|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.46B | 2.03B | 0.22B | 0.20B | 0.22B | 0.24B | 0.29B | 0.23B | 0.16B | 0.41B | 0.22B | 0.20B | 0.18B | 0.47B | 0.17B | 0.20B | 0.19B | 0.19B | 0.18B | 0.18B |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.46B | 2.03B | 0.22B | 0.20B | 0.22B | 0.24B | 0.29B | 0.23B | 0.16B | 0.41B | 0.22B | 0.20B | 0.18B | 0.47B | 0.17B | 0.20B | 0.19B | 0.19B | 0.18B | 0.18B |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.69B | 0.69B | 0.73B | 0.86B | 0.89B | 0.84B | 0.86B | 0.92B | 0.94B | 0.97B | 0.91B | 1.01B | 1.01B | 0.95B | 0.96B | 1.02B | 1.04B | 1.01B | 1.01B | 1.07B |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01B | | | | 0.01B | | | | 0.02B | | | | 0.02B | | | | 0.02B | |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.69B | 0.69B | 0.74B | 0.86B | 0.89B | 0.84B | 0.87B | 0.92B | 0.94B | 0.97B | 0.93B | 1.01B | 1.01B | 0.95B | 0.98B | 1.02B | 1.04B | 1.01B | 1.04B | 1.07B |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.05B | 0.12B | 0.06B | 0.15B | 0.08B | 0.07B | 0.09B | 0.16B | 0.07B | 0.14B | 0.09B | 0.17B | 0.07B | 0.13B | 0.10B | 0.09B | 0.15B | 0.12B | 0.14B | 0.18B |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.33B | 2.89B | 1.12B | 1.26B | 1.35B | 1.29B | 1.37B | 1.38B | 1.32B | 1.60B | 1.36B | 1.45B | 1.42B | 1.65B | 1.36B | 1.48B | 1.50B | 1.46B | 1.41B | 1.49B |
|
Land & Improvements (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.24B | 0.25B | 0.25B | 0.25B | 0.26B | 0.26B | 0.26B | 0.26B | 0.26B | 0.27B | 0.27B | 0.28B | 0.28B | 0.29B | 0.28B | 0.29B | 0.29B | 0.29B | 0.30B | 0.30B |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.22B | 1.25B | 1.32B | 1.38B | 1.43B | 1.49B | 1.59B | 1.65B | 1.72B | 1.76B | 1.83B | 1.85B | 1.89B | 1.92B | 1.89B | 1.89B | 1.91B | 1.92B | 1.93B | 1.93B |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.09B | 5.17B | 6.26B | 6.38B | 6.24B | 6.30B | 6.38B | 6.40B | 6.40B | 6.73B | 6.83B | 6.76B | 6.75B | 6.73B | 6.55B | 6.59B | 6.66B | 6.66B | 6.75B | 6.79B |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.22B | 1.27B | 1.90B | 1.91B | 1.83B | 1.86B | 1.82B | 1.76B | 1.70B | 1.90B | 1.86B | 1.77B | 1.69B | 1.63B | 1.52B | 1.47B | 1.43B | 1.37B | 1.33B | 1.28B |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.31B | 6.44B | 8.16B | 8.29B | 8.07B | 8.16B | 8.20B | 8.16B | 8.10B | 8.63B | 8.69B | 8.53B | 8.44B | 8.36B | 8.07B | 8.06B | 8.08B | 8.03B | 8.08B | 8.07B |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.39B | 0.40B | 0.35B | 0.36B | 0.27B | 0.27B | 0.29B | 0.29B | 0.31B | 0.26B | 0.31B | 0.32B | 0.32B | 0.32B | 0.34B | 0.33B | 0.33B | 0.32B | 0.35B | 0.36B |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.01B | 8.19B | 9.92B | 10.13B | 9.87B | 10.01B | | 10.20B | 10.22B | 10.75B | | 10.80B | 10.73B | 10.69B | 0.00B | 10.38B | 10.42B | 10.37B | 0.00B | 10.46B |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.34B | 11.08B | 11.04B | 11.39B | 11.22B | 11.31B | 11.55B | 11.58B | 11.54B | 12.35B | 12.28B | 12.25B | 12.15B | 12.34B | 11.76B | 11.85B | 11.92B | 11.83B | 11.86B | 11.94B |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.17B | 0.19B | 0.21B | 0.19B | 0.19B | 0.17B | 0.25B | 0.15B | 0.15B | 0.19B | 0.20B | 0.20B | 0.20B | 0.15B | 0.14B | 0.17B | 0.17B | 0.16B | 0.21B | 0.16B |
|
Notes Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.17B | 0.19B | 0.21B | 0.19B | 0.19B | 0.17B | 0.25B | 0.15B | 0.15B | 0.19B | 0.20B | 0.20B | 0.20B | 0.15B | 0.14B | 0.17B | 0.17B | 0.16B | 0.21B | 0.16B |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.18B | 0.21B | 0.24B | 0.26B | 0.16B | 0.22B | 0.23B | 0.28B | 0.27B | 0.17B | 0.17B | 0.31B | 0.14B | 0.21B | 0.22B | 0.12B | 0.27B | 0.25B | 0.29B | 0.14B |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.59B | 0.65B | 0.64B | 0.30B | 0.34B | 0.29B | 0.30B | 0.30B | 0.27B | 0.33B | 0.33B | 0.36B | 0.33B | 0.39B | 0.40B | 0.38B | 0.38B | 0.41B | 0.43B | 0.41B |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.60B | 0.50B | 0.82B | 1.34B | 1.61B | 1.06B | 0.97B | 0.82B | 0.17B | 0.50B | 0.96B | 0.88B | 0.77B | 0.75B | 0.69B | 0.64B | 0.85B | 0.76B | 1.04B | 1.25B |
|
Current Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Deferred Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.11B | 0.11B | 0.12B | 0.13B | 0.11B | 0.11B | 0.13B | 0.13B | 0.11B | 0.12B | 0.11B | 0.11B | 0.10B | 0.11B | 0.12B | 0.14B | 0.11B | 0.11B | 0.10B | 0.11B |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.88B | 1.89B | 2.29B | 2.34B | 2.63B | 2.02B | 2.02B | 1.79B | 1.09B | 1.58B | 2.02B | 1.97B | 1.79B | 1.87B | 1.81B | 1.73B | 1.95B | 1.98B | 2.34B | 2.45B |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.28B | 4.97B | 4.47B | 4.47B | 4.07B | 4.82B | 4.82B | 4.99B | 5.50B | 5.50B | 4.75B | 4.75B | 4.74B | 4.72B | 4.32B | 4.32B | 4.05B | 4.05B | 4.06B | 4.06B |
|
Pension (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.12B | 0.11B | 0.13B | 0.12B | 0.12B | 0.10B | 0.10B | 0.10B | 0.10B | 0.10B | 0.10B | 0.10B | 0.10B | 0.10B | 0.11B | 0.11B | 0.11B | 0.10B | 0.10B | 0.10B |
|
Minority Interest (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.04B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | | 0.13B | | 0.18B | 0.14B | 0.13B | 0.12B | 0.12B | 0.11B | 0.11B | 0.12B | 0.02B | 0.11B | 0.12B |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.38B | 0.37B | 0.36B | 0.41B | 0.40B | 0.42B | 0.46B | 0.45B | 0.46B | 0.47B | 0.69B | 0.45B | 0.43B | 0.34B | 0.35B | 0.34B | 0.34B | 0.38B | 0.39B | 0.40B |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.18B | 0.18B | 0.19B | 0.19B | 0.18B | 0.17B | 0.18B | 0.17B | 0.18B | 0.22B | 0.25B | 0.27B | 0.27B | 0.26B | 0.25B | 0.24B | 0.24B | 0.24B | 0.24B | 0.25B |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.66B | 7.34B | 7.25B | 7.35B | 7.22B | 7.36B | 7.40B | 7.33B | 7.15B | 7.65B | 7.34B | 7.27B | 7.05B | 7.03B | 6.59B | 6.50B | 6.44B | 6.52B | 6.88B | 7.01B |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.84B | 7.53B | 7.44B | 7.54B | 7.40B | 7.53B | 7.57B | 7.50B | 7.33B | 7.86B | 7.59B | 7.54B | 7.32B | 7.30B | 6.84B | 6.74B | 6.68B | 6.76B | 7.13B | 7.26B |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.88B | 5.47B | 5.29B | 5.81B | 5.69B | 5.88B | 5.79B | 5.80B | 5.67B | 6.00B | 5.71B | 5.63B | 5.51B | 5.47B | 5.01B | 4.96B | 4.90B | 4.81B | 5.09B | 5.31B |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.50B | 3.56B | 3.60B | 3.85B | 3.82B | 3.78B | 3.97B | 4.08B | 4.21B | 4.31B | 4.55B | 4.58B | 4.71B | 4.93B | 4.81B | 5.00B | 5.12B | 4.94B | 4.60B | 4.54B |
|
Shareholder's Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.50B | 3.56B | 3.60B | 3.85B | 3.82B | 3.78B | 3.97B | 4.08B | 4.21B | 4.31B | 4.55B | 4.58B | 4.71B | 4.93B | 4.81B | 5.00B | 5.12B | 4.94B | 4.62B | 4.56B |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.34B | 11.08B | 11.04B | 11.39B | 11.22B | 11.31B | 11.55B | 11.58B | 11.54B | 12.35B | 12.28B | 12.25B | 12.15B | 12.34B | 11.76B | 11.85B | 11.92B | 11.83B | 11.86B | 11.94B |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00B | 0.07B | 0.00B | 0.00B | 0.07B | 0.00B | 0.00B | 0.07B | 0.07B | 0.00B | 0.00B | 0.07B | 0.00B | 0.06B | 0.00B | 0.00B | 0.06B | 0.00B | 0.00B | 0.00B |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.16B | -0.26B | -0.30B | 4.93B | 5.08B | -0.60B | -0.47B | -0.46B | 5.41B | -0.56B | -0.43B | 5.68B | 5.80B | 5.89B | -0.72B | -0.66B | 6.23B | -0.55B | -0.52B | -0.46B |