|
Cash & Equivalents (Quarter)
|
14.15B | 15.87B | 15.61B | 13.43B | 15.25B | 17.24B | -9.61B | 12.43B | -10.32B | 12.50B | -9.56B | 11.89B | 13.47B |
|
Short-term Investments (Quarter)
|
0.07B | 0.20B | 0.09B | 0.08B | 0.23B | 0.63B | -1.22B | 0.47B | -1.20B | 0.38B | -1.65B | 1.12B | 1.12B |
|
Cash & Current Investments (Quarter)
|
14.22B | 16.07B | 15.70B | 13.51B | 15.48B | 17.86B | -10.82B | 12.90B | -11.52B | 12.88B | -11.21B | 13.02B | 14.58B |
|
Receivables - Net (Quarter)
|
3.64B | 3.28B | 3.77B | 3.63B | 6.40B | 5.58B | -0.02B | 4.74B | -0.01B | 5.17B | -0.01B | 4.12B | 5.45B |
|
Receivables - Other (Quarter)
|
| | | | | | | | | 1.65B | | 1.17B | |
|
Receivables (Quarter)
|
3.64B | 3.28B | 3.77B | 3.63B | 6.40B | 5.58B | -0.02B | 4.74B | -0.01B | 6.82B | -0.01B | 5.29B | 5.45B |
|
Inventory (Quarter)
|
3.67B | 3.76B | 3.84B | 4.10B | 4.43B | 4.93B | 4.91B | 5.22B | 5.31B | 5.83B | 5.53B | 5.54B | 5.82B |
|
Prepaid Assets (Quarter)
|
0.07B | 0.09B | 0.09B | | | 0.17B | 0.15B | 0.17B | 0.24B | 0.34B | 0.55B | 0.69B | 0.80B |
|
Current Assets (Quarter)
|
21.06B | 35.13B | 23.37B | 21.47B | 26.69B | 28.66B | 20.10B | 23.35B | 23.80B | 24.34B | 20.86B | 22.83B | 25.93B |
|
Property, Plant & Equipment (Net) (Quarter)
|
95.95B | 76.86B | 68.04B | 84.26B | 73.81B | 66.50B | 62.18B | 71.82B | 69.99B | 78.02B | 73.11B | 76.46B | 79.85B |
|
Long-Term Investments (Quarter)
|
2.45B | 2.47B | 2.57B | 2.58B | 1.74B | 1.42B | 1.57B | 1.62B | 1.62B | 1.66B | 1.69B | 4.11B | 4.29B |
|
Goodwill (Quarter)
|
3.02B | 0.25B | 0.95B | 1.20B | 1.20B | 1.20B | | 1.39B | | 1.34B | | 1.34B | |
|
Intangibles (Quarter)
|
3.97B | 0.78B | 1.62B | 1.57B | 1.44B | 1.37B | 1.40B | 1.61B | 1.61B | 1.72B | 1.76B | 1.92B | 2.01B |
|
Goodwill & Intangibles (Quarter)
|
6.99B | 1.02B | 2.58B | 2.77B | 2.63B | 2.57B | 1.40B | 3.00B | 1.61B | 3.06B | 1.76B | 3.27B | 2.01B |
|
Long-Term Deferred Tax (Quarter)
|
5.79B | 4.04B | 3.76B | 3.69B | 1.91B | 0.06B | -0.05B | 0.06B | -0.08B | 0.07B | -0.06B | 0.08B | 0.07B |
|
Other Non-Current Assets (Quarter)
|
1.28B | 1.00B | 1.30B | 2.52B | 1.61B | 0.09B | | 1.11B | -1.57B | 0.34B | | 0.69B | |
|
Non-Current Assets (Quarter)
|
95.95B | 76.86B | 77.49B | -21.47B | -26.69B | 66.50B | 67.72B | 77.94B | 76.19B | 78.02B | 79.87B | 85.96B | 90.08B |
|
Assets (Quarter)
|
117.01B | 111.99B | 100.86B | | | 95.17B | 87.82B | 101.30B | 99.99B | 102.36B | 100.72B | 108.79B | 116.01B |
|
Accounts Payables (Quarter)
|
5.55B | 5.98B | 6.72B | 5.77B | 7.03B | 6.69B | 0.15B | 6.30B | 0.27B | 6.72B | 0.25B | 6.64B | 6.29B |
|
Payables (Quarter)
|
5.55B | 5.98B | 6.72B | 5.77B | 7.03B | 6.69B | 0.15B | 6.30B | 0.27B | 6.72B | 0.25B | 6.64B | 6.29B |
|
Short term Debt (Quarter)
|
0.39B | 2.74B | 0.13B | 0.23B | 0.13B | 2.62B | 2.28B | 7.17B | 1.76B | 0.51B | 1.52B | 1.36B | 1.41B |
|
Current Leases (Quarter)
|
0.08B | 0.08B | 0.07B | | | | | | | | | | |
|
Current Taxes (Quarter)
|
2.12B | 1.77B | 1.55B | 0.91B | 2.80B | 3.03B | 0.47B | 0.61B | 0.29B | 0.88B | 1.05B | 0.90B | 1.33B |
|
Current Deferred Revenue (Quarter)
|
0.10B | 0.12B | 0.11B | 0.10B | 0.10B | 0.03B | 0.05B | 0.05B | 0.09B | 0.09B | 0.05B | 0.05B | 0.05B |
|
Total Current Liabilities (Quarter)
|
11.37B | 13.99B | 12.34B | 14.82B | 16.40B | 16.92B | 11.89B | 19.04B | 15.18B | 14.30B | 12.30B | 15.64B | 15.73B |
|
Capital Leases (Quarter)
|
0.81B | 0.72B | 0.65B | | | | | | | | | | |
|
Non-Current Debt (Quarter)
|
2.09B | 2.25B | 23.17B | 22.04B | 18.36B | 13.81B | 14.70B | 15.17B | 22.40B | 1.76B | 20.20B | -1.68B | 24.59B |
|
Non-Current Deffered Revenue (Quarter)
|
0.36B | 0.34B | 0.28B | 0.21B | 0.18B | 0.05B | | 0.05B | | 0.05B | | 0.05B | |
|
Minority Interest (Quarter)
|
| | | | | 3.81B | 3.95B | 4.03B | 4.20B | 4.31B | 4.08B | 4.55B | 5.06B |
|
Liabilities from Discontinued Operations (Quarter)
|
| 1.22B | | | 0.02B | 8.16B | | | 0.75B | | | | |
|
Non-Current Deferred Tax Liability (Quarter)
|
3.77B | 3.47B | 3.23B | 3.78B | 3.31B | 3.06B | 3.37B | 4.30B | 3.33B | 3.33B | 3.54B | 3.51B | 3.75B |
|
Operating Leases (Quarter)
|
| | 2.30B | | | | | | | | | | |
|
Other Non-Current Liabilities (Quarter)
|
8.45B | 8.22B | 0.01B | 11.19B | 13.80B | 10.48B | 10.72B | 0.00B | 14.59B | 0.04B | 13.53B | 13.50B | 14.97B |
|
Total Non-Current Liabilities (Quarter)
|
42.91B | 37.33B | 36.70B | 38.73B | 36.92B | 29.48B | 29.38B | 33.72B | 39.22B | 38.95B | 38.83B | 40.93B | 44.82B |
|
Total Liabilities (Quarter)
|
54.28B | 51.32B | 50.06B | 53.56B | 53.32B | 46.40B | 41.27B | 52.77B | 54.40B | 53.24B | 51.12B | 56.57B | 60.55B |
|
Total Debt (Quarter)
|
2.48B | 4.98B | 23.29B | 22.26B | 18.48B | 16.43B | 16.98B | 22.34B | 24.16B | 2.27B | 21.72B | -0.31B | 26.00B |
|
Common Equity (Quarter)
|
62.73B | 55.59B | 11.11B | 47.87B | 55.60B | 10.17B | 46.55B | 48.53B | 45.59B | 44.81B | 49.60B | 52.22B | 55.47B |
|
Liabilities and Shareholders Equity (Quarter)
|
117.01B | 111.99B | 100.86B | | | 95.17B | 87.82B | 101.30B | 99.99B | 102.36B | 100.72B | 108.79B | 116.01B |
|
Treasury Shares (Quarter)
|
0.00B | 0.01B | 0.03B | 0.01B | 0.03B | 0.03B | -0.02B | 0.04B | -0.03B | 0.04B | -0.03B | -0.02B | -0.03B |
|
Retained Earnings (Quarter)
|
2.40B | 2.29B | 2.29B | 2.31B | 2.35B | 0.01B | -0.03B | 0.01B | -0.03B | 39.96B | -0.04B | -0.00B | 0.09B |