|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | 3.82B | 3.48B | 5.08B | 4.42B | 4.42B | 7.08B | 5.92B | 7.93B | 9.59B | 8.50B | 7.82B | 8.44B | 6.79B | 5.89B | 7.55B | 8.33B | 4.33B | 6.03B | 7.68B | 7.04B |
|
Short-term Investments (Quarter)
|
| | | | | | | | | | | | | | 1.30B | 1.37B | 0.92B | 0.73B | 0.75B | 0.78B | 0.91B | 0.91B | 0.87B | 1.05B | 0.93B | 1.11B | 1.07B | 0.86B | 0.67B | 0.73B | 0.81B | 0.88B | 1.06B | 0.81B |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | 5.13B | 4.86B | 6.00B | 5.16B | 5.17B | 7.86B | 6.83B | 8.85B | 10.46B | 9.54B | 8.75B | 9.55B | 7.86B | 6.75B | 8.21B | 9.06B | 5.14B | 6.91B | 8.73B | 7.85B |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | 15.46B | 16.25B | 15.07B | 16.00B | 18.29B | 17.27B | 17.22B | 17.70B | 18.33B | 19.08B | 17.72B | 20.56B | 25.11B | 27.85B | 24.23B | 26.93B | 31.15B | 31.71B | 28.77B | 26.61B |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | 5.34B | 5.25B | 5.19B | 5.17B | 5.13B | 5.00B | 4.92B | 5.52B | 5.36B | 5.16B | 0.18B | 0.17B | 0.18B | 0.19B | 0.16B | 4.52B | 4.44B | 4.35B | 4.22B | 4.20B |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | 20.80B | 21.50B | 20.27B | 21.18B | 23.42B | 22.28B | 22.14B | 23.22B | 23.70B | 24.24B | 17.91B | 20.73B | 25.29B | 28.03B | 24.39B | 31.45B | 35.59B | 36.05B | 32.99B | 30.80B |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | | 3.04B | 3.02B | 3.72B | 3.50B | 3.78B | 4.02B | 4.78B | 4.21B | 4.51B | 4.42B | 5.64B | 4.63B | 5.17B | 5.08B | 6.69B | 5.18B | 5.97B | 5.63B | 7.34B | 5.83B |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | 1.38B | 1.36B | 1.28B | 1.04B | 1.12B | 1.02B | 1.30B | 1.26B | 1.41B | 1.48B | 2.17B | 2.26B | 2.66B | 2.67B | 2.73B | 2.39B | 2.47B | 2.49B | 2.98B | 2.74B |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | 25.01B | 25.49B | 36.13B | 35.39B | 37.42B | 30.17B | 30.12B | 32.03B | 34.71B | 34.52B | 37.35B | 43.36B | 46.22B | 49.22B | 48.87B | 43.55B | 44.72B | 46.73B | 47.81B | 43.03B |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | 4.08B | 4.07B | 3.69B | 3.66B | 3.66B | 3.74B | 3.77B | 3.84B | 3.88B | 3.92B | 3.69B | 3.61B | 3.55B | 3.59B | 3.65B | 3.68B | 3.62B | 3.65B | 3.65B | 3.70B |
|
Long-Term Investments (Quarter)
|
| | | | | | | | | | | | | | 0.85B | 0.90B | 19.36B | 17.69B | 17.48B | 0.50B | 0.45B | 0.47B | 0.45B | 0.44B | 18.91B | 0.90B | 15.94B | 16.13B | 15.13B | 0.37B | 0.36B | 19.37B | 18.47B | 18.90B |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | 46.06B | 46.06B | 45.81B | 45.80B | 45.81B | 45.81B | 45.81B | 45.81B | 45.81B | 45.81B | 44.26B | 44.26B | 44.26B | 44.37B | 44.37B | 44.37B | 44.38B | 44.92B | 44.92B | 45.53B |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | 35.01B | 34.62B | 34.10B | 33.71B | 33.28B | 32.88B | 32.49B | 32.10B | 31.71B | 31.32B | 30.86B | 30.49B | 30.18B | 29.79B | 29.42B | 29.05B | 28.67B | 28.98B | 28.56B | 27.32B |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | 81.07B | 80.67B | 79.91B | 79.52B | 79.09B | 78.69B | 78.30B | 77.91B | 77.52B | 77.13B | 75.12B | 74.75B | 74.43B | 74.17B | 73.79B | 73.42B | 73.05B | 73.90B | 73.48B | 72.85B |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | 2.65B | 2.71B | 3.40B | 9.69B | 2.63B | 2.48B | | 2.56B | 2.50B | 3.15B | 2.92B | | | 6.87B | 2.79B | | 2.93B | | 2.88B | 3.25B |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | 129.20B | 128.76B | 118.75B | 117.22B | 115.21B | 114.04B | 113.76B | 115.95B | 115.34B | 115.13B | 115.41B | 109.76B | 109.23B | 108.42B | 107.01B | 107.10B | 106.93B | 111.18B | 110.11B | 110.23B |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | 154.21B | 154.25B | 154.89B | 152.61B | 152.63B | 144.21B | 143.88B | 147.98B | 150.05B | 149.65B | 152.76B | 153.12B | 155.45B | 157.64B | 155.88B | 150.66B | 151.65B | 157.92B | 157.92B | 153.27B |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | 5.65B | 5.66B | 6.66B | 6.63B | 7.14B | 6.87B | 7.78B | 7.36B | 8.07B | 7.67B | 8.55B | 8.12B | 9.28B | 8.52B | 9.29B | 9.14B | 9.94B | 9.35B | 10.66B | 9.88B |
|
Notes Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | 5.65B | 5.66B | 6.66B | 6.63B | 7.14B | 6.87B | 7.78B | 7.36B | 8.07B | 7.67B | 8.55B | 8.12B | 9.28B | 8.52B | 9.29B | 9.14B | 9.94B | 9.35B | 10.66B | 9.88B |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | 7.21B | 7.36B | 7.32B | 7.83B | 7.74B | 7.99B | 7.98B | 9.17B | 8.50B | 9.67B | 9.96B | 8.86B | 9.00B | 8.92B | 9.39B | 8.03B | 7.08B | 7.70B | 9.05B | 8.98B |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | 1.53B | 2.70B | 2.54B | 2.17B | 2.40B | 3.49B | 2.99B | 3.42B | 4.62B | 3.05B | 2.77B | 1.72B | 1.72B | 2.57B | 3.04B | 3.99B | 4.29B | 3.09B | 0.59B | 1.53B |
|
Current Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | 34.71B | 36.34B | 43.57B | 43.66B | 45.22B | 41.12B | 41.23B | 44.73B | 47.34B | 47.06B | 48.72B | 51.98B | 55.37B | 57.06B | 57.98B | 55.74B | 56.78B | 56.45B | 56.34B | 52.61B |
|
Capital Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | 31.61B | 31.61B | 31.12B | 31.01B | 30.98B | 28.09B | 28.10B | 29.12B | 28.11B | 28.09B | 28.16B | 31.05B | 30.18B | 30.23B | 28.94B | 26.45B | 26.48B | 30.95B | 30.87B | 29.37B |
|
Pension (Quarter)
|
| | | | | | | | | | | | | | | | 5.22B | | | | | | | | | | | | | | | | | |
|
Minority Interest (Quarter)
|
| | | | | | | | | | | | | | 0.05B | 0.06B | 0.02B | 0.06B | 0.03B | 0.04B | 0.01B | 0.08B | 0.06B | 0.01B | 0.02B | | 0.20B | 0.20B | 0.21B | 0.19B | 0.22B | 0.21B | 0.16B | 0.23B |
|
Liabilities from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | 6.42B | 6.12B | 5.85B | | | | | | 0.59B | 3.21B | 2.26B | | 2.41B | | | | | |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | 8.87B | 8.83B | 8.35B | 8.11B | 8.01B | 7.78B | 7.79B | 7.71B | 7.59B | 7.48B | 7.17B | 7.03B | 6.95B | 6.79B | 6.97B | 6.88B | 6.78B | 7.00B | 7.14B | 6.85B |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | 4.33B | 4.26B | 3.76B | 3.35B | 3.17B | 3.18B | 2.77B | 2.69B | 2.58B | 2.93B | 3.44B | 3.65B | 3.54B | 3.03B | 3.21B | 3.58B | 3.65B | 3.87B | 4.24B | 4.77B |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | 101.11B | 102.51B | 103.94B | 103.10B | 103.49B | 95.90B | 96.36B | 100.69B | 101.95B | 100.95B | 102.97B | 108.12B | 110.38B | 112.31B | 111.42B | 106.67B | 107.57B | 112.03B | 111.81B | 106.06B |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | 105.44B | 106.77B | 107.70B | 106.45B | 106.66B | 99.08B | 99.13B | 103.38B | 104.53B | 103.88B | 106.41B | 111.77B | 113.92B | 115.34B | 114.64B | 110.24B | 111.22B | 115.91B | 116.05B | 110.82B |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | 33.14B | 34.31B | 33.67B | 33.19B | 33.38B | 31.58B | 31.09B | 32.54B | 32.73B | 31.14B | 30.93B | 32.77B | 31.89B | 32.80B | 31.97B | 30.45B | 30.77B | 34.04B | 31.46B | 30.90B |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | 48.72B | 47.43B | 46.98B | 46.15B | 45.70B | 44.81B | 44.69B | 44.52B | 45.46B | 45.70B | 46.24B | 41.35B | 41.53B | 42.30B | 41.24B | 40.41B | 40.43B | 41.80B | 41.71B | 42.21B |
|
Shareholder's Equity (Quarter)
|
| | | | | | | | | | | | | | 48.72B | 47.43B | 46.98B | 46.15B | 45.70B | 44.81B | 44.69B | 44.52B | 45.46B | 45.70B | 46.24B | 41.35B | 41.53B | 42.30B | 41.24B | 40.41B | 40.43B | 42.01B | 41.71B | 42.44B |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | 154.21B | 154.25B | 154.89B | 152.61B | 152.63B | 144.21B | 143.88B | 147.98B | 150.05B | 149.65B | 152.76B | 153.12B | 155.45B | 157.64B | 155.88B | 150.66B | 151.65B | 157.92B | 157.92B | 153.27B |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | 0.05B | 0.06B | 0.00B | 0.08B | 0.08B | 0.09B | 0.00B | 0.10B | 0.10B | 0.11B | 0.11B | 0.12B | 0.12B | 0.12B | 0.02B | 0.13B | 0.14B | 0.14B | 0.14B | 0.14B |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | 30.51B | 31.80B | 32.59B | 33.42B | -2.08B | -2.01B | 37.94B | 38.84B | 39.94B | 40.98B | 41.65B | 40.98B | 42.13B | -2.16B | 43.52B | -2.59B | 45.56B | 47.03B | -2.81B | 49.11B |