|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | 3.96B | 1.67B | 0.84B | 1.67B | 1.44B | 0.43B | 0.01B | 1.49B | 3.16B | 0.41B | 0.41B | 0.41B | 0.27B | 1.65B | 0.31B | 1.76B | 1.84B | 0.27B | 0.04B | 0.09B |
|
Short-term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | 1.30B | | | | | | | | | | | | | |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | 3.96B | 1.67B | 0.84B | 1.67B | 1.44B | 0.43B | 1.31B | 1.49B | 3.16B | 0.41B | 0.41B | 0.41B | 0.27B | 1.65B | 0.31B | 1.76B | 1.84B | 0.27B | 0.04B | 0.09B |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | 2.83B | 2.91B | 2.16B | 2.33B | 1.77B | 2.26B | 2.52B | 2.44B | 2.31B | 1.65B | 2.37B | 1.59B | 2.31B | 2.36B | 1.34B | 2.29B | 1.75B | 2.37B | 0.92B | 1.70B |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | 0.63B | 0.61B | 0.47B | 0.54B | 0.53B | 0.57B | 0.72B | 0.10B | 0.10B | | 0.56B | | | | 0.33B | | | | 0.25B | |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | 3.45B | 3.52B | 2.63B | 2.87B | 2.29B | 2.82B | 3.23B | 2.54B | 2.42B | 1.65B | 2.93B | 1.59B | 2.31B | 2.36B | 1.67B | 2.29B | 1.75B | 2.37B | 1.17B | 1.70B |
|
Raw Materials (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Work In Process (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Finished Goods (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | 2.64B | 2.84B | 2.09B | 2.24B | 2.36B | 2.36B | 2.33B | 2.44B | 2.34B | 2.28B | 2.15B | 2.17B | 2.16B | 2.24B | 1.13B | 2.24B | 2.29B | 1.84B | 1.17B | 1.21B |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | 0.22B | 0.23B | 0.18B | 0.19B | 0.19B | 0.22B | 0.16B | 0.16B | 0.16B | 0.20B | 0.19B | 0.18B | 0.18B | 0.19B | 0.12B | 0.16B | 0.18B | 0.21B | 0.12B | 0.13B |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | 10.49B | 8.50B | 14.30B | 14.44B | 14.01B | 14.35B | 11.27B | 11.20B | 11.13B | 7.93B | 7.51B | 7.07B | 6.16B | 6.44B | 20.77B | 6.46B | 6.85B | 10.02B | 5.58B | 5.64B |
|
Buildings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Construction in Progress (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Land & Improvements (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | 6.86B | 6.92B | 5.75B | 5.67B | 5.56B | 5.48B | 5.73B | 5.74B | 5.70B | 5.76B | 5.88B | 5.77B | 5.70B | 5.78B | 3.45B | 5.78B | 5.91B | 5.16B | 3.46B | 3.43B |
|
Long-Term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | 1.07B | 1.03B | 0.92B | 0.82B | 0.84B | 0.78B | 0.73B | 0.74B | 0.76B | 0.75B | 1.07B | 1.09B | 1.11B | 1.12B | 0.42B | 1.07B | 1.11B | 0.87B | 0.43B | 0.45B |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | 18.57B | 19.69B | 16.98B | 16.88B | 16.61B | 16.30B | 16.66B | 16.70B | 16.64B | 17.25B | 7.66B | 16.61B | 16.56B | 16.87B | 7.56B | | 16.24B | 16.22B | 7.92B | 7.87B |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | 7.71B | 8.64B | 6.22B | 6.04B | 5.80B | 5.55B | 5.50B | 5.37B | 5.19B | 6.04B | 5.81B | 5.64B | 5.48B | 5.58B | 3.18B | 5.25B | 5.16B | 4.54B | 2.94B | 2.86B |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | 26.27B | 28.33B | 23.20B | 22.92B | 22.41B | 21.85B | 22.16B | 22.07B | 21.83B | 23.29B | 13.47B | 22.25B | 22.04B | 22.45B | 10.74B | 5.25B | 21.40B | 20.76B | 10.85B | 10.72B |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | 0.18B | 0.17B | 0.12B | 0.13B | 0.14B | 0.12B | 0.11B | 0.11B | 0.11B | 0.10B | 0.31B | 0.29B | 0.28B | 0.29B | 0.24B | 0.24B | 0.25B | 0.32B | 0.28B | 0.26B |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | 0.05B | 7.66B | 0.05B | 1.43B | 0.10B | 1.25B | 0.10B | | | 16.75B | 1.25B | 1.26B | 1.35B | 16.38B | 0.04B | 0.99B | 0.89B | 1.86B | 0.94B |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | 28.49B | 30.60B | 25.65B | 25.28B | 24.87B | 24.27B | 24.35B | 24.27B | 23.97B | 25.44B | 25.15B | 24.88B | 24.69B | 25.24B | 12.41B | 23.74B | 23.80B | 22.86B | 12.54B | 12.38B |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | 45.84B | 46.02B | 45.71B | 45.39B | 44.44B | 44.10B | 41.35B | 41.21B | 40.80B | 39.13B | 38.55B | 13.51B | 36.55B | 37.46B | 36.64B | 35.98B | 36.56B | 38.04B | 21.57B | 21.45B |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | 2.35B | 2.54B | 2.10B | 2.18B | 2.13B | 2.06B | 2.10B | 1.92B | 1.77B | 1.69B | 1.68B | 1.62B | 1.66B | 1.70B | 1.05B | 1.66B | 1.70B | 1.66B | 0.99B | 0.88B |
|
Notes Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | 0.15B | 0.41B | 0.66B | 1.29B | | | | | | | | | | | | | | |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | 2.35B | 2.54B | 2.25B | 2.58B | 2.80B | 3.35B | 2.10B | 1.92B | 1.77B | 1.69B | 1.68B | 1.62B | 1.66B | 1.70B | 1.05B | 1.66B | 1.70B | 1.66B | 0.99B | 0.88B |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | 1.22B | 1.33B | 1.04B | 0.98B | 1.00B | 0.99B | 0.95B | 0.86B | 1.40B | 1.27B | 1.27B | 1.25B | 0.97B | 0.98B | 0.78B | 0.95B | 1.15B | 1.10B | 0.88B | 0.83B |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | 0.15B | 0.41B | 0.66B | 1.29B | 0.30B | 0.30B | 0.30B | 0.47B | | | | | 1.85B | 1.85B | 1.85B | 1.85B | 0.06B | 0.04B |
|
Current Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | 0.24B | 0.21B | 0.20B | 0.20B | 0.35B | 0.28B | 0.23B | 0.19B | 0.14B | 0.12B | 0.15B | 0.15B | 0.16B | 0.14B | 0.08B | 0.18B | 0.16B | 0.14B | 0.05B | 0.05B |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | 3.94B | 4.22B | 4.93B | 5.12B | 5.49B | 6.01B | 3.73B | 3.41B | 3.74B | 3.69B | 3.10B | 3.03B | 2.79B | 2.83B | 5.50B | 4.63B | 4.85B | 5.00B | 2.31B | 2.10B |
|
Capital Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | 10.63B | 10.63B | 10.63B | 10.63B | 10.62B | 10.56B | 7.77B | 7.81B | 7.78B | 7.74B | 7.80B | 7.78B | 7.17B | 7.17B | 5.32B | 5.33B | 5.33B | 7.05B | 3.13B | 3.13B |
|
Pension (Quarter)
|
| | | | | | | | | | | | | | | | | | | | 1.04B | 1.02B | 0.76B | 0.73B | 0.69B | 0.62B | 0.52B | 0.53B | 0.53B | 0.51B | 0.56B | 0.55B | 0.54B | 0.56B | 0.43B | 0.53B | 0.57B | 0.56B | 0.43B | 0.41B |
|
Minority Interest (Quarter)
|
| | | | | | | | | | | | | | | | | | | | 0.59B | 0.61B | 0.62B | 0.61B | 0.61B | 0.59B | 0.45B | 0.42B | 0.43B | 0.43B | 0.45B | 0.43B | 0.43B | 0.45B | 0.44B | 0.43B | 0.45B | 0.45B | 0.18B | 0.20B |
|
Liabilities from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | 1.41B | 1.33B | 1.34B | 1.39B | 0.15B | 0.14B | 0.14B | 0.14B | | | | | 1.73B | | | 0.25B | 0.31B | 0.30B |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | 1.87B | 2.01B | 1.46B | 1.28B | 0.59B | 0.46B | 1.79B | 1.15B | 1.03B | 1.33B | 1.13B | 1.10B | 1.04B | 1.03B | 0.95B | 0.90B | 0.84B | 0.71B | 0.84B | 0.38B |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | 3.81B | 3.93B | 3.09B | 2.85B | 0.90B | 2.02B | 2.83B | 1.16B | 1.17B | 1.24B | 1.23B | 1.25B | 2.83B | 1.22B | 2.02B | 1.33B | 2.86B | 1.38B | 1.20B | 1.18B |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | 14.57B | 14.85B | 15.56B | 15.76B | 17.40B | 16.58B | 11.51B | 12.88B | 13.07B | 13.27B | 12.59B | 12.46B | 9.95B | 11.58B | 10.82B | 11.38B | 10.18B | 13.33B | 6.28B | 6.03B |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | 18.38B | 18.78B | 18.66B | 18.60B | 18.30B | 18.60B | 14.34B | 14.05B | 14.24B | 14.51B | 13.83B | 13.71B | 12.79B | 12.80B | 12.84B | 12.71B | 13.04B | 14.70B | 7.47B | 7.21B |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | 10.63B | 10.63B | 10.78B | 11.04B | 11.29B | 11.85B | 8.07B | 8.11B | 8.07B | 8.21B | 7.80B | 7.78B | 7.17B | 7.17B | 7.17B | 7.17B | 7.17B | 8.90B | 3.19B | 3.17B |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | 27.46B | 27.24B | 27.05B | 26.79B | 26.14B | 25.50B | 27.02B | 27.16B | 26.55B | 24.63B | 24.73B | 24.01B | 23.76B | 24.66B | 23.35B | 22.83B | 23.52B | 22.89B | 14.10B | 14.24B |
|
Shareholder's Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | 27.46B | 27.24B | 27.05B | 26.79B | 26.14B | 25.50B | 27.02B | 27.16B | 26.55B | 24.63B | 24.73B | 24.01B | 23.76B | 24.66B | 23.35B | 23.27B | 23.52B | 23.34B | 13.92B | 14.24B |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | 45.84B | 46.02B | 45.71B | 45.39B | 44.44B | 44.10B | 41.35B | 41.21B | 40.80B | 39.13B | 38.55B | 13.51B | 36.55B | 37.46B | 36.64B | 35.98B | 36.56B | 38.04B | 21.57B | 21.45B |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | 0.01B | 0.00B | | | | | 0.03B | | | | 0.01B | | | | 0.00B | |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | -0.03B | -0.18B | -23.19B | -23.10B | -22.81B | -1.60B | -21.07B | -0.72B | -0.89B | -22.85B | -22.87B | -1.14B | -1.27B | -0.89B | -23.08B | -1.26B | -0.76B | -0.83B | -24.28B | -24.20B |