|
Cash & Equivalents (Quarter)
|
7.01B | 7.95B | 7.97B | 6.90B | 6.76B | 7.66B | 10.01B | 7.10B | 10.06B | 9.75B | 11.21B | 11.30B | 11.61B | 16.06B | 10.44B | 6.53B | 15.34B | 14.60B |
|
Short-term Investments (Quarter)
|
10.15B | -0.23B | 11.53B | 11.85B | -0.04B | 0.82B | 2.21B | -0.52B | -0.14B | 0.50B | 2.08B | -0.66B | -6.47B | 7.00B | 5.85B | 0.27B | 5.85B | -0.11B |
|
Cash & Current Investments (Quarter)
|
17.15B | 7.72B | 19.50B | 18.75B | 6.72B | 8.48B | 12.22B | 6.58B | 9.92B | 10.25B | 13.29B | 10.63B | 5.14B | 23.06B | 16.28B | 6.80B | 21.19B | 14.49B |
|
Receivables - Net (Quarter)
|
| | -1.00B | | | -1.08B | | | | | | | | | | | | |
|
Receivables - Other (Quarter)
|
| | | | | | | 0.07B | | | | | | | | | | |
|
Receivables (Quarter)
|
| | -1.00B | | | -1.08B | | | | | | | | | | | | |
|
Inventory (Quarter)
|
0.59B | 0.88B | 0.67B | 0.68B | 0.89B | 0.68B | 0.86B | 0.87B | 0.94B | 0.84B | 0.76B | 0.77B | 0.69B | 0.70B | 0.73B | 0.88B | 0.73B | 0.81B |
|
Prepaid Assets (Quarter)
|
| | 3.33B | | | -0.10B | | | 0.09B | | | | | | | | | |
|
Current Assets (Quarter)
|
| | 21.28B | | | 13.14B | | | | | | | | | | | | |
|
Property, Plant & Equipment (Net) (Quarter)
|
27.66B | 32.34B | 31.44B | 32.22B | 30.07B | 32.61B | 32.32B | 32.85B | 30.17B | 31.72B | 29.31B | 29.74B | 30.98B | 36.21B | 40.35B | 41.06B | 40.37B | 40.12B |
|
Long-Term Investments (Quarter)
|
49.88B | 54.50B | 56.71B | 56.78B | 57.32B | 57.47B | 61.02B | 62.02B | 54.80B | 59.88B | 55.16B | 55.96B | 58.86B | 0.18B | 0.00B | -0.10B | 0.00B | -0.12B |
|
Goodwill (Quarter)
|
77.54B | 89.39B | 88.14B | 80.91B | 77.09B | 81.90B | 72.44B | 73.63B | 69.89B | 71.09B | 60.25B | 61.13B | 46.27B | 36.94B | 34.18B | 34.73B | 34.20B | 32.56B |
|
Intangibles (Quarter)
|
30.15B | -0.97B | 34.27B | 34.99B | 37.34B | 35.42B | 37.35B | 37.96B | 0.75B | 36.65B | 33.25B | 33.74B | 33.56B | 0.64B | 31.78B | 36.74B | 0.69B | 34.26B |
|
Goodwill & Intangibles (Quarter)
|
107.68B | 88.42B | 122.41B | 115.90B | 114.43B | 117.32B | 109.79B | 111.58B | 70.65B | 107.74B | 93.50B | 94.87B | 79.83B | 37.58B | 65.96B | 71.47B | 34.89B | 66.81B |
|
Long-Term Deferred Tax (Quarter)
|
0.91B | 1.53B | 1.03B | 1.61B | 2.38B | 1.63B | 3.23B | 3.28B | 3.49B | 3.17B | 3.10B | 3.14B | 4.45B | 32.65B | 36.17B | 34.91B | 36.18B | 31.98B |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | 1.21B | | | | | 0.05B | | | | 4.13B |
|
Non-Current Assets (Quarter)
|
| | 228.15B | | | 124.90B | | | | | | | | | | | | |
|
Assets (Quarter)
|
219.42B | 254.04B | 249.43B | 245.02B | 245.52B | | 242.16B | | 237.81B | | 219.29B | | 217.41B | | 185.90B | 185.48B | | 191.03B |
|
Accounts Payables (Quarter)
|
| | 6.12B | | | 1.50B | | | | | | | | | | | | |
|
Notes Payables (Quarter)
|
13.83B | 11.76B | 15.72B | 17.42B | 17.81B | 17.64B | 15.86B | 16.12B | 11.53B | 15.57B | 9.83B | 9.98B | 18.72B | 12.27B | 19.15B | 20.53B | 19.16B | 22.89B |
|
Payables (Quarter)
|
13.83B | 11.76B | 15.72B | 17.42B | 17.81B | 19.14B | 15.86B | 16.12B | 11.53B | 15.57B | 9.83B | 9.98B | 18.72B | 12.27B | 19.15B | 20.53B | 19.16B | 22.89B |
|
Other Accumulated Expenses (Quarter)
|
| | 0.41B | | 0.00B | 0.91B | | | -0.04B | | | | | | | | | |
|
Short term Debt (Quarter)
|
-1.28B | | 1.46B | 5.40B | -6.72B | 5.47B | | -3.37B | | 3.25B | | -2.61B | -4.46B | 2.00B | 2.85B | -3.61B | 2.85B | -3.22B |
|
Current Taxes (Quarter)
|
| | | 4.49B | 6.29B | 4.54B | 3.06B | 3.11B | 3.13B | 3.00B | 2.98B | 3.03B | 2.92B | 1.38B | 0.91B | 0.84B | 0.91B | 0.77B |
|
Current Deferred Revenue (Quarter)
|
| | 1.70B | | | 2.09B | | | | | | | | | | | | |
|
Total Current Liabilities (Quarter)
|
| | 45.65B | | | 15.01B | | | | | | | | | | | | |
|
Non-Current Debt (Quarter)
|
45.62B | 52.97B | 51.86B | 44.69B | 47.50B | 45.23B | 45.44B | 46.18B | 47.45B | 44.59B | 44.56B | 45.21B | 44.35B | 33.99B | 34.03B | 36.54B | 34.04B | 41.90B |
|
Pension (Quarter)
|
0.34B | 0.28B | 0.39B | 0.37B | 0.54B | 0.37B | 0.16B | 0.16B | 0.51B | 0.15B | 0.53B | 0.54B | 0.96B | 0.93B | 0.86B | 0.66B | 0.86B | 0.64B |
|
Minority Interest (Quarter)
|
-1.99B | 0.27B | -2.26B | 0.67B | 0.27B | 0.68B | 0.01B | 0.01B | 2.21B | 0.01B | 1.99B | 2.02B | 1.54B | 1.55B | 2.41B | 2.20B | 2.41B | 2.05B |
|
Liabilities from Discontinued Operations (Quarter)
|
| | | | | | | | 0.29B | | | | | | | | | 0.49B |
|
Non-Current Deferred Tax Liability (Quarter)
|
9.54B | 12.55B | 10.85B | 11.51B | 8.55B | 11.65B | 10.39B | 10.56B | 10.97B | 10.19B | 10.36B | 10.52B | 10.20B | 1.18B | 0.90B | 0.65B | 0.90B | 0.64B |
|
Other Non-Current Liabilities (Quarter)
|
19.25B | 22.29B | 21.89B | 21.98B | 21.00B | 22.25B | 23.54B | 23.92B | 23.11B | 23.10B | 23.94B | 24.29B | 24.68B | 24.49B | 22.61B | 21.33B | 22.62B | 22.48B |
|
Total Non-Current Liabilities (Quarter)
|
78.35B | 87.75B | 65.30B | 81.31B | 84.13B | 16.37B | 78.40B | -166.44B | 76.51B | -160.71B | 72.49B | -148.95B | 82.29B | -138.22B | 60.56B | 64.74B | -125.41B | 72.38B |
|
Total Liabilities (Quarter)
|
97.60B | 110.04B | 110.95B | 103.28B | 105.14B | -143.47B | 101.94B | -142.51B | 99.63B | -137.61B | 96.42B | -124.66B | 106.97B | -113.73B | 83.18B | 86.07B | -102.78B | 94.86B |
|
Total Debt (Quarter)
|
44.34B | 52.97B | 53.32B | 50.09B | 40.79B | 50.70B | 45.44B | 42.81B | 47.45B | 47.85B | 44.56B | 42.60B | 39.89B | 35.99B | 36.87B | 32.93B | 36.89B | 38.68B |
|
Common Equity (Quarter)
|
121.82B | 144.00B | 138.48B | 141.73B | 140.39B | 143.47B | 140.22B | 142.51B | 138.18B | 137.61B | 122.86B | 124.66B | 110.44B | 113.73B | 102.73B | 99.41B | 102.78B | 96.17B |
|
Shareholder's Equity (Quarter)
|
123.81B | 143.73B | | 141.06B | 140.11B | | 140.21B | | 135.97B | | 120.87B | | | | 100.32B | 99.41B | | |
|
Liabilities and Shareholders Equity (Quarter)
|
219.42B | 254.04B | 249.43B | 245.02B | 245.52B | 138.04B | 242.16B | | 237.81B | | 219.29B | | 217.41B | | 185.90B | 185.48B | | 191.03B |
|
Treasury Shares (Quarter)
|
-11.55B | -12.91B | 13.13B | 12.19B | -12.19B | 12.34B | -13.08B | -13.30B | -13.39B | 12.84B | 12.32B | -12.50B | -13.76B | 11.39B | 10.69B | -10.71B | 10.69B | -9.91B |
|
Retained Earnings (Quarter)
|
29.48B | 32.50B | 33.51B | 31.50B | -6.86B | 31.89B | 24.89B | 25.30B | 20.84B | 24.43B | 17.24B | 17.49B | 16.98B | 81.48B | 75.03B | 180.39B | 75.07B | -80.87B |