|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.32B | 0.33B | 0.28B | 0.34B | 0.37B | 0.36B | 0.42B | 0.36B | 0.32B | 0.29B | 0.31B | 0.33B | 0.29B | 0.28B | 0.30B | 0.27B | 0.40B | 0.36B | 0.36B | 0.33B |
|
Short-term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.02B | | | | | | | | | | | | | | | | |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.32B | 0.33B | 0.28B | 0.36B | 0.37B | 0.36B | 0.42B | 0.36B | 0.32B | 0.29B | 0.31B | 0.33B | 0.29B | 0.28B | 0.30B | 0.27B | 0.40B | 0.36B | 0.36B | 0.33B |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.64B | 0.68B | 0.73B | 0.75B | 0.71B | 0.66B | 0.65B | 0.63B | 0.65B | 0.67B | 0.65B | 0.69B | 0.66B | 0.59B | 0.67B | 0.56B | 0.60B | 0.65B | 0.65B | 0.69B |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.64B | 0.68B | 0.73B | 0.75B | 0.71B | 0.66B | 0.65B | 0.63B | 0.65B | 0.67B | 0.65B | 0.69B | 0.66B | 0.59B | 0.67B | 0.56B | 0.60B | 0.65B | 0.65B | 0.69B |
|
Raw Materials (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.13B | 0.14B | 0.14B | 0.14B | | | | | | | | | | | | | | |
|
Work In Process (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.07B | 0.07B | 0.08B | 0.08B | | | | | | | | | | | | | | |
|
Finished Goods (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.34B | 0.30B | 0.33B | 0.36B | | | | | | | | | | | | | | |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00B | 0.54B | 0.55B | 0.52B | 0.55B | 0.58B | 0.59B | 0.63B | 0.66B | 0.66B | 0.65B | 0.62B | 0.61B | 0.61B | 0.62B | 0.56B | 0.61B | 0.68B | 0.69B | 0.64B |
|
Current Deferred Tax Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.23B | 0.24B | 0.24B | 0.08B | 0.26B | 0.28B | 0.28B | 0.09B | 0.31B | 0.30B | 0.30B | 0.32B | 0.34B | 0.28B | 0.34B | 0.15B | 0.36B | 0.29B | 0.37B | 0.15B |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.70B | 1.78B | 1.80B | 1.85B | 1.90B | 1.89B | 1.94B | 1.89B | 1.94B | 1.92B | 1.91B | 1.97B | 1.90B | 1.76B | 1.92B | 1.75B | 1.98B | 1.97B | 2.07B | 2.02B |
|
Buildings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Construction in Progress (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Land & Improvements (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.76B | 0.77B | 0.77B | 0.77B | 0.77B | 0.74B | 0.71B | 0.76B | 0.77B | 0.77B | 0.75B | 0.80B | 0.78B | 0.79B | 0.82B | 0.77B | 0.79B | 0.84B | 0.84B | 0.86B |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.95B | 0.01B | 6.89B | 3.98B | 6.84B | 6.75B | 2.58B | 2.69B | 2.70B | 2.70B | 2.37B | 2.44B | 2.40B | 2.39B | 1.94B | 1.60B | 1.63B | 1.53B | 1.27B | 1.15B |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.46B | 2.49B | 3.79B | 2.32B | 3.69B | 3.55B | 0.01B | 1.90B | 1.86B | 1.81B | 1.71B | 1.71B | 1.62B | 1.56B | 1.54B | 1.21B | 1.21B | 1.13B | 1.06B | 0.97B |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.41B | 2.49B | 10.68B | 6.29B | 10.52B | 10.30B | 2.59B | 4.59B | 4.56B | 4.51B | 4.08B | 4.14B | 4.02B | 3.95B | 3.48B | 2.80B | 2.84B | 2.66B | 2.33B | 2.12B |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01B | | | | | | | | | | | | | | | | |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.10B | 0.12B | 0.13B | 0.12B | 0.13B | 0.16B | 0.21B | 0.20B | 0.21B | 0.26B | 0.27B | 0.28B | 0.25B | 0.24B | 0.26B | 0.30B | 0.30B | 0.46B | 0.27B | 0.28B |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.44B | 7.59B | 7.48B | 7.39B | 7.28B | 7.06B | 5.58B | 5.75B | 5.73B | 5.73B | 5.29B | 5.40B | 5.22B | 5.14B | 4.71B | 4.01B | 4.07B | 4.10B | 3.58B | 3.41B |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.14B | 9.38B | 9.29B | 9.24B | 9.17B | 8.95B | 7.52B | 7.64B | 7.67B | 7.65B | 7.20B | 7.37B | 7.12B | 6.90B | 6.63B | 5.75B | 6.05B | 6.07B | 5.65B | 5.43B |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.28B | 0.28B | 0.27B | 0.26B | 0.28B | 0.29B | 0.27B | 0.28B | 0.27B | 0.27B | 0.26B | 0.30B | 0.28B | 0.29B | 0.30B | 0.24B | 0.28B | 0.27B | 0.27B | 0.30B |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.28B | 0.28B | 0.27B | 0.26B | 0.28B | 0.29B | 0.27B | 0.28B | 0.27B | 0.27B | 0.26B | 0.30B | 0.28B | 0.29B | 0.30B | 0.24B | 0.28B | 0.27B | 0.27B | 0.30B |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.56B | 0.62B | 0.72B | 0.76B | 0.69B | 0.69B | 0.71B | 0.73B | 0.75B | 0.73B | 0.73B | 0.75B | 0.68B | 0.65B | 0.80B | 0.75B | 0.74B | 0.67B | 0.71B | 0.70B |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01B | | | | | | | | | | | | | | | | |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.33B | 0.30B | 0.15B | 0.18B | 0.35B | 0.22B | 0.25B | 0.12B | 0.32B | 0.26B | 0.19B | 0.32B | 0.34B | 0.36B | 0.42B | 0.55B | 0.74B | 0.18B | 0.38B | 0.31B |
|
Current Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.05B | | | | | | | | | | | | | | | | |
|
Current Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.04B | 0.04B | 0.05B | 0.06B | 0.05B | 0.04B | 0.07B | 0.05B | 0.04B | 0.02B | 0.04B | 0.05B | 0.03B | 0.02B | 0.03B | 0.04B | 0.04B | 0.04B | 0.05B | 0.03B |
|
Current Deferred Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.07B | | | | | | | | | | | | | | | | |
|
Curent Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.21B | 1.25B | 1.20B | 1.26B | 1.37B | 1.24B | 1.30B | 1.17B | 1.37B | 1.27B | 1.22B | 1.43B | 1.33B | 1.32B | 1.54B | 1.59B | 1.79B | 1.17B | 1.41B | 1.34B |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.92B | 1.95B | 1.93B | 1.91B | 1.87B | 1.81B | 1.74B | 1.83B | 1.84B | 1.84B | 1.80B | 1.80B | 1.75B | 1.74B | 1.79B | 1.59B | 1.59B | 2.22B | 2.02B | 2.02B |
|
Pension (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.62B | | | | 0.44B | | | | 0.51B | | | | | | | | |
|
Minority Interest (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | -0.00B | -0.00B | -0.00B | 0.00B | | | -0.00B | 0.00B | | 0.00B | | 0.00B |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.41B | 0.41B | 0.40B | 0.39B | 0.39B | 0.41B | 0.25B | 0.29B | 0.27B | 0.26B | 0.25B | 0.39B | 0.21B | 0.19B | 0.19B | 0.19B | 0.13B | 0.11B | 0.10B | 0.09B |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.12B | 0.14B | 0.14B | 0.15B | 0.16B | 0.16B | 0.15B | 0.15B | 0.14B | 0.14B | 0.13B | 0.12B | 0.12B | 0.11B | 0.10B | 0.09B | 0.09B | 0.09B | 0.09B | 0.09B |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.54B | 0.55B | 0.56B | 0.01B | 0.52B | 0.49B | 0.47B | 0.00B | 0.40B | 0.43B | 0.43B | 0.50B | 0.45B | 0.47B | 0.50B | 0.41B | 0.43B | 0.52B | 0.57B | 0.54B |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.67B | 3.75B | 3.66B | 4.23B | 3.79B | 3.62B | 3.43B | 3.83B | 3.63B | 3.52B | 3.40B | 3.57B | 3.41B | 3.37B | 3.63B | 3.40B | 3.61B | 3.58B | 3.60B | 3.54B |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.21B | 4.30B | 4.23B | 4.24B | 4.31B | 4.11B | 3.91B | 3.83B | 4.04B | 3.95B | 3.83B | 4.08B | 3.87B | 3.83B | 4.14B | 3.81B | 4.04B | 4.11B | 4.17B | 4.09B |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.25B | 2.25B | 2.08B | 2.10B | 2.22B | 2.03B | 1.98B | 1.94B | 2.16B | 2.10B | 1.99B | 2.12B | 2.09B | 2.10B | 2.22B | 2.13B | 2.33B | 2.40B | 2.40B | 2.33B |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.89B | 5.03B | 5.06B | 5.00B | 4.86B | 4.84B | 3.61B | 3.81B | 3.64B | 3.70B | 3.37B | 3.29B | 3.26B | 3.06B | 2.49B | 1.94B | 2.01B | 1.96B | 1.48B | 1.34B |
|
Shareholder's Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.89B | 5.03B | 5.06B | 5.00B | 4.86B | 4.84B | 3.61B | 3.81B | 3.64B | 3.70B | 3.37B | 3.29B | 3.26B | 3.06B | 2.49B | 1.94B | 2.01B | 1.96B | 1.48B | 1.34B |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.14B | 9.38B | 9.29B | 9.24B | 9.17B | 8.95B | 7.52B | 7.64B | 7.67B | 7.65B | 7.20B | 7.37B | 7.12B | 6.90B | 6.63B | 5.75B | 6.05B | 6.07B | 5.65B | 5.43B |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.06B | 0.06B | 0.06B | 0.07B | 0.07B | 0.07B | 0.07B | 0.07B | 0.06B |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.33B | -0.51B | 1.42B | 1.51B | 1.56B | -0.72B | -0.84B | -0.63B | 0.41B | 0.46B | -0.66B | -0.64B | -0.67B | 0.15B | -0.37B | -0.73B | -0.85B | -0.64B | -0.67B | -0.64B |