|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.88B | 1.04B | 1.05B | 0.46B | 0.33B | 0.26B | 0.37B | 0.24B | 0.32B | 0.33B | 0.45B | 0.38B | 0.35B | 0.42B | 1.07B | 0.79B | 0.44B | 0.71B | 0.71B | 0.68B |
|
Short-term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01B | 0.04B | 0.03B | 0.02B | 0.02B | 0.10B | 0.07B | 0.08B | 0.05B | 0.01B | 0.01B | 0.01B | 0.01B | 0.02B | 0.02B | 0.05B | 0.07B | 0.03B | 0.03B | 0.02B |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.90B | 1.08B | 1.07B | 0.48B | 0.35B | 0.36B | 0.44B | 0.32B | 0.37B | 0.34B | 0.46B | 0.39B | 0.36B | 0.44B | 1.09B | 0.85B | 0.51B | 0.74B | 0.74B | 0.70B |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.04B | 1.95B | 2.03B | 1.96B | 2.04B | 2.09B | 2.09B | 2.13B | 2.06B | 2.01B | 2.02B | 1.99B | 2.59B | 2.30B | 2.27B | 2.15B | 2.32B | 2.44B | 2.33B | 2.41B |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.54B | 0.54B | 0.41B | 0.43B | 0.44B | 0.50B | 0.39B | 0.41B | 0.32B | 0.35B | 0.35B | 0.42B | 0.40B | 0.42B | 0.36B | 0.38B | 0.42B | 0.48B | 0.52B | 0.49B |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.58B | 2.49B | 2.44B | 2.38B | 2.49B | 2.60B | 2.48B | 2.55B | 2.38B | 2.36B | 2.38B | 2.41B | 2.99B | 2.72B | 2.63B | 2.53B | 2.74B | 2.92B | 2.86B | 2.91B |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.12B | 0.12B | 0.11B | 0.11B | 0.11B | 0.11B | 0.11B | 0.11B | 0.11B | 0.11B | 0.11B | 0.14B | 0.15B | 0.13B | 0.13B | 0.13B | 0.15B | 0.15B | 0.14B | 0.16B |
|
Current Deferred Tax Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.07B | 0.07B | 0.07B | 0.07B | 0.08B | 0.06B | 0.07B | 0.08B | 0.09B | 0.09B | 0.09B | 0.10B | 0.11B | 0.08B | 0.10B | 0.12B | 0.13B | 0.11B | 0.16B | 0.16B |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.87B | 3.98B | 3.84B | 3.17B | 3.13B | 3.26B | 3.20B | 3.16B | 3.04B | 3.00B | 3.14B | 3.14B | 3.68B | 3.47B | 4.04B | 3.75B | 3.64B | 4.09B | 4.11B | 4.06B |
|
Buildings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.50B | | | | 0.43B | | | | 0.44B | | | | 0.43B | | | | 0.40B |
|
Construction in Progress (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.59B | | | | 0.38B | | | | 0.18B | | | | 0.13B | | | | 0.12B |
|
Land & Improvements (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.49B | 3.49B | 3.46B | 3.48B | 3.44B | 3.30B | 3.24B | 3.26B | 3.22B | 3.16B | 3.10B | 3.07B | 3.03B | 2.98B | 2.94B | 2.94B | 2.90B | 2.85B | 2.85B | 2.81B |
|
Long-Term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.26B | 0.03B | 0.03B | 0.05B | 0.05B | 0.25B | 0.04B | 0.23B | 0.04B | 0.59B | 0.57B | 0.55B | 0.49B | 0.45B | 0.03B | 0.03B | 0.33B | 0.04B | 0.04B | 0.04B |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.89B | 6.94B | 6.94B | 7.05B | 7.07B | 7.02B | 7.02B | 7.08B | 7.09B | 7.11B | 7.09B | 7.11B | 7.23B | 7.20B | 7.23B | 7.38B | 7.42B | 7.47B | 7.54B | 7.55B |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.15B | 0.16B | 0.15B | 0.18B | 0.19B | 0.18B | 0.18B | 0.18B | 0.19B | 0.19B | 0.19B | 0.20B | 0.20B | 0.19B | 0.20B | 0.20B | 0.21B | 0.21B | 0.22B | 0.22B |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.04B | 7.11B | 7.09B | 7.22B | 7.26B | 7.20B | 7.20B | 7.26B | 7.28B | 7.30B | 7.27B | 7.32B | 7.43B | 7.39B | 7.43B | 7.57B | 7.62B | 7.68B | 7.76B | 7.77B |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.18B | 0.10B | 0.09B | 0.14B | 0.19B | 0.26B | 0.09B | 0.09B | 0.29B | 0.31B | 0.10B | 0.08B | 0.26B | 0.09B | 0.22B | 0.08B | 0.24B | 0.19B | 0.20B | 0.08B |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 13.78B | 13.83B | 13.79B | 13.95B | 13.96B | 13.84B | 13.76B | 13.77B | 13.69B | 13.96B | 13.79B | 13.76B | 13.75B | 13.56B | 13.47B | 13.54B | 13.48B | 13.41B | 13.44B | 13.42B |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 17.65B | 17.81B | 17.63B | 17.12B | 17.09B | 17.10B | 16.96B | 16.93B | 16.73B | 16.96B | 16.93B | 16.89B | 17.43B | 17.03B | 17.50B | 17.29B | 17.12B | 17.49B | 17.56B | 17.48B |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.35B | 0.38B | 0.39B | 0.40B | 0.43B | 0.40B | 0.42B | 0.48B | 0.45B | 0.43B | 0.44B | 0.51B | 0.49B | 0.49B | 0.49B | 0.55B | 0.60B | 0.59B | 0.66B | 0.70B |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.35B | 0.38B | 0.39B | 0.40B | 0.43B | 0.40B | 0.42B | 0.48B | 0.45B | 0.43B | 0.44B | 0.51B | 0.49B | 0.49B | 0.49B | 0.55B | 0.60B | 0.59B | 0.66B | 0.70B |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.55B | 0.59B | 0.68B | 0.66B | 0.57B | 0.56B | 0.70B | 0.69B | 0.62B | 0.63B | 0.77B | 0.75B | 0.62B | 0.64B | 0.81B | 0.80B | 0.68B | 0.69B | 0.85B | 0.79B |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.85B | 0.84B | 0.72B | 0.71B | 0.74B | 0.75B | 0.80B | 0.80B | 0.80B | 0.82B | 0.81B | 0.83B | 0.86B | 0.89B | 0.93B | 0.93B | 0.90B | 0.92B | 0.93B | 0.89B |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.17B | 0.18B | 0.17B | 0.18B | 0.19B | 0.20B | 0.21B | 0.23B | 0.24B | 0.10B | 0.11B | 0.12B | 0.13B | 0.54B | 0.30B | 0.27B | 0.18B | 0.18B | 0.06B | 0.11B |
|
Current Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.37B | 0.38B | 0.39B | 0.39B | 0.40B | 0.40B | 0.40B | 0.40B | 0.39B | 0.39B | 0.39B | 0.39B | 0.40B | 0.40B | 0.40B | 0.41B | 0.42B | 0.43B | 0.43B | 0.43B |
|
Current Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.03B | 0.01B | 0.01B | 0.05B | 0.10B | | 0.01B | 0.02B | 0.06B | 0.03B | 0.02B | 0.03B | 0.08B | 0.03B | 0.02B | 0.01B | 0.04B | 0.02B | 0.03B | 0.02B |
|
Current Deferred Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.31B | 2.39B | 2.36B | 2.40B | 2.42B | 2.31B | 2.54B | 2.62B | 2.57B | 2.40B | 2.54B | 2.64B | 2.58B | 2.99B | 2.94B | 2.97B | 2.91B | 2.93B | 3.02B | 3.14B |
|
Capital Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.83B | 8.80B | 8.77B | 8.73B | 8.69B | 9.06B | 8.87B | 8.69B | 8.42B | 8.60B | 8.29B | 8.27B | 9.00B | 8.45B | 9.26B | 9.18B | 9.56B | 10.08B | 10.18B | 10.16B |
|
Minority Interest (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.35B | 1.43B | 1.42B | 1.43B | 1.39B | 1.39B | 1.37B | 1.35B | 1.40B | 1.42B | 1.45B | 0.19B | -0.10B | -0.20B | 1.63B | 0.27B | -0.23B | 1.66B | 0.27B | 1.53B |
|
Liabilities from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.83B | 0.85B | 0.87B | 0.83B | 0.84B | 0.85B | 0.82B | 1.53B | 0.77B | 0.76B | 0.75B | 0.73B | 0.72B | 0.69B | 0.66B | 1.35B | 0.66B | 0.65B | 0.74B | 1.39B |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.74B | 2.73B | 2.72B | 2.67B | 2.62B | 2.61B | 2.56B | 2.50B | 2.46B | 2.38B | 2.34B | 2.33B | 2.31B | 2.28B | 2.24B | 2.21B | 2.16B | 2.12B | 2.10B | 2.60B |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.15B | 0.16B | 0.16B | 0.12B | 0.11B | 0.11B | 0.11B | 0.11B | 0.10B | 0.18B | 0.18B | 0.18B | 0.18B | 0.18B | 0.18B | 0.17B | 0.17B | 0.16B | 0.17B | 0.08B |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 14.71B | 14.76B | 14.72B | 14.63B | 14.57B | 14.83B | 14.78B | 14.60B | 14.21B | 14.15B | 13.92B | 13.97B | 14.62B | 14.42B | 15.10B | 15.02B | 15.29B | 15.78B | 16.04B | 16.24B |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 14.86B | 14.92B | 14.88B | 14.75B | 14.68B | 14.94B | 14.89B | 14.70B | 14.31B | 14.33B | 14.10B | 14.15B | 14.79B | 14.60B | 15.28B | 15.19B | 15.46B | 15.94B | 16.22B | 16.32B |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.00B | 8.98B | 8.94B | 8.91B | 8.87B | 9.26B | 9.08B | 8.92B | 8.66B | 8.70B | 8.39B | 8.39B | 9.13B | 8.99B | 9.56B | 9.45B | 9.74B | 10.26B | 10.25B | 10.27B |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.60B | 1.38B | 1.15B | 0.76B | 0.17B | -0.60B | 0.53B | 0.71B | 0.19B | 1.02B | -0.07B | 0.19B | -0.24B | -0.20B | -1.02B | 0.12B | 1.70B | -2.49B | -0.57B | -0.65B |
|
Shareholder's Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.25B | -0.07B | 1.15B | 0.35B | 0.84B | 0.74B | -0.79B | 0.17B | 0.83B | 0.19B | 0.55B | | -0.24B | 1.06B | 0.20B | 0.40B | 0.30B | -2.49B | -0.30B | -0.37B |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 17.65B | 17.81B | 17.63B | 17.12B | 17.09B | 17.10B | 16.96B | 16.93B | 16.73B | 16.96B | 16.93B | 16.89B | 17.43B | 17.03B | 17.50B | 17.29B | 17.12B | 17.49B | 17.56B | 17.48B |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00B | 0.01B | 0.01B | 0.01B | -0.00B | 0.01B | 0.00B | | | | | 0.00B | 0.00B | 0.00B | 0.00B | 0.01B | -0.01B | 0.01B | 0.01B | 0.01B |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.12B | -0.06B | -0.11B | | 0.04B | -0.11B | -0.23B | | -0.05B | -0.01B | -0.07B | 0.60B | -0.10B | -0.20B | -0.16B | 1.53B | 1.70B | 1.90B | -0.12B | -0.33B |