|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.59B | 0.58B | 0.32B | 5.78B | 0.64B | 0.99B | 1.09B | 9.20B | 1.09B | 9.96B | 1.64B | 10.34B | 1.62B | 9.92B | 0.68B | 9.30B | 9.16B | 9.36B | 9.07B | 9.60B |
|
Short-term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.57B | 0.46B | 0.40B | 0.35B | 0.56B | 0.43B | 0.44B | 1.08B | 1.85B | 2.50B | 1.04B | 2.25B | 2.45B | 2.80B | 2.37B | 2.58B | 2.48B | 2.44B | 2.31B | 2.27B |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.16B | 1.04B | 0.72B | 6.13B | 1.20B | 1.43B | 1.53B | 10.28B | 2.94B | 12.45B | 2.68B | 12.59B | 4.07B | 12.72B | 3.05B | 11.89B | 11.64B | 11.80B | 11.38B | 11.86B |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.09B | 1.11B | 1.30B | 1.72B | 1.89B | 2.01B | 2.49B | 2.83B | 2.60B | 2.17B | 2.48B | 2.30B | 2.19B | 2.08B | 1.91B | 1.84B | 1.89B | 2.15B | 1.92B | 2.00B |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.45B | 0.14B | 0.30B | 0.14B | 7.46B | 0.14B | 0.40B | 6.61B | 7.04B | 7.71B | 0.41B | 8.90B | 9.09B | 9.14B | 0.44B | 0.05B | 0.06B | 0.03B | 0.04B | 0.04B |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.54B | 9.65B | 9.47B | 9.50B | 9.36B | 9.27B | 9.08B | 9.44B | 9.63B | 9.88B | 10.58B | 11.20B | 11.28B | 11.22B | 11.21B | 11.32B | 11.25B | 11.11B | 11.00B | 10.92B |
|
Raw Materials (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.15B | 2.48B | 2.67B | 3.03B | 3.37B | 3.68B | 3.99B | 3.99B | 3.88B | 3.88B | 3.92B | 3.91B | 3.83B | 3.76B | 3.71B | 3.52B | 3.49B | 3.51B | 3.60B | 3.61B |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.09B | 0.12B | 0.10B | 0.13B | 0.13B | 0.21B | 0.18B | 0.17B | 0.20B | 0.25B | 0.18B | 0.29B | 0.23B | 0.25B | 0.18B | 0.17B | 0.24B | 0.31B | 0.27B | 0.18B |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.67B | | 4.98B | | 6.82B | | 8.47B | | 9.63B | | 10.50B | | 9.82B | | 9.24B | | 9.16B | | 9.07B | |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.02B | 5.94B | 5.82B | 5.77B | 5.66B | 5.64B | 5.56B | 5.56B | 5.78B | 5.91B | 6.08B | 6.09B | 6.09B | 6.15B | 6.12B | 6.18B | 6.17B | 6.21B | 6.21B | 6.17B |
|
Long-Term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.29B | 0.37B | 1.38B | 1.50B | 0.18B | 0.14B | 1.54B | 1.60B | 0.37B | 1.60B | 1.61B | 1.68B | 1.12B | 1.55B | 1.01B | 1.57B | 1.58B | 1.56B | 1.56B | 1.60B |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.08B | | | | 1.08B | | | | 0.02B | | | | 0.11B | | | | 0.06B | |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.40B | 1.38B | 2.47B | 1.37B | 1.36B | 1.35B | 1.33B | 1.33B | 1.33B | 1.34B | 1.38B | 1.36B | 1.35B | 1.36B | 1.36B | 1.36B | 1.36B | 1.36B | 1.36B | 1.36B |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.40B | 1.38B | 3.55B | 1.37B | 1.36B | 1.35B | 2.42B | 1.33B | 1.33B | 1.34B | 1.39B | 1.36B | 1.35B | 1.36B | 1.47B | 1.36B | 1.36B | 1.36B | 1.42B | 1.36B |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.24B | 0.25B | 0.25B | 0.26B | 0.26B | 0.26B | 0.21B | 0.23B | 0.22B | 0.20B | 0.79B | 0.77B | 0.82B | 0.79B | 0.83B | 0.84B | 0.84B | 0.83B | 0.83B | 0.83B |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.52B | 4.89B | 3.64B | | 3.69B | | 3.53B | | 3.85B | | 4.50B | | 5.19B | | 5.09B | | 5.08B | | | |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.54B | | 9.47B | | 9.36B | | 9.08B | | 9.63B | | 10.58B | | 11.28B | | 11.21B | | 11.25B | | 11.00B | |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 14.21B | 14.54B | 14.45B | 15.27B | 16.18B | 16.86B | 17.55B | 18.64B | 19.26B | 19.84B | 21.08B | 21.55B | 21.10B | 21.14B | 20.45B | 20.62B | 20.41B | 20.47B | 20.07B | 20.51B |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.46B | 0.79B | 1.56B | 1.94B | 2.67B | 2.78B | 1.18B | 2.64B | 2.60B | 2.53B | 1.11B | 2.94B | 3.16B | 2.72B | 0.88B | 2.28B | 2.68B | 2.29B | 2.35B | 2.32B |
|
Notes Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.31B | -0.40B | -0.22B | 0.10B | -0.73B | -0.83B | 0.14B | | -0.64B | -0.60B | -0.54B | | -0.56B | | -0.43B | | -0.32B | | -0.31B | |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.15B | 0.39B | 1.34B | 2.04B | 1.94B | 1.96B | 1.32B | 2.64B | 1.95B | 1.93B | 0.57B | 2.94B | 2.60B | 2.72B | 0.45B | 2.28B | 2.36B | 2.29B | 2.04B | 2.32B |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.22B | | | | 0.68B | | | | 0.54B | | | | 0.43B | | | | 0.31B | |
|
Current Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.19B | 0.18B | 0.08B | 0.09B | 0.08B | 0.08B | 0.03B | 0.08B | 0.09B | 0.09B | 0.04B | 0.10B | 0.11B | 0.10B | 0.04B | 0.09B | 0.09B | 0.10B | 0.09B | 0.09B |
|
Current Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.08B | 0.11B | 0.14B | 0.17B | 0.23B | 0.29B | 0.38B | 0.51B | 0.38B | 0.38B | 0.49B | 0.48B | 0.38B | 0.29B | 0.37B | 0.30B | 0.30B | 0.35B | 0.39B | 0.37B |
|
Current Deferred Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.04B | 0.06B | 0.09B | 0.10B | 0.34B | 0.32B | 0.24B | 0.14B | 0.10B | 0.16B | 0.26B | 0.24B | 0.30B | 0.32B | 0.21B | 0.23B | 0.14B | 0.18B | 0.17B | 0.15B |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.46B | | 1.56B | | 2.67B | | 2.79B | | 2.60B | | 2.90B | | 3.16B | | 2.64B | | 2.68B | | 2.35B | |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.29B | -0.11B | -0.11B | 0.34B | -0.02B | -0.05B | 0.05B | 0.54B | -0.05B | 0.60B | 0.05B | 0.61B | -0.02B | 0.49B | 0.01B | 0.35B | 0.32B | 0.33B | 0.31B | 0.33B |
|
Pension (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Minority Interest (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.18B | 0.18B | 0.15B | 0.15B | 0.14B | 0.13B | 0.13B | 0.13B | 0.16B | 0.17B | 0.19B | 0.20B | 0.21B | 0.22B | 0.22B | 0.23B | 0.21B | 0.22B | 0.23B | 0.25B |
|
Liabilities from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.69B | | | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.28B | 0.29B | 0.27B | 0.26B | 0.28B | 0.28B | 0.27B | 0.33B | 0.38B | 0.45B | 0.63B | 0.49B | 0.50B | 0.48B | 0.50B | 0.47B | 0.47B | 0.46B | 0.44B | 0.39B |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.22B | 0.12B | 0.12B | | 0.12B | 0.11B | | | | 0.13B | | | | 0.14B | 0.15B | | 0.15B | 0.09B | |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.09B | 0.91B | 0.78B | 0.68B | 0.71B | 0.74B | 0.10B | 0.81B | 0.88B | 0.91B | 0.27B | 1.00B | 1.02B | 1.00B | 0.30B | 0.94B | 0.93B | 0.91B | 0.90B | 0.85B |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.46B | 1.69B | 0.78B | 1.94B | 2.67B | 2.78B | 0.73B | 2.64B | 2.60B | 2.53B | 1.15B | 2.94B | 3.16B | 2.72B | 1.00B | 2.28B | 2.68B | 2.29B | 0.90B | 2.32B |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.55B | 2.60B | 2.34B | 2.62B | 3.38B | 3.53B | 3.52B | 3.44B | 3.47B | 3.44B | 4.05B | 3.94B | 4.18B | 3.72B | 3.64B | 3.22B | 3.61B | 3.21B | 3.24B | 3.17B |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.29B | -0.11B | 0.11B | 0.34B | -0.02B | -0.05B | 0.73B | 0.54B | -0.05B | 0.60B | 0.58B | 0.61B | -0.02B | 0.49B | 0.44B | 0.35B | 0.32B | 0.33B | 0.61B | 0.33B |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 11.66B | 11.94B | 12.11B | 12.65B | 12.79B | 13.33B | 14.03B | 15.19B | 15.79B | 16.40B | 17.03B | 17.61B | 16.92B | 17.42B | 16.59B | 17.40B | 16.79B | 17.26B | 16.83B | 17.35B |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 14.21B | 14.54B | 14.45B | 15.27B | 16.18B | 16.86B | 17.55B | 18.64B | 19.26B | 19.84B | 21.08B | 21.55B | 21.10B | 21.14B | 20.45B | 20.62B | 20.41B | 20.47B | 20.07B | 20.51B |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.21B | -0.31B | -0.80B | -0.99B | -1.44B | -0.24B | -0.47B | -0.83B | -1.36B | -0.09B |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |