|
Cash & Equivalents (Quarter)
|
| 3.99B | 4.19B | 4.87B | 3.54B | 3.60B | 2.27B | 3.59B | 4.87B | 10.71B | 3.23B | 3.06B | 2.86B | 5.10B | 5.69B | 5.49B | 5.98B | 6.11B | 6.36B | 6.08B | 5.34B | 7.93B | 6.08B | 7.34B | 7.56B | 7.82B | 6.05B | 6.46B | 5.89B | 6.76B | 6.11B | 7.17B | 9.47B | 10.23B | 9.59B | 8.26B | 7.89B | 8.65B | 8.01B | 7.86B | 7.13B | 7.43B | 7.91B | 8.28B | 7.10B | 8.78B | 9.31B | 9.35B | 11.34B | 10.83B | 9.45B | 9.25B | 6.53B | 6.01B | 6.35B | 7.00B | 6.79B | 7.39B | 6.54B | 6.98B | 4.96B | 4.34B | 5.64B | 6.89B | 3.56B | 5.44B | 7.54B | 9.98B |
|
Short-term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | 0.41B | 0.38B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash & Current Investments (Quarter)
|
| 3.99B | 4.19B | 4.87B | 3.54B | 3.60B | 2.27B | 3.59B | 4.87B | 10.71B | 3.23B | 3.06B | 2.86B | 5.10B | 5.69B | 5.49B | 5.98B | 6.11B | 6.36B | 6.08B | 5.34B | 8.34B | 6.46B | 7.34B | 7.56B | 7.82B | 6.05B | 6.46B | 5.89B | 6.76B | 6.11B | 7.17B | 9.47B | 10.23B | 9.59B | 8.26B | 7.89B | 8.65B | 8.01B | 7.86B | 7.13B | 7.43B | 7.91B | 8.28B | 7.10B | 8.78B | 9.31B | 9.35B | 11.34B | 10.83B | 9.45B | 9.25B | 6.53B | 6.01B | 6.35B | 7.00B | 6.79B | 7.39B | 6.54B | 6.98B | 4.96B | 4.34B | 5.64B | 6.89B | 3.56B | 5.44B | 7.54B | 9.98B |
|
Receivables - Net (Quarter)
|
| 6.53B | 5.73B | 5.61B | 6.07B | 6.35B | 7.39B | 8.49B | 8.83B | 8.92B | 9.39B | 10.06B | 10.37B | 10.44B | 9.81B | 9.71B | 9.84B | 9.40B | 8.65B | 8.41B | 8.56B | 8.06B | 7.71B | 7.74B | 7.59B | 7.21B | 6.78B | 6.70B | 6.86B | 6.33B | 5.80B | 5.98B | 6.53B | 6.67B | 6.69B | 7.44B | 7.89B | 7.99B | 7.97B | 7.74B | 7.92B | 9.00B | 7.16B | 7.65B | 7.83B | 6.19B | 6.05B | 6.31B | 7.96B | 7.84B | 6.48B | 7.27B | 9.13B | 8.39B | 8.16B | 7.55B | 9.23B | 8.08B | 7.83B | 7.92B | 9.30B | 8.02B | 7.80B | 9.28B | 7.82B | 8.35B | 10.15B | 10.92B |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.19B | | | | 0.19B | | | | 0.25B | 0.20B | 0.23B | 0.21B | 0.25B | 0.20B | 0.24B | 0.22B | 0.24B | 0.24B | 0.23B | 0.22B | 0.30B |
|
Receivables (Quarter)
|
| 6.53B | 5.73B | 5.61B | 6.07B | 6.35B | 7.39B | 8.49B | 8.83B | 8.92B | 9.39B | 10.06B | 10.37B | 10.44B | 9.81B | 9.71B | 9.84B | 9.40B | 8.65B | 8.41B | 8.56B | 8.06B | 7.71B | 7.74B | 7.59B | 7.21B | 6.78B | 6.70B | 6.86B | 6.33B | 5.80B | 5.98B | 6.53B | 6.67B | 6.69B | 7.44B | 7.89B | 7.99B | 7.97B | 7.74B | 7.92B | 9.00B | 7.16B | 7.65B | 7.83B | 6.19B | 6.05B | 6.50B | 7.96B | 7.84B | 6.48B | 7.45B | 9.13B | 8.39B | 8.16B | 7.80B | 9.43B | 8.30B | 8.04B | 8.17B | 9.49B | 8.27B | 8.02B | 9.52B | 8.06B | 8.58B | 10.36B | 11.22B |
|
Raw Materials (Quarter)
|
| | | 0.26B | | | | 0.24B | 0.24B | 0.25B | 3.65B | 0.26B | 4.09B | 0.27B | 4.02B | 0.29B | 0.29B | 0.28B | 0.28B | 0.28B | 3.03B | 3.12B | 0.29B | 0.26B | 2.99B | 2.93B | 0.26B | 2.47B | 0.25B | 2.39B | | 0.22B | | | | 2.80B | | | | 0.23B | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Work In Process (Quarter)
|
| | | 0.66B | | | | 1.48B | 1.74B | 1.91B | 3.02B | 2.96B | 3.35B | 3.50B | 3.49B | 2.92B | 2.91B | 2.61B | 2.75B | 2.59B | 2.76B | 2.92B | 2.98B | 2.46B | 2.33B | 2.10B | 1.99B | 1.86B | 1.90B | 1.91B | | 1.72B | | | | 2.25B | | | | 2.67B | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Finished Goods (Quarter)
|
| | | 3.46B | | | | 5.10B | 5.63B | 5.94B | 7.47B | 7.56B | 8.81B | 9.43B | 9.78B | 8.77B | 8.35B | 7.70B | 7.22B | 6.79B | 6.80B | 6.73B | 6.83B | 6.50B | 6.51B | 6.40B | 6.04B | 5.12B | 5.21B | 4.92B | | 4.58B | | | | 4.76B | | | | 5.24B | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Inventory (Quarter)
|
| 7.16B | 6.82B | 6.36B | 6.99B | 7.34B | 9.01B | 9.59B | 10.68B | 11.36B | 14.41B | 14.54B | 16.51B | 17.34B | 17.55B | 15.55B | 15.07B | 13.89B | 13.39B | 12.62B | 12.89B | 13.05B | 13.33B | 12.21B | 12.10B | 11.68B | 11.15B | 9.70B | 9.85B | 9.46B | 9.48B | 8.61B | 9.08B | 9.39B | 10.21B | 10.02B | 10.95B | 11.26B | 11.81B | 11.53B | 12.34B | 12.01B | 12.18B | 11.27B | 11.75B | 11.37B | 11.45B | 11.40B | 12.15B | 12.67B | 13.67B | 14.04B | 15.04B | 15.88B | 16.86B | 16.27B | 17.63B | 17.75B | 17.58B | 16.57B | 16.95B | 17.08B | 17.31B | 16.83B | 17.86B | 18.59B | 18.96B | 18.14B |
|
Current Deferred Tax Assets (Quarter)
|
| 1.15B | 1.25B | 1.22B | 1.15B | 1.04B | 1.01B | 0.93B | 0.90B | 0.98B | 1.12B | 1.58B | 1.50B | 1.69B | 1.63B | 1.55B | 1.49B | 1.54B | 1.54B | 1.55B | 1.40B | 1.46B | 1.37B | 1.74B | 1.44B | 1.44B | 1.45B | -0.91B | | | | -0.91B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets (Quarter)
|
| 0.44B | 0.45B | 0.86B | 0.54B | 0.96B | 0.97B | 0.91B | 0.88B | 0.67B | 0.80B | 0.99B | 1.03B | 1.34B | 1.09B | 0.99B | 0.93B | 0.92B | 0.99B | 0.90B | 0.94B | 1.31B | 1.25B | 0.82B | 0.77B | 0.86B | 0.99B | 1.66B | 1.85B | 1.86B | 1.89B | 1.68B | 1.78B | 1.78B | 1.71B | 1.77B | 1.86B | 1.83B | 1.83B | 1.76B | 1.76B | 1.82B | 1.61B | 1.74B | 1.76B | 1.79B | 1.83B | 1.93B | 1.80B | 2.08B | 2.21B | 2.79B | 2.87B | 2.77B | 2.29B | 2.64B | 2.89B | 3.16B | 5.14B | 4.59B | 3.01B | 2.74B | 3.09B | 3.12B | 2.82B | 2.87B | 2.86B | 2.80B |
|
Current Assets (Quarter)
|
| 27.38B | 26.22B | 27.22B | 26.41B | 27.38B | 28.58B | 31.81B | 34.61B | 40.76B | 36.86B | 37.90B | 40.21B | 44.29B | 44.64B | 42.14B | 42.15B | 40.80B | 40.09B | 38.34B | 37.97B | 41.28B | 39.04B | 38.87B | 38.49B | 38.23B | 35.28B | 33.51B | 33.75B | 33.61B | 32.00B | 31.97B | 35.55B | 36.99B | 37.19B | 36.24B | 37.36B | 38.64B | 38.45B | 38.60B | 39.13B | 39.79B | 39.16B | 39.19B | 37.59B | 37.86B | 38.53B | 39.46B | 42.58B | 42.95B | 41.89B | 43.45B | 42.57B | 41.98B | 42.58B | 43.78B | 45.66B | 47.00B | 48.01B | 46.95B | 43.66B | 43.10B | 44.95B | 45.68B | 43.02B | 46.76B | 49.82B | 52.48B |
|
Property, Plant & Equipment (Net) (Quarter)
|
| 12.23B | 12.25B | 12.39B | 12.06B | 11.76B | 12.06B | 12.54B | 12.22B | 12.43B | 13.40B | 14.39B | 14.57B | 14.93B | 15.51B | 16.46B | 16.28B | 16.35B | 16.59B | 17.07B | 16.72B | 16.69B | 16.43B | 16.58B | 16.28B | 16.14B | 15.96B | 16.09B | 15.94B | 15.92B | 15.68B | 15.32B | 14.73B | 14.42B | 14.19B | 14.15B | 13.91B | 13.75B | 13.61B | 13.57B | 13.26B | 13.17B | 12.84B | 12.90B | 12.49B | 12.36B | 12.23B | 12.40B | 12.13B | 12.01B | 11.90B | 12.09B | 11.93B | 11.74B | 11.64B | 12.03B | 11.97B | 12.12B | 12.29B | 12.68B | 12.54B | 12.58B | 12.84B | 13.36B | 13.43B | 13.90B | 14.31B | 15.14B |
|
Long-Term Investments (Quarter)
|
| 0.09B | 0.10B | 0.04B | 0.13B | 0.15B | 0.16B | 0.16B | 0.14B | 0.12B | 0.02B | 0.13B | 0.14B | 0.12B | 0.20B | 0.27B | 0.27B | 0.29B | 0.28B | 0.27B | 0.27B | 0.26B | 0.27B | 0.26B | 0.23B | 0.23B | 0.23B | 0.25B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Goodwill (Quarter)
|
| 2.26B | 2.27B | 2.27B | 2.28B | 2.29B | 2.63B | 2.61B | 2.61B | 2.61B | 7.78B | 7.08B | 0.02B | 7.32B | 7.37B | 6.94B | 6.84B | 6.81B | 0.11B | 6.96B | 6.99B | 6.97B | 6.80B | 6.69B | 6.49B | 6.55B | 6.55B | 6.62B | 6.71B | 6.68B | 6.72B | 6.02B | 6.05B | 6.14B | 6.20B | 6.20B | 6.38B | 6.25B | 6.23B | 6.22B | 6.19B | 6.21B | 6.14B | 6.20B | 6.14B | 6.19B | 6.30B | 6.39B | 6.34B | 6.37B | 6.35B | 6.32B | 6.29B | 6.20B | 6.09B | 5.29B | 5.31B | 5.29B | 5.27B | 5.31B | 5.28B | 5.26B | 5.32B | 5.24B | 5.27B | 5.33B | 5.33B | 5.32B |
|
Intangibles (Quarter)
|
| 0.48B | 0.47B | 0.47B | 0.03B | 0.06B | 0.82B | 0.81B | 0.79B | 0.78B | 4.53B | 4.37B | 0.01B | 0.19B | 4.17B | 4.02B | 3.88B | 3.76B | 3.72B | 3.60B | 3.51B | 3.40B | 3.21B | 3.08B | 2.89B | 2.86B | 2.84B | 2.82B | 2.74B | 2.65B | 2.45B | 2.35B | 2.29B | 2.23B | 2.17B | 2.11B | 2.16B | 2.04B | 1.98B | 1.90B | 1.81B | 1.73B | 1.63B | 1.56B | 1.48B | 1.42B | 1.36B | 1.31B | 1.25B | 1.18B | 1.12B | 1.04B | 0.97B | 0.89B | 0.81B | 0.76B | 0.69B | 0.63B | 0.60B | 0.56B | 0.52B | 0.49B | 0.45B | 0.40B | 0.36B | 0.32B | 0.28B | 0.24B |
|
Goodwill & Intangibles (Quarter)
|
| 2.75B | 2.75B | 2.73B | 2.31B | 2.35B | 3.46B | 3.42B | 3.40B | 3.38B | 12.31B | 11.45B | 0.03B | 7.51B | 11.54B | 10.96B | 10.71B | 10.58B | 3.83B | 10.55B | 10.49B | 10.37B | 10.01B | 9.77B | 9.38B | 9.41B | 9.39B | 9.44B | 9.45B | 9.33B | 9.18B | 8.37B | 8.34B | 8.37B | 8.37B | 8.31B | 8.54B | 8.29B | 8.21B | 8.11B | 8.00B | 7.94B | 7.77B | 7.76B | 7.62B | 7.61B | 7.67B | 7.70B | 7.59B | 7.55B | 7.47B | 7.37B | 7.26B | 7.08B | 6.90B | 6.05B | 6.00B | 5.92B | 5.87B | 5.87B | 5.79B | 5.75B | 5.76B | 5.64B | 5.63B | 5.65B | 5.61B | 5.56B |
|
Long-Term Deferred Tax (Quarter)
|
| 3.27B | 3.30B | 2.71B | 2.56B | 2.46B | 2.91B | 2.49B | 2.41B | 2.39B | 0.81B | 2.16B | 2.08B | 2.03B | 1.87B | 2.01B | 2.11B | 2.15B | 1.99B | 0.59B | 0.70B | 0.74B | 0.76B | 1.40B | 1.34B | 1.47B | 1.56B | 2.49B | 2.49B | 2.54B | 2.58B | 2.79B | 2.94B | 2.87B | 2.85B | 1.69B | 1.69B | 1.63B | 1.29B | 1.44B | 1.38B | 1.47B | 1.37B | 1.41B | 1.43B | 1.46B | 1.44B | 1.52B | 1.39B | 1.46B | 1.74B | 1.84B | 1.97B | 2.12B | 2.22B | 2.21B | 2.40B | 2.61B | 2.72B | 2.82B | 2.86B | 2.92B | 3.05B | 3.31B | 3.33B | 3.43B | 3.00B | 2.88B |
|
Other Non-Current Assets (Quarter)
|
| 2.07B | 2.11B | 1.63B | 2.02B | 1.52B | 1.55B | 1.54B | 1.55B | 1.57B | 1.54B | 2.11B | 2.21B | 2.15B | 2.21B | 1.78B | 1.73B | 1.73B | 1.73B | 1.75B | 1.76B | 1.83B | 1.81B | 1.80B | 1.80B | 1.78B | 1.74B | 2.00B | 2.00B | 2.04B | 2.03B | 1.67B | 1.63B | 1.72B | 1.81B | 2.03B | 2.16B | 2.28B | 2.28B | 2.33B | 3.14B | 3.19B | 3.24B | 3.34B | 3.56B | 3.55B | 3.51B | 3.83B | 3.96B | 3.94B | 3.89B | 4.13B | 4.67B | 4.61B | 4.43B | 4.59B | 4.55B | 4.59B | 4.89B | 5.26B | 5.16B | 5.01B | 5.07B | 5.30B | 4.84B | 5.15B | 5.38B | 6.10B |
|
Non-Current Assets (Quarter)
|
| 34.71B | 34.62B | 32.82B | 32.42B | 31.42B | 33.06B | 32.21B | 31.78B | 32.86B | 40.90B | 43.32B | 43.70B | 44.54B | 45.90B | 46.83B | 46.60B | 46.57B | 47.18B | 46.56B | 46.43B | 46.55B | 45.45B | 45.63B | 44.00B | 44.02B | 43.69B | 44.83B | 44.56B | 44.69B | 44.40B | 42.74B | 42.00B | 41.52B | 41.38B | 17.45B | 40.66B | 40.35B | 39.76B | 39.91B | 39.60B | 39.40B | 38.83B | 39.26B | 38.31B | 38.70B | 38.21B | 38.86B | 38.15B | 38.75B | 38.89B | 39.34B | 39.71B | 39.12B | 38.33B | 38.16B | 37.99B | 38.43B | 38.79B | 40.53B | 40.08B | 40.24B | 41.33B | 42.08B | 41.95B | 43.57B | 43.90B | 46.10B |
|
Assets (Quarter)
|
| 62.09B | 60.84B | 60.04B | 58.84B | 58.79B | 61.64B | 64.02B | 66.39B | 73.61B | 77.77B | 81.22B | 83.91B | 88.84B | 90.54B | 88.97B | 88.74B | 87.38B | 87.27B | 84.90B | 84.40B | 87.83B | 84.49B | 84.50B | 82.49B | 82.24B | 78.97B | 78.34B | 78.31B | 78.30B | 76.40B | 74.70B | 77.55B | 78.51B | 78.56B | 53.70B | 78.01B | 78.99B | 78.21B | 78.51B | 78.73B | 79.19B | 77.99B | 78.45B | 75.89B | 76.57B | 76.74B | 78.32B | 80.73B | 81.70B | 80.78B | 82.79B | 82.28B | 81.11B | 80.91B | 81.94B | 83.65B | 85.43B | 86.79B | 87.48B | 83.74B | 83.34B | 86.27B | 87.76B | 84.97B | 90.33B | 93.72B | 98.58B |
|
Accounts Payables (Quarter)
|
| 2.68B | 2.71B | 2.99B | 3.43B | 3.98B | 4.97B | 5.86B | 5.99B | 6.86B | 7.52B | 8.16B | 8.36B | 8.47B | 7.98B | 6.75B | 6.22B | 6.34B | 6.28B | 6.56B | 6.73B | 6.86B | 6.78B | 6.51B | 6.33B | 5.86B | 5.21B | 5.02B | 5.10B | 5.10B | 4.71B | 4.61B | 5.30B | 5.78B | 6.11B | 6.49B | 6.94B | 6.83B | 6.79B | 7.05B | 7.20B | 7.02B | 6.14B | 5.96B | 5.77B | 5.08B | 5.19B | 6.13B | 6.69B | 6.92B | 7.22B | 8.15B | 8.36B | 8.09B | 8.26B | 8.69B | 8.95B | 8.44B | 7.83B | 7.91B | 7.78B | 7.58B | 7.71B | 7.67B | 7.79B | 8.56B | 8.73B | 8.97B |
|
Notes Payables (Quarter)
|
| | | 4.08B | | 3.65B | 3.61B | 4.06B | 5.34B | 4.37B | 3.91B | 3.99B | 4.77B | 5.05B | 5.07B | 5.29B | 4.98B | 5.51B | 5.85B | 3.68B | 4.51B | 5.55B | 4.44B | 4.71B | 5.27B | 6.24B | 6.08B | 6.97B | 7.82B | 7.48B | 6.96B | 7.30B | 7.82B | 6.78B | 5.47B | 4.84B | 5.73B | 6.22B | 4.52B | 5.72B | 5.59B | 5.27B | 4.27B | 5.17B | 4.79B | 4.31B | 2.66B | 2.02B | | 3.42B | 3.25B | 5.40B | 4.50B | 5.00B | 4.20B | 5.96B | | | 4.22B | 4.64B | 3.57B | 5.30B | 3.73B | 4.39B | 3.45B | 4.49B | 4.51B | 5.51B |
|
Dividends payables (Quarter)
|
| 0.26B | | 0.26B | | 0.28B | | 0.28B | | 0.30B | | 0.30B | | 0.34B | | | | 0.39B | | 0.38B | | 0.44B | | 0.42B | | 0.46B | | 0.45B | | 0.45B | | 0.45B | | 0.46B | | 0.47B | | 0.51B | | 0.49B | | 0.58B | | 0.57B | | 0.56B | | 0.56B | | 0.61B | | 0.59B | | 0.63B | | 0.62B | | 0.66B | | 0.65B | | 0.68B | | 0.67B | | 0.71B | | 0.70B |
|
Payables (Quarter)
|
| 2.94B | 2.71B | 7.34B | 3.43B | 7.90B | 8.58B | 10.19B | 11.33B | 11.52B | 11.44B | 12.45B | 13.13B | 13.86B | 13.04B | 12.04B | 11.20B | 12.24B | 12.13B | 10.62B | 11.25B | 12.85B | 11.21B | 11.65B | 11.60B | 12.56B | 11.29B | 12.44B | 12.92B | 13.04B | 11.68B | 12.37B | 13.12B | 13.02B | 11.58B | 11.79B | 12.67B | 13.56B | 11.31B | 13.27B | 12.79B | 12.87B | 10.41B | 11.69B | 10.56B | 9.96B | 7.85B | 8.71B | 6.69B | 10.95B | 10.46B | 14.15B | 12.86B | 13.73B | 12.46B | 15.27B | 8.95B | 9.11B | 12.04B | 13.20B | 11.35B | 13.56B | 11.43B | 12.74B | 11.25B | 13.76B | 13.24B | 15.19B |
|
Accumulated Expenses (Quarter)
|
| 0.80B | 0.76B | 2.64B | 3.22B | 1.18B | 2.63B | 1.67B | 2.86B | 1.60B | 2.06B | 3.39B | 1.37B | 1.63B | 3.57B | 1.91B | 3.57B | 1.30B | 3.37B | 3.49B | 3.45B | 3.47B | 2.23B | 2.44B | 1.36B | 3.31B | 1.68B | 1.99B | 1.16B | 3.13B | 1.29B | 3.00B | 1.67B | 1.99B | 3.11B | 3.22B | 3.55B | 1.79B | 3.42B | 3.57B | 1.20B | 3.79B | 1.52B | 1.63B | 0.88B | 3.55B | 1.07B | 1.10B | 3.57B | 3.56B | 3.58B | 2.24B | 1.27B | 3.78B | 4.01B | 4.08B | 1.37B | 1.75B | 4.67B | 4.96B | 1.29B | 4.95B | 2.08B | 5.24B | 1.26B | 5.21B | 5.19B | 5.59B |
|
Other Accumulated Expenses (Quarter)
|
| 0.86B | 0.79B | 1.28B | 0.88B | 0.94B | 1.36B | 1.52B | 1.62B | 1.63B | 2.19B | 1.97B | 2.01B | 2.12B | 2.08B | 2.06B | 1.86B | 1.78B | 1.85B | 1.85B | 1.84B | 1.78B | 1.85B | 1.75B | 1.74B | 1.74B | 1.70B | 1.67B | 1.59B | 1.64B | 1.62B | 1.64B | 1.64B | 1.79B | 1.74B | 1.74B | 1.89B | 1.87B | 1.87B | 1.92B | 2.35B | 2.16B | 2.19B | 2.15B | 2.07B | 2.14B | 1.98B | 2.02B | 2.04B | 2.13B | 2.32B | 2.26B | 2.35B | 2.33B | 2.88B | 2.69B | 3.04B | 3.11B | 3.12B | 3.12B | 3.27B | 2.88B | 2.93B | 2.91B | 2.83B | 2.63B | 2.76B | 2.80B |
|
Short term Debt (Quarter)
|
| | | 4.08B | | 3.65B | 3.61B | 4.06B | 5.34B | 4.37B | 3.91B | 3.99B | 4.77B | 5.05B | 5.07B | 5.29B | 4.98B | 5.51B | 5.85B | 3.68B | 4.51B | 5.55B | 4.44B | 4.71B | 5.27B | 6.24B | 6.08B | 6.97B | 7.82B | 7.48B | 6.96B | 7.30B | 7.82B | 6.78B | 5.47B | 4.84B | 5.73B | 6.22B | 4.52B | 5.72B | 5.59B | 5.27B | 4.27B | 5.17B | 4.79B | 4.31B | 2.66B | 2.02B | 3.62B | 7.91B | 3.25B | 5.40B | 4.50B | 5.00B | 0.12B | 5.96B | | 5.55B | 1.04B | 4.64B | 3.57B | 8.13B | 8.35B | 4.39B | 9.29B | 8.29B | 4.51B | 5.51B |
|
Current Deferred Revenue (Quarter)
|
| 1.55B | 1.28B | 1.22B | 1.37B | 1.40B | 1.47B | 1.83B | 1.73B | 1.82B | 2.75B | 2.49B | 2.92B | 3.13B | 3.04B | 2.64B | 2.92B | 2.74B | 2.70B | 2.36B | 2.50B | 2.34B | 2.17B | 1.70B | 1.64B | 1.75B | 1.61B | 1.15B | 1.33B | 1.26B | 1.16B | 1.17B | 1.38B | 1.53B | 1.51B | 1.43B | 1.40B | 1.38B | 1.49B | 1.68B | 1.35B | 1.26B | 1.31B | 1.65B | 1.29B | 1.64B | 1.66B | 1.53B | 1.17B | 1.58B | 1.58B | 1.56B | 1.87B | 2.06B | 2.29B | 2.31B | 2.66B | 2.59B | 2.82B | 2.39B | 2.19B | 2.73B | 2.40B | 2.32B | 3.46B | 3.41B | 3.39B | 3.31B |
|
Total Current Liabilities (Quarter)
|
| 19.49B | 17.96B | 18.98B | 18.42B | 19.78B | 20.18B | 22.02B | 23.15B | 23.51B | 25.22B | 28.36B | 28.85B | 31.27B | 31.75B | 29.41B | 28.97B | 29.92B | 29.12B | 27.30B | 27.30B | 29.74B | 27.59B | 27.88B | 26.57B | 25.61B | 25.83B | 26.24B | 26.21B | 27.18B | 25.29B | 26.13B | 27.64B | 28.13B | 25.90B | 26.93B | 27.40B | 28.30B | 26.03B | 28.22B | 27.39B | 27.73B | 27.20B | 26.62B | 26.52B | 25.23B | 24.98B | 25.72B | 26.58B | 27.51B | 25.98B | 29.85B | 29.53B | 28.96B | 30.20B | 31.53B | 31.84B | 35.31B | 33.12B | 34.73B | 32.37B | 33.56B | 32.22B | 32.27B | 32.59B | 34.93B | 35.99B | 36.56B |
|
Non-Current Debt (Quarter)
|
| | | 15.36B | | | | 20.44B | | | | 24.94B | | | | 27.75B | | | | 26.72B | | | | 27.78B | | | | 25.17B | | | | 22.82B | | | | 23.85B | | | | 25.00B | | | | 26.28B | | | 16.36B | 26.00B | 16.61B | 9.75B | 9.76B | 26.03B | 15.64B | 16.63B | 16.03B | 25.71B | 15.31B | 8.54B | 15.79B | 24.47B | 8.54B | 15.30B | 8.63B | 27.35B | 8.62B | 10.65B | 17.07B | 30.70B |
|
Pension (Quarter)
|
| 8.92B | 9.04B | 3.36B | 7.28B | | | 7.58B | 7.51B | 7.44B | 7.49B | 10.96B | 10.81B | 10.63B | 10.71B | 11.09B | 11.00B | 10.87B | 10.79B | 6.97B | 6.71B | 6.60B | 6.54B | 8.96B | 8.88B | 8.76B | 8.64B | 8.84B | 8.60B | 8.53B | 8.50B | 9.36B | 9.29B | 9.25B | 8.97B | 8.37B | 8.23B | 8.09B | 7.05B | 7.46B | 7.44B | 7.45B | 5.90B | 6.60B | 6.33B | 6.29B | 6.25B | 6.87B | 6.70B | 6.58B | 6.39B | 5.59B | 5.36B | 5.16B | 5.04B | 4.20B | 4.07B | 4.08B | 4.06B | 4.10B | 4.07B | 3.99B | 4.03B | 3.76B | 3.58B | 3.61B | 3.66B | 3.84B |
|
Minority Interest (Quarter)
|
| 0.48B | 0.11B | 0.48B | 0.45B | 0.09B | 0.04B | 0.04B | 0.46B | 0.04B | 0.49B | 0.47B | 0.46B | | | 0.05B | 0.04B | 0.06B | 0.07B | 0.07B | 0.06B | 0.07B | 0.07B | 0.08B | 0.08B | 0.07B | 0.07B | 0.08B | 0.08B | 0.07B | 0.07B | 0.08B | 0.07B | 0.07B | 0.07B | 0.07B | 0.07B | 0.06B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.05B | 0.04B | 0.05B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.02B | 0.02B | 0.02B | 0.02B | 0.01B | 0.01B | 0.01B | 0.01B | 0.00B | 0.00B | 0.00B | 0.00B | |
|
Other Non-Current Liabilities (Quarter)
|
| 2.27B | 2.26B | 2.50B | 2.12B | 2.10B | 2.68B | 2.65B | 2.70B | 2.84B | 3.57B | 3.56B | 3.58B | 3.70B | 3.62B | 3.14B | 3.21B | 3.23B | 3.18B | 3.03B | 3.22B | 3.26B | 3.28B | 3.23B | 3.21B | 3.27B | 3.32B | 3.20B | 3.27B | 3.30B | 3.28B | 3.18B | 3.24B | 3.23B | 3.15B | 4.05B | 3.94B | 3.95B | 3.80B | 3.76B | 4.18B | 4.36B | 4.31B | 4.32B | 4.44B | 4.37B | 4.41B | 4.36B | 4.48B | 4.52B | 4.56B | 4.80B | 5.01B | 5.01B | 4.54B | 4.60B | 4.70B | 4.79B | 4.84B | 4.67B | 4.83B | 4.81B | 4.84B | 4.89B | 4.92B | 5.17B | 5.67B | 6.17B |
|
Total Non-Current Liabilities (Quarter)
|
| 51.97B | 50.06B | 48.24B | 47.25B | 46.99B | 48.63B | 50.04B | 50.56B | 56.87B | 59.49B | 64.26B | 64.86B | 69.16B | 68.98B | 68.25B | 67.21B | 66.47B | 65.92B | 60.99B | 60.81B | 63.65B | 62.31B | 64.62B | 62.25B | 61.81B | 59.68B | 60.25B | 59.28B | 59.70B | 57.41B | 58.31B | 60.65B | 61.20B | 59.71B | 59.14B | 58.80B | 60.09B | 58.52B | 60.67B | 59.07B | 59.95B | 58.69B | 59.50B | 57.22B | 58.42B | 57.34B | 58.59B | 59.63B | 60.29B | 59.52B | 61.47B | 60.17B | 60.34B | 60.75B | 61.45B | 60.78B | 62.38B | 61.44B | 63.30B | 61.27B | 61.39B | 62.03B | 63.38B | 61.99B | 66.49B | 67.39B | 71.09B |
|
Total Liabilities (Quarter)
|
-6.34B | 54.24B | 52.33B | 50.74B | 49.36B | 49.09B | 51.31B | 52.70B | 53.26B | 59.72B | 63.06B | 67.82B | 68.44B | 72.86B | 72.61B | 71.39B | 70.42B | 69.70B | 69.09B | 64.02B | 64.03B | 66.90B | 65.59B | 67.86B | 65.45B | 65.08B | 63.00B | 63.46B | 62.55B | 63.00B | 60.69B | 61.49B | 63.89B | 64.43B | 62.86B | 63.20B | 62.74B | 64.05B | 62.32B | 64.43B | 63.25B | 64.31B | 63.00B | 63.82B | 61.66B | 62.79B | 61.75B | 62.95B | 64.11B | 64.82B | 64.09B | 66.28B | 65.18B | 65.35B | 65.28B | 66.05B | 65.48B | 67.17B | 66.28B | 67.97B | 66.10B | 66.20B | 66.87B | 68.27B | 66.90B | 71.66B | 73.06B | 77.27B |
|
Total Debt (Quarter)
|
| | | 19.45B | | 3.65B | 3.61B | 24.49B | 5.34B | 4.37B | 3.91B | 28.93B | 4.77B | 5.05B | 5.07B | 33.04B | 4.98B | 5.51B | 5.85B | 30.40B | 4.51B | 5.55B | 4.44B | 32.49B | 5.27B | 6.24B | 6.08B | 32.14B | 7.82B | 7.48B | 6.96B | 30.12B | 7.82B | 6.78B | 5.47B | 28.68B | 5.73B | 6.22B | 4.52B | 30.72B | 5.59B | 5.27B | 4.27B | 31.45B | 4.79B | 4.31B | 19.02B | 28.01B | 20.23B | 17.66B | 13.01B | 31.44B | 20.14B | 21.63B | 16.15B | 31.67B | 15.31B | 14.08B | 16.83B | 29.11B | 12.11B | 23.43B | 16.98B | 31.74B | 17.90B | 18.94B | 21.58B | 36.21B |
|
Common Equity (Quarter)
|
6.34B | 7.38B | 8.08B | 8.82B | 9.02B | 9.27B | 9.88B | 10.86B | 12.67B | 13.44B | 14.21B | 12.93B | 15.02B | 15.98B | 17.94B | 17.58B | 18.32B | 17.68B | 18.18B | 20.88B | 20.37B | 20.92B | 18.90B | 16.83B | 17.06B | 17.15B | 15.99B | 14.88B | 15.75B | 15.30B | 15.71B | 13.23B | 13.66B | 14.08B | 15.70B | 13.77B | 15.27B | 14.94B | 15.89B | 14.08B | 15.48B | 14.88B | 14.99B | 14.63B | 14.24B | 13.78B | 14.99B | 15.38B | 16.62B | 16.88B | 16.70B | 16.52B | 17.10B | 15.76B | 15.62B | 15.89B | 18.17B | 18.26B | 20.51B | 19.50B | 17.64B | 17.14B | 19.40B | 19.49B | 18.07B | 18.66B | 20.66B | 21.32B |
|
Shareholder's Equity (Quarter)
|
6.34B | 7.38B | 8.08B | 8.82B | 9.02B | 9.27B | 9.88B | 10.86B | 12.67B | 13.44B | 14.21B | 12.93B | 15.02B | 15.98B | 17.94B | 17.58B | 18.32B | 17.68B | 18.18B | 20.88B | 20.37B | 20.92B | 18.90B | 16.83B | 17.06B | 17.15B | 15.99B | 14.88B | 15.75B | 15.30B | 15.71B | 13.23B | 13.66B | 14.08B | 15.70B | 13.77B | 15.27B | 14.94B | 15.89B | 14.08B | 15.48B | 14.88B | 14.99B | 14.63B | 14.24B | 13.78B | 14.99B | 15.38B | 16.62B | 16.88B | 16.70B | 16.52B | 17.10B | 15.76B | 15.62B | 15.89B | 18.17B | 18.26B | 20.51B | 19.50B | 17.64B | 17.14B | 19.40B | 19.49B | 18.07B | 18.66B | 20.66B | 21.32B |
|
Liabilities and Shareholders Equity (Quarter)
|
| 62.09B | 60.84B | 60.04B | 58.84B | 58.79B | 61.64B | 64.02B | 66.39B | 73.61B | 77.77B | 81.22B | 83.91B | 88.84B | 90.54B | 88.97B | 88.74B | 87.38B | 87.27B | 84.90B | 84.40B | 87.83B | 84.49B | 84.50B | 82.49B | 82.24B | 78.97B | 78.34B | 78.31B | 78.30B | 76.40B | 74.70B | 77.55B | 78.51B | 78.56B | 53.70B | 78.01B | 78.99B | 78.21B | 78.51B | 78.73B | 79.19B | 77.99B | 78.45B | 75.89B | 76.57B | 76.74B | 78.32B | 80.73B | 81.70B | 80.78B | 82.79B | 82.28B | 81.11B | 80.91B | 81.94B | 83.65B | 85.43B | 86.79B | 87.48B | 83.74B | 83.34B | 86.27B | 87.76B | 84.97B | 90.33B | 93.72B | 98.58B |
|
Treasury Shares (Quarter)
|
| 0.19B | 0.19B | 0.00B | 0.19B | 0.18B | 0.18B | 0.00B | 0.17B | 0.17B | 0.17B | 0.00B | 0.16B | | | 0.16B | 0.16B | 0.01B | 0.01B | 0.02B | 0.02B | 0.19B | 0.02B | 0.04B | 0.21B | 0.01B | 0.02B | 0.03B | | | 0.23B | | 0.23B | 0.22B | 0.22B | | 0.00B | 0.22B | 0.22B | 0.03B | 0.24B | 0.25B | 0.03B | 0.03B | 0.27B | 0.27B | 0.01B | 0.01B | | 0.00B | 0.01B | 0.01B | 0.28B | 0.01B | 0.01B | 0.02B | 0.00B | 0.01B | 0.31B | 0.02B | 0.01B | 0.33B | 0.00B | 0.34B | 0.01B | 0.35B | 0.01B | 0.01B |
|
Retained Earnings (Quarter)
|
| -4.91B | -4.74B | -3.76B | -3.89B | -4.04B | -4.41B | 21.38B | -3.72B | -3.54B | -4.02B | -6.33B | -6.03B | -6.15B | -5.99B | -6.43B | -6.67B | -6.70B | -6.25B | 0.23B | -3.80B | -3.68B | -4.36B | -1.06B | -1.84B | -1.59B | -1.86B | -2.04B | -1.49B | -1.63B | -1.53B | -2.04B | -1.83B | -1.47B | -1.23B | -1.21B | -1.02B | -1.50B | -1.50B | 0.10B | -1.52B | -0.10B | -1.69B | 34.44B | -2.01B | -1.81B | -1.45B | 35.17B | -1.29B | -1.15B | -1.44B | 39.28B | -1.71B | -2.50B | -3.35B | -2.46B | -1.75B | 47.09B | 49.89B | 51.25B | -2.09B | 55.45B | -1.72B | 59.35B | 61.36B | 62.16B | -1.72B | 65.45B |