|
Accumulated Depreciation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Receivables - Affiliates (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.08B | 1.46B | 2.83B | 2.05B | 1.88B | 2.13B | 2.72B | 1.57B | 1.88B | 2.30B | 2.91B | 1.44B | 1.79B | 2.32B | 2.89B | 1.41B | 1.98B | 2.45B | 4.42B | 2.39B |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.51B | 0.47B | 0.43B | 0.61B | 0.58B | 0.58B | 0.48B | 0.72B | 0.60B | 0.56B | 0.54B | 0.63B | 0.60B | 0.63B | 0.57B | 0.77B | 0.67B | 0.64B | 0.64B | 0.94B |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.51B | 0.47B | 0.43B | 0.61B | 0.58B | 0.58B | 0.48B | 0.72B | 0.60B | 0.56B | 0.54B | 0.63B | 0.60B | 0.63B | 0.57B | 0.77B | 0.67B | 0.64B | 0.64B | 0.94B |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.36B | 0.36B | 0.43B | 0.50B | 0.46B | 0.48B | 0.53B | 0.55B | 0.54B | 0.62B | 1.14B | 0.65B | 0.57B | 0.62B | 0.56B | 0.46B | 0.53B | 0.55B | 0.52B | 0.52B |
|
Current Deferred Tax Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 144.85B | 151.59B | 161.76B | 171.00B | 141.45B | 143.25B | 139.08B | 131.03B | 116.37B | 90.78B | 94.89B | 97.31B | 88.75B | 103.14B | 103.03B | 123.45B | 145.45B | 152.80B | 165.36B | 169.00B |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.53B | 0.52B | 0.51B | 0.49B | 0.48B | 0.47B | 0.46B | 0.44B | 0.43B | 0.42B | 0.41B | 0.40B | 0.38B | 0.39B | 0.39B | 0.37B | 0.36B | 0.36B | 0.36B | 0.36B |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 10.54B | 10.53B | 2.96B | 10.52B | 10.48B | 10.45B | 10.48B | 10.49B | 10.49B | 10.48B | 10.50B | 10.49B | 10.49B | 10.51B | 10.49B | 10.50B | 10.52B | 10.51B | 10.51B | 10.51B |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.66B | 3.59B | 17.18B | 3.46B | 3.38B | 3.30B | 17.18B | 3.22B | 3.16B | 3.10B | 17.18B | 2.99B | 2.93B | 2.89B | 17.18B | 2.77B | 2.73B | 2.67B | 2.61B | 2.55B |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 14.20B | 14.12B | 20.13B | 13.98B | 13.87B | 13.75B | 27.66B | 13.71B | 13.65B | 13.57B | 27.67B | 13.48B | 13.42B | 13.41B | 27.66B | 13.27B | 13.25B | 13.18B | 13.13B | 13.06B |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.49B | 3.36B | 3.28B | 3.27B | 3.70B | 3.79B | 3.71B | 3.68B | 3.67B | 3.66B | 3.69B | 3.70B | 3.65B | 3.68B | 3.54B | 3.57B | 3.67B | 3.63B | 2.40B | 2.40B |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 33.85B | 35.18B | 35.02B | 34.91B | 35.22B | 35.18B | 35.10B | 35.01B | 34.93B | 34.82B | 34.82B | 34.75B | 34.63B | 34.65B | 34.41B | 34.39B | 34.46B | 34.34B | 33.06B | 32.99B |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 178.70B | 186.77B | 196.78B | 205.92B | 176.67B | 178.43B | 174.18B | 166.04B | 151.30B | 125.60B | 129.71B | 132.05B | 123.38B | 137.80B | 137.45B | 157.83B | 179.91B | 187.14B | 198.42B | 201.99B |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.05B | 0.07B | 0.05B | 0.08B | 0.08B | 0.10B | 0.12B | 0.10B | 0.05B | 0.05B | 0.09B | 0.11B | 0.10B | 0.13B | 0.08B | 0.10B | 0.09B | 0.07B | 0.07B | 0.08B |
|
Notes Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.75B | 0.75B | | | 0.01B | 0.02B | 0.02B | | | | 0.75B | 0.75B | 0.75B | 0.75B | 0.75B | | | | |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.05B | 0.82B | 0.80B | 0.08B | 0.08B | 0.11B | 0.14B | 0.11B | 0.05B | 0.05B | 0.09B | 0.86B | 0.85B | 0.88B | 0.83B | 0.85B | 0.09B | 0.07B | 0.07B | 0.08B |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.38B | 0.41B | 1.65B | 0.64B | 0.49B | 0.49B | 2.30B | 0.84B | 0.59B | 0.63B | 3.13B | 0.77B | 0.45B | 0.49B | 2.59B | 0.63B | 0.54B | 0.47B | 0.57B | 0.89B |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.75B | 0.75B | | | 0.01B | 0.02B | 0.02B | | | | 0.75B | 0.75B | 0.75B | 0.75B | 0.75B | | | | |
|
Current Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Deferred Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 142.01B | 150.42B | 160.40B | 168.46B | 139.00B | 140.57B | 137.69B | 129.04B | 113.89B | 87.88B | 93.42B | 96.10B | 86.97B | 100.82B | 102.31B | 121.42B | 142.79B | 149.59B | 160.30B | 166.00B |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.44B | 2.70B | 2.70B | 3.44B | 3.44B | 3.42B | 3.42B | 3.42B | 3.42B | 3.42B | 3.43B | 2.68B | 2.68B | 2.68B | 2.68B | 3.42B | 3.42B | 3.42B | 3.42B | 3.42B |
|
Non-Current Deffered Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Pension (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Minority Interest (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.02B | | | | | | | | | | | | | | | | | | | |
|
Liabilities from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.29B | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.40B | 5.39B | 5.57B | 5.38B | 5.36B | 5.35B | 5.50B | 5.36B | 5.34B | 5.33B | 5.41B | 5.32B | 5.31B | 5.31B | 5.25B | 5.24B | 5.23B | 5.22B | 5.24B | 5.22B |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.05B | 0.99B | 0.90B | 0.90B | 0.87B | 0.83B | 0.83B | 0.83B | 0.83B | 0.81B | 0.80B | 0.80B | 0.78B | 0.77B | 0.72B | 0.72B | 0.72B | 0.73B | 0.73B | 0.73B |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 150.86B | 158.51B | 168.48B | 177.28B | 147.80B | 149.35B | 146.47B | 137.82B | 122.65B | 96.64B | 102.17B | 104.10B | 94.96B | 108.81B | 110.24B | 130.08B | 151.45B | 158.23B | 168.96B | 174.64B |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 151.91B | 159.49B | 169.38B | 178.18B | 148.67B | 150.18B | 147.30B | 138.65B | 123.48B | 97.45B | 102.97B | 104.90B | 95.74B | 109.58B | 110.96B | 130.80B | 152.17B | 158.95B | 169.70B | 175.38B |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.44B | 3.44B | 3.45B | 3.44B | 3.44B | 3.44B | 3.44B | 3.44B | 3.42B | 3.42B | 3.43B | 3.43B | 3.43B | 3.43B | 3.43B | 4.17B | 3.42B | 3.42B | 3.42B | 3.42B |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 26.79B | 27.28B | 5.15B | 27.74B | 22.24B | 28.25B | 0.06B | 22.29B | -0.10B | 5.96B | -0.00B | 4.89B | -0.10B | | 26.49B | 22.42B | 27.74B | 28.19B | 28.73B | 26.62B |
|
Shareholder's Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 26.79B | 27.28B | 22.19B | 22.21B | 22.24B | -0.00B | 0.06B | 5.23B | 5.61B | -0.03B | -0.00B | 27.15B | 22.38B | -0.03B | 26.49B | 22.42B | 5.25B | 28.19B | 28.73B | 26.62B |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 178.70B | 186.77B | 196.78B | 205.92B | 176.67B | 178.43B | 174.18B | 166.04B | 151.30B | 125.60B | 129.71B | 132.05B | 123.38B | 137.80B | 137.45B | 157.83B | 179.91B | 187.14B | 198.42B | 201.99B |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.43B | 6.04B | 5.15B | 0.03B | -0.03B | -0.10B | -0.13B | 5.23B | 5.61B | -0.12B | -0.06B | -0.09B | -0.10B | 5.85B | -0.11B | -0.07B | 0.05B | 0.04B | 6.43B | 0.06B |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00B | | | | 0.00B | | | | 0.00B | | | | 0.00B | | | | 0.00B | 0.00B |
|
Shares Outstanding (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.36B | 0.36B | 0.00B | 0.00B | 0.36B | 0.36B | 0.00B | 0.36B | 0.00B | 0.36B | 0.36B | 0.00B | 0.36B | 0.36B | 0.00B | 0.36B | 0.36B | 0.00B | 0.00B | 0.36B |