|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.21B | 0.95B | 0.75B | 0.56B | 0.42B | 0.38B | 0.24B | 0.28B | 0.37B | 0.19B | 0.20B | 0.24B | 0.19B | 0.19B | 0.22B | 0.22B | 0.24B | 0.21B | 0.22B | 0.24B |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.21B | 0.95B | 0.75B | 0.56B | 0.42B | 0.38B | 0.24B | 0.28B | 0.37B | 0.19B | 0.20B | 0.24B | 0.19B | 0.19B | 0.22B | 0.22B | 0.24B | 0.21B | 0.22B | 0.24B |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.07B | 0.07B | 0.07B | 0.05B | 0.07B | 0.05B | 0.07B | 0.06B | 0.08B | 0.06B | 0.08B | 0.07B | 0.08B | 0.06B | 0.08B | 0.07B | 0.09B | 0.09B | 0.13B | 0.11B |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.07B | 0.07B | 0.07B | 0.05B | 0.07B | 0.05B | 0.07B | 0.06B | 0.08B | 0.06B | 0.08B | 0.07B | 0.08B | 0.06B | 0.08B | 0.07B | 0.09B | 0.09B | 0.13B | 0.11B |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.19B | 0.21B | 0.23B | 0.24B | 0.27B | 0.27B | 0.30B | 0.31B | 0.29B | 0.29B | 0.31B | 0.30B | 0.29B | 0.30B | 0.32B | 0.32B | 0.31B | 0.31B | 0.35B | 0.35B |
|
Current Deferred Tax Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.06B | 0.30B | 0.13B | 0.13B | 0.27B | 0.17B | 0.17B | 0.17B | 0.15B | 0.10B | 0.14B | 0.14B | 0.12B | 0.16B | 0.12B | 0.13B | 0.14B | 0.16B | 0.15B | 0.18B |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.87B | 1.66B | 1.51B | 1.28B | 1.18B | 0.94B | 0.89B | 0.89B | 1.00B | 0.84B | 0.87B | 0.88B | 0.82B | 0.82B | 0.88B | 0.88B | 0.94B | 0.93B | 1.04B | 1.01B |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.87B | 3.06B | 3.14B | 3.25B | 3.36B | 3.49B | 3.56B | 3.61B | 3.73B | 3.99B | 4.04B | 4.10B | 4.18B | 4.27B | 4.59B | 4.67B | 4.72B | 4.83B | 4.94B | 4.98B |
|
Long-Term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.04B | 1.04B | 1.04B | 1.04B | 1.04B | 1.04B | 1.04B | 1.04B | 1.04B | 1.38B | 1.39B | 1.40B | 1.39B | 1.39B | 1.65B | 1.65B | 1.66B | 0.27B | 1.66B | 1.66B |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.81B | 0.81B | 0.81B | 0.81B | 0.81B | 0.81B | 0.81B | 0.81B | 0.81B | 1.15B | 1.15B | 1.15B | 1.15B | 1.15B | 1.35B | 1.35B | 1.35B | 1.35B | 1.35B | 1.35B |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.84B | 1.84B | 1.84B | 1.84B | 1.84B | 1.84B | 1.84B | 1.84B | 1.84B | 2.52B | 2.54B | 2.55B | 2.54B | 2.54B | 3.00B | 3.00B | 3.01B | 1.61B | 3.00B | 3.00B |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.30B | 0.31B | 0.30B | 0.30B | 0.29B | 0.29B | 0.30B | 0.29B | 0.30B | 0.32B | 0.33B | 0.34B | 0.35B | 0.36B | 0.37B | 0.37B | 0.37B | 0.39B | 0.39B | 0.41B |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.79B | 8.88B | 8.89B | 8.93B | 8.96B | 9.07B | 9.13B | 9.18B | 9.24B | 10.43B | 10.45B | 10.48B | 10.50B | 11.94B | 12.06B | 11.68B | 11.65B | 11.83B | 11.90B | 11.88B |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 10.66B | 10.54B | 10.40B | 10.21B | 10.14B | 10.01B | 10.03B | 10.08B | 10.24B | 11.27B | 11.32B | 11.36B | 11.32B | 12.76B | 12.94B | 12.56B | 12.59B | 12.76B | 12.94B | 12.89B |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.30B | 0.33B | 0.36B | 0.35B | 0.37B | 0.41B | 0.44B | 0.42B | 0.43B | 0.42B | 0.42B | 0.41B | 0.40B | 0.40B | 0.41B | 0.42B | 0.44B | 0.47B | 0.46B | 0.45B |
|
Notes Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.06B | | | 0.10B | 0.35B | 0.16B | 0.09B | 0.29B | 0.28B | 0.06B | | 0.14B | 0.44B | 0.29B |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.30B | 0.33B | 0.36B | 0.35B | 0.37B | 0.41B | 0.49B | 0.42B | 0.43B | 0.52B | 0.77B | 0.56B | 0.49B | 0.69B | 0.68B | 0.48B | 0.44B | 0.61B | 0.90B | 0.74B |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.18B | 0.15B | 0.16B | 0.18B | 0.18B | 0.14B | 0.14B | 0.17B | 0.17B | 0.17B | 0.18B | 0.20B | 0.19B | 0.16B | 0.19B | 0.20B | 0.21B | 0.18B | 0.19B | 0.20B |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.06B | 0.69B | 0.71B | 0.06B | 0.06B | 0.07B | 0.72B | 0.06B | 0.75B | 0.07B | 0.81B | 0.81B | 0.85B | 0.08B | 0.89B | 0.07B | 0.91B | 0.90B | 0.90B | 0.08B |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.06B | | | 0.10B | 0.35B | 0.16B | 0.09B | 0.29B | 0.28B | 0.06B | | 0.14B | 0.44B | 0.29B |
|
Current Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.04B | 0.03B | 0.03B | 0.00B | 0.03B | 0.04B | 0.02B | 0.02B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B |
|
Current Deferred Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.47B | 0.47B | 0.46B | 0.54B | 0.50B | 0.47B | 0.46B | 0.55B | 0.51B | 0.54B | 0.55B | 0.63B | 0.59B | 0.55B | 0.55B | 0.64B | 0.60B | 0.56B | 0.57B | 0.65B |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.85B | 1.72B | 1.78B | 1.82B | 1.85B | 1.83B | 1.91B | 1.95B | 1.94B | 2.09B | 2.38B | 2.27B | 2.19B | 2.32B | 2.40B | 2.28B | 2.25B | 2.35B | 2.65B | 2.61B |
|
Capital Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.93B | 0.94B | 0.93B | 0.92B | 0.90B | 0.90B | 0.89B | 0.88B | | | | | | | | | | | | |
|
Non-Current Deffered Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Liabilities from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.79B | 0.22B | 0.23B | 0.23B | 0.20B | 0.19B | 0.18B | 0.15B | 1.69B | 0.23B | 0.24B | 0.24B | 1.87B | 0.24B | 0.29B | 0.30B | 0.28B | 0.33B | 0.35B | 0.35B |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.83B | 4.91B | 3.90B | 3.83B | 3.76B | 3.75B | 3.73B | 5.03B | 3.67B | 3.88B | 3.82B | 3.77B | 5.28B | 5.28B | 3.94B | 5.66B | 3.82B | 5.74B | 3.83B | 5.69B |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.75B | 0.94B | 1.02B | 1.12B | 1.23B | 1.29B | 1.30B | 1.32B | 1.41B | 1.44B | 1.47B | 1.52B | 1.58B | 1.63B | 1.69B | 1.75B | 1.80B | 1.84B | 1.89B | 1.93B |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.09B | 6.85B | 6.84B | 6.80B | 6.71B | 6.66B | 6.70B | 6.72B | 6.63B | 7.68B | 7.81B | 7.66B | 7.50B | 7.58B | 8.75B | 8.60B | 8.47B | 8.69B | 8.97B | 8.86B |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.84B | 7.79B | 7.86B | 7.92B | 7.94B | 7.95B | 8.00B | 8.03B | 8.04B | 9.12B | 9.28B | 9.18B | 9.08B | 9.21B | 10.45B | 10.36B | 10.28B | 10.53B | 10.86B | 10.78B |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.93B | 0.94B | 0.93B | 0.92B | 0.90B | 0.90B | 0.94B | 0.88B | | 0.10B | 0.35B | 0.16B | 0.09B | 0.29B | 0.28B | 0.06B | | 0.14B | 0.44B | 0.29B |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.81B | 2.75B | 2.54B | 2.29B | 2.20B | 2.06B | 2.02B | 2.04B | 2.20B | 2.15B | 2.04B | 2.18B | 2.24B | 2.14B | 2.07B | 2.20B | 2.31B | 2.23B | 2.08B | 2.10B |
|
Shareholder's Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.81B | 2.75B | 2.54B | 2.29B | 2.20B | 2.06B | 2.02B | 2.04B | 2.20B | 2.15B | 2.04B | 2.18B | 2.24B | 2.14B | 2.07B | 2.20B | 2.31B | 2.23B | 2.08B | 2.10B |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 10.66B | 10.54B | 10.40B | 10.21B | 10.14B | 10.01B | 10.03B | 10.08B | 10.24B | 11.27B | 11.32B | 11.36B | 11.32B | 12.76B | 12.94B | 12.56B | 12.59B | 12.76B | 12.94B | 12.89B |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00B | 0.00B | 0.00B | 0.00B | 0.01B | 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 |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00B | 0.01B | 0.00B | 0.00B | -0.00B | 0.00B | -0.20B | 0.00B | -0.03B | -0.12B | -0.23B | -0.10B | 0.03B | 0.03B | -0.22B | 0.03B | -0.02B | 0.03B | -0.24B | 0.02B |