|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.43B | 1.80B | 2.23B | 2.84B | 2.46B | 4.39B | 2.38B | 2.43B | 2.17B | 3.42B | 3.29B | 2.22B | 1.94B | 2.70B | 1.71B | 1.69B | 1.38B | 1.64B | 1.55B | 1.38B |
|
Short-term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.68B | 2.99B | 1.58B | 2.76B | 2.30B | 1.76B | 3.16B | 1.82B | 1.70B | 2.96B | 14.74B | 2.42B | 1.98B | 3.39B | 13.00B | 3.52B | 3.21B | 4.25B | 2.94B | 3.60B |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.11B | 4.79B | 3.81B | 5.60B | 4.76B | 6.16B | 5.54B | 4.25B | 3.87B | 6.39B | 18.04B | 4.65B | 3.92B | 6.10B | 14.71B | 5.21B | 4.58B | 5.89B | 4.49B | 4.98B |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.47B | | | | 9.29B | | 0.17B | 0.23B | 10.76B | | 0.09B | 0.03B | 11.04B | | | | 10.89B | |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00B | 0.01B | 0.02B | -0.00B | 0.03B | 0.05B | 0.06B | 0.02B | 0.04B | 0.05B | 0.04B | 0.02B | 0.03B | 0.04B | 0.07B | 0.02B | 0.05B | 0.07B | 0.07B | 0.03B |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.50B | | | | 9.35B | | 0.20B | 0.28B | 10.80B | | 0.11B | 0.07B | 11.12B | | | | 10.95B | |
|
Raw Materials (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Work In Process (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Finished Goods (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.10B | 6.46B | 6.43B | 6.49B | 7.53B | 7.12B | 7.31B | 7.71B | 7.16B | 6.57B | 6.73B | 6.51B | 7.02B | 6.95B | 7.02B | 6.76B | 6.99B | 7.14B | 7.02B | 6.86B |
|
Current Deferred Tax Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 19.14B | 18.44B | 18.63B | 20.39B | 20.56B | 20.88B | 21.91B | 20.82B | 19.94B | 22.08B | 22.41B | 19.90B | 19.49B | 22.27B | 21.02B | 20.72B | 20.69B | 23.02B | 21.24B | 20.96B |
|
Buildings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Construction in Progress (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Land & Improvements (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.04B | |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 152.18B | 146.94B | 146.30B | 143.57B | 137.98B | 130.06B | 131.00B | 140.04B | 136.62B | 136.94B | 136.45B | 136.35B | 133.04B | 134.09B | 131.45B | 126.85B | 132.93B | 134.29B | 129.85B | 129.69B |
|
Long-Term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.90B | 1.93B | 4.07B | 2.03B | 2.33B | 2.58B | 2.32B | 2.58B | 2.65B | 2.81B | 4.69B | 2.91B | 3.01B | 2.96B | 4.82B | 4.38B | 4.30B | 4.56B | 4.50B | 4.70B |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.09B | 0.09B | 0.09B | 0.09B | 0.08B | 0.07B | 0.07B | 0.10B | 0.10B | 0.10B | 0.08B | 0.07B | 0.07B | 0.07B | 0.07B | 0.07B | 0.07B | 0.07B | 0.07B | 0.07B |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.94B | 0.86B | 0.06B | 0.86B | 0.79B | 0.72B | -0.00B | 0.77B | 0.77B | 0.71B | 0.04B | 0.79B | 0.79B | 0.70B | 0.75B | 0.73B | 0.77B | 0.70B | 0.69B | 0.70B |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.03B | 0.95B | 0.15B | 0.95B | 0.87B | 0.79B | 0.07B | 0.86B | 0.87B | 0.81B | 0.12B | 0.86B | 0.86B | 0.77B | 0.82B | 0.80B | 0.84B | 0.77B | 0.76B | 0.77B |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.69B | 1.62B | 1.61B | 3.43B | 4.59B | 6.20B | 8.05B | 10.10B | 10.24B | 10.44B | 9.98B | 9.96B | 9.87B | 10.25B | 9.65B | 9.18B | 9.47B | 9.20B | 8.96B | 8.72B |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.51B | 2.54B | 0.31B | 2.56B | 2.89B | 3.44B | 2.46B | 2.77B | 2.68B | 2.96B | 2.69B | 3.04B | 2.98B | 2.79B | 3.55B | 3.25B | 2.78B | 2.97B | 3.16B | 3.46B |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.24B | 1.02B | 1.49B | 1.96B | 1.81B | 1.28B | 1.29B | 1.41B | 1.26B | 0.91B | 0.84B | 0.71B | 0.78B | 0.82B | 0.91B | 0.89B | 0.94B | 1.05B | 0.94B | 1.05B |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 184.70B | 178.88B | 178.40B | 179.59B | 175.92B | 170.70B | 172.94B | 184.37B | 179.91B | 183.06B | 181.84B | 179.97B | 176.09B | 179.94B | 177.31B | 172.44B | 178.61B | 182.79B | 176.31B | 176.38B |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.07B | 5.50B | 6.89B | 7.71B | 7.43B | 8.03B | 8.83B | 8.30B | 7.26B | 6.63B | 6.90B | 7.04B | 6.65B | 6.19B | 6.76B | 5.88B | 6.75B | 6.32B | 5.96B | 6.87B |
|
Notes Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.07B | 5.50B | 6.89B | 7.71B | 7.43B | 8.03B | 8.83B | 8.30B | 7.26B | 6.63B | 6.90B | 7.04B | 6.65B | 6.19B | 6.76B | 5.88B | 6.75B | 6.32B | 5.96B | 6.87B |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 13.42B | 11.67B | 11.86B | 13.64B | 14.32B | 15.80B | 25.55B | 17.33B | 21.48B | 24.38B | 38.10B | 31.78B | 37.51B | 36.49B | 31.94B | 30.03B | 30.46B | 33.10B | 31.77B | 33.06B |
|
Current Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.43B | 0.43B | 0.19B | 0.36B | 0.33B | 0.41B | 0.32B | 0.28B | 0.33B | 0.42B | 0.37B | 0.49B | 0.36B | 0.96B | 0.70B | 0.84B | 0.81B | 1.16B | 1.09B | 1.10B |
|
Current Deferred Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 27.65B | 24.84B | 26.81B | 29.97B | 29.52B | 31.12B | 32.79B | 34.07B | 36.65B | 39.26B | 46.46B | 47.88B | 52.55B | 51.80B | 45.96B | 43.76B | 44.87B | 47.72B | 46.41B | 48.84B |
|
Capital Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 52.68B | 53.76B | 56.25B | 60.68B | 64.68B | 66.16B | 72.43B | 82.05B | 78.77B | 77.94B | 70.51B | 66.68B | 58.83B | 61.36B | 66.78B | 62.10B | 64.10B | 61.37B | 58.09B | 54.75B |
|
Pension (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.78B | 1.75B | 1.42B | 1.27B | 1.06B | 0.85B | 0.61B | 0.80B | 0.72B | 0.66B | 0.79B | 0.86B | 1.06B | 1.22B | 1.04B | 1.10B | 1.20B | 1.25B | 0.96B | 0.81B |
|
Minority Interest (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.29B | 1.29B | 1.31B | 1.30B | 1.27B | 1.33B | 1.07B | 1.14B | 1.03B | 1.06B | 1.08B | 1.06B | 1.05B | 1.06B | 1.04B | 0.80B | 0.82B | 0.87B | 0.80B | 0.79B |
|
Liabilities from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01B | | |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.73B | 7.26B | 6.00B | 5.74B | 5.39B | 5.28B | 4.76B | 4.95B | 4.42B | 4.78B | 3.92B | 3.92B | 3.99B | 4.31B | 4.27B | 4.04B | 4.13B | 4.42B | 4.50B | 4.49B |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.70B | 5.55B | 19.01B | 4.97B | 4.85B | 4.68B | 7.85B | 4.36B | 4.25B | 4.21B | 19.63B | 3.73B | 3.59B | 3.48B | 9.54B | 9.30B | 10.00B | 10.08B | 9.49B | 9.65B |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.59B | 5.66B | 96.39B | 5.71B | 5.39B | 5.34B | 109.22B | 6.02B | 5.87B | 6.30B | 107.11B | 6.47B | 6.09B | 6.33B | 101.64B | 4.85B | 4.52B | 4.94B | 4.71B | 4.78B |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 122.51B | 119.42B | 123.20B | 129.98B | 131.84B | 132.98B | 142.01B | 155.36B | 153.22B | 155.49B | 153.57B | 151.27B | 148.15B | 150.66B | 147.59B | 142.69B | 147.40B | 148.31B | 142.20B | 141.20B |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 66.10B | 65.44B | 68.11B | 74.32B | 79.00B | 81.96B | 97.98B | 99.38B | 100.25B | 102.32B | 108.61B | 98.46B | 96.34B | 97.85B | 98.73B | 92.13B | 94.56B | 94.47B | 89.86B | 87.80B |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 62.19B | 59.46B | 55.20B | 49.61B | 44.07B | 37.72B | 30.93B | 29.01B | 26.69B | 27.57B | 28.27B | 28.70B | 27.94B | 29.28B | 28.68B | 29.75B | 31.21B | 34.49B | 34.11B | 35.17B |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 184.70B | 178.88B | 178.40B | 179.59B | 175.92B | 170.70B | 172.94B | 184.37B | 179.91B | 183.06B | 181.84B | 179.97B | 176.09B | 179.94B | 177.31B | 172.44B | 178.61B | 182.79B | 176.31B | 176.38B |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.13B | -0.04B | 38.24B | 0.14B | 0.35B | 0.76B | 15.78B | 0.45B | 0.48B | 0.64B | 12.39B | 0.67B | 0.79B | 0.56B | 14.46B | 0.94B | 0.56B | 0.78B | 0.93B | 1.27B |
|
Preferred Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |