|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | 2.97B | 2.46B | 2.70B | 2.92B | 2.67B | 2.21B | 2.26B | 2.09B | 1.86B | 1.58B | 1.41B | 1.69B | 1.22B | 1.32B | 1.25B | 1.72B | 1.80B | 1.79B | 1.89B | 1.73B |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | 2.97B | 2.46B | 2.70B | 2.92B | 2.67B | 2.21B | 2.26B | 2.09B | 1.86B | 1.58B | 1.41B | 1.69B | 1.22B | 1.32B | 1.25B | 1.72B | 1.80B | 1.79B | 1.89B | 1.73B |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | 4.16B | 4.08B | 2.66B | 2.54B | 3.85B | 2.48B | 3.47B | 3.45B | 3.44B | 2.21B | 3.15B | 2.09B | 3.25B | 2.04B | 3.10B | 2.76B | 2.97B | 3.06B | 1.91B | 1.92B |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | 0.35B | 0.40B | 0.39B | 0.37B | 0.37B | 0.37B | 0.35B | 0.33B | 0.37B | 0.36B | 0.38B | 0.36B | 0.36B | 0.37B | 0.39B | 0.33B | 0.34B | 0.37B | 0.39B | 0.37B |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | 4.51B | 4.48B | 3.05B | 2.90B | 4.22B | 2.85B | 3.82B | 3.78B | 3.81B | 2.57B | 3.52B | 2.45B | 3.62B | 2.40B | 3.50B | 3.08B | 3.31B | 3.42B | 2.30B | 2.29B |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | 0.57B | 0.34B | 0.33B | 0.60B | 0.62B | 0.27B | 0.29B | 0.22B | 0.56B | 0.65B | 0.23B | 0.56B | 0.51B | 0.11B | 0.10B | 0.47B | 0.12B | 0.10B | 0.56B | 0.52B |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | 8.21B | 7.54B | 7.38B | 7.50B | 7.45B | 6.85B | 6.68B | 6.99B | 6.12B | 5.74B | 5.35B | 5.53B | 5.13B | 4.96B | 5.01B | 5.08B | 5.36B | 5.48B | 5.44B | 5.27B |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | 2.95B | 2.84B | 2.69B | 2.56B | 2.41B | 2.21B | 2.04B | 2.04B | 1.98B | 1.92B | 1.81B | 1.78B | 1.67B | 1.53B | 1.46B | 1.28B | 1.25B | 1.25B | 1.21B | 1.17B |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | 0.64B | 0.64B | 0.63B | 0.63B | 0.62B | 0.58B | 0.56B | 0.54B | 0.54B | 0.54B | 0.53B | 0.54B | 0.53B | 0.53B | 0.54B | 0.52B | 0.53B | 0.53B | 0.53B | 0.53B |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | 4.04B | 3.89B | 3.69B | 3.58B | 3.38B | 3.12B | 2.88B | 2.74B | 2.57B | 2.44B | 2.44B | 2.31B | 2.13B | 2.01B | 1.98B | 1.79B | 1.64B | 1.51B | 1.86B | 1.77B |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | 4.68B | 4.53B | 4.32B | 4.20B | 4.00B | 3.70B | 3.45B | 3.28B | 3.11B | 2.98B | 2.97B | 2.85B | 2.66B | 2.54B | 2.52B | 2.30B | 2.17B | 2.04B | 2.40B | 2.30B |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | 0.29B | 0.24B | 0.26B | 0.26B | 0.22B | 0.21B | 0.20B | 0.22B | 0.46B | 0.51B | 0.54B | 0.62B | 0.80B | 0.82B | 0.91B | 0.92B | 0.82B | 0.88B | 0.84B | 0.78B |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | 0.16B | 4.42B | 4.29B | 4.31B | 0.08B | 4.60B | | 0.58B | 0.02B | 0.01B | 0.00B | | 2.86B | 0.02B | 0.02B | 2.81B | 2.97B | 3.06B | 3.02B | 3.00B |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | 13.83B | 13.33B | 12.73B | 12.45B | 12.69B | 11.80B | 11.06B | 11.26B | 9.72B | 9.55B | 9.36B | 9.36B | 8.74B | 8.39B | 8.50B | 7.96B | 7.84B | 7.96B | 8.14B | 7.91B |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | 22.04B | 20.87B | 20.11B | 19.95B | 20.14B | 18.65B | 17.74B | 18.25B | 15.85B | 15.29B | 14.71B | 14.89B | 13.87B | 13.35B | 13.50B | 13.03B | 13.21B | 13.44B | 13.58B | 13.18B |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | 0.91B | 0.86B | 0.72B | 0.76B | 0.84B | 0.80B | 0.86B | 0.85B | 0.78B | 0.70B | 0.62B | 0.87B | 0.85B | 0.68B | 0.71B | 0.56B | 0.55B | 0.65B | 0.71B | 0.58B |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | 0.91B | 0.86B | 0.72B | 0.76B | 0.84B | 0.80B | 0.86B | 0.85B | 0.78B | 0.70B | 0.62B | 0.87B | 0.85B | 0.68B | 0.71B | 0.56B | 0.55B | 0.65B | 0.71B | 0.58B |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | 0.70B | 3.06B | 0.65B | 0.56B | 0.57B | 0.61B | 2.32B | 1.93B | 0.57B | 0.61B | 0.60B | 0.55B | 0.56B | 1.26B | 1.35B | 0.51B | 0.57B | 1.26B | 0.60B | 1.29B |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | 1.17B | 0.82B | 0.74B | 0.71B | 0.90B | 0.90B | 0.83B | 0.87B | 0.50B | 0.69B | 0.67B | 0.66B | 0.27B | 0.38B | 0.23B | 0.19B | 0.88B | 0.93B | 1.61B | 0.53B |
|
Current Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | 0.42B | 0.41B | 0.39B | 0.39B | 0.39B | 0.35B | 0.32B | 0.32B | 0.32B | 0.30B | 0.29B | 0.29B | 0.28B | 0.26B | 0.25B | 0.23B | 0.23B | 0.25B | 0.24B | 0.23B |
|
Current Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | 0.40B | 0.48B | 0.26B | 0.20B | 0.20B | 0.18B | 0.13B | 0.17B | 0.12B | 0.15B | 0.10B | 0.14B | 0.13B | 0.16B | 0.17B | 0.21B | 0.06B | 0.04B | | |
|
Current Deferred Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | 1.70B | 1.63B | 1.71B | 1.88B | 1.92B | 1.74B | 1.66B | 1.77B | 1.84B | 1.76B | 1.58B | 1.54B | 1.54B | 1.38B | 1.35B | 1.34B | 0.76B | 0.72B | 1.27B | 0.72B |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | 8.15B | 7.41B | 6.82B | 6.73B | 6.85B | 6.26B | 5.87B | 6.17B | 5.19B | 5.06B | 4.72B | 4.96B | 4.39B | 4.09B | 4.00B | 3.79B | 4.41B | 4.50B | 5.01B | 3.91B |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | 4.34B | 4.12B | 4.36B | 4.24B | 4.07B | 3.87B | 3.69B | 3.85B | 3.90B | 3.89B | 3.79B | 3.88B | 3.82B | 3.77B | 3.83B | 3.64B | 3.00B | 3.10B | 2.37B | 3.09B |
|
Non-Current Deffered Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | 0.62B | 0.60B | 0.78B | 0.88B | 0.86B | 0.81B | 0.79B | 0.80B | 0.79B | 0.75B | 0.71B | 0.70B | 0.67B | 0.62B | 0.65B | 0.60B | 0.64B | 0.63B | 0.62B | 0.57B |
|
Pension (Quarter)
|
| | | | | | | | | | | | | | | | | | | | 0.79B | | | | 0.59B | | | | 0.46B | | | | 0.42B | | | | 0.39B | | | |
|
Minority Interest (Quarter)
|
| | | | | | | | | | | | | | | | | | | | 0.34B | 0.31B | 0.31B | 0.32B | 0.32B | 0.32B | 0.32B | 0.33B | 0.32B | 0.33B | 0.32B | 0.26B | 0.26B | 0.25B | 0.26B | 0.26B | 0.26B | 0.26B | 0.27B | 0.27B |
|
Liabilities from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | 0.02B | | | | 0.04B | 0.00B | | 0.01B | 0.00B | | | | | | 0.01B | | | | | |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | 1.46B | 0.97B | 1.25B | 1.19B | 0.81B | 0.74B | 0.98B | 1.01B | 0.96B | 0.60B | 0.57B | 0.54B | 0.50B | 0.44B | 0.67B | 0.67B | 0.67B | 0.52B | 0.71B | 0.47B |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | 0.91B | 1.62B | 1.50B | 1.44B | 0.55B | 1.00B | 0.97B | 0.99B | 0.45B | 0.82B | 0.87B | 0.88B | 0.45B | 0.79B | 0.81B | 0.77B | 0.73B | 0.76B | 1.28B | 1.23B |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | 15.82B | 13.86B | 13.53B | 13.43B | 14.22B | 12.60B | 11.84B | 12.31B | 11.58B | 10.87B | 10.37B | 10.64B | 10.36B | 9.46B | 9.46B | 9.01B | 8.98B | 9.24B | 8.97B | 8.54B |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | 16.73B | 15.48B | 15.03B | 14.87B | 14.76B | 13.60B | 12.80B | 13.30B | 12.03B | 11.69B | 11.24B | 11.53B | 10.80B | 10.25B | 10.27B | 9.78B | 9.71B | 10.01B | 10.25B | 9.76B |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | 5.51B | 4.93B | 5.11B | 4.94B | 4.96B | 4.78B | 4.53B | 4.72B | 4.40B | 4.58B | 4.46B | 4.54B | 4.09B | 4.15B | 4.05B | 3.83B | 3.88B | 4.03B | 3.98B | 3.62B |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | 5.31B | 5.39B | 5.08B | 5.09B | 5.38B | 5.05B | 4.94B | 4.95B | 3.82B | 3.60B | 3.47B | 3.37B | 3.07B | 3.10B | 3.24B | 3.25B | 3.49B | 3.43B | 3.34B | 3.15B |
|
Shareholder's Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | 5.31B | 5.39B | 5.08B | 5.09B | 5.38B | 5.05B | 4.94B | 4.95B | 3.82B | 3.60B | 3.47B | 3.37B | 3.07B | 3.10B | 3.24B | 3.25B | 3.23B | 3.43B | 3.34B | 3.41B |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | 22.04B | 20.87B | 20.11B | 19.95B | 20.14B | 18.65B | 17.74B | 18.25B | 15.85B | 15.29B | 14.71B | 14.89B | 13.87B | 13.35B | 13.50B | 13.03B | 13.21B | 13.44B | 13.58B | 13.18B |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | 0.01B | 0.00B | 0.00B | 0.00B | 0.00B | 0.01B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.04B | | | | 0.01B | 0.00B | 0.01B | 0.01B |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | -0.30B | -0.43B | -5.22B | -0.39B | -0.39B | -0.56B | -0.72B | -0.74B | -4.67B | -4.45B | -4.14B | -0.74B | -0.73B | -3.81B | -0.66B | -3.71B | -0.76B | -0.80B | -0.88B | -0.87B |