|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.20B | 0.00B | 0.17B | 0.00B | 0.15B | 0.08B | 0.00B | 0.19B | 0.29B | 0.01B | 0.27B | 0.22B | 0.31B | 0.02B | 0.17B | 0.00B | 0.00B | 0.00B | 0.00B | 0.20B |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.20B | 0.00B | 0.17B | 0.00B | 0.15B | 0.08B | 0.00B | 0.19B | 0.29B | 0.01B | 0.27B | 0.22B | 0.31B | 0.02B | 0.17B | 0.00B | 0.00B | 0.00B | 0.00B | 0.20B |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.66B | 3.81B | 4.17B | 4.28B | 4.41B | 4.70B | 4.90B | 4.78B | 4.76B | 4.79B | 4.62B | 4.43B | 4.39B | 4.69B | 4.53B | 4.21B | 4.44B | 4.50B | 5.35B | 5.60B |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.66B | 3.81B | 4.17B | 4.28B | 4.41B | 4.70B | 4.90B | 4.78B | 4.76B | 4.79B | 4.62B | 4.43B | 4.39B | 4.69B | 4.53B | 4.21B | 4.44B | 4.50B | 5.35B | 5.60B |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.24B | 3.28B | 3.54B | 3.68B | 4.24B | 4.65B | 4.97B | 5.35B | 5.47B | 5.76B | 6.12B | 5.75B | 5.47B | 5.61B | 5.25B | 5.27B | 5.24B | 5.42B | 5.29B | 5.46B |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.15B | 0.16B | 0.16B | 0.17B | 0.18B | 0.18B | 0.22B | 0.23B | 0.23B | 0.20B | 0.24B | 0.20B | 0.20B | 0.22B | 0.23B | 0.24B | 0.26B | 0.23B | 0.20B | 0.22B |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.16B | 7.47B | 7.94B | 8.22B | 8.88B | 9.51B | 10.30B | 10.44B | 10.75B | 10.91B | 11.14B | 10.49B | 10.37B | 10.68B | 10.07B | 9.80B | 10.02B | 10.33B | 11.02B | 11.38B |
|
Buildings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Construction in Progress (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00B | | | | 0.01B | | | | 0.14B | | | | 0.23B | | | | 0.22B | | | |
|
Land & Improvements (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.02B | | | | 0.02B | | | | 0.02B | | | | 0.03B | | | | 0.03B | | | |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.37B | 0.35B | 0.34B | 0.32B | 0.32B | 0.30B | 0.38B | 0.40B | 0.44B | 0.47B | 0.56B | 0.56B | 0.57B | 0.58B | 0.56B | 0.58B | 0.67B | 0.67B | 0.66B | 0.65B |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.84B | 0.82B | 0.82B | 0.81B | 0.76B | 0.70B | 0.76B | 0.77B | 0.78B | 0.76B | 0.79B | 0.78B | 0.78B | 0.82B | 0.77B | 0.80B | 0.84B | 0.82B | 0.83B | 0.82B |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.03B | 0.02B | 0.43B | 0.02B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | | | | | | | | | | | |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.87B | 0.85B | 1.26B | 0.82B | 0.77B | 0.71B | 0.76B | 0.78B | 0.79B | 0.76B | 0.79B | 0.78B | 0.78B | 0.82B | 0.77B | 0.80B | 0.84B | 0.82B | 0.83B | 0.82B |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.26B | 0.29B | 0.21B | 0.17B | 0.21B | 0.23B | 0.26B | 0.27B | 0.28B | 0.28B | 0.28B | 0.28B | 0.28B | 0.30B | 0.33B | 0.36B | 0.39B | 0.40B | 0.42B | 0.42B |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.76B | 1.75B | 1.64B | 1.56B | 1.51B | 1.46B | 1.63B | 1.67B | 1.73B | 1.74B | 1.86B | 1.84B | 1.84B | 1.92B | 1.87B | 1.92B | 2.10B | 2.09B | 2.13B | 2.10B |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.93B | 9.21B | 9.58B | 9.78B | 10.39B | 10.97B | 11.93B | 12.11B | 12.48B | 12.65B | 13.00B | 12.33B | 12.21B | 12.60B | 11.94B | 11.71B | 12.12B | 12.41B | 13.15B | 13.49B |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.40B | 2.47B | 2.69B | 2.97B | 3.43B | 3.47B | 3.11B | 3.14B | 3.37B | 3.45B | 3.31B | 3.32B | 3.35B | 3.59B | 3.63B | 3.32B | 3.49B | 3.69B | 4.34B | 4.63B |
|
Notes Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.40B | 2.47B | 2.69B | 2.97B | 3.43B | 3.47B | 3.11B | 3.14B | 3.37B | 3.45B | 3.31B | 3.32B | 3.35B | 3.59B | 3.63B | 3.32B | 3.49B | 3.69B | 4.34B | 4.63B |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.57B | 0.59B | 0.59B | 0.62B | 0.04B | 0.62B | 0.69B | 0.70B | 0.25B | 0.72B | 0.71B | 0.57B | 0.21B | 0.58B | 0.52B | 0.50B | 0.50B | 0.44B | 0.47B | 0.52B |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.06B | | | | 0.05B | | | | 0.07B | | | | 0.05B | | | | 0.06B | | | |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.02B | | 0.35B | 0.42B | 0.17B | 0.51B | 0.21B | 0.08B | 0.07B | 0.07B | 0.70B | 0.55B | 0.49B | 0.52B | 0.00B | 0.14B | 0.09B | 0.19B | 0.46B | 0.47B |
|
Current Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.06B | 0.06B | 0.06B | 0.06B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.06B | 0.06B | 0.05B | 0.06B | 0.05B | 0.06B | 0.06B | 0.05B | 0.05B | 0.05B |
|
Current Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.02B | | | | 0.09B | | | | 0.05B | | | | 0.01B | | | |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.06B | 3.11B | 3.69B | 4.07B | 4.25B | 4.66B | 4.06B | 3.97B | 4.25B | 4.29B | 4.77B | 4.49B | 4.47B | 4.75B | 4.21B | 4.01B | 4.13B | 4.37B | 5.33B | 5.66B |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.19B | 1.40B | 1.14B | 0.93B | 1.44B | 1.84B | 2.99B | 3.05B | 3.00B | 3.10B | 2.75B | 2.42B | 2.42B | 2.43B | 2.58B | 2.50B | 2.57B | 2.82B | 2.50B | 2.47B |
|
Liabilities from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.24B | 0.23B | 0.22B | 0.22B | 0.20B | 0.20B | 0.20B | 0.19B | 0.19B | 0.19B | 0.19B | 0.18B | 0.17B | 0.18B | 0.17B | 0.14B | 0.16B | 0.16B | 0.18B | 0.18B |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.35B | 0.01B | 0.01B | 0.32B | 0.31B | 0.27B | 0.04B | 0.28B | 0.30B | 0.24B | 0.28B | 0.25B | 0.24B | 0.21B | 0.16B | 0.18B | 0.24B | 0.24B | 0.23B | 0.22B |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.49B | 5.05B | 5.36B | 5.20B | 5.89B | 6.68B | 7.46B | 7.20B | 7.43B | 7.58B | 7.71B | 7.08B | 7.05B | 7.35B | 6.94B | 6.65B | 6.86B | 7.33B | 7.98B | 8.32B |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.84B | 5.07B | 5.38B | 5.52B | 6.20B | 6.95B | 7.50B | 7.47B | 7.73B | 7.82B | 7.99B | 7.34B | 7.28B | 7.56B | 7.10B | 6.83B | 7.11B | 7.57B | 8.22B | 8.54B |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.21B | 1.40B | 1.49B | 1.35B | 1.61B | 2.35B | 3.20B | 3.12B | 3.07B | 3.17B | 3.45B | 2.97B | 2.91B | 2.95B | 2.58B | 2.65B | 2.66B | 3.01B | 2.96B | 2.94B |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.08B | 4.15B | 4.20B | 4.26B | 4.19B | 4.02B | 4.43B | 4.64B | 4.75B | 4.82B | 5.01B | 4.99B | 4.93B | 5.04B | 4.84B | 4.88B | 5.01B | 4.85B | 4.94B | 4.95B |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.93B | 9.21B | 9.58B | 9.78B | 10.39B | 10.97B | 11.93B | 12.11B | 12.48B | 12.65B | 13.00B | 12.33B | 12.21B | 12.60B | 11.94B | 11.71B | 12.12B | 12.41B | 13.15B | 13.49B |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00B | | | | 0.00B | | | | 0.00B | | | | 0.00B | | | | 0.00B | | | |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.15B | -0.18B | -0.22B | -0.29B | -0.48B | 2.93B | 3.09B | 3.25B | -0.41B | -0.50B | 3.56B | 3.63B | -0.49B | 3.53B | -0.53B | -0.45B | 3.43B | 3.32B | 3.35B | -0.33B |