|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.12B | 0.01B | 12.41B | 0.07B | 3.62B | 0.09B | 7.52B | | 12.00B | 0.65B | 13.39B | | 7.90B | 0.24B | 0.24B | | 6.66B | | 2.58B | |
|
Short-term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 15.92B | | | | 11.41B | | | | 1.03B | | | | 2.00B | | | | 0.10B | |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.12B | 0.01B | 28.33B | 0.07B | 3.62B | 0.09B | 18.93B | | 12.00B | 0.65B | 14.43B | | 7.90B | 0.24B | 2.24B | | 6.66B | | 2.68B | |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.40B | | 8.01B | | 8.64B | | 8.07B | | 9.20B | | 7.11B | | 8.23B | | 7.42B | | 9.06B | | 8.94B | |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.79B | | | | 0.96B | | | | 1.25B | | | | 1.10B | | | | 1.14B | |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.40B | | 8.80B | | 8.64B | | 9.02B | | 9.20B | | 8.36B | | 8.23B | | 8.52B | | 9.06B | | 10.08B | |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 25.37B | | 6.67B | | 25.31B | 0.45B | 7.17B | | 8.23B | 0.01B | 5.91B | | 5.75B | | 5.72B | | 6.31B | 0.01B | 6.27B | -0.79B |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.69B | | 2.44B | 0.01B | 2.59B | | 2.47B | | 2.83B | | 2.61B | | 3.03B | | 0.98B | | 3.46B | | 1.15B | 0.10B |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 31.30B | | 45.72B | | 38.14B | | 36.91B | | 33.49B | | 30.48B | | 25.69B | | 29.70B | | 25.94B | | 30.46B | |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 11.54B | | | | 10.76B | | | | 9.51B | | | | 9.46B | | | | 10.78B | |
|
Long-Term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.89B | | 0.20B | 0.20B | 2.41B | 0.14B | 0.14B | 0.05B | 2.31B | 0.20B | 0.20B | 0.10B | 2.02B | 0.11B | 0.12B | 0.11B | 2.07B | 0.09B | 0.10B | 0.10B |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 29.59B | 0.13B | 29.59B | 0.15B | 29.30B | 0.16B | 29.30B | | 29.52B | | 23.34B | | 25.23B | | 24.76B | | 25.55B | | 25.57B | 1.40B |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 34.18B | | -2.41B | | 31.64B | | -2.63B | | 28.00B | | 58.32B | | 27.77B | | 26.91B | | 29.24B | | 29.41B | |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 63.78B | 0.13B | 27.19B | 0.15B | 60.95B | 0.16B | 26.67B | | 57.52B | | 81.66B | | 53.01B | | 51.67B | | 54.79B | | 54.98B | 1.40B |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.05B | 0.01B | 3.74B | 0.05B | 3.62B | 0.05B | 3.74B | | 4.04B | 0.66B | 0.03B | | 4.40B | 0.31B | 0.47B | | 5.20B | | 5.44B | 0.60B |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.21B | | 0.28B | | 3.88B | | 1.11B | | 1.21B | | 1.20B | | 1.66B | | 3.50B | | 4.47B | | 0.51B | 0.20B |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 57.50B | | 86.08B | | 84.77B | | 80.54B | | 77.49B | | 69.46B | | 71.81B | | 72.54B | | 78.46B | | 80.49B | |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 131.79B | | 131.79B | | 117.45B | | 117.45B | | 110.98B | | 99.94B | | 97.50B | | 102.25B | | 104.39B | | 110.95B | |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.81B | | 5.55B | | 4.97B | | 5.15B | | 5.35B | | 4.93B | | 4.15B | | 4.57B | | 4.51B | | 4.46B | |
|
Notes Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.90B | | | | 0.86B | | | | 0.62B | | | | 0.64B | | | | 0.68B | |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.81B | | 6.45B | | 4.97B | | 6.01B | | 5.35B | | 5.55B | | 4.15B | | 5.21B | | 4.51B | | 5.14B | |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.13B | | 0.18B | | 1.06B | | 0.26B | | 0.12B | | | | 0.17B | | | | 1.04B | |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.21B | | 0.62B | 0.12B | 2.56B | | 0.84B | -0.01B | 2.28B | | 0.52B | -0.02B | | | | | | | | -0.10B |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.29B | | | | 5.93B | | | | 0.62B | | | | 0.64B | | | | 0.79B | |
|
Current Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.28B | | | | 0.25B | | | | 0.23B | | | | 0.23B | | | | 0.26B | |
|
Current Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.00B | | 2.42B | | 2.44B | | 2.53B | | 2.65B | 0.20B | 1.89B | | 1.92B | | 1.60B | | 2.83B | | 1.97B | |
|
Current Deferred Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 25.20B | | 30.21B | | 27.65B | | 28.66B | | 31.91B | | 26.39B | | 27.61B | | 28.69B | | 31.71B | | 27.28B | |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.87B | | 22.90B | | 7.25B | | 20.24B | | 15.37B | | 18.44B | | | | 21.37B | | | | 27.93B | |
|
Pension (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.64B | | | | 1.72B | | | | 1.81B | | | | 1.57B | | | | 1.64B | |
|
Minority Interest (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.09B | 0.17B | 0.17B | -0.00B | 0.08B | 0.08B | 0.08B | 0.00B | 0.08B | 0.00B | 0.08B | | | -0.00B | 0.08B | 0.00B | -0.02B | 0.42B | 0.42B | |
|
Liabilities from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.03B | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.47B | -0.07B | 3.07B | -0.28B | 3.12B | -0.30B | 2.69B | | 2.53B | 0.27B | -0.47B | | 2.46B | -0.53B | -0.80B | | 2.32B | | 3.40B | -2.50B |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.66B | 0.28B | 1.90B | -0.01B | 1.55B | 0.25B | 0.02B | 0.25B | 1.54B | 0.21B | 0.15B | 0.23B | 1.56B | 0.25B | 0.23B | 0.24B | 1.59B | 0.26B | 0.26B | 0.27B |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.29B | | 0.96B | | 5.35B | | 0.87B | | 4.81B | | 0.80B | | 4.31B | | 4.08B | | 4.24B | | 4.13B | -0.10B |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 21.30B | | 33.77B | | 32.26B | | 29.37B | | 27.14B | | 26.80B | | 27.99B | | 29.43B | | 30.63B | | 37.12B | 0.10B |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -63.97B | | 63.97B | | -58.03B | | 58.03B | | 59.05B | | 53.20B | | 55.60B | | 58.12B | | 62.34B | | 64.40B | |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.87B | | 29.20B | | 7.25B | | 26.18B | | 15.37B | | 19.06B | | | | 22.01B | | | | 28.73B | |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 67.82B | | 67.82B | | 59.42B | | 59.42B | | 51.93B | | 46.75B | | 41.90B | | 44.05B | | 42.05B | | 46.55B | |
|
Shareholder's Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 67.82B | | | | 59.42B | | | | 46.75B | | | | 44.13B | | | | 46.13B | |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 131.79B | | 131.79B | | 117.45B | | 117.45B | | 110.98B | | 99.94B | | 97.50B | | 102.25B | | 104.39B | | 110.95B | |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.07B | -0.05B | 0.05B | -0.06B | -0.06B | -0.07B | 0.09B | -0.04B | -0.05B | -0.03B | 0.04B | -0.02B | -0.03B | -0.04B | -0.05B | -0.02B | -0.03B | -0.04B | -0.05B | -0.05B |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 53.19B | | 66.80B | | 62.09B | | 58.54B | | 51.06B | | 45.88B | | 40.97B | | 43.31B | | 41.25B | | 45.41B | |