|
Cash & Equivalents (Quarter)
|
| | | | | | | 0.56B | 0.42B | 0.30B | 0.44B | 0.57B | 0.35B | 0.43B | 0.35B | 0.98B | 1.82B | 2.03B | 1.61B | 1.94B | 1.42B | 1.51B | 1.53B | 1.53B | 1.67B | 1.87B | 1.07B |
|
Short-term Investments (Quarter)
|
| | | | | | | 0.02B | 0.02B | 0.01B | 0.03B | 0.03B | 0.01B | 0.01B | 0.01B | 0.01B | 0.05B | 0.15B | 0.07B | 0.33B | 0.26B | 0.25B | 0.61B | 0.09B | 0.16B | 0.03B | 0.10B |
|
Cash & Current Investments (Quarter)
|
| | | | | | | 0.57B | 0.45B | 0.31B | 0.47B | 0.59B | 0.37B | 0.44B | 0.36B | 0.99B | 1.86B | 2.18B | 1.68B | 2.27B | 1.68B | 1.76B | 2.14B | 1.62B | 1.83B | 1.90B | 1.17B |
|
Receivables - Net (Quarter)
|
| | | | | | | 2.25B | 2.04B | 2.15B | 2.35B | 2.15B | 1.89B | 2.22B | 1.85B | 1.95B | 1.72B | 2.96B | 2.64B | 2.93B | 2.52B | 3.19B | 2.74B | 3.18B | 2.74B | 3.67B | 3.13B |
|
Receivables - Other (Quarter)
|
| | | | | | | 0.12B | 0.15B | 0.10B | 0.12B | 0.12B | 0.13B | 0.13B | 0.11B | 0.10B | 0.17B | 0.13B | 0.18B | 0.08B | 0.17B | 0.10B | 0.11B | 0.14B | 0.23B | 0.12B | 0.24B |
|
Receivables (Quarter)
|
| | | | | | | 2.37B | 2.19B | 2.25B | 2.47B | 2.27B | 2.02B | 2.35B | 1.96B | 2.06B | 1.89B | 3.09B | 2.81B | 3.02B | 2.68B | 3.29B | 2.85B | 3.32B | 2.97B | 3.78B | 3.37B |
|
Raw Materials (Quarter)
|
| | | | | | | | 0.12B | | | | 0.27B | | | | | | | | | | | | | | |
|
Finished Goods (Quarter)
|
| | | | | | | | 0.38B | | | | 0.43B | | | | | | | | | | | | | | |
|
Inventory (Quarter)
|
| | | | | | | 0.89B | 0.77B | 0.95B | 0.97B | 0.87B | 0.79B | 1.06B | 0.80B | 0.88B | 0.81B | 1.49B | 1.32B | 1.50B | 1.41B | 1.87B | 1.46B | 2.06B | 1.72B | 2.04B | 1.80B |
|
Prepaid Assets (Quarter)
|
| | | | | | | 0.54B | 0.53B | 0.57B | 0.59B | 0.59B | 0.22B | 0.26B | 0.29B | 0.24B | 0.24B | 0.29B | 0.31B | 0.29B | 0.49B | 0.45B | 0.38B | 0.49B | 0.49B | 0.80B | 0.77B |
|
Current Assets (Quarter)
|
| | | | | | | 4.40B | 3.90B | 4.12B | 4.53B | 4.34B | 3.41B | 4.12B | 3.43B | 4.18B | 4.86B | 7.24B | 6.59B | 7.43B | 6.68B | 8.12B | 7.11B | 8.10B | 7.09B | 9.13B | 7.08B |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | 4.39B | 4.52B | 4.65B | 4.53B | 4.40B | 4.44B | 4.70B | 4.65B | 4.44B | 4.60B | 6.40B | 6.00B | 5.50B | 5.31B | 5.53B | 5.75B | 6.87B | 6.88B | 7.00B | 7.16B |
|
Long-Term Investments (Quarter)
|
| | | | | | | 0.00B | 0.00B | 0.00B | 0.01B | 0.01B | 0.00B | 0.00B | 0.00B | 0.00B | 0.01B | 0.17B | 0.26B | 0.28B | 0.19B | 0.15B | 0.11B | 0.10B | 0.10B | 0.05B | 0.04B |
|
Goodwill (Quarter)
|
| | | | | | | 2.96B | 2.97B | 3.10B | 3.01B | 2.93B | 2.87B | 2.83B | 2.79B | 2.77B | 3.00B | 5.52B | 5.29B | 4.97B | 4.69B | 4.88B | 4.86B | 5.16B | 5.01B | 5.13B | 5.28B |
|
Intangibles (Quarter)
|
| | | | | | | 9.86B | 9.87B | 10.31B | 9.99B | 9.73B | 9.57B | 9.43B | 9.42B | 9.24B | 10.03B | 15.31B | 14.46B | 13.51B | 12.76B | 13.41B | 13.34B | 13.88B | 13.62B | 14.05B | 14.54B |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | 12.82B | 12.84B | 13.40B | 13.00B | 12.67B | 12.44B | 12.26B | 12.20B | 12.01B | 13.03B | 20.83B | 19.75B | 18.48B | 17.45B | 18.30B | 18.19B | 19.04B | 18.63B | 19.18B | 19.82B |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | 0.32B | 0.07B | 0.06B | 0.07B | 0.08B | 0.04B | 0.05B | 0.03B | 0.01B | 0.03B | 0.03B | 0.07B | 0.03B | 0.02B | 0.03B | 0.00B | 0.00B | 0.03B | 0.02B | 0.01B |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | 0.07B | 0.10B | 0.10B | 0.09B | 0.09B | 0.45B | 0.32B | 0.36B | 0.34B | 0.40B | 0.48B | 0.61B | 0.61B | 0.26B | 0.32B | 0.32B | 0.38B | 0.42B | 0.46B | 0.57B |
|
Non-Current Assets (Quarter)
|
| | | | | | | 17.60B | 17.52B | 18.22B | 17.70B | 17.24B | 17.38B | 17.33B | 17.25B | 16.80B | 18.08B | 27.91B | 26.69B | 24.90B | 23.23B | 24.32B | 24.37B | 26.48B | 26.14B | -9.13B | 27.70B |
|
Assets (Quarter)
|
| | | | | | | 22.00B | 21.42B | 22.34B | 22.23B | 21.58B | 20.79B | 21.45B | 20.68B | 20.98B | 22.94B | 35.15B | 33.28B | 32.34B | 29.91B | 32.44B | 31.48B | 34.57B | 33.23B | | 34.77B |
|
Accounts Payables (Quarter)
|
| | | | | | | 3.02B | 2.98B | 2.95B | 3.36B | 3.62B | 3.23B | 3.46B | 3.08B | 2.97B | 3.28B | 4.98B | 4.85B | 5.41B | 5.15B | 5.96B | 5.63B | 6.31B | 6.18B | 7.09B | 7.20B |
|
Notes Payables (Quarter)
|
| | | | | | | | | | | | 6.41B | | 7.11B | | 8.57B | | 0.00B | | | -0.20B | | -0.36B | 1.49B | | 0.55B |
|
Payables (Quarter)
|
| | | | | | | 3.02B | 2.98B | 2.95B | 3.36B | 3.62B | 9.64B | 3.46B | 10.19B | 2.97B | 11.85B | 4.98B | 4.85B | 5.41B | 5.15B | 5.76B | 5.63B | 5.95B | 7.67B | 7.09B | 7.75B |
|
Accumulated Expenses (Quarter)
|
| | | | | | | 0.03B | 0.02B | 0.03B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B |
|
Short term Debt (Quarter)
|
| | | | | | | 1.06B | 0.32B | 0.48B | 0.47B | 0.11B | 0.56B | 0.70B | 0.88B | 0.84B | 0.96B | 2.11B | 1.54B | 1.68B | 1.36B | 2.64B | 1.40B | 2.18B | 1.49B | 2.55B | 0.55B |
|
Current Taxes (Quarter)
|
| | | | | | | 0.16B | 0.10B | 0.10B | 0.14B | 0.17B | 0.13B | 0.18B | 0.11B | 0.09B | 0.20B | 0.28B | 0.21B | 0.26B | 0.25B | 0.29B | 0.27B | 0.33B | 0.32B | 0.41B | 0.40B |
|
Total Current Liabilities (Quarter)
|
| | | | | | | 4.63B | 3.87B | 4.00B | 4.44B | 4.29B | 4.33B | 4.89B | 4.55B | 4.43B | 4.94B | 7.98B | 6.97B | 7.90B | 7.46B | 9.55B | 7.83B | 9.56B | 8.71B | 10.94B | 8.83B |
|
Non-Current Debt (Quarter)
|
| | | | | | | 6.04B | 6.45B | 6.69B | 6.32B | 6.10B | 5.85B | 6.38B | 6.22B | 6.98B | 7.61B | 14.23B | 13.49B | 11.79B | 10.79B | 10.16B | 10.86B | 10.91B | 10.62B | 11.02B | 11.90B |
|
Pension (Quarter)
|
| | | | | | | 0.29B | 0.19B | 0.19B | 0.18B | 0.17B | 0.16B | 0.15B | 0.24B | 0.39B | 0.34B | 0.19B | 0.16B | 0.13B | 0.11B | 0.12B | 0.21B | 0.20B | 0.18B | 0.19B | 0.17B |
|
Minority Interest (Quarter)
|
| | | | | | | | | | | | | | | | -0.03B | 0.27B | 0.20B | 0.20B | 0.01B | | | 0.52B | 0.03B | 0.54B | 0.54B |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | 2.71B | 2.63B | 2.74B | 2.69B | 2.63B | 2.46B | 2.43B | 2.44B | 2.34B | 2.54B | 4.23B | 4.14B | 3.84B | 3.58B | 3.75B | 3.63B | 3.84B | 3.74B | 3.82B | 3.87B |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | 0.58B | 0.55B | | | | | 0.58B | | 0.62B |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | 0.25B | 0.24B | 0.27B | 0.28B | 0.27B | 0.05B | 0.06B | 0.05B | 0.05B | 0.05B | 0.05B | 0.04B | 0.04B | 0.04B | 0.05B | 0.05B | 0.05B | 0.07B | 0.06B | 0.07B |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | 9.42B | 9.68B | 10.13B | 9.63B | 9.34B | 8.97B | 9.45B | 9.31B | 10.14B | 10.82B | 18.98B | 18.06B | 16.15B | 14.85B | 14.45B | 15.06B | 15.31B | 14.92B | 15.36B | 16.28B |
|
Total Liabilities (Quarter)
|
| | | | | | | 14.05B | 13.55B | 14.13B | 14.08B | 13.63B | 13.30B | 14.33B | 13.87B | 14.56B | 15.75B | 26.96B | 25.03B | 24.05B | 22.31B | 23.99B | 22.89B | 24.87B | 23.63B | -9.61B | 25.11B |
|
Total Debt (Quarter)
|
| | | | | | | 7.09B | 6.77B | 7.18B | 6.79B | 6.21B | 6.41B | 7.07B | 7.11B | 7.82B | 8.57B | 16.34B | 15.03B | 13.47B | 12.15B | 12.80B | 12.26B | 13.09B | 12.11B | 13.57B | 12.45B |
|
Common Equity (Quarter)
|
| | | | | | | 7.95B | 7.87B | 8.20B | 8.16B | 7.95B | 0.01B | 7.12B | 0.01B | 6.42B | 0.01B | 8.19B | 0.01B | 8.29B | 0.01B | 8.45B | 0.01B | 9.70B | 9.07B | 9.61B | 9.12B |
|
Shareholder's Equity (Quarter)
|
| | | | | | | | 7.87B | | | | 0.01B | | 0.01B | | 0.01B | | 0.01B | | 0.01B | | 0.01B | | 9.07B | | 9.12B |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | 22.00B | 21.42B | 22.34B | 22.23B | 21.58B | 20.79B | 21.45B | 20.68B | 20.98B | 22.94B | 35.15B | 33.28B | 32.34B | 29.91B | 32.44B | 31.48B | 34.57B | 33.23B | | 34.77B |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | 0.13B | | | | 1.58B | | 1.85B | | 1.95B | | |
|
Retained Earnings (Quarter)
|
| | | | | | | 0.59B | -0.59B | -0.61B | -0.62B | -0.60B | -0.63B | -0.64B | -0.50B | -0.71B | -0.64B | -0.47B | -0.18B | -0.07B | -0.52B | -0.88B | -0.89B | -0.83B | -0.97B | -1.72B | -1.85B |
|
Preferred Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | |