|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.11B | 1.10B | 1.24B | 1.19B | 1.01B | 1.42B | 1.63B | 1.60B | 1.48B | 1.77B | 1.40B | 1.04B | 0.83B | 1.02B | 0.59B | 1.19B | 0.46B | 0.77B | 0.77B | 0.56B |
|
Short-term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.05B | 0.04B | 0.02B | 0.02B | 0.35B | 0.58B | 0.63B | 0.71B | 0.61B | 0.50B | 0.72B | 0.65B | 0.42B | 0.65B | 0.01B | 0.02B | 0.04B | 0.04B | 0.11B | 0.13B |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.16B | 1.14B | 1.27B | 1.21B | 1.36B | 2.00B | 2.26B | 2.32B | 2.09B | 2.27B | 2.12B | 1.69B | 1.25B | 1.66B | 0.60B | 1.21B | 0.50B | 0.81B | 0.88B | 0.68B |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.57B | 1.89B | 0.01B | 2.40B | 2.57B | 2.30B | 0.08B | 2.07B | 2.14B | 0.07B | 0.07B | 1.67B | 0.04B | 1.56B | 0.05B | 1.72B | 1.70B | 1.76B | 0.00B | 2.05B |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01B | 0.01B | 0.01B | 0.08B | 0.09B | 0.08B | 0.08B | 0.05B | | | | | | | | | | | | |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.58B | 1.89B | 0.01B | 2.48B | 2.66B | 2.38B | 0.16B | 2.13B | 2.14B | 0.07B | 0.07B | 1.67B | 0.04B | 1.56B | 0.05B | 1.72B | 1.70B | 1.76B | 0.00B | 2.05B |
|
Raw Materials (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.51B | 0.53B | 0.55B | 1.87B | 0.59B | 0.60B | 0.63B | 0.66B | 1.42B | 1.29B | 0.71B | 1.28B | 1.34B | 0.79B | 0.81B | 1.30B | 0.80B | 1.43B | 0.82B | 0.82B |
|
Work In Process (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.24B | 0.31B | 0.40B | 0.44B | 0.39B | 0.31B | 0.26B | 0.29B | 0.31B | 0.34B | 0.30B | 0.33B | 0.32B | 0.29B | 0.27B | 0.34B | 0.37B | 0.37B | 0.41B | 0.62B |
|
Finished Goods (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.43B | 0.57B | 0.71B | 0.65B | 0.72B | 0.66B | 0.64B | 0.63B | 0.64B | 0.62B | 0.66B | 0.69B | 0.66B | 0.63B | 0.72B | 0.65B | 0.65B | 0.58B | 0.77B | 0.77B |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.48B | 2.89B | 3.53B | 3.52B | 3.65B | 3.38B | 3.13B | 2.99B | 3.04B | 2.94B | 2.89B | 3.03B | 3.07B | 3.04B | 3.11B | 3.10B | -0.03B | 3.20B | 3.74B | 3.91B |
|
Current Deferred Tax Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.10B | 0.10B | 0.21B | 0.08B | 0.09B | 0.10B | 0.20B | 0.13B | 0.12B | 0.14B | 0.16B | 0.14B | 0.14B | 0.17B | 0.16B | 0.19B | 0.23B | 0.35B | 0.29B | 0.27B |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.27B | 5.99B | 6.90B | 7.15B | 7.76B | 7.81B | 7.64B | 7.56B | 7.40B | 7.23B | 6.79B | 6.60B | 6.24B | 6.44B | 5.43B | 6.22B | 5.69B | 6.08B | 6.48B | 6.80B |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.53B | 4.65B | 4.75B | 4.83B | 4.89B | 5.15B | 5.37B | 5.49B | 5.78B | 6.31B | 6.73B | 7.06B | 7.43B | 7.83B | 8.12B | 8.32B | 8.47B | 8.49B | 8.57B | 8.55B |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.46B | 0.45B | 0.45B | 0.45B | 0.45B | 0.45B | 0.50B | 0.50B | 0.48B | 0.48B | 0.48B | 0.48B | 0.48B | 0.48B | 0.48B | 0.48B | 0.48B | 0.48B | 0.48B | 0.48B |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.31B | 0.30B | 0.30B | 0.29B | 0.28B | 0.28B | 0.57B | 0.26B | 0.27B | 0.27B | 0.26B | 0.25B | 0.24B | 0.23B | 0.23B | 0.22B | 0.21B | 0.21B | 0.33B | 0.32B |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.77B | 0.76B | 0.75B | 0.74B | 0.73B | 0.73B | 1.07B | 0.76B | 0.75B | 0.74B | 0.74B | 0.73B | 0.72B | 0.71B | 0.70B | 0.70B | 0.69B | 0.68B | 0.81B | 0.80B |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.13B | 0.14B | 0.13B | 0.34B | 0.34B | 0.36B | 0.38B | 0.40B | 0.62B | 0.64B | 0.65B | 0.64B | 0.67B | 0.68B | 0.68B | 0.69B | 0.70B | 0.71B | 0.56B | 0.57B |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.42B | 5.55B | 5.63B | 5.91B | 5.96B | 6.23B | 6.52B | 6.66B | 7.16B | 7.70B | 8.12B | 8.43B | 8.82B | 9.22B | 9.50B | 9.71B | 9.86B | 9.89B | 9.94B | 9.93B |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 10.69B | 11.54B | 12.53B | 13.06B | 13.71B | 14.05B | 14.16B | 14.22B | 14.55B | 14.93B | 14.91B | 15.03B | 15.06B | 15.66B | 14.94B | 15.93B | 15.55B | 15.97B | 16.42B | 16.72B |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.02B | 0.01B | 0.01B | 0.01B | 0.02B | 0.01B | 0.01B | 0.01B | 1.04B | 0.01B | 0.01B | 1.17B | 0.01B | 1.07B | 0.01B | 0.01B | 0.01B | 1.20B | 1.22B | 0.01B |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.02B | 0.01B | 0.01B | 0.01B | 0.02B | 0.01B | 0.01B | 0.01B | 1.04B | 0.01B | 0.01B | 1.17B | 0.01B | 1.07B | 0.01B | 0.01B | 0.01B | 1.20B | 1.22B | 0.01B |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.02B | 0.41B | 0.54B | 0.27B | 0.30B | 0.03B | 0.34B | 0.30B | 0.29B | 0.34B | 0.47B | 0.21B | 0.28B | 0.33B | 0.37B | 0.17B | 0.23B | 0.44B | 0.43B | 0.23B |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.09B | 0.06B | 0.10B | 0.07B | 0.04B | 0.02B | 0.06B | 0.05B | 0.06B | 0.09B | 0.46B | 0.43B | 0.82B | 0.88B | 0.43B | 0.42B | 0.00B | 0.00B | 0.03B | 0.02B |
|
Current Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.08B | 0.08B | 0.01B | 0.23B | 0.04B | 0.04B | 0.01B | 0.13B | 0.04B | 0.03B | 0.01B | 0.15B | 0.01B | 0.01B | 0.00B | 0.04B | 0.00B | 0.00B | 0.07B | 0.14B |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.85B | 2.05B | 2.23B | 2.09B | 2.20B | 2.13B | 2.03B | 1.82B | 1.76B | 1.92B | 2.33B | 2.30B | 2.66B | 2.69B | 2.15B | 2.27B | 1.82B | 1.96B | 2.12B | 2.17B |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.02B | 3.02B | 3.01B | 3.01B | 3.01B | 3.01B | 3.01B | 3.01B | 3.01B | 3.01B | 2.61B | 2.61B | 2.21B | 2.80B | 2.80B | 3.78B | 3.78B | 3.78B | 4.18B | 4.18B |
|
Convertible Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Minority Interest (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.18B | 0.19B | 0.21B | -0.21B | -0.21B | 0.17B | -0.22B | 0.19B | -0.21B | 0.17B | 0.17B | 0.17B | 0.17B | 0.17B | -0.16B | 0.11B | 0.14B | 0.14B | 0.14B | -0.17B |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.65B | 0.72B | 0.85B | 0.86B | 0.85B | 0.86B | 0.89B | 0.90B | 0.94B | 0.96B | 0.94B | 0.92B | 0.93B | 0.94B | 0.90B | 0.92B | 0.96B | 1.11B | 1.00B | 1.04B |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.14B | 0.12B | 0.12B | 0.12B | 0.10B | 0.11B | 0.13B | 0.18B | 0.18B | 0.18B | 0.18B | 0.14B | 0.14B | 0.14B | 0.13B | 0.13B | 0.15B | 0.15B | 0.19B | 0.19B |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.52B | 5.80B | 6.09B | 5.96B | 6.07B | 6.00B | 5.93B | 5.73B | 5.71B | 5.89B | 5.89B | 5.83B | 5.80B | 6.44B | 5.86B | 6.96B | 6.56B | 6.84B | 7.30B | 7.39B |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.66B | 5.91B | 6.21B | 6.08B | 6.16B | 6.11B | 6.06B | 5.91B | 5.89B | 6.07B | 6.07B | 5.98B | 5.94B | 6.58B | 5.99B | 7.10B | 6.70B | 6.99B | 7.49B | 7.59B |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.11B | 3.07B | 3.11B | 3.08B | 3.05B | 3.04B | 3.07B | 3.06B | 3.07B | 3.10B | 3.07B | 3.04B | 3.03B | 3.68B | 3.23B | 4.20B | 3.78B | 3.78B | 4.21B | 4.20B |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.85B | 5.44B | 6.11B | 6.75B | 7.38B | 7.76B | 7.91B | 8.12B | 8.49B | 8.69B | 8.67B | 8.88B | 8.95B | 8.91B | 8.77B | 8.66B | 8.70B | 8.83B | 8.79B | 9.16B |
|
Shareholder's Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.85B | 5.44B | 6.11B | 6.75B | 7.38B | 7.76B | 7.91B | 8.12B | 8.49B | 8.69B | 8.67B | 8.88B | 8.95B | 8.91B | 8.77B | 8.66B | 8.70B | 9.00B | 8.96B | 9.16B |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 10.69B | 11.54B | 12.53B | 13.06B | 13.71B | 14.05B | 14.16B | 14.22B | 14.55B | 14.93B | 14.91B | 15.03B | 15.06B | 15.66B | 14.94B | 15.93B | 15.55B | 15.97B | 16.42B | 16.72B |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.06B | 0.07B | 0.00B | 0.08B | 0.08B | 0.09B | 0.00B | 0.10B | 0.10B | 0.10B | 0.00B | 0.11B | 0.11B | 0.12B | 0.00B | 0.12B | 0.12B | 0.12B | 0.12B | 0.12B |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.78B | 6.72B | 7.76B | 0.01B | 9.95B | -0.00B | 0.00B | 0.00B | 0.00B | 13.19B | 0.00B | -0.00B | -0.00B | -0.00B | 14.80B | 14.94B | 15.17B | -0.00B | 15.69B | -0.00B |