|
Cash & Equivalents (Quarter)
|
241.00M | 225.00M | 141.00M | 110.00M | 106.00M | 171.00M | 738.00M |
|
Short-term Investments (Quarter)
|
| 365.00M | 325.00M | 458.00M | 586.00M | 559.00M | 850.00M |
|
Cash & Current Investments (Quarter)
|
241.00M | 590.00M | 466.00M | 568.00M | 692.00M | 730.00M | 1,588.00M |
|
Receivables - Net (Quarter)
|
527.00M | 508.00M | 247.00M | 431.00M | 490.00M | 296.00M | 488.00M |
|
Receivables - Other (Quarter)
|
| 61.00M | 94.00M | 141.00M | 165.00M | 10.00M | 8.00M |
|
Receivables (Quarter)
|
527.00M | 569.00M | 341.00M | 572.00M | 655.00M | 306.00M | 496.00M |
|
Inventory (Quarter)
|
137.00M | 153.00M | 116.00M | 155.00M | 173.00M | 205.00M | 223.00M |
|
Current Assets (Quarter)
|
1,521.00M | 1,362.00M | 948.00M | 1,125.00M | 16.00M | 1,336.00M | 2,380.00M |
|
Property, Plant & Equipment (Net) (Quarter)
|
3,316.00M | 3,507.00M | 1,610.00M | 1,659.00M | 2,164.00M | 2,544.00M | 2,607.00M |
|
Long-Term Investments (Quarter)
|
407.00M | 511.00M | 549.00M | 774.00M | 902.00M | 672.00M | 993.00M |
|
Intangibles (Quarter)
|
161.00M | 151.00M | 41.00M | 38.00M | 138.00M | 96.00M | 95.00M |
|
Goodwill & Intangibles (Quarter)
|
161.00M | 151.00M | 41.00M | 38.00M | 138.00M | 96.00M | 95.00M |
|
Long-Term Deferred Tax (Quarter)
|
166.00M | 193.00M | 3.00M | 13.00M | 243.00M | 144.00M | 157.00M |
|
Other Non-Current Assets (Quarter)
|
1.00M | 1.00M | 1.00M | 1.00M | 1.00M | | |
|
Non-Current Assets (Quarter)
|
4,151.00M | 4,322.00M | 2,473.00M | 2,736.00M | 227.00M | 3,386.00M | 3,965.00M |
|
Assets (Quarter)
|
5,672.00M | 5,684.00M | 4,890.00M | 3,861.00M | 243.00M | 4,722.00M | 6,345.00M |
|
Accounts Payables (Quarter)
|
657.00M | 90.00M | 116.00M | 182.00M | 281.00M | 238.00M | 253.00M |
|
Notes Payables (Quarter)
|
342.00M | 183.00M | 242.00M | 79.00M | 273.00M | 224.00M | 706.00M |
|
Payables (Quarter)
|
999.00M | 273.00M | 358.00M | 261.00M | 554.00M | 462.00M | 959.00M |
|
Accumulated Expenses (Quarter)
|
72.00M | 65.00M | 23.00M | 28.00M | 32.00M | 19.00M | 39.00M |
|
Short term Debt (Quarter)
|
342.00M | 183.00M | 242.00M | 79.00M | 273.00M | 224.00M | 706.00M |
|
Current Leases (Quarter)
|
| 4.00M | 2.00M | | | | |
|
Current Taxes (Quarter)
|
29.00M | 53.00M | 11.00M | 20.00M | 5.00M | 17.00M | 257.00M |
|
Total Current Liabilities (Quarter)
|
1,182.00M | 854.00M | 448.00M | 342.00M | 53.00M | 521.00M | 1,302.00M |
|
Non-Current Debt (Quarter)
|
1,835.00M | 1,764.00M | 1,372.00M | 1,359.00M | 1,340.00M | 1,224.00M | 1,373.00M |
|
Non-Current Deffered Revenue (Quarter)
|
7.00M | 5.00M | | | | | |
|
Pension (Quarter)
|
4.00M | 4.00M | | | | | |
|
Non-Current Deferred Tax Liability (Quarter)
|
407.00M | 368.00M | 1.00M | | 112.00M | 297.00M | 49.00M |
|
Operating Leases (Quarter)
|
| 16.00M | 12.00M | 13.00M | 12.00M | 18.00M | 15.00M |
|
Other Non-Current Liabilities (Quarter)
|
146.00M | 145.00M | 111.00M | 12.00M | 21.00M | 150.00M | 84.00M |
|
Total Non-Current Liabilities (Quarter)
|
2,695.00M | 2,421.00M | 1,652.00M | 1,728.00M | 25.00M | 1,788.00M | 1,748.00M |
|
Total Liabilities (Quarter)
|
3,877.00M | 3,275.00M | 3,121.00M | 2,070.00M | 78.00M | 2,309.00M | 3,050.00M |
|
Total Debt (Quarter)
|
2,177.00M | 1,947.00M | 1,614.00M | 1,438.00M | 1,613.00M | 1,448.00M | 2,079.00M |
|
Common Equity (Quarter)
|
1,795.00M | 2,409.00M | 1,769.00M | 1,791.00M | 2,284.00M | 2,413.00M | 3,295.00M |
|
Shareholder's Equity (Quarter)
|
1,795.00M | 2,409.00M | 1,769.00M | 1,791.00M | 2,284.00M | 2,413.00M | 3,295.00M |
|
Liabilities and Shareholders Equity (Quarter)
|
5,672.00M | 5,684.00M | 4,890.00M | 3,861.00M | 243.00M | 4,722.00M | 6,345.00M |
|
Treasury Shares (Quarter)
|
| -1.00M | | | | 4.00M | |
|
Retained Earnings (Quarter)
|
403.00M | 726.00M | -372.00M | 48.00M | -15.00M | 223.00M | -13.00M |