|
Cash & Equivalents (Quarter)
|
0.95B | 0.53B | 0.99B | 0.35B | 1.06B | 2.11B | 2.28B | 2.05B | 1.77B | 1.63B | 1.53B |
|
Short-term Investments (Quarter)
|
| 0.04B | 0.04B | 0.04B | 0.06B | 0.02B | 0.04B | 0.15B | 0.03B | 0.05B | 0.04B |
|
Cash & Current Investments (Quarter)
|
0.95B | 0.57B | 1.03B | 0.39B | 1.12B | 2.14B | 2.32B | 2.20B | 1.80B | 1.68B | 1.58B |
|
Receivables - Net (Quarter)
|
| 0.76B | 0.93B | 0.75B | 0.80B | 0.56B | 0.63B | 0.83B | 1.01B | 0.93B | 1.21B |
|
Receivables - Other (Quarter)
|
0.22B | 0.23B | 0.21B | 0.18B | 0.12B | 0.07B | 0.12B | 0.06B | 0.08B | 0.11B | 0.14B |
|
Receivables (Quarter)
|
| 0.99B | 1.14B | 0.93B | 0.92B | 0.63B | 0.75B | 0.89B | 1.09B | 1.04B | 1.35B |
|
Raw Materials (Quarter)
|
| 0.11B | 0.22B | 0.16B | | | | | | | |
|
Finished Goods (Quarter)
|
| 0.16B | 0.19B | 0.20B | | | | | | | |
|
Inventory (Quarter)
|
| 0.54B | 0.60B | 0.51B | 0.55B | 0.47B | 0.58B | 0.60B | 0.68B | 0.70B | 0.77B |
|
Prepaid Assets (Quarter)
|
| | 0.10B | 0.09B | | | | | | | |
|
Current Assets (Quarter)
|
| 2.30B | 2.93B | 2.91B | 2.95B | 3.52B | 3.88B | 4.03B | 3.86B | 3.75B | 4.07B |
|
Property, Plant & Equipment (Net) (Quarter)
|
0.04B | -2.21B | 1.09B | 1.94B | 2.02B | 0.91B | 0.97B | 3.62B | 4.49B | 4.96B | 5.96B |
|
Long-Term Investments (Quarter)
|
1.07B | 1.13B | 0.66B | 0.53B | 0.51B | 0.37B | 0.36B | 0.43B | 0.53B | 0.51B | 0.58B |
|
Goodwill (Quarter)
|
| | | 0.15B | 5.56B | 0.06B | 0.06B | 0.02B | 0.07B | 0.12B | 0.09B |
|
Intangibles (Quarter)
|
-0.10B | 4.31B | 6.72B | 4.47B | -0.20B | 1.14B | 1.10B | 5.24B | 5.77B | 5.08B | 5.59B |
|
Goodwill & Intangibles (Quarter)
|
-0.10B | 4.31B | 6.72B | 4.61B | 5.36B | 1.20B | 1.16B | 5.26B | 5.83B | 5.20B | 5.68B |
|
Long-Term Deferred Tax (Quarter)
|
| 0.30B | 0.42B | 0.43B | 0.54B | 0.54B | 0.40B | 0.41B | 0.44B | 0.31B | 0.37B |
|
Other Non-Current Assets (Quarter)
|
| 0.58B | 0.43B | 0.11B | 0.31B | 0.22B | 0.25B | 0.04B | 0.32B | 0.27B | 0.27B |
|
Non-Current Assets (Quarter)
|
| 11.81B | 12.12B | 10.42B | 10.44B | 9.27B | 9.22B | 10.10B | 11.73B | 11.61B | 13.11B |
|
Assets (Quarter)
|
12.55B | 14.11B | 15.06B | 13.33B | 13.39B | 12.79B | 13.10B | 14.13B | 15.59B | 15.36B | 17.19B |
|
Accounts Payables (Quarter)
|
| 1.09B | 1.05B | 0.38B | 0.54B | 0.84B | 0.57B | 0.20B | 0.19B | 1.68B | 0.10B |
|
Payables (Quarter)
|
| 1.09B | 1.05B | 0.38B | 0.54B | 0.84B | 0.57B | 0.20B | 0.19B | 1.68B | 0.10B |
|
Accumulated Expenses (Quarter)
|
| 0.03B | 0.03B | 0.03B | 0.02B | 0.03B | 0.04B | 0.04B | 0.04B | 0.04B | 0.05B |
|
Short term Debt (Quarter)
|
0.01B | 0.07B | 0.24B | 0.52B | 0.07B | 0.09B | 0.04B | 0.07B | 0.00B | 0.09B | 0.21B |
|
Current Leases (Quarter)
|
| | | | 0.03B | 0.03B | 0.03B | 0.02B | 0.04B | 0.04B | 0.03B |
|
Current Taxes (Quarter)
|
| 0.38B | 0.37B | 0.36B | 0.37B | 0.36B | 0.34B | 0.05B | 0.12B | 0.07B | 0.07B |
|
Total Current Liabilities (Quarter)
|
| 2.01B | 2.93B | 2.30B | 2.65B | 2.08B | 2.23B | 2.95B | 3.13B | 3.35B | 3.65B |
|
Non-Current Debt (Quarter)
|
| 4.34B | 3.75B | 3.55B | 3.04B | 4.01B | 4.02B | 0.20B | 3.71B | 3.51B | 3.92B |
|
Pension (Quarter)
|
| 0.12B | 0.16B | 0.13B | 0.17B | 0.19B | 0.20B | 0.19B | 0.20B | 0.24B | 0.30B |
|
Non-Current Deferred Tax Liability (Quarter)
|
| 0.24B | 0.33B | 0.28B | 0.35B | 0.42B | 0.27B | 0.14B | 0.19B | 0.22B | 0.27B |
|
Operating Leases (Quarter)
|
| | | | 0.07B | 0.04B | 0.07B | 0.11B | 0.14B | 0.11B | 0.12B |
|
Other Non-Current Liabilities (Quarter)
|
| 1.23B | 0.96B | 0.48B | 0.46B | 0.36B | 0.30B | 0.10B | 0.14B | 0.09B | 0.13B |
|
Total Non-Current Liabilities (Quarter)
|
| 5.56B | 4.71B | 4.37B | 4.01B | 4.75B | 4.72B | 4.48B | 4.84B | 4.50B | 5.12B |
|
Total Liabilities (Quarter)
|
6.06B | 7.58B | 7.64B | 6.67B | 6.66B | 6.84B | 6.95B | 7.43B | 7.97B | 7.85B | 8.77B |
|
Total Debt (Quarter)
|
0.01B | 4.41B | 3.99B | 4.06B | 3.10B | 4.10B | 4.05B | 0.27B | 3.71B | 3.60B | 4.14B |
|
Common Equity (Quarter)
|
6.49B | 6.53B | 7.42B | 6.31B | 6.38B | 5.68B | 5.86B | 6.37B | 7.24B | 7.15B | 7.99B |
|
Shareholder's Equity (Quarter)
|
6.49B | 6.53B | 7.42B | 6.31B | 6.38B | 5.68B | 5.86B | 6.37B | 7.24B | 7.15B | 7.99B |
|
Liabilities and Shareholders Equity (Quarter)
|
12.55B | 14.11B | 15.06B | 13.33B | 13.39B | 12.79B | 13.10B | 14.13B | 15.59B | 15.36B | 17.19B |
|
Retained Earnings (Quarter)
|
| -0.13B | 0.72B | 3.60B | 3.94B | -0.24B | 3.91B | 4.51B | -0.82B | 5.33B | 6.30B |