|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.66B | 9.94B | 2.92B | 1.66B | 1.86B | 2.08B | 2.60B | 2.23B | 4.80B | 4.21B | 2.06B | 2.37B | 2.43B | 4.99B | 4.19B | 2.26B | 3.44B | 7.71B | 19.05B | 8.37B |
|
Short-term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.66B | 9.94B | 2.92B | 1.66B | 1.86B | 2.08B | 2.60B | 2.23B | 4.80B | 4.21B | 2.06B | 2.37B | 2.43B | 4.99B | 4.19B | 2.26B | 3.44B | 7.71B | 19.05B | 8.37B |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 22.24B | 22.20B | 23.85B | 23.61B | 23.91B | 23.67B | 24.51B | 22.86B | 23.19B | 23.60B | 25.09B | 25.32B | 25.61B | 25.95B | 26.11B | 25.89B | 26.27B | 25.92B | 27.10B | 26.66B |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.97B | 0.88B | 0.74B | 0.91B | 0.88B | 0.69B | 0.66B | 0.78B | 0.77B | 0.79B | 0.91B | 0.83B | 0.75B | 0.84B | 1.20B | 0.81B | 0.95B | 0.84B | 1.40B | 0.88B |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 23.21B | 23.07B | 24.59B | 24.52B | 24.79B | 24.36B | 25.16B | 23.63B | 23.96B | 24.39B | 26.00B | 26.15B | 26.36B | 26.79B | 27.31B | 26.70B | 27.23B | 26.76B | 28.50B | 27.54B |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.42B | 2.30B | 3.06B | 3.66B | 3.65B | 3.13B | 2.39B | 2.38B | 1.90B | 2.24B | 2.06B | 2.08B | 1.84B | 2.52B | 2.25B | 2.20B | 2.14B | 2.70B | 2.44B | 2.32B |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.29B | 5.84B | 6.91B | 6.64B | 8.09B | 10.86B | 8.36B | 8.25B | 7.50B | 8.07B | 7.61B | 8.20B | 8.18B | 7.18B | 7.97B | 7.01B | 7.00B | 7.68B | 8.34B | 7.38B |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 35.63B | 40.28B | 36.73B | 35.58B | 37.50B | 39.75B | 37.86B | 35.72B | 37.39B | 38.12B | 36.81B | 37.96B | 38.06B | 40.64B | 40.52B | 37.35B | 38.85B | 44.01B | 56.92B | 44.72B |
|
Buildings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Construction in Progress (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 53.50B | 54.80B | 54.90B | 53.20B | 49.10B | 45.40B | 41.70B | 38.90B | 38.40B | 22.10B | 15.00B | 13.90B | 11.80B | 11.30B | 10.10B | 9.40B | 8.60B | 7.90B | 7.00B | 6.30B |
|
Land & Improvements (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 94.20B | 95.76B | 99.70B | 99.84B | 101.31B | 103.00B | 107.43B | 106.99B | 107.27B | 107.49B | 108.31B | 107.86B | 107.89B | 107.53B | 108.52B | 107.92B | 108.07B | 108.47B | 109.47B | 125.97B |
|
Long-Term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.56B | 1.10B | 1.06B | 1.07B | 1.11B | 1.08B | 1.07B | 1.05B | 1.01B | 0.93B | 0.95B | 0.94B | 0.91B | 0.87B | 0.84B | 0.82B | 0.81B | 0.80B | 0.79B | 0.73B |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 24.91B | 24.89B | 28.60B | 28.63B | 28.64B | 28.55B | 28.67B | 28.67B | 28.65B | 28.64B | 22.84B | 22.84B | 22.84B | 22.84B | 22.84B | 22.84B | 22.84B | 22.84B | 22.84B | 30.63B |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 98.03B | 145.77B | 147.62B | 11.43B | 148.72B | 11.20B | 149.80B | 150.49B | 151.34B | 155.47B | 11.06B | 10.84B | 156.29B | 10.67B | 156.61B | 156.73B | 10.63B | 10.52B | 10.46B | 12.80B |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 122.95B | 170.65B | 176.22B | 40.06B | 177.36B | 39.74B | 178.47B | 179.16B | 179.98B | 184.11B | 33.90B | 33.68B | 179.13B | 33.52B | 179.45B | 179.57B | 33.48B | 33.36B | 33.30B | 43.43B |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 14.76B | 10.68B | 13.33B | 13.58B | 14.48B | 15.63B | 17.26B | 17.60B | 17.86B | 18.15B | 19.89B | 19.26B | 18.41B | 18.52B | 19.77B | 19.68B | 21.32B | 21.01B | 23.25B | 22.55B |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 313.56B | 313.18B | 329.87B | 330.14B | 332.65B | 335.34B | 341.82B | 341.99B | 342.57B | 346.71B | 343.44B | 342.20B | 341.09B | 340.52B | 344.19B | 343.01B | 344.44B | 344.32B | 347.34B | 373.16B |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 349.19B | 353.46B | 366.60B | 365.72B | 370.15B | 375.09B | 379.68B | 377.72B | 379.95B | 384.83B | 380.25B | 380.16B | 379.15B | 381.16B | 384.71B | 380.36B | 383.29B | 388.33B | 404.26B | 417.88B |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 17.33B | 20.15B | 24.83B | 18.17B | 20.96B | 22.23B | 23.98B | 19.27B | 20.07B | 26.14B | 23.45B | 20.14B | 19.73B | 22.22B | 23.37B | 19.41B | 19.88B | 20.70B | 24.98B | 21.93B |
|
Notes Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Dividends payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 17.33B | 20.15B | 24.83B | 18.17B | 20.96B | 22.23B | 23.98B | 19.27B | 20.07B | 26.14B | 23.45B | 20.14B | 19.73B | 22.22B | 23.37B | 19.41B | 19.88B | 20.70B | 24.98B | 21.93B |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.12B | | | | 7.82B | | | | 5.19B | | | | 5.06B | | | | 4.53B | |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 11.85B | 9.98B | 11.03B | 11.15B | 11.48B | 11.95B | 12.10B | 12.24B | 12.30B | 12.68B | 12.53B | 13.62B | 13.58B | 13.52B | 14.35B | 14.34B | 14.27B | 14.22B | 14.23B | 15.00B |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.02B | 7.62B | 7.44B | 13.42B | 12.87B | 14.99B | 9.96B | 12.08B | 14.83B | 12.95B | 12.97B | 15.59B | 23.25B | 21.76B | 22.63B | 22.63B | 22.07B | 20.15B | 18.62B | 28.23B |
|
Current Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.88B | 3.61B | 3.86B | 3.85B | 3.91B | 3.96B | 4.13B | 4.18B | 4.21B | 3.91B | 4.27B | 4.28B | 4.25B | 4.31B | 4.42B | 4.69B | 4.73B | 4.50B | 4.54B | 4.72B |
|
Current Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 40.08B | 41.36B | 47.16B | 46.59B | 49.22B | 53.14B | 50.17B | 47.77B | 51.40B | 55.68B | 53.22B | 53.63B | 60.81B | 61.82B | 64.77B | 61.07B | 60.95B | 59.56B | 62.37B | 69.88B |
|
Capital Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 144.89B | 143.35B | 143.43B | 139.96B | 136.18B | 132.91B | 140.68B | 140.77B | 137.87B | 134.44B | 137.70B | 136.10B | 126.02B | 128.88B | 121.38B | 121.02B | 123.93B | 126.63B | 139.53B | 144.23B |
|
Pension (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 16.71B | 16.52B | 15.41B | 15.10B | 15.12B | 15.91B | 12.97B | 12.75B | 12.36B | 12.23B | 13.19B | 12.80B | 12.81B | 12.74B | 12.00B | 11.79B | 11.17B | 11.07B | 11.10B | 12.02B |
|
Minority Interest (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.43B | 1.45B | 1.41B | 1.41B | 1.34B | 1.31B | 1.32B | 1.34B | 1.31B | 1.35B | 1.37B | 1.39B | 1.37B | 1.34B | 1.34B | 1.31B | 1.30B | 1.30B | 1.28B | 1.31B |
|
Liabilities from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 37.53B | 38.48B | 40.69B | 41.34B | 42.15B | 42.09B | 54.73B | 43.67B | 44.05B | 44.43B | 45.78B | 45.98B | 46.08B | 45.87B | 57.45B | 46.64B | 46.57B | 48.23B | 48.72B | 49.31B |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 23.36B | 27.11B | 23.20B | 22.93B | 22.60B | 22.18B | 21.56B | 21.30B | 20.75B | 20.77B | 20.00B | 19.65B | 19.46B | 19.25B | 19.93B | 19.38B | 19.16B | 19.18B | 18.95B | 18.69B |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 11.50B | 11.75B | 13.51B | 14.62B | 17.51B | 20.07B | 18.40B | 17.24B | 17.02B | 18.19B | 16.56B | 16.26B | 16.43B | 14.95B | 19.33B | 18.43B | 17.14B | 17.32B | 17.85B | 19.12B |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 234.00B | 233.61B | 236.24B | 233.96B | 233.57B | 233.17B | 237.05B | 235.73B | 232.05B | 230.06B | 233.23B | 230.80B | 220.80B | 221.68B | 219.37B | 217.26B | 217.97B | 222.42B | 236.15B | 243.38B |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 347.76B | 274.97B | 366.06B | 291.82B | 369.72B | 286.31B | 380.11B | 377.29B | 379.53B | 285.74B | 286.46B | 295.44B | 378.57B | 283.50B | 385.63B | 278.33B | 290.01B | 281.99B | 298.52B | 313.26B |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 151.92B | 150.97B | 150.87B | 153.38B | 149.06B | 147.91B | 150.64B | 152.85B | 152.70B | 147.39B | 150.67B | 151.70B | 149.28B | 150.64B | 144.01B | 143.65B | 146.00B | 146.78B | 158.15B | 172.46B |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.43B | 78.49B | 0.54B | 73.89B | 0.43B | 88.78B | -0.43B | 0.43B | 0.43B | 99.09B | 93.80B | 84.71B | 0.58B | 97.67B | -0.92B | 102.04B | 93.28B | 106.34B | 105.74B | 104.62B |
|
Shareholder's Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -6.63B | 78.49B | 1.41B | -4.02B | 76.40B | 88.78B | -1.86B | 0.40B | 86.45B | 99.09B | 93.80B | -3.60B | 0.43B | 97.67B | 89.11B | 102.04B | -1.48B | 106.34B | 105.74B | 104.62B |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 349.19B | 353.46B | 366.60B | 365.72B | 370.15B | 375.09B | 379.68B | 377.72B | 379.95B | 384.83B | 380.25B | 380.16B | 379.15B | 381.16B | 384.71B | 380.36B | 383.29B | 388.33B | 404.26B | 417.88B |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.15B | 0.15B | 0.09B | 0.09B | 0.09B | 0.09B | 0.09B | 0.09B | 0.09B | 0.09B | 0.09B | 0.08B | 0.08B | 0.08B | 0.08B | | 0.08B | 0.08B | 0.07B | 0.12B |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.23B | 70.06B | -0.93B | -0.91B | 76.40B | -1.70B | -1.86B | 84.54B | 86.45B | -1.43B | 82.92B | 84.71B | -1.29B | -1.67B | 89.11B | -1.49B | -1.48B | -1.65B | -1.73B | 96.82B |