|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | 1.79B | 0.32B | 0.50B | 0.55B | 0.63B | 0.82B | 0.90B | 1.47B | 0.72B | 0.55B | 0.94B | 0.50B | 0.95B | 0.52B | 0.85B | 0.83B | 1.23B | 0.62B | 0.70B | 0.71B |
|
Short-term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | 0.21B | 0.13B | 0.07B | 0.03B | 0.08B | 0.40B | 0.13B | 1.11B | 0.01B | 0.05B | 0.04B | 0.07B | 0.05B | 0.05B | | 0.07B | 0.16B | 0.11B | 0.14B | 0.07B |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | 2.01B | 0.44B | 0.57B | 0.58B | 0.71B | 1.22B | 1.03B | 2.58B | 0.74B | 0.60B | 0.98B | 0.57B | 1.00B | 0.57B | 0.85B | 0.90B | 1.39B | 0.73B | 0.84B | 0.78B |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | -2.83B | -3.10B | 5.37B | 6.44B | 10.17B | 8.59B | 6.19B | 0.54B | -2.65B | -1.49B | 5.40B | 5.56B | -2.81B | -2.39B | 4.63B | 5.61B | -2.60B | 7.69B | 5.67B | -0.53B |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | 0.22B | | | | 0.28B | -0.05B | | | 0.24B | | | | 0.27B | | | | 0.21B | |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | -2.83B | -3.10B | 5.58B | 6.44B | 10.17B | 8.59B | 6.48B | 0.49B | -2.65B | -1.49B | 5.63B | 5.56B | -2.81B | -2.39B | 4.91B | 5.61B | -2.60B | 7.69B | 5.88B | -0.53B |
|
Raw Materials (Quarter)
|
| | | | | | | | | | | | | | | | | | | | 0.34B | | | | 0.53B | | | | 0.30B | | | | 0.25B | | | | 0.66B | |
|
Work In Process (Quarter)
|
| | | | | | | | | | | | | | | | | | | | 0.21B | | | | 0.18B | | | | 0.16B | | | | 0.15B | | | | 0.18B | |
|
Finished Goods (Quarter)
|
| | | | | | | | | | | | | | | | | | | | 0.41B | | | | 0.61B | | | | 0.35B | | | | 0.36B | | | | 0.47B | |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | 4.88B | 4.67B | 6.33B | -2.61B | 1.75B | 6.54B | 7.63B | 9.85B | 6.06B | 2.41B | 6.34B | 8.19B | 3.22B | 4.89B | 6.15B | 7.99B | 5.58B | 5.28B | 6.98B | -0.99B |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | 0.52B | 0.65B | 1.65B | 0.72B | 0.61B | 0.74B | 1.61B | 0.94B | 0.60B | 0.96B | 1.50B | 0.91B | 0.66B | 0.68B | 1.40B | 0.86B | 0.57B | 0.60B | 1.40B | 0.73B |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | 13.85B | | | | 16.34B | | | | 14.17B | | | | 13.79B | | | | 14.75B | |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | 19.59B | 19.70B | 0.85B | 20.00B | 20.49B | 21.02B | 21.77B | 21.83B | 21.92B | 22.15B | 2.47B | 22.41B | 22.20B | 22.33B | 22.60B | 22.49B | 22.50B | 22.48B | 22.75B | 22.66B |
|
Long-Term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | 0.62B | 0.68B | 0.70B | 0.76B | 0.73B | 0.77B | 0.84B | 0.69B | 0.71B | 0.73B | 0.74B | 0.77B | 0.70B | 0.74B | 0.70B | 0.49B | 0.41B | 0.14B | 0.14B | 0.15B |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | 12.21B | 12.22B | 12.22B | 12.29B | 12.21B | 12.18B | 12.37B | 12.43B | 12.08B | 12.08B | 12.11B | 12.08B | 12.09B | 12.12B | 12.04B | 12.06B | 12.12B | 12.12B | 12.14B | 12.18B |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | 0.32B | 2.33B | 2.28B | 2.22B | 0.10B | 2.29B | 2.25B | 2.22B | 0.21B | 2.17B | 1.91B | 1.88B | 1.82B | 1.79B | 1.75B | 1.71B | 1.67B | 1.62B |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | 12.21B | 12.22B | 12.54B | 14.62B | 14.50B | 14.40B | 12.46B | 14.72B | 14.33B | 14.30B | 12.33B | 14.25B | 14.01B | 14.00B | -0.03B | 13.85B | 13.87B | 13.83B | -0.02B | 13.80B |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | 0.22B | | 0.26B | 299.00 | | | 0.45B | | | | 0.48B | | | | 0.40B | | | | 0.28B | |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | 0.66B | 0.68B | 0.83B | 0.87B | 0.86B | 0.94B | 0.97B | 1.08B | 0.97B | 0.96B | 1.05B | 1.00B | 1.00B | 0.97B | 0.88B | 0.88B | 0.87B | 0.90B | 0.86B | 0.85B |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | 35.43B | | | | 37.44B | | | | 37.71B | | | | 37.29B | | | | 37.12B | |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | 49.36B | 48.32B | 49.95B | 53.27B | 55.23B | 53.82B | 54.59B | 56.59B | 53.93B | 52.23B | 52.75B | 53.58B | 52.99B | 51.91B | 51.84B | 53.07B | 53.26B | 51.83B | 52.30B | 53.92B |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | 1.23B | -2.48B | 10.05B | 11.01B | 11.68B | 8.76B | 11.29B | -1.03B | 9.47B | -4.70B | 9.47B | 0.26B | 9.02B | 6.61B | 9.12B | 8.75B | -0.18B | -2.50B | 9.31B | -0.24B |
|
Notes Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | 1.56B | | | | 2.14B | | | | 1.81B | | | | 1.53B | | | | 0.87B | |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | 1.23B | -2.48B | 11.61B | 11.01B | 11.68B | 8.76B | 13.43B | -1.03B | 9.47B | -4.70B | 11.28B | 0.26B | 9.02B | 6.61B | 10.65B | 8.75B | -0.18B | -2.50B | 10.18B | -0.24B |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | 0.02B | 0.06B | 0.02B | 0.02B | 0.03B | -0.09B | -0.02B | -0.00B | 0.01B | -0.02B | 0.01B | -0.03B | -0.04B | -0.08B | -0.06B | -0.02B | 0.03B | 0.01B | -0.06B | -0.02B |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | 0.21B | 1.25B | 1.56B | 3.03B | 2.40B | 4.45B | 2.14B | 4.01B | 2.92B | 4.35B | 1.81B | 2.83B | 1.57B | 2.97B | 1.53B | 2.44B | 1.88B | 2.49B | 0.87B | 2.77B |
|
Current Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | 0.28B | 0.28B | 0.29B | 0.29B | 0.30B | 0.30B | 0.30B | 0.31B | 0.30B | 0.30B | 0.33B | 0.35B | 0.36B | 0.36B | 0.36B | 0.36B | 0.36B | 0.35B | 0.35B | 0.36B |
|
Current Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | 3.50B | | 0.00B | 0.00B | | | | | | | | | | | | | | | | |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | 12.44B | | | | 14.28B | | | | 12.12B | | | | 12.04B | | | | 11.04B | |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | 10.03B | 10.09B | 7.52B | 7.52B | 7.06B | 7.02B | 8.04B | 9.51B | 9.50B | 9.43B | 8.91B | 8.91B | 9.40B | 9.38B | 8.88B | 9.87B | 9.87B | 9.85B | 9.35B | 8.82B |
|
Pension (Quarter)
|
| | | | | | | | | | | | | | | | | | 0.46B | 0.45B | 0.42B | 0.42B | 0.42B | 0.34B | 0.32B | 0.24B | 0.24B | 0.24B | 0.25B | 0.25B | 0.24B | 0.24B | 0.23B | 0.23B | 0.23B | 0.23B | 0.22B | 0.22B |
|
Minority Interest (Quarter)
|
| | | | | | | | | | | | | | | | | | 0.04B | 0.04B | 0.03B | 0.01B | 0.04B | 0.05B | 0.04B | 0.01B | 0.04B | 0.05B | 0.04B | 0.04B | 0.03B | 0.04B | 0.04B | 0.03B | 0.02B | 0.04B | 0.04B | 0.01B |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | 3.12B | 3.04B | 3.17B | 3.24B | 3.25B | 3.49B | 3.55B | 3.60B | 3.58B | 3.63B | 3.57B | 3.60B | 3.62B | 3.56B | 3.54B | 3.59B | 3.51B | 3.68B | 3.67B | 3.70B |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | 0.90B | 0.90B | 0.93B | 0.93B | 0.91B | 0.88B | 0.90B | 0.88B | 0.86B | 0.90B | 1.00B | 1.03B | 1.02B | 1.03B | 1.00B | 1.00B | 0.99B | 0.95B | 0.94B | 0.96B |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | 0.01B | | | | 0.09B | 0.09B | | | | | | | -0.00B | 10.91B | 10.40B | 10.39B | 9.86B | 9.86B |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | 26.25B | | | | 0.22B | 31.20B | | | 0.19B | | | | 0.18B | 18.09B | 17.73B | 16.28B | 17.07B | 18.87B |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | 26.10B | 24.70B | 26.25B | 28.74B | 28.62B | 27.79B | 28.72B | 31.29B | 28.47B | 27.03B | 27.55B | 28.58B | 27.83B | 26.91B | 27.40B | 29.00B | 28.14B | 26.67B | 26.94B | 28.73B |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | 10.24B | 11.35B | 9.08B | 10.55B | 9.46B | 11.47B | 10.18B | 13.52B | 12.42B | 13.78B | 10.73B | 11.74B | 10.97B | 12.35B | 10.41B | 12.31B | 11.75B | 12.34B | 10.22B | 11.59B |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | 23.70B | | | | 25.86B | | | | 25.20B | | | | 24.44B | | | | 25.32B | |
|
Shareholder's Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | 23.25B | 23.62B | 23.70B | 24.53B | 26.61B | 26.03B | 25.86B | 25.30B | 25.46B | 25.20B | 25.20B | 25.00B | 25.16B | 25.01B | 24.44B | 24.07B | 25.12B | 25.15B | 25.36B | 25.19B |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | 49.36B | 48.32B | 49.95B | 53.27B | 55.23B | 53.82B | 54.59B | 56.59B | 53.93B | 52.23B | 52.75B | 53.58B | 52.99B | 51.91B | 51.84B | 53.07B | 53.26B | 51.83B | 52.30B | 53.92B |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | 7.32B | 7.74B | 8.19B | 8.93B | 11.56B | 11.79B | 11.93B | 11.66B | 11.82B | 11.64B | 11.53B | 11.42B | 11.54B | 11.29B | 11.11B | 0.03B | 11.72B | 11.84B | 12.08B | 0.07B |