|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 125.41B | 130.33B | 130.62B | 20.60B | 12.50B | 13.93B | 22.88B | 99.51B | 104.43B | 111.26B | 143.95B | 17.30B | 80.02B | 75.54B | 20.84B | 71.56B | 79.62B | 30.24B | 102.01B | 89.46B |
|
Short-term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 111.70B | 116.11B | 111.45B | 104.77B | 92.19B | 90.83B | 84.38B | 83.86B | 77.86B | 76.56B | 63.50B | 63.71B | 60.39B | 57.23B | 57.59B | 54.07B | 50.79B | 64.32B | 73.16B | 65.17B |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 237.11B | 246.44B | 242.06B | 125.37B | 104.69B | 104.76B | 107.26B | 183.37B | 182.29B | 187.82B | 207.45B | 81.02B | 140.41B | 132.77B | 78.43B | 125.63B | 130.41B | 94.56B | 175.18B | 154.63B |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 26.32B | 38.04B | 27.35B | 33.52B | 32.61B | 44.26B | 31.28B | 35.83B | 37.42B | 48.69B | 36.95B | 42.83B | 44.03B | 56.92B | 44.15B | 48.19B | 51.70B | 69.91B | 52.89B | 56.53B |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.81B | 0.96B | 0.85B | 0.99B | 1.00B | 1.00B | 0.74B | 0.55B | 0.72B | | | | | | | | | | | |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 27.13B | 39.01B | 28.20B | 34.51B | 33.61B | 45.26B | 32.02B | 36.38B | 38.14B | 48.69B | 36.95B | 42.83B | 44.03B | 56.92B | 44.15B | 48.19B | 51.70B | 69.91B | 52.89B | 56.53B |
|
Raw Materials (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.75B | 1.19B | 1.18B | 0.94B | 1.37B | 1.14B | 1.14B | 1.06B | 1.05B | 0.71B | 0.52B | 0.38B | 0.34B | 0.39B | 0.49B | 0.34B | 0.33B | | | |
|
Work In Process (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.10B | 0.08B | 0.07B | 0.07B | 0.09B | 0.08B | 0.05B | 0.04B | 0.04B | 0.02B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | | | |
|
Finished Goods (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.40B | 1.37B | 2.16B | 2.00B | 1.84B | 2.52B | 3.07B | 1.88B | 1.79B | 1.77B | 2.46B | 1.22B | 0.95B | 0.84B | 1.13B | 0.56B | 0.51B | | | |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.25B | 2.64B | 3.41B | 3.02B | 3.30B | 3.74B | 4.27B | 2.98B | 2.88B | 2.50B | 3.00B | 1.61B | 1.30B | 1.25B | 1.63B | 0.91B | 0.85B | 0.94B | 1.13B | 1.06B |
|
Current Deferred Tax Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 11.64B | 13.39B | 12.95B | 12.28B | 13.32B | 16.92B | 18.00B | 19.50B | 19.16B | 21.81B | 23.68B | 21.93B | 21.83B | 26.02B | 25.72B | 26.43B | 24.48B | 25.72B | 33.03B | 33.13B |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 165.61B | 184.41B | 174.33B | 174.19B | 153.92B | 169.68B | 160.81B | 157.82B | 163.89B | 184.26B | 207.59B | 147.39B | 147.18B | 159.73B | 149.93B | 147.08B | 156.64B | 191.13B | 189.07B | 180.19B |
|
Buildings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 43.93B | | | | 55.01B | | | | 68.47B | | | | 93.94B | | | | 137.92B | 152.43B | 163.99B |
|
Land & Improvements (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.66B | | | | 60.63B | | | | 5.68B | | | | 93.78B | | | | 9.34B | 147.70B | 9.70B |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 54.95B | 59.72B | 63.77B | 67.21B | 70.30B | 74.40B | 77.04B | 82.75B | 88.13B | 95.64B | 102.50B | 112.31B | 121.38B | 135.59B | 152.86B | 166.90B | 183.94B | 204.97B | 230.86B | 261.13B |
|
Long-Term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.39B | 5.98B | 6.39B | 6.99B | 6.91B | 6.89B | 6.84B | 7.10B | 9.41B | 9.88B | 11.42B | 13.37B | 14.81B | 14.60B | 15.78B | 15.58B | 16.04B | 15.40B | 11.46B | 21.20B |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 49.70B | 49.71B | 50.45B | 50.92B | 67.37B | 67.52B | 67.46B | 67.91B | 67.94B | 67.89B | 67.79B | 118.93B | 119.16B | 119.22B | 119.37B | 119.19B | 119.33B | 119.51B | 119.50B | 119.62B |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 19.88B | 19.98B | 20.41B | 20.14B | 11.35B | 5.68B | 10.81B | 10.35B | 9.88B | 9.37B | 8.89B | 29.90B | 44.37B | 44.51B | 26.75B | 25.39B | 23.97B | 22.60B | 43.65B | 43.85B |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 69.57B | 69.69B | 70.86B | 71.06B | 78.72B | 73.20B | 78.27B | 78.26B | 77.82B | 77.25B | 76.69B | 148.83B | 163.53B | 163.73B | 146.12B | 144.58B | 143.30B | 142.11B | 163.15B | 163.47B |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 14.43B | 15.07B | 21.10B | 21.26B | 21.84B | 21.90B | 23.48B | 24.99B | 26.95B | 30.60B | 32.15B | 32.27B | 35.55B | 36.46B | 37.79B | 36.94B | 38.23B | 40.56B | 39.44B | 37.77B |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 143.26B | 128.31B | 161.09B | 166.20B | 190.69B | 166.37B | 198.97B | 206.73B | 216.20B | 187.24B | 238.20B | 323.17B | 337.10B | 301.37B | 373.09B | 386.82B | 405.98B | 371.90B | 447.29B | 485.11B |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 308.88B | 333.78B | 335.42B | 340.39B | 344.61B | 364.84B | 359.78B | 364.55B | 380.09B | 411.98B | 445.79B | 470.56B | 484.27B | 512.16B | 523.01B | 533.90B | 562.62B | 619.00B | 636.35B | 665.30B |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 13.41B | 15.16B | 14.83B | 15.31B | 16.09B | 19.00B | 16.61B | 15.35B | 15.30B | 18.09B | 19.31B | 17.70B | 18.09B | 22.00B | 22.77B | 22.61B | 26.25B | 27.72B | 32.58B | 37.33B |
|
Notes Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 25.80B | 27.00B | 20.54B | 6.70B | | | | | | |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 13.41B | 15.16B | 14.83B | 15.31B | 16.09B | 19.00B | 16.61B | 15.35B | 15.30B | 18.09B | 45.11B | 44.70B | 38.62B | 28.70B | 22.77B | 22.61B | 26.25B | 27.72B | 32.58B | 37.33B |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.03B | 10.06B | 6.89B | 7.78B | 9.07B | 10.66B | 7.41B | 9.03B | 10.41B | 11.01B | 6.99B | 8.81B | 10.43B | 12.56B | 8.33B | 9.18B | 10.58B | 13.71B | 9.20B | 10.10B |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 10.45B | 11.67B | 10.82B | 11.68B | 11.87B | 13.07B | 12.06B | 12.80B | 12.66B | 14.74B | 14.47B | 16.36B | 18.02B | 19.18B | 19.11B | 20.29B | 22.94B | 25.02B | 22.74B | 24.31B |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.05B | 8.07B | 3.25B | 5.00B | 1.75B | 2.75B | 3.25B | 4.00B | 6.25B | 5.25B | 3.75B | 2.25B | 2.25B | 2.25B | 2.25B | 5.25B | 3.00B | 1.64B | 7.83B | 4.84B |
|
Current Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.17B | 2.17B | 6.27B | 3.73B | 4.65B | 4.07B | 6.73B | 3.55B | 4.16B | 4.15B | 8.04B | 5.79B | 7.31B | 5.02B | 9.72B | 6.06B | 6.80B | 7.21B | 3.65B | 2.05B |
|
Current Deferred Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 30.08B | 44.14B | 41.02B | 34.00B | 36.80B | 45.54B | 41.34B | 36.98B | 39.60B | 50.90B | 46.43B | 46.03B | 41.89B | 57.58B | 53.03B | 48.05B | 44.64B | 64.56B | 58.99B | 51.38B |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 72.19B | 88.66B | 80.53B | 77.51B | 77.44B | 95.08B | 87.39B | 81.72B | 85.69B | 104.15B | 124.79B | 121.02B | 118.53B | 125.29B | 115.20B | 108.88B | 114.21B | 141.22B | 135.00B | 130.00B |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 50.01B | 50.07B | 50.04B | 48.26B | 48.18B | 47.03B | 45.37B | 44.12B | 41.97B | 41.99B | 41.95B | 44.93B | 42.66B | 42.69B | 42.87B | 39.72B | 39.88B | 40.15B | 35.38B | 35.42B |
|
Convertible Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deffered Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.63B | 2.62B | 2.55B | 2.77B | 2.77B | 2.87B | 2.55B | 2.64B | 2.70B | 2.91B | 2.76B | 2.97B | 2.94B | 2.60B | 2.66B | 2.54B | 2.84B | 2.71B | 2.55B | 2.67B |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.17B | 0.20B | 0.21B | 0.20B | 0.30B | 0.23B | 0.22B | 0.29B | 0.30B | 0.43B | 0.47B | 2.55B | 2.47B | 2.62B | 2.58B | 2.51B | 2.52B | 2.83B | 2.85B | 2.88B |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.27B | 9.63B | 10.05B | 10.77B | 11.36B | 11.49B | 11.66B | 12.00B | 12.31B | 12.73B | 13.49B | 14.15B | 14.47B | 15.50B | 16.36B | 17.25B | 17.69B | 17.44B | 17.35B | 17.34B |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 27.16B | 27.19B | 25.71B | 14.75B | 26.48B | 15.53B | 23.71B | 16.48B | 25.00B | 25.56B | 22.98B | 20.79B | 26.79B | 27.06B | 24.45B | 24.39B | 38.54B | 0.04B | 53.59B | 27.26B |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 147.22B | 164.60B | 157.72B | 165.63B | 155.20B | 182.77B | 162.51B | 164.94B | 160.41B | 180.19B | 202.09B | 211.50B | 204.34B | 216.62B | 210.84B | 206.81B | 202.20B | 275.49B | 219.69B | 247.17B |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 174.37B | 191.79B | 183.44B | 180.38B | 181.68B | 198.30B | 186.22B | 181.42B | 185.41B | 205.75B | 225.07B | 232.29B | 231.12B | 243.69B | 235.29B | 231.20B | 240.73B | 275.52B | 273.27B | 274.43B |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 58.06B | 58.15B | 53.29B | 53.26B | 49.93B | 49.78B | 48.62B | 48.12B | 48.21B | 47.24B | 45.69B | 47.18B | 44.91B | 44.94B | 45.12B | 44.97B | 42.88B | 41.79B | 43.21B | 40.26B |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 134.50B | 3.22B | 66.94B | 75.05B | 162.92B | -0.01B | 92.37B | -6.46B | 194.68B | 206.22B | -0.01B | 145.74B | 253.15B | 100.92B | -0.01B | 302.69B | 321.89B | 343.48B | -0.01B | 390.88B |
|
Shareholder's Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 134.50B | 3.22B | 83.75B | 75.05B | 162.92B | -0.01B | -0.01B | 99.37B | 194.68B | 206.22B | -3.09B | -2.43B | 253.15B | -0.00B | 188.93B | 302.69B | 321.89B | 343.48B | -2.39B | 390.88B |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 308.88B | 333.78B | 335.42B | 340.39B | 344.61B | 364.84B | 359.78B | 364.55B | 380.09B | 411.98B | 445.79B | 470.56B | 484.27B | 512.16B | 523.01B | 533.90B | 562.62B | 619.00B | 636.35B | 665.30B |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 50.73B | 57.05B | 1.28B | 75.05B | 79.63B | 84.28B | 92.37B | 99.37B | -5.64B | -6.34B | -6.94B | 145.74B | -5.43B | -5.59B | 188.93B | 203.48B | -4.83B | 237.73B | -2.76B | -2.70B |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.03B | 0.10B | 0.02B | 0.02B | 0.03B | 0.10B | 0.02B | 0.02B | 0.02B | 0.07B | 0.01B | 0.01B | 0.01B | 0.09B | 0.01B | 0.01B | 0.01B | 0.08B | 0.01B | 0.01B |