|
Cash & Equivalents (Quarter)
|
10.03B | 11.09B | 12.15B | 0.14B | 7.90B | 10.43B | 16.59B | 11.55B | 12.99B | 9.37B | 7.95B | 8.91B |
|
Short-term Investments (Quarter)
|
0.01B | 0.03B | 0.09B | | 0.23B | | | | | | | |
|
Cash & Current Investments (Quarter)
|
10.04B | 11.13B | 12.24B | 0.14B | 8.13B | 10.43B | 16.59B | 11.55B | 12.99B | 9.37B | 7.95B | 8.91B |
|
Receivables - Net (Quarter)
|
8.10B | 7.89B | 8.50B | 0.12B | 8.29B | 8.79B | 8.93B | 8.66B | 8.59B | 9.07B | 8.20B | 9.79B |
|
Receivables - Other (Quarter)
|
0.09B | 0.11B | 0.74B | | 0.10B | 0.81B | 0.68B | 0.92B | 0.34B | 1.56B | 1.55B | 1.72B |
|
Receivables (Quarter)
|
8.18B | 8.00B | 9.23B | 0.12B | 8.39B | 9.60B | 9.61B | 9.58B | 8.93B | 10.63B | 9.75B | 11.51B |
|
Raw Materials (Quarter)
|
1.05B | 1.02B | 1.13B | | 1.16B | | | | | | | |
|
Work In Process (Quarter)
|
3.82B | 4.11B | 4.35B | | 4.67B | | | | | | | |
|
Finished Goods (Quarter)
|
2.27B | 2.32B | 2.55B | | 2.71B | | | | | | | |
|
Inventory (Quarter)
|
7.14B | 7.45B | 8.03B | 0.15B | 8.53B | 8.85B | 9.96B | 9.97B | 9.14B | 10.40B | 10.08B | 11.89B |
|
Prepaid Assets (Quarter)
|
0.33B | 0.36B | 0.40B | | 0.54B | | | | | | | |
|
Current Assets (Quarter)
|
2.96B | 3.24B | 4.26B | | 6.42B | 7.59B | -96.13B | -102.49B | 34.80B | 33.00B | 45.51B | 36.03B |
|
Property, Plant & Equipment (Net) (Quarter)
|
-1.80B | 10.82B | 0.37B | 0.14B | 11.02B | -2.20B | 0.28B | 8.20B | 7.48B | 10.93B | 10.78B | 11.70B |
|
Long-Term Investments (Quarter)
|
2.93B | 1.71B | 3.35B | | 3.88B | 3.97B | 0.24B | 0.29B | 0.69B | 0.46B | 0.34B | 3.79B |
|
Goodwill (Quarter)
|
43.36B | 43.50B | 47.41B | 1.06B | 50.49B | 49.28B | 52.89B | 54.97B | 50.90B | 53.16B | 46.36B | 48.07B |
|
Intangibles (Quarter)
|
-0.96B | 11.75B | 15.40B | 0.09B | 24.98B | 18.27B | 21.87B | 24.49B | 22.08B | 26.17B | 24.18B | 30.57B |
|
Goodwill & Intangibles (Quarter)
|
42.40B | 55.25B | 62.81B | 1.15B | 75.47B | 67.55B | 74.76B | 79.46B | 72.98B | 79.32B | 70.54B | 78.64B |
|
Long-Term Deferred Tax (Quarter)
|
5.17B | 5.04B | 5.05B | 0.10B | 5.27B | 5.97B | 4.98B | 5.26B | 5.49B | 6.92B | 8.51B | 10.02B |
|
Other Non-Current Assets (Quarter)
|
2.99B | 0.03B | 3.96B | 0.00B | 3.21B | 2.77B | 3.26B | 3.58B | 3.16B | 3.46B | 4.01B | 5.08B |
|
Non-Current Assets (Quarter)
|
78.53B | 77.27B | 86.45B | | 99.03B | 92.64B | 96.13B | 102.49B | 94.49B | 103.07B | 96.40B | 111.58B |
|
Assets (Quarter)
|
112.16B | 113.02B | 117.52B | 1.85B | 127.16B | 100.23B | | | 129.29B | 136.07B | 141.91B | 147.61B |
|
Accounts Payables (Quarter)
|
0.24B | 0.26B | | | 5.75B | 5.88B | 6.31B | 7.07B | 6.95B | 7.88B | 8.07B | 8.57B |
|
Payables (Quarter)
|
0.24B | 0.26B | | | 5.75B | 5.88B | 6.31B | 7.07B | 6.95B | 7.88B | 8.07B | 8.57B |
|
Short term Debt (Quarter)
|
3.77B | 1.90B | 1.50B | 0.05B | 3.01B | 5.04B | 3.30B | 3.64B | 4.26B | 2.20B | 4.50B | 5.05B |
|
Current Leases (Quarter)
|
| | | | | 0.29B | 0.28B | 0.31B | 0.28B | 0.30B | 0.28B | 0.32B |
|
Current Taxes (Quarter)
|
1.14B | 1.22B | 1.39B | | 0.45B | 0.29B | 0.72B | 0.35B | 0.59B | 0.64B | 0.74B | 0.87B |
|
Total Current Liabilities (Quarter)
|
18.44B | 17.75B | 18.21B | 0.25B | 19.83B | 22.56B | 22.95B | 24.36B | 24.46B | 26.05B | 31.16B | 32.99B |
|
Non-Current Debt (Quarter)
|
14.38B | 18.16B | 16.87B | | 25.12B | 22.28B | 23.54B | 19.59B | 15.16B | 15.44B | 12.60B | 16.59B |
|
Non-Current Deferred Tax Liability (Quarter)
|
3.17B | 2.47B | 1.89B | 0.02B | 3.90B | 2.54B | 2.11B | 1.85B | 1.88B | 2.00B | 2.31B | 1.94B |
|
Operating Leases (Quarter)
|
| | | | | 1.29B | 2.51B | 2.10B | 1.94B | 2.18B | 1.76B | 2.02B |
|
Other Non-Current Liabilities (Quarter)
|
8.24B | 1.23B | 8.48B | 0.03B | 8.22B | 1.54B | 1.79B | 1.28B | 1.26B | 8.18B | 8.65B | 7.80B |
|
Total Non-Current Liabilities (Quarter)
|
28.83B | 31.66B | 30.74B | 0.43B | 39.95B | 36.54B | 38.01B | 34.22B | 28.15B | 30.02B | 27.55B | 31.14B |
|
Total Liabilities (Quarter)
|
48.35B | 2.62B | 2.74B | 0.46B | 2.32B | 3.09B | -75.24B | -78.57B | 52.99B | 56.41B | 59.08B | 64.52B |
|
Total Debt (Quarter)
|
18.15B | 20.06B | 18.37B | 0.05B | 28.12B | 27.32B | 26.84B | 23.23B | 19.42B | 17.64B | 17.10B | 21.64B |
|
Common Equity (Quarter)
|
63.80B | 62.14B | 68.37B | | 67.20B | 65.37B | 75.24B | 78.57B | 76.30B | 79.66B | 82.82B | 83.08B |
|
Shareholder's Equity (Quarter)
|
63.80B | 62.33B | 68.37B | | 67.20B | 65.37B | 75.24B | 78.57B | 76.30B | 79.66B | 82.82B | 83.08B |
|
Liabilities and Shareholders Equity (Quarter)
|
112.16B | 113.02B | 117.52B | 1.85B | 127.16B | 100.23B | | | 129.29B | 136.07B | 141.91B | 147.61B |