|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.95B | 3.14B | 1.60B | 2.91B | 2.20B | 2.50B | 1.20B | 2.00B | 1.20B | 1.40B | 1.91B | 1.04B | 1.36B | 2.10B | 1.70B | 1.20B | 1.50B | 2.50B | 2.30B | 3.65B |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.95B | 3.14B | 1.60B | 2.91B | 2.20B | 2.50B | 1.20B | 2.00B | 1.20B | 1.40B | 1.91B | 1.04B | 1.36B | 2.10B | 1.70B | 1.20B | 1.50B | 2.50B | 2.30B | 3.65B |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.25B | 3.05B | 3.04B | 3.02B | 3.21B | 2.79B | 3.01B | 2.94B | 3.17B | 3.13B | 3.00B | 3.12B | 3.15B | 3.17B | 2.98B | 3.29B | 3.61B | 3.30B | 2.41B | 2.25B |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 37.02B | 8.33B | 8.50B | 7.89B | 36.71B | 8.11B | 39.48B | 8.15B | 8.29B | 8.45B | 40.55B | 8.52B | 8.57B | 41.81B | 8.25B | 9.14B | 8.41B | 8.64B | 43.06B | 45.53B |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 40.27B | 11.38B | 11.54B | 10.90B | 39.92B | 10.90B | 42.49B | 11.08B | 11.46B | 11.59B | 43.56B | 11.64B | 11.72B | 44.98B | 11.22B | 12.43B | 12.03B | 11.94B | 45.47B | 47.78B |
|
Raw Materials (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Work In Process (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Finished Goods (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.80B | 5.65B | 5.34B | 5.55B | 6.16B | 6.26B | 6.32B | 7.01B | 7.64B | 8.28B | 8.58B | 9.59B | 9.69B | 10.14B | 9.72B | 9.82B | 9.89B | 9.81B | 9.23B | 9.18B |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.65B | 1.52B | 1.50B | 1.44B | 1.17B | 1.35B | 1.70B | 1.46B | 1.57B | 1.56B | 2.12B | 1.93B | 1.54B | 1.48B | 1.74B | 1.63B | 1.63B | 1.57B | 1.90B | 1.92B |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 21.58B | 21.69B | 19.99B | 20.79B | 20.58B | 21.00B | 21.06B | 21.59B | 21.82B | 22.78B | 23.61B | 24.20B | 24.31B | 25.74B | 24.39B | 25.12B | 25.07B | 25.85B | 24.25B | 26.05B |
|
Buildings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.71B | | | | 4.24B | | | | 4.65B | | | | 4.89B | | | | 5.76B | |
|
Construction in Progress (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.06B | | | | 1.02B | | | | 1.09B | | | | 1.17B | | | | 1.46B | |
|
Land & Improvements (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.41B | | | | 0.41B | | | | 0.45B | | | | 0.44B | | | | 0.52B | |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.13B | 5.20B | 5.42B | 5.45B | 5.48B | 5.57B | 5.90B | 5.87B | 5.95B | 6.01B | 6.20B | 6.19B | 6.28B | 6.32B | 6.47B | 6.46B | 6.56B | 6.60B | 7.53B | 7.50B |
|
Long-Term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 20.02B | 20.09B | 20.10B | 20.11B | 20.00B | 20.16B | 20.33B | 20.39B | 20.44B | 20.39B | 20.59B | 20.46B | 20.45B | 20.76B | 20.56B | 20.62B | 20.88B | 20.87B | 21.01B | 20.96B |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.00B | 2.02B | 1.98B | 1.93B | 1.87B | 1.92B | 1.82B | 1.78B | 1.73B | 1.68B | 1.66B | 1.59B | 1.55B | 1.58B | 1.52B | 1.46B | 1.44B | 1.40B | 1.38B | 1.33B |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 22.02B | 22.11B | 22.08B | 22.04B | 21.87B | 22.08B | 22.16B | 22.16B | 22.18B | 22.07B | 22.24B | 22.05B | 22.00B | 22.34B | 22.08B | 22.09B | 22.31B | 22.27B | 22.38B | 22.28B |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.44B | 2.38B | 2.59B | 2.59B | 2.55B | 2.47B | 2.46B | 2.48B | 2.61B | 2.67B | 2.75B | 2.81B | 2.85B | 2.90B | 2.95B | 2.92B | 2.95B | 2.87B | 3.09B | 3.19B |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 29.60B | 29.68B | 30.09B | 30.08B | 29.90B | 30.11B | 30.52B | 30.51B | 30.73B | 30.75B | 31.20B | 31.05B | 31.13B | 31.57B | 31.49B | 31.46B | 31.82B | 31.75B | 33.00B | 32.97B |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 51.18B | 51.37B | 50.07B | 50.88B | 50.48B | 51.12B | 51.59B | 52.10B | 52.56B | 53.52B | 54.81B | 55.88B | 55.88B | 55.88B | 55.88B | 56.58B | 56.89B | 57.60B | 57.25B | 59.03B |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.60B | 2.68B | 3.17B | 3.19B | 3.14B | 3.11B | 3.40B | 3.25B | 3.37B | 3.31B | 3.10B | 3.20B | 2.97B | 3.29B | 3.34B | 3.36B | 3.08B | 3.46B | 2.68B | 2.84B |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.60B | 2.68B | 3.17B | 3.19B | 3.14B | 3.11B | 3.40B | 3.25B | 3.37B | 3.31B | 3.10B | 3.20B | 2.97B | 3.29B | 3.34B | 3.36B | 3.08B | 3.46B | 2.68B | 2.84B |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.61B | 3.57B | 3.54B | 3.48B | 3.31B | 3.64B | 3.25B | 3.26B | 3.19B | 3.29B | 3.27B | 3.11B | 3.19B | 3.34B | 3.49B | 3.28B | 3.42B | 3.54B | 3.29B | 3.38B |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.82B | 2.18B | 1.00B | 1.00B | 1.75B | 2.25B | 1.25B | 1.26B | 0.51B | 0.01B | 0.51B | 0.51B | 2.00B | 2.00B | 1.50B | 2.35B | 1.20B | 1.01B | 1.01B | 1.75B |
|
Current Deferred Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.96B | 6.17B | 6.27B | 6.36B | 6.53B | 6.66B | 7.44B | 7.72B | 8.63B | 9.35B | 9.56B | 9.97B | 10.09B | 10.93B | 9.49B | 9.77B | 10.68B | 10.46B | 9.82B | 10.85B |
|
Curent Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 14.98B | 14.60B | 13.98B | 14.04B | 14.74B | 15.66B | 15.34B | 15.48B | 15.69B | 15.96B | 16.43B | 16.79B | 18.26B | 19.56B | 17.82B | 18.76B | 18.38B | 18.46B | 16.80B | 18.82B |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 11.48B | 11.48B | 10.49B | 10.49B | 9.74B | 9.24B | 9.24B | 9.24B | 9.25B | 9.25B | 8.75B | 8.75B | 7.26B | 7.26B | 7.26B | 7.26B | 7.51B | 7.01B | 7.01B | 6.26B |
|
Pension (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.40B | 9.56B | 7.96B | 8.34B | 8.62B | 8.57B | 8.43B | 8.28B | 8.14B | 8.36B | 8.32B | 8.29B | 7.89B | 7.52B | 8.73B | 8.34B | 7.42B | 7.69B | 7.82B | 7.87B |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 20.88B | 21.05B | 18.45B | 18.83B | 18.36B | 17.81B | 17.68B | 17.52B | 17.39B | 17.61B | 17.08B | 17.05B | 15.15B | 14.78B | 15.99B | 15.60B | 14.93B | 14.70B | 14.83B | 14.12B |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 35.86B | 35.65B | 32.43B | 32.86B | 33.10B | 33.47B | 33.02B | 33.01B | 33.08B | 33.57B | 33.51B | 34.47B | 33.84B | 32.91B | 33.82B | 34.35B | 33.31B | 33.16B | 31.63B | 32.95B |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 14.31B | 13.67B | 11.49B | 11.50B | 11.49B | 11.49B | 10.50B | 10.50B | 9.76B | 9.26B | 9.26B | 9.26B | 9.26B | 9.27B | 8.76B | 9.61B | 8.71B | 8.01B | 8.01B | 8.01B |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 15.32B | 15.72B | 17.64B | 18.01B | 17.38B | 17.65B | 18.57B | 19.09B | 19.48B | 19.96B | 21.30B | 21.41B | 22.04B | 22.97B | 22.06B | 22.23B | 23.58B | 24.43B | 25.62B | 26.08B |
|
Shareholder's Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 15.32B | 15.72B | 17.64B | 18.01B | 17.38B | 17.65B | 18.57B | 19.09B | 19.48B | 19.96B | 21.30B | 21.41B | 22.04B | 22.97B | 22.06B | 22.23B | 23.58B | 24.43B | 25.62B | 26.08B |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 51.18B | 51.37B | 50.07B | 50.88B | 50.48B | 51.12B | 51.59B | 52.10B | 52.56B | 53.52B | 54.81B | 55.88B | 55.88B | 55.88B | 55.88B | 56.58B | 56.89B | 57.60B | 57.25B | 59.03B |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01B | 0.01B | 0.01B | 0.00B | 0.00B | 0.00B | 0.01B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.01B | 0.00B | 0.00B | 0.00B | 0.01B | 0.00B |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.21B | -3.52B | -1.92B | 0.10B | -2.15B | -2.48B | -2.15B | -2.28B | -0.01B | -2.00B | -1.16B | 39.68B | 40.19B | -1.10B | -1.52B | -1.37B | -0.80B | 43.34B | -0.48B | -0.56B |