|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.66B | 3.27B | 3.48B | 3.13B | 2.65B | 2.51B | 3.58B | 2.11B | 1.72B | 1.75B | 2.04B | 1.98B | 1.57B | 1.71B | 1.99B | 1.72B | 1.44B | 2.08B | 2.45B | 1.94B |
|
Short-term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.66B | 3.27B | 3.48B | 3.13B | 2.65B | 2.51B | 3.58B | 2.11B | 1.72B | 1.75B | 2.04B | 1.98B | 1.57B | 1.71B | 1.99B | 1.72B | 1.44B | 2.08B | 2.45B | 1.94B |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.17B | 1.15B | 1.13B | 1.22B | 1.29B | 1.19B | 1.22B | 1.19B | 1.32B | 1.26B | 1.30B | 1.29B | 1.38B | 1.41B | 1.32B | 1.36B | 1.54B | 1.54B | 1.41B | 1.51B |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.05B | | | | 0.07B | | | | 0.06B | | | | 0.08B | | | | 0.07B | |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.17B | 1.15B | 1.18B | 1.22B | 1.29B | 1.19B | 1.29B | 1.19B | 1.32B | 1.26B | 1.36B | 1.29B | 1.38B | 1.41B | 1.40B | 1.36B | 1.54B | 1.54B | 1.48B | 1.51B |
|
Raw Materials (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Work In Process (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Finished Goods (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.80B | 1.88B | 1.92B | 2.06B | 2.21B | 2.30B | 2.35B | 2.56B | 2.70B | 2.74B | 2.56B | 2.65B | 2.45B | 2.42B | 2.31B | 2.37B | 2.44B | 2.46B | 2.46B | 2.55B |
|
Current Deferred Tax Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.42B | 0.38B | 0.39B | 0.42B | 0.50B | 0.55B | 0.36B | 0.41B | 0.44B | 0.47B | 0.43B | 0.44B | 0.47B | 0.43B | 0.38B | 0.43B | 0.51B | 0.49B | 0.45B | 0.48B |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.05B | 6.68B | 6.93B | 6.84B | 6.65B | 6.55B | 7.51B | 6.27B | 6.18B | 6.22B | 6.34B | 6.36B | 6.20B | 6.28B | 5.99B | 5.88B | 5.92B | 6.58B | 6.77B | 6.47B |
|
Buildings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.10B | | | | 1.20B | | | | 1.32B | | | | 1.29B | | | | 1.55B | |
|
Construction in Progress (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.74B | | | | 0.81B | | | | 1.08B | | | | 1.35B | | | | 1.29B | |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.29B | 2.34B | 2.42B | 2.49B | 2.56B | 2.62B | 2.75B | 2.91B | 3.01B | 3.09B | 3.20B | 3.25B | 3.20B | 3.30B | 3.39B | 3.44B | 3.54B | 3.60B | 3.69B | 3.72B |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.72B | 2.70B | 2.68B | 2.69B | 2.72B | 2.69B | 2.75B | 2.74B | 2.71B | 2.76B | 2.76B | 2.76B | 2.74B | 2.74B | 2.72B | 2.72B | 2.76B | 2.76B | 2.77B | 2.78B |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.64B | 1.57B | 1.47B | 1.43B | 1.39B | 1.32B | 1.38B | 1.31B | 1.25B | 1.40B | 1.34B | 1.29B | 1.23B | 1.19B | 1.13B | 1.08B | 1.07B | 1.04B | 1.00B | 0.96B |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.36B | 4.28B | 4.16B | 4.12B | 4.11B | 4.01B | 4.13B | 4.05B | 3.97B | 4.16B | 4.10B | 4.05B | 3.96B | 3.93B | 3.85B | 3.80B | 3.83B | 3.80B | 3.77B | 3.74B |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.10B | 0.11B | 0.10B | 0.10B | 0.11B | 0.11B | 0.17B | 0.16B | 0.19B | 0.19B | 0.21B | 0.23B | 0.37B | 0.41B | 0.54B | 0.53B | 0.62B | 0.59B | 0.64B | 0.59B |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.10B | 0.11B | 0.11B | 0.13B | 0.15B | 0.16B | 0.15B | 0.14B | 0.17B | 0.22B | 0.21B | 0.23B | 0.33B | 0.31B | 0.25B | 0.23B | 0.27B | 0.29B | 0.33B | 0.35B |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.02B | 7.02B | 6.97B | 7.02B | 7.12B | 7.12B | 7.42B | 7.49B | 7.57B | 7.88B | 7.94B | 7.99B | 7.96B | 8.07B | 8.25B | 8.22B | 8.56B | 8.58B | 8.72B | 8.68B |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 14.07B | 13.71B | 13.90B | 13.86B | 13.77B | 13.67B | 14.93B | 13.75B | 13.75B | 14.11B | 14.29B | 14.35B | 14.16B | 14.36B | 14.24B | 14.10B | 14.48B | 15.16B | 15.49B | 15.15B |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.37B | 0.39B | 0.44B | 0.40B | 0.43B | 0.37B | 0.41B | 0.42B | 0.46B | 0.39B | 0.41B | 0.41B | 0.42B | 0.40B | 0.43B | 0.42B | 0.51B | 0.41B | 0.45B | 0.51B |
|
Notes Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00B | | | | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.02B | | | | | | | | |
|
Dividends payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.12B | | 0.15B | 0.15B | 0.15B | | 0.17B | 0.17B | 0.17B | | 0.20B | 0.20B | 0.20B | | 0.22B | 0.22B | 0.22B | | 0.23B | 0.22B |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.49B | 0.39B | 0.59B | 0.56B | 0.58B | 0.38B | 0.58B | 0.60B | 0.64B | 0.39B | 0.61B | 0.63B | 0.62B | 0.40B | 0.66B | 0.64B | 0.73B | 0.41B | 0.68B | 0.73B |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.24B | 0.31B | 0.71B | 0.28B | 0.24B | 0.26B | 0.30B | 0.23B | 0.25B | 0.28B | 0.68B | 0.27B | 0.28B | 0.34B | 0.75B | 0.29B | 0.29B | 0.34B | 0.40B | 0.24B |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.65B | 0.62B | 0.07B | 0.10B | 0.70B | 0.13B | 0.10B | 0.70B | 0.11B | 0.10B | 0.10B | 0.09B | 0.09B | 0.72B | 0.12B | 0.77B | 0.77B | 0.81B | 0.11B | 0.75B |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00B | | | 1.35B | 1.35B | 1.35B | 0.00B | 0.00B | | | 0.00B | 0.02B | | | 1.35B | 1.35B | 1.35B | | | |
|
Current Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.04B | 0.09B | 0.04B | 0.14B | 0.07B | 0.08B | 0.16B | 0.28B | 0.09B | 0.14B | 0.11B | 0.23B | 0.08B | 0.10B | 0.09B | 0.21B | 0.09B | 0.15B | 0.14B | 0.21B |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.09B | 1.47B | 1.80B | 3.03B | 3.05B | 2.88B | 3.17B | 1.92B | 1.77B | 1.61B | 1.89B | 1.91B | 1.80B | 1.70B | 3.41B | 3.38B | 3.37B | 1.81B | 2.17B | 2.05B |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.59B | 6.59B | 6.59B | 5.23B | 5.22B | 5.21B | 6.55B | 6.56B | 6.55B | 6.55B | 6.56B | 6.56B | 6.56B | 6.57B | 5.22B | 5.23B | 5.23B | 7.07B | 9.04B | 9.04B |
|
Minority Interest (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00B | 0.00B | 0.00B | | | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.01B | -0.01B | -0.01B | | | | | | | |
|
Liabilities from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.03B | 0.03B | | | | | | |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.38B | 0.29B | 0.32B | 0.29B | 0.27B | 0.26B | 0.14B | 0.13B | 0.12B | 0.16B | 0.15B | 0.14B | 0.17B | 0.17B | 0.17B | 0.16B | 0.16B | 0.15B | 0.14B | 0.13B |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.15B | 0.16B | 0.15B | 0.16B | 0.16B | 0.19B | 0.23B | 0.18B | 0.19B | 0.19B | 0.19B | 0.18B | 0.18B | 0.18B | 0.23B | 0.17B | 0.21B | 0.20B | 0.20B | 0.19B |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.26B | 0.26B | 0.26B | 0.24B | 0.25B | 0.24B | 0.26B | 0.22B | 0.28B | 0.26B | 0.27B | 0.28B | 0.22B | 0.22B | 0.22B | 0.22B | 0.27B | 0.26B | 0.28B | 0.28B |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.46B | 8.77B | 9.10B | 8.96B | 8.94B | 8.77B | 10.26B | 9.05B | 8.85B | 8.77B | 9.02B | 9.02B | 8.98B | 8.90B | 9.24B | 9.22B | 9.23B | 9.50B | 11.80B | 11.64B |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.72B | 9.02B | 9.36B | 9.20B | 9.19B | 9.01B | 10.52B | 9.26B | 9.13B | 9.03B | 9.29B | 9.30B | 9.21B | 9.12B | 9.47B | 9.44B | 9.50B | 9.76B | 12.07B | 11.92B |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.60B | 6.59B | 6.59B | 6.58B | 6.57B | 6.56B | 6.55B | 6.56B | 6.55B | 6.55B | 6.57B | 6.59B | 6.56B | 6.57B | 6.57B | 6.58B | 6.58B | 7.07B | 9.04B | 9.04B |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.35B | 4.68B | 4.54B | 4.66B | 4.58B | 4.66B | 4.40B | 4.49B | 4.62B | 5.07B | 4.99B | 5.05B | 4.96B | 5.23B | 4.84B | 4.87B | 4.98B | 5.40B | 3.42B | 3.23B |
|
Shareholder's Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.35B | 4.68B | 4.54B | 4.66B | 4.58B | 4.66B | 4.40B | 4.49B | 4.62B | 5.07B | 4.99B | 5.05B | 4.96B | 5.23B | 4.84B | 4.87B | 4.98B | 5.40B | 3.42B | 3.23B |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 14.07B | 13.71B | 13.90B | 13.86B | 13.77B | 13.67B | 14.93B | 13.75B | 13.75B | 14.11B | 14.29B | 14.35B | 14.16B | 14.36B | 14.24B | 14.10B | 14.48B | 15.16B | 15.49B | 15.15B |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.00B | 0.04B | 0.05B | 0.05B | 0.05B | 0.06B | 0.06B | 0.06B | 0.08B | 0.08B |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.49B | 7.04B | -0.76B | 7.63B | -0.72B | 8.53B | 0.04B | 9.04B | -0.90B | -0.81B | -0.84B | -0.84B | 11.12B | -0.85B | -0.94B | -1.02B | -0.88B | 13.59B | -0.80B | -0.77B |