|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.79B | 4.05B | 6.63B | 3.25B | 3.15B | 6.89B | 4.51B | 4.54B | 6.65B | 5.03B | 5.13B | 6.71B | 6.42B | 9.75B | 5.41B | 12.00B | 10.26B | 3.31B | 5.60B | 3.52B |
|
Short-term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.79B | 4.05B | 6.63B | 3.25B | 3.15B | 6.89B | 4.51B | 4.54B | 6.65B | 5.03B | 5.13B | 6.71B | 6.42B | 9.75B | 5.41B | 12.00B | 10.26B | 3.31B | 5.60B | 3.52B |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.53B | 4.11B | 4.19B | 4.02B | 4.47B | 4.32B | 4.45B | 4.37B | 4.59B | 4.50B | 4.69B | 4.25B | 4.56B | 4.29B | 0.29B | 4.39B | 0.23B | 0.52B | 4.87B | 4.87B |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.02B | 0.26B | 0.29B | 0.21B | 0.29B | 0.22B | 0.36B | 0.69B | 0.67B | 0.62B | 0.61B | 0.45B | 0.54B | 0.43B | 0.72B | 0.56B | 0.91B | 0.75B | 1.31B | 1.37B |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.55B | 4.37B | 4.48B | 4.23B | 4.76B | 4.55B | 4.80B | 5.05B | 5.26B | 5.12B | 5.30B | 4.70B | 5.11B | 4.72B | 1.01B | 4.95B | 1.14B | 1.27B | 6.18B | 6.23B |
|
Finished Goods (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.71B | 1.76B | 2.57B | 2.71B | 2.24B | 2.25B | 1.88B | 1.74B | 1.37B | 1.69B | 1.68B | 1.52B | 1.32B | 1.79B | 1.61B | 1.94B | 1.69B | 2.37B | 2.40B | 2.33B |
|
Current Deferred Tax Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.82B | 1.58B | 2.00B | 0.73B | 0.78B | 2.21B | 2.44B | 2.54B | 2.03B | 2.27B | 0.70B | 2.04B | 2.16B | 2.15B | 1.85B | 0.98B | 1.12B | 5.21B | 5.37B | 1.07B |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 20.57B | 16.77B | 20.89B | 17.45B | 17.48B | 21.43B | 19.07B | 18.88B | 20.24B | 18.67B | 19.02B | 19.30B | 19.30B | 22.53B | 18.40B | 27.44B | 26.77B | 21.70B | 24.46B | 22.12B |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 39.75B | 39.35B | 39.80B | 40.01B | 40.24B | 41.03B | 42.09B | 42.05B | 41.80B | 41.08B | 40.43B | 39.29B | 38.22B | 37.60B | 38.53B | 37.90B | 37.48B | 38.72B | 38.33B | 37.26B |
|
Long-Term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 11.15B | 12.19B | 12.19B | 12.23B | 12.23B | 12.23B | 12.23B | 12.23B | 12.23B | 12.23B | 12.23B | 12.23B | 13.02B | 13.02B | 13.01B | 13.47B | 13.46B | 13.69B | 13.68B | 13.66B |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.60B | 92.59B | 92.61B | 92.66B | 4.14B | 95.77B | 95.80B | 3.25B | 95.89B | 2.82B | 2.62B | 97.15B | 98.66B | 2.76B | 2.51B | 98.73B | 2.44B | 4.12B | 98.03B | 97.56B |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 15.75B | 104.78B | 104.79B | 104.89B | 16.37B | 108.00B | 108.03B | 15.48B | 108.12B | 15.06B | 14.85B | 109.39B | 111.68B | 15.78B | 15.52B | 112.20B | 15.90B | 17.81B | 111.71B | 111.23B |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 12.27B | 3.05B | 3.23B | 6.28B | 3.43B | 3.88B | 4.13B | 4.21B | 4.18B | 4.25B | 4.23B | 4.00B | 5.09B | 5.16B | 4.33B | 4.36B | 6.75B | 9.86B | 9.76B | 10.15B |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 183.55B | 185.35B | 185.67B | 193.20B | 191.99B | 192.07B | 192.27B | 191.30B | 190.37B | 189.91B | 188.67B | 186.97B | 189.26B | 188.21B | 189.63B | 187.19B | 185.87B | 195.48B | 194.78B | 192.55B |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 204.12B | 202.12B | 206.56B | 210.65B | 209.46B | 213.50B | 211.34B | 210.17B | 210.60B | 208.58B | 207.68B | 206.27B | 208.56B | 210.74B | 208.03B | 214.63B | 212.64B | 217.18B | 219.24B | 214.67B |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.41B | 8.73B | 11.40B | 11.13B | 11.18B | 11.97B | 12.28B | 11.09B | 9.87B | 9.66B | 10.37B | 7.72B | 7.59B | 7.50B | 8.46B | 7.90B | 7.80B | 9.19B | 10.28B | 9.52B |
|
Notes Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.65B | 2.10B | 3.38B | 2.87B | 2.94B | 7.40B | 5.16B | 5.21B | 7.73B | 3.44B | 3.62B | 5.36B | 5.87B | 5.85B | 4.07B | 8.21B | 6.41B | 6.33B | 5.13B | 2.24B |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 13.06B | 10.83B | 14.78B | 14.00B | 14.12B | 19.37B | 17.44B | 16.31B | 17.60B | 13.10B | 13.99B | 13.08B | 13.46B | 13.35B | 12.53B | 16.11B | 14.21B | 15.53B | 15.41B | 11.76B |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.88B | 0.94B | 1.07B | 0.96B | 1.12B | 1.61B | 1.85B | 2.12B | 1.65B | 2.95B | 1.30B | 1.93B | 4.03B | 1.90B | 1.97B | 1.88B | 2.17B | 2.58B | 2.58B | 2.32B |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.65B | 2.10B | 3.38B | 2.87B | 2.94B | 7.40B | 5.16B | 5.21B | 7.73B | 3.44B | 3.62B | 5.36B | 5.87B | 5.85B | 4.07B | 8.21B | 6.41B | 6.33B | 5.13B | 2.24B |
|
Current Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.58B | 3.08B | 3.42B | 1.12B | 1.22B | 1.24B | 1.16B | 1.18B | 1.22B | 1.29B | 1.26B | 3.44B | 1.25B | 1.25B | 1.18B | 3.31B | 3.34B | 3.55B | 3.81B | 3.64B |
|
Current Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.23B | 2.24B | 2.25B | 1.25B | | | | | | | | | | | | | | | | |
|
Current Deferred Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.79B | 0.79B | 0.76B | 0.84B | 0.81B | 0.78B | 0.78B | 0.80B | 0.79B | 0.83B | 0.82B | 0.85B | 1.09B | 1.12B | 1.22B | 1.19B | 1.22B | 1.49B | 1.53B | 1.47B |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 21.84B | 19.25B | 23.50B | 21.42B | 20.62B | 26.36B | 24.74B | 23.85B | 24.57B | 21.71B | 20.93B | 20.56B | 23.04B | 20.95B | 20.17B | 23.63B | 22.10B | 24.30B | 24.50B | 20.34B |
|
Capital Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.38B | 1.59B | 1.46B | 1.45B | 1.60B | 1.59B | 1.37B | 1.28B | 1.25B | 1.27B | 1.24B | 1.16B | 1.13B | 1.19B | 1.15B | 1.12B | 1.19B | 1.19B | 1.11B | 1.02B |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 65.90B | 66.64B | 67.08B | 66.86B | 66.55B | 64.83B | 66.80B | 68.03B | 0.75B | 1.50B | 71.40B | 0.83B | 70.20B | 72.52B | 74.20B | 1.43B | 1.26B | 1.63B | 1.40B | 83.81B |
|
Non-Current Deffered Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Liabilities from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 10.39B | 10.37B | 26.48B | 10.41B | 10.43B | 10.40B | 32.23B | 11.51B | 12.23B | 12.90B | 33.37B | 14.19B | 15.02B | 15.85B | 32.98B | 17.50B | 18.47B | 19.22B | 19.58B | 20.27B |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 26.52B | 29.36B | 25.82B | 31.19B | 34.26B | 33.96B | 29.86B | 29.38B | 29.05B | 28.68B | 28.24B | 27.83B | 27.27B | 26.82B | 26.41B | 25.97B | 25.65B | 26.78B | 26.37B | 25.86B |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.23B | 5.21B | 5.10B | 3.82B | 3.81B | 4.43B | 4.10B | 3.80B | 3.75B | 3.64B | 3.93B | 3.85B | 4.03B | 3.97B | 4.00B | 4.14B | 4.01B | 3.78B | 3.79B | 3.99B |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 114.82B | 114.45B | 113.96B | 119.25B | 118.81B | 116.99B | 116.94B | 119.40B | 120.28B | 122.17B | 122.04B | 123.63B | 122.88B | 125.54B | 126.12B | 129.90B | 129.43B | 132.40B | 135.53B | 138.44B |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 136.65B | 133.70B | 137.46B | 140.68B | 139.43B | 143.35B | 141.68B | 143.25B | 144.85B | 143.88B | 142.97B | 144.19B | 145.92B | 146.49B | 146.29B | 153.53B | 151.54B | 156.70B | 160.03B | 158.79B |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 70.55B | 68.74B | 70.45B | 69.73B | 69.49B | 72.23B | 71.96B | 73.25B | 8.48B | 4.93B | 75.02B | 6.19B | 76.07B | 78.37B | 78.27B | 9.64B | 7.67B | 7.96B | 6.54B | 86.05B |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 67.47B | 68.43B | 69.10B | 69.98B | 70.03B | 70.15B | 69.66B | 66.92B | 65.75B | 64.70B | 64.72B | 62.07B | 62.64B | 64.25B | 61.74B | 61.10B | 61.11B | 60.48B | 59.20B | 55.88B |
|
Shareholder's Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 67.47B | 68.43B | 69.10B | 69.98B | 70.03B | 70.15B | 69.66B | 66.92B | 65.75B | 64.70B | 64.72B | 62.07B | 62.64B | 64.25B | 61.74B | 61.10B | 61.11B | 60.48B | 59.20B | 55.88B |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 204.12B | 202.12B | 206.56B | 210.65B | 209.46B | 213.50B | 211.34B | 210.17B | 210.60B | 208.58B | 207.68B | 206.27B | 208.56B | 210.74B | 208.03B | 214.63B | 212.64B | 217.18B | 219.24B | 214.67B |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.01B | 0.02B | 0.06B | 0.08B | 0.10B | 0.07B | 0.09B | 0.10B | 0.11B | 0.13B | 0.14B | 0.15B | 0.16B | 0.17B | 0.19B |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.51B | -3.23B | -1.36B | -2.10B | -2.21B | -1.26B | -0.22B | -1.00B | 3.94B | -0.95B | 7.35B | -0.93B | 10.36B | 12.40B | 14.38B | -0.99B | 18.58B | -0.88B | -0.85B | -0.83B |