|
Accumulated Depreciation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.84B | 0.93B | 0.83B | 0.86B | 0.88B | 0.89B | 0.90B | 1.05B | 1.08B | 1.35B | 1.20B | 1.21B | 1.20B | 1.23B | 1.24B | 1.18B | 1.00B | 1.07B | 0.80B | 0.83B |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.66B | 2.79B | 13.65B | 2.91B | 14.68B | 14.20B | 21.48B | 14.14B | 3.46B | 21.79B | 27.68B | 29.71B | 30.12B | 17.43B | 15.43B | 16.83B | 17.55B | 15.54B | 16.48B | 16.66B |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.50B | 0.53B | 0.54B | 0.57B | 0.54B | 0.06B | 0.55B | 0.04B | 0.59B | 0.60B | 0.75B | 0.78B | 0.83B | 0.82B | 0.83B | 0.84B | 0.89B | 0.90B | 0.89B | 0.92B |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.16B | 3.32B | 14.19B | 3.48B | 15.22B | 14.25B | 22.03B | 14.18B | 4.06B | 22.39B | 28.43B | 30.50B | 30.95B | 18.25B | 16.26B | 17.68B | 18.45B | 16.44B | 17.36B | 17.57B |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.28B | 1.46B | 1.52B | 1.43B | 1.52B | 1.48B | 1.14B | 1.25B | 1.57B | 1.53B | 1.92B | 2.60B | 3.26B | 2.29B | 3.09B | 3.65B | 3.81B | 3.60B | 3.40B | 2.70B |
|
Current Deferred Tax Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 17.73B | 18.43B | 18.87B | 18.44B | 20.28B | 19.88B | 27.54B | 20.29B | 21.44B | 28.58B | 34.81B | 37.09B | 38.33B | 25.12B | 23.48B | 25.59B | 26.47B | 24.16B | 24.65B | 24.78B |
|
Buildings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Land & Improvements (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.65B | 1.72B | 1.74B | 1.73B | 1.80B | 1.92B | 1.96B | 2.00B | 2.02B | 2.12B | 2.16B | 2.23B | 2.29B | 2.38B | 2.37B | 2.43B | 2.58B | 2.97B | 3.08B | 3.23B |
|
Long-Term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.59B | 2.60B | 2.56B | 2.58B | 2.52B | 2.39B | 2.40B | 2.36B | 2.32B | 2.26B | 2.26B | 2.22B | 2.21B | 1.58B | 1.51B | 1.54B | 1.07B | 1.08B | 1.05B | 1.03B |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 36.67B | 36.30B | 36.43B | 36.54B | 36.83B | 36.24B | 36.81B | 37.02B | 0.18B | 36.84B | 37.20B | 37.04B | 36.87B | 37.13B | 36.58B | 36.98B | 37.47B | 37.45B | 37.70B | 37.60B |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 14.71B | 14.27B | 14.01B | 13.44B | 13.02B | 12.46B | 12.41B | 11.99B | 11.78B | 11.44B | 11.21B | 10.93B | 10.55B | 10.32B | 9.94B | 10.50B | 10.42B | 10.16B | 10.16B | 9.98B |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 51.38B | 50.57B | 50.44B | 49.98B | 49.84B | 48.70B | 49.23B | 49.01B | 11.96B | 48.27B | 48.41B | 47.96B | 47.42B | 47.45B | 46.52B | 47.48B | 47.88B | 47.61B | 47.86B | 47.58B |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.68B | 1.67B | 1.82B | 1.90B | 1.92B | 1.87B | 1.83B | 1.97B | 2.01B | 2.00B | 2.27B | 2.25B | 2.24B | 2.27B | 2.30B | 2.36B | 2.51B | 2.55B | 2.45B | 2.87B |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 58.05B | 57.34B | 57.38B | 57.03B | 56.93B | 55.77B | 56.33B | 56.26B | 56.16B | 55.57B | 56.08B | 55.60B | 55.09B | 54.67B | 53.70B | 54.81B | 55.06B | 55.21B | 55.48B | 55.77B |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 75.78B | 75.77B | 76.25B | 75.47B | 77.21B | 75.64B | 83.87B | 76.55B | 77.60B | 84.15B | 90.89B | 92.70B | 93.42B | 79.79B | 77.18B | 80.40B | 81.53B | 79.37B | 80.13B | 80.55B |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.36B | 3.34B | 3.55B | 3.33B | 3.47B | 3.46B | 3.88B | 3.57B | 3.36B | 3.59B | 4.36B | 3.96B | 4.19B | 4.16B | 4.80B | 4.34B | 4.35B | 4.64B | 5.31B | 4.59B |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.36B | 3.34B | 3.55B | 3.33B | 3.47B | 3.46B | 3.88B | 3.57B | 3.36B | 3.59B | 4.36B | 3.96B | 4.19B | 4.16B | 4.80B | 4.34B | 4.35B | 4.64B | 5.31B | 4.59B |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.88B | | 0.98B | 1.01B | 0.98B | 1.02B | 1.08B | 1.06B | 1.05B | 1.11B |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.42B | 0.45B | 0.51B | 0.55B | 0.60B | 0.53B | 0.47B | 0.46B | 0.61B | 0.65B | 0.76B | 0.67B | 1.11B | 1.20B | 1.11B | 1.28B | 1.53B | 1.32B | 1.24B | 1.32B |
|
Current Deferred Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.70B | 0.73B | 0.81B | 0.84B | 0.60B | 0.76B | 0.86B | 0.96B | 0.67B | 0.60B | 1.01B | 0.78B | 1.04B | 0.77B | 0.82B | 0.84B | 0.89B | 1.13B | 0.86B | 0.84B |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 17.25B | 17.56B | 18.30B | 17.73B | 19.35B | 18.72B | 26.46B | 18.86B | 19.46B | 26.63B | 33.55B | 35.12B | 36.20B | 23.57B | 22.16B | 23.29B | 24.32B | 22.38B | 23.89B | 23.42B |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 20.43B | 20.54B | 20.73B | 20.52B | 20.91B | 20.85B | 20.95B | 21.94B | 22.59B | 22.66B | 22.36B | 23.75B | 24.40B | 24.09B | 23.73B | 27.02B | 28.06B | 28.88B | 27.76B | 27.86B |
|
Non-Current Deffered Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.18B | 0.20B | 0.23B | 0.23B | 0.22B | 0.22B | 0.23B | 0.27B | 0.24B | 0.25B | 0.25B | 0.25B | 0.26B | 0.26B | 0.26B | 0.26B | 0.25B | 0.26B | 0.26B | 0.24B |
|
Minority Interest (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.26B | 0.26B | 0.28B | 0.16B | 0.16B | 0.16B | 0.16B | 0.16B | 0.16B | 0.16B | 0.65B | 0.62B | | 0.65B | 0.62B | 0.64B | 0.55B | 0.02B | 0.02B | 0.02B |
|
Liabilities from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.32B | 4.11B | 4.17B | 3.98B | 3.80B | 3.77B | 3.60B | 3.52B | 3.40B | 3.26B | 3.92B | 3.05B | 2.86B | 2.53B | 2.48B | 2.43B | 2.19B | 1.82B | 1.48B | 1.69B |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.80B | 0.76B | 0.88B | 0.87B | 0.96B | 0.94B | 0.94B | 0.99B | 1.02B | 0.97B | 0.98B | 0.95B | 0.91B | 0.96B | 0.86B | 0.88B | 0.95B | 0.89B | 0.94B | 1.12B |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 42.18B | 42.42B | 43.42B | 42.46B | 44.28B | 43.55B | 51.24B | 44.60B | 45.70B | 52.80B | 59.24B | 62.17B | 63.73B | 50.43B | 48.63B | 53.00B | 54.81B | 53.33B | 53.38B | 53.21B |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 42.98B | 43.18B | 44.30B | 43.33B | 45.24B | 44.50B | 52.18B | 45.59B | 46.72B | 53.77B | 60.22B | 63.12B | 64.64B | 51.39B | 49.49B | 53.88B | 55.77B | 54.23B | 54.32B | 54.33B |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 20.84B | 20.99B | 21.24B | 21.07B | 21.52B | 21.38B | 21.42B | 22.40B | 23.20B | 23.31B | 23.12B | 24.43B | 25.51B | 25.29B | 24.84B | 28.30B | 29.59B | 30.20B | 29.00B | 29.18B |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 32.53B | 32.32B | 31.67B | 31.98B | 31.81B | 30.98B | 31.53B | 30.79B | 30.72B | 30.23B | 30.51B | 29.42B | 28.78B | 28.40B | 27.69B | 26.52B | 25.76B | 25.14B | 25.79B | 26.20B |
|
Shareholder's Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 32.53B | 32.32B | 31.67B | 31.98B | 31.81B | 30.98B | 31.53B | 30.79B | 30.72B | 30.23B | 30.51B | 29.42B | 28.78B | 28.40B | 27.69B | 26.52B | 25.76B | 25.12B | 25.79B | 26.22B |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 75.78B | 75.77B | 76.25B | 75.47B | 77.21B | 75.64B | 83.87B | 76.55B | 77.60B | 84.15B | 90.89B | 92.70B | 93.42B | 79.79B | 77.18B | 80.40B | 81.53B | 79.37B | 80.13B | 80.55B |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.12B | 0.12B | 0.13B | 0.14B | 0.14B | 0.15B | 0.15B | 0.17B | 0.17B | 0.03B | 0.04B | 0.20B | 0.21B | 0.21B | 0.22B | 0.23B | 0.24B | 0.25B | 0.25B | 0.25B |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.32B | 14.44B | 14.85B | -0.64B | 16.11B | -1.54B | -1.19B | 17.94B | -0.90B | -1.17B | 20.44B | 21.18B | -1.20B | -0.96B | 23.57B | -1.19B | 25.45B | 26.24B | -0.98B | -1.03B |
|
Shares Outstanding (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.78B | 0.78B | 0.78B | 0.78B | 0.78B | 0.78B | 0.78B | 0.78B | 0.78B | 0.78B | 0.78B | 0.78B | 0.78B | 0.78B | 0.78B | 0.78B | 0.78B | 0.78B | 0.78B | 0.78B |