|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.84B | 5.18B | 6.87B | 9.70B | 6.76B | 8.99B | 9.91B | 13.99B | 20.58B | 9.45B | 8.07B | 8.07B | 8.07B | 8.07B | 5.90B | 5.90B | 7.37B | 9.44B | 8.11B | 5.88B |
|
Short-term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.49B | 0.58B | 1.34B | 1.63B | 0.89B | 1.57B | 2.25B | 21.25B | 6.86B | 29.88B | 29.22B | | | | 1.02B | 1.73B | 1.12B | 1.12B | 1.15B | 1.28B |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.32B | 5.75B | 8.21B | 11.33B | 7.64B | 10.56B | 12.16B | 35.23B | 27.44B | 39.33B | 37.29B | 8.07B | 8.07B | 8.07B | 6.93B | 7.64B | 8.49B | 10.56B | 9.26B | 7.17B |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.92B | 8.23B | 6.30B | 5.49B | 8.23B | 8.69B | 8.56B | 17.93B | 17.74B | 22.45B | 13.20B | | | | 13.59B | 12.72B | 11.57B | 10.37B | 10.82B | 12.88B |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.86B | | | 0.81B | | | 1.44B | | 0.84B | 0.74B | | | | | | | | | |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.92B | 9.09B | 6.30B | 5.49B | 9.05B | 8.69B | 8.56B | 19.36B | 17.74B | 23.29B | 13.94B | | | | 13.59B | 12.72B | 11.57B | 10.37B | 10.82B | 12.88B |
|
Finished Goods (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.57B | | | 0.44B | | 1.00B | 0.32B | | | | | | | | | | | | |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.50B | 3.36B | 2.10B | 2.97B | 3.08B | 2.92B | 2.55B | 3.40B | 5.26B | 5.21B | 3.81B | | | | 4.03B | 3.21B | 3.83B | 3.74B | 3.33B | 4.24B |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 24.41B | 24.78B | 22.61B | 28.07B | 30.82B | 32.62B | 38.43B | 61.83B | 75.54B | 77.15B | 60.99B | | | | 45.97B | 47.46B | 45.15B | 41.45B | 38.03B | 43.75B |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 69.95B | 71.75B | 59.79B | 63.94B | 215.59B | 63.16B | 65.37B | -150.16B | 54.79B | -1.20B | 58.82B | | | | 55.56B | 59.79B | 58.53B | 59.96B | 61.24B | 62.94B |
|
Long-Term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.20B | 3.60B | 6.10B | 9.32B | 2.27B | 10.92B | 2.38B | 2.69B | 1.66B | 2.76B | 3.44B | | | | 0.65B | 17.48B | 14.33B | 14.28B | 14.30B | 14.21B |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 10.88B | 10.74B | 10.14B | 10.32B | 1.48B | 8.15B | 6.83B | 1.96B | 5.31B | 2.04B | 5.71B | | | | 5.65B | 6.22B | 6.37B | 6.42B | 5.95B | 5.97B |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 10.88B | 10.74B | 10.14B | 10.32B | 1.48B | 8.15B | 6.83B | 1.96B | 5.31B | 2.04B | 5.71B | | | | 5.65B | 6.22B | 6.37B | 6.42B | 5.95B | 5.97B |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.44B | 3.88B | 3.83B | 3.79B | 4.97B | 4.88B | 5.23B | 6.26B | 6.48B | 8.73B | 7.94B | | | | 4.90B | 5.09B | 5.30B | 5.04B | 5.05B | 5.68B |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.17B | 1.21B | 1.16B | 1.31B | 1.00B | 0.77B | 0.93B | 1.09B | 1.58B | 2.06B | 1.29B | | | | 1.38B | 1.30B | 1.38B | 4.28B | 2.07B | 1.89B |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 92.40B | 95.08B | 81.54B | 86.71B | 92.62B | 86.27B | 87.88B | 84.62B | 74.07B | 79.85B | 81.53B | | | | 77.95B | 83.33B | 82.99B | 83.69B | 92.79B | 95.25B |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 117.11B | 119.86B | 104.15B | 114.78B | 124.81B | 119.99B | 127.26B | 147.12B | 151.97B | 157.00B | 143.58B | | | | 131.14B | 137.90B | 139.09B | 135.85B | 131.73B | 141.15B |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.66B | 10.45B | 7.94B | 8.62B | 10.51B | 10.59B | 10.02B | 14.31B | 10.98B | 13.35B | 9.56B | | | | 11.11B | 10.41B | 10.42B | 10.43B | 9.70B | 11.37B |
|
Notes Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Dividends payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.86B | 0.86B | | 0.30B | 0.36B | | 0.49B | 0.58B | 1.26B | 2.81B | 2.65B | | | | 1.91B | | 0.94B | 0.93B | 0.92B | |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.53B | 11.31B | 7.94B | 8.92B | 10.87B | 10.59B | 10.51B | 14.89B | 12.25B | 16.16B | 12.21B | | | | 13.02B | 10.41B | 11.36B | 11.36B | 10.62B | 11.37B |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.40B | | | 2.35B | | | 2.18B | | | | | | | | | | | | |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.94B | 5.61B | 5.46B | 4.59B | | | 5.27B | | 4.36B | 6.00B | | | | 7.22B | | | | 4.05B | |
|
Current Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.15B | | | 1.19B | | | 1.11B | | 1.26B | 1.28B | | | | 1.25B | | | | 1.19B | |
|
Current Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.12B | 3.70B | 3.57B | 0.67B | 1.15B | 3.25B | 5.16B | 13.12B | 21.64B | 17.66B | 12.31B | | | | 10.32B | 13.96B | 11.86B | 12.66B | 10.99B | 13.99B |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 18.53B | 19.56B | 18.39B | 15.98B | 19.50B | 18.77B | 22.49B | 39.01B | 47.21B | 43.54B | 35.72B | | | | 35.02B | 34.72B | 36.82B | 33.72B | 30.60B | 36.60B |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 24.40B | 21.75B | 20.09B | 28.63B | 29.12B | 27.99B | 28.11B | 27.40B | 24.06B | 24.14B | 22.23B | | | | 19.36B | 20.50B | 22.36B | 22.90B | 23.76B | 22.16B |
|
Pension (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.77B | 3.87B | 3.27B | 3.57B | 4.29B | 4.36B | 4.41B | 4.40B | 4.09B | 3.67B | 3.92B | | | | 3.48B | 3.74B | 4.26B | 4.26B | 4.08B | 4.18B |
|
Minority Interest (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.01B | 0.02B | | 0.01B | | | | 0.04B | 0.04B | 0.05B | 0.07B | 0.07B | 0.07B |
|
Liabilities from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.32B | 0.27B | 0.61B | 0.13B | 1.82B | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.73B | 5.53B | 7.40B | 8.91B | 6.25B | 11.44B | 12.31B | 7.66B | 13.39B | 23.81B | 13.35B | | | | 24.85B | 14.04B | 14.91B | 15.00B | 14.52B | 15.04B |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.19B | 2.83B | 3.02B | 3.22B | 3.01B | 2.80B | 2.45B | 2.32B | 3.67B | 3.57B | | | | 2.26B | 2.24B | 2.15B | 2.17B | 2.22B | 2.77B |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 18.27B | 17.95B | 14.76B | 18.10B | 19.73B | 17.82B | 18.89B | 19.90B | 15.81B | | 15.30B | | | | 12.93B | 14.24B | 14.05B | 14.60B | 14.71B | 15.02B |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 57.58B | 59.14B | 49.41B | 63.19B | 71.10B | 65.17B | 67.12B | 68.96B | 61.71B | 60.23B | 58.89B | | | | 52.72B | 56.49B | 58.85B | 60.05B | 60.45B | 60.46B |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 76.11B | 78.70B | 67.80B | 79.17B | 90.92B | 84.21B | 90.22B | 108.10B | 110.74B | 104.03B | 95.08B | | | | 88.76B | 92.03B | 97.12B | 95.25B | 91.23B | 97.51B |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 24.40B | 24.69B | 25.69B | 34.09B | 33.71B | 27.99B | 28.11B | 32.68B | 24.06B | 28.50B | 28.23B | | | | 26.58B | 20.50B | 22.36B | 22.90B | 27.81B | 22.16B |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 40.98B | 41.16B | 36.33B | 35.59B | 33.89B | 35.76B | 37.02B | 39.01B | 41.21B | 53.99B | 48.49B | | | | 42.34B | 45.82B | 41.92B | 40.53B | 40.42B | 43.57B |
|
Shareholder's Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 41.16B | | | 33.89B | | 65.67B | 39.01B | | 53.99B | 48.49B | | | | 42.34B | | | | 40.42B | |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 117.11B | 119.86B | 104.15B | 114.78B | 124.81B | 119.99B | 127.26B | 147.12B | 151.97B | 157.00B | 143.58B | | | | 131.14B | 137.90B | 139.09B | 135.85B | 131.73B | 141.15B |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |