|
Cash & Equivalents (Quarter)
|
7.39B | 12.34B | 15.56B | 15.75B | 15.24B | 18.53B | 20.82B | 22.65B | 24.54B | 26.06B | 31.62B | 28.75B | 33.43B | 29.68B |
|
Short-term Investments (Quarter)
|
| | | | | 1.31B | 1.97B | 1.48B | 1.75B | 2.79B | 1.87B | 2.00B | 1.55B | 1.37B |
|
Cash & Current Investments (Quarter)
|
7.39B | 12.34B | 15.56B | 15.75B | 15.24B | 19.84B | 22.78B | 24.14B | 26.29B | 28.85B | 33.50B | 30.75B | 34.98B | 31.05B |
|
Receivables - Net (Quarter)
|
9.14B | 9.74B | 9.58B | 10.26B | | 6.72B | 7.38B | 7.21B | 4.75B | 6.45B | 6.76B | 6.76B | 6.63B | 5.83B |
|
Receivables - Other (Quarter)
|
| 1.68B | 1.65B | 2.23B | | 2.22B | 2.43B | 2.37B | 2.05B | 3.04B | 3.28B | 3.29B | 2.31B | 1.72B |
|
Receivables (Quarter)
|
9.14B | 11.41B | 11.23B | 12.48B | | 8.94B | 9.82B | 9.57B | 6.80B | 9.49B | 10.03B | 10.05B | 8.94B | 7.55B |
|
Raw Materials (Quarter)
|
| 3.75B | 3.88B | 4.89B | | 4.19B | 4.82B | 4.86B | | | | | | |
|
Work In Process (Quarter)
|
| 0.39B | 0.60B | 0.57B | | 0.68B | 0.64B | 0.71B | | | | | | |
|
Finished Goods (Quarter)
|
| 6.17B | 6.46B | 7.62B | | 7.13B | 8.60B | 8.85B | | | | | | |
|
Inventory (Quarter)
|
13.31B | 10.31B | 10.94B | 13.08B | | 12.00B | 14.05B | 14.41B | 14.33B | 14.60B | 16.51B | 16.38B | 16.48B | 16.19B |
|
Current Deferred Tax Assets (Quarter)
|
2.12B | 1.95B | 2.46B | 2.38B | | | | | | | | | | |
|
Prepaid Assets (Quarter)
|
4.95B | 4.39B | 4.75B | 4.72B | | | | | | | | | | |
|
Current Assets (Quarter)
|
49.43B | 50.85B | 57.04B | 59.84B | 90.45B | 57.67B | 63.89B | 66.74B | 67.06B | 71.60B | 76.08B | 72.41B | 80.11B | 76.61B |
|
Buildings (Quarter)
|
15.47B | 16.64B | 17.92B | 18.85B | | | | | | | | | | |
|
Construction in Progress (Quarter)
|
1.71B | 1.59B | 2.46B | 2.41B | | | | | | | | | | |
|
Land & Improvements (Quarter)
|
5.02B | 5.40B | 5.88B | 6.17B | | | | | | | | | | |
|
Property, Plant & Equipment (Net) (Quarter)
|
13.78B | 23.00B | 23.59B | 24.92B | 43.70B | 19.63B | 20.75B | -12.27B | 49.98B | 2.05B | 5.55B | 1.25B | -12.45B | 72.84B |
|
Long-Term Investments (Quarter)
|
5.41B | 7.08B | 5.29B | 5.44B | 5.14B | 5.25B | 6.27B | 6.48B | 6.02B | 8.42B | 8.32B | 6.92B | 8.14B | 8.14B |
|
Intangibles (Quarter)
|
| | | | 0.32B | 8.60B | 3.28B | 13.15B | 3.61B | -4.13B | 3.98B | -2.62B | 6.75B | 7.38B |
|
Goodwill & Intangibles (Quarter)
|
| | | | 0.32B | 8.60B | 3.28B | 13.15B | 3.61B | -4.13B | 3.98B | -2.62B | 6.75B | 7.38B |
|
Long-Term Deferred Tax (Quarter)
|
| | | 8.14B | | 1.07B | 1.19B | 1.37B | 1.22B | 0.94B | 0.79B | 0.80B | 1.15B | 0.94B |
|
Other Non-Current Assets (Quarter)
|
7.73B | 6.80B | 0.29B | 0.27B | | 3.21B | 4.03B | 1.48B | 4.06B | 3.24B | 3.65B | 3.43B | 3.39B | 3.75B |
|
Non-Current Assets (Quarter)
|
37.89B | 38.41B | 41.25B | 44.64B | 67.59B | 72.56B | 74.37B | 118.74B | 120.87B | 135.50B | 130.21B | 114.09B | 120.80B | 125.12B |
|
Assets (Quarter)
|
126.43B | 128.17B | 140.73B | 148.75B | 158.04B | 166.77B | 178.51B | 185.47B | 187.93B | 207.10B | 206.29B | 186.50B | 200.91B | 201.72B |
|
Accounts Payables (Quarter)
|
7.22B | 8.84B | 8.41B | 11.90B | | 10.41B | 11.30B | 10.76B | 8.80B | 10.28B | 10.64B | 10.78B | 10.86B | 10.90B |
|
Notes Payables (Quarter)
|
18.26B | 11.75B | 0.31B | 6.21B | | 10.22B | 11.41B | 13.39B | | | | | | |
|
Payables (Quarter)
|
25.47B | 20.60B | 8.72B | 18.11B | | 20.63B | 22.71B | 24.15B | 8.80B | 10.28B | 10.64B | 10.78B | 10.86B | 10.90B |
|
Accumulated Expenses (Quarter)
|
6.02B | 5.98B | 6.39B | 6.18B | | 3.67B | 3.73B | 4.33B | 4.13B | 3.92B | 3.23B | 3.17B | 4.31B | 4.78B |
|
Other Accumulated Expenses (Quarter)
|
2.69B | 2.61B | 2.88B | 2.80B | | | | | | | | | | |
|
Short term Debt (Quarter)
|
10.46B | 7.96B | 0.44B | 12.18B | | 24.52B | 11.41B | 28.96B | 1.92B | 1.72B | 2.04B | 24.88B | 2.30B | 1.81B |
|
Current Taxes (Quarter)
|
0.35B | 0.26B | 0.39B | 0.30B | | 0.40B | 0.49B | 0.45B | 0.40B | 0.45B | 0.83B | 0.65B | 1.06B | 0.71B |
|
Current Deferred Revenue (Quarter)
|
| | | | | | | 1.95B | | | | | | |
|
Curent Deferred Tax Liability (Quarter)
|
| | | 0.02B | | | | | | | | | | |
|
Total Current Liabilities (Quarter)
|
45.33B | 37.68B | 43.40B | 45.20B | | 47.76B | 51.89B | 54.33B | 53.18B | 54.00B | 51.67B | 50.29B | 56.17B | 56.47B |
|
Non-Current Debt (Quarter)
|
20.67B | 25.49B | 24.85B | 28.22B | | 0.42B | 0.55B | 0.58B | 2.79B | 2.65B | 42.89B | 2.18B | 40.88B | 1.98B |
|
Non-Current Deffered Revenue (Quarter)
|
| | | | | | | 1.51B | | | | | | |
|
Pension (Quarter)
|
| 6.41B | 6.60B | 7.25B | | 4.35B | 3.73B | 3.62B | 5.32B | 3.39B | 2.43B | 1.93B | 1.92B | 1.89B |
|
Minority Interest (Quarter)
|
1.32B | 1.41B | 1.62B | 1.59B | | | | | | | | | | |
|
Non-Current Deferred Tax Liability (Quarter)
|
| 4.45B | 5.75B | 6.65B | | 7.92B | 5.81B | 6.61B | 6.42B | 7.95B | 8.53B | 6.63B | 5.77B | 4.71B |
|
Other Non-Current Liabilities (Quarter)
|
16.24B | 15.88B | 3.20B | 1.13B | | 2.17B | 2.72B | 2.90B | 3.16B | 3.37B | 3.47B | 3.40B | 3.68B | 3.96B |
|
Total Non-Current Liabilities (Quarter)
|
66.00B | 63.18B | 81.79B | 90.44B | | 52.43B | 50.66B | 53.34B | 58.65B | 64.55B | 61.92B | 49.26B | 56.98B | 62.48B |
|
Total Liabilities (Quarter)
|
82.25B | 79.05B | 84.99B | 91.58B | 97.08B | 100.18B | 102.54B | 107.67B | 111.82B | 118.55B | 113.59B | 99.55B | 113.15B | 118.95B |
|
Total Debt (Quarter)
|
31.13B | 33.45B | 25.29B | 40.40B | | 24.93B | 11.96B | 29.54B | 4.71B | 4.37B | 44.93B | 27.06B | 43.18B | 3.79B |
|
Common Equity (Quarter)
|
44.18B | 49.12B | 55.74B | 57.18B | 60.96B | 66.59B | 75.96B | 75.10B | 73.59B | 85.81B | 90.12B | 84.55B | 85.68B | 80.80B |
|
Shareholder's Equity (Quarter)
|
44.18B | 49.12B | 55.74B | 57.18B | 60.96B | 66.59B | 73.19B | 75.10B | 73.59B | 85.81B | 90.12B | 84.55B | 85.68B | 80.80B |
|
Liabilities and Shareholders Equity (Quarter)
|
126.43B | 128.17B | 140.73B | 148.75B | 158.04B | 166.77B | 178.51B | 185.47B | 187.93B | 207.10B | 206.29B | 186.50B | 200.91B | 201.72B |
|
Treasury Shares (Quarter)
|
0.00B | 0.00B | 0.00B | 0.00B | | | | | | | | | | |
|
Retained Earnings (Quarter)
|
-14.15B | -13.32B | 68.92B | -20.78B | | 59.05B | 70.22B | 1.95B | -1.05B | 1.86B | 8.52B | 75.45B | 15.60B | 14.33B |