|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.39B | 2.58B | 3.00B | 2.85B | 2.11B | 2.18B | 2.07B | 2.30B | 2.20B | 1.97B | 1.15B | 1.25B | 1.88B | 2.65B | 3.26B | 4.12B | 3.33B | 3.95B | 4.91B | 4.92B |
|
Short-term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00B | 0.63B | 0.49B | 0.41B | 0.00B | 0.00B | 0.21B | 0.14B | 0.00B | 0.25B | 0.00B | 0.33B | 0.00B | 0.32B | 0.00B | 0.22B | 0.68B | 0.58B | 0.00B | 0.43B |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.39B | 3.21B | 3.49B | 3.25B | 2.11B | 2.18B | 2.28B | 2.44B | 2.20B | 2.21B | 1.15B | 1.58B | 1.88B | 2.97B | 3.26B | 4.33B | 4.01B | 4.53B | 4.91B | 5.35B |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.44B | 1.49B | 1.36B | 1.19B | 1.06B | 1.07B | 1.39B | 1.26B | 1.07B | 1.13B | 1.14B | 1.29B | 1.62B | 1.53B | 1.19B | 1.55B | 1.56B | 1.72B | 1.95B | 2.02B |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.03B | 0.03B | 0.09B | 0.03B | 0.08B | 0.05B | 0.03B | 0.01B | 0.02B | 0.02B | 0.03B | 0.02B | 0.00B | 0.01B | 0.05B | 0.01B | 0.01B | 0.01B | 0.07B | 0.06B |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.46B | 1.53B | 1.45B | 1.22B | 1.15B | 1.11B | 1.43B | 1.28B | 1.09B | 1.16B | 1.17B | 1.32B | 1.62B | 1.54B | 1.24B | 1.56B | 1.57B | 1.73B | 2.02B | 2.08B |
|
Raw Materials (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.34B | 0.34B | 0.31B | 0.31B | 0.33B | 0.34B | 0.35B | 0.37B | 0.37B | 0.39B | 0.40B | 0.41B | 0.42B | 0.41B | 0.43B | 0.42B | 0.42B | 0.42B | 0.42B | 0.42B |
|
Work In Process (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.26B | 0.28B | 0.34B | 0.38B | 0.39B | 0.38B | 0.33B | 0.29B | 0.30B | 0.28B | 0.31B | 0.29B | 0.31B | 0.29B | 0.34B | 0.25B | 0.30B | 0.32B | 0.33B | 0.26B |
|
Finished Goods (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.06B | 0.06B | 0.06B | 0.08B | 0.10B | 0.08B | 0.08B | 0.07B | 0.06B | 0.05B | 0.07B | 0.09B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.07B | 0.06B |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.89B | 0.91B | 0.97B | 1.03B | 1.07B | 1.05B | 1.01B | 0.98B | 0.99B | 0.98B | 1.02B | 1.01B | 1.02B | 0.99B | 1.05B | 0.97B | 1.01B | 1.03B | 1.06B | 0.96B |
|
Current Deferred Tax Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.13B | 0.05B | 0.20B | 0.06B | 0.02B | 0.02B | 0.04B | 0.06B | 0.39B | 0.04B | 0.40B | 0.41B | 0.03B | 0.35B | 0.35B | 0.28B | 0.02B | 0.30B | 0.03B | 0.30B |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.51B | 5.89B | 6.14B | 5.77B | 4.97B | 4.96B | 5.19B | 5.20B | 4.77B | 4.75B | 4.43B | 4.44B | 5.33B | 5.93B | 6.17B | 7.22B | 7.00B | 7.67B | 8.35B | 8.72B |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.46B | 9.48B | 9.46B | 9.49B | 9.52B | 9.55B | 9.60B | 9.61B | 9.69B | 9.73B | 9.78B | 9.78B | 9.87B | 9.93B | 9.88B | 9.93B | 9.91B | 10.00B | 10.27B | 10.47B |
|
Long-Term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.12B | 0.12B | 0.12B | 0.12B | 0.12B | 0.12B | 0.11B | 0.10B | 0.10B | 0.10B | 0.11B | 0.11B | 0.11B | 0.11B | 0.11B | 0.12B | 0.12B | 0.12B | 0.13B | 0.15B |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.04B | | | | 0.04B | | | | 0.04B | | | | 0.04B | | | | 0.04B | |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.21B | | | | 0.21B | | | | 0.22B | | | | 0.22B | | | | 0.22B | |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.14B | 0.14B | 0.14B | 0.14B | 0.14B | 0.14B | 0.13B | 0.13B | 0.13B | 0.13B | 0.13B | 0.13B | 0.13B | 0.13B | 0.12B | 0.12B | 0.12B | 0.12B | 0.12B | 0.12B |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.23B | 0.29B | 0.32B | 0.30B | 0.28B | 0.25B | 0.24B | 0.26B | 0.24B | 0.26B | 0.26B | 0.25B | 0.27B | 0.27B | 0.31B | 0.29B | 0.26B | 0.27B | 0.34B | 0.35B |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.11B | 0.10B | 0.11B | 0.10B | 0.12B | 0.13B | 0.09B | 0.11B | 0.12B | 0.12B | 0.12B | 0.18B | 0.17B | 0.18B | 0.22B | 0.25B | 0.28B | 0.31B | 0.35B | 0.33B |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 12.18B | 12.22B | 12.16B | 12.13B | 12.15B | 12.12B | 12.09B | 12.13B | 12.17B | 12.22B | 12.30B | 12.35B | 12.44B | 12.49B | 12.54B | 12.57B | 12.55B | 12.66B | 13.03B | 13.21B |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 17.70B | 18.11B | 18.30B | 17.90B | 17.12B | 17.08B | 17.28B | 17.32B | 16.94B | 16.96B | 16.73B | 16.79B | 17.78B | 18.42B | 18.71B | 19.79B | 19.55B | 20.33B | 21.38B | 21.93B |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.56B | 0.61B | 0.59B | 0.69B | 0.67B | 0.66B | 0.66B | 0.66B | 0.61B | 0.62B | 0.65B | 0.75B | 0.65B | 0.61B | 0.62B | 0.68B | 0.65B | 0.74B | 0.86B | 0.91B |
|
Notes Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.56B | 0.61B | 0.59B | 0.69B | 0.67B | 0.66B | 0.66B | 0.66B | 0.61B | 0.62B | 0.65B | 0.75B | 0.65B | 0.61B | 0.62B | 0.68B | 0.65B | 0.74B | 0.86B | 0.91B |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.10B | 0.13B | 0.10B | 0.13B | 0.10B | 0.13B | 0.10B | 0.13B | 0.10B | 0.13B | 0.10B | 0.13B | 0.10B | 0.13B | 0.10B | 0.13B | 0.12B | 0.13B | 0.12B | 0.13B |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.04B | 0.04B | 0.03B | 0.05B | 0.04B | 0.04B | 0.03B | 0.04B | 0.05B | 0.05B | 0.04B | 0.05B | 0.05B | 0.06B | 0.04B | 0.06B | 0.06B | 0.06B | 0.04B | 0.06B |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.30B | 0.30B | 0.30B | 0.30B | | | | | | | 0.50B | 0.50B | 0.50B | 0.50B | | | | |
|
Current Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.07B | 0.07B | 0.07B | 0.07B | 0.08B | 0.08B | 0.08B | 0.08B | 0.07B | 0.07B | 0.08B | 0.08B | 0.08B | 0.08B | 0.08B | 0.08B | 0.08B | 0.09B | 0.09B | 0.09B |
|
Current Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.46B | 0.65B | 0.83B | 0.24B | 0.17B | 0.09B | 0.14B | 0.10B | 0.09B | 0.21B | 0.28B | 0.14B | 0.36B | 0.53B | 0.64B | 0.26B | 0.26B | 0.40B | 0.63B | 0.46B |
|
Curent Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.45B | 1.79B | 2.25B | 1.73B | 1.51B | 1.48B | 1.24B | 1.25B | 1.06B | 1.28B | 1.39B | 1.34B | 1.90B | 2.14B | 2.25B | 1.94B | 1.33B | 1.70B | 2.15B | 1.99B |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.55B | 6.55B | 6.25B | 6.25B | 6.25B | 6.25B | 6.25B | 6.25B | 6.25B | 6.25B | 6.25B | 6.26B | 5.76B | 5.76B | 5.76B | 6.75B | 6.75B | 6.75B | 6.75B | 6.75B |
|
Pension (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Minority Interest (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.07B | 0.07B | 0.07B | 0.07B | 0.07B | 0.07B | 0.07B | 0.07B |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.17B | 0.12B | 0.12B | 0.14B | 0.12B | 0.13B | 0.16B | 0.17B | 0.19B | 0.14B | 0.13B | 0.15B | 0.16B | 0.13B | 0.12B | 0.13B | 0.14B | 0.13B | 0.13B | 0.11B |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.87B | 0.85B | 0.84B | 0.83B | 0.81B | 0.79B | 0.77B | 0.76B | 0.74B | 0.72B | 0.70B | 0.68B | 0.67B | 0.65B | 0.66B | 0.64B | 0.62B | 0.60B | 0.58B | 0.56B |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.56B | 0.56B | 0.56B | 0.61B | 0.62B | 0.62B | 0.59B | 0.59B | 0.60B | 0.60B | 0.61B | 0.62B | 0.62B | 0.62B | 0.55B | 0.07B | 0.10B | 0.08B | 0.11B | 0.07B |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.27B | 8.17B | 7.84B | 7.95B | 7.93B | 7.97B | 7.89B | 7.89B | 7.92B | 7.87B | 7.86B | 7.84B | 7.32B | 7.29B | 7.23B | 8.21B | 8.17B | 8.12B | 8.13B | 8.08B |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.72B | 9.96B | 10.09B | 9.68B | 9.43B | 9.46B | 9.13B | 9.13B | 8.98B | 9.16B | 9.24B | 9.18B | 9.22B | 9.43B | 9.48B | 10.15B | 9.50B | 9.81B | 10.34B | 10.07B |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.55B | 6.55B | 6.55B | 6.55B | 6.55B | 6.55B | 6.25B | 6.25B | 6.25B | 6.25B | 6.25B | 6.26B | 6.26B | 6.26B | 6.26B | 7.25B | 6.75B | 6.75B | 6.75B | 6.75B |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.97B | 8.15B | 8.21B | 8.22B | 7.69B | 7.63B | 8.15B | 8.19B | 7.96B | 7.81B | 7.48B | 7.61B | 8.56B | 8.99B | 9.24B | 9.64B | 10.05B | 10.52B | 11.04B | 11.86B |
|
Shareholder's Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.97B | 8.15B | 8.21B | 8.22B | 7.69B | 7.63B | 8.15B | 8.19B | 7.96B | 7.81B | 7.48B | 7.61B | 8.56B | 8.99B | 9.17B | 9.64B | 10.05B | 10.52B | 11.10B | 11.86B |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 17.70B | 18.11B | 18.30B | 17.90B | 17.12B | 17.08B | 17.28B | 17.32B | 16.94B | 16.96B | 16.73B | 16.79B | 17.78B | 18.42B | 18.71B | 19.79B | 19.55B | 20.33B | 21.38B | 21.93B |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.07B | 0.07B | 0.00B | 0.00B | 0.00B | 0.00B | 0.09B | 0.06B | 0.08B | 0.05B | 0.12B | 0.06B |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.54B | -0.00B | -0.01B | 7.78B | 7.25B | 7.19B | 7.70B | -0.01B | -0.01B | 7.36B | 7.03B | -0.01B | 7.18B | 7.14B | 6.84B | 6.68B | -0.00B | -0.00B | 0.01B | 0.01B |