|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.91B | 1.05B | 1.02B | 0.71B | 1.45B | 1.38B | 1.54B | 1.66B | 2.11B | 0.96B | 2.58B | 1.26B | 1.09B | 1.51B | 3.70B | 3.34B | 2.37B | 2.78B | 5.23B | 5.10B |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.91B | 1.05B | 1.02B | 0.71B | 1.45B | 1.38B | 1.54B | 1.66B | 2.11B | 0.96B | 2.58B | 1.26B | 1.09B | 1.51B | 3.70B | 3.34B | 2.37B | 2.78B | 5.23B | 5.10B |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.44B | 0.48B | 0.56B | 0.64B | 0.59B | 0.58B | 0.64B | 0.77B | 0.69B | 0.70B | 0.76B | 0.86B | 0.82B | 0.80B | 0.80B | 0.88B | 0.76B | 0.76B | 0.76B | 0.86B |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.00B | 0.03B | 0.03B | 0.03B | 0.03B | 0.06B | 0.05B | 0.05B | 0.05B | 0.05B | 0.04B | 0.04B | 0.04B | | |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.45B | 0.49B | 0.57B | 0.64B | 0.59B | 0.58B | 0.67B | 0.79B | 0.72B | 0.73B | 0.81B | 0.91B | 0.87B | 0.85B | 0.85B | 0.93B | 0.80B | 0.80B | 0.76B | 0.86B |
|
Finished Goods (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.04B | 0.04B | 0.05B | 0.05B | 0.06B | 0.06B | 0.05B | 0.05B | 0.04B | 0.04B | 0.04B | 0.04B | 0.05B | 0.04B | 0.05B | 0.06B | 0.04B | 0.04B | 0.04B | 0.04B |
|
Current Deferred Tax Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.02B | 0.01B | 0.01B | 0.02B | 0.02B | 0.02B | 0.02B | 0.03B | 0.03B | 0.03B | 0.03B | 0.04B | 0.04B | 0.03B | 0.03B | 0.04B | 0.05B | 0.05B | 0.04B | 0.04B |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.50B | 1.70B | 2.04B | 2.19B | 2.46B | 2.20B | 2.36B | 2.64B | 3.00B | 3.26B | 3.58B | 3.75B | 4.15B | 4.42B | 4.73B | 4.97B | 5.36B | 5.75B | 6.20B | 6.18B |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.23B | 2.30B | 2.32B | 2.38B | 2.40B | 2.49B | 2.58B | 2.66B | 2.71B | 2.84B | 2.94B | 3.04B | 3.07B | 3.18B | 3.36B | 3.46B | 3.57B | 3.60B | 3.65B | 3.69B |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.35B | 0.36B | 0.35B | 0.35B | 0.35B | 0.40B | 0.39B | 0.40B | 0.41B | 0.39B | 0.50B | 0.51B | 0.51B | 0.51B | 0.51B | 0.51B | 0.52B | 0.52B | 0.52B | 0.52B |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.04B | 0.05B | 0.04B | 0.04B | 0.04B | 0.05B | 0.05B | 0.05B | 0.05B | 0.06B | 0.08B | 0.08B | 0.08B | 0.07B | 0.07B | 0.07B | 0.07B | 0.06B | 0.06B | 0.06B |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.39B | 0.40B | 0.40B | 0.40B | 0.39B | 0.46B | 0.45B | 0.46B | 0.46B | 0.46B | 0.58B | 0.59B | 0.59B | 0.59B | 0.59B | 0.58B | 0.59B | 0.58B | 0.58B | 0.58B |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.04B | 0.04B | 0.04B | 0.06B | 0.07B | 0.05B | 0.09B | 0.08B | 0.08B | 0.07B | 0.10B | 0.10B | 0.09B | 0.13B | 0.07B | 0.07B | 0.06B | 0.06B | 0.05B | 0.05B |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.78B | 2.86B | 2.88B | 2.95B | 2.99B | 3.11B | 3.23B | 3.29B | 3.35B | 3.48B | 3.75B | 3.85B | 3.86B | 4.01B | 4.14B | 4.22B | 4.31B | 4.34B | 4.38B | 4.42B |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.28B | 4.56B | 4.92B | 5.14B | 5.44B | 5.31B | 5.59B | 5.93B | 6.35B | 6.74B | 7.33B | 7.60B | 8.01B | 8.43B | 8.87B | 9.19B | 9.67B | 10.09B | 10.58B | 10.59B |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.36B | 0.37B | 0.41B | 0.37B | 0.40B | 0.40B | 0.45B | 0.44B | 0.44B | 0.44B | 0.50B | 0.47B | 0.51B | 0.52B | 0.58B | 0.56B | 0.58B | 0.59B | 0.61B | 0.55B |
|
Notes Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.36B | 0.37B | 0.41B | 0.37B | 0.40B | 0.40B | 0.45B | 0.44B | 0.44B | 0.44B | 0.50B | 0.47B | 0.51B | 0.52B | 0.58B | 0.56B | 0.58B | 0.59B | 0.61B | 0.55B |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00B | | | | 0.00B | | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B |
|
Current Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01B | 0.01B | 0.04B | 0.01B | 0.01B | | 0.02B | 0.00B | 0.02B | 0.00B | 0.08B | 0.00B | 0.01B | 0.06B | 0.09B | 0.02B | 0.03B | 0.04B | 0.13B | 0.02B |
|
Current Deferred Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B |
|
Curent Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.41B | 0.42B | 0.49B | 0.42B | 0.45B | 0.44B | 0.50B | 0.49B | 0.51B | 0.49B | 0.62B | 0.53B | 0.56B | 0.63B | 0.71B | 0.63B | 0.66B | 0.68B | 0.78B | 0.61B |
|
Capital Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00B | | | | 0.00B | | | | | | | | | | | | 0.00B | | |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.40B | 0.40B | 0.41B | 0.40B | 0.40B | 0.00B | 0.00B | 0.00B | 0.02B | 0.01B | 0.01B | 0.00B | 0.00B | | | | | | | |
|
Non-Current Deffered Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.08B | | | | 0.09B | | | | | | | | | | |
|
Minority Interest (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.03B | 0.03B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.06B | 0.06B | 0.07B | 0.07B | 0.08B | 0.08B | 0.08B | 0.08B | 0.08B | 0.09B | 0.09B | 0.09B | 0.09B | 0.17B | 0.10B | 0.09B | 0.09B | 0.08B | 0.09B | 0.09B |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.11B | 0.10B | 0.10B | 0.10B | 0.10B | 0.10B | 0.09B | 0.09B | 0.09B | 0.09B | 0.10B | 0.09B | 0.09B | 0.10B | 0.10B | 0.10B | 0.08B | 0.08B | 0.08B | 0.08B |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.06B | 0.05B | 0.05B | 0.06B | 0.06B | 0.06B | 0.07B | 0.07B | 0.07B | 0.07B | 0.07B | 0.07B | 0.07B | 0.06B | 0.04B | 0.04B | 0.04B | 0.04B | 0.01B | 0.01B |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.98B | 0.98B | 1.07B | 0.99B | 1.03B | 0.62B | 0.68B | 0.65B | 0.69B | 0.68B | 0.83B | 0.71B | 0.75B | 0.82B | 0.91B | 0.82B | 0.83B | 0.85B | 0.95B | 0.78B |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.03B | 1.03B | 1.13B | 1.05B | 1.09B | 0.68B | 0.74B | 0.72B | 0.76B | 0.75B | 0.90B | 0.79B | 0.81B | 0.88B | 0.95B | 0.86B | 0.87B | 0.88B | 0.96B | 0.79B |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.40B | 0.40B | 0.41B | 0.40B | 0.40B | 0.00B | 0.00B | 0.00B | 0.02B | 0.01B | 0.01B | 0.00B | 0.00B | | | | | | | |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.25B | 3.53B | 3.79B | 4.09B | 4.35B | | 4.20B | 4.50B | 0.00B | -0.14B | 1.07B | 0.00B | 0.02B | 1.12B | 0.02B | 0.00B | 8.78B | 9.19B | 1.22B | 9.79B |
|
Shareholder's Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.25B | 3.53B | 3.79B | 4.09B | 4.35B | | -0.20B | -0.16B | 0.90B | 0.00B | -0.18B | 5.85B | 1.10B | 0.02B | 6.91B | 7.29B | 8.78B | 9.19B | 0.00B | 9.79B |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.28B | 4.56B | 4.92B | 5.14B | 5.44B | 5.31B | 5.59B | 5.93B | 6.35B | 6.74B | 7.33B | 7.60B | 8.01B | 8.43B | 8.87B | 9.19B | 9.67B | 10.09B | 10.58B | 10.59B |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.62B | -0.10B | -0.11B | 3.42B | -0.15B | -0.17B | -0.20B | -0.16B | -0.15B | -0.14B | 5.52B | -0.15B | 6.23B | -0.14B | 6.91B | 7.29B | -0.11B | 8.09B | -0.12B | 8.63B |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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 | 0.00B | 0.00B | 0.00B |