|
Cash & Equivalents (Quarter)
|
| 2.74B | 2.61B | 3.35B | 2.90B | 4.14B | 3.79B | 4.04B | 5.78B | 6.80B | 5.09B |
|
Short-term Investments (Quarter)
|
| 0.47B | 0.30B | 0.23B | 0.40B | 0.57B | 0.25B | 0.50B | 0.22B | 0.24B | 0.22B |
|
Cash & Current Investments (Quarter)
|
| 3.21B | 2.91B | 3.58B | 3.30B | 4.71B | 4.03B | 4.55B | 6.01B | 7.04B | 5.31B |
|
Receivables - Net (Quarter)
|
| 4.83B | 5.38B | 3.69B | 5.26B | 5.23B | 5.61B | 5.40B | 4.89B | 4.99B | 5.44B |
|
Receivables - Other (Quarter)
|
0.29B | 0.34B | 0.05B | 0.03B | 0.05B | 0.04B | 0.06B | 0.06B | 0.06B | 0.05B | 0.12B |
|
Receivables (Quarter)
|
| 5.16B | 5.43B | 3.72B | 5.32B | 5.28B | 5.67B | 5.46B | 4.95B | 5.04B | 5.56B |
|
Raw Materials (Quarter)
|
| | 4.02B | 3.92B | 3.54B | 3.12B | | | | | |
|
Finished Goods (Quarter)
|
| | 3.57B | 3.70B | 4.19B | | | | | | |
|
Inventory (Quarter)
|
| 7.20B | 7.79B | 7.76B | 7.84B | 7.92B | 7.12B | 6.65B | 6.13B | 5.92B | 5.83B |
|
Current Assets (Quarter)
|
0.11B | 0.13B | 0.13B | 0.15B | 0.31B | 0.36B | 0.47B | 0.30B | 17.61B | 18.35B | 16.87B |
|
Property, Plant & Equipment (Net) (Quarter)
|
4.58B | 4.55B | 6.48B | 7.43B | 7.45B | 6.68B | 6.68B | 5.71B | 5.69B | 5.62B | 5.96B |
|
Long-Term Investments (Quarter)
|
8.72B | 11.82B | 2.09B | 2.24B | 2.39B | 2.37B | 2.63B | 2.37B | 2.45B | 0.14B | 0.44B |
|
Goodwill (Quarter)
|
| | 58.61B | 59.40B | 56.98B | 57.20B | 58.23B | 56.25B | 51.00B | 52.79B | 51.77B |
|
Intangibles (Quarter)
|
15.84B | 15.06B | 156.38B | 159.58B | 152.73B | 152.30B | 155.86B | 151.40B | 118.61B | 121.00B | 115.64B |
|
Goodwill & Intangibles (Quarter)
|
15.84B | 15.06B | 214.99B | 218.98B | 209.71B | 209.51B | 214.09B | 207.64B | 169.61B | 173.79B | 167.40B |
|
Long-Term Deferred Tax (Quarter)
|
| 0.54B | 0.44B | 0.44B | 0.55B | 0.71B | 0.82B | 0.80B | 1.13B | 3.30B | 2.70B |
|
Other Non-Current Assets (Quarter)
|
| 0.20B | 0.21B | 0.22B | 0.57B | 1.16B | | | | | |
|
Non-Current Assets (Quarter)
|
0.07B | 0.04B | 0.02B | 0.02B | 0.37B | 0.36B | 0.41B | 0.38B | 129.74B | 134.26B | 128.50B |
|
Assets (Quarter)
|
0.18B | 49.45B | -178.21B | 188.31B | 181.29B | 181.81B | 0.87B | 0.67B | 147.34B | 152.61B | 145.37B |
|
Accounts Payables (Quarter)
|
| 9.12B | 11.83B | 13.68B | 12.51B | 12.80B | 12.91B | 12.26B | 12.04B | 12.26B | 12.41B |
|
Notes Payables (Quarter)
|
| 3.74B | 2.73B | 5.44B | 9.72B | 5.34B | 5.38B | 5.18B | 5.37B | 5.53B | 4.47B |
|
Payables (Quarter)
|
| 12.86B | 14.56B | 19.12B | 22.23B | 18.14B | 18.29B | 17.43B | 17.41B | 17.79B | 16.88B |
|
Short term Debt (Quarter)
|
| 3.74B | -12.86B | 5.44B | 9.72B | 5.34B | 5.38B | 5.18B | 5.37B | 5.53B | 4.47B |
|
Current Taxes (Quarter)
|
| 0.69B | 0.93B | 1.10B | 0.88B | 1.15B | 1.18B | 1.23B | 1.23B | 2.16B | 1.50B |
|
Total Current Liabilities (Quarter)
|
0.15B | 0.12B | 0.16B | 0.17B | 0.19B | 0.25B | 0.35B | 0.19B | 19.45B | 24.06B | 19.31B |
|
Non-Current Debt (Quarter)
|
| 20.50B | 26.38B | 55.70B | 48.61B | 52.72B | 48.08B | 45.42B | 43.94B | 41.89B | 42.18B |
|
Pension (Quarter)
|
| 1.03B | 2.42B | 2.14B | 1.88B | 2.01B | 1.67B | 1.11B | 1.09B | 1.05B | 1.07B |
|
Non-Current Deferred Tax Liability (Quarter)
|
0.36B | 0.07B | 22.29B | 22.43B | 21.38B | -20.84B | -21.37B | 20.81B | 14.00B | 14.99B | 13.76B |
|
Other Non-Current Liabilities (Quarter)
|
| 0.48B | 0.01B | 0.43B | 1.33B | 0.51B | 0.53B | 1.11B | 1.11B | 5.23B | 4.20B |
|
Total Non-Current Liabilities (Quarter)
|
0.01B | 0.00B | 0.01B | 82.77B | 0.08B | 0.08B | 0.09B | 0.09B | 62.19B | 64.38B | 62.01B |
|
Total Liabilities (Quarter)
|
-7.46B | 39.00B | -259.17B | 103.78B | 99.13B | 99.06B | -87.31B | -85.75B | 84.19B | 91.05B | 84.14B |
|
Total Debt (Quarter)
|
| 24.24B | 13.52B | 61.13B | 58.33B | 58.06B | 53.46B | 50.60B | 49.31B | 47.43B | 46.65B |
|
Common Equity (Quarter)
|
7.64B | 10.45B | 80.96B | 84.53B | 82.16B | 82.76B | 88.18B | 86.42B | 63.15B | 61.55B | 61.23B |
|
Shareholder's Equity (Quarter)
|
7.64B | 10.45B | 80.96B | 84.53B | 82.49B | 82.76B | 88.18B | 86.42B | 63.15B | 61.55B | 61.23B |
|
Liabilities and Shareholders Equity (Quarter)
|
0.18B | 49.45B | -178.21B | 188.31B | 181.29B | 181.81B | 0.87B | 0.67B | 147.34B | 152.61B | 145.37B |
|
Retained Earnings (Quarter)
|
| 4.14B | 8.33B | 49.61B | 51.73B | -8.71B | -8.13B | 51.70B | 30.45B | 27.74B | 30.50B |