|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 30.10B | 23.06B | 17.94B | 22.68B | 21.38B | 10.45B | 6.81B | 8.22B | 9.77B | 11.61B | 8.24B | 9.48B | 10.45B | 10.62B | 10.94B | 17.41B | 10.79B | 10.45B | 19.24B | 38.45B |
|
Short-term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 16.46B | 16.25B | 4.90B | 0.71B | 0.52B | 0.77B | 0.54B | 0.55B | 0.42B | 0.47B | 0.45B | 0.42B | 0.21B | 0.29B | 0.37B | 0.42B | 0.42B | 0.56B | 0.53B | 0.68B |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 46.55B | 39.31B | 22.84B | 23.39B | 21.90B | 11.22B | 7.35B | 8.77B | 10.19B | 12.08B | 8.69B | 9.90B | 10.66B | 10.91B | 11.31B | 17.82B | 11.20B | 11.01B | 19.77B | 39.13B |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.41B | 4.48B | 4.46B | 4.59B | 5.95B | 5.94B | 6.20B | 6.21B | 6.92B | 6.52B | 6.80B | 7.30B | 7.87B | 8.02B | 8.18B | 8.05B | 8.56B | 8.84B | 9.44B | 10.72B |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.80B | | | | 0.79B | | | | 0.80B | | | | 0.82B | | | | 0.85B | | | |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.21B | 4.48B | 4.46B | 4.59B | 6.74B | 5.94B | 6.20B | 6.21B | 7.71B | 6.52B | 6.80B | 7.30B | 8.70B | 8.02B | 8.18B | 8.05B | 9.41B | 8.84B | 9.44B | 10.72B |
|
Raw Materials (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Work In Process (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Finished Goods (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Deferred Tax Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.60B | 3.33B | 3.78B | 3.70B | 3.78B | 3.85B | 4.01B | 3.71B | 3.90B | 3.56B | 3.79B | 3.86B | 4.02B | 4.14B | 4.01B | 4.24B | 4.82B | 4.79B | 5.16B | 5.02B |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 55.57B | 47.12B | 31.08B | 31.68B | 31.63B | 21.00B | 17.56B | 18.70B | 21.00B | 22.17B | 19.29B | 21.06B | 22.55B | 23.07B | 23.50B | 30.12B | 24.58B | 24.63B | 34.37B | 54.87B |
|
Buildings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.73B | | | | 4.73B | | | | 5.88B | | | | 6.49B | | | | 10.88B | | | |
|
Construction in Progress (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.23B | | | | 0.51B | | | | 3.85B | | | | 5.63B | | | | 16.51B | | | |
|
Land & Improvements (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.87B | | | | 1.17B | | | | 1.24B | | | | 1.24B | | | | 1.35B | | | |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.05B | 7.61B | 8.03B | 8.61B | 9.72B | 12.28B | 14.35B | 16.34B | 17.07B | 17.64B | 18.01B | 19.12B | 21.54B | 23.09B | 26.43B | 31.97B | 43.52B | 53.19B | 67.88B | 83.62B |
|
Long-Term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.81B | | | | 0.76B | | | | 0.79B | | | | 0.99B | | | | 1.10B | | | |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 43.94B | 43.86B | 43.84B | 43.83B | 43.81B | 61.63B | 61.51B | 61.50B | 62.26B | 62.21B | 62.23B | 62.22B | 62.23B | 62.25B | 62.20B | 62.17B | 62.21B | 62.21B | 62.21B | 62.27B |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.43B | 11.06B | 11.06B | 11.14B | 1.44B | 12.50B | 11.59B | 22.43B | 20.03B | 20.03B | 8.38B | 7.63B | 6.89B | 6.27B | 5.68B | 5.13B | 4.59B | 4.17B | 3.76B | 3.64B |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 46.37B | 54.92B | 54.90B | 54.98B | 45.25B | 74.13B | 73.11B | 83.92B | 82.29B | 82.23B | 70.61B | 69.85B | 69.12B | 68.52B | 67.88B | 67.30B | 66.79B | 66.38B | 65.97B | 65.92B |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 13.64B | 13.39B | 13.27B | 6.60B | 12.78B | 12.06B | 12.09B | 5.30B | 12.23B | 7.00B | 7.50B | 12.69B | 12.27B | 12.22B | 11.98B | 11.80B | 11.88B | 11.73B | 9.90B | 10.60B |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.49B | 8.76B | 8.80B | 9.73B | 9.91B | 10.83B | 11.36B | 12.22B | 11.99B | 13.33B | 13.66B | 14.36B | 15.49B | 17.31B | 18.68B | 20.19B | 21.59B | 24.51B | 25.25B | 29.47B |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 11.38B | 75.81B | 75.82B | 76.97B | 16.14B | 109.31B | 110.91B | 112.92B | 25.56B | 114.50B | 115.03B | 116.02B | 118.42B | 121.14B | 124.98B | 131.26B | 143.78B | 155.81B | 170.62B | 190.37B |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 131.11B | 122.92B | 106.90B | 108.64B | 109.30B | 130.31B | 128.47B | 131.62B | 134.38B | 136.66B | 134.32B | 137.08B | 140.98B | 144.21B | 148.48B | 161.38B | 168.36B | 180.45B | 204.98B | 245.24B |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.74B | 0.75B | 1.03B | 1.12B | 1.32B | 1.46B | 1.65B | 1.61B | 1.20B | 1.03B | 1.11B | 1.66B | 2.36B | 2.21B | 2.68B | 2.42B | 5.11B | 8.20B | 10.14B | 9.47B |
|
Notes Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.25B | 6.75B | 5.00B | 6.25B | 3.75B | 16.10B | 9.75B | 5.42B | 4.06B | 4.50B | 6.32B | 5.51B | 10.61B | 9.20B | 8.16B | 8.17B | 7.27B | 9.08B | 8.09B | 9.89B |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.99B | 7.50B | 6.03B | 7.37B | 5.07B | 17.56B | 11.39B | 7.03B | 5.26B | 5.53B | 7.43B | 7.17B | 12.96B | 11.41B | 10.84B | 10.59B | 12.38B | 17.28B | 18.23B | 19.36B |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.02B | 1.47B | 1.50B | 1.63B | 1.94B | 1.96B | 1.78B | 1.74B | 2.05B | 1.82B | 1.71B | 1.80B | 1.92B | 1.77B | 1.65B | 1.84B | 2.24B | 1.79B | 1.95B | 1.94B |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.38B | 4.09B | 3.41B | 3.96B | 4.14B | 4.83B | 5.23B | 5.52B | 6.80B | 6.89B | 6.39B | 6.99B | 7.35B | 7.41B | 7.13B | 8.18B | 8.63B | 8.70B | 7.68B | 9.55B |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Deferred Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.78B | 10.01B | 7.94B | 7.87B | 8.36B | 10.47B | 8.71B | 8.60B | 8.97B | 11.12B | 8.88B | 8.93B | 9.31B | 11.46B | 9.43B | 9.02B | 9.39B | 12.10B | 9.94B | 9.88B |
|
Curent Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 24.16B | 23.07B | 18.88B | 20.83B | 19.51B | 34.82B | 27.11B | 22.88B | 23.09B | 25.36B | 24.41B | 24.89B | 31.54B | 32.05B | 29.05B | 29.62B | 32.64B | 39.87B | 37.80B | 40.74B |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 76.00B | 75.97B | 73.43B | 72.17B | 72.11B | 75.48B | 81.17B | 86.40B | 86.42B | 84.44B | 82.47B | 82.47B | 76.26B | 75.31B | 80.46B | 88.11B | 85.30B | 82.24B | 99.98B | 124.72B |
|
Minority Interest (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.71B | 0.41B | 0.44B | 0.48B | 0.45B | 0.43B | 0.47B | 0.51B | 0.48B | 0.47B | 0.51B | 0.56B | 0.54B | 0.45B | 0.49B | 0.53B | 0.52B | 0.51B | 0.51B | 0.56B |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.86B | 7.65B | 6.78B | 6.46B | 6.03B | 7.69B | 7.17B | 6.81B | 5.77B | 5.28B | 5.24B | 4.48B | 3.69B | 3.44B | 2.86B | 2.21B | | | | |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.25B | | | | 11.54B | 14.09B | 16.31B | 18.51B |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 12.35B | 5.05B | 5.34B | 5.23B | 5.20B | 5.64B | 11.13B | 11.34B | 11.08B | 11.20B | 10.05B | 10.45B | 6.86B | 11.04B | 9.55B | 14.36B | 7.65B | 9.00B | 9.55B | 11.40B |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 100.99B | 100.98B | 97.67B | 96.02B | 95.55B | 100.94B | 105.14B | 110.65B | 109.74B | 108.46B | 105.54B | 106.02B | 100.19B | 100.90B | 105.19B | 114.49B | 114.75B | 115.91B | 136.73B | 165.45B |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 125.16B | 97.39B | 140.97B | 116.86B | 115.06B | 161.44B | 159.09B | 133.53B | 132.83B | 137.69B | 128.14B | 130.90B | 140.98B | 145.09B | 114.17B | 144.12B | 147.91B | 181.11B | 214.34B | 206.19B |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 76.00B | 75.97B | 73.43B | 72.17B | 72.11B | 75.48B | 81.17B | 86.40B | 86.42B | 84.44B | 82.47B | 82.47B | 76.26B | 75.31B | 80.46B | 88.11B | 85.30B | 82.24B | 99.98B | 124.72B |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.95B | 25.53B | -34.08B | -8.21B | -5.77B | -31.13B | -30.62B | -1.91B | 1.56B | -1.03B | 6.18B | 6.18B | | -0.88B | 34.31B | 17.26B | 20.45B | -0.66B | -9.36B | 39.05B |
|
Shareholder's Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.95B | -0.98B | -34.08B | -8.21B | -5.77B | 27.22B | -30.62B | -1.91B | 1.56B | -1.03B | 6.18B | 6.18B | -0.90B | -20.94B | | 17.26B | 20.97B | -14.05B | 40.58B | 38.49B |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 131.11B | 122.92B | 106.90B | 108.64B | 109.30B | 130.31B | 128.47B | 131.62B | 134.38B | 136.66B | 134.32B | 137.08B | 140.98B | 144.21B | 148.48B | 161.38B | 168.36B | 180.45B | 204.98B | 245.24B |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.18B | -1.40B | -1.62B | -33.15B | -31.34B | -31.13B | -1.78B | -1.69B | -27.62B | -26.43B | -1.43B | -24.53B | -1.43B | -1.33B | -19.05B | -17.37B | -15.48B | -1.17B | -1.27B | -7.09B |
|
Preferred Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.95B |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.11B | | | | 0.13B | | | | 0.15B | | | | 0.14B | | | | 0.12B | | | |