|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.24B | 1.57B | 1.23B | 1.09B | 1.07B | 1.48B | 1.22B | 1.20B | 1.48B | 1.80B | 1.55B | 2.57B | 2.46B | 2.20B | 2.06B | 1.59B | 1.52B | 1.93B | 1.57B | 1.83B |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.24B | 1.57B | 1.23B | 1.09B | 1.07B | 1.48B | 1.22B | 1.20B | 1.48B | 1.80B | 1.55B | 2.57B | 2.46B | 2.20B | 2.06B | 1.59B | 1.52B | 1.93B | 1.57B | 1.83B |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.23B | 3.14B | 3.92B | 3.23B | 3.19B | 4.00B | 4.50B | 3.71B | 3.60B | 3.65B | 3.69B | 2.65B | 3.38B | 3.53B | 3.72B | 3.71B | 4.00B | 4.04B | 4.42B | 4.39B |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.07B | 1.00B | 1.13B | 1.24B | 1.28B | 1.20B | 1.28B | 1.18B | 1.17B | 1.03B | 1.09B | 1.09B | 1.12B | 1.07B | 1.10B | 1.06B | 1.11B | 1.06B | 1.18B | 1.27B |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.30B | 4.14B | 5.05B | 4.46B | 4.47B | 5.19B | 5.78B | 4.89B | 4.77B | 4.68B | 4.78B | 3.73B | 4.50B | 4.60B | 4.82B | 4.77B | 5.11B | 5.10B | 5.60B | 5.66B |
|
Raw Materials (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Work In Process (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Finished Goods (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.98B | 4.41B | 4.68B | 5.39B | 5.98B | 6.13B | 6.43B | 6.52B | 6.08B | 5.21B | 5.12B | 4.82B | 4.44B | 4.28B | 4.32B | 4.43B | 4.77B | 4.68B | 4.68B | 4.97B |
|
Current Deferred Tax Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.74B | 0.76B | 0.85B | 0.91B | 0.95B | 1.11B | 1.25B | 1.17B | 1.27B | 1.11B | 1.24B | 1.35B | 1.49B | 1.71B | 2.03B | 1.82B | 2.38B | 2.01B | 2.53B | 2.55B |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 10.26B | 10.88B | 11.81B | 11.87B | 12.47B | 13.91B | 14.68B | 13.78B | 13.61B | 14.73B | 14.65B | 12.47B | 12.89B | 12.79B | 13.23B | 12.61B | 13.78B | 13.72B | 14.38B | 15.01B |
|
Buildings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Construction in Progress (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Land & Improvements (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.81B | 4.08B | 3.98B | 3.78B | 3.89B | 3.95B | 3.93B | 3.90B | 3.92B | 3.14B | 3.13B | 3.04B | 2.96B | 3.02B | 2.92B | 2.88B | 2.88B | 2.85B | 2.83B | 2.84B |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.72B | 0.71B | 0.71B | 0.72B | 0.71B | 0.70B | 0.71B | 0.71B | 0.74B | 0.62B | 0.66B | 0.66B | 0.66B | 0.66B | 0.67B | 0.80B | 0.83B | 0.84B | 0.89B | 1.23B |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.19B | 0.18B | 0.17B | 0.18B | 0.17B | 0.16B | 0.15B | 0.14B | 0.15B | 0.14B | 0.18B | 0.05B | 0.15B | 0.14B | 0.17B | 0.30B | 0.29B | 0.27B | 0.30B | 0.65B |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.91B | 0.90B | 0.89B | 0.90B | 0.88B | 0.86B | 0.86B | 0.85B | 0.89B | 0.76B | 0.84B | 0.71B | 0.81B | 0.80B | 0.84B | 1.10B | 1.12B | 1.11B | 1.18B | 1.88B |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.17B | 0.18B | 0.18B | 0.17B | 0.17B | 0.20B | 0.21B | 0.22B | 0.23B | 0.16B | 0.15B | 0.13B | 0.13B | 0.10B | 0.12B | 0.12B | 0.11B | 0.14B | 0.15B | 0.15B |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.23B | 0.24B | 0.27B | 0.25B | 0.27B | | 0.31B | 0.31B | 0.30B | 1.93B | 0.28B | | | 0.28B | 0.28B | 0.28B | 0.27B | 0.26B | 0.27B | 0.27B |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.48B | 5.78B | 5.78B | 5.56B | 5.70B | 5.81B | 5.83B | 5.79B | 5.83B | 4.69B | 4.76B | 4.65B | 4.56B | 4.56B | 4.54B | 4.78B | 4.80B | 4.82B | 4.89B | 5.62B |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 15.74B | 16.65B | 17.59B | 17.43B | 18.17B | 19.72B | 20.51B | 19.57B | 19.44B | 19.42B | 19.41B | 17.12B | 17.45B | 17.35B | 17.77B | 17.40B | 18.59B | 18.54B | 19.28B | 20.63B |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.19B | 6.84B | 7.48B | 6.87B | 7.08B | 8.01B | 8.04B | 6.96B | 6.41B | 5.68B | 5.63B | 5.04B | 5.40B | 6.19B | 6.88B | 6.64B | 7.61B | 7.94B | 8.42B | 8.52B |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.19B | 6.84B | 7.48B | 6.87B | 7.08B | 8.01B | 8.04B | 6.96B | 6.41B | 5.68B | 5.63B | 5.04B | 5.40B | 6.19B | 6.88B | 6.64B | 7.61B | 7.94B | 8.42B | 8.52B |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.49B | 3.73B | 3.87B | 4.23B | 4.74B | 5.27B | 5.90B | 5.87B | 5.96B | 5.51B | 5.84B | 5.55B | 5.93B | 5.50B | 5.47B | 5.58B | 5.81B | 5.18B | 5.53B | 5.70B |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.05B | | 0.50B | 0.50B | 0.00B | 0.30B | 0.30B | 0.32B | 0.30B | | | | | | | | 0.50B | 0.50B | 0.50B | 0.50B |
|
Current Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.11B | 0.11B | 0.11B | 0.11B | 0.12B | 0.12B | 0.13B | 0.13B | 0.13B | 0.10B | 0.10B | 0.10B | 0.10B | 0.09B | 0.09B | 0.09B | 0.10B | 0.09B | 0.10B | 0.10B |
|
Current Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Deferred Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Curent Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.85B | 10.68B | 11.96B | 11.71B | 11.94B | 13.70B | 14.37B | 13.28B | 12.80B | 12.70B | 13.03B | 10.69B | 11.42B | 11.78B | 12.43B | 12.31B | 14.02B | 13.71B | 14.55B | 14.81B |
|
Capital Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.88B | 2.88B | 2.38B | 2.38B | 2.87B | 2.58B | 2.58B | 2.58B | 2.87B | 2.88B | 2.88B | 2.88B | 2.88B | 2.88B | 2.88B | 2.88B | 2.38B | 2.39B | 2.39B | 3.38B |
|
Pension (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Minority Interest (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | | | | | | 0.00B | 0.00B | 0.00B | 0.01B |
|
Liabilities from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.40B | 1.46B | | | | | | | | | |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.10B | 0.11B | 0.11B | 0.12B | 0.11B | 0.12B | 0.12B | 0.13B | 0.13B | 0.27B | 0.24B | 0.14B | 0.14B | 0.14B | 0.14B | 0.11B | 0.12B | 0.08B | 0.10B | 0.14B |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.30B | 0.33B | 0.40B | 0.40B | 0.41B | 0.42B | 0.42B | 0.41B | 0.39B | 0.66B | 0.27B | 0.27B | 0.28B | 0.73B | 0.30B | 0.32B | 0.35B | 0.39B | 0.39B | 0.41B |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.30B | 0.18B | 0.33B | 0.18B | 0.29B | 0.27B | 0.20B | 0.21B | 0.31B | 0.32B | 0.12B | 0.37B | 0.33B | 0.11B | 0.33B | 0.09B | 0.34B | 0.11B | 0.13B | 0.41B |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 13.30B | 14.34B | 15.05B | 14.92B | 15.53B | 16.99B | 17.78B | 16.69B | 16.39B | 16.24B | 16.76B | 14.09B | 14.84B | 15.51B | 15.85B | 15.95B | 16.96B | 16.91B | 17.80B | 18.87B |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 13.60B | 14.52B | 15.38B | 15.09B | 15.81B | 17.27B | 17.98B | 16.89B | 16.70B | 16.56B | 16.88B | 14.46B | 15.17B | 15.61B | 16.18B | 16.04B | 17.30B | 17.03B | 17.93B | 19.28B |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.93B | 2.88B | 2.88B | 2.88B | 2.88B | 2.88B | 2.88B | 2.90B | 3.17B | 2.88B | 2.88B | 2.88B | 2.88B | 2.88B | 2.88B | 2.88B | 2.88B | 2.88B | 2.89B | 3.88B |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.14B | 2.14B | 2.21B | 2.34B | 2.36B | 2.45B | 2.53B | 2.67B | 2.74B | 2.87B | 2.54B | 2.66B | 2.28B | 1.74B | 1.59B | 1.36B | 1.29B | 1.52B | 1.35B | 1.35B |
|
Shareholder's Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.14B | 2.14B | 2.21B | 2.34B | 2.36B | 2.45B | 2.53B | 2.67B | 2.74B | 2.87B | 2.54B | 2.66B | 2.28B | 1.74B | 1.59B | 1.36B | 1.29B | 1.52B | 1.35B | 1.34B |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 15.74B | 16.65B | 17.59B | 17.43B | 18.17B | 19.72B | 20.51B | 19.57B | 19.44B | 19.42B | 19.41B | 17.12B | 17.45B | 17.35B | 17.77B | 17.40B | 18.59B | 18.54B | 19.28B | 20.63B |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.12B | 0.01B | 0.13B | 0.13B | 0.13B | 0.01B | 0.14B | 0.14B | 0.14B | 0.01B | 0.15B | 0.15B | 0.01B | 0.16B | 0.17B | 0.17B | 0.17B | 0.17B | 0.17B | 0.17B |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.53B | -0.03B | -0.05B | -0.02B | 3.33B | -0.04B | -0.02B | 0.01B | 4.27B | -0.02B | 4.59B | 5.51B | -0.02B | 5.76B | -0.05B | 5.96B | -0.01B | -0.02B | -0.02B | |