|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.04B | 1.30B | 1.39B | 2.01B | 1.55B | 1.69B | 1.93B | 0.46B | 1.87B | 1.98B | 0.47B | 0.44B | 3.33B | 2.13B | 1.32B | 0.83B | 0.81B | 0.58B | 0.57B | 0.60B |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.04B | 1.30B | 1.39B | 2.01B | 1.55B | 1.69B | 1.93B | 0.46B | 1.87B | 1.98B | 0.47B | 0.44B | 3.33B | 2.13B | 1.32B | 0.83B | 0.81B | 0.58B | 0.57B | 0.60B |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.70B | 3.47B | 0.76B | 4.02B | 4.06B | 4.33B | 4.36B | 1.83B | 4.42B | 4.10B | 1.72B | 1.74B | 0.58B | 0.53B | 0.09B | 0.48B | 1.92B | 0.77B | 0.03B | 0.52B |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.47B | 0.38B | 0.33B | 0.24B | 0.26B | 0.25B | 0.29B | 0.44B | 0.49B | 0.49B | 0.32B | 0.11B | 0.32B | 0.34B | 0.15B | 0.22B | 0.24B | 0.13B | 0.10B | 0.43B |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.17B | 3.85B | 1.09B | 4.26B | 4.32B | 4.58B | 4.65B | 2.27B | 4.91B | 4.59B | 2.03B | 1.85B | 0.91B | 0.87B | 0.23B | 0.70B | 2.16B | 0.90B | 0.13B | 0.95B |
|
Current Deferred Tax Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.47B | 0.56B | 0.49B | 0.55B | 0.62B | 0.91B | 0.64B | 0.51B | 0.71B | 0.67B | 0.55B | 0.64B | 0.62B | 0.61B | 0.62B | 0.64B | 0.70B | 0.77B | 0.89B | 0.96B |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.11B | 9.44B | 10.01B | 10.71B | 10.14B | 10.71B | 10.59B | 12.82B | 10.97B | 10.65B | 12.15B | 13.66B | 7.64B | 6.45B | 6.07B | 5.19B | 4.41B | 4.37B | 3.97B | 4.49B |
|
Buildings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.86B | 0.86B | 0.85B | 0.95B | 0.90B | 0.88B | 0.84B | 0.71B | 0.84B | 0.83B | 0.68B | 0.69B | 0.67B | 0.65B | 0.62B | 0.65B | 0.69B | 0.69B | 0.71B | 0.69B |
|
Long-Term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.13B | 4.09B | 4.13B | 3.86B | 3.79B | 3.87B | 3.76B | 3.68B |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 53.07B | 53.19B | 52.80B | 16.93B | 52.99B | 52.00B | 51.01B | 16.82B | 34.42B | 27.68B | 16.81B | 16.97B | 16.97B | 16.98B | 17.05B | 17.26B | 17.33B | 17.58B | 17.82B | 17.76B |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.38B | 3.40B | 12.04B | 3.30B | 3.23B | 10.02B | 3.13B | 2.47B | 3.22B | 3.27B | 2.08B | 1.82B | 1.68B | 2.18B | 2.23B | 1.32B | 1.21B | 2.64B | 1.09B | 2.88B |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 56.45B | 56.59B | 64.84B | 20.23B | 56.22B | 62.02B | 54.15B | 19.28B | 37.65B | 30.95B | 18.89B | 18.79B | 18.66B | 19.16B | 19.28B | 18.58B | 18.54B | 20.22B | 18.91B | 20.64B |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.96B | 0.98B | 0.94B | 0.97B | 0.94B | 1.88B | 2.55B | 25.76B | 1.11B | 1.12B | 1.62B | 10.11B | 0.02B | 1.59B | 1.64B | 1.11B | | 1.80B | 1.27B | 1.32B |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 73.21B | 72.85B | 71.68B | 72.22B | 71.05B | 68.91B | 67.72B | 50.46B | 50.11B | 42.92B | 41.02B | 41.32B | 28.23B | 28.15B | 28.28B | 15.83B | 15.97B | 16.06B | 15.74B | 15.64B |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 82.32B | 82.29B | 81.69B | 82.93B | 81.20B | 79.62B | 78.32B | 63.28B | 61.08B | 53.57B | 53.17B | 54.97B | 35.87B | 34.60B | 34.35B | 33.78B | 32.84B | 33.37B | 33.04B | 33.49B |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.37B | 2.38B | 2.47B | 2.86B | 2.69B | 2.86B | 2.48B | 1.58B | 2.46B | 2.65B | 1.47B | 1.77B | 2.04B | 1.85B | 1.86B | 1.99B | 1.83B | 1.70B | 1.99B | 2.10B |
|
Notes Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.54B | 2.87B | 3.48B | 3.91B | 2.68B | 3.64B | 2.42B | 3.75B | 3.97B | 5.14B | 4.59B | 4.76B | | | 0.11B | 0.64B | 1.11B | 1.72B | 2.08B | 2.73B |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.91B | 5.25B | 5.95B | 6.78B | 5.37B | 6.50B | 4.90B | 5.34B | 6.43B | 7.79B | 6.07B | 6.53B | 2.04B | 1.85B | 1.97B | 2.63B | 2.94B | 3.42B | 4.06B | 4.83B |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.60B | 0.48B | 3.48B | 1.62B | 2.33B | 3.15B | 2.42B | 2.13B | 2.14B | 5.14B | 1.32B | 4.76B | 0.59B | | 0.11B | 0.97B | 2.25B | 2.32B | 2.03B | 2.73B |
|
Current Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Deferred Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.96B | 0.92B | 0.87B | 0.78B | 0.85B | 0.73B | 0.71B | 0.78B | 0.82B | 0.82B | 0.74B | 0.83B | 0.91B | 0.86B | 0.84B | 0.90B | 0.96B | 0.92B | 0.87B | 0.96B |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 11.21B | 11.49B | 12.63B | 14.47B | 13.78B | 15.53B | 13.67B | 16.22B | 14.73B | 14.44B | 16.08B | 18.23B | 5.03B | 4.79B | 5.14B | 6.09B | 6.95B | 7.45B | 7.47B | 7.62B |
|
Capital Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 16.30B | 16.06B | 15.83B | 14.82B | 14.21B | 11.76B | 13.51B | 14.21B | 13.90B | 13.59B | 12.74B | 12.97B | 10.61B | 10.58B | 10.49B | 9.69B | 8.66B | 8.87B | 8.90B | 9.07B |
|
Non-Current Deffered Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.06B | 0.05B | 0.05B | | | | | | | | | | | | | | | | | |
|
Minority Interest (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.17B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.18B | 0.01B | | | 0.01B | 0.01B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B |
|
Liabilities from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.37B | | | 7.32B | 1.09B | | | 1.26B | 1.09B | | | | |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.12B | 4.24B | 4.12B | 4.47B | 4.05B | 3.79B | 3.69B | 2.69B | 3.49B | 3.38B | 2.35B | 2.43B | 0.88B | 0.83B | 0.72B | 0.86B | 0.79B | 1.20B | 1.22B | 1.65B |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.99B | 1.86B | 1.77B | 1.92B | 1.95B | 1.86B | 1.93B | 1.38B | 1.85B | 1.89B | 1.48B | 1.45B | 1.33B | 1.35B | 1.43B | 1.44B | 1.37B | 1.68B | 1.58B | 1.69B |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 31.68B | 31.84B | 32.63B | 33.48B | 32.04B | 31.07B | 30.87B | 34.49B | 32.13B | 31.41B | 32.21B | 34.47B | 16.51B | 16.20B | 16.35B | 9.32B | 9.39B | 9.52B | 9.44B | 9.42B |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 33.67B | 33.71B | 34.40B | 35.40B | 33.99B | 32.93B | 32.80B | 35.87B | 33.97B | 33.30B | 33.69B | 35.92B | 17.85B | 17.56B | 17.78B | 18.08B | 17.77B | 19.20B | 19.18B | 19.59B |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 16.90B | 16.54B | 19.32B | 16.44B | 16.54B | 14.90B | 15.93B | 16.34B | 16.04B | 18.73B | 14.06B | 17.73B | 11.19B | 10.58B | 10.60B | 10.65B | 10.91B | 11.19B | 10.93B | 11.80B |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 48.47B | 48.40B | 47.12B | 47.35B | 47.04B | 46.52B | 45.34B | 27.19B | 27.10B | 20.25B | 19.44B | 19.06B | 17.96B | 16.98B | 16.57B | 15.70B | 15.07B | 14.17B | 13.86B | 13.90B |
|
Shareholder's Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 48.47B | 48.40B | 47.12B | 47.35B | 47.04B | 46.52B | 45.34B | 27.19B | 27.10B | 20.25B | 19.44B | 19.06B | 17.96B | 16.98B | 16.57B | 15.70B | 15.07B | 14.17B | 13.86B | 13.90B |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 82.32B | 82.29B | 81.69B | 82.93B | 81.20B | 79.62B | 78.32B | 63.28B | 61.08B | 53.57B | 53.17B | 54.97B | 35.87B | 34.60B | 34.35B | 33.78B | 32.84B | 33.37B | 33.04B | 33.49B |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00B | 0.01B | 0.02B | 0.02B | 0.02B | 0.02B | 0.03B | 0.04B | 0.04B | 0.04B | 0.04B | 0.05B | | 0.08B | 0.09B | 0.00B | 0.01B | 0.11B | 0.12B | 0.00B |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.82B | 0.25B | 2.84B | 0.25B | 2.72B | -0.20B | -0.39B | -14.97B | -15.14B | -22.05B | -22.81B | -0.26B | -0.43B | -0.41B | -0.39B | -22.26B | -22.39B | -0.40B | -0.49B | -22.72B |