|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.18B | 7.52B | 8.02B | 4.47B | 3.88B | 4.36B | 4.77B | 3.98B | 5.27B | 6.58B | 7.46B | 5.14B | 5.55B | 7.00B | 7.32B | 6.60B | 7.99B | 8.58B | 8.28B | 6.80B |
|
Short-term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.19B | | 0.01B | | 0.25B | | 0.01B | | 0.49B | | | | | | | | | |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.18B | 7.52B | 8.21B | 4.47B | 3.89B | 4.36B | 5.02B | 3.98B | 5.28B | 6.58B | 7.95B | 5.14B | 5.55B | 7.00B | 7.32B | 6.60B | 7.99B | 8.58B | 8.28B | 6.80B |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.16B | 5.27B | 4.21B | 4.86B | 6.26B | 6.70B | 6.41B | 7.61B | 9.97B | 9.30B | 7.74B | 7.79B | 8.88B | 7.47B | 5.33B | 4.93B | 6.75B | 6.10B | 5.32B | 5.99B |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.50B | 1.70B | 1.76B | 1.94B | 2.31B | 2.00B | 2.49B | 1.99B | 2.59B | 3.12B | 2.62B | 2.02B | 2.54B | 2.27B | 2.54B | 2.98B | 2.98B | 2.83B | 2.40B | 2.41B |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.66B | 6.97B | 5.97B | 6.79B | 8.56B | 8.70B | 8.90B | 9.60B | 12.56B | 12.41B | 10.36B | 9.81B | 11.41B | 9.74B | 7.87B | 7.91B | 9.72B | 8.93B | 7.72B | 8.40B |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.04B | 8.20B | 8.89B | 10.28B | 11.46B | 11.56B | 10.99B | 12.80B | 12.34B | 11.96B | 8.16B | 11.49B | 8.44B | 10.26B | 9.78B | 7.74B | 10.11B | 7.71B | 7.41B | 8.29B |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.11B | 6.98B | 6.99B | 6.62B | 6.46B | 6.55B | 6.62B | 6.50B | 6.52B | 6.71B | 6.92B | 6.75B | 6.96B | 7.12B | 7.45B | 7.16B | 7.34B | 7.51B | 7.60B | 7.51B |
|
Long-Term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.18B | 0.19B | 0.17B | 0.18B | | | 0.12B | | | | 0.13B | | | | 0.12B | | | | 0.51B | |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.19B | 3.15B | 3.29B | 3.19B | 3.81B | 3.75B | 3.69B | 3.89B | 3.96B | 3.99B | 3.90B | 3.97B | 3.94B | 3.96B | 3.96B | 3.87B | 4.09B | 4.21B | 4.19B | 4.28B |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.31B | 1.27B | 1.27B | 1.21B | 1.35B | 1.28B | 1.22B | 1.25B | 1.92B | 1.94B | 1.89B | 1.92B | 1.91B | 1.92B | 1.00B | 0.94B | 0.96B | 2.01B | 2.00B | 2.04B |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.50B | 4.42B | 4.57B | 4.40B | 5.16B | 5.04B | 4.91B | 5.15B | 5.88B | 5.93B | 5.79B | 5.89B | 5.84B | 5.88B | 4.96B | 4.81B | 5.06B | 6.22B | 6.19B | 6.33B |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.72B | 1.77B | 1.04B | 0.92B | 1.10B | 1.11B | 0.82B | 0.91B | 1.31B | 1.36B | 1.81B | 1.83B | 1.94B | 1.90B | 2.09B | 1.85B | 2.09B | 2.21B | 2.28B | 2.27B |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.34B | 2.45B | 0.11B | 3.16B | 2.28B | 3.12B | 0.17B | 3.79B | 3.52B | 3.57B | 0.16B | 3.09B | 2.59B | 3.13B | 2.92B | 3.02B | 3.13B | 3.18B | 3.27B | 3.56B |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 78.98B | 80.69B | 84.11B | 79.61B | 84.10B | 86.82B | 90.03B | 91.62B | 98.35B | 103.40B | 104.09B | 101.37B | 105.63B | 107.84B | 107.32B | 103.12B | 106.30B | 107.82B | 106.00B | 103.44B |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 10.68B | 11.21B | 12.35B | 10.65B | 3.63B | 0.16B | 0.21B | 0.16B | 14.72B | 15.34B | 0.15B | 0.18B | 14.61B | 0.17B | 14.54B | 0.21B | 13.35B | 0.21B | 13.91B | 12.53B |
|
Notes Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Dividends payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.33B | 0.33B | 0.33B | 0.35B | 0.34B | 0.36B | 0.37B | 0.36B | 0.39B | 0.41B | 0.41B | 0.41B | 0.41B | 0.44B | 0.44B | 0.44B | 0.44B | 0.44B |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 10.68B | 11.21B | 12.68B | 10.98B | 3.96B | 0.51B | 0.56B | 0.51B | 15.09B | 15.71B | 0.54B | 0.60B | 15.02B | 0.58B | 14.95B | 0.65B | 13.79B | 0.66B | 14.35B | 12.97B |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.17B | 0.28B | 1.39B | 1.28B | 0.03B | 1.01B | 0.35B | 1.81B | 0.03B | 1.11B | 1.55B | 1.80B | 0.03B | 0.79B | 1.16B | 0.47B | 0.52B | 0.53B |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.10B | | | | 0.10B | | | | | |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.91B | 10.40B | 10.92B | 10.99B | 12.41B | 14.18B | 12.59B | 14.13B | 17.11B | 17.14B | 17.94B | 17.12B | 17.70B | 15.29B | 13.53B | 12.81B | 15.95B | 14.61B | 13.80B | 14.39B |
|
Current Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.93B | 0.97B | 1.15B | 1.17B | 1.25B | 1.34B | 1.69B | 1.59B | 1.56B | 1.36B | 1.45B | 1.50B | 1.51B | 1.11B | 1.22B | 1.33B | 1.16B | 1.00B |
|
Current Deferred Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.34B | 0.57B | 0.61B | 0.59B | 0.56B | 0.60B | 0.67B | 0.75B | 0.68B | 0.70B | 0.80B | 0.77B | 0.74B | 0.85B | 0.90B | 0.87B | 0.84B | 0.92B |
|
Capital Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 32.28B | 32.89B | 32.84B | 32.45B | 32.13B | 33.60B | 35.07B | 35.61B | 38.11B | 38.48B | 39.93B | 40.96B | 42.69B | 43.23B | 43.56B | 42.81B | 44.43B | 43.54B | 41.80B |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.11B | 5.28B | 4.61B | 3.48B | 4.01B | 4.92B | 5.71B | 4.86B | 5.38B | 6.61B | 7.00B | 6.12B | 6.98B | 7.87B | 8.43B | 8.01B | 7.56B | 7.61B | 6.60B | 6.28B |
|
Pension (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.30B | 5.27B | 4.34B | 3.29B | 2.96B | 2.91B | 2.46B | 2.49B | 2.52B | 2.54B | 2.14B | 2.12B | 2.10B | 2.16B | 2.35B | 1.73B | 1.76B | 1.84B | 1.71B | 1.63B |
|
Minority Interest (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00B | 0.00B | 0.00B | 0.00B | 0.10B | 0.10B | 0.09B | 0.00B | 0.00B | 0.00B | 0.00B | 0.10B | 0.10B | 0.08B | 0.01B | 0.01B | 0.08B | 0.01B | 0.05B | 0.05B |
|
Liabilities from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00B | | | 1.80B | 1.83B | 1.83B | | | | |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.53B | 0.52B | 0.58B | 0.56B | 0.58B | 0.56B | 0.49B | 0.52B | 0.51B | 0.51B | 0.52B | 0.55B | 0.49B | 0.48B | 0.48B | 0.45B | 0.50B | 0.49B | 0.43B | 0.43B |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.28B | 0.27B | 0.26B | 0.25B | 0.30B | 0.30B | 0.29B | 0.31B | 0.28B | 0.29B | 0.27B | 0.26B | 0.27B | 0.27B | 0.28B | 0.28B | | |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.28B | 0.78B | 0.67B | 1.23B | 0.89B | 0.76B | 0.95B | 1.13B | 0.74B | 1.00B | 0.58B | 0.58B | 0.75B | 0.61B | 0.52B | 0.39B | |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 61.53B | 64.31B | 67.02B | 68.44B | 69.29B | 75.09B | 79.30B | 81.07B | 78.45B | 81.84B | 84.11B | 83.81B | 79.81B | 81.31B | 82.04B | 79.60B | |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 63.88B | 64.95B | 65.68B | 61.81B | 65.09B | 67.69B | 69.67B | 70.18B | 75.85B | 80.25B | 82.20B | 79.19B | 82.84B | 84.69B | 84.39B | 80.56B | 81.92B | 82.55B | 79.99B | 77.08B |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 14.02B | 15.68B | 15.52B | 14.47B | 16.42B | 19.10B | 18.30B | 18.99B | 22.49B | 23.75B | 24.93B | 23.23B | 24.68B | 23.16B | 21.96B | 20.82B | 23.51B | 22.22B | 20.39B | 20.68B |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 15.10B | 15.73B | 18.43B | 17.81B | 18.91B | 19.04B | 20.27B | 21.34B | 22.40B | 23.05B | 21.79B | 22.08B | 22.69B | 23.06B | 22.84B | 22.49B | 24.30B | 25.18B | 25.95B | 26.30B |
|
Shareholder's Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 15.10B | 15.73B | 18.43B | 17.81B | 18.91B | 19.03B | 20.27B | 21.34B | 22.40B | 23.05B | 21.79B | 22.08B | 22.69B | 23.06B | 22.84B | 22.48B | 24.30B | 25.18B | 25.96B | 26.30B |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 78.98B | 80.69B | 84.11B | 79.61B | 84.10B | 86.82B | 90.03B | 91.62B | 98.35B | 103.40B | 104.09B | 101.37B | 105.63B | 107.84B | 107.32B | 103.12B | 106.30B | 107.82B | 106.00B | 103.44B |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00B | | | | 0.00B | | | | 0.25B | | | | 0.00B | | | | 0.00B | |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 34.10B | 35.49B | 36.45B | -3.15B | -3.29B | -3.48B | 42.25B | 43.85B | -2.54B | 48.95B | -3.11B | -2.86B | 54.23B | -3.37B | -3.71B | 56.83B | 58.19B | -3.11B | -3.03B | 59.90B |