|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.65B | 4.57B | 5.07B | 2.34B | 2.84B | 1.26B | 2.46B | 2.76B | 1.26B | 2.81B | 2.06B | 3.76B | 4.26B | 1.61B | 1.53B | 1.66B | 1.37B | 2.80B | 1.68B | 1.39B |
|
Short-term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.65B | 4.57B | 5.07B | 2.34B | 2.84B | 1.26B | 2.46B | 2.76B | 1.26B | 2.81B | 2.06B | 3.76B | 4.26B | 1.61B | 1.53B | 1.66B | 1.37B | 2.80B | 1.68B | 1.39B |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.62B | 3.32B | 3.53B | 3.43B | 3.94B | 3.73B | 3.73B | 3.32B | 4.21B | 3.84B | 3.93B | 3.33B | 4.11B | 5.50B | 5.78B | 4.90B | 5.89B | 5.88B | 6.76B | 5.60B |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.62B | 3.32B | 3.53B | 3.43B | 3.94B | 3.73B | 3.73B | 3.32B | 4.21B | 3.84B | 3.93B | 3.33B | 4.11B | 5.50B | 5.78B | 4.90B | 5.89B | 5.88B | 6.76B | 5.60B |
|
Finished Goods (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 19.18B | 18.91B | 20.58B | 22.07B | 25.30B | 26.09B | 25.72B | 24.89B | 25.37B | 23.27B | 22.80B | 20.98B | 22.42B | 23.06B | 23.90B | 23.45B | 25.76B | 24.84B | 26.20B | 25.82B |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.22B | 1.47B | 1.28B | 1.22B | 1.79B | 1.87B | 1.77B | 1.51B | 1.58B | 1.92B | 1.89B | 1.71B | 1.84B | 2.10B | 1.74B | 1.67B | 1.51B | 1.87B | 1.46B | 1.59B |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 30.67B | 28.26B | 30.47B | 29.05B | 33.87B | 32.94B | 33.68B | 32.47B | 32.42B | 31.83B | 30.68B | 29.77B | 32.62B | 32.27B | 32.95B | 31.68B | 34.53B | 35.39B | 36.12B | 34.39B |
|
Buildings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Construction in Progress (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Land & Improvements (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 24.67B | 24.75B | 24.93B | 25.20B | 25.17B | 25.25B | 25.24B | 25.63B | 25.67B | 25.88B | 25.73B | 26.15B | 26.00B | 26.64B | 26.57B | 26.70B | 26.78B | 26.90B | 27.68B | 28.02B |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.14B | 7.45B | 7.45B | 7.45B | 7.45B | 7.45B | 7.43B | 7.44B | 7.45B | 7.66B | 7.94B | 8.46B | 8.46B | 19.41B | 19.43B | 19.48B | 19.57B | 19.62B | 22.27B | 22.34B |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.61B | | 9.21B | 9.11B | 8.98B | 8.89B | 8.77B | 10.42B | 10.33B |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.14B | 7.45B | 7.45B | 7.45B | 7.45B | 7.45B | 7.43B | 7.44B | 7.45B | 7.66B | 7.94B | 12.06B | 8.46B | 28.63B | 28.54B | 28.46B | 28.46B | 28.39B | 32.68B | 32.67B |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.22B | 4.34B | 4.28B | 4.21B | 4.10B | 4.05B | 3.99B | 3.96B | 3.91B | 3.88B | 4.15B | 0.66B | 4.23B | 0.69B | 0.68B | 0.68B | 0.69B | 0.71B | 0.75B | 0.81B |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 41.90B | 42.51B | 42.56B | 42.82B | 42.70B | 42.88B | 43.19B | 43.97B | 43.96B | 44.56B | 44.90B | 46.76B | 46.61B | 64.57B | 64.31B | 64.44B | 64.63B | 64.66B | 70.16B | 70.70B |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 72.57B | 70.77B | 73.03B | 71.88B | 76.57B | 75.83B | 76.87B | 76.44B | 76.39B | 76.39B | 75.58B | 76.53B | 79.23B | 96.85B | 97.26B | 96.12B | 99.16B | 100.05B | 106.27B | 105.09B |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 14.49B | 12.82B | 13.38B | 13.46B | 15.37B | 14.35B | 12.40B | 11.44B | 12.63B | 12.10B | 11.48B | 10.04B | 12.56B | 13.21B | 13.51B | 11.94B | 14.70B | 13.09B | 13.24B | 11.49B |
|
Notes Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.00B | | 0.54B | | | | | | | 0.01B | 2.53B | 1.34B | 0.32B | 0.04B | | 3.20B | 4.46B |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 14.49B | 12.82B | 13.38B | 14.46B | 15.37B | 14.89B | 12.40B | 11.44B | 12.63B | 12.10B | 11.48B | 10.04B | 12.57B | 15.73B | 14.85B | 12.25B | 14.73B | 13.09B | 16.44B | 15.96B |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.17B | 2.33B | 2.03B | 2.43B | 2.01B | 2.20B | 1.93B | 1.99B | 1.93B | 2.02B | 2.03B | 2.10B | 2.00B | 2.10B | 2.09B | 2.31B | 2.18B | 2.38B | 2.25B | 2.53B |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.57B | 3.77B | 3.77B | 3.89B | 4.88B | 3.99B | 3.96B | 3.86B | 3.73B | 4.01B | 3.99B | 4.22B | 3.79B | 4.26B | 4.37B | 4.17B | 4.10B | 4.34B | 4.54B | 4.36B |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.16B | 2.43B | 2.44B | 2.45B | 2.46B | 1.22B | 1.22B | 1.23B | 1.34B | 1.35B | 1.36B | 1.37B | 0.01B | 2.53B | 3.18B | 4.58B | 4.88B | 6.40B | 6.47B | 4.97B |
|
Current Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.80B | 0.81B | 0.83B | 0.83B | 0.86B | 0.92B | 0.94B | 0.94B | 0.97B | 1.01B | 1.03B | 1.05B | 1.07B | 1.24B | 1.26B | 1.27B | 1.31B | 1.34B | 1.42B | 1.42B |
|
Current Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.15B | 1.01B | 0.97B | 0.16B | 1.14B | 1.08B | 0.64B | 0.05B | 1.05B | 0.63B | 0.30B | 0.45B | 0.64B | 0.65B | 0.66B | 0.83B | 0.77B | 0.04B | 0.05B | 0.51B |
|
Current Deferred Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.42B | 3.50B | 3.50B | 3.60B | 3.67B | 3.54B | 3.17B | 3.06B | 3.12B | 3.08B | 2.78B | 2.76B | 2.84B | 2.75B | 2.60B | 2.61B | 2.78B | 2.60B | 2.54B | 2.58B |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 27.76B | 26.67B | 26.90B | 28.69B | 30.39B | 27.83B | 24.28B | 23.11B | 25.45B | 24.23B | 23.57B | 22.02B | 24.36B | 28.12B | 29.09B | 28.66B | 31.59B | 30.85B | 34.37B | 32.42B |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 34.70B | 33.75B | 36.71B | 36.60B | 39.16B | 39.27B | 41.74B | 41.96B | 40.91B | 40.75B | 40.57B | 42.74B | 42.06B | 51.87B | 50.06B | 48.48B | 47.34B | 45.92B | 46.34B | 46.34B |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.91B | | | | 1.02B | 0.95B | 0.96B | 0.75B | 4.14B | 0.95B | 2.07B | 2.08B | 5.48B | 1.99B | 2.49B | 2.88B | 6.46B |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.28B | 5.36B | 5.29B | 5.35B | 5.33B | 5.43B | 5.81B | 6.23B | 6.21B | 6.38B | 6.30B | 7.08B | 7.11B | 7.63B | 7.54B | 7.63B | 7.71B | 7.67B | 7.99B | 8.16B |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.08B | 2.93B | 3.09B | 2.01B | 3.40B | 3.05B | 3.74B | 2.57B | 2.50B | 2.74B | 2.96B | 2.78B | 2.94B | 2.73B | 2.71B | 2.74B | 2.56B | 2.46B | 2.58B | 2.51B |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 67.73B | 65.77B | 68.91B | 71.56B | 74.88B | 72.54B | 71.83B | 72.32B | 73.52B | 72.31B | 71.19B | 72.70B | 74.47B | 89.70B | 88.77B | 86.74B | 88.64B | 86.92B | 91.58B | 89.77B |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 70.82B | 68.70B | 72.00B | 73.57B | 78.28B | 75.59B | 75.57B | 74.88B | 76.02B | 75.05B | 74.15B | 75.49B | 77.41B | 92.43B | 91.48B | 89.48B | 91.20B | 89.38B | 94.16B | 92.28B |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 35.86B | 36.17B | 39.15B | 39.05B | 41.62B | 40.49B | 42.96B | 43.19B | 42.25B | 42.11B | 41.93B | 44.11B | 42.07B | 54.40B | 53.23B | 53.07B | 52.23B | 52.32B | 52.81B | 51.31B |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 60.50B | -72.79B | 1.03B | -80.79B | -0.68B | -0.67B | 1.30B | 76.90B | -90.33B | 81.21B | 1.43B | 1.04B | -0.48B | 0.09B | 5.79B | 6.64B | 90.68B | -0.83B | 12.12B | 12.81B |
|
Shareholder's Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -69.79B | 11.80B | 1.03B | -80.79B | 12.08B | -0.67B | 1.30B | 0.09B | 12.58B | 81.21B | 1.43B | 1.04B | 0.09B | 0.09B | 5.79B | 6.64B | 0.09B | 0.09B | 12.12B | 12.81B |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 72.57B | 70.77B | 73.03B | 71.88B | 76.57B | 75.83B | 76.87B | 76.44B | 76.39B | 76.39B | 75.58B | 76.53B | 79.23B | 96.85B | 97.26B | 96.12B | 99.16B | 100.05B | 106.27B | 105.09B |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.72B | 0.73B | 0.03B | 0.76B | 0.76B | 0.77B | 0.77B | 0.78B | 0.79B | 0.80B | 0.80B | 0.03B | 0.81B | 0.81B | 0.81B | 0.81B | 0.81B | 0.81B | | 0.00B |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 60.50B | -0.58B | 65.95B | -0.70B | 69.85B | 73.07B | 75.47B | -0.72B | -0.64B | 81.21B | -0.66B | -0.48B | -0.48B | -0.79B | 88.77B | 89.53B | -1.00B | -0.83B | -0.82B | 94.54B |