|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.43B | 0.68B | 0.33B | 0.34B | 0.34B | 0.33B | 0.46B | 0.46B | 0.45B | 0.47B | 0.40B | 0.52B | 0.47B | 0.61B | 0.73B | 1.52B | 0.91B | 1.16B | 0.93B | 0.88B |
|
Short-term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.43B | 0.68B | 0.33B | 0.34B | 0.34B | 0.33B | 0.46B | 0.46B | 0.45B | 0.47B | 0.40B | 0.52B | 0.47B | 0.61B | 0.73B | 1.52B | 0.91B | 1.16B | 0.93B | 0.88B |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.53B | 0.84B | 0.67B | 0.87B | 0.65B | 0.93B | 0.71B | 0.86B | 0.76B | 1.13B | 0.82B | 1.21B | 0.85B | 1.14B | 0.80B | 0.88B | 0.82B | 0.97B | 0.73B | 0.97B |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.53B | 0.84B | 0.67B | 0.87B | 0.65B | 0.93B | 0.71B | 0.86B | 0.76B | 1.13B | 0.82B | 1.21B | 0.85B | 1.14B | 0.80B | 0.88B | 0.82B | 0.97B | 0.73B | 0.97B |
|
Raw Materials (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.41B | 0.40B | 0.40B | 0.38B | 0.39B | 0.36B | 0.37B | 0.42B | 0.46B | 0.47B | 0.48B | 0.53B | 0.55B | 0.50B | 0.48B | 0.77B | 0.91B | 0.84B | 0.76B | 0.85B |
|
Work In Process (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.14B | 0.13B | 0.11B | 0.15B | 0.16B | 0.15B | 0.14B | 0.19B | 0.19B | 0.18B | 0.19B | 0.23B | 0.28B | 0.22B | 0.20B | 0.31B | 0.33B | 0.31B | 0.29B | 0.34B |
|
Finished Goods (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.68B | 0.66B | 0.65B | 0.69B | 0.84B | 0.86B | 0.86B | 0.85B | 1.01B | 0.97B | 0.95B | 0.82B | 1.06B | 1.01B | 0.99B | 0.99B | 1.29B | 1.25B | 1.07B | 0.92B |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.06B | 1.03B | 0.99B | 1.03B | 1.21B | 1.18B | 1.17B | 1.18B | 1.39B | 1.35B | 1.34B | 1.14B | 1.46B | 1.30B | 1.25B | 1.47B | 1.84B | 1.71B | 1.43B | 1.43B |
|
Current Deferred Tax Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.14B | 0.20B | 0.26B | 0.13B | 0.13B | 0.16B | 0.13B | 0.23B | 0.12B | 0.11B | 0.12B | 0.52B | 0.56B | 0.38B | 0.70B | 0.94B | 0.71B | 0.56B | 0.50B | 0.49B |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.22B | 2.74B | 2.25B | 2.46B | 2.43B | 2.69B | 2.62B | 2.73B | 2.88B | 3.19B | 2.91B | 3.39B | 3.34B | 3.55B | 3.76B | 4.80B | 4.43B | 4.40B | 3.59B | 3.77B |
|
Buildings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.41B | 1.47B | 1.51B | 1.56B | 1.52B | 1.52B | 1.55B | 1.55B | 1.57B | 1.62B | 1.76B | 1.78B | 1.78B | 1.95B | 1.99B | 2.01B | 2.05B | 2.06B | 2.10B | 2.11B |
|
Construction in Progress (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.28B | 0.25B | 0.29B | 0.22B | 0.25B | 0.31B | 0.42B | 0.51B | 0.54B | 0.62B | 0.64B | 0.57B | 0.68B | 0.57B | 0.48B | 0.41B | 0.35B | 0.30B | 0.32B | 0.33B |
|
Land & Improvements (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.20B | 0.20B |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.34B | 2.37B | 2.59B | 2.59B | 2.59B | 2.62B | 2.77B | 2.82B | 3.01B | 3.16B | 3.31B | 3.33B | 3.37B | 3.39B | 3.46B | 3.44B | 3.44B | 3.43B | 3.53B | 3.49B |
|
Long-Term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.17B | 2.16B | 2.63B | 2.62B | 2.62B | 0.17B | 2.61B | 2.61B | 2.70B | 2.69B | 2.70B | 2.69B | 2.69B | 2.69B | 2.71B | 2.71B | 2.71B | 2.71B | 3.00B | 2.99B |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.51B | 1.49B | 2.04B | 2.03B | 2.01B | 1.99B | 1.97B | 1.95B | 1.93B | 1.91B | 1.88B | 1.86B | 1.84B | 1.82B | 1.87B | 1.85B | 1.91B | 1.89B | 2.48B | 2.45B |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.68B | 3.66B | 4.67B | 4.65B | 4.62B | 2.15B | 4.57B | 4.56B | 4.62B | 4.60B | 4.58B | 4.55B | 4.53B | 4.51B | 4.58B | 4.56B | 4.63B | 4.60B | 5.47B | 5.45B |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.03B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.05B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.03B | 0.03B |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.61B | 0.63B | 0.87B | 0.90B | 0.90B | 0.89B | 0.94B | 0.96B | 0.96B | 0.95B | 1.06B | 1.07B | 1.14B | 1.13B | 1.11B | 1.13B | 1.11B | 1.11B | 1.12B | 1.11B |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.66B | 6.70B | 8.17B | 8.19B | 8.16B | 8.14B | 8.33B | 8.39B | 8.64B | 8.75B | 8.99B | 9.00B | 9.08B | 9.07B | 9.19B | 9.16B | 9.22B | 9.18B | 10.15B | 10.07B |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.88B | 9.44B | 10.41B | 10.65B | 10.59B | 10.83B | 10.95B | 11.11B | 11.53B | 11.94B | 11.90B | 12.39B | 12.42B | 12.62B | 12.95B | 13.97B | 13.65B | 13.58B | 13.74B | 13.84B |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.62B | 0.67B | 0.69B | 0.83B | 0.88B | 0.92B | 0.97B | 1.00B | 1.01B | 1.09B | 1.09B | 0.95B | 1.14B | 1.21B | 1.16B | 1.42B | 1.45B | 1.46B | 1.26B | 1.30B |
|
Notes Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.21B | 0.41B | 0.94B | 0.87B | 0.91B | 0.79B | 0.69B | 0.60B | 0.86B | 0.82B | 0.72B | 1.29B | 1.32B | 1.20B | 1.31B | 0.14B | 0.16B | 0.21B | 0.22B | 0.17B |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.82B | 1.08B | 1.63B | 1.70B | 1.79B | 1.71B | 1.66B | 1.61B | 1.87B | 1.90B | 1.81B | 2.24B | 2.46B | 2.41B | 2.47B | 1.56B | 1.62B | 1.67B | 1.47B | 1.47B |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.71B | 0.75B | 0.86B | 0.78B | 0.74B | 0.85B | 0.83B | 0.78B | 0.83B | 0.97B | 0.87B | 0.87B | 0.78B | 0.81B | 0.81B | 0.83B | 0.88B | 0.95B | 0.97B | 0.93B |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00B | 0.00B | 0.94B | 0.00B | 0.91B | 0.75B | 0.75B | 0.76B | 0.01B | 0.82B | 0.72B | 0.31B | 1.32B | 1.20B | 1.31B | 0.60B | 0.30B | 0.50B | 0.50B | 0.17B |
|
Current Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.05B | 0.07B | 0.00B | 0.08B | 0.02B | 0.08B | 0.01B | 0.14B | 0.02B | 0.05B | 0.03B | 0.08B | 0.04B | 0.07B | 0.05B | 0.03B | 0.10B | 0.10B | 0.06B | 0.14B |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.59B | 1.91B | 2.49B | 2.57B | 3.30B | 3.39B | 3.26B | 3.28B | 2.73B | 2.94B | 3.01B | 3.49B | 3.89B | 4.20B | 3.93B | 3.02B | 2.89B | 3.23B | 3.01B | 3.04B |
|
Capital Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.10B | 4.10B | 4.09B | 4.09B | 3.34B | 3.34B | 3.34B | 3.34B | 4.09B | 4.09B | 3.79B | 3.79B | 3.49B | 3.19B | 3.19B | 5.18B | 5.18B | 4.68B | 4.68B | 4.68B |
|
Pension (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Minority Interest (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01B | 0.01B | | | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.26B | 0.26B | 0.56B | 0.29B | 0.29B | 0.27B | 0.59B | 0.32B | 0.30B | 0.30B | 0.35B | 0.34B | 0.33B | 0.32B | 0.42B | 0.41B | 0.41B | 0.47B | 0.68B | 0.71B |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.67B | 0.64B | 0.79B | 0.78B | 0.76B | 0.75B | 0.72B | 0.71B | 0.71B | 0.64B | 0.66B | 0.66B | 0.70B | 0.71B | 0.69B | 0.68B | 0.65B | 0.64B | 0.73B | 0.68B |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.94B | 6.26B | 6.87B | 6.95B | 6.93B | 7.00B | 6.93B | 6.94B | 7.12B | 7.33B | 7.14B | 7.62B | 7.71B | 7.71B | 7.54B | 8.61B | 8.48B | 8.38B | 8.37B | 8.43B |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.61B | 6.90B | 7.66B | 7.73B | 7.70B | 7.75B | 7.65B | 7.65B | 7.83B | 7.97B | 7.80B | 8.28B | 8.41B | 8.42B | 8.23B | 9.28B | 9.13B | 9.01B | 9.10B | 9.11B |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.10B | 4.10B | 5.03B | 4.09B | 4.26B | 4.09B | 4.10B | 4.10B | 4.09B | 4.91B | 4.51B | 4.10B | 4.81B | 4.39B | 4.50B | 5.78B | 5.48B | 5.18B | 5.18B | 4.85B |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.27B | 2.54B | 2.76B | 2.92B | 2.89B | 3.08B | 3.30B | 3.46B | 3.69B | 3.97B | 4.10B | 4.11B | 4.01B | 4.20B | 4.71B | 4.68B | 4.51B | 4.56B | 4.64B | 4.73B |
|
Shareholder's Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.27B | 2.54B | 2.76B | 2.92B | 2.89B | 3.08B | 3.30B | 3.46B | 3.69B | 3.97B | 4.10B | 4.11B | 4.01B | 4.20B | 4.71B | 4.68B | 4.51B | 4.56B | 4.64B | 4.73B |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.88B | 9.44B | 10.41B | 10.65B | 10.59B | 10.83B | 10.95B | 11.11B | 11.53B | 11.94B | 11.90B | 12.39B | 12.42B | 12.62B | 12.95B | 13.97B | 13.65B | 13.58B | 13.74B | 13.84B |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00B | 0.02B | 0.02B | 0.02B | 0.00B | 0.00B | 0.02B | 0.00B | 0.00B | 0.00B | 0.02B | 0.00B | 0.02B | 0.02B | 0.02B | 0.00B | 0.02B | 0.00B | 0.00B | 0.00B |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.30B | -0.30B | -0.25B | -0.24B | 3.21B | -0.30B | 3.59B | 3.97B | -0.22B | -0.25B | -0.23B | -0.23B | 5.00B | 5.17B | -0.30B | 5.65B | -0.27B | 5.45B | 5.50B | 5.64B |