|
Cash & Equivalents (Quarter)
|
19.13B | 20.31B | 26.74B | 18.05B | 31.83B | 36.97B | 40.25B | 38.77B | 39.11B | 30.22B |
|
Short-term Investments (Quarter)
|
5.96B | 5.30B | 7.19B | 7.15B | 5.78B | 11.37B | 24.44B | 15.10B | 9.67B | 9.11B |
|
Cash & Current Investments (Quarter)
|
25.09B | 25.62B | 33.93B | 25.20B | 37.61B | 48.34B | 64.68B | 53.87B | 48.78B | 39.33B |
|
Receivables - Net (Quarter)
|
45.66B | 44.56B | 42.43B | 43.41B | 33.62B | 34.72B | 66.51B | 53.27B | 45.86B | 44.60B |
|
Receivables - Other (Quarter)
|
7.56B | 2.27B | 8.54B | 7.79B | 1.36B | 8.24B | 9.74B | 0.19B | 8.01B | 9.29B |
|
Receivables (Quarter)
|
53.22B | 46.83B | 50.97B | 51.20B | 34.98B | 42.96B | 76.25B | 53.46B | 53.87B | 53.88B |
|
Raw Materials (Quarter)
|
19.65B | 2.26B | 1.60B | | | | | | | |
|
Inventory (Quarter)
|
21.77B | 25.22B | 21.12B | 24.07B | 19.46B | 25.26B | 31.89B | 26.02B | 23.43B | 22.22B |
|
Prepaid Assets (Quarter)
|
4.21B | 3.94B | 5.36B | | | | | | | |
|
Current Assets (Quarter)
|
86.57B | 95.40B | 97.48B | 92.69B | 91.95B | 128.76B | 165.94B | 134.12B | 127.93B | 107.17B |
|
Construction in Progress (Quarter)
|
45.40B | 42.12B | 33.45B | 27.78B | 31.61B | 37.01B | 27.28B | 28.14B | 27.85B | 21.82B |
|
Property, Plant & Equipment (Net) (Quarter)
|
169.00B | 154.00B | 149.00B | 150.00B | 132.00B | 118.00B | 111.00B | 8.63B | 185.22B | 185.10B |
|
Long-Term Investments (Quarter)
|
33.00B | 0.92B | 25.33B | 0.69B | 22.45B | 23.41B | 23.90B | 24.50B | 0.37B | 27.77B |
|
Goodwill (Quarter)
|
| 6.01B | 6.01B | 5.97B | -1.06B | -1.20B | 17.56B | 18.54B | 16.00B | 15.70B |
|
Intangibles (Quarter)
|
13.59B | 14.15B | 23.59B | 10.21B | 0.08B | -9.49B | 9.70B | -4.76B | 9.50B | 11.00B |
|
Goodwill & Intangibles (Quarter)
|
13.59B | 20.17B | 29.60B | 16.18B | -0.99B | -10.68B | 27.26B | 13.78B | 25.50B | 26.70B |
|
Long-Term Deferred Tax (Quarter)
|
14.43B | 0.78B | 12.10B | 10.52B | 16.31B | 12.43B | 7.82B | 6.45B | 6.86B | 8.17B |
|
Other Non-Current Assets (Quarter)
|
0.35B | 0.12B | 0.26B | | | | | | | |
|
Non-Current Assets (Quarter)
|
324.71B | 311.69B | 301.71B | 311.65B | 287.31B | 275.61B | 277.09B | 272.15B | 259.68B | 263.18B |
|
Assets (Quarter)
|
411.27B | 407.10B | 1.19B | 404.34B | 379.27B | 404.38B | 443.02B | 406.27B | 387.61B | 370.35B |
|
Accounts Payables (Quarter)
|
53.42B | 51.41B | 48.89B | 49.21B | 44.57B | 63.17B | 79.36B | 68.24B | 60.69B | 57.77B |
|
Notes Payables (Quarter)
|
9.48B | 11.79B | 10.13B | | | | | | | |
|
Payables (Quarter)
|
62.90B | 63.20B | 59.02B | 49.21B | 44.57B | 63.17B | 79.36B | 68.24B | 60.69B | 57.77B |
|
Short term Debt (Quarter)
|
9.48B | 11.79B | 10.13B | 15.06B | 16.90B | 8.22B | 9.00B | 9.93B | 11.63B | 9.13B |
|
Current Taxes (Quarter)
|
6.68B | 7.25B | 7.50B | 6.69B | 3.11B | 3.25B | 4.87B | 3.42B | 4.65B | 3.15B |
|
Total Current Liabilities (Quarter)
|
73.83B | 79.77B | 77.81B | 79.62B | 73.71B | 95.55B | 119.92B | 95.47B | 95.03B | 81.59B |
|
Non-Current Debt (Quarter)
|
82.99B | 73.87B | 66.69B | 81.36B | 91.11B | 80.87B | 74.79B | 71.61B | 65.45B | 66.52B |
|
Pension (Quarter)
|
14.13B | 13.25B | 11.65B | 13.02B | 15.61B | 11.32B | 7.30B | 7.55B | 6.75B | 7.14B |
|
Non-Current Deferred Tax Liability (Quarter)
|
15.27B | 13.01B | 14.84B | 14.52B | 10.46B | 12.55B | 16.19B | 15.35B | 13.51B | 11.98B |
|
Operating Leases (Quarter)
|
| | 16.00B | | | | | | | |
|
Other Non-Current Liabilities (Quarter)
|
6.92B | 3.45B | 2.73B | 2.34B | 2.30B | 2.08B | 3.43B | 3.10B | 3.29B | 4.46B |
|
Total Non-Current Liabilities (Quarter)
|
148.94B | 129.52B | 118.85B | 134.25B | 147.02B | 133.51B | 129.12B | 122.44B | 112.41B | 112.62B |
|
Total Liabilities (Quarter)
|
222.76B | 209.28B | 196.66B | 213.87B | 220.73B | 229.05B | 250.43B | 217.91B | 207.44B | 195.03B |
|
Total Debt (Quarter)
|
92.48B | 85.67B | 76.82B | 96.42B | 108.01B | 89.09B | 83.80B | 81.54B | 77.08B | 75.64B |
|
Common Equity (Quarter)
|
188.51B | 194.36B | 198.65B | 186.48B | 155.31B | 171.97B | 190.47B | 186.61B | 178.31B | 174.39B |
|
Shareholder's Equity (Quarter)
|
188.51B | 194.36B | 198.65B | 186.48B | 155.31B | 171.97B | 190.47B | 186.61B | 178.31B | 174.39B |
|
Liabilities and Shareholders Equity (Quarter)
|
411.27B | 407.10B | 1.19B | 404.34B | 379.27B | 404.38B | 443.02B | 406.27B | 387.61B | 370.35B |
|
Treasury Shares (Quarter)
|
0.90B | 0.92B | 1.26B | 1.06B | 0.71B | 0.61B | 0.73B | 1.00B | 0.80B | 0.85B |
|
Retained Earnings (Quarter)
|
0.08B | 0.08B | 1.10B | 37.30B | 37.30B | 18.91B | -17.66B | 21.14B | 19.77B | 153.53B |