|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.29B | 2.54B | 5.03B | 4.11B | 5.55B | 5.57B | 1.78B | 1.75B | 5.90B | 2.48B | 5.06B | 1.44B | 1.94B | 2.12B | 1.32B | 1.39B | 5.71B | 2.15B | 1.44B | 5.41B |
|
Short-term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.02B | 0.01B | | 0.20B | | 0.03B | 0.05B | 0.05B | 0.04B | 0.03B | | 0.03B | 0.03B | 0.03B | 0.20B | 0.30B | 0.41B | 0.37B | 0.34B | 0.32B |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.31B | 2.55B | 5.03B | 4.31B | 5.55B | 5.59B | 1.83B | 1.80B | 5.95B | 2.51B | 5.06B | 1.46B | 1.96B | 2.15B | 1.52B | 1.69B | 6.13B | 2.52B | 1.78B | 5.73B |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.01B | 1.44B | 1.49B | 1.26B | 1.74B | 2.17B | 1.99B | 2.08B | 2.52B | 2.90B | 2.75B | 2.79B | 3.75B | 4.13B | 3.76B | 3.21B | 4.45B | 4.95B | 4.48B | 4.17B |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.01B | 1.44B | 1.49B | 1.26B | 1.74B | 2.17B | 1.99B | 2.08B | 2.52B | 2.90B | 2.75B | 2.79B | 3.75B | 4.13B | 3.76B | 3.21B | 4.45B | 4.95B | 4.48B | 4.17B |
|
Current Deferred Tax Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.15B | 1.26B | 0.84B | 0.83B | 1.18B | 1.16B | 0.80B | 0.77B | 1.12B | 1.05B | 0.77B | 0.71B | 0.89B | 0.92B | 0.76B | 0.69B | 0.93B | 0.93B | 0.72B | 0.70B |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.84B | 11.11B | 9.04B | 8.18B | 11.15B | 11.79B | 9.27B | 8.79B | 12.13B | 12.81B | 10.09B | 9.23B | 12.35B | 13.52B | 10.83B | 9.81B | 13.59B | 14.73B | 12.85B | 12.20B |
|
Construction in Progress (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.03B | | | | 0.06B | | | | 0.15B | | | | 0.20B | | | | 0.08B |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.24B | 2.26B | 2.26B | 2.18B | 2.17B | 2.16B | 2.17B | 2.21B | 2.26B | 2.32B | 2.35B | 2.36B | 2.35B | 2.38B | 2.40B | 2.41B | 2.42B | 2.44B | 2.47B | 2.45B |
|
Long-Term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.67B | 0.66B | 0.66B | 1.45B | 1.47B | 1.15B | 1.12B | 1.18B | 1.20B | 1.20B | 1.16B | 1.24B | 1.25B | 1.28B | 1.53B | 1.70B | 1.61B | 1.33B | 1.42B | 1.39B |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.36B | 7.37B | 7.32B | 7.17B | 7.17B | 7.13B | 7.11B | 7.14B | 7.15B | 7.15B | 6.84B | 6.85B | 6.85B | 6.85B | 6.85B | 6.84B | 6.85B | 6.86B | 6.87B | 6.87B |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.48B | 1.46B | 1.43B | 1.39B | 1.37B | 1.31B | 1.22B | 1.21B | 1.20B | 1.18B | 1.15B | 1.02B | 1.01B | 0.99B | 0.95B | 0.82B | 0.81B | 0.80B | 0.80B | 0.82B |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.84B | 8.83B | 8.74B | 8.56B | 8.53B | 8.44B | 8.33B | 8.35B | 8.35B | 8.33B | 7.99B | 7.87B | 7.85B | 7.84B | 7.80B | 7.66B | 7.66B | 7.66B | 7.67B | 7.69B |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.78B | 0.85B | 0.80B | 0.77B | 0.86B | 0.82B | 0.63B | 0.66B | 0.70B | 0.67B | 0.59B | 0.59B | 0.62B | 0.54B | 0.51B | 0.50B | 0.54B | 0.50B | 0.40B | 0.43B |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.97B | 2.54B | 1.59B | 1.69B | 2.58B | 2.76B | 1.78B | 1.75B | 2.48B | 2.48B | 1.44B | 1.44B | 1.94B | 2.12B | 1.32B | 1.39B | 2.02B | 2.15B | 1.44B | 1.56B |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 13.03B | 13.07B | 12.90B | 13.37B | 13.43B | 12.96B | 12.61B | 12.77B | 12.86B | 12.86B | 12.43B | 12.41B | 12.41B | 12.38B | 12.57B | 12.57B | 12.53B | 12.24B | 12.26B | 12.25B |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 21.87B | 24.18B | 21.94B | 21.55B | 24.58B | 24.74B | 21.88B | 21.56B | 24.99B | 25.68B | 22.52B | 21.64B | 24.76B | 25.89B | 23.41B | 22.39B | 26.11B | 26.98B | 25.11B | 24.45B |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.56B | 1.16B | 0.77B | 1.33B | 1.29B | 1.55B | 1.13B | 1.71B | 1.53B | 1.77B | 1.13B | 2.04B | 1.95B | 2.21B | 1.98B | 1.04B | 1.13B | 1.20B | 1.13B | 2.19B |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.56B | 1.16B | 0.77B | 1.33B | 1.29B | 1.55B | 1.13B | 1.71B | 1.53B | 1.77B | 1.13B | 2.04B | 1.95B | 2.21B | 1.98B | 1.04B | 1.13B | 1.20B | 1.13B | 2.19B |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.95B | 1.04B | 0.92B | 0.82B | 0.84B | 0.86B | 0.79B | 0.79B | 0.74B | 0.82B | 0.87B | 0.75B | 0.82B | 0.86B | 0.89B | 0.77B | 0.77B | 0.92B | 0.93B | 1.03B |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.75B | 0.73B | | | | | | | | | | 1.04B | 1.04B | 1.04B | 1.75B | 1.75B | 1.75B | 1.69B |
|
Current Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.32B | 0.33B | 0.04B | 0.02B | 0.02B | 0.04B | 0.05B | 0.02B | 0.10B | 0.06B | 0.11B | 0.03B | 0.03B | 0.03B | 0.11B | 0.05B | 0.03B | 0.02B | 0.06B | 0.06B |
|
Current Deferred Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.17B | 0.17B | 0.16B | 5.69B | 0.18B | 0.17B | 0.16B | 0.16B | 0.19B | 0.18B | 0.17B | 0.16B | 0.18B | 0.18B | 0.17B | 0.16B | 0.18B | 0.17B | 0.16B | 0.16B |
|
Curent Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.77B | 11.71B | 9.75B | 9.45B | 12.47B | 13.84B | 11.12B | 10.78B | 14.61B | 15.43B | 12.56B | 11.78B | 15.56B | 17.76B | 14.79B | 13.61B | 18.57B | 19.61B | 17.26B | 16.66B |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.71B | 7.71B | 7.72B | 6.73B | 6.24B | 6.24B | | | | 6.25B | | 5.22B | 5.22B | 5.22B | 4.46B | 4.47B | 4.47B | 4.47B |
|
Minority Interest (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Liabilities from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.02B | 0.02B | 0.06B | 0.64B | 0.06B | 0.04B | 0.05B | 0.05B | 0.04B | 0.04B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.44B | 0.41B | 0.39B | 0.44B | 0.35B | 0.33B | 0.32B | 0.31B | 0.30B | 0.30B | 0.29B | 0.31B | 0.30B | 0.29B | 0.29B | 0.27B | 0.26B | 0.27B | 0.26B | 0.32B |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.46B | 0.47B | 0.44B | 0.41B | 0.41B | 0.42B | 0.45B | 0.45B | 0.50B | 0.45B | 0.46B | 0.47B | 0.47B | 0.47B | 0.51B | 0.47B | 0.48B | 0.52B | 0.50B | 0.51B |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 18.72B | 21.13B | 18.41B | 17.58B | 20.60B | 20.94B | 17.72B | 17.38B | 21.20B | 22.01B | 19.13B | 18.38B | 22.15B | 23.30B | 20.33B | 20.36B | 23.31B | 24.37B | 22.01B | 22.66B |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 19.18B | 21.60B | 18.85B | 18.00B | 21.01B | 21.36B | 18.17B | 17.83B | 21.70B | 22.46B | 19.60B | 18.86B | 22.62B | 23.77B | 20.84B | 20.83B | 23.79B | 24.89B | 22.52B | 23.17B |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.46B | 8.45B | 7.72B | 6.73B | 6.24B | 6.24B | | | | 6.25B | | 6.26B | 6.26B | 6.27B | 6.21B | 6.21B | 6.22B | 6.16B |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.69B | 2.58B | 3.09B | 3.55B | 3.57B | 3.38B | 3.71B | 3.73B | 3.29B | 3.22B | 2.93B | 2.79B | 2.14B | 2.13B | 2.57B | 1.56B | 2.32B | 2.09B | 2.59B | 1.28B |
|
Shareholder's Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.69B | 2.58B | 3.09B | 3.55B | 3.57B | 3.38B | 3.71B | 3.73B | 3.29B | 3.22B | 2.93B | 2.79B | 2.14B | 2.13B | 2.57B | 2.80B | 2.32B | 2.09B | 2.59B | 2.55B |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 21.87B | 24.18B | 21.94B | 21.55B | 24.58B | 24.74B | 21.88B | 21.56B | 24.99B | 25.68B | 22.52B | 21.64B | 24.76B | 25.89B | 23.41B | 22.39B | 26.11B | 26.98B | 25.11B | 24.45B |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.13B | 0.13B | 0.13B | 0.13B | 0.13B | 0.13B | 0.13B | 0.14B | 0.14B | 0.15B | 0.15B | 0.16B | 0.16B | 0.17B | 0.17B | 0.17B | 0.17B | 0.18B | 0.01B | 0.18B |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.20B | -2.53B | -0.22B | -0.15B | -0.16B | -0.24B | -0.32B | -1.41B | -1.55B | -0.21B | -0.76B | -0.21B | -0.77B | -0.22B | 0.30B | -0.23B | -0.22B | 0.63B | -0.19B | -0.19B |
|
Preferred Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.02B | 0.51B | 0.51B | | | | | | | | | | | | | | | | | |