|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 22.85B | 22.83B | 16.11B | 14.76B | 11.82B | 13.92B | 11.59B | 8.62B | 10.57B | 13.89B | 12.15B | 9.90B | 9.40B | 8.81B | 10.05B | 9.00B | 9.31B | 9.43B | 10.58B | 10.70B |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 22.85B | 22.83B | 16.11B | 14.76B | 11.82B | 13.92B | 11.59B | 8.62B | 10.57B | 13.89B | 12.15B | 9.90B | 9.40B | 8.81B | 10.05B | 9.00B | 9.31B | 9.43B | 10.58B | 10.70B |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.80B | 6.10B | 7.35B | 8.28B | 7.67B | 7.52B | 8.22B | 3.70B | 7.65B | 7.89B | 8.62B | 3.70B | 9.07B | 8.65B | 10.04B | 4.40B | 9.69B | 10.52B | 12.12B | 11.17B |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.80B | 6.10B | 7.35B | 8.28B | 7.67B | 7.52B | 8.22B | 3.70B | 7.65B | 7.89B | 8.62B | 3.70B | 9.07B | 8.65B | 10.04B | 4.40B | 9.69B | 10.52B | 12.12B | 11.17B |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 46.38B | 47.75B | 57.48B | 56.51B | 61.23B | 59.92B | 64.71B | 56.58B | 56.93B | 56.72B | 63.95B | 54.89B | 55.38B | 55.61B | 63.30B | 56.44B | 57.47B | 57.73B | 65.35B | 58.85B |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.56B | 1.55B | 2.02B | 1.52B | 2.50B | 2.80B | 3.17B | 2.52B | 3.36B | 3.53B | 3.66B | 3.32B | 3.29B | 3.44B | 3.55B | 4.01B | 3.79B | 4.36B | 4.87B | 4.12B |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 76.59B | 78.24B | 82.96B | 81.07B | 83.22B | 84.16B | 87.68B | 75.66B | 78.51B | 82.03B | 88.39B | 76.88B | 77.15B | 76.51B | 86.94B | 79.46B | 80.25B | 82.03B | 92.92B | 84.87B |
|
Buildings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Construction in Progress (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Land & Improvements (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 91.00B | 91.62B | 92.24B | 94.52B | 94.74B | 96.01B | 97.55B | 100.76B | 102.33B | 104.73B | 107.47B | 110.81B | 111.50B | 113.82B | 116.60B | 119.99B | 121.26B | 125.48B | 130.20B | 136.08B |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 28.87B | 29.16B | 28.92B | 29.01B | 29.44B | 28.66B | 28.14B | 28.17B | 28.31B | 28.27B | 28.02B | 28.11B | 28.00B | 27.93B | 27.94B | 28.79B | 28.87B | 29.06B | 28.72B | 28.73B |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 28.87B | 29.16B | 28.92B | 29.01B | 29.44B | 28.66B | 28.14B | 28.17B | 28.31B | 28.27B | 28.02B | 28.11B | 28.00B | 27.93B | 27.94B | 28.79B | 28.87B | 29.06B | 28.72B | 28.73B |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 22.49B | 21.55B | 22.63B | 22.15B | 20.27B | 19.98B | 16.30B | 20.13B | 17.10B | 20.83B | 15.94B | 17.07B | 17.56B | 16.26B | 11.99B | 12.87B | 12.37B | 14.19B | 16.17B | 14.10B |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 159.99B | 160.31B | 161.89B | 163.79B | 162.92B | 163.03B | 159.98B | 167.54B | 166.54B | 173.09B | 170.78B | 175.52B | 176.90B | 177.93B | 176.46B | 181.37B | 182.12B | 188.80B | 195.74B | 199.79B |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 236.58B | 238.55B | 244.85B | 244.86B | 246.14B | 247.20B | 247.66B | 243.20B | 245.05B | 255.12B | 259.17B | 252.40B | 254.05B | 254.44B | 263.40B | 260.82B | 262.37B | 270.84B | 288.65B | 284.67B |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 48.15B | 49.60B | 57.16B | 55.26B | 52.93B | 54.19B | 57.26B | 53.74B | 54.27B | 56.58B | 61.05B | 56.81B | 56.07B | 56.72B | 62.86B | 58.67B | 57.70B | 60.09B | 67.16B | 63.06B |
|
Notes Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.36B | 0.67B | 0.45B | 0.41B | 11.43B | 10.63B | 6.81B | 0.37B | 1.71B | 4.55B | 9.94B | 0.90B | 5.46B | 3.19B | 3.58B | 3.10B | 5.59B | 3.84B | 8.40B | 6.60B |
|
Dividends payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.65B | 3.11B | 1.53B | | 4.63B | 3.05B | 1.53B | | 4.60B | 3.07B | 1.53B | | 5.01B | 3.34B | 1.67B | | 5.66B | 3.78B | 1.91B | |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 53.16B | 53.38B | 59.13B | 55.67B | 68.99B | 67.87B | 65.60B | 54.11B | 60.58B | 64.19B | 72.52B | 57.71B | 66.54B | 63.25B | 68.12B | 61.77B | 68.95B | 67.71B | 77.47B | 69.66B |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 21.37B | 23.91B | 24.47B | 26.06B | 21.06B | 23.84B | 27.44B | 31.13B | 27.53B | 29.24B | 26.13B | 28.76B | 24.09B | 27.66B | 28.12B | 29.34B | 26.09B | 28.82B | 31.52B | 31.19B |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.50B | 1.62B | 1.57B | 2.80B | 3.58B | 5.32B | 5.46B | 0.37B | 3.98B | 2.90B | 2.81B | 3.45B | 1.86B | 3.19B | 3.58B | 3.10B | 5.59B | 4.01B | 3.52B | 6.60B |
|
Current Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.45B | 1.44B | 0.51B | 0.51B | 1.49B | 0.53B | 1.46B | 0.57B | 0.61B | 1.47B | 1.47B | 0.72B | 1.48B | 1.49B | 0.79B | 0.80B | 0.79B | 1.58B | 0.84B | 1.63B |
|
Current Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.85B | 0.27B | 0.45B | 0.85B | 0.90B | 0.87B | 0.90B | 0.73B | 1.32B | 0.77B | 0.61B | 0.31B | 1.28B | 0.58B | 0.78B | 0.61B | 1.47B | 0.62B | 0.79B | 0.60B |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 80.84B | 81.12B | 87.62B | 87.38B | 96.53B | 99.90B | 101.41B | 92.20B | 95.50B | 99.22B | 104.23B | 92.42B | 96.10B | 95.26B | 102.56B | 96.58B | 102.92B | 103.57B | 115.73B | 107.47B |
|
Capital Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.80B | 3.95B | 4.06B | 4.24B | 4.41B | 4.42B | 4.51B | 4.84B | 5.04B | 5.45B | 5.67B | 5.71B | 6.05B | 6.16B | 6.06B | 5.92B | 5.88B | 5.95B | 5.92B | 5.91B |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 40.27B | 39.58B | 36.42B | 34.86B | 32.17B | 29.80B | 33.94B | 34.65B | 38.12B | 36.81B | 36.34B | 36.13B | 35.93B | 35.36B | 33.65B | 33.40B | 36.52B | 35.64B | 34.45B | 34.62B |
|
Minority Interest (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.48B | 8.64B | 0.26B | 0.26B | 0.26B | 7.06B | 0.23B | 5.77B | 0.23B | 0.22B | 6.78B | 0.21B | 6.17B | 6.41B | 6.55B | 0.31B | 0.31B | 0.29B |
|
Liabilities from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 14.14B | 13.65B | 12.89B | 13.47B | 13.94B | 14.09B | 14.76B | 14.69B | 14.00B | 15.11B | 14.30B | 14.63B | 14.85B | 14.07B | 13.75B | 14.40B | 13.61B | 15.66B | 16.34B | 16.55B |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 12.93B | 13.12B | 13.10B | 13.01B | 13.23B | 13.14B | 12.66B | 12.83B | 12.93B | 12.98B | 12.82B | 12.94B | 12.84B | 12.81B | 12.93B | 12.82B | 12.80B | 13.17B | 13.71B | 13.94B |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 151.99B | 151.43B | 154.09B | 152.97B | 160.54B | 161.61B | 167.53B | 159.44B | 165.82B | 169.79B | 179.72B | 162.05B | 165.98B | 163.88B | 175.29B | 163.40B | 172.03B | 174.29B | 192.56B | 178.78B |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 43.77B | 41.20B | 38.00B | 37.67B | 35.75B | 35.12B | 39.39B | 35.02B | 42.09B | 39.70B | 39.15B | 39.58B | 37.79B | 38.56B | 37.22B | 36.50B | 42.12B | 39.65B | 37.97B | 41.22B |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 84.59B | 87.13B | 90.76B | 91.89B | 85.60B | 85.59B | 80.12B | 83.75B | 79.23B | 85.33B | 79.46B | 90.35B | 88.07B | 90.56B | 88.11B | 97.42B | 90.34B | 96.55B | 96.09B | 105.89B |
|
Shareholder's Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 84.59B | 87.13B | 82.27B | 91.89B | 85.60B | 85.59B | 80.12B | 83.75B | 79.23B | 85.33B | 85.58B | 90.35B | 88.07B | 90.56B | 88.11B | 97.42B | 90.34B | 96.55B | 102.21B | 99.62B |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 236.58B | 238.55B | 244.85B | 244.86B | 246.14B | 247.20B | 247.66B | 243.20B | 245.05B | 255.12B | 259.17B | 252.40B | 254.05B | 254.44B | 263.40B | 260.82B | 262.37B | 270.84B | 288.65B | 284.67B |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 82.58B | -7.98B | -8.49B | -8.77B | 80.53B | -9.89B | -10.78B | 83.14B | -11.15B | 85.47B | -11.57B | 89.81B | 87.23B | -12.18B | -12.53B | 98.31B | -13.30B | -12.73B | -13.12B | 104.77B |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.02B | 0.02B | 0.01B | 0.21B | 0.02B | 0.03B | 0.02B | 0.22B | 0.01B | 0.01B | 0.00B | 0.05B | 0.02B | 0.01B | 0.01B | 0.06B | | | | 0.09B |