|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -34.10B | -38.07B | 36.97B | 36.97B | 38.36B | -35.98B | 40.25B | -42.07B | 42.07B | 45.09B | 38.77B | 38.77B | -38.15B | 38.77B | 39.11B | -35.60B | -32.68B | 32.68B | 33.05B | 23.12B |
|
Short-term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 10.38B | 26.12B | 11.37B | 26.50B | -1.78B | 5.05B | 24.44B | -2.34B | -3.24B | 14.72B | 15.10B | 12.73B | 11.72B | 10.23B | 9.67B | 8.94B | 9.44B | -0.15B | 9.11B | 2.48B |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -23.72B | -11.96B | 48.34B | 63.47B | 36.58B | -30.93B | 64.68B | -44.41B | 38.83B | 59.82B | 53.87B | 51.50B | -26.42B | 49.01B | 48.78B | -26.66B | -23.24B | 32.53B | 42.17B | 25.59B |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 34.72B | | | | 66.51B | | | | 53.27B | | | | 45.86B | | | | 44.60B | |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.24B | | | | 9.74B | | | | 9.64B | | | | 8.01B | | | | 9.29B | |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 42.96B | | | | 76.25B | | | | 62.91B | | | | 53.87B | | | | 53.88B | |
|
Raw Materials (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 25.10B | 24.60B | 25.26B | 30.01B | 36.09B | 34.72B | 31.89B | 28.58B | 26.98B | 30.23B | 26.02B | 26.47B | 26.45B | 24.14B | 23.43B | 22.98B | 23.28B | 22.91B | 22.22B | 28.70B |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 111.68B | | 128.76B | | 165.22B | | 165.94B | | 140.49B | | 134.12B | | 128.63B | | 127.93B | | 121.60B | | 107.17B | |
|
Construction in Progress (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 37.01B | | | | 27.28B | | | | 28.14B | | | | 27.85B | | | | 21.82B | |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 205.27B | 196.26B | 118.00B | 193.30B | 200.12B | 193.68B | 111.00B | 199.21B | 197.18B | 197.04B | 8.63B | 191.95B | 189.66B | 191.72B | 185.22B | 183.71B | 186.46B | 183.91B | 185.08B | 185.71B |
|
Long-Term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.18B | -0.34B | 23.41B | 23.29B | -1.02B | 24.49B | 23.90B | 24.84B | 24.43B | 24.48B | 24.50B | 25.11B | -0.76B | -0.98B | 0.37B | -0.41B | 23.46B | -0.34B | 27.77B | 27.58B |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.20B | | | | 16.00B | 17.65B | 17.66B | 17.34B | 18.54B | 16.55B | 16.54B | 16.60B | 16.00B | 16.07B | 16.33B | 16.03B | 15.66B | 15.19B |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 22.46B | 22.34B | -9.49B | 24.93B | 25.54B | 24.36B | 9.70B | 9.75B | 8.64B | 8.29B | -4.76B | 10.00B | 9.39B | 8.19B | 9.50B | 11.37B | 11.34B | 9.55B | 11.01B | 10.87B |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 22.46B | 22.34B | -10.68B | 24.93B | 25.54B | 24.36B | 25.70B | 27.40B | 26.30B | 25.63B | 13.78B | 26.55B | 25.93B | 24.79B | 25.50B | 27.44B | 27.67B | 25.58B | 26.67B | 26.06B |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 14.39B | 14.54B | 12.43B | 13.02B | 16.14B | 16.89B | 7.82B | 16.46B | 15.96B | 15.89B | 6.45B | 15.18B | 15.29B | 15.49B | 6.86B | 13.26B | 12.92B | 11.96B | 11.98B | 11.88B |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.92B | 1.96B | 1.46B | 0.20B | 2.33B | 2.85B | 0.03B | 0.42B | 1.19B | 0.95B | 0.76B | 1.69B | 2.14B | 9.86B | 10.88B | 10.62B | 10.82B | 1.03B | 2.37B |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 286.18B | | 275.61B | | 282.67B | | 277.09B | | 274.55B | | 272.15B | | 266.15B | | 259.68B | | 266.32B | | 263.18B | |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 397.86B | 408.77B | 404.38B | 424.99B | 447.90B | 437.36B | 443.02B | 429.15B | 415.03B | 413.50B | 406.27B | 402.04B | 394.78B | 394.95B | 387.61B | 389.25B | 387.92B | 377.74B | 370.35B | 380.60B |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 63.17B | | | | 79.36B | | | | 68.24B | | | | 60.69B | | | | 57.77B | |
|
Notes Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 65.73B | 57.49B | 80.87B | 48.49B | 46.36B | 48.34B | 74.79B | 44.22B | 40.31B | 40.47B | 71.61B | 40.51B | 38.31B | 35.23B | 65.45B | 41.52B | 43.22B | 41.20B | 66.52B | 65.58B |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 65.73B | 57.49B | 144.04B | 48.49B | 46.36B | 48.34B | 154.15B | 44.22B | 40.31B | 40.47B | 139.85B | 40.51B | 38.31B | 35.23B | 126.14B | 41.52B | 43.22B | 41.20B | 124.28B | 65.58B |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 13.04B | 10.69B | 8.22B | 7.03B | 6.52B | 8.05B | 9.00B | 9.04B | 12.11B | 10.12B | 9.93B | 11.05B | 10.85B | 12.02B | 11.63B | 11.39B | 10.46B | 10.02B | 9.13B | 10.06B |
|
Current Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.84B | 2.81B | 3.25B | 3.75B | 4.51B | 4.33B | 4.87B | 5.92B | 4.46B | 4.37B | 3.42B | 3.94B | 4.09B | 4.29B | 4.65B | 4.34B | 3.64B | 3.45B | 3.15B | 3.88B |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 84.50B | | 95.55B | | 118.68B | | 119.92B | | 96.13B | | 95.16B | | 91.50B | | 95.03B | | 92.02B | | 81.59B | |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 87.03B | 84.70B | 80.87B | 79.02B | 77.22B | 73.94B | 74.79B | 76.10B | 72.25B | 72.03B | 71.61B | 68.89B | 64.62B | 64.60B | 65.45B | 65.12B | 65.22B | 63.95B | 66.52B | 65.58B |
|
Convertible Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 100.08B | 95.39B | 89.09B | 86.05B | 83.74B | 81.99B | 83.80B | 85.14B | 84.37B | 82.15B | 81.54B | 79.93B | 75.47B | 76.61B | 77.08B | 76.51B | 75.67B | 73.98B | 75.64B | 75.64B |
|
Pension (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 11.32B | | | | 7.30B | | | | 7.55B | | | | 6.75B | | | | 7.14B | |
|
Minority Interest (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.24B | -0.11B | 3.36B | -0.11B | 3.80B | 3.71B | 2.12B | -0.07B | 1.63B | 1.75B | 1.75B | 1.74B | 1.78B | 1.86B | 1.86B | 1.86B | 1.95B | 2.00B | 0.93B | 1.02B |
|
Liabilities from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.76B | 1.25B | 1.06B | 0.38B | 1.48B | 1.40B | | 0.01B | 0.79B | 0.31B | 0.30B | 0.86B | 1.30B | 6.20B | 8.00B | 7.86B | 7.75B | 0.82B | 0.95B |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 12.55B | | | | 16.19B | | | | 15.35B | | | | 13.51B | | | | 11.98B | |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.12B | 59.72B | 2.08B | 71.74B | 0.57B | -0.74B | 3.43B | 68.86B | 64.00B | 67.19B | 3.10B | -0.60B | 63.94B | -0.57B | 3.29B | 60.87B | 58.38B | 0.52B | -0.99B | 64.29B |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 142.11B | 182.36B | 133.51B | 173.71B | 134.92B | 247.87B | 129.12B | 164.77B | 126.81B | 153.37B | 122.44B | 214.34B | 116.10B | 205.98B | 112.41B | 147.71B | 112.81B | 199.40B | 112.62B | 141.71B |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 226.61B | 242.09B | 229.05B | 245.45B | 253.60B | 247.12B | 250.43B | 233.62B | 222.94B | 220.56B | 217.91B | 213.74B | 207.59B | 205.41B | 207.44B | 208.58B | 204.83B | 199.92B | 195.03B | 206.00B |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 100.08B | 95.39B | 89.09B | 86.05B | 83.74B | 81.99B | 83.80B | 85.14B | 84.37B | 82.15B | 81.54B | 79.93B | 75.47B | 76.61B | 77.08B | 76.51B | 75.67B | 73.98B | 75.64B | 75.64B |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 236.98B | 224.18B | 171.97B | 228.02B | 240.66B | 238.58B | 190.47B | 239.75B | 232.40B | 233.41B | 186.61B | 228.82B | 225.50B | 224.77B | 178.31B | 222.19B | 226.30B | 219.03B | 221.01B | 227.21B |
|
Shareholder's Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 171.24B | 166.68B | 171.97B | 179.53B | 194.30B | 190.24B | 190.47B | 195.53B | 192.09B | 192.94B | 186.61B | 188.30B | 187.19B | 189.54B | 178.31B | 180.67B | 183.09B | 177.82B | 175.32B | 174.60B |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 397.86B | 408.77B | 404.38B | 424.99B | 447.90B | 437.36B | 443.02B | 429.15B | 415.03B | 413.50B | 406.27B | 402.04B | 394.78B | 394.95B | 387.61B | 389.25B | 387.92B | 377.74B | 370.35B | 380.60B |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.22B | -1.19B | -2.89B | -3.47B | -9.01B | -13.96B | -18.44B | -4.29B | -7.92B | -10.64B | -14.62B | -2.82B | -6.78B | -10.32B | -13.90B | -3.31B | -3.53B | -3.61B | -3.42B | -3.18B |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 18.91B | | | | -17.66B | | | | 21.14B | | | | 19.77B | | | | 153.53B | |