|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 10.36B | 8.79B | 7.93B | 7.71B | 9.22B | 7.02B | 3.27B | 3.21B | 2.67B | 2.83B | 2.74B | 3.88B | 4.11B | 3.97B | 3.07B | 3.71B | 3.33B | 3.79B | 4.31B | 5.05B |
|
Short-term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.87B | 4.40B | 3.39B | 2.20B | 1.50B | 1.34B | 3.27B | 3.40B | 3.37B | 2.17B | 1.13B | 0.59B | 0.12B | 0.01B | | | | | | |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 15.23B | 13.19B | 11.32B | 9.90B | 10.72B | 8.37B | 6.53B | 6.61B | 6.04B | 5.00B | 3.87B | 4.47B | 4.23B | 3.98B | 3.07B | 3.71B | 3.33B | 3.79B | 4.31B | 5.05B |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.26B | 2.18B | 2.40B | 3.04B | 3.09B | 3.10B | 3.18B | 3.22B | 3.12B | 3.21B | 3.13B | 3.75B | 3.81B | 3.55B | 3.22B | 3.65B | 3.75B | 3.61B | 2.85B | 4.09B |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.26B | 2.18B | 2.40B | 3.04B | 3.09B | 3.10B | 3.18B | 3.22B | 3.12B | 3.21B | 3.13B | 3.75B | 3.81B | 3.55B | 3.22B | 3.65B | 3.75B | 3.61B | 2.85B | 4.09B |
|
Finished Goods (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Deferred Tax Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.17B | 1.07B | 1.12B | 1.43B | 1.72B | 1.86B | 1.88B | 2.19B | 2.48B | 2.53B | 1.96B | 1.91B | 2.06B | 2.07B | 2.12B | 2.39B | 2.37B | 2.28B | 2.21B | 2.75B |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 19.67B | 17.47B | 15.94B | 15.72B | 17.31B | 14.80B | 13.01B | 13.40B | 13.08B | 12.26B | 10.27B | 11.58B | 11.59B | 11.06B | 9.84B | 11.24B | 10.98B | 11.23B | 10.97B | 13.66B |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 27.51B | 27.82B | 28.75B | 30.04B | 30.52B | 31.51B | 33.11B | 33.25B | 34.09B | 34.59B | 35.49B | 35.91B | 36.34B | 36.86B | 37.59B | 38.17B | 38.93B | 39.37B | 39.74B | 40.58B |
|
Long-Term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.16B | 0.17B | 0.16B | | 0.16B | | 0.17B | 0.16B | 0.17B | 0.17B | 0.16B | 0.16B | 0.44B | 0.43B | 0.15B | | | | 0.38B | 0.40B |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.75B | 9.75B | 9.75B | 9.75B | 9.75B | 9.75B | 9.75B | 9.75B | 9.75B | 9.75B | 9.75B | 9.75B | 9.75B | 9.75B | 9.75B | 9.75B | 9.75B | 9.75B | 9.75B | 9.75B |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.01B | 6.00B | 6.00B | 6.00B | 6.00B | 5.99B | 5.99B | 5.99B | 5.99B | 5.99B | 5.98B | 5.98B | 5.98B | 5.98B | 5.97B | 5.97B | 5.97B | 5.97B | 5.97B | 5.96B |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 15.76B | 15.76B | 15.75B | 15.75B | 15.75B | 15.75B | 15.74B | 15.74B | 15.74B | 15.74B | 15.74B | 15.73B | 15.73B | 15.73B | 15.73B | 15.72B | 15.72B | 15.72B | 15.72B | 15.72B |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.16B | 1.81B | 1.29B | 1.53B | 1.22B | 0.94B | 0.33B | 0.43B | | | | | | | | | | | | |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.93B | 1.47B | 1.77B | 1.30B | 1.04B | 1.06B | 1.26B | 0.99B | 1.36B | 1.41B | 1.69B | 1.71B | 1.71B | 1.76B | 2.71B | 2.85B | 2.87B | 3.22B | 4.42B | 4.47B |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 55.64B | 55.31B | 56.52B | 58.03B | 57.49B | 57.80B | 59.28B | 59.73B | 60.42B | 60.99B | 63.38B | 63.39B | 63.61B | 64.31B | 65.53B | 66.11B | 67.41B | 68.39B | 70.35B | 70.77B |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 75.31B | 72.78B | 72.46B | 73.75B | 74.81B | 72.60B | 72.29B | 73.13B | 73.50B | 73.25B | 73.64B | 74.97B | 75.20B | 75.37B | 75.37B | 77.34B | 78.39B | 79.62B | 81.32B | 84.43B |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.93B | 4.02B | 4.24B | 4.81B | 5.35B | 4.96B | 5.11B | 4.75B | 5.11B | 5.32B | 4.45B | 4.54B | 4.88B | 4.54B | 4.65B | 4.81B | 5.06B | 5.02B | 5.23B | 5.97B |
|
Notes Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.10B | 1.10B | 1.10B | 1.10B | 1.10B | 1.10B | 1.10B | 1.10B | 1.10B | 1.10B | 1.10B | 1.10B | 1.10B | 1.10B | 1.10B | 1.10B | 1.10B | 1.10B | 1.10B | 1.10B |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.03B | 5.12B | 5.34B | 5.91B | 6.45B | 6.06B | 6.21B | 5.85B | 6.21B | 6.42B | 5.55B | 5.64B | 5.98B | 5.64B | 5.75B | 5.91B | 6.16B | 6.12B | 6.33B | 7.07B |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.21B | 2.20B | 2.46B | 2.29B | 2.56B | 2.80B | 3.29B | 2.83B | 3.34B | 4.00B | 4.56B | 3.04B | 3.65B | 4.11B | 4.76B | 3.33B | 3.82B | 4.43B | 4.91B | 3.63B |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.76B | 1.81B | 1.75B | 2.15B | 1.99B | 1.82B | 1.78B | 2.00B | 1.92B | 1.77B | 1.62B | 2.04B | 1.93B | 1.85B | 1.81B | 2.32B | 2.21B | 2.02B | 1.95B | 2.32B |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.02B | 2.30B | 1.78B | 1.12B | 1.94B | 2.03B | 2.36B | 2.14B | 2.06B | 1.98B | 2.98B | 2.81B | 2.95B | 3.32B | 2.17B | 2.94B | 2.22B | 2.11B | 1.60B | 3.09B |
|
Current Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.64B | 0.64B | 0.70B | 0.74B | 0.73B | 0.74B | 0.71B | 0.72B | 0.70B | 0.73B | 0.76B | 0.74B | 0.78B | 0.77B | 0.76B | 0.75B | 0.74B | 0.74B | 0.81B | 0.84B |
|
Current Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Deferred Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.40B | 7.46B | 7.56B | 7.64B | 7.76B | 7.86B | 7.88B | 8.10B | 8.27B | 8.37B | 8.42B | 8.54B | 8.63B | 8.75B | 8.83B | 8.98B | 9.07B | 9.12B | 9.26B | 9.46B |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 23.57B | 20.92B | 20.97B | 24.06B | 26.32B | 25.87B | 25.94B | 28.42B | 28.48B | 27.56B | 26.42B | 28.48B | 28.76B | 28.12B | 26.67B | 29.70B | 28.55B | 28.25B | 27.62B | 32.70B |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 26.68B | 25.52B | 25.14B | 24.44B | 22.90B | 21.20B | 20.67B | 19.82B | 18.14B | 17.53B | 17.07B | 16.55B | 15.03B | 14.37B | 14.02B | 12.89B | 12.84B | 12.77B | 12.51B | 11.08B |
|
Non-Current Deffered Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.64B | 0.13B | 0.13B | 0.30B | 0.25B | 4.38B | 0.10B | 4.41B | 4.44B | 4.46B | 4.51B | 4.52B | 4.60B | 4.63B | 4.51B | 4.55B | 4.57B | 4.47B | 4.39B | 4.45B |
|
Pension (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.64B | 8.41B | 6.04B | 5.86B | 5.65B | 5.47B | 3.71B | 3.73B | 3.67B | 3.62B | 3.60B | 3.52B | 3.45B | 3.40B | 3.14B | 3.12B | 3.09B | 3.05B | 3.16B | 3.12B |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.93B | | | | 8.32B | 0.99B | 1.41B | 1.68B | 2.18B | 2.23B | 2.63B | 2.96B | 3.44B | 3.50B |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.63B | 5.74B | 9.60B | 7.20B | 7.01B | 6.87B | 6.87B | 6.88B | 6.65B | 6.56B | 6.47B | 6.20B | 6.05B | 5.92B | 5.81B | 5.70B | 5.48B | 5.36B | 5.35B | 5.30B |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.71B | 4.61B | 4.40B | 4.29B | 4.09B | 4.07B | 4.05B | 3.61B | 4.02B | 4.30B | 3.56B | 3.54B | 3.51B | 3.60B | 3.74B | 3.71B | 3.80B | 3.94B | 3.99B | 3.92B |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 50.45B | 49.25B | 47.61B | 46.70B | 44.67B | 42.14B | 39.77B | 38.46B | 36.91B | 36.47B | 36.12B | 35.34B | 34.05B | 33.60B | 33.41B | 32.20B | 32.40B | 32.55B | 32.84B | 31.36B |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 74.03B | 70.18B | 68.57B | 70.76B | 70.99B | 68.01B | 65.71B | 66.87B | 65.40B | 64.02B | 62.54B | 63.82B | 62.81B | 61.72B | 60.08B | 61.90B | 60.95B | 60.80B | 60.46B | 64.06B |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 28.70B | 27.82B | 26.92B | 25.56B | 24.84B | 23.23B | 23.03B | 21.96B | 20.20B | 19.51B | 20.05B | 19.36B | 17.98B | 17.70B | 16.19B | 15.82B | 15.06B | 14.88B | 14.11B | 14.16B |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.28B | 2.61B | 3.89B | 2.99B | 3.81B | 4.59B | 6.58B | 6.26B | 8.10B | 9.23B | 11.11B | 11.15B | 12.39B | 13.65B | 15.29B | 15.45B | 17.44B | 18.82B | 20.85B | 20.38B |
|
Shareholder's Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.28B | 2.61B | 3.89B | 2.99B | 3.81B | 4.59B | 6.58B | 6.26B | 8.10B | 9.23B | 11.11B | 11.15B | 12.39B | 13.65B | 15.29B | 15.45B | 17.44B | 18.82B | 20.85B | 20.38B |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 75.31B | 72.78B | 72.46B | 73.75B | 74.81B | 72.60B | 72.29B | 73.13B | 73.50B | 73.25B | 73.64B | 74.97B | 75.20B | 75.37B | 75.37B | 77.34B | 78.39B | 79.62B | 81.32B | 84.43B |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.95B | -8.80B | -0.15B | -7.07B | -0.35B | 0.34B | 1.17B | -5.75B | 2.57B | 3.61B | -5.84B | 5.62B | 6.76B | 7.94B | 8.78B | 8.93B | 10.83B | 12.13B | -4.13B | 12.93B |