|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.69B | 0.31B | 0.49B | 0.34B | 0.34B | 0.33B | 0.36B | 0.38B | 0.31B | 0.35B | 0.37B | 0.54B | 0.72B | 1.22B | 0.54B | 0.93B | 0.85B | 1.28B | 1.24B | 1.14B |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.69B | 0.31B | 0.49B | 0.34B | 0.34B | 0.33B | 0.36B | 0.38B | 0.31B | 0.35B | 0.37B | 0.54B | 0.72B | 1.22B | 0.54B | 0.93B | 0.85B | 1.28B | 1.24B | 1.14B |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.10B | 5.28B | 5.30B | 5.61B | 6.09B | 6.94B | 7.14B | 6.76B | 7.34B | 7.53B | 7.36B | 6.99B | 6.93B | 7.00B | 7.12B | 6.71B | 6.59B | 6.61B | 6.65B | 6.33B |
|
Current Deferred Tax Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.24B | 0.27B | 0.27B | 0.25B | 0.28B | 0.33B | 0.32B | 0.30B | 0.36B | 0.38B | 0.35B | 0.37B | 0.41B | 0.44B | 0.40B | 0.39B | 0.42B | 0.42B | 0.42B | 0.41B |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.04B | 5.99B | 6.18B | 6.30B | 6.74B | 7.68B | 8.02B | 7.58B | 8.06B | 8.41B | 8.27B | 8.01B | 8.10B | 8.72B | 8.18B | 8.16B | 7.90B | 8.40B | 8.38B | 7.90B |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.00B | 4.10B | 4.18B | 4.35B | 4.45B | 4.65B | 4.93B | 5.24B | 5.42B | 5.62B | 5.85B | 6.09B | 6.17B | 6.27B | 6.35B | 6.21B | 6.28B | 6.40B | 6.42B | 6.40B |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.34B | 4.34B | 4.34B | 4.34B | 4.34B | 4.34B | 4.34B | 4.34B | 4.34B | 4.34B | 4.34B | 4.34B | 4.34B | 4.34B | 4.34B | 4.34B | 4.34B | 4.34B | 4.34B | 4.34B |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.20B | 1.20B | 1.20B | 1.20B | 1.20B | 1.20B | 1.20B | 1.20B | 1.20B | 1.20B | 1.20B | 1.20B | 1.20B | 1.20B | 1.20B | 1.20B | 1.20B | 1.20B | 1.20B | 1.20B |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.54B | 5.54B | 5.54B | 5.54B | 5.54B | 5.54B | 5.54B | 5.54B | 5.54B | 5.54B | 5.54B | 5.54B | 5.54B | 5.54B | 5.54B | 5.54B | 5.54B | 5.54B | 5.54B | 5.54B |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.73B | | | | 2.86B | | | | 2.95B | | | | | | | | |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.04B | 0.05B | 0.04B | 0.05B | 0.05B | 0.05B | 0.06B | 0.06B | 0.06B | 0.05B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 19.19B | 19.50B | 19.74B | 20.02B | 20.22B | 20.56B | 20.99B | 21.50B | 21.75B | 21.98B | 22.35B | 22.78B | 22.91B | 23.09B | 23.28B | 22.97B | 23.09B | 23.25B | 23.34B | 23.07B |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 25.24B | 25.49B | 25.93B | 26.33B | 26.96B | 28.24B | 29.01B | 29.08B | 29.80B | 30.40B | 30.62B | 30.80B | 31.01B | 31.81B | 31.46B | 31.13B | 30.99B | 31.65B | 31.72B | 30.96B |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.29B | 3.37B | 3.53B | 3.74B | 3.91B | 4.36B | 4.13B | 3.55B | 3.68B | 3.68B | 3.65B | 3.59B | 3.47B | 3.87B | 4.05B | 3.83B | 3.84B | 3.97B | 4.30B | 4.05B |
|
Notes Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.25B | | | | | | | | | | | |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.29B | 3.37B | 3.53B | 3.74B | 3.91B | 4.36B | 4.13B | 3.55B | 3.93B | 3.68B | 3.65B | 3.59B | 3.47B | 3.87B | 4.05B | 3.83B | 3.84B | 3.97B | 4.30B | 4.05B |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.86B | 0.97B | 1.04B | 1.05B | 0.93B | 1.07B | 1.11B | 1.04B | 0.85B | 1.01B | 1.02B | 0.15B | 0.98B | 1.06B | 1.09B | 0.17B | 1.03B | 1.20B | 1.31B | 0.18B |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.38B | | | | 0.39B | | | | 0.40B | | | | 0.40B | | | | 0.45B |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.06B | 0.90B | 0.90B | | | 0.25B | | 0.75B | 0.77B | 0.77B | 0.77B | 0.52B | 0.52B | 0.02B | 0.02B | 0.02B | 0.01B |
|
Current Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.10B | 1.13B | 1.16B | 1.18B | 1.21B | 1.23B | 1.26B | 1.29B | 1.31B | 1.33B | 1.36B | 1.39B | 1.41B | 1.43B | 1.45B | 1.46B | 1.48B | 1.50B | 1.52B | 1.53B |
|
Current Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.06B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.02B | 0.01B | 0.01B | 0.01B | 0.04B | 0.01B | 0.01B | 0.10B |
|
Curent Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.32B | 5.48B | 5.74B | 5.98B | 6.95B | 7.57B | 6.50B | 5.89B | 6.10B | 6.03B | 6.79B | 6.73B | 6.64B | 7.14B | 7.11B | 6.87B | 6.40B | 6.70B | 7.15B | 6.96B |
|
Capital Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.21B | | | | | | | | | | |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.17B | 3.95B | 4.29B | 5.99B | 7.01B | 7.03B | 7.30B | 6.44B | 6.23B | 6.22B | 6.24B | 5.72B | 5.72B | 5.72B | 5.73B | 5.12B | 4.57B |
|
Non-Current Deffered Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Minority Interest (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.77B | 0.78B | 0.78B | 3.56B | 0.91B | 0.91B | 0.99B | 1.06B | 1.11B | 1.12B | 1.15B | 1.13B | 1.16B | 1.14B | 1.14B | 1.10B | 1.10B | 1.13B | 1.13B | 1.04B |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.50B | 8.66B | 8.81B | 8.89B | 8.96B | 9.07B | 9.20B | 9.36B | 9.40B | 9.41B | 9.54B | 9.70B | 9.72B | 9.78B | 9.88B | 9.76B | 9.79B | 9.82B | 9.85B | 11.14B |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.27B | 0.27B | 0.28B | 0.01B | 0.23B | 0.22B | 0.24B | 0.01B | 0.23B | 0.24B | 0.25B | 0.01B | 0.26B | 0.25B | 0.27B | 0.26B | 0.26B | 0.27B | 0.28B | 0.28B |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 18.71B | 19.08B | 19.46B | 20.06B | 20.77B | 21.83B | 22.68B | 23.53B | 23.64B | 23.86B | 23.92B | 24.03B | 23.75B | 24.30B | 23.85B | 23.46B | 23.02B | 23.38B | 23.26B | 22.17B |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 18.99B | 19.35B | 19.74B | 20.07B | 20.99B | 22.05B | 22.91B | 23.54B | 23.87B | 24.10B | 24.17B | 24.05B | 24.01B | 24.55B | 24.12B | 23.72B | 23.28B | 23.64B | 23.53B | 22.45B |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.23B | 4.85B | 5.19B | 5.99B | 7.01B | 7.28B | 7.30B | 7.19B | 7.00B | 6.99B | 7.00B | 6.24B | 6.24B | 5.74B | 5.75B | 5.14B | 4.58B |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.25B | 6.14B | 6.19B | 6.26B | 5.96B | 6.19B | 6.09B | 5.54B | 5.94B | 6.30B | 6.45B | 6.75B | 7.00B | 7.26B | 7.34B | 7.41B | 7.70B | 8.01B | 8.19B | 8.51B |
|
Shareholder's Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.25B | 6.14B | 6.19B | 6.26B | 5.96B | 6.19B | 6.09B | 5.54B | 5.94B | 6.30B | 6.45B | 6.75B | 7.00B | 7.26B | 7.34B | 7.41B | 7.70B | 8.01B | 8.19B | 8.51B |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 25.24B | 25.49B | 25.93B | 26.33B | 26.96B | 28.24B | 29.01B | 29.08B | 29.80B | 30.40B | 30.62B | 30.80B | 31.01B | 31.81B | 31.46B | 31.13B | 30.99B | 31.65B | 31.72B | 30.96B |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.59B | -0.00B | -0.00B | 2.47B | 2.16B | -0.00B | -0.00B | 0.00B | 0.00B | 2.38B | 0.00B | 0.00B | 0.00B | 3.28B | 3.34B | 3.41B | 0.00B | 3.95B | 0.01B | 0.01B |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01B | 0.01B | 0.01B | 0.01B | 0.00B | 0.00B | 0.00B | 0.01B | | | | | | | | 0.00B | | | | 0.00B |