|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.73B | 0.34B | 0.52B | 0.37B | 0.59B | 0.36B | 0.57B | 0.49B | 0.94B | 0.32B | 0.30B | 0.42B | 0.47B | 0.42B | 0.36B | 0.32B | 0.44B | 0.50B | 0.58B | 0.39B |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.73B | 0.34B | 0.52B | 0.37B | 0.59B | 0.36B | 0.57B | 0.49B | 0.94B | 0.32B | 0.30B | 0.42B | 0.47B | 0.42B | 0.36B | 0.32B | 0.44B | 0.50B | 0.58B | 0.39B |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.63B | 2.50B | 2.64B | 2.87B | 2.89B | 2.60B | 2.93B | 3.20B | 2.78B | 2.56B | 2.70B | 2.82B | 2.70B | 2.89B | 2.90B | 2.90B | 3.08B | 2.33B | 2.06B | 2.24B |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.63B | 2.50B | 2.64B | 2.87B | 2.89B | 2.60B | 2.93B | 3.20B | 2.78B | 2.56B | 2.70B | 2.82B | 2.70B | 2.89B | 2.90B | 2.90B | 3.08B | 2.33B | 2.06B | 2.24B |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.40B | 1.45B | 1.52B | 1.59B | 1.59B | 1.73B | 1.65B | 1.91B | 2.07B | 2.00B | 1.72B | 1.59B | 1.44B | 1.39B | 1.20B | 1.37B | 1.40B | 1.38B | 1.22B | 1.24B |
|
Current Deferred Tax Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.44B | 0.43B | 0.43B | 0.47B | 0.45B | 0.42B | 0.34B | 0.41B | 0.47B | 0.44B | 0.07B | 0.38B | 0.60B | 0.62B | 0.50B | 0.49B | 0.56B | 0.54B | 0.48B | 0.53B |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.20B | 4.73B | 5.05B | 5.30B | 5.52B | 5.11B | 5.44B | 6.02B | 6.27B | 5.32B | 5.13B | 5.20B | 5.21B | 5.32B | 4.96B | 5.08B | 5.47B | 5.57B | 4.96B | 4.90B |
|
Buildings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.53B | | | | 0.52B | | | | 0.54B | | | | 0.54B | | | | 0.58B | |
|
Construction in Progress (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.15B | | | | 0.18B | | | | 0.20B | | | | 0.21B | | | | 0.07B | |
|
Land & Improvements (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.10B | | | | 0.10B | | | | 0.10B | | | | 0.10B | | | | 0.09B | |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.78B | 0.78B | 0.82B | 0.80B | 0.80B | 0.79B | 0.85B | 0.86B | 0.87B | 0.87B | 0.89B | 0.88B | 0.86B | 0.87B | 0.85B | 0.86B | 0.89B | 0.86B | 0.71B | 0.63B |
|
Long-Term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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 | 0.03B | 0.03B | 0.03B | 0.03B | 0.02B | 0.02B | 0.02B |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.47B | 1.46B | 1.46B | 1.46B | 1.46B | 1.57B | 1.59B | 1.59B | 1.59B | 1.58B | 1.59B | 1.59B | 1.51B | 1.52B | 1.51B | 1.52B | 1.53B | 1.36B | | |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.57B | 2.55B | 2.52B | 2.49B | 2.45B | 2.47B | 2.51B | 2.50B | 2.49B | 2.45B | 2.47B | 2.43B | 2.41B | 2.42B | 2.36B | 2.37B | 2.40B | 2.38B | 2.36B | 2.33B |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.04B | 4.01B | 3.99B | 3.95B | 3.90B | 4.05B | 4.10B | 4.09B | 4.08B | 4.04B | 4.06B | 4.02B | 3.92B | 3.94B | 3.87B | 3.88B | 3.93B | 3.74B | 2.36B | 2.33B |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.23B | 0.21B | 0.19B | 0.22B | 0.21B | 0.18B | 0.21B | 0.22B | 0.22B | 0.21B | 1.34B | 1.38B | 1.66B | 1.62B | 1.52B | 1.53B | 1.55B | 1.46B | 1.22B | 1.10B |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.69B | 0.67B | 0.61B | 0.61B | 0.60B | 0.62B | 0.56B | 0.52B | 0.50B | 0.50B | 0.49B | 0.49B | 0.45B | 0.45B | | 0.43B | 0.96B | 0.44B | 0.42B | 0.49B |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.74B | 5.68B | 5.62B | 5.61B | 5.53B | 5.65B | 5.73B | 5.71B | 5.68B | 5.63B | 6.80B | 6.78B | 6.92B | 6.90B | 6.70B | 6.72B | 6.83B | 6.51B | 4.73B | 4.51B |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 10.94B | 10.41B | 10.67B | 10.90B | 11.04B | 10.76B | 11.17B | 11.73B | 11.95B | 10.96B | 11.93B | 11.98B | 12.13B | 12.22B | 11.65B | 11.80B | 12.30B | 12.08B | 9.69B | 9.42B |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.16B | 1.10B | 1.14B | 1.06B | 1.12B | 1.05B | 1.25B | 1.18B | 1.03B | 0.66B | 0.60B | 0.59B | 0.70B | 0.80B | 0.77B | 0.80B | 0.91B | 0.73B | 0.77B | 0.63B |
|
Notes Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.16B | 1.10B | 1.14B | 1.06B | 1.12B | 1.05B | 1.25B | 1.18B | 1.03B | 0.66B | 0.60B | 0.59B | 0.70B | 0.80B | 0.77B | 0.80B | 0.91B | 0.73B | 0.77B | 0.63B |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.62B | 0.62B | 0.63B | 0.68B | 0.59B | 0.61B | 0.60B | 0.60B | 0.69B | 0.67B | 0.68B | 0.69B | 0.70B | 0.74B | 0.76B | 0.78B | 0.82B | 0.72B | 0.57B | 0.63B |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.19B | 0.76B | 0.44B | 1.04B | 1.16B | 0.83B | 0.54B | 1.88B | 1.66B | 1.09B | 0.93B | 1.31B | 1.15B | 1.04B | 0.34B | 0.98B | 0.89B | 1.27B | 1.31B | 1.76B |
|
Current Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.10B | 0.11B | 0.07B | 0.09B | 0.11B | 0.10B | 0.11B | 0.14B | 0.12B | 0.11B | 0.12B | 0.12B | 0.12B | 0.08B | 0.12B | 0.10B | 0.08B | 0.08B | 0.02B | 0.03B |
|
Current Deferred Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00B | 0.00B | 0.63B | 0.04B | 0.00B | 0.00B | 0.68B | 0.01B | 0.00B | 0.00B | 0.48B | 0.09B | 0.00B | 0.00B | 0.45B | 0.00B | | | 0.45B | 0.20B |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.84B | 3.43B | 3.52B | 3.83B | 3.99B | 3.63B | 3.80B | 4.67B | 4.35B | 3.45B | 3.38B | 3.55B | 3.52B | 3.59B | 3.02B | 3.31B | 3.57B | 3.99B | 3.76B | 3.81B |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.63B | 2.63B | 2.73B | 2.73B | 2.73B | 2.73B | 2.73B | 2.33B | 3.02B | 3.02B | 3.02B | 3.02B | 3.03B | 3.03B | 3.03B | 3.03B | 3.27B | 3.27B | 2.77B | 2.77B |
|
Pension (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.05B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.03B | 0.03B | 0.03B | 0.03B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B |
|
Minority Interest (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.02B | 0.03B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B |
|
Liabilities from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.38B | 0.16B | 0.05B |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.35B | 0.35B | 0.34B | 0.34B | 0.33B | 0.35B | 0.32B | 0.32B | 0.32B | 0.32B | 0.16B | 0.15B | 0.11B | 0.10B | 0.09B | 0.09B | 0.09B | 0.09B | 0.05B | 0.05B |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.53B | 0.40B | 0.48B | 0.49B | 0.45B | 0.45B | 0.45B | 0.43B | 0.43B | 0.42B | 0.49B | 0.48B | 0.47B | 0.39B | 0.52B | 0.52B | 0.52B | 0.51B | 0.39B | 0.34B |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.18B | 6.85B | 7.05B | 7.24B | 7.37B | 7.11B | 7.33B | 7.81B | 8.14B | 7.23B | 7.00B | 7.19B | 7.08B | 7.20B | 6.62B | 6.87B | 7.35B | 7.79B | 7.23B | 7.26B |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.71B | 7.26B | 7.53B | 7.73B | 7.83B | 7.56B | 7.77B | 8.24B | 8.57B | 7.64B | 7.49B | 7.66B | 7.55B | 7.59B | 7.14B | 7.39B | 7.87B | 8.30B | 7.62B | 7.60B |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.82B | 3.39B | 3.17B | 3.77B | 3.89B | 3.56B | 3.27B | 4.21B | 4.68B | 4.12B | 3.96B | 4.34B | 4.18B | 4.07B | 3.37B | 4.00B | 4.16B | 4.54B | 4.07B | 4.53B |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.23B | 3.15B | 3.14B | 3.17B | 3.22B | 3.20B | 3.40B | 3.49B | 3.38B | 3.31B | 4.43B | 4.32B | 4.58B | 4.63B | 4.51B | 4.41B | 4.43B | 3.77B | 2.07B | 1.82B |
|
Shareholder's Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.23B | 3.15B | 3.14B | 3.17B | 3.22B | 3.20B | 3.40B | 3.49B | 3.38B | 3.31B | 4.43B | 4.32B | 4.58B | 4.63B | 4.51B | 4.41B | 4.43B | 3.80B | 2.10B | 1.82B |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 10.94B | 10.41B | 10.67B | 10.90B | 11.04B | 10.76B | 11.17B | 11.73B | 11.95B | 10.96B | 11.93B | 11.98B | 12.13B | 12.22B | 11.65B | 11.80B | 12.30B | 12.08B | 9.69B | 9.42B |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.06B | 0.06B | 0.06B | 0.06B | | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.00B | 0.06B | | | 0.06B | 0.06B | | | 0.06B | |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.77B | -0.28B | -0.33B | -0.44B | 5.20B | 5.35B | -0.46B | 5.68B | -0.50B | 5.56B | -0.41B | 6.51B | -0.42B | -0.37B | 6.64B | -0.42B | 6.54B | 5.90B | 4.17B | -0.33B |