|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 17.36B | 20.07B | 16.35B | 16.71B | 20.75B | 19.15B | 18.23B | 23.07B | 25.22B | 18.85B | 17.64B | 22.52B | 23.74B | 19.87B | 20.57B | 22.38B | 22.91B | 20.95B | 19.80B | 20.13B |
|
Short-term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.58B | 8.61B | 9.91B | 10.12B | 9.57B | 12.15B | 9.98B | 9.56B | 9.65B | 7.61B | 7.84B | 8.31B | 8.48B | 7.26B | 6.92B | 6.96B | 6.79B | 6.72B | 4.62B | 4.58B |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 23.94B | 28.68B | 26.26B | 26.83B | 30.31B | 31.30B | 28.21B | 32.63B | 34.88B | 26.47B | 25.48B | 30.83B | 32.22B | 27.14B | 27.49B | 29.34B | 29.70B | 27.67B | 24.42B | 24.72B |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.09B | 7.39B | 11.95B | 12.42B | 14.02B | 13.33B | 13.70B | 14.07B | 13.92B | 12.38B | 13.77B | 13.41B | 13.78B | 12.83B | 14.94B | 16.72B | 17.12B | 13.05B | 16.38B | 16.77B |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.00B | | | | 1.09B | | | | | | | | | | | | | | |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.09B | 8.40B | 11.95B | 12.42B | 14.02B | 14.42B | 13.70B | 14.07B | 13.92B | 12.38B | 13.77B | 13.41B | 13.78B | 12.83B | 14.94B | 16.72B | 17.12B | 13.05B | 16.38B | 16.77B |
|
Raw Materials (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Finished Goods (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 14.53B | 12.99B | 14.84B | 16.86B | 16.37B | 15.37B | 17.76B | 17.91B | 17.74B | 16.46B | 17.53B | 17.61B | 17.32B | 14.56B | 15.25B | 15.45B | 15.32B | 14.47B | 15.59B | 15.95B |
|
Current Deferred Tax Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.13B | 6.40B | 7.11B | 6.50B | 6.52B | 6.83B | 6.88B | 7.75B | 7.96B | 7.24B | 8.00B | 7.44B | 7.64B | 7.66B | 7.81B | 8.30B | 7.97B | 8.31B | 8.98B | 7.70B |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 77.79B | 82.10B | 88.59B | 91.09B | 98.27B | 100.45B | 98.83B | 106.80B | 110.72B | 101.62B | 106.47B | 112.06B | 115.42B | 108.55B | 110.01B | 114.28B | 114.64B | 108.77B | 109.12B | 110.01B |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 39.64B | 41.12B | 41.71B | 41.94B | 42.80B | 45.25B | 46.90B | 47.94B | 49.40B | 50.32B | 51.42B | 51.15B | 51.51B | 51.90B | 52.13B | 52.16B | 51.94B | 51.68B | 52.17B | 53.32B |
|
Long-Term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.23B | 9.68B | 10.40B | 9.73B | 9.91B | 10.18B | 10.54B | 10.06B | 10.55B | 10.61B | 10.74B | 10.73B | 11.04B | 7.10B | 6.88B | 6.10B | 6.27B | 5.68B | 5.98B | 5.66B |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.90B | | | | 1.90B | | | | 1.90B | | | | 1.90B | -0.57B | 1.90B | 1.90B | 1.90B | | |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.13B | 5.09B | 5.06B | 5.01B | 4.97B | 4.95B | 4.97B | 4.95B | 4.91B | 4.86B | 4.82B | 4.78B | 4.75B | 4.55B | 4.52B | 4.49B | 4.45B | 4.37B | 4.34B | 4.30B |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 22.25B | 21.15B | 21.29B | 21.04B | 20.57B | 20.54B | 20.68B | 20.64B | 20.29B | 22.34B | 21.70B | 21.09B | 21.01B | 21.25B | 21.23B | 21.48B | 21.67B | 22.96B | 22.68B | 22.64B |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 10.22B | 11.49B | 11.45B | 11.16B | 10.68B | 9.39B | 9.66B | 9.67B | 9.79B | 7.69B | 7.82B | 8.05B | 8.69B | 8.35B | 8.57B | 10.63B | 10.29B | 9.76B | 9.62B | 9.47B |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 160.77B | 162.62B | 162.90B | 162.42B | 162.26B | 163.59B | 168.17B | 169.03B | 170.98B | 171.45B | 170.12B | 170.89B | 173.87B | 171.22B | 172.10B | 175.10B | 173.53B | 172.52B | 171.85B | 172.73B |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 238.56B | 244.72B | 251.49B | 253.52B | 260.53B | 264.04B | 267.00B | 275.83B | 281.70B | 273.06B | 276.59B | 282.96B | 289.29B | 279.76B | 282.10B | 289.38B | 288.17B | 281.28B | 280.97B | 282.74B |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 18.65B | 20.39B | 25.24B | 25.89B | 26.89B | 27.49B | 28.93B | 29.80B | 30.39B | 28.11B | 29.39B | 28.76B | 29.63B | 25.68B | 26.95B | 27.08B | 27.32B | 23.92B | 27.91B | 28.84B |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 18.65B | 20.39B | 25.24B | 25.89B | 26.89B | 27.49B | 28.93B | 29.80B | 30.39B | 28.11B | 29.39B | 28.76B | 29.63B | 25.68B | 26.95B | 27.08B | 27.32B | 23.92B | 27.91B | 28.84B |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 18.48B | 20.30B | 21.28B | 21.20B | 24.03B | 24.91B | 24.24B | 26.25B | 27.78B | 27.36B | 26.41B | 28.50B | 29.67B | 31.15B | 27.86B | 28.42B | 29.50B | 33.75B | 30.51B | 30.98B |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 17.64B | 19.88B | 32.30B | 17.63B | 0.45B | 1.96B | 19.90B | 36.22B | 22.89B | 22.09B | 17.95B | 37.18B | 35.22B | 18.01B | 2.17B | 17.64B | 36.05B | 0.66B | 35.89B | 19.19B |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 71.95B | 74.41B | 79.56B | 79.40B | 86.00B | 91.17B | 90.19B | 92.72B | 96.82B | 94.44B | 91.78B | 95.36B | 95.46B | 96.27B | 90.75B | 93.81B | 93.30B | 93.34B | 94.72B | 96.83B |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 20.20B | 59.30B | 16.40B | 55.51B | 20.30B | 15.88B | 56.81B | 65.39B | 45.27B | 66.79B | 15.95B | 26.43B | 28.66B | 114.26B | 34.79B | 81.91B | 0.10B | 15.47B | 15.52B | 15.33B |
|
Pension (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.11B | 8.01B | 5.72B | 7.36B | 5.51B | 4.19B | 5.70B | 4.15B | 5.53B | 6.68B | 4.29B | 4.25B | 4.24B | 3.99B | 3.97B | 3.99B | 5.99B | 4.99B | 4.71B | 4.54B |
|
Minority Interest (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.17B | | 0.29B | 0.12B | 0.23B | 0.36B | 0.27B | 0.29B | 3.93B | 0.12B | 0.17B | | | 2.52B | | | 2.03B | 2.05B | 2.04B | 1.64B |
|
Liabilities from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 15.22B | 15.09B | 1.22B | 0.00B | 14.79B | 14.77B | 15.32B | 15.94B | 16.32B | 16.52B | 17.27B | 16.93B | 17.74B | 17.84B | 0.03B | 19.62B | 20.51B | 21.15B | 21.41B | 23.10B |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 106.28B | 104.50B | 104.87B | 105.74B | 104.76B | 100.58B | 102.59B | 107.14B | 106.16B | 110.31B | 114.21B | 115.69B | 119.66B | 117.91B | 124.93B | 127.11B | 126.47B | 124.78B | 121.56B | 122.27B |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 178.24B | 178.90B | 184.43B | 185.14B | 190.76B | 191.75B | 192.77B | 199.86B | 202.98B | 204.76B | 205.99B | 211.06B | 215.13B | 214.17B | 215.68B | 220.93B | 219.77B | 218.12B | 216.28B | 219.10B |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 37.84B | 79.18B | 48.70B | 73.14B | 20.75B | 17.84B | 76.72B | 101.62B | 68.17B | 88.88B | 33.90B | 63.61B | 63.88B | 132.27B | 36.95B | 99.55B | 36.15B | 16.12B | 51.41B | 34.52B |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 60.32B | 65.81B | 66.77B | 68.26B | 69.54B | 71.93B | 73.96B | 75.69B | 78.40B | 68.19B | 70.43B | 71.90B | 74.16B | 65.59B | 66.43B | 68.46B | 66.37B | 61.12B | 64.69B | 63.64B |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 238.56B | 244.72B | 251.49B | 253.52B | 260.53B | 264.04B | 267.00B | 275.83B | 281.70B | 273.06B | 276.59B | 282.96B | 289.29B | 279.76B | 282.10B | 289.38B | 288.17B | 281.28B | 280.97B | 282.74B |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.07B | 0.12B | 0.09B | 0.09B | 0.09B | | | | | | | | | | | | | | |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 40.21B | 41.94B | 43.88B | -8.88B | 47.91B | 26.43B | -7.78B | 26.08B | -7.92B | 55.39B | 19.36B | -10.79B | -10.47B | 20.84B | -11.12B | 56.67B | 56.86B | -10.34B | -10.28B | 52.99B |
|
Preferred Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |