|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.12B | 0.17B | 2.02B | 11.28B | 12.32B | 5.34B | 3.57B | 19.38B | 18.76B | 18.76B | 27.87B | 154.76B | | 0.00B | 0.74B | 0.00B | 0.00B | 0.00B | 0.00B | 326.13B |
|
Short-term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01B | 0.00B | 0.00B | 0.11B | 0.15B | 0.15B | 0.06B | 0.07B | 0.03B | 0.06B | 0.05B | | 0.10B | | 0.85B | | 26.64B | 41.17B | 75.56B | 610.02B |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.26B | 3.28B | 2.03B | 2.82B | 2.72B | 2.76B | 3.63B | 5.14B | 10.28B | 13.20B | 27.92B | 154.76B | 0.10B | 0.00B | 1.59B | 0.00B | 26.64B | 41.17B | 75.56B | 936.15B |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.43B | | | | 0.49B | | | | 0.30B | | | | 0.49B | | | | 0.61B | |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.14B | 2.43B | 2.56B | 2.80B | 0.17B | 5.22B | 5.95B | 8.91B | 0.01B | 14.67B | | | 0.01B | 178.79B | 161.36B | 65.99B | 0.14B | |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.57B | | | | 0.66B | | | | 0.30B | | | | 0.50B | | | | 0.76B | |
|
Raw Materials (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.16B | 0.14B | 2.85B | 0.18B | 4.41B | 0.17B | 5.84B | 7.72B | 0.19B | 15.15B | 33.54B | | | | 0.22B | | | 353.02B | 335.51B | 328.40B |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.09B | 1.14B | 20.73B | 79.20B | 83.18B | 89.51B | 45.28B | 173.30B | 219.18B | 258.36B | 217.99B | 763.91B | | | 2.38B | 1,173.26B | 1,280.18B | 1,624.06B | 2,892.38B | 2,572.60B |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.66B | | | | 2.16B | | | | 2.54B | | | | 2.61B | | | | 3.30B | |
|
Long-Term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.42B | 0.38B | 0.07B | 0.07B | 109.59B | 0.91B | 30.38B | 37.57B | 0.94B | 66.69B | 109.68B | | | | 0.99B | | | 1,379.88B | 1,541.39B | 1,742.66B |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.04B | 0.04B | 0.71B | 0.04B | 1.17B | 0.07B | 4.63B | 5.21B | 0.10B | 6.98B | 15.74B | | | | 0.10B | | | 124.07B | 130.38B | 122.83B |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.77B | 0.73B | 0.71B | 0.82B | 1.17B | 2.10B | 4.63B | 5.21B | 5.10B | 6.98B | 15.74B | | | | 0.10B | | | 124.07B | 130.38B | 122.83B |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.07B | 0.07B | 1.56B | 0.14B | 5.32B | 0.24B | 1.20B | 1.77B | 0.03B | 0.33B | 0.00B | | | | 0.16B | | | 28.54B | 62.44B | 404.92B |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00B | 0.00B | 0.01B | 0.00B | 1.54B | 1.82B | 0.02B | 0.02B | 3.04B | 0.03B | 0.07B | | | | | | | 0.47B | 0.47B | 0.42B |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.56B | 2.63B | 50.38B | 14.13B | 15.15B | 17.76B | 114.41B | 26.26B | 31.80B | 23.04B | 553.07B | 14.67B | | | 3.96B | 178.79B | 161.36B | 65.99B | 6,703.56B | 7,124.91B |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 65.78B | 71.24B | 71.11B | 86.26B | 99.87B | 109.08B | 442,142.74B | 199.56B | 254.03B | 281.40B | 771.06B | 778.58B | | | 6.34B | 1,352.05B | 0.00B | 0.00B | 0.01B | 0.01B |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.18B | | | | 0.28B | | | | 0.24B | | | | 0.25B | | | | 0.40B | |
|
Notes Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.08B | | | | 0.27B | | | | 0.22B | | | | 0.71B | | | | 0.05B | |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.96B | | | | 0.45B | |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.03B | | | | 0.03B | | | | 0.02B | | | | 0.04B | | | | 0.04B | |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.02B | 0.01B | 0.24B | 0.42B | 1.79B | 2.50B | 3.57B | 5.64B | 8.29B | 13.01B | 33.33B | 36.16B | | | 87.48B | 89.50B | 99.36B | 103.56B | | |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.08B | | | | 0.27B | | | | 0.22B | | | | 0.71B | | | | 0.05B | |
|
Current Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.29B | 3.95B | 0.38B | 2.83B | 0.00B | 0.00B | 0.18B | 0.03B | 0.01B | 0.00B | 2.83B | 0.00B | 44.13B | 47.98B | 0.26B | 0.21B | 0.03B | 0.13B | 309.16B | 304.23B |
|
Current Deferred Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.46B | 5.72B | 6.29B | 8.16B | 22.54B | 41.71B | 21.23B | 90.72B | 69.83B | 95.29B | 85.18B | 302.84B | | | 1.30B | 597.01B | 591.04B | 846.60B | 929.32B | 1,260.16B |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.36B | | | | 1.34B | | | | 1.22B | | | | 1.37B | | | | 1.84B | |
|
Non-Current Deffered Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Pension (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.26B | 0.40B | 0.52B | 0.38B | 0.01B | 0.01B | 1.07B | 0.47B | 0.03B | 0.01B | 3.14B | 0.02B | | | | 0.21B | 0.01B | 0.02B | 52.33B | 32.56B |
|
Minority Interest (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Liabilities from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.46B | 3.77B | 0.11B | 0.07B | 0.06B | 48.62B | 0.11B | | | 0.05B | 0.05B | -0.13B | -0.17B | 81.49B | 63.25B |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01B | | | | 0.01B | | | | 0.02B | | | | 0.01B | | | | 0.04B | |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.78B | 3.14B | 3.33B | 4.10B | 15.97B | 15.74B | 9.45B | 51.17B | 51.00B | 65.65B | 38.74B | 140.66B | | | 0.08B | 206.65B | 312.23B | 443.83B | 576.81B | 527.88B |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 30.94B | 32.84B | 31.82B | 37.15B | 190.91B | 197.11B | 61.54B | 298.12B | 360.45B | 512.70B | 291.85B | 1,285.62B | | | 1.75B | 1,613.72B | 1,848.87B | 2,254.63B | 3,421.83B | 3,202.36B |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 37.39B | 38.56B | 38.12B | 45.30B | 213.45B | 238.82B | 155,491.30B | 388.83B | 450.85B | 173.58B | 377.03B | 1,588.47B | | | 3.05B | 2,210.74B | 2,439.91B | 3,101.23B | 4,351.15B | 0.00B |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.08B | | | | 1.89B | |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 28.39B | 32.68B | 32.99B | 40.95B | 2.01B | 61.82B | 0.29B | 2.44B | 2.61B | 2.76B | 394.03B | 2.85B | | | 3.29B | 3.48B | 3.49B | 3.44B | 5,244.78B | 5,235.00B |
|
Shareholder's Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.79B | | | | 2.28B | | | | 2.41B | | | | 3.29B | | | | 3.60B | |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 65.78B | 71.24B | 71.11B | 86.26B | 108.13B | 130.16B | 442,142.74B | 201.31B | 269.62B | 371.56B | 771.06B | 778.58B | | | 6.34B | 1,352.05B | 0.00B | 0.00B | 0.01B | 0.01B |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.62B | -0.21B | -0.24B | -0.42B | | -2.28B | -2.28B | | | | -0.21B | | -0.21B | -0.21B | -0.21B | | | -0.02B | -67.79B | -67.77B |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 42.25B | 46.55B | 0.05B | 60.90B | | 93.54B | 0.48B | | | | -0.01B | | 732.38B | 798.63B | -0.01B | | | 0.10B | 1,201.90B | 996.43B |