|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00B | | | | 0.13B | | 0.00B | 0.00B | 0.13B | 0.15B | 0.03B | 0.11B | 0.08B | 0.08B | 0.03B | 0.09B | | 0.02B |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00B | | | | 0.13B | | 0.00B | 0.00B | 0.13B | 0.15B | 0.03B | 0.11B | 0.08B | 0.08B | 0.03B | 0.09B | | 0.02B |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.47B | | | | 0.56B | | 0.75B | 0.74B | 0.17B | 0.62B | 0.01B | 0.56B | 0.01B | 0.59B | 0.02B | 0.01B | | 0.01B |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.04B | | | | 0.12B | | | | | | | | | | | | | |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.51B | | | | 0.68B | | 0.75B | 0.74B | 0.17B | 0.62B | 0.01B | 0.56B | 0.01B | 0.59B | 0.02B | 0.01B | | 0.01B |
|
Raw Materials (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Work In Process (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Finished Goods (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.46B | | | | 0.67B | | 0.83B | 0.82B | 0.76B | 0.69B | 0.63B | 0.62B | 0.58B | 0.60B | 0.61B | 0.62B | | 0.58B |
|
Current Deferred Tax Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.04B | | | | 0.06B | | 0.12B | 0.10B | 0.04B | 0.10B | 0.09B | 0.08B | 0.08B | 0.09B | 0.08B | 0.09B | 1.20B | 0.10B |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.46B | 0.37B | 1.09B | 0.95B | 1.07B | 0.93B | 1.64B | 1.49B | 1.88B | 1.84B | 1.86B | 1.62B | 1.51B | 1.50B | 1.44B | 1.45B | 1.50B | 1.50B | 1.20B | 1.65B |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.73B | 2.19B | 1.84B | 2.93B | 3.13B | 3.29B | 2.46B | 3.84B | 2.77B | 2.80B | 2.94B | 2.91B | 2.84B | 2.86B | 2.71B | 2.74B | 2.79B | 2.79B | 3.70B | 2.79B |
|
Long-Term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.35B | | | | 1.93B | | 2.21B | 2.16B | 2.25B | 2.38B | 2.42B | 2.33B | 2.26B | 2.11B | 2.16B | 2.32B | | 2.44B |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.22B | | | | 1.97B | 0.54B | 2.57B | 2.45B | 2.48B | 2.50B | 2.42B | 2.46B | 2.32B | 2.39B | 2.48B | 2.50B | | 2.49B |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.40B | | | | 0.87B | | 1.07B | 1.09B | 1.08B | 1.06B | 0.99B | 0.98B | 0.90B | 0.90B | 0.90B | 0.88B | | 0.83B |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.62B | | | | 2.84B | 0.54B | 3.64B | 3.54B | 3.56B | 3.56B | 3.41B | 3.43B | 3.22B | 3.29B | 3.38B | 3.38B | | 3.32B |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.02B | | | | 0.02B | | 0.03B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | | 0.03B |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.04B | 0.04B | 0.07B | 0.06B | 0.05B | 0.05B | 0.14B | 0.08B | 0.25B | 0.24B | 0.23B | 0.25B | 0.22B | 0.22B | 0.20B | 0.20B | 0.21B | 0.21B | 0.14B | 0.13B |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.76B | 2.24B | 5.04B | 2.99B | 3.18B | 3.34B | 7.56B | 3.92B | 9.10B | 8.97B | 9.21B | 9.32B | 9.11B | 9.08B | 8.63B | 8.58B | 8.78B | 8.95B | 4.04B | 8.99B |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.23B | 2.60B | 6.13B | 3.94B | 4.25B | 4.27B | 9.20B | 5.41B | 10.97B | 10.81B | 11.06B | 10.94B | 10.62B | 10.57B | 10.07B | 10.03B | 10.27B | 10.45B | 5.24B | 10.64B |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.31B | | | | 0.47B | | 0.43B | 0.39B | 0.43B | 0.34B | 0.35B | 0.33B | 0.35B | 0.35B | 0.37B | 0.37B | | 0.36B |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.31B | | | | 0.47B | | 0.43B | 0.39B | 0.43B | 0.34B | 0.35B | 0.33B | 0.35B | 0.35B | 0.37B | 0.37B | | 0.36B |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.35B | | | | 0.43B | | 0.42B | 0.49B | 0.44B | 0.45B | 0.45B | 0.54B | 0.49B | 0.49B | 0.50B | 0.48B | | 0.50B |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.33B | |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00B | 0.11B | 0.02B | 0.17B | 0.17B | 0.12B | 0.07B | 0.22B | 0.09B | 0.07B | 0.06B | 0.10B | 0.09B | 0.11B | 0.13B | 0.12B | 0.05B | 0.08B | 0.03B | 0.08B |
|
Current Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.04B | | | | 0.05B | | 0.05B | 0.05B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.07B | 0.07B | | 0.06B |
|
Current Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.03B | | | | 0.04B | | 0.03B | 0.02B | 0.02B | 0.01B | 0.01B | 0.02B | 0.01B | 0.01B | 0.01B | 0.02B | | 0.02B |
|
Curent Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.75B | | | | 1.07B | | 1.01B | 1.03B | 1.00B | 0.97B | 0.96B | 1.06B | 1.04B | 1.04B | 1.00B | 1.01B | | 1.04B |
|
Capital Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.44B | | | | 3.31B | | 4.46B | 4.34B | 4.37B | 4.36B | 4.32B | 4.13B | 3.91B | 3.80B | 3.93B | 4.03B | 0.68B | 4.05B |
|
Pension (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Minority Interest (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.07B | | | | 0.09B | | 0.08B | 0.09B | 0.09B | 0.09B | 0.08B | 0.08B | 0.09B | 0.09B | 0.08B | 0.08B | | 0.07B |
|
Liabilities from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.02B |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.56B | | | | 0.87B | | 0.56B | 0.50B | 0.50B | 0.46B | 0.40B | 0.37B | 0.85B | 0.29B | 0.28B | 0.27B | | 0.27B |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.16B | | | | 0.19B | | 0.15B | 0.15B | 0.15B | 0.16B | 0.16B | 0.16B | 0.15B | 0.16B | 0.17B | 0.17B | | 0.16B |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01B | 0.02B | 0.11B | 0.02B | 0.02B | 0.02B | 0.30B | 0.02B | 0.08B | 0.31B | 0.35B | 0.30B | 0.24B | 0.21B | 0.21B | 0.21B | 0.20B | 0.21B | 0.02B | 0.18B |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.21B | 0.44B | 2.67B | 0.87B | 0.84B | 0.76B | 5.01B | 1.28B | 6.44B | 6.03B | 6.02B | 5.96B | 5.84B | 5.73B | 5.40B | 5.29B | 5.38B | 5.48B | 1.04B | 5.52B |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.22B | 0.46B | 2.79B | 0.89B | 0.85B | 0.78B | 5.31B | 1.30B | 6.52B | 6.34B | 6.37B | 6.26B | 6.08B | 5.94B | 5.61B | 5.50B | 5.58B | 5.68B | 1.06B | 5.70B |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00B | 0.11B | 1.46B | 0.17B | 0.17B | 0.12B | 3.38B | 0.22B | 4.55B | 4.41B | 4.43B | 4.47B | 4.41B | 4.25B | 4.04B | 3.92B | 3.98B | 4.10B | 0.71B | 4.13B |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.00B | 2.14B | 3.35B | 3.05B | 3.40B | 3.49B | 3.90B | 4.10B | 4.45B | 4.47B | 4.69B | 4.68B | 4.54B | 4.63B | 4.46B | 4.54B | 4.69B | 4.69B | 4.18B | 4.94B |
|
Shareholder's Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.00B | 2.14B | 3.35B | 3.05B | 3.40B | 3.49B | 3.90B | 4.10B | 4.45B | 4.47B | 4.69B | 4.68B | 4.54B | 4.63B | 4.46B | 4.54B | 4.69B | 4.77B | 4.18B | 4.94B |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.23B | 2.60B | 6.13B | 3.94B | 4.25B | 4.27B | 9.20B | 5.41B | 10.97B | 10.81B | 11.06B | 10.94B | 10.62B | 10.57B | 10.07B | 10.03B | 10.27B | 10.45B | 5.24B | 10.64B |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00B | | | 0.00B | 0.00B | 0.02B | 0.00B | 0.02B | 0.00B | 0.02B | 0.02B | 285.00 | | 0.00B |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.32B | | | | 3.09B | | 3.52B | 3.65B | -0.20B | -0.30B | 3.89B | 3.91B | 4.01B | 3.99B | -0.40B | -0.34B | | 4.21B |