|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.64B | 2.69B | 2.46B | 2.57B | 2.29B | 2.65B | 2.45B | 2.56B | 3.16B | 2.66B | 2.90B | 2.76B | 2.47B | 2.24B | 2.60B | 2.31B | 2.29B | 2.24B | 2.25B | 3.06B |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.64B | 2.69B | 2.46B | 2.57B | 2.29B | 2.65B | 2.45B | 2.56B | 3.16B | 2.66B | 2.90B | 2.76B | 2.47B | 2.24B | 2.60B | 2.31B | 2.29B | 2.24B | 2.25B | 3.06B |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.96B | 3.83B | 3.50B | 3.49B | 3.37B | 3.78B | 3.96B | 3.94B | 3.48B | 3.76B | 3.80B | 3.60B | 3.03B | 2.95B | 3.50B | 3.38B | 3.67B | 3.92B | 3.86B | 3.84B |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.28B | 0.17B | 0.39B | 0.39B | 0.52B | 0.51B | 0.53B | 0.51B | 0.24B | 0.59B | 0.58B | 0.60B | 0.25B | 0.46B | 0.59B | 0.63B | 0.62B | 0.75B | 0.82B | 0.88B |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.24B | 4.00B | 3.90B | 3.88B | 3.89B | 4.29B | 4.49B | 4.45B | 3.72B | 4.35B | 4.38B | 4.21B | 3.28B | 3.41B | 4.10B | 4.01B | 4.29B | 4.67B | 4.68B | 4.72B |
|
Raw Materials (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.83B | 3.34B | 4.11B | 4.74B | 5.29B | 5.86B | 6.20B | 6.37B | 6.14B | 5.99B | 5.66B | 5.30B | 5.04B | 4.86B | 4.57B | 4.33B | 4.09B | 4.18B | 4.19B | 4.45B |
|
Work In Process (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.46B | 0.45B | 0.47B | 0.55B | 0.60B | 0.66B | 0.74B | 0.69B | 0.71B | 0.76B | 0.71B | 0.70B | 0.62B | 0.52B | 0.46B | 0.47B | 0.48B | 0.52B | 0.54B | 0.46B |
|
Finished Goods (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.60B | 0.65B | 0.60B | 0.67B | 0.69B | 0.72B | 0.79B | 0.78B | 0.68B | 0.78B | 0.80B | 0.81B | 0.54B | 0.47B | 0.44B | 0.47B | 0.49B | 0.52B | 0.55B | 0.64B |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.90B | 4.44B | 5.17B | 5.96B | 6.58B | 7.24B | 7.73B | 7.84B | 7.39B | 7.53B | 7.17B | 6.82B | 6.21B | 5.84B | 5.47B | 5.27B | 5.07B | 5.21B | 5.27B | 5.55B |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.59B | 0.59B | 0.66B | 0.80B | 0.90B | 0.96B | 0.96B | 0.96B | 0.88B | 1.00B | 1.02B | 1.09B | 1.03B | 1.06B | 1.19B | 1.16B | 1.19B | 1.34B | 1.65B | 1.83B |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 11.36B | 11.73B | 12.18B | 13.21B | 14.34B | 15.15B | 15.63B | 15.82B | 16.03B | 15.54B | 15.46B | 14.88B | 12.99B | 12.55B | 13.35B | 12.76B | 12.84B | 13.47B | 13.84B | 15.15B |
|
Buildings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Construction in Progress (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Land & Improvements (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.10B | 2.09B | 2.10B | 2.11B | 2.12B | 2.13B | 2.20B | 2.29B | 2.34B | 2.36B | 2.33B | 2.33B | 2.27B | 2.23B | 2.25B | 2.24B | 2.33B | 2.33B | 2.35B | 2.39B |
|
Long-Term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.09B | 1.09B | 1.08B | 0.27B | 1.14B | 1.34B | 1.32B | 1.34B | 1.14B | 1.34B | 1.34B | 1.35B | 1.14B | 1.14B | 1.15B | 1.33B | 1.34B | 0.01B | 1.38B | 1.38B |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.21B | 0.20B | 0.18B | 0.43B | 0.41B | 0.37B | 0.33B | 0.33B | 0.32B | 0.30B | 0.28B | 0.27B | 0.24B | 0.23B | 0.22B | 0.34B | 0.34B | 0.33B | 0.31B | 0.30B |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.30B | 1.29B | 1.27B | 0.70B | 1.55B | 1.71B | 1.65B | 1.67B | 1.45B | 1.64B | 1.61B | 1.61B | 1.38B | 1.37B | 1.37B | 1.68B | 1.68B | 0.34B | 1.69B | 1.68B |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.43B | 0.45B | 0.55B | 0.45B | 0.47B | 0.45B | 0.54B | 0.52B | 0.88B | 0.77B | 0.96B | 0.94B | 1.01B | 1.02B | 1.03B | 1.02B | 0.96B | 0.95B | 0.96B | 0.93B |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.47B | 4.46B | 4.53B | 4.96B | 4.99B | 4.91B | 4.99B | 5.07B | 5.37B | 5.40B | 5.50B | 5.49B | 5.26B | 5.19B | 5.24B | 5.52B | 5.54B | 5.67B | 5.70B | 5.67B |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 15.84B | 16.19B | 16.71B | 18.18B | 19.32B | 20.05B | 20.62B | 20.89B | 21.41B | 20.94B | 20.97B | 20.37B | 18.26B | 17.74B | 18.59B | 18.27B | 18.38B | 19.13B | 19.55B | 20.82B |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.25B | 5.45B | 5.85B | 5.99B | 6.25B | 6.69B | 6.82B | 6.63B | 5.72B | 5.89B | 5.73B | 5.29B | 4.47B | 4.73B | 5.14B | 5.03B | 5.15B | 5.80B | 6.12B | 6.48B |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.25B | 5.45B | 5.85B | 5.99B | 6.25B | 6.69B | 6.82B | 6.63B | 5.72B | 5.89B | 5.73B | 5.29B | 4.47B | 4.73B | 5.14B | 5.03B | 5.15B | 5.80B | 6.12B | 6.48B |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.47B | 0.43B | 0.45B | 0.47B | 0.47B | 0.42B | 0.48B | 0.50B | 0.51B | 0.47B | 0.50B | 0.51B | 0.49B | 0.43B | 0.47B | 0.51B | 0.56B | 0.49B | 0.57B | 0.59B |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.00B | 1.98B | 0.96B | 0.99B | 1.04B | 1.13B | 1.23B | 1.06B | 1.02B | 1.08B | 1.08B | 1.01B | 0.97B | 1.01B | 1.02B | 1.02B | 0.98B | 1.07B | 1.09B | 1.15B |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.27B | 0.27B | 0.28B | 0.65B | 0.95B | 0.95B | 0.92B | 0.49B | 0.15B | 0.15B | | 0.00B | | 0.54B | 0.53B | 0.53B | 1.21B | 0.68B | 0.68B | 0.68B |
|
Current Deferred Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.85B | | 1.15B | 0.61B | 2.00B | 0.74B | 2.70B | 2.98B | 2.96B | 3.04B | 2.79B | 2.57B | 2.62B | 2.27B | 2.13B | 1.94B | 1.96B | 1.88B | 1.91B | 1.96B |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.83B | 8.14B | 8.69B | 9.64B | 10.71B | 11.59B | 12.15B | 11.67B | 10.87B | 10.64B | 10.11B | 9.39B | 8.54B | 8.97B | 9.31B | 9.04B | 9.85B | 9.92B | 10.37B | 10.86B |
|
Capital Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.52B | 3.50B | 3.50B | 3.80B | 3.25B | 3.13B | 3.08B | 3.52B | 3.54B | 3.44B | 3.41B | 3.43B | 3.26B | 2.67B | 3.18B | 3.15B | 2.48B | 3.00B | 3.01B | 3.76B |
|
Minority Interest (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.08B | 0.08B | 0.09B | 0.10B | 0.35B | 0.38B | 0.45B | 0.48B | | | | | | | | |
|
Liabilities from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.23B | | | | | | | | | | | |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.69B | 0.55B | 0.53B | 0.55B | 0.68B | 0.52B | 0.49B | 0.50B | 0.50B | 0.51B | 0.50B | 0.50B | 0.63B | 0.46B | 0.48B | 0.47B | 0.46B | 0.58B | 0.60B | 0.58B |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.49B | 0.49B | 0.47B | 0.54B | 0.61B | 0.64B | 0.63B | 0.60B | 0.55B | 0.55B | 0.60B | 0.60B | 0.64B | 0.64B | 0.62B | 0.62B | 0.59B | 0.54B | 0.52B | 0.50B |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 11.91B | 12.19B | 12.72B | 13.98B | 14.51B | 15.24B | 15.72B | 15.69B | 15.15B | 14.60B | 14.02B | 13.32B | 12.29B | 12.10B | 12.96B | 12.66B | 12.79B | 13.51B | 13.99B | 15.20B |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 12.40B | 12.68B | 13.20B | 14.52B | 15.12B | 15.88B | 16.35B | 16.29B | 15.70B | 15.15B | 14.61B | 13.92B | 12.93B | 12.74B | 13.58B | 13.28B | 13.38B | 14.04B | 14.51B | 15.70B |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.78B | 3.78B | 3.79B | 4.45B | 4.20B | 4.08B | 4.00B | 4.02B | 3.69B | 3.60B | 3.41B | 3.43B | 3.26B | 3.21B | 3.71B | 3.68B | 3.69B | 3.68B | 3.69B | 4.43B |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.44B | 3.51B | 3.51B | 3.65B | 4.13B | 4.09B | 4.18B | 4.50B | 5.71B | 5.79B | 6.36B | 6.45B | 5.33B | 5.00B | 5.00B | 4.99B | 5.00B | 5.09B | 5.04B | 5.12B |
|
Shareholder's Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.44B | 3.51B | 3.51B | 3.65B | 4.13B | 4.09B | 4.18B | 4.50B | 5.71B | 5.79B | 6.36B | 6.45B | 5.33B | 5.00B | 5.00B | 4.99B | 5.00B | 5.09B | 5.04B | 5.12B |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 15.84B | 16.19B | 16.71B | 18.18B | 19.32B | 20.05B | 20.62B | 20.89B | 21.41B | 20.94B | 20.97B | 20.37B | 18.26B | 17.74B | 18.59B | 18.27B | 18.38B | 19.13B | 19.55B | 20.82B |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.02B | 0.05B | 0.05B | 0.01B | 0.02B | 0.01B | 0.01B | 0.05B | 0.02B | 0.01B | | 0.01B | 0.05B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.02B |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -2.29B | -2.08B | -0.14B | -1.52B | -0.18B | -1.16B | -0.93B | -0.70B | -0.56B | -0.17B | -0.15B | 0.05B | 0.45B | -0.24B | -0.17B | -0.28B | -0.22B | 1.48B | 1.68B | -0.10B |