|
Cash & Equivalents (Quarter)
|
| | 5.00B | 3.47B | 4.59B | 3.60B | 3.13B | 3.74B | 70.92B | 3.65B | 4.49B | 4.19B | 74.00B | 76.27B | 3.65B | 3.82B | 69.94B | 70.88B | | 72.03B | 74.19B | 73.80B | | 5.16B | 4.10B | 3.81B | 5.99B | 4.04B | 3.46B | 3.08B | | 3.02B | 2.85B | 2.84B | | 2.84B | 2.24B | 2.30B | | 2.02B | 1.72B | 1.63B | | 2.41B | 2.52B | 2.74B | | 1.96B | 2.21B | 1.94B | | 1.29B | 1.72B | 1.56B | | 1.75B | 2.17B | 1.99B | | 1.95B | 1.93B | 2.06B | 2.05B | 1.89B | 1.80B | 2.04B | 2.04B |
|
Short-term Investments (Quarter)
|
| | | | | | 0.68B | | 0.00B | 2.25B | 0.79B | 0.00B | 0.75B | 1.38B | 0.03B | | | 0.51B | 0.00B | 0.02B | 0.59B | | | 0.02B | 0.00B | 0.46B | | | | | | | | | 0.11B | 0.01B | 0.00B | 0.25B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash & Current Investments (Quarter)
|
| | 5.00B | 3.47B | 4.59B | 3.60B | 3.81B | 3.74B | 70.93B | 5.90B | 5.28B | 4.19B | 74.75B | 77.65B | 3.69B | 3.82B | 69.94B | 71.39B | 0.00B | 72.05B | 74.79B | 73.80B | | 5.17B | 4.10B | 4.27B | 5.99B | 4.04B | 3.46B | 3.08B | | 3.02B | 2.85B | 2.84B | 0.11B | 2.85B | 2.24B | 2.55B | | 2.02B | 1.72B | 1.63B | | 2.41B | 2.52B | 2.74B | | 1.96B | 2.21B | 1.94B | | 1.29B | 1.72B | 1.56B | | 1.75B | 2.17B | 1.99B | | 1.95B | 1.93B | 2.06B | 2.05B | 1.89B | 1.80B | 2.04B | 2.04B |
|
Receivables - Other (Quarter)
|
17.41B | 17.31B | 0.01B | 17.33B | 17.28B | 17.22B | 17.19B | 17.10B | 17.00B | 16.98B | 17.00B | 17.19B | 17.18B | 17.20B | 17.23B | 17.21B | 17.24B | 17.22B | 17.22B | 17.23B | 17.28B | 17.37B | 17.29B | 17.34B | 17.30B | 17.28B | 17.25B | 17.59B | 17.56B | 17.54B | 17.75B | 17.68B | 17.61B | 17.55B | 17.57B | 17.48B | 17.39B | 17.35B | 17.28B | 17.26B | 17.21B | 17.18B | 17.10B | 17.08B | 16.90B | 16.79B | 16.82B | 16.74B | 16.67B | 16.67B | 16.81B | 16.76B | 16.63B | 16.56B | 19.00B | 19.54B | 19.05B | 17.59B | 19.02B | 18.29B | 17.71B | 18.60B | 17.59B | 17.72B | 17.64B | 17.91B | 17.84B |
|
Long-Term Investments (Quarter)
|
| | 8.32B | 0.05B | 0.36B | | 2.57B | 1.99B | 2.38B | 2.76B | 4.83B | 5.20B | 6.11B | 6.04B | 6.16B | 6.13B | 5.80B | 5.80B | 5.87B | 5.80B | 5.97B | 6.16B | 2.24B | 6.08B | 5.85B | | 5.50B | 5.53B | 4.65B | 75.26B | 71.57B | 4.40B | 4.46B | 73.10B | 4.08B | 3.81B | 3.73B | 1.35B | 3.98B | 4.25B | 4.42B | 72.27B | 4.30B | 4.00B | 4.38B | 2.40B | 74.70B | 4.06B | 3.89B | 72.72B | 3.91B | 3.62B | 3.45B | 0.59B | 3.25B | 3.18B | 3.11B | 3.01B | 3.22B | 3.15B | 3.09B | 3.03B | 0.65B | 2.97B | 2.97B | 59.41B | 0.77B |
|
Goodwill (Quarter)
|
| | 1.32B | | | | 1.33B | 1.33B | 1.33B | 1.33B | 1.25B | 1.26B | | | | | | | | | | 0.15B | | | | | 0.01B | | | | 0.01B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Intangibles (Quarter)
|
| | 0.93B | | | | 0.74B | 0.71B | 0.69B | 0.63B | 0.58B | 0.57B | | | | | | | | | | | 2.90B | | | | 2.86B | | | | 2.86B | | | | 2.93B | | | | | | | | | | | | 0.16B | 0.15B | 0.15B | 0.15B | 0.14B | 0.16B | 0.24B | 0.24B | 0.20B | 0.20B | 0.20B | 0.20B | 0.20B | 0.20B | 0.20B | 0.20B | 0.20B | 0.19B | 0.18B | 0.18B | |
|
Goodwill & Intangibles (Quarter)
|
| | 2.26B | | | | 2.07B | 2.04B | 2.02B | 1.95B | 1.83B | 1.83B | | | | | | | | | | 0.15B | 0.27B | | | | 0.36B | 0.29B | 0.27B | 0.26B | 0.35B | 0.38B | 0.33B | 0.32B | 0.30B | 0.34B | 0.35B | 0.35B | 0.33B | 0.27B | 0.24B | 0.21B | 0.20B | 0.26B | 0.22B | 0.21B | 0.20B | 0.15B | 0.15B | 0.15B | 0.14B | 0.16B | 0.24B | 0.24B | 0.20B | 0.20B | 0.20B | 0.20B | 0.20B | 0.20B | 0.20B | 0.20B | 0.20B | 0.19B | 0.18B | 0.18B | 0.20B |
|
Long-Term Deferred Tax (Quarter)
|
| | 0.09B | | | | 1.10B | 1.19B | 1.29B | | 0.47B | | | | | | | | | | | | 2.96B | | | | 2.71B | | | | 1.59B | | 0.02B | 0.02B | 0.50B | 0.60B | 0.60B | 0.65B | 0.74B | 0.57B | 0.38B | 0.24B | 0.42B | 0.32B | 0.29B | 0.25B | 0.07B | 0.31B | 0.21B | 0.21B | 0.12B | 0.42B | 1.05B | 1.53B | 1.98B | 2.00B | 1.95B | 1.58B | 1.95B | 1.84B | 1.78B | 1.85B | 1.73B | 1.66B | 1.68B | 1.79B | 1.80B |
|
Other Non-Current Assets (Quarter)
|
| | 0.95B | | | | 0.81B | 0.88B | 0.99B | 1.00B | 0.96B | 0.98B | | | 0.44B | 0.44B | | | | | | | 2.14B | | | | 0.52B | 0.58B | 0.64B | | 0.67B | 0.70B | 0.71B | 0.55B | 0.45B | 0.43B | 0.57B | 0.47B | 0.40B | 0.53B | 0.56B | 5.12B | 0.44B | 0.46B | 0.45B | 0.45B | 0.40B | | 0.40B | 0.40B | 0.39B | 0.44B | 0.41B | 0.40B | 0.49B | 0.48B | 0.45B | 0.45B | 0.49B | 0.52B | 0.52B | 0.44B | 0.44B | 0.49B | 0.48B | 0.42B | 0.42B |
|
Assets (Quarter)
|
| | 108.19B | | | | 112.39B | 112.94B | 112.35B | 113.89B | 112.19B | 110.98B | | | | | | | | | | | 111.32B | | | | 106.43B | 107.17B | 108.21B | 108.85B | 104.66B | 104.69B | 105.02B | 104.63B | 105.30B | 103.77B | 102.48B | 102.12B | 100.92B | 102.19B | 104.31B | 105.65B | 101.34B | 98.84B | 103.64B | 104.92B | 105.75B | 98.56B | 100.65B | 99.88B | 99.17B | 93.49B | 89.07B | 85.94B | 89.71B | 91.18B | 89.84B | 85.47B | 90.82B | 89.19B | 87.54B | 90.76B | 86.82B | 87.26B | 87.34B | 88.49B | 88.08B |
|
Notes Payables (Quarter)
|
| | 0.93B | | | | 0.20B | | | | 0.20B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Payables (Quarter)
|
| | 0.93B | | | | 0.20B | | | | 0.20B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | 5.00B | | | 1.24B | 6.22B | | | 6.58B | 6.75B | 8.18B | 8.29B | 8.87B | 8.03B | 9.29B | 9.24B | 9.38B | 8.55B | 9.65B | 9.66B | 9.76B | 9.52B | 10.45B | 10.59B | 10.78B | 10.24B | 10.95B | 11.05B | 11.13B | 0.76B | 11.41B | 11.55B | 11.74B | 0.82B | 0.81B | 0.73B | 0.67B | 0.68B | 0.67B | 0.63B | 0.63B | 0.65B | 0.67B | 0.65B | 0.66B | 0.67B | 0.70B | 0.76B | 0.71B | 0.73B |
|
Short term Debt (Quarter)
|
| | 0.93B | | | | 0.76B | | | | 0.22B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Deferred Revenue (Quarter)
|
| | 4.71B | | | | 4.54B | 4.53B | 4.56B | 4.21B | 4.22B | 4.21B | | | | | | | | | | | | | | | 3.31B | 3.38B | 3.41B | 3.46B | 3.38B | 3.37B | 3.40B | 3.51B | 3.97B | 3.80B | 3.67B | 3.67B | 2.01B | 3.48B | 3.49B | 1.86B | 1.89B | 1.72B | 1.80B | 1.85B | 0.78B | 0.73B | 0.69B | 0.69B | 0.67B | 0.64B | 0.61B | 0.60B | 0.20B | 0.19B | 0.17B | 0.16B | 0.15B | 0.14B | 0.13B | 0.12B | 0.12B | 0.11B | 0.10B | 0.10B | 0.09B |
|
Non-Current Debt (Quarter)
|
| | 3.44B | | | | 3.44B | 3.43B | 3.37B | 3.28B | 3.26B | 2.60B | | | | | | | | | | | 1.98B | | | | 1.92B | 0.31B | 0.31B | 0.31B | 0.31B | 0.31B | 0.31B | 0.31B | 0.31B | 0.31B | 0.31B | 0.31B | 0.31B | 0.31B | 0.31B | 0.31B | 0.31B | | | | | | | | | | | | | | | | | | | | | | | | |
|
Pension (Quarter)
|
| | 29.47B | | | | 30.72B | 30.87B | 31.18B | 31.75B | 32.17B | 32.38B | | | | | | | | | | | 35.91B | | | | 36.48B | 36.78B | 37.15B | 37.41B | 37.06B | 37.29B | 37.77B | 38.02B | 38.47B | 37.95B | 37.91B | 38.02B | 37.94B | 38.37B | 39.58B | 40.49B | 40.38B | 39.34B | 41.46B | 41.99B | 11.82B | 40.63B | 42.16B | 41.79B | 60.09B | 38.90B | 38.13B | 38.09B | 55.41B | 57.56B | 56.44B | 51.74B | 57.66B | 55.55B | 53.77B | 57.30B | 53.61B | 54.16B | 54.11B | 55.36B | 55.23B |
|
Minority Interest (Quarter)
|
| | 1.07B | | | | 1.11B | 1.15B | 1.13B | 1.09B | 1.11B | 1.15B | | | | | | | | | | | | | | | 1.81B | 1.92B | | | 1.82B | | 1.98B | 2.02B | 1.91B | 1.84B | 1.83B | 1.82B | 1.74B | 1.81B | 1.83B | 1.76B | 0.45B | 0.39B | 0.45B | 0.48B | 0.50B | | | 0.78B | 0.76B | 0.74B | 0.75B | 0.76B | 0.76B | 0.79B | 0.81B | 0.82B | 0.85B | 0.87B | 0.89B | 0.94B | 0.94B | 0.97B | 0.99B | 1.01B | 1.02B |
|
Liabilities from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | 0.06B | 0.09B | | | | | | | 1.09B | | | | 0.13B | 0.13B | | | | | | | | | | | 2.11B | | | 2.30B | 0.18B | | 0.65B | 0.56B | 2.37B | 0.36B | 0.35B | 0.04B | 0.03B | 0.00B | 0.00B | 0.01B | 0.01B | 0.01B | 0.00B | 0.00B | | | | | 0.00B | 0.00B | | 0.00B | |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | 0.30B | | | | 1.62B | 1.69B | 1.94B | 1.75B | 0.84B | 0.61B | | | | | | | | | | | 0.86B | | | | 0.02B | 0.45B | 0.89B | 1.15B | 0.05B | 0.07B | 0.16B | 0.23B | 0.94B | 0.03B | 0.02B | 0.02B | 0.02B | 0.03B | 0.03B | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non-Current Liabilities (Quarter)
|
| | 6.30B | | | | 6.08B | 6.19B | 5.64B | 6.75B | 1.29B | 5.31B | 1.29B | 1.13B | 0.99B | | 0.80B | 0.95B | 1.02B | 0.83B | 0.81B | 0.80B | 3.23B | 1.09B | | | 3.00B | 3.60B | 3.20B | 3.28B | 2.92B | 2.66B | 2.63B | 2.00B | 1.91B | 1.84B | 1.97B | 0.84B | 1.53B | 1.68B | 1.72B | 1.45B | 1.39B | 1.69B | 2.08B | 1.91B | 1.61B | 1.71B | 1.66B | 1.57B | 1.51B | 1.42B | 1.47B | 1.68B | 1.69B | 1.49B | 1.61B | 2.04B | 1.77B | 1.89B | 1.97B | 1.86B | 2.03B | 1.93B | 2.05B | 2.06B | 2.13B |
|
Total Non-Current Liabilities (Quarter)
|
| | 88.54B | | | | 91.34B | 91.52B | 91.15B | 89.76B | 94.72B | 89.79B | -1.29B | -1.13B | -0.99B | | -0.80B | -0.95B | -16.64B | -0.83B | -0.81B | -0.80B | 91.28B | -18.17B | | | 88.79B | 87.60B | 88.00B | 88.82B | 87.28B | 87.31B | 87.39B | 87.54B | 88.06B | 87.07B | 85.77B | 86.66B | 85.20B | 85.62B | 86.99B | 88.06B | 85.32B | 82.32B | 86.47B | 87.78B | 88.31B | 82.09B | 83.82B | 82.25B | 81.39B | 76.92B | 75.03B | 74.21B | 79.64B | 81.46B | 79.97B | 74.55B | 80.71B | 78.42B | 76.22B | 79.65B | 75.41B | 75.64B | 75.50B | 76.61B | 76.19B |
|
Total Liabilities (Quarter)
|
| | 94.84B | -14.03B | -15.05B | -16.07B | 97.42B | 97.71B | 96.79B | 96.52B | 96.01B | 95.10B | | | | | | | -15.62B | | | | 94.52B | -17.08B | | | 91.79B | 91.20B | 91.20B | 92.10B | 90.19B | 89.97B | 90.02B | 89.54B | 89.97B | 88.91B | 87.74B | 87.50B | 86.73B | 87.31B | 88.71B | 89.51B | 86.71B | 84.01B | 88.55B | 89.69B | 89.93B | 83.80B | 85.49B | 83.82B | 82.91B | 78.33B | 76.50B | 75.89B | 81.33B | 82.95B | 81.58B | 76.59B | 82.48B | 80.31B | 78.19B | 81.50B | 77.44B | 77.58B | 77.56B | 78.67B | 78.32B |
|
Total Debt (Quarter)
|
| | 4.37B | | | | 4.20B | 3.43B | 3.37B | 3.28B | 3.48B | 2.60B | | | | | | | | | | | 1.98B | | | | 1.92B | 0.31B | 0.31B | 0.31B | 0.31B | 0.31B | 0.31B | 0.31B | 0.31B | 0.31B | 0.31B | 0.31B | 0.31B | 0.31B | 0.31B | 0.31B | 0.31B | | | | | | | | | | | | | | | | | | | | | | | | |
|
Common Equity (Quarter)
|
| | 13.35B | 14.03B | 15.05B | 16.07B | 13.54B | 13.78B | 15.56B | 16.28B | 16.18B | 14.74B | | | | | | | 15.62B | | | | 16.80B | 17.08B | | | 14.64B | 14.05B | 2.44B | 16.75B | 14.47B | 14.72B | 15.00B | 15.09B | 15.33B | 14.86B | 14.74B | 14.62B | 14.19B | 14.88B | 15.59B | 16.14B | 14.63B | 14.83B | 15.09B | 15.23B | 0.00B | 14.76B | 15.16B | 16.05B | 4.29B | 5.82B | 7.23B | 8.02B | 8.34B | 8.23B | 8.27B | 8.88B | 8.29B | 8.88B | 9.35B | 9.26B | 8.44B | 9.68B | 9.78B | 8.81B | 9.77B |
|
Shareholder's Equity (Quarter)
|
| | 13.35B | 14.03B | 15.05B | 16.07B | 13.54B | 13.78B | 14.43B | 16.28B | 16.18B | 15.88B | | | | | | | 15.62B | | | | 16.80B | 17.08B | | | 14.64B | 14.05B | 2.44B | 16.75B | 14.47B | 14.72B | 15.00B | 15.09B | 15.33B | 14.86B | 14.74B | 14.62B | 14.19B | 14.88B | 15.59B | 16.14B | 14.63B | 14.83B | 15.09B | 15.23B | -2.21B | 14.76B | 15.16B | 16.05B | 4.29B | 5.82B | 7.23B | 8.02B | 8.34B | 8.23B | 8.27B | 8.88B | 8.29B | 8.88B | 9.35B | 9.26B | 8.44B | 9.68B | 9.78B | 8.81B | 8.75B |
|
Liabilities and Shareholders Equity (Quarter)
|
| | 108.19B | | | | 112.39B | 112.94B | 112.35B | 113.89B | 112.19B | 110.98B | | | | | | | | | | | 111.32B | | | | 106.43B | 107.17B | 108.21B | 108.85B | 104.66B | 104.69B | 105.02B | 104.63B | 105.30B | 103.77B | 102.48B | 102.12B | 100.92B | 102.19B | 104.31B | 105.65B | 101.34B | 98.84B | 103.64B | 104.92B | 105.75B | 98.56B | 100.65B | 99.88B | 99.17B | 93.49B | 89.07B | 85.94B | 89.71B | 91.18B | 89.84B | 85.47B | 90.82B | 89.19B | 87.54B | 90.76B | 86.82B | 87.26B | 87.34B | 88.49B | 88.08B |
|
Treasury Shares (Quarter)
|
0.09B | 0.09B | 0.00B | 0.09B | 0.09B | 0.09B | 0.00B | 0.09B | 0.09B | 0.09B | 0.00B | 0.09B | 0.09B | 0.09B | 0.00B | 0.09B | 0.09B | 0.09B | | 0.09B | 0.09B | 0.09B | 0.00B | 0.09B | 0.09B | 0.09B | 0.00B | 0.09B | 0.09B | 0.09B | 0.02B | 0.09B | 0.09B | 0.09B | 0.01B | 0.09B | 0.09B | 0.09B | 0.00B | 0.09B | 0.09B | 0.09B | 0.01B | 0.09B | 0.09B | 0.09B | | 0.09B | 0.09B | 0.09B | 0.03B | 0.09B | 0.09B | 0.01B | 0.10B | 0.01B | 0.03B | 0.05B | 0.16B | 0.01B | 0.17B | 0.18B | 0.00B | 0.01B | 0.01B | 0.20B | 0.22B |
|
Retained Earnings (Quarter)
|
| | -0.16B | | | | 1.49B | 1.62B | 2.06B | 3.87B | 1.58B | 3.66B | | | | | | | 2.54B | | | | 4.45B | 4.69B | | | 3.01B | 0.62B | | | 3.09B | 3.10B | 3.10B | 2.05B | 3.03B | 2.63B | 2.33B | 2.07B | 2.04B | 2.49B | 3.01B | 3.62B | 3.43B | 3.81B | 4.45B | 4.14B | -7.11B | 3.67B | 3.83B | 3.80B | -5.86B | -4.55B | -3.29B | -2.63B | -2.61B | -2.85B | -2.86B | -2.22B | 1.21B | -2.09B | -1.69B | 1.51B | -1.64B | -1.42B | -1.37B | 1.73B | -1.32B |