|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.02B | 12.03B | 4.48B | 2.75B | 1.89B | 2.92B | 8.52B | 3.48B | 3.13B | 6.15B | 8.08B | 5.50B | 7.07B | 4.64B | 4.01B | 4.13B | 4.58B | 1.98B | 9.85B | 3.25B |
|
Short-term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00B | 1.75B | 1.75B | 2.00B | 1.56B | 1.81B | 1.81B | 1.56B | 0.25B | 0.00B |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.02B | 12.03B | 4.48B | 2.75B | 1.89B | 2.92B | 8.52B | 3.48B | 3.13B | 6.15B | 8.08B | 7.25B | 8.82B | 6.64B | 5.57B | 5.95B | 6.39B | 3.55B | 10.11B | 3.26B |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.48B | 5.56B | 7.98B | 7.89B | 7.75B | 7.67B | 8.12B | 7.92B | 8.02B | 8.37B | 8.22B | 7.93B | 7.94B | 8.26B | 8.19B | 8.46B | 8.59B | 8.91B | 8.90B | 9.20B |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.80B | 0.81B | 0.97B | 1.06B | 1.15B | 1.25B | 1.31B | 1.38B | 1.47B | 1.47B | 1.44B | 1.42B | 1.49B | 1.54B | 1.44B | 1.37B | 1.44B | 1.62B | 1.67B | 1.68B |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.28B | 6.37B | 8.95B | 8.95B | 8.89B | 8.92B | 9.43B | 9.30B | 9.49B | 9.84B | 9.66B | 9.35B | 9.43B | 9.80B | 9.63B | 9.82B | 10.04B | 10.53B | 10.57B | 10.89B |
|
Raw Materials (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.06B | | | | 1.80B | 1.86B | 1.95B | 1.98B | 1.88B | 1.93B |
|
Work In Process (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.70B | | | | 0.76B | 0.87B | 0.95B | 0.99B | 0.89B | 0.94B |
|
Finished Goods (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.33B | | | | 2.42B | 2.49B | 2.67B | 2.77B | 2.66B | 2.63B |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.62B | 0.02B | 5.05B | 5.48B | 5.67B | 5.72B | 5.63B | 5.66B | 5.66B | 5.40B | 5.09B | 5.13B | 5.20B | 5.43B | 4.98B | 5.22B | 5.56B | 5.75B | 5.42B | 5.50B |
|
Current Deferred Tax Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.33B | 1.43B | 1.64B | 1.59B | 1.65B | 1.74B | 1.64B | 1.77B | 1.72B | 1.70B | 1.76B | 1.90B | 2.02B | 1.91B | 1.96B | 2.39B | 2.60B | 2.47B | 2.61B | 2.68B |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 19.26B | 24.72B | 20.11B | 18.78B | 18.10B | 19.30B | 25.23B | 20.21B | 20.00B | 23.09B | 24.59B | 23.64B | 25.48B | 23.78B | 22.14B | 23.38B | 24.58B | 22.30B | 28.71B | 22.32B |
|
Buildings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Land & Improvements (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.56B | 7.05B | 8.33B | 8.45B | 8.53B | 8.63B | 9.28B | 9.35B | 9.29B | 9.17B | 9.45B | 9.32B | 9.28B | 9.41B | 9.31B | 9.33B | 9.63B | 10.18B | 10.56B | 10.66B |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 26.90B | 26.91B | 41.92B | 41.72B | 41.07B | 40.49B | 41.20B | 43.14B | 43.27B | 43.58B | 44.02B | 43.84B | 43.84B | 46.73B | 45.85B | 46.49B | 47.25B | 49.29B | 49.36B | 55.19B |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 12.39B | 11.93B | 20.11B | 19.38B | 18.58B | 17.81B | 17.44B | 17.97B | 17.44B | 17.09B | 16.67B | 16.05B | 15.52B | 16.26B | 15.53B | 15.32B | 15.15B | 16.24B | 15.84B | 19.15B |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 39.29B | 38.84B | 62.04B | 61.10B | 59.64B | 58.30B | 58.64B | 61.11B | 60.71B | 60.67B | 60.69B | 59.89B | 59.36B | 62.99B | 61.39B | 61.82B | 62.40B | 65.53B | 65.20B | 74.33B |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.58B | 2.99B | 4.64B | 4.42B | 4.31B | 4.31B | 4.01B | 3.98B | 4.11B | 4.12B | 4.00B | 4.24B | 4.38B | 4.18B | 4.49B | 4.52B | 4.62B | 5.02B | 5.87B | 5.97B |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 48.44B | 48.88B | 75.01B | 73.97B | 72.48B | 71.24B | 71.92B | 74.45B | 74.11B | 73.97B | 74.14B | 73.45B | 73.02B | 76.58B | 75.18B | 75.66B | 76.65B | 80.72B | 81.64B | 90.97B |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 67.70B | 73.60B | 95.12B | 92.75B | 90.58B | 90.54B | 97.15B | 94.66B | 94.11B | 97.06B | 98.73B | 97.09B | 98.50B | 100.36B | 97.32B | 99.04B | 101.23B | 103.02B | 110.34B | 113.28B |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.10B | 2.30B | 2.87B | 2.67B | 2.59B | 2.47B | 3.38B | 2.80B | 2.42B | 2.51B | 2.87B | 2.56B | 2.55B | 2.61B | 3.08B | 3.05B | 2.98B | 3.12B | 3.62B | 3.34B |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.10B | 2.30B | 2.87B | 2.67B | 2.59B | 2.47B | 3.38B | 2.80B | 2.42B | 2.51B | 2.87B | 2.56B | 2.55B | 2.61B | 3.08B | 3.05B | 2.98B | 3.12B | 3.62B | 3.34B |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.49B | 1.82B | 2.43B | 1.63B | 1.72B | 1.86B | 2.10B | 1.31B | 1.31B | 1.46B | 1.60B | 1.31B | 1.50B | 1.82B | 1.99B | 1.42B | 1.52B | 1.88B | 2.00B | 1.56B |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.86B | 2.17B | 2.95B | 3.03B | 2.96B | 3.21B | 3.35B | 3.00B | 2.98B | 2.85B | 3.25B | 2.98B | 3.02B | 3.39B | 3.20B | 3.02B | 3.20B | 3.21B | 3.33B | 3.69B |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00B | 0.02B | 2.54B | 1.87B | 1.01B | 1.01B | 5.58B | 6.12B | 4.81B | 4.79B | 3.61B | 4.45B | 5.12B | 4.12B | 2.21B | 2.82B | 2.21B | 3.82B | 3.53B | 3.09B |
|
Current Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Deferred Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.47B | 1.44B | 2.65B | 2.87B | 2.72B | 2.57B | 2.60B | 2.66B | 2.59B | 2.55B | 2.69B | 2.63B | 2.59B | 2.66B | 2.85B | 2.87B | 2.81B | 2.85B | 2.71B | 2.93B |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.92B | 7.75B | 13.44B | 12.07B | 11.00B | 11.12B | 17.01B | 15.88B | 14.11B | 14.16B | 14.01B | 13.94B | 14.77B | 14.60B | 13.33B | 13.17B | 12.72B | 14.89B | 15.19B | 14.62B |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 18.77B | 21.69B | 32.33B | 31.39B | 29.25B | 28.15B | 28.91B | 29.14B | 29.19B | 30.49B | 31.31B | 31.16B | 30.28B | 31.20B | 29.06B | 31.37B | 33.02B | 31.86B | 35.85B | 40.07B |
|
Minority Interest (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.12B | 0.11B | 0.12B | 0.12B | 0.12B | 0.12B | 0.11B | 0.12B | 0.12B | 0.12B | 0.12B | 0.13B | 0.12B | 0.13B | 0.13B | 0.13B | 0.01B | 0.01B |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.63B | 1.47B | 3.84B | 3.49B | 3.33B | 3.14B | 2.85B | 2.98B | 2.84B | 2.62B | 1.92B | 1.81B | 1.52B | 1.12B | 1.27B | 1.04B | 0.62B | 0.84B | 1.49B | 2.11B |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.51B | 3.98B | 4.54B | 4.66B | 4.53B | 4.40B | 4.24B | 4.23B | 4.04B | 4.33B | 4.64B | 4.57B | 4.39B | 4.34B | 3.99B | 3.97B | 4.27B | 4.28B | 4.27B | 4.42B |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 27.28B | 30.86B | 49.73B | 47.06B | 43.69B | 42.53B | 48.88B | 48.12B | 46.26B | 47.38B | 47.36B | 47.02B | 46.69B | 47.05B | 43.78B | 45.71B | 46.48B | 47.72B | 52.66B | 56.93B |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 30.80B | 34.84B | 54.27B | 51.73B | 48.23B | 46.93B | 53.12B | 52.35B | 50.30B | 51.71B | 52.00B | 51.59B | 51.08B | 51.39B | 47.77B | 49.68B | 50.75B | 52.00B | 56.94B | 61.35B |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 18.78B | 21.71B | 34.87B | 33.26B | 30.26B | 29.16B | 34.49B | 35.26B | 34.01B | 35.28B | 34.92B | 35.61B | 35.41B | 35.31B | 31.27B | 34.19B | 35.23B | 35.68B | 39.38B | 43.16B |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 36.90B | 38.76B | 40.85B | 41.02B | 42.35B | 43.61B | 44.03B | 42.31B | 43.80B | 45.35B | 46.72B | 45.50B | 47.42B | 48.97B | 49.55B | 49.36B | 50.48B | 51.02B | 53.41B | 51.93B |
|
Shareholder's Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 36.90B | 38.76B | 40.85B | 41.02B | 42.35B | 43.61B | 44.03B | 42.31B | 43.80B | 45.35B | 46.72B | 45.50B | 47.42B | 48.97B | 49.55B | 49.36B | 50.48B | 51.02B | 53.41B | 51.93B |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 67.70B | 73.60B | 95.12B | 92.75B | 90.58B | 90.54B | 97.15B | 94.66B | 94.11B | 97.06B | 98.73B | 97.09B | 98.50B | 100.36B | 97.32B | 99.04B | 101.23B | 103.02B | 110.34B | 113.28B |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.04B | 0.04B | 0.04B | 0.05B | 0.05B | 0.05B | 0.05B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.07B | 0.07B | 0.07B | 0.07B | 0.07B |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -2.63B | 33.88B | -2.33B | 37.53B | 39.07B | -2.93B | -3.10B | -3.05B | -2.92B | 45.87B | 47.36B | -2.76B | -2.41B | 51.42B | 53.10B | 54.45B | 55.90B | -2.80B | -2.45B | 60.63B |