|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 241.69B | 150.56B | 196.37B | 222.07B | 396.39B | 382.52B | 265.57B | 742.08B | 644.00B | 635.48B | | 572.31B | 591.02B | | 692.39B | 636.54B | | 707.12B | 519.18B | 611.57B |
|
Short-term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 17.23B | | 9.82B | | 12.21B | 23.18B | 31.25B | 38.43B | 48.39B | 52.41B | 22.04B | 43.27B | 37.85B | | 36.55B | 34.84B | | | 33.30B | 29.66B |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 258.92B | 150.56B | 206.18B | 222.07B | 408.60B | 405.71B | 296.82B | 780.52B | 692.39B | 687.89B | 22.04B | 615.58B | 628.86B | | 728.93B | 671.37B | | 707.12B | 552.47B | 641.22B |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 242.97B | | 300.01B | | 275.39B | 286.67B | 373.00B | 333.71B | 305.10B | 387.71B | | 341.43B | 310.60B | | 404.03B | 348.03B | | | 473.69B | 391.34B |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 306.00B | | 306.00B | | 306.00B | | | | 400.00B | | | 400.00B | | | | | | |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 400,242.97B | | 606.01B | | 581.39B | 286.67B | 679.00B | 333.71B | 305.10B | 387.71B | | 341.43B | 310.60B | | 404.03B | 348.03B | | | 473.69B | 391.34B |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 172.78B | | 232.43B | | 231.84B | 330.78B | 353.43B | 406.54B | 489.04B | 512.07B | | 457.68B | 485.77B | | 433.72B | 452.08B | | | 424.30B | 424.22B |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.43B | 555.02B | 9.46B | 570.48B | 563.62B | 6.17B | 12.55B | 9.99B | 1.54B | 8.61B | | 8.84B | 1.55B | 983.53B | 11.54B | 1.62B | 967.35B | 1,064.14B | 16.71B | 5.12B |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 710.82B | 705.58B | 788.90B | 792.56B | 960.01B | 1,068.86B | 1,089.09B | 1,581.00B | 1,575.18B | 1,685.29B | -1933.13B | 1,514.59B | 1,497.93B | -1822.26B | 1,630.13B | 1,509.53B | -2092.86B | 1,771.27B | 1,510.93B | 1,510.04B |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,109.81B | | 1,564.41B | | 1,565.33B | 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 | | | 2,134.29B | 2,235.12B |
|
Long-Term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 107.60B | | 136.10B | | 131.11B | 135.50B | 138.11B | 136.10B | 168.35B | 158.64B | | 131.02B | 142.26B | | 177.65B | 159.74B | | | 143.46B | 156.93B |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 93.22B | | 124.96B | | 117.19B | 127.23B | 131.17B | 129.56B | 142.07B | 145.44B | | 134.81B | 137.52B | | 148.18B | 149.10B | | | 148.55B | 158.13B |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 90.13B | | 125.62B | | 128.26B | 142.99B | 151.94B | 150.44B | 166.65B | 184.24B | | 168.52B | 172.78B | | 183.50B | 189.26B | | | 236.87B | 256.19B |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 183.35B | | 250.57B | | 245.45B | 270.22B | 283.12B | 280.00B | 308.72B | 329.68B | | 303.33B | 310.30B | | 331.68B | 338.37B | | | 385.42B | 414.32B |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 28.56B | | 54.53B | | 51.04B | 40.02B | 30.57B | 25.29B | 32.27B | 32.39B | | 24.71B | 31.49B | | 24.67B | 35.23B | | | 45.77B | 39.82B |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 14.29B | 446.26B | 22.40B | 495.53B | 482.81B | 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)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,111.91B | 1,505.90B | 1,564.41B | 1,604.13B | 1,565.33B | 1,691.31B | 1,755.38B | 1,741.57B | 1,904.51B | 1,989.69B | 1,933.13B | 1,907.58B | 1,940.17B | 1,822.26B | 2,066.09B | 2,077.98B | 2,092.86B | 2,218.45B | 2,134.46B | 2,235.31B |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,822.73B | 2,211.49B | 2,353.69B | 2,396.69B | 2,525.34B | 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 | 3,645.39B | 3,745.35B |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 303.38B | | 306.66B | | 324.52B | 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)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.94B | | 8.98B | | 18.43B | 23.13B | 26.21B | 29.30B | 34.20B | 30.96B | | 36.68B | 35.49B | | 67.98B | 41.54B | | | 24.46B | 32.35B |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 310.32B | | 315.63B | | 342.95B | 449.03B | 541.73B | 510.42B | 462.35B | 520.54B | | 417.52B | 388.02B | | 458.19B | 360.08B | | | 485.09B | 459.80B |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 31.79B | | 33.57B | | 39.90B | 35.90B | 50.68B | 34.69B | 36.88B | 39.98B | | 41.92B | 42.31B | | 40.96B | 42.72B | | | 53.44B | 53.68B |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 228.19B | 73.81B | 233.56B | 76.94B | 74.06B | 374.93B | 458.27B | 928.17B | 1,046.93B | 1,135.86B | | 1,130.33B | 1,232.84B | 114.29B | 3.86B | 3.74B | 186.69B | 165.65B | 3.94B | 3.78B |
|
Current Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.86B | | 4.93B | 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)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 75.89B | | 20.50B | | 21.25B | 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)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 645.72B | 419.62B | 483.28B | 505.15B | 521.52B | 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)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 17.55B | 325.37B | | 342.98B | 514.14B | 501.66B | 594.86B | 1,076.07B | 1,267.12B | 1,374.79B | 1,175.71B | | | 1,382.60B | 1,300.52B | 1,211.66B | 1,409.53B | 1,439.67B | 1,040.78B | 1,054.30B |
|
Pension (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Minority Interest (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 108.99B | 112.60B | 114.87B | 117.92B | 112.24B | 116.68B | 117.90B | 117.18B | 122.41B | 122.18B | | 113.59B | 113.98B | | 103.77B | 99.10B | | 147.33B | 144.53B | 155.64B |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 108.50B | | 131.58B | | 118.73B | 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)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 28.21B | | 27.20B | 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)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.43B | 345.81B | 3.04B | 428.21B | 447.46B | 2.63B | 2.54B | 2.34B | 2.45B | 2.39B | | 2.64B | 2.68B | 573.19B | 2.48B | 2.43B | 572.76B | 694.35B | 3.17B | 3.93B |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 371.02B | 408.53B | 427.48B | 431.42B | 594.99B | 560.44B | 640.12B | 1,110.29B | 1,248.52B | 1,336.74B | | 1,316.89B | 1,433.62B | -573.19B | 1,515.99B | 1,407.34B | -572.76B | 1,457.19B | 1,233.28B | 1,263.65B |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,822.73B | 828.15B | 910.76B | 936.58B | 1,116.52B | 1,239.99B | 1,421.24B | 1,929.80B | 1,986.78B | 2,163.44B | | 2,029.89B | 2,027.08B | | 2,181.56B | 2,067.16B | | 2,317.20B | 2,028.93B | 2,005.58B |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 245.73B | 399.19B | 233.56B | 419.92B | 588.21B | 876.58B | 1,053.13B | 2,004.24B | 2,314.05B | 2,510.65B | 1,175.71B | 1,130.33B | 1,232.84B | 1,496.90B | 1,304.38B | 1,215.39B | 1,596.22B | 1,605.32B | 1,044.72B | 1,058.09B |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,389.12B | 1,383.34B | 1,442.93B | 1,460.11B | 1,408.82B | 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 | | 1,672.52B | 1,616.46B | 1,739.77B |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,822.73B | 2,211.49B | 2,353.69B | 2,396.69B | 2,525.34B | 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 | 3,645.39B | 3,745.35B |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -151.05B | -167.34B | -137.50B | -110.35B | -187.92B | -117.48B | -87.26B | -101.06B | -0.81B | 9.50B | | -156.24B | -135.91B | | -42.33B | -52.48B | | -3.29B | -112.90B | -27.63B |