|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.05B | 1.34B | 0.54B | 0.60B | 0.78B | 9.67B | 1.51B | 1.17B | 1.30B | 1.36B | 1.80B | 1.48B | 1.19B | 0.81B | 0.96B | 0.95B | 1.17B | 1.44B | 1.26B | 1.76B |
|
Short-term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.03B | 0.03B | 0.01B | 0.01B | 0.01B | | | | | | | | | | | | | | | |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.08B | 1.37B | 0.55B | 0.61B | 0.79B | 9.67B | 1.51B | 1.17B | 1.30B | 1.36B | 1.80B | 1.48B | 1.19B | 0.81B | 0.96B | 0.95B | 1.17B | 1.44B | 1.26B | 1.76B |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.22B | 1.17B | 1.16B | 1.39B | 1.32B | 1.12B | 1.39B | 1.61B | 1.34B | 1.34B | 1.24B | 1.29B | 1.26B | 1.37B | 1.14B | 1.24B | 1.22B | 1.04B | 0.92B | 1.10B |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.57B | 0.57B | 0.51B | 0.52B | 0.51B | 0.49B | 0.68B | 0.71B | 0.62B | 0.57B | 0.21B | | | 0.69B | 0.49B | 0.64B | | 0.66B | 0.55B | 0.58B |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.79B | 1.74B | 1.67B | 1.91B | 1.83B | 1.61B | 2.07B | 2.31B | 1.96B | 1.91B | 1.46B | 1.29B | 1.26B | 2.06B | 1.63B | 1.88B | 1.22B | 1.70B | 1.47B | 1.68B |
|
Raw Materials (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Work In Process (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Finished Goods (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.12B | 1.16B | 1.52B | 1.55B | 1.71B | 1.72B | 2.81B | 2.75B | 2.51B | 2.34B | 2.36B | 2.35B | 2.46B | 2.56B | 2.28B | 2.31B | 2.29B | 2.21B | 2.22B | 2.28B |
|
Current Deferred Tax Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.07B | 0.09B | 0.08B | 0.12B | 0.13B | 0.19B | 0.24B | 0.22B | 0.27B | 0.28B | 0.27B | 0.28B | 0.33B | 0.28B | 0.27B | 0.28B | 0.29B | 0.27B | 0.25B | 0.25B |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.06B | 0.28B | 3.81B | 4.20B | 4.46B | 13.19B | 6.61B | 6.45B | 6.25B | 5.89B | 6.22B | 5.95B | 5.90B | 5.71B | 5.13B | 5.42B | 5.67B | 6.09B | 5.69B | 5.97B |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.92B | 3.92B | 4.19B | 4.19B | 4.16B | 4.09B | 5.58B | 5.59B | 5.54B | 5.47B | 5.58B | 5.47B | 5.38B | 5.43B | 5.27B | 5.26B | 5.30B | 5.17B | 5.08B | 4.94B |
|
Long-Term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.82B | 0.84B | 0.82B | 0.85B | 0.94B | 0.95B | 1.06B | 1.05B | 1.03B | 1.25B | 1.22B | 1.24B | 1.22B | 1.25B | 1.22B | 1.22B | 1.26B | 1.26B | 1.25B | 1.23B |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.14B | 1.13B | 1.41B | 1.40B | 1.35B | 1.29B | 7.14B | 7.14B | 7.06B | 6.99B | 6.98B | 6.93B | 6.90B | 7.00B | 5.39B | 5.41B | 5.47B | 4.17B | 4.17B | 4.16B |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.30B | 0.30B | 0.73B | 0.71B | 0.68B | 0.65B | 4.11B | 4.09B | 4.01B | 3.94B | 3.98B | 3.90B | 3.84B | 3.86B | 3.64B | 3.67B | 3.77B | 3.21B | 3.18B | 3.12B |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.45B | 1.43B | 2.15B | 2.11B | 2.02B | 1.94B | 11.25B | 11.22B | 11.07B | 10.94B | 10.95B | 10.83B | 10.74B | 10.86B | 9.03B | 9.08B | 9.24B | 7.38B | 7.36B | 7.28B |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.26B | 0.25B | 0.25B | 0.24B | 0.23B | 0.22B | 0.81B | 0.81B | 0.83B | 1.07B | 1.68B | 1.62B | 1.61B | 1.67B | 1.25B | 1.29B | 1.32B | 1.35B | 1.36B | 1.34B |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.50B | 0.54B | 0.52B | 0.57B | 0.64B | 0.69B | 0.55B | 0.55B | 0.52B | 0.54B | 0.52B | 0.54B | 0.58B | 0.55B | 0.56B | 0.54B | 0.53B | 0.47B | 0.49B | 0.61B |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.16B | 0.81B | 8.17B | 8.23B | 8.25B | 8.14B | 19.66B | 19.64B | 19.40B | 19.65B | 20.38B | 20.09B | 19.91B | 20.19B | 17.71B | 17.78B | 18.04B | 16.08B | 16.00B | 15.77B |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 11.22B | 11.58B | 11.97B | 12.43B | 12.71B | 21.34B | 26.27B | 26.09B | 25.65B | 25.54B | 26.60B | 26.03B | 25.81B | 25.89B | 22.84B | 23.20B | 23.71B | 22.17B | 21.70B | 21.73B |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.00B | 1.04B | 1.16B | 1.17B | 1.25B | 1.13B | 1.52B | 1.45B | 1.24B | 1.26B | 1.51B | 1.45B | 1.54B | 1.45B | 1.23B | 1.31B | 1.28B | 1.25B | 1.28B | 1.44B |
|
Notes Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.00B | 1.04B | 1.16B | 1.17B | 1.25B | 1.13B | 1.52B | 1.45B | 1.24B | 1.26B | 1.51B | 1.45B | 1.54B | 1.45B | 1.23B | 1.31B | 1.28B | 1.25B | 1.28B | 1.44B |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.53B | 0.53B | 0.47B | 0.42B | 0.42B | 0.56B | 1.20B | 1.01B | 1.15B | 0.93B | 1.15B | 1.01B | 1.11B | 1.08B | 1.16B | 1.00B | 1.14B | 1.17B | 1.05B | 1.04B |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.50B | 0.10B | 0.79B | 0.86B | 0.81B | 0.98B | 1.31B | 1.39B | 1.51B | 1.41B | 1.38B | 2.44B | 1.98B | 1.61B | 1.50B | 0.41B | 0.25B | 1.20B | 1.20B | 1.74B |
|
Current Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.10B | 0.14B | 0.08B | 0.11B | 0.12B | 0.13B | 0.04B | 0.01B | 0.01B | 0.02B | 0.03B | 0.03B | 0.01B | 0.02B | 0.00B | 0.08B | 0.10B | 0.05B | 0.08B | 0.09B |
|
Curent Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.13B | 0.20B | 2.50B | 2.55B | 2.60B | 2.79B | 4.07B | 3.85B | 3.92B | 3.62B | 4.07B | 4.92B | 4.63B | 4.16B | 3.89B | 2.80B | 2.77B | 3.73B | 3.68B | 4.32B |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.16B | 3.72B | 3.18B | 3.13B | 3.02B | 11.36B | 13.37B | 13.40B | 12.89B | 12.29B | 12.30B | 11.02B | 11.06B | 11.32B | 11.08B | 12.38B | 12.69B | 11.65B | 11.39B | 10.81B |
|
Non-Current Deffered Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Pension (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.61B | 0.59B | 0.56B | 0.54B | 0.51B | 0.49B | 0.41B | 0.41B | 0.41B | 0.40B | 0.46B | 0.44B | 0.43B | 0.44B | 0.40B | 0.40B | 0.41B | 0.40B | 0.34B | 0.33B |
|
Minority Interest (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.36B | 0.35B | 0.35B | 0.35B | 0.34B | 0.34B | 0.47B | 0.47B | 0.46B | 0.46B | 0.46B | 0.46B | 0.44B | 0.44B | 0.43B | 0.43B | 0.43B | 0.42B | 0.42B | 0.42B |
|
Liabilities from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.02B | | | | | | | | | 0.06B | 0.07B | |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.53B | 0.54B | 0.76B | 0.56B | 0.59B | 0.64B | 1.07B | 1.22B | 1.22B | 1.22B | 0.42B | 1.02B | 1.04B | 1.01B | 0.92B | 0.92B | 0.70B | 0.67B | 0.51B | 0.51B |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.18B | 0.20B | 0.41B | 0.22B | 0.22B | 0.20B | 0.62B | 0.36B | 0.35B | 0.33B | 0.33B | 0.30B | 0.28B | 0.33B | 0.52B | 0.28B | 0.29B | 0.28B | 0.27B | 0.28B |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.20B | 0.18B | 0.16B | 0.30B | 0.28B | 0.31B | 0.39B | 0.29B | 0.49B | 0.45B | 0.30B | 0.51B | 0.47B | 0.61B | 0.29B | 0.29B | 0.92B | 0.83B | 0.21B | 0.78B |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 10.73B | 0.32B | 17.30B | 17.62B | 1.96B | 16.07B | 25.89B | 25.80B | 25.16B | 18.59B | 18.77B | 31.02B | 24.95B | 17.60B | -0.26B | 17.77B | 28.28B | 16.96B | 17.02B | 16.89B |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 10.93B | 7.66B | 17.47B | 17.92B | 2.25B | 16.39B | 26.27B | 26.09B | 25.65B | 19.05B | 19.07B | 31.52B | 25.42B | 18.21B | 0.03B | 18.06B | 29.20B | 17.79B | 17.22B | 17.67B |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.66B | 3.83B | 3.97B | 3.99B | 3.83B | 12.34B | 14.68B | 14.78B | 14.40B | 13.70B | 13.68B | 13.46B | 13.04B | 12.93B | 12.58B | 12.78B | 12.94B | 12.85B | 12.60B | 12.55B |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.29B | 3.92B | -5.49B | -5.49B | 10.47B | 4.95B | | | | 6.49B | 7.53B | -5.49B | 0.39B | 7.68B | | 5.14B | -5.48B | 4.38B | 4.47B | 4.06B |
|
Shareholder's Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.27B | | 10.11B | -5.49B | 4.95B | -5.49B | 11.29B | -0.70B | 6.95B | 7.53B | 0.38B | | 7.68B | -0.85B | 5.57B | | 4.38B | 4.47B | 4.06B |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 11.22B | 11.58B | 11.97B | 12.43B | 12.71B | 21.34B | 26.27B | 26.09B | 25.65B | 25.54B | 26.60B | 26.03B | 25.81B | 25.89B | 22.84B | 23.20B | 23.71B | 22.17B | 21.70B | 21.73B |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.06B | 0.01B | 0.01B | 0.06B | | 0.06B | 0.06B | | 0.06B | | | 0.06B | 0.06B | 0.06B | | | | | 0.06B | 0.06B |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.80B | -0.33B | -0.33B | 10.11B | -0.44B | -0.50B | -0.52B | -0.50B | 11.43B | 12.31B | -0.74B | -0.80B | -0.79B | 13.09B | 11.05B | -0.05B | 11.24B | -0.85B | -0.78B | 9.92B |