|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | 0.26B | 0.48B | 0.10B | 0.10B | 0.29B | 0.26B | 0.15B | 0.15B | 0.43B | 0.51B | 0.46B | 0.46B | 0.46B | 0.46B | 0.16B | 0.15B | 0.16B | 0.28B | 0.26B | 0.26B |
|
Short-term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | 0.11B | | | | | 0.17B | 0.13B | | | 0.14B | 0.13B | | | 0.13B | 0.10B | | | | |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | 0.26B | 0.58B | 0.10B | 0.10B | 0.29B | 0.26B | 0.32B | 0.29B | 0.43B | 0.51B | 0.60B | 0.59B | 0.46B | 0.46B | 0.28B | 0.25B | 0.16B | 0.28B | 0.26B | 0.26B |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | 1.11B | 1.14B | 1.20B | 1.34B | 1.30B | 1.39B | 1.72B | 1.39B | 1.18B | 1.23B | 1.34B | 1.42B | 1.31B | 1.24B | 1.35B | 1.34B | 1.24B | 1.18B | 1.22B | 1.33B |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | 0.02B | | | | 0.65B | | | | 0.53B | | | | 0.53B | | | | 0.54B | |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | 1.11B | 1.14B | 1.22B | 1.34B | 1.30B | 1.39B | 2.38B | 1.39B | 1.18B | 1.23B | 1.87B | 1.42B | 1.31B | 1.24B | 1.88B | 1.34B | 1.24B | 1.18B | 1.76B | 1.33B |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | 0.34B | 0.42B | 0.38B | 0.32B | 0.42B | 0.53B | 0.49B | 0.42B | 0.40B | 0.44B | 0.42B | 0.41B | 0.44B | 0.44B | 0.49B | 0.47B | 0.49B | 0.48B | 0.47B | 0.47B |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | 0.06B | 0.13B | 0.09B | 0.09B | 0.08B | 0.15B | 0.11B | 0.11B | 0.12B | 0.15B | 0.11B | 0.11B | 0.14B | 0.17B | 0.13B | 0.12B | 0.14B | 0.17B | 0.13B | 0.14B |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | 2.47B | 2.32B | 2.16B | 2.43B | 2.50B | 2.93B | 3.14B | 3.08B | 3.17B | 3.37B | 2.96B | 2.96B | 2.86B | 3.09B | 2.72B | 2.87B | 2.57B | 2.66B | 2.73B | 2.99B |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | 29.47B | 29.58B | 30.00B | 29.99B | 30.68B | 31.86B | 30.69B | 31.21B | 31.10B | 32.24B | 31.87B | 33.12B | 33.37B | 33.96B | 35.40B | 35.01B | 35.73B | 36.74B | 36.49B | 38.07B |
|
Long-Term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | 9.38B | 9.34B | 9.30B | 9.17B | 9.34B | 9.73B | 9.18B | 9.20B | 9.07B | 9.29B | 8.95B | 9.22B | 9.17B | 9.10B | 9.39B | 9.14B | 9.01B | 9.22B | 8.98B | 9.25B |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | 1.04B | 1.04B | 1.07B | 1.06B | 1.09B | 1.13B | 1.14B | 1.12B | 1.11B | 1.13B | 1.11B | 1.14B | 1.14B | 1.14B | 1.19B | 1.17B | 1.18B | 1.24B | 1.24B | 1.27B |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | 10.41B | 10.37B | 10.36B | 10.23B | 10.44B | 10.86B | 10.32B | 10.31B | 10.18B | 10.42B | 10.06B | 10.36B | 10.30B | 10.24B | 10.58B | 10.31B | 10.19B | 10.46B | 10.22B | 10.52B |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | 0.57B | 0.61B | 2.46B | 0.79B | 0.84B | 0.96B | 2.28B | 0.87B | 0.85B | 0.92B | 2.58B | 0.99B | 1.00B | 1.00B | 2.73B | 1.20B | 1.25B | 1.30B | 1.28B | 1.36B |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | 43.01B | 43.07B | 43.58B | 43.52B | 44.53B | 46.20B | 44.19B | 44.73B | 44.54B | 46.07B | 45.46B | 47.19B | 47.42B | 47.96B | 49.89B | 49.20B | 49.96B | 51.48B | 50.93B | 52.95B |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | 45.47B | 45.39B | 45.74B | 45.95B | 47.02B | 49.14B | 47.33B | 47.81B | 47.71B | 49.44B | 48.42B | 50.15B | 50.28B | 51.05B | 52.60B | 52.07B | 52.53B | 54.14B | 53.66B | 55.94B |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | 2.04B | | | | 2.42B | | | | 2.18B | | | | 2.40B | | | | 2.51B | |
|
Notes Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | 0.20B | | | | 0.19B | | | | 0.09B | | | | 0.07B | | | | 0.30B | |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | 2.23B | | | | 2.61B | | | | 2.27B | | | | 2.47B | | | | 2.81B | |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | 0.22B | 0.19B | 1.29B | 0.25B | 0.32B | 0.18B | 1.83B | 0.27B | 0.06B | 0.06B | 0.09B | 0.09B | 0.05B | 0.07B | 0.07B | 0.10B | 0.26B | 0.21B | 0.30B | 0.43B |
|
Current Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Deferred Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | 2.15B | 2.19B | 0.28B | 2.33B | 2.39B | 2.52B | 0.44B | 2.49B | 2.40B | 2.61B | 0.42B | 2.55B | 2.53B | 2.52B | 0.43B | 2.63B | 2.69B | 2.80B | 2.73B | 2.82B |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | 2.83B | 3.03B | 3.81B | 3.83B | 3.91B | 4.71B | 4.87B | 4.55B | 4.03B | 4.75B | 4.38B | 4.90B | 4.15B | 4.20B | 4.32B | 3.79B | 4.45B | 4.00B | 5.39B | 6.17B |
|
Capital Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | 0.27B | 0.27B | 0.26B | 0.27B | 0.26B | 0.26B | 0.25B | 0.25B | 0.25B | 0.26B | 0.25B | 0.26B | 0.25B | 0.25B | 0.25B | 0.24B | 0.25B | 0.25B | 0.25B | 0.26B |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | 19.48B | 19.37B | 18.81B | 18.99B | 19.26B | 19.88B | 19.10B | 19.58B | 19.96B | 20.27B | 20.01B | 20.31B | 20.96B | 21.78B | 22.35B | 22.69B | 22.17B | 23.32B | 22.03B | 22.44B |
|
Pension (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | 0.44B | | | | | 0.23B | 0.20B | | | 0.22B | 0.22B | | | 0.33B | 0.30B | | | | |
|
Minority Interest (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | 1.29B | | | | 1.33B | | | | 1.34B | | | | 1.46B | | | | 1.48B | |
|
Liabilities from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.10B | 0.10B | | | | | | | | | | |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | 2.88B | | | 0.15B | 2.99B | | | | 3.23B | | | | 3.59B | | | | 4.98B | |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | 1.25B | 1.21B | 1.12B | 1.07B | 1.07B | 1.10B | 0.84B | 0.83B | 0.82B | 0.87B | 0.93B | 0.95B | 0.95B | 0.94B | 0.94B | 0.92B | 0.92B | 0.94B | 0.91B | 1.00B |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | 27.52B | 27.69B | 28.03B | 28.31B | 28.81B | 30.44B | 29.66B | 29.90B | 29.63B | 31.01B | 30.35B | 31.38B | 31.30B | 32.23B | 33.16B | 32.90B | 33.14B | 34.12B | 34.19B | 35.63B |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | 28.78B | 28.89B | 29.15B | 29.37B | 29.88B | 31.54B | 30.51B | 30.73B | 30.45B | 31.88B | 31.28B | 32.33B | 32.25B | 33.17B | 34.10B | 33.82B | 34.06B | 35.06B | 35.11B | 36.63B |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | 19.70B | 19.56B | 20.10B | 19.24B | 19.58B | 20.06B | 20.93B | 19.84B | 20.02B | 20.33B | 20.09B | 20.40B | 21.01B | 21.85B | 22.42B | 22.79B | 22.44B | 23.53B | 22.33B | 22.87B |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | 16.70B | 16.50B | 15.30B | 16.57B | 17.15B | 17.60B | 16.83B | 17.07B | 17.25B | 17.56B | 17.14B | 17.82B | 18.03B | 17.88B | 18.51B | 18.25B | 18.47B | 19.08B | 18.55B | 19.31B |
|
Shareholder's Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | 15.30B | | | | 15.49B | | | | 17.14B | | | | 18.51B | | | | 17.07B | |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | 45.47B | 45.39B | 45.74B | 45.95B | 47.02B | 49.14B | 47.33B | 47.81B | 47.71B | 49.44B | 48.42B | 50.15B | 50.28B | 51.05B | 52.60B | 52.07B | 52.53B | 54.14B | 53.66B | 55.94B |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | 2.91B | 2.69B | -0.03B | 2.81B | 3.01B | 2.79B | 0.74B | 2.88B | 3.12B | 3.00B | 0.48B | 3.18B | 3.37B | 3.25B | 1.48B | 3.28B | 3.68B | 3.77B | 3.56B | 3.75B |
|
Preferred Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | -0.03B | -0.04B | 1.29B | -0.01B | -0.03B | -0.04B | 1.20B | -0.01B | -0.02B | -0.04B | 1.19B | -0.01B | -0.03B | -0.04B | 1.16B | -0.01B | -0.03B | 1.18B | 1.16B | -0.02B |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | 0.00B | | | | 0.00B | | | | 0.00B | | | | 0.00B | | | | 0.00B | |