|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.79B | 3.82B | 2.46B | 2.62B | 2.62B | 2.07B | 3.55B | 2.69B | 2.38B | 2.82B | 2.46B | 3.22B | 3.37B | 3.27B | 3.09B | 3.38B | 9.79B | 7.27B | 5.28B | 8.95B |
|
Short-term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.04B | 0.09B | 0.11B | 0.11B | 0.12B | 0.14B | 0.12B | 0.13B | 0.11B | 0.11B | 0.13B | 0.14B | 0.15B | 0.15B | 0.13B | 0.17B | 0.12B | | | |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.83B | 3.91B | 2.57B | 2.74B | 2.74B | 2.21B | 3.67B | 2.83B | 2.49B | 2.93B | 2.59B | 3.36B | 3.52B | 3.42B | 3.22B | 3.55B | 9.91B | 7.27B | 5.28B | 8.95B |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.91B | 6.67B | 6.32B | 6.36B | 6.72B | 6.90B | 7.53B | 7.52B | 8.17B | 9.09B | 7.89B | 11.03B | 10.29B | 11.01B | 12.04B | 14.17B | 16.11B | 17.76B | 18.43B | 20.08B |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.11B | 1.45B | 1.48B | 1.31B | 1.61B | 1.66B | 1.50B | 1.66B | 2.20B | 2.25B | 2.13B | 2.05B | 1.76B | 2.27B | 1.97B | 3.04B | 3.35B | 2.40B | 2.75B | 3.39B |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.03B | 8.13B | 7.81B | 7.67B | 8.32B | 8.56B | 9.02B | 9.17B | 10.36B | 11.34B | 10.01B | 13.08B | 12.05B | 13.28B | 14.00B | 17.21B | 19.46B | 20.16B | 21.18B | 23.48B |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.91B | 3.89B | 3.89B | 3.90B | 3.83B | 4.31B | 4.54B | 4.80B | 4.90B | 5.77B | 6.10B | 6.48B | 7.46B | 7.59B | 9.31B | 11.01B | 12.18B | 13.74B | 14.53B | 16.79B |
|
Current Deferred Tax Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.05B | 2.53B | 2.70B | 2.81B | 2.74B | 0.01B | 3.58B | 4.53B | 5.25B | 0.15B | 0.14B | 7.14B | 8.25B | 0.27B | 0.07B | 0.07B | 20.25B | 0.15B | 0.21B | 15.37B |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 17.81B | 18.45B | 16.96B | 17.12B | 17.64B | 18.03B | 20.81B | 21.33B | 23.01B | 25.73B | 25.19B | 30.20B | 31.42B | 32.74B | 41.26B | 49.85B | 62.07B | 55.63B | 54.84B | 64.67B |
|
Buildings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.59B | | | | 7.92B | | | | 8.28B | | | | 8.81B | | | | | | |
|
Construction in Progress (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.18B | | | | 2.80B | | | | 5.08B | | | | 8.24B | | | | | | |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.92B | 8.99B | 9.10B | 9.13B | 9.31B | 10.14B | 10.55B | 11.28B | 11.86B | 12.91B | 13.62B | 14.83B | 16.17B | 17.10B | 18.47B | 20.53B | 22.32B | 24.68B | 26.54B | 29.29B |
|
Long-Term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.35B | 3.21B | 2.73B | 2.59B | 2.57B | 2.90B | 2.75B | 2.75B | 2.69B | 3.05B | 3.09B | 2.88B | 3.20B | 3.22B | 3.22B | 3.21B | 2.81B | 2.80B | 3.12B | 3.86B |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.88B | 3.89B | 3.89B | 3.89B | 3.89B | 4.07B | 4.07B | 4.08B | 4.09B | 4.94B | 4.94B | 5.77B | 5.77B | 5.77B | 5.77B | 5.77B | 5.90B | 5.90B | 6.13B | 8.85B |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.89B | 7.69B | 7.48B | 7.50B | 7.12B | 7.21B | 7.09B | 6.90B | 6.78B | 6.91B | 6.76B | 6.64B | 6.54B | 6.17B | 6.01B | 5.91B | 6.45B | 6.52B | 7.37B | 18.11B |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 11.77B | 11.58B | 11.37B | 11.39B | 11.02B | 11.28B | 11.16B | 10.98B | 10.87B | 11.85B | 11.70B | 12.40B | 12.31B | 11.94B | 11.78B | 11.68B | 12.34B | 12.42B | 13.50B | 26.96B |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.63B | 2.49B | 2.46B | 2.37B | 2.38B | 2.79B | 3.41B | 3.81B | 4.57B | 5.48B | 5.63B | 6.66B | 7.39B | 8.00B | 8.57B | 9.43B | 8.96B | 9.96B | 11.35B | 10.03B |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.71B | 4.08B | 4.29B | 4.47B | 4.54B | 4.34B | 4.49B | 4.67B | 4.91B | 4.99B | 4.71B | 4.90B | 5.12B | 5.72B | 6.07B | 6.23B | 6.43B | 6.99B | 7.23B | 7.48B |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 30.38B | 30.35B | 29.95B | 29.95B | 29.82B | 31.46B | 32.35B | 33.48B | 34.91B | 38.28B | 38.75B | 41.67B | 44.19B | 45.98B | 48.13B | 51.07B | 52.86B | 56.85B | 61.74B | 77.61B |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 48.19B | 48.81B | 46.92B | 47.06B | 47.46B | 49.49B | 53.16B | 54.81B | 57.92B | 64.01B | 63.94B | 71.87B | 75.61B | 78.72B | 89.39B | 100.92B | 114.94B | 112.48B | 116.58B | 142.28B |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.57B | 1.67B | 1.43B | 1.66B | 1.68B | 1.93B | 2.02B | 2.47B | 2.44B | 2.60B | 2.47B | 2.92B | 2.89B | 3.23B | 3.44B | 4.08B | 4.26B | 5.38B | 5.03B | 6.11B |
|
Notes Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Dividends payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.89B | | 0.88B | | 1.02B | | 1.02B | | 1.17B | | 1.17B | | 1.35B | | 1.35B | | | | |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.57B | 2.56B | 1.43B | 2.54B | 1.68B | 2.95B | 2.02B | 3.49B | 2.44B | 3.77B | 2.47B | 4.10B | 2.89B | 4.58B | 3.44B | 5.42B | 4.26B | 5.38B | 5.03B | 6.11B |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.84B | 0.96B | 0.69B | 0.84B | 0.98B | 1.06B | 0.74B | 0.87B | 1.23B | 1.65B | 0.84B | 1.17B | 1.70B | 2.09B | 1.11B | 1.30B | 1.97B | 2.38B | 1.36B | 1.80B |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.33B | 3.03B | 2.54B | 2.00B | 1.99B | 2.85B | 2.19B | 2.27B | 2.59B | 3.28B | 4.20B | 4.25B | 5.58B | 6.40B | 3.77B | 5.08B | 5.22B | 8.46B | 8.70B | 11.66B |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.56B | 1.54B | 1.36B | 2.12B | 1.74B | 1.50B | 0.00B | 0.66B | 2.24B | 6.90B | 1.65B | 5.16B | 2.07B | 5.12B | 4.02B | 5.72B | 1.63B | 1.64B | 4.00B | 7.05B |
|
Current Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.20B | 0.13B | 0.60B | 0.13B | 0.69B | 0.48B | 1.53B | 1.23B | 1.98B | | | | | 1.12B | 6.18B | 6.96B | 9.44B | | | |
|
Curent Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 13.68B | 15.05B | 13.39B | 15.62B | 15.65B | 17.14B | 16.01B | 18.91B | 22.00B | 27.29B | 18.60B | 27.12B | 24.67B | 28.38B | 30.07B | 39.02B | 40.14B | 35.23B | 36.63B | 47.74B |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 15.52B | 16.74B | 15.15B | 14.69B | 14.14B | 14.74B | 18.88B | 18.16B | 17.92B | 18.32B | 24.56B | 23.73B | 29.05B | 28.53B | 34.50B | 34.18B | 40.87B | 40.87B | 39.37B | 47.86B |
|
Pension (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.88B | 17.57B | 1.94B | 1.89B | 1.83B | 1.26B | 1.31B | 1.31B | 1.31B | 1.31B | 1.43B | 1.42B | 1.45B | 1.30B | 1.32B | 1.34B | | | | |
|
Minority Interest (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.20B | 0.18B | 0.13B | 0.11B | 0.10B | 0.13B | 0.10B | 0.09B | 0.09B | 0.09B | 0.09B | 0.07B | 0.08B | 0.08B | 0.08B | 0.08B | 0.06B | | | |
|
Liabilities from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.63B | 5.03B | 1.29B | 0.86B | 0.17B | 0.09B | | | | | | | | | | | | | | |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.77B | 1.64B | 3.98B | 3.56B | 1.85B | 1.82B | 1.82B | 3.33B | 3.47B | 2.24B | 2.27B | 2.47B | 3.88B | 4.06B | 2.29B | 2.34B | 3.78B | 5.88B | 5.29B | 7.34B |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 26.55B | 24.60B | 24.07B | 22.78B | 21.64B | 21.58B | 25.86B | 24.75B | 24.61B | 25.85B | 32.45B | 31.12B | 36.61B | 36.07B | 43.47B | 43.55B | 50.94B | 50.71B | 48.74B | 60.66B |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 48.19B | 48.81B | 46.92B | 47.06B | 47.46B | 49.49B | 53.16B | 54.81B | 57.92B | 64.01B | 63.94B | 71.87B | 75.61B | 78.72B | 89.39B | 100.92B | 114.94B | 112.48B | 116.58B | 142.28B |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 17.09B | 18.28B | 16.51B | 16.81B | 15.89B | 16.24B | 18.88B | 18.82B | 20.17B | 25.23B | 26.21B | 28.89B | 31.12B | 33.64B | 38.52B | 39.90B | 42.51B | 42.50B | 43.37B | 54.91B |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.20B | -2.58B | 6.66B | -3.01B | -3.01B | 10.04B | 0.14B | -2.06B | 0.27B | -1.82B | 0.59B | -4.38B | -2.64B | -4.32B | -2.18B | 0.26B | 23.85B | 26.54B | 31.20B | 33.88B |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 48.19B | 48.81B | 46.92B | 47.06B | 47.46B | 49.49B | 53.16B | 54.81B | 57.92B | 64.01B | 63.94B | 71.87B | 75.61B | 78.72B | 89.39B | 100.92B | 114.94B | 112.48B | 116.58B | 142.28B |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.05B | 0.00B | 0.00B | 0.00B | 0.05B | | |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -6.17B | -4.34B | 9.37B | -4.29B | -4.30B | -3.84B | 10.64B | 10.37B | 10.31B | 10.31B | 12.55B | 13.18B | -4.27B | 13.54B | -3.77B | -3.72B | -3.21B | 24.47B | -2.83B | 31.89B |