|
Cash & Equivalents (Quarter)
|
6.24B | 5.02B | 3.32B | 4.83B | 5.37B | 1.18B | 6.33B | 6.17B | 5.84B | 1.22B | 5.71B |
|
Short-term Investments (Quarter)
|
0.55B | 0.03B | 0.08B | 0.04B | 0.04B | 0.14B | 0.08B | 0.09B | 0.12B | 0.04B | 0.09B |
|
Cash & Current Investments (Quarter)
|
6.79B | 5.04B | 3.40B | 4.87B | 5.41B | 1.32B | 6.41B | 6.25B | 5.96B | 1.25B | 5.80B |
|
Receivables - Net (Quarter)
|
6.62B | 4.57B | 5.01B | 5.57B | 5.76B | 7.02B | 9.64B | 7.21B | 8.41B | 12.97B | 15.18B |
|
Receivables - Other (Quarter)
|
0.54B | 0.85B | 0.79B | 1.14B | 1.08B | 1.28B | 1.81B | 1.66B | 1.64B | 1.58B | 2.02B |
|
Receivables (Quarter)
|
7.17B | 5.42B | 5.80B | 6.72B | 6.84B | 8.30B | 11.45B | 8.87B | 10.05B | 14.55B | 17.19B |
|
Raw Materials (Quarter)
|
0.96B | 0.81B | 1.02B | 0.79B | 0.83B | 1.26B | 1.75B | 1.42B | 1.53B | 1.49B | 1.86B |
|
Work In Process (Quarter)
|
0.55B | 1.06B | 1.21B | 1.45B | 1.27B | 1.33B | 5.22B | 1.86B | 2.33B | 2.28B | 2.78B |
|
Finished Goods (Quarter)
|
0.64B | 0.46B | 0.80B | 0.65B | 1.09B | 1.43B | 2.01B | 1.41B | 1.57B | 1.52B | 1.92B |
|
Inventory (Quarter)
|
2.14B | 2.33B | 3.04B | 2.89B | 3.19B | 4.02B | 8.98B | 4.70B | 5.42B | 5.29B | 6.56B |
|
Prepaid Assets (Quarter)
|
1.27B | 0.12B | 0.11B | 0.07B | 0.86B | 1.74B | 1.51B | 1.33B | 1.62B | 1.74B | 2.03B |
|
Current Assets (Quarter)
|
16.01B | 13.26B | 13.15B | 15.59B | 15.56B | 19.54B | 26.24B | 22.59B | 25.05B | 25.83B | 28.72B |
|
Property, Plant & Equipment (Net) (Quarter)
|
-5.18B | 2.29B | 2.43B | -4.71B | 7.38B | 7.74B | 7.90B | 8.51B | -7.82B | 10.25B | 12.96B |
|
Long-Term Investments (Quarter)
|
0.09B | 0.10B | 0.10B | 0.09B | 0.06B | 0.04B | 0.07B | 1.07B | 0.15B | 0.27B | 0.50B |
|
Goodwill (Quarter)
|
12.11B | -0.31B | -0.32B | -0.32B | -0.31B | 12.16B | -0.31B | 19.82B | -0.31B | 21.02B | 21.24B |
|
Intangibles (Quarter)
|
2.79B | 1.83B | 47.46B | 21.96B | 20.83B | 20.95B | -25.28B | 39.31B | 2.71B | 37.18B | 37.85B |
|
Goodwill & Intangibles (Quarter)
|
14.91B | 1.52B | 47.14B | 21.64B | 20.52B | 33.11B | -25.59B | 59.13B | 2.39B | 58.20B | 59.09B |
|
Long-Term Deferred Tax (Quarter)
|
1.29B | 1.10B | 2.19B | 2.38B | 2.72B | 3.44B | 4.33B | 3.26B | 4.72B | 5.35B | 8.00B |
|
Other Non-Current Assets (Quarter)
|
| | 0.70B | 0.46B | 0.39B | 0.40B | 0.39B | 0.24B | 0.27B | 0.36B | 0.56B |
|
Non-Current Assets (Quarter)
|
42.31B | 47.82B | 50.20B | 45.06B | 43.03B | 43.58B | 73.01B | 68.86B | 68.97B | 70.26B | 85.35B |
|
Assets (Quarter)
|
0.35B | 0.64B | 0.68B | 0.17B | 0.23B | 0.22B | 0.10B | 96.48B | 0.31B | 104.03B | 114.07B |
|
Accounts Payables (Quarter)
|
11.66B | 1.68B | 2.29B | 12.84B | 1.77B | 15.79B | 18.94B | 2.55B | 22.37B | 22.46B | 25.28B |
|
Payables (Quarter)
|
11.66B | 1.68B | 2.29B | 12.84B | 1.77B | 15.79B | 18.94B | 2.55B | 22.37B | 22.46B | 25.28B |
|
Accumulated Expenses (Quarter)
|
2.98B | 2.71B | 3.32B | 3.95B | 4.03B | 3.90B | 5.65B | 5.55B | 6.11B | 6.46B | 7.26B |
|
Short term Debt (Quarter)
|
0.92B | 2.31B | 2.25B | 1.75B | 1.82B | 2.19B | 1.66B | 5.31B | 5.13B | 2.34B | 3.10B |
|
Current Leases (Quarter)
|
| | 0.01B | | 0.19B | 0.19B | 0.23B | 0.23B | 0.27B | 0.34B | 0.38B |
|
Current Taxes (Quarter)
|
1.48B | 1.38B | 1.35B | 1.16B | 1.36B | 1.13B | 0.92B | 0.90B | 1.58B | 1.41B | 1.08B |
|
Current Deferred Revenue (Quarter)
|
| | | 0.09B | 0.03B | 0.01B | | | | | |
|
Total Current Liabilities (Quarter)
|
14.87B | 15.26B | 16.38B | 16.29B | 18.12B | 20.31B | 22.59B | 26.29B | 30.54B | 27.87B | 30.62B |
|
Non-Current Debt (Quarter)
|
14.14B | 14.50B | 15.56B | 17.36B | 15.73B | 17.50B | 28.13B | 22.96B | 22.36B | 26.51B | 24.71B |
|
Non-Current Deffered Revenue (Quarter)
|
| | | 0.08B | 0.05B | 0.04B | 0.03B | 0.01B | 0.01B | | |
|
Pension (Quarter)
|
1.97B | 2.19B | 2.58B | 2.51B | 2.81B | 3.20B | 2.45B | 1.17B | 1.52B | 1.33B | 1.10B |
|
Non-Current Deferred Tax Liability (Quarter)
|
2.67B | 3.96B | 4.00B | 3.29B | 2.49B | 2.92B | 6.21B | 2.94B | 2.84B | 3.31B | 3.50B |
|
Operating Leases (Quarter)
|
| | | | 0.68B | 0.68B | 0.99B | 0.95B | 0.86B | 1.11B | 1.42B |
|
Other Non-Current Liabilities (Quarter)
|
0.26B | 0.35B | 0.35B | 4.24B | 0.03B | 2.68B | 2.02B | 4.27B | 1.17B | 0.92B | 0.09B |
|
Total Non-Current Liabilities (Quarter)
|
26.68B | 30.60B | 30.33B | 30.32B | 28.66B | 30.78B | 43.48B | 33.13B | 31.41B | 35.30B | 34.74B |
|
Total Liabilities (Quarter)
|
41.55B | 45.86B | 46.71B | 46.61B | 46.78B | 51.09B | 66.08B | 59.42B | 61.95B | 63.16B | 65.36B |
|
Total Debt (Quarter)
|
15.05B | 16.81B | 17.81B | 19.11B | 17.55B | 19.70B | 29.79B | 28.28B | 27.49B | 28.84B | 27.82B |
|
Common Equity (Quarter)
|
18.51B | 16.67B | 16.64B | 14.04B | 14.60B | 15.64B | 39.29B | 37.06B | 39.17B | 40.79B | 48.67B |
|
Shareholder's Equity (Quarter)
|
18.51B | 16.67B | 16.64B | 14.04B | 14.60B | 15.64B | 39.29B | 37.06B | 39.17B | 40.87B | 48.72B |
|
Liabilities and Shareholders Equity (Quarter)
|
0.35B | 0.64B | 0.68B | 0.17B | 0.23B | 0.22B | 0.10B | 96.48B | 0.31B | 104.03B | 114.07B |
|
Retained Earnings (Quarter)
|
11.83B | 8.14B | 8.22B | 5.68B | 2.81B | 5.30B | 1.71B | -0.57B | 1.50B | 3.16B | 10.97B |