|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | 11.34B | 11.46B | 9.45B | 9.28B | 8.82B | 11.02B | 10.39B | 10.93B | 11.09B | 12.43B | 10.98B | 11.09B | 10.99B | 11.22B | 10.91B | 8.61B | 9.26B | 10.72B | 9.43B | 9.86B |
|
Short-term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | -0.26B | -0.32B | 14.25B | -0.02B | -0.09B | 0.17B | 8.42B | -0.02B | -0.01B | -0.01B | 0.96B | 0.05B | 0.09B | -0.06B | 0.30B | -0.07B | 7.76B | -0.10B | 4.32B | -0.06B |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | 11.07B | 11.14B | 23.71B | 9.26B | 8.73B | 11.19B | 18.81B | 10.91B | 11.07B | 12.42B | 11.94B | 11.13B | 11.08B | 11.16B | 11.20B | 8.54B | 17.02B | 10.61B | 13.75B | 9.80B |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | -2.31B | 17.28B | 17.76B | 26.93B | -0.16B | 21.81B | 21.83B | 18.76B | 6.58B | 16.01B | 18.35B | 18.71B | 2.65B | 14.88B | 1.22B | 17.84B | 14.96B | 14.51B | 14.48B | 17.03B |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 0.04B | | | | 0.78B | | | | 0.10B | | | | 2.20B | | | | 2.33B | |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | -2.31B | 17.28B | 17.80B | 26.93B | -0.16B | 21.81B | 22.61B | 18.76B | 6.58B | 16.01B | 18.45B | 18.71B | 2.65B | 14.88B | 3.42B | 17.84B | 14.96B | 14.51B | 16.81B | 17.03B |
|
Raw Materials (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 1.15B | | | | 1.25B | | | | 1.39B | | | | 1.53B | | | | 1.17B | |
|
Work In Process (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Finished Goods (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 3.95B | | | | 5.06B | | | | | | | | | | | | | |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | -1.07B | 6.66B | 6.95B | 7.80B | -3.28B | 10.24B | 7.87B | 6.93B | 2.25B | 7.49B | 6.66B | 6.83B | -0.48B | 7.23B | 6.69B | 5.93B | 0.45B | 7.32B | 5.99B | 6.32B |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | 9.00B | | 0.84B | | 27.35B | | 0.96B | | 6.73B | | 1.51B | | 5.03B | | 2.07B | | 5.05B | | 2.60B | |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | 51.17B | 64.75B | 1.58B | 84.36B | 78.57B | 85.39B | 7.78B | 55.24B | 52.59B | 49.40B | 0.40B | 49.41B | 49.04B | 45.69B | 46.57B | 44.87B | 46.23B | 46.16B | 47.57B | 52.79B |
|
Construction in Progress (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | -2.74B | 65.01B | 1.26B | 64.45B | -3.28B | 59.85B | 1.11B | 60.74B | -4.96B | 63.41B | 60.57B | 65.18B | -4.01B | 62.68B | -8.55B | 58.51B | 59.89B | 62.76B | 58.83B | 57.16B |
|
Long-Term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | -0.65B | -1.68B | 6.73B | -1.15B | -1.17B | 1.26B | 1.23B | 1.29B | -1.29B | 1.41B | 1.35B | 1.38B | -0.50B | 1.44B | -0.85B | 1.49B | -0.40B | 1.59B | 1.55B | 1.58B |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 3.27B | | | | 3.20B | | | | 3.37B | | | | 3.38B | | | | 3.68B | |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | -0.13B | 4.39B | 5.49B | -0.07B | -0.13B | 5.11B | 5.64B | 5.89B | -0.14B | 5.91B | 6.86B | 6.96B | -0.25B | 7.08B | -0.52B | 6.78B | -0.29B | 7.04B | 7.01B | 1.80B |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | -0.13B | 4.39B | 8.76B | -0.07B | -0.13B | 5.11B | 8.84B | 5.89B | -0.14B | 5.91B | 10.23B | 6.96B | -0.25B | 7.08B | 2.86B | 6.78B | -0.29B | 7.04B | 10.69B | 1.80B |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | 5.31B | 6.17B | 9.78B | 4.24B | 3.78B | 4.15B | 4.66B | 4.65B | 4.91B | 3.74B | 4.82B | 5.08B | 4.68B | 4.86B | 6.76B | 6.40B | 6.87B | 7.14B | 7.82B | 7.87B |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | 1.30B | 23.10B | 1.18B | 25.47B | 1.55B | 32.11B | 2.28B | 8.34B | 2.58B | 5.02B | 0.22B | 5.23B | 4.29B | 4.35B | 4.29B | 4.26B | 3.09B | 4.34B | 4.59B | 5.21B |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | 93.17B | 94.02B | 91.39B | 94.24B | 85.28B | 93.18B | 92.10B | 97.01B | 99.89B | 101.16B | 100.38B | 107.43B | 104.07B | 104.08B | 110.00B | 103.11B | 104.68B | 109.44B | 102.67B | 93.20B |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | 144.50B | 159.08B | 9.54B | 178.90B | 174.33B | 179.57B | 102.72B | 152.27B | 152.91B | 153.48B | 69.40B | 159.19B | 158.60B | 153.05B | 157.02B | 151.95B | 154.18B | 157.81B | 159.55B | 172.93B |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | 1.22B | 18.89B | 24.85B | 26.95B | -0.69B | 24.64B | 19.92B | 21.08B | -9.19B | 19.35B | 15.31B | 21.16B | -2.10B | 19.19B | 0.12B | 21.75B | -2.76B | 20.68B | 23.58B | 24.58B |
|
Notes Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | 3.81B | 2.68B | 2.63B | 5.61B | 5.60B | 4.53B | 4.54B | 2.83B | 2.84B | 2.10B | 4.40B | 5.93B | 5.10B | 4.41B | 4.53B | 5.03B | 5.14B | 7.01B | 5.74B | 7.64B |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | 5.03B | 21.57B | 27.48B | 32.56B | 4.91B | 29.16B | 24.46B | 23.91B | -6.35B | 21.46B | 19.71B | 27.09B | 3.00B | 23.59B | 4.65B | 26.79B | 2.39B | 27.70B | 29.32B | 32.23B |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | 11.99B | | 18.02B | | 32.70B | | 12.73B | | 7.41B | | 6.00B | | 5.91B | | 5.40B | | 5.96B | | | |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | 2.92B | -2.46B | 2.63B | 1.99B | -1.01B | -1.97B | 3.16B | 1.34B | 4.45B | -0.34B | 4.40B | 3.12B | 3.90B | 4.68B | 4.90B | 4.93B | 5.39B | 4.09B | 4.00B | 3.13B |
|
Current Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | 1.17B | 1.11B | 1.08B | 1.12B | 0.89B | 0.93B | 0.90B | 0.94B | 0.93B | 0.96B | 1.21B | 1.28B | 1.22B | 1.18B | 1.37B | 1.33B | 1.27B | 1.22B | 1.47B | 1.36B |
|
Current Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | 0.53B | 0.50B | 0.74B | 1.46B | 1.26B | 1.90B | 2.15B | 1.89B | 1.93B | 1.96B | 1.81B | 1.85B | 1.34B | 0.93B | 0.63B | 0.63B | 0.47B | 0.81B | 0.40B | 0.57B |
|
Current Deferred Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 0.55B | | | | 1.17B | | | | 0.47B | | | | 0.59B | | | | 0.92B | |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | 37.64B | 52.75B | 49.36B | 68.77B | 63.55B | 72.85B | 49.70B | 40.12B | 36.58B | 34.32B | 38.80B | 39.70B | 38.29B | 36.04B | 40.42B | 38.76B | 39.05B | 39.64B | 39.89B | 45.52B |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | 25.40B | 25.20B | 27.13B | 25.96B | 23.49B | 20.01B | 19.77B | 21.99B | 24.00B | 24.05B | 23.37B | 24.63B | 25.19B | 24.09B | 23.05B | 21.17B | 22.48B | 22.98B | 23.44B | 25.45B |
|
Convertible Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deffered Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 0.31B | | | | 0.72B | | | | 0.74B | | | | 0.70B | | | | 0.61B | |
|
Pension (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | 1.48B | 1.41B | 0.94B | 0.93B | 0.86B | 0.76B | 0.80B | 0.87B | 0.85B | 0.78B | 0.80B | 0.85B | 0.81B | 0.76B | 0.73B | 0.74B | 0.78B | 0.73B | 0.69B | 0.67B |
|
Minority Interest (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | 0.01B | 0.02B | 0.02B | 0.01B | 0.01B | 0.03B | 0.08B | 0.02B | 0.04B | 0.06B | 0.10B | 0.03B | 0.06B | 0.09B | 0.15B | 0.02B | 0.05B | 4.35B | 5.64B | 0.24B |
|
Liabilities from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | 0.13B | 0.13B | 0.14B | 0.14B | 4.68B | 0.13B | 0.11B | 0.01B | 0.23B | 2.22B | 2.00B | 1.74B | 3.12B | 1.57B | 0.21B | 0.48B | 0.41B | 0.42B | 2.36B | 8.66B |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | 7.16B | 8.40B | 5.53B | 6.24B | 6.03B | 6.24B | 9.50B | 5.64B | 6.06B | 4.73B | 9.10B | 5.36B | 5.71B | 5.69B | 5.96B | 5.75B | 5.90B | 6.10B | 5.59B | 5.61B |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | 5.19B | 5.15B | 6.11B | 4.90B | 4.34B | 4.21B | 5.05B | 4.25B | 4.22B | 4.37B | 5.74B | 4.60B | 4.53B | 4.45B | 5.53B | 5.20B | 5.19B | 5.23B | 5.16B | 5.23B |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | 2.89B | 26.66B | 2.57B | 31.64B | 2.72B | 37.85B | 3.30B | 9.31B | 3.71B | 6.54B | 4.41B | 6.36B | 4.74B | 5.65B | 5.40B | 5.08B | 3.56B | 5.82B | 4.70B | 8.23B |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | 57.86B | 58.69B | 57.16B | 56.72B | 50.60B | 48.27B | 49.05B | 52.51B | 55.63B | 54.59B | 54.92B | 57.88B | 57.72B | 56.71B | 56.92B | 52.48B | 54.28B | 55.82B | 55.86B | 55.19B |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | 95.63B | 111.58B | 7.77B | 125.63B | 118.83B | 121.25B | 49.08B | 92.64B | 92.44B | 91.13B | 4.93B | 99.32B | 99.13B | 94.32B | 97.55B | 91.71B | 93.73B | 95.89B | 98.11B | 109.37B |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | 28.32B | 22.74B | 29.76B | 27.95B | 22.48B | 18.04B | 22.93B | 23.33B | 28.45B | 23.71B | 27.77B | 27.76B | 29.09B | 28.77B | 27.95B | 26.11B | 27.86B | 27.07B | 27.44B | 28.58B |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | 48.87B | 47.50B | 50.93B | 53.27B | 55.50B | 58.32B | 56.35B | 59.63B | 60.47B | 62.36B | 57.72B | 59.87B | 59.46B | 58.73B | 59.47B | 60.24B | 60.45B | 61.92B | 61.45B | 63.56B |
|
Shareholder's Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | 48.77B | | 50.93B | | 55.40B | | 56.35B | 59.63B | 60.01B | | 57.72B | | 58.54B | | 59.47B | | 56.30B | | 61.45B | |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | 144.50B | 159.08B | 9.54B | 178.90B | 174.33B | 179.57B | 102.72B | 152.27B | 152.91B | 153.48B | 69.40B | 159.19B | 158.60B | 153.05B | 157.02B | 151.95B | 154.18B | 157.81B | 159.55B | 172.93B |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | -0.70B | -0.82B | 1.10B | -1.08B | -0.82B | -1.80B | 3.00B | -3.15B | -1.06B | -1.71B | 2.51B | -1.44B | -1.62B | -2.28B | -3.08B | -1.40B | -1.85B | -2.56B | -3.24B | -1.48B |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | 7.84B | 6.85B | 26.03B | 5.37B | 4.71B | 4.28B | 8.96B | 9.88B | 8.05B | 8.54B | 9.16B | 7.84B | 8.17B | 8.77B | 8.98B | 7.90B | 9.01B | 10.09B | 10.43B | 8.92B |