|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 31.64B | 16.41B | 17.07B | 0.23B | 21.50B | 21.52B | 32.93B | 81.37B | 41.59B | 60.90B | 98.17B | 424.36B | 150.60B | 165.01B | 182.81B | 388.24B | 412.35B | 330.95B | 397.89B | 513.34B |
|
Short-term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 97.56B | | | 135.85B | 249.90B | 457.34B | | 162.83B | | | | | 353.57B |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 31.64B | 16.41B | 17.07B | 0.23B | 21.50B | 21.52B | 32.93B | 178.93B | 41.59B | 60.90B | 234.02B | 674.25B | 607.94B | 165.01B | 345.64B | 388.24B | 412.35B | 330.95B | 397.89B | 866.91B |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 22.17B | 20.81B | 19.94B | 37.46B | 26.30B | 26.79B | 29.78B | 76.42B | 48.12B | 56.85B | 70.68B | 352.89B | 208.65B | 252.28B | 255.80B | 361.01B | 726.09B | 728.37B | 776.94B | 874.65B |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.00B | 6.62B | 6.25B | 14.69B | 11.43B | 13.13B | 13.18B | 39.69B | 25.44B | 34.96B | 27.06B | 90.41B | 51.77B | 55.54B | 61.23B | 59.72B | 133.81B | 154.40B | 184.62B | 175.07B |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 30.16B | 27.42B | 26.19B | 52.15B | 37.73B | 39.91B | 42.96B | 116.11B | 73.56B | 91.80B | 97.74B | 443.30B | 260.42B | 307.83B | 317.02B | 420.73B | 859.90B | 882.77B | 961.55B | 1,049.72B |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.87B | 3.33B | 3.35B | 5.17B | 2.25B | 4.82B | 5.06B | 13.10B | 8.67B | 10.37B | 21.99B | 83.74B | 44.21B | 42.19B | 53.10B | 73.72B | 117.91B | 120.50B | 86.91B | 87.04B |
|
Current Deferred Tax Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 71.11B | 81.69B | 54.83B | 108.20B | 86.56B | 71.71B | 88.00B | 229.52B | 175.10B | 183.73B | 258.83B | 1,280.66B | 770.33B | 739.95B | 717.76B | 920.67B | 1,499.10B | 1,380.56B | 1,738.68B | 2,006.96B |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 356.43B | 385.98B | 409.78B | 749.28B | 506.71B | 576.37B | 684.72B | | | | | 1,677,003,678.70B | | | | 736,536,151.52B | | | | |
|
Long-Term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.43B | 34.53B | 8.22B | 17.91B | 25.08B | 4.80B | 6.26B | 17.01B | 50.13B | 19.22B | 38.99B | 329.26B | 315.09B | 223.14B | 162.83B | 40.96B | 106.48B | 45.84B | 289.53B | 353.57B |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 284.43B | 315.43B | 344.64B | 629.58B | 440.17B | 516.66B | 422.22B | 1,005.10B | 602.27B | 745.68B | 1,005.27B | 4,100.68B | 2,337.14B | 2,783.52B | 3,119.74B | 4,113.53B | 3,662.41B | 3,885.28B | 4,122.24B | 4,863.61B |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 115.09B | 124.92B | 133.76B | 239.34B | 161.94B | 186.03B | 222.39B | 517.64B | 302.59B | 365.61B | 487.73B | 2,407.44B | 1,355.60B | 1,590.91B | 1,766.96B | 2,312.93B | 2,368.47B | 2,484.50B | 2,612.97B | 2,923.78B |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 399.52B | 440.34B | 478.40B | 868.92B | 602.10B | 702.68B | 644.60B | 1,522.75B | 904.87B | 1,111.29B | 1,492.99B | 6,508.13B | 3,692.74B | 4,374.43B | 4,886.70B | 6,426.47B | 6,030.88B | 6,369.78B | 6,735.21B | 7,787.39B |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.47B | 0.49B | 0.53B | 1.09B | 0.82B | 1.06B | 1.62B | 5.02B | 3.12B | 4.21B | 6.58B | 36.69B | 16.28B | 20.90B | 27.17B | 40.24B | 327.70B | 366.10B | 375.05B | 53.01B |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.66B | 0.79B | 1.94B | 1.15B | 1.43B | 1.94B | 90,082,722.82B | | 1.78B | 2.00B | 2.15B | 2.45B | 0.49B | 2.79B | 3.29B |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 784.22B | 857.72B | 923.69B | 1,683.73B | 1,153.11B | 1,330.88B | 1,390.14B | 3,282.90B | 1,934.07B | 2,348.06B | 3,126.52B | 13,267.72B | 7,373.23B | 8,595.80B | 9,475.83B | 12,424.55B | 12,536.62B | 13,178.23B | 13,891.77B | 16,185.12B |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 855.32B | 939.41B | 978.52B | 1,791.92B | 1,239.67B | 1,402.59B | 1,478.14B | 3,512.42B | 2,109.17B | 2,531.79B | 3,385.35B | 14,548.38B | 8,143.55B | 9,335.75B | 10,193.59B | 13,345.22B | 14,035.72B | 14,558.79B | 15,630.44B | 18,192.09B |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 44.21B | 42.91B | 43.95B | 81.76B | 45.10B | 57.44B | 61.97B | 181.33B | 107.12B | 135.05B | 172.14B | 947.79B | 415.44B | 391.42B | 392.70B | 542.37B | 846.00B | 938.48B | 961.99B | 1,213.52B |
|
Notes Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 12.71B | 13.73B | | | | 20.23B | 680.21B | 389.07B | 468.16B | 639.62B | 4,155.52B | 1,591.89B | 1,743.22B | 1,633.50B | 2,201.81B | 2,922.58B | 3,044.43B | 3,687.47B | 4,180.77B |
|
Dividends payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.32B | 0.32B | | | 0.43B | | | | | | | | 0.62B | 0.65B | 0.84B | 0.70B | 0.80B | 1.03B | 0.10B |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 44.21B | 55.95B | 58.00B | 81.76B | 45.10B | 57.87B | 82.20B | 861.53B | 496.19B | 603.22B | 811.76B | 5,103.31B | 2,007.33B | 2,135.26B | 2,026.85B | 2,745.01B | 3,769.28B | 3,983.70B | 4,650.49B | 5,394.38B |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.58B | 5.93B | 5.54B | 7.77B | 20.18B | 13.83B | 16.99B | 23.60B | 103.98B | 61.30B | 70.30B | 67.51B | 110.58B | 309.61B | 207.21B | 241.61B | 266.04B |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -175.39B | | | -151.67B | -432.74B | -396.81B | | | | | | | |
|
Current Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 10.40B | 10.61B | 12.16B | 21.23B | 13.70B | 14.59B | 15.93B | 40.01B | 24.39B | 27.05B | 32.95B | 159.12B | 73.35B | 82.74B | 114.77B | 168.86B | 170.93B | 201.36B | 224.46B | 261.86B |
|
Current Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.79B | 6.95B | 13.47B | 23.13B | 23.18B | 23.49B | 32.25B | 0.64B | 0.42B | 0.29B | 0.34B | 4.15B | 2.93B | 3.88B | 2.16B | 5.56B | 193.55B | 144.09B | 40.70B | 73.04B |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 119.02B | 125.74B | 150.97B | 274.99B | 187.38B | 216.57B | 249.00B | 585.71B | 359.91B | 451.09B | 572.27B | 2,939.42B | 1,533.73B | 1,523.33B | 1,791.51B | 2,388.60B | 3,105.80B | 3,218.30B | 3,325.46B | 4,200.72B |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 172.87B | 187.57B | 21.22B | 335.55B | 29.63B | 245.70B | 299.29B | -680.21B | 8.92B | 4.39B | -639.62B | -2372.26B | -1591.89B | | | | | | | |
|
Non-Current Deffered Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Pension (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Minority Interest (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.53B | 7.17B | 7.73B | 14.23B | 9.80B | 10.83B | 13.03B | 32.93B | 20.34B | 25.94B | 34.23B | 205.97B | 89.92B | 92.77B | 98.80B | 133.89B | 75.29B | 76.43B | 101.59B | 130.72B |
|
Liabilities from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 93.17B | 120.25B | 127.49B | 224.58B | 146.05B | 163.96B | 194.74B | 520.50B | 300.09B | 348.73B | 445.51B | 1,224.78B | 906.45B | 1,185.42B | 1,332.52B | 1,720.62B | 1,378.66B | 1,419.24B | 1,479.12B | 1,291.39B |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 10.40B | 10.61B | 12.16B | | | | 21.23B | | | | | | | | | | | | | |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.22B | 2.33B | 2.83B | 5.07B | 3.52B | 3.91B | 4.73B | 10.08B | 5.47B | 8.16B | 11.67B | 54.34B | 26.74B | 42.39B | 59.49B | 49.27B | 63.01B | 68.59B | 76.06B | 93.21B |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 288.01B | 330.85B | 334.97B | 603.74B | 391.82B | 440.72B | 525.21B | 1,276.01B | 732.53B | 868.45B | 1,148.96B | 5,645.17B | 2,633.96B | 3,084.15B | 3,164.71B | 4,206.08B | 4,835.27B | 5,039.71B | 5,766.66B | 6,348.68B |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 407.03B | 456.58B | 485.94B | 878.73B | 579.19B | 657.29B | 774.21B | 1,861.72B | 1,092.45B | 1,319.54B | 1,721.23B | 8,584.59B | 4,167.70B | 4,607.48B | 4,956.22B | 6,594.68B | 7,941.07B | 8,258.01B | 9,092.12B | 10,549.40B |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 172.87B | 187.57B | 21.22B | 335.55B | 29.63B | 245.70B | 299.29B | -855.60B | 8.92B | 4.39B | -791.29B | -2805.00B | -1988.70B | | | | | | | |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.30 | -0.00B | 484.85B | 898.96B | 650.67B | 734.47B | 690.90B | 1,617.77B | 996.39B | 17.57 | 1,629.89B | 5,757.82B | 3,885.94B | 4,635.49B | 5,138.58B | 6,616.65B | 6,019.37B | 6,224.35B | 6,436.73B | 7,511.96B |
|
Shareholder's Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 855.32B | 939.41B | 978.52B | 1,791.92B | 1,239.67B | 1,402.59B | 1,478.14B | 3,512.42B | 2,109.17B | 2,531.79B | 3,385.35B | 14,548.38B | 8,143.55B | 9,335.75B | 10,193.59B | 13,345.22B | 14,035.72B | 14,558.79B | 15,630.44B | 18,192.09B |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |