|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | 1.60B | 1.52B | 1.21B | 1.19B | 2.06B | 1.20B | 1.20B | 4.13B | 3.61B | 3.84B | 2.40B | 2.88B | 3.32B | 1.80B | 1.53B | 1.13B | 1.66B | 2.20B | 2.21B | 1.52B |
|
Short-term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | 4.94B | 0.16B | 4.89B | 0.02B | 4.83B | 0.05B | 6.84B | 0.11B | 7.35B | 0.09B | 6.89B | 0.48B | 5.64B | 0.56B | 4.97B | 0.34B | 0.52B | 0.48B | 5.29B |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | 1.60B | 6.46B | 1.37B | 6.08B | 2.08B | 6.03B | 1.25B | 10.97B | 3.72B | 11.19B | 2.49B | 9.76B | 3.71B | 7.44B | 2.09B | 6.10B | 2.00B | 2.72B | 2.69B | 6.81B |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | 4.61B | 3.31B | 4.52B | 3.65B | 4.59B | 3.47B | 4.52B | 2.62B | 4.01B | 3.33B | 4.49B | 3.69B | 4.65B | 3.40B | 4.58B | 3.49B | 4.53B | 3.50B | 4.36B | 3.28B |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | 0.00B | | 0.00B | | 0.00B | | 0.00B | | 0.00B | | 0.20B | | 0.20B | | 0.24B | | 0.28B | | 0.26B |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | 4.61B | 3.31B | 4.52B | 3.65B | 4.59B | 3.47B | 4.52B | 2.62B | 4.01B | 3.33B | 4.49B | 3.89B | 4.54B | 3.61B | 4.58B | 3.73B | 4.53B | 3.79B | 4.36B | 3.54B |
|
Raw Materials (Quarter)
|
| | | | | | | | | | | | | | | | | 0.42B | 0.46B | 0.44B | 0.42B | 0.43B | | 0.45B | | | | | | | | | | | | |
|
Work In Process (Quarter)
|
| | | | | | | | | | | | | | | | | 0.06B | 0.06B | 0.06B | 0.07B | 0.06B | | 0.06B | | | | | | | | | | | | |
|
Finished Goods (Quarter)
|
| | | | | | | | | | | | | | | | | 0.76B | 0.81B | 0.85B | 0.90B | 0.97B | | 0.99B | | | | | | | | | | | | |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | | | | 6.06B | 6.12B | 6.48B | 6.83B | 6.83B | 7.04B | 6.88B | 7.17B | 7.51B | 8.45B | 8.42B | 8.93B | 9.06B | 9.59B | 9.84B | 9.72B | 9.70B | 10.66B | 10.56B | 10.53B |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | 0.01B | 0.03B | 0.03B | 0.03B | 0.03B | 0.04B | 0.05B | 0.06B | 0.08B | 0.09B | 0.10B | 0.12B | 0.14B | 0.20B | 0.19B | 0.20B | 0.17B | 0.18B | 0.21B | |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | 12.44B | 1.56B | 12.52B | 1.89B | 13.62B | 1.89B | 12.80B | 1.59B | 15.47B | 2.09B | 15.60B | 16.29B | 17.93B | 15.52B | 16.79B | 15.13B | 16.76B | 17.50B | 18.89B | 17.21B |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | 5.11B | 5.13B | 5.21B | 5.57B | 5.49B | 5.73B | 6.09B | 6.12B | 6.21B | 6.78B | 6.87B | 29.70B | 7.17B | 29.06B | 8.21B | 30.35B | 8.53B | 9.53B | 9.25B | 29.63B |
|
Long-Term Investments (Quarter)
|
| | | | | | | | | | | | | | | | 3.58B | 3.61B | 4.02B | 4.10B | 4.18B | 4.08B | 4.03B | 4.42B | 4.67B | 4.62B | 4.69B | 4.60B | 4.71B | 4.79B | 5.23B | 5.03B | 5.08B | 5.33B | 5.41B | 5.28B |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | -0.02B | 3.48B | | 3.65B | 0.02B | 3.45B | | | | | | 2.88B | -0.06B | 2.79B | | 2.86B | | 2.95B | | 2.44B |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | 16.51B | 16.06B | 16.88B | 17.13B | 16.26B | 16.15B | 15.16B | 14.03B | 14.20B | 15.05B | 14.74B | 14.99B | 14.56B | 14.41B | 14.50B | 14.81B | 14.76B | 14.78B | 14.69B | 13.38B |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | 16.50B | 19.54B | 16.88B | 20.78B | 16.27B | 19.60B | 15.16B | 14.03B | 14.20B | 15.05B | 14.72B | 17.87B | 14.17B | 17.19B | 14.50B | 17.67B | 14.76B | 17.73B | 14.69B | 15.81B |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | 0.38B | 0.17B | 0.24B | 0.17B | 0.14B | 0.18B | 0.09B | 0.15B | 0.15B | 0.14B | 0.11B | 0.14B | 0.13B | 0.18B | 0.17B | 0.14B | 0.13B | 0.15B | 0.14B | 0.17B |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | 0.42B | 0.34B | 0.24B | 0.25B | 0.36B | 0.52B | 0.43B | 0.85B | 0.54B | 0.46B | 0.43B | 0.43B | 0.48B | 0.49B | 0.56B | 0.37B | 0.39B | 0.62B | 0.57B | 0.51B |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | 26.22B | 35.30B | 27.15B | 28.64B | 27.95B | 28.20B | 27.18B | 27.11B | 27.36B | 28.66B | 29.10B | 29.70B | 27.89B | 29.06B | 29.98B | 30.35B | 30.18B | 31.82B | 31.38B | -17.21B |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | 38.67B | 36.86B | 39.68B | 40.48B | 41.56B | 40.26B | 39.98B | 41.36B | 42.83B | 44.66B | 44.77B | 45.99B | 46.47B | 44.57B | 46.77B | 45.47B | 46.95B | 49.32B | 50.27B | |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | -5.04B | 4.55B | -5.46B | 5.38B | -5.72B | -5.41B | -5.64B | 4.57B | -6.04B | 6.50B | -7.19B | 7.41B | -7.33B | 6.63B | -7.29B | 6.35B | -7.09B | -6.95B | -7.04B | 6.42B |
|
Notes Payables (Quarter)
|
| | | | | | | | | | | | | | | | -3.51B | 3.14B | 3.13B | 2.49B | 2.26B | 2.52B | 4.26B | 2.48B | 1.59B | 2.60B | 1.60B | | | | | | | | | |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | -8.55B | 7.69B | -2.33B | 7.87B | -3.46B | -2.89B | -1.38B | 7.05B | -4.45B | 9.10B | -5.58B | 7.41B | -7.17B | 6.63B | -7.29B | 6.35B | -7.09B | -6.95B | -7.04B | 6.42B |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | -0.05B | -0.03B | -0.26B | -0.28B | -0.32B | -0.29B | -0.23B | -0.22B | -0.35B | -0.47B | -0.38B | -0.48B | -0.42B | -0.46B | -0.45B | -0.30B | -0.28B | -0.19B | -0.18B | |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | -0.57B | 7.97B | -0.56B | 8.19B | -0.40B | -0.39B | -0.60B | 7.53B | -0.49B | 9.59B | -0.52B | 10.04B | -0.93B | 9.21B | -0.86B | 9.59B | -0.87B | -0.75B | -0.78B | 9.22B |
|
Current Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | -0.00B | -0.00B | | | | | | | |
|
Current Taxes (Quarter)
|
| | | | | | | | | | | | | | | | -0.60B | 0.38B | -0.40B | 0.33B | -0.58B | -0.49B | -0.42B | 0.31B | -0.48B | 0.20B | -0.51B | 0.32B | -0.32B | 0.17B | 0.25B | 0.14B | -0.19B | -0.14B | -0.26B | 0.21B |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | -9.68B | 1.53B | -9.56B | 1.61B | -9.23B | 1.55B | -11.15B | 1.48B | -8.76B | 1.87B | -10.25B | 10.63B | -11.43B | 9.53B | -10.63B | 9.87B | -10.47B | -10.71B | -11.78B | 10.73B |
|
Capital Leases (Quarter)
|
| | | | | | | | | | | | | | | | 0.30B | -0.23B | 0.22B | | | | | | | | | | | | | | | | | |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | -9.60B | 8.93B | -10.08B | 11.57B | -13.30B | -13.63B | -12.71B | 19.07B | -18.36B | 18.99B | -17.14B | 19.62B | -18.36B | 19.92B | -19.48B | 19.86B | -19.22B | -20.82B | -20.21B | 20.01B |
|
Pension (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.39B |
|
Non-Current Deffered Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Minority Interest (Quarter)
|
| | | | | | | | | | | | | | | | 2.28B | 2.19B | 2.33B | 2.40B | 2.29B | 2.31B | 2.15B | 2.07B | 2.04B | 2.14B | 2.26B | 2.16B | 2.07B | 1.84B | 1.93B | 2.04B | 2.12B | 2.09B | 2.09B | |
|
Liabilities from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.68B |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.46B |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | -0.54B | -0.51B | -0.49B | | | | | | | | | |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.31B |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 23.16B |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 33.89B |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 29.23B |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 12.95B |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | 38.67B | 36.86B | 39.68B | 40.48B | 41.56B | 40.26B | 39.98B | 41.36B | 42.83B | 44.66B | 44.70B | 45.99B | 45.41B | 44.57B | 46.77B | 45.47B | 46.95B | 49.32B | 50.27B | |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.29B |