|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.89B | 1.40B | 1.75B | 0.77B | 0.91B | 0.80B | 10.66B | 1.01B | 11.56B | 11.83B | 3.36B | 11.46B | 1.65B | 1.80B | 11.28B | 11.58B | 1.68B | 12.00B | 11.47B | 11.74B |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.89B | 1.40B | 1.75B | 0.77B | 0.91B | 0.80B | 10.66B | 1.01B | 11.56B | 11.83B | 3.36B | 11.46B | 1.65B | 1.80B | 11.28B | 11.58B | 1.68B | 12.00B | 11.47B | 11.74B |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.84B | 5.79B | 5.59B | 5.96B | 6.29B | 5.82B | 6.01B | 6.70B | 6.99B | 6.67B | 6.42B | 7.37B | 7.90B | 7.42B | 7.16B | 7.87B | 8.46B | 7.91B | 7.83B | 8.59B |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.52B | 0.47B | 0.52B | 0.49B | 0.56B | 0.53B | 0.62B | 0.79B | 0.64B | 0.66B | 0.66B | 0.76B | 0.75B | 0.70B | 0.71B | 0.71B | 0.77B | 0.76B | 0.75B | 0.75B |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.35B | 6.26B | 6.11B | 6.46B | 6.85B | 6.35B | 6.63B | 7.49B | 7.62B | 7.34B | 7.08B | 8.13B | 8.65B | 8.12B | 7.86B | 8.59B | 9.23B | 8.67B | 8.58B | 9.34B |
|
Current Deferred Tax Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.85B | 0.85B | 0.93B | 1.05B | 0.97B | 0.95B | 1.00B | 1.41B | 1.08B | 1.03B | 1.18B | 1.17B | 1.13B | 1.14B | 1.29B | 1.41B | 1.33B | 1.28B | 1.37B | 1.45B |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.57B | 7.88B | 8.26B | 7.79B | 8.17B | 7.57B | 18.96B | 9.11B | 20.80B | 22.28B | 21.75B | 21.30B | 22.02B | 22.29B | 22.12B | 22.46B | 23.33B | 23.70B | 23.20B | 23.24B |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.82B | 0.82B | 0.85B | 0.86B | 0.86B | 0.86B | 0.87B | 0.87B | 0.87B | 0.86B | 0.88B | 0.88B | 0.88B | 0.88B | 0.86B | 0.84B | 0.84B | 0.82B | 0.83B | 0.81B |
|
Long-Term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 15.78B | 15.65B | 16.32B | 16.25B | 15.96B | 15.58B | 16.25B | 16.30B | 16.62B | 16.66B | 17.23B | 17.31B | 17.52B | 18.23B | 23.31B | 23.54B | 23.92B | 23.95B | 24.34B | 24.27B |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.72B | 2.59B | 2.81B | 2.72B | 2.54B | 2.40B | 2.54B | 2.45B | 2.51B | 2.50B | 2.63B | 2.63B | 2.64B | 2.72B | 4.82B | 4.74B | 4.77B | 4.67B | 4.75B | 4.61B |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 18.49B | 18.23B | 19.13B | 18.97B | 18.50B | 17.98B | 18.79B | 18.75B | 19.13B | 19.15B | 19.86B | 19.95B | 20.15B | 20.95B | 28.13B | 28.27B | 28.69B | 28.62B | 29.08B | 28.88B |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.67B | 0.69B | 0.55B | 0.53B | 0.54B | 0.53B | 0.36B | 0.37B | 0.36B | 0.35B | 0.36B | 0.28B | 0.28B | 0.24B | 0.24B | 0.25B | 0.28B | 0.25B | 0.21B | 0.19B |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.91B | 1.52B | 2.27B | 1.46B | 1.47B | 2.07B | 2.13B | 2.20B | 2.33B | 1.53B | 1.59B | 1.57B | 1.60B | 1.63B | 1.91B | 1.69B | 2.20B | 2.21B | 1.79B | 2.17B |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 25.38B | 25.11B | 35.75B | 25.90B | 25.27B | 24.45B | 25.16B | 25.25B | 25.76B | 25.72B | 26.28B | 26.27B | 26.57B | 27.58B | 34.36B | 34.55B | 35.22B | 35.08B | 35.51B | 35.32B |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 32.95B | 32.98B | 44.01B | 33.69B | 33.44B | 32.02B | 44.11B | 34.36B | 46.57B | 48.00B | 48.03B | 47.57B | 48.59B | 49.86B | 56.48B | 57.02B | 58.55B | 58.78B | 58.71B | 58.55B |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.83B | 2.83B | 3.17B | 3.08B | 3.03B | 2.90B | 3.28B | 3.41B | 3.14B | 3.14B | 3.40B | 3.38B | 3.21B | 3.10B | 3.40B | 3.45B | 3.43B | 3.35B | 3.65B | 4.18B |
|
Notes Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.02B | | | | 0.27B | | | | | | | | | | | | | |
|
Dividends payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.27B | | 0.27B | | 0.30B | | 0.29B | | 0.35B | | 0.35B | | 0.40B | | 0.40B | | 0.44B | | 0.44B |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.83B | 3.11B | 3.18B | 3.36B | 3.03B | 3.20B | 3.55B | 3.70B | 3.14B | 3.49B | 3.40B | 3.73B | 3.21B | 3.50B | 3.40B | 3.85B | 3.43B | 3.80B | 3.65B | 4.62B |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.77B | 2.37B | 2.94B | 1.40B | 1.91B | 2.40B | 3.10B | 1.44B | 2.02B | 2.63B | 3.35B | 1.54B | 2.09B | 2.79B | 3.62B | 1.80B | 2.37B | 3.09B | 3.96B | 1.95B |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.52B | 0.52B | 0.02B | 1.19B | 1.31B | 0.97B | 0.27B | 2.11B | 2.38B | 1.87B | 1.62B | 1.17B | 1.27B | 0.52B | 0.52B | 1.67B | 0.77B | 1.26B | 1.27B | 1.70B |
|
Current Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.34B | 0.34B | 0.33B | 0.33B | 0.31B | 0.30B | 0.31B | 0.31B | 0.31B | 0.30B | 0.31B | 0.31B | 0.30B | 0.31B | 0.33B | 0.33B | 0.34B | 0.33B | 0.33B | 0.33B |
|
Current Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.35B | 0.33B | 0.20B | 0.31B | 0.45B | 0.43B | 0.22B | 0.36B | 0.41B | 0.48B | 0.32B | 0.46B | 0.51B | 0.56B | 0.38B | 0.55B | 0.62B | 0.62B | 0.37B | 0.57B |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.82B | 6.66B | 6.65B | 6.59B | 7.02B | 7.29B | 17.83B | 7.91B | 19.81B | 20.61B | 19.80B | 18.66B | 18.86B | 19.60B | 19.52B | 19.77B | 19.40B | 21.10B | 21.06B | 20.91B |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 10.26B | 10.23B | 10.93B | 10.55B | 10.49B | 10.40B | 11.23B | 10.84B | 10.25B | 11.78B | 11.84B | 12.30B | 12.28B | 12.33B | 19.43B | 18.86B | 18.96B | 18.32B | 18.32B | 18.90B |
|
Pension (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.54B | 2.39B | 1.63B | 1.51B | 1.41B | 1.31B | 0.92B | 0.90B | 0.87B | 0.84B | 0.78B | 0.75B | 0.71B | 0.70B | 0.84B | 0.83B | 0.82B | 0.79B | 0.79B | 0.75B |
|
Minority Interest (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.16B | 0.15B | 0.21B | 0.22B | 0.22B | 0.23B | 0.23B | 0.24B | 0.18B | 0.18B | 0.18B | 0.20B | 0.20B | 0.19B | 0.19B | 0.20B | 0.21B | 0.21B | 0.21B | 0.24B |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.99B | 2.24B | 1.88B | 2.16B | 1.75B | 1.92B | 1.67B | 2.03B | 1.70B | 1.95B | 1.66B | 1.60B | 1.59B | 1.93B | 1.59B | 1.89B | 1.55B | 1.51B | 1.53B | 1.52B |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.72B | 1.56B | 1.71B | 1.70B | 1.52B | 1.28B | 1.36B | 1.43B | 1.44B | 1.23B | 1.27B | 1.32B | 1.26B | 1.40B | 1.26B | 1.41B | 1.58B | 1.42B | 1.41B | 1.38B |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 35.34B | 21.53B | 23.91B | 35.13B | 37.28B | 20.95B | 48.96B | 31.86B | 23.15B | 35.19B | 34.39B | 45.69B | 52.86B | 34.59B | 54.66B | 41.34B | 29.89B | 42.01B | 41.98B | 42.37B |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 37.05B | 23.09B | 25.62B | 36.83B | 38.80B | 22.23B | 50.32B | 33.29B | 24.59B | 36.41B | 35.66B | 47.01B | 54.12B | 35.98B | 55.92B | 42.75B | 31.47B | 43.42B | 43.40B | 43.75B |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 10.77B | 10.74B | 10.95B | 11.74B | 11.80B | 11.37B | 11.49B | 12.95B | 12.62B | 13.65B | 13.46B | 13.47B | 13.54B | 12.85B | 19.95B | 20.53B | 19.73B | 19.58B | 19.59B | 20.60B |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -4.10B | 9.89B | 18.39B | -3.14B | -5.36B | 9.79B | -6.21B | 1.06B | 21.98B | 11.59B | 12.37B | 0.56B | -5.53B | 13.88B | 0.56B | 14.27B | 27.09B | 15.36B | 15.31B | 14.81B |
|
Shareholder's Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 17.60B | 9.89B | -4.48B | -4.89B | 1.04B | 9.79B | 0.23B | -2.47B | 21.98B | 11.59B | 12.37B | -7.20B | -5.53B | 13.88B | -6.24B | 14.27B | -3.63B | 15.36B | 15.31B | 14.81B |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 32.95B | 32.98B | 44.01B | 33.69B | 33.44B | 32.02B | 44.11B | 34.36B | 46.57B | 48.00B | 48.03B | 47.57B | 48.59B | 49.86B | 56.48B | 57.02B | 58.55B | 58.78B | 58.71B | 58.55B |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.05B | 0.06B | 0.06B | 0.00B | 0.06B | 0.06B | 0.07B | 0.07B | 0.00B | 0.07B | 0.07B | 0.00B | 0.07B | 0.07B | 0.00B | 0.00B | 0.00B | 0.07B | 0.08B | 0.00B |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 17.60B | -5.34B | 18.39B | 18.92B | 19.88B | -6.05B | 20.30B | 20.95B | 21.98B | -5.46B | 22.76B | 23.46B | -5.53B | -4.99B | 25.31B | -5.90B | -5.24B | -5.44B | 27.77B | 28.04B |