|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.73B | 0.48B | 0.45B | 0.47B | 0.54B | 0.50B | 0.76B | 0.53B | 0.48B | 0.45B | 0.38B | 0.41B | 0.42B | 0.37B | 0.40B | 0.41B | 0.47B | 0.47B | 0.43B | 0.48B |
|
Short-term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.04B | 0.04B | 0.04B | 0.04B | 0.03B | 0.02B | 0.02B | 0.02B | 0.01B | 0.01B | 0.01B | 0.01B | | | | | | | | |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.77B | 0.52B | 0.49B | 0.51B | 0.56B | 0.52B | 0.78B | 0.56B | 0.48B | 0.46B | 0.39B | 0.42B | 0.42B | 0.37B | 0.40B | 0.41B | 0.47B | 0.47B | 0.43B | 0.48B |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.18B | 2.11B | 2.04B | 2.36B | 2.34B | 2.65B | 2.58B | 2.88B | 2.83B | 2.74B | 2.61B | 2.91B | 2.87B | 2.71B | 2.45B | 2.85B | 2.91B | 2.87B | 2.76B | 3.16B |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.04B | 0.19B | 2.27B | 0.03B | 0.03B | 0.10B | 0.14B | 0.24B | 0.21B | 0.20B | 0.21B | 0.22B | 0.14B | 0.23B | 0.21B | 0.16B | 0.23B | 0.25B | 0.20B | 0.24B |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.22B | 2.30B | 4.31B | 2.38B | 2.37B | 2.74B | 2.72B | 3.12B | 3.03B | 2.94B | 2.82B | 3.14B | 3.00B | 2.94B | 2.66B | 3.01B | 3.14B | 3.12B | 2.95B | 3.40B |
|
Raw Materials (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Work In Process (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Finished Goods (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.09B | 2.26B | 2.31B | 2.33B | 2.21B | 3.13B | 3.10B | 3.07B | 2.91B | 3.03B | 3.09B | 2.97B | 2.79B | 2.87B | 2.81B | 2.82B | 2.84B | 3.08B | 3.15B | 3.18B |
|
Current Deferred Tax Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.24B | 0.42B | 2.75B | 2.71B | 6.38B | 0.49B | 0.46B | 0.38B | 0.31B | 0.31B | 0.31B | 0.34B | 0.14B | 0.25B | 0.15B | 0.16B | 0.15B | 0.30B | 0.37B | 0.19B |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.62B | 5.63B | 7.91B | 8.23B | 12.05B | 7.17B | 7.29B | 7.23B | 6.83B | 6.83B | 6.73B | 6.94B | 6.80B | 7.03B | 6.35B | 6.78B | 6.95B | 7.23B | 7.19B | 7.61B |
|
Buildings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.85B | | | | 1.78B | | | | 2.05B | | | | 2.13B | | | | 2.24B | | | |
|
Construction in Progress (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.20B | | | | 0.20B | | | | 0.34B | | | | 0.35B | | | | 0.33B | | | |
|
Land & Improvements (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.34B | | | | 0.32B | | | | 0.39B | | | | 0.38B | | | | 0.41B | | | |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.27B | 2.22B | 2.20B | 2.17B | 2.12B | 2.75B | 2.84B | 2.84B | 2.87B | 2.84B | 2.91B | 2.87B | 2.88B | 2.84B | 2.80B | 2.82B | 2.94B | 2.97B | 2.97B | 2.96B |
|
Long-Term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.77B | 0.80B | 0.79B | 0.79B | 0.79B | 1.14B | 1.21B | 1.19B | 1.10B | 1.14B | 1.16B | 1.15B | 1.21B | 1.26B | 1.23B | 1.22B | | | | |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.06B | 8.01B | 8.00B | 7.95B | 7.74B | 10.38B | 10.67B | 10.83B | 10.63B | 10.52B | 10.67B | 10.58B | 10.51B | 10.63B | 10.36B | 10.46B | 10.69B | 11.14B | 11.15B | 11.10B |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.52B | 3.43B | 3.34B | 3.25B | 3.14B | 8.39B | 8.39B | 8.29B | 8.45B | 8.19B | 8.15B | 7.96B | 7.82B | 7.75B | 7.44B | 7.37B | 7.37B | 7.76B | 7.61B | 7.42B |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 11.58B | 11.44B | 11.34B | 11.21B | 10.88B | 18.77B | 19.06B | 19.12B | 19.08B | 18.72B | 18.83B | 18.54B | 18.32B | 18.37B | 17.80B | 17.83B | 18.07B | 18.90B | 18.76B | 18.52B |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.10B | 0.15B | 0.15B | 0.14B | 0.11B | 0.13B | 0.13B | 0.13B | 0.08B | 0.07B | 0.08B | 0.07B | 0.09B | 0.09B | 0.09B | 0.27B | 0.27B | 0.27B | 0.27B | 0.27B |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.21B | | | | 1.27B | 1.31B | 1.32B | 1.32B |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.27B | 14.61B | 14.49B | 14.32B | 2.12B | 22.79B | 23.24B | 23.28B | 2.87B | 22.76B | 22.97B | 22.64B | 2.88B | 22.57B | 21.92B | 22.14B | 22.54B | 23.45B | 23.32B | 23.07B |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 20.34B | 20.24B | 22.40B | 22.55B | 25.94B | 29.95B | 30.52B | 30.52B | 29.96B | 29.59B | 29.69B | 29.58B | 29.30B | 29.60B | 28.27B | 28.92B | 29.49B | 30.68B | 30.51B | 30.68B |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.67B | 1.64B | 1.60B | 1.73B | 1.73B | 2.02B | 1.97B | 2.08B | 2.05B | 2.04B | 1.97B | 1.96B | 1.99B | 1.95B | 1.79B | 1.98B | 2.13B | 2.15B | 2.05B | 2.30B |
|
Notes Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.67B | 1.64B | 1.60B | 1.73B | 1.73B | 2.02B | 1.97B | 2.08B | 2.05B | 2.04B | 1.97B | 1.96B | 1.99B | 1.95B | 1.79B | 1.98B | 2.13B | 2.15B | 2.05B | 2.30B |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.51B | 0.34B | 0.34B | 0.42B | 0.47B | 0.46B | 0.45B | 0.54B | 0.65B | 0.42B | 0.47B | 0.51B | 0.58B | 0.41B | 0.42B | 0.47B | 0.59B | 0.43B | 0.49B | 0.56B |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.68B | 0.72B | 0.83B | 1.06B | 1.68B | 1.06B | 1.05B | 0.90B | 0.90B | 1.11B | 1.07B | 1.08B | 0.98B | 1.00B | 1.03B | 0.85B | 0.93B | 0.94B | 0.94B | 0.83B |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00B | 0.30B | 2.20B | 1.92B | 1.72B | 1.73B | 1.99B | 1.99B | 3.76B | 3.59B | 3.68B | 4.08B | 3.40B | 3.52B | 2.37B | 1.95B | 1.79B | 2.85B | 2.39B | 2.81B |
|
Current Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.24B | 0.28B | 0.29B | 0.28B | 0.25B | 0.23B | 0.24B | 0.27B | 0.37B | 0.51B | 0.30B | 0.36B | 0.35B | 0.46B | 0.36B | 0.36B | 0.38B | 0.41B | 0.22B | 0.23B |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.10B | 3.28B | 5.26B | 5.41B | 5.86B | 5.50B | 5.70B | 5.79B | 7.74B | 7.67B | 7.50B | 7.99B | 7.31B | 7.34B | 5.99B | 5.61B | 5.82B | 6.78B | 6.09B | 6.74B |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.58B | 6.26B | 6.25B | 6.23B | 9.76B | 12.24B | 12.03B | 11.41B | 8.80B | 8.60B | 8.11B | 7.29B | 7.16B | 6.67B | 6.67B | 7.42B | 7.49B | 7.49B | 7.48B | 6.77B |
|
Pension (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.06B | 1.00B | 0.96B | 0.90B | 0.64B | 0.77B | 0.81B | 0.78B | 0.55B | 0.49B | 0.48B | 0.46B | 0.44B | 0.43B | 0.41B | 0.39B | 0.27B | 0.25B | 0.24B | 0.23B |
|
Minority Interest (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.02B | 0.02B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.55B | 0.57B | 0.56B | 0.45B | 0.31B | 1.78B | 1.75B | 1.78B | 1.65B | 1.59B | 1.58B | 1.53B | 1.58B | 1.54B | 1.39B | 1.40B | 1.49B | 1.62B | 1.61B | 1.61B |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.64B | 0.62B | 0.60B | 0.58B | 0.52B | 0.90B | 0.90B | 0.96B | 0.89B | 0.67B | 0.71B | 0.71B | 0.73B | 0.72B | 0.68B | 0.69B | 0.73B | 0.75B | 0.77B | 0.72B |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 11.29B | 11.11B | 13.03B | 12.99B | 16.56B | 20.29B | 20.29B | 19.76B | 18.73B | 18.35B | 17.67B | 17.27B | 16.49B | 15.98B | 14.46B | 14.83B | 15.07B | 16.14B | 15.42B | 15.35B |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 11.93B | 11.73B | 13.63B | 13.57B | 17.08B | 21.18B | 21.19B | 20.72B | 19.63B | 19.02B | 18.38B | 17.98B | 17.22B | 16.70B | 15.14B | 15.52B | 15.80B | 16.89B | 16.19B | 16.06B |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.58B | 6.57B | 8.45B | 8.15B | 11.48B | 13.96B | 14.02B | 13.41B | 12.56B | 12.19B | 11.79B | 11.37B | 10.56B | 10.19B | 9.04B | 9.37B | 9.29B | 10.33B | 9.87B | 9.58B |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.41B | 8.51B | 8.77B | 8.97B | 8.86B | 8.77B | 9.33B | 9.79B | 10.34B | 10.57B | 11.31B | 11.60B | 12.08B | 12.90B | 13.13B | 13.40B | 13.68B | 13.79B | 14.32B | 14.61B |
|
Shareholder's Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.41B | 8.51B | 8.77B | 8.97B | 8.86B | 8.77B | 9.33B | 9.79B | 10.34B | 10.57B | 11.31B | 11.60B | 12.08B | 12.90B | 13.13B | 13.40B | 13.69B | 13.79B | 14.32B | 14.61B |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 20.34B | 20.24B | 22.40B | 22.55B | 25.94B | 29.95B | 30.52B | 30.52B | 29.96B | 29.59B | 29.69B | 29.58B | 29.30B | 29.60B | 28.27B | 28.92B | 29.49B | 30.68B | 30.51B | 30.68B |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00B | 0.05B | 0.05B | 0.05B | 0.00B | 0.00B | 0.00B | 0.05B | 0.00B | 0.00B | 0.05B | 0.00B | 0.05B | 0.00B | 0.00B | 0.00B | 0.05B | 0.00B | 0.05B | 0.00B |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.57B | -1.61B | 15.49B | 15.70B | 15.66B | -1.84B | 16.10B | 16.52B | -1.29B | -1.51B | -1.24B | 18.53B | -1.44B | -1.09B | 20.33B | 21.08B | 21.77B | -0.92B | 22.97B | 23.65B |