|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.25B | 4.62B | 3.84B | 2.74B | 3.37B | 3.87B | 4.24B | 4.07B | 5.46B | 6.60B | 7.14B | 6.25B | 7.66B | 7.19B | 7.61B | 6.76B | 4.93B | 4.98B | 5.43B | 6.33B |
|
Short-term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.52B | 1.54B | 1.95B | 1.96B | 1.93B | 1.89B | 1.86B | 1.58B | 1.15B | 0.92B | 0.70B | 0.57B | 0.41B | 0.32B | 0.27B | 0.68B | 0.78B | 0.96B | 1.16B | 0.56B |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.77B | 6.16B | 5.80B | 4.70B | 5.30B | 5.76B | 6.10B | 5.65B | 6.60B | 7.52B | 7.84B | 6.82B | 8.06B | 7.51B | 7.89B | 7.43B | 5.71B | 5.94B | 6.59B | 6.89B |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.48B | 1.54B | 1.88B | 1.69B | 1.59B | 1.72B | 2.06B | 1.80B | 1.69B | 1.85B | 2.22B | 2.06B | 1.61B | 1.80B | 2.07B | 1.97B | 1.74B | 2.09B | 2.34B | 2.09B |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.07B | 0.08B | 0.08B | 0.08B | 0.10B | 0.08B | 0.09B | 0.10B | 0.12B | 0.13B | 0.08B | 0.15B | 0.10B | 0.21B | 0.25B | 0.08B | 0.09B | 0.23B | 0.24B | 0.08B |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.55B | 1.62B | 1.96B | 1.76B | 1.69B | 1.80B | 2.16B | 1.90B | 1.80B | 1.98B | 2.30B | 2.21B | 1.71B | 2.02B | 2.32B | 2.05B | 1.83B | 2.32B | 2.58B | 2.17B |
|
Current Deferred Tax Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.83B | 0.91B | 0.99B | 1.09B | 1.02B | 1.00B | 0.83B | 0.89B | 0.99B | 1.04B | 1.02B | 1.13B | 1.35B | 1.40B | 1.27B | 1.45B | 1.53B | 1.38B | 1.22B | 1.40B |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.08B | 8.62B | 8.67B | 7.48B | 7.91B | 8.49B | 9.00B | 8.34B | 9.27B | 10.41B | 11.08B | 10.01B | 11.02B | 10.72B | 11.23B | 10.86B | 8.98B | 9.41B | 10.16B | 10.39B |
|
Buildings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Construction in Progress (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.57B | 1.63B | 1.67B | 1.70B | 1.79B | 1.86B | 1.91B | 1.97B | 2.03B | 2.04B | 2.03B | 1.99B | 1.97B | 1.97B | 1.94B | 1.89B | 1.89B | 1.91B | 1.87B | 1.85B |
|
Long-Term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 11.86B | 11.84B | 12.67B | 12.79B | 12.80B | 12.76B | 12.79B | 12.79B | 12.80B | 12.80B | 12.80B | 12.80B | 12.80B | 12.81B | 12.79B | 12.78B | 12.83B | 12.86B | 12.86B | 12.87B |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.64B | 1.56B | 1.82B | 1.74B | 1.65B | 1.55B | 1.45B | 1.35B | 1.26B | 1.17B | 1.09B | 1.01B | 0.93B | 0.86B | 0.78B | 0.71B | 0.63B | 0.56B | 0.49B | 0.45B |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 13.50B | 13.39B | 14.49B | 14.54B | 14.45B | 14.30B | 14.24B | 14.14B | 14.06B | 13.97B | 13.89B | 13.81B | 13.74B | 13.67B | 13.57B | 13.48B | 13.46B | 13.41B | 13.35B | 13.32B |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.17B | 1.19B | 1.08B | 0.95B | 0.88B | 0.80B | 0.78B | 0.83B | 0.96B | 1.06B | 1.19B | 1.31B | 1.44B | 1.55B | 1.66B | 1.82B | 1.98B | 2.09B | 2.19B | 2.14B |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.81B | 0.86B | 0.88B | 0.87B | 0.86B | 0.88B | 0.84B | 0.98B | 1.12B | 1.24B | 1.22B | 1.26B | 1.46B | 1.56B | 1.55B | 1.64B | 1.53B | 1.62B | 1.61B | 1.70B |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 17.50B | 17.52B | 18.57B | 18.50B | 18.42B | 18.25B | 18.17B | 18.32B | 18.56B | 18.68B | 18.70B | 18.74B | 18.98B | 19.11B | 19.00B | 19.10B | 19.13B | 19.34B | 19.33B | 19.32B |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 25.58B | 26.14B | 27.24B | 25.98B | 26.33B | 26.74B | 27.16B | 26.67B | 27.84B | 29.09B | 29.78B | 28.75B | 30.01B | 29.83B | 30.23B | 29.95B | 28.11B | 28.75B | 29.50B | 29.70B |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.31B | 0.33B | 0.31B | 0.29B | 0.37B | 0.32B | 0.38B | 0.31B | 0.35B | 0.31B | 0.31B | 0.30B | 0.36B | 0.32B | 0.36B | 0.33B | 0.36B | 0.34B | 0.42B | 0.42B |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.31B | 0.33B | 0.31B | 0.29B | 0.37B | 0.32B | 0.38B | 0.31B | 0.35B | 0.31B | 0.31B | 0.30B | 0.36B | 0.32B | 0.36B | 0.33B | 0.36B | 0.34B | 0.42B | 0.42B |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.54B | 1.45B | 1.74B | 1.33B | 1.61B | 1.63B | 1.79B | 1.47B | 1.79B | 1.71B | 1.94B | 1.57B | 1.90B | 1.85B | 2.34B | 1.95B | 2.26B | 2.29B | 2.65B | 2.26B |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.50B | 0.50B | 0.50B | 0.50B | | | | | 1.50B | 1.50B | 1.50B | 1.50B | | | | | 0.85B |
|
Current Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.10B | 0.10B | 0.10B | 0.09B | 0.09B | 0.09B | 0.09B | 0.08B | 0.07B | 0.07B | 0.07B | 0.07B | 0.07B | 0.07B | 0.07B | 0.07B | 0.07B | 0.07B | 0.08B | 0.08B |
|
Current Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.06B | 0.07B | 0.05B | 0.08B | 0.06B | 0.08B | 0.07B | 0.22B | 0.55B | 0.86B | 0.09B | 0.12B | 0.10B | 0.13B | 0.12B | 0.47B | 0.13B | 0.15B | 0.15B | 0.51B |
|
Current Deferred Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.14B | 4.24B | 4.88B | 4.89B | 4.75B | 4.94B | 5.41B | 5.36B | 5.38B | 5.38B | 5.84B | 5.97B | 5.69B | 5.91B | 6.26B | 6.49B | 6.33B | 6.53B | 7.03B | 7.28B |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.14B | 6.19B | 6.93B | 7.20B | 7.38B | 7.44B | 8.13B | 7.44B | 8.02B | 8.33B | 8.25B | 9.54B | 9.47B | 9.64B | 10.52B | 9.16B | 9.04B | 9.24B | 10.20B | 11.39B |
|
Capital Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.12B | | | | | | | | | | | | | | | | | |
|
Non-Current Deffered Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.14B | 0.14B | 0.14B | 0.12B | 0.12B | 0.11B | 0.12B | 0.12B | 0.12B | 0.11B | 0.11B | 0.14B | 0.13B | 0.13B | 0.13B | 0.14B | 0.11B | 0.15B | 0.12B | 0.10B |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.08B | 0.01B | 0.73B | 0.00B | 0.00B | 0.00B | 0.63B | | | | | | | | | | | | | |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.48B | 0.47B | 0.45B | 0.45B | 0.44B | 0.43B | 0.42B | 0.41B | 0.41B | 0.39B | 0.37B | 0.38B | 0.40B | 0.38B | 0.35B | 0.33B | 0.32B | 0.36B | 0.36B | 0.34B |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.26B | 0.53B | 0.53B | 0.54B | 0.26B | 0.25B | 0.29B | 0.32B | 0.48B | 0.35B | 0.51B | 0.43B | 0.59B | 0.58B | 0.55B | 0.50B | 0.48B | 0.50B | 0.51B | 0.49B |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 11.47B | 11.20B | 11.91B | 11.66B | 12.08B | 12.12B | 12.82B | 12.14B | 12.52B | 12.96B | 12.75B | 12.86B | 14.57B | 14.70B | 15.58B | 16.36B | 16.18B | 16.48B | 17.36B | 17.78B |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 11.73B | 11.73B | 12.44B | 12.20B | 12.34B | 12.37B | 13.11B | 12.46B | 13.00B | 13.31B | 13.26B | 13.29B | 15.16B | 15.29B | 16.12B | 16.86B | 16.66B | 16.98B | 17.87B | 18.27B |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.12B | 0.50B | 0.50B | 0.50B | 0.50B | | | | | 1.50B | 1.50B | 1.50B | 1.50B | | | | | 0.85B |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 13.85B | 14.41B | 14.80B | 13.78B | 13.98B | 14.37B | 14.05B | 14.21B | 14.84B | 15.78B | 16.52B | 15.46B | 14.84B | 14.54B | 14.11B | 13.10B | 11.45B | 11.77B | 11.62B | 11.43B |
|
Shareholder's Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 13.85B | 14.41B | 14.80B | 13.78B | 13.98B | 14.37B | 14.05B | 14.21B | 14.84B | 15.78B | 16.52B | 15.46B | 14.84B | 14.54B | 14.11B | 13.10B | 11.45B | 11.77B | 11.62B | 11.43B |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 25.58B | 26.14B | 27.24B | 25.98B | 26.33B | 26.74B | 27.16B | 26.67B | 27.84B | 29.09B | 29.78B | 28.75B | 30.01B | 29.83B | 30.23B | 29.95B | 28.11B | 28.75B | 29.50B | 29.70B |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.12B | 0.12B | 0.13B | 0.13B | 0.13B | 0.01B | 0.14B | 0.14B | 0.14B | 0.14B | 0.15B | 0.15B | 0.15B | 0.16B | 0.16B | 0.17B | 0.17B | 0.18B | 0.19B | 0.20B |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.12B | 22.75B | 23.91B | -0.18B | 26.02B | 27.16B | -0.29B | 29.43B | 30.61B | 32.01B | -0.28B | -0.28B | -0.28B | -0.31B | -0.20B | -0.16B | -0.33B | 43.52B | -0.24B | 47.17B |