|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.22B | 0.31B | 0.17B | 0.40B | 0.31B | 0.13B | 0.20B | 0.15B | 0.21B | 0.50B | 0.28B | 0.18B | 0.20B | 0.24B | 0.21B | 0.20B | 0.27B | 0.24B | 0.21B | 0.22B |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.22B | 0.31B | 0.17B | 0.40B | 0.31B | 0.13B | 0.20B | 0.15B | 0.21B | 0.50B | 0.28B | 0.18B | 0.20B | 0.24B | 0.21B | 0.20B | 0.27B | 0.24B | 0.21B | 0.22B |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.59B | 2.60B | 2.35B | 2.78B | 2.98B | 2.90B | 2.56B | 2.91B | 3.12B | 2.94B | 2.47B | 2.81B | 3.05B | 2.97B | 2.39B | 2.81B | 3.11B | 3.12B | 2.79B | 3.19B |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.06B | 0.06B | 0.06B | 0.07B | 0.07B | 0.08B | 0.04B | 0.05B | 0.05B | 0.04B | 0.05B | 0.06B | 0.06B | 0.06B | 0.06B | 0.08B | 0.09B | 0.07B | 0.07B | 0.12B |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.65B | 2.66B | 2.41B | 2.85B | 3.05B | 2.97B | 2.61B | 2.96B | 3.16B | 2.98B | 2.51B | 2.87B | 3.11B | 3.03B | 2.44B | 2.90B | 3.20B | 3.20B | 2.86B | 3.31B |
|
Raw Materials (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Finished Goods (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.80B | 1.82B | 1.93B | 2.33B | 2.41B | 2.55B | 2.63B | 2.71B | 2.44B | 2.24B | 2.33B | 2.38B | 2.29B | 2.27B | 2.29B | 2.52B | 2.48B | 2.28B | 2.32B | 2.47B |
|
Current Deferred Tax Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.57B | 0.65B | 0.61B | 0.57B | 0.55B | 0.54B | 0.52B | 0.52B | 0.58B | 0.51B | 0.44B | 0.48B | 0.51B | 0.50B | 0.51B | 0.51B | 0.56B | 0.51B | 0.69B | 0.62B |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.19B | 5.38B | 5.05B | 6.09B | 6.26B | 6.12B | 5.91B | 6.29B | 6.35B | 6.20B | 5.51B | 5.84B | 6.05B | 5.97B | 5.40B | 6.04B | 6.43B | 6.15B | 6.01B | 6.50B |
|
Buildings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Construction in Progress (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.81B | 1.83B | 1.87B | 1.91B | 1.96B | 2.04B | 2.21B | 2.36B | 2.44B | 2.58B | 2.84B | 3.01B | 3.14B | 3.34B | 3.53B | 3.66B | 3.81B | 3.91B | 4.14B | 4.21B |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.02B | 7.00B | 7.13B | 7.06B | 7.11B | 7.32B | 7.58B | 7.45B | 7.45B | 7.41B | 7.63B | 7.62B | 7.61B | 7.66B | 7.58B | 7.71B | 7.81B | 7.79B | 8.04B | 8.00B |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.17B | 4.07B | 4.00B | 4.00B | 3.96B | 3.96B | 4.00B | 4.10B | 3.93B | 3.82B | 3.88B | 3.78B | 3.69B | 3.66B | 3.53B | 3.49B | 3.54B | 3.47B | 3.97B | 3.89B |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 11.18B | 11.07B | 11.14B | 11.06B | 11.06B | 11.28B | 11.59B | 11.55B | 11.38B | 11.24B | 11.51B | 11.40B | 11.30B | 11.31B | 11.11B | 11.20B | 11.35B | 11.26B | 12.00B | 11.89B |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.58B | 0.69B | 0.79B | 0.84B | 0.93B | 0.96B | 1.03B | 1.07B | 1.12B | 1.11B | 1.21B | 1.30B | 1.36B | 1.45B | 1.63B | 1.76B | 1.77B | 2.90B | 1.76B | 1.78B |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 15.33B | 15.36B | 15.61B | 15.64B | 15.79B | 16.13B | 16.69B | 16.84B | 16.82B | 16.81B | 17.44B | 17.59B | 17.68B | 17.99B | 18.23B | 18.60B | 18.94B | 20.06B | 19.89B | 19.88B |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 20.52B | 20.74B | 20.67B | 21.73B | 22.05B | 22.25B | 22.59B | 23.13B | 23.17B | 23.00B | 22.95B | 23.43B | 23.73B | 23.97B | 23.63B | 24.64B | 25.36B | 26.21B | 25.90B | 26.38B |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.50B | 2.68B | 2.40B | 2.86B | 2.99B | 2.81B | 2.44B | 2.51B | 2.49B | 2.42B | 2.31B | 2.45B | 2.49B | 2.54B | 2.25B | 2.51B | 2.57B | 2.44B | 2.35B | 2.60B |
|
Notes Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.76B | 0.71B | 0.76B | 1.74B | 2.01B | 0.95B | 0.98B | 1.48B | 0.81B | 0.34B | 0.37B | 1.26B | 1.36B | 0.92B | 0.66B | 1.80B | 1.71B | 1.85B | 1.20B | 2.38B |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.26B | 3.38B | 3.17B | 4.60B | 5.00B | 3.75B | 3.41B | 3.99B | 3.30B | 2.76B | 2.69B | 3.71B | 3.85B | 3.45B | 2.92B | 4.31B | 4.28B | 4.29B | 3.55B | 4.98B |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.59B | 0.69B | 0.72B | 0.57B | 0.59B | 0.65B | 0.78B | 0.53B | 0.70B | 0.77B | 0.86B | 0.56B | 0.71B | 0.73B | 0.84B | 0.57B | 0.69B | 0.71B | 0.84B | 0.59B |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.02B | 1.16B | 1.01B | 0.93B | 1.00B | 1.07B | 1.14B | 1.04B | 1.10B | 1.17B | 1.33B | 1.17B | 1.25B | 1.31B | 1.36B | 1.15B | 1.34B | 1.39B | 1.51B | 1.21B |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.69B | 0.66B | 0.76B | 1.74B | 0.00B | 0.95B | 0.98B | 1.48B | 0.50B | 1.10B | 0.37B | 1.26B | 1.36B | 1.05B | 0.66B | 1.15B | 1.71B | 0.35B | 1.20B | 0.00B |
|
Current Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.39B | 0.40B | 0.41B | 0.42B | 0.42B | 0.42B | 0.43B | 0.43B | 0.44B | 0.44B | 0.45B | 0.45B | 0.46B | 0.46B | 0.47B | 0.47B | 0.48B | 0.48B | 0.48B | 0.48B |
|
Current Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.23B | 0.18B | 0.16B | 0.18B | 0.19B | 0.21B | 0.20B | 0.32B | 0.31B | 0.38B | 0.20B | 0.24B | 0.35B | 0.21B | 0.17B | 0.23B | 0.26B | 0.25B | 0.19B | 0.27B |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.19B | 6.48B | 5.72B | 6.95B | 7.20B | 6.10B | 5.96B | 6.31B | 6.34B | 6.62B | 6.63B | 7.48B | 7.47B | 7.22B | 6.81B | 7.88B | 8.20B | 7.47B | 6.92B | 7.53B |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.60B | 7.60B | 8.59B | 8.59B | 8.59B | 9.59B | 9.59B | 9.59B | 9.10B | 8.50B | 8.38B | 8.13B | 8.13B | 8.18B | 8.18B | 7.83B | 7.83B | 9.32B | 9.32B | 9.32B |
|
Pension (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.27B | 0.27B | 0.26B | 0.26B | 0.26B | 0.26B | 0.14B | 0.14B | 0.14B | 0.14B | 0.13B | 0.13B | 0.13B | 0.13B | 0.12B | 0.12B | 0.12B | 0.12B | 0.13B | 0.13B |
|
Minority Interest (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.80B | 0.80B | 1.60B | 0.76B | 0.75B | 0.69B | 0.68B | 0.74B | 0.71B | 0.65B | 0.68B | 0.67B | 0.64B | 0.63B | 1.59B | 0.59B | 0.56B | 0.66B | 1.60B | 0.77B |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.43B | 1.43B | 1.47B | 1.48B | 1.48B | 1.49B | 1.51B | 1.49B | 1.50B | 1.50B | 1.51B | 1.50B | 1.50B | 1.50B | 1.56B | 1.57B | 1.60B | 1.58B | 2.07B | 1.60B |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.38B | 1.46B | 1.42B | 1.45B | 1.54B | 1.52B | 1.61B | 1.69B | 1.75B | 1.81B | 1.91B | 2.02B | 2.11B | 2.16B | 2.31B | 2.52B | 2.65B | 2.63B | 2.58B | 2.59B |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 16.30B | 16.59B | 16.81B | 18.05B | 18.29B | 18.13B | 17.89B | 18.27B | 17.79B | 17.41B | 17.33B | 17.91B | 17.88B | 17.65B | 17.27B | 17.98B | 18.31B | 19.15B | 18.73B | 19.36B |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 17.68B | 18.05B | 18.23B | 19.50B | 19.83B | 19.65B | 19.49B | 19.96B | 19.54B | 19.22B | 19.24B | 19.92B | 19.98B | 19.81B | 19.58B | 20.51B | 20.96B | 21.78B | 21.30B | 21.95B |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.29B | 8.27B | 9.35B | 10.33B | 8.59B | 10.53B | 10.57B | 11.07B | 9.60B | 9.60B | 8.75B | 9.39B | 9.49B | 9.22B | 8.84B | 8.98B | 9.54B | 9.67B | 10.52B | 9.32B |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.84B | 2.69B | 2.44B | 2.23B | 2.22B | 2.60B | 3.10B | 3.17B | 3.63B | 3.78B | 3.72B | 3.50B | 3.75B | 4.16B | 4.05B | 4.13B | 4.40B | 4.43B | 4.60B | 4.43B |
|
Shareholder's Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.84B | 2.69B | 2.44B | 2.23B | 2.22B | 2.60B | 3.10B | 3.17B | 3.63B | 3.78B | 3.72B | 3.50B | 3.75B | 4.16B | 4.05B | 4.13B | 4.40B | 4.43B | 4.60B | 4.43B |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 20.52B | 20.74B | 20.67B | 21.73B | 22.05B | 22.25B | 22.59B | 23.13B | 23.17B | 23.00B | 22.95B | 23.43B | 23.73B | 23.97B | 23.63B | 24.64B | 25.36B | 26.21B | 25.90B | 26.38B |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01B | 0.01B | 0.01B | 0.00B | 0.00B | 0.00B | 0.01B | 0.00B | 0.00B | 0.00B | 0.01B | 0.00B | 0.00B | 0.00B | 0.01B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.70B | -0.79B | 2.12B | 2.34B | 2.76B | -1.06B | 3.52B | -0.67B | -0.65B | 5.09B | -0.62B | 5.61B | -0.78B | 6.95B | -0.88B | 7.55B | 8.11B | 8.74B | 1.03B | 1.37B |
|
Preferred Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |