|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.86B | 2.03B | | | 1.59B | 1.94B | | | 1.63B | 1.53B | | | 1.43B | 2.11B | | | 2.86B | 2.01B | | |
|
Short-term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.57B | 0.53B | | 3.62B | | 0.15B | | | 1.41B | 0.08B | | | | 0.61B | | | 0.96B | 0.14B | | |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.43B | 2.56B | | 3.62B | 1.59B | 2.09B | | | 3.04B | 1.61B | | | 1.43B | 2.72B | | | 3.82B | 2.15B | | |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 10.92B | 1.62B | 12.50B | 12.11B | | 1.64B | 11.42B | 11.81B | 12.49B | 1.44B | 12.16B | 12.74B | 13.73B | 13.27B | 13.96B | 1.15B | 14.14B | 14.03B | 13.83B | 14.28B |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.19B | 0.06B | | | | 0.13B | | | 0.35B | 0.06B | | | | 0.22B | | | 0.19B | 0.19B | | |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 11.10B | 1.68B | 12.50B | 12.11B | | 1.78B | 11.42B | 11.81B | 12.84B | 1.50B | 12.16B | 12.74B | 13.73B | 13.49B | 13.96B | 1.15B | 14.32B | 14.23B | 13.83B | 14.28B |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.86B | 1.27B | 1.91B | 6.43B | | 1.38B | 12.43B | 12.50B | 1.18B | 1.11B | 12.69B | 12.97B | 12.42B | 1.37B | 13.34B | | 1.44B | 12.21B | 14.35B | 15.62B |
|
Current Deferred Tax Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.14B | 10.60B | 10.27B | | 10.19B | 10.11B | 10.10B | | 10.64B | 10.06B | 10.39B | 11.22B | 12.13B | 12.68B | | 12.39B | 13.27B | 13.94B | 13.75B |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.71B | 0.50B | 16.41B | 15.85B | | 0.61B | 8.47B | 8.16B | 0.90B | 0.65B | 7.90B | 7.51B | 8.23B | 0.77B | 8.62B | | 1.14B | 8.94B | 8.08B | 7.88B |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 19.25B | 21.22B | | 20.72B | | 20.78B | 20.81B | | 20.68B | 19.58B | | | | 20.36B | 34.49B | 20.51B | 22.52B | 21.01B | | |
|
Construction in Progress (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Land & Improvements (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 36.83B | 41.94B | 41.18B | | 39.79B | 35.59B | 34.44B | | 36.10B | 41.50B | 43.41B | 46.09B | 49.92B | 50.66B | | 49.19B | 50.46B | 50.36B | 48.27B |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 37.13B | 38.39B | 43.79B | 42.28B | | 37.83B | 35.96B | 35.75B | 36.47B | 36.18B | 35.79B | 36.94B | 39.44B | 41.08B | 41.68B | | 39.39B | 39.55B | 39.93B | 38.97B |
|
Long-Term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.09B | 0.16B | 0.58B | 0.56B | | 1.38B | 1.97B | 1.98B | 0.92B | 0.83B | 1.82B | 2.01B | 2.14B | 0.21B | 1.12B | 0.04B | 0.21B | 1.29B | 1.31B | 1.36B |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.34B | 7.17B | 7.89B | 8.15B | 8.25B | 8.12B | 7.96B | 7.90B | 8.44B | 8.41B | 8.23B | 8.47B | 9.05B | 9.03B | 9.34B | | 9.22B | 9.06B | 9.12B | 8.91B |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.53B | 7.52B | 26.99B | 25.69B | -0.10B | 7.42B | 23.56B | 23.96B | 6.91B | 6.99B | 22.67B | 24.03B | 27.45B | 8.16B | 25.60B | | 7.76B | 24.61B | 25.11B | 25.09B |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 13.88B | 14.69B | 34.88B | 33.84B | 8.15B | 15.54B | 31.51B | 31.85B | 15.35B | 15.40B | 30.90B | 32.50B | 36.51B | 17.18B | 34.94B | | 16.98B | 33.68B | 34.22B | 34.00B |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.68B | | | | 7.41B | | | 7.68B | 7.94B | | | | 8.82B | | | 8.54B | 9.17B | | |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.03B | 2.10B | | | | 2.28B | | | 2.30B | 2.17B | | | | 2.77B | | | 3.22B | 3.33B | | |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 64.87B | 67.49B | | 64.67B | | 72.35B | 67.20B | | 70.96B | 70.45B | | | | 82.89B | 72.91B | 75.56B | 80.66B | 82.56B | | |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 84.13B | 88.71B | 102.32B | 85.39B | | 93.13B | 88.00B | 90.54B | 91.63B | 90.03B | 92.14B | 95.71B | 102.79B | 103.25B | 107.40B | 96.07B | 103.19B | 103.58B | 106.15B | 103.73B |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 10.34B | 10.84B | | | | 10.04B | | | 9.75B | 9.33B | | | | 9.61B | | | 9.49B | 9.62B | | |
|
Dividends payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.12B | | | | 0.13B | | | | 0.14B | | |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 10.34B | 10.84B | | | | 10.04B | | | 9.75B | 9.45B | | | | 9.74B | | | 9.49B | 9.76B | | |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.05B | 2.86B | | | | 3.27B | | | 3.48B | 3.18B | | | | 3.28B | | | 3.99B | 3.78B | | |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.31B | | | | | 1.95B | | | 2.30B | | | | | 2.98B | | | 3.57B | | | |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.73B | 7.62B | | | | 5.87B | | | 8.80B | 9.26B | | | | 6.00B | | | 5.01B | 5.29B | | |
|
Current Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.44B | 1.45B | | | | 1.89B | | | 1.52B | 1.40B | | | 1.37B | 2.04B | 0.40B | 0.16B | 1.85B | 2.06B | 0.09B | 0.48B |
|
Current Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.45B | 1.75B | | | | 1.68B | | | 1.57B | 1.70B | | | | 1.39B | | | 0.96B | 1.14B | | |
|
Current Deferred Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.96B | 1.39B | | 0.14B | | 1.56B | 0.13B | | 1.54B | 1.58B | | | | 1.67B | 0.13B | 0.13B | 1.78B | 1.92B | | |
|
Curent Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 28.04B | 28.04B | | 27.24B | | 28.14B | 31.24B | | 30.71B | 30.18B | | | | 28.45B | 26.62B | 27.50B | 27.80B | 28.50B | | |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 23.03B | 21.99B | | 21.97B | | 23.51B | 18.39B | | 20.38B | 19.55B | | | | 26.67B | 22.90B | 24.01B | 26.65B | 24.92B | | |
|
Non-Current Deffered Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.14B | | | | 0.15B | | | 0.12B | 0.15B | | | | 0.15B | | | 0.13B | 0.22B | | |
|
Pension (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.76B | 7.50B | | 6.86B | | 7.94B | 8.07B | | 7.90B | 8.26B | | | 1.37B | 9.62B | 8.17B | 8.70B | 9.27B | 11.71B | 0.09B | 0.48B |
|
Minority Interest (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.46B | 3.38B | | 3.09B | | 3.68B | 3.50B | | 3.28B | 3.16B | | | | 3.63B | 3.25B | 3.50B | 3.77B | | | |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.51B | 2.60B | | 2.45B | | 1.74B | 1.35B | | 7.68B | 1.22B | | | | 1.60B | 1.52B | 1.52B | 8.54B | 1.58B | | |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.83B | 5.18B | | | -1.46B | 7.72B | | | 6.04B | 5.80B | | | -1.92B | 10.23B | | | 9.76B | 10.26B | | |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.83B | 0.88B | | 0.77B | | 0.62B | 0.58B | | 0.62B | 0.58B | | | | 0.66B | 0.58B | 0.63B | 0.68B | 0.68B | | |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 39.17B | 36.83B | | 62.28B | | 39.79B | 64.82B | | 36.49B | 35.57B | | | | 49.92B | 69.36B | 71.89B | 49.19B | 50.46B | | |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 67.21B | 64.87B | 102.32B | 63.05B | 68.99B | 67.93B | 65.40B | 90.54B | 67.20B | 65.75B | 92.14B | 95.71B | 75.33B | 78.37B | 69.95B | 72.52B | 76.99B | 78.96B | 106.15B | 103.73B |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 30.76B | 29.61B | | 21.97B | | 29.39B | 18.39B | | 29.18B | 28.82B | | | | 32.67B | 22.90B | 24.01B | 31.66B | 30.21B | | |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 13.46B | 23.84B | | 19.24B | | 25.20B | 19.11B | | 21.15B | 24.27B | | | 27.45B | 24.87B | 21.89B | 20.05B | 22.44B | 24.61B | | |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 84.13B | 88.71B | 102.32B | 85.39B | | 93.13B | 88.00B | 90.54B | 91.63B | 90.03B | 92.14B | 95.71B | 102.79B | 103.25B | 107.40B | 96.07B | 103.19B | 103.58B | 106.15B | 103.73B |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 17.29B | 23.50B | | 22.47B | | 29.09B | 28.15B | | 30.72B | 31.40B | | | | 29.77B | 24.64B | 27.44B | 31.04B | 32.09B | | |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00B | | | | 0.04B | | | | | | | | | | |