|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.88B | 2.96B | 4.54B | 5.35B | 2.57B | 2.48B | 4.03B | 3.91B | 0.87B | 1.54B | 3.69B | 3.61B | 1.80B | 1.90B | 3.13B | 4.73B | 1.29B | 3.47B | 4.47B | 3.53B |
|
Short-term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.88B | 2.96B | 4.54B | 5.35B | 2.57B | 2.48B | 4.03B | 3.91B | 0.87B | 1.54B | 3.69B | 3.61B | 1.80B | 1.90B | 3.13B | 4.73B | 1.29B | 3.47B | 4.47B | 3.53B |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.13B | 0.04B | | 0.05B | 0.04B | 0.05B | 0.05B | 0.06B | 0.06B | 0.06B | 0.07B | 0.08B | 0.07B | 0.09B | 0.18B | 0.26B | 0.24B | 0.25B | 0.26B | 0.28B |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.05B | | | | 0.05B | | | | 0.07B | 0.08B | 0.07B | 0.09B | 0.18B | 0.26B | 0.24B | 0.25B | 0.26B | 0.28B |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.13B | 0.04B | 0.05B | 0.05B | 0.04B | 0.05B | 0.10B | 0.06B | 0.06B | 0.06B | 0.14B | 0.15B | 0.14B | 0.17B | 0.35B | 0.52B | 0.48B | 0.50B | 0.53B | 0.57B |
|
Raw Materials (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Work In Process (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.45B | 0.03B | 0.02B | 0.03B | 0.03B | 0.03B | 0.02B | 0.03B | 0.03B | 0.03B | 0.02B | 0.03B | 0.03B | 0.03B | 0.02B | 0.03B | 0.02B | 0.02B | 0.01B | 0.02B |
|
Finished Goods (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.53B | 0.30B | 0.26B | 0.33B | 0.33B | 0.28B | 0.27B | 0.36B | 0.35B | 0.33B | 0.34B | 0.41B | 0.39B | 0.36B | 0.28B | 0.31B | 0.32B | 0.34B | 0.28B | 0.33B |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.79B | 1.13B | 1.19B | 1.21B | 1.14B | 1.11B | 1.18B | 1.25B | 1.19B | 1.17B | 1.22B | 1.24B | 1.17B | 1.10B | 1.08B | 1.06B | 1.02B | 1.06B | 1.07B | 1.15B |
|
Current Deferred Tax Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.38B | 0.40B | 0.30B | 0.15B | 0.33B | 0.38B | 0.14B | 0.18B | 0.44B | 0.62B | 0.12B | 0.10B | 0.18B | 0.21B | 0.13B | 0.03B | 0.09B | 0.33B | 0.12B | 0.24B |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.18B | 1.88B | 6.08B | 6.76B | 4.09B | 24.16B | 7.22B | 7.15B | 4.34B | 0.92B | 5.58B | 5.20B | 3.54B | 0.96B | 4.51B | 6.08B | 2.63B | 5.12B | 5.93B | 5.20B |
|
Buildings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.42B | | | | 1.48B | | | | 1.53B | | | | 1.55B | | | | 1.57B | |
|
Construction in Progress (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.23B | | | | 0.25B | | | | 0.24B | | | | 0.20B | | | | 0.32B | |
|
Land & Improvements (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.12B | | | | 0.12B | | | | 0.12B | | | | 0.12B | | | | 0.12B | |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.93B | 1.52B | 1.55B | 1.55B | 1.56B | 1.59B | 1.61B | 1.59B | 1.63B | 1.63B | 1.65B | 1.62B | 1.62B | 1.62B | 1.62B | 1.61B | 1.61B | 1.62B | 1.71B | 1.73B |
|
Long-Term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 19.83B | 11.20B | 13.48B | 13.48B | 0.44B | 9.81B | 9.60B | 9.56B | 9.64B | 9.91B | 10.01B | 8.40B | 8.34B | 8.15B | 8.20B | 8.11B | 8.14B | 8.38B | 8.62B | 8.95B |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.18B | 5.18B | 5.18B | 5.18B | 5.18B | 5.18B | 5.18B | 5.18B | 6.79B | 6.79B | 6.79B | 6.95B | 6.95B | 6.95B | 6.95B | 0.90B | 6.07B | 6.07B | 5.79B | 5.79B |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 12.58B | 12.33B | 12.31B | 12.29B | 12.37B | 12.35B | 12.38B | 12.37B | 13.75B | 13.73B | 13.69B | 13.44B | 3.60B | 13.01B | 12.97B | 12.94B | 12.90B | 12.87B | 11.88B | 11.87B |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 17.76B | 17.50B | 17.48B | 17.47B | 17.55B | 17.53B | 17.56B | 17.54B | 20.54B | 20.52B | 20.48B | 20.38B | 10.54B | 19.95B | 19.92B | 13.83B | 18.97B | 18.94B | 17.66B | 17.66B |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.68B | 0.65B | 0.92B | 0.98B | 0.96B | 1.00B | 0.96B | 0.98B | 1.00B | 1.02B | 0.84B | 0.87B | 0.90B | 0.94B | 0.93B | 0.96B | 0.97B | 0.95B | 1.09B | 1.04B |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 40.20B | 1.05B | 33.44B | 33.47B | 32.66B | 0.27B | 29.73B | 29.67B | 32.81B | 0.23B | 32.98B | 31.28B | 30.85B | 185.32B | 185.32B | 29.68B | 29.70B | 29.89B | 0.26B | 29.38B |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 44.39B | 39.56B | 39.52B | 40.23B | 36.75B | 33.95B | 36.95B | 36.83B | 37.15B | 36.47B | 38.57B | 36.48B | 34.39B | 34.17B | 35.18B | 35.76B | 32.33B | 35.01B | 35.02B | 34.58B |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.26B | 0.27B | 0.45B | 0.38B | 0.40B | 0.42B | 0.55B | 0.41B | 0.45B | 0.49B | 0.58B | 0.50B | 0.56B | 0.51B | 0.70B | 0.55B | 0.57B | 0.66B | 0.75B | 0.70B |
|
Notes Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.00B | | | | | | | | | | | |
|
Dividends payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.59B | 1.66B | 1.65B | 1.64B | 1.63B | 1.69B | 1.69B | 1.69B | 1.68B | 1.74B | 1.74B | 1.69B | 1.69B | 1.74B | 1.73B | 1.73B | 1.72B | 1.79B | 1.78B | 1.78B |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.85B | 1.93B | 2.10B | 2.02B | 2.03B | 2.11B | 2.24B | 2.10B | 4.13B | 2.23B | 2.32B | 2.19B | 2.25B | 2.25B | 2.43B | 2.28B | 2.29B | 2.45B | 2.53B | 2.48B |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.68B | 0.68B | 0.66B | 0.66B | 0.71B | 0.69B | 0.60B | 0.59B | 0.69B | 0.66B | 0.72B | 0.72B | 0.76B | 0.82B | 0.69B | 0.76B | 0.89B | 0.89B | 0.93B | 0.90B |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.27B | 1.11B | 1.36B | 1.51B | 1.19B | 1.12B | 1.30B | 1.30B | 1.46B | 1.28B | 1.90B | 1.90B | 1.90B | 1.23B | 1.78B | 1.96B | 1.44B | 1.50B | 1.95B | 1.65B |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.10B | 1.10B | 2.52B | 2.63B | 1.44B | 1.56B | 1.34B | 2.00B | 1.12B | 1.12B | | 1.55B | 1.58B | 1.53B | 2.63B | 1.07B | 1.57B | 1.57B | 0.54B |
|
Current Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Deferred Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.70B | 2.70B | 2.70B | 2.70B | | | | | | | | |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.78B | 0.45B | 8.58B | 10.93B | 8.31B | 32.65B | 8.62B | 9.15B | 11.66B | 35.41B | 11.32B | 10.94B | 7.78B | 0.04B | 8.78B | 10.65B | 6.79B | 8.29B | 9.15B | 8.41B |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 28.24B | 27.02B | 26.94B | 25.41B | 25.05B | 24.85B | 25.12B | 24.05B | 24.07B | 23.98B | 25.11B | 25.04B | 23.47B | 23.57B | 23.40B | 23.43B | 23.65B | 24.13B | 24.14B | 24.06B |
|
Pension (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.41B | 1.51B | 0.20B | 0.20B | 1.44B | 0.20B | 0.13B | 1.09B | 1.09B | 1.10B | 0.13B | 1.08B | 0.13B | 0.12B | 0.14B | 0.13B | 0.94B | 0.13B | 0.12B | 0.12B |
|
Minority Interest (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.04B | -0.00B | | | | | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B |
|
Liabilities from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.29B | | | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.78B | 3.56B | 4.89B | 3.77B | 3.90B | 3.33B | 2.90B | 2.73B | 2.65B | 2.53B | 2.80B | 2.70B | 3.28B | 3.21B | 3.75B | 3.70B | 3.66B | 3.46B | 3.37B | 3.46B |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.36B | 0.31B | 0.28B | 0.26B | 0.26B | 0.28B | 0.32B | 0.81B | 1.32B | 1.72B | 1.62B | 1.66B | 1.61B | 1.60B | 0.36B | 0.37B | 0.37B | 0.66B | 0.74B | 0.76B |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 40.73B | 105.97B | 40.85B | 41.74B | 38.89B | 96.50B | 40.55B | 39.84B | 39.60B | 0.00B | 40.44B | 39.88B | 35.75B | 0.01B | 0.01B | 38.85B | 35.17B | 36.94B | 0.01B | 36.99B |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 41.09B | 40.79B | 41.13B | 41.99B | 39.15B | 38.19B | 40.88B | 40.65B | 40.93B | 39.83B | 42.06B | 41.54B | 37.35B | 37.59B | 37.37B | 39.22B | 35.54B | 37.60B | 38.47B | 37.74B |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 28.24B | 28.13B | 28.04B | 27.92B | 27.68B | 26.29B | 26.68B | 25.39B | 26.07B | 25.10B | 26.23B | 25.04B | 25.02B | 25.16B | 24.93B | 26.06B | 24.72B | 25.70B | 25.71B | 24.60B |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.26B | -1.26B | -1.61B | -1.76B | -2.40B | -4.23B | -3.92B | -3.83B | -3.78B | -3.36B | -3.49B | -5.06B | -2.97B | -3.42B | -2.19B | -3.46B | -3.21B | -2.65B | -3.45B | -3.21B |
|
Shareholder's Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.26B | -1.26B | -1.61B | -1.76B | -2.40B | -4.23B | -3.92B | -3.83B | -3.78B | -3.36B | -3.49B | -5.06B | -2.97B | -3.42B | -2.19B | -3.46B | -3.21B | -2.65B | -3.45B | -3.16B |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 44.39B | 39.56B | 39.52B | 40.23B | 36.75B | 33.95B | 36.95B | 36.83B | 37.15B | 36.47B | 38.57B | 36.48B | 34.39B | 34.17B | 35.18B | 35.76B | 32.33B | 35.01B | 35.02B | 34.58B |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01B | 0.97B | 0.98B | 0.01B | 0.02B | 1.01B | 1.02B | 1.02B | 0.01B | 0.01B | 1.04B | 1.09B | 0.05B | 1.11B | 1.12B | 1.12B | 0.01B | 0.01B | 1.13B | 0.00B |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -3.60B | 30.68B | 30.66B | -2.96B | 30.25B | -2.38B | 29.79B | 29.90B | -2.71B | -2.47B | 31.09B | -2.27B | 33.65B | 34.21B | -2.40B | -2.69B | -2.83B | -2.71B | -2.63B | 35.86B |