|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.75B | 3.11B | 3.01B | 2.83B | 3.03B | 3.23B | 3.23B | 3.57B | 3.26B | 3.26B | 3.22B | 3.22B | 3.09B | 3.22B | 3.22B | 1.78B | 1.62B | 2.00B | 2.84B | 1.89B |
|
Short-term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.50B | 0.35B | | 0.43B | 0.19B | 0.78B | 0.68B | 0.11B | 0.11B | 0.51B | 1.23B | 1.23B | 0.97B | 0.98B | 1.45B | 1.65B | 1.65B | 1.45B | 1.10B | 1.85B |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.25B | 3.46B | 3.01B | 3.25B | 3.21B | 4.00B | 3.90B | 3.68B | 3.36B | 3.76B | 4.45B | 4.45B | 4.07B | 4.20B | 4.67B | 3.43B | 3.27B | 3.45B | 3.94B | 3.74B |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.11B | 1.61B | 0.00B | -0.06B | 2.07B | 2.23B | 0.01B | -0.04B | -0.03B | 0.12B | 1.73B | 1.79B | 0.01B | -0.00B | 1.75B | 1.39B | 0.41B | 1.62B | 1.75B | 1.82B |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00B | | | | 0.19B | | | | 0.65B | | | | 0.39B | | | | 0.68B | |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.11B | 1.61B | 0.00B | -0.06B | 2.07B | 2.23B | 0.20B | -0.04B | -0.03B | 0.12B | 2.38B | 1.79B | 0.01B | -0.00B | 2.14B | 1.39B | 0.41B | 1.62B | 2.42B | 1.82B |
|
Raw Materials (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.22B | | | | 0.35B | | | | | | | | | | | | | |
|
Work In Process (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.24B | | | | 1.49B | | | | | | | | | | | | | |
|
Finished Goods (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.51B | | | | 0.74B | | | | | | | | | | | | | |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.15B | -0.17B | 1.98B | 2.15B | -0.40B | -0.53B | 2.58B | -0.26B | -0.44B | -0.29B | 2.70B | -0.01B | -0.15B | 2.88B | 2.81B | 3.01B | 3.27B | 3.17B | 3.14B | 3.17B |
|
Current Deferred Tax Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.65B | 0.57B | 0.57B | 0.63B | 0.63B | 0.62B | 0.68B | 0.96B | 1.22B | 1.23B | 1.24B | 1.18B | 1.07B | 1.06B | 1.00B | 1.05B | 1.27B | 1.27B | 1.47B | 1.26B |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.44B | 7.62B | 7.83B | 7.98B | 8.46B | 9.31B | 9.82B | 10.36B | 10.81B | 10.99B | 11.85B | 11.89B | 11.87B | 11.96B | 11.75B | 11.41B | 11.52B | 10.83B | 11.27B | 10.83B |
|
Buildings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.18B | 1.17B | | 1.31B | | 1.43B | | 1.44B | 1.52B | 1.54B | | |
|
Construction in Progress (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.67B | 1.63B | | 2.00B | | 2.00B | | 2.06B | 2.26B | 2.26B | | |
|
Land & Improvements (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.12B | 0.12B | | 0.12B | | 0.12B | | 0.12B | 0.13B | 0.13B | | |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.04B | 5.17B | 5.66B | 6.15B | 6.79B | 7.09B | 8.20B | 8.85B | 9.30B | 9.67B | 10.55B | 10.87B | 10.87B | 11.26B | 10.88B | 11.18B | 11.44B | 11.27B | 11.06B | 10.96B |
|
Long-Term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01B | 0.01B | 6.23B | 0.01B | 0.01B | 0.01B | 9.70B | 0.01B | 0.02B | 0.02B | 11.11B | 0.02B | 0.02B | 0.02B | 10.62B | 0.10B | 0.08B | 0.16B | 0.15B | 0.11B |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.32B | 0.32B | 0.31B | 0.31B | 0.29B | 0.28B | 0.30B | 0.30B | 0.30B | 0.29B | 0.30B | 0.30B | 0.30B | 0.30B | 0.27B | 0.30B | 0.31B | 0.31B | 0.32B | 0.71B |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.44B | 0.45B | 1.41B | 0.46B | 0.45B | 0.44B | 1.47B | 0.40B | 0.36B | 0.35B | 1.47B | 0.37B | 0.35B | 0.35B | 1.52B | 0.34B | 0.34B | 0.33B | 0.32B | 0.75B |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.76B | 0.77B | 1.72B | 0.77B | 0.75B | 0.72B | 1.76B | 0.70B | 0.65B | 0.65B | 1.77B | 0.66B | 0.65B | 0.66B | 1.79B | 0.64B | 0.66B | 0.64B | 0.64B | 1.46B |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.69B | 0.68B | 0.44B | 0.60B | 0.56B | 0.53B | 0.47B | 0.58B | 0.55B | 0.51B | 0.41B | 0.58B | 0.57B | 0.55B | 0.33B | 0.49B | 0.56B | 0.51B | 0.41B | 0.44B |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.58B | 0.63B | 0.60B | 0.70B | 0.70B | 0.61B | 0.61B | 0.70B | 0.57B | 0.72B | 0.76B | 0.94B | 0.92B | 1.07B | 0.91B | 1.11B | 1.22B | 1.28B | 1.27B | 1.34B |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.90B | 7.25B | 8.58B | 8.24B | 9.67B | 8.96B | 11.17B | 10.84B | 12.12B | 11.57B | 13.57B | 13.08B | 14.00B | 13.55B | 14.02B | 13.52B | 15.02B | 13.86B | 14.67B | 14.30B |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 15.52B | 14.87B | 16.41B | 16.22B | 17.28B | 18.28B | 20.99B | 21.20B | 21.90B | 22.56B | 25.43B | 24.97B | 24.91B | 25.52B | 25.76B | 24.92B | 25.46B | 24.69B | 24.80B | 25.13B |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.37B | 1.35B | | 1.61B | 2.00B | 1.87B | 0.00B | 2.10B | 1.99B | 1.55B | 1.86B | 1.64B | 1.58B | 1.58B | 1.32B | 1.37B | 1.45B | 1.44B | 1.49B | 1.44B |
|
Notes Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Dividends payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.17B | 0.12B | 0.06B | 0.01B | 0.17B | 0.11B | 0.06B | 0.01B | 0.17B | 0.12B | 0.05B | 0.01B | 0.26B | 0.18B | 0.09B | 0.02B | 0.26B | 0.18B | 0.09B | 0.02B |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.53B | 1.47B | 0.06B | 1.61B | 2.17B | 1.98B | 0.06B | 2.10B | 2.16B | 1.67B | 1.91B | 1.65B | 1.83B | 1.76B | 1.41B | 1.39B | 1.71B | 1.61B | 1.58B | 1.45B |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.97B | 1.03B | 0.27B | 1.21B | 1.22B | 1.36B | 0.51B | 1.54B | 1.45B | 1.52B | 0.55B | 1.55B | 1.34B | 1.33B | 0.42B | 1.29B | 1.39B | 1.40B | 1.44B | 1.44B |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.85B | | | | 1.87B | | | | 2.14B | | | | 1.92B | | | | 2.62B | |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.87B | -0.20B | 0.12B | 0.14B | -0.13B | -0.15B | 0.20B | 0.18B | -0.18B | -0.17B | 0.58B | 0.24B | -0.24B | 1.00B | 0.19B | 0.99B | 1.01B | 0.26B | 0.30B | 0.32B |
|
Current Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.10B | 0.15B | 0.07B | 0.11B | 0.19B | 0.34B | 0.10B | 0.19B | 0.25B | 0.38B | 0.08B | 0.13B | 0.13B | 0.12B | 0.07B | 0.07B | 0.10B | 0.09B | 0.04B | 0.06B |
|
Curent Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.48B | 2.85B | 2.96B | 3.07B | 3.71B | 3.84B | 4.67B | 4.01B | 4.04B | 3.74B | 5.68B | 3.57B | 3.54B | 4.21B | 4.52B | 3.74B | 4.20B | 3.36B | 3.35B | 3.27B |
|
Capital Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.31B | | 0.30B | | 0.28B | | 0.28B | | | |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -2.30B | -2.46B | 0.76B | 2.41B | -2.38B | -2.48B | 0.38B | 2.49B | -2.47B | -2.42B | 0.26B | 2.88B | -2.85B | 2.11B | 0.23B | 1.89B | 1.95B | 1.91B | 1.83B | 2.25B |
|
Convertible Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Pension (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.50B | 0.49B | 0.56B | 0.44B | 0.42B | 0.40B | 0.42B | 0.34B | 0.34B | 0.34B | 0.47B | 0.37B | 0.38B | 0.40B | 0.46B | 0.39B | 0.43B | 0.43B | 0.40B | 0.38B |
|
Minority Interest (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.06B | 0.06B | 0.01B | 0.06B | 0.07B | 0.06B | 0.06B | 0.07B | 0.00B | 0.07B | 0.12B | 0.12B | 0.00B | 0.24B | 0.01B | 0.23B | 0.01B | 0.24B | 0.40B | 0.40B |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.06B | 0.06B | 0.05B | 0.05B | 0.05B | 0.04B | 0.14B | 0.06B | 0.06B | 0.06B | 0.06B | 0.05B | 0.04B | 0.06B | 0.10B | 0.05B | 0.05B | 0.06B | 0.06B | 0.06B |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.15B | | | | 0.14B | | | | | | | | | | | | | |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.47B | 0.44B | 0.12B | 0.42B | 0.49B | 0.54B | 0.06B | 0.45B | 0.42B | 0.51B | 0.43B | 0.91B | 0.95B | 0.94B | 0.63B | 0.90B | 0.85B | 0.83B | 0.93B | 1.00B |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.60B | 5.86B | 3.87B | 5.97B | 3.36B | 6.76B | 2.82B | 6.89B | 2.90B | 6.55B | 2.38B | 6.86B | 2.72B | 6.78B | 2.58B | 6.07B | 2.60B | 5.76B | 2.56B | 5.96B |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.80B | 6.30B | 6.27B | 6.39B | 7.05B | 7.30B | 7.22B | 7.34B | 7.33B | 7.05B | 7.60B | 7.77B | 7.76B | 7.71B | 7.06B | 6.96B | 7.48B | 6.58B | 6.58B | 6.96B |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -3.17B | -2.66B | 0.88B | 2.55B | -2.52B | -2.63B | 0.58B | 2.66B | -2.65B | -2.59B | 0.84B | 3.11B | -3.09B | 3.12B | 0.42B | 2.88B | 2.96B | 2.17B | 2.13B | 2.57B |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.72B | 8.57B | 9.27B | 9.83B | 10.22B | 10.98B | 12.76B | 13.87B | 14.57B | 15.51B | 17.36B | 17.20B | 17.15B | 17.80B | 18.66B | 17.96B | 17.98B | 18.10B | 18.23B | 18.17B |
|
Shareholder's Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.65B | 8.51B | 9.27B | 9.76B | 10.16B | 10.92B | 12.76B | 13.80B | 14.50B | 15.44B | 16.73B | 17.07B | 17.02B | 17.56B | 17.68B | 17.73B | 17.75B | 17.86B | 18.23B | 18.17B |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 15.52B | 14.87B | 16.41B | 16.22B | 17.28B | 18.28B | 20.99B | 21.20B | 21.90B | 22.56B | 25.43B | 24.97B | 24.91B | 25.52B | 25.76B | 24.92B | 25.46B | 24.69B | 24.80B | 25.13B |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.02B | |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.57B | 0.51B | 0.50B | 0.43B | -0.18B | -0.09B | 0.46B | 0.55B | 0.51B | 0.38B | 8.17B | 0.47B | 0.42B | 0.66B | 11.76B | 0.49B | 0.98B | 0.91B | 0.94B | 0.80B |