|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.19B | 1.74B | 2.06B | 1.87B | 0.14B | 2.19B | 0.29B | 0.14B | 0.16B | 1.52B | 1.88B | 0.10B | 0.13B | 1.85B | 0.15B | 0.14B | 0.15B | 1.59B | 0.05B | |
|
Short-term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.19B | 1.74B | 2.06B | 1.87B | 0.14B | 2.19B | 0.29B | 0.14B | 0.16B | 1.52B | 1.88B | 0.10B | 0.13B | 1.85B | 0.15B | 0.14B | 0.15B | 1.59B | 0.05B | |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.22B | 0.26B | 0.28B | 0.18B | 0.25B | 0.30B | 0.30B | 0.25B | 0.33B | 0.33B | 0.32B | 0.27B | 0.31B | 0.32B | 0.31B | 0.23B | 0.31B | 0.33B | 0.31B | 0.23B |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.22B | 0.26B | 0.28B | 0.18B | 0.25B | 0.30B | 0.30B | 0.25B | 0.33B | 0.33B | 0.32B | 0.27B | 0.31B | 0.32B | 0.31B | 0.23B | 0.31B | 0.33B | 0.31B | 0.23B |
|
Raw Materials (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.25B | 0.25B | 0.28B | 0.35B | 0.38B | 0.38B | 0.31B | 0.33B | 0.39B | 0.41B | 0.33B | 0.39B | 0.34B | 0.30B | 0.30B | 0.35B | 0.32B | 0.32B | 0.29B | 0.34B |
|
Work In Process (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Finished Goods (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.19B | 0.19B | 0.18B | | | | | | | | | | | | | | | | | |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.47B | 0.46B | 0.48B | 0.71B | 0.71B | 0.73B | 0.68B | 0.95B | 0.83B | 0.85B | 0.77B | 0.93B | 0.78B | 0.67B | 0.68B | 0.75B | 0.71B | 0.63B | 0.51B | 0.73B |
|
Current Deferred Tax Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.20B | 0.22B | 0.19B | 0.19B | 0.18B | 0.18B | 0.21B | 0.20B | 0.15B | 0.20B | 0.23B | 0.21B | 0.18B | 0.19B | 0.21B | 0.26B | 0.25B | 0.33B | 0.30B | 0.29B |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.19B | 4.47B | 4.71B | 4.55B | 4.39B | 5.31B | 5.01B | 4.75B | 5.29B | 5.01B | 5.42B | 5.16B | 5.39B | 5.64B | 5.89B | 5.00B | 5.65B | 5.15B | 8.24B | 5.59B |
|
Buildings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Construction in Progress (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Land & Improvements (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.72B | 0.69B | 0.67B | 0.68B | 0.66B | 0.65B | 0.64B | 0.69B | 0.69B | 0.69B | 0.70B | 0.73B | 0.72B | 0.72B | 0.73B | 0.76B | 0.75B | 0.73B | 0.72B | 0.75B |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.07B | 0.07B | 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 |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.07B | 0.07B | 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 |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.14B | 0.13B | 0.13B | 0.08B | 0.07B | 0.07B | 0.07B | 0.14B | 0.14B | 0.15B | 0.14B | 0.16B | 0.15B | 0.16B | 0.17B | 0.18B | 0.16B | 0.17B | 0.09B | 0.07B |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.12B | 0.12B | 0.12B | 0.13B | 0.14B | 0.15B | 0.42B | 0.32B | 0.14B | 0.15B | 0.37B | 0.41B | 0.14B | 0.13B | 0.15B | 0.44B | 0.13B | 0.47B | 0.24B | 0.55B |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.15B | 6.44B | 6.49B | 6.50B | 6.51B | 6.81B | 6.92B | 6.74B | 6.74B | 7.00B | 7.04B | 6.98B | 6.95B | 7.12B | 7.14B | 6.88B | 6.74B | 6.90B | 2.32B | 2.46B |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 11.34B | 10.91B | 11.20B | 11.05B | 10.89B | 12.12B | 11.93B | 11.49B | 12.03B | 12.02B | 12.46B | 12.14B | 12.33B | 12.76B | 13.03B | 11.88B | 12.38B | 12.05B | 10.57B | 8.04B |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.40B | 0.43B | 0.38B | 0.37B | 0.48B | 0.42B | 0.44B | 0.38B | 0.40B | 0.44B | 0.48B | 0.35B | 0.40B | 0.50B | 0.55B | 0.55B | 0.44B | 0.37B | 0.55B | 0.39B |
|
Notes Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.77B | 0.75B | 0.75B | 0.75B | 0.82B | 0.70B | 0.69B | 0.77B | 0.50B | 0.70B | 0.82B | 0.88B | 0.94B | 0.50B | 0.50B | 0.64B | 0.50B | 0.50B | 0.68B | 0.50B |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.17B | 1.18B | 1.13B | 1.13B | 1.29B | 1.12B | 1.13B | 1.15B | 0.91B | 1.14B | 1.29B | 1.23B | 1.34B | 1.00B | 1.05B | 1.19B | 0.94B | 0.87B | 1.24B | 0.89B |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.57B | 0.59B | 0.60B | 0.60B | 0.60B | 0.59B | 0.71B | 0.62B | 0.63B | 0.59B | 0.59B | 0.65B | 0.63B | 0.66B | 0.63B | 0.59B | 0.66B | 0.67B | 0.63B | 0.67B |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.62B | 1.58B | 1.61B | 1.54B | 1.33B | 1.89B | 1.74B | 0.77B | 0.50B | 0.60B | 0.82B | 1.26B | 1.28B | 0.50B | 0.50B | 0.64B | 1.84B | 0.50B | 0.68B | 0.50B |
|
Current Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.45B | 3.45B | 3.43B | 3.34B | 3.28B | 3.68B | 3.68B | 3.53B | 3.08B | 2.47B | 2.67B | 3.38B | 3.49B | 3.76B | 4.17B | 3.56B | 3.62B | 3.77B | 3.28B | 2.66B |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.48B | 4.75B | 4.88B | 4.60B | 4.47B | 5.20B | 4.74B | 4.46B | 5.28B | 5.77B | 5.86B | 4.99B | 4.99B | 4.95B | 4.74B | 4.47B | 4.96B | 4.37B | 3.15B | 1.65B |
|
Pension (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.10B | 0.11B | 0.10B | 0.10B | 0.09B | 0.09B | 0.09B | 0.07B | 0.07B | 0.07B | 0.07B | 0.06B | 0.06B | 0.06B | 0.06B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B |
|
Minority Interest (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00B | 0.00B | 0.00B | 0.00B | -0.00B | -0.00B | -0.00B | -0.01B | -0.01B | -0.01B | -0.01B | -0.01B | 0.02B |
|
Liabilities from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.02B | 0.02B | 0.02B | 0.02B | 0.01B |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.05B | 0.02B | 0.03B | 0.03B | 0.03B | 0.03B | 0.02B | 0.04B | 0.03B | 0.06B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.06B | 0.05B | 0.09B |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.23B | 0.23B | 0.22B | 0.21B | 0.22B | 0.21B | 0.30B | 0.23B | 0.22B | 0.22B | 0.24B | 0.17B | 0.18B | 0.18B | 0.18B | 0.20B | 0.17B | 0.18B | 0.20B | 0.20B |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.13B | 8.49B | 8.64B | 8.29B | 8.17B | 9.28B | 8.79B | 8.35B | 8.71B | 8.61B | 8.91B | 8.71B | 8.82B | 9.15B | 9.42B | 8.52B | 9.04B | 8.56B | 6.81B | 4.69B |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.36B | 8.72B | 8.87B | 8.50B | 8.39B | 9.49B | 9.09B | 8.59B | 8.93B | 8.83B | 9.15B | 8.89B | 9.00B | 9.33B | 9.60B | 8.72B | 9.21B | 8.74B | 7.01B | 4.89B |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.10B | 6.33B | 6.48B | 6.14B | 5.80B | 7.09B | 6.48B | 5.23B | 5.78B | 6.37B | 6.67B | 6.25B | 6.27B | 5.45B | 5.24B | 5.11B | 6.80B | 4.87B | 3.83B | 2.15B |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.98B | 2.18B | 2.33B | 2.55B | 2.51B | 2.64B | 2.84B | 2.91B | 3.10B | 3.19B | 3.31B | 3.25B | 3.34B | 3.43B | 3.43B | 3.16B | 3.17B | 3.31B | 3.56B | 3.16B |
|
Shareholder's Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.98B | 2.18B | 2.33B | 2.55B | 2.51B | 2.64B | 2.84B | 2.91B | 3.10B | 3.19B | 3.31B | 3.25B | 3.34B | 3.43B | 3.43B | 3.17B | 3.17B | 3.31B | 3.56B | 3.16B |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 11.34B | 10.91B | 11.20B | 11.05B | 10.89B | 12.12B | 11.93B | 11.49B | 12.03B | 12.02B | 12.46B | 12.14B | 12.33B | 12.76B | 13.03B | 11.88B | 12.38B | 12.05B | 10.57B | 8.04B |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01B | | | | 0.01B | | | | 0.05B | | | | 0.06B |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.47B | -0.46B | -0.46B | 1.84B | -0.23B | -0.24B | -0.27B | 2.49B | -0.35B | 2.92B | 3.10B | -0.30B | 3.31B | -0.34B | 3.60B | -0.33B | -0.34B | -0.30B | 4.02B | 3.72B |