|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.61B | 10.21B | 10.26B | 12.21B | 11.73B | 11.04B | 5.60B | 6.19B | 4.81B | 4.31B | 3.21B | 4.28B | 6.32B | 5.86B | 6.11B | 4.80B | 6.19B | 6.76B | 5.89B | 5.80B |
|
Short-term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.35B | 0.35B | 0.34B | 0.34B | 0.34B | 0.33B | 1.99B | 3.21B | 3.07B | 2.97B | 2.87B | 0.23B | 0.21B | 0.20B | 0.21B | 0.26B | 0.09B | | | |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.95B | 10.56B | 10.59B | 12.54B | 12.07B | 11.38B | 7.59B | 9.40B | 7.88B | 7.28B | 6.07B | 4.51B | 6.53B | 6.06B | 6.32B | 5.07B | 6.29B | 6.76B | 5.89B | 5.80B |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 10.14B | 10.60B | 12.54B | 11.34B | 11.54B | 10.97B | 12.73B | 10.45B | 9.59B | 9.46B | 11.34B | 9.55B | 9.05B | 9.20B | 10.87B | 10.03B | 10.43B | 9.97B | 11.21B | 9.95B |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.31B | 0.34B | 0.30B | 0.34B | 0.35B | 0.33B | 0.31B | 0.27B | 0.25B | 0.23B | 0.24B | 0.27B | 0.25B | 0.23B | 0.31B | 0.28B | 0.27B | 0.28B | 0.28B | 0.28B |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 10.45B | 10.94B | 12.85B | 11.67B | 11.89B | 11.30B | 13.04B | 10.71B | 9.84B | 9.69B | 11.58B | 9.82B | 9.29B | 9.43B | 11.18B | 10.30B | 10.70B | 10.25B | 11.48B | 10.23B |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.94B | 0.90B | | | | | | | | |
|
Current Deferred Tax Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.90B | 1.81B | 1.80B | 1.86B | 2.10B | 2.25B | 2.04B | 2.03B | 1.97B | 2.51B | 2.12B | 1.21B | 2.06B | 2.01B | 2.33B | 2.14B | 2.13B | 2.25B | 1.95B | 2.04B |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 21.99B | 22.84B | 24.93B | 25.60B | 25.57B | 24.60B | 22.22B | 21.73B | 19.44B | 19.25B | 19.41B | 16.18B | 18.82B | 17.26B | 19.31B | 17.09B | 18.85B | 18.98B | 19.05B | 17.79B |
|
Buildings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Construction in Progress (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Land & Improvements (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 32.63B | 32.86B | 33.48B | 33.59B | 33.49B | 33.62B | 34.72B | 34.99B | 35.50B | 36.01B | 36.95B | 37.17B | 37.13B | 37.39B | 37.18B | 37.25B | 37.71B | 37.74B | 37.73B | 38.03B |
|
Long-Term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.03B | 0.02B | 0.03B | 0.02B | 0.02B | 0.02B | | | | | | | | | | | | | | |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.36B | 3.33B | 3.69B | 3.67B | 3.67B | 3.62B | 4.22B | 4.25B | 4.25B | 4.10B | 4.87B | 4.85B | 4.35B | 4.40B | 4.30B | 4.69B | 4.81B | 4.81B | 5.84B | 5.80B |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.24B | 2.22B | 2.49B | 2.46B | 2.48B | 2.44B | 2.80B | 2.81B | 2.89B | 2.89B | 3.31B | 3.31B | 3.11B | 3.11B | 3.06B | 3.30B | 3.36B | 3.46B | 4.02B | 3.98B |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.59B | 5.56B | 6.18B | 6.13B | 6.15B | 6.06B | 7.02B | 7.06B | 7.14B | 6.99B | 8.18B | 8.15B | 7.46B | 7.51B | 7.36B | 7.99B | 8.16B | 8.27B | 9.86B | 9.78B |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.19B | 0.18B | 0.18B | 0.17B | 0.16B | 0.14B | 0.14B | 0.15B | 0.14B | 0.13B | 0.13B | 0.13B | 0.12B | 0.12B | 0.11B | 0.14B | 0.14B | 0.16B | 0.14B | 0.15B |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.08B | | 1.26B | 1.68B | 3.27B | 4.17B | 3.91B | 3.74B | 1.89B | 1.78B | 1.18B | 1.84B | 1.96B | 1.98B | 2.08B | 2.02B | 2.05B | 1.97B |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 42.88B | 42.90B | 44.47B | 44.51B | 44.52B | 44.95B | 48.91B | 50.46B | 50.91B | 51.03B | 51.44B | 51.45B | 50.59B | 51.00B | 50.76B | 51.38B | 52.07B | 52.41B | 54.05B | 54.02B |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 64.87B | 65.74B | 69.41B | 70.11B | 70.09B | 69.54B | 71.12B | 72.19B | 70.35B | 70.28B | 70.86B | 67.63B | 69.42B | 68.26B | 70.07B | 68.47B | 70.92B | 71.39B | 73.09B | 71.81B |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.56B | 6.45B | 7.52B | 7.04B | 7.17B | 6.73B | 7.51B | 6.30B | 6.08B | 5.97B | 6.34B | 5.40B | 5.30B | 5.41B | 6.30B | 5.45B | 6.04B | 5.78B | 6.63B | 5.91B |
|
Notes Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.56B | 6.45B | 7.52B | 7.04B | 7.17B | 6.73B | 7.51B | 6.30B | 6.08B | 5.97B | 6.34B | 5.40B | 5.30B | 5.41B | 6.30B | 5.45B | 6.04B | 5.78B | 6.63B | 5.91B |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.74B | 3.81B | 3.82B | 3.42B | 1.08B | 3.64B | 4.05B | 3.01B | 2.96B | 3.34B | 1.32B | 1.32B | 3.31B | 3.53B | 1.09B | 1.01B | 1.09B | 1.02B | 3.71B | 1.09B |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.36B | 1.35B | 1.43B | 1.72B | 1.63B | 1.05B | 1.47B | 1.68B | 1.25B | 1.23B | 1.26B | 1.33B | 0.94B | 1.29B | 1.44B | 0.83B | 1.17B | 1.37B | 1.38B | 1.64B |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.56B | 1.27B | 2.13B | 2.14B | 2.58B | 2.58B | 2.34B | 2.33B | 1.41B | 2.24B | 3.35B | 1.16B | 2.01B | 1.61B | 1.84B | 1.86B | 0.92B | 0.93B | 0.61B | 0.64B |
|
Current Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.56B | 0.55B | 0.58B | 0.58B | 0.56B | 0.56B | 0.62B | 0.67B | 0.67B | 0.66B | 0.71B | 0.69B | 0.68B | 0.70B | 0.73B | 0.72B | 0.72B | 0.74B | 0.76B | 0.74B |
|
Current Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.70B | 0.96B | | | | |
|
Curent Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 15.77B | 15.47B | 17.57B | 16.84B | 17.34B | 17.68B | 18.14B | 16.26B | 14.69B | 15.82B | 17.68B | 14.70B | 15.09B | 15.08B | 16.44B | 15.66B | 14.24B | 14.55B | 15.62B | 14.67B |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 21.03B | 20.84B | 19.78B | 21.88B | 20.58B | 17.77B | 17.32B | 19.86B | 20.76B | 18.88B | 18.92B | 18.85B | 20.20B | 20.32B | 19.45B | 19.51B | 23.82B | 23.85B | 23.52B | 23.75B |
|
Pension (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.67B | 7.67B | 8.05B | 8.20B | 8.34B | 6.75B | 4.81B | 4.60B | 4.63B | 4.67B | 6.16B | 6.32B | 6.45B | 5.38B | 6.86B | 7.02B | 6.40B | 6.19B | 6.57B | 6.67B |
|
Minority Interest (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.01B | 0.02B | 0.01B | 0.01B | 0.02B | 0.02B | 0.03B | 0.03B | 0.02B | 0.03B | 0.03B | 0.03B | 0.03B |
|
Liabilities from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.37B | | | | | | | |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.58B | 2.77B | 3.12B | 3.36B | 3.58B | 3.76B | 7.42B | 4.34B | 4.42B | 4.60B | 7.60B | 3.83B | 3.84B | 3.76B | 3.60B | 3.60B | 3.49B | 3.58B | 3.69B | 3.77B |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.04B | 2.94B | 3.03B | 2.97B | 3.52B | 2.96B | 3.24B | 3.54B | 4.35B | 3.65B | 4.46B | 4.38B | 4.24B | 3.61B | 4.37B | 4.22B | 3.44B | 4.43B | 3.70B | 3.53B |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.95B | 3.99B | 3.58B | 3.57B | 3.56B | 3.64B | 0.33B | 3.53B | 3.54B | 3.48B | 3.26B | 3.31B | 3.23B | 3.22B | 0.11B | 3.49B | 3.75B | 3.69B | 3.74B | 3.62B |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 60.91B | 61.75B | 49.65B | 66.53B | 67.97B | 65.92B | 70.78B | 68.65B | 68.16B | 66.79B | 67.59B | 64.32B | 68.56B | 66.27B | 69.93B | 64.97B | 67.16B | 51.86B | 53.10B | 52.39B |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 64.86B | 65.74B | 53.23B | 70.10B | 71.54B | 69.56B | 71.12B | 72.18B | 71.69B | 70.27B | 70.86B | 67.63B | 71.79B | 69.48B | 70.05B | 68.46B | 70.92B | 55.54B | 56.84B | 56.02B |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 22.59B | 22.11B | 21.91B | 24.02B | 23.16B | 20.35B | 19.66B | 22.19B | 22.18B | 21.12B | 22.26B | 20.01B | 22.20B | 21.93B | 21.28B | 21.37B | 24.74B | 24.78B | 24.13B | 24.39B |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01B | 0.00B | 16.18B | 0.01B | -1.45B | -0.01B | 0.01B | 0.01B | -1.35B | 0.01B | | -0.00B | -2.37B | -1.22B | 0.03B | 0.00B | 0.01B | 15.85B | 16.25B | 15.79B |
|
Shareholder's Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.02B | 0.00B | 1.34B | -0.01B | 0.01B | 0.00B | -1.45B | | 0.01B | 20.70B | -2.43B | -1.37B | -0.00B | -0.14B | 20.88B | -0.05B | | 15.85B | 16.23B | 15.79B |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 64.87B | 65.74B | 69.41B | 70.11B | 70.09B | 69.54B | 71.12B | 72.19B | 70.35B | 70.28B | 70.86B | 67.63B | 69.42B | 68.26B | 70.07B | 68.47B | 70.92B | 71.39B | 73.09B | 71.81B |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00B | 0.01B | | | 0.00B | 0.00B | 0.01B | 0.01B | 0.01B | 0.00B | 0.00B |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.90B | -3.03B | -0.02B | -0.01B | -3.25B | 20.18B | -1.55B | -0.24B | -1.57B | 20.70B | 21.05B | -3.78B | -3.81B | -3.70B | -4.31B | 19.94B | 19.83B | -4.12B | 20.15B | -4.25B |