|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.30B | 0.29B | 0.25B | 0.21B | 0.20B | 0.24B | 0.23B | 0.53B | 0.35B | 0.53B | 0.63B | 0.52B | 0.99B | 0.72B | 0.71B | 0.70B | 0.68B | 0.67B | 0.57B | 0.60B |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.30B | 0.29B | 0.25B | 0.21B | 0.20B | 0.24B | 0.23B | 0.53B | 0.35B | 0.53B | 0.63B | 0.52B | 0.99B | 0.72B | 0.71B | 0.70B | 0.68B | 0.67B | 0.57B | 0.60B |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.23B | 2.84B | 0.32B | 2.96B | 0.36B | 0.39B | 0.39B | 3.66B | 0.34B | 3.85B | 0.41B | 3.64B | 3.53B | 0.36B | 0.40B | 3.45B | 3.64B | 3.94B | 4.20B | 4.07B |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.22B | | | | 0.25B | | | | 0.43B | | | | 0.42B | | | | 0.52B |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.23B | 2.84B | 0.32B | 3.18B | 0.36B | 0.39B | 0.39B | 3.91B | 0.34B | 3.85B | 0.41B | 4.07B | 3.53B | 0.36B | 0.40B | 3.87B | 3.64B | 3.94B | 4.20B | 4.59B |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.29B | 2.44B | 2.57B | 2.67B | 2.88B | 3.17B | 3.49B | 3.50B | 3.73B | 3.58B | 3.54B | 3.57B | 3.53B | 3.51B | 3.63B | 3.50B | 3.74B | 3.97B | 4.06B | 4.01B |
|
Current Deferred Tax Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.17B | 0.16B | 0.11B | 0.14B | 0.15B | 0.18B | 0.16B | 0.21B | 0.22B | 0.24B | 0.23B | 0.23B | 0.29B | 0.30B | 0.32B | 0.28B | 0.27B | 0.25B | 0.27B | 0.25B |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.58B | 6.00B | 6.22B | 6.35B | 6.88B | 7.61B | 7.90B | 8.33B | 8.45B | 8.58B | 8.61B | 8.39B | 8.91B | 8.54B | 8.68B | 8.35B | 8.69B | 9.24B | 9.57B | 9.46B |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.39B | 0.38B | 0.37B | 0.38B | 0.38B | 0.37B | 0.37B | 0.40B | 0.40B | 0.41B | 0.41B | 0.42B | 0.43B | 0.44B | 0.44B | 0.44B | 0.45B | 0.45B | 0.45B | 0.47B |
|
Long-Term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.20B | 3.22B | 3.20B | 3.21B | 3.22B | 3.19B | 3.12B | 3.24B | 3.24B | 3.27B | 3.24B | 3.26B | 3.18B | 3.20B | 3.22B | 3.28B | 3.30B | 3.35B | 3.33B | 3.34B |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.05B | 2.02B | 1.98B | 1.94B | 1.92B | 1.89B | 1.85B | 1.94B | 1.92B | 1.90B | 1.87B | 1.86B | 1.83B | 1.82B | 1.81B | 1.84B | 1.83B | 1.82B | 1.79B | 1.77B |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.25B | 5.24B | 5.18B | 5.15B | 5.14B | 5.08B | 4.98B | 5.18B | 5.17B | 5.17B | 5.11B | 5.12B | 5.01B | 5.02B | 5.03B | 5.12B | 5.13B | 5.17B | 5.12B | 5.11B |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.03B | | | | 0.03B | | | | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.05B | 0.05B | 0.05B |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.15B | 0.16B | 0.18B | 0.17B | 0.22B | 0.24B | 0.26B | 0.02B | 0.29B | 0.32B | 0.34B | 0.32B | 0.31B | 0.31B | 0.34B | 0.37B | 0.43B | 0.45B | 0.48B | 0.02B |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.30B | 6.30B | 6.27B | 6.27B | 6.31B | 6.26B | 6.18B | 6.48B | 6.52B | 6.58B | 6.56B | 6.67B | 6.63B | 6.57B | 6.59B | 6.71B | 6.83B | 6.96B | 6.99B | 7.04B |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 11.88B | 12.30B | 12.48B | 12.62B | 13.19B | 13.86B | 14.08B | 14.81B | 14.97B | 15.16B | 15.17B | 15.06B | 15.54B | 15.11B | 15.28B | 15.06B | 15.52B | 16.20B | 16.55B | 16.49B |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.96B | 2.19B | 2.25B | 2.14B | 2.34B | 2.65B | 2.58B | 2.73B | 2.65B | 2.66B | 2.65B | 2.43B | 2.97B | 2.69B | 2.84B | 2.67B | 3.03B | 3.29B | 3.38B | 3.03B |
|
Notes Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.96B | 2.19B | 2.25B | 2.14B | 2.34B | 2.65B | 2.58B | 2.73B | 2.65B | 2.66B | 2.65B | 2.43B | 2.97B | 2.69B | 2.84B | 2.67B | 3.03B | 3.29B | 3.38B | 3.03B |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.16B | 0.22B | 0.29B | 0.31B | 0.18B | 0.21B | 0.24B | 0.27B | 0.12B | 0.14B | 0.16B | 0.19B | 0.15B | 0.19B | 0.22B | 0.24B | 0.17B | 0.21B | 0.25B | 0.28B |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.59B | 0.52B | 0.59B | 0.59B | 0.67B | 0.66B | 0.68B | 0.75B | 0.76B | 0.77B | 0.83B | 0.76B | 0.83B | 0.85B | 0.85B | 0.87B | 0.82B | 0.90B | 0.93B | 0.96B |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.02B | 0.37B | 0.02B | 0.01B | 0.07B | 0.07B | 0.07B | 0.07B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.02B | 0.02B | 0.03B | 0.03B | 0.03B |
|
Current Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Curent Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.73B | 3.30B | 3.14B | 3.05B | 3.26B | 3.59B | 3.57B | 3.82B | 3.54B | 3.58B | 3.65B | 3.39B | 4.04B | 3.75B | 3.93B | 3.80B | 4.04B | 4.43B | 4.58B | 4.30B |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.59B | 4.30B | 4.57B | 4.70B | 4.84B | 5.04B | 5.19B | 5.35B | 5.60B | 5.52B | 5.38B | 5.31B | 5.18B | 5.20B | 5.01B | 5.05B | 5.14B | 5.64B | 5.72B | 5.76B |
|
Minority Interest (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.01B | -0.01B | -0.01B | -0.01B | -0.01B | -0.01B | -0.00B | -0.00B | -0.00B | -0.01B | -0.01B | -0.01B | -0.00B | -0.01B | -0.01B | -0.01B | -0.01B | -0.01B | -0.01B | -0.01B |
|
Liabilities from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.07B | | | | | | | |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.47B | 0.49B | 0.49B | 0.44B | 0.43B | 0.44B | 0.44B | 0.46B | 0.47B | 0.48B | 0.46B | 0.81B | 0.46B | 0.44B | 0.44B | 0.42B | 0.42B | 0.41B | 0.41B | 0.80B |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.40B | 0.39B | 0.42B | 0.54B | 0.45B | 0.45B | 0.46B | 0.51B | 0.54B | 0.56B | 0.58B | 0.64B | 0.64B | 0.64B | 0.62B | 0.78B | 0.66B | 0.72B | 0.76B | 0.75B |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.29B | 0.29B | 0.29B | 0.24B | 0.24B | 0.23B | 0.23B | 0.23B | 0.23B | 0.22B | 0.22B | 0.23B | 0.24B | 0.22B | 0.24B | 0.22B | 0.24B | 0.24B | 0.23B | 0.24B |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.19B | 8.49B | 8.61B | 8.60B | 8.98B | 9.52B | 9.66B | 10.13B | 10.15B | 10.14B | 10.07B | 9.80B | 10.32B | 10.03B | 10.00B | 9.88B | 10.25B | 11.21B | 11.48B | 11.23B |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.48B | 8.77B | 8.90B | 8.84B | 9.22B | 9.75B | 9.89B | 10.36B | 10.38B | 10.36B | 10.29B | 10.03B | 10.56B | 10.26B | 10.24B | 10.10B | 10.48B | 11.45B | 11.71B | 11.47B |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.61B | 4.67B | 4.59B | 4.71B | 4.91B | 5.11B | 5.26B | 5.42B | 5.60B | 5.53B | 5.39B | 5.32B | 5.19B | 5.22B | 5.02B | 5.07B | 5.16B | 5.67B | 5.75B | 5.78B |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.40B | 3.53B | 3.58B | 3.78B | 3.97B | 4.11B | 4.19B | 4.45B | 4.59B | 4.80B | 4.88B | 5.03B | 4.98B | 4.85B | 5.04B | 4.97B | 5.03B | 4.75B | 4.84B | 5.03B |
|
Shareholder's Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.41B | 3.53B | 3.58B | 3.78B | 3.97B | 4.11B | 4.19B | 4.45B | 4.59B | 4.80B | 4.88B | 5.03B | 4.98B | 4.85B | 5.04B | 4.97B | 5.03B | 4.75B | 4.85B | 5.03B |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 11.88B | 12.30B | 12.48B | 12.62B | 13.19B | 13.86B | 14.08B | 14.81B | 14.97B | 15.16B | 15.17B | 15.06B | 15.54B | 15.11B | 15.28B | 15.06B | 15.52B | 16.20B | 16.55B | 16.49B |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.65B | 2.75B | -0.28B | -0.24B | 3.16B | -0.28B | 3.59B | -0.38B | 3.93B | -0.32B | 4.28B | -0.33B | -0.40B | -0.42B | -0.39B | 4.96B | -0.53B | 5.21B | 5.37B | 5.51B |