|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.27B | 0.33B | 0.27B | 0.27B | 0.28B | 0.34B | 1.90B | 0.40B | 0.30B | 0.34B | 0.28B | 0.35B | 0.23B | 0.23B | 0.29B | 0.29B | 0.32B |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.27B | 0.33B | 0.27B | 0.27B | 0.28B | 0.34B | 1.90B | 0.40B | 0.30B | 0.34B | 0.28B | 0.35B | 0.23B | 0.23B | 0.29B | 0.29B | 0.32B |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.25B | 1.23B | 1.19B | 1.07B | 1.24B | 1.16B | 1.05B | 1.00B | 1.26B | 1.26B | 1.30B | 1.17B | 1.39B | 1.36B | 1.34B | 1.11B | 1.41B | 1.44B | 1.40B | 1.20B |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.25B | 1.23B | 1.19B | 1.07B | 1.24B | 1.16B | 1.05B | 1.00B | 1.26B | 1.26B | 1.30B | 1.17B | 1.39B | 1.36B | 1.34B | 1.11B | 1.41B | 1.44B | 1.40B | 1.20B |
|
Finished Goods (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.39B | 2.39B | 2.42B | 2.61B | 2.57B | 2.65B | 2.63B | 2.75B | 2.73B | 2.68B | 3.00B | 3.12B | 3.12B | 3.06B | 3.13B | 3.18B | 3.36B | 3.39B | 3.32B | 3.43B |
|
Current Deferred Tax Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.22B | 0.22B | 0.25B | 0.30B | 0.25B | 0.26B | 0.25B | 0.23B | 0.29B | 0.31B | 0.28B | 0.28B | 0.34B | 0.39B | 0.32B | 0.33B | 0.34B | 0.34B | 0.71B | 0.30B |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.45B | 4.17B | 4.26B | 4.25B | 4.68B | 4.33B | 4.20B | 4.26B | 4.62B | 6.16B | 5.29B | 4.87B | 5.20B | 5.08B | 5.14B | 4.91B | 5.34B | 5.46B | 5.71B | 5.25B |
|
Buildings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Construction in Progress (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.16B | | | | 0.05B | | | | 0.13B | | | | 0.06B | | | | 0.04B |
|
Land & Improvements (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.20B | 1.21B | 1.19B | 1.30B | 1.26B | 1.22B | 1.17B | 1.24B | 1.26B | 1.30B | 1.43B | 1.52B | 1.49B | 1.51B | 1.57B | 1.41B | 1.53B | 1.58B | 1.45B | 1.45B |
|
Long-Term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.17B | 0.17B | 0.18B | 0.18B | 0.18B | 0.15B | 0.15B | 0.14B | 0.16B | 0.15B | 0.16B | 0.16B | 0.16B | 0.16B | 0.16B | 0.17B | 0.16B | 0.16B | 0.17B | 0.17B |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.52B | 4.57B | 4.53B | 4.54B | 4.43B | 4.29B | 4.13B | 4.32B | 4.37B | 4.40B | 5.55B | 5.33B | 5.53B | 5.53B | 5.63B | 5.17B | 5.54B | 5.76B | 5.45B | 5.41B |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.78B | 0.77B | 0.76B | 0.75B | 0.71B | 0.67B | 0.63B | 0.65B | 0.65B | 0.65B | 1.18B | 1.31B | 1.27B | 1.23B | 1.23B | 1.15B | 1.14B | 1.15B | 1.10B | 1.07B |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.29B | 5.34B | 5.28B | 5.29B | 5.14B | 4.96B | 4.76B | 4.97B | 5.02B | 5.05B | 6.72B | 6.64B | 6.80B | 6.76B | 6.86B | 6.32B | 6.67B | 6.90B | 6.55B | 6.49B |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.17B | 0.19B | 0.21B | 0.23B | 0.29B | 0.20B | 0.20B | 0.20B | 0.20B | 0.22B | 0.27B | 0.29B | 0.30B | 0.33B | 0.35B | 0.38B | 0.38B | 0.40B | | 0.45B |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.21B | 8.27B | 8.20B | 8.35B | 8.10B | 7.80B | 7.46B | 7.78B | 7.88B | 8.00B | 9.88B | 10.21B | 10.07B | 10.13B | 10.32B | 10.05B | 10.13B | 10.48B | 9.88B | 9.89B |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 12.67B | 12.44B | 12.46B | 12.61B | 12.78B | 12.13B | 11.67B | 12.04B | 12.51B | 14.15B | 15.17B | 15.08B | 15.27B | 15.21B | 15.47B | 14.96B | 15.47B | 15.94B | 15.60B | 15.14B |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.23B | 1.19B | 1.26B | 1.18B | 1.37B | 1.46B | 1.36B | 1.34B | 1.37B | 1.48B | 1.72B | 1.65B | 1.84B | 1.76B | 1.81B | 1.80B | 1.85B | 1.89B | 1.91B | 2.11B |
|
Notes Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.23B | 1.19B | 1.26B | 1.18B | 1.37B | 1.46B | 1.36B | 1.34B | 1.37B | 1.48B | 1.72B | 1.65B | 1.84B | 1.76B | 1.81B | 1.80B | 1.85B | 1.89B | 1.91B | 2.11B |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.36B | 0.36B | 0.33B | 0.27B | 0.33B | 0.34B | 0.22B | 0.22B | 0.32B | 0.34B | 0.36B | 0.31B | 0.35B | 0.35B | 0.22B | 0.35B | 0.38B | 0.20B | 0.22B | 0.19B |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.10B | 0.11B | 0.12B | 0.11B | 0.12B | 0.14B | 0.12B | 0.09B | 0.15B | 0.11B | 0.15B | 0.15B | 0.17B | 0.17B | 0.14B | 0.09B | 0.13B | 0.13B | 0.18B | 0.09B |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.24B | 0.09B | 0.04B | 0.04B | 0.03B | 0.05B | 0.05B | 0.03B | 0.04B | 0.58B | 0.57B | 0.60B | 0.09B | 0.04B | 0.04B | 0.04B | 0.56B | 0.03B | 0.54B | 0.03B |
|
Current Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.20B | 0.20B | 0.20B | 0.20B | 0.19B | 0.20B | 0.18B | 0.19B | 0.19B | 0.20B | 0.21B | 0.22B | 0.23B | 0.24B | 0.25B | 0.22B | 0.24B | 0.26B | 0.24B | 0.25B |
|
Current Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Deferred Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Curent Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.44B | 2.28B | 2.32B | 2.17B | 2.50B | 2.48B | 2.35B | 2.27B | 2.41B | 3.03B | 3.56B | 3.32B | 3.06B | 2.90B | 2.99B | 2.86B | 3.52B | 3.01B | 3.58B | 3.14B |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.47B | 2.36B | 2.35B | 2.78B | 2.68B | 2.31B | 2.39B | 2.62B | 2.68B | 3.42B | 3.76B | 3.65B | 4.16B | 4.25B | 4.29B | 4.12B | 3.84B | 4.39B | 3.62B | 3.63B |
|
Minority Interest (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.02B | 0.02B | 0.02B | 0.01B | 0.01B | 0.02B | 0.01B | 0.02B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.02B | 0.01B | 0.01B | 0.03B | 0.03B | 0.02B |
|
Liabilities from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.13B | | | | | | 0.17B | 0.18B | | | | 0.15B | | | | |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.29B | 0.29B | 0.28B | 0.77B | 0.27B | 0.26B | 0.25B | 0.71B | 0.28B | 0.30B | 0.42B | 0.45B | 0.43B | 0.42B | 0.43B | 0.39B | 0.40B | 0.41B | 0.36B | 0.33B |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.22B | 1.22B | 1.19B | 1.21B | 1.16B | 1.13B | 1.07B | 1.09B | 1.11B | 1.13B | 1.14B | 1.47B | 1.14B | 1.18B | 1.19B | 1.09B | 1.20B | 1.24B | 1.11B | 1.40B |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.37B | 0.38B | 0.38B | 0.36B | 0.35B | 0.32B | 0.31B | 0.28B | 0.29B | 0.28B | 0.29B | 0.31B | 0.31B | 0.31B | 0.32B | 0.34B | 0.32B | 0.34B | 0.35B | 0.33B |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.44B | 6.16B | 6.16B | 6.45B | -0.22B | 6.21B | 6.08B | 6.29B | 6.51B | 7.90B | 8.91B | 8.58B | 8.78B | 8.76B | 8.90B | 8.60B | 8.96B | 9.06B | 8.68B | 8.27B |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.81B | 6.54B | 6.54B | 6.82B | 0.13B | 6.53B | 6.39B | 6.57B | 6.80B | 8.19B | 9.20B | 8.90B | 9.10B | 9.07B | 9.22B | 8.94B | 9.28B | 9.40B | 9.02B | 8.60B |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.71B | 2.45B | 2.39B | 2.81B | 2.71B | 2.36B | 2.44B | 2.66B | 2.73B | 4.00B | 4.34B | 4.25B | 4.25B | 4.30B | 4.34B | 4.16B | 4.40B | 4.43B | 4.15B | 3.66B |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.86B | 5.89B | 5.92B | 5.79B | 5.80B | 5.61B | 5.28B | 5.47B | 5.71B | 5.97B | 5.97B | 6.18B | 6.17B | 6.14B | 6.25B | 6.02B | 6.19B | 6.54B | 6.58B | 6.54B |
|
Shareholder's Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.86B | 5.89B | 5.92B | 5.79B | 5.80B | 5.61B | 5.28B | 5.47B | 5.71B | 5.97B | 5.97B | 6.18B | 6.17B | 6.14B | 6.25B | 6.02B | 6.19B | 6.54B | 6.55B | 6.56B |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 12.67B | 12.44B | 12.46B | 12.61B | 12.78B | 12.13B | 11.67B | 12.04B | 12.51B | 14.15B | 15.17B | 15.08B | 15.27B | 15.21B | 15.47B | 14.96B | 15.47B | 15.94B | 15.60B | 15.14B |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.02B | -0.03B | 0.00B | -0.03B | -0.04B | -0.05B | 0.02B | -0.06B | -0.06B | -0.06B | | 0.00B | -0.06B | -0.06B | 0.00B | 0.06B | -0.07B | -0.07B | 0.07B | 0.07B |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.13B | -0.10B | -0.15B | -0.15B | -0.21B | -0.35B | -0.54B | -0.32B | -0.28B | -0.23B | -0.37B | 7.29B | -0.30B | -0.31B | -0.20B | -0.42B | -0.31B | -0.05B | 7.97B | -0.06B |