|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.21B | 5.90B | 6.50B | 4.41B | 3.57B | 1.39B | 1.29B | 1.40B | 1.56B | 1.65B | 1.30B | 1.54B | 2.04B | 1.70B | 1.67B | 1.47B | 1.85B | 1.67B | 1.70B | 1.81B |
|
Short-term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01B | 0.01B | 0.01B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.03B | 0.00B | 0.00B | 0.00B | | | | | 0.06B | |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.22B | 5.91B | 6.51B | 4.41B | 3.57B | 1.39B | 1.29B | 1.41B | 1.56B | 1.65B | 1.33B | 1.54B | 2.04B | 1.70B | 1.67B | 1.47B | 1.85B | 1.67B | 1.76B | 1.81B |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.42B | 1.45B | 1.65B | 2.42B | 2.12B | 2.21B | 2.49B | 2.48B | 2.54B | 2.55B | 2.83B | 2.98B | 2.71B | 2.63B | 2.87B | 3.08B | 2.98B | 2.86B | 3.44B | 3.49B |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.42B | 1.45B | 1.65B | 2.42B | 2.12B | 2.21B | 2.49B | 2.48B | 2.54B | 2.55B | 2.83B | 2.98B | 2.71B | 2.63B | 2.87B | 3.08B | 2.98B | 2.86B | 3.44B | 3.49B |
|
Raw Materials (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Work In Process (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Finished Goods (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Deferred Tax Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.29B | 0.29B | 0.32B | 0.55B | 0.54B | 0.58B | 0.57B | 0.63B | 0.61B | 0.61B | 1.00B | 0.84B | 0.83B | 0.83B | 0.91B | 0.79B | 1.05B | 0.93B | 0.86B | 0.89B |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.93B | 7.64B | 8.81B | 7.79B | 6.24B | 4.18B | 5.67B | 5.82B | 4.72B | 4.80B | 5.14B | 5.43B | 5.64B | 5.20B | 5.46B | 5.34B | 5.88B | 5.65B | 6.30B | 6.32B |
|
Buildings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.35B | | | | 0.47B | | | | 0.42B | | | | 0.43B | | | | 0.44B | |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.27B | 0.26B | 0.24B | 0.35B | 0.33B | 0.30B | 0.30B | 0.28B | 0.26B | 0.25B | 0.26B | 0.25B | 0.25B | 0.25B | 0.27B | 0.27B | 0.28B | 0.27B | 0.28B | 0.26B |
|
Long-Term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.17B | 1.62B | 1.86B | 1.89B | 1.75B | 1.75B | 1.79B | 1.79B | 1.79B | 1.77B | 1.79B | 1.80B | 1.77B | 1.78B | 1.85B | 1.87B | 0.60B | 0.60B |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.72B | 3.71B | 3.51B | 33.64B | 34.44B | 34.50B | 34.55B | 34.82B | 34.83B | 34.78B | 34.85B | 34.75B | 34.98B | 34.99B | 34.92B | 34.96B | 35.07B | 34.92B | 36.48B | 36.36B |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.31B | 1.29B | 1.28B | 21.18B | 20.06B | 19.52B | 18.31B | 18.17B | 17.91B | 17.64B | 17.40B | 17.12B | 17.10B | 16.85B | 16.56B | 16.31B | 16.08B | 15.81B | 16.27B | 15.98B |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.03B | 5.00B | 4.79B | 54.82B | 54.50B | 54.02B | 52.85B | 52.98B | 52.74B | 52.42B | 52.25B | 51.87B | 52.07B | 51.84B | 51.47B | 51.27B | 51.15B | 50.73B | 52.75B | 52.33B |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.72B | 0.76B | 0.36B | 0.90B | 0.84B | 0.96B | 0.23B | 0.76B | 0.79B | 0.90B | 0.54B | 0.79B | 0.82B | 0.89B | 0.59B | 0.82B | 0.84B | 0.84B | 0.61B | 0.13B |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.47B | 6.47B | 6.22B | 58.30B | 58.09B | 57.63B | 56.12B | 56.20B | 55.98B | 55.76B | 55.45B | 55.05B | 55.31B | 55.17B | 54.76B | 54.55B | 54.52B | 54.09B | 54.90B | 54.47B |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 13.40B | 14.11B | 15.03B | 66.09B | 64.32B | 61.81B | 61.78B | 62.02B | 60.70B | 60.56B | 60.59B | 60.48B | 60.96B | 60.37B | 60.22B | 59.89B | 60.40B | 59.75B | 61.20B | 60.79B |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.21B | 0.24B | 0.20B | 0.41B | 0.39B | 0.37B | 0.45B | 0.46B | 0.49B | 0.46B | 0.56B | 0.46B | 0.48B | 0.47B | 0.55B | 0.53B | 0.53B | 0.42B | 0.61B | 0.51B |
|
Notes Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.21B | 0.24B | 0.20B | 0.41B | 0.39B | 0.37B | 0.45B | 0.46B | 0.49B | 0.46B | 0.56B | 0.46B | 0.48B | 0.47B | 0.55B | 0.53B | 0.53B | 0.42B | 0.61B | 0.51B |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.34B | 0.47B | 0.61B | 0.38B | 0.43B | 0.53B | 0.75B | 0.39B | 0.51B | 0.66B | 0.91B | 0.42B | 0.58B | 0.82B | 1.07B | 0.43B | 0.58B | 0.71B | 0.99B | 0.44B |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.50B | 0.51B | 0.55B | 1.04B | 1.03B | 1.05B | 1.09B | 0.97B | 0.94B | 0.98B | 1.03B | 0.97B | 0.84B | 0.72B | 0.87B | 0.85B | 0.80B | 0.80B | 1.01B | 1.20B |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.07B | 0.01B | 0.05B | 0.23B | 0.94B | 0.82B | 0.05B | 0.05B | 0.30B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.72B | 2.70B |
|
Current Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.17B | 0.16B | 0.09B | 0.52B | 0.17B | 0.17B | 0.12B | 0.22B | 0.13B | 0.06B | 0.12B | 0.18B | 0.18B | 0.19B | 0.20B | 0.23B | 0.20B | 0.20B | 0.18B | 0.48B |
|
Current Deferred Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.10B | 2.01B | 2.22B | 3.17B | 2.93B | 2.87B | 3.13B | 3.17B | 3.15B | 3.02B | 3.46B | 3.54B | 3.41B | 3.29B | 3.69B | 3.89B | 3.87B | 3.63B | 4.09B | 3.98B |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.31B | 3.39B | 3.81B | 5.65B | 4.96B | 5.05B | 6.00B | 6.39B | 6.03B | 5.22B | 6.12B | 5.88B | 5.50B | 5.50B | 6.39B | 5.92B | 5.98B | 5.80B | 7.64B | 9.34B |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.11B | 4.11B | 4.11B | 11.33B | 10.78B | 10.73B | 10.73B | 10.73B | 10.68B | 11.41B | 11.41B | 11.40B | 11.40B | 11.40B | 11.39B | 11.39B | 11.38B | 11.38B | 12.37B | 10.62B |
|
Non-Current Deffered Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Pension (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.29B | 0.29B | 0.26B | 0.27B | 0.27B | 0.26B | 0.18B | 0.18B | 0.18B | 0.18B | 0.20B | 0.20B | 0.20B | 0.20B | 0.18B | 0.18B | 0.19B | 0.19B | 0.18B | 0.18B |
|
Minority Interest (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.10B | 3.19B | 3.43B | 3.43B | 0.07B | 3.16B | 3.27B | 0.10B | 3.51B | 0.10B | 0.10B | 3.83B | 0.09B | 0.09B | 0.10B | 0.10B | 0.11B | 0.10B | 0.11B | 4.92B |
|
Liabilities from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.15B | 0.07B | | | 0.23B | 0.25B | | | | 0.01B | 0.01B | 0.01B | | | | 0.04B | 0.04B | 0.03B |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.55B | 4.45B | 4.45B | 4.34B | 5.04B | 3.91B | 3.69B | 3.67B | 4.79B | 3.63B | 3.54B | 3.42B | 4.59B | 3.32B | 3.17B | 3.03B | 4.51B | 3.23B |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.59B | 0.51B | 0.49B | 0.69B | 0.76B | 0.59B | 0.58B | 0.69B | 0.66B | 0.54B | 0.54B | 0.63B | 0.62B | 0.64B | 0.54B | 0.63B | 0.63B | 0.48B | 0.49B | 0.58B |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.75B | 0.71B | 0.66B | 0.49B | 0.44B | 0.45B | 0.49B | 0.48B | 0.49B | 0.51B | 0.52B | 0.59B | 0.82B | 0.93B | 0.81B | 0.83B | 1.19B | 1.17B | 1.11B | 0.77B |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.21B | 8.29B | 8.83B | 22.39B | 21.08B | 20.97B | 21.55B | 21.78B | 21.13B | 21.03B | 21.97B | 21.63B | 21.15B | 21.04B | 21.90B | 21.33B | 21.24B | 20.88B | 23.94B | 23.82B |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.96B | 9.01B | 9.49B | 22.88B | 21.52B | 21.41B | 22.04B | 22.25B | 21.63B | 21.54B | 22.49B | 22.23B | 21.97B | 21.98B | 22.71B | 22.16B | 22.43B | 22.05B | 25.05B | 24.59B |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.11B | 4.11B | 4.11B | 11.39B | 10.79B | 10.79B | 10.96B | 11.66B | 11.50B | 11.46B | 11.46B | 11.71B | 11.40B | 11.40B | 11.40B | 11.39B | 11.39B | 11.38B | 13.09B | 13.32B |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.33B | 1.92B | 2.11B | 39.78B | 39.51B | 37.24B | 36.48B | 36.37B | 35.56B | 35.51B | 34.30B | 34.42B | 34.97B | 34.09B | 33.16B | 33.47B | 33.50B | 33.24B | 31.13B | 31.17B |
|
Shareholder's Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.33B | 1.92B | 2.11B | 39.78B | 39.51B | 37.24B | 36.48B | 36.37B | 35.56B | 35.51B | 34.30B | 34.42B | 34.97B | 34.09B | 33.26B | 33.47B | 33.50B | 33.13B | 31.13B | 31.17B |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 13.40B | 14.11B | 15.03B | 66.09B | 64.32B | 61.81B | 61.78B | 62.02B | 60.70B | 60.56B | 60.59B | 60.48B | 60.96B | 60.37B | 60.22B | 59.89B | 60.40B | 59.75B | 61.20B | 60.79B |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00B | | 0.05B | 0.02B | 0.02B | 0.02B | 0.03B | 0.00B | 0.00B | 0.01B | 0.01B | 0.00B | 0.00B | 0.00B | 0.10B | 0.00B | 0.00B | 0.00B | 0.11B | 0.00B |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.76B | -0.75B | 15.02B | 16.07B | 17.30B | 17.73B | 17.78B | -0.86B | 18.28B | -0.85B | -0.76B | 19.43B | 19.96B | 20.36B | -0.88B | -0.83B | -0.80B | 23.29B | -0.70B | 24.80B |