|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.01B | 2.07B | 1.37B | 0.88B | 0.87B | 0.44B | 0.50B | 0.76B | 0.74B | 0.57B | 0.96B | 0.60B | 0.70B | 0.73B | 0.79B | 1.53B | 1.07B | 0.84B | 1.22B | 1.90B |
|
Short-term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.01B | 2.07B | 1.37B | 0.88B | 0.87B | 0.44B | 0.50B | 0.76B | 0.74B | 0.57B | 0.96B | 0.60B | 0.70B | 0.73B | 0.79B | 1.53B | 1.07B | 0.84B | 1.22B | 1.90B |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.78B | 4.31B | 4.22B | 4.78B | 4.84B | 5.34B | 4.91B | 5.23B | 5.09B | 5.34B | 5.29B | 5.56B | 5.32B | 5.78B | 5.30B | 5.46B | 5.50B | 5.80B | 5.56B | 5.75B |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.50B | 4.00B | 3.80B | 4.50B | 4.60B | 4.90B | 4.60B | 4.90B | 4.70B | 5.10B | 5.00B | 5.30B | 5.00B | 5.30B | 5.00B | 5.20B | 5.10B | 5.50B | 5.20B | 5.40B |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.28B | 8.31B | 8.02B | 9.28B | 9.44B | 10.24B | 9.51B | 10.13B | 9.79B | 10.44B | 10.29B | 10.86B | 10.32B | 11.08B | 10.30B | 10.66B | 10.60B | 11.30B | 10.76B | 11.15B |
|
Finished Goods (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.70B | 4.05B | 4.12B | 4.41B | 4.44B | 4.68B | 4.66B | 4.62B | 4.48B | 4.65B | 4.72B | 4.73B | 4.68B | 4.99B | 5.05B | 4.89B | 5.05B | 5.38B | 5.26B | 5.29B |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Deferred Tax Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.24B | 0.26B | 0.25B | 0.30B | 0.30B | 0.31B | 0.30B | 0.29B | 0.28B | 0.33B | 0.33B | 0.31B | 0.32B | 0.35B | 0.34B | 0.38B | 0.34B | 0.39B | 0.37B | 0.41B |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 10.73B | 10.69B | 10.06B | 10.41B | 10.48B | 10.77B | 10.40B | 10.90B | 10.61B | 10.90B | 11.31B | 11.20B | 11.04B | 11.88B | 11.50B | 12.28B | 11.97B | 12.41B | 12.42B | 13.38B |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.33B | 4.34B | 4.31B | 4.35B | 4.46B | 4.46B | 4.56B | 4.65B | 4.92B | 5.02B | 5.16B | 5.29B | 5.50B | 5.56B | 5.59B | 5.72B | 6.08B | 5.94B | 5.93B | 5.89B |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.94B | 4.40B | 4.42B | 4.70B | 4.54B | 4.43B | 4.58B | 4.61B | 4.65B | 4.72B | 5.26B | 5.22B | 5.15B | 5.25B | 5.14B | 5.20B | 5.23B | 5.19B | 5.28B | 5.25B |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.75B | 0.93B | 0.91B | 1.04B | 0.95B | 0.91B | 0.91B | 0.89B | 0.86B | 0.87B | 1.17B | 1.14B | 1.19B | 1.17B | 1.12B | 1.10B | 1.08B | 1.04B | 1.04B | 0.99B |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.69B | 5.33B | 5.32B | 5.75B | 5.49B | 5.34B | 5.49B | 5.50B | 5.51B | 5.59B | 6.43B | 6.36B | 6.34B | 6.42B | 6.26B | 6.30B | 6.31B | 6.23B | 6.33B | 6.24B |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.35B | 0.36B | 0.39B | 0.39B | 0.38B | 0.38B | 0.44B | 0.44B | 0.42B | 0.42B | 0.44B | 0.44B | 0.45B | 0.46B | 0.44B | 0.46B | 0.50B | 0.49B | 0.49B | 0.49B |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.60B | 0.63B | 0.62B | 0.64B | 0.55B | 0.55B | 0.50B | 0.51B | 0.64B | 0.57B | 0.58B | 0.53B | 0.67B | 0.55B | 0.49B | 0.49B | 0.78B | 0.80B | 0.68B | 0.66B |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 10.68B | 11.41B | 11.36B | 11.91B | 11.60B | 11.44B | 11.69B | 11.80B | 12.21B | 12.38B | 13.43B | 13.51B | 13.87B | 14.01B | 13.82B | 14.06B | 14.81B | 14.63B | 14.76B | 14.60B |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 21.41B | 22.10B | 21.43B | 22.32B | 22.09B | 22.21B | 22.09B | 22.70B | 22.82B | 23.27B | 24.74B | 24.71B | 24.92B | 25.88B | 25.32B | 26.35B | 26.77B | 27.04B | 27.18B | 27.98B |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.88B | 5.24B | 5.02B | 5.72B | 5.75B | 6.02B | 5.42B | 5.90B | 6.03B | 5.80B | 5.74B | 5.87B | 6.29B | 6.37B | 5.84B | 6.18B | 6.51B | 6.49B | 5.95B | 6.39B |
|
Notes Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01B | 0.01B | 0.01B | 0.01B | | | | | | | | | | | | | | | | |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.89B | 5.25B | 5.03B | 5.73B | 5.75B | 6.02B | 5.42B | 5.90B | 6.03B | 5.80B | 5.74B | 5.87B | 6.29B | 6.37B | 5.84B | 6.18B | 6.51B | 6.49B | 5.95B | 6.39B |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.81B | 1.81B | 1.98B | 2.01B | 2.27B | 2.18B | 2.13B | 2.14B | 2.25B | 2.18B | 2.27B | 2.25B | 2.23B | 2.14B | 2.22B | 2.15B | 2.27B | 2.17B | 2.31B | 2.34B |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.49B | 0.49B | 0.01B | 0.50B | 0.58B | 0.56B | 0.70B | 0.72B | 0.06B | 0.19B | 0.08B | 0.09B | 0.47B | 0.49B | 1.22B | 1.23B | 0.95B | 1.89B | 1.15B | 1.19B |
|
Current Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.10B | 0.11B | 0.09B | 0.11B | 0.11B | 0.09B | 0.10B | 0.09B | 0.10B | 0.11B | 0.12B | 0.12B | 0.12B | 0.13B | 0.12B | 0.13B | 0.14B | 0.14B | 0.14B | 0.15B |
|
Current Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.02B | 0.08B | 0.00B | 0.02B | 0.04B | 0.11B | 0.03B | 0.12B | 0.10B | 0.18B | 0.05B | 0.03B | 0.13B | 0.27B | 0.14B | 0.04B | 0.05B | 0.12B | 0.03B | |
|
Curent Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.32B | 7.74B | 7.59B | 8.37B | 8.75B | 8.96B | 8.39B | 8.98B | 8.54B | 8.45B | 8.25B | 8.37B | 9.24B | 9.40B | 9.55B | 9.73B | 9.92B | 10.81B | 9.59B | 10.07B |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 10.59B | 10.65B | 10.59B | 10.61B | 10.07B | 10.26B | 10.35B | 10.26B | 10.35B | 10.70B | 12.03B | 12.11B | 11.51B | 11.87B | 11.39B | 12.23B | 12.36B | 11.46B | 12.44B | 12.82B |
|
Pension (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Minority Interest (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.01B | 0.02B | 0.03B | 0.04B | 0.06B | |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.72B | 0.17B | 0.16B | 0.20B | 0.25B | 0.24B | 0.23B | 0.21B | 0.82B | 0.30B | 0.30B | 0.31B | 0.34B | 0.33B | 0.34B | 0.34B | 0.34B | 0.35B | 0.35B | 0.38B |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.63B | 0.67B | 0.66B | 0.70B | 0.64B | 0.63B | 0.63B | 0.63B | 0.66B | 0.70B | 0.74B | 0.79B | 0.84B | 0.93B | 0.95B | 1.01B | 1.05B | 1.09B | 1.24B | 1.23B |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.14B | 1.17B | 1.17B | 1.09B | 0.97B | 0.97B | 1.01B | 1.01B | 0.93B | 0.96B | 0.98B | 1.00B | 1.09B | 1.11B | 1.06B | 1.08B | 1.25B | 1.23B | 1.23B | 1.19B |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 12.51B | 12.66B | 12.58B | 12.60B | 11.92B | 12.11B | 12.23B | 12.11B | 12.24B | 12.66B | 14.05B | 14.21B | 13.79B | 14.24B | 13.74B | 14.67B | 15.00B | 14.12B | 15.26B | 15.62B |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 19.86B | 20.43B | 20.21B | 21.00B | 20.70B | 21.10B | 20.65B | 21.13B | 20.81B | 21.15B | 22.34B | 22.61B | 23.06B | 23.67B | 23.30B | 24.43B | 24.94B | 24.98B | 24.90B | 25.69B |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 11.08B | 11.14B | 10.60B | 11.11B | 10.65B | 10.82B | 11.05B | 10.98B | 10.41B | 10.89B | 12.11B | 12.21B | 11.98B | 12.36B | 12.62B | 13.47B | 13.31B | 13.35B | 13.59B | 14.01B |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.55B | 1.67B | 1.22B | 1.32B | 1.38B | 1.12B | 1.44B | 1.58B | 2.01B | 2.13B | 2.40B | 2.10B | 1.86B | 2.21B | 2.01B | 1.92B | 1.83B | 2.07B | 2.28B | 2.30B |
|
Shareholder's Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.55B | 1.67B | 1.22B | 1.32B | 1.38B | 1.12B | 1.44B | 1.58B | 2.01B | 2.13B | 2.40B | 2.10B | 1.86B | 2.21B | 2.01B | 1.92B | 1.83B | 2.07B | 2.28B | 2.30B |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 21.41B | 22.10B | 21.43B | 22.32B | 22.09B | 22.21B | 22.09B | 22.70B | 22.82B | 23.27B | 24.74B | 24.71B | 24.92B | 25.88B | 25.32B | 26.35B | 26.77B | 27.04B | 27.18B | 27.98B |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.25B | 0.25B | 0.26B | 0.26B | 0.26B | 0.26B | 0.26B | 0.00B | 0.26B | 0.26B | 0.26B | 0.01B | 0.27B | 0.27B | 0.28B | 0.28B | 0.29B | 0.29B | 0.29B | 0.29B |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 10.15B | 10.29B | -1.24B | -1.30B | -1.48B | 10.76B | 10.65B | -1.28B | -1.25B | 11.56B | 11.72B | 11.90B | 12.26B | -1.17B | 12.65B | 12.79B | 13.06B | -1.13B | 13.38B | 13.46B |