|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -34.10B | -38.07B | | -38.36B | -38.97B | -35.98B | | -42.07B | -45.09B | -43.03B | 43.03B | -39.95B | -38.15B | -42.25B | 42.25B | -35.60B | 35.60B | 32.68B | 30.22B | 30.22B |
|
Short-term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 12.47B | 11.37B | 26.50B | | 5.05B | -7.67B | 18.15B | | -6.05B | -5.72B | 12.73B | | 2.37B | 9.67B | 0.54B | 9.44B | 9.10B | -0.33B | 11.09B |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -34.10B | -25.60B | 11.37B | -11.86B | -38.97B | -30.93B | -7.67B | -23.93B | -45.09B | -49.08B | 37.31B | -27.22B | -38.15B | -39.88B | 51.92B | -35.06B | 45.04B | 41.78B | 29.89B | 41.30B |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 53.21B | | | | 66.51B | | | | 53.27B | | | | 45.86B | | | | 30.00B | |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.24B | | | | 2.72B | | | | 9.64B | | | | 8.01B | | | | 9.29B | |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 61.45B | | | | 69.23B | | | | 62.91B | | | | 53.87B | | | | 39.29B | |
|
Raw Materials (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.64B | -0.84B | 7.35B | 30.01B | | 34.72B | | 28.58B | -0.23B | 30.23B | 2.69B | 26.47B | -1.33B | 24.14B | | 22.98B | 5.87B | 22.91B | 22.22B | -0.82B |
|
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)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 118.00B | | | | 111.00B | | | | 8.63B | | | | 185.22B | | | | 185.10B | |
|
Long-Term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.34B | 23.41B | | | -1.11B | 23.90B | | | -1.09B | 24.50B | | | -0.98B | 0.37B | | -0.41B | -0.34B | -0.72B | -0.43B |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.20B | | | | | 17.65B | | 17.34B | 18.54B | 16.55B | | 16.60B | | 16.07B | | 16.03B | 15.66B | 15.19B |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 22.34B | -9.49B | 24.93B | | 24.36B | 9.70B | | | | -4.76B | | | | 9.50B | | | | 11.00B | |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 22.34B | -10.68B | 24.93B | | 24.36B | 9.70B | 17.65B | | 17.34B | 13.78B | 16.55B | | 16.60B | 9.50B | 16.07B | | 16.03B | 26.66B | 15.19B |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 12.43B | | | | 7.82B | | | | 6.45B | | | | 6.86B | | | | 8.17B | |
|
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)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 59.72B | | 71.74B | | 70.34B | | 68.86B | | 67.19B | | 66.00B | | 61.08B | | 60.87B | | 56.82B | 57.77B | 64.29B |
|
Notes Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 59.72B | | 71.74B | | 70.34B | | 68.86B | | 67.19B | | 66.00B | | 61.08B | | 60.87B | | 56.82B | 57.77B | 64.29B |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.00B | 0.03B | -1.24B | -0.08B | 3.58B | -0.14B | 2.99B | -0.33B | 0.95B | 0.47B | -1.02B | 0.51B | 2.54B | 2.39B | 1.54B | 0.57B | 0.68B | 0.07B | -1.11B | 1.43B |
|
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)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.81B | | 3.75B | | 4.33B | | 5.92B | | 4.37B | | 3.94B | | 4.29B | | 4.34B | | 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)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 65.73B | 57.49B | | 48.49B | 46.36B | 48.34B | | 44.22B | 40.31B | 40.47B | | 40.51B | 38.31B | 35.23B | | 41.52B | 43.22B | 41.20B | 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)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 12.44B | -0.11B | 11.32B | 10.46B | 14.97B | 0.28B | 7.30B | 10.33B | | 0.03B | 7.55B | 9.15B | | -0.27B | 6.75B | 10.27B | -0.02B | 7.63B | -0.16B | -0.08B |
|
Minority Interest (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.29B | | 3.54B | | 3.71B | 2.12B | 2.21B | 1.63B | 1.75B | | 1.74B | | 1.86B | | 1.86B | | 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)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.08B | | | | 3.43B | | | | 3.10B | | | | 3.29B | | | | 4.46B | |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 142.11B | | 133.51B | | 134.92B | | 129.12B | | 126.81B | | 122.44B | | 116.10B | | 112.41B | | 112.81B | | 112.62B | |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 242.09B | | 245.45B | | 247.12B | | 233.62B | | 220.56B | | 213.74B | | 205.41B | | 208.58B | | 199.92B | 195.03B | 206.00B |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 78.78B | 68.18B | 8.22B | 55.52B | 52.88B | 56.39B | 9.00B | 53.27B | 52.42B | 50.59B | 9.93B | 51.56B | 49.16B | 47.25B | 11.63B | 52.91B | 53.67B | 51.23B | 75.64B | 75.64B |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 166.68B | | 179.53B | | 190.24B | | 195.53B | | 192.94B | | 188.30B | | 189.54B | | 180.67B | | 177.82B | 175.32B | 174.60B |
|
Shareholder's 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 |
|
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)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.61B | | | | 0.73B | | | | 1.00B | | | | 0.80B | | | | 0.85B | |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 18.91B | | | | -17.66B | | | | 21.14B | | | | 19.77B | | | | 153.53B | |