|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.62B | 2.44B | 2.54B | 4.74B | 4.96B | 3.40B | 4.83B | 3.83B | 3.84B | 3.56B | 3.93B | 4.19B | 4.11B | 3.90B | 3.79B | 6.05B | 4.44B | 4.81B | 5.54B | 5.58B |
|
Short-term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.17B | 1.17B | 1.07B | 1.79B | 1.03B | 2.19B | 1.02B | 2.11B | 2.44B | 2.22B | 1.84B | 1.84B | 1.23B | 0.65B | 1.34B | 1.26B | 1.43B | 2.44B | 5.01B | 6.76B |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.79B | 3.61B | 3.61B | 6.53B | 5.99B | 5.59B | 5.86B | 5.94B | 6.29B | 5.79B | 5.77B | 6.04B | 5.34B | 4.54B | 5.13B | 7.31B | 5.87B | 7.24B | 10.55B | 12.35B |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.02B | 2.22B | 2.71B | 3.68B | 4.05B | 4.34B | 4.13B | 4.04B | 4.31B | 5.05B | 4.32B | 5.04B | 5.75B | 7.24B | 6.19B | 5.44B | 5.12B | 6.20B | 6.32B | 6.04B |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01B | 0.23B | 0.33B | 0.62B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 1.05B | 1.60B | 1.70B | 0.03B | 0.63B | 0.84B | 0.57B | 0.31B | | |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.03B | 2.45B | 3.04B | 4.30B | 4.05B | 4.34B | 4.13B | 4.04B | 4.31B | 5.05B | 5.38B | 6.64B | 7.45B | 7.27B | 6.82B | 6.29B | 5.69B | 6.51B | 6.32B | 6.04B |
|
Raw Materials (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.13B | 0.09B | 0.08B | 0.11B | 0.16B | 0.21B | 0.23B | 0.24B | 0.15B | 0.24B | 0.28B | 0.29B | 0.34B | 0.41B | 0.35B | 0.56B | 0.64B | 0.68B | 0.91B | 0.75B |
|
Work In Process (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.41B | 1.74B | 1.68B | 1.97B | 2.17B | 2.47B | 2.65B | 3.13B | 3.47B | 3.27B | 3.26B | 3.38B | 3.73B | 4.00B | 4.29B | 4.50B | 4.17B | 4.40B | 4.77B | 4.75B |
|
Finished Goods (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.23B | 0.08B | 0.20B | 0.35B | 0.32B | 0.70B | 0.89B | 0.86B | 0.94B | 0.93B | 0.81B | 0.98B | 0.93B | 0.96B | 1.09B | 1.36B | 1.87B | 2.24B | 2.24B | 2.54B |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.76B | 1.90B | 1.96B | 2.43B | 2.65B | 3.37B | 3.77B | 4.24B | 4.57B | 4.45B | 4.35B | 4.65B | 4.99B | 5.37B | 5.73B | 6.42B | 6.68B | 7.31B | 7.92B | 8.04B |
|
Current Deferred Tax Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.23B | 0.25B | 0.31B | 0.72B | 0.77B | 1.12B | 1.26B | 1.44B | 1.34B | 1.40B | 2.31B | 1.33B | 1.36B | 1.55B | 1.99B | 2.43B | 2.53B | 1.94B | 2.16B | 2.20B |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.82B | 7.99B | 8.58B | 13.37B | 13.46B | 14.42B | 15.02B | 15.66B | 16.50B | 16.69B | 16.77B | 17.08B | 17.46B | 18.73B | 19.05B | 21.59B | 24.52B | 27.00B | 26.95B | 28.63B |
|
Buildings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Construction in Progress (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.15B | 0.17B | 0.10B | 0.14B | 0.16B | 0.18B | 0.14B | 0.15B | 0.21B | 0.20B | 0.21B | 0.22B | 0.22B | 0.23B | 0.32B | 0.45B | 0.57B | 0.59B | 0.51B | 0.65B |
|
Land & Improvements (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.67B | 0.72B | 0.70B | 1.41B | 1.44B | 1.49B | 1.51B | 1.50B | 1.54B | 1.57B | 1.59B | 1.62B | 1.67B | 1.67B | 1.80B | 1.92B | 2.13B | 2.21B | 2.31B | 2.72B |
|
Long-Term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.07B | 0.07B | 0.07B | 0.07B | 0.08B | 0.08B | 0.08B | 0.08B | 0.09B | 0.09B | 0.10B | 0.11B | 0.11B | 0.14B | 0.15B | | | | | |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.29B | 0.29B | 0.29B | 23.10B | 24.20B | 24.19B | 24.18B | 24.18B | 24.18B | 24.19B | 24.26B | 24.26B | 24.26B | 24.84B | 24.84B | 24.84B | 25.08B | 25.08B | 25.13B | 25.34B |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 26.83B | 26.16B | 25.16B | 24.12B | 23.29B | 22.60B | 21.95B | 21.36B | 20.74B | 20.14B | 19.57B | 18.93B | 18.36B | 17.81B | 17.25B | 16.70B | 16.15B |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.29B | 0.29B | 0.29B | 49.93B | 50.36B | 49.35B | 48.30B | 47.47B | 46.77B | 46.14B | 45.62B | 45.00B | 44.40B | 44.41B | 43.77B | 43.20B | 42.90B | 42.33B | 41.83B | 41.50B |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.09B | 1.04B | 0.93B | 0.03B | 0.03B | 0.03B | 0.06B | 0.07B | 0.07B | 0.08B | 0.37B | 0.43B | 0.62B | 1.18B | 0.69B | 0.84B | 0.86B | 0.63B | 0.38B | 0.48B |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.51B | 0.77B | 1.48B | 1.71B | 1.66B | 1.95B | 2.15B | 2.41B | 2.53B | 2.56B | 2.81B | 3.01B | 2.99B | 2.85B | 3.92B | 3.99B | 4.33B | 4.72B | 5.45B | 6.32B |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.87B | 3.17B | 3.84B | 53.55B | 54.04B | 53.39B | 52.56B | 51.98B | 51.46B | 50.94B | 51.12B | 50.81B | 50.42B | 50.90B | 50.18B | 49.95B | 50.30B | 49.89B | 49.98B | 51.01B |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 10.69B | 11.15B | 12.42B | 66.92B | 67.50B | 67.81B | 67.58B | 67.63B | 67.97B | 67.63B | 67.89B | 67.89B | 67.89B | 69.64B | 69.23B | 71.55B | 74.82B | 76.89B | 76.93B | 79.64B |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.84B | 1.05B | 0.09B | 1.48B | 1.52B | 2.34B | 2.49B | 2.52B | 2.78B | 0.33B | 0.36B | 0.44B | 0.42B | 0.46B | 2.47B | 2.21B | 3.08B | 3.48B | 2.93B | 3.00B |
|
Notes Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.31B | 0.31B | 0.31B | 0.31B | | | | 0.75B | 0.75B | 0.75B | 0.75B | | | | 0.95B | | | 0.87B | |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.84B | 1.36B | 0.40B | 1.79B | 1.83B | 2.34B | 2.49B | 2.52B | 3.53B | 1.08B | 1.11B | 1.19B | 0.42B | 0.46B | 2.47B | 3.15B | 3.08B | 3.48B | 3.80B | 3.00B |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.91B | 2.05B | 2.42B | 3.07B | 3.07B | 3.60B | 3.08B | 3.17B | 2.97B | 3.38B | 3.08B | 3.44B | 3.63B | 4.12B | 4.26B | 3.88B | 4.48B | 5.11B | 5.25B | 5.79B |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.11B | 0.12B | 0.10B | 0.52B | 0.26B | 0.36B | 0.34B | 0.54B | 0.76B | 0.93B | 0.44B | 0.42B | 0.45B | 0.39B | 0.56B | 0.67B | 0.32B | 0.32B | 0.40B | 0.85B |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.04B | 0.31B | 0.31B | 0.20B | 0.36B | | | | 0.75B | 0.75B | 0.75B | 0.75B | | | | 0.95B | | 0.87B | 0.87B | 0.87B |
|
Current Deferred Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Curent Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.89B | 3.56B | 4.24B | 5.58B | 5.52B | 6.69B | 6.37B | 6.58B | 7.57B | 7.63B | 6.69B | 6.47B | 6.20B | 7.50B | 7.28B | 7.70B | 9.84B | 11.70B | 9.46B | 10.51B |
|
Capital Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.31B | 0.00B | 0.00B | 1.48B | 2.46B | 2.47B | 2.47B | 2.47B | 1.71B | 1.72B | 1.72B | 1.72B | 1.72B | 1.72B | 1.72B | 3.22B | 3.22B | 2.35B | 2.35B | 2.35B |
|
Minority Interest (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Liabilities from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.97B | 1.91B | | |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.20B | 3.11B | 2.81B | 2.08B | 4.34B | 1.64B | 1.36B | 1.15B | 3.94B | 1.20B | 1.19B | 1.16B | 0.35B | 0.34B | 0.34B | 0.33B | 0.31B | 0.31B |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.24B | 0.27B | 0.35B | 0.37B | 0.42B | 0.42B | 0.40B | 0.38B | 0.39B | 0.40B | 0.54B | 0.53B | 0.53B | 0.52B | 0.49B | 0.57B | 0.67B | 0.65B | 0.62B | 0.65B |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.18B | 0.18B | 0.32B | 1.05B | 1.12B | 1.61B | 1.66B | 1.87B | 1.79B | 1.77B | 1.85B | 1.78B | 1.72B | 1.75B | 1.82B | 1.84B | 1.08B | 1.08B | 1.19B | 1.37B |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 10.50B | 3.83B | 12.10B | 65.85B | 66.60B | 11.66B | 65.90B | 66.03B | 7.36B | 10.89B | 10.14B | 65.27B | 65.06B | 10.90B | 73.52B | 11.83B | 69.79B | 15.02B | 12.74B | 13.81B |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 10.68B | 4.02B | 12.42B | 66.90B | 67.72B | 13.27B | 67.56B | 67.90B | 9.14B | 12.66B | 11.99B | 67.05B | 66.78B | 12.65B | 75.33B | 13.67B | 70.88B | 16.10B | 13.93B | 15.18B |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.35B | 0.31B | 0.31B | 1.68B | 2.83B | 2.47B | 2.47B | 2.47B | 2.47B | 2.47B | 2.47B | 2.47B | 1.72B | 1.72B | 1.72B | 4.16B | 3.22B | 3.22B | 3.22B | 3.22B |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01B | 7.14B | -0.00B | 0.02B | -0.22B | 54.54B | 0.02B | -0.27B | 58.83B | 54.97B | 55.89B | 0.85B | 1.11B | 56.98B | -6.11B | 57.88B | 3.94B | 60.79B | 63.00B | 64.46B |
|
Shareholder's Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01B | 7.14B | 11.07B | -0.00B | -0.03B | 54.54B | -0.13B | 58.33B | 58.83B | 54.97B | 55.89B | -4.69B | 1.11B | 56.98B | 2.36B | 57.88B | -6.54B | 60.79B | 63.00B | 64.46B |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 10.69B | 11.15B | 12.42B | 66.92B | 67.50B | 67.81B | 67.58B | 67.63B | 67.97B | 67.63B | 67.89B | 67.89B | 67.89B | 69.64B | 69.23B | 71.55B | 74.82B | 76.89B | 76.93B | 79.64B |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01B | 0.01B | 0.02B | 0.02B | 0.03B | 0.03B | 0.04B | 0.00B | 0.04B | 0.04B | 0.01B | 0.05B | 0.00B | 0.06B | 0.01B | 0.07B | 0.01B | 0.07B | 0.07B | 0.07B |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01B | -2.42B | -0.00B | -0.67B | -0.22B | -0.15B | -0.04B | -0.27B | -0.03B | 0.06B | 0.72B | -0.03B | 1.11B | 0.00B | -0.07B | -0.04B | 0.01B | 5.19B | -0.00B | -0.07B |