|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.56B | 0.55B | 0.33B | 0.24B | 0.36B | 0.26B | 0.32B | 0.33B | 0.46B | 0.52B | 0.60B | 0.66B | 0.80B | 0.77B | 1.45B | 1.04B | 0.67B | 0.60B | 0.54B | 0.58B |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.56B | 0.55B | 0.33B | 0.24B | 0.36B | 0.26B | 0.32B | 0.33B | 0.46B | 0.52B | 0.60B | 0.66B | 0.80B | 0.77B | 1.45B | 1.04B | 0.67B | 0.60B | 0.54B | 0.58B |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.58B | 1.63B | 1.74B | 1.75B | 2.00B | 2.10B | 2.16B | 2.13B | 2.29B | 2.42B | 2.44B | 2.19B | 2.33B | 2.34B | 2.35B | 2.23B | 2.37B | 2.47B | 2.41B | 2.33B |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.58B | 1.63B | 1.74B | 1.75B | 2.00B | 2.10B | 2.16B | 2.13B | 2.29B | 2.42B | 2.44B | 2.19B | 2.33B | 2.34B | 2.35B | 2.23B | 2.37B | 2.47B | 2.41B | 2.33B |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.68B | 1.71B | 1.79B | 1.87B | 1.93B | 1.99B | 2.07B | 2.25B | 2.25B | 2.22B | 2.20B | 2.27B | 2.18B | 2.17B | 2.17B | 2.31B | 2.31B | 2.36B | 2.27B | 2.39B |
|
Current Deferred Tax Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.12B | 0.17B | 0.15B | 0.15B | 0.14B | 0.16B | 0.14B | 0.27B | 0.18B | 0.19B | 0.17B | 0.16B | 0.23B | 0.24B | 0.22B | 0.16B | 0.19B | 0.22B | 0.21B | 0.18B |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.93B | 4.06B | 4.00B | 4.01B | 4.44B | 4.51B | 4.69B | 4.98B | 5.19B | 5.34B | 5.41B | 5.27B | 5.54B | 5.52B | 6.18B | 5.74B | 5.53B | 5.65B | 5.47B | 5.48B |
|
Buildings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Land & Improvements (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.44B | 1.44B | 1.43B | 1.42B | 1.43B | 1.44B | 1.41B | 1.46B | 1.47B | 1.49B | 1.54B | 1.66B | 1.67B | 1.67B | 1.75B | 1.93B | 1.97B | 2.11B | 2.24B | 2.27B |
|
Long-Term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.39B | 0.39B | 0.39B | 0.38B | 0.38B | 0.37B | 0.36B | 0.37B | 0.37B | 0.37B | 0.36B | 0.37B | 0.36B | 0.36B | 0.37B | 0.35B | 0.36B | 0.36B | 0.36B | 0.36B |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.22B | 0.23B | 0.23B | 0.24B | 0.23B | 0.23B | 0.22B | 0.23B | 0.23B | 0.24B | 0.24B | 0.23B | 0.24B | 0.24B | 0.25B | 0.24B | 0.25B | 0.27B | 0.26B | 0.27B |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.61B | 0.62B | 0.62B | 0.62B | 0.61B | 0.60B | 0.58B | 0.60B | 0.60B | 0.60B | 0.60B | 0.60B | 0.60B | 0.60B | 0.61B | 0.60B | 0.60B | 0.63B | 0.62B | 0.62B |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.35B | 0.35B | 0.34B | 0.14B | 0.15B | 0.16B | 0.16B | 0.18B | 0.18B | 0.17B | 0.17B | 0.18B | 0.18B | 0.17B | 0.17B | 0.20B | 0.18B | 0.19B | 0.05B | 0.24B |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.40B | 2.40B | 2.38B | 2.58B | 2.55B | 2.54B | 2.52B | 2.61B | 2.63B | 2.69B | 2.73B | 2.87B | 2.86B | 2.83B | 2.93B | 3.09B | 3.13B | 3.29B | 3.37B | 3.48B |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.33B | 6.46B | 6.39B | 6.59B | 6.99B | 7.05B | 7.20B | 7.59B | 7.83B | 8.03B | 8.14B | 8.15B | 8.40B | 8.35B | 9.11B | 8.83B | 8.66B | 8.94B | 8.85B | 8.96B |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.89B | 0.95B | 0.93B | 0.82B | 1.04B | 1.05B | 1.04B | 1.05B | 1.07B | 1.16B | 1.07B | 0.95B | 1.13B | 1.11B | 1.05B | 0.95B | 1.11B | 1.20B | 1.12B | 0.96B |
|
Notes Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.89B | 0.95B | 0.93B | 0.82B | 1.04B | 1.05B | 1.04B | 1.05B | 1.07B | 1.16B | 1.07B | 0.95B | 1.13B | 1.11B | 1.05B | 0.95B | 1.11B | 1.20B | 1.12B | 0.96B |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.22B | 0.32B | 0.26B | 0.32B | 0.22B | 0.28B | 0.33B | 0.47B | 0.23B | 0.37B | 0.30B | 0.33B | 0.44B | 0.42B | 0.31B | 0.32B | 0.41B | 0.26B | 0.30B | 0.34B |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01B | | | | | 0.02B | 0.02B | 0.04B | 0.04B | 0.03B | 0.03B | 0.03B | 0.50B | 0.51B | 0.50B | 0.50B | 0.00B | 0.00B | 0.00B | 0.13B |
|
Current Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.07B | 0.07B | 0.07B | 0.07B | 0.07B | 0.07B | 0.07B | 0.07B | 0.07B | 0.07B | 0.07B | 0.08B | 0.08B | 0.08B | 0.08B | 0.08B | 0.07B |
|
Current Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.09B | 0.03B | 0.02B | 0.04B | 0.09B | 0.03B | 0.03B | 0.05B | 0.15B | 0.03B | 0.02B | 0.05B | 0.14B | 0.04B | 0.03B | 0.04B | 0.14B | 0.04B | 0.03B | 0.05B |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.53B | 1.59B | 1.55B | 1.53B | 1.74B | 1.75B | 1.78B | 2.01B | 1.92B | 1.92B | 1.90B | 1.83B | 2.53B | 2.40B | 2.38B | 2.31B | 2.02B | 2.00B | 2.02B | 1.94B |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.37B | 2.38B | 2.37B | 2.36B | 2.34B | 2.31B | 2.29B | 2.28B | 2.28B | 2.27B | 2.26B | 2.27B | | | | 2.28B | 2.28B | 2.34B | 2.37B | 2.36B |
|
Pension (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.26B | 0.27B | 0.26B | 0.09B | 0.11B | 0.11B | 0.12B | 0.12B | 0.11B | 0.10B | 0.10B | 0.12B | 0.12B | 0.12B | 0.12B | 0.11B | 0.10B | 0.10B | 0.10B | 0.10B |
|
Minority Interest (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.26B | 0.27B | 0.29B | 0.29B | 0.29B | 0.26B | 0.25B | 0.29B | 0.31B | 0.29B | 0.29B | 0.33B | 0.31B | 0.31B | 0.35B | 0.34B | 0.37B | 0.41B | 0.40B | 0.41B |
|
Liabilities from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.08B | |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.09B | 0.09B | 0.09B | 0.12B | 0.13B | 0.13B | 0.14B | 0.12B | 0.13B | 0.13B | 0.14B | 0.10B | 0.10B | 0.12B | 0.12B | 0.10B | 0.10B | 0.10B | 0.14B | 0.12B |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.40B | 0.30B | 0.28B | 0.30B | 0.32B | 0.34B | 0.38B | 0.36B | 0.38B | 0.36B | 0.35B | 0.35B | 0.33B | 0.32B | 0.30B | 0.28B | 0.37B |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.25B | 4.32B | 4.27B | 4.43B | 4.62B | 4.58B | 4.64B | 4.85B | 4.78B | 4.80B | 4.76B | 4.71B | 4.89B | 4.76B | 5.26B | 5.13B | 4.81B | 4.85B | 5.29B | 4.82B |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.38B | 2.38B | 2.37B | 2.36B | 2.34B | 2.33B | 2.31B | 2.32B | 2.31B | 2.31B | 2.29B | 2.30B | 0.50B | 0.51B | 0.50B | 2.78B | 2.28B | 2.34B | 2.37B | 2.49B |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.08B | 2.14B | 2.12B | 2.16B | 2.37B | 2.46B | 2.56B | 2.73B | 3.04B | 3.23B | 3.38B | 3.44B | 3.51B | 3.59B | 3.86B | 3.70B | 3.85B | 4.08B | 3.56B | 4.14B |
|
Shareholder's Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.08B | 2.14B | 2.12B | 2.16B | 2.37B | 2.46B | 2.56B | 2.73B | 3.04B | 3.23B | 3.38B | 3.44B | 3.51B | 3.59B | 3.86B | 3.70B | 3.85B | 4.08B | 3.56B | 4.14B |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.33B | 6.46B | 6.39B | 6.59B | 6.99B | 7.05B | 7.20B | 7.59B | 7.83B | 8.03B | 8.14B | 8.15B | 8.40B | 8.35B | 9.11B | 8.83B | 8.66B | 8.94B | 8.85B | 8.96B |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.08B | -0.07B | -0.09B | 9.50B | 9.78B | -0.17B | 10.40B | 10.70B | 11.10B | -0.18B | -0.22B | -0.17B | 12.55B | -0.25B | 13.30B | 13.68B | 14.06B | 14.43B | 14.62B | -0.17B |