|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.83B | 6.61B | 9.83B | 5.03B | 6.41B | 6.91B | 8.01B | 6.46B | 6.97B | 5.74B | 8.83B | 5.63B | 5.57B | 4.29B | 5.22B | 5.61B | 6.31B | 4.90B | 5.26B | 6.50B |
|
Short-term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.10B | 2.25B | 1.42B | 1.12B | | 1.27B | 2.41B | 2.79B | 1.64B | 1.08B | 0.62B | 0.97B | 0.49B | 1.72B | 1.57B | 0.51B | 0.93B | 0.44B | 1.00B | 0.48B |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.93B | 8.86B | 11.25B | 6.14B | 6.41B | 8.18B | 10.42B | 9.24B | 8.61B | 6.82B | 9.45B | 6.61B | 6.06B | 6.02B | 6.79B | 6.11B | 7.24B | 5.34B | 6.26B | 6.98B |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.34B | 3.50B | 5.34B | 5.27B | 7.81B | 8.08B | 5.70B | 7.08B | 4.18B | 3.51B | 4.63B | 5.46B | 5.44B | 4.32B | 0.02B | 6.70B | 6.40B | 5.70B | 5.74B | 5.81B |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.17B | 0.12B | 0.11B | 0.11B | 0.07B | 0.07B | | 0.01B | 0.02B | | | | | | | | | | | |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.51B | 3.63B | 5.45B | 5.38B | 7.88B | 8.15B | 5.70B | 7.09B | 4.19B | 3.51B | 4.63B | 5.46B | 5.44B | 4.32B | 0.02B | 6.70B | 6.40B | 5.70B | 5.74B | 5.81B |
|
Raw Materials (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.56B | 0.57B | 0.56B | 0.56B | | | | | | | | | | | | | | | | |
|
Finished Goods (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.54B | 0.57B | 0.48B | 0.65B | | | | | | | | | | | | | | | | |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.10B | 1.14B | 1.04B | 1.21B | 1.17B | 1.23B | 1.23B | 1.22B | 1.26B | 1.24B | 1.33B | 1.40B | 1.44B | 1.45B | 1.50B | 1.81B | 1.84B | 1.90B | 1.72B | 1.87B |
|
Current Deferred Tax Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.54B | 0.85B | 1.75B | 1.58B | 1.39B | 1.29B | 1.45B | 1.20B | 0.95B | 0.92B | 0.74B | 0.85B | 0.76B | 0.96B | 0.88B | 1.03B | 1.43B | 1.00B | 2.16B | 0.86B |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 14.61B | 17.17B | 20.18B | 16.05B | 17.59B | 18.86B | 20.45B | 18.75B | 16.12B | 13.50B | 17.18B | 14.33B | 13.72B | 13.73B | 13.98B | 15.65B | 16.91B | 13.94B | 15.88B | 15.53B |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 58.27B | 57.72B | 56.69B | 64.91B | 64.64B | 64.01B | 63.67B | 64.87B | 65.09B | 65.45B | 65.56B | 70.04B | 69.91B | 70.23B | 70.72B | 94.36B | 94.32B | 95.24B | 93.50B | 93.24B |
|
Long-Term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.11B | 8.31B | 8.20B | 8.20B | 8.22B | 8.20B | 8.62B | 8.73B | 9.13B | 9.13B | 9.30B | 9.19B | 9.87B | 10.01B | 10.36B | 10.07B | 10.19B |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.46B | 2.44B | 2.38B | 2.59B | 2.77B | 2.62B | 2.51B | 1.99B | 2.04B | 2.03B | 2.18B | 2.42B | 2.59B | 2.73B | 2.80B | 2.91B | 3.02B | 3.06B | 3.02B | 2.98B |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 69.08B | 68.23B | 67.12B | 36.60B | 75.72B | 74.83B | 74.38B | 37.79B | 75.33B | 76.10B | 76.47B | 39.30B | 81.63B | 82.26B | 82.72B | 41.42B | 107.35B | 108.66B | 106.59B | 43.94B |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 83.69B | 85.40B | 87.30B | 90.66B | 93.31B | 93.69B | 94.84B | 93.83B | 91.44B | 89.61B | 93.65B | 95.92B | 95.35B | 95.99B | 96.70B | 122.78B | 124.25B | 122.60B | 122.47B | 121.94B |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.78B | 3.59B | 4.10B | 5.00B | 4.88B | 5.84B | 6.24B | 6.11B | 5.08B | 4.60B | 0.02B | 0.03B | 0.04B | 5.07B | 5.16B | 6.04B | 7.35B | 6.52B | 6.25B | 6.22B |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.78B | 3.59B | 4.10B | 5.00B | 4.88B | 5.84B | 6.24B | 6.11B | 5.08B | 4.60B | 0.02B | 0.03B | 0.04B | 5.07B | 5.16B | 6.04B | 7.35B | 6.52B | 6.25B | 6.22B |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.57B | 0.57B | 0.69B | 0.76B | 0.45B | 0.53B | 0.63B | 0.73B | 0.42B | 0.55B | 0.69B | 0.77B | 0.41B | 0.52B | 0.63B | 1.09B | 0.65B | 0.71B | 1.02B | 1.14B |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.17B | 1.35B | 2.62B | 2.18B | 1.96B | 2.38B | 3.25B | 2.35B | 1.87B | 1.80B | 1.70B | 1.23B | 1.39B | 1.32B | 1.16B | 1.50B | 1.80B | 1.60B | 1.79B | 1.76B |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.69B | 0.02B | 0.03B | 0.02B | 1.16B | 0.03B | 0.03B | 0.42B | 1.32B | 0.88B | 0.88B | 1.07B | 1.11B | 1.31B | 1.31B | 1.03B | 0.61B | 0.41B | 1.02B | 1.02B |
|
Current Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.96B | 1.41B | 2.08B | 2.86B | 3.16B | 2.76B | 3.19B | 3.19B | 2.85B | 1.69B | 1.92B | 1.81B | 2.12B | 2.02B | 2.47B | 2.46B | 2.92B | 1.74B | 1.94B | 1.83B |
|
Curent Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.18B | 8.15B | 10.45B | 12.02B | 11.62B | 12.22B | 14.00B | 12.85B | 11.55B | 9.55B | 10.34B | 10.01B | 10.16B | 10.32B | 10.77B | 12.12B | 13.33B | 10.99B | 12.01B | 11.97B |
|
Capital Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 19.34B | 18.80B | 18.75B | 18.73B | 17.59B | 16.30B | 16.30B | 16.23B | 15.27B | 15.56B | 18.18B | 17.86B | 17.30B | 17.04B | 16.99B | 23.29B | 23.18B | 23.11B | 22.47B | 22.42B |
|
Pension (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.53B | 1.30B | 1.16B | 1.15B | 1.08B | 1.08B | 1.09B | 1.07B | 1.01B | 0.98B | 0.96B | 1.01B | 0.97B | 0.99B | 0.94B | 1.02B | 1.00B | 1.00B | 0.95B | 0.97B |
|
Minority Interest (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Liabilities from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.98B | 5.33B | 5.63B | 6.18B | 6.56B | 6.69B | 7.22B | 11.34B | 7.93B | 8.04B | 8.32B | 8.81B | 8.78B | 8.93B | 8.99B | 15.86B | 11.48B | 11.77B | 12.11B | 12.24B |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.72B | 1.73B | 1.48B | 5.93B | 1.42B | 1.47B | 1.43B | 6.38B | 1.58B | 1.58B | 1.68B | 7.23B | 1.67B | 1.73B | 1.79B | 8.21B | 1.88B | 1.94B | 1.75B | 1.64B |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 38.82B | 39.40B | 41.71B | 17.46B | 42.67B | 42.02B | 44.33B | 17.24B | 42.08B | 40.49B | 44.23B | 16.66B | 44.35B | 44.52B | 45.02B | 16.95B | 57.13B | 55.09B | 55.80B | 18.82B |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 40.54B | 41.13B | 43.19B | 45.26B | 44.09B | 43.49B | 45.76B | 45.83B | 43.66B | 42.07B | 45.91B | 46.65B | 46.02B | 46.25B | 46.82B | 57.98B | 59.02B | 57.03B | 57.55B | 57.45B |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 20.03B | 18.83B | 18.78B | 18.76B | 18.75B | 16.32B | 16.32B | 16.64B | 16.58B | 16.44B | 19.06B | 18.94B | 18.42B | 18.35B | 18.30B | 24.32B | 23.78B | 23.53B | 23.48B | 23.44B |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 43.16B | 44.28B | 44.12B | 45.41B | 49.22B | 50.20B | 49.08B | 48.00B | 47.78B | 47.53B | 47.74B | 49.28B | 49.33B | 49.74B | 49.88B | 64.80B | 65.24B | 65.57B | 64.92B | 64.49B |
|
Shareholder's Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 43.16B | 44.28B | 44.12B | 45.41B | 49.22B | 50.20B | 49.08B | 48.00B | 47.78B | 47.53B | 47.74B | 49.28B | 49.33B | 49.74B | 49.88B | 64.80B | 65.24B | 65.57B | 64.92B | 64.49B |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 83.69B | 85.40B | 87.30B | 90.66B | 93.31B | 93.69B | 94.84B | 93.83B | 91.44B | 89.61B | 93.65B | 95.92B | 95.35B | 95.99B | 96.70B | 122.78B | 124.25B | 122.60B | 122.47B | 121.94B |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.74B | 0.75B | 0.77B | 0.79B | 0.81B | 0.83B | 0.85B | 0.88B | 0.89B | 0.91B | 0.92B | 0.93B | 0.94B | 0.95B | 0.96B | 0.97B | 0.99B | 1.00B | 1.02B | 1.03B |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -5.08B | -4.92B | 38.31B | -4.95B | 45.44B | 49.09B | 51.28B | 53.03B | 54.59B | 55.48B | 56.95B | 59.27B | -5.92B | 62.31B | -5.84B | -6.47B | 66.72B | -5.90B | 68.46B | -5.91B |