|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.45B | 0.39B | 0.34B | 0.66B | 0.37B | 0.35B | 0.43B | 0.44B | 0.41B | 0.40B | 0.54B | 0.54B | 0.61B | 0.76B | 0.92B | 1.05B | 1.26B | 1.50B | 2.22B | 2.13B |
|
Short-term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.12B | 0.04B | 0.04B | 0.05B | 0.07B | 0.03B | 0.09B | 0.08B | 0.10B | 0.03B | 0.06B | 0.06B | 0.08B | | 0.11B | 0.11B | 0.21B | 0.03B | 0.04B | 0.04B |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.57B | 0.43B | 0.38B | 0.71B | 0.44B | 0.38B | 0.52B | 0.52B | 0.52B | 0.44B | 0.60B | 0.60B | 0.70B | 0.76B | 1.03B | 1.15B | 1.46B | 1.53B | 2.25B | 2.17B |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.33B | 0.32B | 0.33B | 0.38B | 0.39B | 0.38B | 0.37B | 0.39B | 0.36B | 0.36B | 0.34B | 0.37B | 0.37B | 0.38B | 0.44B | 0.49B | 0.44B | 0.44B | 0.39B | 0.51B |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00B | 0.00B | 0.00B | | | | | | | | |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.33B | 0.32B | 0.33B | 0.38B | 0.39B | 0.38B | 0.37B | 0.39B | 0.36B | 0.36B | 0.34B | 0.37B | 0.37B | 0.38B | 0.44B | 0.49B | 0.44B | 0.44B | 0.39B | 0.51B |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.05B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.05B | 0.05B | 0.05B | 0.06B | 0.07B | 0.07B | 0.06B | 0.05B | 0.08B | 0.09B | 0.12B | 0.10B | 0.09B | 0.10B |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.18B | 2.50B | 1.53B | 2.94B | 1.93B | 1.90B | 1.56B | 2.46B | 1.74B | 2.28B | 1.98B | 2.68B | 3.90B | 3.32B | 2.48B | 3.36B | 3.74B | 3.74B | 4.42B | 6.22B |
|
Buildings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Construction in Progress (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Land & Improvements (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | | | | | | | | | | | |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.13B | 0.14B |
|
Long-Term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.04B | 0.04B | 0.04B | 0.24B | 0.22B | 0.00B | 0.04B | 0.04B | 0.05B | 0.05B | 0.35B | 0.36B | 0.01B | 0.36B | 0.38B | 0.01B | 0.01B | 0.43B | 0.03B | 0.03B |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.90B | 3.02B | 3.03B | 3.02B | 3.13B | | 3.12B | 3.13B | 3.14B | 3.12B | 3.14B | 3.13B | 3.13B | 3.15B | 3.12B | 3.13B | 3.16B | 3.15B | 3.15B | 3.14B |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.67B | 1.70B | 1.67B | 0.04B | 0.04B | 0.04B | 1.66B | 1.64B | 1.61B | 1.57B | 1.56B | 0.04B | 0.04B | 1.42B | 1.38B | 1.37B | 1.36B | 1.33B | 1.30B | 1.27B |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.57B | 4.73B | 4.69B | 3.06B | 3.17B | 0.04B | 4.79B | 4.76B | 4.75B | 4.70B | 4.70B | 3.18B | 3.17B | 4.58B | 4.50B | 4.50B | 4.51B | 4.48B | 4.45B | 4.42B |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.06B | 0.10B | 0.13B | 0.14B | 0.10B | 0.14B | 0.18B | 0.13B | 0.14B | 0.19B | 0.21B | 0.21B | 0.21B | 0.22B | 0.18B | 0.18B | 0.16B | 0.18B | 0.16B | 0.16B |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.92B | 5.08B | 5.28B | 5.26B | 5.54B | 5.40B | 5.44B | 5.45B | 5.45B | 5.45B | 5.51B | 5.48B | 5.36B | 5.39B | 5.31B | 5.31B | 5.31B | 5.33B | 4.88B | 4.85B |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.10B | 7.58B | 6.81B | 8.20B | 7.48B | 7.30B | 7.00B | 7.90B | 7.20B | 7.73B | 7.49B | 8.15B | 9.26B | 8.71B | 7.79B | 8.67B | 9.05B | 9.07B | 9.31B | 11.07B |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01B | 0.26B | 0.30B | 0.39B | 0.04B | 0.40B | 0.42B | 0.37B | 0.03B | 0.38B | 0.41B | 0.01B | 0.02B | 0.30B | 0.36B | 0.30B | 0.47B | 0.52B | 0.69B | 0.33B |
|
Dividends payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01B | 0.26B | 0.30B | 0.39B | 0.04B | 0.40B | 0.42B | 0.37B | 0.03B | 0.38B | 0.41B | 0.01B | 0.02B | 0.30B | 0.36B | 0.30B | 0.47B | 0.52B | 0.69B | 0.33B |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.04B | 0.00B | 0.02B | 0.03B | 0.05B | 0.03B | 0.09B | 0.02B | 0.05B | 0.05B | 0.08B | 0.04B | 0.02B | | | | | | | |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.08B | 0.07B | 0.07B | 0.07B | 0.07B | 0.08B | 0.09B | 0.06B | 0.06B | 0.08B | 0.07B | 0.09B | 0.06B | | | | | | | |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01B | 0.06B | 0.06B | 0.05B | 0.04B | 0.04B | 0.30B | 0.02B | 0.16B | 0.01B | 0.01B | 0.01B | 0.00B | | | | | | | 0.65B |
|
Current Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | | | | | | | |
|
Current Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00B | 0.01B | 0.01B | 0.03B | 0.00B | | 0.00B | 0.02B | 0.09B | 0.08B | 0.00B | 0.01B | 0.00B | | 0.00B | 0.01B | | 0.01B | 0.05B | 0.05B |
|
Current Deferred Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.02B | 0.01B | 0.02B | 0.03B | 0.02B | 0.02B | 0.01B | 0.02B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.02B |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.60B | 2.02B | 1.17B | 2.34B | 1.60B | 1.55B | 1.48B | 2.30B | 1.47B | 1.85B | 1.38B | 2.01B | 3.16B | 2.39B | 1.40B | 2.10B | 2.39B | 2.18B | 2.36B | 4.49B |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.30B | 1.30B | 1.30B | 1.59B | 1.96B | 1.86B | 1.44B | 1.44B | 1.44B | 1.44B | 1.44B | 1.44B | 1.44B | 1.44B | 1.44B | 1.44B | 1.44B | 1.44B | 1.44B | 0.79B |
|
Pension (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Minority Interest (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.38B | 0.39B | 0.37B | 0.35B | 0.25B | 0.24B | 0.22B | 0.21B | 0.21B | 0.21B | 0.22B | 0.21B | 0.19B | 0.20B | 0.19B | 0.18B | 0.18B | 0.16B | 0.19B | 0.23B |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.13B | 0.13B | 0.13B | 0.14B | 0.14B | 0.13B | 0.13B | 0.13B | 0.12B | 0.13B | 0.17B | 0.14B | 0.13B | 0.14B | 0.16B | 0.16B | 0.16B | 0.15B | 0.12B | 0.11B |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.03B | 1.40B | 1.43B | 0.09B | 2.11B | 0.09B | 0.01B | 0.21B | 0.22B | 0.07B | 0.07B | 0.07B | 0.00B | 0.05B | 0.04B | 0.32B | 0.03B | 0.04B | 0.04B | 0.02B |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.62B | 2.69B | 1.78B | 4.54B | 2.10B | 3.91B | 3.52B | 4.15B | 3.31B | 3.88B | 3.44B | 4.06B | 5.23B | 4.46B | 3.47B | 3.89B | 4.35B | 4.15B | 4.13B | 5.68B |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.65B | 4.09B | 3.21B | 4.63B | 4.21B | 4.00B | 3.53B | 4.36B | 3.53B | 3.94B | 3.50B | 4.13B | 5.23B | 4.50B | 3.51B | 4.22B | 4.38B | 4.18B | 4.17B | 5.70B |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.31B | 1.36B | 1.36B | 1.64B | 2.00B | 1.90B | 1.74B | 1.46B | 1.60B | 1.45B | 1.45B | 1.45B | 1.44B | 1.44B | 1.44B | 1.44B | 1.44B | 1.44B | 1.44B | 1.44B |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.44B | 3.50B | 3.60B | 3.57B | 3.26B | 3.29B | 3.47B | 3.54B | 3.66B | 3.79B | 3.98B | 4.02B | 4.02B | 4.21B | 4.28B | 4.45B | 4.67B | 4.88B | 5.14B | 5.37B |
|
Shareholder's Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.44B | 3.50B | 3.60B | 3.57B | 3.26B | 3.29B | 3.47B | 3.54B | 3.66B | 3.79B | 3.98B | 4.02B | 4.02B | 4.21B | 4.28B | 4.45B | 4.67B | 4.88B | 5.14B | 5.37B |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.10B | 7.58B | 6.81B | 8.20B | 7.48B | 7.30B | 7.00B | 7.90B | 7.20B | 7.73B | 7.49B | 8.15B | 9.26B | 8.71B | 7.79B | 8.67B | 9.05B | 9.07B | 9.31B | 11.07B |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00B | 0.02B | 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 | 0.00B | 0.00B | 0.00B |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.96B | 2.03B | 0.06B | 0.03B | 1.97B | 2.06B | -0.03B | -0.01B | -0.00B | -0.05B | 2.53B | -0.02B | -0.03B | 0.02B | 2.82B | 3.00B | 0.04B | 3.39B | 0.03B | 3.85B |