|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.39B | 1.84B | 3.57B | 1.91B | 1.05B | 1.32B | 1.78B | 2.23B | 2.41B | 2.68B | 3.06B | 3.30B | 3.11B | 3.04B | 2.92B | 2.92B | 2.30B | 2.08B | 1.93B | 2.72B |
|
Short-term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.18B | 0.19B | 0.20B | |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.39B | 1.84B | 3.57B | 1.91B | 1.05B | 1.32B | 1.78B | 2.23B | 2.41B | 2.68B | 3.06B | 3.30B | 3.11B | 3.04B | 2.92B | 2.92B | 2.48B | 2.28B | 2.12B | 2.72B |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.26B | 1.55B | 1.64B | 1.87B | 2.35B | 2.54B | 2.18B | 1.80B | 1.83B | 1.64B | 1.57B | 1.60B | 1.69B | 1.81B | 1.75B | 1.48B | 1.46B | 1.59B | 1.76B | 1.50B |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.04B | 0.04B | 0.00B | 0.00B | 0.08B | 0.09B | 0.09B | 0.08B | 0.07B | 0.07B | 0.28B | 0.14B | 0.12B | 0.09B | 0.13B | 0.10B | 0.10B | 0.12B | 0.13B | 0.12B |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.30B | 1.59B | 1.64B | 1.87B | 2.43B | 2.63B | 2.27B | 1.88B | 1.91B | 1.71B | 1.85B | 1.74B | 1.81B | 1.90B | 1.89B | 1.58B | 1.56B | 1.71B | 1.89B | 1.62B |
|
Raw Materials (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Finished Goods (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.95B | 0.96B | 1.12B | 1.41B | 1.88B | 2.02B | 2.02B | 1.87B | 1.84B | 1.67B | 1.67B | 1.62B | 1.66B | 1.68B | 1.75B | 1.70B | 1.78B | 1.73B | 1.73B | 1.65B |
|
Current Deferred Tax Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.06B | 0.09B | 0.10B | 0.08B | 0.11B | 0.14B | 0.12B | 0.08B | 0.06B | 0.09B | 0.09B | 0.08B | 0.07B | 0.07B | 0.13B | 0.12B | 0.10B | 0.11B | 0.14B | 0.13B |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.73B | 4.45B | 6.43B | 5.26B | 5.41B | 6.01B | 6.10B | 5.97B | 6.15B | 6.30B | 6.76B | 6.61B | 6.53B | 6.61B | 6.55B | 6.21B | 6.02B | 5.95B | 5.75B | 6.22B |
|
Buildings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.82B | | | | 0.90B | | | | 0.95B | | | | | | | | |
|
Construction in Progress (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.65B | | | | 0.82B | | | | 0.93B | | | | | | | | |
|
Land & Improvements (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.92B | 6.92B | 6.99B | 7.61B | 8.28B | 8.30B | 8.30B | 8.48B | 8.52B | 8.55B | 8.57B | 8.52B | 8.52B | 8.54B | 8.60B | 8.63B | 8.67B | 8.83B | 8.82B | 8.61B |
|
Long-Term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.03B | 1.01B | 1.01B | 1.01B | 1.10B | 1.14B | 1.15B | 1.14B | 1.13B | 1.12B | 1.12B | 1.11B | 1.10B | 1.08B | 1.10B | 1.08B | 1.07B | 1.07B | 1.06B | 1.06B |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.08B | 1.08B | 1.25B | 2.02B | 2.14B | 2.14B | 2.14B | 2.16B | 2.17B | 2.17B | 2.16B | 2.04B | 2.04B | 2.04B | 2.04B | 2.03B | 2.03B | 2.04B | 1.31B | 1.31B |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.16B | 0.40B | 0.20B | 0.50B | 1.08B | 1.05B | 1.00B | 0.99B | 0.56B | 0.95B | 0.54B | 0.49B | 0.48B | 0.87B | 0.47B | 0.46B | 0.46B | 0.45B | 0.44B | 0.44B |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.24B | 1.48B | 1.45B | 2.52B | 3.22B | 3.19B | 3.15B | 3.15B | 2.73B | 3.12B | 2.70B | 2.53B | 2.52B | 2.90B | 2.51B | 2.49B | 2.49B | 2.50B | 1.76B | 1.75B |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.24B | 0.26B | 0.27B | 0.42B | 0.49B | 0.53B | 0.57B | 0.62B | 0.66B | 0.70B | 0.67B | 0.65B | 0.69B | 0.70B | 0.69B | 0.71B | 0.82B | 0.85B | 0.85B | 0.78B |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 10.32B | 10.27B | 10.67B | 13.20B | 14.34B | 14.36B | 14.32B | 14.58B | 14.66B | 14.69B | 14.64B | 14.43B | 14.43B | 14.47B | 14.56B | 14.54B | 14.69B | 14.86B | 14.06B | 13.74B |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 14.05B | 14.72B | 17.11B | 18.46B | 19.74B | 20.37B | 20.43B | 20.55B | 20.81B | 20.98B | 21.40B | 21.04B | 20.96B | 21.08B | 21.11B | 20.75B | 20.71B | 20.81B | 19.81B | 19.96B |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.60B | 0.67B | 0.72B | 0.88B | 1.02B | 1.14B | 0.99B | 0.89B | 0.83B | 0.80B | 0.81B | 0.88B | 0.89B | 0.89B | 0.90B | 0.85B | 0.95B | 0.93B | 0.80B | 0.78B |
|
Notes Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.60B | 0.67B | 0.72B | 0.88B | 1.02B | 1.14B | 0.99B | 0.89B | 0.83B | 0.80B | 0.81B | 0.88B | 0.89B | 0.89B | 0.90B | 0.85B | 0.95B | 0.93B | 0.80B | 0.78B |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.72B | 0.82B | 0.91B | 1.20B | 1.27B | 1.36B | 1.46B | 1.41B | 1.33B | 1.33B | 1.55B | 1.61B | 1.46B | 1.35B | 1.45B | 1.36B | 1.33B | 1.48B | 1.35B | 1.49B |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.27B | 0.27B | 0.26B | 0.01B | 0.01B | | | | 0.30B | 0.30B | 0.30B | 0.30B | | 0.01B | | | 0.75B | 0.50B |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.33B | 1.49B | 1.90B | 2.34B | 2.55B | 2.51B | 2.46B | 2.30B | 2.16B | 2.13B | 2.66B | 2.79B | 2.65B | 2.54B | 2.35B | 2.22B | 2.29B | 2.40B | 2.90B | 2.77B |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.55B | 3.56B | 4.93B | 4.91B | 4.90B | 4.86B | 4.81B | 4.88B | 4.89B | 4.89B | 4.57B | 4.61B | 4.59B | 4.58B | 4.62B | 4.56B | 4.59B | 4.65B | 3.91B | 5.09B |
|
Pension (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.38B | 0.37B | 0.36B | 0.29B | 0.44B | 0.42B | 0.39B | 0.35B | 0.36B | 0.36B | 0.35B | 0.36B | 0.35B | 0.35B | 0.36B | 0.30B | 0.31B | 0.33B | 0.32B | 0.29B |
|
Minority Interest (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.56B | 0.57B | 0.57B | 0.57B | 0.57B | 0.57B | 0.57B | 0.53B | 0.54B | 0.53B | 0.53B | 0.52B | 0.52B | 0.52B | 0.52B | 0.52B | 0.51B | 0.51B | 0.51B | 0.50B |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.39B | 1.40B | 1.45B | 1.68B | 1.81B | 1.84B | 1.80B | 1.74B | 1.72B | 1.69B | 1.68B | 2.21B | 1.54B | 1.51B | 1.51B | 1.55B | 1.55B | 1.52B | 1.58B | 1.34B |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.38B | 0.37B | 0.39B | 0.57B | 0.51B | 0.49B | 0.47B | 0.62B | 0.53B | 0.54B | 0.54B | 0.73B | 0.62B | 0.69B | 0.73B | 0.71B | 0.73B | 0.73B | 0.71B | 0.83B |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.21B | 0.20B | 0.21B | 0.24B | 0.27B | 0.27B | 0.29B | 0.31B | 0.32B | 0.29B | 0.31B | 0.34B | 0.34B | 0.32B | 0.36B | 0.36B | 0.33B | 0.38B | 0.46B | 0.49B |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.02B | 7.18B | 9.03B | 9.69B | 10.22B | 10.12B | 9.95B | 9.77B | 9.65B | 9.61B | 9.80B | 9.93B | 9.76B | 9.67B | 9.57B | 9.35B | 9.46B | 9.64B | 9.41B | 10.17B |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.22B | 7.38B | 9.24B | 9.93B | 10.49B | 10.40B | 10.24B | 10.09B | 9.98B | 9.90B | 10.11B | 10.27B | 10.11B | 9.99B | 9.92B | 9.71B | 9.79B | 10.02B | 9.88B | 10.67B |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.55B | 3.56B | 5.20B | 5.18B | 5.17B | 4.87B | 4.82B | 4.88B | 4.89B | 4.89B | 4.87B | 4.91B | 4.89B | 4.88B | 4.62B | 4.56B | 4.59B | 4.65B | 4.66B | 5.58B |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.83B | 7.34B | 7.87B | 8.53B | 9.25B | 9.97B | 10.19B | 10.46B | 10.83B | 11.08B | 11.29B | 10.76B | 10.85B | 11.09B | 11.19B | 10.53B | 10.92B | 10.79B | 9.43B | 8.79B |
|
Shareholder's Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.83B | 7.34B | 7.87B | 8.53B | 9.25B | 9.97B | 10.19B | 10.46B | 10.83B | 11.08B | 11.29B | 10.76B | 10.85B | 11.09B | 11.19B | 10.53B | 10.92B | 10.79B | 9.94B | 9.29B |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 14.05B | 14.72B | 17.11B | 18.46B | 19.74B | 20.37B | 20.43B | 20.55B | 20.81B | 20.98B | 21.40B | 21.04B | 20.96B | 21.08B | 21.11B | 20.75B | 20.71B | 20.81B | 19.81B | 19.96B |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.00B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.00B | 0.01B | 0.01B | 0.01B |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.07B | -0.06B | 7.20B | -0.04B | -0.04B | -0.12B | -0.23B | -0.09B | -0.07B | -0.08B | -0.13B | -0.10B | -0.13B | -0.15B | 10.54B | -0.14B | -0.13B | -0.06B | 9.31B | 8.70B |