|
Cash & Equivalents
|
0.45B | 0.54B | 0.08B | 0.08B | 0.07B | 0.15B | 0.28B | 0.38B | 0.32B | 0.31B | 0.41B | 0.44B | 0.34B | 0.36B | 0.33B | 0.27B |
|
Short-term Investments
|
0.00B | | | | | | | | | | | 0.03B | 0.02B | | | |
|
Cash & Current Investments
|
0.45B | 0.54B | 0.08B | 0.08B | 0.07B | 0.15B | 0.28B | 0.38B | 0.32B | 0.31B | 0.41B | 0.47B | 0.36B | 0.36B | 0.33B | 0.27B |
|
Receivables - Net
|
0.35B | 0.34B | 0.43B | 0.44B | 0.47B | 0.43B | 0.40B | 0.64B | 0.75B | 0.70B | 0.78B | 0.67B | 0.75B | 0.63B | 0.69B | 0.56B |
|
Receivables
|
0.35B | 0.34B | 0.43B | 0.44B | 0.47B | 0.43B | 0.40B | 0.64B | 0.75B | 0.70B | 0.78B | 0.67B | 0.75B | 0.63B | 0.69B | 0.56B |
|
Raw Materials
|
0.06B | 0.06B | | | | | | | | | | 0.13B | 0.14B | | | |
|
Work In Process
|
0.05B | 0.06B | | | | | | | | | | 0.07B | 0.07B | | | |
|
Finished Goods
|
0.18B | 0.19B | | | | | | | | | | 0.27B | 0.30B | | | |
|
Inventory
|
0.29B | 0.31B | 0.36B | 0.40B | 0.44B | 0.39B | 0.34B | 0.52B | 0.62B | 0.60B | 0.56B | 0.48B | 0.52B | 0.63B | 0.62B | 0.56B |
|
Current Deferred Tax Assets
|
0.08B | 0.06B | | | | | | | | | | | | | | |
|
Prepaid Assets
|
0.13B | 0.12B | 0.15B | 0.19B | 0.16B | 0.24B | 0.17B | 0.21B | 0.31B | 0.28B | 0.25B | 0.22B | 0.25B | 0.27B | 0.32B | 0.35B |
|
Current Assets
|
1.22B | 1.32B | 1.01B | 1.11B | 1.14B | 1.21B | 1.20B | 1.74B | 2.00B | 1.89B | 2.00B | 1.80B | 1.85B | 1.89B | 1.97B | 1.75B |
|
Buildings
|
0.30B | 0.30B | | | | | | | | | | | | | | |
|
Construction in Progress
|
0.02B | 0.02B | | | | | | | | | | | | | | |
|
Land & Improvements
|
0.04B | 0.04B | | | | | | | | | | | | | | |
|
Property, Plant & Equipment (Net)
|
0.44B | 0.42B | 0.59B | 0.61B | 0.64B | 0.59B | 0.56B | 0.80B | 0.88B | 0.87B | 0.80B | 0.79B | 0.77B | 0.76B | 0.80B | 0.77B |
|
Goodwill
|
1.31B | 1.30B | 2.19B | 2.21B | 2.28B | 2.09B | 1.99B | 5.95B | 4.54B | 3.43B | 6.13B | 3.99B | 3.98B | 2.69B | 2.44B | 1.60B |
|
Intangibles
|
0.15B | 0.08B | 0.79B | 0.83B | 0.80B | 0.67B | 0.60B | 2.96B | 2.80B | 2.42B | 2.18B | 3.77B | 2.32B | 1.90B | 1.71B | 1.21B |
|
Goodwill & Intangibles
|
1.47B | 1.38B | 2.98B | 3.04B | 3.08B | 2.76B | 2.59B | 8.91B | 7.34B | 5.85B | 8.31B | 7.76B | 6.29B | 4.59B | 4.14B | 2.80B |
|
Long-Term Deferred Tax
|
0.01B | 0.04B | | | | | | | | | | | | | | |
|
Other Non-Current Assets
|
0.03B | 0.14B | 0.17B | 0.20B | 0.22B | 0.09B | 0.06B | 0.10B | 0.16B | 0.08B | 0.07B | 0.10B | 0.12B | 0.20B | 0.28B | 0.30B |
|
Non-Current Assets
|
1.87B | 1.94B | 3.74B | 3.86B | 3.93B | 3.44B | 3.21B | 9.81B | 8.37B | 6.80B | 6.60B | 7.55B | 7.39B | 5.75B | 5.40B | 4.01B |
|
Assets
|
3.09B | 3.26B | 4.76B | 4.97B | 5.08B | 4.65B | 4.40B | 11.56B | 10.37B | 8.69B | 8.60B | 9.35B | 9.24B | 7.64B | 7.37B | 5.75B |
|
Accounts Payables
|
0.10B | 0.11B | 0.15B | 0.17B | 0.13B | 0.13B | 0.13B | 0.22B | 0.28B | 0.28B | 0.31B | 0.30B | 0.26B | 0.28B | 0.30B | 0.24B |
|
Payables
|
0.10B | 0.11B | 0.15B | 0.17B | 0.13B | 0.13B | 0.13B | 0.22B | 0.28B | 0.28B | 0.31B | 0.30B | 0.26B | 0.28B | 0.30B | 0.24B |
|
Accumulated Expenses
|
0.25B | 0.22B | 0.29B | 0.42B | 0.34B | 0.38B | 0.31B | 0.46B | 0.59B | 0.58B | 0.63B | 0.71B | 0.76B | 0.73B | 0.75B | 0.75B |
|
Other Accumulated Expenses
|
0.04B | 0.04B | | | | | | | | | | 0.07B | 0.06B | | | |
|
Short term Debt
|
0.08B | 0.01B | 0.28B | 0.30B | 0.31B | 0.11B | 0.01B | 0.02B | 0.03B | 0.09B | 0.00B | 0.30B | 0.18B | 0.12B | 0.32B | 0.55B |
|
Current Leases
|
| | | | | | | | | | | 0.05B | 0.05B | | | |
|
Current Taxes
|
0.01B | 0.01B | 0.01B | 0.04B | 0.01B | 0.03B | 0.02B | 0.06B | 0.05B | 0.06B | 0.06B | 0.06B | 0.06B | 0.05B | 0.05B | 0.04B |
|
Current Deferred Revenue
|
0.00B | 0.01B | | | | | | | | | | 0.05B | 0.07B | | | |
|
Curent Deferred Tax Liability
|
0.00B | 0.00B | | | | | | | | | | | | | | |
|
Total Current Liabilities
|
0.44B | 0.36B | 0.72B | 0.93B | 0.80B | 0.65B | 0.48B | 0.77B | 0.95B | 1.01B | 0.99B | 1.37B | 1.26B | 1.17B | 1.43B | 1.59B |
|
Non-Current Debt
|
0.39B | 0.60B | 1.49B | 1.22B | 1.17B | 1.15B | 1.14B | 1.51B | 1.61B | 1.56B | 1.43B | 1.98B | 1.91B | 1.83B | 1.80B | 1.59B |
|
Minority Interest
|
0.07B | 0.07B | 0.04B | 0.04B | 0.04B | 0.00B | 0.00B | 0.01B | 0.01B | 0.01B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B |
|
Non-Current Deferred Tax Liability
|
0.07B | 0.18B | 0.39B | 0.41B | 0.43B | 0.38B | 0.37B | 0.75B | 0.94B | 0.75B | 0.72B | 0.38B | 0.67B | 0.43B | 0.39B | 0.13B |
|
Operating Leases
|
| | | | | | | | | | 0.12B | 0.13B | 0.15B | 0.15B | 0.12B | 0.09B |
|
Other Non-Current Liabilities
|
0.28B | 0.31B | 0.41B | 0.34B | 0.30B | 0.36B | 0.29B | 0.40B | 0.46B | 0.42B | 0.48B | 0.55B | 0.53B | 0.40B | 0.50B | 0.41B |
|
Total Non-Current Liabilities
|
0.90B | 1.04B | 2.46B | 2.38B | 2.20B | 1.97B | 1.78B | 3.03B | 3.28B | 3.13B | 3.03B | 3.86B | 3.71B | 3.43B | 3.57B | 3.40B |
|
Total Liabilities
|
1.18B | 1.35B | 2.87B | 2.72B | 2.50B | 2.32B | 2.06B | 3.43B | 3.75B | 3.55B | 3.51B | 4.42B | 4.24B | 3.83B | 4.08B | 3.81B |
|
Total Debt
|
0.47B | 0.61B | 1.77B | 1.52B | 1.48B | 1.26B | 1.15B | 1.53B | 1.64B | 1.66B | 1.44B | 2.28B | 2.10B | 1.94B | 2.12B | 2.13B |
|
Common Equity
|
1.91B | 1.91B | 1.88B | 2.25B | 2.58B | 2.32B | 2.34B | 8.13B | 6.63B | 5.13B | 5.05B | 4.93B | 5.00B | 3.81B | 3.29B | 1.94B |
|
Shareholder's Equity
|
1.91B | 1.91B | 1.88B | 2.25B | 2.58B | 2.32B | 2.34B | 8.13B | 6.63B | 5.13B | 5.05B | 4.93B | 5.00B | 3.81B | 3.29B | 1.94B |
|
Liabilities and Shareholders Equity
|
3.09B | 3.26B | 4.76B | 4.97B | 5.08B | 4.65B | 4.40B | 11.56B | 10.37B | 8.69B | 8.60B | 9.35B | 9.24B | 7.64B | 7.37B | 5.75B |
|
Treasury Shares
|
-0.00B | 0.01B | 0.00B | 0.00B | 0.02B | 0.00B | 0.00B | 0.01B | 0.01B | 0.01B | 0.00B | 0.05B | 0.05B | 0.00B | 0.06B | 0.07B |
|
Retained Earnings
|
2.08B | 2.32B | -0.19B | -0.14B | -0.15B | -0.44B | 3.59B | 3.95B | 2.32B | 1.23B | 1.40B | 1.20B | 1.51B | -0.63B | -0.64B | -0.83B |