|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.86B | 2.35B | 4.73B | 6.93B | 2.53B | 1.80B | 2.27B | 2.05B | 9.96B | 8.05B | 2.08B | 2.32B | 2.30B | 3.59B | 2.83B | 1.89B | 2.22B | 1.54B | 1.75B | 1.79B |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.86B | 2.35B | 4.73B | 6.93B | 2.53B | 1.80B | 2.27B | 2.05B | 9.96B | 8.05B | 2.08B | 2.32B | 2.30B | 3.59B | 2.83B | 1.89B | 2.22B | 1.54B | 1.75B | 1.79B |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.75B | 2.97B | 2.75B | 2.96B | 2.96B | 2.26B | 2.23B | 2.33B | 2.49B | 2.52B | 2.76B | 2.88B | 2.76B | 2.93B | 2.69B | 2.90B | 2.91B | 3.10B | 2.97B | 3.16B |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.50B | 0.53B | 0.53B | 0.52B | 1.32B | 1.39B | 1.41B | 1.34B | 1.39B | 1.45B | 1.50B | 1.48B | 1.54B | 1.60B | 1.60B | 1.71B | 1.79B | 1.89B | 1.90B | 1.91B |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.25B | 3.50B | 3.27B | 3.48B | 4.28B | 3.65B | 3.64B | 3.67B | 3.88B | 3.97B | 4.26B | 4.36B | 4.30B | 4.53B | 4.29B | 4.61B | 4.70B | 4.99B | 4.87B | 5.07B |
|
Raw Materials (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Finished Goods (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.11B | 2.05B | 2.33B | 2.40B | 2.32B | 1.74B | 2.00B | 2.03B | 2.08B | 2.01B | 2.43B | 2.36B | 2.30B | 2.18B | 2.20B | 2.22B | 2.29B | 2.21B | 2.35B | 2.45B |
|
Current Deferred Tax Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.04B | 1.06B | 1.05B | 1.25B | 1.57B | 1.30B | 1.29B | 1.23B | 1.23B | 1.24B | 1.40B | 1.46B | 1.46B | 1.50B | 1.47B | 1.62B | 1.66B | 1.73B | 1.77B | 1.85B |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.77B | 8.43B | 10.86B | 13.54B | 9.38B | 8.51B | 9.00B | 8.98B | 15.76B | 13.82B | 8.67B | 9.01B | 8.82B | 10.19B | 9.19B | 8.63B | 9.07B | 8.58B | 8.84B | 9.25B |
|
Buildings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.50B | | | | 1.76B | | | | 2.05B | | | | 2.13B | | |
|
Construction in Progress (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.39B | | | | 0.28B | | | | 0.32B | | | | 0.31B | | |
|
Land & Improvements (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.66B | 3.74B | 3.69B | 3.57B | 3.36B | 2.24B | 2.26B | 2.26B | 2.27B | 2.36B | 2.70B | 2.69B | 2.69B | 2.81B | 2.74B | 2.76B | 2.79B | 2.87B | 2.87B | 2.85B |
|
Long-Term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.08B | 0.12B | 1.30B | 0.14B | 1.13B | 1.04B | 1.01B | | | | | | | |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.78B | 6.97B | 7.70B | 7.63B | 14.75B | 13.95B | 14.09B | 14.10B | 14.13B | 14.48B | 17.98B | 17.96B | 17.94B | 18.07B | 17.91B | 18.00B | 18.16B | 18.19B | 18.18B | 18.15B |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.99B | 2.88B | 2.79B | 2.70B | 6.93B | 6.57B | 6.46B | 6.30B | 6.15B | 6.26B | 11.27B | 10.98B | 10.63B | 10.44B | 10.03B | 9.82B | 9.67B | 9.46B | 9.21B | 8.95B |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 10.77B | 9.84B | 10.49B | 10.33B | 21.68B | 20.52B | 20.55B | 20.40B | 20.28B | 20.74B | 29.25B | 28.94B | 28.56B | 28.50B | 27.93B | 27.82B | 27.83B | 27.65B | 27.39B | 27.11B |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.28B | 1.95B | 1.93B | 2.06B | 2.63B | 2.26B | 3.37B | 3.58B | 2.51B | 2.57B | 2.64B | 2.61B | 2.61B | 2.74B | 2.74B | 2.77B | 2.83B | 2.86B | 2.84B | 2.88B |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 12.05B | 12.54B | 12.41B | 12.39B | 24.31B | 24.93B | 24.98B | 24.90B | 26.14B | 26.56B | 35.15B | 34.74B | 34.08B | 31.25B | 30.67B | 30.59B | 30.65B | 30.51B | 30.23B | 29.99B |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 24.48B | 24.71B | 26.96B | 29.50B | 37.04B | 35.67B | 36.24B | 36.15B | 44.17B | 42.75B | 46.51B | 46.44B | 45.59B | 44.25B | 42.61B | 41.98B | 42.52B | 41.96B | 41.94B | 42.09B |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.97B | 2.11B | 2.10B | 2.05B | 2.04B | 1.28B | 1.22B | 1.21B | 1.22B | 1.27B | 1.23B | 1.27B | 1.25B | 1.33B | 1.26B | 1.34B | 1.27B | 1.38B | 1.34B | 1.47B |
|
Notes Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.97B | 2.11B | 2.10B | 2.05B | 2.04B | 1.28B | 1.22B | 1.21B | 1.22B | 1.27B | 1.23B | 1.27B | 1.25B | 1.33B | 1.26B | 1.34B | 1.27B | 1.38B | 1.34B | 1.47B |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.23B | 3.27B | 3.19B | 3.26B | 3.54B | 3.04B | 3.95B | 3.25B | 4.73B | 3.21B | 3.30B | 3.24B | 3.35B | 3.88B | 3.63B | 3.32B | 3.51B | 3.62B | 3.35B | 3.38B |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.48B | 0.87B | 0.04B | 2.76B | 3.23B | 2.12B | 1.79B | 1.96B | 0.67B | 0.55B | 3.23B | 3.15B | 2.99B | 0.53B | 1.07B | 6.19B | 5.95B | 4.80B | 5.83B | 5.80B |
|
Current Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.67B | 6.25B | 5.33B | 8.07B | 8.81B | 7.78B | 8.16B | 7.55B | 6.61B | 5.03B | 7.76B | 7.66B | 7.59B | 5.74B | 5.96B | 10.85B | 10.73B | 9.80B | 10.52B | 10.65B |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.83B | 5.79B | 8.72B | 8.20B | 8.37B | 8.26B | 8.16B | 8.17B | 7.64B | 7.61B | 7.63B | 7.61B | 7.11B | 7.16B | 6.56B | 8.18B | 8.28B | 8.32B | 7.58B | 7.55B |
|
Pension (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Minority Interest (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.05B | 0.04B | 0.04B | 0.04B | 5.97B | 5.95B | 5.99B | 5.99B | 5.95B | 5.91B | 5.88B | 5.88B | 5.89B | 5.87B | 5.89B | 0.02B | 0.02B | 0.02B | 0.01B | 0.02B |
|
Liabilities from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.17B | 1.20B | 0.15B | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.64B | 2.75B | 2.62B | 2.61B | 3.58B | 3.15B | 3.06B | 2.93B | 3.50B | 3.51B | 4.56B | 4.38B | 4.19B | 3.84B | 3.72B | 3.69B | 3.62B | 3.55B | 3.55B | 3.56B |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 12.55B | 22.22B | 40.85B | 27.65B | 23.15B | 32.74B | 51.87B | 2.65B | 14.26B | 8.01B | 60.72B | 41.90B | 14.70B | 59.38B | 39.99B | 19.02B | 19.01B | 18.12B | 37.91B | 18.23B |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 15.19B | 24.97B | 43.47B | 30.26B | 26.73B | 35.89B | 54.92B | 5.58B | 17.76B | 16.15B | 65.28B | 46.28B | 18.90B | 63.22B | 43.71B | 22.71B | 22.63B | 21.67B | 41.46B | 21.79B |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.31B | 6.67B | 8.76B | 10.96B | 11.59B | 10.37B | 9.95B | 10.13B | 8.31B | 8.16B | 10.86B | 10.77B | 10.10B | 7.69B | 7.62B | 14.36B | 14.23B | 13.12B | 13.41B | 13.36B |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.29B | -0.26B | -16.51B | -0.76B | 10.31B | -0.22B | -18.68B | 30.57B | 26.41B | 26.60B | -18.76B | 0.16B | 26.69B | -18.97B | -1.10B | 19.27B | 19.89B | 20.30B | 0.48B | 20.30B |
|
Shareholder's Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.34B | -16.29B | 0.56B | -16.53B | 10.31B | 0.06B | -1.25B | 30.57B | 26.41B | 26.60B | -0.26B | 5.88B | 26.69B | -18.97B | -19.87B | 19.27B | 19.89B | 20.30B | -0.58B | 20.30B |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 24.48B | 24.71B | 26.96B | 29.50B | 37.04B | 35.67B | 36.24B | 36.15B | 44.17B | 42.75B | 46.51B | 46.44B | 45.59B | 44.25B | 42.61B | 41.98B | 42.52B | 41.96B | 41.94B | 42.09B |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.36B | 0.36B | 0.36B | 0.36B | 0.36B | 0.01B | 0.38B | 0.38B | 0.38B | 0.38B | 0.38B | 0.38B | 0.38B | 0.00B | 0.39B | 0.39B | 0.39B | 0.39B | 0.39B | 0.39B |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.31B | -0.87B | -0.92B | -0.96B | -1.15B | -1.49B | -1.25B | -1.15B | 39.62B | 40.07B | -1.09B | -1.10B | 40.13B | 40.83B | 41.11B | -1.15B | -0.85B | 40.60B | 40.87B | -0.86B |