|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | 14.15B | 17.31B | 17.77B | 16.62B | 16.57B | 19.61B | 30.39B | 27.30B | 49.15B | 56.77B | 52.96B | 50.63B | 53.33B | 49.96B | 47.03B | 46.66B | 35.87B | 34.71B | 35.09B | 37.41B |
|
Short-term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | 0.67B | 0.68B | 0.53B | 0.74B | 1.28B | 0.89B | 1.14B | 1.11B | 1.18B | 2.18B | 2.61B | 4.41B | 6.67B | 7.35B | 5.22B | 4.14B | | 4.56B | 2.31B | 2.33B |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | 14.82B | 17.99B | 18.30B | 17.36B | 17.85B | 20.50B | 31.53B | 28.41B | 50.33B | 58.95B | 55.57B | 55.04B | 60.01B | 57.31B | 52.24B | 50.80B | 35.87B | 39.27B | 37.40B | 39.73B |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | 2.65B | 2.70B | 2.46B | 2.29B | 1.99B | 1.95B | 2.51B | 5.87B | 3.79B | 3.49B | 4.75B | 15.17B | 9.43B | 6.99B | 7.59B | 21.36B | | 7.37B | 6.77B | 7.68B |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | 2.39B | 2.53B | 2.49B | 3.23B | 2.24B | 2.07B | 2.02B | -3.33B | | 5.49B | | 5.34B | | 6.39B | | 2.09B | | | 4.58B | |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | 5.04B | 5.22B | 4.95B | 5.52B | 4.23B | 4.02B | 4.52B | 2.54B | 3.79B | 8.98B | 4.75B | 20.51B | 9.43B | 13.38B | 7.59B | 23.45B | | 7.37B | 11.35B | 7.68B |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | -1.64B | 4.21B | 6.78B | 11.58B | -3.11B | 10.62B | 10.68B | 6.40B | 14.67B | 13.00B | 16.78B | 17.71B | 21.00B | 23.04B | 23.86B | 22.29B | | 24.69B | 25.79B | 29.22B |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | 0.48B | 0.45B | 0.43B | 0.58B | 0.61B | 0.55B | 0.54B | 2.85B | 8.17B | 7.28B | 8.25B | 7.70B | 10.36B | 11.07B | 12.93B | 13.86B | | 15.16B | 18.36B | 21.73B |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | 43.80B | 42.35B | 42.27B | 34.68B | 36.48B | 35.22B | 51.22B | 10.17B | 80.59B | 85.56B | 84.83B | 86.49B | 103.49B | 98.47B | 93.59B | 87.17B | | 91.15B | 93.75B | 104.59B |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 31.67B | | | | 19.06B | | 40.60B | | 36.94B | | 40.55B | | 48.10B | | | 50.00B | |
|
Long-Term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | 2.29B | 2.29B | 2.35B | 2.22B | 2.15B | 2.15B | 2.35B | 0.49B | 6.87B | 8.98B | 8.96B | 7.39B | 8.96B | 12.11B | 13.59B | 14.65B | | 15.11B | 8.47B | 8.77B |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 4.77B | | | | -5.20B | | | | | | 0.19B | | | | | | |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 11.39B | 16.13B | | | 10.37B | | 19.03B | | 19.39B | | 22.19B | | 23.91B | | | 18.29B | |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 16.16B | 16.13B | | | 5.16B | | 19.03B | | 19.39B | | 22.38B | | 23.91B | | | 18.29B | |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | 2.08B | 2.04B | 1.95B | 1.87B | 1.30B | 1.30B | 1.42B | 10.73B | 1.65B | 2.20B | 2.01B | 2.09B | 2.20B | 2.32B | 2.13B | 4.67B | | 5.06B | 7.43B | 7.62B |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | 0.66B | 0.66B | 0.68B | 6.20B | 5.72B | 0.81B | 0.82B | 2.50B | 0.61B | 0.14B | 0.32B | 2.09B | 0.13B | 0.82B | 0.89B | 0.98B | | 0.33B | 0.01B | 0.01B |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | 69.42B | 69.06B | 69.53B | 42.55B | 68.96B | 67.89B | 70.55B | 45.02B | 110.33B | 110.93B | 109.62B | 103.43B | 112.74B | 119.01B | 129.20B | 134.67B | | 136.02B | 133.42B | 138.25B |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | 113.22B | 111.41B | 111.80B | | 105.44B | 103.11B | 121.77B | 89.76B | 190.93B | 0.29B | 194.45B | 0.00B | 216.23B | 0.08B | 222.79B | 221.85B | | 227.17B | 227.17B | 242.83B |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | 22.78B | 24.12B | 24.02B | 23.93B | 22.63B | 17.58B | 23.80B | 19.02B | 33.01B | 32.24B | 33.56B | 32.38B | 37.81B | 35.55B | 35.35B | 31.81B | | 33.92B | 34.92B | 39.69B |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | 22.78B | 24.12B | 24.02B | 23.93B | 22.63B | 17.58B | 23.80B | 19.02B | 33.01B | 32.24B | 33.56B | 32.38B | 37.81B | 35.55B | 35.35B | 31.81B | | 33.92B | 34.92B | 39.69B |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | 9.19B | 9.02B | 9.36B | 10.02B | 10.12B | 9.42B | 9.72B | 0.06B | 10.37B | 10.01B | 8.17B | 6.57B | 6.72B | 5.89B | 6.42B | 6.44B | | 6.37B | 5.58B | 6.16B |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 9.82B | | 0.06B | | 10.39B | 0.06B | | | -214.25 | -117.60 | 0.19B | 0.06B | 0.14B | | 0.00B | | |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | 6.28B | 7.68B | 7.67B | 0.35B | 0.75B | 5.32B | 11.96B | 0.01B | 0.50B | 0.11B | 0.06B | 0.02B | 0.02B | 0.04B | 0.09B | 0.03B | | 0.06B | 16.44B | 20.29B |
|
Current Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | 0.13B | 0.13B | 0.11B | 0.44B | 0.42B | 0.31B | 0.54B | 0.15B | 1.91B | 1.27B | 1.43B | 1.60B | 1.41B | 2.04B | 1.27B | 1.02B | | 0.70B | 0.57B | 0.65B |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | 53.51B | 52.29B | 51.83B | 35.09B | 47.22B | 38.75B | 53.16B | 37.51B | 71.87B | 74.19B | 72.31B | 68.18B | 80.39B | 79.55B | 81.82B | 80.34B | | 85.93B | 91.66B | 101.08B |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | 10.78B | 9.15B | 9.11B | 9.87B | 15.69B | 17.21B | 18.89B | 13.20B | 37.76B | 38.42B | 30.05B | 27.70B | 32.09B | 31.70B | 34.65B | 39.78B | | 46.18B | 37.05B | 35.81B |
|
Pension (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 9.42B | | | | 1.74B | | 9.23B | | 6.01B | | 5.28B | | 5.81B | | | 5.58B | |
|
Minority Interest (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | 0.00B | 0.01B | 0.01B | 3.02B | 0.00B | -0.24B | 0.15B | -0.17B | 0.01B | 0.01B | 0.43B | 0.39B | -0.01B | 0.46B | 0.02B | 0.45B | -0.02B | -0.02B | 0.52B | -0.02B |
|
Liabilities from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | 3.37B | 0.03B | 0.03B | 0.27B | 0.22B | 0.19B | 0.22B | 0.25B | 0.33B | 0.06B | 0.03B | 0.12B | | 0.36B | 0.46B | 0.49B | | 0.25B | | |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | 1.09B | 1.18B | 1.45B | 1.80B | 2.07B | 1.96B | 2.06B | 0.96B | 5.05B | 5.00B | 5.06B | 4.42B | 4.82B | 5.15B | 5.63B | 4.82B | | 3.93B | 1.51B | 1.46B |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 1.82B | -1.86B | | | | | | | | | | | | | | | |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | 8.12B | 9.06B | 8.63B | 5.73B | 9.19B | 6.43B | 7.13B | 5.58B | 26.44B | 25.32B | 25.15B | 23.12B | 27.28B | 25.43B | 27.40B | 25.15B | | 28.74B | 28.80B | 23.94B |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | 30.26B | 28.49B | 29.26B | 18.00B | 28.94B | 36.92B | 39.20B | 23.79B | 62.77B | 57.89B | 52.11B | 47.90B | 51.92B | 49.57B | 52.32B | 53.76B | | 58.01B | 72.65B | 70.40B |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | 83.78B | 107.97B | 81.08B | | 76.17B | 99.45B | 92.36B | | 186.62B | 0.69B | 124.42B | 0.90B | 132.31B | 1.12B | 134.14B | 0.00B | | 143.94B | | 171.48B |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | 17.06B | 16.82B | 16.79B | 10.22B | 16.44B | 22.53B | 30.85B | 13.21B | 38.27B | 38.53B | 30.12B | 27.72B | 32.10B | 31.74B | 34.74B | 39.81B | | 46.24B | 53.48B | 56.10B |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | 29.45B | 3.44B | 30.72B | 24.13B | 29.28B | 3.65B | 29.41B | 25.39B | 4.31B | 64.41B | 70.02B | 73.85B | 83.92B | 88.36B | 88.65B | 87.75B | | 83.23B | 62.86B | 71.35B |
|
Shareholder's Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | 29.21B | 3.44B | 30.57B | 31.59B | 29.13B | 3.65B | 29.26B | 25.39B | 4.31B | 63.96B | 69.59B | 73.46B | 83.53B | 87.90B | 88.01B | 87.30B | | 82.77B | 62.34B | 70.86B |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | 113.22B | 111.41B | 111.80B | | 105.44B | 103.11B | 121.77B | 89.76B | 190.93B | 0.29B | 194.45B | 0.00B | 216.23B | 0.08B | 222.79B | 221.85B | | 227.17B | 227.17B | 242.83B |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | -0.27B | | | | -0.22B | | | | | | | | | | | | |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |