|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.03B | 1.13B | 0.94B | 0.40B | 0.42B | 0.53B | 0.88B | 0.55B | 0.37B | 0.50B | 0.56B | 0.48B | 0.55B | 0.54B | 0.61B | 0.52B | 0.48B | 0.34B | 1.07B | 0.59B |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.03B | 1.13B | 0.94B | 0.40B | 0.42B | 0.53B | 0.88B | 0.55B | 0.37B | 0.50B | 0.56B | 0.48B | 0.55B | 0.54B | 0.61B | 0.52B | 0.48B | 0.34B | 1.07B | 0.59B |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.20B | 1.03B | 1.04B | 1.28B | 1.19B | 1.14B | 1.25B | 1.23B | 1.38B | 1.38B | 1.23B | 1.21B | 1.23B | 1.04B | 1.07B | 1.50B | 1.44B | 1.53B | 1.37B | 1.91B |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.65B | 2.81B | 3.02B | 4.53B | 3.05B | 4.74B | 4.63B | 3.27B | 3.16B | 7.13B | 3.20B | 3.50B | 3.21B | 3.40B | 3.23B | 3.64B | 3.86B | 3.68B | 3.57B | 3.53B |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.85B | 3.84B | 4.07B | 5.81B | 4.24B | 5.88B | 5.88B | 4.50B | 4.55B | 8.51B | 4.43B | 4.71B | 4.44B | 4.44B | 4.30B | 5.14B | 5.29B | 5.21B | 4.94B | 5.44B |
|
Raw Materials (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Work In Process (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Finished Goods (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.87B | 1.02B | 0.98B | 1.09B | 1.24B | 1.34B | 1.29B | 1.54B | 1.55B | 1.64B | 1.47B | 1.48B | 1.43B | 1.40B | 1.33B | 1.25B | 1.26B | 1.29B | 1.22B | 1.23B |
|
Current Deferred Tax Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.25B | 0.28B | 0.27B | 0.25B | 0.23B | 0.22B | 0.30B | 0.31B | 0.33B | 0.46B | 0.43B | 0.47B | 0.50B | 0.46B | 0.46B | 0.48B | 0.48B | 0.48B | 0.43B | 0.70B |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.59B | 6.63B | 6.36B | 6.25B | 6.19B | 6.43B | 6.75B | 7.00B | 6.85B | 7.50B | 8.05B | 8.27B | 8.05B | 8.30B | 8.22B | 7.60B | 7.61B | 7.59B | 8.59B | 8.89B |
|
Buildings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.19B | 1.21B | 1.24B | 1.25B | 1.25B | | | | | | | | | | | | | | | |
|
Land & Improvements (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.03B | 2.04B | 2.10B | 2.08B | 2.04B | 2.09B | 2.10B | 2.13B | 2.19B | 2.82B | 2.86B | 2.84B | 2.80B | 2.79B | 2.81B | 2.75B | 2.74B | 2.76B | 2.67B | 2.66B |
|
Long-Term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 18.23B | 18.21B | 18.19B | 18.19B | 18.14B | 17.26B | 17.28B | 18.29B | 18.42B | 20.74B | 19.98B | 20.07B | 20.37B | 2.90B | 20.32B | 20.34B | 20.37B | 20.37B | 20.01B | 20.00B |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.96B | 6.80B | 6.64B | 6.49B | 6.32B | 6.15B | 6.00B | 6.69B | 6.40B | 9.05B | 8.54B | 8.34B | 8.08B | 7.87B | 7.64B | 7.45B | 7.26B | 7.07B | 6.51B | 6.33B |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 25.19B | 25.00B | 24.83B | 24.68B | 24.46B | 23.41B | 23.28B | 24.98B | 24.82B | 29.79B | 28.52B | 28.41B | 28.45B | 10.78B | 27.96B | 27.79B | 27.63B | 27.44B | 26.52B | 26.33B |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.11B | 0.08B | 0.09B | 0.09B | 0.10B | 0.08B | 0.07B | 0.07B | 0.08B | 0.09B | 0.09B | 0.11B | 0.13B | 0.12B | 0.12B | 0.13B | 0.09B | 0.09B | 0.08B | 0.07B |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.48B | 0.15B | | 0.57B | 0.58B | 0.60B | 0.05B | 0.06B | | | 1.11B | 1.14B | 2.23B | 2.37B | 1.13B | 1.23B | | 3.13B | 0.88B | 3.43B |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 28.48B | 28.39B | 28.35B | 28.20B | 27.95B | 26.95B | 26.77B | 28.51B | 28.51B | 34.79B | 33.63B | 33.55B | 33.61B | 33.59B | 33.78B | 33.65B | 33.63B | 33.42B | 32.60B | 32.49B |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 36.06B | 35.02B | 34.71B | 34.44B | 34.14B | 33.38B | 33.52B | 35.51B | 35.36B | 42.29B | 41.69B | 41.82B | 41.66B | 41.89B | 42.00B | 41.25B | 41.24B | 41.01B | 41.20B | 41.38B |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.41B | 1.61B | 1.77B | 1.72B | 1.72B | 2.08B | 1.95B | 2.05B | 2.03B | 2.11B | 2.11B | 2.11B | 1.90B | 2.05B | 2.00B | 2.05B | 2.03B | 1.90B | 2.46B | 1.93B |
|
Notes Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.58B | 2.03B | 1.60B | 2.20B | 2.10B | 1.18B | 0.52B | 0.54B | 0.98B | 0.72B | | 0.35B |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.41B | 1.61B | 1.77B | 1.73B | 1.72B | 2.08B | 1.95B | 2.06B | 2.61B | 4.14B | 3.71B | 4.32B | 4.00B | 3.23B | 2.52B | 2.58B | 3.02B | 2.63B | 2.46B | 2.28B |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.40B | 0.37B | 0.44B | 0.29B | 0.38B | 0.35B | 0.40B | 0.28B | 0.39B | 0.46B | 0.54B | 0.38B | 0.45B | 0.40B | 0.42B | 0.31B | 0.44B | 0.49B | 0.48B | 0.39B |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.04B | 1.06B | 1.00B | 1.00B | 0.90B | 1.00B | 0.82B | 0.95B | 0.94B | 1.19B | 1.13B | 1.17B | 1.51B | 1.55B | 2.32B | 1.69B | 1.40B | 1.29B | 1.91B | 1.27B |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00B | 0.01B | 0.01B | 0.00B | 0.00B | 1.06B | 0.00B | 0.81B | 0.58B | 2.03B | 1.60B | 2.20B | 2.10B | 1.18B | 0.52B | 0.74B | 0.14B | 0.72B | | 1.82B |
|
Current Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.15B | 0.03B | 0.03B | 0.19B | 0.35B | 0.20B | 0.38B | 0.51B | 0.36B | 0.38B | 0.09B | 0.18B | 0.27B | 0.04B | 0.03B | | | | | |
|
Current Deferred Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.21B | 1.17B | 1.30B | 1.27B | 1.27B | 1.16B | 1.40B | 1.52B | 1.65B | 1.94B | 1.90B | 1.78B | 1.89B | 1.88B | 2.14B | 2.12B | 2.32B | 2.23B | 2.26B | 2.74B |
|
Curent Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.46B | 4.31B | 4.55B | 4.74B | 4.88B | 5.85B | 5.78B | 6.15B | 6.31B | 8.48B | 8.00B | 8.44B | 8.98B | 7.97B | 7.63B | 7.45B | 7.32B | 6.64B | 7.23B | 8.60B |
|
Capital Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.06B | 7.05B | 7.05B | 6.79B | 6.78B | 5.97B | 6.22B | 8.22B | 7.87B | 11.14B | 11.16B | 11.14B | 10.53B | 11.09B | 11.08B | 10.98B | 10.98B | 11.00B | 10.44B | 9.19B |
|
Non-Current Deffered Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Pension (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.71B | 0.86B | 0.61B | 0.52B | 0.44B | 0.35B | 0.26B | 0.21B | 0.18B | 0.40B | | | | | | | | | | |
|
Minority Interest (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.11B | 0.11B | 0.11B | 0.11B | 0.10B | 0.10B | 0.10B | 0.10B | 0.10B | 0.10B | 0.06B | 0.06B | 0.06B | 0.06B | 0.07B | -0.00B | | | | |
|
Liabilities from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.24B | 0.06B | | | | | 0.02B | 0.02B | | | 0.27B | 0.24B | 0.24B | 0.24B | 0.23B | 0.25B | | | 0.11B | 0.11B |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.08B | 1.29B | 2.15B | 1.19B | 1.03B | 0.88B | 0.72B | 0.57B | 0.45B | 0.81B | 0.81B | 0.68B | 0.44B | 0.89B | 0.94B | 0.84B | 0.80B | 1.04B | 1.11B | 1.23B |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.67B | 0.79B | 0.88B | 0.78B | 0.76B | 0.74B | 0.74B | 0.73B | 0.71B | 0.74B | | | | | | | | | | |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.10B | 1.12B | 1.06B | 1.06B | 1.06B | 1.16B | 2.18B | 1.22B | 1.30B | 0.52B | 2.88B | 2.83B | 2.80B | 2.88B | 2.77B | 2.85B | 2.86B | 2.81B | 2.78B | 2.68B |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 11.62B | 11.11B | 10.84B | 10.34B | 10.06B | 9.09B | 9.12B | 15.88B | 15.53B | 23.05B | 19.98B | 20.26B | 19.96B | 19.95B | 19.66B | 19.27B | 19.10B | 18.67B | 18.78B | 19.02B |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 16.09B | 15.42B | 31.79B | 15.08B | 14.95B | 14.94B | 14.90B | 17.10B | 16.83B | 23.58B | 22.86B | 23.09B | 22.75B | 22.83B | 22.42B | 22.12B | 21.96B | 21.48B | 21.56B | 21.70B |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.06B | 7.06B | 7.06B | 6.80B | 6.78B | 7.03B | 6.23B | 9.03B | 8.45B | 13.17B | 12.76B | 13.34B | 12.63B | 12.27B | 11.60B | 11.72B | 11.12B | 11.72B | 10.44B | 11.01B |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 19.98B | 19.59B | 2.92B | 19.37B | 19.19B | 18.44B | 2.94B | 18.41B | 3.11B | 18.72B | 18.83B | 15.47B | 3.37B | 19.06B | 19.51B | 0.19B | 15.09B | 19.53B | 19.64B | 19.68B |
|
Shareholder's Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 19.98B | 19.59B | 16.25B | 19.37B | 19.19B | 18.44B | 0.10B | 18.41B | 15.39B | 18.72B | 18.83B | 15.47B | 15.52B | 19.06B | 19.51B | 15.17B | 0.19B | 19.53B | 19.64B | 19.68B |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 36.06B | 35.02B | 34.71B | 34.44B | 34.14B | 33.38B | 33.52B | 35.51B | 35.36B | 42.29B | 41.69B | 41.82B | 41.66B | 41.89B | 42.00B | 41.25B | 41.24B | 41.01B | 41.20B | 41.38B |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.83B | -0.30B | 2.92B | -0.15B | -0.23B | 2.77B | -0.29B | -0.29B | -0.26B | 3.28B | 3.22B | 3.24B | -0.23B | -0.19B | 3.74B | 3.79B | 0.03B | 0.02B | 0.12B | 0.10B |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00B | | | | 0.00B | | | | 0.00B | | | | 0.00B | | | | 0.00B | |