|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.38B | 4.21B | 5.57B | 4.46B | 5.07B | 9.30B | 6.29B | 9.30B | 6.29B | 7.69B | 5.44B | 7.69B | 5.09B | 6.40B | 5.32B | 6.40B | 5.73B | 5.48B | 4.36B | 4.90B |
|
Short-term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.16B | | 0.11B | | 0.11B | | 0.12B | | 0.10B | | 0.07B | | 0.08B | | 0.09B | | | | |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.38B | 4.37B | 5.57B | 4.57B | 5.07B | 9.41B | 6.29B | 9.42B | 6.29B | 7.78B | 5.44B | 7.75B | 5.09B | 6.48B | 5.32B | 6.49B | 5.73B | 5.48B | 4.36B | 4.90B |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.57B | 5.14B | 6.35B | 5.93B | 4.68B | 3.84B | 4.99B | 4.77B | 4.48B | 3.66B | 4.40B | 4.19B | 4.24B | 3.38B | 4.11B | 4.63B | 4.50B | 3.48B | 4.13B | 4.51B |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.08B | | | | 0.68B | | | | 0.10B | | | | 0.06B | | | | 0.07B | | |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.57B | 6.23B | 6.35B | 5.93B | 4.68B | 4.52B | 4.99B | 4.77B | 4.48B | 3.76B | 4.40B | 4.19B | 4.24B | 3.44B | 4.11B | 4.63B | 4.50B | 3.54B | 4.13B | 4.51B |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 18.81B | 19.86B | 22.17B | 23.30B | 20.57B | 20.09B | 19.82B | 20.04B | 18.85B | 18.76B | 18.37B | 17.69B | 18.47B | 16.50B | 16.88B | 19.13B | 18.92B | 18.59B | 18.70B | 19.28B |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.42B | 5.57B | 6.49B | 7.19B | 6.11B | 3.78B | 4.66B | 3.64B | 3.50B | 3.04B | 3.46B | 3.23B | 3.25B | 3.02B | 3.36B | 3.58B | 3.21B | 3.03B | 3.20B | 3.16B |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 33.18B | 13.72B | 40.58B | 40.99B | 36.42B | 11.07B | 35.75B | 34.39B | 33.12B | 9.67B | 31.67B | 31.01B | 31.06B | 29.38B | 29.67B | 32.97B | 32.53B | 30.61B | 30.50B | 31.99B |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 29.60B | 55.16B | 30.16B | 29.54B | 28.52B | 54.94B | 32.90B | 33.68B | 33.49B | 59.46B | 33.48B | 33.14B | 34.53B | 60.00B | 34.70B | 39.62B | 40.30B | 41.04B | 41.24B | 41.40B |
|
Long-Term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 10.13B | 10.32B | 10.89B | 10.99B | 10.74B | 10.77B | 10.90B | 11.14B | 11.17B | 10.08B | 10.14B | 10.17B | 11.30B | 11.42B | 11.71B | 10.67B | 10.34B | 10.39B | 10.49B | 9.94B |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.31B | 3.93B | 4.56B | 4.31B | 4.04B | 3.77B | 5.02B | 5.07B | 4.88B | 5.10B | 5.02B | 4.95B | 4.76B | 4.45B | 4.60B | 5.34B | 5.13B | 5.25B | 5.49B | 5.46B |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.31B | 3.93B | 4.56B | 4.31B | 4.04B | 3.77B | 5.02B | 5.07B | 4.88B | 5.10B | 5.02B | 4.95B | 4.76B | 4.45B | 4.60B | 5.34B | 5.13B | 5.25B | 5.49B | 5.46B |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.79B | 8.15B | 8.02B | 7.97B | 8.03B | 8.55B | 8.57B | 8.90B | 8.88B | 9.47B | 9.52B | 9.56B | 9.53B | 8.94B | 8.90B | 8.59B | 8.65B | 8.86B | 8.71B | 8.56B |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.08B | 1.46B | 3.29B | 3.22B | 3.47B | 1.92B | 2.11B | 2.23B | 2.18B | 1.86B | 2.12B | 2.02B | 1.98B | 1.58B | 1.87B | 1.69B | 1.82B | 1.55B | 1.85B | 1.80B |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 54.91B | 55.57B | 56.92B | 56.04B | 54.79B | 57.43B | 59.51B | 61.03B | 60.61B | 60.68B | 60.27B | 59.84B | 62.11B | 60.00B | 61.79B | 65.91B | 66.23B | 67.10B | 67.78B | 67.16B |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 88.09B | 90.51B | 97.50B | 97.03B | 91.22B | | 95.26B | | 93.74B | -0.08B | 91.95B | -0.04B | 93.17B | 89.39B | 91.45B | 98.88B | 98.77B | 97.70B | 98.27B | 99.15B |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 14.11B | 15.09B | 16.20B | 16.74B | 13.38B | 13.53B | 13.31B | 13.45B | 12.31B | 13.61B | 12.67B | 12.49B | 13.16B | 12.92B | 11.88B | 12.74B | 12.11B | 13.01B | 12.29B | 12.93B |
|
Notes Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.90B | 0.90B | | 0.80B | | 0.70B | | 0.80B | 0.90B | 1.20B | | 1.00B | 0.80B | 0.90B | | 1.20B | 0.80B |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 14.11B | 15.09B | 16.20B | 17.64B | 14.28B | 13.53B | 14.11B | 13.45B | 13.02B | 13.61B | 13.47B | 13.39B | 14.36B | 12.92B | 12.88B | 13.54B | 13.01B | 13.01B | 13.49B | 13.73B |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.53B | 4.83B | 7.49B | 6.51B | 6.56B | 4.86B | 6.69B | 5.79B | 5.83B | 4.97B | 5.89B | 5.46B | 5.76B | 4.74B | 6.66B | 7.58B | 6.91B | 6.75B | 6.94B | 6.71B |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.80B | 1.91B | 2.41B | 2.72B | 2.58B | 2.58B | 2.83B | 1.81B | 2.31B | 2.31B | 1.87B | 2.36B | 2.36B | 2.75B | 3.46B | 3.17B | 4.38B | 2.74B | 2.74B | 2.69B |
|
Current Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.27B | | 0.76B | | 0.32B | | 0.25B | | 0.30B | | 0.33B | | 0.48B | | 0.50B | | 0.55B | | 0.46B |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 23.43B | 7.34B | 26.10B | 25.97B | 22.52B | 7.61B | 22.83B | 21.05B | 20.45B | 6.18B | 20.44B | 20.31B | 21.28B | 21.82B | 22.00B | 23.60B | 23.48B | 22.52B | 22.01B | 22.39B |
|
Capital Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.09B | | | | -0.14B | | | | -0.11B | | | | -0.11B | | | | |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.45B | 6.49B | 6.31B | 6.07B | 6.41B | 9.07B | 8.65B | 8.65B | 8.23B | 8.37B | 8.35B | 8.77B | 8.90B | 8.81B | 8.59B | 10.56B | 10.49B | 10.67B | 10.94B | 11.73B |
|
Convertible Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Pension (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.77B | | 3.52B | | 2.61B | | 2.68B | | 2.74B | | 2.62B | | 2.34B | | 2.52B | | | | |
|
Minority Interest (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.21B | 2.24B | 2.40B | 2.45B | 2.35B | 2.44B | 2.15B | 2.19B | 2.13B | 2.11B | 2.07B | 2.10B | 2.06B | 2.06B | 2.09B | 2.09B | 2.08B | 2.07B | 2.02B | 2.00B |
|
Liabilities from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.10B | 0.09B | 0.02B | 0.04B | 0.05B |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.95B | 0.04B | 2.49B | 2.49B | 2.39B | 2.67B | 2.60B | 2.72B | 2.57B | 2.43B | 2.33B | 2.27B | 2.32B | 2.34B | 2.42B | 2.43B | 2.46B | 2.29B | 2.33B | 2.33B |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.93B | 0.87B | 6.40B | 6.05B | 5.97B | 0.91B | 5.07B | 5.09B | 4.94B | 1.06B | 5.17B | 5.20B | 5.30B | 1.42B | 5.15B | 5.82B | 5.66B | 5.68B | 5.78B | 5.88B |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 31.84B | 8.80B | 34.91B | 14.61B | 31.33B | 8.76B | 34.07B | 16.46B | 31.26B | 8.63B | 31.11B | 16.24B | 32.50B | 16.27B | 33.01B | 18.81B | 36.43B | 18.65B | 35.28B | 36.45B |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 38.77B | | 41.30B | 40.58B | 37.30B | | 39.14B | 37.51B | 36.20B | 0.08B | 36.29B | 36.55B | 37.80B | 38.10B | 38.15B | 42.41B | 42.09B | 41.17B | 41.06B | 42.33B |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.25B | 8.40B | 8.72B | 8.79B | 8.99B | 11.65B | 11.48B | 10.46B | 10.54B | 10.68B | 10.22B | 11.13B | 11.26B | 11.56B | 12.05B | 13.73B | 14.87B | 13.41B | 13.68B | 14.42B |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 47.12B | 15.14B | 53.80B | 56.45B | 51.56B | 15.18B | 53.97B | 57.91B | 55.41B | 15.10B | 53.59B | 54.30B | 53.31B | 49.22B | 51.21B | 54.38B | 54.60B | 54.47B | 55.19B | 54.82B |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 88.09B | 90.51B | 97.50B | 97.03B | 91.22B | | 95.26B | | 93.74B | -0.08B | 91.95B | -0.04B | 93.17B | 89.39B | 91.45B | 98.88B | 98.77B | 97.70B | 98.27B | 99.15B |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.82B | | | 0.84B | 0.84B | | | | | | | | | | | |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 36.70B | | | 28.64B | 45.44B | | | | 46.26B | | | | 47.25B | | | | 49.92B | | |