|
Cash & Equivalents (Quarter)
|
0.78B | 0.49B | 0.95B | 0.63B | 0.51B | 1.02B | 0.59B | 0.46B | 0.43B | 0.59B | 0.75B | 0.39B | | | | | | | | | | | | | | | 0.46B | | | | 6.13B | 0.99B | 8.96B | 10.10B | 0.85B | 7.19B | 0.54B | 0.47B | 2.21B | 1.57B | 1.48B | 2.47B | 2.17B | 2.07B | | 2.63B | 2.00B | 2.86B | 2.47B | 5.01B | 2.12B | 3.87B | 4.18B | 3.48B | 4.25B | 2.83B | 3.28B | 2.97B | 2.96B | 2.50B | 2.38B | 2.35B | 1.97B | 2.39B | 2.24B | 2.43B | 2.63B |
|
Short-term Investments (Quarter)
|
| | | | | | | | | | | | | | 0.06B | | | | | | | | | | | | 0.00B | | | | 0.00B | 0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash & Current Investments (Quarter)
|
0.78B | 0.49B | 0.95B | 0.63B | 0.51B | 1.02B | 0.59B | 0.46B | 0.43B | 0.59B | 0.75B | 0.39B | | | 0.06B | | | | | | | | | | | | 0.46B | | | | 6.13B | 0.99B | 8.96B | 10.10B | 0.85B | 7.19B | 0.54B | 0.47B | 2.21B | 1.57B | 1.48B | 2.47B | 2.17B | 2.07B | | 2.63B | 2.00B | 2.86B | 2.47B | 5.01B | 2.12B | 3.87B | 4.18B | 3.48B | 4.25B | 2.83B | 3.28B | 2.97B | 2.96B | 2.50B | 2.38B | 2.35B | 1.97B | 2.39B | 2.24B | 2.43B | 2.63B |
|
Receivables - Net (Quarter)
|
| | 0.31B | | 0.41B | 0.42B | 0.50B | 0.38B | 0.53B | 0.44B | 0.41B | 0.58B | 0.59B | 0.50B | 0.64B | 0.71B | 0.94B | 0.85B | 0.89B | 1.11B | 1.08B | 0.94B | 0.56B | 1.26B | 0.66B | 0.88B | 0.61B | 0.66B | 0.69B | 0.51B | 0.77B | 1.27B | 1.11B | 0.91B | 0.88B | 0.74B | 0.92B | 0.88B | 0.64B | 0.71B | 0.80B | 0.76B | 0.98B | 0.70B | | 0.48B | 0.87B | 0.98B | 0.58B | 0.50B | 0.64B | 0.52B | 0.77B | 0.84B | 0.46B | 0.92B | 0.66B | 0.69B | 0.19B | 0.20B | 0.25B | 0.30B | 0.24B | 0.22B | 0.36B | 0.54B | 0.29B |
|
Receivables - Other (Quarter)
|
| | | | | | 0.18B | | 0.19B | 0.17B | 0.23B | 0.26B | 0.28B | 0.28B | 0.26B | 0.36B | 0.32B | 0.17B | 0.31B | 0.24B | 0.28B | 0.27B | 0.37B | 0.34B | 0.40B | 0.38B | 0.32B | 0.30B | 0.29B | 0.33B | 0.46B | 0.44B | 0.40B | 0.65B | | | | | | | | | | | | | | | | | | | | | 4.15B | | 4.29B | 4.40B | 4.47B | 4.70B | 4.87B | 5.16B | 5.41B | 5.43B | 5.52B | 5.85B | 6.36B |
|
Receivables (Quarter)
|
| | 0.31B | | 0.41B | 0.42B | 0.67B | 0.38B | 0.72B | 0.61B | 0.64B | 0.84B | 0.87B | 0.78B | 0.90B | 1.06B | 1.26B | 1.03B | 1.20B | 1.35B | 1.36B | 1.21B | 0.93B | 1.60B | 1.07B | 1.25B | 0.93B | 0.96B | 0.98B | 0.83B | 1.23B | 1.72B | 1.51B | 1.55B | 0.88B | 0.74B | 0.92B | 0.88B | 0.64B | 0.71B | 0.80B | 0.76B | 0.98B | 0.70B | | 0.48B | 0.87B | 0.98B | 0.58B | 0.50B | 0.64B | 0.52B | 0.77B | 0.84B | 4.61B | 0.92B | 4.96B | 5.09B | 4.66B | 4.89B | 5.12B | 5.46B | 5.65B | 5.66B | 5.87B | 6.39B | 6.65B |
|
Prepaid Assets (Quarter)
|
| | | | | | 0.08B | | | | 0.08B | | | | 0.08B | | | | 0.06B | | | | 0.10B | | | | 0.19B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | 0.14B | | | | 0.15B | | | | 0.14B | | | | 0.14B | | | | 0.14B | | | | 0.14B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Long-Term Investments (Quarter)
|
| | 3.57B | 1.46B | 1.46B | 11.03B | 1.60B | 0.01B | 0.13B | 14.85B | 0.02B | 0.02B | 0.10B | | 3.08B | 0.06B | 2.89B | | 2.64B | 2.63B | 0.04B | | 0.04B | 0.04B | 0.94B | | 0.77B | 0.29B | 0.13B | | 0.21B | 0.11B | 0.12B | 0.97B | 0.12B | 0.16B | 0.35B | 0.09B | 1.36B | 0.21B | 1.38B | 1.17B | 0.03B | 1.28B | 0.03B | 0.81B | 0.58B | 0.04B | 1.28B | 0.25B | 0.39B | 1.54B | 3.36B | 0.54B | 4.25B | 0.07B | 0.07B | 4.40B | 2.68B | 0.10B | 0.14B | 0.19B | 29.80B | 0.15B | 5.29B | 31.53B | 32.21B |
|
Goodwill (Quarter)
|
| | 1.70B | | 1.70B | 1.70B | 1.70B | 1.70B | 1.70B | 1.70B | 1.70B | 1.70B | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.90B | 1.87B | 1.87B | 1.87B | 1.90B | 1.87B | | 1.87B | 1.90B | 1.89B | 1.89B | 1.89B | 1.89B | 1.89B | 1.89B | 1.89B | 1.89B | 1.89B | 1.89B | 1.89B | 1.90B | 1.89B | 1.89B | 1.89B | 1.90B | 1.89B | 1.89B | 1.89B | 1.89B |
|
Intangibles (Quarter)
|
| | 0.92B | | 0.86B | 0.82B | 0.78B | 0.74B | 0.72B | 0.68B | 0.60B | 0.69B | | | 0.60B | | | | 0.56B | | | | 0.46B | | | | 0.35B | | | | 0.26B | | | | 0.41B | | | | 0.47B | 0.45B | 0.43B | 0.42B | 0.40B | 0.38B | | 0.34B | 0.35B | 0.34B | 0.32B | 0.30B | 0.28B | 0.27B | 0.25B | 0.23B | 0.22B | 0.23B | 0.22B | 0.21B | 0.20B | 0.19B | 0.18B | 0.17B | 0.17B | 0.16B | 0.15B | 0.14B | 0.13B |
|
Goodwill & Intangibles (Quarter)
|
| | 2.62B | | 2.56B | 2.52B | 2.48B | 2.44B | 2.42B | 2.38B | 2.30B | 2.39B | | | 0.60B | | | | 0.56B | | | | 0.46B | | | | 0.35B | | | | 0.26B | | | | 0.41B | | | | 2.37B | 2.32B | 2.30B | 2.29B | 2.30B | 2.25B | | 2.21B | 2.25B | 2.23B | 2.21B | 2.19B | 2.17B | 2.16B | 2.14B | 2.12B | 2.11B | 2.12B | 2.11B | 2.10B | 2.10B | 2.08B | 2.07B | 2.06B | 2.07B | 2.05B | 2.04B | 2.03B | 2.02B |
|
Long-Term Deferred Tax (Quarter)
|
| | 0.94B | | 1.09B | 1.12B | 1.24B | 1.39B | 1.44B | 1.47B | 1.26B | 1.29B | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.74B | 0.73B | 0.74B | 0.94B | 1.09B | 1.39B | | 1.31B | 1.24B | 1.40B | 1.32B | 1.12B | 1.58B | 1.33B | 1.65B | 1.77B | 2.06B | 2.21B | 2.18B | 2.18B | 2.33B | 2.26B | 2.29B | 2.28B | 2.00B | 2.16B | 2.11B | 2.10B | 2.06B |
|
Other Non-Current Assets (Quarter)
|
| | 0.17B | | | 0.30B | 0.29B | 0.25B | 0.34B | 0.33B | 0.34B | 0.46B | | | 0.10B | | | | 0.08B | | | | 0.32B | | | | 0.38B | | | | | | | | | | | | 0.29B | 0.30B | 0.35B | 0.40B | 0.38B | 0.54B | | 0.54B | 0.48B | 0.43B | 0.56B | 0.54B | 0.49B | 0.42B | 0.66B | 0.79B | 0.80B | 0.83B | 0.91B | 0.97B | 0.94B | 1.07B | 1.08B | 0.93B | 0.95B | 0.93B | 0.88B | 0.90B | 1.16B |
|
Assets (Quarter)
|
| | 9.41B | | 16.47B | 17.74B | 18.84B | 19.25B | 22.33B | 22.07B | 21.91B | 26.55B | | | | | | | | | | | | | | | | | | | | | | | | | | | 93.28B | 29.87B | 30.97B | 32.39B | 0.12B | 26.95B | | 25.04B | 0.11B | 29.71B | 33.30B | 39.04B | 73.84B | 43.34B | 41.63B | 40.26B | 33.71B | 41.09B | 41.58B | 41.66B | 630.32B | 39.71B | 40.59B | 42.58B | 43.47B | 45.26B | 45.37B | 46.55B | 47.71B |
|
Accounts Payables (Quarter)
|
| | 0.31B | | 0.67B | 0.62B | 0.63B | 0.66B | 0.74B | 0.70B | 0.83B | 1.01B | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.88B | 0.74B | 0.93B | 1.07B | 0.81B | 1.00B | | 0.80B | 0.72B | 0.84B | 1.21B | 0.87B | 0.94B | 1.05B | 0.99B | 1.14B | 1.25B | 1.58B | 1.38B | 1.59B | 2.28B | 2.02B | 2.01B | 2.20B | 2.79B | 2.47B | 2.50B | 2.92B | 2.89B |
|
Payables (Quarter)
|
| | 0.31B | | 0.67B | 0.62B | 0.63B | 0.66B | 0.74B | 0.70B | 0.83B | 1.01B | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.88B | 0.74B | 0.93B | 1.07B | 0.81B | 1.00B | | 0.80B | 0.72B | 0.84B | 1.21B | 0.87B | 0.94B | 1.05B | 0.99B | 1.14B | 1.25B | 1.58B | 1.38B | 1.59B | 2.28B | 2.02B | 2.01B | 2.20B | 2.79B | 2.47B | 2.50B | 2.92B | 2.89B |
|
Accumulated Expenses (Quarter)
|
| | 0.49B | | 0.57B | 0.76B | 0.82B | 0.69B | 0.98B | 1.04B | 0.90B | 0.82B | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.94B | 3.00B | 3.31B | 3.62B | 3.80B | 1.97B | | 3.35B | 3.43B | 4.38B | 5.79B | 7.40B | 7.91B | 8.14B | 6.77B | 6.73B | 6.10B | 5.47B | 5.69B | 5.98B | 5.25B | 5.38B | 5.70B | 6.40B | 6.09B | 6.16B | 6.07B | 6.39B | 6.41B |
|
Non-Current Debt (Quarter)
|
| | 1.41B | | 6.35B | 6.74B | 0.06B | 1.94B | 1.88B | 9.41B | 1.81B | 12.69B | | | 0.60B | | | | | | | | 9.48B | | | | 6.74B | | | | 0.60B | | | | 0.60B | | | | 0.22B | 1.05B | 1.08B | 0.16B | 11.08B | 10.39B | | 1.06B | 0.08B | 0.06B | 0.06B | 7.53B | 1.91B | 8.94B | 2.00B | 2.06B | 12.35B | 1.97B | 12.30B | 12.11B | 11.30B | 10.74B | 10.69B | 10.75B | 11.32B | 12.45B | 12.01B | 12.00B | 12.45B |
|
Minority Interest (Quarter)
|
| | | | | | 0.60B | 0.67B | 0.78B | 0.72B | 0.59B | 0.62B | | | | | | | | | | | | | | | | | | | 0.19B | | | | 0.21B | 0.21B | 0.16B | 0.15B | 0.14B | 0.14B | 0.10B | 0.09B | 0.09B | 0.07B | 0.07B | 0.06B | 0.07B | 0.07B | 0.07B | 0.07B | 0.07B | 0.04B | 1.28B | 1.34B | 1.72B | 1.64B | 1.63B | 1.35B | 1.18B | 0.94B | 0.89B | 0.89B | 4.33B | 1.38B | 1.49B | 1.48B | 1.38B |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.59B | 0.57B | 0.56B | 0.54B | 0.61B | | 0.62B | 0.62B | 0.84B | 0.84B | 0.86B | 0.91B | 0.99B | 0.99B | 0.99B | 1.02B | 1.02B | 1.01B | 0.98B | 0.99B | 0.95B | 1.14B | 1.14B | 0.97B | 0.94B | 0.92B | 0.89B | 0.86B |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | 6.43B | | 8.57B | 8.66B | 8.08B | 11.84B | | | 11.54B | | | | 8.91B | | | | 6.80B | | | | 3.32B | | | | 5.47B | 6.39B | 7.71B | 9.11B | 11.34B | 5.83B | 6.77B | 6.75B | 6.54B | | | | | | | | | | | | | | | | 0.01B | 0.01B | 0.22B | 0.26B | 0.00B | 0.00B | 0.75B | 0.86B | 2.81B | 0.00B | 1.08B | 3.00B | 3.22B |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | 4.16B | | 4.48B | 4.84B | 4.58B | 4.68B | | | -11.54B | | | | -8.91B | | | | -6.80B | | | | -3.32B | | | | -5.47B | -6.39B | -7.71B | -9.11B | -24.85B | -19.15B | -21.25B | -6.75B | 4.20B | | | | | | | | | | | | | | | | 25.38B | 22.36B | 22.27B | 22.59B | 25.00B | 21.23B | 21.16B | 22.25B | 21.17B | 25.39B | 23.22B | 22.19B | 22.60B |
|
Total Liabilities (Quarter)
|
| | 2.87B | | 9.35B | 10.09B | 10.59B | 10.82B | 13.05B | 13.50B | 12.66B | 16.52B | | | | | | | | | | | | | | | | | | | | | | | -13.51B | -13.32B | -14.48B | | 10.74B | 15.73B | 16.91B | 17.76B | 13.52B | 15.37B | | 11.54B | 0.05B | 12.88B | 14.75B | 18.16B | 4.33B | 21.10B | 20.30B | 20.52B | 25.39B | 22.37B | 22.49B | 22.85B | 25.00B | 21.23B | 21.91B | 23.11B | 23.97B | 25.39B | 24.29B | 25.19B | 25.83B |
|
Total Debt (Quarter)
|
| | 1.41B | | 6.35B | 6.74B | 0.06B | 1.94B | 1.88B | 9.41B | 1.81B | 12.69B | | | 0.60B | | | | | | | | 9.48B | | | | 6.74B | | | | 0.60B | | | | 0.60B | | | | 0.22B | 1.05B | 1.08B | 0.16B | 11.08B | 10.39B | | 1.06B | 0.08B | 0.06B | 0.06B | 7.53B | 1.91B | 8.94B | 2.00B | 2.06B | 12.35B | 1.97B | 12.30B | 12.11B | 11.30B | 10.74B | 10.69B | 10.75B | 11.32B | 12.45B | 12.01B | 12.00B | 12.45B |
|
Common Equity (Quarter)
|
| | 6.02B | | 6.58B | 7.07B | 7.65B | 7.76B | 8.51B | 7.85B | 8.67B | 9.41B | | | | | | | | | | | | | | | | | | | | | | | 13.51B | 13.32B | 14.48B | | 6.38B | 14.01B | 6.31B | 6.71B | 15.02B | 5.38B | | 13.44B | 14.53B | 16.76B | 18.48B | 20.81B | 9.42B | 9.66B | 8.63B | 7.59B | 7.66B | 7.09B | 7.22B | 7.13B | 6.82B | 6.96B | 17.79B | 7.01B | 18.69B | 18.48B | 19.59B | 19.89B | 20.50B |
|
Shareholder's Equity (Quarter)
|
| | 6.02B | | 6.58B | 7.07B | 7.65B | 7.76B | 8.51B | 7.85B | 8.67B | 9.41B | | | | | | | | | | | | | | | | | | | | | | | 13.51B | 13.32B | 14.48B | | 6.38B | 14.01B | 13.96B | 14.54B | 15.02B | 11.51B | | 6.18B | 6.65B | 16.76B | 18.48B | 20.81B | 9.42B | 9.66B | 8.63B | 7.59B | 17.97B | 7.09B | 7.22B | 17.46B | 6.82B | 6.96B | 6.83B | 7.01B | 8.21B | 18.48B | 19.59B | 19.89B | 20.50B |
|
Liabilities and Shareholders Equity (Quarter)
|
| | 9.41B | | 16.47B | 17.74B | 18.84B | 19.25B | 22.33B | 22.07B | 21.91B | 26.55B | | | | | | | | | | | | | | | | | | | | | | | | | | | 93.28B | 29.87B | 30.97B | 32.39B | 0.12B | 26.95B | | 25.04B | 0.11B | 29.71B | 33.30B | 39.04B | 73.84B | 43.34B | 41.63B | 40.26B | 33.71B | 41.09B | 41.58B | 41.66B | 630.32B | 39.71B | 40.59B | 42.58B | 43.47B | 45.26B | 45.37B | 46.55B | 47.71B |
|
Retained Earnings (Quarter)
|
| | 0.00B | | 0.00B | 0.01B | 0.00B | 0.30B | 0.00B | -0.05B | 0.00B | 0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.04B | -0.03B | -0.03B | 0.46B | -0.03B | -0.04B | | -0.04B | 0.34B | -0.01B | 2.13B | 3.03B | 3.65B | 3.81B | -0.04B | 1.87B | -0.03B | -0.02B | -0.02B | -0.04B | 0.66B | 0.80B | 0.61B | -0.01B | 0.81B | -0.03B | 0.36B | -0.01B | -0.01B |
|
Treasury Shares (Quarter)
|
| | | | 0.00B | 0.00B | 0.00B | 0.00B | 0.02B | 0.00B | 0.00B | 0.02B | 0.07B | 0.02B | | | | | | 0.00B | 0.02B | | | 0.02B | | 0.00B | | | 0.04B | | | | 0.00B | 0.00B | 0.01B | 0.03B | 0.01B | 0.01B | 0.02B | 0.00B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | | 0.00B | 0.01B | 0.01B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.03B | 0.03B |