|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | 3.91B | 3.93B | 3.85B | 3.19B | 2.93B | 2.85B | 2.49B | 2.42B | 2.81B | 3.20B | 2.65B | 2.72B | 2.28B | 2.66B | 3.36B | 3.28B | 3.09B | 2.69B | 3.71B | 14.76B |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | 3.91B | 3.93B | 3.85B | 3.19B | 2.93B | 2.85B | 2.49B | 2.42B | 2.81B | 3.20B | 2.65B | 2.72B | 2.28B | 2.66B | 3.36B | 3.28B | 3.09B | 2.69B | 3.71B | 14.76B |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | 5.41B | 5.71B | 6.05B | 5.74B | 5.57B | 5.58B | 5.96B | 6.29B | 6.77B | 6.85B | 7.08B | 6.87B | 7.05B | 6.92B | 7.12B | 6.96B | 6.51B | 6.55B | 6.92B | 6.99B |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | 1.84B | 1.74B | 1.60B | 0.46B | 1.55B | 1.53B | 1.50B | 1.60B | 1.78B | 1.78B | 1.76B | 1.82B | 1.87B | 1.90B | 1.73B | 1.68B | 1.84B | 1.71B | 1.62B | 1.75B |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | 7.24B | 7.45B | 7.65B | 6.20B | 7.12B | 7.11B | 7.46B | 7.89B | 8.54B | 8.63B | 8.83B | 8.70B | 8.92B | 8.82B | 8.85B | 8.64B | 8.35B | 8.27B | 8.54B | 8.73B |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | 4.21B | 4.11B | 3.98B | 4.15B | 4.05B | 4.11B | 4.59B | 4.79B | 4.96B | 4.96B | 5.09B | 5.34B | 5.13B | 5.25B | 4.95B | 5.16B | 5.11B | 5.04B | 4.95B | 4.87B |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | 1.98B | 1.52B | 1.58B | 1.63B | 1.65B | 1.79B | 1.56B | 1.89B | 1.63B | 1.49B | 1.49B | 1.49B | 1.47B | 1.73B | 1.77B | 1.69B | 2.92B | 3.25B | 3.52B | 2.26B |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | 15.51B | 14.89B | 15.06B | 14.71B | 14.20B | 14.34B | 14.59B | 15.39B | 15.81B | 16.16B | 16.30B | 16.42B | 15.93B | 16.57B | 17.21B | 16.84B | 17.62B | 17.53B | 18.83B | 28.59B |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | 5.09B | 4.98B | 4.88B | 4.80B | 4.53B | 4.38B | 4.54B | 4.51B | 4.72B | 4.77B | 4.89B | 4.93B | 4.95B | 5.15B | 5.13B | 5.17B | 5.18B | 5.26B | 5.33B | 5.54B |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | 6.05B | 6.01B | 5.96B | 5.99B | 5.74B | 5.43B | 5.93B | 5.92B | 0.11B | 0.12B | 6.14B | 6.11B | 6.11B | 6.17B | 6.08B | 6.13B | 5.80B | 6.05B | 6.07B | 6.03B |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | 4.20B | 4.15B | 4.13B | 4.12B | 4.05B | 3.98B | 4.18B | 4.12B | 4.12B | 4.10B | 4.09B | 4.05B | 4.02B | 4.00B | 3.95B | 3.93B | 3.92B | 4.18B | 4.10B | 4.07B |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | 10.25B | 10.17B | 10.09B | 10.11B | 9.79B | 9.41B | 10.11B | 10.04B | 4.24B | 4.22B | 10.23B | 10.17B | 10.12B | 10.16B | 10.03B | 10.05B | 9.72B | 10.23B | 10.16B | 10.11B |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | 0.99B | 0.97B | 0.73B | 0.76B | 0.77B | 0.70B | 0.66B | 0.66B | 0.67B | 0.69B | 0.72B | 0.73B | 0.68B | 0.65B | 1.28B | 1.36B | 1.37B | 1.41B | 1.96B | 1.73B |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | 2.99B | 3.02B | 2.94B | 2.94B | 2.91B | 2.81B | 2.78B | 2.84B | 2.92B | 3.00B | 3.04B | 3.07B | 3.11B | 3.10B | 2.98B | 3.00B | 3.01B | 3.09B | 2.98B | 3.18B |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | 21.16B | 20.89B | 20.24B | 20.29B | 19.55B | 18.83B | 19.59B | 19.66B | 20.29B | 20.39B | 20.64B | 20.72B | 20.73B | 20.96B | 21.15B | 21.27B | 21.12B | 21.70B | 22.05B | 22.30B |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | 36.67B | 35.77B | 35.31B | 34.99B | 33.75B | 33.16B | 34.18B | 35.04B | 36.09B | 36.55B | 36.95B | 37.14B | 36.66B | 37.53B | 38.36B | 38.11B | 38.74B | 39.23B | 40.88B | 50.90B |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | 3.59B | 3.51B | 3.75B | 3.75B | 3.76B | 3.80B | 4.30B | 4.26B | 4.15B | 4.12B | 4.47B | 4.59B | 4.65B | 4.43B | 4.54B | 4.46B | 4.34B | 4.20B | 4.58B | 4.26B |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | 3.59B | 3.51B | 3.75B | 3.75B | 3.76B | 3.80B | 4.30B | 4.26B | 4.15B | 4.12B | 4.47B | 4.59B | 4.65B | 4.43B | 4.54B | 4.46B | 4.34B | 4.20B | 4.58B | 4.26B |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | 2.69B | 2.52B | 2.11B | 1.87B | 2.29B | 2.36B | 2.28B | 2.24B | 2.26B | 2.57B | 2.83B | 2.73B | 2.40B | 2.62B | 2.72B | 2.48B | 2.43B | 2.66B | 2.71B | 2.40B |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | 0.05B | 0.06B | 0.04B | 0.04B | 0.03B | 0.04B | 0.68B | 0.68B | 0.80B | 0.80B | 0.15B | 0.15B | 0.03B | 0.05B | 0.05B | 0.06B | 0.07B | 0.07B | 0.69B | 0.75B |
|
Current Deferred Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | 3.47B | 3.26B | 3.23B | 3.48B | 3.29B | 3.26B | 3.82B | 4.43B | 5.10B | 5.19B | 5.54B | 5.71B | 5.51B | 5.68B | 5.67B | 5.59B | 5.68B | 5.51B | 5.90B | 6.00B |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | 9.80B | 9.35B | 9.13B | 9.14B | 9.38B | 9.46B | 11.07B | 11.62B | 12.31B | 12.68B | 12.99B | 13.18B | 12.59B | 12.79B | 12.99B | 12.59B | 12.52B | 12.44B | 13.88B | 13.41B |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | 6.72B | 6.71B | 6.69B | 6.65B | 6.62B | 6.61B | 5.98B | 5.97B | 5.85B | 5.86B | 5.87B | 5.86B | 5.86B | 5.98B | 5.97B | 5.97B | 5.97B | 5.99B | 5.40B | 15.41B |
|
Pension (Quarter)
|
| | | | | | | | | | | | | | | | | | | 1.16B | 1.13B | 1.11B | 1.06B | 1.00B | 1.02B | 0.96B | 0.93B | 0.97B | 0.95B | 0.98B | 0.98B | 0.98B | 0.99B | 0.99B | 0.98B | 1.00B | 1.02B | 1.07B | 1.04B |
|
Minority Interest (Quarter)
|
| | | | | | | | | | | | | | | | | | | 3.51B | 2.89B | 1.92B | 0.74B | 0.20B | 0.22B | 0.13B | 0.14B | 0.14B | 0.14B | 0.15B | 0.16B | 0.15B | 0.15B | 0.16B | 0.16B | 0.17B | 0.17B | 0.18B | 0.18B |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | 0.15B | 0.16B | 0.13B | 0.19B | 0.19B | 0.19B | 0.23B | 0.25B | 0.28B | 0.28B | 0.67B | 0.15B | 0.16B | 0.15B | 0.08B | 0.09B | 0.11B | 0.12B | 0.08B | 0.09B |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | 1.43B | 1.39B | 1.51B | 1.50B | 1.48B | 1.51B | 1.41B | 1.42B | 1.42B | 1.39B | 1.41B | 1.42B | 1.35B | 1.27B | 1.28B | 1.26B | 1.29B | 1.34B | 1.45B | 1.45B |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | 17.84B | 17.35B | 17.05B | 17.05B | 17.19B | 17.29B | 18.24B | 18.77B | 19.41B | 19.77B | 20.02B | 20.17B | 19.59B | 19.92B | 20.03B | 19.64B | 19.59B | 19.74B | 20.43B | 29.96B |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | 19.27B | 18.74B | 18.56B | 18.55B | 18.67B | 18.80B | 19.66B | 20.19B | 20.83B | 21.16B | 21.43B | 21.59B | 20.93B | 21.19B | 21.31B | 20.90B | 20.87B | 21.08B | 21.87B | 31.41B |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | 6.77B | 6.76B | 6.73B | 6.68B | 6.66B | 6.66B | 6.66B | 6.66B | 6.64B | 6.66B | 6.02B | 6.01B | 5.89B | 6.04B | 6.02B | 6.02B | 6.03B | 6.06B | 6.09B | 16.16B |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | 17.40B | 17.04B | 16.75B | 16.45B | 15.09B | 14.37B | 14.53B | 14.85B | 15.26B | 15.39B | 15.52B | 15.55B | 15.72B | 16.34B | 17.05B | 17.21B | 17.87B | 18.16B | 19.01B | 19.49B |
|
Shareholder's Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | 17.40B | 17.04B | 16.75B | 16.45B | 15.09B | 14.37B | 14.53B | 14.85B | 15.26B | 15.39B | 15.52B | 15.55B | 15.72B | 16.34B | 17.05B | 17.21B | 17.87B | 18.33B | 19.01B | 19.49B |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | 36.67B | 35.77B | 35.31B | 34.99B | 33.75B | 33.16B | 34.18B | 35.04B | 36.09B | 36.55B | 36.95B | 37.14B | 36.66B | 37.53B | 38.36B | 38.11B | 38.74B | 39.23B | 40.88B | 50.90B |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | -10.46B | -2.09B | -10.16B | -2.56B | -2.79B | -10.94B | -2.97B | -10.19B | -2.79B | -9.26B | -2.80B | -8.36B | -2.98B | -2.84B | -5.84B | -2.97B | -4.74B | -4.13B | -2.65B | -2.32B |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | 0.00B | 0.00B | 0.01B | 0.01B | | 0.03B | | 0.00B | 0.01B | 0.02B | 0.01B | 0.01B | 0.02B | 0.01B | 0.00B | | | 0.01B | |