|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.12B | 7.21B | 7.29B | 6.25B | 5.09B | 7.95B | 4.85B | 4.36B | 7.00B | 7.42B | 7.80B | 7.24B | 5.42B | 7.54B | 5.54B | 5.18B | 5.47B | 13.61B | 13.39B | 15.03B |
|
Short-term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.02B | 1.55B | 1.70B | 0.23B | 0.16B | 0.73B | 0.45B | 0.33B | 0.21B | 0.11B | 0.01B | 0.01B | 0.01B | 0.01B | 0.33B | 0.22B | 0.01B | 0.01B | 0.01B | 0.47B |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.15B | 8.77B | 8.99B | 6.48B | 5.25B | 8.68B | 5.30B | 4.69B | 7.21B | 7.53B | 7.81B | 7.24B | 5.42B | 7.54B | 5.87B | 5.40B | 5.47B | 13.62B | 13.39B | 15.51B |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.87B | 1.57B | 2.70B | -1.81B | 3.99B | 3.47B | 3.92B | 5.72B | 5.88B | 5.44B | 3.71B | 4.32B | 4.26B | 3.98B | 3.90B | 4.82B | 5.67B | 4.78B | 4.83B | 3.52B |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.21B | 0.14B | 0.13B | 0.22B | 0.32B | 0.19B | 0.42B | 0.29B | 0.28B | 0.13B | 0.25B | 0.21B | 0.29B | 0.26B | 0.33B | 0.47B | 0.61B | 0.34B | 0.43B | 0.51B |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.08B | 1.71B | 2.83B | -1.60B | 4.31B | 3.66B | 4.34B | 6.01B | 6.16B | 5.57B | 3.96B | 4.53B | 4.55B | 4.24B | 4.22B | 5.29B | 6.27B | 5.13B | 5.26B | 4.03B |
|
Raw Materials (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Work In Process (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Finished Goods (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.39B | 5.45B | 5.72B | -0.55B | 5.83B | 5.92B | 6.81B | 6.78B | 6.93B | 7.35B | 7.93B | 8.42B | 9.12B | 9.52B | 10.72B | 11.82B | 12.53B | 11.64B | 11.59B | 13.30B |
|
Current Deferred Tax Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.12B | 0.96B | 1.58B | 1.23B | 1.17B | 1.14B | 1.65B | 1.63B | 1.67B | 0.27B | 1.85B | 2.09B | 2.09B | 1.70B | 2.05B | 2.03B | 1.96B | 0.21B | 1.94B | 0.41B |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 16.99B | 18.99B | 19.11B | 20.18B | 18.48B | 20.81B | 20.43B | 21.12B | 19.87B | 23.53B | 22.61B | 24.39B | 23.57B | 26.25B | 25.14B | 26.33B | 27.30B | 32.85B | 28.94B | 35.64B |
|
Construction in Progress (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.81B | | | | 0.80B | | | | 0.89B | | | | 1.78B | | | | 1.85B | | 2.06B |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.57B | 2.95B | 3.04B | 3.15B | 3.22B | 3.41B | 3.54B | 3.58B | 3.59B | 4.02B | 4.67B | 5.15B | 5.54B | 5.91B | 6.35B | 6.55B | 6.82B | 7.32B | 7.52B | 9.19B |
|
Long-Term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.07B | 0.98B | -0.03B | -0.05B | 1.14B | 1.02B | -0.05B | 1.02B | -0.11B | 0.94B | 1.04B | 1.13B | -0.19B | | -0.04B | -0.05B | -0.09B | | -0.04B | 1.54B |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.30B | 5.52B | 5.49B | 5.49B | 5.37B | 5.21B | 5.11B | 4.85B | 4.59B | 4.65B | 4.89B | 4.96B | 4.99B | 4.94B | 4.98B | 4.94B | 5.04B | 4.90B | 4.82B | 5.34B |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.21B | 1.25B | 1.22B | 1.19B | 1.14B | 1.09B | 1.04B | 0.95B | 0.88B | 0.86B | 0.87B | 0.86B | 0.82B | 0.80B | 0.77B | 0.74B | 0.72B | 0.66B | 0.62B | 0.63B |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.51B | 6.77B | 6.71B | 6.68B | 6.51B | 6.30B | 6.15B | 5.80B | 5.46B | 5.51B | 5.76B | 5.82B | 5.81B | 5.74B | 5.76B | 5.68B | 5.75B | 5.57B | 5.45B | 5.97B |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.71B | 0.80B | 0.84B | 0.86B | 1.16B | 1.26B | 1.28B | 1.32B | 1.61B | 1.71B | 1.79B | 1.83B | 1.99B | 2.01B | 2.04B | 2.02B | 2.13B | 2.07B | 1.96B | 2.00B |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.13B | 0.20B | 0.18B | 0.18B | 1.01B | | | | 0.75B | | | | 0.01B | | | | 0.03B | | 0.01B |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 12.74B | 13.52B | 13.68B | 13.35B | 13.70B | 13.77B | 13.49B | 12.86B | 13.17B | 13.50B | 15.12B | 15.82B | 17.26B | 16.75B | 17.28B | 17.54B | 18.56B | 19.08B | 18.87B | 23.22B |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 29.72B | 32.51B | 32.79B | 33.53B | 32.17B | 34.58B | 33.92B | 33.98B | 33.04B | 37.04B | 37.73B | 40.21B | 40.84B | 42.99B | 42.41B | 43.87B | 45.86B | 51.92B | 47.81B | 58.86B |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.64B | | | | 2.42B | | | | 2.62B | | | | 2.53B | | | | 3.74B | | 4.10B |
|
Notes Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.64B | | | | 2.42B | | | | 2.62B | | | | 2.53B | | | | 3.74B | | 4.10B |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.37B | | | | 1.64B | | | | 1.91B | | | | 2.34B | | | | 2.87B | | 2.99B |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.02B | | 0.01B | | 0.58B | | | | 0.76B | | | | 0.00B | | | | 1.08B | | 1.96B |
|
Current Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.13B | | 0.02B | | 0.35B | | | | 0.32B | | | | 0.33B | | | | 0.30B | | 0.57B |
|
Current Deferred Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.67B | | | | 12.77B | | | | 18.11B | | | | 17.50B | | | | 13.43B | | 18.63B |
|
Curent Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.24B | 0.28B | 0.30B | 0.30B | 0.33B | 0.28B | 0.29B | 0.27B | 0.29B | 0.27B | 0.31B | 0.41B | 0.41B | 0.40B | 0.43B | 0.38B | 0.38B | 0.32B | 0.35B | |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.83B | 7.87B | 8.28B | 10.55B | 10.80B | 14.07B | 15.27B | 15.58B | 15.78B | 18.35B | 18.19B | 18.24B | 17.75B | 17.51B | 16.35B | 17.37B | 17.60B | 21.43B | 19.05B | 28.24B |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.40B | 5.56B | 5.58B | 5.57B | 4.84B | 4.66B | 4.43B | 4.67B | 3.53B | 3.59B | 3.80B | 4.92B | 4.92B | 4.98B | 5.01B | 4.96B | 5.15B | 3.93B | 3.87B | 3.15B |
|
Non-Current Deffered Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.93B | 1.96B | 1.91B | 2.24B | 2.36B | 3.69B | 3.69B | 4.93B | 4.95B | 5.38B | 4.45B | 4.58B | 4.17B | 5.19B | 5.15B | 4.81B | 4.51B | 6.01B | 5.68B | 3.92B |
|
Liabilities from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.06B | 0.06B | 0.06B | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.18B | | 0.50B | | 0.17B | | | | 0.16B | | | | 0.24B | | | | 0.18B | | 0.19B |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.24B | | | | 0.24B | | | | 0.22B | | | | 0.43B | | | | 0.27B | | 0.50B |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.86B | 8.11B | 8.09B | 8.40B | 7.82B | 8.91B | 8.76B | 10.25B | 9.25B | 9.70B | 9.03B | 10.42B | 10.03B | 11.01B | 11.08B | 10.66B | 10.53B | 10.75B | 10.36B | 7.79B |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 13.68B | 15.98B | 16.37B | 18.95B | 18.62B | 22.98B | 24.03B | 25.83B | 25.02B | 28.05B | 27.22B | 28.67B | 27.78B | 28.52B | 27.43B | 28.03B | 28.12B | 32.18B | 29.41B | 36.03B |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.40B | 5.58B | 5.58B | 5.58B | 4.84B | 5.24B | 4.43B | 4.67B | 3.53B | 4.35B | 3.80B | 4.92B | 4.92B | 4.98B | 5.01B | 4.96B | 5.15B | 5.01B | 3.87B | 5.11B |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 16.53B | | | | 11.60B | | | | 8.99B | | | | 14.47B | | | | 19.74B | | 22.83B |
|
Shareholder's Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 16.04B | 16.53B | 16.42B | 14.58B | 13.56B | 11.60B | 9.88B | 8.14B | 8.01B | 8.99B | 10.50B | 11.55B | 13.06B | 14.47B | 14.99B | 15.84B | 17.73B | 19.74B | 18.40B | 22.83B |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 29.72B | 32.51B | 32.79B | 33.53B | 32.17B | 34.58B | 33.92B | 33.98B | 33.04B | 37.04B | 37.73B | 40.21B | 40.84B | 42.99B | 42.41B | 43.87B | 45.86B | 51.92B | 47.81B | 58.86B |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -592.43 | 0.00B | -1.89B | | | 0.02B | | | | 0.01B | | | | 0.01B | 0.00B | 0.00B | | 0.00B | | 0.00B |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.21B | | | | 9.51B | | | | 9.23B | | | | 13.32B | | | | 15.40B | | 20.47B |