|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.65B | 1.03B | 0.61B | 0.80B | 0.80B | 0.67B | 0.77B | 1.30B | 1.17B | 1.30B | 1.12B | 1.31B | 1.04B | 0.88B | 1.12B | 0.94B | 0.77B | 0.80B | 0.93B | 1.33B |
|
Short-term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.50B | | | | 0.32B | | | | 0.26B | | | | 0.39B | | | | 0.26B | |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.65B | 1.03B | 1.11B | 0.80B | 0.80B | 0.67B | 1.09B | 1.30B | 1.17B | 1.30B | 1.39B | 1.31B | 1.04B | 0.88B | 1.51B | 0.94B | 0.77B | 0.80B | 1.20B | 1.33B |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.16B | -0.26B | 0.10B | -0.11B | 0.04B | 1.67B | 0.08B | 0.14B | -0.03B | -0.26B | 0.97B | 1.40B | -0.80B | 1.94B | 1.62B | -0.01B | -0.28B | -0.54B | 1.65B | 1.78B |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.06B | 0.46B | 0.62B | 0.51B | 0.60B | 0.61B | 0.81B | 0.04B | -0.14B | 0.01B | 0.38B | 0.44B | 0.48B | -0.37B | 0.55B | -0.22B | 0.76B | 0.77B | 1.16B | 0.82B |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.11B | 0.20B | 0.72B | 0.39B | 0.64B | 2.29B | 0.88B | 0.18B | -0.17B | -0.26B | 1.35B | 1.84B | -0.32B | 1.57B | 2.17B | -0.24B | 0.47B | 0.24B | 2.81B | 2.60B |
|
Finished Goods (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.24B | 1.41B | | 1.30B | 1.33B | 1.56B | | | | | | | | |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.30B | -0.21B | 1.50B | -0.00B | -0.21B | 2.00B | 1.74B | -0.13B | -0.15B | 1.76B | 1.68B | 0.12B | 0.13B | -0.03B | 1.55B | 1.62B | 1.48B | 0.01B | 1.45B | 1.46B |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.18B | 4.52B | 4.54B | 0.00B | 0.01B | 5.62B | 5.14B | 0.00B | 5.46B | 5.23B | 4.43B | 6.89B | 7.12B | 7.45B | 6.79B | 6.65B | 5.50B | 5.60B | 6.48B | 6.72B |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 15.89B | 15.84B | 0.66B | 0.02B | 0.02B | 16.62B | 0.36B | 18.04B | 18.56B | 18.67B | 17.71B | 16.70B | 17.42B | | 18.74B | | | 0.00B | 19.09B | 19.56B |
|
Long-Term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.03B | | | | 0.20B | | | | 0.01B | 1.83B | 1.75B | 1.86B | | 2.10B | 1.91B | 1.92B | 1.61B | 1.72B |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.46B | 0.44B | 0.42B | 0.42B | 0.41B | 0.41B | 0.38B | 0.00B | 0.38B | 0.37B | 0.37B | 0.38B | 0.39B | 0.41B | 0.49B | 0.59B | 0.59B | 1.06B | 1.07B | 1.07B |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.46B | 0.44B | 0.42B | 0.42B | 0.41B | 0.41B | 0.38B | 0.00B | 0.38B | 0.37B | 0.37B | 0.38B | 0.39B | 0.41B | 0.49B | 0.59B | 0.59B | 1.06B | 1.07B | 1.07B |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.03B | 0.02B | 0.02B | 0.01B | 0.01B | 0.01B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.07B | 0.33B | 0.31B | 0.23B | 0.00B | 0.01B | 0.04B |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00B | 0.00B | 0.00B | 0.00B | | | | | | | 1.86B | 1.94B | 2.07B | 1.54B | 1.53B | 0.53B | 0.49B | 1.02B | 0.96B |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 18.44B | 18.52B | 18.75B | 0.02B | 0.02B | 19.66B | 20.77B | 21.16B | 21.55B | 21.62B | 20.60B | 19.76B | 20.42B | 21.31B | 22.60B | 23.06B | 23.52B | 23.97B | 22.96B | 23.64B |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 22.62B | 23.05B | 23.29B | 23,580.00B | 24,391.00B | 25.29B | 25.91B | 21.16B | 27.00B | 26.85B | 25.04B | 26.65B | 27.54B | 28.76B | 29.39B | 29.71B | 29.02B | 29.57B | 29.44B | 30.36B |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.89B | 0.07B | 1.96B | 0.01B | 0.08B | 0.37B | 2.56B | 0.03B | 0.14B | 0.47B | 2.32B | 2.48B | 2.60B | 0.71B | 2.88B | 2.71B | -0.09B | -0.16B | 2.24B | 2.37B |
|
Notes Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00B | 1.09B | 0.84B | 0.52B | 0.77B | 0.86B | 1.14B | 1.11B | 1.48B | 1.55B | 1.51B | 1.56B | 1.65B | 1.83B | 1.91B | 2.02B | 2.25B | 2.65B | 2.35B | |
|
Dividends payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.90B | 1.17B | 2.81B | 0.53B | 0.85B | 1.23B | 3.70B | 1.14B | 1.63B | 2.02B | 3.83B | 4.04B | 4.25B | 2.55B | 4.79B | 4.73B | 2.17B | 2.50B | 4.59B | 2.37B |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.06B | 0.19B | -0.01B | 0.18B | 0.24B | 0.25B | -0.32B | -0.16B | 0.18B | -0.15B | 0.14B | -0.21B | 0.28B | | | | | | 0.02B | 0.02B |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.84B | | | | 1.14B | | | | 1.51B | | | | 1.91B | | | | 2.35B | |
|
Current Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.27B | | | | 0.29B | | | | 0.34B | | | | 0.37B | | | | 0.30B | |
|
Current Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.04B | 0.03B | 0.01B | 0.11B | 0.42B | 0.96B | 0.03B | 0.03B | 0.03B | 0.05B | 0.03B | 0.11B | 0.14B | 0.26B | 0.13B | 0.23B | 0.28B | 0.25B | 0.22B | 0.35B |
|
Current Deferred Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.08B | 0.11B | 0.13B | 0.28B | 0.23B | 0.21B | 0.08B | 0.10B | 0.17B | 0.14B | 0.07B | -0.02B | -0.00B | 0.08B | 0.07B | 0.15B | 0.08B | 0.17B | 0.18B | 0.21B |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.04B | 3.88B | 3.81B | 0.00B | 0.00B | 5.39B | 4.78B | 5.01B | 5.51B | 5.53B | 4.92B | 7.26B | 7.62B | 8.50B | 8.68B | 8.42B | 7.35B | 7.50B | 7.44B | 7.17B |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01B | 6.40B | 6.53B | 6.72B | 6.32B | 6.13B | 5.95B | 6.23B | 6.30B | 6.61B | 6.68B | 7.24B | 7.20B | 6.87B | 7.04B | 7.54B | 7.59B | 7.96B | 8.23B | |
|
Convertible Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.43B | 7.49B | 0.00B | 7.24B | 7.08B | 6.99B | 0.00B | 7.34B | 7.78B | 8.15B | 8.19B | 8.80B | 8.85B | 8.70B | 8.94B | 9.57B | 9.84B | 10.61B | 10.58B | |
|
Non-Current Deffered Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.03B | | | | 0.11B | | | | 0.18B | |
|
Pension (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Minority Interest (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.07B | 0.08B | 0.08B | 0.08B | | 0.10B | 0.02B | 0.00B | 0.05B | 0.04B | 0.10B | 0.05B | 0.09B | 0.21B | 0.22B | 0.01B | 0.23B | 0.01B | 0.01B | 0.01B |
|
Liabilities from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.04B | 2.08B | 2.20B | 2.14B | 2.09B | 0.94B | 0.91B | 1.18B | 1.06B |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.05B | 2.14B | 1.80B | 0.00B | 0.00B | 0.80B | 1.73B | 1.58B | 1.38B | 1.04B | 1.24B | 1.07B | 0.93B | 0.09B | 0.09B | 0.10B | 0.10B | 0.39B | 0.37B | 0.51B |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.54B | | | | 0.57B | | | | 0.33B | 0.34B | 0.31B | 0.30B | 0.41B | 0.35B | 0.36B | 0.31B | 0.30B | 0.33B |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.04B | 0.05B | 2.52B | -0.02B | -0.00B | 0.01B | 0.01B | -0.01B | 0.03B | 0.05B | 0.01B | -0.05B | -0.05B | -0.05B | 0.01B | -0.10B | -0.39B | 0.45B | 0.40B | 0.53B |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 10.89B | 11.20B | 11.21B | 0.01B | 0.01B | 9.78B | 10.58B | 10.37B | 10.21B | 10.20B | 11.06B | 9.42B | 9.31B | 8.13B | 8.85B | 9.39B | 9.74B | 10.44B | 10.95B | 11.55B |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 14.92B | 15.09B | 15.03B | 15,010.00B | 14,990.00B | 15.17B | 15.36B | | 15.72B | 15.73B | 15.98B | 16.68B | 16.93B | 16.62B | 17.52B | 17.81B | 17.09B | 17.93B | 18.39B | 18.72B |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01B | 6.40B | 7.38B | 6.72B | 6.32B | 6.13B | 7.09B | 6.23B | 6.30B | 6.61B | 8.19B | 7.24B | 7.20B | 6.87B | 8.94B | 7.54B | 7.59B | 7.96B | 10.58B | |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.18B | | | | 10.45B | | | | 8.95B | | | | 11.65B | | | | 10.81B | |
|
Shareholder's Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.69B | 7.96B | 8.18B | 0.01B | 0.01B | 10.12B | 10.45B | 0.00B | 11.28B | 11.12B | 8.95B | 9.97B | 10.61B | 8,430.89B | 11.65B | 11.91B | 11.92B | 11.63B | 11.04B | 11.63B |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 22.62B | 23.05B | 23.29B | 23,580.00B | 24,391.00B | 25.29B | 25.91B | 21.16B | 27.00B | 26.85B | 25.04B | 26.65B | 27.54B | 28.76B | 29.39B | 29.71B | 29.02B | 29.57B | 29.44B | 30.36B |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01B | | | | 0.01B | | | | 0.01B | |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.37B | 26.78B | 3.65B | | | | 5.95B | | | | -0.68B | 5.31B | 5.91B | 7.42B | -0.33B | 7.17B | 7.18B | 6.91B | -0.34B | |