|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.33B | 0.17B | 0.16B | 0.28B | 0.17B | 0.15B | 0.03B | 0.10B | 0.66B | 0.24B | 3.62B | 0.04B | 0.06B | 0.04B | 0.05B | 0.05B | 0.07B | 0.04B | 0.06B | 0.05B |
|
Short-term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.49B | 0.46B | 0.43B | | | | | | | | | |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.33B | 0.17B | 0.16B | 0.28B | 0.17B | 0.15B | 0.03B | 0.10B | 1.14B | 0.70B | 4.06B | 0.04B | 0.06B | 0.04B | 0.05B | 0.05B | 0.07B | 0.04B | 0.06B | 0.05B |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.53B | 0.57B | 0.66B | 0.56B | 0.52B | 0.60B | 0.61B | 0.53B | 0.60B | 0.59B | 0.59B | 0.79B | 0.74B | 0.73B | 0.80B | 0.65B | 0.62B | 0.64B | 0.68B | 0.65B |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.05B | | | | | | | | | | | | | | | |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.53B | 0.57B | 0.66B | 0.56B | 0.57B | 0.60B | 0.61B | 0.53B | 0.60B | 0.59B | 0.59B | 0.79B | 0.74B | 0.73B | 0.80B | 0.65B | 0.62B | 0.64B | 0.68B | 0.65B |
|
Raw Materials (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.35B | 0.40B | 0.40B | 0.41B | 0.38B | 0.52B | 0.51B | 0.46B | 0.35B | 0.40B | 0.39B | 0.39B | 0.40B | 0.47B | 0.46B | 0.51B | 0.53B | 0.61B | 0.56B | 0.52B |
|
Finished Goods (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.61B | 0.70B | 0.70B | 0.64B | 0.70B | 0.79B | 0.84B | 0.79B | 0.66B | 0.69B | 0.70B | 0.60B | 0.64B | 0.67B | 0.62B | 0.58B | 0.68B | 0.78B | 0.80B | 0.65B |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.96B | 1.11B | 1.10B | 1.04B | 1.09B | 1.31B | 1.36B | 1.24B | 1.01B | 1.09B | 1.08B | 0.99B | 1.04B | 1.14B | 1.08B | 1.09B | 1.21B | 1.39B | 1.35B | 1.17B |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.11B | 0.11B | 0.09B | 0.10B | 0.23B | 0.22B | 0.26B | 0.15B | 0.11B | 0.11B | 0.13B | 0.11B | 0.13B | 0.17B | 0.12B | 0.19B | 0.25B | 0.33B | 0.23B | 0.12B |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.94B | 1.95B | 2.01B | 1.99B | 2.01B | 2.29B | 2.25B | 2.03B | 2.86B | 2.50B | 5.86B | 1.92B | 1.97B | 2.08B | 2.06B | 1.98B | 2.15B | 2.40B | 2.33B | 1.99B |
|
Buildings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.97B | 0.97B | 0.97B | 0.94B | 0.96B | 0.94B | 1.04B | 1.03B | 0.96B | 0.96B | 0.99B | 1.14B | 1.17B | 1.30B | 1.30B | 1.29B | 1.38B | 1.42B | 1.43B | 1.44B |
|
Construction in Progress (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.28B | 0.31B | 0.36B | 0.41B | 0.53B | 0.55B | 0.41B | 0.49B | 0.63B | 0.70B | 0.75B | 0.87B | 0.91B | 0.83B | 0.74B | 0.71B | 0.62B | 0.55B | 0.56B | 0.55B |
|
Land & Improvements (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.12B | 0.12B | 0.12B | 0.12B | 0.12B | 0.13B | 0.13B | 0.13B | 0.13B | 0.13B | 0.13B | 0.15B | 0.15B | 0.15B | 0.15B | 0.15B | 0.16B | 0.16B | 0.16B | 0.16B |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.00B | 1.99B | 2.02B | 2.00B | 2.13B | 2.14B | 2.20B | 2.27B | 2.24B | 2.29B | 2.39B | 3.00B | 3.07B | 3.10B | 3.09B | 3.05B | 3.08B | 3.05B | 3.02B | 3.00B |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.02B | 6.02B | 6.02B | 6.02B | 6.02B | 6.02B | 6.01B | 6.01B | 5.22B | 5.22B | 5.21B | 7.67B | 7.65B | 7.65B | 7.40B | 6.57B | 5.71B | 5.71B | 5.71B | 5.20B |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.04B | 5.99B | 5.93B | 5.71B | 5.65B | 5.60B | 5.54B | 5.48B | 4.43B | 4.39B | 4.35B | 7.31B | 7.26B | 7.20B | 6.78B | 6.51B | 6.35B | 6.30B | 6.25B | 5.74B |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 12.06B | 12.01B | 11.95B | 11.73B | 11.67B | 11.61B | 11.54B | 11.49B | 9.65B | 9.61B | 9.56B | 14.98B | 14.91B | 14.85B | 14.18B | 13.08B | 12.06B | 12.01B | 11.95B | 10.95B |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.13B | 0.13B | 12.22B | 11.98B | 0.14B | 0.14B | 11.77B | 11.72B | 0.14B | 0.14B | 9.87B | 15.32B | 15.23B | 0.16B | 0.16B | 13.40B | 0.16B | 0.17B | 12.28B | 0.17B |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 14.34B | 14.26B | 14.23B | 13.98B | 14.04B | 13.99B | 13.97B | 13.99B | 12.13B | 12.21B | 12.26B | 18.32B | 18.31B | 18.27B | 17.96B | 16.45B | 15.42B | 15.34B | 15.30B | 14.28B |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 16.28B | 16.21B | 16.24B | 15.97B | 16.05B | 16.28B | 16.22B | 16.02B | 14.99B | 14.71B | 18.12B | 20.25B | 20.27B | 20.35B | 20.02B | 18.43B | 17.56B | 17.74B | 17.63B | 16.27B |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.03B | 1.04B | 1.03B | 1.01B | 1.19B | 1.24B | 1.26B | 1.23B | 1.39B | 1.30B | 1.25B | 1.25B | 1.34B | 1.24B | 1.23B | 1.13B | 1.29B | 1.23B | 1.11B | 1.13B |
|
Notes Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.08B | 0.37B | 0.32B | 0.09B | 0.18B | 0.39B | 0.30B | | | | | 0.42B | 0.59B | 0.70B | 0.49B | 0.46B | 0.64B | 0.95B | 0.75B | 0.49B |
|
Dividends payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.10B | | | | 0.11B | | | | 0.11B | | | | 0.11B | | | | 0.11B | | | |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.21B | 1.41B | 1.35B | 1.10B | 1.48B | 1.63B | 1.56B | 1.23B | 1.50B | 1.30B | 1.25B | 1.67B | 2.04B | 1.94B | 1.72B | 1.60B | 2.04B | 2.19B | 1.86B | 1.61B |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.20B | 0.19B | 0.21B | 0.21B | 0.19B | 0.20B | 0.19B | 0.22B | 0.19B | 0.17B | 0.19B | 0.24B | 0.15B | 0.20B | 0.24B | 0.21B | 0.19B | 0.21B | 0.22B | 0.20B |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.12B | 0.37B | 0.29B | 0.32B | 0.15B | 0.31B | 0.27B | 0.26B | 0.15B | 0.44B | 0.37B | 0.52B | 0.36B | 0.62B | 0.60B | 0.49B | 0.53B | 0.56B | 0.55B | 0.55B |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.08B | 0.37B | 0.32B | 0.09B | 0.18B | 0.39B | 0.30B | | | | | 0.42B | 1.00B | 0.70B | 1.00B | 0.46B | 0.64B | 0.95B | 0.75B | 0.49B |
|
Current Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.03B | 0.03B | 0.04B | 0.03B | 0.04B | 0.04B | | | | | | | |
|
Current Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.87B | 2.76B | 1.89B | 1.66B | 1.95B | 2.18B | 2.06B | 1.74B | 1.99B | 1.95B | 1.83B | 2.47B | 3.76B | 3.76B | 3.56B | 3.29B | 2.65B | 2.95B | 2.63B | 2.36B |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.52B | 3.52B | 4.31B | 4.31B | 4.31B | 4.31B | 4.31B | 4.31B | 4.31B | 4.32B | 7.77B | 8.12B | 6.77B | 6.78B | 6.78B | 6.39B | 7.04B | 7.04B | 7.04B | 6.84B |
|
Pension (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.15B | | | | 0.11B | | | | 0.06B | | | | 0.04B | | | | 0.05B | | | |
|
Liabilities from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.11B | | | | | |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.58B | 1.35B | 1.35B | 1.33B | 1.33B | 1.33B | 1.33B | 1.32B | 1.34B | 1.13B | 1.12B | 1.77B | 1.74B | 1.74B | 1.66B | 1.59B | 1.55B | 1.57B | 1.61B | 1.54B |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.11B | 0.15B | 0.09B | 0.08B | 0.12B | 0.11B | 0.06B | 0.09B | 0.11B | 0.14B | 0.13B | 0.19B | 0.14B | 0.13B | 0.16B | 0.09B | 0.08B | 0.09B | 0.16B | 0.16B |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.10B | 0.31B | 0.31B | 0.31B | 0.08B | 0.25B | 0.24B | 0.25B | 0.07B | 0.17B | 0.17B | 0.18B | 0.07B | 0.16B | 0.16B | 0.16B | 0.16B | 0.16B | 0.16B | 0.16B |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.29B | 5.28B | 6.06B | 6.03B | 5.96B | 5.96B | 5.94B | 5.94B | 5.71B | 5.76B | 9.20B | 10.22B | 8.82B | 8.81B | 8.82B | 8.23B | 8.83B | 8.86B | 8.94B | 8.67B |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.16B | 8.04B | 7.95B | 7.70B | 7.91B | 8.13B | 8.00B | 7.68B | 7.70B | 7.71B | 11.03B | 12.69B | 12.58B | 12.58B | 12.39B | 11.52B | 11.48B | 11.82B | 11.57B | 11.03B |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.60B | 3.88B | 4.63B | 4.40B | 4.49B | 4.70B | 4.61B | 4.31B | 4.31B | 4.32B | 7.77B | 8.54B | 7.77B | 7.47B | 7.78B | 6.85B | 7.68B | 7.99B | 7.79B | 7.33B |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.12B | 8.17B | 8.29B | 8.27B | 8.14B | 8.14B | 8.22B | 8.34B | 7.29B | 7.00B | 7.09B | 7.56B | 7.69B | 7.77B | 7.63B | 6.91B | 6.08B | 5.93B | 6.06B | 5.24B |
|
Shareholder's Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.12B | 8.17B | 8.29B | 8.27B | 8.14B | 8.14B | 8.22B | 8.34B | 7.29B | 7.00B | 7.09B | 7.56B | 7.69B | 7.77B | 7.63B | 6.91B | 6.08B | 5.93B | 6.06B | 5.24B |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 16.28B | 16.21B | 16.24B | 15.97B | 16.05B | 16.28B | 16.22B | 16.02B | 14.99B | 14.71B | 18.12B | 20.25B | 20.27B | 20.35B | 20.02B | 18.43B | 17.56B | 17.74B | 17.63B | 16.27B |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.17B | 0.00B | 0.00B | 0.00B | 0.00B | -0.02B | 0.00B | -0.05B | -0.03B | 0.00B | -0.24B | -0.15B | -0.23B | -0.23B | 2.12B | -0.20B | 0.50B | -0.18B | -0.18B | -0.37B |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 580.00 | 746.00 | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 972.00 | 0.00B | 0.04B | 0.00B | 0.00B | 0.04B |