|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 45.20B | 42.25B | 55.94B | 29.92B | 26.39B | 29.06B | 35.79B | 28.22B | 31.22B | 33.40B | 41.54B | 34.70B | 39.41B | 26.08B | 22.30B | 20.01B | 31.35B | 18.97B | 27.07B | 18.99B |
|
Short-term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 27.73B | 26.57B | 29.09B | 40.42B | 41.27B | 37.98B | 45.81B | 47.72B | 39.16B | 40.68B | 42.31B | 36.77B | 0.00B | 22.16B | 32.46B | 31.48B | 26.77B | 27.14B | 25.73B | 22.42B |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 82.87B | 81.57B | 74.85B | 70.34B | 76.40B | 75.59B | 81.60B | 75.95B | 70.38B | 74.08B | 77.11B | 71.47B | 63.88B | 48.24B | 55.65B | 51.49B | 51.83B | 46.12B | 52.06B | 41.41B |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.17B | | | | 4.70B | | | | 4.29B | | 2.55B | | 4.29B | | | | 5.20B |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.92B | | | | 0.80B | | | | 1.41B | | | | 0.90B | | | | 0.61B |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.09B | | | | 5.50B | | | | 5.70B | | 2.55B | | 5.19B | | | | 5.81B |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.74B | | | | 4.17B | | | | 3.56B | | | | 2.60B | | | | 2.73B |
|
Current Deferred Tax Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.84B | | | | 1.22B | | | | 20.07B | | | | 3.89B | | | | 2.90B |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 100.23B | 99.02B | 105.94B | 100.61B | 96.29B | 95.27B | 105.60B | 102.02B | 100.73B | 103.89B | 113.70B | 105.29B | 0.00B | 86.80B | 92.86B | 92.73B | 95.77B | 90.83B | 87.55B | 88.18B |
|
Construction in Progress (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 23.64B | 24.38B | 25.90B | 27.07B | 26.55B | 25.24B | 25.78B | 25.73B | 24.25B | 24.59B | 25.58B | 25.89B | 0.00B | 29.63B | 31.08B | 27.97B | 30.83B | 34.63B | 36.39B | 40.81B |
|
Long-Term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 32.16B | 33.30B | 34.09B | 34.61B | 32.54B | 30.92B | 30.24B | 30.31B | 29.25B | 28.55B | 29.18B | 28.41B | 0.00B | 28.86B | 28.92B | 28.91B | 28.75B | 29.06B | 29.86B | 29.86B |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 45.31B | 45.77B | 42.25B | 42.48B | 40.39B | 38.10B | 38.88B | 39.19B | 36.76B | 36.56B | 36.55B | 36.32B | 0.00B | 37.00B | 34.93B | 41.57B | 35.68B | 35.90B | 35.10B | 35.71B |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 10.44B | 10.07B | 9.72B | 0.16B | 8.47B | 7.65B | 7.09B | 0.04B | 6.14B | 5.70B | 3.99B | 0.08B | 0.00B | 3.26B | 2.97B | 2.88B | 2.81B | 2.73B | 2.66B | 2.45B |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 55.70B | 55.61B | 51.80B | 42.63B | 49.63B | 47.58B | 45.97B | 39.23B | 42.91B | 42.26B | 39.98B | 36.40B | 39.37B | 40.26B | 38.51B | 44.45B | 38.12B | 38.63B | 37.23B | 38.17B |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.28B | | | | | | | | | | | | | | | | |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 19.66B | 21.70B | 21.99B | 17.83B | 21.27B | 21.15B | 24.50B | 16.21B | 20.04B | 20.05B | 21.51B | 0.61B | 0.00B | 24.91B | 24.85B | 11.48B | 31.86B | 32.68B | 33.14B | 13.71B |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 165.29B | 168.13B | 169.77B | 137.14B | 161.26B | 151.29B | 151.33B | 117.42B | 144.30B | 144.41B | 140.79B | 110.22B | 156.28B | 164.39B | 163.87B | 127.96B | 160.51B | 173.80B | 178.51B | 136.23B |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 265.65B | 267.82B | 276.27B | 267.15B | 255.05B | 240.75B | 256.93B | 256.25B | 245.03B | 248.30B | 256.48B | 246.80B | 246.58B | 251.18B | 254.13B | 248.20B | 257.84B | 264.63B | 268.59B | 275.69B |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 38.78B | 41.27B | 44.23B | 42.77B | 39.65B | 38.22B | 42.58B | 40.34B | 38.52B | 39.28B | 44.40B | 41.66B | 0.00B | 45.99B | 46.63B | 3.95B | 51.88B | 47.87B | 50.23B | 51.96B |
|
Notes Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.28B | 2.27B | 4.40B | 2.32B | 2.12B | 1.90B | 3.70B | 1.94B | 1.81B | 1.73B | 3.37B | 1.78B | 0.00B | 0.54B | 0.41B | 0.04B | 0.04B | 0.04B | 0.04B | 0.03B |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 41.02B | 43.37B | 48.47B | 45.09B | 42.42B | 41.72B | 46.27B | 42.28B | 40.34B | 41.01B | 47.10B | 43.44B | 48.59B | 46.53B | 47.80B | 3.98B | 51.41B | 47.90B | 49.56B | 51.99B |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.47B | | | | 4.24B | | | | 4.14B | | | | 4.36B | | | | 4.69B |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.52B | | | | 1.33B | | | | 1.12B | | | | 1.09B |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.14B | 1.42B | 1.24B | | 1.32B | 0.93B | 0.97B | 1.09B | 1.14B | 1.12B | 1.46B | 1.78B | 0.00B | 2.41B | 2.94B | 3.10B | 3.43B | 3.69B | 3.53B | 4.07B |
|
Current Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.79B | | | | 0.83B | | | | 0.82B | | | | 0.54B | | | | 0.62B |
|
Current Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.80B | 3.51B | 4.21B | 1.23B | 2.61B | 2.36B | 2.73B | 1.83B | 1.17B | 1.17B | 1.55B | 1.11B | 945.00 | 1.16B | 1.97B | 1.60B | 1.25B | 0.79B | 1.61B | 1.53B |
|
Current Deferred Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.54B | 10.22B | 10.34B | 10.55B | 9.68B | 9.71B | 9.90B | 10.42B | 9.79B | 10.13B | 10.18B | 10.18B | 0.00B | 11.04B | 10.71B | 9.40B | 9.52B | 10.01B | 10.35B | 11.18B |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 57.03B | 60.20B | 64.42B | 60.47B | 56.07B | 53.82B | 60.58B | 56.33B | 52.44B | 53.43B | 63.21B | 58.95B | 0.00B | 63.39B | 62.66B | 59.89B | 66.12B | 62.39B | 65.75B | 68.78B |
|
Capital Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.85B | 0.00B | 5.82B | 6.03B | 6.53B | 6.89B | 7.23B | 7.60B | 7.54B | 7.55B | 7.75B | 7.79B | 0.00B | 7.31B | 6.98B | 16.84B | 7.11B | 8.93B | 7.35B | 16.96B |
|
Convertible Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.69B | | | 0.00B | 4.93B | 4.94B | 4.93B | 4.95B | 8.07B | 8.08B | 8.06B |
|
Non-Current Deffered Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.53B | 535.00 | 0.56B | 0.55B | 0.52B | 0.49B | 0.51B | 0.52B | 0.51B | 0.52B | 0.57B | 0.57B | 593.00 | 0.61B | 0.62B | 0.62B | 0.62B | 0.63B | 0.64B | 0.71B |
|
Preferred Stock Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.29B | 0.00B | 1.66B | 1.52B | 1.38B | 1.37B | 1.40B | 1.44B | 1.37B | 1.42B | 1.49B | 1.50B | 0.00B | 1.65B | 1.57B | 1.61B | 1.38B | 1.39B | 1.11B | 1.13B |
|
Minority Interest (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 20.87B | 0.00B | 21.22B | 19.55B | 18.49B | 17.55B | 18.00B | 18.04B | 17.04B | 17.08B | 17.08B | 16.13B | 0.00B | 13.16B | 11.26B | 9.43B | 9.73B | 9.75B | 8.37B | 8.31B |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.41B | 0.00B | 9.76B | 9.72B | 9.37B | 8.76B | 8.90B | 9.03B | 7.97B | 7.91B | 7.55B | 7.41B | 0.00B | 7.80B | 7.59B | 6.67B | 6.56B | 6.57B | 6.61B | 6.65B |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.77B | | | | 4.17B | | | | 4.05B | | | | 1.85B | | | | 2.51B |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.74B | 0.00B | 5.09B | 5.02B | 4.75B | 4.44B | 4.54B | 4.44B | 4.24B | 4.35B | 4.59B | 4.46B | 0.00B | 4.47B | 4.49B | 0.39B | 2.96B | 3.00B | 3.40B | 0.84B |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 87.59B | 90.58B | 95.09B | 18.68B | 87.99B | 87.50B | 91.49B | 16.87B | 82.60B | 83.58B | 89.72B | 11.75B | 96.63B | 95.97B | 101.26B | 18.27B | 101.28B | 105.46B | 105.54B | 16.51B |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 92.40B | 95.43B | 100.50B | 96.64B | 91.38B | 88.57B | 96.03B | 92.11B | 86.85B | 87.93B | 95.57B | 91.21B | 101.07B | 100.44B | 104.14B | 98.24B | 105.22B | 108.46B | 110.45B | 113.09B |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.98B | 7.12B | 7.04B | 6.03B | 7.98B | 8.14B | 8.20B | 8.70B | 8.68B | 8.68B | 9.09B | 9.57B | 9.56B | 9.72B | 10.08B | 19.94B | 10.44B | 12.62B | 10.73B | 21.04B |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 171.96B | 0.00B | 174.11B | 168.99B | 162.30B | 150.81B | 159.50B | 162.70B | 156.81B | 158.95B | 159.42B | 154.09B | 0.00B | 149.09B | 148.41B | 148.35B | 151.24B | 154.78B | 157.04B | 153.16B |
|
Shareholder's Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 168.99B | | | | 162.70B | | | | 154.09B | | | | 148.35B | | | | 153.16B |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 265.44B | 266.76B | 275.37B | 267.15B | 259.07B | 250.38B | 256.93B | 256.25B | 245.03B | 248.30B | 252.91B | 246.80B | 246.58B | 251.18B | 258.24B | 248.20B | 255.36B | 264.63B | 264.83B | 275.69B |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01B | | | -1.09B | 0.01B | -0.21B | -0.34B | -0.46B | 0.01B | -0.12B | -0.30B | -0.32B | 0.01B | | | -0.62B | 0.00B |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.19B | 0.00B | 1.49B | 1.55B | 1.50B | 1.51B | 1.79B | 1.90B | 1.83B | 1.98B | 2.05B | 2.06B | 0.00B | 2.26B | 2.18B | 2.19B | 2.23B | 2.29B | 2.38B | 102.27B |