|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.14B | 2.77B | 0.11B | 1.66B | 1.19B | 1.13B | 1.32B | 0.09B | 1.26B | 0.10B | 0.11B | 0.08B | 0.93B | 1.02B | 0.11B | 1.38B | 1.40B | 0.14B | 1.86B | 0.13B |
|
Short-term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.14B | 2.77B | 0.11B | 1.66B | 1.19B | 1.13B | 1.32B | 0.09B | 1.26B | 0.10B | 0.11B | 0.08B | 0.93B | 1.02B | 0.11B | 1.38B | 1.40B | 0.14B | 1.86B | 0.13B |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.43B | 4.45B | 0.47B | 0.49B | 0.49B | 4.94B | 0.53B | 0.52B | 0.51B | 0.50B | 0.52B | 0.55B | 0.55B | 6.71B | 0.49B | 6.75B | 7.32B | 7.56B | 0.56B | 0.58B |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.12B | 1.41B | 1.30B | 1.19B | 1.03B | 1.19B | 0.60B | 0.79B | 1.01B | 1.01B | 0.73B | 0.85B | 0.97B | 1.44B | 0.56B | 1.19B | 1.45B | 1.65B | 1.63B | 0.95B |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.54B | 5.85B | 1.78B | 1.68B | 1.53B | 6.13B | 1.13B | 1.31B | 1.52B | 1.51B | 1.25B | 1.40B | 1.52B | 8.14B | 1.05B | 7.95B | 8.77B | 9.21B | 2.19B | 1.53B |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Deferred Tax Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.33B | 0.35B | 0.37B | 0.54B | 0.35B | 0.53B | 0.31B | 0.61B | 0.35B | 0.32B | 0.32B | 0.31B | 0.36B | 0.30B | 0.33B | 0.33B | 0.42B | 0.53B | 0.37B | 0.38B |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.89B | 10.08B | 10.08B | 9.33B | 8.87B | 8.59B | 8.53B | 9.05B | 9.47B | 9.33B | 9.67B | 9.44B | 9.65B | 10.62B | 9.97B | 10.83B | 11.96B | 12.57B | 13.49B | 12.73B |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.74B | 0.72B | 0.82B | 0.79B | 0.78B | 0.77B | 0.84B | 0.83B | 0.85B | 0.85B | 0.91B | 0.90B | 0.90B | 0.94B | 0.91B | 0.95B | 0.97B | 0.98B | 1.05B | 1.04B |
|
Long-Term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.27B | 0.85B | 1.20B | 0.37B | 0.44B | 1.46B | 1.32B | 0.46B | 0.45B | 1.32B | 1.37B | 0.46B | 0.46B | 1.33B | 1.29B | 0.02B | 0.02B | 0.87B | 0.87B | 0.84B |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.89B | 3.87B | 5.00B | 4.98B | 4.79B | 4.66B | 4.87B | 4.93B | 5.04B | 4.96B | 5.13B | 5.55B | 5.67B | 5.78B | 5.62B | 6.26B | 6.41B | 6.40B | 7.05B | 7.02B |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.35B | 1.35B | 0.58B | 2.34B | 2.26B | 2.15B | 0.56B | 2.15B | 2.13B | 2.06B | 2.08B | 2.30B | 2.38B | 2.37B | 2.30B | 2.50B | 2.48B | 2.43B | 2.97B | 2.92B |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.24B | 5.22B | 5.57B | 7.32B | 7.05B | 6.81B | 5.43B | 7.09B | 7.17B | 7.03B | 7.21B | 7.85B | 8.05B | 8.15B | 7.92B | 8.76B | 8.89B | 8.83B | 10.02B | 9.94B |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.09B | 0.08B | 0.16B | 0.14B | 0.16B | 0.16B | 0.27B | 0.27B | 0.31B | 0.33B | 0.36B | 0.35B | 0.34B | 0.39B | 0.54B | 0.56B | 0.66B | 0.69B | 0.70B | 0.72B |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.88B | 0.84B | 0.88B | 0.87B | 0.91B | 1.02B | 1.11B | 1.13B | 1.22B | 1.24B | 1.55B | 1.61B | 1.63B | 1.67B | 1.88B | 1.87B | 1.81B | 1.84B | 1.83B | 1.80B |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.57B | 9.65B | 30.59B | 11.81B | 11.57B | 11.63B | 45.62B | 11.98B | 12.26B | 12.36B | 44.12B | 13.52B | 13.81B | 14.23B | 51.60B | 15.54B | 15.73B | 15.99B | 56.34B | 17.44B |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 18.46B | 19.73B | 22.07B | 21.14B | 20.44B | 20.22B | 20.51B | 21.03B | 21.73B | 21.69B | 22.55B | 22.96B | 23.46B | 24.84B | 24.38B | 26.37B | 27.69B | 28.57B | 30.88B | 30.17B |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Notes Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01B | 0.01B | 1.31B | 0.03B | 0.04B | 0.04B | 0.04B | 0.02B | 0.01B | 0.00B | 0.02B | 0.01B | 0.01B | 0.00B | 0.91B | 2.78B | 2.79B | 0.01B | 2.46B | 2.86B |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01B | 0.01B | 1.31B | 0.03B | 0.04B | 0.04B | 0.04B | 0.02B | 0.01B | 0.00B | 0.02B | 0.01B | 0.01B | 0.00B | 0.91B | 2.78B | 2.79B | 0.01B | 2.46B | 2.86B |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.88B | 1.18B | 1.54B | 1.58B | 1.08B | 1.30B | 1.69B | 3.01B | 2.89B | 1.29B | 1.46B | 0.83B | 1.23B | 1.24B | 1.70B | 1.36B | 4.11B | 4.44B | 1.63B | 1.62B |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.13B | 0.20B | 0.20B | 0.22B | 0.19B | 0.21B | 0.23B | 0.24B | 0.19B | 0.16B | 0.22B | 0.22B | 0.24B | 0.34B | 0.34B | 0.40B | 0.36B | 0.39B | 0.45B | 0.41B |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00B | | | 1.41B | 1.37B | 1.50B | 0.43B | 0.43B | 0.44B | | 0.01B | 0.82B | 0.03B | 0.04B | | | | 0.07B | 0.07B | 2.86B |
|
Current Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.22B | 0.23B | 0.23B | 0.22B | 0.22B | 0.20B | 0.23B | 0.23B | 0.24B | 0.24B | 0.24B | 0.25B | 0.24B | 0.23B | 0.20B | 0.27B | 0.28B | 0.28B | 0.28B | 0.29B |
|
Current Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.11B | 0.17B | 0.25B | 0.27B | 0.18B | 0.12B | 0.18B | 0.19B | 0.17B | 0.16B | 0.22B | 0.19B | 0.13B | 0.07B | 0.21B | 0.11B | 0.14B | 0.10B | 0.26B | 0.27B |
|
Current Deferred Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.20B | 0.20B | 0.29B | 0.30B | 0.29B | 0.31B | 0.28B | 0.27B | 0.26B | 0.26B | 0.30B | 0.30B | 0.31B | 0.33B | 0.38B | 0.40B | 0.42B | 0.38B | 0.45B | 0.47B |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.40B | 7.44B | 8.42B | 7.79B | 7.62B | 7.76B | 8.24B | 8.72B | 8.15B | 7.87B | 8.24B | 8.23B | 8.63B | 9.43B | 9.29B | 10.87B | 10.62B | 11.15B | 12.32B | 11.75B |
|
Mortgages (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.10B | 1.38B | 1.28B | 1.17B | 1.02B | 1.18B | 0.45B | 0.78B | 1.00B | 0.99B | 0.67B | 0.84B | 0.96B | 1.42B | 0.55B | 1.18B | 1.43B | 1.62B | 1.61B | 0.94B |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.85B | 1.84B | 1.54B | 1.53B | 1.50B | 1.48B | 1.09B | 1.09B | 2.06B | 2.80B | 2.80B | 3.28B | 3.27B | 3.28B | 3.25B | 3.21B | 4.34B | 4.32B | 5.05B | 5.02B |
|
Pension (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Minority Interest (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.40B | 0.04B | 0.83B | 0.81B | 0.76B | 0.70B | | 0.78B | 0.80B | 0.78B | 0.80B | 0.84B | 0.83B | 0.86B | | 0.37B | 0.41B | 0.41B | 0.32B | 0.34B |
|
Liabilities from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.15B | 0.16B | 1.07B | 0.31B | 0.27B | 0.28B | 0.28B | 0.28B | 0.28B | 0.27B | 1.02B | 0.25B | 0.25B | 0.25B | 0.25B | 0.24B | 0.26B | 0.24B | 0.24B | 0.24B |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.07B | 1.03B | 1.12B | 1.10B | 1.10B | 1.07B | 1.08B | 1.05B | 1.05B | 1.06B | 1.09B | 1.05B | 1.09B | 1.21B | 1.31B | 1.94B | 2.05B | 2.10B | 2.12B | 2.11B |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.69B | 1.04B | 0.00B | 0.13B | 0.05B | 1.01B | 0.05B | 0.14B | 1.06B | 0.90B | 0.04B | 0.04B | | 0.16B | 0.03B | 0.03B | 0.18B | | 1.54B |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 10.34B | 10.64B | 8.88B | 11.86B | 11.42B | 11.52B | 15.86B | 12.33B | 12.70B | 12.16B | 17.29B | 13.82B | 14.23B | 15.29B | 17.70B | 17.34B | 18.67B | 19.09B | 17.23B | 19.32B |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 10.34B | 11.33B | 12.71B | 11.86B | 11.54B | 11.58B | 11.91B | 12.39B | 12.84B | 13.23B | 13.48B | 13.87B | 14.27B | 15.29B | 15.19B | 17.36B | 18.70B | 19.27B | 21.25B | 20.86B |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.86B | 1.84B | 1.54B | 2.94B | 2.87B | 2.97B | 1.51B | 1.52B | 2.50B | 2.80B | 2.81B | 4.10B | 3.30B | 3.31B | 3.25B | 3.21B | 4.34B | 4.39B | 5.12B | 7.88B |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.72B | 8.00B | 9.36B | 9.28B | 8.89B | 8.64B | 8.61B | 8.64B | 8.89B | 8.46B | 9.07B | 9.10B | 9.19B | 9.56B | 9.19B | 8.63B | 8.59B | 8.88B | 8.88B | 8.86B |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 18.46B | 19.73B | 22.07B | 21.14B | 20.44B | 20.22B | 20.51B | 21.03B | 21.73B | 21.69B | 22.55B | 22.96B | 23.46B | 24.84B | 24.38B | 26.37B | 27.69B | 28.57B | 30.88B | 30.17B |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01B | | | | 0.01B | | | | | | | | | | | | 0.00B | |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.24B | -0.65B | -0.64B | -0.70B | -0.95B | 9.16B | -0.98B | 8.81B | 9.01B | -1.04B | -0.92B | -1.00B | 9.38B | -0.90B | -1.16B | 9.39B | -1.14B | -1.28B | 9.92B | 9.68B |