|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.57B | 0.82B | 0.60B | 0.44B | 0.46B | 0.93B | 1.38B | 1.50B | 1.59B | 1.60B | 1.60B | 0.89B | 2.06B | 1.83B | 1.66B | 1.19B | 1.52B | 1.81B | 1.93B | 1.62B |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.57B | 0.82B | 0.60B | 0.44B | 0.46B | 0.93B | 1.38B | 1.50B | 1.59B | 1.60B | 1.60B | 0.89B | 2.06B | 1.83B | 1.66B | 1.19B | 1.52B | 1.81B | 1.93B | 1.62B |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.53B | 0.46B | 0.52B | 0.56B | 0.66B | 0.96B | 1.04B | 1.19B | 1.35B | 1.34B | 1.18B | 1.21B | 0.87B | 0.79B | 0.75B | 0.74B | 0.67B | 0.77B | 0.73B | 0.59B |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.06B | 0.06B | 0.00B | 0.54B | 0.00B | 0.12B | 0.00B | 0.19B | 0.01B | 0.43B | 0.53B | 1.20B | 0.44B | 0.41B | 0.27B | 0.24B | 0.14B | 0.11B | 0.11B | 0.54B |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.59B | 0.51B | 0.52B | 1.10B | 0.66B | 1.09B | 1.04B | 1.38B | 1.36B | 1.77B | 1.71B | 2.41B | 1.31B | 1.20B | 1.02B | 0.98B | 0.81B | 0.88B | 0.84B | 1.13B |
|
Raw Materials (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Work In Process (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Finished Goods (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.69B | 0.73B | 0.75B | 0.80B | 1.01B | 1.22B | 1.61B | 2.08B | 3.18B | 3.66B | 3.40B | 2.16B | 1.90B | 1.80B | 1.66B | 1.50B | 1.66B | 1.64B | 1.53B | 1.18B |
|
Current Deferred Tax Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.09B | 0.08B | 0.16B | 0.13B | 0.13B | 0.12B | 0.13B | 0.23B | 0.23B | 0.43B | 0.41B | 0.44B | 0.55B | 0.40B | 0.33B | 0.17B | 0.12B | 0.18B | 0.25B | 0.14B |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.01B | 2.15B | 2.08B | 1.99B | 2.34B | 3.35B | 4.30B | 5.19B | 6.66B | 7.45B | 7.13B | 5.22B | 5.82B | 5.23B | 4.67B | 3.84B | 4.11B | 4.51B | 4.55B | 4.01B |
|
Buildings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.38B | | | | 0.49B | | | | 0.70B | | | | 0.93B | | | | 0.94B |
|
Construction in Progress (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.06B | | | | 2.25B | | | | 3.06B | | | | 1.01B | | | | 0.64B |
|
Land & Improvements (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.11B | | | | 0.20B | | | | 0.32B | | | | 0.34B | | | | 0.35B |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.39B | 5.51B | 5.66B | 5.91B | 6.03B | 6.21B | 6.43B | 6.96B | 7.35B | 7.85B | 8.31B | 9.50B | 9.76B | 9.84B | 9.26B | 9.33B | 9.30B | 9.25B | 9.22B | 8.61B |
|
Long-Term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.66B | 0.91B | 0.90B | 0.91B | 0.94B | 0.90B | 1.16B | 1.15B | 1.39B | 1.62B | 1.25B | 1.37B | 1.26B | 1.16B | 1.18B | 1.12B | 1.12B | 0.89B | 0.91B | 0.90B |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.63B | 1.64B | 1.62B | 1.60B | 1.58B | 1.54B | 1.47B | 1.62B | 1.63B | 1.63B | 1.61B | 1.63B | 1.61B | 1.60B | 1.64B | 1.58B | 1.61B | 1.67B | 1.49B | 1.50B |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.34B | 0.33B | 0.32B | 0.31B | 0.30B | 0.29B | 0.26B | 0.29B | 0.28B | 0.27B | 0.26B | 0.26B | 0.25B | 0.24B | 0.25B | 0.23B | 0.23B | 0.23B | 0.23B | 0.21B |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.96B | 1.97B | 1.94B | 1.91B | 1.87B | 1.83B | 1.73B | 1.91B | 1.92B | 1.91B | 1.87B | 1.89B | 1.87B | 1.84B | 1.88B | 1.81B | 1.84B | 1.91B | 1.72B | 1.71B |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.12B | 0.26B | 0.25B | 0.25B | 0.24B | 0.23B | 0.22B | 0.25B | 0.24B | 0.27B | 0.33B | 0.30B | 0.33B | 0.32B | 0.46B | 0.50B | 0.63B | 0.74B | 0.74B | 0.65B |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.28B | 8.65B | 8.75B | 1.59B | 9.08B | 9.17B | 9.53B | 1.66B | 10.91B | 11.65B | 11.76B | 2.32B | 13.21B | 13.16B | 12.79B | 2.71B | 12.89B | 12.79B | 12.59B | 2.98B |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 10.29B | 10.80B | 10.83B | 10.97B | 11.42B | 12.52B | 13.83B | 15.46B | 17.56B | 19.11B | 18.88B | 18.27B | 19.03B | 18.39B | 17.46B | 16.61B | 17.00B | 17.29B | 17.15B | 16.37B |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.49B | 0.54B | 0.55B | 0.05B | 0.85B | 1.09B | 1.65B | 1.53B | 1.76B | 1.96B | 0.80B | 0.55B | 1.17B | 0.18B | 1.07B | 0.15B | 0.14B | 0.12B | 0.78B | 0.13B |
|
Dividends payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.05B | 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 | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.54B | 0.58B | 0.59B | 0.09B | 0.89B | 1.14B | 1.70B | 1.58B | 1.81B | 2.01B | 0.84B | 0.60B | 1.22B | 0.24B | 1.13B | 0.21B | 0.20B | 0.18B | 0.84B | 0.20B |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.38B | 0.32B | 0.96B | 0.76B | 0.67B | 0.33B | 0.39B | 0.51B | 0.40B | 0.67B | 0.69B | 0.54B | 0.45B | 0.51B | 0.51B | 0.47B | 0.38B | 0.41B | 0.50B | 0.52B |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00B | 0.00B | 0.00B | 0.39B | 0.50B | 0.25B | 0.25B | 0.00B | 0.00B | 0.01B | 0.16B | 0.63B | 0.01B | 0.00B | 0.00B | 0.40B | 0.41B | 0.44B | 0.45B | 0.07B |
|
Current Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.03B | 0.09B | 0.04B | 0.03B | 0.04B | 0.06B | 0.15B | 0.13B | 0.28B | 0.51B | 0.44B | 0.26B | 0.24B | 0.06B | 0.11B | 0.10B | 0.17B | 0.17B | 0.09B | 0.04B |
|
Current Deferred Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Curent Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.95B | 0.98B | 1.59B | 1.87B | 2.10B | 1.78B | 2.49B | 2.74B | 3.51B | 4.29B | 3.94B | 3.56B | 2.05B | 1.96B | 1.91B | 1.97B | 1.94B | 1.95B | 2.00B | 1.80B |
|
Capital Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.03B | 2.04B | 2.02B | 2.00B | 1.99B | 3.21B | 3.12B | 3.21B | 3.23B | 3.51B | 3.50B | 3.54B | 3.52B | 3.52B | 3.57B | 3.12B | 3.13B | 3.18B | 3.18B | 3.12B |
|
Non-Current Deffered Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Pension (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.05B | 0.05B | 0.30B | 0.23B | 0.22B | 0.21B | 0.19B | 0.03B | 0.16B | 0.16B | 0.03B | 0.03B | 0.03B | 0.03B | 0.14B | 0.12B | 0.03B | 0.03B | 0.12B | 0.12B |
|
Minority Interest (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.20B | 0.20B | 0.20B | 0.18B | 0.21B | 0.22B | 0.23B | 0.21B | 0.25B | 0.27B | 0.26B | 0.25B | 0.27B | 0.26B | 0.25B | 0.24B | 0.25B | 0.26B | 0.27B | 0.25B |
|
Liabilities from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00B | | | | | | | | | | | | | | | | | | | 0.06B |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.38B | 0.43B | 0.36B | 0.35B | 0.38B | 0.39B | 0.43B | 0.68B | 0.49B | 0.33B | 0.29B | 0.75B | 0.66B | 0.50B | 0.53B | 0.36B | 0.38B | 0.37B | 0.41B | 0.85B |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.62B | 0.62B | 0.62B | 0.66B | 0.65B | 0.59B | 0.60B | 0.64B | 0.69B | 0.70B | 0.81B | 0.77B | 0.83B | 0.76B | 0.79B | 0.82B | 1.13B | 1.14B | 1.14B | 1.08B |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.73B | 3.81B | 4.32B | 0.74B | 4.73B | 5.63B | 6.27B | 1.18B | 7.42B | 8.32B | 7.91B | 1.27B | 6.40B | 6.15B | 6.17B | 1.73B | 5.60B | 5.65B | 5.74B | 1.73B |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.35B | 4.43B | 4.94B | 0.95B | 5.38B | 6.22B | 6.86B | 1.95B | 8.11B | 9.02B | 8.72B | 2.04B | 7.23B | 6.91B | 6.96B | 2.12B | 6.72B | 6.79B | 6.88B | 2.06B |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.03B | 2.04B | 2.02B | 2.39B | 2.49B | 3.46B | 3.37B | 3.22B | 3.24B | 3.52B | 3.66B | 4.17B | 3.52B | 3.52B | 3.57B | 3.52B | 3.54B | 3.62B | 3.63B | 3.19B |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.94B | 6.37B | 5.90B | 5.81B | 6.04B | 6.30B | 6.96B | 8.19B | 9.46B | 10.09B | 10.16B | 9.67B | 11.80B | 11.48B | 10.49B | 10.20B | 10.27B | 10.50B | 10.27B | 9.78B |
|
Shareholder's Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.94B | 6.37B | 5.90B | 5.81B | 6.04B | 6.30B | 6.96B | 8.19B | 9.46B | 10.09B | 10.16B | 9.67B | 11.80B | 11.48B | 10.49B | 10.20B | 10.27B | 10.50B | 10.00B | 9.78B |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 10.29B | 10.80B | 10.83B | 10.97B | 11.42B | 12.52B | 13.83B | 15.46B | 17.56B | 19.11B | 18.88B | 18.27B | 19.03B | 18.39B | 17.46B | 16.61B | 17.00B | 17.29B | 17.15B | 16.37B |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.35B | -0.33B | 3.15B | 3.10B | 3.30B | -0.51B | -0.72B | 5.60B | 6.79B | 7.40B | -0.70B | -0.53B | -0.60B | -0.64B | -0.47B | -0.74B | -0.63B | 5.37B | -0.37B | -0.33B |
|
Preferred Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.24B | 2.24B | 2.24B | 2.24B | 2.24B | 2.24B | 2.24B | 2.24B |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00B | | | | 0.00B | | | | 0.00B | | | | 0.00B | | | | 0.00B |