|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | 2.40B | 3.65B | 3.52B | 2.24B | 3.78B | 3.69B | 4.39B | 4.63B | 5.35B | 6.61B | 5.04B | 3.91B | 5.77B | 4.41B | 4.60B | 4.47B | 4.36B | 6.56B | 6.74B | 4.59B |
|
Short-term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | 0.77B | 0.05B | 0.91B | 0.91B | 1.03B | 1.00B | 1.03B | 1.00B | 1.21B | 0.96B | 1.07B | 1.32B | 1.53B | 1.46B | 1.50B | 1.86B | 1.56B | 7.98B | 1.27B | 5.89B |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | 3.17B | 3.70B | 4.42B | 3.15B | 4.82B | 4.68B | 5.42B | 5.64B | 6.56B | 7.58B | 6.10B | 5.23B | 7.31B | 5.88B | 6.10B | 6.34B | 5.91B | 14.54B | 8.01B | 10.48B |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | 7.11B | 5.51B | 6.83B | 6.15B | 8.14B | 7.40B | 9.08B | 7.41B | 7.66B | 5.89B | 7.80B | 6.20B | 7.80B | 7.20B | 8.76B | 0.02B | 8.61B | | 8.71B | |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | -50.52B | 1.37B | -46.65B | 1.57B | | 1.65B | | 1.33B | | 1.29B | | 1.54B | | 1.57B | | 1.33B | | 1.37B | | 1.31B |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | -43.41B | 6.88B | -39.82B | 7.72B | 8.14B | 9.04B | 9.08B | 8.74B | 7.66B | 7.18B | 7.80B | 7.74B | 7.80B | 8.77B | 8.76B | 1.35B | 8.61B | 1.37B | 8.71B | 1.31B |
|
Finished Goods (Quarter)
|
| | | | | | | | | | | | | | | | | | | | 3.12B | | 3.16B | | 3.35B | | | | | | | | | | | | | | |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | 4.62B | | 4.66B | | 4.91B | | 4.61B | | 5.32B | | 5.36B | | 6.05B | | 5.51B | | 5.53B | | 4.71B |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | 9.77B | 0.54B | 11.06B | 0.53B | | 0.79B | | | | 0.78B | | 2.29B | 5.34B | 0.07B | | | | 0.04B | | |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | 17.23B | 14.99B | 18.25B | 20.00B | 23.67B | 17.67B | 19.76B | 18.19B | 19.77B | 19.26B | 20.97B | 19.91B | 24.76B | 19.54B | 22.17B | 19.26B | 21.78B | 20.51B | 21.72B | 19.87B |
|
Construction in Progress (Quarter)
|
| | | | | | | | | | | | | | | | | | | | 1.54B | | 1.25B | | 0.15B | | 0.97B | | 0.88B | | 1.01B | | 0.11B | | 1.14B | | 1.46B | | 1.93B |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | 12.48B | 12.60B | 12.16B | -0.48B | 14.22B | 5.01B | 13.56B | 4.98B | 12.53B | 5.01B | 12.67B | 21.42B | 11.45B | 20.22B | 11.53B | 21.12B | 11.95B | 12.47B | 12.38B | 10.47B |
|
Long-Term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | 0.68B | 0.73B | 0.75B | 0.79B | 0.77B | 0.73B | 0.79B | 0.97B | 0.90B | 1.04B | 1.16B | 0.03B | 1.37B | 0.02B | 1.33B | 0.03B | 1.62B | 1.68B | 1.78B | 3.57B |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | 18.05B | 1.23B | 18.66B | 2.99B | 19.92B | 0.57B | 19.89B | 0.47B | 21.67B | 2.99B | 23.17B | 23.26B | 23.02B | 22.05B | 23.19B | 22.71B | 23.70B | 23.84B | 23.33B | 20.61B |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | 9.64B | -0.01B | 10.42B | 13.56B | 14.33B | 13.87B | 14.10B | 14.35B | 17.68B | 41.66B | 19.35B | -5.58B | 20.20B | 18.89B | 20.32B | 48.25B | 20.56B | 19.87B | 19.73B | 19.85B |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | 27.69B | 1.22B | 29.09B | 16.55B | 34.25B | 14.44B | 33.98B | 14.81B | 39.35B | 44.65B | 42.51B | 17.67B | 43.22B | 0.00B | 43.52B | 0.57B | 44.26B | 43.71B | 43.06B | 40.47B |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | 1.65B | 1.46B | 1.38B | 1.28B | 1.23B | 1.31B | 1.55B | 1.48B | 1.46B | 1.76B | 1.59B | 1.68B | 1.66B | 1.07B | 1.18B | 1.20B | 1.14B | 1.37B | 1.26B | 1.33B |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | 1.01B | 0.78B | 0.68B | 0.04B | 0.60B | 0.05B | 0.56B | 0.04B | 0.99B | 1.11B | 1.24B | 1.11B | 1.09B | 0.96B | 1.04B | 0.98B | 1.09B | 1.04B | 1.21B | 1.14B |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | 43.98B | 43.00B | 45.53B | 2.09B | 53.86B | 52.09B | 52.74B | 53.55B | 57.75B | 61.41B | 64.01B | 66.00B | 65.82B | 59.85B | 63.22B | 61.72B | 64.19B | 64.71B | 64.31B | 62.17B |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | 61.21B | 60.93B | 63.78B | 70.98B | 77.52B | 69.75B | 72.51B | 71.73B | 77.52B | 80.67B | 84.98B | 85.91B | 90.58B | 79.40B | 85.38B | 80.98B | 85.97B | 85.22B | 86.03B | 82.03B |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | 16.06B | 9.28B | 14.65B | 9.67B | 16.44B | 16.50B | 16.17B | 16.35B | 16.08B | 16.85B | 17.82B | 17.00B | 18.30B | 18.39B | 18.91B | 18.14B | 18.53B | 17.83B | 18.45B | 19.72B |
|
Notes Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | -1.33B | -1.24B | -0.91B | | | | | | | | | | -0.58B | -0.53B | -0.66B | -0.54B | -0.50B | | | |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | 14.73B | 8.04B | 13.74B | 9.67B | 16.44B | 16.50B | 16.17B | 16.35B | 16.08B | 16.85B | 17.82B | 17.00B | 17.72B | 17.86B | 18.25B | 17.59B | 18.04B | 17.83B | 18.45B | 19.72B |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | 0.41B | | | | | | | | | | | | | | | | | | | |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | 11.99B | 5.88B | 16.00B | 0.48B | 24.49B | 4.12B | 26.26B | 5.19B | 26.45B | 5.32B | 25.08B | 8.30B | 26.60B | 5.89B | 26.13B | 5.47B | 25.86B | 7.47B | 28.15B | 3.01B |
|
Current Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | 0.01B | | 0.01B | | 0.01B | | | | | | | | | | | | | | |
|
Current Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | 1.10B | 0.91B | 1.09B | 1.28B | 1.10B | 1.65B | 1.20B | 0.99B | 1.16B | 1.73B | 1.92B | 1.56B | 1.42B | 0.89B | 0.97B | 0.92B | 0.78B | 0.72B | 1.02B | 1.68B |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | 24.08B | 22.19B | 21.79B | 0.48B | 31.50B | 23.00B | 24.43B | 23.22B | 23.10B | 24.55B | 28.65B | 28.35B | 30.88B | 25.94B | 27.88B | 25.29B | 28.14B | 26.96B | 28.41B | 25.22B |
|
Capital Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | 0.14B | | 0.14B | | 0.13B | | | | | | | | | | | | | | |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | 12.03B | | 19.38B | 24.49B | 26.39B | | 26.08B | | 27.24B | | 26.18B | | 24.19B | | 26.40B | | 26.79B | | 29.91B |
|
Convertible Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deffered Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.03B | | | | | | | | | | |
|
Pension (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00B | | 0.10B |
|
Minority Interest (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.03B | | | | -0.10B | | | | -0.03B | | |
|
Liabilities from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | 0.00B | 0.00B | 0.00B | 0.20B | 0.17B | 0.01B | 0.00B | 0.00B | 0.00B | 0.00B | 0.19B | 0.94B | 0.84B | 0.00B | | 0.19B | | 0.05B | 0.05B | 0.13B |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | 1.74B | 2.23B | 2.26B | 2.25B | 2.32B | 2.17B | 2.55B | 2.85B | 3.61B | 3.77B | 4.05B | 3.51B | 5.89B | 3.39B | 4.80B | 3.10B | 4.59B | 4.64B | 4.45B | 4.19B |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.69B | -1.44B | -1.55B | -1.50B | -1.46B | | | |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | 0.34B | 1.12B | 0.82B | 0.93B | 0.38B | 0.39B | 0.37B | 0.38B | 0.28B | 0.28B | 0.32B | 0.31B | 0.32B | 0.28B | 0.20B | 0.15B | 0.20B | 0.22B | 0.23B | 0.16B |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | 20.07B | 20.40B | 23.49B | 1.83B | 31.55B | 32.92B | 33.02B | 33.14B | 34.34B | 35.07B | 32.90B | 34.97B | 35.31B | 31.31B | 33.63B | 33.35B | 33.04B | 34.15B | 35.06B | 36.34B |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | 44.14B | 42.59B | 45.29B | 56.35B | 63.06B | 55.92B | 57.46B | 56.36B | 57.45B | 59.62B | 61.54B | 63.32B | 66.19B | 57.26B | 61.51B | 58.64B | 61.18B | 61.12B | 63.47B | 61.56B |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | 11.99B | 17.92B | 16.00B | 19.87B | 48.98B | 30.52B | 26.26B | 31.28B | 26.45B | 32.56B | 25.08B | 34.47B | 26.60B | 30.09B | 26.13B | 31.87B | 25.86B | 34.25B | 28.15B | 32.92B |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | 17.66B | | 15.82B | | 13.01B | | 14.60B | | 18.20B | | | | | | | | 21.36B | | 18.08B |
|
Shareholder's Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | 17.07B | 17.66B | 18.49B | 15.82B | 3.62B | 13.01B | 14.28B | 14.60B | 3.62B | 21.05B | 23.43B | 22.59B | 24.40B | 7.80B | 23.87B | 19.48B | 24.79B | 21.36B | 22.56B | 18.08B |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | 61.21B | 60.93B | 63.78B | 70.98B | 77.52B | 69.75B | 72.51B | 71.73B | 77.52B | 80.67B | 84.98B | 85.91B | 90.58B | 79.40B | 85.38B | 80.98B | 85.97B | 85.22B | 86.03B | 82.03B |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | 4.50B | | 10.84B | | | | | | | | | | | | | | | | |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | -8.04B | | -16.00B | -20.01B | 29.70B | | -6.17B | | | | | | | | | | | | |
|
Preferred Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | -0.15B | -0.13B | -0.14B | | | | | | | | | | | | | | | | | |