|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00B | 1.35B | 0.94B | 0.83B | 0.61B | 0.74B | 0.98B | 0.95B | 1.09B | 1.18B | 0.00B | 0.00B | 1,155.40B | 1.07B | 1.29B | 0.77B | 0.79B | 0.63B | 0.60B | 0.52B |
|
Short-term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.12B | 0.02B | -0.00B | -0.00B | 0.00B | 0.03B | -0.00B | -0.00B | -0.00B | 0.08B | -0.00B | -0.00B | 3.28B | 0.01B | -0.00B | 0.00B | 0.01B | 0.00B | 0.00B | 0.01B |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.12B | 1.36B | 0.96B | 0.83B | 0.61B | 0.77B | 0.98B | 0.95B | 1.09B | 1.25B | 0.00B | 0.00B | 1,158.68B | 1.08B | 1.29B | 0.77B | 0.80B | 0.63B | 0.60B | 0.52B |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.97B | 0.98B | -0.12B | 0.06B | -0.07B | 0.85B | -0.11B | 0.09B | -0.12B | 1.06B | -0.10B | 0.13B | -0.05B | 1.03B | 0.01B | 0.08B | 1.12B | 1.17B | 1.11B | 1.14B |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.02B | 0.08B | | 0.04B | 0.03B | 0.04B | | | | 0.09B | | | | 0.10B | | | | 0.07B | | |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.95B | 1.06B | 1.10B | 0.11B | -0.05B | 0.88B | -0.11B | 0.09B | -0.12B | 1.15B | -0.10B | 0.13B | -0.05B | 1.12B | 0.01B | 0.08B | 1.12B | 1.25B | 1.11B | 1.14B |
|
Work In Process (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.84B | 0.83B | 0.09B | -0.14B | -0.07B | 0.91B | 0.12B | -0.17B | -0.02B | 0.85B | 0.12B | -0.19B | 0.04B | 0.89B | 0.07B | -0.08B | 0.99B | 0.99B | 0.85B | 1.01B |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,800.89B | | | | | 2,303.88B | | | | | | | | | | |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.15B | 0.14B | 0.01B | -0.01B | -0.02B | 0.15B | 0.01B | 0.01B | 0.00B | 0.15B | 0.03B | 0.02B | -0.02B | 0.15B | 0.02B | 0.02B | 0.15B | 0.14B | 0.13B | 0.15B |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.53B | 3.79B | 3.46B | 3.42B | 3.38B | 3.33B | 3.58B | 3.67B | 3.82B | 3.68B | 3.33B | 3.48B | 3.39B | 3.53B | 3.99B | 3.28B | 3.79B | 3.67B | 3.28B | 3.62B |
|
Construction in Progress (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 19.75B | 19,797.54B | 19,654.01B | | 19.66B | 19.97B | 19,438.20B | 19,518.81B | 19,905.70B | 20,152.43B | 21,056.23B | 22.51B | 21.83B | 22.73B | | | |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.28B | -0.57B | 0.28B | 0.27B | 0.28B | -0.55B | 0.28B | 0.29B | 0.29B | 0.46B | 0.28B | 0.28B | 0.27B | 0.27B | 0.26B | 0.26B | 0.27B | 0.27B | 0.26B | 0.27B |
|
Long-Term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 16.09B | 0.12B | -0.01B | 0.01B | 0.01B | 0.26B | -0.00B | -0.01B | -0.01B | 0.11B | -0.01B | -0.02B | 23.84B | 0.11B | -0.00B | 0.01B | 0.11B | 0.12B | 0.12B | 0.11B |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.59B | 6.47B | 6.53B | 6.36B | 6.55B | 6.50B | 6.47B | 6.55B | 6.48B | 6.51B | 6.49B | 6.59B | 6.54B | 6.94B | 7.02B | 7.81B | 8.07B | 8.53B | 8.36B | 8.54B |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.41B | -1.35B | 0.42B | 0.42B | 0.49B | 1.83B | 0.47B | 0.46B | 0.45B | -0.35B | 0.45B | 0.45B | 0.44B | 0.53B | 0.59B | 0.74B | 0.73B | 0.65B | 0.63B | 0.62B |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.00B | 5.12B | 6.95B | 6.78B | 7.04B | 8.33B | 6.94B | 7.01B | 6.93B | 6.15B | 6.94B | 7.04B | 6.98B | 7.47B | 7.61B | 8.56B | 8.80B | 9.18B | 8.99B | 9.16B |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.09B | 0.08B | 0.08B | 0.06B | 0.03B | 0.07B | 0.08B | 0.09B | 0.10B | 0.08B | 0.09B | 0.11B | 0.13B | 0.18B | 0.18B | 0.16B | 0.17B | 0.17B | 0.15B | 0.15B |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.17B | 0.15B | 0.14B | 0.16B | 0.19B | 0.11B | 0.10B | 0.11B | 0.10B | 0.06B | 0.08B | 0.08B | 0.07B | 0.08B | 0.07B | 0.06B | 0.08B | 0.10B | 0.10B | 0.11B |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.34B | 8.15B | 8.20B | 8.01B | 8.32B | 8.30B | 8.14B | 8.24B | 8.15B | -3.67B | -3.32B | -3.47B | -3.38B | -3.52B | 12,826.89B | -3.27B | 13,846.74B | -3.67B | -3.28B | -3.62B |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 11.88B | 11.93B | 11.67B | 11.43B | 11.70B | 11.64B | 11.73B | 11.91B | 11.97B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 12,830.88B | 0.01B | 13,850.53B | | | |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.85B | 0.71B | 0.06B | 0.04B | 0.07B | 0.78B | 0.01B | -0.12B | -0.13B | 0.69B | -0.00B | -0.03B | -0.04B | 0.73B | -0.06B | -0.09B | 0.75B | 0.74B | 0.72B | 0.74B |
|
Notes Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.85B | 0.71B | 0.74B | 0.04B | 0.07B | 0.78B | 0.01B | -0.12B | -0.13B | 0.69B | -0.00B | -0.03B | -0.04B | 0.73B | -0.06B | -0.09B | 0.75B | 0.74B | 0.72B | 0.74B |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.69B | | | | | | | | | | | | | | | | | | | |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.47B | 0.31B | 0.06B | 0.06B | 0.09B | 0.07B | 0.56B | 0.56B | 0.55B | 0.86B | 0.34B | 0.35B | 0.35B | 0.00B | 0.00B | 0.00B | 0.00B | 0.61B | 0.59B | 0.61B |
|
Current Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.14B | 0.13B | 0.13B | 0.13B | 0.12B | 0.12B | 0.12B | 0.12B | 0.11B | 0.15B | 0.16B | 0.14B | 0.13B | 0.11B | 0.11B | 0.11B | 0.12B | 0.13B | 0.13B | 0.13B |
|
Current Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.13B | | | | 0.12B | | | | 0.19B | | | | 0.11B | | | | 0.06B | | |
|
Current Deferred Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.36B | 0.35B | 0.03B | 0.11B | -0.06B | 0.35B | 0.07B | 0.20B | -0.11B | 0.36B | 0.01B | 0.16B | 0.09B | 0.39B | 0.01B | 0.04B | 0.41B | 0.42B | 0.46B | 0.51B |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.24B | 3.02B | 2.84B | 2.88B | 3.01B | 2.80B | 3.32B | 3.40B | 3.31B | 3.47B | 3.01B | 2.98B | 2.93B | 2.60B | 3.04B | 2.59B | 2.98B | 3.71B | 3.49B | 3.83B |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,405.28B | 2.39B | 2.38B | 2.12B | 2,141.01B | 2.43B | 1.78B | 1.85B | 1.88B | 1,779.94B | 1,703.68B | 1,753.69B | 1,853.96B | 1.97B | 2.47B | 2.40B | 2.58B | 2.03B | 1.99B | 2.04B |
|
Pension (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.17B | 0.16B | -0.00B | 0.00B | 0.00B | 0.12B | -0.00B | 0.00B | 0.00B | 0.12B | -0.00B | 0.00B | 0.00B | 0.14B | -0.00B | 0.00B | 0.14B | 0.14B | 0.14B | 0.14B |
|
Minority Interest (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.09B | 0.10B | 0.10B | 0.11B | 0.12B | 0.12B | 0.10B | 0.08B | 0.06B | 0.02B | 0.02B | 0.01B | 0.01B | 0.02B | 0.02B | 0.04B | 0.07B | 0.05B | 0.05B | 0.04B |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.51B | 0.48B | 0.46B | 0.42B | 0.41B | 0.42B | 0.40B | 0.39B | 0.38B | 0.33B | 0.30B | 0.31B | 0.31B | 0.34B | 0.34B | 0.35B | 0.36B | 0.38B | 0.37B | 0.36B |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.16B | 0.16B | 0.15B | 0.14B | 0.16B | 0.15B | 0.17B | 0.18B | 0.18B | 0.18B | 0.20B | 0.22B | 0.21B | 0.22B | 0.24B | 0.23B | 0.23B | 0.25B | 0.24B | 0.22B |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01B | 0.00B | -0.03B | -0.03B | -0.05B | 5.91B | 0.01B | 0.01B | 0.01B | 5.40B | 0.01B | 0.02B | 0.02B | 5.10B | 0.01B | -0.02B | -0.23B | 6.47B | 0.01B | -0.01B |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.50B | 6.38B | 6.14B | 6.07B | 6.22B | 6.06B | 5.92B | 5.97B | 5.84B | 5.59B | 5.08B | 5.11B | 5.04B | 5.32B | 5.77B | 5.96B | | 6.71B | | |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,405.75B | 2.70B | 2.44B | 2.18B | 2,141.11B | 2.50B | 2.34B | 2.41B | 2.43B | 1,780.80B | 1,704.03B | 1,754.04B | 1,854.31B | 1.97B | 2.47B | 2.40B | 2.58B | 2.64B | 2.58B | 2.65B |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.38B | 5.55B | 5.53B | 5.36B | 5.47B | 5.58B | 5.81B | 5.94B | 6.13B | 6.20B | 6.32B | 6.57B | 6.51B | 6.91B | 7.06B | 7.09B | | | | |
|
Shareholder's Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.55B | | 5.36B | | 5.58B | | 5.94B | | | | | | | | | | | | |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 11.88B | 11.93B | 11.67B | 11.43B | 11.70B | 11.64B | 11.73B | 11.91B | 11.97B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 12,830.88B | 0.01B | 13,850.53B | | | |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.25B | 0.26B | 0.19B | 0.06B | 4.07B | 0.03B | 0.22B | 0.28B | 0.14B | 0.12B | 0.15B | 0.19B | 0.25B | 0.33B | 0.45B | 0.61B | 0.58B | 0.73B | 0.60B | 0.64B |