|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 11.02B | 13.54B | 13.98B | 12.37B | 10.75B | 7.73B | 9.12B | 8.99B | 8.37B | 7.51B | 11.46B | 9.33B | 6.29B | 7.89B | 10.35B | 10.88B | 12.60B | 15.73B | 10.21B | 9.57B |
|
Short-term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.95B | 2.12B | 2.99B | 2.60B | 2.48B | 1.29B | 0.13B | 0.27B | 0.36B | 0.17B | 0.82B | 0.34B | 0.36B | 0.20B | 0.51B | 0.91B | 1.00B | 0.78B | 0.46B | 0.91B |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 12.97B | 15.66B | 16.97B | 14.97B | 13.23B | 9.03B | 9.25B | 9.27B | 8.73B | 7.68B | 12.28B | 9.67B | 6.65B | 8.09B | 10.86B | 11.78B | 13.60B | 16.50B | 10.67B | 10.49B |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.02B | 9.24B | 9.37B | 8.51B | 9.05B | 9.61B | 9.89B | 10.05B | 10.11B | 10.30B | 10.92B | 10.45B | 11.42B | 11.03B | 10.75B | 10.80B | 11.41B | 11.42B | 11.41B | 9.37B |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.30B | 1.37B | 1.39B | 0.41B | 1.47B | 1.59B | 0.50B | 0.51B | 1.99B | 1.90B | 0.42B | 1.62B | 0.39B | 1.71B | 1.74B | 0.32B | 0.25B | 0.22B | 0.19B | 0.15B |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 10.32B | 10.61B | 10.76B | 8.92B | 10.52B | 11.21B | 10.39B | 10.56B | 12.10B | 12.20B | 11.34B | 12.07B | 11.81B | 12.73B | 12.48B | 11.12B | 11.66B | 11.65B | 11.61B | 9.52B |
|
Raw Materials (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Work In Process (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Finished Goods (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.14B | 2.16B | 2.10B | 2.10B | 2.14B | 2.07B | 2.34B | 2.60B | 2.36B | 2.44B | 2.66B | 2.98B | 3.08B | 3.33B | 2.56B | 2.67B | 2.74B | 2.76B | 2.69B | 2.76B |
|
Current Deferred Tax Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.04B | 4.37B | 4.83B | 4.54B | 5.76B | 6.08B | 5.79B | 5.16B | 6.87B | 7.21B | 5.91B | 5.57B | 5.74B | 5.62B | 5.62B | 5.53B | 5.47B | 4.95B | 4.61B | 4.60B |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 29.16B | 31.44B | 33.26B | 30.12B | 30.19B | 26.80B | 27.27B | 27.09B | 28.07B | 27.63B | 31.77B | 28.67B | 26.89B | 28.07B | 29.78B | 30.78B | 33.22B | 35.63B | 29.39B | 27.21B |
|
Buildings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.71B | 5.74B | 5.90B | 5.94B | 5.74B | 5.75B | 5.92B | 5.99B | 6.04B | 6.28B | 6.50B | 6.55B | 6.67B | 6.47B | 6.58B | 6.64B | 6.86B | 7.12B | 7.27B | 7.49B |
|
Construction in Progress (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.56B | 0.69B | 0.76B | 0.80B | 0.85B | 0.97B | 1.05B | 1.07B | 1.20B | 1.11B | 1.07B | 1.21B | 1.25B | 1.37B | 1.52B | 1.66B | 1.76B | 1.46B | 1.62B | 1.54B |
|
Land & Improvements (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.16B | 0.16B |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.79B | 5.87B | 6.05B | 6.05B | 5.97B | 6.04B | 6.25B | 6.28B | 6.36B | 6.48B | 6.65B | 6.75B | 6.84B | 6.90B | 7.14B | 7.21B | 7.37B | 7.35B | 7.54B | 7.66B |
|
Long-Term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.14B | 0.05B | | | | | | | | | 0.36B | 0.37B | 0.36B | 0.32B | 0.32B | 0.34B | 0.35B | 0.41B | 0.40B | 0.37B |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 20.53B | 20.52B | 20.50B | 20.50B | 20.45B | 21.11B | 21.15B | 21.16B | 21.16B | 21.15B | 21.17B | 21.74B | 21.73B | 21.75B | 21.72B | 21.74B | 21.78B | 21.75B | 21.75B | 21.74B |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 48.06B | 44.93B | 42.53B | 40.10B | 37.69B | 38.18B | 35.86B | 33.57B | 31.30B | 28.95B | 27.07B | 32.76B | 29.43B | 26.96B | 23.31B | 22.49B | 21.38B | 20.46B | 19.10B | 18.24B |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 68.59B | 65.45B | 63.03B | 60.60B | 58.14B | 59.29B | 57.01B | 54.73B | 52.47B | 50.10B | 48.24B | 54.50B | 51.16B | 48.72B | 45.03B | 44.22B | 43.15B | 42.21B | 40.86B | 39.98B |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.65B | 0.68B | 1.44B | 1.42B | 1.34B | 1.33B | 1.34B | 1.32B | 1.57B | 1.51B | 2.77B | 2.72B | 3.32B | 3.61B | 4.24B | 4.00B | 4.65B | 4.96B | 5.38B | 5.18B |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.37B | 0.34B | 5.54B | 0.21B | 0.21B | 0.22B | 4.94B | 0.05B | 0.05B | 0.05B | 5.37B | 6.02B | 6.07B | 6.04B | 6.11B | 5.87B | 5.94B | 6.33B | 6.47B | 6.08B |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 81.64B | 79.45B | 76.05B | 72.91B | 70.17B | 71.40B | 69.55B | 67.19B | 65.42B | 63.63B | 63.39B | 70.36B | 67.76B | 65.59B | 62.82B | 61.64B | 61.45B | 61.26B | 60.65B | 59.27B |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 110.80B | 110.89B | 109.31B | 103.03B | 100.36B | 98.20B | 96.82B | 94.28B | 93.49B | 91.26B | 95.16B | 99.03B | 94.65B | 93.67B | 92.60B | 92.43B | 94.68B | 96.89B | 90.04B | 86.48B |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.61B | 2.69B | 2.95B | 2.94B | 2.88B | 2.60B | 3.04B | 3.19B | 3.07B | 2.81B | 3.26B | 3.54B | 3.75B | 3.47B | 3.60B | 4.00B | 5.43B | 4.29B | 3.58B | 4.23B |
|
Notes Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Dividends payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.61B | 2.69B | 2.95B | 2.94B | 2.88B | 2.60B | 3.04B | 3.19B | 3.07B | 2.81B | 3.26B | 3.54B | 3.75B | 3.47B | 3.60B | 4.00B | 5.43B | 4.29B | 3.58B | 4.23B |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 12.73B | 13.70B | 13.97B | 12.36B | 13.08B | 14.20B | 14.59B | 13.14B | 14.06B | 15.18B | 15.88B | 16.09B | 15.98B | 18.09B | 18.13B | 16.51B | 17.39B | 19.34B | 17.58B | 12.62B |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.65B | 5.07B | 4.95B | 7.52B | 4.95B | 2.13B | 4.26B | 2.75B | 3.02B | 5.47B | 3.12B | 6.19B | 3.53B | 1.08B | 2.05B | 3.55B | 4.71B | 4.51B | 2.26B | 2.31B |
|
Current Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Deferred Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.35B | 0.34B | 0.33B | 0.33B | 0.32B | 0.30B | 0.29B | 0.31B | 0.30B | 0.29B | 0.27B | 0.26B | 0.25B | 0.24B | 0.14B | 0.22B | 0.20B | 0.19B | 0.17B | 0.17B |
|
Curent Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 18.99B | 21.46B | 21.87B | 22.82B | 20.91B | 18.93B | 21.89B | 19.09B | 20.15B | 23.46B | 22.26B | 25.82B | 23.27B | 22.64B | 23.77B | 24.07B | 27.53B | 28.14B | 23.42B | 19.16B |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 42.50B | 39.68B | 39.60B | 37.45B | 37.11B | 36.97B | 35.06B | 35.08B | 34.66B | 32.14B | 36.65B | 49.49B | 48.86B | 48.67B | 47.60B | 46.16B | 44.47B | 44.47B | 42.85B | 42.15B |
|
Non-Current Deffered Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Pension (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Minority Interest (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.07B | 0.07B | 0.06B | 0.07B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.05B | 0.06B | 0.05B | 0.06B | 0.05B | 0.05B | 0.03B | 0.03B |
|
Liabilities from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.93B | 4.96B | 4.50B | 3.81B | 3.03B | 2.88B | 2.17B | 1.57B | 0.75B | 0.40B | 4.90B | 0.44B | 0.46B | 0.43B | 4.57B | 0.28B | 0.25B | 0.23B | 0.22B | 0.21B |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.50B | 7.52B | 7.33B | 7.31B | 6.64B | 6.68B | 6.59B | 6.66B | 5.90B | 6.20B | 6.42B | 6.73B | 4.99B | 4.73B | 4.47B | 4.48B | 4.94B | 5.46B | 5.04B | 4.85B |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 66.42B | 66.09B | 65.97B | 64.08B | 61.06B | 58.78B | 59.11B | 55.73B | 55.56B | 56.00B | 59.25B | 75.75B | 72.58B | 71.74B | 71.75B | 70.50B | 72.25B | 72.83B | 66.49B | 61.52B |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 73.92B | 73.61B | 73.31B | 71.39B | 67.70B | 65.46B | 65.70B | 62.40B | 61.46B | 62.20B | 65.67B | 82.48B | 77.58B | 76.47B | 76.22B | 74.98B | 77.19B | 78.29B | 71.53B | 66.37B |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 45.16B | 44.74B | 44.55B | 44.97B | 42.06B | 39.10B | 39.32B | 37.83B | 37.68B | 37.60B | 39.77B | 55.68B | 52.39B | 49.75B | 49.65B | 49.71B | 49.19B | 48.98B | 45.11B | 44.46B |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -28.20B | -1.42B | 23.82B | 0.07B | 0.29B | 0.06B | 0.06B | 0.06B | 45.30B | 28.22B | 45.68B | 0.29B | -43.69B | 45.90B | 14.91B | 16.11B | 46.13B | 18.55B | 18.51B | 20.10B |
|
Shareholder's Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.29B | 44.29B | 23.82B | 0.07B | -35.29B | -0.84B | -1.28B | 0.29B | -39.68B | 28.22B | -1.55B | -43.70B | 0.29B | 0.29B | 14.91B | 0.29B | 0.05B | 18.60B | 18.47B | 20.07B |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 110.80B | 110.89B | 109.31B | 103.03B | 100.36B | 98.20B | 96.82B | 94.28B | 93.49B | 91.26B | 95.16B | 99.03B | 94.65B | 93.67B | 92.60B | 92.43B | 94.68B | 96.89B | 90.04B | 86.48B |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.02B | 0.01B | 0.75B | 0.79B | 0.79B | 0.01B | 0.82B | 0.82B | 0.83B | 0.06B | 0.09B | 0.90B | 0.90B | 0.90B | 0.89B | 0.89B | 0.89B | 0.89B | 0.89B | 0.88B |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 22.17B | 22.62B | 23.82B | -1.23B | 24.22B | 24.68B | 25.50B | -1.37B | -1.39B | -1.29B | -1.55B | 15.64B | -1.46B | 16.10B | -1.24B | 16.11B | -1.55B | 17.09B | -1.52B | -1.37B |