|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.50B | 4.12B | 2.64B | 5.39B | 3.97B | 4.86B | 5.52B | 5.08B | 5.83B | 5.42B | 4.92B | 5.25B | 5.18B | 4.66B | 4.63B | 4.54B | 4.76B | 4.69B | 5.73B | 7.87B |
|
Short-term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.50B | 4.12B | 2.64B | 5.39B | 3.97B | 4.86B | 5.52B | 5.08B | 5.83B | 5.42B | 4.92B | 5.25B | 5.18B | 4.66B | 4.63B | 4.54B | 4.76B | 4.69B | 5.73B | 7.87B |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.63B | 9.97B | 13.08B | 14.44B | 11.58B | 11.92B | 9.69B | 10.89B | 12.57B | 12.53B | 12.15B | 13.14B | 11.07B | 10.71B | 11.24B | 11.07B | 10.33B | 9.88B | 13.41B | 13.93B |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.39B | | | | 1.02B | | | | 1.08B | | | | 0.70B | -0.25B | | | | | 0.08B |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.63B | 10.36B | 13.08B | 14.44B | 11.58B | 12.94B | 9.69B | 10.89B | 12.57B | 13.60B | 12.15B | 13.14B | 11.07B | 11.41B | 10.99B | 11.07B | 10.33B | 9.88B | 13.41B | 14.01B |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.23B | 6.26B | 7.17B | 7.15B | 6.63B | 6.75B | 7.46B | 6.96B | 7.51B | 7.58B | 7.91B | 8.03B | 7.05B | 7.76B | 7.12B | 7.54B | 7.39B | 7.59B | 7.56B | 7.62B |
|
Current Deferred Tax Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.44B | 0.40B | 0.42B | 0.43B | 0.52B | 0.60B | 0.67B | 0.77B | 0.67B | 0.69B | 0.69B | 0.70B | 0.67B | 0.61B | 0.60B | 0.66B | 1.01B | 1.05B | 1.13B | 1.24B |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 18.79B | 21.16B | 23.31B | 27.41B | 22.70B | 24.13B | 23.34B | 23.70B | 26.58B | 26.22B | 25.67B | 27.11B | 23.98B | 23.74B | 23.59B | 23.80B | 23.50B | 23.21B | 27.82B | 30.67B |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 30.44B | 30.85B | 30.88B | 30.75B | 30.51B | 30.98B | 30.78B | 30.57B | 30.25B | 30.21B | 30.07B | 29.77B | 29.68B | 29.31B | 28.55B | 28.24B | 27.74B | 27.62B | 27.11B | 26.84B |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.09B | | | | 7.16B | 7.20B | 7.15B |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.46B | 5.88B | 6.21B | 6.18B | 6.12B | 5.87B | 6.06B | 6.40B | 6.34B | 6.63B | 6.83B | 6.73B | 6.72B | 7.09B | 7.04B | 7.39B | 7.37B | | | |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 35.90B | 36.72B | 37.09B | 36.94B | 36.63B | 36.85B | 36.84B | 36.97B | 36.60B | -24.67B | 36.90B | 36.50B | 36.41B | 36.41B | -21.97B | 35.63B | 35.11B | 34.78B | 34.32B | 33.99B |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 54.69B | 57.89B | 60.40B | 64.34B | 59.33B | 60.98B | 60.18B | 60.67B | 63.17B | 1.55B | 62.57B | 63.62B | 60.38B | 60.14B | 1.62B | 59.43B | 58.62B | 57.99B | 62.14B | 64.66B |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.82B | 12.49B | 15.24B | 16.64B | 13.00B | 12.73B | 10.50B | 10.82B | 13.34B | 12.57B | 12.46B | 14.56B | 11.52B | 12.09B | 11.98B | 11.50B | 10.69B | 10.14B | 13.40B | 14.42B |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.82B | 12.49B | 15.24B | 16.64B | 13.00B | 12.73B | 10.50B | 10.82B | 13.34B | 12.57B | 12.46B | 14.56B | 11.52B | 12.09B | 11.98B | 11.50B | 10.69B | 10.14B | 13.40B | 14.42B |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.54B | 1.25B | 1.14B | 1.11B | 1.26B | 1.22B | 1.17B | 1.12B | 1.22B | 1.24B | 1.10B | 1.06B | 1.19B | 1.13B | 1.15B | 1.29B | 1.44B | 1.40B | 1.31B | 1.34B |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.16B | 1.26B | 1.29B | 1.02B | 1.01B | 1.11B | 1.26B | 1.19B | 1.33B | 1.41B | 0.85B | 0.99B | 1.02B | 0.74B | 0.54B | 0.38B | 0.89B | 0.95B | 1.03B | 0.93B |
|
Current Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.24B | 1.46B | 1.48B | 1.59B | 1.31B | 0.84B | 1.57B | 1.49B | 1.42B | 1.45B | 0.39B | 0.20B | 1.40B | 0.17B | 0.17B | 1.45B | 0.29B | 0.07B | 1.43B | 1.57B |
|
Curent Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 14.31B | 16.85B | 19.79B | 21.97B | 17.24B | 17.46B | 15.37B | 14.95B | 17.59B | 16.80B | 16.15B | 18.32B | 15.30B | 15.49B | 15.14B | 14.68B | 14.73B | 14.11B | 17.65B | 18.74B |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 13.07B | 12.61B | 11.87B | 11.86B | 10.57B | 10.53B | 10.17B | 10.13B | 10.11B | 10.12B | 10.04B | 9.75B | 9.79B | 9.72B | 10.31B | 10.27B | 9.69B | 9.67B | 10.46B | 10.42B |
|
Minority Interest (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.11B | 1.39B | 1.59B | 1.76B | 1.80B | 1.91B | 2.09B | 2.14B | 2.08B | 2.18B | 2.77B | 2.81B | 2.75B | 3.01B | 2.83B | 2.87B | 2.99B | 2.88B | 3.06B | 3.27B |
|
Liabilities from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.11B | 5.21B | 4.97B | 4.79B | 4.94B | 6.72B | 5.28B | 5.38B | 5.23B | 6.78B | 5.26B | 5.22B | 5.26B | 5.27B | 4.95B | 5.05B | 5.02B | 5.15B | 4.72B | 4.89B |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.61B | 3.40B | 3.37B | 2.99B | 2.87B | 2.31B | 2.29B | 2.21B | 2.19B | 2.26B | 2.30B | 2.08B | 2.03B | 2.14B | 2.46B | 2.50B | 2.43B | 2.46B | 2.37B | 2.35B |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 51.08B | 54.48B | 57.03B | 61.35B | 56.46B | 58.67B | 57.88B | 58.45B | 60.99B | -0.71B | 60.28B | 61.54B | 58.35B | 58.00B | -0.83B | 56.94B | 56.19B | 55.53B | 59.78B | 62.32B |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 54.69B | 57.89B | 60.40B | 64.34B | 59.33B | 60.98B | 60.18B | 60.67B | 63.17B | 1.55B | 62.57B | 63.62B | 60.38B | 60.14B | 1.62B | 59.43B | 58.62B | 57.99B | 62.14B | 64.66B |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 14.23B | 13.87B | 13.16B | 12.88B | 11.58B | 11.63B | 11.43B | 11.32B | 11.44B | 11.52B | 10.90B | 10.74B | 10.81B | 10.46B | 10.85B | 10.65B | 10.58B | 10.62B | 11.49B | 11.35B |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 18.59B | 19.82B | 20.41B | 22.73B | 23.71B | 25.47B | 27.07B | 27.99B | 28.06B | 28.52B | 28.82B | 28.25B | 28.00B | 27.52B | 26.32B | 26.95B | 26.75B | 26.61B | 26.93B | 28.27B |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 54.69B | 57.89B | 60.40B | 64.34B | 59.33B | 60.98B | 60.18B | 60.67B | 63.17B | 1.55B | 62.57B | 63.62B | 60.38B | 60.14B | 1.62B | 59.43B | 58.62B | 57.99B | 62.14B | 64.66B |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.26B | 0.26B | 0.27B | 0.28B | 0.29B | 0.30B | 0.31B | 0.32B | 0.33B | 0.34B | 0.35B | 0.35B | 0.36B | 0.36B | 0.36B | 0.36B | 0.37B | 0.37B | 0.38B | 0.39B |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 27.67B | -1.01B | 28.79B | 33.08B | 35.51B | -1.36B | 40.94B | -0.97B | -1.32B | -0.87B | 46.52B | -1.17B | -0.83B | 47.02B | 46.06B | -0.55B | -0.71B | -0.47B | -0.71B | 52.23B |