|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.07B | 6.33B | 5.76B | 4.82B | 4.46B | 6.17B | 6.23B | 5.66B | 4.87B | 5.84B | 7.84B | 6.92B | 4.80B | 5.49B | 5.23B | 7.06B | 8.14B | 5.71B | 7.56B | 4.90B |
|
Short-term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.55B | 0.08B | 1.17B | 1.12B | 1.05B | 0.24B | 1.16B | 1.07B | 1.23B | 0.12B | 1.56B | 1.61B | 1.85B | 0.17B | 1.63B | 0.10B | 1.99B | 0.09B | 2.36B | 0.08B |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.61B | 6.41B | 6.94B | 5.94B | 5.51B | 6.41B | 7.39B | 6.74B | 6.10B | 5.96B | 9.41B | 8.52B | 6.65B | 5.65B | 6.86B | 7.15B | 10.13B | 5.80B | 9.92B | 4.98B |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.64B | | 8.91B | | 10.52B | | 11.09B | | 12.13B | | 11.05B | | 12.97B | | 14.17B | | 15.18B | | 14.33B |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.81B | | | | 1.66B | | | | 1.64B | | | | 1.58B | | | | 2.02B | | |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.26B | 9.64B | 8.68B | 8.91B | 9.34B | 10.52B | 10.29B | 11.09B | 11.30B | 12.13B | 11.07B | 11.05B | 11.88B | 12.97B | 13.25B | 14.17B | 14.34B | 15.18B | 14.11B | 14.33B |
|
Raw Materials (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.75B | | | | 1.42B | | | | 1.53B | | | | 1.49B | | | | 1.86B | | |
|
Work In Process (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.22B | | | | 1.86B | | | | 2.33B | | | | 2.28B | | | | 2.78B | | |
|
Finished Goods (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.01B | | | | 1.41B | | | | 1.57B | | | | 1.52B | | | | 1.92B | | |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 10.53B | 8.98B | 7.62B | 6.22B | 5.08B | 4.70B | 4.97B | 5.05B | 5.29B | 5.42B | 5.34B | 5.67B | 5.66B | 5.29B | 5.88B | 6.47B | 6.59B | 6.56B | 6.57B | 6.93B |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.51B | | | | 1.33B | | | | 1.62B | | | | 1.74B | | | | 2.03B | | |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 26.69B | 26.24B | 22.65B | 20.92B | 20.22B | 22.59B | 22.27B | 22.84B | 22.50B | 25.05B | 25.59B | 25.39B | 24.16B | 25.83B | 26.14B | 28.94B | 29.94B | 28.72B | 29.61B | 27.96B |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.21B | 17.01B | 9.06B | 8.72B | 8.35B | 73.89B | 8.64B | 8.68B | 8.72B | 17.22B | 9.41B | 9.63B | 10.13B | 78.21B | 10.82B | 83.48B | 12.08B | 85.35B | 13.12B | 87.87B |
|
Long-Term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.78B | 0.07B | 0.06B | 0.06B | 0.05B | 1.07B | 0.08B | 0.07B | 0.06B | 0.15B | 0.13B | 0.26B | 0.29B | 1.63B | 0.27B | 1.86B | 0.30B | 2.22B | 0.31B | 2.62B |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 20.08B | 20.31B | 19.96B | 19.82B | 19.71B | 19.82B | 20.00B | 19.96B | 19.94B | 20.36B | 19.98B | 21.06B | 21.14B | 21.02B | 21.13B | 21.22B | 21.22B | 21.24B | 21.19B | 21.18B |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 44.10B | 70.63B | 41.27B | 39.90B | 39.59B | 39.31B | 39.29B | 38.33B | 37.69B | 73.49B | 38.83B | 39.43B | 39.39B | 37.18B | 37.55B | 37.92B | 38.19B | 37.85B | 36.91B | 37.72B |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 64.19B | 90.94B | 61.23B | 59.72B | 59.29B | 59.13B | 59.29B | 58.29B | 57.63B | 93.85B | 58.81B | 60.49B | 60.53B | 58.20B | 58.68B | 59.15B | 59.41B | 59.09B | 58.10B | 58.90B |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.70B | 4.33B | 4.20B | 4.14B | 3.44B | 3.26B | 3.50B | 3.74B | 4.06B | 4.72B | 4.62B | 4.73B | 5.34B | 7.20B | 6.09B | 6.26B | 6.13B | 5.82B | 5.59B | 6.49B |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.39B | | | | 0.24B | | | | 0.27B | | | | 0.36B | | | | 0.56B | | |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 80.53B | 73.01B | 77.63B | 75.66B | 73.96B | 68.86B | 74.42B | 73.70B | 73.58B | 68.97B | 76.70B | 78.95B | 80.77B | 70.26B | 80.11B | 83.48B | 84.52B | 85.35B | 84.40B | 87.87B |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 107.22B | 0.10B | 100.27B | 96.58B | 94.19B | 96.48B | 96.69B | 96.54B | 96.09B | 0.31B | 102.29B | 104.34B | 104.92B | 104.03B | 106.25B | 112.42B | 114.46B | 114.07B | 114.02B | 115.83B |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -18.66B | 18.94B | -17.86B | -17.82B | -17.69B | 19.04B | -19.21B | -19.74B | -20.54B | 22.37B | -19.70B | -20.46B | -21.68B | 22.46B | -22.54B | 23.99B | -25.03B | 25.28B | -22.50B | 22.89B |
|
Notes Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.60B | -0.39B | -0.81B | 0.34B | -0.74B | -0.35B | -0.59B | 0.19B | -0.52B | -0.52B | -0.48B | 0.24B | -0.77B | -0.33B | -0.45B | 0.03B | -0.62B | -0.64B | -0.60B | |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -19.27B | 18.55B | -18.67B | -17.48B | -18.44B | 18.69B | -19.80B | -19.55B | -21.06B | 21.86B | -20.18B | -20.22B | -22.45B | 22.14B | -22.99B | 24.01B | -25.65B | 24.64B | -23.10B | 22.89B |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.65B | | | | 5.55B | | | | 6.11B | | | | 6.46B | | | | 7.26B | | |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -5.14B | -4.93B | -3.76B | -4.01B | -4.88B | -4.27B | -3.40B | -2.40B | -2.24B | -2.66B | -2.60B | -2.21B | -2.00B | -1.77B | -2.04B | -1.60B | -2.01B | -2.38B | -2.15B | |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -28.21B | 1.66B | -28.08B | -26.46B | -23.01B | 5.31B | -26.92B | -24.33B | -22.23B | 5.13B | -27.26B | -27.23B | -28.89B | 2.34B | -26.69B | 6.49B | -24.70B | 3.10B | -24.45B | 5.81B |
|
Current Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.23B | | 0.22B | | 0.23B | | 0.23B | | 0.27B | | 0.29B | | 0.34B | | 0.36B | | 0.38B | | 0.43B |
|
Current Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.99B | 0.92B | -1.12B | -0.98B | -1.09B | 0.90B | -1.20B | -1.20B | -1.16B | 1.58B | -1.63B | -1.52B | -1.47B | 1.41B | -1.66B | 1.43B | -1.27B | 1.08B | -1.30B | 1.47B |
|
Current Deferred Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -23.65B | 22.59B | -22.74B | -21.82B | -24.85B | 26.29B | -24.86B | -26.38B | -28.59B | 30.54B | -28.90B | -28.57B | -25.93B | 27.87B | -29.13B | 33.54B | -34.05B | 30.62B | -32.57B | 31.55B |
|
Capital Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.17B | -0.24B | -0.07B | -0.13B | | | -0.07B | -0.13B | | | -0.07B | -0.15B | -0.23B | -0.32B | -0.08B | -0.18B | -0.27B | -0.37B | -0.09B | |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -24.67B | 28.13B | -25.22B | 26.46B | -24.54B | 22.96B | -25.06B | 24.33B | -23.37B | 22.36B | -26.45B | 27.23B | -26.35B | 26.51B | -26.07B | 24.71B | -23.96B | 24.71B | -25.94B | 23.68B |
|
Non-Current Deffered Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.03B | | | | 0.01B | | | | 0.01B | | | | | | | | | | |
|
Pension (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -2.45B | 2.45B | -1.99B | -1.31B | 1.28B | 1.17B | -1.13B | -1.08B | -1.05B | 1.52B | -1.28B | -1.33B | -1.36B | 1.33B | -1.28B | 1.42B | -1.27B | 1.10B | -0.95B | 0.85B |
|
Minority Interest (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.17B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.06B | 0.09B | 0.09B | 0.09B | 0.09B | 0.09B | 0.08B | 0.05B | 0.05B | |
|
Liabilities from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -6.40B | 6.21B | -5.63B | -5.28B | -3.48B | 2.94B | -2.79B | -2.80B | -2.75B | 2.84B | -2.62B | -3.33B | -3.57B | 5.16B | -3.55B | 3.62B | -3.60B | 3.50B | -3.47B | 3.46B |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.73B | 0.99B | -0.72B | -0.69B | -0.67B | 0.95B | -0.73B | -0.72B | -0.74B | 1.13B | -0.96B | -0.95B | -1.10B | 1.45B | -1.20B | 1.27B | -1.38B | 1.42B | -1.50B | 2.32B |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.97B | 4.93B | -1.42B | -0.89B | -0.93B | 4.27B | -0.91B | -1.36B | -1.19B | 2.66B | -1.15B | -1.17B | -1.19B | 1.77B | -1.15B | 1.60B | -1.18B | 2.38B | -0.90B | 1.97B |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -43.66B | 43.48B | -41.17B | -38.81B | -34.18B | 33.13B | -36.02B | -32.75B | -30.28B | 31.41B | -35.89B | -36.18B | -38.19B | 35.30B | -35.99B | 34.08B | -34.43B | 34.74B | -34.06B | 33.91B |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -67.31B | 66.08B | -63.91B | -60.63B | -59.03B | 59.42B | -60.88B | -59.13B | -58.87B | 61.95B | -64.79B | -64.74B | -64.12B | 63.16B | -65.12B | 67.61B | -68.48B | 65.36B | -66.63B | 65.46B |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -52.88B | 29.79B | -53.30B | | -47.55B | 28.28B | -51.98B | | -45.60B | 27.49B | -53.71B | | -55.23B | 28.84B | -52.76B | 31.21B | -48.66B | 27.82B | -50.40B | 29.49B |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 39.74B | 39.29B | 36.34B | 35.95B | 35.13B | 37.06B | 35.79B | 37.42B | 37.22B | 39.17B | 37.45B | 39.51B | 40.72B | 40.87B | 41.04B | 44.81B | 45.89B | 48.72B | 47.33B | 50.37B |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 107.22B | 0.10B | 100.27B | 96.58B | 94.19B | 96.48B | 96.69B | 96.54B | 96.09B | 0.31B | 102.29B | 104.34B | 104.92B | 104.03B | 106.25B | 112.42B | 114.46B | 114.07B | 114.02B | 115.83B |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.20B | 1.71B | -1.23B | -1.66B | -2.47B | -0.57B | -1.82B | -0.23B | -0.43B | 1.50B | -0.21B | 1.85B | 3.14B | 3.16B | 3.36B | 7.02B | 8.21B | 10.97B | 9.67B | 12.59B |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00B | | | | 0.00B | | | | 0.00B | | | | 0.00B | | |