|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.48B | 2.59B | 2.59B | 2.28B | 2.46B | 2.96B | 2.10B | 1.98B | 1.80B | 3.06B | 2.18B | 2.54B | 1.59B | 2.25B | 1.67B | 2.16B | 2.32B | 3.16B | 2.85B | 3.18B |
|
Short-term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.44B | 0.43B | 0.59B | 0.53B | 0.54B | 0.47B | 0.47B | 0.46B | 0.51B | 0.45B | 0.56B | 0.51B | 0.59B | 0.52B | 0.59B | 0.63B | 0.76B | 0.59B | 0.76B | 0.57B |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.92B | 3.02B | 3.19B | 2.80B | 3.00B | 3.43B | 2.57B | 2.44B | 2.31B | 3.52B | 2.74B | 3.05B | 2.18B | 2.77B | 2.26B | 2.78B | 3.07B | 3.75B | 3.61B | 3.75B |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.67B | 3.75B | 3.56B | 3.97B | 3.87B | 4.45B | 5.20B | 5.83B | 5.86B | 5.66B | 5.58B | 5.46B | 5.61B | 5.39B | 5.18B | 5.68B | 5.87B | 5.64B | 5.82B | 6.53B |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.46B | 0.40B | 0.42B | 0.40B | 0.29B | 0.35B | 0.38B | 0.47B | | | | | | | | | | | | |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.13B | 4.15B | 3.99B | 4.37B | 4.16B | 4.80B | 5.58B | 6.30B | 5.86B | 5.66B | 5.58B | 5.46B | 5.61B | 5.39B | 5.18B | 5.68B | 5.87B | 5.64B | 5.82B | 6.53B |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.08B | 4.32B | 4.36B | 4.59B | 4.76B | 5.54B | 5.60B | 5.88B | 6.03B | 5.91B | 5.68B | 5.76B | 5.86B | 6.13B | 5.74B | 6.12B | 6.29B | 6.26B | 5.82B | 6.13B |
|
Current Deferred Tax Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.80B | 0.83B | 0.78B | 0.84B | 0.84B | 1.09B | 1.07B | 1.22B | 1.21B | 1.28B | 1.20B | 1.35B | 1.32B | 1.54B | 1.56B | 1.58B | 1.70B | 1.67B | 1.68B | 1.54B |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 11.93B | 12.32B | 12.31B | 12.60B | 12.76B | 14.40B | 14.45B | 15.37B | 15.41B | 15.91B | 15.20B | 15.62B | 14.96B | 15.32B | 14.75B | 15.54B | 16.93B | 16.72B | 16.93B | 17.38B |
|
Construction in Progress (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.17B | 4.18B | 4.42B | 4.38B | 4.39B | 5.20B | 5.52B | 5.59B | 5.72B | 5.80B | 6.25B | 6.01B | 6.05B | 6.18B | 6.36B | 6.41B | 6.54B | 6.66B | 6.96B | 6.92B |
|
Long-Term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.49B | 1.54B | 0.25B | 1.59B | 1.54B | 1.83B | 0.62B | 1.86B | 1.86B | 1.78B | 1.79B | 1.77B | 1.83B | 1.92B | 1.89B | 1.99B | 2.02B | 1.97B | 2.13B | 2.22B |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.29B | 1.29B | 1.29B | 1.29B | 1.39B | 2.23B | 2.34B | 2.37B | 2.40B | 2.38B | 2.50B | 2.41B | 2.39B | 0.00B | 2.37B | 2.40B | 2.43B | 2.22B | 2.22B | 2.22B |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.94B | 0.92B | 0.90B | 0.92B | 1.05B | 2.60B | 2.69B | 2.64B | 2.58B | 2.52B | 2.52B | 2.46B | 2.50B | 2.46B | 2.35B | 2.40B | 2.40B | 2.35B | 2.17B | 2.19B |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.23B | 2.21B | 2.19B | 2.20B | 2.44B | 4.83B | 5.03B | 5.00B | 4.99B | 4.90B | 5.02B | 4.86B | 4.90B | 2.46B | 4.72B | 4.80B | 4.83B | 4.57B | 4.39B | 4.41B |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.10B | 1.71B | 1.77B | 1.84B | 1.88B | 1.54B | 2.14B | 2.11B | 2.23B | 1.50B | 2.54B | 1.19B | 2.39B | 1.21B | 1.19B | 2.65B | 2.78B | 2.56B | 1.03B | 1.00B |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 10.68B | 10.74B | 1.85B | 11.53B | 11.71B | 15.37B | 1.94B | 16.07B | 16.32B | 16.18B | 2.02B | 16.21B | 16.36B | 16.74B | 2.60B | 16.99B | 17.33B | 16.92B | 3.07B | 17.07B |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 22.61B | 23.06B | 23.71B | 24.12B | 24.48B | 29.77B | 30.30B | 31.43B | 31.73B | 32.10B | 32.01B | 31.83B | 31.32B | 32.05B | 31.54B | 32.53B | 34.26B | 33.64B | 33.99B | 34.45B |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.17B | 3.21B | 3.02B | 3.50B | 3.40B | 4.00B | 4.25B | 4.64B | 4.31B | 4.26B | 4.26B | 4.48B | 4.41B | 4.21B | 3.95B | 4.31B | 4.15B | 3.82B | 3.80B | 4.43B |
|
Notes Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.20B | 0.20B | 0.31B | 0.31B | 0.17B | 0.22B | 2.57B | 2.50B | 1.62B | 0.23B | 0.28B | 0.61B | 0.33B | 1.60B | 0.36B | 0.29B | 0.34B | 0.35B | 0.31B | 0.35B |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.37B | 3.41B | 3.33B | 3.81B | 3.57B | 4.22B | 6.83B | 7.14B | 5.92B | 4.49B | 4.54B | 5.08B | 4.73B | 5.81B | 4.31B | 4.60B | 4.49B | 4.17B | 4.11B | 4.78B |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.09B | 1.19B | 0.68B | 0.80B | 1.22B | 0.57B | 1.47B | 1.65B | 0.72B | 0.88B | 3.75B | 3.70B | 1.89B | 1.01B | 1.08B | 1.86B | 1.93B | 0.77B | 0.82B | 0.60B |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.06B | 0.06B | 0.06B | 0.07B | 0.07B | 0.06B | 0.57B | 0.57B | 0.57B | 0.57B | 0.12B | 0.11B | 0.17B | 0.65B | 0.66B | 0.66B | 0.61B | 0.12B | 0.09B | 0.16B |
|
Current Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Deferred Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.63B | 0.81B | 0.85B | 0.88B | 0.87B | 1.79B | 1.00B | 1.98B | 1.96B | 1.03B | 2.19B | 2.30B | 2.36B | 2.31B | 2.41B | 1.51B | 1.62B | 1.60B | 2.66B | 1.59B |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.60B | 6.86B | 7.08B | 7.51B | 7.67B | 10.53B | 11.42B | 11.92B | 11.04B | 11.13B | 12.90B | 11.69B | 11.14B | 11.60B | 11.23B | 11.57B | 10.31B | 9.45B | 9.61B | 10.17B |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.62B | 3.60B | 3.58B | 3.50B | 3.49B | 5.45B | 4.50B | 4.41B | 5.09B | 4.95B | 4.80B | 5.77B | 5.43B | 4.86B | 4.78B | 4.80B | 6.81B | 6.82B | 6.79B | 6.73B |
|
Non-Current Deffered Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.83B | 0.84B | 0.85B | 0.88B | 0.85B | 0.87B | 0.84B | 0.94B | 0.94B | 1.01B | 0.97B | 1.06B | 1.05B | 1.09B | 1.06B | 1.05B | 1.06B | 1.12B | 1.05B | 1.05B |
|
Pension (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.62B | 0.62B | 0.60B | 0.59B | 0.59B | 0.68B | | | | | | | | | | | | | | |
|
Minority Interest (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.35B | 0.30B | 0.37B | 0.39B | 0.23B | 0.25B | 0.26B | 0.26B | | 1.02B | 1.05B | 1.03B | 1.02B | 1.03B | 1.04B | 1.05B | 1.08B | 1.03B | 1.06B | 1.02B |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.47B | 1.44B | 2.80B | 1.57B | 1.51B | 1.89B | 3.31B | 3.28B | 3.31B | 3.33B | 3.43B | 3.21B | 3.13B | 3.16B | 3.15B | 3.14B | 3.21B | 3.14B | 3.13B | 3.12B |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 12.34B | 12.62B | 0.29B | 13.19B | 13.32B | 18.27B | 0.40B | 17.27B | 17.07B | 17.09B | 0.43B | 18.52B | 17.62B | 17.55B | 0.55B | 17.42B | 18.18B | 17.40B | 0.56B | 17.95B |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 13.81B | 14.06B | 14.31B | 14.76B | 14.82B | 20.16B | 20.07B | 20.55B | 20.38B | 20.42B | 22.10B | 21.73B | 20.74B | 20.71B | 20.23B | 20.56B | 21.39B | 20.54B | 20.58B | 21.07B |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.68B | 3.66B | 3.64B | 3.57B | 3.56B | 5.50B | 5.07B | 4.98B | 5.66B | 5.52B | 4.92B | 5.88B | 5.59B | 5.51B | 5.44B | 5.46B | 7.42B | 6.95B | 6.89B | 6.89B |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.45B | 8.70B | 9.04B | 8.97B | 9.43B | 9.36B | 9.97B | 10.62B | 11.36B | 11.68B | 9.90B | 10.10B | 10.58B | 11.34B | 11.31B | 11.97B | 12.87B | 12.06B | 12.35B | 12.35B |
|
Shareholder's Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.45B | 8.70B | 9.04B | 8.97B | 9.43B | 9.36B | 9.97B | 10.62B | 11.36B | 11.68B | 9.90B | 10.10B | 10.58B | 11.34B | 11.31B | 11.97B | 12.87B | 12.06B | 12.35B | 13.37B |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 22.61B | 23.06B | 23.71B | 24.12B | 24.48B | 29.77B | 30.30B | 31.43B | 31.73B | 32.10B | 32.01B | 31.83B | 31.32B | 32.05B | 31.54B | 32.53B | 34.26B | 33.64B | 33.99B | 34.45B |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00B | 0.08B | 0.00B | 0.00B | 0.08B | 0.00B | 0.00B | 0.08B | 0.08B | 0.08B | 0.00B | 0.09B | 0.09B | 0.09B | 0.09B | 0.08B | 0.08B | 0.08B | 0.08B | 0.08B |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.23B | -0.01B | -1.57B | -1.20B | -1.43B | 0.10B | -1.89B | -1.82B | -1.58B | -1.74B | 0.10B | -0.86B | 0.11B | -2.17B | -2.44B | 0.11B | -1.41B | -2.21B | -2.28B | -2.38B |