|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.88B | 0.50B | 0.25B | 0.26B | 0.39B | 0.54B | 0.38B | 0.32B | 0.28B | 0.20B | 0.44B | 0.59B | 0.80B | 0.67B | 0.95B | 0.50B | 0.47B | 0.48B | 0.45B | 0.62B |
|
Short-term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.21B | 0.21B | 0.22B | | | |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.88B | 0.50B | 0.25B | 0.26B | 0.39B | 0.54B | 0.38B | 0.32B | 0.28B | 0.20B | 0.44B | 0.59B | 0.80B | 0.67B | 1.16B | 0.72B | 0.69B | 0.48B | 0.45B | 0.62B |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.23B | 3.37B | 3.56B | 4.50B | 4.78B | 4.47B | 4.55B | 4.46B | 4.42B | 4.65B | 4.55B | 4.91B | 4.72B | 5.21B | 4.89B | 5.14B | 6.34B | 6.73B | 6.95B | 7.56B |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.40B | 0.43B | 0.39B | 0.44B | 0.12B | 0.46B | 0.49B | 0.49B | 0.20B | 0.19B | 0.49B | 0.47B | 0.48B | 0.55B | 0.09B | 0.51B | 0.88B | 0.56B | 0.61B | 1.30B |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.63B | 3.80B | 3.96B | 4.93B | 4.90B | 4.94B | 5.04B | 4.95B | 4.61B | 4.83B | 5.04B | 5.38B | 5.20B | 5.75B | 4.99B | 5.65B | 7.22B | 7.29B | 7.56B | 8.86B |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.75B | 0.89B | 0.84B | 0.93B | 1.05B | 1.02B | 0.91B | 0.80B | 0.78B | 0.79B | 0.71B | 0.67B | 0.67B | 0.72B | 0.68B | 0.61B | 0.72B | 0.76B | 0.50B | 0.56B |
|
Current Deferred Tax Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.22B | 0.23B | 0.25B | 0.36B | 0.37B | 0.54B | 0.56B | 0.50B | 0.49B | 0.48B | 0.40B | 0.41B | 0.37B | 0.39B | 0.41B | 0.40B | 0.39B | 0.41B | 0.42B | 0.45B |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.47B | 5.42B | 5.29B | 6.48B | 6.87B | 7.04B | 6.90B | 6.56B | 6.28B | 6.49B | 6.46B | 6.71B | 6.63B | 7.04B | 7.66B | 7.37B | 7.65B | 7.84B | 7.78B | 8.50B |
|
Buildings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Construction in Progress (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.18B | 0.18B | 0.18B | 0.20B | 0.20B | 0.19B | 0.19B | 0.19B | 0.19B | 0.19B | 0.19B | 0.20B | 0.19B | 0.19B | 0.19B | 0.19B | 0.19B | 0.18B | 0.18B | 0.17B |
|
Long-Term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.81B | 2.73B | 2.80B | 4.38B | 4.38B | 4.37B | 4.33B | 4.34B | 4.37B | 4.43B | 4.42B | 4.41B | 4.41B | 4.41B | 4.42B | 4.62B | 4.64B | 4.65B | 4.64B | 4.66B |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.42B | 0.49B | 0.50B | 1.63B | 1.58B | 1.56B | 1.53B | 1.49B | 1.46B | 1.42B | 1.38B | 1.37B | 1.33B | 1.29B | 1.26B | 1.36B | 1.31B | 1.27B | 1.23B | 1.19B |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.23B | 3.22B | 3.31B | 6.01B | 5.96B | 5.93B | 5.85B | 5.83B | 5.82B | 5.85B | 5.80B | 5.78B | 5.74B | 5.70B | 5.68B | 5.98B | 5.95B | 5.92B | 5.87B | 5.85B |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.05B | 0.05B | 0.11B | 0.36B | 0.32B | 0.34B | 0.39B | 0.40B | 0.33B | 0.31B | 0.29B | 0.47B | 0.49B | 0.57B | 0.71B | | | | | |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.58B | 3.57B | 3.72B | 6.72B | 6.64B | 6.61B | 6.58B | 6.57B | 6.49B | 6.50B | 6.42B | 6.58B | 6.56B | 6.60B | 6.72B | 7.31B | 7.37B | 7.43B | 7.42B | 7.53B |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.05B | 8.99B | 9.01B | 13.20B | 13.51B | 13.65B | 13.48B | 13.13B | 12.77B | 12.99B | 12.88B | 13.28B | 13.19B | 13.64B | 14.38B | 14.68B | 15.02B | 15.27B | 15.20B | 16.03B |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.05B | 2.21B | 2.28B | 3.11B | 3.20B | 3.32B | 3.25B | 2.82B | 2.64B | 2.87B | 2.62B | 2.88B | 2.74B | 3.12B | 3.18B | 3.38B | 3.63B | 3.80B | 3.68B | 4.22B |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.05B | 2.21B | 2.28B | 3.11B | 3.20B | 3.32B | 3.25B | 2.82B | 2.64B | 2.87B | 2.62B | 2.88B | 2.74B | 3.12B | 3.18B | 3.38B | 3.63B | 3.80B | 3.68B | 4.22B |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.24B | 0.26B | 0.28B | 0.36B | 0.37B | 0.38B | 0.36B | 0.38B | 0.29B | 0.28B | 0.27B | 0.30B | 0.25B | 0.30B | 0.25B | 0.28B | 0.23B | 0.31B | 0.28B | 0.32B |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.40B | 0.34B | 0.39B | 0.45B | 0.51B | 0.49B | 0.55B | 0.48B | 0.52B | 0.52B | 0.56B | 0.55B | 0.56B | 0.51B | 0.56B | 0.54B | 0.55B | 0.52B | 0.51B | 0.53B |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.02B | 0.02B | 0.03B | 0.10B | 0.08B | 0.11B | 0.06B | 0.06B | 0.05B | 0.04B | 0.04B | 0.61B | 0.60B | 1.20B | 0.42B | 0.24B | 0.23B | 0.01B | 0.01B | 1.01B |
|
Current Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.16B | 0.08B | 0.07B | 0.07B | 0.13B | 0.07B | 0.06B | 0.07B | 0.13B | 0.08B | 0.08B | 0.05B | 0.11B | 0.08B | 0.06B | 0.06B | 0.12B | 0.08B | 0.12B | 0.08B |
|
Current Deferred Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.33B | 0.33B | 0.30B | 0.40B | 0.44B | 0.45B | 0.44B | 0.49B | 0.50B | 0.44B | 0.49B | 0.49B | 0.51B | 0.45B | 0.51B | 0.52B | 0.55B | 0.49B | 0.51B | 0.53B |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.71B | 3.77B | 3.83B | 5.10B | 5.46B | 5.42B | 5.36B | 4.95B | 4.78B | 5.00B | 4.78B | 5.44B | 5.26B | 6.21B | 5.46B | 5.47B | 5.78B | 5.81B | 5.59B | 7.23B |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.91B | 3.91B | 4.04B | 6.76B | 6.51B | 6.48B | 6.10B | 5.87B | 5.75B | 5.72B | 5.66B | 5.03B | 5.03B | 4.42B | 5.61B | 5.61B | 5.62B | 5.62B | 5.62B | 4.62B |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.03B | 0.03B | 0.03B | 0.22B | 0.22B | 0.21B | 0.21B | 0.39B | 0.19B | 0.18B | 0.17B | 0.17B | 0.16B | 0.15B | 0.15B | 0.17B | 0.15B | 0.14B | 0.17B | 0.17B |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.17B | 0.16B | 0.16B | 0.22B | 0.19B | 0.18B | 0.18B | 0.18B | 0.17B | 0.17B | 0.17B | 0.20B | 0.17B | 0.16B | 0.16B | 0.18B | 0.14B | 0.14B | 0.13B | 0.16B |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.07B | 0.07B | 0.11B | 0.24B | 0.23B | 0.26B | 0.30B | 0.34B | 0.31B | 0.30B | 0.28B | 0.43B | 0.44B | 0.52B | 0.66B | 0.93B | 1.00B | 1.09B | 1.15B | 1.24B |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.17B | 4.17B | 4.34B | 7.40B | 7.16B | 7.13B | 6.79B | 6.58B | 6.42B | 6.38B | 6.28B | 5.80B | 5.79B | 5.26B | 6.57B | 6.85B | 6.91B | 6.99B | 7.06B | 6.20B |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.88B | 7.94B | 8.17B | 12.49B | 12.62B | 12.55B | 12.15B | 11.53B | 11.20B | 11.37B | 11.07B | 11.24B | 11.05B | 11.46B | 12.03B | 12.33B | 12.70B | 12.80B | 12.66B | 13.42B |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.93B | 3.93B | 4.07B | 6.86B | 6.60B | 6.59B | 6.16B | 5.92B | 5.80B | 5.76B | 5.70B | 5.64B | 5.63B | 5.63B | 6.03B | 5.84B | 5.85B | 5.63B | 5.63B | 5.63B |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.17B | 1.05B | 0.84B | 0.71B | 0.89B | 1.11B | 1.33B | 1.60B | 1.57B | 1.61B | 1.81B | 2.04B | 2.14B | 2.17B | 2.35B | 2.35B | 2.32B | 2.47B | 2.54B | 2.61B |
|
Shareholder's Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.17B | 1.05B | 0.84B | 0.71B | 0.89B | 1.11B | 1.33B | 1.60B | 1.57B | 1.61B | 1.81B | 2.04B | 2.14B | 2.17B | 2.35B | 2.35B | 2.32B | 2.47B | 2.54B | 2.61B |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.05B | 8.99B | 9.01B | 13.20B | 13.51B | 13.65B | 13.48B | 13.13B | 12.77B | 12.99B | 12.88B | 13.28B | 13.19B | 13.64B | 14.38B | 14.68B | 15.02B | 15.27B | 15.20B | 16.03B |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -2.00B | -2.16B | -0.10B | -2.57B | -0.10B | -2.20B | -0.19B | -0.15B | -1.85B | -1.86B | -1.69B | -1.53B | -0.13B | -1.48B | -0.11B | -1.32B | -0.14B | -1.37B | -0.11B | -1.27B |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00B | | | | 0.00B | | | | 0.00B | | | | 0.00B | | | | 0.00B |