|
Cash & Equivalents
|
1.14B | 0.54B | 0.26B | 0.19B | 0.06B | 1.31B | 0.04B | 0.03B | 0.02B | 0.06B | 3.56B | 0.55B | 0.12B | 0.35B | 0.46B | 0.41B |
|
Short-term Investments
|
| | | | 0.00B | | | | 0.13B | 0.26B | 0.38B | 0.31B | | | | |
|
Cash & Current Investments
|
1.14B | 0.54B | 0.26B | 0.19B | 0.06B | 1.31B | 0.04B | 0.03B | 0.15B | 0.32B | 3.94B | 0.87B | 0.12B | 0.35B | 0.46B | 0.41B |
|
Receivables - Net
|
1.41B | 1.51B | 1.63B | 1.74B | 1.70B | 1.59B | 1.55B | 1.70B | 1.80B | 1.93B | 1.95B | 2.10B | 2.28B | 2.46B | 2.63B | 3.27B |
|
Receivables - Other
|
0.12B | 0.15B | 0.15B | 0.14B | 0.11B | 0.35B | 5.90B | 0.43B | 0.57B | 0.34B | 0.54B | 0.70B | 0.27B | 0.29B | 0.24B | 0.41B |
|
Receivables
|
1.53B | 1.66B | 1.78B | 1.88B | 1.81B | 1.94B | 7.45B | 2.13B | 2.37B | 2.27B | 2.49B | 2.80B | 2.55B | 2.75B | 2.87B | 3.69B |
|
Inventory
|
0.11B | 0.13B | 0.15B | 0.17B | 0.18B | 0.11B | 0.09B | 0.09B | 0.10B | 0.10B | 0.11B | 0.12B | 0.14B | 0.16B | 0.17B | 0.21B |
|
Current Deferred Tax Assets
|
0.12B | 0.04B | 0.08B | 0.08B | 0.11B | 0.12B | | | | | | | | | | |
|
Prepaid Assets
|
0.12B | 0.12B | 0.12B | 0.14B | 0.16B | 0.18B | 0.12B | 0.12B | 0.20B | 0.21B | 0.22B | 0.24B | 0.27B | 0.28B | 0.30B | 0.47B |
|
Current Assets
|
3.01B | 2.48B | 2.38B | 2.42B | 2.50B | 3.53B | 2.35B | 2.38B | 2.69B | 2.65B | 6.21B | 3.54B | 3.07B | 3.55B | 3.80B | 4.77B |
|
Buildings
|
2.75B | 3.06B | 3.27B | 3.51B | 3.59B | | | | | | | | | | | |
|
Land & Improvements
|
0.63B | 0.65B | 0.66B | 0.66B | 0.64B | | | | | | | | | | | |
|
Property, Plant & Equipment (Net)
|
11.54B | 11.87B | 12.24B | 12.65B | 12.34B | 10.66B | 10.66B | 10.95B | 11.56B | 11.94B | 12.89B | 14.15B | 14.42B | 15.72B | 16.97B | 19.34B |
|
Long-Term Investments
|
| 0.47B | 0.10B | 0.67B | 0.41B | 0.41B | 0.36B | 0.06B | 0.27B | 0.41B | 0.48B | 0.43B | 0.43B | 0.58B | 0.61B | 0.85B |
|
Goodwill
|
5.63B | 5.73B | 6.21B | 6.29B | 6.07B | 5.74B | 5.98B | 6.21B | 6.25B | 6.43B | 6.53B | 8.99B | 9.03B | 9.32B | 9.25B | 13.44B |
|
Intangibles
|
0.24B | 0.29B | 0.46B | 0.40B | 0.53B | 0.44B | 0.48B | 0.59B | 0.55B | 0.57B | 0.52B | 1.02B | 0.90B | 0.83B | 0.76B | 4.19B |
|
Goodwill & Intangibles
|
5.87B | 6.02B | 6.67B | 6.69B | 6.60B | 6.18B | 6.46B | 6.81B | 6.79B | 7.00B | 7.05B | 10.02B | 9.93B | 10.15B | 10.01B | 17.63B |
|
Long-Term Deferred Tax
|
| | | | | | 0.77B | 0.76B | | | | | | | | |
|
Other Non-Current Assets
|
0.73B | 0.63B | 0.64B | 0.67B | 0.75B | 0.53B | 0.54B | 0.30B | 0.26B | 0.36B | 0.79B | 0.87B | 0.90B | 1.02B | 1.01B | 1.57B |
|
Non-Current Assets
|
18.14B | 18.99B | 20.19B | 20.67B | 19.99B | 17.73B | 18.02B | 18.48B | 19.14B | 20.00B | 21.53B | 25.80B | 26.03B | 27.82B | 29.02B | 39.79B |
|
Assets
|
21.15B | 21.48B | 22.57B | 23.10B | 22.49B | 21.25B | 20.37B | 20.86B | 21.83B | 22.65B | 27.74B | 29.34B | 29.10B | 31.37B | 32.82B | 44.57B |
|
Accounts Payables
|
0.57B | 0.69B | 0.84B | 0.84B | 0.74B | 0.74B | 0.72B | 0.80B | 1.04B | 1.04B | 1.06B | 1.12B | 1.38B | 1.77B | 1.71B | 2.05B |
|
Payables
|
0.57B | 0.69B | 0.84B | 0.84B | 0.74B | 0.74B | 0.72B | 0.80B | 1.04B | 1.04B | 1.06B | 1.12B | 1.38B | 1.77B | 1.71B | 2.05B |
|
Accumulated Expenses
|
1.13B | 1.10B | 1.13B | 0.99B | 1.07B | 1.18B | 1.06B | 1.08B | 0.98B | 1.12B | 1.33B | 1.34B | 1.43B | 1.62B | 1.60B | 2.18B |
|
Short term Debt
|
0.75B | 0.23B | 0.63B | 0.74B | 0.73B | 1.09B | 0.25B | 0.42B | 0.74B | 0.43B | 0.22B | 0.55B | 0.71B | 0.41B | 0.33B | 1.36B |
|
Current Deferred Revenue
|
0.46B | 0.46B | 0.47B | 0.47B | 0.47B | 0.47B | 0.47B | 0.49B | 0.50B | 0.52B | 0.53B | 0.54B | 0.57B | 0.59B | 0.58B | 0.67B |
|
Total Current Liabilities
|
2.90B | 2.48B | 3.07B | 3.04B | 3.01B | 3.48B | 2.51B | 2.79B | 3.26B | 3.11B | 3.14B | 3.55B | 4.08B | 4.39B | 4.23B | 6.26B |
|
Non-Current Debt
|
8.12B | 8.67B | 9.12B | 9.17B | 9.50B | 8.35B | 8.68B | 8.89B | 8.75B | 9.59B | 13.28B | 13.26B | 12.70B | 14.57B | 15.89B | 22.54B |
|
Pension
|
| | | 0.07B | 0.04B | 0.06B | 0.06B | 0.04B | 0.03B | 0.02B | 0.02B | 0.02B | | | | |
|
Minority Interest
|
0.31B | 0.33B | 0.32B | 0.32B | 0.29B | 0.02B | 0.02B | 0.02B | 0.02B | 0.00B | 0.00B | 0.00B | 0.00B | 0.01B | -0.01B | 0.00B |
|
Non-Current Deferred Tax Liability
|
1.51B | 1.66B | 1.88B | 1.95B | 1.84B | 1.34B | 1.39B | 1.48B | 1.25B | 1.29B | 1.41B | 1.81B | 1.69B | 1.73B | 1.83B | 2.81B |
|
Other Non-Current Liabilities
|
0.67B | 0.66B | 1.40B | 1.46B | 1.52B | 1.53B | 1.58B | 1.68B | 1.77B | 1.83B | 1.93B | 2.22B | 2.37B | 2.70B | 2.89B | 3.05B |
|
Total Non-Current Liabilities
|
13.89B | 14.22B | 14.78B | 14.96B | 15.08B | 13.88B | 13.42B | 13.86B | 14.02B | 14.55B | 18.74B | 19.67B | 19.60B | 21.80B | 23.04B | 33.27B |
|
Total Liabilities
|
14.56B | 14.88B | 16.18B | 16.42B | 16.60B | 15.41B | 15.00B | 15.54B | 15.79B | 16.37B | 20.67B | 21.89B | 21.97B | 24.50B | 25.93B | 36.31B |
|
Total Debt
|
8.87B | 8.91B | 9.76B | 9.92B | 10.23B | 9.44B | 8.93B | 9.31B | 9.49B | 10.03B | 13.50B | 13.81B | 13.40B | 14.98B | 16.23B | 23.90B |
|
Common Equity
|
6.59B | 6.59B | 6.39B | 6.67B | 6.00B | 5.89B | 5.37B | 5.32B | 6.04B | 6.28B | 7.07B | 7.45B | 7.13B | 6.86B | 6.90B | 8.25B |
|
Shareholder's Equity
|
6.59B | 6.59B | 6.39B | 6.67B | 6.00B | 5.89B | 5.37B | 5.32B | 6.04B | 6.28B | 7.07B | 7.45B | 7.13B | 6.86B | 6.90B | 8.25B |
|
Liabilities and Shareholders Equity
|
21.15B | 21.48B | 22.57B | 23.10B | 22.49B | 21.25B | 20.37B | 20.86B | 21.83B | 22.65B | 27.74B | 29.34B | 29.10B | 31.37B | 32.82B | 44.57B |
|
Treasury Shares
|
0.00B | 0.01B | 0.02B | 0.17B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.21B | 0.21B | 0.21B | 0.01B | 0.23B | 0.23B |
|
Retained Earnings
|
0.21B | 0.23B | 0.17B | 0.19B | 0.15B | 0.02B | 6.94B | 7.39B | 8.59B | 9.80B | 10.59B | 11.16B | 12.00B | 13.17B | 14.33B | 15.86B |