|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.64B | 2.55B | 2.55B | 3.17B | 2.96B | 3.03B | 3.39B | 1.69B | 1.54B | 1.39B | 2.59B | 2.87B | 2.07B | 3.31B | 3.13B | 3.22B | 1.98B | 2.23B | 4.36B | 1.75B |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.64B | 2.55B | 2.55B | 3.17B | 2.96B | 3.03B | 3.39B | 1.69B | 1.54B | 1.39B | 2.59B | 2.87B | 2.07B | 3.31B | 3.13B | 3.22B | 1.98B | 2.23B | 4.36B | 1.75B |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 14.13B | 17.70B | 18.17B | 17.15B | 18.11B | 18.62B | 18.45B | 18.63B | 19.49B | 20.80B | 20.91B | 21.58B | 22.64B | 24.05B | 23.87B | 24.55B | 0.25B | 0.27B | 25.23B | 25.98B |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.50B | 6.70B | 7.00B | 6.70B | 6.70B | 6.90B | 7.00B | 6.70B | 7.20B | | | | | | | | | | | |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 20.63B | 24.40B | 25.17B | 23.85B | 24.81B | 25.52B | 25.45B | 25.33B | 26.69B | 20.80B | 20.91B | 21.58B | 22.64B | 24.05B | 23.87B | 24.55B | 0.25B | 0.27B | 25.23B | 25.98B |
|
Work In Process (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.22B | 1.22B | 1.27B | 1.36B | 1.45B | 1.57B | 1.53B | 1.53B | 1.48B | 1.42B | 1.31B | 1.24B | 1.19B | 1.14B | 1.18B | 1.19B | 1.30B | 1.43B | 1.63B | 1.66B |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 12.95B | 15.00B | 15.37B | 16.29B | 15.51B | 15.82B | 15.56B | 16.78B | 16.96B | 16.85B | 17.45B | 18.65B | 17.63B | 18.30B | 19.00B | 20.51B | 18.97B | 20.14B | 20.49B | 24.08B |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.19B | 0.55B | 0.85B | 0.85B | 0.85B | 0.57B | 0.49B | 1.99B | 0.49B | 0.49B | 0.45B | 0.49B | 0.51B | 0.46B | 0.54B | 0.52B | 0.57B | 0.45B | 0.54B | 0.68B |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 35.47B | 37.26B | 38.80B | 39.38B | 39.41B | 39.74B | 39.59B | 40.71B | 39.99B | 40.99B | 42.80B | 44.86B | 44.16B | 47.31B | 47.72B | 49.99B | 46.53B | 48.81B | 52.24B | 54.15B |
|
Buildings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Land & Improvements (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.48B | 2.14B | 2.16B | 2.13B | 2.14B | 2.10B | 2.14B | 2.14B | 2.15B | 2.15B | 2.14B | 2.12B | 2.09B | 2.08B | 2.18B | 2.10B | 2.30B | 2.43B | 2.54B | 2.45B |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.71B | 9.13B | 9.03B | 8.92B | 8.80B | 8.63B | 8.50B | 8.60B | 9.63B | 0.34B | 9.57B | 9.66B | 9.62B | 9.61B | 9.32B | 9.18B | 14.09B | 14.33B | 13.68B | 13.73B |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.84B | 5.44B | 5.26B | 5.08B | 4.89B | 4.61B | 4.33B | 4.43B | 4.88B | 4.77B | 4.43B | 4.38B | 4.18B | 4.01B | 4.00B | 3.68B | 3.86B | 3.93B | 3.77B | 3.68B |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.55B | 14.57B | 14.29B | 14.00B | 13.69B | 13.24B | 12.84B | 13.03B | 14.52B | 5.11B | 14.01B | 14.04B | 13.79B | 13.62B | 13.32B | 12.86B | 17.95B | 18.26B | 17.45B | 17.41B |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.30B | 0.29B | 0.29B | 0.27B | 0.27B | 0.25B | 0.24B | 0.23B | 0.23B | 0.22B | 0.20B | 0.22B | 0.26B | 0.23B | 0.25B | 0.22B | 0.23B | 0.23B | 0.21B | 0.21B |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.20B | 1.67B | 1.79B | 0.37B | 1.81B | | 1.76B | 1.80B | 1.88B | 3.40B | 3.42B | 3.46B | 3.57B | 3.53B | 3.64B | 3.89B | 4.17B | 4.23B | 4.15B | 4.14B |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 11.53B | 18.67B | 18.54B | 18.20B | 17.90B | 17.43B | 16.97B | 17.20B | 18.78B | 20.19B | 19.76B | 19.83B | 19.71B | 19.47B | 19.38B | 19.07B | 24.66B | 25.14B | 24.35B | 24.21B |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 47.00B | 55.93B | 57.34B | 57.58B | 57.31B | 57.17B | 56.56B | 57.91B | 58.77B | 61.18B | 62.56B | 64.69B | 63.87B | 66.77B | 67.10B | 69.05B | 71.19B | 73.96B | 76.59B | 78.36B |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 31.42B | 36.50B | 38.01B | 38.62B | 38.21B | 39.31B | 40.19B | 41.76B | 42.73B | 43.75B | 45.84B | 47.74B | 46.32B | 49.88B | 50.94B | 49.91B | 50.11B | 51.04B | 54.72B | 56.06B |
|
Notes Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 31.42B | 36.50B | 38.01B | 38.62B | 38.21B | 39.31B | 40.19B | 41.76B | 42.73B | 43.75B | 45.84B | 47.74B | 46.32B | 49.88B | 50.94B | 49.91B | 50.11B | 51.04B | 54.72B | 56.06B |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.53B | 2.63B | 2.86B | 2.54B | 2.58B | 2.43B | 2.21B | 2.01B | 2.07B | 2.17B | 2.35B | 2.44B | 2.37B | 2.53B | 2.76B | 2.39B | 2.45B | 2.72B | 2.98B | 2.73B |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.04B | 0.46B | 0.30B | 0.27B | 1.81B | 1.42B | 1.07B | 0.99B | 0.27B | 0.86B | 0.64B | 0.59B | 1.07B | 0.57B | 0.58B | 2.21B | 0.77B | 0.20B | 0.12B | 0.34B |
|
Curent Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 33.00B | 39.59B | 41.36B | 41.61B | 42.80B | 43.15B | 43.48B | 44.76B | 45.07B | 46.78B | 48.83B | 50.77B | 49.76B | 52.97B | 54.28B | 54.51B | 53.33B | 53.96B | 57.82B | 59.13B |
|
Capital Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.15B | 6.65B | 6.38B | 6.41B | 4.65B | 4.64B | 4.63B | 4.66B | 4.67B | 4.16B | 4.15B | 4.19B | 4.18B | 4.17B | 3.81B | 5.94B | 7.09B | 8.04B | 7.54B | 7.58B |
|
Minority Interest (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.18B | 0.37B | 0.36B | 0.36B | 0.36B | 0.29B | 0.28B | 0.25B | 0.23B | 0.24B | 0.14B | 0.15B | 0.14B | 0.14B | 0.14B | 0.14B | 0.17B | 0.23B | 0.24B | 0.19B |
|
Liabilities from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.19B | 0.19B | 0.20B | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.77B | 1.67B | 1.69B | 1.69B | 1.69B | 1.61B | 3.09B | 1.63B | 1.74B | 1.72B | 1.66B | 1.69B | 1.70B | 1.61B | 1.64B | 1.59B | 1.62B | 1.61B | 1.62B | 1.64B |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.27B | 0.28B | 0.28B | 1.06B | 1.04B | 1.03B | 0.32B | 0.33B | 0.27B | 1.86B | 0.31B | 0.34B | 0.32B | 0.33B | 1.99B | 0.30B | 3.42B | 0.31B | 0.34B | 0.35B |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.16B | 0.19B | 0.13B | -0.65B | -0.46B | -0.52B | 0.15B | 0.15B | 0.22B | -1.25B | 0.27B | 0.22B | 0.28B | 0.21B | -1.38B | 0.27B | -2.83B | 0.34B | 0.35B | 0.36B |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.43B | 0.47B | 0.41B | 0.41B | 0.58B | 0.51B | 0.47B | 0.47B | 0.49B | 0.61B | 0.58B | 0.56B | 0.59B | 0.55B | 0.61B | 0.57B | 0.59B | 0.64B | 0.69B | 0.71B |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.19B | 7.10B | 6.68B | 6.68B | 6.46B | 6.06B | 5.70B | 5.64B | 4.93B | 5.02B | 4.79B | 4.78B | 5.25B | 4.73B | 4.39B | 8.15B | 7.86B | 8.24B | 7.66B | 7.92B |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.10B | 0.41B | 0.58B | 0.60B | 0.91B | 0.52B | 0.07B | 0.07B | 0.51B | 0.92B | 0.67B | 1.06B | 1.23B | 1.06B | 0.79B | 0.36B | 1.18B | 2.21B | 1.75B | 1.91B |
|
Shareholder's Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.10B | 0.41B | 0.58B | 0.60B | 0.91B | 0.52B | 0.07B | 0.07B | 0.51B | 0.92B | 0.67B | 1.06B | 1.23B | 1.06B | 0.79B | 0.36B | 1.18B | 1.98B | 1.75B | 1.91B |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 47.00B | 55.93B | 57.34B | 57.58B | 57.31B | 57.17B | 56.56B | 57.91B | 58.77B | 61.18B | 62.56B | 64.69B | 63.87B | 66.77B | 67.10B | 69.05B | 71.19B | 73.96B | 76.59B | 78.36B |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.08B | 0.08B | 0.00B | 0.08B | 0.08B | 0.08B | 0.00B | 0.01B | 0.00B | 0.01B | 0.00B | 0.10B | 0.00B | 0.00B | 0.00B | 0.00B | 0.10B | 0.10B | 0.10B | 0.10B |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.12B | 1.33B | -0.45B | 2.02B | -1.01B | -1.42B | -1.83B | 3.36B | -1.32B | 4.07B | 4.32B | -1.14B | -1.26B | 5.51B | -0.99B | 5.79B | -1.20B | -0.84B | 6.53B | 6.97B |