|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.40B | 0.48B | 0.59B | 0.42B | 0.43B | 0.44B | 0.37B | 0.29B | 0.29B | 0.39B | 1.93B | 0.30B | 0.36B | 0.44B | 0.67B | 0.48B | 0.92B | 0.50B | 0.64B | 0.44B |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.40B | 0.48B | 0.59B | 0.42B | 0.43B | 0.44B | 0.37B | 0.29B | 0.29B | 0.39B | 1.93B | 0.30B | 0.36B | 0.44B | 0.67B | 0.48B | 0.92B | 0.50B | 0.64B | 0.44B |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.47B | 1.53B | 1.75B | 1.90B | 1.99B | 2.05B | 2.15B | 2.30B | 2.35B | 2.41B | 1.97B | 2.20B | 2.22B | 2.20B | 2.10B | 2.20B | 2.23B | 2.36B | 2.21B | 2.50B |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.02B | | | | 0.02B | | | | 0.00B | | | | | |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.47B | 1.53B | 1.75B | 1.90B | 1.99B | 2.05B | 2.17B | 2.30B | 2.35B | 2.41B | 1.99B | 2.20B | 2.22B | 2.20B | 2.10B | 2.20B | 2.23B | 2.36B | 2.21B | 2.50B |
|
Work In Process (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.32B | | | | 0.36B | | | | 0.37B | | | | | | | | | |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.42B | 0.40B | 0.41B | 0.39B | 0.44B | 0.51B | 0.55B | 0.57B | 0.61B | 0.59B | 0.40B | 0.37B | 0.39B | 0.37B | 0.39B | 0.37B | 0.41B | 0.39B | 0.42B | 0.41B |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.22B | 0.20B | 0.20B | 0.21B | 0.22B | 0.19B | 0.26B | 0.26B | 0.33B | 0.32B | 0.30B | 0.31B | 0.36B | 0.32B | 0.25B | 0.24B | 0.28B | 0.28B | 0.25B | 0.28B |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.51B | 2.62B | 2.90B | 2.91B | 3.07B | 3.20B | 3.29B | 3.44B | 3.60B | 3.73B | 5.22B | 3.17B | 3.33B | 3.33B | 3.41B | 3.29B | 3.84B | 3.53B | 3.52B | 3.63B |
|
Land & Improvements (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.98B | | | | 1.04B | | | | 0.50B | | | | 0.56B | | | | 0.57B | |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.00B | 2.00B | 2.04B | 2.01B | 2.01B | 2.02B | 2.03B | 2.03B | 2.02B | 2.04B | 1.43B | 1.49B | 1.49B | 1.49B | 1.57B | 1.60B | 1.65B | 1.70B | 1.73B | 1.77B |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.37B | 5.49B | 5.49B | 5.51B | 5.50B | 5.55B | 5.52B | 5.55B | 5.58B | 5.59B | 4.62B | 4.66B | 4.64B | 4.64B | 4.68B | 4.71B | 4.81B | 4.85B | 4.87B | 4.89B |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.91B | 2.06B | 2.03B | 2.05B | 2.03B | 2.15B | 2.11B | 2.09B | 2.09B | 2.08B | 1.80B | 1.82B | 1.82B | 1.80B | 1.80B | 1.83B | 1.90B | 1.90B | 1.87B | 1.88B |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.27B | 7.56B | 7.52B | 7.56B | 7.53B | 7.70B | 7.63B | 7.64B | 7.67B | 7.68B | 6.42B | 6.49B | 6.46B | 6.44B | 6.48B | 6.54B | 6.71B | 6.75B | 6.75B | 6.77B |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.15B | 1.30B | 1.34B | 1.41B | 1.47B | 1.47B | 1.54B | 1.57B | 1.52B | 1.31B | 0.62B | | | | 0.57B | 0.59B | 0.59B | 0.59B | 0.60B | 0.57B |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 10.98B | 11.43B | 11.48B | 11.55B | 11.59B | 11.79B | 11.79B | 11.86B | 11.86B | 11.67B | 11.65B | 9.25B | 9.23B | 9.22B | 9.27B | 9.41B | 9.65B | 9.76B | 9.78B | 9.91B |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 14.49B | 14.05B | 14.38B | 14.47B | 14.66B | 14.99B | 15.08B | 15.29B | 15.46B | 15.40B | 16.87B | 12.42B | 12.56B | 12.55B | 12.67B | 12.71B | 13.49B | 13.28B | 13.30B | 13.54B |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.68B | 0.68B | 0.92B | 0.79B | 0.93B | 0.91B | 1.32B | 1.09B | 1.14B | 1.05B | 1.27B | 1.10B | 1.10B | 1.04B | 1.39B | 1.10B | 1.14B | 1.14B | 1.52B | 1.28B |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.68B | 0.68B | 0.92B | 0.79B | 0.93B | 0.91B | 1.32B | 1.09B | 1.14B | 1.05B | 1.27B | 1.10B | 1.10B | 1.04B | 1.39B | 1.10B | 1.14B | 1.14B | 1.52B | 1.28B |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.55B | 1.52B | 0.68B | 1.47B | 1.64B | 1.50B | 0.66B | 1.42B | 1.65B | 1.65B | 0.48B | 0.93B | 0.43B | 0.97B | 1.28B | 0.36B | 1.13B | 1.03B | 0.54B | 0.39B |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.08B | 0.07B | 0.06B | 0.05B | 0.07B | 0.08B | 0.07B | 0.10B | 0.11B | 0.11B | 1.54B | 0.04B | 0.04B | 0.94B | 0.96B | 0.94B | 0.42B | 0.04B | 0.03B | 0.04B |
|
Current Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.08B | 0.07B | 0.07B | 0.07B | 0.07B | 0.07B | 0.07B | 0.07B | 0.07B | 0.07B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.06B | 0.06B | 0.06B | 0.06B |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.40B | 2.34B | 2.86B | 2.37B | 2.70B | 2.56B | 3.29B | 2.68B | 2.97B | 2.88B | 5.03B | 2.49B | 2.66B | 3.45B | 4.21B | 3.50B | 3.18B | 2.74B | 3.55B | 2.86B |
|
Capital Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.11B | 7.59B | 7.39B | 7.98B | 7.73B | 8.08B | 7.35B | 8.06B | 7.91B | 7.54B | 5.10B | 5.93B | 5.88B | 5.03B | 4.31B | 4.98B | 6.11B | 6.25B | 5.37B | 6.21B |
|
Minority Interest (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.03B |
|
Liabilities from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.86B | | | | | | | | | |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.03B | 1.10B | 1.08B | 1.01B | 1.02B | 1.10B | 1.11B | 1.10B | 1.08B | 1.12B | 0.41B | 0.40B | 0.49B | 0.38B | 0.38B | 0.40B | 0.38B | 0.37B | 0.41B | 0.43B |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.32B | 0.32B | 0.31B | 0.30B | 0.30B | 0.32B | 0.31B | 0.30B | 0.31B | 0.30B | 0.25B | 0.24B | 0.24B | 0.24B | 0.24B | 0.25B | 0.25B | 0.26B | 0.26B | 0.26B |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.28B | | | | 0.24B | | | | 0.50B | | | 0.49B | 0.49B | 0.50B | 0.53B | 0.56B | 0.56B | 0.55B |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 11.38B | | | | 11.81B | | | | 12.66B | | | 9.11B | 9.15B | 9.13B | 9.94B | 9.64B | 9.60B | 9.78B |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 11.86B | 11.36B | 11.65B | 11.68B | 11.76B | 12.07B | 12.05B | 12.15B | 12.27B | 11.85B | 13.16B | 9.57B | 9.67B | 9.60B | 9.64B | 9.62B | 10.47B | 10.20B | 10.16B | 10.33B |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.19B | 7.67B | 7.45B | 8.03B | 7.79B | 8.16B | 7.41B | 8.16B | 8.02B | 7.65B | 6.64B | 5.97B | 5.92B | 5.98B | 5.27B | 5.92B | 6.53B | 6.29B | 5.41B | 6.25B |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.62B | 2.69B | 2.72B | 2.78B | 2.90B | 2.92B | 3.03B | 3.14B | 3.18B | 3.55B | 3.71B | 2.85B | 2.89B | 2.94B | 3.04B | 3.08B | 3.02B | 3.08B | 3.15B | 3.21B |
|
Shareholder's Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.62B | 2.69B | 2.72B | 2.78B | 2.90B | 2.92B | 3.03B | 3.14B | 3.18B | 3.55B | 3.71B | 2.85B | 2.89B | 2.94B | 3.04B | 3.08B | 3.02B | 3.08B | 3.15B | 3.21B |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 14.49B | 14.05B | 14.38B | 14.47B | 14.66B | 14.99B | 15.08B | 15.29B | 15.46B | 15.40B | 16.87B | 12.42B | 12.56B | 12.55B | 12.67B | 12.71B | 13.49B | 13.28B | 13.30B | 13.54B |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.04B | 0.04B | | 0.04B | 0.04B | 0.04B | | | | 0.04B | | 0.04B | 0.04B | 0.04B | | 0.04B | 0.00B | 0.00B | | 0.05B |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.32B | 0.32B | -0.21B | -0.19B | -0.11B | -0.15B | 0.41B | -0.08B | 0.48B | 0.79B | -0.10B | -0.09B | -0.10B | -0.10B | -0.13B | 0.32B | 0.35B | -0.15B | 0.45B | 0.52B |