|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.50B | 3.41B | 2.46B | 3.16B | 2.36B | 4.72B | 3.49B | 3.65B | 3.99B | 4.08B | 3.85B | 4.59B | 3.72B | 5.13B | 2.87B | 3.81B | 3.33B | 3.87B | 4.59B | 2.78B |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.50B | 3.41B | 2.46B | 3.16B | 2.36B | 4.72B | 3.49B | 3.65B | 3.99B | 4.08B | 3.85B | 4.59B | 3.72B | 5.13B | 2.87B | 3.81B | 3.33B | 3.87B | 4.59B | 2.78B |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.73B | 9.10B | 9.30B | 9.41B | 10.25B | 10.56B | 11.04B | 11.42B | 10.99B | 11.11B | 11.27B | 11.79B | 11.57B | 12.08B | 11.78B | 12.37B | 12.67B | 13.24B | 13.77B | 13.66B |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.73B | 9.10B | 9.30B | 9.41B | 10.25B | 10.56B | 11.04B | 11.42B | 10.99B | 11.11B | 11.27B | 11.79B | 11.57B | 12.08B | 11.78B | 12.37B | 12.67B | 13.24B | 13.77B | 13.66B |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 14.33B | 14.59B | 14.72B | 14.94B | 15.49B | 15.64B | 15.89B | 17.26B | 16.62B | 16.12B | 16.99B | 18.45B | 17.28B | 14.96B | 15.62B | 16.90B | 16.16B | 16.83B | 17.56B | 20.12B |
|
Current Deferred Tax Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.71B | 2.84B | 3.24B | 4.34B | 2.79B | 2.02B | 2.27B | 2.26B | 1.90B | 2.29B | 2.58B | 2.82B | 3.16B | 2.66B | 2.59B | 2.62B | 2.40B | 2.41B | 2.60B | 2.67B |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 30.36B | 31.05B | 29.73B | 31.85B | 30.88B | 32.94B | 32.70B | 34.60B | 33.50B | 33.74B | 34.69B | 37.66B | 35.73B | 34.88B | 32.91B | 35.76B | 34.59B | 36.37B | 38.54B | 39.23B |
|
Land & Improvements (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.31B | 2.36B | 2.34B | 2.32B | 2.30B | 2.36B | 2.34B | 2.34B | 2.36B | 2.46B | 2.44B | 2.45B | 2.47B | 2.53B | 2.54B | 2.56B | 2.66B | 2.86B | 2.83B | 2.88B |
|
Long-Term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.15B | | | | | | | | | |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.99B | 7.99B | 7.98B | 6.66B | 6.17B | 5.86B | 5.67B | 4.99B | 5.00B | 4.61B | 4.03B | 4.02B | 4.79B | 4.72B | 4.72B | 5.49B | 8.91B | 9.69B | 9.71B | 11.61B |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 10.18B | 10.09B | 10.01B | 8.60B | 8.02B | 7.63B | 7.37B | 6.62B | 6.57B | 6.08B | 5.43B | 5.37B | 6.51B | 6.45B | 6.39B | 7.44B | 11.01B | 12.18B | 12.11B | 13.98B |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.02B | 1.10B | | | | | 0.98B | 0.93B | 0.95B | 0.14B | 1.15B | 0.01B | 0.01B | 0.05B | 0.05B | 0.05B | 0.05B | 0.01B | 0.01B | 2.00B |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 13.51B | 13.40B | 13.26B | 11.83B | 11.23B | 10.94B | 10.69B | 9.89B | 9.88B | 9.61B | 9.02B | 8.91B | 10.15B | 10.24B | 10.15B | 11.25B | 15.28B | 16.75B | 16.69B | 18.85B |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 43.87B | 44.45B | 42.99B | 43.68B | 42.11B | 43.88B | 43.39B | 44.48B | 43.38B | 43.35B | 43.71B | 46.57B | 45.88B | 45.12B | 43.06B | 47.00B | 49.87B | 53.12B | 55.23B | 58.08B |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 22.64B | 23.70B | 23.41B | 24.76B | 24.82B | 27.13B | 28.36B | 30.08B | 29.60B | 29.93B | 31.54B | 34.26B | 32.09B | 31.76B | 30.36B | 31.30B | 32.81B | 34.71B | 36.86B | 39.00B |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 22.64B | 23.70B | 23.41B | 24.76B | 24.82B | 27.13B | 28.36B | 30.08B | 29.60B | 29.93B | 31.54B | 34.26B | 32.09B | 31.76B | 30.36B | 31.30B | 32.81B | 34.71B | 36.86B | 39.00B |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.57B | 2.96B | 2.79B | 2.67B | 3.03B | 2.84B | 2.62B | 2.55B | 2.88B | 2.97B | 2.74B | 2.84B | 3.03B | 3.45B | 3.37B | 3.38B | 3.31B | 3.63B | 3.36B | 3.64B |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.02B | 0.87B | 0.30B | 0.30B | 0.86B | 0.58B | 0.58B | 0.58B | 0.03B | 0.79B | 0.79B | 1.19B | 1.19B | 0.43B | 0.94B | 0.54B | 0.54B | 0.55B | 0.05B | 0.68B |
|
Curent Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 25.32B | 27.62B | 26.50B | 27.73B | 28.71B | 30.55B | 31.56B | 33.21B | 32.50B | 33.74B | 35.06B | 38.29B | 36.31B | 35.64B | 34.68B | 35.22B | 36.66B | 38.90B | 40.27B | 43.31B |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.71B | 5.37B | 5.35B | 5.34B | 4.75B | 4.74B | 4.69B | 4.68B | 4.71B | 3.91B | 3.89B | 3.54B | 4.67B | 4.66B | 4.22B | 7.06B | 7.14B | 7.98B | 8.98B | 8.35B |
|
Minority Interest (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.07B | 1.05B | 0.15B | 0.15B | 0.18B |
|
Liabilities from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.09B | 0.10B | | | | | | | | 0.04B | | | | | | | | | | |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.70B | 0.70B | 9.74B | 9.61B | 9.34B | 9.30B | 8.92B | 8.80B | 8.38B | 8.66B | 8.24B | 8.20B | 8.17B | 8.04B | 7.43B | 7.64B | 7.97B | 8.88B | 8.71B | 9.12B |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 42.08B | 42.83B | 41.60B | 42.68B | 42.80B | 44.76B | 45.17B | 46.69B | 45.59B | 46.31B | 47.32B | 50.12B | 49.24B | 48.33B | 46.34B | 49.92B | 0.25B | 0.19B | 0.62B | 0.96B |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.73B | 6.24B | 5.65B | 5.64B | 5.61B | 5.32B | 5.27B | 5.26B | 4.73B | 4.70B | 4.68B | 4.72B | 5.85B | 5.09B | 5.16B | 7.61B | 7.68B | 8.53B | 9.03B | 9.03B |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.79B | 1.62B | 1.40B | 1.00B | -0.69B | -0.88B | -1.78B | -2.21B | -2.22B | -2.96B | -3.61B | -3.55B | -3.36B | -3.21B | -3.28B | -2.92B | -1.90B | -2.63B | -2.73B | -2.70B |
|
Shareholder's Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.79B | 1.62B | 1.40B | 1.00B | -0.69B | -0.88B | -1.78B | -2.21B | -2.22B | -2.96B | -3.61B | -3.55B | -3.36B | -3.21B | -3.28B | -2.92B | -2.95B | -2.78B | -2.73B | -2.88B |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 43.87B | 44.45B | 42.99B | 43.68B | 42.11B | 43.88B | 43.39B | 44.48B | 43.38B | 43.35B | 43.71B | 46.57B | 45.88B | 45.12B | 43.06B | 47.00B | 49.87B | 53.12B | 55.23B | 58.08B |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.04B | 0.04B | 0.01B | 0.05B | 0.05B | 0.05B | 0.07B | 0.00B | 0.07B | 0.01B | 0.08B | 0.00B | 0.01B | 0.08B | 0.09B | 0.03B | 0.00B | 0.21B | -0.03B | 0.04B |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.23B | -0.03B | -0.06B | 1.25B | -0.08B | -0.28B | -0.18B | -0.15B | -0.14B | -0.15B | -0.65B | -0.15B | -0.29B | -0.17B | 0.01B | -0.18B | 0.66B | 0.78B | -0.16B | -0.15B |