Cash, cash equivalents and short term investments
27.87%156M
27.87%156M
7.94%136M
5.07%145M
-20.13%127M
-28.65%122M
-28.65%122M
-24.10%126M
0.73%138M
26.19%159M
-Cash and cash equivalents
27.87%156M
27.87%156M
7.94%136M
5.07%145M
-20.13%127M
-28.65%122M
-28.65%122M
-24.10%126M
0.73%138M
26.19%159M
Receivables
11.40%1.65B
11.40%1.65B
5.00%1.74B
5.52%1.65B
-4.01%1.58B
-20.45%1.48B
-20.45%1.48B
5.53%1.66B
6.20%1.56B
11.84%1.64B
-Accounts receivable
11.40%1.65B
11.40%1.65B
5.00%1.74B
5.52%1.65B
-4.01%1.58B
-20.45%1.48B
-20.45%1.48B
5.53%1.66B
6.20%1.56B
11.84%1.64B
Inventory
10.61%2B
10.61%2B
9.01%1.91B
15.15%1.91B
9.25%1.84B
-0.28%1.81B
-0.28%1.81B
-4.31%1.75B
-10.09%1.66B
-12.10%1.69B
Other current assets
15.11%655M
15.11%655M
-0.49%604M
-7.16%545M
-16.81%490M
-10.95%569M
-10.95%569M
12.20%607M
26.78%587M
34.47%589M
Total current assets
12.08%4.46B
12.08%4.46B
5.98%4.4B
7.66%4.24B
-1.01%4.04B
-11.25%3.98B
-11.25%3.98B
0.83%4.15B
0.77%3.94B
3.19%4.08B
Net PPE
11.89%922M
11.89%922M
7.94%911M
7.91%887M
4.42%850M
0.12%824M
0.12%824M
5.90%844M
12.76%822M
20.41%814M
-Gross PPE
12.52%1.68B
12.52%1.68B
7.94%911M
7.91%887M
4.42%850M
-0.07%1.49B
-0.07%1.49B
5.90%844M
12.76%822M
20.41%814M
-Accumulated depreciation
-13.28%-759M
-13.28%-759M
----
----
----
0.30%-670M
0.30%-670M
----
----
----
Goodwill and other intangible assets
6.54%5.23B
6.54%5.23B
2.10%5.19B
2.81%5.13B
4.93%4.98B
2.48%4.91B
2.48%4.91B
14.83%5.09B
24.25%4.99B
37.09%4.75B
-Goodwill
8.39%4.21B
8.39%4.21B
4.04%4.15B
4.61%4.09B
3.16%3.96B
0.31%3.89B
0.31%3.89B
10.88%3.99B
17.09%3.91B
31.47%3.84B
-Other intangible assets
-0.49%1.02B
-0.49%1.02B
-4.91%1.05B
-3.70%1.04B
12.35%1.03B
11.68%1.02B
11.68%1.02B
31.89%1.1B
59.44%1.08B
66.97%915M
Investments and advances
2.35%174M
2.35%174M
----
----
----
-5.56%170M
-5.56%170M
----
----
----
Long-term notes receivables
-11.11%56M
-11.11%56M
----
----
----
43.18%63M
43.18%63M
----
----
----
Non current deferred assets
48.91%204M
48.91%204M
----
----
----
3.01%137M
3.01%137M
----
----
----
Non current prepaid assets
0.00%4M
0.00%4M
----
----
----
0.00%4M
0.00%4M
----
----
----
Defined pension benefit
22.22%11M
22.22%11M
----
----
----
0.00%9M
0.00%9M
----
----
----
Other non current assets
26.27%149M
26.27%149M
13.26%598M
29.48%650M
21.07%609M
16.83%118M
16.83%118M
12.10%528M
1.83%502M
5.01%503M
Total non current assets
8.28%6.75B
8.28%6.75B
3.78%6.7B
5.59%6.66B
6.20%6.44B
2.47%6.24B
2.47%6.24B
13.36%6.46B
20.53%6.31B
31.32%6.07B
Total assets
9.76%11.22B
9.76%11.22B
4.64%11.1B
6.39%10.91B
3.30%10.48B
-3.36%10.22B
-3.36%10.22B
8.10%10.61B
12.08%10.25B
18.35%10.15B
Payables
21.07%1.33B
21.07%1.33B
2.62%1.22B
6.98%1.09B
4.50%1.07B
-4.84%1.1B
-4.84%1.1B
8.72%1.19B
7.51%1.02B
1.09%1.02B
-accounts payable
19.96%1.15B
19.96%1.15B
0.88%1.04B
5.88%918M
3.30%908M
-5.69%962M
-5.69%962M
7.66%1.03B
6.12%867M
2.81%879M
-Total tax payable
28.78%179M
28.78%179M
13.84%181M
13.33%170M
11.89%160M
1.46%139M
1.46%139M
16.06%159M
16.28%150M
-8.33%143M
Current accrued expenses
10.75%1.02B
10.75%1.02B
-1.20%909M
7.57%910M
-2.41%849M
-10.76%921M
-10.76%921M
8.88%920M
-2.20%846M
9.16%870M
Current debt and capital lease obligation
12.04%875M
12.04%875M
24.27%1.02B
47.08%1.01B
126.24%1B
58.10%781M
58.10%781M
421.52%824M
47.53%686M
21.43%442M
-Current debt
12.89%797M
12.89%797M
26.24%943M
51.88%928M
151.50%923M
70.53%706M
70.53%706M
789.29%747M
56.27%611M
26.12%367M
-Current capital lease obligation
4.00%78M
4.00%78M
5.19%81M
8.00%81M
2.67%77M
-6.25%75M
-6.25%75M
4.05%77M
1.35%75M
2.74%75M
Current liabilities
15.16%3.23B
15.16%3.23B
7.51%3.15B
17.97%3.01B
24.98%2.92B
4.47%2.8B
4.47%2.8B
39.94%2.93B
11.99%2.55B
7.46%2.33B
Long term debt and capital lease obligation
22.59%2.56B
22.59%2.56B
11.49%2.42B
9.15%2.35B
-2.28%2.22B
-7.03%2.09B
-7.03%2.09B
1.83%2.17B
51.87%2.15B
75.75%2.28B
-Long term debt
26.23%2.31B
26.23%2.31B
12.96%2.15B
10.52%2.09B
-2.09%1.97B
-5.52%1.83B
-5.52%1.83B
5.01%1.91B
66.90%1.89B
96.87%2.01B
-Long term capital lease obligation
-3.09%251M
-3.09%251M
0.76%264M
-0.77%259M
-3.76%256M
-16.45%259M
-16.45%259M
-16.56%262M
-8.10%261M
-2.92%266M
Non current deferred liabilities
43.14%146M
43.14%146M
17.07%144M
27.83%147M
75.32%135M
88.89%102M
88.89%102M
35.16%123M
130.00%115M
92.50%77M
Other non current liabilities
25.58%486M
25.58%486M
17.63%487M
16.94%504M
14.66%485M
-11.24%387M
-11.24%387M
4.55%414M
8.56%431M
14.95%423M
Total non current liabilities
23.86%3.19B
23.86%3.19B
12.68%3.05B
11.19%3B
2.45%2.84B
-5.81%2.58B
-5.81%2.58B
3.40%2.71B
44.74%2.7B
63.01%2.78B
Total liabilities
19.33%6.42B
19.33%6.42B
9.99%6.2B
14.48%6.01B
12.74%5.76B
-0.72%5.38B
-0.72%5.38B
19.64%5.63B
26.74%5.25B
31.87%5.11B
Share capital
0.00%1M
0.00%1M
0.00%1M
0.00%1M
0.00%1M
0.00%1M
0.00%1M
0.00%1M
0.00%1M
0.00%1M
-common stock
0.00%1M
0.00%1M
0.00%1M
0.00%1M
0.00%1M
0.00%1M
0.00%1M
0.00%1M
0.00%1M
0.00%1M
-Preferred stock
--0
--0
--0
--0
--0
--0
--0
--0
--0
--0
Retained earnings
-12.68%3.29B
-12.68%3.29B
-10.38%3.38B
-8.36%3.49B
-5.52%3.63B
-2.31%3.77B
-2.31%3.77B
-3.36%3.77B
0.90%3.8B
4.18%3.84B
Paid-in capital
--177M
--177M
--207M
--186M
--0
--0
--0
--0
--0
--0
Gains losses not affecting retained earnings
40.37%-226M
40.37%-226M
15.91%-222M
22.26%-227M
-32.64%-317M
-83.98%-379M
-83.98%-379M
-6.88%-264M
-39.05%-292M
-12.21%-239M
Total stockholders'equity
-4.36%3.25B
-4.36%3.25B
-4.05%3.36B
-1.91%3.45B
-8.06%3.31B
-7.17%3.39B
-7.17%3.39B
-4.05%3.5B
-1.35%3.51B
3.69%3.6B
Noncontrolling interests
7.27%1.55B
7.27%1.55B
4.84%1.54B
-2.55%1.45B
-1.81%1.41B
-3.60%1.44B
-3.60%1.44B
1.24%1.47B
3.18%1.49B
17.14%1.44B
Total equity
-0.89%4.79B
-0.89%4.79B
-1.43%4.9B
-2.10%4.9B
-6.28%4.72B
-6.13%4.84B
-6.13%4.84B
-2.55%4.97B
-0.04%5B
7.20%5.04B
Currency Unit
USD
USD
USD
USD
USD
USD
USD
USD
USD
USD
Accounting Standards
US-GAAP
US-GAAP
US-GAAP
US-GAAP
US-GAAP
US-GAAP
US-GAAP
US-GAAP
US-GAAP
US-GAAP