|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.21B | 2.90B | 3.15B | 3.33B | 2.81B | 3.74B | 6.13B | 6.96B | 3.03B | 3.54B | 3.32B | 1.57B | 2.44B | 1.64B | 1.74B | 1.49B | 1.05B | 1.84B | 1.12B | 5.15B |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.21B | 2.90B | 3.15B | 3.33B | 2.81B | 3.74B | 6.13B | 6.96B | 3.03B | 3.54B | 3.32B | 1.57B | 2.44B | 1.64B | 1.74B | 1.49B | 1.05B | 1.84B | 1.12B | 5.15B |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.95B | 6.34B | 7.47B | 10.46B | 10.76B | 13.65B | 10.98B | 9.33B | 9.46B | 11.98B | 11.73B | 11.53B | 10.89B | 10.44B | 1.49B | 10.22B | 11.34B | 10.54B | 9.77B | 11.91B |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.44B | 1.48B | 1.33B | 1.71B | 2.63B | 2.05B | 1.49B | 1.20B | | | | | | | | | | | | |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.38B | 7.82B | 8.80B | 12.16B | 13.39B | 15.70B | 12.47B | 10.53B | 9.46B | 11.98B | 11.73B | 11.53B | 10.89B | 10.44B | 1.49B | 10.22B | 11.34B | 10.54B | 9.77B | 11.91B |
|
Raw Materials (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Finished Goods (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.75B | 4.40B | 3.39B | 4.53B | 4.58B | 4.29B | 3.28B | 5.45B | 6.38B | 5.73B | 3.75B | 6.29B | 6.52B | 6.04B | 4.00B | 5.24B | 5.58B | 6.42B | 5.10B | 6.72B |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.76B | 0.72B | 0.69B | 1.53B | 1.71B | 1.58B | 1.53B | 0.93B | 1.03B | 1.25B | 1.14B | 1.32B | 1.06B | 1.19B | 1.14B | 1.33B | 1.48B | 1.62B | 1.29B | 3.61B |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 15.78B | 16.02B | 7.87B | 19.85B | 22.49B | 23.27B | 7.51B | 22.67B | 19.90B | 22.50B | 6.76B | 20.70B | 20.92B | 19.31B | 17.91B | 18.28B | 21.08B | 22.02B | 17.27B | 27.40B |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 23.69B | 22.38B | 22.43B | 22.33B | 22.23B | 34.96B | 35.16B | 35.11B | 35.23B | 35.53B | 35.71B | 35.55B | 35.23B | 35.60B | 35.26B | 34.97B | 36.68B | 36.39B | 39.10B | 39.15B |
|
Long-Term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 13.52B | 14.06B | 14.47B | 14.46B | 14.18B | 14.77B | 14.95B | 15.29B | 15.53B | 15.32B | 15.30B | 15.59B | 15.19B | 15.22B | 14.38B | 13.36B | 13.27B | 12.49B | 11.90B | 12.01B |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.43B | 1.43B | 1.48B | 1.48B | 1.49B | 1.49B | 1.49B | 1.49B | 1.49B | 1.55B | 1.55B | 1.55B | 0.07B | 1.57B | 1.57B | 1.57B | 1.43B | 1.43B | 1.43B | 1.43B |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.82B | 0.82B | 0.81B | 0.82B | 0.81B | 0.84B | 0.83B | 0.79B | 0.79B | 0.93B | 0.92B | 0.91B | 0.90B | 1.16B | 1.16B | 1.17B | 1.06B | 1.03B | 0.98B | 0.97B |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.25B | 2.25B | 2.30B | 2.30B | 2.30B | 2.33B | 2.32B | 2.28B | 2.27B | 2.48B | 2.47B | 2.46B | 0.97B | 2.73B | 2.74B | 2.74B | 2.49B | 2.46B | 2.41B | 2.40B |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.74B | 1.71B | 1.69B | 1.68B | 1.62B | 2.00B | 2.09B | 1.91B | 1.95B | 1.96B | 2.08B | 2.09B | 2.15B | 2.22B | 2.29B | 2.49B | 2.42B | 2.75B | 3.00B | 3.13B |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 41.20B | 40.39B | 56.04B | 40.78B | 40.32B | 54.07B | 46.53B | 54.59B | 54.99B | 55.29B | 46.24B | 55.70B | 55.03B | 55.77B | 46.48B | 53.56B | 54.87B | 54.10B | 33.65B | 56.69B |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 56.98B | 56.41B | 55.59B | 60.64B | 62.81B | 77.34B | 76.44B | 77.26B | 74.89B | 77.79B | 75.50B | 76.40B | 75.94B | 75.08B | 72.58B | 71.84B | 75.94B | 76.12B | 73.68B | 84.08B |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.88B | 8.20B | 0.83B | 1.14B | 12.51B | 11.45B | 0.57B | 9.92B | 9.72B | 12.04B | 0.57B | 11.74B | 11.49B | 10.22B | 9.79B | 10.03B | 10.18B | 0.70B | 0.29B | 0.44B |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.88B | 8.20B | 0.83B | 1.14B | 12.51B | 11.45B | 0.57B | 9.92B | 9.72B | 12.04B | 0.57B | 11.74B | 11.49B | 10.22B | 9.79B | 10.03B | 10.18B | 0.70B | 0.29B | 0.44B |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.34B | 1.47B | 0.96B | 1.21B | 1.21B | 1.98B | 1.88B | 1.49B | 1.97B | 1.67B | 1.41B | 1.32B | 1.25B | 1.61B | 1.16B | 1.48B | 1.70B | 1.70B | 1.38B | 2.29B |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.49B | 1.49B | 1.49B | 1.47B | 0.53B | 1.03B | 0.53B | 0.82B | 0.83B | 0.91B | 1.48B | 2.33B | 2.78B | 1.52B | 1.83B | 1.06B | 3.73B | 2.59B | 1.04B | 8.45B |
|
Current Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.36B | 1.29B | 1.25B | 1.36B | 1.72B | 1.84B | 1.40B | 1.39B | 1.18B | 1.34B | 1.20B | 1.09B | 1.37B | 1.21B | 1.06B | 1.25B | 1.53B | 1.43B | 1.36B | 1.18B |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 14.55B | 13.92B | 7.95B | 17.60B | 17.61B | 17.88B | 5.59B | 14.71B | 14.97B | 17.42B | 5.75B | 17.67B | 18.27B | 15.92B | 15.09B | 14.88B | 19.68B | 17.95B | 13.33B | 24.19B |
|
Capital Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 12.92B | 13.42B | 12.96B | 12.96B | 12.44B | 16.62B | 16.66B | 17.66B | 19.03B | 18.53B | 17.88B | 17.83B | 17.18B | 18.48B | 18.23B | 17.74B | 17.20B | 19.17B | 18.68B | 18.68B |
|
Pension (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.15B | 1.12B | 1.05B | 1.05B | 0.97B | 1.02B | 0.94B | 0.93B | 0.92B | 0.58B | 0.63B | 0.61B | 0.63B | 0.66B | 0.70B | 0.69B | 0.61B | 0.56B | 0.57B | 0.56B |
|
Minority Interest (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.45B | 2.46B | 3.00B | 0.31B | 0.30B | 5.08B | 0.00B | 4.67B | 1.16B | 1.17B | 0.00B | 1.07B | 1.05B | 1.06B | 1.05B | 1.08B | 1.14B | 1.16B | 1.15B | 1.15B |
|
Liabilities from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.43B | 1.42B | | |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.88B | 5.43B | 5.47B | 5.26B | 5.44B | 6.34B | 6.67B | 6.81B | 6.82B | 7.23B | 7.42B | 7.37B | 7.22B | 7.26B | 8.19B | 6.97B | 6.96B | 6.97B | 7.31B | 7.38B |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.18B | 1.23B | 0.40B | 0.93B | 1.06B | 1.30B | 0.05B | 1.36B | 1.20B | 1.17B | 0.54B | 1.21B | 1.20B | 1.88B | 0.77B | 2.05B | 1.87B | 2.35B | 2.53B | 2.61B |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 35.20B | 34.58B | 16.91B | 37.59B | 37.17B | 42.73B | 11.41B | 40.98B | 42.62B | 44.63B | 10.98B | 44.40B | 44.24B | 43.42B | 9.30B | 41.44B | 45.44B | 45.69B | 8.11B | 51.80B |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 36.38B | 35.81B | 33.96B | 38.52B | 38.24B | 44.03B | 42.34B | 42.35B | 43.83B | 45.80B | 43.85B | 45.61B | 45.44B | 45.30B | 44.12B | 43.48B | 47.31B | 48.04B | 43.44B | 54.40B |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 15.41B | 14.91B | 14.45B | 14.43B | 12.97B | 17.66B | 17.19B | 18.48B | 19.87B | 19.44B | 19.36B | 20.15B | 19.96B | 20.00B | 20.06B | 18.80B | 20.93B | 21.75B | 19.72B | 27.12B |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 20.60B | 20.60B | 21.64B | 22.12B | 24.57B | 33.31B | 34.11B | 34.92B | 31.06B | 31.99B | 31.65B | 30.79B | 30.51B | 29.78B | 28.46B | 28.35B | 28.63B | 26.92B | 29.09B | 29.68B |
|
Shareholder's Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 20.60B | 20.60B | 21.64B | 22.12B | 24.57B | 33.31B | 34.11B | 34.92B | 31.06B | 31.99B | 31.65B | 30.79B | 30.51B | 29.78B | 28.46B | 28.35B | 28.63B | 26.92B | 29.09B | 29.68B |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 56.98B | 56.41B | 55.59B | 60.64B | 62.81B | 77.34B | 76.44B | 77.26B | 74.89B | 77.79B | 75.50B | 76.40B | 75.94B | 75.08B | 72.58B | 71.84B | 75.94B | 76.12B | 73.68B | 84.08B |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.21B | 0.21B | 0.21B | 0.17B | 0.17B | 0.18B | 0.19B | 0.19B | 0.21B | 0.21B | 0.22B | 0.23B | 0.24B | 0.01B | 0.25B | 0.00B | 0.25B | 0.26B | 0.26B | 0.00B |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.55B | 15.35B | 16.22B | 16.39B | 19.09B | 24.01B | 25.43B | 26.90B | -0.27B | -0.39B | -0.28B | -0.31B | 31.37B | 31.24B | -0.41B | 30.79B | -0.12B | -0.16B | -0.17B | -0.23B |