|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 28,971,000.00B | 21.34B | 31.28B | 32.85B | 35,941,000.00B | 33.03B | 27.98B | | 24,731,000.00B | 27.26B | 25.64B | | 25.67B | 25.84B | 22.84B | 20.42B | 23,415,000.00B | 26.20B | 25.69B | 27.68B |
|
Short-term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00B | 12.31B | 0.00B | 7.86B | 0.00B | 8.75B | | 6.72B | 0.00B | 6.58B | 6.32B | 6.82B | 0.00B | 6.91B | | 5.18B | 0.00B | 3.33B | 4.17B | 4.04B |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 28,971,000.00B | 33.66B | 31.28B | 40.71B | 35,941,000.00B | 41.77B | 27.98B | 6.72B | 24,731,000.00B | 33.85B | 31.96B | 6.82B | 25.67B | 32.76B | 22.84B | 25.61B | 23,415,000.00B | 29.53B | 29.87B | 31.72B |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00B | 21.98B | 0.00B | 30.80B | 0.00B | 24.38B | | 22.16B | 0.00B | 23.44B | 24.20B | 20.65B | 0.00B | 19.28B | | 21.25B | 0.00B | 18.56B | 22.98B | 21.18B |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 29.55B | | | | 28.29B | | | | 14.95B | | | | 16.85B | | | | 13.93B | | |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00B | 51.54B | 0.00B | 30.80B | 0.00B | 52.67B | | 22.16B | 0.00B | 38.39B | 24.20B | 20.65B | 0.00B | 36.13B | | 21.25B | 0.00B | 32.49B | 22.98B | 21.18B |
|
Raw Materials (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.21B | | | | 4.71B | | | | 3.18B | | | | 3.11B | | | | 2.35B | | |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00B | -1.24B | 0.00B | 28.54B | 0.00B | -1.31B | | 18.79B | 0.00B | 19.32B | 20.23B | 20.19B | 0.00B | 18.87B | | 17.27B | 0.00B | 16.66B | 23.93B | 21.37B |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00B | 35.14B | 0.00B | 55.55B | 0.00B | 36.07B | | 23.11B | 0.00B | 20.82B | 20.61B | 20.01B | 0.00B | 23.69B | | 24.16B | 0.00B | 20.44B | 33.88B | 28.98B |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00B | 111.14B | 0.00B | 155.91B | 0.00B | 125.72B | | 104.80B | 0.00B | 99.53B | 97.53B | 91.80B | 0.00B | 96.57B | | 90.85B | 0.00B | 89.47B | 112.21B | 105.27B |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00B | 106.56B | 0.00B | 101.45B | 0.00B | 107.10B | | 104.17B | 0.00B | 184.12B | 109.46B | 109.40B | 0.00B | 188.92B | | 201.97B | 0.00B | 201.59B | 202.35B | 208.50B |
|
Long-Term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00B | 1.62B | 0.00B | 1.38B | 0.00B | 1.05B | | 1.19B | 0.00B | 25.89B | 1.90B | 1.74B | 0.00B | 27.87B | | 2.18B | 0.00B | 1.91B | 2.10B | 2.10B |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.00B | 8.83B | -0.00B | -14.02B | -0.00B | 8.65B | | -12.86B | -0.00B | 9.95B | -14.17B | -14.41B | -0.00B | 11.27B | | | -0.00B | -0.00B | -0.00B | |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00B | 32.48B | 0.00B | 37.02B | 0.00B | 31.93B | | 31.72B | 0.00B | 33.08B | 33.19B | 33.48B | 0.00B | 34.24B | | 36.69B | 0.00B | 37.34B | 36.39B | 35.63B |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00B | 41.31B | 0.00B | 23.00B | 0.00B | 40.58B | | 18.86B | 0.00B | 43.03B | 19.03B | 19.06B | 0.00B | 45.50B | | 36.69B | 0.00B | 37.34B | 36.39B | 35.63B |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.40B | 5.30B | 4.74B | | 5.05B | 4.77B | 3.65B | | 3.42B | 3.17B | 3.57B | | 3.20B | 3.36B | 3.55B | | 3.36B | 2.99B | 2.94B |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00B | 2.80B | 0.00B | 3.08B | 0.00B | 2.39B | | 2.57B | 0.00B | 4.31B | 4.33B | 4.24B | 0.00B | 4.01B | | 4.06B | 0.00B | 2.92B | 2.64B | 2.57B |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00B | 0.00B | 0.00B | 177.49B | 0.00B | 178.14B | | 176.22B | 0.00B | 0.00B | 185.61B | 187.69B | 0.00B | 188.92B | | 201.97B | 0.00B | 0.00B | 0.00B | 208.50B |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 295,680,000.00B | 293.46B | 324.58B | 333.41B | 349,715,000.00B | 303.86B | 293.03B | 281.02B | 290,004,000.00B | 283.65B | 283.13B | 0.28 | 284.00B | 285.49B | 291.06B | 292.82B | 291,959,000.00B | 291.06B | 314.56B | 313.76B |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00B | 36.84B | 0.00B | 49.70B | 0.00B | 41.35B | | 32.85B | 0.00B | 41.34B | 37.65B | 36.45B | 0.00B | 39.93B | | 39.29B | 0.00B | 38.06B | 42.69B | 41.44B |
|
Notes Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 16.98B | 8.85B | 18.76B | 16.41B | | 9.00B | 18.48B | 17.03B | | 2.38B | | | | 4.46B | | | | 7.62B | | |
|
Dividends payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 16.98B | 45.68B | 18.76B | 66.11B | 0.00B | 50.34B | 18.48B | 49.88B | 0.00B | 43.71B | 37.65B | 36.45B | 0.00B | 44.39B | | 39.29B | 0.00B | 45.69B | 42.69B | 41.44B |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00B | 42.80B | 0.00B | 62.50B | 0.00B | 52.27B | | 38.61B | 0.00B | 36.73B | 32.95B | 33.44B | 0.00B | 35.96B | | 34.67B | 0.00B | 36.34B | 47.51B | 43.11B |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00B | 15.04B | 0.00B | 16.00B | 0.00B | 15.50B | | 15.54B | 0.00B | 9.59B | 17.97B | 11.27B | 0.00B | 10.02B | | 14.64B | 0.00B | 12.04B | 12.58B | 13.18B |
|
Current Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.39B | | | 7.67B | 1.44B | 8.13B | | | 1.72B | 8.01B | | 8.34B | 2.10B | | | | 1.88B | | |
|
Current Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 10.28B | | | | 14.78B | | | | 13.97B | | | | 12.56B | | | | 10.43B | | |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00B | 95.10B | 0.00B | 128.66B | 0.00B | 109.78B | | 89.74B | 0.00B | 88.78B | 89.16B | 82.36B | 0.00B | 87.96B | | 91.22B | 0.00B | 92.56B | 104.24B | 99.21B |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00B | 49.51B | 0.00B | 46.87B | 0.00B | 45.26B | | 40.43B | 0.00B | 40.48B | 38.05B | 42.53B | 0.00B | 43.53B | | 47.58B | 0.00B | 48.99B | 51.43B | 49.52B |
|
Pension (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00B | 2.67B | 0.00B | 2.34B | 0.00B | 1.83B | | 1.87B | 0.00B | 1.99B | 1.94B | 1.82B | 0.00B | 1.75B | | 1.97B | 0.00B | 2.02B | 1.97B | 2.00B |
|
Minority Interest (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00B | 3.26B | 0.00B | 3.31B | 0.00B | | | 2.77B | 0.00B | 0.00B | 2.73B | 2.65B | 0.00B | | | | 0.00B | 0.00B | 0.00B | |
|
Liabilities from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 309.00 | 0.06B | 43.00 | 0.06B | 34.00 | 0.17B | | 2.29B | 0.00B | 0.69B | 0.11B | 0.74B | 0.00B | 1.38B | | 1.76B | 0.00B | 5.73B | 1.21B | 1.27B |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00B | 10.90B | 0.00B | 12.17B | 0.00B | 11.02B | 314.00 | 11.24B | 0.00B | 11.69B | 11.88B | 12.46B | 0.00B | 12.11B | 209.00 | 12.73B | 0.00B | 12.63B | 12.99B | 13.35B |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00B | 20.27B | 0.00B | 23.37B | 0.00B | 21.40B | | 21.30B | 0.00B | 21.26B | 20.96B | 20.30B | 0.00B | 19.87B | | 20.31B | 0.00B | 17.32B | 18.69B | 18.73B |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00B | 83.36B | 0.00B | 84.75B | 0.00B | 79.52B | | 74.83B | 0.00B | 75.42B | 72.83B | 77.10B | 0.00B | 77.27B | | 82.60B | 0.00B | 80.97B | 85.08B | 83.60B |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 295,680,000.00B | 293.46B | 324.58B | 333.41B | 349,715,000.00B | 303.86B | 293.03B | 281.02B | 290,004,000.00B | 283.65B | 283.13B | 0.28 | 284.00B | 285.49B | 291.06B | 292.82B | 291,959,000.00B | 291.06B | 314.56B | 313.76B |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00B | 64.55B | 0.00B | 62.87B | 0.00B | 60.77B | | 55.97B | 0.00B | 50.07B | 56.03B | 53.80B | 0.00B | 53.56B | | 62.22B | 0.00B | 61.03B | 64.01B | 62.71B |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00B | 115.00B | 0.00B | 116.69B | 0.00B | 114.57B | | 113.68B | 0.00B | 119.45B | 118.41B | 117.38B | 0.00B | 120.25B | | 119.00B | 0.00B | 117.52B | 125.24B | 130.95B |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 295,680,000.00B | 293.46B | 324.58B | 333.41B | 349,715,000.00B | 303.86B | 293.03B | 281.02B | 290,004,000.00B | 283.65B | 283.13B | 0.28 | 284.00B | 285.49B | 291.06B | 292.82B | 291,959,000.00B | 291.06B | 314.56B | 313.76B |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.03B | | | | | | | | | | | | | | | | 0.06B | | 0.06B |