|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.63B | 0.80B | 0.25B | 0.23B | 1.00B | 0.44B | 0.54B | 0.46B | 0.31B | 0.29B | 0.35B | 0.41B | 0.23B | 0.25B | 0.38B | 0.25B | 0.21B | 0.23B | 0.34B | 0.31B |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.63B | 0.80B | 0.25B | 0.23B | 1.00B | 0.44B | 0.54B | 0.46B | 0.31B | 0.29B | 0.35B | 0.41B | 0.23B | 0.25B | 0.38B | 0.25B | 0.21B | 0.23B | 0.34B | 0.31B |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.14B | 3.17B | 1.99B | 0.91B | 2.25B | 2.19B | 2.01B | 0.95B | 1.02B | 1.01B | 1.06B | 0.97B | 1.08B | 1.09B | 1.06B | 0.98B | 1.08B | 1.13B | 1.10B | 1.03B |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.03B | 0.02B | | 0.02B | 0.02B | 0.02B | 0.02B | | | | | | | | | | | |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.14B | 3.17B | 2.01B | 0.93B | 2.25B | 2.21B | 2.03B | 0.97B | 1.03B | 1.01B | 1.06B | 0.97B | 1.08B | 1.09B | 1.06B | 0.98B | 1.08B | 1.13B | 1.10B | 1.03B |
|
Raw Materials (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Deferred Tax Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.51B | 0.49B | 0.28B | 0.22B | 0.28B | 0.27B | 0.26B | 0.20B | 0.22B | 0.22B | 0.20B | 0.21B | 0.22B | 0.21B | 0.21B | 0.28B | 0.29B | 0.27B | 0.26B | 0.28B |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.27B | 4.46B | 2.55B | 2.69B | 3.56B | 2.92B | 2.83B | 1.63B | 1.56B | 1.52B | 1.61B | 1.59B | 1.53B | 1.55B | 1.65B | 1.50B | 1.58B | 1.62B | 1.70B | 1.63B |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.65B | 2.63B | 1.82B | 1.68B | 1.80B | 1.80B | 1.83B | 1.83B | 1.98B | 2.04B | 2.07B | 3.08B | 3.26B | 3.31B | 3.36B | 3.40B | 3.54B | 3.65B | 3.64B | 3.66B |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.55B | 4.57B | 2.49B | 1.59B | 2.33B | 2.28B | 2.23B | 1.47B | 1.48B | 1.49B | 1.47B | 1.50B | 1.48B | 1.48B | 1.52B | 1.46B | 1.49B | 1.55B | 1.55B | 1.55B |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.95B | 0.92B | 0.60B | 0.47B | 0.55B | 0.52B | 0.50B | 0.41B | 0.40B | 0.38B | 0.37B | 0.42B | 0.41B | 0.39B | 0.38B | 0.36B | 0.35B | 0.34B | 0.33B | 0.31B |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.51B | 5.50B | 3.10B | 2.06B | 2.88B | 2.81B | 2.73B | 1.88B | 1.88B | 1.88B | 1.83B | 1.92B | 1.89B | 1.87B | 1.90B | 1.82B | 1.84B | 1.89B | 1.87B | 1.86B |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.34B | 0.38B | 0.24B | 0.23B | 0.27B | 0.29B | 0.30B | 0.21B | 0.21B | | | 0.20B | 0.20B | 0.26B | 0.27B | 0.25B | 0.21B | 0.21B | 0.21B | 0.27B |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 11.10B | 11.10B | 5.98B | 6.03B | 5.76B | 5.72B | 5.67B | 4.64B | 4.78B | 4.83B | 4.82B | 5.90B | 6.08B | 6.18B | 6.27B | 6.21B | 6.30B | 6.51B | 6.49B | 6.56B |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 15.37B | 15.56B | 8.53B | 8.72B | 9.32B | 8.64B | 8.50B | 6.27B | 6.35B | 6.35B | 6.43B | 7.49B | 7.60B | 7.73B | 7.92B | 7.71B | 7.88B | 8.13B | 8.19B | 8.19B |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.33B | 1.29B | 0.96B | 0.52B | 1.33B | 1.15B | 1.02B | 0.52B | 0.51B | 0.46B | 0.47B | 0.53B | 0.57B | 0.48B | 0.45B | 0.48B | 0.50B | 0.50B | 0.47B | 0.46B |
|
Notes Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.33B | 1.29B | 0.96B | 0.52B | 1.33B | 1.15B | 1.02B | 0.52B | 0.51B | 0.46B | 0.47B | 0.53B | 0.57B | 0.48B | 0.45B | 0.48B | 0.50B | 0.50B | 0.47B | 0.46B |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.26B | 2.12B | 0.13B | 0.06B | 0.18B | 1.11B | 0.11B | 0.77B | 0.06B | 0.09B | 0.04B | 0.09B | 0.08B | 0.77B | 0.81B | 0.71B | 0.76B | 0.11B | 0.82B | 0.11B |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.09B | 0.09B | 0.06B | 0.06B | 0.68B | 0.06B | 0.06B | 0.06B | 0.07B | 0.07B | 0.07B | 0.07B | 0.06B | 0.06B | 0.07B | 0.06B | 0.06B | 0.06B | 0.12B | 0.06B |
|
Current Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.53B | 0.58B | 0.15B | 0.11B | 0.13B | 0.14B | 0.14B | 0.11B | 0.11B | 0.11B | 0.11B | 0.12B | 0.13B | 0.13B | 0.13B | 0.13B | 0.13B | 0.15B | 0.15B | 0.17B |
|
Current Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Deferred Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Curent Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.18B | 4.38B | 2.53B | 2.55B | 3.43B | 2.63B | 2.44B | 1.51B | 1.55B | 1.53B | 1.52B | 1.59B | 1.62B | 1.54B | 1.56B | 1.42B | 1.55B | 1.60B | 1.67B | 1.55B |
|
Capital Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.16B | 5.18B | 3.52B | 3.51B | 2.88B | 2.86B | 2.85B | 2.47B | 2.48B | 2.45B | 2.45B | 3.33B | 3.32B | 3.33B | 3.34B | 3.33B | 3.34B | 3.34B | 3.22B | 3.25B |
|
Convertible Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deffered Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Pension (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.18B | 0.17B | 0.13B | 0.12B | 0.12B | 0.12B | 0.12B | 0.09B | 0.09B | 0.09B | 0.09B | 0.09B | 0.09B | 0.09B | 0.09B | 0.09B | 0.09B | 0.09B | 0.08B | 0.09B |
|
Minority Interest (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.14B | 0.04B | | | | | | | | | | | | | | | | | | |
|
Liabilities from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.98B | 0.02B | 0.02B | 0.02B | 0.02B | 0.01B | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.38B | 0.38B | 0.31B | 0.38B | 0.30B | 0.33B | 0.33B | 0.32B | 0.31B | 0.30B | 0.33B | 0.43B | 0.34B | 0.36B | 0.37B | 0.39B | 0.39B | 0.38B | 0.45B | 0.57B |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.09B | 2.04B | 0.68B | 0.60B | 0.68B | 0.69B | 0.67B | 0.61B | 0.61B | 0.59B | 0.58B | 0.59B | 0.60B | 0.61B | 0.61B | 0.60B | 0.58B | 0.61B | 0.61B | 0.61B |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.47B | 0.45B | 0.37B | 0.27B | 0.31B | 0.31B | 0.31B | 0.26B | 0.26B | 0.26B | 0.26B | 0.28B | 0.30B | 0.29B | 0.30B | 0.28B | 0.29B | 0.33B | 0.34B | 0.34B |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.28B | 8.22B | 4.99B | 5.03B | 4.29B | 4.30B | 4.28B | 3.75B | 3.75B | 3.70B | 3.71B | 4.64B | 4.65B | 4.69B | 4.72B | 4.69B | 4.69B | 4.75B | 4.70B | 4.78B |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 12.46B | 12.60B | 7.52B | 7.58B | 7.72B | 6.93B | 6.72B | 5.26B | 5.29B | 5.23B | 5.23B | 6.23B | 6.27B | 6.23B | 6.28B | 6.11B | 6.24B | 6.35B | 6.37B | 6.33B |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.25B | 5.27B | 3.57B | 3.57B | 3.56B | 2.91B | 2.91B | 2.53B | 2.54B | 2.52B | 2.51B | 3.40B | 3.39B | 3.39B | 3.41B | 3.39B | 3.40B | 3.41B | 3.35B | 3.31B |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.91B | 2.97B | 1.02B | 1.14B | 1.60B | 1.71B | 1.79B | 1.01B | 1.05B | 1.12B | 1.20B | 1.27B | 1.33B | 1.50B | 1.64B | 1.60B | 1.64B | 1.78B | 1.82B | 1.86B |
|
Shareholder's Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.91B | 2.97B | 1.02B | 1.14B | 1.60B | 1.71B | 1.79B | 1.01B | 1.05B | 1.12B | 1.20B | 1.27B | 1.33B | 1.50B | 1.64B | 1.60B | 1.64B | 1.78B | 1.82B | 1.86B |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 15.37B | 15.56B | 8.53B | 8.72B | 9.32B | 8.64B | 8.50B | 6.27B | 6.35B | 6.35B | 6.43B | 7.49B | 7.60B | 7.73B | 7.92B | 7.71B | 7.88B | 8.13B | 8.19B | 8.19B |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.98B | 1.14B | -0.08B | 0.04B | -0.11B | -0.15B | 0.80B | -0.00B | -0.21B | 0.04B | 0.13B | 0.18B | -0.22B | 0.40B | 0.50B | 0.57B | -0.23B | 0.75B | -0.21B | 0.89B |
|
Preferred Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |