|
Cash & Equivalents
|
0.39B | 0.49B | 0.57B | | | 0.85B | 0.81B | 0.67B | 0.76B | 0.71B | 0.75B | 0.66B | 0.65B | 1.26B | 0.51B | 0.63B | 1.31B | 0.99B | 1.01B | 0.92B | 1.88B | 0.73B | 0.76B | 0.57B | 0.98B |
|
Short-term Investments
|
| | | 11.41B | 11.41B | | | | | | | | | | | | | | | | | | | | |
|
Cash & Current Investments
|
0.39B | 0.49B | 0.57B | 11.41B | 11.41B | 0.85B | 0.81B | 0.67B | 0.76B | 0.71B | 0.75B | 0.66B | 0.65B | 1.26B | 0.51B | 0.63B | 1.31B | 0.99B | 1.01B | 0.92B | 1.88B | 0.73B | 0.76B | 0.57B | 0.98B |
|
Receivables - Net
|
| 3.06B | | | | 4.84B | 4.53B | 4.48B | 4.35B | 4.27B | 4.09B | 3.74B | 3.33B | 3.81B | 3.50B | 3.61B | 3.74B | 3.70B | 3.63B | 3.57B | 3.72B | 3.22B | 3.13B | 3.26B | 3.37B |
|
Receivables - Other
|
| 0.42B | | 0.00B | 0.00B | 0.95B | 0.64B | 0.60B | 0.50B | 0.49B | 0.54B | 0.55B | 0.50B | 0.57B | 0.48B | 0.48B | 0.51B | 0.88B | 0.84B | 0.88B | 0.86B | 0.55B | 0.54B | 0.46B | 0.46B |
|
Receivables
|
| 3.48B | | | | 5.80B | 5.17B | 5.08B | 4.85B | 4.76B | 4.63B | 4.29B | 3.84B | 4.39B | 3.97B | 4.09B | 4.25B | 4.58B | 4.47B | 4.45B | 4.58B | 3.77B | 3.67B | 3.72B | 3.83B |
|
Raw Materials
|
| 0.89B | | | | 0.96B | 0.94B | 0.95B | 0.96B | 0.92B | 0.87B | 0.81B | 0.78B | 0.57B | 0.67B | 0.42B | 0.74B | 0.73B | 0.69B | 1.25B | 1.29B | 1.35B | 1.44B | 1.55B | 1.51B |
|
Work In Process
|
| 0.42B | | | | 1.44B | 1.22B | 1.15B | 0.84B | 0.99B | 0.77B | 0.82B | 0.82B | 0.76B | 0.70B | 1.13B | 1.03B | 0.60B | 1.10B | 0.58B | 0.55B | 0.53B | 0.49B | 0.53B | 0.52B |
|
Finished Goods
|
| 1.37B | | | | 3.08B | 2.78B | 2.39B | 2.29B | 2.06B | 2.16B | 1.99B | 1.77B | 2.19B | 2.30B | 2.09B | 1.90B | 2.14B | 2.04B | 2.12B | 2.24B | 1.98B | 2.16B | 2.19B | 2.08B |
|
Inventory
|
| 2.67B | | | | 5.47B | 4.94B | 4.49B | 4.08B | 3.98B | 3.80B | 3.61B | 3.38B | 3.52B | 3.66B | 3.64B | 3.67B | 3.47B | 3.82B | 3.94B | 4.08B | 3.85B | 4.10B | 4.26B | 4.11B |
|
Prepaid Assets
|
| 0.55B | | 0.00B | 0.00B | 1.71B | 2.04B | 2.11B | 2.12B | 1.96B | 1.76B | 1.70B | 1.70B | 1.81B | 1.76B | 1.73B | 1.78B | 2.03B | 1.93B | 1.76B | 1.63B | 1.71B | 1.65B | 1.69B | 1.49B |
|
Current Assets
|
| 6.76B | | 11.41B | 11.41B | 12.87B | 12.32B | 11.75B | 11.31B | 10.90B | 11.74B | 11.18B | 10.49B | 10.64B | 9.63B | 9.78B | 10.93B | 12.98B | 12.92B | 11.79B | 11.31B | 9.52B | 9.62B | 9.77B | 9.95B |
|
Property, Plant & Equipment (Net)
|
| 2.15B | | | | 3.46B | 3.25B | 3.17B | 3.11B | 3.19B | 3.15B | 3.08B | 3.04B | 3.02B | 3.01B | 2.98B | 2.93B | 2.76B | 2.71B | 2.66B | 2.68B | 2.67B | 2.64B | 2.64B | 2.63B |
|
Goodwill
|
9.75B | 9.59B | | | | 12.35B | 11.91B | 11.99B | 12.17B | 12.11B | 10.98B | 10.52B | 10.05B | 10.43B | 10.57B | 10.53B | 10.28B | 9.87B | 9.69B | 9.33B | 9.56B | 9.13B | 6.46B | 6.75B | 6.73B |
|
Intangibles
|
| 11.65B | | | | 29.68B | 28.49B | 27.86B | 26.99B | 26.13B | 25.25B | 24.10B | 23.01B | 22.61B | 22.70B | 22.08B | 21.28B | 19.18B | 19.13B | 18.42B | 17.98B | 17.07B | 16.66B | 16.32B | 15.72B |
|
Goodwill & Intangibles
|
9.75B | 21.24B | | | | 42.03B | 40.40B | 39.85B | 39.16B | 38.25B | 36.23B | 34.62B | 33.07B | 33.03B | 33.27B | 32.62B | 31.56B | 29.05B | 28.83B | 27.74B | 27.54B | 26.20B | 23.12B | 23.07B | 22.45B |
|
Long-Term Deferred Tax
|
| 0.70B | | | | 2.15B | 2.00B | 2.18B | 1.45B | 1.33B | 1.29B | 1.24B | 1.10B | 0.93B | 0.96B | 0.97B | 0.93B | 0.69B | 0.65B | 0.69B | 0.76B | 0.75B | 0.82B | 0.92B | 1.00B |
|
Other Non-Current Assets
|
| 0.41B | | | | 1.05B | 1.02B | 1.03B | 1.04B | 1.17B | 1.34B | 1.47B | 1.43B | 2.40B | 2.42B | 2.35B | 2.40B | 2.79B | 2.52B | 2.45B | 2.47B | 2.36B | 2.27B | 2.00B | 1.89B |
|
Non-Current Assets
|
| 0.00B | | | | 0.00B | 46.66B | 46.23B | 44.76B | 0.00B | 41.72B | 39.95B | 38.17B | 39.39B | 39.66B | 38.92B | 37.81B | 34.71B | 34.42B | 33.54B | 33.45B | 31.98B | 28.85B | 28.64B | 27.97B |
|
Assets
|
| 31.26B | | 11.41B | 11.41B | 61.55B | 58.98B | 57.98B | 56.07B | 54.84B | 53.47B | 51.13B | 48.66B | 50.02B | 49.29B | 48.70B | 48.74B | 47.69B | 47.34B | 45.33B | 44.75B | 41.50B | 38.47B | 38.41B | 37.92B |
|
Accounts Payables
|
| 1.53B | | | | 1.90B | 2.04B | 1.80B | 1.66B | 1.66B | 1.50B | 1.67B | 1.31B | 1.77B | 1.96B | 1.96B | 1.99B | 1.94B | 2.20B | 1.96B | 1.93B | 1.85B | 1.99B | 1.78B | 1.79B |
|
Notes Payables
|
| | | | | 1.10B | 0.04B | 1.30B | 1.71B | 1.49B | 0.66B | 1.02B | 0.50B | | 0.20B | 0.02B | 0.00B | | | | | | | | |
|
Payables
|
| 1.53B | | | | 3.01B | 2.08B | 3.10B | 3.37B | 3.15B | 2.15B | 2.69B | 1.81B | 1.77B | 2.16B | 1.99B | 1.99B | 1.94B | 2.20B | 1.96B | 1.93B | 1.85B | 1.99B | 1.78B | 1.79B |
|
Other Accumulated Expenses
|
| 2.32B | | 0.03B | 0.08B | 4.96B | 4.85B | 4.21B | 4.63B | 4.62B | 4.43B | 3.81B | 3.50B | 3.44B | 3.19B | 3.05B | 3.32B | 3.39B | 3.28B | 3.23B | 3.86B | 3.72B | 3.63B | 3.67B | 3.62B |
|
Short term Debt
|
| 1.51B | | | | 2.31B | 2.30B | 2.18B | 1.91B | 1.88B | 2.61B | 1.02B | 0.76B | 1.26B | 0.51B | 1.33B | 1.31B | 1.94B | 1.90B | 1.67B | 1.67B | 0.01B | 0.01B | 1.68B | 1.95B |
|
Current Taxes
|
| 0.21B | | | | 0.29B | 0.75B | 0.64B | 0.20B | 0.24B | 0.18B | 0.13B | 0.11B | 0.28B | 0.24B | 0.16B | 0.21B | 0.23B | 0.15B | 0.12B | 0.28B | 0.19B | 0.09B | | |
|
Total Current Liabilities
|
| 5.57B | | 0.03B | 0.08B | 10.56B | 9.98B | 10.13B | 10.10B | 9.88B | 9.64B | 7.68B | 6.52B | 6.75B | 6.11B | 6.52B | 6.83B | 7.78B | 7.76B | 7.71B | 7.51B | 5.78B | 5.72B | 7.13B | 7.36B |
|
Non-Current Debt
|
| 11.21B | | 11.39B | 11.54B | 22.43B | 22.10B | 20.92B | 19.85B | 19.72B | 18.76B | 19.21B | 18.72B | 18.02B | 18.07B | 17.25B | 17.08B | 16.19B | 16.07B | 14.73B | 14.30B | 14.04B | 14.18B | 12.79B | 12.49B |
|
Liabilities from Discontinued Operations
|
| | | | | | | | | | 0.28B | 0.29B | 0.34B | | | | 0.01B | 0.28B | 0.23B | 0.03B | | | | | |
|
Non-Current Deferred Tax Liability
|
| 2.06B | | | | 4.20B | 3.01B | 3.49B | 2.92B | 3.59B | 2.73B | 2.62B | 2.49B | 3.14B | 2.46B | 2.41B | 2.32B | 2.78B | 1.67B | 1.57B | 1.28B | 1.11B | 1.08B | 1.08B | 1.03B |
|
Other Non-Current Liabilities
|
| 0.96B | | | | 2.48B | 2.47B | 2.24B | 2.05B | 1.93B | 1.88B | 1.81B | 1.75B | 1.76B | 1.72B | 1.67B | 1.65B | 1.52B | 1.83B | 1.80B | 1.87B | 1.94B | 1.84B | 1.84B | 1.82B |
|
Total Non-Current Liabilities
|
| 0.00B | | | | 0.00B | 35.09B | 34.54B | 32.88B | 32.42B | 31.13B | 29.51B | 27.74B | 27.19B | 26.64B | 26.18B | 26.23B | 25.70B | 25.50B | 24.01B | 23.09B | 20.93B | 20.98B | 21.01B | 20.88B |
|
Total Liabilities
|
| 19.37B | | 11.41B | 11.61B | 38.60B | 37.56B | 36.78B | 34.93B | 34.35B | 33.02B | 31.32B | 29.48B | 28.95B | 28.36B | 27.85B | 27.88B | 27.22B | 27.33B | 25.81B | 24.96B | 22.87B | 22.82B | 22.84B | 22.70B |
|
Total Debt
|
| 12.72B | | 11.39B | 11.54B | 24.74B | 24.40B | 23.10B | 21.76B | 21.59B | 21.37B | 20.23B | 19.49B | 19.27B | 18.58B | 18.58B | 18.38B | 18.13B | 17.97B | 16.40B | 15.98B | 14.05B | 14.19B | 14.47B | 14.44B |
|
Common Equity
|
12.17B | 11.88B | 11.26B | -0.00B | -0.20B | 22.95B | 21.41B | 21.21B | 21.14B | 20.49B | 20.45B | 19.81B | 19.18B | 21.07B | 20.93B | 20.84B | 20.87B | 20.47B | 20.01B | 19.52B | 19.79B | 18.64B | 15.65B | 15.57B | 15.22B |
|
Shareholder's Equity
|
12.17B | 11.88B | 11.26B | -0.00B | -0.20B | 22.95B | 21.41B | 21.21B | 21.14B | 20.49B | 20.45B | 19.81B | 19.18B | 21.07B | 20.93B | 20.84B | 20.87B | 20.47B | 20.01B | 19.52B | 19.79B | 18.64B | 15.65B | 15.57B | 15.22B |
|
Liabilities and Shareholders Equity
|
| 31.26B | | 11.41B | 11.41B | 61.55B | 58.98B | 57.98B | 56.07B | 54.84B | 53.47B | 51.13B | 48.66B | 50.02B | 49.29B | 48.70B | 48.74B | 47.69B | 47.34B | 45.33B | 44.75B | 41.50B | 38.47B | 38.41B | 37.92B |
|
Treasury Shares
|
0.01B | 0.02B | 0.02B | | | | | | | | | | | | | | | | | | | | | | |
|
Retained Earnings
|
-1.44B | -1.80B | -2.45B | -0.00B | -0.17B | -0.86B | -1.39B | -1.21B | -1.47B | -1.74B | -2.06B | -2.90B | -3.76B | -2.76B | -2.76B | -3.01B | -3.21B | 4.64B | 4.61B | 4.13B | 4.08B | 3.42B | -2.87B | -2.66B | -2.71B |