|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00B | 0.00B | 21.34B | 0.00B | 0.03 | 0.00B | 33.03B | | 0.03 | 0.00B | 27.26B | 0.00B | 0.00B | 0.00B | 25.84B | | 22.84B | -0.00B | 23.41B | 0.00B |
|
Short-term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.40B | 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 | | | -4.61B | 0.00B | 0.00B |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.40B | 0.00B | 33.66B | 0.00B | 7.86B | 0.00B | 41.77B | | 6.73B | 0.00B | 33.85B | 6.32B | 6.82B | 0.00B | 32.76B | | 22.84B | -4.61B | 23.42B | 0.00B |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 17.19B | 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 | | | 0.00B | 0.00B | 0.00B |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 29.55B | | | | 28.29B | | | | 14.95B | | | | 16.85B | | | | 13.93B | |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 17.19B | 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 | | | 0.00B | 13.93B | 0.00B |
|
Raw Materials (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.21B | | | | 4.71B | | | | 3.18B | | | | 3.11B | | | | 2.35B | |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.00B | 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 | | | 0.00B | 0.00B | 0.00B |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 17.59B | 0.00B | 1.88B | 0.00B | 55.55B | 0.00B | 1.46B | | 23.11B | 0.00B | 1.73B | 20.61B | 20.01B | 0.00B | 2.48B | | | 0.00B | 0.00B | 0.00B |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 87.44B | 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 | | | 0.00B | 0.00B | 0.00B |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 106.79B | 0.00B | 106.56B | 0.00B | 101.45B | 0.00B | 107.10B | | 104.17B | 0.00B | 108.92B | 109.46B | 109.40B | 0.00B | 109.09B | | | 0.00B | 0.00B | 0.00B |
|
Long-Term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.25B | 0.00B | 1.62B | 0.00B | 1.38B | 4.70B | 1.05B | | 1.19B | 0.00B | 1.54B | 1.90B | 1.74B | 0.00B | 27.87B | | | -1.17B | 0.00B | 0.00B |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.83B | | | | 8.65B | | | | 9.95B | | | | 11.27B | | | | 12.50B | |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 33.36B | 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 | | | 0.00B | 0.00B | 0.00B |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 33.36B | 0.00B | 41.31B | 0.00B | 37.02B | 0.00B | 40.58B | | 31.72B | 0.00B | 43.03B | 33.19B | 33.48B | 0.00B | 45.50B | | | 0.00B | 12.50B | 0.00B |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.40B | | | | 5.05B | | | | 3.42B | | | | 3.20B | | | | 3.36B | |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.80B | 0.00B | 0.38B | 0.00B | 3.08B | 0.00B | 0.30B | | 2.57B | 0.00B | 4.31B | 4.33B | 4.24B | 0.00B | 4.01B | | | 0.00B | 0.00B | 0.00B |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 185.26B | 0.00B | 182.32B | 0.00B | 177.49B | 0.00B | 178.14B | | 176.22B | 0.00B | 184.12B | 185.61B | 187.69B | 0.00B | 188.92B | | | 0.00B | 0.00B | 0.00B |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.27 | 295,680,000.00B | 293.46B | 324.58B | 0.33 | 349,715,000.00B | 303.86B | 293,032,000.00B | 0.28 | 290,004,000.00B | 283.65B | 283.13B | 0.28 | 284,005,000.00B | 285.49B | 291,057,000.00B | 292.82B | 291.96B | 0.29 | 0.00B |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 29.75B | 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 | | | 0.00B | 0.00B | 0.00B |
|
Notes Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 16.98B | 0.00B | 8.85B | 0.00B | 16.00B | 0.00B | 9.00B | | 15.54B | 0.00B | 2.38B | 17.97B | 11.27B | 0.00B | 4.46B | | | 11.83B | 0.00B | 0.00B |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 46.73B | 0.00B | 45.68B | 0.00B | 65.70B | 0.00B | 50.34B | | 48.40B | 0.00B | 43.71B | 55.62B | 47.72B | 0.00B | 44.39B | | | 11.83B | 0.00B | 0.00B |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.48B | | | | 1.57B | | | | 1.69B | | | | 1.60B | | | | 1.82B | |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.32B | 504.00 | 15.04B | 502.00 | 0.40B | 861.00 | 15.50B | | 0.44B | 415.00 | 0.45B | 0.48B | 0.46B | 488.00 | 10.02B | | | 0.57B | 388.00 | 243.00 |
|
Current Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.39B | | | | 1.44B | | | | 1.72B | | | | 2.10B | | | | 1.88B | |
|
Current Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 10.28B | | | | 14.78B | | | | 13.97B | | | | 12.56B | | | | 10.43B | |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 75.18B | 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 | | | 0.00B | 0.00B | 0.00B |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 25.11B | 24.32B | 49.51B | 17.05B | 12.97B | 5.01B | 45.26B | 15.35B | 14.54B | 16.68B | 40.48B | 14.22B | 13.68B | 17.56B | 43.53B | 20.10B | 25.93B | 24.55B | 20.21B | 23.05B |
|
Pension (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.31B | 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 | | | 0.00B | 0.00B | 0.00B |
|
Minority Interest (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -63.00 | 268.00 | 3.26B | -22.00 | 112.00 | 0.00B | -12.00 | 74.00 | 138.00 | 0.00B | 0.00B | -6.00 | 2.65B | 210.00 | 2.40B | 70.00 | -173.00 | 2.38B | 0.00B | 0.00B |
|
Liabilities from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.29B | 309.00 | 58.00 | 43.00 | 0.06B | 34.00 | | | 2.29B | 0.00B | 687.00 | 0.11B | 0.74B | 0.00B | | | | 0.00B | 0.00B | 0.00B |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 10.90B | | | | 11.02B | | | | 11.69B | | | | 12.11B | | | | 12.63B | |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 20.72B | 0.00B | 20.27B | 0.00B | 23.37B | 0.00B | 21.40B | | 21.30B | 0.00B | 4.86B | 20.96B | 20.30B | 0.00B | 19.87B | | | 0.00B | 0.00B | 0.00B |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 86.95B | 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 | | | 0.00B | 0.00B | 0.00B |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 178.46B | | | 349,714,879.33B | 189.29B | 293,031,881.56B | -116.45B | 290,003,881.58B | 166.90B | 161.99B | -120.03B | 284,004,881.38B | 165.23B | 291,056,879.58B | 173.81B | 174.29B | -117.52B | -125.24B |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 25.43B | 24.32B | 64.55B | 17.05B | 13.37B | 5.01B | 60.77B | 15.35B | 14.98B | 16.68B | 40.92B | 14.70B | 14.14B | 17.56B | 53.56B | 20.10B | 25.93B | 25.12B | 20.22B | 23.05B |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 115.00B | | | 120.67B | 114.57B | 118.44B | 116.45B | 118.42B | 116.75B | 121.14B | 120.03B | 118.62B | 120.25B | 120.42B | 119.00B | 117.67B | 117.52B | 125.24B |
|
Shareholder's Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 110.58B | 0.00B | 115.00B | 0.00B | 120.00B | 0.00B | 114.57B | | 116.45B | 0.00B | 119.45B | 121.14B | 120.03B | 0.00B | 117.86B | | | 0.00B | 0.00B | 0.00B |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.27 | 295,680,000.00B | 293.46B | 324.58B | 0.33 | 349,715,000.00B | 303.86B | 293,032,000.00B | 0.28 | 290,004,000.00B | 283.65B | 283.13B | 0.28 | 284,005,000.00B | 285.49B | 291,057,000.00B | 292.82B | 291.96B | 0.29 | 0.00B |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -165.00 | -8.00 | 1.67B | -0.00B | -3.01B | -0.00B | 7.55B | | -4.82B | -0.00B | 4.02B | -4.91B | -0.00B | -0.00B | 9.96B | | -0.00B | -0.00B | -0.00B | -775.00 |