|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.61B | 0.63B | 0.45B | 0.36B | 0.19B | 0.25B | 0.07B | 0.11B | 0.06B | 0.06B | 0.08B | 0.28B | 0.09B | 0.15B | 0.12B | 0.13B | 0.19B | 0.20B | 0.20B | 0.19B |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.61B | 0.63B | 0.45B | 0.36B | 0.19B | 0.25B | 0.07B | 0.11B | 0.06B | 0.06B | 0.08B | 0.28B | 0.09B | 0.15B | 0.12B | 0.13B | 0.19B | 0.20B | 0.20B | 0.19B |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.27B | 0.27B | 0.28B | 0.27B | 0.31B | 0.33B | 0.34B | 0.34B | 0.35B | 0.37B | 0.40B | 0.38B | 0.44B | 0.48B | 0.40B | 0.36B | 0.39B | 0.43B | 0.42B | 0.39B |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.11B | 0.11B | 0.11B | 0.00B | 0.10B | 0.12B | 0.14B | 0.13B | 0.13B | 0.14B | 0.16B | 0.14B | 0.14B | 0.14B | 0.15B | 0.14B | 0.13B | 0.12B | 0.18B | 0.00B |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.38B | 0.39B | 0.39B | 0.27B | 0.40B | 0.45B | 0.47B | 0.47B | 0.47B | 0.51B | 0.56B | 0.52B | 0.58B | 0.62B | 0.56B | 0.50B | 0.52B | 0.55B | 0.60B | 0.39B |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.62B | 3.65B | 3.65B | 3.69B | 3.85B | 4.01B | 4.14B | 4.36B | 4.54B | 4.63B | 4.63B | 4.66B | 4.81B | 4.79B | 4.91B | 5.10B | 5.17B | 5.40B | 5.61B | 5.73B |
|
Current Deferred Tax Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.07B | 0.07B | 0.07B | 0.07B | 0.08B | 0.09B | 0.08B | 0.11B | 0.11B | 0.11B | 0.11B | 0.11B | 0.13B | 0.13B | 0.11B | 0.12B | 0.14B | 0.17B | 0.18B | 0.27B |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.69B | 4.74B | 4.56B | 4.50B | 4.52B | 4.80B | 4.76B | 5.05B | 5.19B | 5.31B | 5.38B | 5.56B | 5.60B | 5.68B | 5.70B | 5.84B | 6.03B | 6.32B | 6.60B | 6.74B |
|
Buildings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Construction in Progress (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Land & Improvements (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.11B | 4.16B | 4.20B | 4.21B | 4.24B | 4.28B | 4.34B | 4.42B | 4.56B | 4.70B | 4.89B | 5.04B | 5.20B | 5.30B | 5.44B | 5.61B | 5.77B | 5.95B | 6.13B | 6.26B |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.88B | 0.88B | 0.88B | 0.88B | 0.88B | 0.88B | 0.88B | 0.88B | 0.89B | 0.90B | 0.90B | 0.90B | 1.01B | 1.00B | 1.00B | 0.93B | 0.93B | 0.94B | 0.95B | 0.95B |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.03B | | | | 0.03B | | | | 0.02B | | | | 0.03B | | | | 0.00B |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.88B | 0.88B | 0.88B | 0.91B | 0.88B | 0.88B | 0.88B | 0.91B | 0.89B | 0.90B | 0.90B | 0.92B | 1.01B | 1.00B | 1.00B | 0.96B | 0.93B | 0.94B | 0.95B | 0.95B |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.13B | 0.14B | 0.14B | 0.14B | 0.14B | 0.14B | 0.14B | 0.16B | 0.17B | 0.18B | 0.18B | 0.18B | 0.18B | 0.18B | 0.18B | 0.19B | 0.19B | 0.20B | 0.20B | 0.20B |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.16B | 7.21B | 7.23B | 7.21B | 7.24B | 7.27B | 7.48B | 7.58B | 7.78B | 7.97B | 8.17B | 8.31B | 8.61B | 8.71B | 8.88B | 9.05B | 9.26B | 9.50B | 9.68B | 9.79B |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 11.85B | 11.95B | 11.79B | 11.72B | 11.76B | 12.07B | 12.24B | 12.63B | 12.97B | 13.28B | 13.55B | 13.87B | 14.21B | 14.39B | 14.58B | 14.89B | 15.29B | 15.82B | 16.28B | 16.54B |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.32B | 4.58B | 4.61B | 4.70B | 4.94B | 5.26B | 5.57B | 5.88B | 6.06B | 6.22B | 6.20B | 6.09B | 6.12B | 6.23B | 6.36B | 6.52B | 6.54B | 6.86B | 7.06B | 7.10B |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.32B | 4.58B | 4.61B | 4.70B | 4.94B | 5.26B | 5.57B | 5.88B | 6.06B | 6.22B | 6.20B | 6.09B | 6.12B | 6.23B | 6.36B | 6.52B | 6.54B | 6.86B | 7.06B | 7.10B |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.12B | 0.13B | 0.12B | 0.13B | 0.14B | 0.14B | 0.11B | 0.14B | 0.11B | 0.13B | 0.12B | 0.14B | 0.13B | 0.13B | 0.12B | 0.15B | 0.15B | 0.15B | 0.18B | 0.12B |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.36B | 0.36B | 0.39B | 0.37B | 0.39B | 0.42B | 0.42B | 0.38B | 0.43B | 0.45B | 0.50B | 0.73B | 0.79B | 0.95B | 0.74B | 0.88B | 0.91B | 0.57B | 0.61B | 0.56B |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.30B | | | | | | | | | | | | | | | | | | | |
|
Current Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.33B | 0.33B | 0.34B | 0.34B | 0.33B | 0.34B | 0.36B | 0.37B | 0.38B | 0.38B | 0.39B | 0.39B | 0.40B | 0.40B | 0.41B | 0.42B | 0.43B | 0.43B | 0.44B | 0.44B |
|
Current Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.16B | 0.03B | 0.16B | | 0.13B | 0.00B | 0.06B | | 0.12B | 0.23B | 0.33B | 0.01B | 0.15B | 0.09B | 0.21B | 0.01B | 0.14B | 0.31B | 0.01B | 0.01B |
|
Curent Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.90B | 5.77B | 5.99B | 5.87B | 6.17B | 6.41B | 6.84B | 7.06B | 7.36B | 7.69B | 7.83B | 7.66B | 7.89B | 8.12B | 8.19B | 8.28B | 8.51B | 8.72B | 8.71B | 8.78B |
|
Capital Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.82B | 3.83B | 3.83B | 3.83B | 3.83B | 4.67B | 4.37B | 4.37B | 4.93B | 4.87B | 5.10B | 5.57B | 5.29B | 5.40B | 5.36B | 5.52B | 5.65B | 5.82B | 5.92B | 6.02B |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.17B | 0.18B | 0.17B | 0.18B | 0.18B | 0.20B | 0.22B | 0.25B | 0.25B | 0.26B | 0.28B | 0.30B | 0.32B | 0.34B | 0.33B | 0.25B | 0.24B | 0.21B | 0.24B | 0.21B |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.76B | 1.75B | 1.73B | 1.70B | 1.70B | 1.68B | 1.81B | 1.81B | 1.85B | 1.87B | 1.90B | 1.88B | 1.90B | 1.91B | 1.94B | 1.98B | 2.03B | 2.06B | 2.05B | 2.03B |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.20B | 0.21B | 0.21B | 0.21B | 0.21B | 0.21B | 0.20B | 0.20B | 0.21B | 0.21B | 0.20B | 0.20B | 0.21B | 0.21B | 0.21B | 0.23B | 0.23B | 0.24B | 0.26B | 0.26B |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 11.65B | 11.52B | 11.72B | 11.58B | 11.88B | 12.97B | 13.24B | 13.49B | 14.39B | 14.70B | 15.11B | 15.41B | 15.40B | 15.77B | 15.81B | 16.03B | 16.43B | 16.81B | 16.92B | 17.04B |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 11.86B | 11.73B | 11.93B | 11.79B | 12.09B | 13.18B | 13.44B | 13.69B | 14.60B | 14.90B | 15.31B | 15.61B | 15.60B | 15.98B | 16.02B | 16.26B | 16.65B | 17.05B | 17.17B | 17.30B |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.12B | 3.83B | 3.83B | 3.83B | 3.83B | 4.67B | 4.37B | 4.37B | 4.93B | 4.87B | 5.10B | 5.57B | 5.29B | 5.40B | 5.36B | 5.52B | 5.65B | 5.82B | 5.92B | 6.02B |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.01B | 0.22B | -0.14B | -0.07B | -0.33B | -1.11B | -1.21B | -1.06B | -1.63B | -1.63B | -1.76B | -1.74B | -1.39B | -1.58B | -1.44B | -1.37B | -1.36B | -1.23B | -0.89B | -0.76B |
|
Shareholder's Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.01B | 0.22B | -0.14B | -0.07B | -0.33B | -1.11B | -1.21B | -1.06B | -1.63B | -1.63B | -1.76B | -1.74B | -1.39B | -1.58B | -1.44B | -1.37B | -1.36B | -1.23B | -0.89B | -0.76B |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 11.85B | 11.95B | 11.79B | 11.72B | 11.76B | 12.07B | 12.24B | 12.63B | 12.97B | 13.28B | 13.55B | 13.87B | 14.21B | 14.39B | 14.58B | 14.89B | 15.29B | 15.82B | 16.28B | 16.54B |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.28B | -0.00B | -0.01B | -1.37B | -0.00B | -0.00B | -2.49B | 0.00B | 0.02B | 0.04B | -3.13B | 0.04B | 0.05B | -3.01B | -0.01B | -0.04B | -2.81B | -2.75B | 0.02B | 0.03B |
|
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 | 0.00B | 0.00B | 0.00B | | | | 0.00B |