|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.42B | 1.20B | 0.98B | 0.75B | 0.82B | 1.09B | 0.79B | 0.91B | 1.13B | 1.66B | 1.17B | 1.18B | 1.47B | 1.32B | 1.25B | 2.55B | 0.67B | 1.25B | 1.25B | 1.11B |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.42B | 1.20B | 0.98B | 0.75B | 0.82B | 1.09B | 0.79B | 0.91B | 1.13B | 1.66B | 1.17B | 1.18B | 1.47B | 1.32B | 1.25B | 2.55B | 0.67B | 1.25B | 1.25B | 1.11B |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.98B | 2.93B | 2.84B | 3.07B | 3.13B | 2.87B | 2.91B | 3.05B | 3.00B | 2.97B | 2.83B | 2.87B | 2.89B | 3.06B | 2.91B | 3.19B | 3.43B | 3.40B | 3.47B | 3.45B |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.98B | 2.93B | 2.84B | 3.07B | 3.13B | 2.87B | 2.91B | 3.05B | 3.00B | 2.97B | 2.83B | 2.87B | 2.89B | 3.06B | 2.91B | 3.19B | 3.43B | 3.40B | 3.47B | 3.45B |
|
Raw Materials (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.32B | 0.32B | 0.42B | 0.43B | 0.42B | 0.39B | 0.49B | 0.43B | 0.40B | 0.37B | 0.39B | 0.38B | 0.35B | 0.33B | 0.36B | 0.34B | 0.44B | 0.42B | 0.47B | 0.46B |
|
Work In Process (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.00B | 0.99B | 1.13B | 1.18B | 1.19B | 1.07B | 1.28B | 1.29B | 1.30B | 1.19B | 1.28B | 1.23B | 1.17B | 1.06B | 1.13B | 1.11B | 1.17B | 1.08B | 1.18B | 1.15B |
|
Finished Goods (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.08B | 1.20B | 1.29B | 1.39B | 1.42B | 1.22B | 1.16B | 1.09B | 1.10B | 1.00B | 1.10B | 1.14B | 1.15B | 1.13B | 1.14B | 1.15B | 1.22B | 1.20B | 1.30B | 1.38B |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.39B | 2.51B | 2.85B | 3.00B | 3.03B | 2.68B | 2.93B | 2.81B | 2.80B | 2.55B | 2.78B | 2.74B | 2.67B | 2.52B | 2.62B | 2.60B | 2.83B | 2.70B | 2.95B | 3.00B |
|
Current Deferred Tax Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.60B | 1.82B | 0.57B | 0.60B | 0.60B | 1.73B | 0.69B | 0.68B | 0.72B | 2.37B | 0.66B | 0.71B | 0.69B | 0.74B | 0.73B | 0.72B | 0.67B | 0.61B | 0.70B | 0.68B |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.39B | 7.26B | 7.24B | 7.42B | 7.58B | 7.27B | 7.32B | 7.44B | 7.65B | 7.89B | 7.44B | 7.50B | 7.71B | 7.63B | 7.52B | 9.07B | 7.61B | 7.97B | 8.37B | 8.24B |
|
Construction in Progress (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Land & Improvements (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.72B | 3.78B | 3.83B | 3.82B | 3.71B | 3.57B | 3.78B | 3.82B | 3.78B | 3.75B | 3.85B | 3.80B | 3.76B | 3.90B | 3.76B | 3.92B | 4.21B | 4.31B | 4.39B | 4.47B |
|
Long-Term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.40B | 5.59B | 5.50B | 5.46B | 5.35B | 5.26B | 5.51B | 5.53B | 5.53B | 5.46B | 5.84B | 5.68B | 5.66B | 5.80B | 5.83B | 5.90B | 7.25B | 7.13B | 7.16B | 7.44B |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.52B | 1.55B | 1.51B | 3.01B | 1.35B | 2.83B | 1.36B | 1.29B | 1.24B | 1.18B | 1.28B | 1.22B | 2.58B | 2.61B | 2.54B | 1.16B | 2.29B | 2.23B | 2.18B | 2.15B |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.92B | 7.14B | 7.01B | 8.48B | 6.71B | 8.09B | 6.87B | 6.81B | 6.77B | 6.64B | 7.11B | 6.90B | 8.24B | 8.41B | 8.38B | 7.06B | 9.54B | 9.35B | 9.34B | 9.58B |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.22B | 2.50B | 2.51B | 2.47B | 2.48B | 2.50B | 2.59B | 2.63B | 2.68B | 2.60B | 3.85B | 3.81B | 3.77B | 3.50B | 3.27B | 2.74B | 2.62B | 2.51B | 2.43B | 2.34B |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.80B | 0.78B | 0.81B | 0.85B | 0.87B | 0.90B | 0.80B | 0.79B | 0.82B | 0.83B | 0.81B | 0.81B | 0.82B | 0.85B | 0.88B | 0.85B | 0.89B | 0.94B | 1.02B | 1.05B |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 13.66B | 14.20B | 14.16B | 14.03B | 13.77B | 13.51B | 14.04B | 14.05B | 14.05B | 13.82B | 15.63B | 15.32B | 15.19B | 15.22B | 14.92B | 14.58B | 17.26B | 17.11B | 17.18B | 17.44B |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 21.06B | 21.46B | 21.41B | 21.45B | 21.35B | 20.78B | 21.35B | 21.49B | 21.70B | 21.71B | 23.07B | 22.82B | 22.90B | 22.85B | 22.44B | 23.66B | 24.87B | 25.08B | 25.55B | 25.68B |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.94B | 1.91B | 1.96B | 1.99B | 1.92B | 1.59B | 1.75B | 1.68B | 1.62B | 1.56B | 1.69B | 1.60B | 1.66B | 1.73B | 1.86B | 1.84B | 2.02B | 2.02B | 2.15B | 2.22B |
|
Dividends payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.33B | | | | 0.36B | | | | 0.37B | | | | 0.39B | | | | 0.21B | | |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.94B | 2.24B | 1.96B | 1.99B | 1.92B | 1.95B | 1.75B | 1.68B | 1.62B | 1.93B | 1.69B | 1.60B | 1.66B | 2.12B | 1.86B | 1.84B | 2.02B | 2.23B | 2.15B | 2.22B |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.03B | | | | 0.54B | | | | 0.03B | | | | 0.03B | | | | 0.79B | | |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.22B | 2.24B | 1.83B | 2.45B | 2.32B | 2.12B | 1.85B | 2.43B | 2.35B | 2.22B | 1.71B | 2.33B | 2.21B | 2.15B | 1.69B | 1.80B | 2.11B | 2.25B | 2.07B | 2.04B |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.51B | 0.50B | 0.48B | 0.61B | 0.82B | 0.91B | 0.82B | 0.29B | 0.29B | 0.68B | 0.61B | 1.24B | 1.25B | 0.87B | 0.92B | 2.35B | 0.85B | 0.85B | 0.85B | 0.10B |
|
Current Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.12B | | | | 0.13B | | | | 0.12B | | | | 0.13B | | | | 0.13B | | |
|
Current Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.15B | | | | 0.16B | | | | 0.14B | | | | 0.11B | | | | 0.15B | | |
|
Current Deferred Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.05B | | | | 0.06B | | | | 0.07B | | | | 0.06B | | | | 0.12B | | |
|
Curent Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.66B | 4.66B | 4.27B | 5.05B | 5.06B | 4.63B | 4.42B | 4.39B | 4.26B | 4.46B | 4.01B | 5.16B | 5.12B | 4.75B | 4.47B | 6.00B | 4.99B | 5.12B | 5.07B | 4.37B |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.63B | 3.59B | 3.52B | 3.44B | 3.38B | 3.29B | 3.40B | 3.92B | 3.92B | 3.53B | 3.58B | 2.96B | 2.95B | 3.33B | 3.29B | 3.26B | 4.85B | 4.84B | 4.86B | 5.55B |
|
Pension (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.30B | 1.14B | 1.12B | 1.10B | 1.09B | 0.69B | 0.73B | 0.73B | 0.73B | 0.73B | 0.74B | 0.74B | 0.72B | 0.81B | 0.78B | 0.79B | 0.82B | 0.77B | 0.77B | 0.75B |
|
Minority Interest (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.12B | 0.11B | 0.11B | 0.11B | 0.10B | 0.10B | 0.10B | 0.11B | 0.11B | 0.10B | 0.11B | 0.11B | 0.12B | 0.13B | 0.12B | 0.13B | 0.14B | 0.14B | 0.15B | 0.15B |
|
Liabilities from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.15B | 0.18B | 0.19B | 0.18B | 0.19B | 0.24B | 0.23B | 0.22B | 0.21B | 0.18B | 0.19B | 0.19B | 0.19B | 0.20B | 0.20B | 0.21B | 0.22B | 0.20B | 0.20B | 0.20B |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.85B | 0.85B | 0.85B | 0.81B | 0.77B | 0.72B | 0.79B | 0.78B | 0.79B | 0.79B | 0.91B | 0.85B | 0.78B | 0.87B | 0.77B | 0.78B | 1.04B | 1.01B | 1.09B | 1.12B |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 10.04B | 9.87B | 9.44B | 10.09B | 10.04B | 9.17B | 9.09B | 9.58B | 9.45B | 9.27B | 8.91B | 9.42B | 9.36B | 9.50B | 9.13B | 10.65B | 11.30B | 11.34B | 11.33B | 11.17B |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 10.90B | 10.71B | 10.28B | 10.90B | 10.81B | 9.88B | 9.88B | 10.36B | 10.24B | 10.06B | 9.82B | 10.26B | 10.14B | 10.37B | 9.91B | 11.44B | 12.34B | 12.35B | 12.42B | 12.30B |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.13B | 4.09B | 4.00B | 4.05B | 4.20B | 4.21B | 4.22B | 4.20B | 4.21B | 4.21B | 4.20B | 4.20B | 4.20B | 4.20B | 4.21B | 5.61B | 5.70B | 5.69B | 5.71B | 5.66B |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 10.05B | 10.63B | 11.02B | 10.44B | 10.43B | 10.80B | 11.36B | 11.02B | 11.35B | 11.55B | 13.14B | 12.45B | 12.63B | 12.36B | 12.41B | 12.09B | 12.38B | 12.59B | 12.99B | 13.23B |
|
Shareholder's Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 10.05B | 10.63B | 11.02B | 10.44B | 10.43B | 10.80B | 11.36B | 11.02B | 11.35B | 11.55B | 13.14B | 12.45B | 12.63B | 12.36B | 12.41B | 12.09B | 12.38B | 12.59B | 12.99B | 13.23B |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 21.06B | 21.46B | 21.41B | 21.45B | 21.35B | 20.78B | 21.35B | 21.49B | 21.70B | 21.71B | 23.07B | 22.82B | 22.90B | 22.85B | 22.44B | 23.66B | 24.87B | 25.08B | 25.55B | 25.68B |
|
Treasury Shares (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 | 0.02B | 0.00B | 0.00B | 0.01B | 0.01B | 0.01B | 0.00B |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.22B | -0.47B | -0.14B | 12.16B | -0.43B | -0.18B | 13.20B | -0.01B | 12.37B | -0.16B | 0.01B | 13.69B | -0.11B | 14.53B | -0.22B | 12.81B | -0.04B | 13.93B | 14.54B | 0.15B |