|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.57B | 10.02B | 8.10B | 8.56B | 9.68B | 11.14B | 12.69B | 9.71B | 5.66B | 8.61B | 6.84B | 5.58B | 11.30B | 14.59B | 13.24B | 8.63B | 8.01B | 18.17B | 14.56B | 5.33B |
|
Short-term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.37B | 0.45B | 0.10B | 0.50B | 0.68B | 0.72B | 0.17B | 0.25B | 0.04B | 0.05B | | 0.45B | 0.60B | 0.61B | 0.04B | | 0.38B |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.57B | 10.02B | 8.10B | 8.93B | 10.13B | 11.25B | 13.19B | 10.39B | 6.38B | 8.77B | 7.09B | 5.62B | 11.35B | 14.59B | 13.69B | 9.23B | 8.62B | 18.21B | 14.56B | 5.70B |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.84B | 0.25B | 9.23B | 9.83B | 9.64B | 9.48B | 9.45B | 10.41B | 11.03B | 0.26B | 10.35B | 11.37B | 11.64B | 11.38B | 10.28B | 10.79B | 11.85B | 12.12B | 11.78B | 12.21B |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.60B | 1.40B | 0.96B | 0.72B | 0.65B | 0.57B | 0.51B | 0.47B | | | | | | | | | | | | |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.44B | 1.65B | 10.19B | 10.55B | 10.29B | 10.05B | 9.96B | 10.89B | 11.03B | 0.26B | 10.35B | 11.37B | 11.64B | 11.38B | 10.28B | 10.79B | 11.85B | 12.12B | 11.78B | 12.21B |
|
Raw Materials (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Finished Goods (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.50B | 5.60B | 5.95B | 5.77B | 5.54B | 5.61B | 5.91B | 5.86B | 5.93B | 6.13B | 6.36B | 6.51B | 6.47B | 6.24B | 6.11B | 6.20B | 6.60B | 6.44B | 6.66B | 6.48B |
|
Current Deferred Tax Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.75B | 6.87B | 6.99B | 6.65B | 6.81B | 7.22B | 7.17B | 6.74B | 6.64B | | | | | | | | | | | |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.99B | | | | 7.17B | | | 6.66B | 8.37B | 7.95B | 8.74B | 8.14B | 8.71B | 9.29B | 10.00B | 10.78B | 10.52B | 10.62B |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 28.66B | 31.06B | 30.27B | 31.18B | 32.12B | 33.56B | 35.72B | 33.40B | 29.98B | 31.95B | 32.17B | 31.45B | 38.20B | 40.36B | 38.78B | 35.50B | 37.06B | 47.56B | 43.52B | 35.02B |
|
Buildings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 12.53B | | | | 13.17B | | | | 14.97B | | | | 16.36B | | | | 17.98B | |
|
Construction in Progress (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.31B | | | | 9.19B | | | | 8.26B | | | | 7.98B | | | | 9.17B | |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 18.06B | 18.57B | 19.28B | 19.75B | 20.06B | 20.42B | 21.42B | 21.76B | 22.23B | 22.53B | 23.05B | 23.05B | 23.22B | 23.45B | 23.78B | 0.76B | 25.24B | 25.64B | 25.32B | 25.43B |
|
Long-Term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.41B | 0.43B | 0.37B | 0.32B | 0.24B | 0.66B | 1.01B | 0.72B | 0.62B | 1.31B | 0.25B | 0.40B | 0.28B | 0.33B | 0.46B | 0.25B | 0.77B | 1.12B | 0.96B | 1.10B |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 18.87B | 18.86B | 21.26B | 21.26B | 21.21B | 21.16B | 21.20B | 21.21B | 21.20B | 21.18B | 21.20B | 21.18B | 21.16B | 21.70B | 21.67B | 21.68B | 21.59B | 21.59B | 21.58B | 21.58B |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 13.62B | 13.38B | 22.93B | 23.02B | 22.50B | 21.37B | 20.27B | 19.86B | 19.66B | 19.20B | 18.01B | 17.57B | 16.98B | 17.01B | 16.37B | 15.76B | 15.19B | 15.31B | 26.68B | 25.75B |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 32.49B | 32.25B | 44.20B | 44.28B | 43.71B | 42.53B | 41.47B | 41.07B | 40.86B | 40.38B | 39.21B | 38.75B | 38.15B | 38.71B | 38.04B | 37.44B | 36.78B | 36.90B | 48.26B | 47.33B |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 11.05B | 11.19B | 11.58B | 11.14B | 10.97B | 9.58B | 9.53B | 10.28B | 10.19B | | | | | | | | | | | |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00B | | 9.53B | | 0.07B | 10.56B | 12.00B | 12.33B | 12.70B | 14.44B | 16.04B | 16.77B | 17.66B | 18.33B | 18.82B | 19.81B |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 62.02B | 62.44B | 75.43B | 75.48B | 74.98B | 73.52B | 73.44B | 74.39B | 74.49B | 74.77B | 74.51B | 74.40B | 74.42B | 77.17B | | 79.62B | 80.46B | 81.99B | 0.12B | 0.12B |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 90.69B | 93.49B | 105.69B | 106.67B | 107.09B | 107.08B | 109.16B | 107.80B | 104.47B | 106.73B | 106.67B | 105.85B | 112.63B | 117.53B | 117.11B | 115.12B | 117.52B | 129.55B | 136.87B | 128.69B |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.90B | 3.37B | 4.61B | 3.71B | 3.48B | 3.37B | 4.26B | 3.68B | 3.44B | 3.51B | 3.92B | 3.51B | 3.52B | 3.59B | 4.08B | 3.78B | 3.89B | 4.15B | 4.40B | 3.86B |
|
Dividends payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.66B | 1.66B | 1.77B | 1.77B | 1.77B | 1.77B | 1.88B | 1.91B | 1.88B | 1.88B | 1.99B | 2.01B | 1.98B | 1.98B | 2.08B | 2.08B | 2.05B | 2.04B | 2.14B | 2.14B |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.56B | 5.03B | 6.38B | 5.49B | 5.25B | 5.14B | 6.15B | 5.59B | 5.32B | 5.39B | 5.91B | 5.52B | 5.50B | 5.57B | 6.16B | 5.86B | 5.95B | 6.19B | 6.54B | 6.01B |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 12.89B | 14.21B | 13.86B | 14.05B | 13.50B | 14.22B | 14.16B | 13.00B | 13.75B | 14.84B | 15.77B | 14.10B | 14.71B | 16.54B | 15.69B | 12.77B | 14.50B | 16.19B | 14.47B | 14.55B |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.49B | 3.53B | 2.41B | 1.21B | 2.98B | 1.94B | 1.95B | 2.67B | 2.84B | 0.89B | 1.37B | 3.08B | 3.07B | 3.15B | 2.65B | 1.36B | 1.43B | 1.41B | 2.59B | 2.44B |
|
Current Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.97B | 0.95B | 1.22B | 1.57B | 1.44B | 1.70B | 1.99B | 1.87B | 1.49B | 1.98B | 2.65B | 2.40B | 2.78B | 4.33B | 3.91B | 5.18B | 4.16B | 4.85B | 4.73B | 3.95B |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 21.91B | 23.73B | 23.87B | 22.32B | 23.17B | 23.00B | 24.24B | 23.13B | 23.39B | 23.09B | 25.69B | 25.10B | 26.06B | 29.59B | 28.42B | 25.17B | 26.04B | 28.63B | 28.33B | 26.95B |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 24.03B | 22.91B | 30.69B | 30.59B | 28.68B | 28.48B | 28.75B | 28.07B | 34.07B | 33.97B | 33.68B | 31.14B | 34.72B | 34.98B | 34.46B | 33.48B | 33.97B | 39.97B | 46.75B | 46.67B |
|
Minority Interest (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.09B | 0.07B | 0.07B | 0.07B | 0.07B | 0.07B | 0.07B | 0.07B | 0.05B | 0.05B | 0.05B | 0.06B | 0.07B | 0.06B | 0.06B | 0.07B | 0.07B | 0.06B | 0.06B | 0.05B |
|
Liabilities from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.49B | 1.53B | 3.44B | 3.07B | 2.97B | 2.42B | 1.79B | 1.44B | 1.00B | 1.02B | 2.96B | 0.92B | 0.88B | 0.86B | 3.06B | 1.41B | 1.43B | 1.38B | 1.44B | 1.49B |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.88B | 0.90B | 0.78B | 9.74B | 0.54B | 0.50B | 8.32B | 0.35B | 0.35B | 7.34B | 0.35B | 0.23B | 0.23B | 0.21B | 6.46B | 6.66B | 7.03B | 7.66B | 7.69B | 7.64B |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.60B | 0.60B | 0.60B | 0.60B | 0.60B | 0.60B | 0.60B | 0.75B | 0.75B | | | | 60.07B | 61.43B | 69.98B | 76.57B | 75.11B |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.40B | 57.63B | 0.40B | 0.60B | 63.78B | 62.56B | 0.60B | 0.12B | 65.73B | 0.25B | 0.25B | 0.12B | 68.98B | 72.97B | 0.10B | 66.72B | 68.46B | 77.64B | 84.26B | 82.75B |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 26.52B | 26.44B | 33.10B | 31.79B | 31.66B | 30.42B | 30.69B | 30.75B | 36.91B | 34.86B | 35.05B | 34.22B | 37.79B | 38.13B | 37.11B | 34.84B | 35.40B | 41.37B | 49.34B | 49.12B |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 33.39B | 35.86B | 38.26B | 40.95B | 43.32B | 44.52B | 46.06B | 46.91B | 38.74B | 41.30B | 37.63B | 40.42B | 43.65B | 44.56B | 46.37B | 48.40B | 49.06B | 51.91B | 52.61B | 45.93B |
|
Shareholder's Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 33.39B | 35.86B | 38.26B | 40.95B | 43.32B | 44.52B | 46.06B | 46.91B | 38.74B | 41.30B | 37.63B | 40.42B | 43.65B | 44.56B | 46.37B | 48.40B | 49.06B | 51.85B | 52.66B | 45.88B |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 90.69B | 93.49B | 105.69B | 106.67B | 107.09B | 107.08B | 109.16B | 107.80B | 104.47B | 106.73B | 106.67B | 105.85B | 112.63B | 117.53B | 117.11B | 115.12B | 117.52B | 129.55B | 136.87B | 128.69B |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.04B | 1.05B | 1.05B | 1.05B | 1.04B | 1.04B | 1.04B | 1.04B | 1.04B | 0.00B | 1.04B | 1.04B | 1.04B | 0.01B | 1.05B | 1.06B | 1.07B | 1.09B | 1.10B | 1.11B |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -4.63B | 51.69B | 53.70B | 56.25B | 58.44B | -4.74B | 61.08B | -4.88B | 54.20B | 57.08B | 53.90B | -5.27B | -5.36B | 61.38B | -4.95B | -4.96B | 68.48B | 72.23B | 73.08B | 66.72B |
|
Preferred Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |