|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.36B | 1.24B | 1.27B | 1.24B | 1.25B | 1.33B | 1.25B | 1.43B | 1.39B | 1.33B | 1.73B | 1.66B | 1.86B | 1.25B | 1.56B | 3.32B | 1.67B | 3.23B | 3.80B | 11.13B |
|
Short-term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.03B | 0.03B | 0.03B | 0.04B | 0.05B | 0.12B | 0.06B | 0.06B | 0.11B | 0.18B | 0.25B | 0.19B | 0.11B | 0.05B | 0.02B | 0.02B | 0.01B | 0.02B | 0.09B | 0.30B |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.39B | 1.28B | 1.30B | 1.29B | 1.30B | 1.45B | 1.31B | 1.50B | 1.50B | 1.50B | 1.99B | 1.85B | 1.96B | 1.30B | 1.58B | 3.34B | 1.69B | 3.25B | 3.89B | 11.43B |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.93B | 2.07B | 2.20B | 2.45B | 2.42B | 2.57B | 2.64B | 2.63B | 2.41B | 2.44B | 2.57B | 2.62B | 2.50B | 2.86B | 3.13B | 3.29B | 3.92B | 4.27B | 4.54B | 4.72B |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.93B | 2.07B | 2.20B | 2.45B | 2.42B | 2.57B | 2.64B | 2.63B | 2.41B | 2.44B | 2.57B | 2.62B | 2.50B | 2.86B | 3.13B | 3.29B | 3.92B | 4.27B | 4.54B | 4.72B |
|
Raw Materials (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.64B | 0.74B | 0.82B | 0.82B | 0.87B | 0.89B | 0.92B | 0.93B | 0.98B | 0.93B | 0.99B | 0.96B | 0.97B | 1.05B | 1.13B | 1.10B | 1.21B | 1.30B | 1.35B | 1.41B |
|
Work In Process (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.45B | 0.51B | 0.54B | 0.51B | 0.56B | 0.57B | 0.57B | 0.56B | 0.57B | 0.55B | 0.57B | 0.56B | 0.59B | 0.67B | 0.71B | 0.70B | 0.84B | 0.85B | 0.91B | 0.96B |
|
Finished Goods (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.47B | 0.52B | 0.60B | 0.56B | 0.56B | 0.58B | 0.59B | 0.61B | 0.55B | 0.52B | 0.55B | 0.64B | 0.59B | 0.68B | 0.74B | 0.74B | 0.86B | 0.98B | 1.04B | 1.05B |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.57B | 1.77B | 1.95B | 1.89B | 1.99B | 2.04B | 2.08B | 2.09B | 2.11B | 2.00B | 2.10B | 2.17B | 2.15B | 2.40B | 2.58B | 2.55B | 2.91B | 3.14B | 3.30B | 3.42B |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.33B | 0.37B | 0.39B | 0.37B | 0.40B | 0.36B | 0.35B | 0.32B | 0.38B | 0.38B | 0.37B | 0.39B | 0.42B | 0.42B | 0.48B | 0.52B | 0.63B | 0.66B | 0.65B | 0.69B |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.19B | 6.49B | 6.92B | 5.96B | 6.11B | 6.31B | 6.33B | 6.48B | 6.39B | 6.32B | 6.77B | 6.84B | 7.04B | 6.97B | 7.77B | 9.69B | 9.13B | 11.30B | 12.38B | 20.27B |
|
Buildings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.42B | | | | 0.43B | | | | 0.48B | | | | 0.54B | | | | 0.70B |
|
Land & Improvements (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.03B | | | | 0.03B | | | | 0.03B | | | | 0.05B | | | | 0.07B |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.08B | 1.17B | 1.18B | 1.18B | 1.18B | 1.16B | 1.17B | 1.20B | 1.24B | 1.26B | 1.25B | 1.31B | 1.31B | 1.53B | 1.67B | 1.71B | 1.85B | 2.05B | 2.14B | 2.31B |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.09B | 5.89B | 5.84B | 6.38B | 6.35B | 6.28B | 6.34B | 6.45B | 6.54B | 6.52B | 6.57B | 7.09B | 7.10B | 8.26B | 8.35B | 8.24B | 9.27B | 9.65B | 9.87B | 10.58B |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.41B | 0.62B | 0.02B | 0.76B | 0.74B | 0.12B | 0.12B | 0.73B | 0.74B | 0.72B | 0.74B | 0.83B | 0.79B | 0.54B | 0.54B | 1.23B | 2.00B | 1.99B | 1.98B | 2.24B |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.50B | 6.51B | 5.86B | 7.13B | 7.09B | 6.39B | 6.46B | 7.18B | 7.28B | 7.24B | 7.32B | 7.93B | 7.89B | 8.80B | 8.90B | 9.46B | 11.28B | 11.64B | 11.85B | 12.82B |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.09B | | | | 0.09B | | | | 0.10B | | | | 0.13B | | | | 0.18B |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.37B | 0.39B | 1.07B | | 0.50B | 0.49B | 0.51B | 0.46B | 0.46B | 0.42B | 0.42B | 0.45B | 0.48B | 0.51B | 0.54B | 0.58B | 0.64B | 0.68B | 0.77B | 0.85B |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.95B | 8.07B | 8.01B | 1.42B | 8.76B | 8.68B | 8.77B | 1.49B | 8.99B | 8.92B | 8.99B | 1.62B | 9.68B | 11.62B | 11.81B | 2.10B | 13.77B | 14.37B | 14.76B | 2.86B |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 13.13B | 14.56B | 14.93B | 14.68B | 14.87B | 14.99B | 15.10B | 15.33B | 15.38B | 15.24B | 15.76B | 16.53B | 16.72B | 18.59B | 19.59B | 21.44B | 22.90B | 25.67B | 27.14B | 36.24B |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.07B | 1.20B | 1.30B | 1.31B | 1.28B | 1.37B | 1.39B | 1.31B | 1.18B | 1.12B | 1.25B | 1.35B | 1.26B | 1.52B | 1.76B | 1.82B | 2.14B | 2.37B | 2.46B | 2.66B |
|
Notes Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Dividends payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.09B | 0.09B | 0.09B | 0.12B | 0.12B | 0.12B | 0.12B | 0.12B | 0.12B | 0.13B | 0.13B | 0.13B | 0.13B | 0.13B | 0.20B | 0.20B | 0.20B | 0.20B | 0.20B | 0.31B |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.16B | 1.29B | 1.39B | 1.43B | 1.40B | 1.49B | 1.51B | 1.43B | 1.31B | 1.24B | 1.37B | 1.48B | 1.40B | 1.65B | 1.96B | 2.02B | 2.34B | 2.57B | 2.66B | 2.97B |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.19B | 0.23B | 0.22B | 0.37B | 0.27B | 0.32B | 0.37B | 0.42B | 0.31B | 0.34B | 0.36B | 0.41B | 0.35B | 0.42B | 0.48B | 0.53B | 0.47B | 0.60B | 0.69B | 0.77B |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.54B | 0.63B | 0.67B | 0.56B | 0.59B | 0.62B | 0.65B | 0.65B | 0.67B | 0.68B | 0.70B | 0.74B | 0.77B | 0.87B | 0.93B | 0.93B | 1.16B | 1.30B | 1.44B | 1.65B |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.53B | 0.53B | 0.30B | 0.00B | 0.02B | 0.03B | 0.00B | 0.00B | 0.00B | 0.35B | 0.36B | 0.35B | 0.75B | 0.40B | 0.40B | 0.40B | 0.35B | 0.94B | 0.94B | 0.94B |
|
Current Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.13B | 0.09B | 0.10B | 0.09B | 0.12B | 0.12B | 0.12B | 0.17B | 0.14B | 0.10B | 0.11B | 0.17B | 0.15B | 0.10B | 0.12B | 0.20B | 0.26B | 0.19B | 0.25B | 0.48B |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.55B | 3.00B | 2.88B | 2.45B | 2.40B | 2.58B | 2.65B | 2.68B | 2.43B | 2.71B | 2.91B | 3.15B | 3.42B | 3.46B | 3.90B | 4.08B | 4.59B | 5.60B | 5.98B | 6.80B |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.11B | 4.71B | 4.95B | 4.80B | 4.91B | 4.83B | 4.75B | 4.58B | 4.56B | 3.97B | 3.94B | 3.98B | 3.56B | 5.04B | 5.08B | 6.48B | 6.82B | 7.13B | 7.13B | 14.56B |
|
Pension (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.22B | 0.23B | 0.22B | 0.19B | 0.19B | 0.18B | 0.17B | 0.13B | 0.13B | 0.13B | 0.13B | 0.14B | 0.14B | 0.14B | 0.15B | 0.13B | 0.13B | 0.15B | 0.15B | 0.14B |
|
Minority Interest (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.06B | 0.06B | 0.06B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.03B | 0.03B | 0.02B | 0.02B | 0.06B | 0.01B | 0.01B | 0.08B | 0.01B |
|
Liabilities from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.22B | 0.21B | | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.31B | 0.44B | 0.45B | 0.42B | 0.42B | 0.43B | 0.44B | 0.41B | 0.41B | 0.41B | 0.41B | 0.37B | 0.37B | 0.45B | 0.44B | 0.38B | 0.39B | 0.37B | 0.38B | 0.43B |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.41B | 0.41B | 0.41B | 0.44B | 0.45B | 0.42B | 0.44B | 0.44B | 0.46B | 0.43B | 0.43B | 0.45B | 0.46B | 0.46B | 0.49B | 0.51B | 0.60B | 0.82B | 0.89B | 0.79B |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.20B | 8.37B | 8.51B | 7.86B | 7.92B | 8.02B | 8.01B | 7.79B | 7.53B | 7.22B | 7.39B | 7.65B | 7.49B | 9.08B | 9.57B | 11.07B | 11.93B | 13.25B | 13.64B | 21.94B |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.61B | 8.78B | 8.92B | 8.30B | 8.37B | 8.44B | 8.45B | 8.23B | 8.00B | 7.65B | 7.82B | 8.10B | 7.96B | 9.54B | 10.06B | 11.58B | 12.53B | 14.07B | 14.54B | 22.73B |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.64B | 5.24B | 5.25B | 4.80B | 4.93B | 4.86B | 4.75B | 4.58B | 4.56B | 4.32B | 4.29B | 4.34B | 4.31B | 5.44B | 5.48B | 6.89B | 7.17B | 8.06B | 8.07B | 15.50B |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.52B | 5.78B | 6.01B | 6.36B | 6.48B | 6.52B | 6.63B | 7.07B | -0.00B | 7.57B | 7.92B | 8.40B | 8.73B | 9.03B | 9.51B | 9.79B | 10.36B | 11.59B | 12.52B | 13.41B |
|
Shareholder's Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.52B | 5.78B | 6.01B | 6.36B | 6.48B | 6.52B | 6.63B | 7.07B | 0.00B | 7.57B | 7.92B | 8.40B | 8.73B | 9.03B | 9.51B | 9.79B | 10.36B | 11.59B | 12.60B | 13.50B |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 13.13B | 14.56B | 14.93B | 14.68B | 14.87B | 14.99B | 15.10B | 15.33B | 15.38B | 15.24B | 15.76B | 16.53B | 16.72B | 18.59B | 19.59B | 21.44B | 22.90B | 25.67B | 27.14B | 36.24B |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00B | 0.00B | 0.01B | 0.00B | 0.00B | 0.00B | 0.01B | 0.00B | 0.00B | 0.00B | | | | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.34B | 3.92B | -0.34B | 4.28B | -0.30B | -0.48B | 4.78B | -0.54B | -0.49B | -0.59B | -0.66B | 5.92B | 6.16B | -0.65B | 6.75B | 7.11B | 7.45B | 8.14B | 9.15B | -0.48B |