|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 4.76B | 5.65B | 4.33B | 4.28B | 3.55B | 4.45B | 4.76B | 2.84B | 2.96B | 3.13B | 4.58B | 3.97B | 2.92B | 3.90B | 15.11B | 13.85B | 11.67B | 4.57B | 5.77B | 4.84B |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 4.76B | 5.65B | 4.33B | 4.28B | 3.55B | 4.45B | 4.76B | 2.84B | 2.96B | 3.13B | 4.58B | 3.97B | 2.92B | 3.90B | 15.11B | 13.85B | 11.67B | 4.57B | 5.77B | 4.84B |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 2.94B | 3.30B | 3.98B | 3.43B | 3.12B | 3.37B | 4.10B | 4.20B | 3.71B | 3.45B | 3.48B | 3.78B | 3.84B | 3.86B | 3.55B | 3.45B | 3.90B | 5.66B | 5.29B | 4.93B |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 0.19B | 0.21B | 0.05B | 0.20B | 0.22B | 0.24B | 0.24B | 0.29B | 0.29B | 0.31B | 0.26B | 0.28B | 0.29B | 0.31B | 0.32B | 0.30B | 0.34B | 0.41B | 0.40B | 0.38B |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 3.13B | 3.51B | 4.03B | 3.63B | 3.34B | 3.60B | 4.35B | 4.49B | 4.00B | 3.75B | 3.75B | 4.06B | 4.13B | 4.17B | 3.87B | 3.75B | 4.23B | 6.07B | 5.69B | 5.31B |
|
Raw Materials (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 1.82B | 2.57B | 2.92B | 3.50B | 3.30B | 3.60B | 2.97B | 2.65B | 2.97B | 2.54B | 2.94B | 4.73B | 4.96B | 5.21B | 5.44B | 6.19B | 5.11B | 4.46B | 4.14B | 4.93B |
|
Finished Goods (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 1.30B | 1.37B | 1.59B | 1.82B | 2.02B | 1.95B | 2.19B | 2.00B | 1.35B | 2.00B | 1.67B | 1.32B | 2.37B | 2.47B | 2.37B | 2.39B | 2.99B | 2.71B | 2.21B | 1.98B |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 3.12B | 3.94B | 4.51B | 5.32B | 5.32B | 5.55B | 5.16B | 4.64B | 4.32B | 4.54B | 4.61B | 6.05B | 7.30B | 7.68B | 7.81B | 8.58B | 8.10B | 7.16B | 6.35B | 6.91B |
|
Current Deferred Tax Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 2.18B | 2.40B | 2.46B | 2.91B | 3.05B | 3.23B | 3.56B | 3.13B | 3.04B | 3.03B | 3.05B | 3.03B | 3.94B | 3.52B | 3.38B | 3.78B | 4.00B | 4.83B | 3.75B | 4.68B |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 16.70B | 18.75B | 18.88B | 19.34B | 18.17B | 19.52B | 20.51B | 18.23B | 17.56B | 17.66B | 18.95B | 20.24B | 21.43B | 22.41B | 33.46B | 33.01B | 31.57B | 26.00B | 24.99B | 25.20B |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 5.48B | 5.51B | 5.61B | 5.50B | 5.51B | 5.63B | 5.78B | 5.99B | 6.01B | 6.09B | 5.99B | 6.00B | 5.82B | 5.74B | 5.66B | 5.41B | 5.41B | 6.12B | 6.00B | 5.91B |
|
Long-Term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 2.21B | 2.29B | 2.20B | 2.25B | 2.26B | 2.27B | 2.16B | 2.23B | 2.28B | 2.29B | 2.20B | 2.25B | 2.29B | 2.32B | 0.93B | 0.94B | 0.96B | 1.00B | 0.95B | 0.92B |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 18.02B | 18.09B | 0.30B | 18.30B | 18.31B | 18.31B | 17.40B | 17.42B | 17.73B | 17.99B | 17.99B | 8.20B | 17.99B | 17.99B | 18.09B | 18.09B | 16.73B | 23.77B | 23.77B | 23.83B |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 0.95B | 0.89B | 1.02B | 0.95B | 0.88B | 0.81B | 0.73B | 0.68B | 0.68B | 0.72B | 0.65B | 0.58B | 0.52B | 0.48B | 0.51B | 0.51B | 0.51B | 6.64B | 6.37B | 6.10B |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 18.97B | 18.98B | 1.32B | 19.25B | 19.18B | 19.11B | 18.14B | 18.10B | 18.41B | 18.72B | 18.64B | 8.78B | 18.50B | 18.46B | 18.60B | 18.59B | 17.24B | 30.40B | 30.14B | 29.93B |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 11.67B | | | | 10.54B | | | | | | | | | | | | | |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 37.43B | 37.69B | 0.70B | 38.53B | 38.15B | 38.15B | 0.63B | 37.36B | 37.99B | 38.76B | 38.20B | 38.36B | 38.28B | 38.45B | 37.80B | 37.31B | 36.28B | 51.34B | 50.91B | 50.56B |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 54.13B | 56.44B | 57.70B | 57.87B | 56.32B | 57.67B | 57.12B | 55.59B | 55.55B | 56.41B | 57.15B | 58.60B | 59.71B | 60.85B | 71.26B | 70.33B | 67.85B | 77.34B | 75.91B | 75.77B |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 5.53B | 6.53B | 7.00B | 6.55B | 5.67B | 6.86B | 8.72B | 6.54B | 5.50B | 5.60B | 7.14B | 8.12B | 10.12B | 10.09B | 11.06B | 10.75B | 9.32B | 8.66B | 7.73B | 8.38B |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 5.53B | 6.53B | 7.00B | 6.55B | 5.67B | 6.86B | 8.72B | 6.54B | 5.50B | 5.60B | 7.14B | 8.12B | 10.12B | 10.09B | 11.06B | 10.75B | 9.32B | 8.66B | 7.73B | 8.38B |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 1.40B | 1.58B | 1.78B | 1.16B | 1.20B | 0.16B | 1.40B | 1.28B | 1.44B | 0.15B | 0.18B | 1.03B | 1.08B | 0.09B | 1.36B | 0.05B | 1.05B | 1.55B | 1.87B | 1.38B |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 3.74B | 3.94B | 4.49B | 5.12B | 4.94B | 4.67B | 4.62B | 4.38B | 4.32B | 4.49B | 4.16B | 4.50B | 4.72B | 4.65B | 4.59B | 4.39B | 4.53B | 4.77B | 4.75B | 4.84B |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 3.53B | 3.74B | 3.55B | 3.79B | 4.60B | 4.74B | 4.61B | 5.35B | 5.00B | 4.49B | 4.87B | 4.96B | 3.77B | 3.86B | 4.74B | 4.61B | 5.15B | 6.80B | 4.61B | 3.91B |
|
Current Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 0.13B | 0.15B | 0.17B | 0.17B | 0.15B | 0.14B | 0.18B | 0.21B | 0.20B | 0.21B | 0.15B | 0.18B | 0.18B | 0.15B | 0.28B | 0.31B | 0.28B | 0.26B | 0.32B | 0.38B |
|
Current Deferred Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 6.30B | 6.40B | 0.07B | 6.40B | 3.45B | 6.40B | 3.45B | 3.53B | 3.62B | 3.65B | 3.66B | 3.72B | 3.78B | 3.80B | 3.90B | 3.90B | 4.17B | 5.31B | 5.36B | 5.48B |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 17.98B | 19.64B | 20.69B | 20.47B | 20.19B | 21.30B | 23.17B | 21.48B | 20.25B | 20.17B | 21.88B | 22.64B | 23.75B | 23.86B | 25.97B | 24.90B | 24.54B | 27.35B | 24.64B | 24.36B |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 12.30B | 12.49B | 9.90B | 10.28B | 8.90B | 9.14B | 7.85B | 7.58B | 8.37B | 8.87B | 7.49B | 7.84B | 7.49B | 7.94B | 13.50B | 13.27B | 12.38B | 16.85B | 17.76B | 17.70B |
|
Non-Current Deffered Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Pension (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Minority Interest (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.04B | 0.05B | 0.06B | 0.06B | 0.06B | 0.05B | 0.05B | 0.06B | | | | | | |
|
Liabilities from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.06B | 0.03B | | | | | |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 7.25B | 7.23B | 7.10B | 6.76B | 6.65B | 6.58B | 6.19B | 6.47B | 6.50B | 6.70B | 6.55B | 6.66B | 6.74B | 6.91B | 6.91B | 6.87B | 7.01B | 8.67B | 8.75B | 8.87B |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 18.35B | 32.18B | 0.22B | 51.07B | 49.63B | 30.44B | 0.20B | 54.12B | 28.68B | 29.04B | 29.43B | 55.67B | 31.24B | 31.86B | 39.48B | 66.39B | 60.78B | 44.27B | 42.47B | 42.06B |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 25.59B | 39.42B | 37.68B | 57.83B | 56.27B | 37.01B | 37.21B | 60.60B | 35.18B | 35.74B | 35.97B | 62.33B | 37.98B | 38.77B | 46.38B | 73.25B | 67.79B | 52.94B | 51.22B | 50.93B |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 15.83B | 16.23B | 13.45B | 14.07B | 13.50B | 13.88B | 12.46B | 12.93B | 13.38B | 13.35B | 12.36B | 12.80B | 11.26B | 11.80B | 18.25B | 17.88B | 17.53B | 23.65B | 22.36B | 21.61B |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 28.54B | 17.02B | 20.02B | 0.05B | 0.05B | 20.66B | 19.91B | -5.00B | 20.37B | 20.68B | 21.18B | -3.73B | 21.73B | 22.08B | 24.88B | -2.93B | 0.06B | 24.40B | 24.69B | 24.83B |
|
Shareholder's Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01B | 17.02B | 20.02B | 20.32B | 20.53B | 20.66B | 19.91B | 0.05B | -3.18B | 20.62B | 21.18B | -3.73B | -3.58B | 22.08B | 24.82B | 25.28B | -3.09B | 24.40B | 24.75B | 24.77B |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 54.13B | 56.44B | 57.70B | 57.87B | 56.32B | 57.67B | 57.12B | 55.59B | 55.55B | 56.41B | 57.15B | 58.60B | 59.71B | 60.85B | 71.26B | 70.33B | 67.85B | 77.34B | 75.91B | 75.77B |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | -3.76B | -3.63B | -5.60B | -2.88B | -5.14B | -4.89B | -5.35B | -3.26B | -3.18B | -3.15B | -3.95B | -3.73B | -3.06B | -3.06B | -2.07B | -2.93B | -2.89B | -2.79B | -2.81B | -2.59B |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.02B | 0.01B | 0.01B | 0.03B | 0.03B | 0.00B | 0.01B | 0.01B | 0.05B | | 0.00B | 0.01B | 0.06B | 0.00B | 0.00B | 0.01B | 0.08B | |