|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.24B | 0.22B | 0.22B | 0.24B | 0.23B | 0.33B | 0.18B | 0.21B | 0.24B | 0.33B | 0.22B | 0.24B | 0.21B | 0.25B | 0.19B | 0.23B | 0.22B | 0.21B | 0.31B | 0.29B |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.24B | 0.22B | 0.22B | 0.24B | 0.23B | 0.33B | 0.18B | 0.21B | 0.24B | 0.33B | 0.22B | 0.24B | 0.21B | 0.25B | 0.19B | 0.23B | 0.22B | 0.21B | 0.31B | 0.29B |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.93B | 9.33B | 11.12B | 10.62B | 10.94B | 11.22B | 12.32B | 10.76B | 11.04B | 10.81B | 12.24B | 11.06B | 10.89B | 11.73B | 13.15B | 12.42B | 15.39B | 15.78B | 19.74B | 25.96B |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.93B | 9.33B | 11.12B | 10.62B | 10.94B | 11.22B | 12.32B | 10.76B | 11.04B | 10.81B | 12.24B | 11.06B | 10.89B | 11.73B | 13.15B | 12.42B | 15.39B | 15.78B | 19.74B | 25.96B |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.64B | 3.83B | 4.20B | 4.65B | 4.89B | 5.08B | 5.32B | 5.53B | 5.45B | 5.81B | 5.19B | 4.80B | 4.65B | 4.53B | 4.71B | 4.80B | 4.75B | 4.73B | 5.08B | 5.72B |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.36B | 0.35B | 0.35B | 0.43B | 0.46B | 0.50B | 0.52B | 0.48B | 0.40B | 0.50B | 0.68B | 0.80B | 1.01B | 1.02B | 0.47B | 0.58B | 0.60B | 0.54B | 0.53B | 0.58B |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 13.08B | 13.73B | 15.89B | 15.94B | 16.42B | 17.13B | 18.34B | 16.87B | 17.13B | 17.31B | 18.33B | 16.90B | 16.77B | 17.53B | 18.40B | 18.03B | 20.85B | 21.14B | 25.66B | 32.56B |
|
Buildings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.18B | 0.19B | 0.19B | 0.18B | 0.18B | 0.18B | 0.18B | 0.19B | 0.19B | 0.19B | 0.20B | 0.20B | 0.19B | 0.19B | 0.19B | 0.20B | 0.20B | 0.19B | 0.20B | 0.21B |
|
Land & Improvements (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01B | | | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.73B | 0.71B | 0.68B | 0.66B | 0.63B | 0.60B | 0.60B | 0.58B | 0.56B | 0.54B | 0.53B | 0.52B | 0.50B | 0.49B | 0.47B | 0.47B | 0.47B | 0.48B | 0.47B | 0.47B |
|
Long-Term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.07B | 0.07B | 0.06B | 0.07B | 0.07B | 0.07B | 0.07B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.11B | 2.09B | 2.08B | 2.07B | 2.02B | 1.98B | 2.03B | 2.04B | 2.04B | 2.02B | 2.05B | 2.05B | 2.05B | 2.08B | 2.06B | 2.08B | 2.12B | 2.12B | 2.12B | 2.11B |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.21B | 0.20B | 0.20B | 0.19B | 0.18B | 0.17B | 0.16B | 0.15B | 0.14B | 0.13B | 0.13B | 0.12B | 0.11B | 0.11B | 0.10B | 0.09B | 0.09B | 0.08B | 0.27B | 0.24B |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.32B | 2.29B | 2.28B | 2.25B | 2.20B | 2.15B | 2.19B | 2.19B | 2.19B | 2.16B | 2.18B | 2.17B | 2.17B | 2.19B | 2.15B | 2.17B | 2.21B | 2.20B | 2.39B | 2.35B |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.02B | | | | | | | | | |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.64B | 0.64B | 0.62B | 0.59B | 0.58B | 0.57B | 0.57B | 0.58B | 0.60B | 0.58B | 0.63B | 0.61B | 0.62B | 0.66B | 0.68B | 0.67B | 0.66B | 0.66B | 0.69B | 0.69B |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.76B | 3.70B | 3.64B | 3.57B | 3.47B | 3.37B | 0.87B | 3.41B | 3.40B | 3.33B | 0.80B | 3.36B | 3.34B | 3.41B | 0.72B | 0.72B | 0.73B | 0.73B | 0.72B | 0.70B |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 16.84B | 17.43B | 19.54B | 19.51B | 19.89B | 20.51B | 21.76B | 20.28B | 20.54B | 20.64B | 21.73B | 20.26B | 20.11B | 20.93B | 21.76B | 21.40B | 24.25B | 24.53B | 29.08B | 35.95B |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.63B | 8.01B | 9.62B | 9.11B | 9.16B | 9.54B | 10.46B | 8.98B | 8.98B | 9.09B | 10.07B | 8.94B | 8.77B | 9.39B | 11.05B | 10.87B | 13.21B | 13.13B | 17.38B | 24.74B |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.63B | 8.01B | 9.62B | 9.11B | 9.16B | 9.54B | 10.46B | 8.98B | 8.98B | 9.09B | 10.07B | 8.94B | 8.77B | 9.39B | 11.05B | 10.87B | 13.21B | 13.13B | 17.38B | 24.74B |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.09B | 1.14B | 1.33B | 1.24B | 1.24B | 1.27B | 1.34B | 1.27B | 1.20B | 1.26B | 1.46B | 1.47B | 1.69B | 1.67B | 1.24B | 1.20B | 1.31B | 1.30B | 1.46B | 1.43B |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.36B | 0.35B | 0.38B | 0.32B | 0.63B | 0.60B | 0.59B | 0.14B | 0.49B | 1.59B | 1.65B | 0.95B | 0.86B | 0.91B | 0.35B | 0.53B | 0.46B | 0.01B | 0.00B | 0.11B |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.07B | 9.50B | 11.33B | 10.67B | 11.03B | 11.42B | 12.39B | 10.39B | 10.67B | 11.94B | 13.19B | 11.36B | 11.32B | 11.97B | 12.64B | 12.60B | 14.98B | 14.44B | 18.85B | 26.29B |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.88B | 2.04B | 2.24B | 2.79B | 2.86B | 3.19B | 3.18B | 3.72B | 3.67B | 2.62B | 2.15B | 2.63B | 2.48B | 2.36B | 2.77B | 2.31B | 2.37B | 3.12B | 3.08B | 2.35B |
|
Minority Interest (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.07B | 0.07B | 0.07B | 0.07B | 0.07B | 0.07B | 0.07B | 0.07B | 0.07B | 0.08B | 0.07B | 0.07B | 0.07B |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.66B | 0.65B | 0.62B | 0.62B | 0.61B | 0.60B | 0.58B | 0.57B | 0.54B | 0.53B | 0.51B | 0.50B | 0.50B | 0.56B | 0.52B | 0.49B | 0.50B | 0.49B | 0.49B | 0.50B |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 10.96B | 11.54B | 13.57B | 13.46B | 13.89B | 14.61B | 15.57B | 14.11B | 14.34B | 14.55B | 15.34B | 13.99B | 13.80B | 14.33B | 15.41B | 14.92B | 17.34B | 17.64B | 22.00B | 28.71B |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 11.62B | 12.19B | 14.19B | 14.08B | 14.50B | 15.20B | 16.15B | 14.68B | 14.88B | 15.08B | 15.85B | 14.49B | 14.29B | 14.90B | 15.93B | 15.40B | 17.84B | 18.13B | 22.49B | 29.21B |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.24B | 2.39B | 2.63B | 3.11B | 3.48B | 3.79B | 3.77B | 3.86B | 4.16B | 4.20B | 3.81B | 3.58B | 3.34B | 3.27B | 3.12B | 2.84B | 2.82B | 3.13B | 3.09B | 2.47B |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.22B | 5.24B | 5.34B | 5.43B | 5.40B | 5.30B | 5.61B | 5.60B | 5.65B | 5.55B | 5.88B | 5.77B | 5.81B | 6.04B | 5.83B | 6.00B | 6.41B | 6.40B | 6.58B | 6.74B |
|
Shareholder's Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.22B | 5.24B | 5.34B | 5.43B | 5.40B | 5.30B | 5.61B | 5.60B | 5.65B | 5.55B | 5.88B | 5.77B | 5.81B | 6.04B | 5.83B | 6.00B | 6.41B | 6.48B | 6.58B | 6.82B |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 16.84B | 17.43B | 19.54B | 19.51B | 19.89B | 20.51B | 21.76B | 20.28B | 20.54B | 20.64B | 21.73B | 20.26B | 20.11B | 20.93B | 21.76B | 21.40B | 24.25B | 24.53B | 29.08B | 35.95B |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00B | 0.06B | 0.01B | 0.00B | 0.06B | | 0.01B | 0.00B | | 0.00B | | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.13B | -0.17B | -0.19B | 8.15B | -0.43B | 8.87B | -0.37B | 9.49B | -0.36B | 9.92B | -0.30B | 5.87B | 5.98B | -0.25B | 5.98B | 6.06B | -0.13B | 6.36B | 6.55B | 6.79B |