|
Cash & Equivalents (Quarter)
|
| | | | | | | | | 2.90B | 2.31B | 2.59B | 2.96B | 2.53B | 2.19B | 2.69B | 2.73B | 2.96B | 2.96B | 2.82B | 2.64B | 0.16B | 2.88B | 0.17B | 2.37B | 0.08B |
|
Short-term Investments (Quarter)
|
| | | | | | -0.01B | -0.01B | -0.01B | 2.42B | -0.00B | -0.00B | -0.01B | 0.46B | -0.00B | -0.00B | -0.03B | 2.83B | 0.00B | 0.01B | 0.01B | 0.56B | -0.02B | -0.01B | 0.04B | 4.79B |
|
Cash & Current Investments (Quarter)
|
| | | | | | -0.01B | -0.01B | -0.01B | 5.32B | 2.31B | 2.59B | 2.95B | 2.99B | 2.19B | 2.68B | 2.70B | 5.79B | 2.97B | 2.83B | 2.65B | 0.73B | 2.87B | 0.17B | 2.41B | 4.87B |
|
Receivables - Net (Quarter)
|
| | | | | | -0.01B | -0.05B | -0.09B | 0.49B | -0.09B | -0.22B | -1.73B | 0.72B | 1.72B | 0.03B | 0.04B | 0.70B | | | -0.06B | 0.69B | | 0.00B | 0.71B | 0.68B |
|
Receivables - Other (Quarter)
|
| | | | | | -0.00B | -0.02B | -0.03B | 0.02B | -0.61B | -0.01B | 0.61B | 0.04B | -0.01B | -0.03B | -0.01B | 0.05B | 0.03B | 0.02B | 0.01B | 0.03B | | -0.01B | 0.19B | 0.04B |
|
Receivables (Quarter)
|
| | | | | | -0.01B | -0.07B | -0.12B | 0.51B | -0.70B | -0.23B | -1.12B | 0.76B | 1.71B | -0.00B | 0.03B | 0.75B | | | -0.05B | 0.72B | | -0.00B | 0.90B | 0.72B |
|
Raw Materials (Quarter)
|
| | | | | | | | | 0.02B | | | | 0.03B | | | | 0.04B | | | | 0.04B | | | | 0.04B |
|
Finished Goods (Quarter)
|
| | | | | | | | | 0.15B | | | | 0.29B | | | | 0.25B | | | | 0.29B | | | | 0.28B |
|
Inventory (Quarter)
|
| | | | | | -0.00B | -0.03B | -0.05B | 0.21B | 0.01B | -0.02B | -0.05B | 0.36B | -0.02B | 0.01B | -0.02B | 0.36B | -0.03B | -0.02B | -0.02B | 0.36B | | -0.05B | -0.04B | 0.37B |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | 2.25B | -2.41B | 2.67B | 2.08B | 1.96B | -1.93B | -1.94B | | -1.71B | | | | 0.11B | | 0.19B | 0.20B | 0.18B |
|
Current Assets (Quarter)
|
| | | | | | | | | 4.89B | | | | 4.86B | | | | 5.78B | | | | 5.30B | | 4.58B | 4.71B | 7.44B |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | -0.11B | -4.59B | -5.00B | 4.61B | 0.41B | 5.52B | 5.83B | | 6.34B | | | | 3.96B | | 4.30B | 4.64B | 4.97B |
|
Long-Term Investments (Quarter)
|
| | | | | | | 0.19B | 0.15B | 1.96B | 0.25B | -0.00B | 0.21B | 2.13B | 0.47B | 0.59B | 0.00B | 2.37B | 0.29B | -0.00B | -0.00B | 1.84B | 0.31B | 2.88B | 0.39B | 0.36B |
|
Goodwill (Quarter)
|
| | | | | | | | | 0.00B | | | | | | | | | | | | | | | | |
|
Intangibles (Quarter)
|
| | | | | | | | | 0.01B | 3.98B | 4.58B | 4.17B | 0.10B | 4.32B | 4.52B | | -0.00B | | | | 4.26B | | 4.68B | 4.86B | 4.63B |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | 0.02B | 3.98B | 4.58B | 4.17B | 0.10B | 4.32B | 4.52B | | -0.00B | | | | 4.26B | | 4.68B | 4.86B | 4.63B |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | 0.36B | | | | 0.03B | | | | 0.03B | | | | 0.77B | | 10.67B | 0.66B | 0.69B |
|
Other Non-Current Assets (Quarter)
|
| | | | | | 0.00B | | | 0.17B | -1.47B | 1.70B | 1.63B | 0.21B | 2.25B | 2.73B | | 0.04B | | -0.00B | -0.00B | 0.00B | -0.00B | 0.15B | 0.17B | 0.17B |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | 2.25B | | | | 20.70B | | | | 22.47B | | | | 19.01B | | 17.51B | 18.14B | 17.63B |
|
Assets (Quarter)
|
| | | | | | | 14.88B | 17.42B | 17.54B | 18.37B | 20.72B | 21.62B | 25.56B | 25.41B | 27.27B | 28.25B | 28.25B | 28.91B | 27.57B | 26.12B | 24.31B | 21.76B | 22.26B | 23.08B | 25.06B |
|
Accounts Payables (Quarter)
|
| | | | | | -0.03B | 0.12B | 0.13B | 0.58B | -0.03B | 0.08B | 0.84B | 0.82B | -0.06B | -0.06B | -0.07B | 0.79B | -0.03B | 0.02B | -0.01B | 0.89B | 0.66B | -0.13B | 0.75B | 0.76B |
|
Notes Payables (Quarter)
|
| | | | | | | | | 0.76B | | | | 0.86B | | | | 0.99B | | | | 0.76B | | | | 0.73B |
|
Dividends payables (Quarter)
|
| | | | | | | 0.00B | 0.00B | 0.14B | 0.18B | 0.05B | 0.04B | 0.17B | 0.16B | 0.11B | 0.03B | 0.11B | 0.14B | 0.06B | 0.01B | 0.02B | 0.01B | 0.02B | 0.02B | 0.04B |
|
Payables (Quarter)
|
| | | | | | -0.03B | 0.12B | 0.13B | 1.49B | 0.15B | 0.14B | 0.87B | 1.85B | 0.09B | 0.05B | -0.04B | 1.89B | 0.11B | 0.08B | 0.00B | 1.66B | 0.67B | -0.11B | 0.76B | 1.53B |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | -0.14B | 0.21B | -0.27B | 0.18B | | | | | | | | | | | -0.09B | -0.13B | |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | 0.08B | 0.10B | 0.03B | 0.16B | 0.03B | 0.44B | 0.23B | 0.03B | 0.03B | 0.11B | 0.31B | 0.01B | 0.01B | -0.03B | 0.15B | 0.16B | 0.15B | -0.08B | 0.22B |
|
Short term Debt (Quarter)
|
| | | | | | -0.00B | 0.02B | 0.02B | 0.13B | 0.13B | 0.03B | 0.19B | 0.86B | -0.04B | -0.03B | -0.04B | 0.99B | 0.08B | -0.01B | 0.03B | 0.13B | 0.14B | -0.03B | -0.03B | 0.73B |
|
Current Leases (Quarter)
|
| | | | | | | | | 0.07B | | | | 0.10B | | | | | | | | | | | | |
|
Current Taxes (Quarter)
|
| | | | | | | 0.09B | 0.06B | 0.01B | 0.01B | 0.06B | 0.04B | 0.04B | 0.29B | 0.37B | 0.40B | 0.09B | 0.09B | 0.10B | 0.08B | 0.07B | 0.02B | 0.03B | 0.06B | 0.03B |
|
Current Deferred Revenue (Quarter)
|
| | | | | | | 0.01B | 0.01B | 0.01B | 0.02B | 0.02B | 0.11B | 0.12B | -0.00B | 0.15B | 0.01B | 0.00B | 0.00B | 0.00B | 0.00B | | | | | |
|
Total Current Liabilities (Quarter)
|
| | | | | | | 1.85B | 1.77B | 2.32B | 2.45B | 2.69B | 4.46B | 3.00B | 3.26B | 3.42B | 3.56B | 3.22B | 3.57B | 3.56B | 3.02B | 3.07B | 2.23B | 2.58B | 2.73B | 2.88B |
|
Non-Current Debt (Quarter)
|
| | | | | | | 6.33B | 8.03B | 7.43B | 6.93B | 8.32B | 7.65B | 9.21B | 9.26B | 10.53B | 10.51B | 10.51B | 10.96B | 1.27B | 10.36B | 10.68B | 9.91B | 1.04B | 10.47B | 11.19B |
|
Non-Current Deffered Revenue (Quarter)
|
| | | | | | | | | 0.01B | | | | 0.12B | | | | 0.00B | | | | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B |
|
Pension (Quarter)
|
| | | | | | -0.00B | -0.00B | -0.00B | 0.12B | 0.12B | 0.03B | 0.12B | 0.11B | 0.01B | 0.03B | 0.05B | 0.12B | 0.13B | -0.00B | -0.00B | 0.09B | 0.10B | 0.10B | -0.01B | 0.10B |
|
Minority Interest (Quarter)
|
| | | | | | | | | | | | | | | 0.22B | 0.44B | 0.77B | 0.09B | -0.14B | 0.13B | 4.90B | -0.03B | | | |
|
Liabilities from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | 0.06B | | 0.00B | | | 0.05B | 0.05B | 0.05B | 0.04B | 0.01B | 0.01B | 0.02B | 0.02B | 0.02B |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | 0.67B | 0.69B | 0.02B | 0.91B | 0.97B | 0.92B | 0.00B | 1.01B | 1.07B | 1.08B | 0.02B | 1.07B | 1.01B | 1.07B | 1.03B | 1.03B | 1.06B | 1.10B | 1.14B |
|
Operating Leases (Quarter)
|
| | | | | | | | | 0.59B | 0.55B | 0.62B | 0.59B | -2.01B | | | | 2.28B | | | | | | -0.33B | | |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | 0.14B | 0.12B | 0.20B | 0.20B | 0.21B | 0.21B | 0.28B | 0.28B | 0.29B | 0.30B | 0.19B | 0.18B | 0.17B | 0.15B | 0.13B | 0.13B | 0.13B | 0.13B | 0.07B |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | 8.86B | 10.62B | 10.04B | 10.07B | 11.78B | 10.97B | 13.40B | 13.00B | 14.59B | 14.92B | 14.69B | 15.04B | 14.68B | 14.18B | 14.45B | 13.58B | 13.82B | 14.45B | 16.43B |
|
Total Liabilities (Quarter)
|
| | | | | | | 10.71B | 12.39B | 12.37B | 12.52B | 14.47B | 15.43B | 16.41B | 16.27B | 18.01B | 18.48B | 17.95B | 18.62B | 18.29B | 17.24B | 17.53B | 15.82B | 16.42B | 17.19B | 19.31B |
|
Total Debt (Quarter)
|
| | | | | | -0.00B | 6.35B | 8.05B | 7.56B | 7.06B | 8.35B | 7.84B | 10.07B | 9.22B | 10.50B | 10.47B | 11.49B | 11.04B | 1.26B | 10.40B | 10.81B | 10.05B | 1.01B | 10.43B | 11.91B |
|
Common Equity (Quarter)
|
| | | | | | | 4.16B | 5.03B | 5.18B | 5.85B | 6.25B | 6.19B | 9.16B | 9.15B | 9.26B | 9.77B | 10.30B | 10.30B | 9.28B | 8.88B | 6.78B | 5.93B | 5.85B | 5.88B | 5.75B |
|
Shareholder's Equity (Quarter)
|
| | | | | | | | | 5.18B | | | | 9.16B | 9.15B | -0.64B | -0.64B | 10.30B | | 0.14B | -0.21B | 1.88B | 10.36B | | | 0.98B |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | 14.88B | 17.42B | 17.54B | 18.37B | 20.72B | 21.62B | 25.56B | 25.41B | 27.27B | 28.25B | 28.25B | 28.91B | 27.57B | 26.12B | 24.31B | 21.76B | 22.26B | 23.08B | 25.06B |
|
Treasury Shares (Quarter)
|
| | | | | | | -0.02B | -0.01B | 0.01B | -0.01B | -0.01B | -0.01B | 0.02B | -0.02B | -0.02B | -0.02B | 0.02B | -0.03B | -0.04B | -0.00B | 0.01B | -0.01B | -0.01B | -0.01B | 0.01B |
|
Retained Earnings (Quarter)
|
| | | | | | | 1.13B | 1.15B | 1.91B | 2.04B | 1.75B | 1.64B | 1.80B | 1.82B | 1.75B | 1.78B | 1.92B | 1.92B | 1.69B | 1.58B | 0.10B | 0.07B | 0.12B | 0.10B | -1.80B |