|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.71B | 0.47B | 0.60B | 2.43B | 0.48B | 0.48B | 0.65B | 0.53B | 0.48B | 0.57B | 0.71B | 0.66B | 0.60B | 0.72B | 0.46B | 0.80B | 0.61B | 0.46B | 0.48B | 0.52B |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.71B | 0.47B | 0.60B | 2.43B | 0.48B | 0.48B | 0.65B | 0.53B | 0.48B | 0.57B | 0.71B | 0.66B | 0.60B | 0.72B | 0.46B | 0.80B | 0.61B | 0.46B | 0.48B | 0.52B |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.58B | 2.65B | 2.58B | 2.53B | 2.78B | 2.84B | 2.92B | 2.85B | 2.86B | 2.93B | 2.96B | 3.00B | 3.00B | 3.07B | 3.10B | 3.31B | 3.55B | 3.60B | 3.68B | 3.51B |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.03B | | | | 0.00B | | | | 0.03B | | | | 0.01B | | | | 0.03B | |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.58B | 2.65B | 2.61B | 2.53B | 2.78B | 2.84B | 2.92B | 2.85B | 2.86B | 2.93B | 3.00B | 3.00B | 3.00B | 3.07B | 3.11B | 3.31B | 3.55B | 3.60B | 3.71B | 3.51B |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.39B | 0.39B | 0.39B | 0.56B | 0.48B | 0.43B | 0.45B | 0.68B | 0.59B | 0.61B | 0.46B | 0.73B | 0.53B | 0.70B | 0.68B | 0.86B | 0.66B | 0.81B | 0.99B | 0.93B |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.68B | 3.50B | 3.57B | 5.52B | 3.74B | 3.75B | 4.02B | 4.07B | 3.93B | 4.12B | 4.13B | 4.40B | 4.13B | 4.49B | 4.23B | 4.97B | 4.81B | 4.87B | 5.14B | 4.96B |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 34.21B | 34.18B | 34.31B | 34.17B | 34.47B | 35.01B | 36.04B | 36.60B | 37.55B | 38.62B | 39.52B | 40.35B | 41.26B | 41.85B | 42.91B | 43.36B | 44.19B | 45.19B | 46.44B | 47.20B |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 29.55B | 29.55B | 29.56B | 29.56B | 29.56B | 29.56B | 29.56B | 29.56B | 29.67B | 29.67B | 29.67B | 29.67B | 29.67B | 29.67B | 29.67B | 29.67B | 29.67B | 29.71B | 29.71B | 29.71B |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 67.32B | 67.32B | 67.35B | 67.35B | 67.35B | 67.36B | 67.36B | 67.37B | 67.40B | 67.40B | 67.40B | 67.40B | 67.44B | 67.45B | 67.46B | 67.47B | 67.47B | 67.47B | 67.47B | 67.47B |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 96.88B | 96.88B | 96.91B | 96.91B | 96.92B | 96.93B | 96.93B | 96.93B | 97.07B | 97.07B | 97.06B | 97.06B | 97.11B | 97.12B | 97.14B | 97.14B | 97.14B | 97.18B | 97.18B | 97.18B |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.48B | 3.52B | 3.65B | 3.65B | 4.76B | 4.91B | 4.77B | 4.79B | 4.85B | 4.90B | 4.73B | 4.73B | 4.79B | 4.76B | 4.76B | 4.67B | 4.78B | 5.06B | 5.00B | 4.98B |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 139.34B | 139.00B | 138.93B | 138.43B | 139.52B | 139.91B | 140.51B | 140.80B | 141.69B | 142.57B | 143.06B | 143.65B | 144.48B | 144.88B | 145.79B | 145.99B | 146.78B | 147.98B | 149.07B | 149.68B |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 144.03B | 142.50B | 142.49B | 143.95B | 143.26B | 143.67B | 144.52B | 144.87B | 145.62B | 146.68B | 147.19B | 148.04B | 148.61B | 149.37B | 150.02B | 150.95B | 151.59B | 152.85B | 154.21B | 154.64B |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.04B | 9.24B | 9.46B | 9.39B | 9.86B | 10.07B | 10.55B | 10.24B | 9.98B | 10.63B | 11.21B | 10.93B | 10.73B | 11.36B | 11.69B | 11.87B | 12.01B | 12.24B | 12.56B | 12.38B |
|
Notes Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.04B | 9.24B | 9.46B | 9.39B | 9.86B | 10.07B | 10.55B | 10.24B | 9.98B | 10.63B | 11.21B | 10.93B | 10.73B | 11.36B | 11.69B | 11.87B | 12.01B | 12.24B | 12.56B | 12.38B |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.00B | 3.00B | 3.00B | 4.54B | 1.53B | 1.52B | 1.51B | 2.00B | 2.00B | 2.00B | 2.00B | | | 1.80B | 1.80B | 1.80B | 2.55B | 0.75B | 0.75B | |
|
Current Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 10.04B | 12.24B | 12.46B | 13.93B | 11.39B | 11.60B | 12.06B | 12.24B | 11.97B | 12.62B | 13.21B | 10.93B | 10.73B | 13.16B | 13.49B | 13.67B | 14.56B | 12.99B | 13.31B | 12.38B |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 86.96B | 85.38B | 88.56B | 90.68B | 94.47B | 95.51B | 96.09B | 95.97B | 95.97B | 95.80B | 95.78B | 97.97B | 96.69B | 93.52B | 92.13B | 91.97B | 91.86B | 94.41B | 94.01B | 94.41B |
|
Pension (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.37B | | | | 2.24B | | | | 2.43B | | | | | | | | | |
|
Minority Interest (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.74B | 4.50B | 4.11B | 3.88B | 3.63B | 3.46B | 3.43B | 3.48B | 3.57B | 3.65B | 3.63B | 3.73B | 3.83B | 3.96B | 4.12B | 4.28B | 4.16B | 4.25B | 4.46B | 4.68B |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 18.68B | 18.98B | 20.00B | 19.07B | 19.12B | 19.15B | 19.06B | 19.03B | 18.98B | 19.00B | 18.95B | 18.97B | 18.93B | 18.98B | 20.01B | 18.82B | 18.76B | 19.60B | 19.84B | 20.05B |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.26B | 4.38B | 4.22B | 4.33B | 4.76B | 5.06B | 4.76B | 4.72B | 4.66B | 4.52B | 4.53B | 4.58B | 4.68B | 4.66B | 4.78B | 4.77B | 4.74B | 4.89B | 5.09B | 5.14B |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 115.68B | 116.59B | 120.12B | 123.68B | 124.99B | 126.26B | 127.22B | 127.25B | 126.93B | 127.42B | 127.94B | 127.86B | 127.22B | 126.66B | 125.54B | 125.66B | 126.48B | 128.38B | 128.60B | 128.43B |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 119.94B | 120.97B | 124.33B | 128.00B | 129.75B | 131.32B | 131.97B | 131.97B | 131.59B | 131.94B | 132.47B | 132.44B | 131.90B | 131.32B | 130.31B | 130.43B | 131.22B | 133.26B | 133.69B | 133.57B |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 87.96B | 88.37B | 91.56B | 95.22B | 96.00B | 97.03B | 97.60B | 97.97B | 97.97B | 97.80B | 97.78B | 97.97B | 96.69B | 95.31B | 93.93B | 93.77B | 94.41B | 95.16B | 94.76B | 94.41B |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 24.09B | 21.53B | 18.16B | 15.94B | 13.51B | 12.35B | 12.55B | 12.90B | 14.03B | 14.74B | 14.72B | 15.61B | 16.71B | 18.05B | 19.71B | 20.52B | 20.37B | 19.59B | 20.52B | 21.07B |
|
Shareholder's Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 24.09B | 21.53B | 18.16B | 15.94B | 13.51B | 12.35B | 12.55B | 12.90B | 14.03B | 14.74B | 14.72B | 15.61B | 16.71B | 18.05B | 19.71B | 20.52B | 20.37B | 15.34B | 20.52B | 21.07B |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 144.03B | 142.50B | 142.49B | 143.95B | 143.26B | 143.67B | 144.52B | 144.87B | 145.62B | 146.68B | 147.19B | 148.04B | 148.61B | 149.37B | 150.02B | 150.95B | 151.59B | 152.85B | 154.21B | 154.64B |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01B | 0.00B | 0.00B | 0.01B | 0.01B | 0.02B | 0.00B | 0.00B | 0.00B | 0.00B | 0.01B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.01B | 0.01B | | 0.00B |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -3.37B | -2.15B | -12.68B | -11.47B | -10.00B | -8.82B | -14.82B | -13.80B | -12.58B | -11.32B | -12.26B | -11.15B | -9.92B | -8.64B | -7.75B | -6.53B | -5.23B | -4.09B | -5.39B | -4.23B |