|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.28B | 0.31B | 0.34B | 1.11B | 0.35B | 0.33B | 0.26B | 0.33B | 0.33B | 0.51B | 0.16B | 1.95B | 0.65B | 0.30B | 0.31B | 0.45B | 0.24B | 3.57B | 1.27B | 0.95B |
|
Short-term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.03B | 0.06B | 0.01B | 0.04B | 0.06B | 0.02B | 0.01B | 0.01B | 0.01B | 0.01B | 0.07B | 0.03B | 0.03B | 0.03B | 0.01B | 0.01B | 0.01B | 0.02B | 0.05B | 0.02B |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.31B | 0.37B | 0.35B | 1.15B | 0.41B | 0.34B | 0.27B | 0.34B | 0.34B | 0.53B | 0.23B | 1.97B | 0.68B | 0.33B | 0.32B | 0.46B | 0.25B | 3.59B | 1.32B | 0.97B |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.82B | 6.44B | 7.65B | 9.96B | 10.16B | 8.59B | 8.47B | 8.27B | 7.29B | 9.61B | 9.05B | 9.64B | 9.54B | 9.83B | 10.19B | 11.30B | 9.86B | 9.89B | 11.28B | 15.69B |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.12B | 0.06B | 0.05B | 0.07B | 0.12B | 0.09B | 0.09B | 0.22B | 0.24B | 0.24B | 0.26B | 0.26B | 0.28B | 0.28B | 0.09B | 0.30B | 0.33B | 0.34B | 0.12B | 0.17B |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.94B | 6.50B | 7.71B | 10.04B | 10.29B | 8.68B | 8.56B | 8.49B | 7.53B | 9.85B | 9.30B | 9.91B | 9.82B | 10.12B | 10.28B | 11.60B | 10.19B | 10.23B | 11.39B | 15.85B |
|
Raw Materials (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Finished Goods (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.66B | 1.81B | 2.01B | 1.98B | 2.22B | 2.49B | 2.46B | 2.05B | 2.27B | 2.59B | 2.48B | 2.27B | 2.62B | 2.50B | 3.07B | 2.79B | 2.79B | 3.27B | 4.77B | 4.64B |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.25B | 0.33B | 0.44B | 0.78B | 0.73B | 0.58B | 0.73B | 0.55B | 0.52B | 0.51B | 0.51B | 0.45B | 0.42B | 0.47B | 0.48B | 0.47B | 0.52B | 0.54B | 0.69B | 0.76B |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.21B | 9.05B | 10.54B | 15.70B | 15.43B | 12.16B | 12.08B | 11.37B | 10.60B | 13.42B | 12.43B | 15.02B | 13.41B | 13.34B | 14.20B | 15.24B | 13.67B | 17.44B | 18.23B | 22.26B |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 74.55B | 74.27B | 81.61B | 80.03B | 79.87B | 80.26B | 80.31B | 80.00B | 81.15B | 80.87B | 85.35B | 85.17B | 91.89B | 95.01B | 95.21B | 95.24B | 95.53B | 96.03B | 102.14B | 104.04B |
|
Long-Term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.02B | 2.96B | 2.95B | 2.92B | 2.92B | 2.87B | 2.89B | 2.86B | 0.00B | 2.99B | 3.10B | 3.09B | 3.24B | 3.27B | 3.27B | 3.26B | 3.24B | 3.27B | 3.59B | 3.65B |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.39B | 2.40B | 2.53B | 2.53B | 2.55B | 2.55B | 2.57B | 2.57B | 2.56B | 2.56B | 4.02B | 3.89B | 3.91B | 3.91B | 3.90B | 3.90B | 3.90B | 3.90B | 5.45B | 5.61B |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.56B | 5.47B | 5.86B | 5.61B | 5.61B | 5.50B | 5.42B | 5.32B | 5.30B | 5.20B | 6.24B | 6.11B | 6.20B | 6.10B | 5.97B | 5.89B | 5.77B | 5.66B | 7.44B | 7.29B |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.95B | 7.87B | 8.39B | 8.14B | 8.16B | 8.06B | 7.98B | 7.89B | 7.87B | 7.77B | 10.26B | 10.00B | 10.11B | 10.01B | 9.87B | 9.79B | 9.68B | 9.56B | 12.89B | 12.90B |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.66B | 1.72B | 1.65B | 1.68B | 1.71B | 1.57B | 1.56B | 1.58B | 1.68B | 1.69B | 1.73B | 0.51B | 1.84B | 1.97B | 2.02B | 2.07B | 2.07B | 2.15B | 2.59B | 2.69B |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 88.03B | 87.65B | 95.43B | 93.49B | 93.33B | 93.58B | 93.56B | 93.15B | 94.53B | 94.15B | 101.27B | 100.77B | 107.93B | 111.09B | 111.18B | 111.19B | 111.35B | 111.89B | 123.05B | 125.22B |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 96.24B | 96.70B | 105.96B | 109.19B | 108.77B | 105.73B | 105.64B | 104.52B | 105.13B | 107.57B | 113.70B | 115.79B | 121.34B | 124.43B | 125.38B | 126.42B | 125.02B | 129.33B | 141.29B | 147.48B |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.02B | | | 0.00B | 8.90B | 0.01B | 6.95B | 6.93B | 6.17B | 8.00B | 0.02B | 7.54B | 7.47B | 7.33B | 8.31B | 8.99B | 7.51B | 7.30B | 0.04B | 13.13B |
|
Dividends payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.02B | | | 0.00B | 8.90B | 0.01B | 6.95B | 6.93B | 6.17B | 8.00B | 0.02B | 7.54B | 7.47B | 7.33B | 8.31B | 8.99B | 7.51B | 7.30B | 0.04B | 13.13B |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.80B | 3.20B | 3.07B | 3.20B | 3.41B | 3.62B | 3.33B | 3.17B | 3.32B | 3.70B | 3.52B | 3.77B | 3.89B | 4.65B | 4.24B | 4.48B | 4.23B | 4.98B | 5.17B | 5.63B |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.68B | 0.68B | 0.14B | 0.00B | 0.06B | 0.00B | 0.00B | 0.01B | 1.01B | 1.01B | 0.02B | 0.01B | 0.26B | 0.01B | 0.02B | 0.01B | 0.01B | 0.03B | 0.02B |
|
Current Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.05B | 0.05B | 0.05B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.06B | 0.06B | 0.07B | 0.07B | 0.07B | 0.07B | 0.07B | 0.07B | 0.24B | 0.20B |
|
Current Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Deferred Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.55B | 9.83B | 10.84B | 13.72B | 13.47B | 11.24B | 10.37B | 10.16B | 13.01B | 12.76B | 11.28B | 12.72B | 11.71B | 12.37B | 12.66B | 13.57B | 11.85B | 12.41B | 14.96B | 19.04B |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 45.61B | 44.79B | 49.02B | 48.83B | 48.10B | 47.41B | 48.26B | 47.23B | 44.67B | 47.08B | 51.38B | 52.30B | 57.36B | 58.99B | 59.75B | 59.78B | 60.75B | 63.10B | 68.31B | 69.32B |
|
Preferred Stock Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Minority Interest (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.78B | 0.78B | 0.78B | 0.49B | 0.49B | 0.49B | 7.63B | 0.49B | 0.49B | 0.50B | 0.78B | 0.67B | 0.42B | 0.42B | 10.90B | 0.42B | 0.32B | 1.80B | 0.25B | 0.25B |
|
Liabilities from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.03B | 1.09B | | | | | | | 0.13B | | | | | | | | |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.62B | 3.68B | 3.65B | 3.54B | 3.61B | 3.66B | 3.70B | 3.76B | 3.84B | 3.89B | 3.93B | 4.01B | 4.00B | 4.11B | 4.19B | 4.18B | 4.20B | 4.26B | 5.31B | 5.59B |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.81B | 0.80B | 0.81B | 0.81B | 0.80B | 0.79B | 0.80B | 0.79B | 0.79B | 0.78B | 0.78B | 0.70B | 0.75B | 0.74B | 0.73B | 0.75B | 0.75B | 0.80B | 1.51B | 1.57B |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.22B | 0.19B | 0.19B | 0.14B | 0.14B | 1.53B | 0.02B | 0.04B | 0.02B | | 0.00B | | 1.63B | 1.61B | 1.62B | 1.56B | 1.61B | 1.61B | 1.94B | 1.97B |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 59.74B | 90.43B | 4.11B | 68.72B | 67.86B | 63.64B | 4.35B | 63.81B | 64.15B | 67.01B | 4.38B | 72.00B | 74.24B | 76.64B | 3.54B | 78.70B | 77.88B | 82.37B | 4.32B | 95.77B |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 60.97B | 90.62B | 66.62B | 68.86B | 68.00B | 65.17B | 64.98B | 63.85B | 64.17B | 67.01B | 69.76B | 72.00B | 75.87B | 78.25B | 79.36B | 80.26B | 79.49B | 83.99B | 106.92B | 97.75B |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 45.61B | 45.47B | 49.70B | 48.96B | 48.11B | 47.47B | 48.26B | 47.23B | 44.68B | 48.08B | 52.39B | 52.31B | 57.37B | 59.26B | 59.76B | 59.80B | 60.76B | 63.11B | 68.33B | 69.34B |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 35.27B | 6.08B | 39.34B | 40.33B | 40.77B | 40.57B | 40.66B | 40.67B | 40.96B | 40.56B | 43.94B | 43.79B | 45.47B | 46.18B | 46.02B | 46.16B | 45.53B | 45.34B | 34.37B | 49.74B |
|
Shareholder's Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 35.27B | 6.08B | 39.34B | 40.33B | 40.77B | 40.57B | 40.66B | 40.67B | 40.96B | 40.56B | 43.94B | 43.79B | 45.47B | 46.18B | 46.02B | 46.16B | 45.53B | 45.34B | 49.01B | 34.46B |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 96.24B | 96.70B | 105.96B | 109.19B | 108.77B | 105.73B | 105.64B | 104.52B | 105.13B | 107.57B | 113.70B | 115.79B | 121.34B | 124.43B | 125.38B | 126.42B | 125.02B | 129.33B | 141.29B | 147.48B |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.01B | -0.01B | 0.02B | 0.04B | -0.00B | 0.03B | 0.02B | -0.00B | 0.02B | -0.00B | -0.00B | -0.00B | -0.00B | 0.04B | -0.00B | -0.00B | -0.00B | 0.07B | -0.00B | 0.07B |
|
Preferred Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.65B | 5.67B | 6.05B | 6.08B | 6.05B | 6.08B | 6.05B | 6.08B | 6.04B | 6.08B | 6.46B | 5.63B | 3.85B | 3.89B | 3.85B | 3.89B | 3.36B | 3.39B | 3.36B | 3.39B |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.04B | | | | 0.04B | | | | 0.04B | | | | 0.04B | | | | 0.04B | |