|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.45B | 0.05B | 0.03B | 0.01B | 0.01B | 0.03B | 0.01B | 0.02B | 0.01B | 0.04B | 0.03B | 0.06B | 0.02B | 0.05B | 0.02B | 0.06B | 0.03B | 0.03B | 0.04B | 0.04B |
|
Short-term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.17B | 0.35B | 0.18B | 0.35B | 0.37B | 0.40B | 0.33B | 0.21B | 0.26B | 0.23B | 0.30B | 0.20B | 1.06B | 1.10B | 0.16B | 0.16B | 0.12B | 0.10B | 0.14B | 0.14B |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.62B | 0.40B | 0.21B | 0.36B | 0.39B | 0.42B | 0.34B | 0.23B | 0.27B | 0.26B | 0.32B | 0.26B | 1.08B | 1.15B | 0.19B | 0.22B | 0.15B | 0.14B | 0.18B | 0.18B |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.55B | 1.52B | 1.70B | 1.63B | 1.87B | 1.78B | 2.04B | 1.51B | 1.30B | 1.39B | 1.63B | 1.44B | 1.50B | 1.41B | 1.69B | 1.73B | 1.60B | 1.40B | 2.03B | 1.92B |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.16B | 0.17B | 0.14B | 0.18B | 0.29B | 0.20B | 0.14B | 0.18B | 0.19B | 0.17B | 0.15B | 0.18B | 0.25B | 0.21B | 0.14B | 0.16B | 0.16B | 0.18B | 0.12B | 0.19B |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.71B | 1.69B | 1.83B | 1.81B | 2.16B | 1.98B | 2.18B | 1.69B | 1.50B | 1.57B | 1.79B | 1.61B | 1.75B | 1.61B | 1.83B | 1.89B | 1.76B | 1.58B | 2.15B | 2.11B |
|
Raw Materials (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.47B | 0.52B | 0.49B | 0.50B | 0.50B | 0.51B | 0.51B | 0.52B | 0.54B | 0.65B | 0.63B | 0.74B | 0.77B | 0.90B | 0.80B | 0.92B | 1.00B | 1.11B | 0.99B | 1.03B |
|
Finished Goods (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.30B | 0.40B | 0.37B | 0.23B | 0.36B | 0.54B | 0.43B | 0.28B | 0.39B | 0.46B | 0.42B | 0.31B | 0.39B | 0.49B | 0.44B | 0.24B | 0.37B | 0.44B | 0.38B | 0.20B |
|
Current Deferred Tax Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.18B | 0.30B | 0.22B | 0.25B | 0.18B | 0.33B | 0.23B | 0.26B | 0.19B | 0.18B | 0.24B | 0.30B | 0.20B | 0.35B | 0.23B | 0.27B | 0.18B | 0.15B | 0.26B | 0.34B |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.40B | 3.49B | 3.32B | 3.61B | 4.09B | 4.31B | 4.18B | 3.54B | 3.20B | 3.42B | 3.54B | 3.75B | 4.52B | 5.62B | 3.61B | 3.62B | 3.54B | 3.76B | 4.35B | 4.39B |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 29.14B | 26.16B | 26.94B | 27.27B | 27.73B | 28.10B | 28.77B | 29.19B | 29.70B | -2.70B | 28.17B | 28.59B | 29.45B | 30.07B | 30.89B | 31.10B | 31.62B | 32.65B | 33.65B | 34.42B |
|
Long-Term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.05B | 2.38B | 0.05B | 0.17B | 2.17B | 0.17B | 0.17B | 0.16B | 0.18B | 0.18B | 0.17B | 0.16B | 0.08B | 2.57B | 2.56B | 0.18B | 0.07B | 2.80B | 0.12B | 0.07B |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.47B | 1.99B | 1.99B | 1.99B | 1.99B | 1.99B | 1.99B | 1.99B | 1.99B | 1.99B | 1.99B | 1.99B | 1.99B | 1.99B | 1.99B | 1.99B | 1.99B | 1.99B | 1.99B | 1.99B |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.30B | 0.18B | 0.18B | 0.17B | 0.17B | 0.17B | 0.17B | 0.16B | 0.16B | 0.16B | 0.16B | 0.15B | 0.15B | 0.15B | 0.14B | 0.14B | 0.14B | 0.19B | 0.19B | 0.18B |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.76B | 2.17B | 2.17B | 2.17B | 2.16B | 2.16B | 2.16B | 2.16B | 2.15B | 2.15B | 2.15B | 2.15B | 2.15B | 2.14B | 2.14B | 2.13B | 2.13B | 2.18B | 2.18B | 2.18B |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 10.02B | 0.15B | 3.48B | 0.18B | 0.20B | 7.46B | 0.23B | 0.27B | 7.73B | 2.70B | 0.26B | 0.26B | 0.28B | 0.30B | 11.79B | 12.29B | 12.44B | 7.25B | 13.20B | 7.52B |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 43.23B | 35.94B | 36.40B | 36.75B | 37.22B | 37.64B | 38.50B | 38.98B | 39.72B | 40.31B | 41.22B | 42.15B | 43.30B | 44.19B | 45.24B | 45.94B | 46.71B | 48.27B | 49.72B | 50.72B |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 49.64B | 39.44B | 39.72B | 40.36B | 41.31B | 41.95B | 42.68B | 42.52B | 42.92B | 43.73B | 44.76B | 45.90B | 47.81B | 49.81B | 48.85B | 49.55B | 50.25B | 52.03B | 54.07B | 55.11B |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.17B | 1.36B | 1.41B | 1.32B | 1.75B | 1.62B | 1.60B | 1.08B | 1.05B | 1.14B | 1.36B | 1.10B | 1.31B | 1.29B | 1.39B | 1.30B | 1.38B | 1.31B | 1.75B | 1.63B |
|
Notes Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.23B | 0.36B | 0.76B | 0.24B | 0.44B | 0.50B | 0.34B | 0.13B | 0.19B | 0.14B | 1.28B | 0.13B | 0.14B | 0.09B | 1.07B | 0.14B | 0.06B | 0.22B | 0.09B | 0.14B |
|
Dividends payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.37B | 0.16B | 0.17B | 0.17B | 0.34B | 0.17B | 0.20B | 0.20B | 0.39B | 0.20B | 0.21B | 0.21B | 0.42B | 0.21B | 0.23B | 0.23B | 0.45B | 0.23B | 0.24B | 0.24B |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.77B | 1.89B | 2.34B | 1.74B | 2.52B | 2.29B | 2.14B | 1.41B | 1.63B | 1.48B | 2.85B | 1.44B | 1.87B | 1.59B | 2.68B | 1.67B | 1.89B | 1.75B | 2.08B | 2.01B |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.17B | 0.15B | 0.14B | 0.15B | 0.15B | 0.16B | 0.15B | 0.17B | 0.17B | 0.21B | 0.17B | 0.24B | 0.23B | 0.26B | 0.22B | 0.24B | 0.25B | 0.30B | 0.27B | 0.34B |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.58B | 0.56B | 0.58B | 0.47B | 0.57B | 0.54B | 0.54B | 0.43B | 0.46B | 0.47B | 0.45B | 0.46B | 0.53B | 0.57B | 0.59B | 0.51B | 0.43B | 0.44B | 0.68B | 0.54B |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.07B | 0.36B | 0.76B | 0.24B | 0.81B | 0.99B | 1.12B | 1.00B | 0.70B | 0.59B | 2.14B | 2.41B | 0.56B | 0.97B | 1.07B | 0.95B | 0.25B | 0.22B | 0.88B | |
|
Current Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.03B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.03B | 0.03B | 0.03B |
|
Current Deferred Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.11B | | 0.16B | 0.21B | 0.14B | | 0.20B | 0.27B | | |
|
Curent Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.74B | 3.43B | 6.35B | 5.68B | 6.89B | 5.47B | 5.17B | 4.04B | 3.60B | 4.04B | 5.88B | 4.97B | 6.51B | 6.79B | 5.11B | 4.15B | 3.78B | 3.27B | 5.41B | 4.61B |
|
Capital Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.02B | 0.02B | 0.02B | 0.02B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.02B | 0.02B | 0.02B | 0.02B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.88B | 16.92B | 0.88B | 14.52B | 15.61B | 16.35B | 16.87B | 17.66B | 18.54B | 0.88B | 0.88B | 19.25B | 17.70B | 0.88B | 19.15B | 20.25B | 0.88B | 22.42B | 1.47B | 1.48B |
|
Non-Current Deffered Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.16B | 0.16B | 0.16B | 0.16B | 0.18B | 0.18B | 0.18B | 0.18B | 0.18B | 0.18B | 0.18B | 0.18B | 0.18B | 0.28B | 0.27B | 0.40B | 0.40B | 0.40B | 0.40B | 0.51B |
|
Pension (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.75B | 0.73B | 0.36B | 0.35B | 0.35B | 0.27B | 0.38B | 0.35B | 0.28B | 0.29B | 0.30B | 0.33B | 0.31B | 0.29B | 0.23B | 0.23B | 0.20B | 0.19B | 0.23B | 0.24B |
|
Minority Interest (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.16B | 0.01B | 0.01B | 0.00B | 0.01B | 0.01B | 0.00B | 0.00B | 0.00B | 0.00B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B |
|
Liabilities from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.95B | 2.10B | 4.39B | 2.23B | 2.24B | 2.31B | 2.39B | 2.47B | 2.52B | 2.58B | 5.06B | 2.71B | 2.84B | 2.75B | 5.47B | 2.95B | 2.97B | 3.09B | 3.40B | 3.38B |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.10B | 0.08B | 0.07B | 0.07B | 0.07B | 0.07B | 0.07B | 0.07B | 0.09B | 0.11B | 0.11B | 0.13B | 0.15B | 0.16B | 0.17B | 0.19B | 0.19B | 0.23B | 0.23B | 0.23B |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 11.47B | 2.97B | 3.16B | 10.18B | 10.23B | 0.26B | 3.46B | 10.17B | 0.18B | 0.18B | 3.56B | 3.60B | 10.92B | 10.96B | 4.03B | 0.20B | 4.18B | 0.39B | 0.41B | 4.54B |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -11.37B | -2.88B | -3.08B | -9.87B | -9.90B | 0.07B | -3.24B | -9.87B | 0.03B | 0.03B | -2.77B | -2.77B | -10.13B | -10.21B | -3.24B | 0.56B | -3.47B | 0.33B | 0.27B | -3.88B |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.10B | 0.10B | 0.08B | 0.32B | 0.33B | 0.33B | 0.22B | 0.31B | 0.20B | 0.20B | 0.78B | 0.83B | 0.79B | 0.76B | 0.79B | 0.76B | 0.70B | 0.72B | 0.67B | 0.65B |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.95B | 17.29B | 1.64B | 14.76B | 16.42B | 17.35B | 18.00B | 18.66B | 19.23B | 1.48B | 3.02B | 21.66B | 18.26B | 1.85B | 20.22B | 21.19B | 1.13B | 22.64B | 2.36B | 1.48B |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 12.54B | 8.58B | 8.71B | 8.87B | 8.58B | 8.99B | 10.40B | 10.65B | 10.48B | 10.85B | 11.05B | 11.18B | 11.11B | 11.60B | 11.70B | 11.93B | 11.73B | 12.16B | 12.30B | 12.33B |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 49.64B | 39.44B | 39.72B | 40.36B | 41.31B | 41.95B | 42.68B | 42.52B | 42.92B | 43.73B | 44.76B | 45.90B | 47.81B | 49.81B | 48.85B | 49.55B | 50.25B | 52.03B | 54.07B | 55.11B |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.13B | 3.32B | -0.11B | 3.66B | 3.35B | 3.74B | -0.06B | -0.07B | 3.86B | -0.04B | -0.07B | -0.04B | 4.40B | -0.04B | -0.03B | 5.16B | 4.94B | 5.36B | -0.04B | -0.04B |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |