|
Cash & Equivalents (Quarter)
|
5.80B | 4.47B | 3.58B | 3.10B | 4.82B | 3.83B | 3.69B | 2.86B | 2.46B | 2.55B | 2.69B | 2.78B | 2.31B | 2.72B | 3.33B | 2.37B | 2.16B | 2.33B | 3.12B | 2.63B | 2.40B | 2.14B | 2.88B | 1.26B | 2.81B | 2.57B | 2.78B | 0.66B | 2.65B | 2.82B | 3.08B | 0.75B | 2.00B | 0.17B | 2.40B | 0.49B | 2.10B | 0.15B | 2.39B | 0.48B | 3.26B | 0.06B | 5.29B | 0.73B | 8.73B | 7.65B | 7.44B | 6.75B | 5.46B | 0.10B | 7.74B | 0.83B | 0.12B | 0.07B | 0.17B | 6.96B | 8.39B | 0.14B | 7.01B | 0.52B | 0.14B | 0.35B | 0.12B | 0.84B | 7.81B | 0.42B | 9.57B | 0.96B |
|
Short-term Investments (Quarter)
|
| | | 0.03B | | 0.00B | 0.46B | | | | | | | | | | | | | | | | | | | | | | 1.37B | 3.11B | 4.67B | | 1.14B | 2.50B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash & Current Investments (Quarter)
|
5.80B | 4.47B | 3.58B | 3.13B | 4.82B | 3.83B | 4.14B | 2.86B | 2.46B | 2.55B | 2.69B | 2.78B | 2.31B | 2.72B | 3.33B | 2.37B | 2.16B | 2.33B | 3.12B | 2.63B | 2.40B | 2.14B | 2.88B | 1.26B | 2.81B | 2.57B | 2.78B | 0.66B | 4.01B | 5.93B | 7.74B | 0.75B | 3.13B | 2.67B | 2.40B | 0.49B | 2.10B | 0.15B | 2.39B | 0.48B | 3.26B | 0.06B | 5.29B | 0.73B | 8.73B | 7.65B | 7.44B | 6.75B | 5.46B | 0.10B | 7.74B | 0.83B | 0.12B | 0.07B | 0.17B | 6.96B | 8.39B | 0.14B | 7.01B | 0.52B | 0.14B | 0.35B | 0.12B | 0.84B | 7.81B | 0.42B | 9.57B | 0.96B |
|
Receivables - Net (Quarter)
|
| 4.07B | 4.25B | 1.39B | 0.08B | 4.91B | 1.31B | 0.05B | 5.50B | 5.24B | 5.31B | 4.38B | 5.47B | 0.04B | 5.53B | 4.22B | 4.26B | 4.58B | 4.36B | 4.54B | 4.64B | 4.78B | 0.07B | 4.89B | 0.08B | 5.18B | 5.19B | 5.17B | 0.06B | 5.17B | 5.32B | 5.30B | 5.36B | 5.48B | 5.74B | 0.66B | 5.86B | 5.91B | 0.01B | 6.17B | 0.03B | 0.02B | 7.33B | 0.01B | 0.00B | 7.28B | 0.01B | 7.82B | 8.04B | 8.03B | 15.92B | 17.13B | 0.02B | 16.37B | 0.04B | 15.78B | 15.38B | 15.06B | 14.80B | 15.08B | 14.91B | 14.82B | 14.77B | 14.47B | 14.73B | 14.68B | 14.99B | 14.92B |
|
Receivables - Other (Quarter)
|
| | | 1.70B | | | | 1.90B | | | | 2.00B | | | | 2.10B | | | | 2.20B | | | | 2.30B | | | | 2.50B | | | | 2.70B | | | | 3.00B | | | | 3.20B | 0.09B | 0.09B | 0.09B | 3.20B | | | | 3.40B | 0.09B | 0.09B | 1.10B | 4.50B | 0.04B | 0.04B | 0.04B | 4.20B | 4.30B | 4.20B | 4.00B | 4.30B | | | | 4.00B | | | | 4.20B |
|
Receivables (Quarter)
|
| 4.07B | 4.25B | 3.09B | 0.08B | 4.91B | 1.31B | 1.95B | 5.50B | 5.24B | 5.31B | 6.38B | 5.47B | 0.04B | 5.53B | 6.32B | 4.26B | 4.58B | 4.36B | 6.74B | 4.64B | 4.78B | 0.07B | 7.19B | 0.08B | 5.18B | 5.19B | 7.67B | 0.06B | 5.17B | 5.32B | 8.00B | 5.36B | 5.48B | 5.74B | 3.66B | 5.86B | 5.91B | 0.01B | 9.37B | 0.12B | 0.11B | 7.42B | 3.21B | 0.00B | 7.28B | 0.01B | 11.22B | 8.13B | 8.12B | 17.02B | 21.63B | 0.06B | 16.40B | 0.07B | 19.98B | 19.68B | 19.26B | 18.80B | 19.38B | 14.91B | 14.82B | 14.77B | 18.47B | 14.73B | 14.68B | 14.99B | 19.12B |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | 0.73B | | | | 0.69B | | | | 0.77B | | | | 0.75B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Long-Term Investments (Quarter)
|
4.16B | 1.18B | 36.85B | 0.45B | 0.02B | 0.01B | 0.73B | 32.62B | 5.93B | 0.01B | 0.57B | 0.86B | 1.95B | 0.01B | 34.42B | 0.75B | 0.01B | 1.67B | 4.64B | 0.77B | 1.57B | 2.39B | 30.26B | 3.44B | 1.99B | 1.97B | 0.82B | 1.81B | 1.76B | 1.35B | 0.28B | 0.01B | 0.01B | 0.03B | 1.27B | 0.18B | 1.09B | 0.00B | 0.01B | 1.07B | 0.85B | 1.28B | 0.79B | 0.02B | 0.73B | 0.96B | 0.05B | 0.03B | 0.93B | 0.39B | 0.01B | 0.54B | 0.10B | 0.14B | | 0.01B | 0.45B | 0.45B | 0.05B | 0.47B | 0.53B | 0.54B | 0.06B | 56.42B | 0.76B | 0.08B | 57.18B | 0.96B |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.17B | | | | 1.18B | | | | | | | | 1.39B | | | | 1.41B | | | | | | | | |
|
Intangibles (Quarter)
|
| | | 0.01B | | | | 0.63B | | | | 0.63B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Goodwill & Intangibles (Quarter)
|
| | | 0.01B | | | | 0.63B | | | | 0.63B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.17B | | | | 1.18B | | | | | | | | 1.39B | | | | 1.41B | | | | | | | | |
|
Other Non-Current Assets (Quarter)
|
| 5.13B | 4.81B | 0.38B | 0.87B | 1.27B | 1.45B | 0.11B | 0.35B | 1.48B | 1.38B | 7.75B | 7.43B | 8.32B | 8.22B | 0.11B | 7.68B | 8.38B | 2.26B | 7.98B | 8.16B | 2.34B | 2.38B | 2.61B | 2.65B | | 2.38B | 8.40B | 9.27B | 10.88B | 2.76B | 2.90B | 3.00B | 2.95B | 2.71B | 2.50B | 2.27B | 7.54B | 2.22B | 1.21B | 2.03B | 2.03B | 1.99B | 1.14B | 2.82B | 2.42B | 2.55B | 10.55B | 1.70B | 0.00B | 1.70B | 0.30B | 0.00B | 0.00B | 0.00B | 0.34B | 0.00B | 0.00B | 10.75B | 0.00B | | | 0.00B | 1.60B | | 16.78B | 18.70B | 18.83B |
|
Assets (Quarter)
|
| 103.21B | 111.20B | 113.77B | 122.38B | 121.11B | 129.04B | 131.21B | 133.83B | 135.14B | 130.38B | 132.31B | 136.76B | 135.27B | 138.56B | 134.73B | 137.30B | 137.26B | 140.21B | 144.58B | 145.96B | 149.16B | 147.19B | 148.81B | 151.45B | 148.81B | 145.32B | 145.34B | 140.25B | 142.68B | 143.62B | 0.01B | 140.86B | 143.14B | 145.49B | 147.48B | 144.76B | 143.27B | 145.19B | 137.22B | 144.40B | 148.68B | 149.51B | 151.83B | 145.68B | 154.90B | 158.69B | 165.88B | 165.74B | 171.70B | 170.73B | 177.74B | 167.53B | 158.50B | 153.35B | 158.85B | 166.64B | 169.78B | 165.14B | 175.19B | 179.83B | 179.70B | 185.97B | 181.40B | 179.06B | 184.90B | 190.09B | 190.90B |
|
Accounts Payables (Quarter)
|
| 0.82B | 0.77B | 0.03B | 0.75B | 1.05B | 1.08B | 0.35B | 8.91B | 0.03B | 9.62B | 0.17B | 9.96B | 0.02B | 0.03B | 6.53B | 6.49B | 6.59B | 6.74B | 7.06B | 0.04B | 1.27B | 1.41B | 0.04B | 7.88B | 1.34B | 8.05B | 0.05B | 8.88B | | 9.44B | 0.52B | 10.32B | 10.20B | 10.43B | 10.30B | 1.61B | 1.75B | 1.87B | 11.54B | 0.09B | 1.69B | 13.44B | 1.88B | 1.43B | 16.07B | 16.82B | 17.64B | 17.62B | 17.80B | 2.15B | 2.53B | 22.05B | 2.21B | 28.14B | 2.24B | 2.03B | 35.58B | 36.11B | 37.32B | 2.17B | 36.24B | 2.58B | 2.70B | 2.26B | 2.45B | 33.63B | 33.75B |
|
Notes Payables (Quarter)
|
| | | | | 0.48B | 0.87B | 0.40B | 0.50B | 0.51B | 0.50B | 0.50B | 0.50B | 0.50B | 0.50B | 0.50B | 0.50B | 0.50B | 0.15B | 0.45B | 0.05B | 0.20B | 0.05B | 0.20B | 0.15B | 0.15B | 0.15B | 0.05B | 0.20B | 0.20B | 0.05B | 0.15B | 0.20B | 0.05B | 0.05B | 0.05B | 0.05B | 0.15B | 0.20B | 0.05B | 0.15B | 0.05B | 0.20B | 0.20B | 0.20B | 0.20B | 0.20B | 0.20B | 0.20B | 0.20B | | | | | | | | | | | | | | | | | | |
|
Payables (Quarter)
|
| 0.82B | 0.77B | 0.03B | 0.75B | 1.53B | 1.95B | 0.75B | 9.41B | 0.53B | 10.13B | 0.67B | 10.46B | 0.52B | 0.53B | 7.03B | 6.99B | 7.09B | 6.89B | 7.51B | 0.09B | 1.47B | 1.46B | 0.24B | 8.03B | 1.49B | 8.20B | 0.10B | 9.08B | 0.20B | 9.49B | 0.67B | 10.52B | 10.25B | 10.48B | 10.35B | 1.66B | 1.90B | 2.07B | 11.60B | 0.24B | 1.74B | 13.64B | 2.08B | 1.63B | 16.27B | 17.02B | 17.84B | 17.82B | 18.00B | 2.15B | 2.53B | 22.05B | 2.21B | 28.14B | 2.24B | 2.03B | 35.58B | 36.11B | 37.32B | 2.17B | 36.24B | 2.58B | 2.70B | 2.26B | 2.45B | 33.63B | 33.75B |
|
Short term Debt (Quarter)
|
| | | | | 0.48B | 0.87B | 0.40B | 0.50B | 0.51B | 0.50B | 0.50B | 0.50B | 0.50B | 0.50B | 0.50B | 0.50B | 0.50B | 0.15B | 0.45B | 0.05B | 0.05B | 0.15B | 0.05B | 0.20B | 0.05B | 0.05B | 0.05B | 0.20B | 0.15B | 0.15B | 0.15B | 0.15B | 0.05B | 0.20B | 0.15B | 0.05B | 0.20B | 0.15B | 0.05B | 0.15B | 0.05B | 0.05B | 0.20B | 0.20B | 0.20B | 0.20B | 0.20B | 0.20B | 0.20B | | | | | | | | | | | | | | | | | | |
|
Current Deferred Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.26B | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.20B | | | | 0.20B | 0.20B | 0.20B | 0.20B | 0.20B | 0.20B | 0.20B | 0.20B | 0.20B | 0.20B | 0.20B | 0.20B | 0.20B | 0.20B | 0.20B | 0.20B | 0.20B |
|
Pension (Quarter)
|
| | | | | | | | | | | | | | | 7.61B | | | 6.49B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 10.39B | | | | | | | | | | | | | | | | | | | | |
|
Minority Interest (Quarter)
|
| 0.26B | 0.34B | 0.60B | 0.59B | 0.62B | 0.55B | 0.56B | 0.64B | 0.68B | 0.72B | 0.71B | 0.63B | 0.61B | 0.66B | 0.62B | 0.66B | 0.64B | 0.84B | 1.04B | 1.10B | 1.25B | 1.08B | 1.18B | 1.06B | 1.12B | 1.19B | 1.19B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Liabilities from Discontinued Operations (Quarter)
|
| | | | | | | 0.08B | | 0.19B | 0.06B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.17B | 1.14B | 1.10B | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non-Current Liabilities (Quarter)
|
| 2.79B | 3.32B | 3.09B | 2.74B | 5.05B | 3.66B | 0.42B | 5.33B | 0.32B | 0.16B | 5.03B | 0.84B | 4.73B | 5.78B | 5.47B | 0.27B | 4.68B | 0.13B | 6.83B | 0.15B | -0.35B | 6.88B | 6.36B | 0.83B | 0.53B | 0.56B | 1.22B | 1.90B | 2.37B | 2.19B | 0.46B | 0.68B | 0.27B | 0.58B | 0.55B | -0.33B | -0.42B | -0.69B | 0.63B | 0.03B | 0.03B | 0.82B | | 3.28B | 3.13B | 0.93B | 0.04B | 0.05B | 2.57B | 0.92B | 0.06B | 0.05B | 0.72B | -0.51B | 0.74B | 0.07B | 0.81B | 0.30B | 0.87B | 0.05B | 0.07B | 3.31B | 0.63B | 0.05B | 2.88B | 13.53B | 0.62B |
|
Total Non-Current Liabilities (Quarter)
|
| 92.05B | 98.49B | 100.81B | 108.93B | 104.94B | 113.88B | 119.51B | 117.31B | 123.59B | 119.23B | 117.58B | 126.17B | 120.93B | 122.96B | 119.55B | 127.41B | 123.60B | 130.91B | 128.51B | 136.37B | 139.83B | 130.97B | 133.15B | 141.36B | 139.28B | 135.94B | 135.75B | 131.26B | 133.22B | 134.63B | -0.45B | 133.95B | 136.62B | 138.60B | 140.93B | 139.25B | 138.06B | 140.26B | 131.00B | 138.53B | 142.62B | 142.69B | 146.10B | 135.71B | 145.27B | 151.69B | 159.97B | 160.18B | 163.45B | 164.10B | 172.84B | 162.46B | 153.47B | 150.61B | 154.31B | 162.43B | 164.89B | 161.01B | 169.59B | 174.90B | 174.64B | 176.94B | 175.54B | 173.58B | 175.94B | 170.10B | 183.74B |
|
Total Liabilities (Quarter)
|
-6.64B | 94.84B | 101.81B | 103.90B | 111.68B | 109.99B | 117.54B | 119.93B | 122.64B | 123.91B | 119.39B | 122.61B | 127.01B | 125.66B | 128.74B | 125.02B | 127.68B | 128.28B | 131.04B | 135.34B | 136.52B | 139.48B | 137.85B | 139.50B | 142.19B | 139.81B | 136.50B | 136.96B | 133.16B | 135.59B | 136.83B | 0.01B | 134.63B | 136.89B | 139.18B | 141.49B | 138.92B | 137.64B | 139.57B | 131.63B | 138.56B | 142.65B | 143.52B | 146.10B | 138.99B | 148.40B | 152.62B | 160.02B | 160.24B | 166.02B | 165.02B | 172.90B | 162.51B | 154.19B | 150.10B | 155.05B | 162.50B | 165.70B | 161.31B | 170.46B | 174.95B | 174.71B | 180.25B | 176.18B | 173.63B | 178.82B | 183.63B | 184.35B |
|
Total Debt (Quarter)
|
| | | | | 0.48B | 0.87B | 0.40B | 0.50B | 0.51B | 0.50B | 0.50B | 0.50B | 0.50B | 0.50B | 0.50B | 0.50B | 0.50B | 0.15B | 0.45B | 0.05B | 0.05B | 0.15B | 0.05B | 0.20B | 0.05B | 0.05B | 0.05B | 0.20B | 0.15B | 0.15B | 0.15B | 0.15B | 0.05B | 0.20B | 0.15B | 0.05B | 0.20B | 0.15B | 0.05B | 0.15B | 0.05B | 0.05B | 0.20B | 0.20B | 0.20B | 0.20B | 0.40B | 0.20B | 0.20B | | 0.20B | 0.20B | 0.20B | 0.20B | 0.20B | 0.20B | 0.20B | 0.20B | 0.20B | 0.20B | 0.20B | 0.20B | 0.20B | 0.20B | 0.20B | 0.20B | 0.20B |
|
Common Equity (Quarter)
|
6.64B | 8.37B | 9.39B | 8.60B | 10.70B | 11.12B | 11.50B | 9.95B | 9.85B | 9.91B | 9.74B | 9.69B | 9.75B | 9.61B | 9.82B | 9.71B | 9.62B | 8.98B | 9.17B | 9.21B | 9.45B | 9.68B | 9.34B | 9.28B | 9.26B | 9.00B | 8.82B | 8.38B | 7.07B | 7.06B | 6.77B | 6.29B | 6.22B | 6.25B | 6.31B | 6.00B | 5.84B | 5.63B | 5.62B | 5.59B | 5.84B | 6.03B | 6.00B | 5.91B | 6.69B | 6.50B | 6.07B | 6.13B | 5.50B | 5.69B | 5.71B | 4.84B | 4.52B | 4.07B | 3.62B | 3.80B | 4.14B | 4.08B | 3.83B | 4.73B | 4.88B | 4.99B | 5.71B | 5.23B | 5.43B | 6.08B | 6.46B | 6.55B |
|
Shareholder's Equity (Quarter)
|
6.64B | 8.37B | 9.39B | 8.60B | 10.70B | 11.12B | 11.50B | 9.95B | 9.85B | 9.91B | 9.74B | 9.69B | 9.75B | 9.61B | 9.82B | 9.71B | 9.62B | 8.98B | 9.17B | 9.21B | 9.45B | 9.68B | 9.34B | 9.28B | 9.26B | 9.00B | 8.82B | 8.38B | 7.07B | 7.06B | 6.77B | 6.29B | 6.22B | 6.25B | 6.31B | 6.00B | 5.84B | 5.63B | 5.62B | 5.59B | 5.84B | 6.03B | 6.00B | 5.91B | 6.69B | 6.50B | 6.07B | 6.13B | 5.50B | 5.69B | 5.71B | 4.84B | 4.52B | 4.07B | 3.62B | 3.80B | 4.14B | 4.08B | 3.83B | 4.73B | 4.88B | 4.99B | 5.71B | 5.23B | 5.43B | 6.08B | 6.46B | 6.55B |
|
Liabilities and Shareholders Equity (Quarter)
|
| 103.21B | 111.20B | 113.77B | 122.38B | 121.11B | 129.04B | 131.21B | 133.83B | 135.14B | 130.38B | 132.31B | 136.76B | 135.27B | 138.56B | 134.73B | 137.30B | 137.26B | 140.21B | 144.58B | 145.96B | 149.16B | 147.19B | 148.81B | 151.45B | 148.81B | 145.32B | 145.34B | 140.25B | 142.68B | 143.62B | 0.01B | 140.86B | 143.14B | 145.49B | 147.48B | 144.76B | 143.27B | 145.19B | 137.22B | 144.40B | 148.68B | 149.51B | 151.83B | 145.68B | 154.90B | 158.69B | 165.88B | 165.74B | 171.70B | 170.73B | 177.74B | 167.53B | 158.50B | 153.35B | 158.85B | 166.64B | 169.78B | 165.14B | 175.19B | 179.83B | 179.70B | 185.97B | 181.40B | 179.06B | 184.90B | 190.09B | 190.90B |
|
Treasury Shares (Quarter)
|
0.00B | 0.04B | 0.04B | 0.00B | 0.00B | 0.01B | 0.05B | 0.00B | 0.06B | 0.01B | 0.02B | 0.03B | 0.01B | 0.01B | 0.02B | 0.03B | 0.01B | 0.01B | 0.02B | 0.02B | 0.00B | 0.01B | 0.01B | 0.01B | 0.00B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.02B | 0.00B | 0.01B | 0.01B | 0.01B | 0.00B | 0.00B | 0.00B | 0.01B | 0.00B | 0.01B | 0.01B | 0.01B | 0.00B | 0.01B | 0.01B | 0.01B | 0.00B | 0.00B | 0.01B | 0.01B | 0.00B | 0.00B | 0.00B | 0.01B | 0.00B | 0.00B | 0.00B | 0.01B | 0.00B | 0.00B | 0.00B | 0.24B | 0.00B | 0.24B | 0.00B | 0.01B |
|
Retained Earnings (Quarter)
|
| -0.39B | 0.28B | 0.30B | 5.45B | 5.66B | 5.96B | 4.77B | 0.54B | 6.63B | 0.38B | 0.11B | 0.85B | 0.94B | 6.09B | 1.19B | 1.08B | 0.30B | 0.60B | 0.59B | 7.58B | 7.84B | 0.75B | 0.66B | 0.70B | 0.50B | 0.46B | 0.25B | 0.44B | 0.64B | 0.59B | 0.20B | 0.22B | 0.30B | 0.31B | 0.23B | -0.01B | -0.18B | -0.24B | -0.29B | 0.04B | 0.27B | 0.34B | 0.26B | -0.29B | 0.39B | 0.52B | 15.29B | 0.32B | 0.46B | 16.95B | 17.32B | -0.90B | -1.79B | 19.17B | -2.55B | 20.20B | 20.94B | -2.84B | -1.77B | 22.75B | 23.43B | 23.79B | 24.71B | -1.52B | 26.05B | 26.81B | -0.89B |