|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.34B | 0.35B | | 3.24B | 2.88B | 1.89B | 0.79B | 1.18B | 1.46B | 0.30B | 0.21B | 0.20B | 0.25B | 0.27B | 0.19B | 0.37B | 0.24B | 0.32B | 0.04B | 0.38B |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.34B | 0.35B | | 3.24B | 2.88B | 1.89B | 0.79B | 1.18B | 1.46B | 0.30B | 0.21B | 0.20B | 0.25B | 0.27B | 0.19B | 0.37B | 0.24B | 0.32B | 0.04B | 0.38B |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.80B | 0.75B | 0.69B | 0.76B | 0.63B | 0.63B | 0.72B | 0.63B | 0.68B | 0.75B | 0.83B | 0.76B | 0.74B | 0.82B | 0.89B | 0.81B | 0.87B | 0.91B | 1.00B | 0.88B |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.28B | 0.10B | 0.08B | 0.11B | 0.11B | 0.10B | 0.09B | 0.10B | 0.11B | 0.11B | 0.11B | 0.12B | 0.12B | 0.13B | 0.13B | 0.14B | 0.14B | 0.14B | 0.12B | 0.14B |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.08B | 0.85B | 0.77B | 0.87B | 0.73B | 0.73B | 0.82B | 0.73B | 0.79B | 0.86B | 0.94B | 0.88B | 0.86B | 0.95B | 1.01B | 0.95B | 1.01B | 1.05B | 1.12B | 1.02B |
|
Raw Materials (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Work In Process (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Finished Goods (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.21B | 0.17B | 0.07B | 0.20B | 0.09B | 0.10B | 0.11B | 0.12B | 0.12B | 0.12B | 0.12B | 0.13B | 0.13B | 0.13B | 0.12B | 0.13B | 0.13B | 0.14B | 0.14B | 0.14B |
|
Current Deferred Tax Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.03B | 0.03B | 0.14B | 0.02B | 0.02B | 0.14B | 0.15B | 0.18B | 0.18B | 0.17B | 0.16B | 0.03B | 0.05B | 0.20B | 0.03B | 0.24B | 0.22B | 0.06B | 0.13B | 0.09B |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.80B | 2.38B | 2.42B | 4.49B | 4.99B | 3.99B | 1.93B | 2.23B | 2.61B | 1.50B | 1.48B | 1.43B | 1.49B | 1.59B | 1.54B | 1.70B | 1.65B | 1.80B | 1.93B | 1.91B |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.13B | 0.11B | 0.08B | 0.10B | 0.08B | 0.08B | 0.09B | 0.09B | 0.09B | 0.10B | 0.12B | 0.12B | 0.12B | 0.13B | 0.15B | 0.15B | 0.16B | 0.16B | 0.16B | 0.16B |
|
Long-Term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.54B | 0.54B | 0.59B | 0.61B | 0.68B | 0.74B | 0.73B | 0.88B | 0.77B | 0.73B | 0.74B | 0.76B | 0.80B | 0.96B |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 14.43B | 13.99B | 13.48B | 14.09B | 13.57B | 0.36B | 15.95B | 15.96B | 16.00B | 17.05B | 17.12B | 18.31B | 18.31B | 19.27B | 19.31B | 19.41B | 20.51B | 21.34B | 21.34B | 21.35B |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.94B | 6.75B | 6.51B | 6.45B | 6.30B | 6.24B | 8.03B | 7.87B | 7.72B | 8.34B | 8.21B | 8.83B | 8.65B | 9.21B | 9.06B | 8.92B | 9.63B | 9.97B | 9.76B | 9.56B |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 21.37B | 20.74B | 19.99B | 20.55B | 19.87B | 6.61B | 23.98B | 23.83B | 23.72B | 25.39B | 25.33B | 27.14B | 26.96B | 28.48B | 28.37B | 28.33B | 30.14B | 31.30B | 31.11B | 30.91B |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.10B | 0.10B | 0.05B | 0.10B | 0.05B | 0.05B | 0.06B | 0.06B | 0.05B | 0.05B | 0.03B | 0.03B | 0.03B | 0.04B | 0.05B | 0.05B | 0.05B | 0.05B | 0.07B | 0.07B |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.44B | | 0.79B | 0.40B | 0.37B | | 1.84B | 0.39B | 0.40B | 0.41B | 0.41B | 0.41B | 0.41B | 0.43B | 0.44B | 0.46B | 0.48B | 0.51B | 0.52B | 0.54B |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.18B | 0.18B | 21.29B | 21.15B | 20.36B | 20.41B | 25.05B | 24.90B | 24.85B | 26.68B | 26.69B | 28.55B | 28.36B | 29.96B | 29.79B | 29.71B | 31.57B | 32.78B | 32.65B | 32.64B |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 23.83B | 23.73B | 23.71B | 25.64B | 25.35B | 24.40B | 26.98B | 27.13B | 27.46B | 28.19B | 28.17B | 29.98B | 29.85B | 31.55B | 31.33B | 31.42B | 33.22B | 34.58B | 34.58B | 34.55B |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.21B | 0.15B | 0.10B | 0.17B | 0.13B | 0.12B | 0.12B | 0.13B | 0.14B | 0.14B | 0.14B | 0.15B | 0.15B | 0.16B | 0.15B | 0.15B | 0.16B | 0.17B | 0.15B | 0.18B |
|
Notes Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Dividends payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.21B | 0.15B | 0.10B | 0.17B | 0.13B | 0.12B | 0.12B | 0.13B | 0.14B | 0.14B | 0.14B | 0.15B | 0.15B | 0.16B | 0.15B | 0.15B | 0.16B | 0.17B | 0.15B | 0.18B |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.44B | 0.28B | 0.26B | 0.41B | 0.20B | 0.23B | 0.45B | 0.15B | 0.40B | 0.23B | 0.25B | 0.46B | 0.47B | 0.47B | 0.55B | 0.54B | 0.52B | 0.27B | 0.29B | 0.62B |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.50B | 0.80B | 0.80B | 0.80B | 0.80B | 0.70B | 0.70B | 0.70B | 0.70B | 0.50B | 0.50B | 0.50B | 0.50B | 0.70B | 1.04B | 1.00B | 1.00B | 0.30B | 0.71B | 0.72B |
|
Current Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.05B | 0.06B | 0.12B | 0.79B | 0.31B | 0.16B | 0.02B | 0.07B | 0.06B | 0.07B | 0.04B | 0.13B | 0.03B | 0.05B | 0.07B | 0.14B | 0.05B | 0.04B | 0.03B | 0.04B |
|
Current Deferred Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.01B | 1.00B | 1.11B | 1.12B | 1.11B | 1.05B | 1.37B | 1.30B | 1.28B | 1.50B | 1.58B | 1.51B | 1.47B | 1.67B | 1.74B | 1.67B | 1.62B | 1.81B | 1.91B | 1.79B |
|
Curent Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.50B | 2.86B | 3.12B | 3.50B | 3.17B | 2.84B | 2.89B | 2.78B | 2.76B | 2.81B | 2.96B | 2.91B | 2.81B | 3.29B | 3.83B | 3.69B | 3.56B | 3.13B | 3.73B | 3.58B |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.20B | 7.53B | 7.12B | 6.65B | 6.66B | 5.96B | 5.96B | 5.96B | 5.97B | 6.38B | 5.83B | 7.22B | 6.92B | 7.68B | 6.58B | 6.46B | 7.86B | 9.15B | 8.60B | 9.75B |
|
Liabilities from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.34B | | | 0.22B | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.55B | 1.53B | 1.47B | 1.48B | 1.41B | 1.36B | 1.68B | 1.65B | 1.59B | 1.55B | 1.51B | 1.62B | 1.59B | 1.65B | 1.63B | 1.61B | 1.71B | 1.82B | 1.88B | 1.92B |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.49B | 0.47B | 0.39B | 0.45B | 0.39B | 0.37B | 0.41B | 0.41B | 0.39B | 0.41B | 0.42B | 0.42B | 0.39B | 0.42B | 0.42B | 0.44B | 0.46B | 0.49B | 0.49B | 0.49B |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 12.25B | 11.92B | 11.76B | 11.63B | 11.23B | 10.17B | 10.53B | 10.39B | 10.32B | 10.74B | 10.31B | 11.76B | 11.32B | 12.62B | 12.04B | 11.76B | 13.13B | 14.10B | 14.20B | 15.24B |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 12.74B | 12.39B | 12.15B | 12.08B | 11.62B | 10.54B | 10.94B | 10.80B | 10.71B | 11.15B | 10.72B | 12.18B | 11.71B | 13.04B | 12.47B | 12.20B | 13.59B | 14.59B | 14.70B | 15.73B |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.70B | 8.33B | 7.92B | 7.45B | 7.46B | 6.66B | 6.66B | 6.66B | 6.67B | 6.88B | 6.33B | 7.72B | 7.42B | 8.38B | 7.62B | 7.46B | 8.86B | 9.45B | 9.30B | 10.46B |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 11.09B | 11.34B | 11.56B | 13.55B | 13.73B | 13.86B | 16.04B | 16.33B | 16.75B | 17.04B | 17.44B | 17.80B | 18.14B | 18.52B | 18.87B | 19.22B | 19.63B | 19.99B | 19.88B | 18.82B |
|
Shareholder's Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 11.09B | 11.34B | 11.56B | 13.55B | 13.73B | 13.86B | 16.04B | 16.33B | 16.75B | 17.04B | 17.44B | 17.80B | 18.14B | 18.52B | 18.87B | 19.22B | 19.63B | 19.99B | 19.88B | 18.82B |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 23.83B | 23.73B | 23.71B | 25.64B | 25.35B | 24.40B | 26.98B | 27.13B | 27.46B | 28.19B | 28.17B | 29.98B | 29.85B | 31.55B | 31.33B | 31.42B | 33.22B | 34.58B | 34.58B | 34.55B |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00B | | | | 0.00B | 0.00B | | | 0.00B | | | | 0.00B | | | | 0.00B | 0.00B |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.00B | -0.15B | -0.18B | 11.41B | 11.61B | 11.87B | 13.73B | -0.16B | -0.13B | -0.18B | -0.12B | -0.14B | 15.37B | 15.66B | -0.17B | -0.15B | -0.10B | 16.88B | -0.10B | -0.11B |