|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.17B | 0.12B | 0.10B | 0.17B | 0.15B | 0.09B | 0.11B | 0.10B | 0.12B | 0.10B | 0.10B | 0.12B | 0.12B | 0.09B | 0.08B | 0.12B | 0.16B | 0.08B | 0.06B | 0.08B |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.17B | 0.12B | 0.10B | 0.17B | 0.15B | 0.09B | 0.11B | 0.10B | 0.12B | 0.10B | 0.10B | 0.12B | 0.12B | 0.09B | 0.08B | 0.12B | 0.16B | 0.08B | 0.06B | 0.08B |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.91B | 0.74B | 0.73B | 0.84B | 0.77B | 0.83B | 0.91B | 0.92B | 0.89B | 0.96B | 1.11B | 1.06B | 1.04B | 1.02B | 1.04B | 1.20B | 1.04B | 0.99B | 1.07B | 1.08B |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00B | | | | 0.00B | | | | 0.00B | | | | 0.00B | | | | 0.00B | |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.91B | 0.74B | 0.73B | 0.84B | 0.77B | 0.83B | 0.91B | 0.92B | 0.89B | 0.96B | 1.11B | 1.06B | 1.04B | 1.02B | 1.04B | 1.20B | 1.04B | 0.99B | 1.07B | 1.08B |
|
Raw Materials (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.11B | 0.12B | | | | | | | | | | | | | | | | | | |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.94B | 2.60B | 3.13B | 3.12B | 3.06B | 3.15B | 3.51B | 3.63B | 3.88B | 3.70B | 4.29B | 4.42B | 4.71B | 4.82B | 4.71B | 4.50B | 4.85B | 4.71B | 4.81B | 4.89B |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.13B | 0.12B | 0.11B | 0.14B | 0.15B | 0.14B | 0.14B | 0.17B | 0.19B | 0.22B | 0.18B | 0.21B | 0.22B | 0.24B | 0.21B | 0.23B | 0.24B | 0.23B | 0.24B | 0.26B |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.14B | 3.58B | 4.08B | 4.27B | 4.13B | 4.21B | 4.66B | 4.82B | 5.09B | 4.98B | 5.68B | 5.81B | 6.08B | 6.18B | 6.05B | 6.05B | 6.29B | 6.01B | 6.19B | 6.32B |
|
Buildings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.41B | 2.38B | 2.44B | 2.42B | 2.40B | 2.42B | 2.50B | 2.57B | 2.62B | 2.66B | 2.77B | 2.83B | 2.91B | 3.02B | 3.04B | 3.08B | 3.17B | 3.17B | 3.22B | 3.29B |
|
Long-Term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.60B | 1.67B | 1.69B | 1.65B | 1.67B | 1.73B | 1.64B | 1.72B | 1.71B | 1.75B | 1.77B | 1.81B | 1.81B | 1.85B | 1.83B | 1.86B | 1.86B | 1.89B | 1.92B | 1.96B |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.07B | 2.05B | 2.12B | 2.16B | 2.14B | 2.11B | 2.15B | 2.16B | 2.21B | 2.25B | 2.24B | 2.32B | 2.36B | 2.41B | 2.38B | 2.38B | 2.43B | 2.43B | 2.44B | 2.82B |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.61B | 0.60B | 0.64B | 0.66B | 0.68B | 0.68B | 0.69B | 0.69B | 0.72B | 0.74B | 0.75B | 0.84B | 0.93B | 1.01B | 1.14B | 1.01B | 1.03B | 1.04B | 1.16B | 1.30B |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.68B | 2.65B | 2.77B | 2.82B | 2.82B | 2.79B | 2.85B | 2.85B | 2.93B | 2.98B | 2.99B | 3.15B | 3.29B | 3.42B | 3.52B | 3.39B | 3.46B | 3.47B | 3.60B | 4.12B |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.03B | 0.03B | 0.04B | 0.04B | 0.04B | 0.05B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.07B | 0.07B | 0.09B | 0.11B | 0.11B | 0.12B | 0.11B | 0.11B | 0.10B |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.16B | 9.14B | 15.20B | 9.40B | 9.37B | 9.38B | 17.87B | 9.57B | 9.71B | 9.83B | 20.97B | 10.34B | 10.55B | 10.89B | 21.56B | 10.88B | 11.10B | 11.11B | 20.63B | 12.00B |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 13.31B | 12.72B | 13.46B | 13.67B | 13.50B | 13.59B | 14.11B | 14.40B | 14.80B | 14.81B | 15.67B | 16.15B | 16.63B | 17.07B | 17.12B | 16.93B | 17.39B | 17.12B | 17.60B | 18.32B |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.84B | 0.81B | 0.77B | 0.89B | 0.84B | 0.83B | 0.85B | 0.92B | 0.94B | 0.92B | 0.87B | 0.96B | 0.94B | 0.93B | 0.86B | 0.98B | 0.88B | 0.96B | 0.90B | 0.94B |
|
Notes Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.38B | 0.96B | 1.14B | 1.13B | 1.21B | 1.38B | 1.57B | 1.58B | 1.71B | 1.75B | 2.26B | 2.38B | 2.58B | 2.66B | 2.57B | 2.48B | 2.63B | 2.45B | 2.53B | 2.51B |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.22B | 1.77B | 1.91B | 2.02B | 2.05B | 2.21B | 2.42B | 2.51B | 2.65B | 2.67B | 3.12B | 3.34B | 3.52B | 3.59B | 3.43B | 3.46B | 3.51B | 3.41B | 3.43B | 3.45B |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.92B | 0.92B | 0.87B | 0.90B | 0.85B | 0.81B | 0.79B | 0.86B | 0.82B | 0.81B | 0.81B | 0.88B | 0.92B | 0.91B | 0.92B | 0.98B | 1.00B | 0.97B | 0.93B | 1.05B |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.08B | 0.07B | 0.08B | 0.08B | 0.08B | 0.08B | 0.08B | 0.08B | 0.13B | 0.17B | 0.21B | 0.22B | 0.17B | 0.75B | 0.72B | 0.78B | 0.88B | 0.31B | 0.35B | 0.42B |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.40B | 3.84B | 4.27B | 4.41B | 4.21B | 4.31B | 4.71B | 4.76B | 5.07B | 4.95B | 5.66B | 5.91B | 6.17B | 6.75B | 6.58B | 6.70B | 6.99B | 6.20B | 6.28B | 6.55B |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.44B | 1.36B | 1.39B | 1.38B | 1.41B | 1.56B | 1.55B | 1.62B | 1.61B | 1.54B | 1.42B | 1.46B | 1.59B | 1.13B | 1.13B | 0.99B | 0.91B | 1.27B | 1.81B | 2.21B |
|
Minority Interest (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.02B | 0.02B | 0.03B | 0.03B | 0.02B | 0.02B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B |
|
Liabilities from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00B | 0.00B | 0.00B | | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.98B | 1.00B | 1.06B | 1.06B | 1.08B | 1.11B | 1.84B | 1.14B | 1.16B | 1.21B | 1.96B | 1.25B | 1.23B | 1.24B | 1.23B | 1.21B | 1.20B | 1.28B | 1.20B | 1.20B |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.38B | 2.34B | 2.37B | 2.41B | 2.36B | 2.40B | 2.34B | 2.30B | 2.40B | 2.39B | 2.34B | 2.50B | 2.40B | 2.44B | 2.50B | 2.36B | 2.50B | 2.39B | 2.46B | 2.55B |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.35B | 0.32B | 0.27B | 0.24B | 0.22B | 0.20B | 0.22B | 0.22B | 0.24B | 0.26B | 0.27B | 0.28B | 0.25B | 0.26B | 0.26B | 0.25B | 0.26B | 0.26B | 0.27B | 0.24B |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.19B | 8.54B | 10.79B | 9.26B | 9.06B | 9.30B | 11.72B | 9.82B | 10.15B | 10.00B | 15.55B | 11.02B | 11.39B | 11.57B | 13.00B | 11.27B | 11.50B | 11.14B | 11.10B | 12.40B |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.54B | 8.85B | 9.37B | 9.50B | 9.28B | 9.50B | 9.94B | 10.04B | 10.39B | 10.26B | 10.92B | 11.30B | 11.65B | 11.83B | 11.70B | 11.52B | 11.76B | 11.39B | 12.02B | 12.64B |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.52B | 1.42B | 1.47B | 1.46B | 1.49B | 1.64B | 1.62B | 1.70B | 1.74B | 1.71B | 1.63B | 1.68B | 1.77B | 1.88B | 1.85B | 1.77B | 1.78B | 1.57B | 2.17B | 2.64B |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.76B | 3.87B | 4.09B | 4.16B | 4.22B | 4.09B | 4.35B | 4.35B | 4.41B | 4.55B | 4.76B | 4.85B | 4.99B | 5.23B | 5.42B | 5.61B | 5.63B | 5.73B | 5.58B | 5.66B |
|
Shareholder's Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.76B | 3.87B | 4.09B | 4.16B | 4.22B | 4.09B | 4.35B | 4.35B | 4.41B | 4.55B | 4.76B | 4.85B | 4.99B | 5.23B | 5.42B | 5.61B | 5.63B | 5.71B | 5.56B | 5.66B |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 13.31B | 12.72B | 13.46B | 13.67B | 13.50B | 13.59B | 14.11B | 14.40B | 14.80B | 14.81B | 15.67B | 16.15B | 16.63B | 17.07B | 17.12B | 16.93B | 17.39B | 17.12B | 17.60B | 18.32B |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.60B | -0.19B | -0.17B | -0.20B | 4.51B | -0.44B | 4.48B | -0.31B | -0.28B | 4.87B | -0.26B | -0.30B | 5.25B | 5.41B | 5.76B | -0.31B | 5.79B | 5.91B | -0.19B | -0.21B |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00B | 0.00B | 0.00B | | | | | | | | | | | | | | | | | |