|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.76B | 5.76B | 0.51B | 8.14B | 4.25B | 4.37B | 3.51B | 3.93B | 4.02B | 3.64B | 3.54B | 3.74B | 4.15B | 4.97B | 5.62B | 4.80B | 4.45B | 4.52B | 4.64B | 4.17B |
|
Short-term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.27B | 0.25B | -0.03B | 0.13B | -0.38B | 0.08B | 0.15B | 0.21B | 0.18B | 0.16B | -0.09B | -0.13B | 0.31B | 0.14B | 0.12B | 0.27B | -0.15B | 0.16B | -0.26B | -0.21B |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.03B | 6.01B | 0.48B | 8.27B | 3.87B | 4.45B | 3.66B | 4.13B | 4.21B | 3.81B | 3.45B | 3.61B | 4.46B | 5.11B | 5.74B | 5.07B | 4.30B | 4.68B | 4.38B | 3.96B |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 10.61B | 10.60B | 3.24B | 8.13B | 8.85B | 8.27B | 8.31B | 8.48B | 10.82B | 9.17B | 8.67B | 9.16B | 9.59B | 8.77B | 8.89B | 9.77B | 10.71B | 9.94B | 10.46B | 10.34B |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.71B | 15.20B | | | 1.44B | | | | 1.30B | | | | 1.10B | | | | 1.53B | | |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 10.61B | 12.30B | 18.44B | 8.13B | 8.85B | 9.71B | 8.31B | 8.48B | 10.82B | 10.46B | 8.67B | 9.16B | 9.59B | 9.87B | 8.89B | 9.77B | 10.71B | 11.46B | 10.46B | 10.34B |
|
Raw Materials (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Work In Process (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Finished Goods (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.61B | 7.80B | 1.32B | 5.87B | 5.49B | 6.04B | 6.51B | 6.90B | 6.94B | 6.82B | 7.23B | 7.40B | 7.69B | 7.28B | 7.56B | 8.10B | 8.26B | 7.88B | 8.30B | 8.43B |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 25.16B | 25.17B | 20.53B | 68.24B | 23.86B | 24.36B | 23.97B | 24.21B | 26.90B | 23.14B | 21.82B | 21.16B | 22.48B | 21.82B | 22.78B | 23.58B | 24.08B | 23.29B | 23.94B | 23.56B |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 13.69B | 13.39B | 2.13B | 10.71B | 10.49B | 10.48B | 10.65B | 10.84B | 11.16B | 11.20B | 11.36B | 11.34B | 11.54B | 54.51B | 11.53B | 12.16B | 12.61B | 12.40B | 12.59B | 12.56B |
|
Long-Term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.12B | 2.87B | 0.11B | 0.10B | 0.08B | 18.45B | 0.09B | 0.08B | 0.10B | 1.41B | 0.06B | 0.07B | 0.11B | 0.12B | 0.12B | 0.12B | 0.17B | 0.12B | 0.13B | 0.14B |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 14.59B | 14.22B | 11.11B | 7.44B | 8.48B | 8.26B | 8.33B | 8.40B | 8.83B | 8.45B | 8.85B | 8.79B | 8.68B | 8.96B | 8.72B | 8.98B | 9.60B | 9.34B | 9.82B | 9.90B |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 41.69B | 40.55B | 26.04B | 14.32B | 18.37B | 16.79B | 17.21B | 19.43B | 19.37B | 18.33B | 19.87B | 19.53B | 19.50B | 19.91B | 20.48B | 20.51B | 22.76B | 22.28B | 24.45B | 22.54B |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 56.28B | 54.77B | 37.16B | 21.76B | 26.85B | 25.06B | 25.55B | 27.84B | 28.21B | 26.78B | 28.73B | 28.32B | 28.18B | 28.87B | 29.20B | 29.50B | 32.36B | 31.61B | 34.28B | 32.45B |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.72B | 7.03B | 0.42B | 6.24B | 5.68B | 6.64B | 6.82B | 7.26B | 7.11B | 7.51B | 7.44B | 7.78B | 8.17B | 8.67B | 8.07B | 8.78B | 8.32B | 8.67B | 8.50B | 8.50B |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.72B | 2.26B | 0.03B | 2.19B | 1.38B | 1.40B | 1.82B | 1.75B | 1.45B | 1.97B | 2.10B | 2.18B | 2.52B | 2.49B | 2.55B | 2.67B | 2.88B | 2.86B | 3.18B | 3.56B |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 83.31B | 81.46B | 39.89B | 43.90B | 47.22B | 46.19B | 47.26B | 50.20B | 50.19B | 50.09B | 52.40B | 52.13B | 52.95B | 54.51B | 53.68B | 55.48B | 58.69B | 58.01B | 60.81B | 59.27B |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 108.48B | 106.63B | 60.41B | 112.14B | 71.08B | 70.55B | 71.22B | 74.41B | 77.09B | 73.23B | 74.22B | 73.29B | 75.42B | 76.32B | 76.46B | 79.05B | 82.77B | 81.30B | 84.76B | 82.83B |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.26B | | | | | | | | | | | | | | | | |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -21.00B | 23.66B | -4.22B | -18.65B | -18.99B | 19.08B | -17.34B | -17.46B | -19.74B | 19.66B | -18.55B | -17.98B | -18.68B | 19.68B | -19.08B | -19.77B | -21.15B | -20.46B | -19.33B | -19.24B |
|
Notes Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -6.71B | 4.85B | -0.29B | -4.19B | -3.29B | 4.64B | -5.18B | -7.41B | -6.13B | 3.48B | -3.32B | -4.25B | -3.66B | 2.95B | -2.47B | -2.73B | -3.85B | -0.37B | -6.80B | -5.76B |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -27.71B | 28.52B | -4.51B | -22.84B | -22.28B | 23.71B | -22.52B | -24.87B | -25.87B | 23.14B | -21.87B | -22.23B | -22.33B | 22.63B | -21.55B | -22.51B | -25.01B | -20.83B | -26.13B | -25.00B |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -6.96B | 4.85B | -1.96B | -6.89B | -7.50B | 1.51B | -6.83B | -6.61B | -6.95B | 3.49B | -7.59B | -7.63B | -7.82B | 2.95B | -7.37B | -7.26B | -7.48B | -7.16B | -7.12B | -7.25B |
|
Current Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.99B | 0.66B | -0.32B | -0.37B | -0.15B | 0.55B | -0.52B | -0.68B | -0.36B | 0.62B | -0.91B | -0.92B | -0.74B | 0.90B | -0.79B | -0.78B | -0.44B | -0.66B | -0.75B | -0.70B |
|
Current Deferred Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -30.90B | 31.91B | -6.74B | -47.65B | -24.69B | 26.75B | -25.16B | -27.67B | -28.36B | 26.15B | -25.18B | -25.68B | -27.88B | 27.85B | -26.24B | -27.19B | -28.79B | -28.45B | -30.24B | -28.89B |
|
Capital Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -28.59B | 6.90B | -12.56B | -23.65B | -22.77B | 6.78B | -20.23B | -19.46B | -20.26B | 18.87B | -19.23B | -17.14B | -17.21B | 18.74B | -20.75B | -20.42B | -20.10B | -19.56B | -18.89B | -18.71B |
|
Non-Current Deffered Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Pension (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -4.66B | 4.20B | -0.34B | -3.18B | -3.45B | 3.02B | -3.01B | -2.92B | -2.89B | 2.90B | -2.93B | -2.83B | -2.63B | 2.39B | -2.36B | -2.34B | -2.24B | -2.24B | -2.29B | -2.17B |
|
Minority Interest (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.72B | 8.47B | 8.66B | 7.89B | -0.51B | -0.59B | -0.62B | -0.67B | -0.65B | -0.69B | -0.78B | -0.76B | -0.72B | -0.75B | -0.63B | -0.58B | -0.53B | -0.56B | -0.58B | -0.63B |
|
Liabilities from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -22.48B | | | | | | | | | | | | | | -0.18B | | |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -5.05B | 4.79B | -4.66B | -0.19B | -0.43B | 0.34B | -0.35B | -0.63B | -0.51B | 0.39B | -0.37B | -0.37B | -0.38B | 0.49B | -0.51B | -0.51B | -0.53B | -0.39B | -0.39B | -0.41B |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.14B | 1.24B | -0.01B | -1.11B | -1.05B | 1.05B | -1.08B | -1.13B | -1.35B | 1.37B | -1.42B | -1.42B | -1.35B | 1.41B | -1.30B | -1.33B | -1.38B | -1.36B | -1.40B | -1.46B |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -47.59B | 45.96B | -17.64B | -35.98B | -36.12B | 31.95B | -32.32B | -31.53B | -32.75B | 31.21B | -32.27B | -30.23B | -30.06B | 31.68B | -33.02B | -32.72B | -32.73B | -31.62B | -31.03B | -30.89B |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -78.50B | 77.86B | -24.39B | -83.62B | -60.81B | 58.71B | -57.47B | -59.19B | -61.11B | 57.35B | -57.44B | -55.91B | -57.94B | 59.52B | -59.26B | -59.90B | -61.51B | -60.07B | -61.27B | -59.79B |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -35.54B | 11.75B | -14.52B | -30.55B | -30.27B | 8.29B | -27.06B | -26.07B | -27.21B | 22.36B | -26.81B | -24.76B | -25.03B | 21.69B | -28.12B | -27.68B | -27.58B | -26.73B | -26.01B | -25.96B |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 29.98B | 28.77B | 36.03B | 28.51B | 10.27B | 12.43B | 13.75B | 15.22B | 15.98B | 15.88B | 16.78B | 17.38B | 17.48B | 17.55B | 17.20B | 19.15B | 21.26B | 21.22B | 23.49B | 23.05B |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 108.48B | 106.63B | 60.41B | 112.14B | 71.08B | 70.55B | 71.22B | 74.41B | 77.09B | 73.23B | 74.22B | 73.29B | 75.42B | 76.32B | 76.46B | 79.05B | 82.77B | 81.30B | 84.76B | 82.83B |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.13B | 3.32B | 2.36B | 2.22B | 2.09B | -0.36B | 1.66B | 1.85B | 1.67B | -0.03B | 1.38B | 1.22B | 1.30B | 10.01B | 1.28B | 1.55B | 1.75B | 1.76B | 1.90B | 1.78B |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |