|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.39B | 0.36B | 0.35B | 0.34B | 0.35B | 0.31B | 0.35B | 0.40B | 0.61B | 0.84B | 0.41B | 0.37B | 0.40B | 0.40B | 0.37B | 0.40B | 0.62B | 0.44B | 0.46B | 0.48B |
|
Short-term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.39B | 0.36B | 0.35B | 0.34B | 0.35B | 0.31B | 0.35B | 0.40B | 0.61B | 0.84B | 0.41B | 0.37B | 0.40B | 0.40B | 0.37B | 0.40B | 0.62B | 0.44B | 0.46B | 0.48B |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.75B | 0.77B | 0.83B | 0.85B | 0.89B | 0.88B | 0.92B | 0.90B | 0.94B | 0.94B | 1.01B | 0.98B | 0.98B | 0.97B | 0.95B | 1.00B | 1.02B | 1.14B | 1.12B | 1.15B |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.07B | 0.08B | 0.10B | 0.10B | 0.11B | 0.11B | 0.12B | 0.13B | 0.14B | 0.14B | 0.14B | 0.15B | 0.15B | 0.15B | 0.14B | 0.16B | 0.16B | 0.17B | 0.16B | 0.18B |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.83B | 0.85B | 0.92B | 0.96B | 0.99B | 0.99B | 1.04B | 1.03B | 1.07B | 1.08B | 1.15B | 1.13B | 1.13B | 1.12B | 1.09B | 1.15B | 1.18B | 1.31B | 1.28B | 1.33B |
|
Raw Materials (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.56B | | | | 0.78B | | | | 0.83B | | | | 0.77B | | | | 0.81B | |
|
Work In Process (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.12B | | | | 0.14B | | | | 0.17B | | | | 0.17B | | | | 0.18B | |
|
Finished Goods (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.09B | | | | 0.13B | | | | 0.14B | | | | 0.08B | | | | 0.11B | |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.71B | 0.74B | 0.77B | 0.87B | 0.97B | 1.03B | 1.04B | 1.12B | 1.11B | 1.09B | 1.13B | 1.13B | 1.10B | 1.08B | 1.02B | 1.07B | 1.11B | 1.15B | 1.11B | 1.14B |
|
Current Deferred Tax Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.19B | 0.20B | 0.18B | 0.21B | 0.21B | 0.22B | 0.22B | 0.25B | 0.25B | 0.25B | 0.27B | 0.29B | 0.29B | 0.28B | 0.26B | 0.30B | 0.30B | 0.33B | 0.34B | 0.36B |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.04B | 2.06B | 2.13B | 2.27B | 2.41B | 2.43B | 2.53B | 2.67B | 2.90B | 3.12B | 2.82B | 2.78B | 2.77B | 2.73B | 2.60B | 2.76B | 3.05B | 3.06B | 3.02B | 3.14B |
|
Buildings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.34B | | | | 0.37B | | | | 0.46B | | | | 0.45B | | | | 0.49B | |
|
Land & Improvements (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.60B | 0.60B | 0.62B | 0.61B | 0.60B | 0.59B | 0.64B | 0.64B | 0.64B | 0.63B | 0.89B | 0.88B | 0.86B | 0.82B | 0.82B | 0.83B | 0.84B | 0.85B | 0.86B | 0.84B |
|
Long-Term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.32B | 0.33B | 0.38B | 0.39B | 0.40B | 0.41B | 0.38B | 0.39B | 0.40B | 0.41B | 0.46B | 0.47B | 0.48B | 0.50B | 0.50B | 0.51B | 0.53B | 0.58B | 0.62B | 0.64B |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.14B | 5.18B | 5.24B | 5.22B | 5.17B | 5.19B | 5.37B | 0.08B | 5.45B | 5.48B | 6.45B | 6.44B | 6.45B | 6.55B | 6.56B | 6.63B | 6.72B | 7.19B | 7.17B | 7.27B |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.47B | 3.34B | 3.37B | 3.31B | 3.23B | 3.25B | 3.34B | 3.32B | 3.28B | 3.28B | 4.17B | 4.08B | 4.01B | 3.95B | 3.92B | 3.92B | 3.88B | 4.25B | 4.13B | 4.17B |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.61B | 8.53B | 8.61B | 8.53B | 8.41B | 8.44B | 8.71B | 3.40B | 8.73B | 8.76B | 10.61B | 10.52B | 10.47B | 10.50B | 10.47B | 10.55B | 10.60B | 11.43B | 11.30B | 11.43B |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.71B | 9.62B | 9.77B | 9.70B | 9.57B | 9.61B | 9.90B | 9.95B | 9.94B | 9.97B | 12.20B | 12.09B | 12.03B | 12.03B | 12.03B | 12.12B | 12.21B | 13.12B | 13.05B | 13.17B |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 11.76B | 11.68B | 11.90B | 11.97B | 11.98B | 12.04B | 12.43B | 12.62B | 12.84B | 13.09B | 15.02B | 14.86B | 14.80B | 14.77B | 14.63B | 14.88B | 15.27B | 16.18B | 16.07B | 16.31B |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.45B | 0.45B | 0.47B | 0.50B | 0.54B | 0.52B | 0.50B | 0.53B | 0.49B | 0.49B | 0.52B | 0.52B | 0.51B | 0.51B | 0.52B | 0.53B | 0.55B | 0.58B | 0.62B | 0.62B |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.45B | 0.45B | 0.47B | 0.50B | 0.54B | 0.52B | 0.50B | 0.53B | 0.49B | 0.49B | 0.52B | 0.52B | 0.51B | 0.51B | 0.52B | 0.53B | 0.55B | 0.58B | 0.62B | 0.62B |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.39B | 0.42B | 0.44B | 0.36B | 0.37B | 0.41B | 0.44B | 0.37B | 0.42B | 0.46B | 0.50B | 0.45B | 0.44B | 0.47B | 0.47B | 0.45B | 0.45B | 0.53B | 0.54B | 0.47B |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.70B | 0.42B | 0.32B | 0.33B | 0.35B | 0.27B | 0.23B | 0.07B | 0.01B | 0.30B | 1.42B | 1.06B | 0.83B | 0.57B | 0.65B | 0.47B | 0.41B | 1.04B | 1.21B | 1.11B |
|
Current Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.02B | 0.07B | 0.04B | 0.07B | 0.04B | 0.05B | 0.05B | 0.11B | 0.05B | 0.06B | 0.07B | 0.09B | 0.05B | 0.06B | 0.08B | 0.12B | 0.08B | 0.08B | 0.08B | 0.09B |
|
Current Deferred Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.33B | 0.31B | 0.33B | 0.35B | 0.37B | 0.37B | 0.40B | 0.43B | 0.44B | 0.42B | 0.43B | 0.44B | 0.43B | 0.40B | 0.40B | 0.43B | 0.42B | 0.47B | 0.40B | 0.51B |
|
Curent Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.86B | 1.63B | 1.56B | 1.59B | 1.63B | 1.59B | 1.56B | 1.45B | 1.34B | 1.67B | 2.88B | 2.50B | 2.20B | 1.97B | 2.10B | 1.96B | 1.87B | 2.65B | 2.84B | 2.76B |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.26B | 2.24B | 2.23B | 2.20B | 2.15B | 2.09B | 2.16B | 2.18B | 2.19B | 1.86B | 1.90B | 1.88B | 1.82B | 1.77B | 1.43B | 1.46B | 1.53B | 1.43B | 1.07B | 1.06B |
|
Pension (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.73B | 0.70B | 0.68B | 0.72B | 0.71B | 0.70B | 0.69B | 0.67B | 0.65B | 0.63B | 0.84B | 0.84B | 0.82B | 0.79B | 0.73B | 0.84B | 0.81B | 0.85B | 0.79B | 0.84B |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.56B | 0.55B | 0.51B | 0.53B | 0.54B | 0.53B | 0.54B | 0.56B | 0.58B | 0.59B | 0.68B | 0.68B | 0.70B | 0.69B | 0.62B | 0.64B | 0.67B | 0.73B | 0.73B | 0.73B |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.85B | 4.57B | 4.51B | 4.51B | 4.49B | 4.37B | 4.42B | 4.30B | 4.18B | 4.16B | 5.61B | 5.22B | 4.85B | 4.52B | 4.35B | 4.27B | 4.21B | 4.93B | 4.71B | 4.66B |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.41B | 5.12B | 5.03B | 5.04B | 5.03B | 4.91B | 4.95B | 4.86B | 4.76B | 4.75B | 6.29B | 5.90B | 5.54B | 5.22B | 4.98B | 4.91B | 4.88B | 5.66B | 5.44B | 5.39B |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.96B | 2.65B | 2.54B | 2.54B | 2.50B | 2.36B | 2.39B | 2.25B | 2.19B | 2.16B | 3.31B | 2.93B | 2.65B | 2.34B | 2.08B | 1.93B | 1.94B | 2.46B | 2.28B | 2.18B |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.96B | 6.56B | -0.28B | 0.00B | -0.35B | 7.13B | 0.00B | 9.11B | 9.37B | 8.34B | 8.73B | -0.33B | 0.00B | 9.55B | 9.66B | 9.97B | -2.11B | 10.53B | 10.63B | 10.92B |
|
Shareholder's Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.57B | 6.56B | 1.01B | -0.29B | 8.35B | 7.13B | -0.21B | 1.09B | -0.32B | 8.34B | 8.73B | 0.00B | -0.18B | 9.55B | 9.66B | 9.97B | 1.28B | 10.53B | 10.63B | 10.92B |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 11.76B | 11.68B | 11.90B | 11.97B | 11.98B | 12.04B | 12.43B | 12.62B | 12.84B | 13.09B | 15.02B | 14.86B | 14.80B | 14.77B | 14.63B | 14.88B | 15.27B | 16.18B | 16.07B | 16.31B |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00B | 0.00B | 0.04B | 0.00B | 0.00B | 0.00B | 0.04B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.04B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.45B | 7.66B | -0.47B | 8.12B | 8.35B | -0.63B | -0.57B | 9.11B | -0.52B | -0.57B | 9.94B | -0.51B | -0.52B | -0.46B | -0.56B | 11.34B | -0.41B | -0.43B | -0.40B | 12.57B |