|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.77B | 1.87B | | | 1.91B | 1.71B | | | 1.66B | 1.52B | | | 1.41B | 1.83B | | | 2.67B | 1.91B | |
|
Short-term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.17B | 3.43B | | 3.62B | | 1.29B | | | 1.44B | 0.08B | | | | 0.53B | | | 0.89B | 0.13B | |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.61B | 5.29B | | 3.61B | 1.91B | 3.00B | | | 3.09B | 1.60B | | | 1.41B | 2.36B | | | 3.57B | 2.04B | |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 10.79B | | 10.12B | 10.59B | 10.52B | | 10.58B | 10.63B | 11.60B | | 12.32B | 12.45B | 12.88B | 12.63B | 11.03B | 11.87B | | 13.35B | 13.19B | 13.69B |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.06B | | | | 0.12B | | | | 0.17B | | | | 0.19B | | | | 0.18B | |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 10.79B | | 10.17B | 10.59B | 10.52B | | 10.70B | 10.63B | 11.60B | | 12.49B | 12.45B | 12.88B | 12.63B | 11.22B | 11.87B | | 13.35B | 13.37B | 13.69B |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.72B | 1.77B | 1.17B | 1.61B | 5.58B | -0.45B | 1.22B | 11.58B | 12.28B | 1.21B | 1.10B | 12.99B | 13.11B | -0.25B | 1.18B | 11.35B | | 1.34B | 1.55B | 14.20B |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 13.24B | 0.67B | 12.58B | 13.90B | 13.76B | -0.40B | 0.54B | 7.89B | 8.02B | -0.42B | 0.12B | 8.08B | 7.60B | -0.20B | 0.08B | 7.33B | | -0.20B | 0.03B | 7.99B |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 18.21B | 18.33B | 19.49B | | 20.72B | | 18.35B | 20.81B | | 21.07B | 19.39B | | | | 17.64B | 18.45B | 20.51B | 21.01B | 19.95B | |
|
Construction in Progress (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 35.41B | 35.34B | 35.27B | 37.11B | 36.71B | | 33.41B | 33.48B | 35.12B | 37.16B | 35.83B | 36.63B | 37.35B | 36.27B | 35.60B | 35.46B | | 36.74B | 37.55B | 39.50B |
|
Long-Term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.09B | 0.15B | | | | 1.22B | | | 0.94B | 0.82B | | | 0.06B | 0.18B | 0.03B | | 0.20B | 0.24B | 0.00B |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.02B | 6.99B | 6.59B | 6.68B | 7.08B | | 7.17B | 7.41B | 7.76B | 8.60B | 8.33B | 8.43B | 8.56B | 8.33B | 7.82B | 7.94B | | 8.60B | 8.60B | 9.02B |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 15.80B | 6.22B | 6.91B | 22.87B | 22.30B | | 6.55B | 21.94B | 23.54B | 7.04B | 6.93B | 23.20B | 24.29B | 25.25B | 7.07B | 21.78B | | 7.24B | 7.61B | 24.84B |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 22.82B | 13.21B | 13.50B | 29.56B | 29.38B | | 13.72B | 29.35B | 31.30B | 15.64B | 15.25B | 31.63B | 32.85B | 33.57B | 14.89B | 29.72B | | 15.84B | 16.21B | 33.86B |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.14B | | | | 6.54B | | | | 7.86B | | | | 7.64B | | | | 8.71B | |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.37B | 1.93B | 1.93B | 8.98B | 8.91B | -0.16B | 2.01B | 9.42B | 9.92B | 2.35B | 2.15B | 10.30B | 10.51B | 0.02B | 2.40B | 10.79B | | -0.38B | 3.16B | 13.79B |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 62.00B | 61.76B | 6.87B | | 64.67B | | 6.41B | 67.20B | | 72.30B | 7.54B | | | | 7.30B | 72.91B | 75.56B | 75.23B | 8.24B | |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 80.21B | 80.08B | 81.50B | 86.70B | 85.39B | | 82.25B | 88.00B | 88.95B | 93.37B | 89.16B | 94.30B | 96.76B | 94.52B | 89.47B | 91.36B | 96.07B | 96.24B | 98.32B | 105.02B |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.10B | 9.96B | | | -0.31B | 8.87B | | | 9.93B | 3.60B | | | -0.58B | 8.33B | | | 8.85B | 3.49B | |
|
Dividends payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.12B | | | | 0.11B | | | | 0.13B | |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.10B | 9.96B | | | -0.31B | 8.87B | | | 9.93B | 3.73B | | | -0.58B | 8.44B | | | 8.85B | 3.62B | |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.90B | 2.62B | | | | 2.89B | | | 3.54B | 0.38B | | | | 2.84B | | | 3.72B | 3.59B | |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.25B | | | | | 1.72B | | | 2.34B | | | | | 2.58B | | | 3.33B | | |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.36B | 7.00B | | | | 5.19B | | | 8.97B | 9.17B | | | | 5.20B | | | 4.67B | 5.02B | |
|
Current Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.33B | | | | 1.67B | | | | 1.39B | | | 1.26B | 1.77B | 0.34B | | 0.54B | 1.96B | 0.09B |
|
Current Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.60B | | | | 1.48B | | | | 1.68B | | | | 1.20B | | | | 1.08B | |
|
Current Deferred Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.13B | 1.86B | 1.28B | | 0.14B | 0.27B | 1.37B | 0.13B | | 1.57B | 1.57B | | | 0.09B | 1.45B | 0.13B | 0.13B | 0.12B | 1.82B | |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 25.23B | 26.69B | 25.76B | | 27.24B | | 24.85B | 31.24B | | 31.30B | 29.89B | | | | 24.66B | 26.62B | 27.50B | 25.93B | 27.06B | |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 23.48B | 21.92B | 20.20B | | 21.97B | | 20.77B | 18.39B | | 20.77B | 19.36B | | | | 23.11B | 22.90B | 24.01B | 24.86B | 23.65B | |
|
Convertible Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deffered Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.13B | | | | 0.13B | | | | 0.15B | | | | 0.13B | | | | 0.21B | |
|
Pension (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.54B | 8.34B | 6.89B | | 6.86B | -1.02B | 7.01B | 8.07B | | -0.67B | 8.18B | | | | 8.34B | 8.17B | 8.70B | 8.65B | 11.11B | |
|
Minority Interest (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.11B | 0.20B | 3.11B | | 0.13B | 0.21B | 0.27B | 0.06B | | 3.34B | 0.27B | 0.05B | 0.26B | 0.67B | 3.15B | 0.16B | 3.50B | 0.26B | | |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.39B | | | | 1.54B | | | | 1.21B | | | | 1.38B | | | | 1.50B | |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.76B | | | | 5.15B | | | | 5.75B | | | | 8.86B | | | | 9.74B | |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.80B | 0.79B | 0.81B | | 0.77B | | 0.55B | 0.58B | | 0.63B | 0.58B | | | | 0.57B | 0.58B | 0.63B | 0.64B | 0.64B | |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 63.62B | 37.29B | 33.84B | | 62.19B | | 35.14B | 64.82B | | 37.18B | 35.23B | | | | 43.26B | 69.36B | 71.89B | 45.88B | 47.90B | |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 64.42B | 63.98B | 59.60B | | 63.05B | | 59.99B | 65.40B | | 68.47B | 65.12B | | | | 67.91B | 69.95B | 72.52B | 71.80B | 74.96B | |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 23.48B | 29.28B | 27.20B | | 21.94B | | 25.95B | 18.39B | | 29.73B | 28.54B | | | | 28.31B | 22.90B | | 29.53B | 28.68B | |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 15.80B | 16.10B | 21.90B | | 22.34B | | 22.25B | 22.60B | | 24.90B | 24.04B | | | | 18.41B | 21.89B | 23.55B | 24.44B | 23.37B | |
|
Shareholder's Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 21.90B | | | | 22.25B | | | | 24.04B | | | | 18.41B | | | | 23.37B | |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 80.21B | 80.08B | 81.50B | 86.70B | 85.26B | | 82.25B | 88.00B | 88.95B | 93.37B | 89.16B | 94.30B | 96.76B | 94.52B | 89.47B | 91.36B | | 96.24B | 98.32B | 105.02B |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 16.13B | 16.46B | -7.45B | | 22.47B | | -11.54B | 28.15B | | 31.30B | 31.10B | | | | 25.80B | 24.64B | 27.44B | 28.95B | 30.46B | |