|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.53B | 4.79B | 4.81B | 4.22B | 3.81B | 3.00B | 3.29B | 3.42B | 3.07B | 3.47B | 4.13B | 4.29B | 3.36B | 6.26B | 2.46B | 2.43B | 2.79B | 2.81B | 2.53B | 3.88B |
|
Short-term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.53B | 4.79B | 4.81B | 4.22B | 3.81B | 3.00B | 3.29B | 3.42B | 3.07B | 3.47B | 4.13B | 4.29B | 3.36B | 6.26B | 2.46B | 2.43B | 2.79B | 2.81B | 2.53B | 3.88B |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.69B | 0.82B | 0.67B | 0.79B | 0.88B | 0.97B | 0.86B | 1.02B | 1.16B | 1.23B | 1.15B | 1.20B | 1.30B | 1.38B | 1.28B | 1.44B | 1.52B | 1.62B | 1.56B | 1.72B |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.07B | 0.07B | 0.08B | 0.10B | 0.11B | 0.12B | 0.14B | 0.16B | 0.19B | 0.19B | 0.20B | 0.21B | 0.27B | 0.30B | 0.29B | 0.32B | 0.35B | 0.37B | 0.41B | 0.42B |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.76B | 0.89B | 0.75B | 0.89B | 0.99B | 1.09B | 1.00B | 1.18B | 1.34B | 1.42B | 1.34B | 1.41B | 1.57B | 1.68B | 1.58B | 1.76B | 1.87B | 1.99B | 1.97B | 2.14B |
|
Raw Materials (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Work In Process (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Finished Goods (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.23B | 1.19B | 1.22B | 1.24B | 1.32B | 1.33B | 1.44B | 1.53B | 1.60B | 1.62B | 1.71B | 1.75B | 1.88B | 1.88B | 1.93B | 2.01B | 2.08B | 2.10B | 2.37B | 2.40B |
|
Current Deferred Tax Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.28B | 0.27B | 0.27B | 0.31B | 0.30B | 0.35B | 0.34B | 0.39B | 0.42B | 0.42B | 0.41B | 0.49B | 0.52B | 0.51B | 0.48B | 0.53B | 0.52B | 0.49B | 0.51B | 0.57B |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.72B | 7.03B | 6.97B | 6.56B | 6.31B | 5.65B | 5.93B | 7.46B | 6.25B | 6.74B | 7.40B | 8.28B | 7.06B | 10.03B | 6.16B | 6.41B | 6.92B | 7.01B | 6.97B | 8.58B |
|
Buildings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.41B | | | | 0.46B | | | | 0.57B | | | | 0.73B | | | | 0.79B | | |
|
Construction in Progress (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.06B | | | | 0.08B | | | | 0.10B | | | | 0.14B | | | | 0.16B | | |
|
Land & Improvements (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.10B | | | | 0.10B | | | | 0.12B | | | | 0.19B | | | | 0.19B | | |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.78B | 0.77B | 0.79B | 0.81B | 0.81B | 0.81B | 0.86B | 0.87B | 0.98B | 1.25B | 1.33B | 1.29B | 1.43B | 1.49B | 1.48B | 1.52B | 1.54B | 1.58B | 1.65B | 1.68B |
|
Long-Term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.59B | 8.57B | 8.57B | 8.54B | 8.73B | 8.64B | 8.72B | 8.74B | 9.14B | 8.99B | 9.04B | 9.05B | 10.02B | 10.42B | 10.30B | 10.36B | 10.55B | 10.61B | 11.07B | 11.04B |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.84B | 2.79B | 2.75B | 2.71B | 2.77B | 2.75B | 2.75B | 2.73B | 2.94B | 2.75B | 2.73B | 2.71B | 3.12B | 3.45B | 3.36B | 3.42B | 3.46B | 3.45B | 3.78B | 3.84B |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 11.43B | 11.36B | 11.32B | 11.25B | 11.50B | 11.39B | 11.47B | 11.47B | 12.09B | 11.73B | 11.77B | 11.76B | 13.13B | 13.87B | 13.66B | 13.78B | 14.01B | 14.07B | 14.86B | 14.88B |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.16B | 0.16B | 0.16B | 0.21B | 0.20B | 0.26B | 0.23B | 1.10B | 0.23B | 0.24B | 0.18B | 0.25B | 0.20B | 0.20B | 0.22B | 0.20B | 0.23B | 0.25B | 0.28B | 0.30B |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 12.37B | 12.29B | 12.27B | 12.28B | 12.51B | 12.46B | 12.56B | 12.55B | 13.30B | 13.23B | 13.29B | 13.29B | 14.77B | 15.56B | 15.36B | 15.50B | 15.79B | 15.90B | 16.79B | 16.86B |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 19.09B | 19.32B | 19.24B | 18.84B | 18.82B | 18.11B | 18.49B | 20.01B | 19.55B | 19.97B | 20.68B | 21.58B | 21.83B | 25.59B | 21.52B | 21.91B | 22.70B | 22.91B | 23.76B | 25.44B |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.21B | 0.23B | 0.21B | 0.24B | 0.25B | 0.28B | 0.27B | 0.29B | 0.29B | 0.30B | 0.29B | 0.30B | 0.32B | 0.32B | 0.32B | 0.32B | 0.33B | 0.37B | 0.39B | 0.42B |
|
Notes Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.35B | 0.35B | 0.35B | 0.35B | 0.35B | 0.35B | 0.35B | 0.35B | 0.35B | 0.35B | 0.45B | 0.45B | 0.45B | 0.49B | 0.65B | 0.65B | 0.65B | 0.72B | 0.72B | 0.72B |
|
Dividends payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.22B | | | | | | |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.56B | 0.58B | 0.56B | 0.59B | 0.60B | 0.63B | 0.62B | 0.64B | 0.64B | 0.65B | 0.74B | 0.75B | 0.77B | 5.03B | 0.96B | 0.97B | 0.98B | 1.09B | 1.11B | 1.15B |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.80B | 0.81B | 0.74B | 0.63B | 0.67B | 0.72B | 0.71B | 0.72B | 0.82B | 0.85B | 1.00B | 0.86B | 1.00B | 1.22B | 1.22B | 1.01B | 1.14B | 0.97B | 1.30B | 1.16B |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.28B | 0.28B | 0.08B | 0.08B | 0.08B | 0.08B | 0.08B | 1.16B | 0.07B | 0.07B | 0.08B | 0.62B | 0.08B | 0.10B | 0.10B | 0.09B | 0.09B | 0.12B | 0.12B | 0.13B |
|
Current Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.64B | 1.66B | 1.38B | 1.30B | 1.34B | 1.43B | 1.41B | 2.52B | 1.53B | 1.58B | 1.82B | 2.23B | 1.85B | 6.34B | 2.28B | 2.07B | 2.21B | 2.18B | 2.54B | 2.44B |
|
Capital Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.10B | | | | | | | | | | | | | | | | | | | |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 19.38B | 19.37B | 19.39B | 19.39B | 19.38B | 19.37B | 19.38B | 19.35B | 19.35B | 19.33B | 21.35B | 21.33B | 21.36B | 24.30B | 24.30B | 24.31B | 24.27B | 29.17B | 29.20B | 31.15B |
|
Pension (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Minority Interest (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B |
|
Liabilities from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.42B | 0.41B | 0.50B | 0.55B | 0.59B | 0.60B | 0.61B | 0.60B | 0.62B | 0.40B | 0.61B | 0.61B | 0.71B | 0.77B | 0.76B | 0.76B | 0.77B | 0.76B | 0.72B | 0.71B |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.78B | 0.70B | 0.60B | 0.49B | 0.47B | 0.48B | 0.43B | 0.43B | 0.44B | 0.41B | 0.42B | 0.43B | 0.41B | 0.47B | 0.42B | 0.43B | 0.45B | 0.48B | 0.57B | 0.53B |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 21.44B | 21.52B | 21.27B | 21.25B | 21.31B | 21.39B | 21.39B | 22.47B | 21.50B | 21.54B | 23.77B | 24.17B | 23.92B | 31.40B | 27.35B | 27.14B | 27.25B | 32.11B | 32.45B | 34.30B |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 22.22B | 22.23B | 21.87B | 21.73B | 21.79B | 21.87B | 21.82B | 22.90B | 21.94B | 21.95B | 24.19B | 24.60B | 24.34B | 31.87B | 27.77B | 27.57B | 27.70B | 32.59B | 33.02B | 34.84B |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 19.66B | 19.65B | 19.46B | 19.47B | 19.46B | 19.45B | 19.45B | 20.51B | 19.41B | 19.40B | 21.43B | 21.96B | 21.44B | 24.39B | 24.40B | 24.40B | 24.36B | 29.29B | 29.32B | 31.28B |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -3.13B | -2.91B | -2.63B | -2.89B | -2.97B | -3.77B | -3.33B | -2.89B | -2.39B | -1.98B | -3.51B | -3.02B | -2.51B | -6.28B | -6.25B | -5.66B | -5.00B | -9.69B | -9.26B | -9.39B |
|
Shareholder's Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -3.13B | -2.91B | -2.63B | -2.89B | -2.97B | -3.77B | -3.33B | -2.89B | -2.39B | -1.98B | -3.51B | -3.02B | -2.51B | -6.28B | -6.25B | -5.66B | -5.00B | -9.68B | -9.26B | -9.40B |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 19.09B | 19.32B | 19.24B | 18.84B | 18.82B | 18.11B | 18.49B | 20.01B | 19.55B | 19.97B | 20.68B | 21.58B | 21.83B | 25.59B | 21.52B | 21.91B | 22.70B | 22.91B | 23.76B | 25.44B |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00B | 0.00B | 0.00B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.00B | 0.01B |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.22B | -0.25B | -0.20B | -0.07B | -0.20B | -0.27B | -0.11B | -0.10B | -0.03B | -0.10B | -0.06B | -0.12B | -3.42B | -0.04B | -6.88B | -6.41B | 0.05B | -10.61B | 0.02B | -9.64B |