|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.69B | 0.87B | 1.08B | 0.94B | 1.08B | 0.91B | 1.10B | 1.04B | 0.90B | 1.43B | 1.50B | 1.37B | 0.83B | 0.76B | 0.78B | 0.61B | 0.86B | 1.06B | 1.24B | 1.01B |
|
Short-term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.40B | 7.11B | 7.89B | 8.02B | 10.13B | 9.97B | 9.35B | 9.01B | 8.74B | 8.17B | 7.74B | | 7.38B | 6.97B | 7.08B | 7.21B | 6.87B | 0.01B | 8.43B | 0.03B |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.10B | 7.98B | 8.97B | 8.96B | 11.21B | 10.88B | 10.44B | 10.05B | 9.63B | 9.59B | 9.24B | 1.37B | 8.21B | 7.74B | 7.86B | 7.82B | 7.73B | 1.07B | 9.66B | 1.05B |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.27B | 3.48B | 3.80B | 3.31B | 4.24B | 5.34B | 4.68B | 4.93B | 4.47B | 4.11B | 4.44B | 4.23B | 4.18B | 4.38B | 3.77B | 3.71B | 4.42B | 3.67B | 3.63B | 3.02B |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.45B | 0.29B | 0.27B | 0.03B | 0.42B | 0.33B | 0.32B | 0.36B | 0.54B | 0.33B | 0.35B | 0.30B | 0.38B | 0.28B | 0.28B | 0.39B | 0.35B | 0.26B | 0.30B | 0.27B |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.72B | 3.77B | 4.07B | 3.34B | 4.66B | 5.67B | 5.00B | 5.29B | 5.01B | 4.44B | 4.79B | 4.54B | 4.55B | 4.66B | 4.05B | 4.10B | 4.76B | 3.93B | 3.94B | 3.29B |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 12.76B | 11.45B | 11.17B | 14.48B | 17.29B | 14.48B | 13.28B | 14.77B | 14.77B | 11.90B | 11.22B | 11.96B | 11.63B | 10.44B | 10.75B | 11.57B | 11.55B | 9.72B | 8.70B | 10.37B |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.15B | 5.60B | 5.22B | 5.16B | 7.72B | 6.95B | 6.16B | 5.67B | 5.45B | 5.08B | 5.62B | 4.98B | 4.98B | 4.40B | 4.25B | 4.37B | 4.15B | 4.31B | 4.44B | 3.80B |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 29.28B | 28.50B | 29.29B | 31.91B | 40.45B | 37.65B | 34.57B | 35.41B | 34.33B | 30.69B | 30.52B | 29.77B | 29.01B | 26.96B | 26.63B | 27.72B | 27.88B | 26.29B | 26.43B | 26.66B |
|
Buildings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.50B | 5.56B | 5.56B | 5.60B | 5.61B | 5.60B | 5.53B | 5.64B | 5.67B | 5.71B | 5.68B | 5.88B | 5.94B | 6.00B | 6.12B | 6.14B | 6.25B | 6.37B | 6.38B | 6.44B |
|
Construction in Progress (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.10B | 1.09B | 1.13B | 0.96B | 1.09B | 1.18B | 1.22B | 1.44B | 1.50B | 1.54B | 1.72B | 1.36B | 1.42B | 1.46B | 1.56B | 1.55B | 1.54B | 1.48B | 1.35B | 1.11B |
|
Land & Improvements (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.53B | 0.53B | 0.52B | 0.55B | 0.55B | 0.51B | 0.50B | 0.50B | 0.55B | 0.53B | 0.55B | 0.57B | 0.57B | 0.57B | 0.58B | 0.57B | | | | |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.80B | 9.87B | 9.85B | 9.80B | 9.79B | 9.68B | 9.61B | 9.93B | 10.07B | 10.13B | 10.22B | 10.51B | 10.60B | 10.63B | 10.83B | 10.84B | 11.00B | 11.14B | 11.09B | 11.18B |
|
Long-Term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.07B | 2.82B | 5.15B | 0.46B | 4.79B | 3.25B | 5.43B | 5.47B | 4.15B | 3.75B | 14.35B | 2.71B | 3.71B | 2.55B | 14.74B | 5.28B | 0.51B | 2.71B | 5.21B | 5.56B |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.18B | | | | 4.16B | | | | 4.10B | | | | 4.51B | 4.62B | 4.77B | 4.76B | 4.77B |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.26B | 2.25B | 2.27B | 2.04B | 1.98B |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.25B | 5.27B | 5.71B | 6.75B | 6.75B | 6.55B | 6.36B | 6.54B | 6.58B | 6.54B | 6.39B | 6.34B | 7.05B | 6.97B | 7.00B | 6.77B | 6.88B | 7.04B | 6.81B | 6.75B |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.08B | 1.16B | 0.13B | 1.37B | 1.47B | 1.49B | 1.35B | 1.33B | 1.27B | 1.34B | 1.35B | 1.30B | 1.33B | 1.29B | 1.31B | 1.31B | 1.29B | 0.99B | 1.06B | 0.92B |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 22.19B | 22.45B | 23.01B | 9.80B | 24.41B | 24.18B | 23.73B | 9.93B | 24.48B | 24.81B | 24.57B | 11.72B | 25.82B | 25.74B | 25.57B | 25.55B | 25.52B | 25.70B | 25.49B | 25.72B |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 51.48B | 50.96B | 52.30B | 56.14B | 64.87B | 61.83B | 58.30B | 59.77B | 58.80B | 55.50B | 55.09B | 54.63B | 54.83B | 52.70B | 52.20B | 53.27B | 53.40B | 52.00B | 51.92B | 52.39B |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.01B | 3.44B | 4.62B | 6.39B | 6.13B | 5.60B | 6.54B | 7.80B | 6.27B | 5.08B | 5.25B | 6.31B | 5.60B | 5.04B | 4.91B | 5.54B | 5.15B | 4.47B | 4.99B | 5.20B |
|
Notes Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.76B | 1.29B | 0.31B | 0.96B | 3.78B | 2.35B | 0.18B | 0.50B | 1.81B | 0.12B | 0.12B | 0.10B | 1.73B | 2.31B | 1.73B | 1.90B | 2.77B | 0.86B | 0.25B | 0.80B |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.77B | 4.73B | 4.93B | 7.35B | 9.91B | 7.95B | 6.72B | 8.31B | 8.08B | 5.20B | 5.37B | 6.42B | 7.33B | 7.35B | 6.64B | 7.44B | 7.92B | 5.33B | 5.23B | 5.99B |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.45B | 4.48B | 4.12B | 4.79B | 6.36B | 5.01B | 4.69B | 4.79B | 3.98B | 4.27B | 4.14B | 4.08B | 3.92B | 3.57B | 3.67B | 3.73B | 3.51B | 3.47B | 3.07B | 3.31B |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.29B | 0.31B | 0.96B | 0.54B | 2.35B | 0.18B | 0.94B | 1.81B | 0.30B | 0.12B | 0.10B | 1.73B | 0.00B | 1.73B | 1.90B | 0.70B | 0.86B | 0.25B | 0.80B |
|
Current Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.26B | 0.27B | 0.27B | 0.28B | 0.28B | 0.28B | 0.28B | 0.29B | 0.29B | 0.30B | 0.29B | 0.30B | 0.30B | 0.30B | 0.29B | 0.32B | 0.31B | 0.32B | 0.31B | 0.30B |
|
Curent Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 18.51B | 17.30B | 18.58B | 21.95B | 28.52B | 25.66B | 22.94B | 24.19B | 22.73B | 18.79B | 18.11B | 18.66B | 19.73B | 18.68B | 19.00B | 19.94B | 20.17B | 18.47B | 19.27B | 19.53B |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.44B | 8.43B | 8.04B | 8.01B | 8.75B | 8.06B | 7.67B | 7.74B | 7.75B | 8.24B | 8.22B | 8.26B | 8.24B | 8.25B | 7.58B | 7.58B | 7.60B | 7.61B | 6.61B | 6.60B |
|
Pension (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Minority Interest (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.02B | 0.07B | 0.02B | 0.26B | 0.26B | 0.03B | 0.29B | 0.30B | 0.30B | 0.04B | 0.32B | 0.32B | 0.01B | 0.30B | 0.01B | 0.01B | 0.01B | 0.25B | 0.25B | 0.01B |
|
Liabilities from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.39B | 1.37B | 1.35B | 1.41B | 1.60B | 1.58B | 1.64B | 1.40B | 1.36B | 1.35B | 1.39B | 1.31B | 1.29B | 1.29B | 1.28B | 1.92B | 1.19B | 1.13B | 1.14B | 1.71B |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.83B | 0.80B | 0.76B | 0.77B | 0.74B | 0.74B | 0.72B | 0.82B | 0.76B | 0.85B | 0.86B | 0.93B | 1.01B | 1.02B | 1.02B | 1.06B | 1.04B | 1.07B | 1.04B | 1.04B |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.37B | 1.39B | 1.36B | 1.23B | 1.23B | 1.10B | 1.02B | 1.01B | 1.01B | 0.98B | 0.93B | 0.46B | 0.43B | 0.03B | 1.05B | 1.00B | 0.40B | 0.04B | 1.11B | 1.04B |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 12.02B | 11.99B | 11.51B | 11.42B | 12.33B | 11.48B | 11.05B | 10.97B | 10.88B | 11.43B | 11.41B | 11.50B | 11.56B | 11.55B | 10.93B | 10.90B | 10.85B | 10.84B | 9.90B | 9.83B |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 30.62B | 29.36B | 30.31B | 33.63B | 41.11B | 37.40B | 34.27B | 35.46B | 33.91B | 30.52B | 29.83B | 30.49B | 31.60B | 30.54B | 30.21B | 31.09B | 31.27B | 29.56B | 29.42B | 29.65B |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.44B | 9.72B | 8.35B | 8.97B | 9.29B | 10.41B | 7.85B | 8.68B | 9.55B | 8.54B | 8.34B | 8.36B | 9.98B | 8.25B | 9.31B | 9.48B | 8.30B | 8.46B | 6.86B | 7.40B |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 20.86B | 21.60B | 21.99B | 22.51B | 23.75B | 24.43B | 24.03B | 24.32B | 24.90B | 24.98B | 25.27B | 24.14B | 23.23B | 22.16B | 21.98B | 22.18B | 22.13B | 22.44B | 22.50B | 22.74B |
|
Shareholder's Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 20.86B | 21.60B | 21.99B | 22.51B | 23.75B | 24.43B | 24.03B | 24.32B | 24.90B | 24.98B | 25.27B | 24.14B | 23.23B | 22.16B | 21.98B | 22.18B | 22.13B | 22.44B | 22.50B | 22.74B |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 51.48B | 50.96B | 52.30B | 56.14B | 64.87B | 61.83B | 58.30B | 59.77B | 58.80B | 55.50B | 55.09B | 54.63B | 54.83B | 52.70B | 52.20B | 53.27B | 53.40B | 52.00B | 51.92B | 52.39B |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -2.28B | -2.12B | 21.08B | -0.15B | -1.79B | -1.97B | 23.10B | -2.51B | -2.46B | -2.43B | -2.61B | 23.46B | -2.57B | 21.83B | -2.84B | 21.93B | 21.98B | 21.95B | 21.81B | -2.53B |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.16B | | 0.00B | 0.01B | 0.02B | 0.00B | 0.01B | 0.01B | 0.20B | 0.01B | 0.02B | 0.04B | 0.24B | 0.24B | 0.24B | 0.24B | 0.24B |