|
Cash & Equivalents (Quarter)
|
1.39B | 1.26B | 1.04B | 1.14B | 1.02B | 0.70B | 0.60B | 0.49B | 0.57B | 0.60B | 0.23B | 0.18B | 0.29B | 0.15B | 0.16B | 0.13B | 0.23B | 0.16B | 0.35B | 0.42B | 0.45B | 0.34B | 0.37B | 0.26B | 0.21B | 0.19B | 0.96B | 0.63B | 0.65B | 0.53B | 0.40B | 0.35B | 0.42B | 0.44B | 0.44B | 0.40B | 0.30B | 0.22B | 0.17B | 0.21B | 0.21B | 0.30B |
|
Short-term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00B | | | | |
|
Cash & Current Investments (Quarter)
|
1.39B | 1.26B | 1.04B | 1.14B | 1.02B | 0.70B | 0.60B | 0.49B | 0.57B | 0.60B | 0.23B | 0.18B | 0.29B | 0.15B | 0.16B | 0.13B | 0.23B | 0.16B | 0.35B | 0.42B | 0.45B | 0.34B | 0.37B | 0.26B | 0.21B | 0.19B | 0.96B | 0.63B | 0.65B | 0.53B | 0.40B | 0.35B | 0.42B | 0.44B | 0.44B | 0.40B | 0.30B | 0.22B | 0.17B | 0.21B | 0.21B | 0.30B |
|
Receivables - Net (Quarter)
|
| 0.96B | | | 0.53B | 0.86B | 0.97B | 0.64B | 0.61B | 0.60B | 0.72B | 0.69B | 0.52B | 0.45B | 0.52B | 0.51B | 0.48B | 0.44B | 0.50B | 0.46B | 0.44B | 0.41B | 0.45B | 0.38B | 0.37B | 0.34B | 0.41B | 0.49B | 0.40B | 0.35B | 0.40B | 0.34B | 0.34B | 0.19B | 0.26B | 0.22B | 0.24B | 0.16B | 0.23B | 0.20B | 0.24B | 0.19B |
|
Receivables - Other (Quarter)
|
| | | | 0.01B | | | | 0.00B | | | | 0.48B | 0.41B | 0.49B | 0.47B | 0.43B | 0.41B | 0.46B | 0.41B | 0.40B | 0.38B | 0.42B | 0.34B | 0.31B | 0.29B | 0.36B | 0.44B | 0.37B | 0.32B | 0.36B | 0.31B | 0.29B | 0.16B | 0.23B | 0.19B | 0.21B | 0.13B | 0.19B | 0.16B | 0.20B | 0.14B |
|
Receivables (Quarter)
|
| 0.96B | | | 0.54B | 0.86B | 0.97B | 0.64B | 0.62B | 0.60B | 0.72B | 0.69B | 1.00B | 0.86B | 1.01B | 0.98B | 0.92B | 0.85B | 0.96B | 0.87B | 0.84B | 0.79B | 0.86B | 0.73B | 0.68B | 0.63B | 0.77B | 0.93B | 0.77B | 0.67B | 0.76B | 0.65B | 0.63B | 0.35B | 0.48B | 0.41B | 0.45B | 0.29B | 0.41B | 0.36B | 0.44B | 0.34B |
|
Raw Materials (Quarter)
|
| | | | | | | | 0.24B | | 0.25B | 0.26B | 0.21B | 0.22B | 0.22B | 0.22B | 0.20B | 0.19B | 0.19B | 0.20B | 0.18B | 0.20B | 0.19B | 0.21B | 0.19B | 0.21B | 0.24B | 0.26B | 0.24B | 0.26B | 0.26B | 0.25B | 0.24B | 0.21B | 0.20B | 0.19B | 0.17B | 0.17B | 0.15B | 0.15B | 0.15B | 0.14B |
|
Finished Goods (Quarter)
|
| | | | | | | | 0.39B | | 0.40B | 0.41B | 0.38B | 0.40B | 0.38B | 0.37B | 0.40B | 0.44B | 0.42B | 0.42B | 0.32B | 0.34B | 0.32B | 0.30B | 0.28B | 0.32B | 0.33B | 0.35B | 0.39B | 0.46B | 0.47B | 0.46B | 0.39B | 0.38B | 0.35B | 0.34B | 0.37B | 0.36B | 0.39B | 0.42B | 0.42B | 0.42B |
|
Inventory (Quarter)
|
| 0.71B | | | 0.54B | 0.67B | 0.69B | 0.63B | 0.63B | 0.67B | 0.65B | 0.66B | 0.60B | 0.62B | 0.60B | 0.59B | 0.04B | 0.63B | 0.61B | 0.62B | 0.04B | 0.54B | 0.51B | 0.52B | 0.47B | 0.53B | 0.57B | 0.61B | 0.03B | 0.72B | 0.73B | 0.71B | 0.02B | 0.59B | 0.55B | 0.53B | 0.03B | 0.53B | 0.54B | 0.57B | 0.57B | 0.56B |
|
Prepaid Assets (Quarter)
|
| 0.17B | | | 0.09B | 0.11B | 0.11B | 0.07B | 0.09B | 0.09B | 0.12B | 0.14B | 0.06B | 0.06B | 0.06B | 0.05B | 0.06B | 0.05B | 0.12B | 0.12B | 0.09B | 0.10B | 0.09B | 0.07B | 0.07B | 0.07B | 0.08B | 0.09B | 0.09B | 0.12B | 0.11B | 0.12B | 0.12B | 0.14B | 0.18B | 0.19B | 0.11B | 0.13B | 0.14B | 0.15B | 0.18B | 0.10B |
|
Current Assets (Quarter)
|
| 3.09B | | | 2.89B | 2.33B | 2.38B | 1.84B | 1.90B | 1.96B | 1.71B | 1.67B | 1.71B | 1.99B | 2.09B | 2.04B | 1.43B | 1.34B | 1.65B | 1.67B | 1.55B | 1.38B | 1.42B | 1.24B | 1.72B | 1.73B | 2.02B | 1.82B | 1.77B | 1.72B | 1.63B | 1.53B | 1.51B | 1.36B | 1.43B | 1.39B | 1.20B | 1.07B | 1.07B | 1.12B | 1.21B | 1.15B |
|
Property, Plant & Equipment (Net) (Quarter)
|
2.41B | 1.93B | | | 0.18B | 2.19B | 2.21B | 1.94B | 1.47B | 1.95B | 1.94B | 1.89B | 1.65B | 1.62B | 1.59B | 1.58B | 1.58B | 1.57B | 1.56B | 1.55B | 1.49B | 1.56B | 1.53B | 1.52B | 1.43B | 1.40B | 1.38B | 1.35B | 1.34B | 1.35B | 1.35B | 1.35B | 1.37B | 1.37B | 1.34B | 1.29B | 1.30B | 1.23B | 1.22B | 1.20B | 1.20B | 1.18B |
|
Long-Term Investments (Quarter)
|
0.08B | 0.28B | | | 0.29B | 0.06B | 0.06B | 0.30B | 0.16B | 0.32B | 0.30B | 0.30B | 0.17B | 0.28B | 0.30B | 0.31B | 0.31B | 0.31B | 0.28B | 0.30B | 0.01B | 0.32B | 0.30B | 0.32B | 0.09B | 0.39B | 0.39B | 0.35B | 0.31B | 0.34B | 0.35B | 0.32B | 0.09B | 0.32B | 0.31B | 0.29B | 0.00B | 0.28B | 0.27B | 0.28B | 0.30B | 0.30B |
|
Goodwill (Quarter)
|
2.64B | 2.32B | | | 2.14B | 2.35B | 2.41B | 2.43B | 2.31B | 2.48B | 2.50B | 2.45B | 2.30B | 2.29B | 2.28B | 2.29B | 1.80B | 2.27B | 1.72B | 1.73B | 1.30B | 1.79B | 1.76B | 1.90B | 1.43B | 1.41B | 1.40B | 1.36B | 1.31B | 1.37B | 1.39B | 1.38B | 1.36B | 1.40B | 1.38B | 1.35B | 1.38B | 1.33B | 1.36B | 0.70B | 0.70B | 0.71B |
|
Intangibles (Quarter)
|
| 1.14B | | | 1.06B | 1.03B | 1.02B | 1.32B | 1.32B | 1.30B | 1.93B | 1.90B | 1.82B | 1.16B | 1.81B | 1.12B | 1.09B | 1.81B | 1.04B | 1.80B | 1.01B | 1.84B | 0.97B | 1.13B | 1.98B | 1.97B | 1.04B | 1.00B | 0.69B | 1.93B | 0.94B | 0.92B | 0.89B | 1.95B | 0.85B | 0.76B | 1.84B | 1.59B | 1.61B | 0.58B | 0.56B | 1.65B |
|
Goodwill & Intangibles (Quarter)
|
2.64B | 3.46B | | | 3.20B | 3.37B | 3.43B | 3.74B | 3.63B | 3.77B | 4.43B | 4.34B | 4.13B | 3.45B | 4.09B | 3.40B | 2.89B | 4.08B | 2.77B | 3.54B | 2.32B | 3.64B | 2.73B | 3.03B | 3.41B | 3.38B | 2.44B | 2.36B | 2.00B | 3.30B | 2.33B | 2.30B | 2.25B | 3.35B | 2.23B | 2.11B | 3.22B | 2.92B | 2.96B | 1.28B | 1.27B | 2.36B |
|
Long-Term Deferred Tax (Quarter)
|
| 0.13B | | | 0.04B | 0.20B | 0.20B | 0.04B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.02B | 0.02B | 0.02B | 0.02B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.04B | 0.15B | 0.16B | 0.21B | 0.24B | 0.24B | 0.24B | 0.16B | 0.16B |
|
Other Non-Current Assets (Quarter)
|
| 0.41B | | | 0.44B | 0.42B | 0.42B | 0.41B | 0.03B | 0.42B | 0.46B | 0.45B | 0.48B | 0.40B | 0.41B | 0.41B | 0.41B | 0.06B | 0.06B | 0.40B | 0.06B | 0.40B | 0.40B | | 0.01B | 0.27B | 0.27B | 0.26B | 0.25B | 0.26B | 0.25B | 0.25B | 0.08B | 0.26B | 0.26B | 0.04B | 0.02B | 0.03B | 0.27B | 0.26B | 0.25B | 0.25B |
|
Non-Current Assets (Quarter)
|
| 6.96B | | | 7.11B | 6.73B | 6.81B | 6.67B | 6.71B | 6.69B | 6.73B | 6.55B | 6.55B | 5.95B | 5.91B | 5.89B | 5.82B | 5.98B | 5.32B | 5.32B | 5.33B | 5.36B | 5.25B | 5.53B | 4.89B | 4.82B | 4.75B | 4.59B | 4.45B | 4.54B | 4.55B | 4.50B | 4.43B | 4.50B | 4.52B | 4.36B | 4.45B | 4.16B | 4.16B | 3.50B | 3.41B | 3.37B |
|
Assets (Quarter)
|
10.91B | 10.07B | | | 10.00B | 9.06B | 9.19B | 8.51B | 8.62B | 8.65B | 8.44B | 8.22B | 8.26B | 7.94B | 8.00B | 7.92B | 7.25B | 7.33B | 6.97B | 6.99B | 6.88B | 6.74B | 6.66B | 6.77B | 6.61B | 6.55B | 6.78B | 6.41B | 6.21B | 6.26B | 6.18B | 6.03B | 5.94B | 5.87B | 5.95B | 5.75B | 5.64B | 5.23B | 5.23B | 4.62B | 4.61B | 4.52B |
|
Accounts Payables (Quarter)
|
| 0.57B | | | 0.38B | 0.46B | 0.52B | 0.39B | 0.41B | 0.38B | 0.39B | 0.40B | 0.33B | 0.28B | 0.28B | 0.28B | 0.31B | 0.23B | 0.26B | 0.23B | 0.21B | 0.22B | 0.22B | 0.24B | 0.24B | 0.24B | 0.25B | 0.24B | 0.27B | 0.25B | 0.25B | 0.21B | 0.21B | 0.20B | 0.21B | 0.20B | 0.21B | 0.18B | 0.18B | 0.18B | 0.19B | 0.17B |
|
Notes Payables (Quarter)
|
| 0.33B | | | 0.17B | 0.09B | 0.10B | 0.22B | 0.23B | 0.35B | 0.06B | 0.08B | 0.25B | 0.23B | 0.26B | 0.33B | 0.17B | 0.18B | 0.47B | 0.45B | 0.28B | 0.09B | 0.09B | 0.10B | 0.36B | 0.38B | | | | | | | 0.02B | | | | | | 0.05B | | | |
|
Payables (Quarter)
|
| 0.90B | | | 0.55B | 0.55B | 0.61B | 0.61B | 0.64B | 0.74B | 0.45B | 0.48B | 0.58B | 0.51B | 0.54B | 0.61B | 0.48B | 0.41B | 0.73B | 0.67B | 0.49B | 0.31B | 0.30B | 0.33B | 0.60B | 0.61B | 0.25B | 0.24B | 0.27B | 0.25B | 0.25B | 0.21B | 0.23B | 0.20B | 0.21B | 0.20B | 0.21B | 0.18B | 0.23B | 0.18B | 0.19B | 0.17B |
|
Accumulated Expenses (Quarter)
|
| 0.49B | | | 0.31B | 0.45B | 0.41B | 0.27B | 0.32B | 0.27B | 0.27B | 0.26B | 0.33B | 0.26B | 0.23B | 0.24B | 0.27B | 0.24B | 0.22B | 0.24B | 0.27B | 0.25B | 0.24B | 0.24B | 0.25B | 0.21B | 0.54B | 0.29B | 0.27B | 0.20B | 0.01B | 0.20B | 0.21B | 0.19B | 0.23B | 0.23B | 0.26B | 0.21B | 0.21B | 0.22B | 0.21B | 0.18B |
|
Short term Debt (Quarter)
|
| 0.33B | | | 0.17B | 0.01B | 0.10B | 0.22B | 0.23B | 0.35B | 0.06B | 0.08B | 0.25B | 0.23B | 0.26B | 0.33B | 0.17B | 0.18B | 0.47B | 0.45B | | 0.09B | 0.00B | 0.01B | 0.01B | 0.38B | | | | | | | 0.02B | | | | | | 0.05B | | | |
|
Current Leases (Quarter)
|
| | | | | | | | | | | | | | | | | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B |
|
Total Current Liabilities (Quarter)
|
| 1.44B | | | 1.24B | 1.02B | 1.04B | 0.90B | 0.97B | 1.00B | 0.71B | 0.74B | 1.08B | 0.91B | 0.92B | 1.01B | 0.76B | 0.69B | 0.97B | 0.94B | 0.81B | 0.58B | 0.57B | 0.60B | 0.93B | 0.91B | 0.81B | 0.55B | 0.55B | 0.46B | 0.47B | 0.43B | 0.46B | 0.41B | 0.45B | 0.46B | 0.49B | 0.42B | 0.46B | 0.42B | 0.42B | 0.37B |
|
Non-Current Debt (Quarter)
|
| 3.35B | | | 2.33B | 2.83B | 2.81B | 2.58B | 2.58B | 2.58B | 2.58B | 2.45B | 2.27B | 2.27B | 2.27B | 2.27B | 1.50B | 1.50B | 1.53B | 1.55B | 1.57B | 1.60B | 1.57B | 1.58B | 1.60B | 1.58B | 1.34B | 1.30B | 1.27B | 1.32B | 1.33B | 1.33B | 1.31B | 1.34B | 1.33B | 1.32B | 1.35B | 1.31B | 1.34B | 1.38B | 1.38B | 1.39B |
|
Pension (Quarter)
|
| 1.08B | | | 0.20B | 1.04B | 1.02B | 0.19B | 0.19B | 0.19B | 0.19B | 0.19B | 0.16B | 0.14B | 0.14B | 0.15B | 0.15B | 0.15B | 0.15B | 0.15B | 0.16B | 0.16B | 0.15B | 0.16B | 0.14B | 0.14B | 0.14B | 0.14B | 0.10B | 0.11B | 0.11B | 0.11B | 0.10B | 0.10B | 0.10B | 0.10B | 0.11B | 0.11B | 0.11B | 0.11B | 0.10B | 0.10B |
|
Minority Interest (Quarter)
|
| | | | -0.18B | -0.17B | -0.16B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Liabilities from Discontinued Operations (Quarter)
|
| | | | 0.38B | | | | | | | | 0.03B | | | | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | | | | 0.05B | 0.05B | | | | | | | | | | 0.01B | | 0.01B | | | | |
|
Non-Current Deferred Tax Liability (Quarter)
|
| 0.09B | | | 0.32B | 0.07B | 0.07B | 0.37B | 0.38B | 0.39B | 0.24B | 0.24B | 0.29B | 0.28B | 0.28B | 0.28B | 0.26B | 0.25B | 0.25B | 0.25B | 0.23B | 0.22B | 0.23B | 0.24B | 0.24B | 0.24B | 0.22B | 0.22B | 0.18B | 0.18B | 0.17B | 0.18B | 0.15B | 0.15B | 0.15B | 0.04B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | 0.14B | 0.13B | 0.13B | 0.11B | 0.12B | 0.12B | 0.12B | 0.11B | 0.10B | 0.10B | 0.10B | 0.09B | 0.10B | 0.11B | 0.11B | 0.11B | 0.11B | 0.10B | 0.10B | 0.10B | 0.08B | 0.08B | 0.08B | 0.09B | 0.08B |
|
Other Non-Current Liabilities (Quarter)
|
| 0.41B | | | 0.36B | 0.44B | 0.45B | 0.36B | 0.40B | 0.41B | 0.54B | 0.57B | 0.42B | 0.43B | 0.43B | 0.42B | 0.45B | 0.43B | 0.42B | 0.44B | 0.43B | 0.43B | 0.42B | 0.36B | 0.35B | 0.34B | 0.33B | 0.36B | 0.33B | 0.33B | 0.28B | 0.29B | 0.29B | 0.29B | 0.29B | 0.32B | 0.29B | 0.28B | 0.26B | 0.30B | 0.30B | 0.30B |
|
Total Non-Current Liabilities (Quarter)
|
| 5.58B | | | 5.60B | 5.05B | 5.01B | 4.21B | 4.24B | 4.25B | 4.22B | 4.08B | 3.78B | 3.73B | 3.72B | 3.70B | 2.92B | 3.01B | 3.01B | 3.04B | 3.03B | 3.04B | 2.98B | 2.96B | 2.93B | 2.88B | 2.59B | 2.60B | 2.44B | 2.48B | 2.44B | 2.45B | 2.39B | 2.40B | 2.36B | 2.32B | 2.29B | 2.21B | 2.21B | 2.31B | 2.28B | 2.27B |
|
Total Liabilities (Quarter)
|
7.32B | 7.03B | | | 6.83B | 5.89B | 5.89B | 5.11B | 5.21B | 5.26B | 4.93B | 4.83B | 4.85B | 4.64B | 4.64B | 4.71B | 3.68B | 3.70B | 3.98B | 3.97B | 3.84B | 3.62B | 3.55B | 3.56B | 3.86B | 3.79B | 3.40B | 3.15B | 2.99B | 2.94B | 2.92B | 2.88B | 2.84B | 6.32B | 6.42B | 2.78B | 6.09B | 2.64B | 5.72B | 2.73B | 2.71B | 2.64B |
|
Total Debt (Quarter)
|
| 3.67B | | | 2.50B | 2.84B | 2.91B | 2.81B | 2.82B | 2.94B | 2.64B | 2.53B | 2.53B | 2.50B | 2.54B | 2.61B | 1.67B | 1.68B | 2.01B | 1.99B | 1.57B | 1.69B | 1.57B | 1.58B | 1.60B | 1.96B | 1.34B | 1.30B | 1.27B | 1.32B | 1.33B | 1.33B | 1.33B | 1.34B | 1.33B | 1.32B | 1.35B | 1.31B | 1.39B | 1.38B | 1.38B | 1.39B |
|
Common Equity (Quarter)
|
3.58B | 3.04B | | | 3.17B | 3.17B | 3.30B | 3.40B | 3.41B | 3.40B | 3.51B | 3.40B | 3.41B | 3.31B | 3.36B | 3.22B | 3.57B | 3.62B | 2.98B | 3.01B | 3.04B | 3.12B | 3.11B | 3.20B | 2.75B | 2.76B | 3.38B | 3.27B | 3.22B | 3.32B | 3.27B | 3.15B | 3.10B | -0.45B | -0.48B | 2.97B | -0.45B | 2.59B | -0.49B | 1.89B | 1.90B | 1.88B |
|
Shareholder's Equity (Quarter)
|
3.58B | 3.04B | | | 3.17B | 3.00B | 3.30B | 3.40B | 3.41B | 3.40B | 3.51B | 3.40B | 3.41B | 3.31B | 3.36B | 3.22B | 3.57B | 3.62B | 2.98B | 3.01B | 3.04B | 3.12B | 3.11B | 3.20B | 2.75B | 2.76B | 3.38B | 3.27B | 3.22B | 3.32B | 3.27B | 3.15B | 3.10B | 3.50B | 3.60B | 2.97B | 0.00B | 2.59B | -0.49B | 1.89B | 1.90B | 1.88B |
|
Liabilities and Shareholders Equity (Quarter)
|
10.91B | 10.07B | | | 10.00B | 9.06B | 9.19B | 8.51B | 8.62B | 8.65B | 8.44B | 8.22B | 8.26B | 7.94B | 8.00B | 7.92B | 7.25B | 7.33B | 6.97B | 6.99B | 6.88B | 6.74B | 6.66B | 6.77B | 6.61B | 6.55B | 6.78B | 6.41B | 6.21B | 6.26B | 6.18B | 6.03B | 5.94B | 5.87B | 5.95B | 5.75B | 5.64B | 5.23B | 5.23B | 4.62B | 4.61B | 4.52B |
|
Retained Earnings (Quarter)
|
| -0.29B | | | -0.28B | | | | 2.70B | | | | 2.75B | | | | -0.41B | | | | 2.65B | | | | 2.80B | | | | 3.65B | | | | 3.60B | | | | 3.31B | | | | 2.30B | |
|
Treasury Shares (Quarter)
|
0.00B | 0.00B | | | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | | | 0.00B | | | 0.00B | 0.00B | | | | 0.00B | | | | 0.00B | | 0.00B | 0.00B | 0.00B | | 0.00B | 0.00B | 0.00B | 0.00B | | 0.00B | 0.00B | | 0.00B | 0.00B | 0.00B | |