|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | 4.16B | 14.66B | 7.72B | 6.29B | 5.78B | 6.83B | 5.94B | 4.65B | 4.28B | 5.72B | 6.34B | 3.31B | 3.07B | 2.98B | 3.72B | 3.35B | 2.88B | 4.20B | 4.10B | 3.24B |
|
Short-term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | 0.01B | 0.19B | 0.02B | 0.13B | 0.04B | 0.11B | | | | | | | 0.87B | 0.10B | 0.04B | | | 0.09B | 0.05B | 0.04B |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | 4.16B | 14.85B | 7.74B | 6.42B | 5.82B | 6.94B | 5.94B | 4.65B | 4.28B | 5.72B | 6.34B | 3.31B | 3.94B | 3.08B | 3.76B | 3.35B | 2.88B | 4.29B | 4.15B | 3.28B |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | 4.17B | 4.92B | 4.09B | 5.31B | 4.57B | 5.82B | 4.30B | 4.71B | 6.12B | 5.97B | 4.51B | 4.80B | 5.89B | 6.42B | 4.82B | 5.14B | 6.49B | 6.96B | 5.18B | 5.21B |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | 0.01B | | 0.27B | | 0.27B | | 0.61B | 0.45B | 0.40B | 0.34B | 0.47B | 0.40B | 0.89B | 0.75B | 0.44B | 0.42B | 0.48B | 0.70B | 0.49B | 0.46B |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | 4.18B | 4.92B | 4.35B | 5.31B | 4.84B | 5.82B | 4.91B | 5.16B | 6.51B | 6.31B | 4.98B | 5.19B | 6.78B | 7.17B | 5.26B | 5.56B | 6.97B | 7.66B | 5.67B | 5.67B |
|
Raw Materials (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Work In Process (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Finished Goods (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | 3.04B | 2.94B | 3.12B | 3.19B | 3.61B | 3.79B | 4.19B | 4.46B | 4.28B | 4.19B | 4.29B | 4.62B | 4.51B | 4.64B | 4.75B | 4.96B | 5.05B | 5.02B | 5.25B | 5.06B |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.13B | 0.42B | 0.40B | 0.43B | 0.19B | 0.75B | 0.70B | 0.69B | 0.75B | 0.79B | 0.73B | 0.58B | 0.68B | 0.88B |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | 11.39B | 22.57B | 14.98B | 14.86B | 14.04B | 16.59B | 14.83B | 14.23B | 15.07B | 16.32B | 16.89B | 13.71B | 15.11B | 14.84B | 14.08B | 14.24B | 15.15B | 16.85B | 15.25B | 16.24B |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | 19.29B | 19.10B | 19.32B | 19.10B | 19.50B | 18.30B | 17.77B | 18.00B | 18.16B | 18.10B | 17.84B | 18.88B | 19.23B | 21.29B | 21.45B | 22.18B | 23.02B | 23.78B | 24.94B | 24.66B |
|
Long-Term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | 0.08B | -0.00B | 0.63B | -0.00B | 0.10B | -0.01B | 0.65B | 0.66B | -0.06B | 0.67B | 0.62B | 0.61B | 0.48B | 0.93B | 0.74B | 0.73B | 0.71B | 0.74B | 0.50B | 0.49B |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | 8.96B | | | | 9.45B | | 9.20B | 9.31B | 9.34B | 9.54B | 9.16B | 10.12B | 10.25B | 10.91B | 11.06B | 11.47B | 11.67B | 12.68B | 13.10B | 12.59B |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | 9.34B | 9.38B | 9.37B | 9.47B | 9.85B | 8.73B | 1.09B | 1.09B | 1.06B | 1.07B | 1.04B | 1.09B | 1.09B | 1.10B | 1.21B | 1.21B | 1.24B | 2.15B | 2.05B | 1.96B |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | 18.29B | 9.38B | 9.37B | 9.47B | 19.30B | 8.73B | 10.29B | 10.40B | 10.40B | 10.62B | 10.20B | 11.22B | 11.34B | 12.01B | 12.27B | 12.68B | 12.91B | 14.82B | 15.15B | 14.55B |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | 0.07B | 0.09B | 0.13B | 0.10B | 0.11B | 0.06B | 0.09B | | 0.08B | | | | | | | | | | | |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | | 0.63B | | | 0.18B | 0.24B | 0.01B | 0.83B | 0.80B | | 0.90B | 0.01B | 1.02B | 0.96B |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | 29.91B | 0.05B | 29.97B | 29.67B | 30.63B | 0.41B | 30.39B | 30.88B | 0.17B | 31.32B | 30.58B | 32.62B | 32.99B | 36.38B | 36.53B | 37.68B | 38.83B | 41.67B | 43.08B | 41.93B |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | 41.30B | 52.38B | 44.94B | 44.53B | 44.67B | 44.84B | 45.32B | 45.11B | 46.14B | 47.63B | 47.47B | 46.33B | 48.10B | 51.22B | 50.61B | 51.92B | 53.98B | 58.53B | 58.33B | 58.17B |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | 4.84B | 5.03B | 4.79B | 6.20B | 5.69B | 6.17B | 2.93B | 2.63B | 3.55B | 2.95B | 3.15B | 2.73B | 3.36B | 2.96B | 3.21B | 2.78B | 3.30B | 3.16B | 3.26B | 2.95B |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | 4.84B | 5.03B | 4.79B | 6.20B | 5.69B | 6.17B | 2.93B | 2.63B | 3.55B | 2.95B | 3.15B | 2.73B | 3.36B | 2.96B | 3.21B | 2.78B | 3.30B | 3.16B | 3.26B | 2.95B |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.13B | 2.08B | 2.33B | 2.46B | 2.30B | 2.24B | 2.27B | 2.51B | 2.25B | 2.27B | 2.27B | 2.39B | 2.20B | 2.14B |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | 0.54B | 0.63B | 0.01B | 0.71B | 0.02B | 0.70B | 0.19B | 2.06B | 1.36B | 1.68B | 0.16B | 1.74B | 1.42B | 1.70B | 1.58B | 1.96B | 1.70B | 1.82B | 1.83B | 1.97B |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | 0.90B | 15.11B | 1.26B | 10.66B | 0.55B | 8.58B | 1.49B | 2.25B | 2.19B | 1.86B | 1.87B | 2.99B | 3.22B | 3.22B | 3.00B | 1.46B | 1.17B | 3.97B | 1.18B | 2.48B |
|
Current Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | 0.30B | | 0.30B | | 0.30B | | 0.24B | 0.23B | 0.24B | 0.24B | 0.26B | 0.26B | 0.26B | 0.27B | 0.27B | 0.25B | 0.25B | 0.26B | 0.29B | 0.25B |
|
Current Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | 0.56B | 0.61B | 0.62B | 0.68B | 0.55B | 0.98B | 0.70B | | 0.75B | | | | | | | | | | | |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | 7.06B | 12.34B | 7.46B | 7.91B | 7.58B | 9.28B | 8.04B | 9.26B | 9.67B | 9.19B | 10.01B | 10.00B | 10.55B | 10.67B | 10.30B | 8.71B | 8.68B | 11.60B | 8.75B | 10.21B |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | 9.08B | | 10.96B | | 9.94B | | 8.14B | 7.58B | 7.56B | 9.54B | 9.78B | 9.68B | 9.90B | 10.67B | 10.97B | 14.21B | 14.64B | 14.73B | 16.48B | 16.07B |
|
Pension (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | 0.47B | 0.57B | 0.56B | 0.31B | 0.47B | 0.30B | 0.28B | | 0.28B | | | | | | | | | | | |
|
Minority Interest (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | 0.60B | 0.64B | 0.32B | 0.03B | 0.34B | 0.64B | 0.31B | 0.31B | 0.31B | 0.32B | 0.33B | 0.33B | 0.34B | 0.93B | 0.38B | 0.38B | 0.39B | 0.42B | 1.04B | 1.05B |
|
Liabilities from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.38B | 0.04B | 0.01B | | | | | | | 0.43B |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | 2.59B | 2.61B | 2.61B | 2.61B | 2.73B | 2.62B | 2.88B | 2.97B | 3.01B | 3.05B | 2.74B | 2.68B | 2.91B | 3.17B | 3.10B | 3.14B | 3.20B | 3.60B | 3.51B | 3.30B |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | 1.37B | 1.33B | 1.64B | 1.34B | 1.37B | 1.01B | 1.00B | 1.02B | 1.02B | 1.06B | 1.12B | 1.12B | 1.11B | 1.12B | 1.07B | 1.07B | 1.10B | 1.19B | 1.23B | 1.07B |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | 0.84B | | 0.00B | | 0.00B | 0.01B | 0.68B | 2.13B | 2.17B | 2.14B | 0.77B | 2.11B | 2.18B | 2.43B | 2.32B | 2.42B | 2.73B | 2.79B | 2.88B | 2.97B |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | 14.89B | 21.11B | 17.13B | 16.55B | 16.18B | 14.12B | 13.96B | 20.83B | 13.41B | 22.84B | 25.08B | 23.48B | 24.48B | 25.62B | 25.44B | 27.14B | 27.62B | 31.11B | 29.98B | 30.65B |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | 21.95B | 33.45B | 24.60B | 24.46B | 23.76B | 23.40B | 22.28B | 22.96B | 23.43B | 24.98B | 25.85B | 25.59B | 26.65B | 28.05B | 27.76B | 29.56B | 30.35B | 33.90B | 32.85B | 33.62B |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | 9.98B | 15.11B | 12.21B | 10.66B | 10.49B | 8.58B | 9.64B | 9.83B | 9.75B | 11.39B | 11.64B | 12.67B | 13.12B | 13.89B | 13.97B | 15.67B | 15.81B | 18.70B | 17.65B | 18.55B |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | 18.75B | 18.28B | 20.41B | 19.38B | 21.25B | 20.80B | 22.73B | 21.84B | 22.40B | 22.33B | 21.29B | 20.42B | 21.12B | 21.88B | 22.47B | 21.12B | 23.24B | 23.31B | 25.05B | 24.12B |
|
Shareholder's Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | 18.75B | 18.93B | 20.41B | 20.07B | 21.25B | 21.43B | 22.73B | 21.84B | 22.40B | 22.33B | 21.29B | 20.42B | 21.12B | 22.80B | 22.47B | 21.12B | 23.24B | 24.21B | 25.05B | 23.07B |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | 41.30B | 52.38B | 44.94B | 44.53B | 44.67B | 44.84B | 45.32B | 45.11B | 46.14B | 47.63B | 47.47B | 46.33B | 48.10B | 51.22B | 50.61B | 51.92B | 53.98B | 58.53B | 58.33B | 58.17B |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | -0.01B | | -0.00B | | 0.01B | 0.01B | 0.02B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | 0.36B | 0.39B | 11.56B | 0.38B | 19.77B | 0.32B | -0.79B | 21.69B | 22.89B | -0.76B | 22.92B | 22.35B | -0.81B | 23.83B | -1.00B | -0.81B | -0.34B | 25.07B | -0.26B | 24.79B |
|
Preferred Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B |