|
Cash & Equivalents (Quarter)
|
| | | | | | | 2.10B | 1.57B | 1.82B | 1.28B | 1.32B | -0.86B | 0.85B | 0.99B | 1.20B | 0.90B | 0.71B | 1.00B | 1.00B | 0.64B | 0.39B | 0.65B | 0.55B | 0.20B | 0.08B | 0.07B |
|
Cash & Current Investments (Quarter)
|
| | | | | | | 2.10B | 1.57B | | 1.28B | | -0.86B | -0.63B | -0.74B | -0.90B | | | 1.00B | | 0.64B | 0.39B | 0.65B | 0.55B | 0.20B | 0.08B | 0.07B |
|
Receivables - Net (Quarter)
|
| | | | | | | 0.54B | 0.51B | 0.80B | 0.55B | 0.49B | 0.35B | 0.46B | 0.39B | 0.38B | 0.31B | 0.39B | 0.39B | 0.37B | 0.29B | 0.40B | 0.34B | 0.31B | 0.24B | 0.35B | 0.30B |
|
Receivables - Other (Quarter)
|
| | | | | | | | 0.03B | | | | 0.04B | | | | 0.04B | | | | 0.03B | | | | 0.03B | | |
|
Receivables (Quarter)
|
| | | | | | | 0.54B | 0.54B | 0.80B | 0.55B | 0.49B | 0.39B | 0.46B | 0.39B | 0.38B | 0.35B | 0.39B | 0.39B | 0.37B | 0.32B | 0.40B | 0.34B | 0.31B | 0.28B | 0.35B | 0.30B |
|
Inventory (Quarter)
|
| | | | | | | 0.94B | 1.06B | 1.36B | 1.09B | 1.03B | 1.03B | 1.14B | 0.90B | 0.82B | 0.85B | 1.01B | 0.85B | 0.80B | 0.84B | 1.04B | 0.85B | 0.79B | 0.83B | 0.98B | 0.79B |
|
Prepaid Assets (Quarter)
|
| | | | | | | 0.05B | 0.04B | 0.04B | 0.08B | 0.10B | 0.06B | 0.06B | 0.09B | 0.07B | 0.04B | 0.04B | 0.06B | 0.06B | 0.04B | 0.03B | 0.07B | 0.05B | 0.03B | 0.02B | 0.05B |
|
Current Assets (Quarter)
|
| | | | | | | 3.65B | 3.22B | | | | 2.75B | | 0.03B | 0.17B | 2.38B | 0.15B | | | 1.84B | | | | 1.39B | | |
|
Construction in Progress (Quarter)
|
| | | | | | | | 0.64B | | | | 0.48B | | | | 0.48B | | | | | | | | | | |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | 3.60B | 4.10B | 4.01B | 3.96B | 3.93B | 3.98B | 3.96B | 3.90B | 3.82B | 3.83B | 3.83B | 3.81B | 3.82B | 6.92B | 3.82B | 3.81B | 3.80B | 3.59B | 3.55B | 3.49B |
|
Goodwill (Quarter)
|
| | | | | | | | 2.44B | 2.42B | 2.39B | 2.36B | 2.36B | 2.35B | 2.34B | 2.32B | 1.95B | 2.29B | 2.28B | 2.27B | 1.88B | 2.17B | 2.16B | 2.15B | 1.73B | 1.71B | 1.70B |
|
Intangibles (Quarter)
|
| | | | | | | | -0.58B | | | | -0.59B | | | | -0.54B | | | | | | | | | | |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | 2.37B | 2.44B | | 2.39B | | | | | | | | 2.28B | | 1.88B | 2.17B | 2.16B | 2.15B | 1.73B | 1.71B | 1.70B |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | 0.01B | 0.01B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.01B | 0.00B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.00B | 0.00B | 0.01B | 0.01B | 0.07B |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | 0.04B | 0.06B | 0.06B | 0.12B | 0.09B | 0.17B | 0.19B | 0.19B | 0.18B | 0.14B | 0.14B | 0.14B | 0.15B | 0.13B | 0.08B | 0.09B | 0.09B | 0.57B | 0.54B | 0.52B |
|
Non-Current Assets (Quarter)
|
| | | | | | | 6.57B | 7.22B | | | | 7.22B | | -0.03B | -0.17B | 7.04B | -0.15B | | | 6.92B | | | | 6.23B | | |
|
Assets (Quarter)
|
| | | | | | | 10.22B | 10.43B | | | | | | | | | | | | 8.76B | | | | 7.62B | | |
|
Accounts Payables (Quarter)
|
| | | | | | | 0.86B | 0.85B | 0.89B | 0.76B | 0.82B | 0.72B | 0.66B | 0.62B | 0.68B | 0.62B | 0.62B | 0.60B | 0.62B | 0.60B | 0.63B | 0.60B | 0.67B | 0.58B | 0.57B | 0.53B |
|
Notes Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Payables (Quarter)
|
| | | | | | | 0.86B | 0.85B | | 0.76B | | | | | | | | 0.60B | | 0.60B | 0.63B | 0.60B | 0.67B | 0.58B | 0.57B | 0.53B |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | 0.30B | 0.30B | 0.30B | 0.50B | 0.14B | | | | | | |
|
Current Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | 0.02B | | | | | | |
|
Current Taxes (Quarter)
|
| | | | | | | 0.38B | 0.31B | 0.19B | 0.04B | 0.03B | 0.01B | 0.02B | 0.01B | 0.01B | 0.01B | 0.01B | 0.06B | 0.06B | 0.07B | 0.03B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B |
|
Total Current Liabilities (Quarter)
|
| | | | | | | 1.28B | 1.21B | | | | 0.79B | | 0.04B | 0.04B | 0.06B | 0.02B | | | 0.93B | | | | 0.65B | | |
|
Non-Current Debt (Quarter)
|
| | | | | | | 0.50B | | 0.50B | 0.50B | 0.50B | 0.37B | 0.50B | 0.50B | 0.50B | 0.15B | 0.20B | 0.20B | | | | 0.30B | 0.30B | 0.30B | 0.30B | 0.30B |
|
Pension (Quarter)
|
| | | | | | | 0.14B | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | 0.69B | 0.71B | 0.70B | 0.74B | 0.75B | 0.80B | 0.78B | 0.75B | 0.77B | 0.68B | 0.68B | 0.66B | 0.63B | 0.61B | 0.60B | 0.59B | 0.56B | 0.40B | 0.35B | 0.40B |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | 0.03B | 0.03B | 0.03B | 0.03B | | | | | | | | | | | |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | 0.33B | 0.36B | 0.24B | 0.21B | 0.19B | 0.27B | 0.30B | 0.33B | 0.20B | 0.26B | 0.26B | 0.23B | 0.26B | 0.26B | 0.31B | 0.32B | 0.36B | 0.42B | 0.54B | 0.52B |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | 2.46B | 2.42B | -0.24B | -0.21B | -0.19B | 2.09B | -0.30B | -0.33B | -0.20B | 1.93B | -0.26B | -0.23B | -0.26B | 1.54B | -0.31B | -0.32B | -0.36B | 1.35B | -0.54B | -0.52B |
|
Total Liabilities (Quarter)
|
| | | | | | | 2.79B | 2.78B | | | | | | | | | | | | 1.81B | | | | 1.77B | | |
|
Total Debt (Quarter)
|
| | | | | | | 0.50B | | | 0.50B | | 0.37B | 0.43B | 0.44B | 0.43B | 0.15B | | 0.50B | | | | 0.30B | 0.30B | 0.30B | 0.30B | 0.30B |
|
Common Equity (Quarter)
|
| | | | | | | 7.43B | 7.66B | 3.32B | 2.79B | 2.72B | 5.61B | 2.67B | 2.67B | 2.66B | 2.61B | 2.60B | 2.57B | 2.56B | 2.55B | 2.53B | 2.52B | 2.50B | 2.50B | 2.50B | 2.50B |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | 10.22B | 10.43B | | | | | | | | | | | | 8.76B | | | | 7.62B | | |
|
Retained Earnings (Quarter)
|
| | | | | | | 4.24B | 4.50B | 5.51B | 5.38B | 5.45B | 5.28B | 5.22B | 5.05B | 5.20B | 4.91B | 4.94B | 4.98B | 4.84B | 4.73B | 4.71B | 4.65B | 4.41B | 3.63B | 3.43B | 3.35B |