|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.22B | 1.03B | 1.19B | 1.09B | 1.05B | 1.25B | 1.24B | 1.23B | 1.08B | 1.05B | 1.00B | 0.90B | 0.89B | 0.79B | 0.91B | 0.81B | 0.90B | 0.79B | 0.81B | 0.80B |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.22B | 1.03B | 1.19B | 1.09B | 1.05B | 1.25B | 1.24B | 1.23B | 1.08B | 1.05B | 1.00B | 0.90B | 0.89B | 0.79B | 0.91B | 0.81B | 0.90B | 0.79B | 0.81B | 0.80B |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.16B | 2.82B | 3.19B | 2.39B | 3.22B | 3.31B | 3.56B | 2.72B | 3.24B | 3.03B | 3.38B | 2.73B | 3.03B | 3.04B | 3.38B | 2.48B | 2.94B | 3.02B | 3.18B | 2.34B |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.17B | 2.83B | 3.21B | 2.40B | 3.23B | 3.32B | 3.57B | 2.73B | 3.25B | 3.04B | 3.39B | 2.74B | 3.04B | 3.05B | 3.39B | 2.49B | 2.95B | 3.03B | 3.19B | 2.35B |
|
Raw Materials (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.58B | 0.78B | 0.90B | 0.96B | 1.03B | 1.12B | 1.29B | 1.19B | 1.05B | 0.92B | 0.82B | 0.79B | 0.78B | 0.85B | 0.80B | 0.73B | 0.80B | 0.68B | 0.65B | |
|
Work In Process (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.14B | 0.17B | 0.19B | 0.19B | 0.21B | 0.21B | 0.20B | 0.19B | 0.24B | 0.23B | 0.22B | 0.21B | 0.21B | 0.21B | 0.21B | 0.21B | 0.23B | 0.21B | 0.21B | |
|
Finished Goods (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.64B | 2.36B | 2.36B | 2.44B | 2.78B | 3.06B | 3.37B | 3.19B | 3.26B | 3.21B | 2.92B | 2.71B | 2.84B | 2.98B | 2.80B | 2.62B | 2.92B | 3.14B | 3.10B | |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.36B | 3.31B | 3.44B | 3.59B | 4.03B | 4.39B | 4.86B | 4.57B | 4.55B | 4.36B | 3.96B | 3.67B | 3.83B | 4.05B | 3.81B | 3.55B | 3.95B | 4.03B | 3.95B | 3.57B |
|
Current Deferred Tax Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.21B | 0.36B | 0.30B | 0.26B | 0.26B | 0.28B | 0.29B | 0.26B | 0.33B | 0.42B | 0.33B | 0.32B | 0.30B | 0.32B | 0.31B | 0.28B | 0.38B | 0.51B | 0.52B | 0.45B |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.95B | 7.52B | 8.12B | 7.33B | 8.56B | 9.22B | 9.95B | 8.66B | 9.21B | 8.86B | 8.68B | 7.62B | 8.06B | 8.20B | 8.90B | 7.59B | 8.37B | 8.88B | 9.02B | 7.22B |
|
Buildings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.91B | | | | 2.86B | | | | 3.06B | | | | 2.90B | | | | 2.96B |
|
Construction in Progress (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.79B | | | | 1.17B | | | | 1.34B | | | | 1.30B | | | | 1.15B |
|
Land & Improvements (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.55B | | | | 0.45B | | | | 0.46B | | | | | | | | |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.86B | 8.30B | 8.22B | 9.00B | 8.29B | 8.04B | 7.89B | 8.29B | 8.33B | 8.30B | 8.21B | 8.49B | 8.44B | 8.38B | 8.29B | 8.08B | 8.13B | 8.00B | 7.90B | 7.84B |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.40B | 0.87B | 1.02B | 1.00B | 1.01B | 0.99B | 0.99B | 1.01B | 1.02B | 1.02B | 1.01B | 0.78B | 0.78B | 0.78B | 0.76B | 0.76B | 0.76B | 0.72B | 0.04B | 0.04B |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.13B | 1.22B | 1.05B | 1.04B | 1.03B | 1.02B | 1.01B | 1.00B | 0.99B | 0.98B | 0.97B | 0.97B | 0.96B | 0.95B | 0.81B | 0.81B | 0.69B | 0.68B | 0.67B | 0.66B |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.53B | 2.09B | 2.06B | 2.04B | 2.04B | 2.02B | 2.01B | 2.02B | 2.01B | 2.00B | 1.98B | 1.75B | 1.74B | 1.73B | 1.57B | 1.56B | 1.44B | 1.39B | 0.71B | 0.70B |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.47B | 1.17B | 1.20B | 0.32B | 1.58B | 1.51B | 1.49B | 1.44B | 1.50B | 1.52B | 1.53B | 1.55B | 1.66B | 1.63B | 1.66B | 1.69B | 1.72B | 1.74B | 0.36B | 0.35B |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.94B | 1.08B | 1.02B | 1.11B | 1.16B | 1.10B | 1.07B | 1.03B | 1.15B | 1.16B | 1.14B | 1.07B | 1.09B | 1.11B | 1.15B | 1.05B | 1.11B | 1.15B | 1.17B | 1.10B |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 10.62B | 13.66B | 13.50B | 8.35B | 14.06B | 13.68B | 13.43B | 13.77B | 13.96B | 13.96B | 13.82B | 13.93B | 13.93B | 13.82B | 13.65B | 13.33B | 13.34B | 13.37B | 11.20B | 10.99B |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 16.57B | 21.18B | 21.62B | 21.40B | 22.62B | 22.90B | 23.38B | 22.43B | 23.17B | 22.81B | 22.50B | 21.55B | 21.99B | 22.02B | 22.55B | 20.92B | 21.71B | 22.26B | 20.22B | 18.21B |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.04B | 3.86B | 3.96B | 4.15B | 4.34B | 4.59B | 4.89B | 4.80B | 4.45B | 4.36B | 0.01B | 4.36B | 4.22B | 4.18B | 4.05B | 4.09B | 4.14B | 4.01B | 3.94B | 3.88B |
|
Notes Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.39B | 0.46B | 0.50B | 0.41B | 0.57B | 0.52B | 0.54B | 0.40B | 0.52B | 0.54B | 0.32B | 0.34B | 0.39B | 0.46B | 0.59B | 0.56B | 0.44B | 0.50B | 0.57B | 0.51B |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.43B | 4.32B | 4.46B | 4.55B | 4.91B | 5.11B | 5.43B | 5.20B | 4.97B | 4.90B | 0.33B | 4.70B | 4.61B | 4.64B | 4.64B | 4.65B | 4.58B | 4.51B | 4.52B | 4.38B |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.55B | 0.69B | 0.71B | 0.69B | 0.64B | 0.66B | 0.67B | 0.64B | 0.60B | 0.61B | 0.63B | 0.66B | 0.63B | 0.66B | 0.69B | 0.61B | 0.56B | 0.61B | 0.61B | 0.58B |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.78B | 0.85B | 0.86B | 0.82B | 0.84B | 0.83B | 0.90B | 0.87B | 0.92B | 0.98B | 1.15B | 1.17B | 1.19B | 1.03B | 1.26B | 1.09B | 1.21B | 1.60B | 1.56B | 1.26B |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.39B | 0.46B | 0.65B | 0.41B | 0.57B | 0.32B | 0.54B | 0.23B | 0.52B | 0.54B | 0.32B | 0.34B | 0.40B | 1.18B | 0.59B | 0.56B | 0.44B | 0.50B | 0.57B | 0.36B |
|
Current Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.19B | 0.21B | 0.21B | 0.20B | 0.21B | 0.21B | 0.20B | 0.20B | 0.20B | 0.20B | 0.20B | 0.20B | 0.20B | 0.20B | 0.20B | 0.20B | 0.20B | 0.21B | 0.20B | 0.20B |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.33B | 6.60B | 6.89B | 6.61B | 6.95B | 7.12B | 7.46B | 7.14B | 6.98B | 6.94B | 6.69B | 7.18B | 7.02B | 7.71B | 7.80B | 7.38B | 6.86B | 7.70B | 7.11B | 6.78B |
|
Capital Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.33B | 6.98B | 7.15B | 6.65B | 7.45B | 7.57B | 7.84B | 7.27B | 8.20B | 8.03B | 8.07B | 6.83B | 7.48B | 6.83B | 7.43B | 6.39B | 7.30B | 6.56B | 7.26B | 5.33B |
|
Pension (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.39B | 1.68B | 1.58B | 1.45B | 1.38B | 1.29B | 1.25B | 1.00B | 0.98B | 0.98B | 0.97B | 0.97B | 0.91B | 0.89B | 0.88B | 0.79B | 0.78B | 0.81B | 0.81B | 0.79B |
|
Minority Interest (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.18B | 0.20B | 0.19B | 0.18B | 0.18B | 0.17B | 0.16B | 0.17B | 0.17B | 0.17B | 0.17B | 0.16B | 0.16B | 0.15B | 0.16B | 0.14B | 0.16B | 0.18B | 0.17B | 0.17B |
|
Liabilities from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.06B | 0.05B | | | | |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.09B | 0.10B | 0.10B | 0.14B | 0.14B | 0.13B | 0.13B | 0.13B | 0.12B | 0.12B | 0.11B | 0.08B | 0.08B | 0.10B | 0.10B | 0.11B | 0.11B | 0.11B | 0.11B | 0.10B |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.67B | 0.84B | 0.83B | 0.82B | 0.82B | 0.84B | 0.82B | 0.82B | 0.82B | 0.82B | 0.80B | 0.82B | 0.84B | 0.83B | 0.83B | 1.00B | 0.80B | 0.93B | 0.91B | 1.06B |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.48B | 0.57B | 0.55B | 0.56B | 0.57B | 0.59B | 0.62B | 0.60B | 0.64B | 0.65B | 0.70B | 0.89B | 0.86B | 0.81B | 0.61B | 0.63B | 0.78B | 0.85B | 0.84B | 0.94B |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 12.80B | 16.20B | 16.56B | 15.66B | 16.73B | 16.96B | 17.50B | 16.36B | 17.11B | 16.89B | 16.64B | 15.89B | 16.34B | 16.36B | 17.04B | 15.47B | 15.85B | 16.11B | 16.21B | 13.86B |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 13.28B | 16.77B | 17.11B | 16.22B | 17.30B | 17.55B | 18.13B | 16.96B | 17.75B | 17.54B | 17.34B | 16.78B | 17.19B | 17.17B | 17.64B | 16.10B | 16.62B | 16.96B | 17.04B | 14.80B |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.71B | 7.44B | 7.80B | 7.05B | 8.02B | 7.88B | 8.38B | 7.50B | 8.72B | 8.57B | 8.39B | 7.17B | 7.88B | 8.01B | 8.02B | 6.95B | 7.74B | 7.06B | 7.84B | 5.69B |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.29B | 4.41B | 4.51B | 5.18B | 5.32B | 5.35B | 5.25B | 5.45B | 5.42B | 5.27B | 5.16B | 4.78B | 4.73B | 4.78B | 4.83B | 4.68B | 5.00B | 5.29B | 3.00B | 3.40B |
|
Shareholder's Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.29B | 4.41B | 4.51B | 5.18B | 5.32B | 5.35B | 5.25B | 5.45B | 5.42B | 5.27B | 5.16B | 4.78B | 4.73B | 4.78B | 4.83B | 4.82B | 5.00B | 5.29B | 3.00B | 3.23B |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 16.57B | 21.18B | 21.62B | 21.40B | 22.62B | 22.90B | 23.38B | 22.43B | 23.17B | 22.81B | 22.50B | 21.55B | 21.99B | 22.02B | 22.55B | 20.92B | 21.71B | 22.26B | 20.22B | 18.21B |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.82B | -4.04B | 5.02B | 5.57B | -3.92B | 5.83B | 5.88B | 5.78B | -3.82B | 5.47B | 5.38B | 5.04B | 5.03B | 5.11B | -3.77B | 5.08B | -3.79B | 5.45B | -3.71B | 3.36B |
|
Preferred Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B |