|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | 1.01B | 0.97B | 0.16B | 0.82B | 1.04B | 0.02B | 0.80B | 0.68B | 1.18B | -0.54B | 0.88B | 1.14B | 0.70B | 1.21B | 0.69B | 3.06B | 0.56B | 0.57B | 1.05B | 0.92B |
|
Short-term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | -0.01B | 0.00B | | 0.00B | 0.01B | 0.01B | | 0.06B | 0.02B | 0.20B | 0.00B | -0.02B | 0.01B | 0.01B | | 2.32B | 0.04B | 0.03B | 0.01B | 0.04B |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | 1.00B | 0.97B | 0.16B | 0.83B | 1.06B | 0.03B | 0.80B | 0.74B | 1.20B | -0.34B | 0.88B | 1.12B | 0.72B | 1.22B | 0.69B | 5.38B | 0.60B | 0.59B | 1.05B | 0.96B |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | 0.43B | 0.58B | | 0.36B | 0.34B | | 0.37B | | 0.31B | | | 0.41B | | | 0.62B | 0.50B | 0.75B | 0.75B | 0.75B | 0.76B |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | 0.06B | 0.00B | | 0.07B | 0.05B | | 0.10B | | 0.11B | | | 0.00B | | | 0.09B | 0.15B | 0.07B | 0.08B | 0.08B | 0.12B |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | 0.48B | 0.58B | | 0.43B | 0.38B | | 0.46B | | 0.41B | | | 0.41B | | | 0.71B | 0.65B | 0.83B | 0.83B | 0.84B | 0.88B |
|
Raw Materials (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | 0.46B | | | 0.53B | | | | 0.74B | | | 0.85B | | | 0.71B | 0.75B | 1.09B | 1.18B | 1.05B | 1.09B |
|
Finished Goods (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | 0.51B | | | 0.56B | | | | 0.50B | | | 0.57B | | | 0.71B | 0.85B | 0.68B | 1.09B | 1.13B | 1.00B |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | 3.42B | 1.77B | | 3.60B | 1.92B | 2.06B | 4.47B | 2.17B | 2.22B | 2.40B | 2.59B | 2.59B | 2.72B | 2.32B | -0.15B | -0.18B | -0.09B | -0.13B | 3.80B | 3.84B |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | 0.03B | 0.05B | | 0.03B | 0.04B | 0.04B | 0.04B | 0.07B | 0.05B | 0.02B | 0.08B | 0.06B | 0.05B | 0.05B | 0.06B | 0.07B | | | | |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | 3.30B | 3.37B | | 3.13B | 3.47B | 3.64B | 3.52B | 3.52B | 3.98B | 3.97B | 4.07B | 5.94B | 4.04B | 4.26B | 3.77B | 6.30B | 4.79B | 6.60B | 6.12B | 5.91B |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | 1.95B | | | 2.07B | 2.12B | | 2.17B | 2.23B | 2.27B | 2.35B | 2.39B | 2.44B | 2.54B | 2.77B | 2.91B | 3.37B | 1.22B | 3.57B | 3.63B |
|
Long-Term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | 0.10B | 0.00B | | 0.25B | 0.26B | 0.13B | 0.27B | 0.02B | 0.26B | 0.15B | 0.16B | 0.13B | 0.50B | 0.19B | -0.54B | 1.76B | 1.53B | 0.45B | 0.07B | 0.11B |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | 3.85B | 3.93B | | 5.52B | 5.41B | | 5.96B | | 5.95B | | | 6.10B | | | 6.36B | 7.13B | 7.15B | 7.32B | 7.91B | 7.95B |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | -0.04B | 1.29B | | 0.02B | 1.49B | | -0.04B | | 1.58B | | | 1.59B | | | 1.86B | 1.87B | 3.01B | 0.13B | 3.13B | 3.18B |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | 3.81B | 5.23B | | 5.55B | 6.90B | 7.11B | 5.91B | 7.65B | 7.53B | 8.43B | 8.77B | 8.46B | 8.61B | 8.95B | 8.21B | 9.00B | 10.16B | 7.44B | 11.04B | 11.13B |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | 0.08B | 0.07B | | 0.09B | 0.08B | | 0.08B | | 0.13B | | | 0.14B | | | 0.18B | 0.17B | 0.18B | 0.32B | 0.37B | 0.48B |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | 0.00B | | | 0.08B | 0.08B | | 0.08B | 0.00B | 0.14B | 0.13B | 0.03B | 0.15B | 0.15B | 0.13B | 0.30B | 0.13B | 0.15B | 0.04B | 0.03B |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | 7.38B | 7.57B | | 9.09B | 9.39B | 9.72B | 10.13B | 10.18B | 10.27B | 11.25B | 11.55B | 11.27B | 13.50B | 14.02B | 14.44B | 15.70B | 16.87B | 15.99B | 16.75B | 17.04B |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | 10.68B | 10.94B | | 12.22B | 12.86B | 16.45B | 13.65B | 13.70B | 14.24B | 15.22B | 15.62B | 17.20B | 17.55B | 18.28B | 18.21B | 22.00B | 21.66B | 22.59B | 22.87B | 22.95B |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | 0.55B | 0.66B | | 0.60B | 0.50B | | 0.71B | | 0.64B | | | 0.64B | | | 0.72B | 0.72B | 0.80B | 0.89B | 1.20B | 1.30B |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | 0.55B | 0.66B | | 0.60B | 0.50B | | 0.71B | | 0.64B | | | 0.64B | | | 0.72B | 0.72B | 0.80B | 0.89B | 1.20B | 1.30B |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | 0.13B | 0.15B | | 0.14B | 0.97B | 1.09B | 0.17B | 0.98B | 1.12B | | 1.09B | 1.11B | 1.11B | 1.08B | 0.18B | 0.25B | | | | |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | 0.25B | 0.03B | | 0.16B | 0.03B | 0.41B | 0.24B | 0.29B | 0.02B | | 0.46B | 0.05B | 0.37B | 0.37B | 0.51B | 0.05B | 0.12B | 0.12B | | |
|
Current Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | 0.00B | | | 0.00B | | | | 0.00B | | | 0.05B | | | 0.05B | 0.06B | 0.10B | 0.12B | | |
|
Current Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | 0.02B | 0.01B | | 0.02B | 0.01B | | 0.02B | | 0.00B | | | 0.01B | | | 0.00B | 0.01B | 0.02B | 0.02B | 0.07B | 0.03B |
|
Current Deferred Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | 0.00B | | | 0.01B | | | | 0.01B | | | 0.01B | | | 0.03B | 0.04B | 0.03B | 0.03B | 0.04B | 0.03B |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | 1.03B | 1.16B | | 0.99B | 1.15B | 1.49B | 1.21B | 1.26B | 1.44B | | 1.55B | 1.51B | 1.47B | 1.45B | 1.59B | 3.97B | 2.06B | 2.50B | 2.30B | 2.35B |
|
Capital Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | 0.01B | | | 0.01B | | | | 0.01B | | | | | | | | | | | |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | 5.01B | 0.03B | | 6.64B | 6.95B | 8.43B | 7.19B | 7.11B | 0.09B | | 7.68B | 0.07B | 7.58B | 7.86B | 7.87B | 8.89B | 10.28B | 0.88B | 10.14B | 10.58B |
|
Pension (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | 0.00B | | | 0.01B | | | | 0.01B | | | 0.01B | | | 0.01B | 0.01B | 0.10B | 0.11B | 0.11B | 0.12B |
|
Minority Interest (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | 0.00B | 0.01B | | 0.01B | 0.01B | 0.58B | 0.00B | 0.00B | 0.54B | | 0.58B | 2.24B | 1.84B | 2.06B | 1.92B | 2.35B | | | | |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | 0.68B | 0.65B | | 0.63B | 0.46B | | 0.47B | | 0.33B | | | 0.38B | | | 0.66B | 0.73B | 1.06B | 1.06B | 1.08B | 1.00B |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.77B | | | 0.82B | 0.94B | 0.93B | 1.08B | 1.10B | 1.13B |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | 0.01B | | | 0.01B | 0.53B | | 0.50B | 0.01B | | 0.50B | 0.01B | 0.54B | 0.66B | 0.03B | 0.03B | 0.11B | 0.13B | 0.00B | 0.14B |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | 5.70B | 5.75B | | 7.29B | 7.43B | 8.96B | 7.69B | 7.61B | 7.45B | | 8.18B | 8.11B | 8.12B | 8.52B | 8.61B | 9.66B | 11.46B | 12.00B | 11.37B | 11.75B |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | 6.74B | 6.91B | | 8.28B | 8.58B | 10.45B | 8.91B | 8.88B | 8.88B | | 9.73B | 9.63B | 9.59B | 9.97B | 10.20B | 13.63B | 13.52B | 14.50B | 13.68B | 14.10B |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | 5.26B | 0.06B | | 6.81B | 6.97B | 8.84B | 7.43B | 7.40B | 0.11B | | 8.14B | 0.11B | 7.94B | 8.23B | 8.38B | 8.94B | 10.39B | 1.00B | 10.14B | 10.58B |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | 3.94B | 4.03B | | 3.94B | 4.28B | 5.99B | 4.73B | 4.82B | 5.36B | | 5.89B | 7.58B | 7.96B | 8.30B | -0.54B | 7.85B | 8.14B | 8.08B | 9.20B | 8.85B |
|
Shareholder's Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | 4.03B | | | 4.28B | | | | 5.36B | | | 7.58B | | | -0.54B | 7.85B | 8.14B | 8.08B | 6.29B | 6.14B |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | 10.68B | 10.94B | | 12.22B | 12.86B | 16.45B | 13.65B | 13.70B | 14.24B | 15.22B | 15.62B | 17.20B | 17.55B | 18.28B | 18.21B | 22.00B | 21.66B | 22.59B | 22.87B | 22.95B |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | -0.08B | 0.07B | | -0.07B | 0.07B | -0.07B | -0.07B | -0.06B | 0.06B | | -0.06B | 0.05B | -0.05B | -0.05B | 0.05B | 0.19B | 0.17B | 0.16B | 0.14B | 0.15B |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | 0.52B | 0.69B | | 0.34B | 0.11B | 0.50B | 0.26B | 0.30B | -0.03B | | 0.65B | 0.38B | 0.54B | -0.02B | -0.00B | 0.22B | 4.14B | 4.35B | 0.83B | 4.87B |