|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.73B | 3.15B | 2.28B | 1.90B | 3.15B | 2.56B | 1.01B | 0.61B | 1.98B | 0.92B | 1.42B | 1.18B | 2.35B | 4.46B | 1.72B | 0.71B | 0.67B | 0.73B | 0.64B | 0.74B |
|
Short-term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.16B | 0.02B | 0.01B | 0.01B | 0.17B | 0.01B | 0.15B | 0.13B | 0.09B | 0.01B | 0.01B | 0.00B | 0.83B | 0.03B | 0.45B | 0.10B | 0.08B | 0.06B | 0.21B | 0.28B |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.90B | 3.18B | 2.29B | 1.91B | 3.32B | 2.57B | 1.16B | 0.74B | 2.07B | 0.93B | 1.42B | 1.18B | 3.17B | 4.49B | 2.16B | 0.81B | 0.75B | 0.80B | 0.85B | 1.02B |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.12B | 2.08B | 2.35B | 2.18B | 2.30B | 2.22B | 2.19B | 2.28B | 2.41B | 2.41B | 2.53B | 2.27B | 2.56B | 2.60B | 3.03B | 2.64B | 3.03B | 2.94B | 2.99B | 2.51B |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.12B | 2.08B | 2.35B | 2.18B | 2.30B | 2.22B | 2.19B | 2.28B | 2.41B | 2.41B | 2.53B | 2.27B | 2.56B | 2.60B | 3.03B | 2.64B | 3.03B | 2.94B | 2.99B | 2.51B |
|
Raw Materials (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.64B | 0.64B | 0.63B | 0.70B | 0.71B | 0.73B | 0.71B | 0.81B | 0.79B | 0.77B | 0.71B | 0.78B | 0.78B | 0.76B | 0.80B | 0.90B | 0.89B | 0.92B | 0.86B | 0.94B |
|
Work In Process (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.39B | 0.39B | 0.38B | 0.39B | 0.41B | 0.41B | 0.40B | 0.44B | 0.43B | 0.41B | 0.38B | 0.37B | 0.38B | 0.41B | 0.44B | 0.45B | 0.49B | 0.51B | 0.49B | 0.49B |
|
Finished Goods (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.86B | 1.92B | 1.73B | 1.94B | 2.14B | 2.03B | 2.12B | 2.35B | 2.44B | 2.42B | 2.18B | 2.16B | 2.08B | 2.09B | 2.60B | 2.50B | 2.34B | 2.52B | 2.54B | 2.65B |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.90B | 2.95B | 2.74B | 3.04B | 3.26B | 3.16B | 3.22B | 3.60B | 3.66B | 3.59B | 3.27B | 3.30B | 3.23B | 3.25B | 3.84B | 3.86B | 3.72B | 3.95B | 3.89B | 4.08B |
|
Current Deferred Tax Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.06B | 1.21B | 1.05B | 1.04B | 1.26B | 1.39B | 1.56B | 1.54B | 1.44B | 1.28B | 1.38B | 1.35B | 1.33B | 1.02B | 1.29B | 1.33B | 1.15B | 1.28B | 1.51B | 1.56B |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 10.00B | 9.54B | 8.84B | 8.31B | 10.15B | 9.55B | 8.14B | 8.18B | 9.59B | 8.59B | 8.68B | 8.16B | 10.34B | 12.21B | 10.47B | 8.66B | 8.67B | 9.00B | 9.26B | 9.19B |
|
Buildings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.14B | | | | 3.25B | | | | 3.54B | | | | 3.73B | | | | 3.90B | |
|
Land & Improvements (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.14B | 6.16B | 6.00B | 6.38B | 6.41B | 6.00B | 6.01B | 6.25B | 6.36B | 6.47B | 6.56B | 6.65B | 6.59B | 6.52B | 6.82B | 6.60B | 6.65B | 6.82B | 7.00B | 6.97B |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 23.77B | 23.81B | 23.89B | 24.12B | 24.10B | 23.97B | 24.62B | 24.76B | 24.78B | 24.58B | 24.52B | 24.60B | 24.57B | 24.55B | 26.46B | 26.33B | 26.44B | 26.60B | 26.61B | 26.62B |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.98B | 0.56B | 2.81B | 0.54B | 0.54B | 0.53B | 2.68B | 2.60B | 2.51B | 0.55B | 2.34B | 0.56B | 0.56B | 2.08B | 2.63B | 2.53B | 0.53B | 2.33B | 2.23B | 2.13B |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 26.75B | 24.37B | 26.70B | 24.66B | 24.64B | 24.50B | 27.30B | 27.36B | 27.29B | 25.14B | 26.86B | 25.15B | 25.12B | 26.62B | 29.10B | 28.86B | 26.97B | 28.93B | 28.84B | 28.75B |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.76B | 1.82B | 0.42B | 1.95B | 1.87B | | 1.85B | 1.96B | 1.99B | 2.06B | 2.08B | 2.26B | 2.40B | 2.40B | 2.62B | 2.59B | 2.58B | 2.70B | 3.06B | 3.04B |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 44.92B | 44.80B | 45.03B | 45.06B | 44.63B | 43.65B | 44.79B | 44.95B | 44.81B | 44.43B | 44.10B | 44.12B | 43.82B | 43.38B | 46.82B | 46.01B | 45.80B | 45.91B | 46.07B | 45.65B |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 54.92B | 54.33B | 53.87B | 53.36B | 54.79B | 53.20B | 52.93B | 53.13B | 54.39B | 53.02B | 52.78B | 52.27B | 54.16B | 55.58B | 57.29B | 54.66B | 54.47B | 54.90B | 55.33B | 54.84B |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.38B | 5.72B | 1.74B | 5.67B | 5.61B | 5.40B | 1.70B | 5.44B | 5.09B | 5.02B | 1.64B | 5.52B | 5.31B | 5.41B | 1.90B | 6.35B | 6.09B | 6.35B | 6.75B | 6.14B |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.38B | 5.72B | 1.74B | 5.67B | 5.61B | 5.40B | 1.70B | 5.44B | 5.09B | 5.02B | 1.64B | 5.52B | 5.31B | 5.41B | 1.90B | 6.35B | 6.09B | 6.35B | 6.75B | 6.14B |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.87B | | | | 1.17B | | | | 1.11B | | | | 1.25B | | | | 3.10B | |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00B | 2.03B | 0.50B | 1.06B | 1.05B | 1.68B | 2.18B | 2.19B | 2.21B | 1.86B | 1.14B | 2.02B | 2.02B | 1.19B | 2.17B | 1.32B | 1.60B | 1.81B | 1.56B | 2.62B |
|
Current Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.18B | | | | 0.16B | | | | 0.14B | | | | 0.17B | | | | 0.33B | |
|
Curent Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.38B | 7.75B | 6.63B | 6.74B | 6.66B | 7.08B | 7.81B | 7.62B | 7.30B | 6.88B | 6.64B | 7.54B | 7.33B | 6.61B | 8.96B | 7.66B | 7.69B | 8.16B | 8.31B | 8.76B |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.00B | 15.70B | 17.11B | 16.36B | 17.58B | 14.68B | 13.89B | 14.27B | 16.01B | 14.93B | 14.74B | 14.09B | 15.99B | 18.13B | 17.94B | 17.44B | 17.67B | 17.53B | 17.62B | 16.92B |
|
Pension (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.43B | 1.42B | 1.23B | 1.08B | 1.05B | 1.01B | 0.90B | 0.90B | 0.92B | 0.90B | 1.02B | 0.89B | 0.89B | 0.91B | 0.94B | 0.94B | 0.87B | 0.91B | 1.07B | 1.07B |
|
Liabilities from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.16B | | | | | | | | | | | | | | | | | |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.58B | 5.33B | 5.21B | 5.03B | 4.97B | 4.93B | 5.05B | 4.86B | 4.47B | 4.37B | 4.58B | 4.41B | 4.30B | 4.07B | 3.56B | 3.42B | 3.00B | 2.83B | 2.93B | 2.81B |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 35.79B | 29.72B | 48.63B | 28.90B | 49.79B | 47.90B | 48.87B | 47.90B | 49.56B | 48.62B | 48.77B | 47.84B | 58.67B | 51.42B | 53.36B | 51.80B | 31.50B | 26.60B | 27.00B | 26.74B |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 41.36B | 35.05B | 53.84B | 33.93B | 54.76B | 52.83B | 53.92B | 52.76B | 54.03B | 52.99B | 53.35B | 52.25B | 62.97B | 55.49B | 56.91B | 55.21B | 34.50B | 29.43B | 29.93B | 29.56B |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.01B | 17.73B | 17.61B | 17.42B | 18.64B | 16.36B | 16.07B | 16.46B | 18.22B | 16.78B | 15.88B | 16.11B | 18.01B | 19.32B | 20.11B | 18.76B | 19.27B | 19.34B | 19.18B | 19.54B |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 13.56B | 19.28B | 0.02B | 19.43B | 0.02B | 0.36B | -0.99B | 0.36B | 0.36B | 0.02B | -0.57B | 0.02B | -8.81B | 0.09B | 0.37B | -0.55B | 19.97B | 25.47B | 25.39B | 25.28B |
|
Shareholder's Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 13.56B | 0.02B | 13.83B | 14.23B | 0.02B | -7.84B | -1.49B | 15.38B | -8.33B | -8.32B | 19.72B | -1.04B | -8.81B | -8.81B | 19.89B | -1.20B | -1.72B | 25.47B | 25.39B | 25.28B |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 54.92B | 54.33B | 53.87B | 53.36B | 54.79B | 53.20B | 52.93B | 53.13B | 54.39B | 53.02B | 52.78B | 52.27B | 54.16B | 55.58B | 57.29B | 54.66B | 54.47B | 54.90B | 55.33B | 54.84B |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.07B | 0.08B | 0.08B | 0.08B | 0.08B | 0.08B | 0.08B | 0.08B | 0.08B | 0.08B | 0.08B | 0.00B | 0.08B | 0.08B | 0.08B | 0.00B | 0.00B | 0.08B | 0.09B | 0.09B |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -2.33B | -2.33B | -2.09B | -2.04B | -1.91B | -1.66B | -1.49B | -1.56B | -1.57B | -1.51B | -1.55B | -1.51B | -1.53B | 16.02B | -1.73B | 16.14B | -1.72B | 16.43B | 16.62B | 16.70B |
|
Preferred Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | | | | | | | | | | | |