|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.76B | 2.43B | 1.80B | 2.23B | 2.84B | 2.46B | 4.39B | 2.38B | 2.68B | 2.17B | 3.42B | 3.29B | 2.33B | 2.08B | 2.70B | 1.71B | 1.69B | 1.38B | 1.64B | 1.55B |
|
Short-term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.62B | 2.68B | 2.99B | 1.58B | 2.76B | 2.30B | 1.76B | 13.25B | 1.82B | 1.70B | 2.96B | 2.36B | 2.42B | 1.98B | 3.39B | 13.00B | 3.52B | 3.21B | 4.25B | 13.22B |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.38B | 5.11B | 4.79B | 3.81B | 5.60B | 4.76B | 6.16B | 15.63B | 4.50B | 3.87B | 6.39B | 5.65B | 4.76B | 4.06B | 6.10B | 14.71B | 5.21B | 4.58B | 5.89B | 14.77B |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.47B | | | | 9.29B | | | | 10.76B | | | | 11.04B | | | | 10.89B |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.06B | 0.42B | 0.19B | | -0.25B | -0.10B | 0.04B | 0.00B | 0.15B | 0.17B | 0.23B | 0.47B | -0.13B | 0.09B | 0.03B | -0.14B | -0.09B | 0.28B | 0.02B | 0.05B |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.47B | | | | 9.29B | | | | 11.23B | | | | 10.91B | | | | 10.94B |
|
Raw Materials (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Work In Process (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Finished Goods (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.06B | 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 |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.05B | -0.35B | -0.23B | -0.48B | -0.53B | -0.58B | -0.32B | -0.48B | -0.10B | 0.03B | 0.15B | 0.19B | -0.16B | -0.52B | -0.24B | -0.47B | -0.26B | -0.25B | -0.44B | -0.49B |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 18.53B | 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 |
|
Construction in Progress (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Land & Improvements (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.04B |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 151.55B | 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 |
|
Long-Term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.86B | 1.90B | 1.93B | 4.42B | 2.03B | 2.33B | 2.58B | 4.30B | 2.58B | 2.65B | 2.81B | 2.64B | 2.91B | 3.01B | 2.96B | 5.82B | 4.38B | 4.30B | 4.56B | 4.50B |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.09B | 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 |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.94B | 0.94B | 0.86B | 0.03B | 0.86B | 0.79B | 0.72B | 0.05B | 0.77B | 0.77B | 0.71B | 0.02B | 0.79B | 0.79B | 0.70B | 0.75B | 0.73B | 0.77B | 0.70B | 0.69B |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.03B | 1.03B | 0.95B | 0.12B | 0.95B | 0.87B | 0.79B | 0.12B | 0.86B | 0.87B | 0.81B | 0.09B | 0.86B | 0.86B | 0.77B | 0.82B | 0.80B | 0.84B | 0.77B | 0.76B |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.56B | 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 |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.04B | 0.03B | -0.02B | 0.31B | 0.01B | 0.02B | 0.04B | 2.46B | 2.77B | 0.03B | -0.12B | 2.69B | -0.01B | 0.03B | 0.00B | 3.55B | -0.07B | 2.78B | 2.97B | 3.16B |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 164.69B | 165.56B | 160.44B | 159.77B | 159.20B | 155.36B | 149.82B | 151.03B | 163.55B | 159.96B | 160.98B | 159.44B | 160.07B | 156.61B | 157.67B | 156.29B | 151.72B | 157.92B | 159.78B | 155.07B |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 183.22B | 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 |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.04B | 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 |
|
Notes Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.04B | 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 |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.12B | 0.00B | -0.27B | -0.39B | -0.06B | 0.17B | -0.02B | -0.14B | 0.01B | 0.17B | -0.22B | -0.17B | -0.21B | -0.07B | -0.33B | -0.37B | -0.07B | 0.09B | -0.13B | -0.24B |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.29B | 0.27B | 0.46B | 1.36B | 0.31B | 0.30B | 0.53B | 0.33B | 1.26B | 1.22B | 1.22B | 0.68B | 0.53B | 0.30B | 0.52B | 1.15B | 1.11B | 0.11B | 0.53B | 1.11B |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 10.59B | 13.42B | 11.67B | 11.86B | 13.64B | 14.32B | 15.80B | 16.72B | 17.33B | 21.48B | 24.38B | 38.10B | 31.78B | 37.51B | 36.49B | 31.94B | 30.03B | 30.46B | 33.10B | 31.77B |
|
Current Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.91B | 7.04B | 39.01B | 38.24B | 1.77B | 3.11B | 4.27B | -74.32B | 2.22B | 4.73B | -53.32B | 12.39B | 3.71B | 31.96B | 11.31B | 15.18B | 16.71B | 7.79B | 12.29B | 67.38B |
|
Current Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.53B | 0.43B | 0.23B | 0.19B | 0.36B | 0.25B | 0.32B | 0.32B | 0.28B | 0.14B | 0.31B | 0.37B | 0.49B | 0.36B | 0.96B | 0.70B | 0.84B | 0.81B | 1.16B | 1.09B |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 25.25B | 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 |
|
Capital Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 52.20B | 52.68B | 53.76B | 56.25B | 60.68B | 64.68B | 66.16B | 72.43B | 82.05B | 78.77B | 77.94B | 74.28B | 66.68B | 58.83B | 61.36B | 66.78B | 62.10B | 64.10B | 61.37B | 58.09B |
|
Pension (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.70B | 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 |
|
Minority Interest (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Liabilities from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01B | |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.16B | 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 |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.11B | 0.21B | 0.27B | 19.01B | -0.00B | 0.23B | 0.28B | 7.85B | 8.41B | 0.05B | 0.81B | 8.49B | 0.09B | 0.24B | 0.29B | 20.00B | 9.30B | 0.48B | 10.08B | 2.79B |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 94.82B | 94.86B | 94.58B | 96.39B | 100.02B | 102.33B | 101.86B | 109.22B | 121.29B | 116.57B | 116.23B | 107.11B | 103.39B | 95.60B | 98.86B | 101.64B | 98.93B | 102.53B | 100.59B | 95.78B |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 120.07B | 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 |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 62.79B | 66.10B | 65.44B | 68.11B | 74.32B | 79.00B | 81.96B | 89.15B | 99.38B | 100.25B | 102.32B | 112.39B | 98.46B | 96.34B | 97.85B | 98.73B | 92.13B | 94.56B | 94.47B | 89.86B |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 61.90B | 60.90B | 58.17B | 55.20B | 48.31B | 42.80B | 36.39B | 30.93B | 27.88B | 25.66B | 26.51B | 28.27B | 27.64B | 26.89B | 28.22B | 29.71B | 28.95B | 30.39B | 33.62B | 33.31B |
|
Shareholder's Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 63.15B | 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 | 29.71B | 29.75B | 31.21B | 34.49B | 34.11B |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 183.22B | 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 |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.23B | -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 |