|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 15.26B | 20.62B | 23.19B | 23.72B | 26.80B | 30.69B | 38.33B | 41.21B | 42.72B | 42.74B | 42.88B | 45.62B | 41.64B | 41.47B | 46.09B | 55.69B | 58.51B | 65.92B | 82.64B | 89.29B |
|
Short-term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.05B | -0.15B | 0.38B | 0.54B | -0.15B | 0.34B | 0.00B | 0.58B | 0.85B | -4.07B | 0.83B | 1.39B | -0.01B | -0.01B | 4.86B | -0.01B | -0.03B | 1.96B | -0.01B | 0.00B |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 15.32B | 20.47B | 23.57B | 24.26B | 26.65B | 31.02B | 38.33B | 41.79B | 43.57B | 38.66B | 43.71B | 47.01B | 41.63B | 41.46B | 50.95B | 55.68B | 58.48B | 67.88B | 82.64B | 89.30B |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.38B | 5.52B | 5.11B | 5.96B | 6.36B | 6.70B | 7.11B | 7.62B | 7.53B | 8.59B | 7.34B | 4.86B | 6.20B | 7.03B | 6.33B | 6.47B | 7.74B | 8.39B | 10.22B | 9.00B |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00B | | | | 0.00B | | | | 0.00B | | | | 0.00B | | | 0.04B | | 0.09B |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.38B | 5.52B | 5.11B | 5.96B | 6.36B | 6.70B | 7.11B | 7.62B | 7.53B | 8.59B | 7.34B | 4.86B | 6.20B | 7.03B | 6.33B | 6.47B | 7.74B | 8.43B | 10.22B | 9.09B |
|
Raw Materials (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Work In Process (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Finished Goods (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.09B | 3.74B | 4.83B | 5.51B | -1.19B | 6.55B | 6.95B | 7.16B | 7.41B | 7.20B | 7.06B | 7.12B | 7.64B | 8.29B | 7.89B | 8.44B | 9.08B | 8.92B | 9.66B | 9.29B |
|
Current Deferred Tax Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.05B | 0.19B | 0.23B | 0.21B | 0.27B | 0.41B | 0.38B | 0.37B | 0.45B | 0.35B | 0.41B | 0.54B | 0.54B | 0.61B | 0.82B | 0.69B | 0.87B | 1.34B | 1.15B | 3.83B |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 28.82B | 35.14B | 38.37B | 40.67B | 44.47B | 49.26B | 57.83B | 61.63B | 64.97B | 66.42B | 65.55B | 65.72B | 63.92B | 65.83B | 69.01B | 80.23B | 86.02B | 95.69B | 114.93B | 123.14B |
|
Buildings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00B | | 0.00B | | | | | | | | | | | | | | | |
|
Land & Improvements (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.03B | | 0.03B | | | | | | | | | | | | | | | |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.02B | | 0.03B | | 1.87B | | | | -1.90B | | | | 96.39B | | | 100.23B | | 119.10B |
|
Long-Term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.57B | 0.60B | 0.66B | 0.72B | 0.69B | 0.74B | 0.78B | 0.86B | 0.81B | 0.88B | 0.87B | 0.94B | 0.88B | 0.91B | 0.93B | 0.92B | 0.96B | 1.15B | 1.20B | 1.22B |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.28B | 0.90B | 0.40B | -0.02B | 0.95B | -0.20B | 2.06B | 0.92B | -0.13B | -0.18B | -0.30B | 0.80B | -0.07B | -0.11B | 0.72B | -0.16B | 0.68B | 0.81B | -0.19B | 0.80B |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.28B | 0.90B | 0.40B | -0.02B | 0.95B | -0.20B | 2.06B | 0.92B | -0.13B | -0.18B | -0.30B | 0.80B | -0.07B | -0.11B | 0.72B | -0.16B | 0.68B | 0.81B | -0.19B | 0.80B |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.69B | 0.77B | 0.91B | 1.12B | 1.30B | 1.51B | 1.77B | 1.93B | 1.97B | 2.08B | 2.21B | 2.26B | 2.23B | 2.25B | 2.02B | 2.02B | 2.04B | 2.04B | 2.08B | 2.03B |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.06B | 0.14B | 0.05B | 0.07B | 0.08B | 0.08B | 0.09B | 0.14B | 0.13B | 0.17B | 0.24B | 0.25B | 0.26B | 0.28B | 0.22B | 0.40B | 1.88B | 2.53B | 4.47B | 0.14B |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 53.24B | 54.80B | 58.61B | 63.49B | 66.34B | 70.50B | 76.23B | 81.24B | 83.18B | 86.69B | 92.97B | 100.45B | 104.01B | 107.55B | 105.00B | 104.96B | 105.18B | 111.65B | 131.06B | 132.78B |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 82.07B | 89.93B | 96.99B | 104.15B | 110.66B | 119.77B | 134.07B | 142.87B | 148.15B | 153.11B | 158.53B | 166.17B | 167.93B | 173.38B | 174.01B | 185.19B | 191.20B | 207.33B | 245.99B | 255.92B |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.02B | 1.33B | 1.37B | 1.31B | 1.42B | 1.50B | 1.70B | 1.74B | 1.98B | 1.98B | 1.75B | 1.52B | 1.56B | 1.65B | 1.75B | 1.94B | 2.14B | 2.26B | 2.82B | 2.66B |
|
Notes Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.68B | 5.30B | 3.11B | 4.89B | 4.99B | 4.27B | 4.14B | 5.17B | 3.94B | 0.15B | 0.14B | 0.14B | 0.19B | 0.27B | 0.22B | 0.14B | 0.14B | 0.17B | 0.17B | 0.14B |
|
Dividends payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.35B | 4.42B | 4.55B | 4.63B | 4.88B | 5.13B | 5.13B | 5.10B | 4.87B | 4.70B | 4.55B | 4.70B | 4.87B | 4.92B | 5.30B | 6.02B | 6.43B | 6.83B | 8.67B | 9.20B |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 10.01B | 11.05B | 9.04B | 10.83B | 11.29B | 10.90B | 10.97B | 12.02B | 10.79B | 6.83B | 6.45B | 6.36B | 6.62B | 6.83B | 7.28B | 8.11B | 8.72B | 9.26B | 11.67B | 12.00B |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.28B | 2.72B | 3.08B | 3.98B | 4.03B | 5.00B | 5.84B | 6.66B | 6.74B | 8.79B | 9.36B | 8.60B | 9.01B | 10.31B | 9.33B | 12.73B | 14.07B | 13.98B | 14.45B | 12.94B |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.05B | 0.05B | 0.09B | 0.07B | 0.07B | 0.05B | 0.16B | 0.08B | 0.02B | 0.02B | 0.62B | 0.02B | 0.01B | 0.00B | 0.86B | 0.02B | 0.00B | 1.85B | 0.04B | 4.42B |
|
Current Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.11B | 1.15B | 2.41B | 2.64B | 1.86B | 1.21B | 2.82B | 3.14B | 2.12B | 2.51B | 5.21B | 5.18B | 2.28B | 3.25B | 4.03B | 3.41B | 2.40B | 5.94B | 3.90B | 8.61B |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 20.61B | 20.07B | 22.20B | 23.61B | 23.63B | 23.56B | 27.29B | 29.44B | 28.81B | 26.62B | 31.50B | 28.75B | 26.44B | 30.67B | 29.65B | 32.47B | 33.50B | 40.55B | 42.68B | 49.11B |
|
Capital Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.76B | 7.75B | 0.07B | 9.88B | 14.71B | 16.52B | 0.12B | 22.53B | 25.70B | 27.78B | 0.15B | 27.95B | 29.41B | 29.48B | 0.14B | 29.88B | 28.21B | 0.99B | 29.45B | 1.29B |
|
Non-Current Deffered Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Pension (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.03B | 0.29B | 0.42B | 0.40B | 0.40B | 0.41B | 0.40B | 0.31B | 0.29B | 0.28B | 0.30B | 0.28B | 0.28B | 0.27B | 0.29B | 0.24B | 0.24B | 0.23B | 0.18B | 0.19B |
|
Minority Interest (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00B | 0.03B | 0.03B | 0.00B | 0.01B | 0.01B | 0.09B | 0.01B | -0.02B | 0.47B | 0.47B | 0.48B | -0.03B | -0.05B | 0.77B | 0.89B | 0.06B | 1.09B | 1.25B | 1.33B |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01B | 0.03B | 0.06B | 0.07B | 0.08B | 0.08B | 0.07B | 0.07B | 0.03B | 0.05B | 0.03B | 0.02B | 0.01B | 0.01B | 0.00B | 0.00B | 0.00B | 0.12B | 0.13B | 0.13B |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.64B | 0.65B | 0.79B | 0.75B | 0.75B | 0.76B | 0.83B | 0.75B | 0.77B | 1.00B | 0.95B | 0.99B | 0.97B | 0.93B | 0.90B | 0.87B | 0.87B | 0.89B | 1.04B | 1.14B |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00B | 0.00B | 0.08B | 0.00B | 0.01B | 0.01B | 6.03B | 1.45B | 0.00B | 3.30B | 5.75B | 0.30B | 0.01B | 0.85B | 5.61B | 0.40B | 0.37B | 3.23B | -0.12B | 0.02B |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.78B | 8.84B | 10.29B | 11.29B | 16.16B | 21.51B | 29.34B | 30.36B | 33.76B | 35.73B | 33.85B | 35.56B | 36.95B | 36.09B | 35.72B | 34.46B | 32.97B | 34.20B | 34.87B | 32.72B |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 24.38B | 28.91B | 32.49B | 34.90B | 39.79B | 45.07B | 56.63B | 59.80B | 62.57B | 62.35B | 65.35B | 64.31B | 63.40B | 66.76B | 65.37B | 66.93B | 66.48B | 74.75B | 77.55B | 81.83B |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.81B | 7.80B | 0.16B | 9.95B | 14.77B | 16.57B | 0.28B | 22.61B | 25.72B | 27.80B | 0.77B | 27.97B | 29.41B | 29.48B | 1.00B | 29.90B | 28.21B | 2.84B | 29.49B | 5.70B |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 57.69B | 61.02B | 64.46B | 69.25B | 71.02B | 74.70B | 77.35B | 83.07B | 85.58B | 90.76B | 92.69B | 101.86B | 104.53B | 106.62B | 107.87B | 118.26B | 124.72B | 131.50B | 168.43B | 172.76B |
|
Shareholder's Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 57.66B | 60.99B | 64.46B | 69.18B | 70.94B | 74.61B | 77.35B | 82.82B | 85.10B | 90.28B | 92.69B | 101.37B | 103.99B | 105.85B | 107.87B | 117.37B | 123.73B | 131.50B | 167.19B | 172.76B |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 82.07B | 89.93B | 96.99B | 104.15B | 110.66B | 119.77B | 134.07B | 142.87B | 148.15B | 153.11B | 158.53B | 166.17B | 167.93B | 173.38B | 174.01B | 185.19B | 191.20B | 207.33B | 245.99B | 255.92B |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.03B | | | | | | | | -0.10B | | | | |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 48.31B | 51.66B | -1.92B | 59.35B | 61.43B | 65.10B | -2.25B | 72.94B | 75.10B | 79.56B | -0.65B | | | | -0.89B | | | 1.20B | | 162.56B |