|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.55B | 12.18B | 9.75B | 6.10B | 8.52B | 11.83B | 9.20B | 6.71B | 8.76B | 13.29B | 12.81B | 18.07B | 13.13B | 7.26B | 5.52B | 5.17B | 6.47B | 5.63B | 5.23B | 9.39B |
|
Short-term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.05B | 0.07B | 0.08B | 1.47B | 1.44B | 0.05B | 0.03B | 0.01B | 0.01B | 0.00B | 0.00B | 0.00B | 0.03B | 0.03B | 0.03B | 0.00B | | 0.04B | 0.03B | |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.60B | 12.25B | 9.83B | 7.57B | 9.96B | 11.88B | 9.23B | 6.72B | 8.77B | 13.29B | 12.82B | 18.07B | 13.16B | 7.29B | 5.55B | 5.18B | 6.47B | 5.67B | 5.26B | 9.39B |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.91B | 9.28B | 9.98B | 10.73B | 11.24B | 10.74B | 11.25B | 11.47B | 11.49B | 11.41B | 11.15B | 11.95B | 11.72B | 11.47B | 10.92B | 12.48B | 12.64B | 12.77B | 12.59B | 12.48B |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.91B | 9.28B | 9.98B | 10.73B | 11.24B | 10.74B | 11.25B | 11.47B | 11.49B | 11.41B | 11.15B | 11.95B | 11.72B | 11.47B | 10.92B | 12.48B | 12.64B | 12.77B | 12.59B | 12.48B |
|
Raw Materials (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Work In Process (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Finished Goods (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.39B | 3.09B | 3.13B | 3.48B | 3.40B | 3.17B | 3.58B | 3.83B | 4.05B | 3.98B | 4.10B | 4.25B | 4.22B | 4.45B | 4.18B | 4.53B | 4.96B | 4.94B | 4.95B | 5.05B |
|
Current Deferred Tax Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.10B | 4.33B | 4.99B | 4.72B | 4.51B | 4.57B | 4.40B | 4.46B | 4.54B | 4.54B | 4.93B | 4.61B | 4.72B | 4.58B | 4.93B | 5.50B | 5.20B | 5.16B | 6.29B | 6.61B |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 26.00B | 28.96B | 27.93B | 26.51B | 29.10B | 30.36B | 28.46B | 26.49B | 28.85B | 33.22B | 33.00B | 38.87B | 33.82B | 27.79B | 25.58B | 27.68B | 29.26B | 28.54B | 29.06B | 33.53B |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.16B | 5.13B | 5.11B | 5.08B | 4.96B | 4.89B | 4.93B | 4.93B | 4.94B | 4.93B | 4.99B | 4.98B | 5.02B | 5.14B | 5.13B | 5.24B | 5.28B | 5.48B | 5.63B | 5.69B |
|
Long-Term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.27B | 0.27B | 0.28B | 0.26B | 0.24B | 0.23B | 0.24B | 0.26B | 0.29B | 0.28B | 0.30B | 0.30B | 0.27B | 0.27B | 0.28B | 0.29B | 0.31B | 0.29B | 0.27B | 0.27B |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 32.40B | 32.30B | 32.38B | 32.30B | 32.03B | 31.73B | 32.16B | 32.22B | 32.22B | 32.09B | 32.29B | 33.43B | 33.39B | 35.30B | 34.96B | 35.28B | 35.64B | 35.63B | 35.64B | 35.57B |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 79.34B | 77.46B | 75.95B | 73.99B | 71.82B | 68.72B | 67.44B | 64.85B | 62.86B | 58.60B | 55.61B | 62.23B | 60.24B | 66.65B | 60.07B | 58.49B | 57.03B | 0.71B | 52.64B | 50.87B |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 111.74B | 109.75B | 108.33B | 106.28B | 103.85B | 100.45B | 99.59B | 97.07B | 95.09B | 90.69B | 87.90B | 95.65B | 93.63B | 101.94B | 95.02B | 93.77B | 92.67B | 36.34B | 88.28B | 86.44B |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.81B | 4.75B | 4.88B | 5.08B | 5.03B | 5.38B | 5.57B | 5.80B | 6.20B | 7.09B | 8.51B | 9.07B | 9.20B | 8.29B | 9.14B | 9.19B | 9.66B | 9.64B | 10.72B | 10.54B |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 121.97B | 119.90B | 118.60B | 116.70B | 114.09B | 110.96B | 110.34B | 108.06B | 106.52B | 103.00B | 101.71B | 110.00B | 108.12B | 115.64B | 109.58B | 108.49B | 107.92B | 105.36B | 104.90B | 102.93B |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 147.97B | 148.86B | 146.53B | 143.21B | 143.19B | 141.32B | 138.81B | 134.54B | 135.37B | 136.22B | 134.71B | 148.87B | 141.94B | 143.42B | 135.16B | 136.16B | 137.18B | 133.90B | 133.96B | 136.46B |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 20.78B | 21.86B | 22.70B | 22.57B | 22.54B | 23.50B | 25.40B | 24.79B | 27.04B | 29.66B | 30.65B | 31.33B | 29.33B | 30.49B | 31.95B | 31.04B | 32.24B | 33.62B | 34.73B | 33.77B |
|
Notes Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.02B | 0.02B | 0.01B | 0.01B | 0.02B | 0.01B | 0.00B | 0.00B | | 0.00B | | 0.00B | | | | 1.59B | 2.00B | 3.79B | 2.50B | |
|
Dividends payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 20.80B | 21.88B | 22.71B | 22.58B | 22.56B | 23.52B | 25.40B | 24.79B | 27.04B | 29.66B | 30.65B | 31.33B | 29.33B | 30.49B | 31.95B | 32.63B | 34.24B | 37.41B | 37.23B | 33.77B |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.88B | 6.66B | 12.48B | 0.01B | 11.91B | 0.01B | 4.13B | 2.80B | | 5.11B | 7.19B | 0.00B | 12.59B | 12.57B | 6.80B | 3.77B | 2.00B | 1.98B | 2.50B | |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 28.68B | 28.53B | 35.19B | 32.52B | 34.47B | 32.71B | 29.54B | 27.59B | 32.24B | 34.77B | 37.84B | 41.52B | 41.91B | 43.06B | 38.75B | 36.40B | 39.77B | 39.39B | 43.29B | 42.10B |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 74.24B | 74.05B | 64.19B | 63.52B | 61.00B | 60.40B | 59.13B | 59.29B | 55.81B | 55.63B | 52.19B | 63.80B | 58.05B | 58.51B | 60.34B | 64.53B | 62.96B | 62.97B | 58.94B | 64.53B |
|
Pension (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Minority Interest (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.03B | 0.03B | 0.03B | 0.03B | 0.04B | 0.03B | 0.03B | 0.03B | 0.03B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.66B | 3.60B | 5.92B | 2.83B | 2.25B | 1.97B | 4.70B | 2.11B | 2.12B | 2.04B | 2.65B | 2.72B | 2.73B | 2.75B | 2.99B | 2.58B | 2.55B | 2.48B | 2.39B | 2.33B |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 14.99B | 14.92B | 14.89B | 13.82B | 15.18B | 14.56B | 16.38B | 17.93B | 19.15B | 18.67B | 19.89B | 20.16B | 21.15B | 21.93B | 21.67B | 22.71B | 32.04B | 31.66B | 32.57B | 34.11B |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 120.39B | 120.36B | 116.21B | 113.08B | 113.32B | 110.74B | 105.13B | 103.31B | 103.32B | 105.42B | 104.42B | 120.67B | 113.97B | 115.42B | 110.13B | 111.99B | 105.28B | 104.89B | 104.62B | 108.96B |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 135.38B | 135.28B | 131.09B | 126.90B | 128.50B | 125.30B | 121.52B | 121.24B | 122.47B | 124.09B | 124.31B | 140.83B | 135.12B | 137.35B | 131.80B | 134.70B | 137.32B | 136.54B | 137.19B | 143.07B |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 82.12B | 80.70B | 76.67B | 63.53B | 72.92B | 60.41B | 63.27B | 62.09B | 55.81B | 60.74B | 59.38B | 63.81B | 70.63B | 71.08B | 67.14B | 68.30B | 64.96B | 64.95B | 61.44B | 64.53B |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 12.59B | 13.58B | 15.44B | 16.31B | 14.69B | 16.03B | 17.29B | 13.30B | 12.90B | 12.13B | 10.40B | 8.05B | 6.82B | 6.07B | 3.36B | 1.46B | -0.14B | -2.64B | -3.23B | -6.61B |
|
Shareholder's Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 12.59B | 13.58B | 15.44B | 16.31B | 14.69B | 16.03B | 17.29B | 13.30B | 12.90B | 12.13B | 10.40B | 8.05B | 6.82B | 6.07B | 3.36B | 1.46B | -0.14B | -2.64B | -3.27B | -6.66B |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 147.97B | 148.86B | 146.53B | 143.21B | 143.19B | 141.32B | 138.81B | 134.54B | 135.37B | 136.22B | 134.71B | 148.87B | 141.94B | 143.42B | 135.16B | 136.16B | 137.18B | 133.90B | 133.96B | 136.46B |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01B | | 0.01B | 0.01B | | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | | 0.01B | 0.07B | 0.01B | | 0.01B | 0.07B | 0.08B |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -3.10B | -3.16B | 3.13B | 5.10B | 3.52B | -3.44B | 4.78B | -2.23B | 1.79B | 0.93B | -1.00B | -2.38B | -3.77B | -4.96B | -7.90B | -1.74B | -1.54B | -14.23B | -1.14B | -17.87B |