|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.82B | 1.09B | 0.61B | 0.54B | 0.59B | 0.74B | 0.69B | 0.69B | 1.12B | 0.95B | 0.81B | 0.78B | 0.99B | 0.97B | 1.10B | 1.08B | 0.96B | 1.01B | 1.09B | 1.20B |
|
Short-term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.17B | 0.29B | 0.31B | 0.29B | 0.46B | 0.24B | 0.25B | 0.45B | 0.17B | 0.20B | 0.17B | 0.37B | 5.41B | 0.18B | 0.20B | 0.22B | 0.37B | 0.38B | 0.21B | 1.60B |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.99B | 1.38B | 0.92B | 0.84B | 1.05B | 0.98B | 0.94B | 1.14B | 1.29B | 1.15B | 0.98B | 1.15B | 6.41B | 1.16B | 1.30B | 1.30B | 1.33B | 1.39B | 1.30B | 2.80B |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.53B | 3.54B | 3.12B | 3.09B | 3.62B | 3.65B | 2.97B | 3.04B | 3.71B | 3.76B | 3.30B | 3.25B | 4.04B | 4.46B | 4.00B | 3.80B | 4.62B | 4.91B | 4.28B | 4.21B |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.24B | 0.22B | 0.25B | 0.36B | 0.25B | 0.24B | 0.26B | 0.35B | 0.26B | 0.24B | 0.27B | 0.37B | 0.27B | 0.26B | 0.30B | 0.42B | 0.30B | 0.27B | 0.32B | 0.45B |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.77B | 3.77B | 3.37B | 3.46B | 3.88B | 3.89B | 3.23B | 3.39B | 3.97B | 4.01B | 3.57B | 3.62B | 4.30B | 4.72B | 4.31B | 4.23B | 4.92B | 5.18B | 4.60B | 4.66B |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.49B | 0.55B | 0.69B | 0.72B | 0.59B | 0.67B | 0.56B | 0.65B | 0.51B | 0.84B | 0.88B | 1.00B | 1.02B | 1.06B | 0.75B | 0.76B | 0.70B | 0.85B | 2.21B | 0.88B |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 18.91B | 21.28B | 18.74B | 19.03B | 20.55B | 22.17B | 19.18B | 20.72B | 22.14B | 23.95B | 21.12B | 21.70B | 28.62B | 25.54B | 23.65B | 23.43B | 24.41B | 27.82B | 26.57B | 25.77B |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.58B | 0.58B | 0.54B | 0.53B | 0.52B | 0.51B | 0.51B | 0.56B | 0.60B | 0.64B | 0.65B | 0.64B | 0.59B | 0.64B | 0.65B | 0.64B | 0.65B | 0.66B | 0.68B | 0.70B |
|
Long-Term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.59B | 8.66B | 8.55B | 8.43B | 8.50B | 8.29B | 7.98B | 8.29B | 8.32B | 8.36B | 8.24B | 8.41B | 8.30B | 15.28B | 15.61B | 15.23B | 15.70B | 6.84B | 15.70B | 15.80B |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.59B | 0.56B | 0.53B | 0.49B | 0.53B | 0.49B | 0.46B | 0.45B | 0.42B | 0.27B | 0.25B | 0.23B | 0.22B | 6.79B | 6.79B | 6.74B | 6.87B | 6.73B | 5.83B | 5.73B |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.18B | 9.22B | 9.08B | 8.93B | 9.03B | 8.79B | 8.44B | 8.74B | 8.74B | 8.63B | 8.50B | 8.65B | 8.52B | 22.07B | 22.40B | 21.98B | 22.56B | 13.57B | 21.53B | 21.52B |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.72B | 0.74B | 0.76B | 0.77B | 0.77B | 0.77B | 0.82B | 0.82B | 0.90B | 0.96B | 1.02B | 1.20B | 1.25B | 1.22B | 1.21B | 0.65B | 0.77B | 0.86B | 0.85B | 0.75B |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.60B | 1.35B | 0.53B | 1.37B | 1.36B | 1.28B | 1.14B | 0.51B | 0.51B | 0.50B | 0.67B | 0.51B | 0.63B | 0.63B | 0.65B | 1.00B | 0.59B | 0.60B | 0.73B | 0.60B |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 13.27B | 13.30B | 13.08B | 12.88B | 12.95B | 12.55B | 12.05B | 11.98B | 12.11B | 12.10B | 11.99B | 12.26B | 12.14B | 25.91B | 26.23B | 25.53B | 25.89B | 26.19B | 25.07B | 25.01B |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 32.17B | 34.58B | 31.82B | 31.92B | 33.49B | 34.72B | 31.22B | 32.70B | 34.25B | 36.05B | 33.11B | 33.96B | 40.77B | 51.45B | 49.88B | 48.97B | 50.30B | 54.01B | 51.64B | 50.78B |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.63B | 1.69B | 2.00B | 2.19B | 1.73B | 1.73B | 1.80B | 2.11B | 1.68B | 1.62B | 1.75B | 2.26B | 1.93B | 2.32B | 2.59B | 2.90B | 2.09B | 2.29B | 2.40B | 2.86B |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.63B | 1.69B | 2.00B | 2.19B | 1.73B | 1.73B | 1.80B | 2.11B | 1.68B | 1.62B | 1.75B | 2.26B | 1.93B | 2.32B | 2.59B | 2.90B | 2.09B | 2.29B | 2.40B | 2.86B |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.30B | 1.42B | 1.35B | 1.33B | 1.58B | 1.75B | 1.48B | 1.35B | 1.51B | 1.79B | 1.73B | 1.88B | 2.15B | 2.31B | 1.91B | 1.77B | 2.13B | 2.27B | 2.19B | 1.89B |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01B | 0.15B | 1.16B | 0.60B | 0.74B | 0.71B | 0.94B | 0.78B | 1.34B | 1.28B | 1.20B | 0.61B | 0.00B | | 0.75B | 1.35B | 1.84B | 1.74B | 0.59B |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 16.82B | 18.93B | 17.51B | 19.07B | 19.19B | 21.08B | 18.69B | 20.31B | 20.59B | 22.95B | 20.72B | 21.65B | 21.84B | 23.50B | 22.10B | 23.00B | 23.33B | 27.07B | 25.10B | 23.23B |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.26B | 7.27B | 8.25B | 8.23B | 9.69B | 9.67B | 10.12B | 9.82B | 10.58B | 9.99B | 9.97B | 9.99B | 15.92B | 17.61B | 17.09B | 16.27B | 16.28B | 15.45B | 15.05B | 14.66B |
|
Pension (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.68B | 1.64B | 1.61B | 1.38B | 1.32B | 1.28B | 1.24B | 1.19B | 1.17B | 1.16B | 1.15B | 1.23B | 1.20B | 1.17B | 1.17B | 1.13B | 1.10B | 1.08B | 1.05B | 1.08B |
|
Minority Interest (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.10B | 0.10B | 0.09B | 0.10B | 0.11B | 0.10B | 0.11B | 0.10B | 0.13B | 0.10B | 0.10B | | 0.10B | 0.13B | 0.14B | 0.12B | 0.08B | 0.08B | 0.09B | 0.09B |
|
Liabilities from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.29B | 0.42B | 0.41B | 0.40B | 0.40B | 0.36B | 0.33B | 0.10B | 0.11B | 0.12B | 0.12B | 0.12B | 0.13B | 1.18B | 1.09B | 0.32B | 0.38B | 0.36B | 0.36B | 0.34B |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.85B | 0.84B | 0.82B | 0.77B | 0.74B | 0.69B | 0.67B | 0.69B | 0.68B | 0.68B | 0.64B | 0.64B | 0.61B | 0.70B | 0.71B | 0.69B | 0.69B | 0.70B | 0.65B | 0.64B |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.91B | 0.91B | 0.92B | 0.91B | 0.87B | 0.86B | 0.85B | 1.02B | 1.06B | 0.99B | 1.00B | 1.07B | 1.10B | 1.14B | 1.18B | 1.14B | 1.24B | 1.25B | 1.22B | 1.28B |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 26.91B | 29.10B | 28.60B | 29.85B | 31.33B | 33.08B | 31.04B | 32.11B | 33.13B | 34.89B | 32.59B | 33.63B | 39.69B | 44.16B | 42.15B | 41.39B | 41.79B | 44.67B | 42.22B | 39.95B |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 27.81B | 30.01B | 29.52B | 30.76B | 32.20B | 33.93B | 31.89B | 33.13B | 34.20B | 35.89B | 33.60B | 34.70B | 40.80B | 45.30B | 43.33B | 42.53B | 43.03B | 45.92B | 43.44B | 41.24B |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.26B | 7.29B | 8.40B | 9.39B | 10.28B | 10.40B | 10.83B | 10.77B | 11.35B | 11.33B | 11.25B | 11.20B | 16.52B | 17.61B | 17.09B | 17.02B | 17.63B | 17.29B | 16.79B | 15.25B |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.36B | 4.57B | 2.30B | 1.16B | 1.29B | 0.79B | -0.67B | -0.43B | 0.06B | 0.16B | -0.49B | -0.74B | -0.03B | 6.03B | 6.42B | 6.30B | 7.20B | 7.84B | 7.94B | 9.46B |
|
Shareholder's Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.36B | 4.57B | 2.30B | 1.16B | 1.29B | 0.79B | -0.67B | -0.43B | 0.06B | 0.16B | -0.49B | -0.74B | -0.03B | 6.03B | 6.42B | 6.30B | 7.20B | 7.84B | 8.11B | 9.46B |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 32.17B | 34.58B | 31.82B | 31.92B | 33.49B | 34.72B | 31.22B | 32.70B | 34.25B | 36.05B | 33.11B | 33.96B | 40.77B | 51.45B | 49.88B | 48.97B | 50.30B | 54.01B | 51.64B | 50.78B |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00B | 0.00B | 0.00B | 0.01B | 0.00B | 0.00B | 0.00B | 0.01B | 0.00B | 0.00B | 0.00B | 0.01B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.80B | -3.74B | -0.45B | -1.69B | -3.84B | -4.26B | -4.92B | -4.62B | -4.54B | -4.34B | -4.58B | -4.37B | -4.40B | -4.48B | -2.68B | -4.75B | -1.74B | -3.84B | -3.92B | -0.24B |