|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 0.03B | 2.59B | 0.05B | 2.40B | 3.06B | 2.87B | 7.45B | 3.02B | 2.96B | 3.25B | 3.15B | 2.96B | 3.42B | 3.24B | 3.44B | 3.33B | 3.50B | 3.55B | 4.52B | 3.45B |
|
Short-term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00B | 6.54B | 0.00B | 1.24B | 12.25B | 1.98B | 11.12B | 11.57B | 11.52B | 1.14B | 11.86B | 12.93B | 12.04B | 1.54B | 10.30B | 10.25B | 10.64B | 11.25B | 12.06B | 14.64B |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 0.03B | 9.12B | 0.06B | 3.64B | 15.30B | 4.85B | 18.57B | 14.59B | 14.48B | 4.39B | 15.01B | 15.89B | 15.46B | 4.78B | 13.74B | 13.58B | 14.14B | 14.80B | 16.58B | 18.09B |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | -0.07B | 0.48B | 0.09B | 6.65B | | 0.47B | | 7.19B | | 0.20B | | 6.61B | | 5.18B | | 7.15B | | 6.55B | | 7.12B |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.14B | | 0.13B | | 0.58B | | 0.27B | | 0.18B | | 0.45B | | 0.55B | | 0.58B | | 0.66B | | 0.59B |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | -0.07B | 0.62B | 0.09B | 6.78B | | 1.05B | | 7.46B | | 0.38B | | 7.05B | | 5.73B | | 7.72B | | 7.21B | | 7.71B |
|
Raw Materials (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Work In Process (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Finished Goods (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 0.08B | 4.51B | 0.11B | 0.61B | 7.47B | 5.19B | 5.19B | 4.97B | 4.46B | 3.67B | 3.48B | 3.89B | 2.73B | 2.42B | 2.74B | 2.87B | 2.67B | 2.56B | 2.65B | 8.54B |
|
Current Deferred Tax Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.03B | 0.03B | | | | | | | | | | | | | | | | | |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 0.10B | 1.36B | 0.01B | 1.59B | 1.46B | 1.86B | 2.24B | 2.74B | 2.29B | 1.27B | 1.32B | 1.36B | 1.62B | 2.97B | 1.47B | 2.09B | 1.17B | 1.16B | 1.18B | 5.28B |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 0.39B | 15.42B | 0.43B | 18.04B | | 18.29B | 21.23B | 21.10B | | 14.88B | | 14.81B | 14.59B | 15.34B | | 15.89B | 15.52B | 15.04B | | 19.03B |
|
Construction in Progress (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 0.24B | 15.32B | 0.20B | 3.78B | 14.53B | 70.96B | 90.25B | 90.31B | 16.27B | 67.50B | 15.41B | 15.43B | 80.26B | 60.13B | 12.53B | 10.59B | 75.40B | 11.01B | 11.24B | 9.34B |
|
Long-Term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 0.41B | 0.33B | 0.25B | -0.13B | 2.05B | 10.93B | 2.08B | 2.05B | 2.22B | 12.04B | 2.14B | 2.10B | 2.36B | 10.83B | 2.31B | 2.40B | 2.38B | 2.49B | 2.48B | 2.43B |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 1.33B | 8.59B | 0.36B | 9.91B | 14.43B | 15.48B | 15.47B | 15.37B | 15.15B | 14.13B | 13.96B | 13.91B | 13.54B | 12.24B | 13.03B | 13.29B | 13.29B | 13.31B | 13.25B | 13.23B |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 3.96B | 14.81B | 0.08B | 19.22B | 23.37B | 23.95B | 23.62B | 23.39B | 22.85B | 20.85B | 20.30B | 19.67B | 19.33B | 18.32B | 19.16B | 19.16B | 18.88B | 18.51B | 18.28B | 17.95B |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 5.29B | 23.39B | 0.44B | 29.13B | 37.80B | 18.27B | 39.09B | 38.76B | 38.00B | 34.98B | 34.26B | 33.58B | 32.87B | -1.65B | 32.19B | 32.45B | 32.17B | 31.82B | 31.54B | 31.19B |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 0.92B | 0.89B | 0.94B | 1.21B | 1.23B | 1.25B | 1.30B | 1.28B | 1.42B | 1.22B | 1.22B | 1.39B | 1.91B | 1.74B | 1.77B | 1.96B | 2.06B | 2.08B | 2.07B | 2.12B |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 0.57B | 0.58B | -0.83B | -0.88B | -0.11B | 0.52B | 0.10B | 0.58B | 0.04B | 0.39B | -0.08B | 0.37B | -0.07B | 0.34B | 0.09B | 0.84B | 0.09B | 0.88B | -0.01B | 0.44B |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 3.47B | 48.80B | 1.01B | 0.13B | | 70.96B | 69.02B | 69.21B | | 67.50B | | 66.71B | 6.03B | 60.13B | | 59.44B | 1.21B | 60.72B | | 59.79B |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 3.85B | 64.22B | 1.45B | 18.17B | 84.96B | 89.25B | 90.25B | 90.31B | 26.34B | 82.39B | 20.89B | 81.52B | 20.62B | 75.47B | 19.30B | 75.33B | 16.73B | 75.76B | 77.06B | 78.82B |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 0.26B | 11.85B | 0.09B | 12.64B | 20.55B | 12.92B | 13.06B | 13.64B | 13.26B | 11.60B | 11.25B | 11.82B | 10.06B | 10.55B | 8.75B | 8.19B | 7.83B | 7.63B | 9.46B | 16.20B |
|
Notes Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 0.26B | 11.85B | 0.09B | 12.64B | 20.55B | 12.92B | 13.06B | 13.64B | 13.26B | 11.60B | 11.25B | 11.82B | 10.06B | 10.55B | 8.75B | 8.19B | 7.83B | 7.63B | 9.46B | 16.20B |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | -0.11B | 0.11B | 0.10B | | | | | | | | | | | | | | | | | |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.07B | | | | | | |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.06B | 0.01B | 3.12B | | 3.76B | | 2.99B | | 2.76B | 0.50B | 2.96B | | 1.62B | 8.71B | 1.36B | 8.00B | 1.35B | 41.65B | 43.19B |
|
Current Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Deferred Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | -0.05B | 0.04B | 0.06B | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 0.26B | 13.91B | 0.25B | 15.77B | | 16.68B | 16.25B | 16.63B | | 14.36B | | 14.79B | 12.16B | 12.17B | | 9.54B | 9.10B | 8.99B | | 13.25B |
|
Capital Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.78B | -0.01B | | | | | | | | | | | | | | | | |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | -3.41B | -5.03B | 28.66B | -4.08B | 42.56B | 40.84B | 41.89B | 41.92B | 40.68B | 38.05B | 37.46B | 37.27B | 37.48B | 35.10B | 40.92B | 41.13B | -40.88B | 41.07B | 41.65B | 43.19B |
|
Non-Current Deffered Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.08B | 1.11B | | | | | | | | | | | | | | | | | |
|
Pension (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | -0.03B | 0.00B | 0.00B | | | | | | | | | | | | | | | | | |
|
Preferred Stock Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01B | | | 0.77B | 1.49B | 1.49B | 1.49B | 1.49B | 0.74B | 0.74B | 0.74B | 0.74B | 0.74B | 0.74B | 0.74B | 0.74B | 0.74B | 0.74B | 0.74B |
|
Minority Interest (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 4.68B | 1.65B | 0.01B | 1.28B | 3.03B | 3.71B | 3.69B | 23.02B | 3.27B | 3.88B | 3.83B | 3.73B | 19.64B | 2.69B | 2.66B | 2.74B | 15.54B | 15.31B | 15.52B | 15.44B |
|
Liabilities from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 0.30B | 2.51B | 2.53B | 2.76B | 3.61B | 3.70B | 3.77B | 3.56B | 3.36B | 3.23B | 3.09B | 2.98B | 2.89B | 2.61B | 2.61B | 2.64B | 2.58B | 2.51B | 2.49B | 2.36B |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | -0.02B | 0.02B | 0.03B | | | | | | | | | | | | | | | | | |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 0.03B | 7.79B | 0.02B | 7.37B | | 7.51B | | 7.33B | | 6.78B | | 6.40B | | 6.14B | | 5.58B | | 6.56B | | 4.92B |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 0.02B | 37.31B | 0.03B | 55.90B | | 54.14B | 71.45B | 71.42B | | 49.50B | | 56.92B | 60.90B | 46.00B | | 54.43B | 59.87B | 60.45B | | 58.47B |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 42.66B | 51.22B | 369,000.00B | 63.27B | 84.96B | 70.82B | 90.25B | 71.42B | 26.34B | 63.85B | 20.89B | 63.32B | 20.62B | 58.17B | 19.30B | 60.01B | 16.73B | 60.45B | 77.06B | 78.82B |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | -3.41B | -2.97B | 28.67B | -0.96B | 42.56B | 44.59B | 41.89B | 44.91B | 40.68B | 40.81B | 37.96B | 40.24B | 37.48B | 36.72B | 49.63B | 42.49B | -32.88B | 42.42B | 41.65B | 43.19B |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 6.34B | 13.00B | 1.08B | 1.33B | 1.33B | 4.07B | 22.83B | 90.31B | 1.40B | 4.76B | 1.89B | 18.20B | 80.26B | 2.63B | 2.16B | 15.32B | 75.40B | 5.45B | 5.48B | 5.43B |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 3.85B | 64.22B | 1.45B | 18.17B | 84.96B | 89.25B | 90.25B | 90.31B | 26.34B | 82.39B | 20.89B | 81.52B | 20.62B | 75.47B | 19.30B | 75.33B | 16.73B | 75.76B | 77.06B | 78.82B |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | -2.52B | | | | | | | | | | | | | | | | | |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.03B | -0.04B | | | | | | | | | | | | | | 5.58B | 5.45B | | |
|
Preferred Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01B | 0.01B | 0.01B | | | | | | | | | | | | | | | | |