|
Receivables - Accured (Quarter)
|
| | | | | | | | | | | | | | | | | 0.02B | | | | | | | | 0.05B | | | | | | 0.03B | | 0.02B | |
|
Loans - Gross (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 0.20B | 0.12B | | | | | | |
|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | 1.56B | 1.60B | 1.52B | 1.21B | 1.19B | 2.06B | 1.20B | 1.22B | 4.13B | 3.61B | 3.84B | 2.40B | 2.88B | 3.32B | 1.80B | 1.53B | 1.13B | 1.66B | 2.20B | 2.21B |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | 3.86B | 4.61B | 3.31B | 4.52B | 3.65B | 4.59B | 3.47B | 4.61B | 2.62B | 4.01B | 0.05B | 4.49B | 3.69B | 4.65B | 2.52B | 4.58B | 0.04B | 4.53B | 3.50B | 4.36B |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | 0.00B | | 0.00B | | 0.00B | | 0.00B | | 0.00B | | 0.00B | | 0.02B | | 0.20B | | 0.01B | | 0.02B | |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | 3.86B | 4.61B | 3.31B | 4.52B | 3.65B | 4.59B | 3.47B | 4.61B | 2.62B | 4.01B | 0.05B | 4.49B | 3.71B | 4.54B | 2.72B | 4.58B | 0.05B | 4.53B | 3.52B | 4.36B |
|
Raw Materials (Quarter)
|
| | | | | | | | | | | | | | | 0.43B | 0.42B | 0.42B | 0.46B | 0.44B | 3.95B | 0.43B | 3.87B | 0.45B | 0.43B | 0.49B | 0.54B | 0.62B | | 0.68B | | | | | |
|
Work In Process (Quarter)
|
| | | | | | | | | | | | | | | 0.07B | 0.06B | 0.06B | 0.06B | 0.06B | | 0.06B | | 0.06B | 0.07B | 0.08B | 0.09B | 0.11B | | 0.17B | | | | | |
|
Finished Goods (Quarter)
|
| | | | | | | | | | | | | | | 0.84B | 0.83B | 0.76B | 0.81B | 0.85B | | 0.97B | | 0.99B | 1.05B | 1.35B | 1.30B | 1.62B | | 1.49B | | | | | |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | | | 6.58B | 6.06B | 6.12B | 6.48B | 6.83B | 6.83B | 7.04B | 7.02B | 7.17B | 7.51B | 8.45B | 8.42B | 8.93B | 9.06B | 9.59B | 9.84B | 9.72B | 9.70B | 10.66B | 10.56B |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | 0.01B | 0.01B | 0.03B | 0.03B | 0.03B | 0.03B | 0.04B | 0.05B | 0.06B | 0.08B | 0.09B | 0.10B | 0.12B | 0.14B | 0.20B | 0.19B | 0.20B | 0.17B | 0.18B | 0.21B |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | 1.71B | 12.44B | 1.56B | 12.52B | 1.89B | 13.62B | 1.89B | 13.06B | 1.59B | 15.47B | 2.09B | 15.60B | 16.29B | 17.93B | 15.52B | 16.79B | 15.13B | 16.76B | 17.50B | 18.89B |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | 5.57B | 5.11B | 5.13B | 5.21B | 5.57B | 5.49B | 5.73B | 6.22B | 6.12B | 6.21B | 6.78B | 6.87B | 7.36B | 7.17B | 7.69B | 8.21B | 8.51B | 8.53B | 9.53B | 9.25B |
|
Long-Term Investments (Quarter)
|
| | | | | | | | | | | | | | | 0.04B | 3.58B | 0.04B | 4.02B | 4.10B | 4.18B | 4.08B | 4.12B | 4.42B | 4.67B | 0.06B | 4.69B | 0.73B | 4.71B | 0.07B | 5.23B | 5.03B | -0.05B | 5.33B | 5.41B |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | 3.48B | | 3.65B | | 3.45B | | | | | | 2.88B | | 2.79B | | 2.86B | | 2.95B | |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | 17.77B | 16.51B | 16.06B | 16.88B | 17.13B | 16.26B | 16.15B | 15.47B | 14.03B | 14.20B | 15.05B | 14.74B | 14.99B | 14.56B | 14.41B | 14.50B | 14.81B | 14.76B | 14.78B | 14.69B |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | 17.77B | 16.51B | 19.54B | 16.88B | 20.78B | 16.26B | 19.60B | 15.47B | 14.03B | 14.20B | 15.05B | 14.72B | 17.87B | 14.23B | 17.19B | 14.50B | 17.67B | 14.76B | 17.73B | 14.69B |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | 0.43B | 0.38B | 0.17B | 0.24B | 0.17B | 19.09B | 0.18B | 0.09B | 0.15B | 0.15B | 0.14B | 0.11B | 0.14B | 0.13B | 0.18B | 0.17B | 0.14B | 0.13B | 0.15B | 0.14B |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | 0.71B | 0.42B | 0.34B | 0.24B | 0.25B | 0.36B | 0.52B | 0.43B | 0.85B | 0.54B | 0.46B | 0.43B | 0.43B | 0.48B | 0.49B | 0.56B | 0.37B | 0.39B | 0.62B | 0.57B |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | 6.93B | 26.22B | 6.36B | 27.15B | 6.77B | 27.95B | 6.83B | 27.74B | 6.42B | 27.36B | 6.53B | 29.10B | 29.70B | 28.54B | 29.06B | 29.98B | 30.35B | 30.18B | 31.82B | 31.38B |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | 40.92B | 38.67B | 36.86B | 39.68B | 40.48B | 41.56B | 40.26B | 40.80B | 41.36B | 42.83B | 44.66B | 44.77B | 45.99B | 46.47B | 44.57B | 46.77B | 45.47B | 46.95B | 49.32B | 50.27B |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | -4.84B | -5.04B | 4.55B | -5.46B | 5.38B | -5.72B | -5.41B | -5.75B | 4.57B | -6.04B | 6.50B | -7.19B | 7.41B | -7.33B | 6.63B | -7.29B | 6.35B | -7.09B | -6.95B | -7.04B |
|
Notes Payables (Quarter)
|
| | | | | | | | | | | | | | | -0.40B | -0.36B | 3.14B | -0.31B | -0.25B | -0.25B | 2.52B | -0.17B | -0.21B | -0.11B | -0.16B | -0.02B | -0.09B | -0.09B | -0.05B | -0.05B | | -0.02B | | -0.03B |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | -5.24B | -5.40B | 7.69B | -5.77B | 5.13B | -5.97B | -2.89B | -5.92B | 4.36B | -6.15B | 6.34B | -7.20B | 7.32B | -7.26B | 6.59B | -7.34B | 6.35B | -7.11B | -6.95B | -7.06B |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | -0.10B | -0.05B | -0.03B | -0.26B | -0.28B | -0.32B | -0.29B | -0.24B | -0.22B | -0.35B | -0.47B | -0.38B | -0.48B | -0.42B | -0.46B | -0.45B | -0.30B | -0.28B | -0.19B | -0.18B |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | -0.72B | -0.57B | 3.14B | -0.56B | 0.31B | -0.40B | -0.39B | -0.61B | 2.48B | -0.49B | 2.60B | -0.52B | 1.92B | -0.93B | 0.45B | -0.86B | 9.59B | -0.87B | -0.75B | -0.78B |
|
Current Taxes (Quarter)
|
| | | | | | | | | | | | | | | -0.49B | -0.60B | 0.38B | -0.40B | 0.33B | | -0.49B | | 0.31B | | 0.20B | | 0.32B | -0.00B | 0.17B | 0.25B | 0.14B | 0.19B | 0.14B | |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | 1.71B | -9.68B | 1.53B | -9.56B | 1.61B | -9.23B | 1.55B | -11.38B | 1.48B | -8.76B | 1.87B | -10.25B | 10.63B | -11.43B | 9.53B | -10.63B | 9.87B | -10.47B | -10.71B | -11.78B |
|
Capital Leases (Quarter)
|
| | | | | | | | | | | | | | | | -0.30B | -0.23B | -0.22B | | | | | | | | | | | | | | | | |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | -11.59B | -9.60B | 8.93B | -10.08B | 11.00B | -13.30B | -13.63B | -12.97B | 18.36B | -18.36B | 0.54B | -17.14B | 18.26B | -18.36B | 18.52B | -19.48B | 18.62B | -19.22B | -20.82B | -20.21B |
|
Pension (Quarter)
|
| | | | | | | | | | | | | | | | | 0.99B | | 1.19B | | 1.09B | | 0.93B | | 0.80B | | 0.51B | | 0.47B | -0.47B | 0.43B | -0.43B | -0.41B | -0.41B |
|
Liabilities from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | -0.04B | -0.04B | -0.03B | | | | -0.04B | -0.08B | -0.09B | | | -0.05B | -0.08B | -0.19B | -0.69B |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | -2.85B | -2.79B | 2.70B | -2.35B | 2.71B | -2.75B | -2.61B | -2.44B | 2.45B | -2.48B | 2.72B | -2.85B | 2.92B | -2.71B | 2.73B | -2.84B | 2.95B | -2.94B | -2.94B | -2.89B |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | 0.37B | | 0.39B | | 0.41B | | 0.22B | | 0.47B | | 0.48B | | 0.30B | | 0.30B | | 0.19B | |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | 1.92B | -14.60B | 1.70B | -14.71B | 1.94B | -17.91B | 1.96B | -17.55B | 1.81B | -23.13B | 1.90B | -21.87B | 23.37B | -23.20B | 23.42B | -24.41B | 23.54B | -24.07B | -25.43B | -24.80B |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | -26.30B | -24.27B | 21.49B | -24.27B | 24.53B | -27.15B | -27.19B | -28.93B | 30.88B | -31.89B | 32.88B | -32.17B | 34.00B | -34.63B | 32.95B | -35.04B | 33.40B | -34.54B | -36.14B | -36.58B |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | -12.31B | -10.16B | 12.07B | -10.64B | 11.31B | -13.70B | -14.02B | -13.58B | 20.84B | -18.85B | 3.14B | -17.63B | 20.17B | -18.85B | 18.97B | -20.34B | 28.20B | -20.10B | -21.57B | -20.99B |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | 14.62B | 14.39B | 15.37B | 15.41B | 13.55B | 14.42B | 13.06B | 11.87B | 8.41B | 10.94B | 9.64B | 12.60B | 9.82B | 11.84B | 9.79B | 11.72B | 10.03B | 12.40B | 13.18B | 13.69B |
|
Shareholder's Equity (Quarter)
|
| | | | | | | | | | | | | | | 14.62B | | 15.37B | | 13.55B | | 10.75B | | 8.41B | | 9.64B | | 9.82B | | 9.79B | | 10.03B | | 11.09B | |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | 40.92B | 38.67B | 36.86B | 39.68B | 40.48B | 41.56B | 40.26B | 40.80B | 41.36B | 42.83B | 44.66B | 44.70B | 45.99B | 45.41B | 44.57B | 46.77B | 45.47B | 46.95B | 49.32B | 50.27B |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | 3.77B | 3.55B | 3.44B | 3.11B | 2.91B | 3.03B | 3.05B | 2.48B | 2.82B | 2.40B | 4.45B | 2.09B | 4.47B | 0.56B | 4.88B | 0.50B | 7.53B | -0.46B | 0.45B | 0.32B |
|
Shares Outstanding (Quarter)
|
| | | | | | | | | | | | | | | | | | | 3.67B | | 3.35B | | 3.18B | | 3.58B | | 3.15B | | 3.08B | | 2.43B | | 2.43B | |