|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.58B | 1.32B | 0.89B | 0.53B | 0.55B | 0.58B | 0.58B | 0.57B | 0.55B | 0.57B | 0.57B | 0.56B | 0.52B | 0.51B | 0.60B | 0.53B | 0.52B | 0.54B | 0.56B | 0.52B |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.58B | 1.32B | 0.89B | 0.53B | 0.55B | 0.58B | 0.58B | 0.57B | 0.55B | 0.57B | 0.57B | 0.56B | 0.52B | 0.51B | 0.60B | 0.53B | 0.52B | 0.54B | 0.56B | 0.52B |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.79B | 0.80B | 0.81B | 0.78B | 0.78B | 0.87B | 0.87B | 0.81B | 0.80B | 0.90B | 0.92B | 0.90B | 1.03B | 1.06B | 0.92B | 0.84B | 0.87B | 0.97B | 0.86B | 0.88B |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.20B | 0.10B | 0.14B | 0.13B | 0.06B | 0.07B | 0.23B | 0.21B | 0.14B | 0.14B | 0.25B | 0.24B | 0.24B | 0.14B | 0.28B | 0.29B | 0.23B | 0.14B | 0.49B | 0.47B |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.98B | 0.90B | 0.96B | 0.91B | 0.84B | 0.94B | 1.09B | 1.02B | 0.94B | 1.04B | 1.17B | 1.14B | 1.27B | 1.20B | 1.20B | 1.12B | 1.10B | 1.11B | 1.34B | 1.35B |
|
Current Deferred Tax Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.51B | 0.61B | 0.57B | 0.54B | 0.44B | 0.61B | 0.53B | 0.51B | 0.63B | 0.77B | 0.74B | 0.68B | 0.78B | 0.89B | 0.80B | 0.66B | 0.75B | 0.94B | 0.81B | 0.70B |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.87B | 2.74B | 2.27B | 1.85B | 1.77B | 2.06B | 1.98B | 1.89B | 1.98B | 2.23B | 2.23B | 2.14B | 2.33B | 2.46B | 2.32B | 2.03B | 2.14B | 2.46B | 2.23B | 2.09B |
|
Buildings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Construction in Progress (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Land & Improvements (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.61B | 0.58B | 0.54B | 0.54B | 0.53B | 0.52B | 0.51B | 0.59B | 0.60B | 0.62B | 0.65B | 0.72B | 0.71B | 0.70B | 0.70B | 0.70B | 0.69B | 0.71B | 0.71B | 0.75B |
|
Long-Term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.12B | 1.13B | 1.11B | 1.11B | 1.10B | 1.07B | 1.03B | 1.07B | 1.08B | 1.08B | 0.01B | 1.10B | 1.09B | 1.09B | 1.11B | 1.07B | 1.09B | 1.13B | 1.13B | 1.13B |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.75B | 0.74B | 0.74B | 0.72B | 0.71B | 0.69B | 0.66B | 0.67B | 0.66B | 0.67B | 0.66B | 0.67B | 0.66B | 0.65B | 0.65B | 0.60B | 0.60B | 0.60B | 0.59B | 0.59B |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.87B | 1.87B | 1.85B | 1.83B | 1.80B | 1.75B | 1.69B | 1.74B | 1.74B | 1.75B | 0.67B | 1.77B | 1.75B | 1.74B | 1.76B | 1.67B | 1.69B | 1.74B | 1.72B | 1.72B |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.35B | 1.35B | 1.31B | 1.61B | 1.54B | 1.42B | 1.32B | 1.38B | 1.40B | 1.46B | 1.47B | 1.87B | 1.81B | 1.72B | 1.56B | 1.79B | 1.74B | 1.64B | 2.49B | 2.10B |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.27B | 0.28B | 0.31B | 0.38B | 0.38B | 0.39B | 0.50B | 0.50B | 0.44B | 0.48B | 0.47B | 0.44B | 0.45B | 0.45B | 0.42B | 0.42B | 0.41B | 0.41B | 0.41B | 0.40B |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 16.74B | 19.28B | 19.34B | 20.75B | 21.80B | 24.03B | 23.22B | 24.04B | 25.41B | 29.16B | 30.08B | 30.43B | 31.20B | 31.42B | 30.43B | 27.01B | 26.90B | 29.91B | 30.28B | 29.16B |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 18.61B | 22.01B | 21.61B | 22.60B | 23.57B | 26.09B | 25.20B | 25.93B | 27.39B | 31.39B | 32.30B | 32.57B | 33.53B | 33.88B | 32.75B | 29.04B | 29.04B | 32.37B | 32.52B | 31.26B |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.17B | 2.45B | 2.48B | 2.39B | 2.67B | 2.74B | 2.72B | 2.55B | 2.71B | 2.81B | 2.73B | 2.63B | 2.67B | 2.84B | 2.79B | 2.70B | 2.86B | 3.17B | 3.13B | 2.87B |
|
Notes Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.02B | | | | 0.03B | | | | | | | | | | | | |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.17B | 2.45B | 2.48B | 2.41B | 2.67B | 2.74B | 2.72B | 2.57B | 2.71B | 2.81B | 2.73B | 2.63B | 2.67B | 2.84B | 2.79B | 2.70B | 2.86B | 3.17B | 3.13B | 2.87B |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.02B | 0.02B | 0.02B | 0.02B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.41B | 0.03B | 0.54B | 0.02B | 0.51B | 0.04B | 0.04B | 0.02B |
|
Current Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Deferred Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Curent Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.19B | 2.47B | 2.50B | 2.41B | 2.70B | 2.77B | 2.75B | 2.57B | 2.75B | 2.84B | 2.76B | 2.66B | 3.07B | 2.87B | 3.33B | 2.72B | 3.37B | 3.21B | 3.17B | 2.89B |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.26B | 4.28B | 4.01B | 3.99B | 4.68B | 4.62B | 4.56B | 4.64B | 4.66B | 4.67B | 4.74B | 4.79B | 5.03B | 5.23B | 5.46B | 5.37B | 5.43B | 6.04B | 6.02B | 6.05B |
|
Convertible Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Pension (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Minority Interest (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01B | 0.01B | 0.01B | 0.01B | 0.00B | 0.00B | 0.00B | 0.00B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | | 0.01B | 0.01B | 0.03B | 0.07B |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.02B | 2.44B | 2.35B | 1.91B | 2.45B | 2.33B | 2.31B | 1.88B | 2.38B | 2.08B | 2.70B | 2.12B | 2.79B | 2.23B | 2.93B | 2.48B | 2.59B | 2.63B | 2.62B | 2.61B |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.68B | 0.67B | 0.66B | 0.62B | 0.58B | 0.56B | 0.55B | 0.55B | 0.50B | 0.53B | 0.52B | 0.53B | 0.51B | 0.51B | 0.51B | 0.47B | 0.48B | 0.52B | 0.50B | 0.49B |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 18.24B | 21.25B | 21.15B | 22.18B | 23.97B | 26.18B | 25.15B | 26.07B | 27.33B | 30.99B | 31.81B | 32.38B | 33.53B | 33.86B | 32.47B | 30.89B | 31.37B | 34.59B | 34.42B | 33.88B |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 18.93B | 21.92B | 21.81B | 22.81B | 24.56B | 26.74B | 25.70B | 26.63B | 27.83B | 31.52B | 32.33B | 32.91B | 34.04B | 34.36B | 32.98B | 31.36B | 31.86B | 35.10B | 34.92B | 34.37B |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.28B | 4.30B | 4.03B | 4.01B | 4.71B | 4.65B | 4.59B | 4.67B | 4.70B | 4.70B | 4.77B | 4.82B | 5.44B | 5.26B | 6.00B | 5.39B | 5.94B | 6.08B | 6.06B | 6.07B |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.32B | 0.09B | -0.20B | -0.21B | -0.98B | -0.65B | -0.51B | -0.70B | -0.44B | -0.12B | -0.03B | -0.34B | -0.51B | -0.48B | -0.23B | -2.32B | -2.81B | -2.73B | -2.40B | -3.12B |
|
Shareholder's Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.32B | 0.09B | -0.20B | -0.21B | -0.98B | -0.65B | -0.51B | -0.70B | -0.44B | -0.12B | -0.03B | -0.34B | -0.51B | -0.48B | -0.23B | -2.32B | -2.81B | -2.73B | -2.37B | -3.13B |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 18.61B | 22.01B | 21.61B | 22.60B | 23.57B | 26.09B | 25.20B | 25.93B | 27.39B | 31.39B | 32.30B | 32.57B | 33.53B | 33.88B | 32.75B | 29.04B | 29.04B | 32.37B | 32.52B | 31.26B |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.07B | 0.07B | 0.01B | 0.08B | 0.09B | 0.09B | 0.09B | 0.10B | 0.10B | 0.10B | 0.10B | 0.00B | 0.10B | 0.10B | 0.10B | 0.10B | 0.10B | 0.10B | 0.10B | 0.00B |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.64B | -0.16B | -0.57B | -0.13B | 0.34B | 1.12B | 2.16B | 2.58B | -0.11B | -0.09B | 3.95B | -0.10B | 3.74B | -0.14B | -0.11B | 2.03B | 1.52B | 1.53B | -0.15B | 1.14B |