1.13B | 0.65B | 1.49B | 1.15B | 1.64B | 0.47B | 0.90B | 0.95B | 1.05B | 0.80B |
|
Accumulated Expenses
|
0.01B | 0.56B | 0.01B | 0.75B | 0.91B | 0.90B | 0.78B | 0.81B | 1.15B | 1.13B | 1.26B | 1.61B | 1.92B | 1.67B | 1.32B | 1.36B |
|
Other Accumulated Expenses
|
0.12B | 0.14B | 0.19B | 0.18B | 0.21B | 0.20B | 0.18B | | | | | | | | | |
|
Short term Debt
|
0.20B | 0.04B | 0.28B | 0.40B | 0.02B | 0.02B | 0.45B | 0.25B | 0.73B | 0.66B | 1.23B | 0.01B | 0.50B | 0.92B | 1.00B | 0.54B |
|
Current Leases
|
| | | | 0.00B | | | 0.00B | 0.01B | 0.01B | | | | | | |
|
Current Taxes
|
0.03B | 0.01B | 0.02B | 0.04B | 0.09B | 0.10B | 0.06B | | | | | | | | | |
|
Curent Deferred Tax Liability
|
0.00B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | | | | | | | | | | |
|
Total Current Liabilities
|
1.10B | 1.11B | 1.67B | 1.73B | 1.57B | 1.61B | 1.94B | 1.79B | 2.74B | 2.66B | 3.02B | 2.21B | 3.32B | 3.55B | 3.46B | 2.70B |
|
Capital Leases
|
| | | | | | 0.02B | 0.02B | 0.04B | 0.03B | | | | | | |
|
Non-Current Debt
|
0.94B | 0.94B | 1.83B | 1.43B | 1.43B | 1.41B | 1.40B | 2.04B | 2.19B | 2.12B | 2.61B | 5.71B | 4.58B | 5.71B | 4.70B | 3.43B |
|
Non-Current Deffered Revenue
|
0.18B | 0.19B | 0.20B | 0.20B | 0.24B | 0.26B | 0.22B | | | | | | | | | |
|
Pension
|
0.25B | 0.20B | 0.39B | 0.47B | 0.21B | 0.36B | 0.16B | | | | | | | | | |
|
Minority Interest
|
-0.00B | 0.00B | -0.00B | | | | | | | | | | | | | |
|
Liabilities from Discontinued Operations
|
| | | | | | 0.03B | 0.09B | 0.10B | 0.38B | 0.13B | 0.13B | | | 0.08B | |
|
Non-Current Deferred Tax Liability
|
| | 0.42B | 0.37B | 0.45B | 0.23B | 0.24B | | | | | | | | | |
|
Operating Leases
|
| | | | | | | | | | 1.40B | 1.66B | 1.40B | 1.52B | 1.40B | 1.08B |
|
Other Non-Current Liabilities
|
0.03B | 0.03B | 0.03B | 1.35B | 1.24B | 1.19B | 0.90B | 0.89B | 1.31B | 1.23B | 1.12B | 1.54B | 0.89B | 0.65B | 0.64B | 0.69B |
|
Total Non-Current Liabilities
|
-0.03B | -0.03B | -0.03B | -1.35B | -1.24B | 3.03B | 3.35B | 3.91B | 4.93B | 4.82B | 6.65B | 9.16B | 8.92B | 10.43B | 9.32B | 7.20B |
|
Total Liabilities
|
| | | | | 4.21B | 4.25B | 4.80B | 6.24B | 6.06B | 7.78B | 10.70B | 9.81B | 11.08B | 9.95B | 7.89B |
|
Total Debt
|
1.14B | 0.97B | 2.11B | 1.83B | 1.45B | 1.44B | 1.85B | 2.29B | 2.92B | 2.77B | 3.84B | 5.72B | 5.09B | 6.64B | 5.70B | 3.97B |
|
Common Equity
|
2.05B | 2.08B | 2.52B | 2.94B | 3.43B | 3.23B | 3.19B | 4.94B | 3.72B | 4.30B | 3.36B | 3.06B | 3.53B | 2.91B | 1.66B | 1.49B |
|
Shareholder's Equity
|
2.05B | 2.08B | 2.52B | 2.94B | 3.43B | 3.23B | 3.19B | 4.94B | 3.72B | 4.30B | 3.36B | 3.06B | 3.53B | 2.91B | 1.66B | 1.49B |
|
Liabilities and Shareholders Equity
|
6.47B | 6.46B | 9.31B | 9.63B | 10.17B | 9.85B | 9.64B | 9.74B | 9.96B | 10.36B | 11.13B | 13.75B | 13.34B | 13.99B | 11.61B | 9.38B |
|
Retained Earnings
|
2.05B | 1.94B | 2.52B | -0.45B | -0.21B | -0.70B | 3.13B | -0.24B | 1.02B | 1.18B | -0.93B | -1.01B | -0.93B | -1.02B | -1.06B | -1.17B |
|
Treasury Shares
|
0.01B | 0.02B | 0.08B | 0.01B | 0.00B | 0.00B | 0.00B | 0.00B | | | | | | | | |