|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | 0.20B | 5,082.00B | 5,022.00B | 10,087.00B | 0.39B | 13,999.00B | 10,104.00B | 14,549.91B | 0.61B | 15,497.34B | 15,401.06B | 15,401.06B | 0.55B | 13,236.88B | 13,237.00B | 0.65B | 14,102.00B | 10,118.00B | 4,141.00B | 0.54B |
|
Short-term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | 2,194.65B | 887.00B | 1,192.00B | 1,835.00B | 1,627.15B | 1,649.00B | 1,146.00B | 2,235.00B | 1,563.74B | 1,683.97B | | 1,752.23B | 1,860.93B | 2,112.72B | | 4,389.00B | 3,583.00B | 4,222.00B | 2,695.00B | 1,838.00B |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | 2,194.85B | 5,969.00B | 6,214.00B | 11,922.00B | 1,627.54B | 15,648.00B | 11,250.00B | 16,784.91B | 1,564.36B | 17,181.31B | 15,401.06B | 17,153.29B | 1,861.48B | 15,349.59B | 13,237.00B | 4,389.65B | 17,685.00B | 14,340.00B | 6,836.00B | 1,838.54B |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | 110.32B | 39.94B | | | | | | | | | | | | | | | | | | |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | 110.32B | 39.94B | | | | | | | | | | | | | | | | | | |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | 5,053.96B | 6,408.00B | -1969.70B | 9,078.00B | 8,398.21B | -2727.94B | 12,177.00B | -1883.51B | 11,880.03B | 598.71B | 1,089.94B | 11,356.47B | 10,202.45B | -732.41B | | 10,028.00B | 11,032.00B | 10,398.00B | 6,933.00B | 8,609.00B |
|
Current Deferred Tax Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | -35.57B | -51.48B | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | 22,834.37B | 27,076.00B | 29,270.00B | 47,016.00B | 51,695.75B | 59,149.00B | 61,010.00B | 68,012.00B | 77,276.85B | 86,338.76B | | 73,934.34B | 68,615.11B | 62,098.23B | | 60,642.00B | 63,995.00B | 59,170.00B | 37,563.00B | 53,445.00B |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | 66,508.34B | 68,431.00B | 69,380.00B | 83,087.00B | 90,076.53B | 87,774.00B | 92,035.00B | 96,556.00B | 100,997.50B | 99,581.91B | | 95,437.34B | 95,171.30B | 99,137.89B | | 107,455.00B | 105,457.00B | 104,913.00B | 36,891.00B | 106,104.00B |
|
Long-Term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | 3,173.00B | 3,312.00B | -16.00B | 308.00B | -32.33B | -65.00B | 8,933.00B | 9,496.60B | | | | 8,418.63B | -11.00B | | 8,652.00B | 8,696.00B | 8,913.00B | 1.00B | -6.00B |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | 1,594.28B | 1,353.80B | 1,594.28B | 21,086.00B | 4,686.32B | 5,552.00B | 5,755.00B | 6,344.00B | 5,350.11B | 5,026.02B | | 4,964.72B | 4,846.67B | 5,012.75B | | 6,742.00B | 6,629.00B | 6,519.00B | 1,262.00B | 6,283.00B |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | 555.04B | 564.00B | 588.00B | 10,377.00B | 15,508.52B | 14,831.00B | 15,975.00B | 17,308.00B | 18,146.60B | 17,542.93B | | 15,560.16B | 14,714.81B | 15,648.11B | | 16,413.00B | 15,559.00B | 15,130.00B | 590.00B | 14,041.00B |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | 2,149.32B | 1,917.80B | 2,182.28B | 31,463.00B | 20,194.84B | 20,383.00B | 21,730.00B | 23,652.00B | 23,496.72B | 22,568.95B | | 20,524.88B | 19,561.48B | 20,660.87B | | 23,155.00B | 22,188.00B | 21,649.00B | 1,852.00B | 20,324.00B |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | 10,035.00B | 10,462.00B | 10,699.00B | 12,988.00B | 11,731.00B | 10,876.00B | 13,307.00B | 14,951.00B | 17,219.00B | 15,274.00B | | | | | | 16,269.00B | 14,680.00B | 13,826.00B | 9,535.00B | 10,227.00B |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | 1,664.04B | 2,450.00B | 2,486.00B | 2,494.00B | 2,333.09B | 2,387.00B | 2,365.00B | 2,763.00B | 2,778.48B | 3,262.44B | | 3,169.76B | 2,769.03B | 3,210.12B | | 3,845.00B | 3,718.00B | 3,694.00B | 1,838.00B | 2,910.00B |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | 114,859.79B | 119,857.00B | 121,984.00B | 194,218.00B | 190,730.87B | 191,681.00B | 201,867.00B | 215,120.00B | 225,515.59B | 226,022.94B | | 208,843.07B | 211,525.98B | 221,386.54B | | 240,702.00B | 236,326.00B | 235,440.00B | 176,678.00B | 230,692.00B |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | 137,694.17B | 146,933.00B | 151,254.00B | 241,234.00B | 242,426.62B | 250,830.00B | 262,877.00B | 283,132.00B | 302,792.43B | 312,361.70B | | 282,777.41B | 280,141.09B | 283,484.77B | | 301,344.00B | 300,321.00B | 294,610.00B | 214,241.00B | 284,137.00B |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | 8,449.04B | -76.60B | 691.69B | 12,670.00B | 13,568.23B | 26,480.00B | 22,129.00B | -526.78B | 19,937.70B | 43,037.11B | -990.86B | 23,766.76B | 18,891.43B | -2512.20B | | 19,302.00B | 26,609.00B | 17,624.00B | 16,102.00B | 15,759.00B |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | 8,449.04B | -76.60B | 691.69B | 12,670.00B | 13,568.23B | 26,480.00B | 22,129.00B | -526.78B | 19,937.70B | 43,037.11B | -990.86B | 23,766.76B | 18,891.43B | -2512.20B | | 19,302.00B | 26,609.00B | 17,624.00B | 16,102.00B | 15,759.00B |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | 11,206.62B | 11,338.00B | 11,635.00B | 12,044.00B | 12,642.09B | 12,624.00B | 12,874.00B | 12,929.00B | 11,223.36B | 11,408.48B | | 11,532.71B | 14,547.39B | 15,172.22B | | 12,736.00B | 12,967.00B | 13,140.00B | 10,081.00B | 14,801.00B |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | 61.95B | | 346.99B | | 201.25B | 240.91B | 402.51B | | 240.63B | | | | | | |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | 97,007.91B | 98,623.15B | | | | | | | | | | |
|
Current Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | 1,243.88B | 1,241.00B | 701.00B | 1,641.00B | 12,124.52B | 2,559.00B | 4,692.00B | 6,517.00B | 15,275.64B | 13,740.03B | | 14,099.00B | 13,567.51B | 13,904.05B | | 2,769.00B | 2,479.00B | 1,938.00B | 831.00B | 2,368.00B |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | 18,282.44B | 19,964.00B | 19,330.00B | 27,881.00B | 30,248.73B | 42,774.00B | 41,752.00B | 51,389.00B | 56,782.34B | 86,296.74B | | 50,396.60B | 43,564.56B | 41,860.46B | | 39,634.00B | 48,138.00B | 40,689.00B | 29,235.00B | 34,514.00B |
|
Capital Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | 41,808.41B | 44,687.00B | 44,737.00B | 83,225.00B | 85,854.65B | 82,879.00B | 88,983.00B | 85,126.00B | 92,936.26B | 100,104.83B | | 92,112.18B | 90,265.52B | 98,980.37B | | 108,677.00B | 105,620.00B | 104,619.00B | 76,871.00B | 99,120.00B |
|
Pension (Quarter)
|
| | | | | | | | | | | | | | | | | | 10,401.53B | 10,903.85B | 11,010.53B | | 9,082.79B | -53.31B | | 11,023.09B | 10,211.54B | -32.34B | -479.99B | -394.20B | 15,213.51B | -489.54B | | | | | | |
|
Minority Interest (Quarter)
|
| | | | | | | | | | | | | | | | | | 1,154.00B | 292.00B | 295.00B | 516.00B | 2,031.00B | 22,689.00B | 24,069.00B | 25,974.00B | 28,052.00B | 1,304.00B | | | | 1,024.00B | 1,458.00B | 26,279.00B | 25,813.00B | 1,750.00B | 2,953.00B | 3,905.00B |
|
Liabilities from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | 26.21B | | | 29.88B | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | -517.19B | -1386.84B | | | -351.40B | | -1675.20B | | -1053.81B | | -6713.43B | | | | | | | | |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | 608.69B | 623.00B | 612.00B | 1,921.00B | 1,819.46B | 1,780.00B | 1,962.00B | 2,173.00B | 2,728.32B | 2,425.64B | | 3,166.87B | 2,702.84B | 2,614.54B | | 2,344.00B | 2,115.00B | 1,952.00B | 392.00B | 1,766.00B |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | 65,912.36B | 68,817.00B | 69,329.00B | 119,565.00B | 121,594.11B | 118,912.00B | 126,448.00B | 123,904.00B | 132,107.00B | 137,168.84B | | 130,456.18B | 136,324.05B | 146,387.89B | | 151,734.00B | 148,885.00B | 148,340.00B | 101,309.00B | 140,377.00B |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | 84,194.81B | 88,781.00B | 88,659.00B | 147,446.00B | 151,842.84B | 161,686.00B | 168,200.00B | 175,293.00B | 188,889.34B | 212,685.46B | | 180,852.78B | 179,888.61B | 188,248.35B | | 191,368.00B | 197,023.00B | 189,029.00B | 130,544.00B | 174,891.00B |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | 41,808.41B | 44,687.00B | 44,737.00B | 83,225.00B | 85,854.65B | 82,879.00B | 88,983.00B | 85,126.00B | 189,944.17B | 198,727.98B | | 92,112.18B | 90,265.52B | 98,980.37B | | 108,677.00B | 105,620.00B | 104,619.00B | 76,871.00B | 99,120.00B |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | 49,899.86B | 58,152.00B | 62,595.00B | 93,788.00B | 90,583.77B | 89,144.00B | 94,677.00B | 107,839.00B | 113,903.09B | 99,676.24B | | 101,924.63B | 100,252.48B | 95,236.42B | | 109,976.00B | 103,298.00B | 105,581.00B | 83,697.00B | 109,246.00B |
|
Shareholder's Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | 627.81B | 99,676.24B | | | | | | | | | | |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | 137,694.17B | 146,933.00B | 151,254.00B | 241,234.00B | 242,426.62B | 250,830.00B | 262,877.00B | 283,132.00B | 302,792.43B | 312,361.70B | | 282,777.41B | 280,141.09B | 283,484.77B | | 301,344.00B | 300,321.00B | 294,610.00B | 214,241.00B | 284,137.00B |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | 9,635.14B | 10,624.23B | 10,624.23B | | 10,624.23B | | | 8,898.63B | 8,898.63B | 17,922.72B | | 17,922.72B | 17,922.72B | 24,156.41B | | | | | | |
|
Preferred Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | 6,607.70B | | 6,607.70B | | | | | | | | | | | | | | | | | |