|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | 0.16B | 0.03B | 2.59B | 0.05B | 2.40B | 3.06B | 2.87B | 5.21B | 7.02B | 2.96B | 3.25B | 3.15B | 2.96B | 3.42B | 3.24B | 3.44B | 3.33B | 3.50B | | |
|
Short-term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | 6.48B | 0.00B | 6.54B | 0.00B | 1.24B | 12.25B | 1.98B | 0.36B | 11.57B | 11.52B | 1.14B | 11.86B | 12.93B | 12.04B | 1.54B | 10.30B | 10.25B | 10.64B | 11.25B | 12.06B |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | 6.64B | 0.03B | 9.12B | 0.05B | 3.64B | 15.30B | 4.85B | 5.58B | 18.59B | 14.48B | 4.39B | 15.01B | 15.89B | 15.46B | 4.78B | 13.74B | 13.58B | 14.14B | 11.25B | 12.06B |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | 0.24B | -0.18B | 5.64B | 0.24B | | | 7.28B | | | | 5.56B | | | | 6.28B | | | | 7.72B | |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | 0.01B | 0.18B | 4.95B | -0.00B | -0.01B | 6.57B | 0.58B | 2.55B | 6.21B | 6.39B | 0.18B | 5.90B | 5.71B | 5.53B | 0.55B | 6.05B | 6.19B | 6.85B | 6.55B | 6.14B |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | 0.25B | | 10.58B | 0.24B | | | 7.86B | | | | 5.74B | | | | 6.83B | | | | 14.28B | |
|
Raw Materials (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Work In Process (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Finished Goods (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | 3.95B | 0.08B | 4.51B | 0.11B | 0.61B | 7.47B | 5.19B | 0.66B | 4.97B | 4.46B | 3.67B | 3.48B | 3.89B | 2.73B | 2.42B | 2.74B | 2.87B | 2.67B | 2.56B | 2.65B |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | 0.17B | -0.02B | 0.02B | 0.03B | | | | | | | | | | | 0.05B | | | | | |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | 0.56B | 0.39B | 15.42B | 0.43B | 18.04B | | 18.29B | 7.83B | 21.10B | | 14.88B | | 14.81B | 14.59B | 15.34B | | 15.89B | 15.52B | 15.04B | |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | 13.12B | 0.24B | 15.32B | 0.20B | 3.78B | 14.53B | 15.89B | 3.73B | 16.30B | 16.27B | 15.72B | 15.41B | 15.43B | 15.53B | 13.23B | 12.53B | 10.59B | 10.81B | 11.01B | 11.24B |
|
Long-Term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | 0.33B | 0.33B | 0.33B | -0.00B | -0.13B | -0.13B | 2.06B | -0.01B | 2.05B | -0.22B | 12.04B | -0.01B | -0.02B | 2.36B | 2.33B | -0.01B | 2.40B | -0.20B | 2.49B | 2.48B |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | 1.30B | 1.33B | 8.59B | 0.36B | 2.44B | 14.43B | 15.48B | 6.63B | 15.37B | 15.15B | 14.13B | 13.96B | 13.91B | 13.54B | 12.24B | 13.03B | 13.29B | 13.29B | 13.31B | 13.25B |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | 0.33B | 3.96B | 14.81B | 0.08B | 4.68B | 23.37B | 23.95B | 9.04B | 23.39B | 22.85B | 20.85B | 20.30B | 19.67B | 19.33B | 18.32B | 19.16B | 19.16B | 18.88B | 18.51B | 18.28B |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | 1.63B | 5.29B | 23.39B | 0.44B | 7.12B | 37.80B | 39.43B | 15.66B | 38.76B | 38.00B | 34.98B | 34.26B | 33.58B | 32.87B | 30.56B | 32.19B | 32.45B | 32.17B | 31.82B | 31.54B |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | 0.74B | 0.92B | 0.89B | 0.94B | 0.61B | 1.23B | 1.25B | 0.67B | 1.28B | 1.42B | 1.22B | 1.22B | 1.39B | 1.91B | 1.74B | 1.77B | 1.96B | 2.06B | 2.08B | 2.07B |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | -0.07B | 0.10B | 0.58B | -0.83B | -0.88B | 1.91B | 0.52B | 0.10B | 2.74B | 0.04B | 0.39B | 1.32B | 1.36B | 1.62B | 0.34B | 1.47B | 2.09B | 1.17B | 1.16B | -0.01B |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | 2.15B | 3.47B | 48.80B | 1.01B | 59.25B | | 70.96B | 27.58B | 90.31B | | 67.50B | | 66.71B | 80.26B | 60.13B | | 59.44B | 75.40B | 75.76B | |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | 2.71B | 3.85B | 64.22B | 1.45B | 77.30B | 84.96B | 27.38B | 27.58B | 90.31B | 26.34B | 21.18B | 20.89B | 81.52B | 20.62B | 19.10B | 19.30B | 75.33B | 16.73B | 90.80B | |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | -0.01B | 0.26B | 11.85B | -0.01B | -0.01B | 20.55B | 12.92B | 4.36B | 13.64B | 13.26B | 11.60B | 11.25B | 11.82B | 10.06B | 10.55B | 8.75B | 8.19B | 7.83B | 7.63B | 9.46B |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | -0.01B | 0.26B | 11.85B | -0.01B | -0.01B | 20.55B | 12.92B | 4.36B | 13.64B | 13.26B | 11.60B | 11.25B | 11.82B | 10.06B | 10.55B | 8.75B | 8.19B | 7.83B | 7.63B | 9.46B |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | 0.19B | 0.11B | 0.11B | 0.10B | | | | | | | | | | | | | | | | |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | 0.01B | | 0.03B | 0.03B | 0.01B | | | | | | | | | | -0.07B | | | | | |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | 0.01B | 3.19B | 25.39B | 28.66B | 35.39B | 42.56B | 3.76B | 41.89B | 41.92B | 40.68B | 2.76B | 37.46B | 37.27B | 37.48B | 1.62B | 40.92B | 41.13B | -40.88B | -41.07B | |
|
Current Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | -0.12B | -0.12B | -0.11B | -0.08B | -0.07B | -0.13B | -0.17B | -0.13B | -0.27B | -0.21B | -0.17B | -0.09B | -0.12B | -0.28B | -0.16B | -0.20B | -0.12B | -0.13B | -0.14B | -0.11B |
|
Current Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | -0.02B | | | | | | | | | | | | | | | | | | |
|
Current Deferred Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | 0.04B | -0.05B | 0.04B | 0.06B | | | | | | | | | | | | | | | | |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | 0.37B | 0.26B | 13.91B | 0.25B | 15.77B | | 16.68B | 6.33B | 16.63B | | 14.36B | | 14.79B | 12.16B | 12.17B | | 9.54B | 9.10B | 8.99B | |
|
Capital Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | 0.01B | | | 0.01B | | | | | | | | | | | | | | | | |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | 1.60B | 2.40B | 25.39B | 0.19B | | | 40.84B | 12.59B | | | 38.05B | | | | 35.10B | 8.71B | 7.94B | 8.00B | 41.07B | |
|
Pension (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | -0.03B | 0.00B | 0.00B | | | | | | | | | | | | | | | | |
|
Minority Interest (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | 0.00B | -0.03B | 0.09B | 0.00B | 0.00B | 0.20B | 3.71B | -0.04B | 3.37B | 3.27B | 2.40B | 3.83B | -0.11B | 3.67B | 2.69B | -0.08B | 2.74B | 2.80B | 2.78B | |
|
Liabilities from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | 0.01B | | | -0.00B | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | 1.59B | 0.30B | 2.51B | 2.53B | 0.49B | 3.61B | 3.70B | 1.49B | 3.56B | 3.36B | 3.23B | 3.09B | 2.98B | 2.89B | 2.61B | 2.61B | 2.64B | 2.58B | 2.51B | 2.49B |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | 0.02B | 0.02B | 0.03B | | | | | | | | | | | | | | | | |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | 0.11B | -0.03B | 0.03B | 0.02B | | | 7.51B | | | | 6.78B | | | | 6.14B | | | | 6.56B | |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | 2.11B | 42.69B | 37.31B | 0.34B | | | 54.14B | 23.71B | 71.42B | | 49.50B | | | 60.90B | 46.00B | | | 59.87B | 60.45B | |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | 2.22B | 42.66B | 51.22B | 0.37B | 63.27B | 81.80B | 70.82B | 19.68B | 71.42B | 22.67B | 63.85B | 16.33B | 63.32B | -59.63B | 58.17B | 16.71B | 60.01B | -58.68B | 60.45B | |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | 1.61B | 5.59B | 50.79B | 28.85B | 35.39B | 42.56B | 44.59B | 54.47B | 41.92B | 40.68B | 40.81B | 37.46B | 37.27B | 37.48B | 36.72B | 49.63B | 49.07B | -32.88B | | |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | 11.20B | 6.34B | 13.00B | 0.96B | 1.33B | 3.16B | 4.07B | 7.90B | 90.31B | 3.67B | 4.76B | 4.56B | 18.20B | 80.26B | 2.63B | 2.58B | 15.32B | 75.40B | 75.76B | |
|
Shareholder's Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | 0.49B | -1.00B | 1.05B | 1.08B | | | | | | | | | | | | | | | | |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | 2.71B | 3.85B | 64.22B | 1.45B | 77.30B | 84.96B | 27.38B | 27.58B | 90.31B | 26.34B | 21.18B | 20.89B | 81.52B | 20.62B | 19.10B | 19.30B | 75.33B | 16.73B | 90.80B | |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | 2.00B | | -0.03B | -0.04B | | | | | | | | | | | | | | | | |
|
Preferred Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01B | 0.01B | | | | | | | | | | | | | | | | |