|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 10.67B | 7.57B | 7.81B | 6.96B | 10.22B | 7.03B | 7.97B | 7.89B | 9.54B | 9.39B | 7.26B | 13.07B | 14.60B | 12.21B | 13.20B | 13.95B | 11.04B | 11.94B | 11.57B | 13.59B |
|
Short-term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.60B | 0.60B | 0.60B | 0.60B | 0.55B | 0.52B | 1.75B | 4.09B | 8.06B | 3.88B | 3.72B | 0.37B | 3.97B | 1.48B | 3.84B | 0.64B | 3.36B | 3.94B | 3.78B | 0.83B |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 11.27B | 8.16B | 8.41B | 7.56B | 10.77B | 7.56B | 9.73B | 11.98B | 17.59B | 13.27B | 10.98B | 13.44B | 18.57B | 13.69B | 17.03B | 14.59B | 14.40B | 15.88B | 15.35B | 14.42B |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.46B | 6.83B | 6.61B | 1.62B | 5.96B | 5.87B | 5.53B | 6.54B | 5.76B | 5.67B | 5.33B | 7.21B | 6.04B | 5.77B | 5.39B | 6.80B | 5.86B | 5.97B | 5.53B | 8.11B |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.52B | 0.55B | 0.57B | 1.00B | 1.00B | 0.91B | 0.52B | 0.82B | 0.46B | 0.84B | 0.45B | 0.64B | 0.53B | 0.76B | 0.57B | 0.43B | 0.90B | 1.19B | 0.53B | 1.05B |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.98B | 7.37B | 7.17B | 2.62B | 6.97B | 6.78B | 6.05B | 7.36B | 6.22B | 6.51B | 5.78B | 7.85B | 6.57B | 6.53B | 5.96B | 7.24B | 6.75B | 7.16B | 6.07B | 9.16B |
|
Raw Materials (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.59B | 1.59B | 1.60B | 1.44B | 1.51B | 1.50B | 1.58B | 1.39B | 1.40B | 1.33B | 1.24B | 1.08B | 1.08B | 1.09B | 1.20B | 1.16B | 1.23B | 1.06B | 1.08B | |
|
Finished Goods (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.23B | 0.21B | 0.29B | 0.21B | 0.27B | 0.18B | 0.21B | 0.16B | 0.20B | 0.17B | 0.16B | 0.08B | 0.13B | 0.14B | 0.17B | 0.13B | 0.20B | 0.19B | 0.31B | |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.83B | 1.81B | 1.89B | 1.65B | 1.78B | 1.68B | 1.79B | 1.55B | 1.60B | 1.50B | 1.40B | 1.16B | 1.21B | 1.23B | 1.37B | 1.29B | 1.43B | 1.25B | 1.40B | 1.22B |
|
Current Deferred Tax Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.65B | 2.77B | 2.95B | 3.47B | 3.55B | 3.41B | 3.45B | 2.61B | 2.50B | 2.73B | 2.58B | 2.64B | 2.80B | 2.78B | 2.41B | 2.52B | 2.77B | 2.80B | 2.74B | 2.53B |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 34.04B | 30.77B | 29.97B | 29.54B | 31.33B | 27.90B | 29.00B | 29.12B | 35.98B | 34.46B | 27.70B | 32.91B | 36.66B | 33.30B | 30.54B | 34.48B | 35.34B | 34.25B | 32.74B | 36.94B |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.45B | 9.42B | 9.14B | 5.69B | 5.56B | 5.28B | 5.15B | 5.33B | 5.34B | 5.44B | 5.37B | 5.50B | 5.59B | 5.60B | 5.61B | 5.73B | 5.74B | 5.94B | 5.85B | 5.90B |
|
Long-Term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.12B | 2.01B | 2.00B | 1.82B | 1.77B | 1.69B | 1.61B | 1.62B | 1.61B | 1.58B | 1.58B | 1.63B | 1.68B | 1.84B | 2.01B | 1.79B | 1.86B | 1.89B | 1.80B | 2.11B |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 59.98B | 61.65B | 61.38B | 55.64B | 56.11B | 55.04B | 54.22B | 55.95B | 56.19B | 56.38B | 59.60B | 60.18B | 59.53B | 59.42B | 61.09B | 60.71B | 66.06B | 67.51B | 67.40B | 67.72B |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 18.95B | 19.42B | 13.03B | 12.51B | 12.31B | 11.57B | 17.36B | 11.18B | 16.88B | 10.50B | 11.28B | 11.04B | 10.75B | 10.25B | 11.09B | 10.66B | 12.39B | 12.25B | 11.73B | 11.39B |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 78.94B | 81.07B | 74.40B | 68.15B | 68.42B | 66.61B | 71.58B | 67.13B | 73.07B | 66.88B | 70.87B | 71.21B | 70.28B | 69.67B | 72.18B | 71.37B | 78.46B | 79.76B | 79.12B | 79.11B |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.95B | 8.95B | 8.97B | 7.37B | 7.57B | 7.07B | 6.87B | 6.26B | 6.42B | 6.34B | 6.17B | 6.66B | 6.46B | 6.38B | 6.94B | 6.98B | 7.59B | 8.47B | 8.51B | 8.61B |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.80B | 8.05B | 2.25B | 0.92B | 0.92B | 0.22B | 0.16B | 8.24B | 8.49B | 0.90B | 0.82B | 7.51B | 0.81B | 0.82B | 0.02B | 0.79B | 0.13B | 7.98B | 0.77B | 0.82B |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 114.59B | 116.04B | 114.25B | -17.77B | 101.94B | 99.61B | 96.85B | -14.86B | 97.66B | 97.75B | 101.62B | 102.33B | 100.51B | 100.55B | 103.80B | 102.69B | 110.33B | 114.33B | 113.57B | 114.94B |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 148.63B | 146.81B | 144.21B | 11.77B | 133.28B | 127.50B | 125.85B | 14.26B | 133.64B | 132.21B | 129.32B | 135.24B | 137.17B | 133.85B | 134.34B | 137.18B | 145.67B | 148.59B | 146.31B | 151.88B |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.14B | 4.21B | 4.25B | 3.96B | 3.45B | 3.71B | 3.81B | 4.05B | 3.73B | 3.73B | 3.34B | 4.13B | 3.59B | 3.63B | 3.27B | 4.03B | 3.58B | 3.97B | 3.87B | 4.76B |
|
Notes Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.04B | 6.44B | 7.58B | 0.02B | 7.69B | 5.98B | 0.20B | 4.76B | 4.89B | 6.79B | 6.41B | 6.43B | 5.47B | 3.60B | 3.60B | 5.09B | 6.91B | 8.95B | 7.94B | 6.42B |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.18B | 10.66B | 11.82B | 3.98B | 11.14B | 9.69B | 4.00B | 8.81B | 8.62B | 10.52B | 9.76B | 10.56B | 9.06B | 7.23B | 6.87B | 9.12B | 10.50B | 12.92B | 11.81B | 11.18B |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.26B | 3.85B | 3.78B | 3.89B | 3.70B | 3.68B | 3.70B | 3.48B | 3.87B | 3.65B | 3.26B | 3.50B | 3.19B | 3.19B | 3.47B | 3.71B | 3.65B | 3.35B | 3.48B | 4.12B |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.07B | | | | 0.09B | | | | | | | | | | | | |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.16B | 6.44B | 7.58B | 6.79B | 7.69B | 5.75B | 5.94B | 4.76B | 4.88B | 6.79B | 6.41B | 6.43B | 5.47B | 3.60B | 3.60B | 5.09B | 6.91B | 8.95B | 7.94B | 6.42B |
|
Current Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.34B | 1.33B | 1.28B | 0.97B | 0.95B | 0.88B | 0.84B | 0.87B | 0.87B | 0.84B | 0.81B | 0.82B | 0.78B | 0.76B | 0.79B | 0.77B | 0.80B | 0.82B | 0.81B | 0.80B |
|
Current Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.64B | 2.26B | 2.16B | 2.29B | 1.80B | 1.74B | 1.67B | 2.20B | 1.65B | 1.61B | 1.56B | 2.27B | 1.71B | 1.69B | 1.58B | 2.03B | 1.57B | 1.68B | 1.66B | 2.35B |
|
Current Deferred Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.20B | 0.18B | 0.17B | 0.35B | 0.32B | 0.17B | 0.14B | 0.27B | 0.24B | 0.22B | 0.20B | 13.45B | 14.05B | 13.64B | 12.88B | 13.91B | 15.06B | 15.02B | 13.88B | 16.10B |
|
Curent Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 36.54B | 36.62B | 35.83B | 33.62B | 34.06B | 31.84B | 30.47B | 31.50B | 30.99B | 32.51B | 30.61B | 34.12B | 32.40B | 29.65B | 28.85B | 33.14B | 35.11B | 37.73B | 35.14B | 38.66B |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 51.21B | 48.73B | 46.93B | 44.92B | 46.55B | 44.33B | 44.94B | 46.19B | 53.83B | 50.69B | 48.83B | 50.12B | 54.03B | 52.93B | 52.98B | 49.88B | 56.37B | 55.22B | 55.17B | 54.84B |
|
Non-Current Deffered Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.18B | 0.18B | 0.16B | 3.58B | 0.17B | 0.17B | 0.14B | 3.50B | 0.12B | 0.10B | 0.08B | 3.53B | 3.49B | 3.49B | 3.67B | 3.62B | 3.84B | 3.91B | 3.86B | 4.27B |
|
Pension (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 17.35B | 17.27B | 16.76B | 14.44B | 13.94B | 13.12B | 11.76B | 9.60B | 9.51B | 9.38B | 9.09B | 10.81B | 10.42B | 10.20B | 10.37B | 9.43B | 9.54B | 9.88B | 9.73B | 9.02B |
|
Minority Interest (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.12B | 0.12B | 0.13B | 0.10B | 0.06B | 0.07B | 0.07B | 0.08B | 0.07B | 0.07B | 0.07B | 0.08B | 0.07B | 0.08B | 0.08B | 0.09B | 0.07B | 0.08B | 0.09B | 0.09B |
|
Liabilities from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.96B | | | | 2.29B | | | | | | | | | | | | |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.38B | 3.28B | 3.19B | 2.46B | 2.36B | 2.18B | 2.10B | 2.19B | 2.09B | 1.99B | 2.48B | 2.57B | 2.58B | 2.55B | 2.76B | 2.65B | 2.75B | 2.73B | 2.65B | 2.55B |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 14.49B | 14.74B | 15.18B | 0.09B | 13.84B | 13.49B | 13.41B | 12.24B | 12.10B | 12.10B | 12.08B | 11.47B | 10.91B | 10.93B | 11.19B | 11.05B | 11.11B | 11.52B | 11.76B | 9.81B |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 112.63B | 110.01B | 106.68B | 112.91B | 100.32B | 94.54B | 92.29B | 92.98B | 99.86B | 97.84B | 94.08B | 101.15B | 102.92B | 98.81B | 98.62B | 98.73B | 107.61B | 109.48B | 106.56B | 109.33B |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 127.12B | 124.75B | 121.86B | 113.00B | 114.16B | 108.03B | 105.70B | 105.22B | 111.96B | 109.94B | 106.17B | 112.63B | 113.84B | 109.75B | 109.81B | 109.78B | 118.71B | 121.00B | 118.32B | 119.14B |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 56.37B | 55.18B | 54.50B | 51.70B | 54.23B | 50.08B | 50.88B | 50.95B | 58.71B | 57.48B | 55.24B | 56.55B | 59.50B | 56.53B | 56.58B | 54.97B | 63.28B | 64.16B | 63.12B | 61.26B |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 21.51B | 22.07B | 22.36B | 19.00B | 19.11B | 19.48B | 20.15B | 22.02B | 21.67B | 22.27B | 23.16B | 22.61B | 23.33B | 24.10B | 24.53B | 27.39B | 26.95B | 27.59B | 27.91B | 32.65B |
|
Shareholder's Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 21.51B | 22.07B | 22.36B | 19.00B | 19.11B | 19.48B | 20.15B | 22.02B | 21.67B | 22.27B | 23.16B | 22.61B | 23.33B | 24.10B | 24.53B | 27.39B | 26.95B | 27.59B | 27.99B | 32.74B |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 148.63B | 146.81B | 144.21B | 11.77B | 133.28B | 127.50B | 125.85B | 14.26B | 133.64B | 132.21B | 129.32B | 135.24B | 137.17B | 133.85B | 134.34B | 137.18B | 145.67B | 148.59B | 146.31B | 151.88B |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.35B | 1.35B | 1.35B | 0.02B | 1.35B | 1.35B | 1.35B | 0.00B | 1.35B | 1.35B | 1.35B | 0.00B | 1.35B | 1.35B | 1.35B | 1.35B | 1.35B | 1.35B | 1.35B | 1.35B |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -28.26B | 162.09B | -27.30B | 154.21B | 0.06B | 153.30B | -17.14B | -16.74B | 149.25B | 149.32B | 149.51B | 151.28B | 151.36B | 151.66B | 149.79B | 151.16B | 150.70B | -16.04B | -15.98B | -15.71B |