|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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 | 4.65B |
|
Short-term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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 | 4.65B |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 10.47B | 0.30B | 11.34B | 11.54B | 11.12B | 12.73B | 10.30B | 9.74B | 9.46B | 11.34B | 9.55B | 9.05B | 9.32B | 10.87B | 10.03B | 10.43B | 9.97B | 0.28B | 9.95B | 10.71B |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 10.47B | 0.30B | 11.34B | 11.54B | 11.12B | 12.73B | 10.30B | 9.74B | 9.46B | 11.34B | 9.55B | 9.05B | 9.32B | 10.87B | 10.03B | 10.43B | 9.97B | 0.28B | 9.95B | 10.71B |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.94B | 0.90B | | | | | | | | | |
|
Current Deferred Tax Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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 | 2.18B |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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 | 17.55B |
|
Buildings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Construction in Progress (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Land & Improvements (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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 | 37.89B |
|
Long-Term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.02B | 0.03B | 0.02B | 0.02B | 0.02B | | | | | | | | | | | | | | | |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.33B | 3.69B | 3.67B | 3.67B | 3.62B | 4.22B | 4.25B | 4.25B | 4.10B | 4.87B | 4.80B | 4.35B | 4.40B | 4.30B | 4.70B | 4.80B | 4.80B | 5.84B | 5.80B | 5.77B |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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 | 3.95B |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.56B | 6.18B | 6.13B | 6.15B | 6.06B | 7.02B | 7.06B | 7.14B | 6.99B | 8.18B | 8.11B | 7.46B | 7.51B | 7.36B | 8.00B | 8.16B | 8.26B | 9.86B | 9.78B | 9.72B |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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 | 0.15B |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.08B | | | | 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 | 1.93B |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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 | 53.72B |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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 | 71.27B |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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 | 5.98B |
|
Notes Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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 | 5.98B |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.81B | 1.05B | 1.02B | 1.08B | 3.64B | 4.05B | 1.07B | 2.96B | 1.06B | 3.22B | 1.32B | 3.31B | 3.53B | 3.65B | 3.27B | 1.09B | 3.48B | 1.14B | 1.09B | 3.38B |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.35B | 1.43B | 1.72B | 1.63B | 1.05B | 0.33B | 1.68B | 1.25B | 1.23B | 1.26B | 1.33B | 0.94B | 1.29B | 0.11B | 0.83B | 1.17B | 1.37B | 1.38B | 1.64B | 1.96B |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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 | 0.63B |
|
Current Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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 | 0.73B |
|
Current Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.70B | 0.96B | | | | | |
|
Curent Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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 | 14.88B |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 20.84B | 21.91B | 21.88B | 18.00B | 20.35B | 17.32B | 22.19B | 19.35B | 18.88B | 18.92B | 18.85B | 20.20B | 20.32B | 19.45B | 19.51B | 23.82B | 23.85B | 23.52B | 23.75B | 23.85B |
|
Pension (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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 | 6.34B |
|
Minority Interest (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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 | 0.03B |
|
Liabilities from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.37B | | | | | | | | |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.77B | 3.12B | 3.36B | 3.58B | 3.76B | 4.30B | 4.34B | 4.42B | 4.60B | 7.60B | 3.83B | 3.84B | 3.76B | 7.47B | 3.60B | 3.49B | 3.58B | 3.69B | 3.77B | 3.88B |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.49B | 3.03B | 2.97B | 2.96B | 2.96B | 3.86B | 4.21B | 3.68B | 4.32B | 4.46B | 4.38B | 3.56B | 3.61B | 4.37B | 4.22B | 4.17B | 3.69B | 3.70B | 3.53B | 3.46B |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.99B | 3.58B | 3.57B | 3.56B | 3.64B | 3.51B | 3.53B | 3.54B | 3.48B | 3.26B | 3.31B | 3.23B | 3.22B | 3.35B | 3.49B | 3.75B | 3.69B | 3.74B | 3.62B | 3.75B |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 61.75B | 65.83B | 66.55B | 66.53B | 65.90B | 67.61B | 68.66B | 66.81B | 66.80B | 67.59B | 64.32B | 66.19B | 65.05B | 66.72B | 64.97B | 67.17B | 67.70B | 69.35B | 68.19B | 67.51B |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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 | 71.27B |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 22.11B | 24.05B | 24.02B | 20.58B | 22.93B | 19.66B | 24.52B | 20.76B | 21.12B | 22.26B | 20.01B | 22.20B | 21.93B | 21.28B | 21.37B | 24.74B | 24.78B | 24.13B | 24.39B | 24.48B |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00B | 16.18B | 0.00B | 0.01B | -2.04B | 0.01B | 0.01B | 0.01B | | 0.01B | 0.00B | 0.01B | 0.03B | -0.00B | 0.01B | 19.83B | 15.82B | 16.25B | 15.76B | 15.10B |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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 | 71.27B |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00B | | | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -3.03B | -0.02B | -2.07B | -3.25B | 20.18B | 21.33B | -0.00B | -1.57B | -1.54B | -3.76B | 20.68B | -3.81B | -3.70B | -4.31B | 19.94B | 19.83B | -4.12B | -4.21B | -4.25B | 18.83B |