|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.10B | 0.17B | 0.09B | 0.10B | 0.14B | 0.12B | 0.11B | 0.12B | 0.14B | 0.14B | 0.17B | 0.11B | 0.21B | 0.22B | 0.12B | 0.14B | 0.14B | 0.13B | 0.10B | 0.07B |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.10B | 0.17B | 0.09B | 0.10B | 0.14B | 0.12B | 0.11B | 0.12B | 0.14B | 0.14B | 0.17B | 0.11B | 0.21B | 0.22B | 0.12B | 0.14B | 0.14B | 0.13B | 0.10B | 0.07B |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.44B | 0.46B | 0.53B | 0.65B | 0.49B | 0.53B | 0.53B | 0.72B | 0.53B | 0.51B | 0.56B | 0.81B | 0.57B | 0.50B | 0.57B | 0.83B | 0.54B | 0.52B | 0.67B | 0.91B |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.05B | 0.06B | 0.05B | 0.05B | 0.04B | 0.05B | 0.05B | 0.05B | 0.06B | 0.07B | 0.07B | 0.07B | 0.06B | 0.05B | 0.05B | 0.05B | 0.06B | 0.06B | 0.05B | 0.05B |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.49B | 0.52B | 0.58B | 0.70B | 0.54B | 0.57B | 0.58B | 0.77B | 0.58B | 0.57B | 0.63B | 0.88B | 0.63B | 0.55B | 0.61B | 0.88B | 0.60B | 0.58B | 0.73B | 0.97B |
|
Raw Materials (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.24B | 0.27B | 0.29B | 0.36B | 0.38B | 0.41B | 0.40B | 0.41B | 0.40B | 0.38B | 0.37B | 0.37B | 0.34B | 0.34B | 0.32B | 0.32B | 0.32B | 0.32B | 0.31B | 0.33B |
|
Work In Process (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.07B | 0.07B | 0.08B | 0.09B | 0.09B | 0.09B | 0.10B | 0.11B | 0.10B | 0.10B | 0.10B | 0.10B | 0.09B | 0.09B | 0.09B | 0.09B | 0.09B | 0.09B | 0.09B | 0.10B |
|
Finished Goods (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.16B | 0.17B | 0.20B | 0.21B | 0.22B | 0.28B | 0.29B | 0.26B | 0.26B | 0.24B | 0.21B | 0.21B | 0.21B | 0.22B | 0.21B | 0.21B | 0.20B | 0.23B | 0.23B | 0.22B |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.46B | 0.50B | 0.56B | 0.66B | 0.69B | 0.78B | 0.79B | 0.78B | 0.75B | 0.71B | 0.68B | 0.68B | 0.65B | 0.65B | 0.61B | 0.61B | 0.60B | 0.64B | 0.63B | 0.64B |
|
Current Deferred Tax Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.11B | 0.11B | 0.11B | 0.13B | 0.14B | 0.14B | 0.13B | 0.15B | 0.15B | 0.14B | 0.16B | 0.16B | 0.13B | 0.13B | 0.14B | 0.14B | 0.15B | 0.16B | 0.13B | 0.14B |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.11B | 1.25B | 1.30B | 1.54B | 1.46B | 1.56B | 1.56B | 1.77B | 1.57B | 1.50B | 1.57B | 1.75B | 1.56B | 1.49B | 1.44B | 1.73B | 1.43B | 1.45B | 1.54B | 1.76B |
|
Buildings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.19B | 0.19B | 0.19B | 0.19B | 0.19B | 0.19B | 0.20B | 0.22B | 0.22B | 0.22B | 0.23B | 0.23B | 0.23B | 0.23B | 0.22B | 0.23B | 0.23B | 0.24B | 0.24B | 0.24B |
|
Construction in Progress (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.05B | 0.06B | 0.06B | 0.07B | 0.08B | 0.08B | 0.06B | 0.05B | 0.05B | 0.06B | 0.06B | 0.04B | 0.04B | 0.04B | 0.05B | 0.04B | 0.04B | 0.04B | 0.05B | 0.05B |
|
Land & Improvements (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.04B | 0.04B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.30B | 0.30B | 0.31B | 0.32B | 0.32B | 0.34B | 0.34B | 0.35B | 0.35B | 0.35B | 0.36B | 0.36B | 0.36B | 0.36B | 0.36B | 0.36B | 0.36B | 0.37B | 0.38B | 0.38B |
|
Long-Term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.40B | 2.39B | 2.50B | 2.49B | 2.45B | 3.20B | 3.25B | 3.26B | 3.27B | 0.79B | 3.27B | 3.26B | 3.25B | 3.28B | 3.29B | 3.31B | 3.36B | 3.53B | 3.54B | 3.52B |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.35B | 0.34B | 0.43B | 0.42B | 0.41B | 1.11B | 1.09B | 1.08B | 1.07B | 1.05B | 1.04B | 1.03B | 1.01B | 1.00B | 1.03B | 1.02B | 0.98B | 1.09B | 1.07B | 1.06B |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.75B | 2.73B | 2.93B | 2.91B | 2.86B | 4.31B | 4.35B | 4.35B | 4.33B | 1.84B | 4.32B | 4.28B | 4.26B | 4.28B | 4.32B | 4.33B | 4.35B | 4.62B | 4.61B | 4.58B |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.20B | 0.20B | 0.21B | 3.12B | 0.23B | 4.61B | 0.20B | 0.21B | 4.59B | 0.27B | 0.32B | 4.63B | 0.36B | 4.62B | 0.33B | 0.33B | 0.34B | 0.33B | 4.95B | 0.35B |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.25B | 3.22B | 3.14B | 3.43B | 3.41B | 4.95B | 4.54B | 4.90B | 4.94B | 4.91B | 4.63B | 4.99B | 4.98B | 4.98B | 4.65B | 5.02B | 5.05B | 5.31B | 4.95B | 5.31B |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.35B | 4.47B | 4.75B | 4.98B | 4.87B | 6.51B | 6.45B | 6.67B | 6.51B | 6.41B | 6.56B | 6.74B | 6.55B | 6.47B | 6.45B | 6.75B | 6.48B | 6.76B | 6.87B | 7.07B |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.32B | 0.34B | 0.39B | 0.40B | 0.37B | 0.37B | 0.35B | 0.33B | 0.33B | 0.29B | 0.28B | 0.31B | 0.29B | 0.29B | 0.27B | 0.30B | 0.31B | 0.31B | 0.30B | 0.33B |
|
Notes Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00B | | 0.01B | | 0.00B | | | |
|
Dividends payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.32B | 0.34B | 0.39B | 0.40B | 0.37B | 0.37B | 0.35B | 0.33B | 0.33B | 0.29B | 0.28B | 0.31B | 0.30B | 0.29B | 0.28B | 0.30B | 0.31B | 0.31B | 0.30B | 0.33B |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.13B | 0.15B | 0.14B | 0.10B | 0.10B | 0.10B | 0.11B | 0.09B | 0.11B | 0.12B | 0.13B | 0.10B | 0.10B | 0.12B | 0.12B | 0.09B | 0.10B | 0.11B | 0.12B | 0.09B |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.49B | 0.53B | 0.53B | 0.52B | 0.58B | 0.63B | 0.60B | 0.58B | 0.62B | 0.60B | 0.55B | 0.51B | 0.55B | 0.53B | 0.50B | 0.52B | 0.57B | 0.57B | 0.54B | 0.51B |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Deferred Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.93B | 1.02B | 1.05B | 1.01B | 1.06B | 1.10B | 1.06B | 1.00B | 1.06B | 1.00B | 0.95B | 0.92B | 0.95B | 0.93B | 0.90B | 0.91B | 0.99B | 0.99B | 0.96B | 0.94B |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.72B | 0.70B | 0.89B | 1.09B | 0.91B | 2.45B | 2.32B | 2.49B | 2.11B | 1.99B | 1.99B | 2.08B | 1.75B | 1.63B | 1.64B | 1.84B | 1.40B | 1.58B | 1.64B | 1.94B |
|
Non-Current Deffered Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Pension (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.10B | 0.10B | 0.09B | 0.09B | 0.09B | 0.09B | 0.07B | 0.07B | 0.07B | 0.07B | 0.07B | 0.07B | 0.07B | 0.07B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B |
|
Minority Interest (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Liabilities from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.10B | 0.10B | 0.24B | 0.09B | 0.07B | 0.05B | 0.25B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.05B | 0.05B | 0.04B | 0.05B | 0.05B |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.24B | 0.22B | 0.20B | 0.19B | 0.18B | 0.19B | 0.24B | 0.25B | 0.29B | 0.26B | 0.29B | 0.30B | 0.30B | 0.31B | 0.24B | 0.26B | 0.31B | 0.31B | 0.30B | 0.27B |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.84B | 1.91B | 2.13B | 2.28B | 2.13B | 3.68B | 3.49B | 3.61B | 3.29B | 3.11B | 3.05B | 3.12B | 2.81B | 2.67B | 2.64B | 2.85B | 2.50B | 2.67B | 2.70B | 2.99B |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.08B | 2.13B | 2.33B | 2.47B | 2.31B | 3.87B | 3.74B | 3.86B | 3.57B | 3.37B | 3.35B | 3.41B | 3.12B | 2.97B | 2.88B | 3.11B | 2.81B | 2.98B | 3.00B | 3.26B |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.72B | 0.70B | 0.89B | 1.09B | 0.91B | 2.45B | 2.32B | 2.49B | 2.11B | 1.99B | 1.99B | 2.08B | 1.75B | 1.63B | 1.64B | 1.84B | 1.40B | 1.58B | 1.64B | 1.94B |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.27B | 2.34B | 2.42B | 2.50B | 2.56B | 2.64B | 2.71B | 2.81B | 2.94B | 3.04B | 3.22B | 3.33B | 3.43B | 3.50B | 3.56B | 3.63B | 3.67B | 3.78B | 3.87B | 3.81B |
|
Shareholder's Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.27B | 2.34B | 2.42B | 2.50B | 2.56B | 2.64B | 2.71B | 2.81B | 2.94B | 3.04B | 3.22B | 3.33B | 3.43B | 3.50B | 3.56B | 3.63B | 3.67B | 3.78B | 3.87B | 3.81B |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.35B | 4.47B | 4.75B | 4.98B | 4.87B | 6.51B | 6.45B | 6.67B | 6.51B | 6.41B | 6.56B | 6.74B | 6.55B | 6.47B | 6.45B | 6.75B | 6.48B | 6.76B | 6.87B | 7.07B |
|
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 |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.83B | 0.94B | -0.21B | -0.21B | -0.23B | -0.24B | 1.39B | 1.48B | 1.60B | -0.24B | 1.87B | 1.96B | -0.25B | -0.25B | 2.34B | -0.27B | -0.27B | -0.27B | -0.27B | 2.95B |