|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 396.39B | 396.39B | 396.39B | 396.39B | 742.08B | 644.00B | 265.57B | 265.57B | 572.31B | 591.02B | | | 692.39B | 636.54B | 636.54B | 618.15B | 771.44B | 511.26B | 519.18B | 611.57B |
|
Short-term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 23.18B | 31.25B | 38.43B | 48.39B | 52.41B | | 43.27B | 37.85B | | | | | | | | | | |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 396.39B | 396.39B | 419.57B | 427.64B | 780.52B | 692.39B | 317.98B | 265.57B | 615.58B | 628.86B | | | 692.39B | 636.54B | 636.54B | 618.15B | 771.44B | 511.26B | 519.18B | 611.57B |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 286.67B | 373.00B | 333.71B | 305.10B | 387.71B | | 341.43B | 310.60B | | | 404.03B | 348.03B | | 506.71B | 412.27B | | 473.69B | 391.34B |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.83B | 5.31B | 6.76B | 5.93B | 4.79B | 400.00B | 6.20B | 5.20B | | 400.00B | 6.53B | 7.94B | | 15.50B | 11.36B | | 16.12B | 13.26B |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 291.50B | 378.30B | 340.47B | 311.03B | 392.51B | | 347.62B | 315.80B | | | 410.57B | 355.96B | | 522.21B | 423.63B | | 489.82B | 404.60B |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 330.78B | 353.43B | 406.54B | 489.04B | 512.07B | | 457.68B | 485.77B | | | 433.72B | 452.08B | | 459.38B | 454.80B | | 424.30B | 424.22B |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.17B | 12.55B | 9.99B | 1.54B | 8.61B | | 8.84B | 1.55B | | 983.53B | 11.54B | 1.62B | 967.35B | 16.88B | 7.59B | | 16.71B | 5.12B |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,071.10B | 1,091.37B | 1,583.27B | 1,577.58B | 1,687.74B | | 1,516.48B | 1,499.93B | | | 1,651.01B | 1,512.42B | | 1,771.27B | 1,719.20B | | 1,511.10B | 1,510.23B |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,172.55B | 1,222.26B | 1,211.84B | 1,307.39B | 1,370.32B | | 1,333.26B | 1,352.03B | | | 1,434.00B | 1,448.14B | | 1,522.71B | 1,499.40B | | 1,460.21B | 1,512.81B |
|
Long-Term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 135.50B | 138.11B | 136.10B | 168.35B | 158.64B | | 131.02B | 142.26B | | | 177.65B | 159.74B | | 139.75B | 139.04B | | 143.46B | 156.93B |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 127.23B | 131.17B | 129.56B | 142.07B | 145.44B | | 134.81B | 137.52B | | | 148.18B | 149.10B | | 161.58B | 159.71B | | 148.55B | 158.13B |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 142.99B | 151.94B | 150.44B | 166.65B | 184.24B | | 168.52B | 172.78B | | | 183.50B | 189.26B | | 244.63B | 244.37B | | 236.87B | 256.19B |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 270.22B | 283.12B | 280.00B | 308.72B | 329.68B | | 303.33B | 310.30B | | | 331.68B | 338.37B | | 406.22B | 404.08B | | 385.42B | 414.32B |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 40.02B | 30.57B | 25.29B | 32.27B | 32.39B | | 24.71B | 31.49B | | | 24.67B | 35.23B | | 41.55B | 41.27B | | 45.77B | 39.82B |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 23.90B | 29.33B | 29.87B | 39.85B | 41.65B | | 33.19B | 32.01B | | 548.27B | 632.09B | 629.83B | 639.69B | 695.74B | | | | |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,691.31B | 1,755.38B | 1,741.57B | 1,904.51B | 1,989.69B | | 1,905.68B | 1,938.17B | | | 2,066.09B | 2,077.98B | | 2,218.45B | 2,194.91B | | 2,134.29B | 2,235.12B |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,762.40B | 2,846.75B | 3,324.84B | 3,482.09B | 3,677.43B | | 3,422.16B | 3,438.10B | | | 3,717.09B | 3,590.40B | | 3,989.72B | 3,914.11B | | 3,645.39B | 3,745.35B |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 425.91B | 515.52B | 481.11B | 428.15B | 489.58B | | 380.84B | 352.53B | | | 390.21B | 318.53B | | | | | 460.63B | 427.44B |
|
Notes Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 425.91B | 515.52B | 481.11B | 428.15B | 489.58B | | 380.84B | 352.53B | | | 390.21B | 318.53B | | | | | 460.63B | 427.44B |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 374.93B | 458.27B | 928.17B | 1,046.93B | 1,135.86B | 34.28B | 1,130.33B | 1,232.84B | | 1,382.60B | 67.98B | 41.54B | 1,409.53B | 1,439.67B | | | 24.46B | 32.35B |
|
Current Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.20B | 6.15B | 6.70B | 8.76B | 9.07B | | 8.36B | 8.11B | | | 6.99B | 8.04B | | | | | 9.69B | 11.65B |
|
Current Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 18.40B | 35.07B | 36.25B | 15.94B | 13.18B | | 22.68B | 7.11B | | | 22.53B | 29.18B | | | | | 18.89B | 22.74B |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 679.54B | 781.12B | 819.50B | 738.26B | 826.70B | | 713.00B | 593.46B | | | 665.57B | 659.81B | | 860.01B | | | 795.65B | 741.93B |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Pension (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 35.90B | 50.68B | 34.69B | 36.88B | 39.98B | | 41.92B | 42.31B | | | 40.96B | 42.72B | | | | | 53.44B | 53.68B |
|
Minority Interest (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.06B | 8.65B | 116.68B | 19.89B | 117.18B | 122.41B | 122.18B | 17.32B | 3.19B | 3.54B | -3.16B | 12.77B | 103.77B | 99.10B | -3.00B | 15.60B | 3.71B | 3.72B | 144.53B | 155.64B |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 119.86B | 118.09B | 117.90B | 130.84B | 127.65B | | 109.50B | 122.14B | | | 134.52B | 114.38B | | | | | 88.97B | 102.38B |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 29.25B | 29.01B | 29.07B | 33.34B | 32.76B | | 34.48B | 35.63B | | | 35.23B | 34.61B | | | | | 42.23B | 45.20B |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.02B | 0.03B | 0.03B | 0.04B | 0.04B | | 0.01B | 0.01B | | 573.19B | 0.11B | 0.01B | 572.76B | 694.35B | | | | 0.03B |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 560.44B | 640.12B | 1,110.29B | 1,248.52B | 1,336.74B | | 1,316.89B | 1,433.62B | | -1910.57B | 1,515.99B | 1,407.34B | -2096.08B | 1,457.19B | | | 1,233.28B | 1,263.65B |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,239.99B | 1,421.24B | 1,929.80B | 1,986.78B | 2,163.44B | | 2,029.89B | 2,027.08B | | -1337.38B | 2,181.56B | 2,067.16B | -1523.32B | 2,317.20B | | | 2,028.93B | 2,005.58B |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 374.93B | 458.27B | 928.17B | 1,046.93B | 1,135.86B | 34.28B | 1,130.33B | 1,232.84B | | 1,382.60B | 67.98B | 41.54B | 1,409.53B | 1,439.67B | | | 24.46B | 32.35B |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,405.74B | 1,307.62B | 1,277.87B | 1,372.89B | 1,391.81B | | 1,278.69B | 1,297.05B | | 1,337.38B | 1,431.77B | 1,424.15B | 1,523.32B | 1,672.52B | | | 1,471.93B | 1,584.13B |
|
Shareholder's Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,522.42B | 1,425.52B | 1,395.05B | 1,495.31B | 1,513.99B | | 1,392.27B | 1,411.02B | | | 1,535.54B | 1,523.24B | | | | | 1,616.46B | 1,739.77B |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,762.40B | 2,846.75B | 3,324.84B | 3,482.09B | 3,677.43B | | 3,422.16B | 3,438.10B | | | 3,717.09B | 3,590.40B | | 3,989.72B | 3,914.11B | | 3,645.39B | 3,745.35B |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 960.53B | 832.18B | 816.23B | 811.01B | 819.62B | | 872.23B | 870.26B | | | 911.41B | 913.93B | | 965.78B | | | 1,022.14B | 1,049.07B |