|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.65B | 5.66B | 4.63B | 3.50B | 3.80B | 3.17B | 3.05B | 4.48B | 3.44B | 2.57B | 2.96B | 2.48B | 2.74B | 2.59B | 3.20B | 2.76B | 3.04B | 3.31B | 3.23B | 3.55B |
|
Short-term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.74B | 4.12B | 5.11B | 6.32B | 4.58B | 5.92B | 6.02B | 5.07B | 6.11B | 6.38B | 5.61B | 7.91B | 6.95B | 6.16B | 4.38B | 2.24B | 2.31B | 1.88B | 1.66B | 1.55B |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.39B | 9.78B | 9.74B | 9.82B | 8.39B | 9.09B | 9.07B | 9.54B | 9.55B | 8.95B | 8.57B | 10.39B | 9.69B | 8.75B | 7.58B | 5.00B | 5.36B | 5.19B | 4.88B | 5.10B |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.59B | 1.65B | 1.70B | 1.79B | 2.19B | 2.04B | 1.90B | 1.88B | 1.96B | 1.98B | 1.79B | 1.67B | 1.71B | 1.86B | 1.72B | 1.86B | 1.93B | 2.06B | 1.96B | 2.25B |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.59B | 1.65B | 1.70B | 1.79B | 2.19B | 2.04B | 1.90B | 1.88B | 1.96B | 1.98B | 1.79B | 1.67B | 1.71B | 1.86B | 1.72B | 1.86B | 1.93B | 2.06B | 1.96B | 2.25B |
|
Raw Materials (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.20B | 0.22B | 0.24B | 0.27B | 0.30B | 0.33B | 0.35B | 0.38B | 0.39B | 0.40B | 0.42B | 0.42B | 0.41B | 0.39B | 0.40B | 0.39B | 0.40B | 0.43B | 0.47B | 0.46B |
|
Work In Process (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.00B | 1.03B | 1.07B | 1.15B | 1.26B | 1.35B | 1.55B | 1.85B | 2.11B | 2.15B | 2.11B | 2.13B | 2.07B | 2.08B | 2.21B | 2.37B | 2.43B | 2.46B | 2.37B | 2.35B |
|
Finished Goods (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.66B | 0.60B | 0.60B | 0.64B | 0.64B | 0.72B | 0.86B | 1.06B | 1.23B | 1.36B | 1.47B | 1.54B | 1.63B | 1.82B | 1.92B | 1.92B | 1.98B | 1.94B | 1.97B | 1.88B |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.86B | 1.86B | 1.91B | 2.06B | 2.20B | 2.40B | 2.76B | 3.29B | 3.73B | 3.91B | 4.00B | 4.08B | 4.11B | 4.30B | 4.53B | 4.69B | 4.81B | 4.83B | 4.80B | 4.70B |
|
Current Deferred Tax Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.34B | 0.29B | 0.34B | 0.33B | 0.27B | 0.24B | 0.30B | 0.31B | 0.28B | 0.27B | 0.76B | 1.30B | 1.28B | 0.96B | 1.20B | 1.53B | 2.38B | 1.80B | 2.10B | 1.75B |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 11.18B | 13.59B | 13.69B | 14.01B | 13.04B | 13.77B | 14.02B | 15.02B | 15.51B | 15.10B | 15.12B | 17.45B | 16.79B | 15.87B | 15.03B | 13.09B | 14.48B | 13.88B | 13.75B | 13.80B |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.68B | 4.02B | 5.14B | 5.44B | 5.93B | 6.49B | 6.88B | 7.67B | 8.53B | 9.32B | 10.00B | 10.44B | 11.17B | 11.80B | 11.35B | 11.81B | 12.32B | 12.35B | 12.32B | 12.14B |
|
Long-Term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.36B | 4.36B | 4.36B | 4.36B | 4.36B | 4.36B | 4.36B | 4.36B | 4.36B | 4.36B | 4.36B | 4.36B | 4.36B | 4.36B | 4.36B | 4.36B | 4.36B | 4.36B | 4.33B | 4.33B |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.10B | 0.01B | 0.09B | 0.09B | 0.08B | 0.07B | 0.15B | 0.14B | 0.14B | 0.14B | 0.22B | 0.23B | 0.23B | 0.23B | 0.26B | 0.26B | 0.25B | 0.24B | 0.24B | 0.32B |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.46B | 4.37B | 4.45B | 4.45B | 4.44B | 4.44B | 4.51B | 4.50B | 4.50B | 4.50B | 4.58B | 4.59B | 4.59B | 4.59B | 4.62B | 4.62B | 4.61B | 4.60B | 4.57B | 4.65B |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.33B | 0.31B | 0.26B | 0.27B | 0.29B | 0.29B | 0.47B | 0.49B | 0.54B | 0.63B | 0.76B | 0.82B | 0.91B | 0.94B | 0.94B | 1.03B | 1.10B | 1.09B | 0.97B | 0.97B |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.25B | 0.25B | 0.75B | 0.72B | 0.30B | 0.27B | 1.14B | 0.19B | 0.18B | 1.92B | 1.71B | 0.17B | 1.42B | 0.18B | 0.23B | 2.96B | 2.17B | 2.84B | 0.32B | 2.50B |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.43B | 9.69B | 10.99B | 11.27B | 11.68B | 12.29B | 13.19B | 14.20B | 15.43B | 16.54B | 17.23B | 17.44B | 18.26B | 19.45B | 20.48B | 20.67B | 20.45B | 21.13B | 20.84B | 20.60B |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 20.60B | 23.27B | 24.68B | 25.28B | 24.72B | 26.06B | 27.21B | 29.22B | 30.94B | 31.64B | 32.35B | 34.88B | 35.05B | 35.32B | 35.51B | 33.76B | 34.93B | 35.00B | 34.59B | 34.39B |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.59B | 0.60B | 0.57B | 0.64B | 0.71B | 0.78B | 0.85B | 0.95B | 0.92B | 0.71B | 0.80B | 0.55B | 0.86B | 0.79B | 0.82B | 0.87B | 0.88B | 0.78B | 0.76B | 0.64B |
|
Notes Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.59B | 0.60B | 0.57B | 0.64B | 0.71B | 0.78B | 0.85B | 0.95B | 0.92B | 0.71B | 0.80B | 0.55B | 0.86B | 0.79B | 0.82B | 0.87B | 0.88B | 0.78B | 0.76B | 0.64B |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.53B | 0.67B | 0.78B | 0.39B | 0.52B | 0.66B | 0.80B | 0.39B | 0.56B | 0.71B | 0.84B | 0.40B | 0.57B | 0.72B | 0.84B | 0.42B | 0.59B | 0.72B | 0.83B | 0.39B |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.48B | 0.55B | 0.60B | 0.60B | 0.71B | 0.73B | 0.65B | 0.69B | 0.81B | 0.82B | 0.91B | 0.88B | 0.98B | 1.01B | 1.07B | 0.92B | 0.96B | 1.04B | 1.01B | 0.78B |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.50B | 0.50B | 0.50B | 0.50B | 0.50B | 0.50B | 0.50B | 0.50B | 0.30B | 0.30B | 0.60B | 1.35B | 1.05B | 1.05B | 0.75B | | | 0.50B | 0.50B | 1.15B |
|
Current Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.11B | 0.10B | 0.12B | 0.41B | 0.12B | 0.12B | 0.19B | 0.37B | 0.12B | 0.11B | 0.17B | 0.38B | 0.18B | 0.11B | 0.16B | 0.28B | 0.05B | 0.08B | 0.07B | 0.14B |
|
Curent Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.20B | 2.41B | 2.57B | 2.53B | 2.56B | 2.80B | 2.98B | 2.90B | 2.71B | 2.65B | 3.32B | 3.55B | 3.64B | 3.69B | 3.64B | 2.49B | 2.49B | 3.12B | 3.16B | 3.10B |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.75B | 7.24B | 7.24B | 7.24B | 6.75B | 7.44B | 8.23B | 9.63B | 10.92B | 10.92B | 10.62B | 12.84B | 12.84B | 12.84B | 12.85B | 12.85B | 14.04B | 13.55B | 13.55B | 12.90B |
|
Pension (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.13B | 0.13B | 0.90B | 0.08B | 0.07B | 0.07B | 0.52B | 0.12B | 0.13B | 0.14B | 1.73B | 0.11B | 0.11B | 0.12B | 0.11B | 0.12B | 0.12B | 0.12B | 0.12B | 0.12B |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.09B | 0.09B | 0.28B | 0.09B | 0.09B | 0.09B | 0.07B | 0.07B | 0.07B | 0.07B | 0.06B | 0.06B | 0.06B | 0.05B | 0.82B | 0.06B | 0.06B | 0.06B | 0.07B | 0.06B |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.28B | 1.25B | 1.37B | 1.31B | 1.17B | 1.15B | 1.23B | 1.25B | 1.17B | 1.23B | 1.34B | 1.34B | 1.19B | 1.35B | 1.95B | 1.84B | 1.81B | 1.53B | 1.42B | 1.43B |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.17B | 9.87B | 9.98B | 9.95B | 9.47B | 10.40B | 11.40B | 12.73B | 13.83B | 13.78B | 14.12B | 16.56B | 16.65B | 16.70B | 16.65B | 15.51B | 16.72B | 16.85B | 16.90B | 16.18B |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.45B | 11.12B | 11.34B | 11.26B | 10.63B | 11.55B | 12.63B | 13.98B | 15.00B | 15.01B | 15.45B | 17.90B | 17.83B | 18.05B | 18.61B | 17.35B | 18.53B | 18.38B | 18.31B | 17.61B |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.25B | 7.74B | 7.74B | 7.74B | 7.24B | 7.94B | 8.73B | 10.13B | 11.22B | 11.22B | 11.22B | 14.19B | 13.89B | 13.89B | 13.60B | 12.85B | 14.04B | 14.05B | 14.05B | 14.05B |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 43.85B | 44.85B | 45.92B | 1.74B | -38.53B | -39.48B | 2.95B | -40.19B | -40.24B | 52.10B | 3.36B | 3.44B | 1.74B | -40.40B | 1.74B | 52.20B | 52.25B | 16.63B | 16.27B | 16.78B |
|
Shareholder's Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 43.85B | 44.85B | 45.92B | -37.29B | 48.28B | 49.52B | 1.74B | -40.19B | -0.25B | 1.74B | -40.28B | 3.44B | -40.13B | 1.74B | 52.26B | 52.20B | -41.68B | 16.63B | 16.27B | 16.78B |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 20.60B | 23.27B | 24.68B | 25.28B | 24.72B | 26.06B | 27.21B | 29.22B | 30.94B | 31.64B | 32.35B | 34.88B | 35.05B | 35.32B | 35.51B | 33.76B | 34.93B | 35.00B | 34.59B | 34.39B |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.82B | 0.82B | 0.82B | 0.82B | 0.83B | 0.83B | 0.83B | 0.83B | 0.83B | 0.83B | 0.83B | 0.83B | 0.83B | 0.83B | 0.83B | 0.83B | 0.83B | 0.83B | 0.83B | 0.83B |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 43.85B | 44.85B | -0.16B | -0.15B | 48.28B | 49.52B | -0.25B | -0.25B | 51.52B | 52.10B | -0.20B | -0.20B | 52.13B | -0.20B | 52.26B | 52.20B | 52.25B | -0.15B | -0.09B | 52.48B |