|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.07B | 0.53B | 0.64B | 1.30B | 1.13B | 0.99B | 1.21B | 0.97B | 0.35B | 1.53B | 1.06B | 1.80B | 2.11B | 2.28B | 45.57B | 2.05B | 1.77B | 1.63B | 37.14B | 1.53B |
|
Short-term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.23B | | | | 0.05B | | -0.01B | 0.04B | 0.07B | 0.06B | 0.13B | 0.02B | 0.04B | | 0.15B | 0.03B | 0.05B | | 0.04B |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.07B | 0.76B | 0.64B | 1.30B | 1.13B | 1.04B | 1.21B | 0.96B | 0.39B | 1.60B | 1.12B | 1.93B | 2.14B | 2.32B | 45.57B | 2.20B | 1.80B | 1.68B | 37.14B | 1.58B |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.51B | 0.76B | 0.57B | 0.56B | 0.68B | 0.93B | 0.71B | 0.66B | 0.75B | 0.56B | 0.80B | 0.40B | 0.56B | 0.63B | | 0.83B | 1.01B | 0.93B | | 1.21B |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.23B | | | | 0.21B | | | 0.18B | 0.07B | 0.12B | 0.05B | 0.07B | 0.12B | | 0.06B | 0.14B | 0.11B | | 0.14B |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.51B | 0.99B | 0.57B | 0.56B | 0.68B | 1.14B | 0.71B | 0.66B | 0.93B | 0.62B | 0.92B | 0.45B | 0.63B | 0.75B | | 0.89B | 1.15B | 1.04B | | 1.35B |
|
Raw Materials (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.20B | | | | 0.22B | | | 0.16B | | | | | | | | | | | |
|
Finished Goods (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.16B | | | | 0.19B | | | 0.20B | | | | | | | | | | | |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.51B | 0.54B | 0.66B | 0.59B | 0.63B | 0.60B | 0.59B | 0.54B | 0.51B | 0.49B | 0.55B | 0.43B | 0.47B | 0.58B | | 0.60B | 0.68B | 0.70B | | 0.77B |
|
Current Deferred Tax Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.45B | 0.47B | 0.53B | 0.51B | 0.59B | 0.11B | 0.43B | 0.47B | 0.10B | 0.10B | 0.09B | 0.07B | 0.08B | 0.09B | | 0.10B | 0.06B | 0.10B | | 0.10B |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.54B | 2.30B | 2.41B | 2.97B | 3.03B | 2.93B | 2.95B | 4.16B | 2.91B | 3.14B | 2.95B | 3.05B | 3.52B | 3.88B | 80.14B | 4.03B | 3.86B | 3.75B | 78.53B | 4.07B |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.06B | 5.51B | 3.93B | 3.85B | 4.24B | 6.59B | 3.75B | 3.08B | 5.20B | 3.01B | 5.52B | 2.65B | 5.31B | 5.50B | 65.05B | 6.50B | 4.49B | 11.61B | 102.55B | 13.11B |
|
Long-Term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.17B | 1.13B | 0.54B | 0.59B | 0.63B | 0.66B | 0.59B | 0.57B | 0.53B | 0.54B | 0.51B | 0.37B | 0.37B | 0.36B | 7.96B | 0.43B | 0.53B | 0.51B | 10.74B | 0.58B |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.15B | | 5.56B | | 4.87B | 4.74B | | 5.09B | 5.56B | 4.85B | | 5.28B |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.39B | 6.37B | 6.22B | 6.43B | 6.94B | 6.72B | 6.33B | 5.99B | 6.09B | 5.70B | 6.07B | 4.74B | 5.33B | 5.24B | 104.53B | 5.57B | 5.77B | 5.08B | 103.14B | 5.59B |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.39B | 6.37B | 6.22B | 6.43B | 6.94B | 6.72B | 6.33B | 5.99B | 6.24B | 5.70B | 11.63B | 4.74B | 10.19B | 9.98B | 104.53B | 10.66B | 11.33B | 9.93B | 103.14B | 10.87B |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.30B | | | | 0.42B | | | 0.43B | 0.48B | 0.54B | 0.49B | 0.54B | 0.40B | | 0.41B | 0.44B | 0.31B | | 0.37B |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.65B | 0.58B | 1.01B | 0.99B | 1.06B | 0.43B | 0.95B | 0.91B | 0.33B | 0.06B | 0.31B | 0.22B | 0.22B | 0.25B | | 0.27B | 0.32B | 0.33B | | 0.27B |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 10.28B | 11.81B | 11.70B | 11.87B | 12.86B | 12.12B | 11.62B | 9.75B | 10.42B | 10.17B | 10.44B | 8.73B | 9.27B | 9.22B | 196.14B | 10.10B | 11.73B | 11.61B | 235.33B | 13.11B |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 12.81B | 14.11B | 14.10B | 14.84B | 15.89B | 15.06B | 14.57B | 13.91B | 13.33B | 13.31B | 13.39B | 11.78B | 12.79B | 13.10B | 276.28B | 14.13B | 15.59B | 15.36B | 313.86B | 17.19B |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.89B | 1.09B | 0.97B | 0.98B | 1.05B | 1.05B | 0.87B | 0.82B | 1.00B | 0.50B | 1.03B | 0.46B | 0.84B | 1.10B | | 1.36B | 1.56B | 1.68B | | 1.74B |
|
Notes Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.20B | 0.15B | 0.12B | 0.11B | 0.12B | 0.64B | 0.62B | 0.53B | 0.59B | | | | | | | | | | | |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.08B | 1.24B | 1.09B | 1.09B | 1.18B | 1.69B | 1.49B | 1.36B | 1.58B | 0.50B | 1.03B | 0.46B | 0.84B | 1.10B | | 1.36B | 1.56B | 1.68B | | 1.74B |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.03B | | | | 0.03B | | | 0.03B | 0.05B | 0.02B | 0.03B | 0.03B | 0.04B | 0.77B | 0.04B | 0.04B | 0.04B | 0.85B | 0.05B |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.91B | 0.77B | 1.25B | 1.01B | 1.19B | 1.24B | 1.08B | 0.94B | 0.72B | | | | | | | | | | | |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.07B | | | | 0.53B | | | 0.52B | 0.22B | 0.55B | 0.25B | 0.16B | 0.09B | 8.47B | 0.43B | 0.12B | 0.09B | 1.73B | 0.21B |
|
Current Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.02B | 0.03B | 0.02B | 0.03B | 0.03B | 0.54B | 0.02B | 0.04B | 0.04B | 0.88B | 0.03B |
|
Current Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.38B | | | | 0.37B | | | 0.36B | 0.31B | 0.37B | 0.30B | 0.36B | 0.34B | | 0.05B | 0.12B | 0.07B | | 0.07B |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.99B | 2.01B | 2.34B | 2.10B | 2.37B | 2.93B | 2.56B | 2.74B | 2.30B | 2.85B | 2.65B | 2.52B | 2.08B | 2.23B | 62.75B | 2.95B | 3.13B | 3.35B | 70.39B | 3.65B |
|
Capital Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.72B | 4.34B | 3.90B | 4.61B | 4.29B | 3.75B | 4.21B | 4.21B | 3.55B | 3.03B | 3.04B | 0.59B | 4.01B | 4.02B | 72.60B | 3.57B | 3.71B | 3.51B | 77.77B | 3.92B |
|
Pension (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.12B | | | | 0.16B | | 0.01B | 0.13B | 0.14B | 0.17B | 0.16B | 0.19B | 0.20B | | 0.19B | 0.20B | 0.24B | | 0.30B |
|
Minority Interest (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.27B | 0.36B | 0.83B | 0.85B | 0.92B | 0.96B | 0.88B | 0.84B | 0.34B | 0.34B | 0.35B | 0.25B | | 6.02B | 6.37B | | | 7.11B | 7.81B | |
|
Liabilities from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.45B | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.24B | | | | 0.33B | | | 0.28B | 0.15B | 0.35B | 0.09B | 0.42B | 0.27B | | 0.26B | 0.19B | 0.22B | | 0.27B |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.05B | 0.07B | 0.04B | 0.06B | 0.07B | 0.97B | 0.11B | 0.14B | 0.16B | 2.10B | 0.16B |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.75B | 1.23B | 1.38B | 1.24B | 1.63B | 0.96B | 0.92B | 0.84B | 0.48B | 0.45B | 0.46B | 0.31B | 0.36B | 0.30B | | 0.20B | 0.19B | 0.14B | | 0.13B |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.71B | 5.56B | 6.24B | 6.71B | 6.66B | 4.71B | 6.77B | 6.13B | 4.37B | 3.89B | 4.01B | 3.81B | 4.75B | 4.72B | 89.69B | 4.48B | 4.84B | 4.50B | 98.72B | 5.12B |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.46B | 7.58B | 7.62B | 7.95B | 8.29B | 7.64B | 7.69B | 6.96B | 6.67B | 6.74B | 6.66B | 6.33B | 6.84B | 6.95B | 152.45B | 7.43B | 7.97B | 7.85B | 169.12B | 8.77B |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.72B | 4.41B | 3.90B | 4.61B | 4.29B | 4.28B | 4.21B | 4.21B | 4.06B | 3.25B | 3.59B | 0.84B | 4.17B | 4.11B | 81.07B | 4.00B | 3.83B | 3.60B | 79.50B | 4.14B |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.35B | 6.53B | 6.49B | 6.89B | 7.60B | 7.55B | 6.87B | 6.92B | 6.66B | 6.23B | 6.38B | 5.20B | 5.68B | 5.86B | 117.46B | 6.37B | 7.24B | 7.15B | 136.94B | 7.99B |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 12.81B | 14.11B | 14.10B | 14.84B | 15.89B | 15.06B | 14.57B | 13.91B | 13.33B | 13.31B | 13.39B | 11.78B | 12.79B | 13.10B | 276.28B | 14.13B | 15.59B | 15.36B | 313.86B | 17.19B |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.12B | | | | 3.26B | | | 3.60B | 3.75B | 3.94B | 3.04B | 3.69B | 3.91B | | 4.51B | 5.47B | 5.33B | | 6.30B |