|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | 5.98B | 5.52B | 6.37B | 7.31B | 5.00B | 5.78B | 4.85B | 4.03B | 2.31B | 2.20B | 1.95B | 3.09B | 5.17B | 5.76B | 3.25B | 2.52B | 2.42B | 4.63B | 4.26B | 3.79B |
|
Short-term Investments (Quarter)
|
| | | | | | | | | | | | | 2.37B | 2.15B | 2.03B | 0.22B | 2.20B | 2.38B | 1.95B | 0.15B | 2.14B | 2.17B | 1.82B | 0.10B | 2.31B | 1.75B | 2.61B | 0.13B | 2.33B | 2.48B | 2.75B | 0.27B |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | 8.35B | 7.67B | 8.40B | 7.53B | 7.20B | 8.16B | 6.80B | 4.19B | 4.45B | 4.37B | 3.77B | 3.19B | 7.48B | 7.51B | 5.87B | 2.66B | 4.75B | 7.11B | 7.01B | 4.06B |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | 7.56B | 7.66B | 6.29B | -0.05B | 5.89B | 5.50B | 5.01B | -0.03B | 5.79B | 5.23B | 4.85B | -0.03B | 4.85B | 4.70B | 4.68B | 5.05B | 4.60B | 4.68B | 4.79B | 6.23B |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | 0.68B | | | | 0.56B | | | | 0.38B | | | | 0.38B | | | | 0.23B |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | 7.56B | 7.66B | 6.29B | 0.63B | 5.89B | 5.50B | 5.01B | 0.53B | 5.79B | 5.23B | 4.85B | 0.35B | 4.85B | 4.70B | 4.68B | 5.43B | 4.60B | 4.68B | 4.79B | 6.46B |
|
Raw Materials (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Work In Process (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | 7.12B | 7.12B | 7.14B | 7.34B | 7.17B | 6.90B | 6.56B | 7.46B | 7.91B | 8.00B | 7.91B | 8.16B | 8.20B | 8.09B | 8.20B | 7.98B | 8.57B | 8.82B | 9.14B | 8.91B |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | 1.22B | 1.20B | 1.22B | 1.21B | 1.26B | 1.13B | 1.10B | 1.22B | 1.31B | 1.23B | 1.21B | 1.14B | 1.27B | 1.08B | 1.18B | 1.05B | 1.20B | 1.13B | 1.14B | 1.04B |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | 0.18B | 0.18B | 0.18B | | 19.71B | 0.04B | 0.05B | 0.12B | 0.11B | 0.04B | 0.13B | 0.06B | 0.02B | 0.40B | 0.44B | 16.53B | 17.37B | 0.09B | 0.09B | 19.71B |
|
Buildings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Construction in Progress (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Land & Improvements (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | 13.27B | 13.26B | 13.14B | 13.62B | 13.19B | 12.75B | 11.72B | 12.79B | 13.10B | 13.12B | 12.46B | 13.43B | 13.40B | 12.65B | 13.27B | 12.90B | 13.52B | 13.47B | 13.54B | 13.52B |
|
Long-Term Investments (Quarter)
|
| | | | | | | | | | | | | 1.06B | 1.05B | 0.92B | 0.83B | 0.75B | 0.70B | 0.67B | 2.11B | 0.73B | 0.71B | 0.70B | 2.30B | 0.56B | 0.10B | 0.08B | 2.30B | 0.07B | 0.06B | 0.07B | 0.06B |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | 37.08B | 37.05B | 36.67B | 37.93B | 37.22B | 36.16B | 33.20B | 36.22B | 37.81B | 36.71B | 34.58B | 36.51B | 36.83B | 34.59B | 36.32B | 34.90B | 36.60B | 36.86B | 37.38B | 37.04B |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | 35.23B | 34.37B | 33.36B | 32.86B | 32.05B | 30.32B | 26.66B | 32.28B | 32.94B | 30.48B | 27.72B | 28.84B | 28.05B | 25.28B | 26.00B | 23.80B | 23.65B | 22.39B | 22.84B | 21.80B |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | 72.31B | 71.42B | 70.02B | 70.79B | 69.27B | 66.48B | 59.86B | 68.50B | 70.75B | 67.19B | 62.30B | 65.35B | 64.88B | 59.87B | 62.32B | 58.70B | 60.25B | 59.25B | 60.23B | 58.85B |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | 3.14B | 3.05B | 3.10B | 3.12B | 2.98B | 2.86B | 2.54B | 2.77B | 2.74B | 2.33B | 2.14B | 2.66B | 2.45B | 2.27B | 2.47B | 2.43B | 2.77B | 2.65B | 2.78B | 3.48B |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | 0.87B | 0.86B | 0.70B | 0.71B | 0.65B | 0.58B | 0.47B | 0.48B | 0.44B | 0.41B | 0.37B | 0.35B | 0.68B | 0.57B | 0.49B | 0.46B | 0.47B | 0.48B | 0.51B | 0.49B |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | 93.00B | 91.78B | 89.91B | 91.08B | 89.05B | 85.75B | 77.22B | 87.39B | 89.90B | 85.93B | 79.79B | 84.69B | 84.28B | 77.22B | 81.25B | 76.87B | 79.42B | 78.38B | 79.87B | 79.20B |
|
Assets (Quarter)
|
| | | | | | | | | | | | | 115.62B | 114.10B | 111.71B | 113.39B | 108.76B | 105.63B | 95.59B | 105.52B | 107.94B | 102.98B | 96.22B | 101.95B | 104.25B | 97.70B | 99.37B | 93.39B | 96.79B | 98.21B | 100.12B | 98.91B |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | 2.93B | 3.06B | 3.09B | 4.44B | 3.28B | 2.81B | 2.70B | 4.91B | 3.22B | 2.92B | 3.27B | 3.69B | 3.01B | 2.77B | 3.03B | 3.12B | 2.91B | 2.98B | 3.04B | 3.13B |
|
Payables (Quarter)
|
| | | | | | | | | | | | | 2.93B | 3.06B | 3.09B | 4.44B | 3.28B | 2.81B | 2.70B | 4.91B | 3.22B | 2.92B | 3.27B | 3.69B | 3.01B | 2.77B | 3.03B | 3.12B | 2.91B | 2.98B | 3.04B | 3.13B |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | 4.73B | 4.69B | 4.74B | 5.03B | 4.69B | 4.68B | 4.53B | 4.28B | 4.08B | 3.99B | 3.96B | 4.18B | 3.63B | 3.35B | 3.72B | 3.91B | 3.57B | 3.43B | 3.69B | 3.76B |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | 40.03B | 36.49B | 37.23B | 1.76B | 33.41B | 30.18B | 27.71B | 2.57B | 31.60B | 30.50B | 29.05B | 2.48B | 32.39B | 29.68B | 30.95B | 3.60B | 28.58B | 29.53B | 27.75B | 0.90B |
|
Current Taxes (Quarter)
|
| | | | | | | | | | | | | 1.84B | 1.71B | 1.63B | 1.73B | 1.93B | 1.37B | 1.34B | 1.76B | 1.77B | 0.90B | 0.76B | 0.74B | 1.04B | 0.95B | 1.05B | 0.88B | 1.04B | 0.83B | 0.96B | 0.62B |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | 15.59B | 17.43B | 15.92B | 18.46B | 16.76B | 17.32B | 15.83B | 18.76B | 18.26B | 16.39B | 15.44B | 15.61B | 15.84B | 16.00B | 13.80B | 16.43B | 14.99B | 14.52B | 16.96B | 18.06B |
|
Capital Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | 35.64B | | | | 4.04B | | | | 4.64B | | | | 26.00B | | | | 27.86B |
|
Pension (Quarter)
|
| | | | | | | | | | | | | 1.47B | 1.50B | 1.49B | 1.25B | 1.08B | 0.99B | 0.94B | 0.96B | 1.00B | 0.93B | 0.94B | 0.97B | 0.96B | 0.91B | 0.94B | 0.89B | 0.98B | 0.98B | 0.98B | 0.92B |
|
Minority Interest (Quarter)
|
| | | | | | | | | | | | | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.01B | 0.01B | | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B |
|
Liabilities from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | 0.01B | 0.01B | 0.00B | | | | 0.01B | 0.01B | | | | | 0.00B | 0.01B | 0.01B |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | 5.02B | 4.97B | 4.91B | 3.89B | 3.53B | 3.37B | 2.75B | 2.05B | 1.97B | 1.58B | 0.90B | 0.77B | 0.36B | 0.31B | 0.25B | 0.23B | 0.23B | 0.22B | 0.20B | 0.17B |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | 3.75B | 3.77B | 3.71B | 0.45B | 3.60B | 3.51B | 3.35B | 0.42B | 3.85B | 4.55B | 3.26B | 0.55B | 3.63B | 3.40B | 3.69B | 0.54B | 3.48B | 3.74B | 3.72B | 0.64B |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | 52.18B | 48.30B | 48.89B | 46.03B | 43.16B | 39.70B | 36.04B | 38.72B | 39.18B | 37.62B | 35.17B | 37.26B | 38.31B | 35.29B | 36.77B | 31.50B | 34.34B | 35.28B | 33.49B | 33.47B |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | 67.77B | 65.73B | 64.81B | 64.49B | 59.91B | 57.02B | 51.87B | 57.48B | 57.43B | 54.02B | 50.61B | 52.87B | 54.14B | 51.30B | 50.57B | 47.93B | 49.33B | 49.81B | 50.45B | 51.53B |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | 40.03B | 36.49B | 37.23B | 37.39B | 33.41B | 30.18B | 27.71B | 6.61B | 31.60B | 30.50B | 29.05B | 7.12B | 32.39B | 29.68B | 30.95B | 29.60B | 28.58B | 29.53B | 27.75B | 28.76B |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | 48.42B | 48.37B | 46.91B | 48.92B | 48.85B | 48.61B | 43.72B | 48.04B | 50.51B | 48.96B | 45.62B | 49.08B | 50.10B | | 48.80B | 45.46B | 47.45B | 48.40B | 49.67B | 47.38B |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | 115.62B | 114.10B | 111.71B | 113.39B | 108.76B | 105.63B | 95.59B | 105.52B | 107.94B | 102.98B | 96.22B | 101.95B | 104.25B | 97.70B | 99.37B | 93.39B | 96.79B | 98.21B | 100.12B | 98.91B |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | 0.00B | | | | 0.00B | | | | | | | | | | | | |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | 14.31B | 14.09B | 12.90B | 12.73B | 11.29B | 11.08B | 10.67B | 11.65B | 10.87B | 10.01B | 9.45B | 9.39B | 8.60B | | 8.49B | 7.78B | 7.99B | 7.80B | 7.12B | 4.54B |