|
Cash & Equivalents (Quarter)
|
1.59B | 1.89B | 1.91B | | | | | | | 2.27B | 2.60B | 3.01B | 3.23B | 3.26B | 3.22B | 2.28B | 2.84B |
|
Short-term Investments (Quarter)
|
| 1.10B | 0.35B | 0.04B | 0.04B | 0.00B | 0.01B | | 0.43B | 0.33B | 0.13B | 0.13B | | 0.68B | 1.23B | 2.45B | 1.10B |
|
Cash & Current Investments (Quarter)
|
1.59B | 2.99B | 2.26B | 0.04B | 0.04B | 0.00B | 0.01B | | 0.43B | 2.60B | 2.73B | 3.14B | 3.23B | 3.94B | 4.45B | 4.73B | 3.94B |
|
Receivables - Net (Quarter)
|
1.39B | 1.25B | 1.06B | 1.01B | 1.05B | 0.92B | 0.82B | 0.94B | 1.16B | 1.28B | 1.40B | 1.48B | 0.00B | 0.01B | 1.75B | 1.75B | 1.75B |
|
Receivables - Other (Quarter)
|
0.06B | 0.05B | 0.05B | 0.05B | 0.01B | 0.02B | 0.01B | 0.01B | 0.00B | 0.00B | 0.22B | 0.00B | 0.30B | 0.19B | 0.65B | 0.39B | 0.68B |
|
Receivables (Quarter)
|
1.44B | 1.30B | 1.11B | 1.07B | 1.06B | 0.94B | 0.83B | 0.95B | 1.17B | 1.28B | 1.61B | 1.48B | 0.30B | 0.20B | 2.40B | 2.14B | 2.42B |
|
Raw Materials (Quarter)
|
| | | | | | | | | 0.13B | 0.14B | 0.17B | 0.22B | 0.35B | | | |
|
Work In Process (Quarter)
|
| | | | | | | | | 1.00B | 1.10B | 1.12B | 1.24B | 1.49B | | | |
|
Finished Goods (Quarter)
|
| | | | | | | | | 0.42B | 0.45B | 0.55B | 0.51B | 0.74B | | | |
|
Inventory (Quarter)
|
1.27B | 1.50B | 1.53B | | | | | | | 1.56B | 1.69B | 1.84B | 1.97B | 2.58B | 2.70B | 2.79B | 3.14B |
|
Current Deferred Tax Assets (Quarter)
|
0.30B | 0.22B | 0.14B | | | | | | | | | | | | | | |
|
Prepaid Assets (Quarter)
|
| | 0.05B | 0.07B | 0.05B | 0.39B | 0.06B | | 0.04B | 0.42B | 0.44B | 0.58B | 0.58B | 0.73B | 1.29B | 1.01B | 1.47B |
|
Current Assets (Quarter)
|
6.34B | 6.60B | 5.58B | | | | | | | 5.85B | 6.26B | 7.61B | 7.83B | 9.80B | 11.81B | 11.73B | 11.27B |
|
Property, Plant & Equipment (Net) (Quarter)
|
4.08B | 4.05B | 3.92B | 3.48B | 3.16B | 2.65B | 2.32B | | 3.09B | 3.50B | 4.01B | 4.60B | 5.66B | 8.20B | 10.55B | 10.88B | 11.06B |
|
Long-Term Investments (Quarter)
|
0.27B | 0.08B | 0.01B | 0.01B | 0.01B | 0.33B | 0.34B | | 0.01B | 0.06B | 0.01B | 0.01B | 0.01B | 0.01B | 0.02B | 0.07B | 0.15B |
|
Goodwill (Quarter)
|
1.07B | 1.05B | 1.06B | | | 0.08B | 0.08B | 0.12B | 0.12B | 0.12B | 0.16B | 0.33B | 0.31B | 0.30B | 0.30B | 0.29B | 0.32B |
|
Intangibles (Quarter)
|
0.82B | 0.73B | 1.91B | 1.25B | 0.22B | 1.08B | 1.07B | | 1.23B | 1.28B | 0.30B | 0.45B | 0.44B | 0.41B | 0.37B | 0.35B | 0.32B |
|
Goodwill & Intangibles (Quarter)
|
1.89B | 1.78B | 2.97B | 1.25B | 0.22B | 1.17B | 1.14B | 0.12B | 1.35B | 1.40B | 0.46B | 0.78B | 0.75B | 0.70B | 0.67B | 0.64B | 0.64B |
|
Long-Term Deferred Tax (Quarter)
|
0.33B | 0.33B | 2.12B | 0.68B | 1.91B | 2.14B | 0.51B | | 2.15B | 0.67B | 0.69B | 0.74B | 0.65B | 0.60B | 0.59B | 0.46B | 0.41B |
|
Other Non-Current Assets (Quarter)
|
0.25B | 0.36B | 0.03B | 0.01B | 0.03B | 0.01B | 0.01B | | 0.04B | 0.45B | 0.44B | 0.72B | 0.02B | 0.66B | 0.81B | 0.96B | 1.27B |
|
Non-Current Assets (Quarter)
|
7.31B | 6.75B | 6.51B | | | | | | | 5.01B | 5.61B | 6.84B | 7.71B | 10.18B | 12.65B | 13.01B | 13.53B |
|
Assets (Quarter)
|
13.65B | 13.35B | 12.09B | | | | | | | 10.87B | 11.87B | 14.45B | 15.54B | 19.98B | 24.45B | 24.74B | 24.80B |
|
Accounts Payables (Quarter)
|
0.88B | 1.23B | 0.66B | | | | | | | 0.98B | 0.95B | 1.17B | | 0.00B | 1.86B | 1.32B | 1.49B |
|
Notes Payables (Quarter)
|
| | 0.01B | | | | | | | | | | | | | | |
|
Dividends payables (Quarter)
|
0.03B | 0.06B | 0.09B | | | | | | | 0.06B | 0.06B | 0.04B | 0.06B | 0.06B | 0.05B | 0.09B | 0.09B |
|
Payables (Quarter)
|
0.91B | 1.29B | 0.75B | | | | | | | 1.04B | 1.01B | 1.21B | 0.06B | 0.06B | 1.91B | 1.41B | 1.58B |
|
Accumulated Expenses (Quarter)
|
| 1.00B | 0.98B | | | | | | | 0.87B | 0.02B | 0.02B | 1.10B | 1.39B | 1.52B | 1.31B | 1.44B |
|
Other Accumulated Expenses (Quarter)
|
| | 0.02B | 0.00B | 0.01B | 0.01B | 0.00B | | 0.01B | 0.06B | 0.06B | 0.06B | 0.08B | 0.10B | | | |
|
Short term Debt (Quarter)
|
0.18B | 0.72B | 0.73B | | 0.23B | 0.20B | | | | 0.15B | 0.17B | 0.80B | 0.14B | 0.17B | 0.22B | 0.99B | 0.30B |
|
Current Taxes (Quarter)
|
0.13B | 0.10B | 0.10B | | | | | | | 0.06B | 0.05B | 0.08B | 0.07B | 0.10B | 0.08B | 0.07B | 0.04B |
|
Curent Deferred Tax Liability (Quarter)
|
0.02B | 0.01B | 0.01B | | | | | | | | | | | | | | |
|
Total Current Liabilities (Quarter)
|
2.28B | 3.12B | 2.57B | | | | | | | 2.12B | 2.06B | 3.05B | 2.95B | 3.84B | 3.73B | 3.77B | 3.35B |
|
Non-Current Debt (Quarter)
|
2.32B | 1.05B | 0.45B | 0.46B | 0.93B | 0.89B | 0.90B | | 1.86B | 1.76B | 1.90B | 1.83B | 2.40B | 2.54B | 2.71B | 1.96B | 1.83B |
|
Convertible Debt (Quarter)
|
| | 0.22B | | | | | | | | | | | | | | |
|
Pension (Quarter)
|
0.32B | 0.70B | 0.79B | 0.90B | 0.81B | 0.07B | 0.05B | 0.82B | 0.38B | 0.39B | 0.45B | 0.10B | 0.09B | 0.33B | 0.37B | 0.38B | 0.40B |
|
Minority Interest (Quarter)
|
1.22B | 0.91B | 0.39B | | | | | | | 0.07B | 0.07B | 0.06B | 0.06B | 0.07B | 0.12B | 0.23B | 0.40B |
|
Non-Current Deferred Tax Liability (Quarter)
|
0.04B | 0.17B | 0.17B | 0.15B | 0.01B | 0.00B | 0.01B | | 0.04B | 0.01B | 0.02B | 0.07B | 0.06B | 0.06B | 0.05B | 0.05B | 0.56B |
|
Operating Leases (Quarter)
|
| | | | | | | | | | 0.15B | 0.14B | 0.15B | 0.14B | | | |
|
Other Non-Current Liabilities (Quarter)
|
0.34B | 0.15B | 0.15B | 0.23B | 0.26B | 0.31B | 0.23B | 0.26B | 0.33B | 0.04B | 0.05B | 0.05B | 0.12B | 0.06B | 0.73B | 0.90B | 0.93B |
|
Total Non-Current Liabilities (Quarter)
|
3.01B | 1.73B | 1.53B | -0.23B | -0.26B | -0.31B | -0.23B | -4.85B | -5.80B | 2.32B | 2.69B | 2.90B | 3.32B | 3.39B | 6.87B | 6.16B | 5.65B |
|
Total Liabilities (Quarter)
|
5.29B | 4.85B | 4.10B | | | | | -4.60B | -5.47B | 4.44B | 4.76B | 5.95B | 6.27B | 7.22B | 7.60B | 7.06B | 6.58B |
|
Total Debt (Quarter)
|
2.49B | 1.77B | 1.19B | 0.46B | 1.15B | 1.09B | 0.90B | | 1.86B | 1.91B | 2.07B | 2.62B | 2.54B | 2.72B | 2.93B | 2.95B | 2.13B |
|
Common Equity (Quarter)
|
8.36B | 8.50B | 8.00B | | | | | 4.60B | 5.47B | 6.42B | 7.11B | 8.51B | 9.27B | 12.76B | 16.73B | 17.68B | 17.83B |
|
Shareholder's Equity (Quarter)
|
8.36B | 8.50B | 7.60B | | | | | 4.60B | 5.47B | 6.42B | 7.11B | 8.51B | 9.27B | 12.76B | 16.73B | 17.68B | 18.23B |
|
Liabilities and Shareholders Equity (Quarter)
|
13.65B | 13.35B | 12.09B | | | | | | | 10.87B | 11.87B | 14.45B | 15.54B | 19.98B | 24.45B | 24.74B | 24.80B |
|
Treasury Shares (Quarter)
|
0.01B | | | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.01B | 0.01B | 0.01B | 0.02B |
|
Retained Earnings (Quarter)
|
1.16B | 3.24B | 0.67B | | | | | 0.37B | 0.69B | 0.51B | 0.47B | 0.72B | 0.50B | 0.46B | 12.47B | 0.24B | 0.94B |