|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.40B | 0.14B | 2.82B | 0.22B | 0.17B | 0.09B | 0.08B | 0.20B | 0.09B | 0.17B | 0.14B | 0.10B | 0.30B | 1.43B | 0.58B | 0.22B | 0.87B | 0.21B | 0.97B | 0.20B |
|
Short-term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.55B | 0.69B | 0.24B | 0.44B | 0.33B | 0.49B | 0.47B | 0.20B | 0.33B | 0.41B | 0.35B | 0.32B | 0.47B | 0.63B | 0.53B | 0.61B | 0.69B | 0.45B | 0.43B | 0.99B |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.96B | 0.84B | 3.06B | 0.67B | 0.50B | 0.57B | 0.55B | 0.40B | 0.43B | 0.58B | 0.49B | 0.42B | 0.76B | 2.06B | 1.12B | 0.83B | 1.56B | 0.66B | 1.40B | 1.19B |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.25B | 6.12B | 6.97B | 8.99B | 8.42B | 6.70B | 0.00B | 6.63B | | 0.01B | 0.01B | 0.01B | 8.65B | 0.01B | 0.00B | 7.85B | 0.00B | 0.00B | 0.00B | 0.00B |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01B | 0.00B | 0.02B | 0.02B | 0.03B | 0.03B | 0.01B | | | | | | | | | | | | | |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.26B | 6.12B | 6.99B | 9.02B | 8.45B | 6.73B | 0.01B | 6.63B | | 0.01B | 0.01B | 0.01B | 8.65B | 0.01B | 0.00B | 7.85B | 0.00B | 0.00B | 0.00B | 0.00B |
|
Raw Materials (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.73B | 2.50B | 2.03B | 2.11B | 2.42B | 2.44B | 1.69B | 1.64B | 1.68B | 2.55B | 2.39B | 2.16B | 2.23B | 2.30B | 2.77B | 2.40B | | | | |
|
Work In Process (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.35B | 3.10B | 2.68B | 2.65B | 3.23B | 3.17B | 2.55B | 2.19B | 2.50B | 3.35B | 3.35B | 3.26B | 3.36B | 3.32B | 3.96B | 3.23B | 3.97B | 4.16B | 3.88B | 5.23B |
|
Current Deferred Tax Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.54B | 0.56B | 0.40B | 0.41B | 0.55B | 0.43B | 0.39B | 0.38B | 0.46B | 0.44B | 0.46B | 0.53B | 0.54B | 0.56B | 0.57B | 0.61B | 0.84B | 0.68B | 1.30B | 0.71B |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 10.31B | 12.83B | 13.27B | 12.98B | 12.96B | 11.08B | 10.60B | 9.69B | 9.70B | 11.43B | 12.25B | 12.09B | 13.45B | 14.38B | 15.13B | 12.76B | 14.16B | 13.24B | 13.36B | 15.68B |
|
Construction in Progress (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.14B | | 4.90B | 4.58B | 2.40B | 2.64B |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 42.23B | 42.25B | 42.09B | 44.03B | 44.13B | 44.17B | 44.40B | 44.60B | 45.05B | 45.34B | 45.80B | 46.43B | 47.44B | 48.10B | 49.06B | 49.72B | 50.49B | 51.51B | 51.36B | 51.73B |
|
Long-Term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.44B | 2.43B | 2.43B | 2.43B | 2.37B | 2.36B | 2.35B | 2.34B | 2.33B | 2.34B | 2.33B | 2.32B | 2.29B | 2.27B | 2.26B | 2.25B | 2.22B | 2.20B | 2.19B | 2.18B |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.45B | 5.45B | 5.45B | 5.61B | 5.61B | 5.61B | 5.61B | 5.61B | 5.61B | 5.61B | 5.61B | 5.61B | 5.61B | 5.61B | 5.71B | 5.71B | 5.71B | 5.71B | 5.71B | 5.71B |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.90B | 3.19B | 3.15B | 4.10B | 4.06B | 4.01B | 3.96B | 5.89B | 3.87B | 5.89B | 5.90B | 3.72B | 3.67B | 3.62B | 4.00B | 3.95B | 3.90B | 4.21B | 4.16B | 4.10B |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 10.35B | 8.64B | 8.60B | 9.71B | 9.66B | 9.62B | 9.57B | 11.50B | 9.48B | 11.50B | 11.51B | 9.33B | 9.28B | 9.23B | 9.72B | 9.66B | 9.61B | 9.92B | 9.87B | 9.81B |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.02B | 0.03B | 0.05B | | | | | | | | | |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.14B | 1.17B | 1.14B | 1.17B | 1.22B | 1.21B | 1.18B | 1.18B | 1.16B | 1.27B | 1.22B | 1.20B | 1.10B | 1.08B | 1.00B | 1.01B | 0.95B | 0.95B | 1.13B | 1.16B |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 54.49B | 54.49B | 54.26B | 57.34B | 57.39B | 57.35B | 57.51B | 57.64B | 58.02B | 58.37B | 58.73B | 59.28B | 60.11B | 60.68B | 62.03B | 62.64B | 63.28B | 64.58B | 64.54B | 64.88B |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 64.81B | 67.32B | 67.53B | 70.32B | 70.35B | 68.44B | 68.11B | 67.33B | 67.73B | 69.80B | 70.98B | 71.37B | 73.56B | 75.06B | 77.17B | 75.41B | 77.44B | 77.82B | 77.90B | 80.56B |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.85B | 0.71B | 0.63B | 0.87B | 0.80B | 0.75B | 0.01B | 0.75B | 0.01B | 0.01B | 1.20B | 0.08B | 0.01B | 1.20B | 0.02B | 0.01B | 0.11B | 1.36B | 1.02B | 1.30B |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.85B | 0.71B | 0.63B | 0.87B | 0.80B | 0.75B | 0.01B | 0.75B | 0.01B | 0.01B | 1.20B | 0.08B | 0.01B | 1.20B | 0.02B | 0.01B | 0.11B | 1.36B | 1.02B | 1.30B |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.44B | 0.23B | 0.45B | 0.22B | 0.43B | 0.22B | 0.43B | 0.24B | 0.46B | 0.24B | 0.46B | 0.25B | 0.49B | 0.27B | 0.54B | 0.26B | 0.52B | 0.29B | 0.57B | 0.29B |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.44B | 0.65B | 0.63B | 0.56B | 0.56B | 0.76B | 0.78B | 0.52B | 0.63B | 0.77B | 0.68B | 0.54B | 0.71B | 0.81B | 0.82B | 0.77B | 0.81B | 0.85B | 0.87B | 0.64B |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.61B | 0.77B | 1.40B | 0.46B | 0.34B | 0.15B | 1.74B | 1.15B | 1.20B | 1.47B | 0.40B | 0.33B | 0.45B | 1.15B | 1.15B | 2.45B | 0.63B | 0.40B | 0.35B | 2.71B |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 10.53B | 11.87B | 11.62B | 15.37B | 14.98B | 12.90B | 12.27B | 10.41B | 10.71B | 12.47B | 13.13B | 13.03B | 14.81B | 13.40B | 15.18B | 14.87B | 14.76B | 15.05B | 12.83B | 17.22B |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 27.15B | 28.13B | 28.14B | 26.89B | 26.89B | 26.55B | 26.55B | 27.44B | 27.44B | 27.45B | 27.45B | 28.29B | 28.29B | 30.76B | 30.75B | 29.13B | 31.11B | 31.11B | 32.77B | 31.20B |
|
Non-Current Deffered Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.25B | | | | 0.32B | | | | 0.33B | | | | 0.28B | | | | | |
|
Minority Interest (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.04B | 0.04B |
|
Liabilities from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.50B | 0.51B | 0.52B | 0.55B | 0.56B | 0.56B | 0.60B | 0.60B | 0.61B | 0.60B | 0.61B | 0.67B | 0.62B | 0.69B | 0.72B | 0.73B | 0.74B | 0.66B | 0.70B | 0.80B |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.34B | | | | 0.34B | | | | 0.32B | | | | 0.37B | | | | | |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.73B | 0.77B | 0.18B | 0.80B | 0.90B | 0.94B | 0.23B | 0.96B | 0.92B | 1.01B | 0.98B | 0.91B | 0.99B | 1.06B | 0.95B | 0.92B | 0.93B | 0.90B | 0.98B | 1.03B |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 38.23B | 40.56B | 40.91B | 42.86B | 42.48B | 40.06B | 40.17B | 38.50B | 38.79B | 40.58B | 41.24B | 41.98B | 43.77B | 44.84B | 46.63B | 44.72B | 46.59B | 46.87B | 47.18B | 50.01B |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 38.96B | 41.34B | 41.09B | 43.66B | 43.37B | 41.00B | 40.41B | 39.47B | 39.71B | 41.58B | 42.22B | 42.90B | 44.76B | 45.90B | 47.58B | 45.63B | 47.52B | 47.77B | 48.16B | 51.03B |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 27.76B | 28.90B | 29.54B | 27.35B | 27.24B | 26.70B | 28.30B | 28.59B | 28.65B | 28.92B | 27.84B | 28.62B | 28.74B | 31.91B | 31.90B | 31.58B | 31.74B | 31.51B | 33.12B | 33.91B |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 25.85B | 25.98B | 26.44B | 26.66B | 26.98B | 27.44B | 27.70B | 27.86B | 28.02B | 28.22B | 28.76B | 28.48B | 28.80B | 29.16B | 29.59B | 29.77B | 29.92B | 30.05B | 29.74B | 29.53B |
|
Shareholder's Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 25.85B | 25.98B | 26.44B | 26.66B | 26.98B | 27.44B | 27.70B | 27.86B | 28.02B | 28.22B | 28.76B | 28.48B | 28.80B | 29.16B | 29.59B | 29.77B | 29.92B | 29.21B | 29.74B | 30.35B |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 64.81B | 67.32B | 67.53B | 70.32B | 70.35B | 68.44B | 68.11B | 67.33B | 67.73B | 69.80B | 70.98B | 71.37B | 73.56B | 75.06B | 77.17B | 75.41B | 77.44B | 77.82B | 77.90B | 80.56B |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.20B | -0.17B | 0.29B | 0.24B | 0.18B | 0.37B | 0.36B | 0.24B | 0.27B | 0.20B | 0.31B | 0.14B | 0.18B | 0.30B | 0.24B | 0.28B | 0.24B | 0.26B | 0.34B | -0.01B |