|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.20B | 0.30B | 0.01B | 0.02B | 0.03B | 0.02B | 0.05B | 0.02B | 0.02B | 0.05B | 0.06B | 0.04B | 0.06B | 0.06B | 0.03B | 0.07B | 0.05B | 0.03B | 0.03B | 0.04B |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.20B | 0.30B | 0.01B | 0.02B | 0.03B | 0.02B | 0.05B | 0.02B | 0.02B | 0.05B | 0.06B | 0.04B | 0.06B | 0.06B | 0.03B | 0.07B | 0.05B | 0.03B | 0.03B | 0.04B |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.20B | 0.18B | 0.18B | 0.20B | 0.18B | 0.18B | 0.20B | 0.21B | 0.22B | 0.22B | 0.24B | 0.26B | 0.26B | 0.31B | 0.30B | 0.32B | 0.30B | 0.32B | 0.31B | 0.35B |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.22B | 0.17B | 0.22B | 0.22B | 0.22B | 0.22B | 0.28B | 0.24B | 0.27B | 0.30B | 0.37B | 0.34B | 0.35B | 0.33B | 0.36B | 0.43B | 0.35B | 0.34B | 0.33B | 0.33B |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.42B | 0.36B | 0.40B | 0.42B | 0.41B | 0.41B | 0.48B | 0.45B | 0.49B | 0.52B | 0.61B | 0.60B | 0.61B | 0.64B | 0.66B | 0.76B | 0.65B | 0.65B | 0.64B | 0.68B |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.03B | 0.85B | 1.07B | 1.10B | 1.13B | 1.19B | 1.36B | 1.54B | 1.72B | 1.72B | 1.96B | 2.10B | 2.36B | 2.75B | 2.64B | 2.56B | 2.66B | 2.73B | 2.74B | 2.73B |
|
Current Deferred Tax Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.02B | 0.05B | 0.03B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.03B | 0.02B | 0.04B | 0.02B | 0.03B | 0.06B | 0.07B | 0.06B | 0.05B | 0.03B | 0.07B | 0.04B |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.69B | 1.57B | 1.67B | 1.65B | 1.68B | 1.70B | 1.99B | 2.10B | 2.35B | 2.38B | 2.79B | 2.83B | 3.17B | 3.63B | 3.50B | 3.51B | 3.43B | 3.55B | 3.66B | 3.51B |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.65B | 1.64B | 1.96B | 1.99B | 2.00B | 2.04B | 2.13B | 2.16B | 2.23B | 2.22B | 2.25B | 2.49B | 2.49B | 2.88B | 2.86B | 2.89B | 3.05B | 3.14B | 3.14B | 3.12B |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.02B | 1.03B | 1.42B | 1.59B | 1.60B | 1.61B | 1.66B | 1.71B | 1.69B | 1.70B | 1.65B | 0.29B | 0.29B | 0.03B | 2.06B | 0.00B | 2.27B | 2.24B | 2.20B | 2.13B |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.24B | 0.24B | 0.39B | 0.46B | 0.47B | 0.48B | 0.52B | 0.55B | 0.74B | 0.72B | 0.70B | 0.95B | 0.87B | 0.87B | 0.95B | 0.95B | 1.02B | 1.01B | 0.93B | 0.92B |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.26B | 1.27B | 1.81B | 2.05B | 2.07B | 2.09B | 2.18B | 2.26B | 2.43B | 2.42B | 2.35B | 1.23B | 1.16B | 0.90B | 3.01B | 0.95B | 3.28B | 3.25B | 3.14B | 3.04B |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.05B | 0.05B | 0.04B | 0.08B | 0.12B | 0.04B | 0.18B | 0.16B | 0.18B | 0.20B | 0.16B | 0.18B | 0.17B | 0.07B | 0.15B | 0.14B | 0.14B | 0.13B | 0.14B | 0.13B |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.17B | 3.19B | 4.08B | 4.39B | 4.43B | 4.56B | 4.73B | 4.83B | 5.08B | 5.06B | 4.98B | 5.68B | 5.68B | 6.35B | 6.33B | 6.38B | 6.80B | 6.84B | 6.69B | 6.56B |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.86B | 4.76B | 5.75B | 6.04B | 6.10B | 6.25B | 6.72B | 6.92B | 7.42B | 7.44B | 7.77B | 8.51B | 8.85B | 9.98B | 9.82B | 9.89B | 10.23B | 10.39B | 10.35B | 10.06B |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.42B | 0.38B | 0.46B | 0.44B | 0.44B | 0.47B | 0.49B | 0.51B | 0.55B | 0.53B | 0.50B | 0.59B | 0.49B | 0.74B | 0.74B | 0.73B | 0.73B | 0.74B | 0.73B | 0.72B |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.42B | 0.38B | 0.46B | 0.44B | 0.44B | 0.47B | 0.49B | 0.51B | 0.55B | 0.53B | 0.50B | 0.59B | 0.49B | 0.74B | 0.74B | 0.73B | 0.73B | 0.74B | 0.73B | 0.72B |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.27B | 0.27B | 0.26B | 0.29B | 0.26B | 0.26B | 0.27B | 0.29B | 0.30B | 0.30B | 0.30B | 0.33B | 0.32B | 0.38B | 0.42B | 0.43B | 0.41B | 0.44B | 0.43B | 0.43B |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.06B | 0.06B | 0.22B | 0.09B | 0.12B | 0.14B | 0.13B | 0.09B | 0.08B | 0.08B | 0.11B | 0.16B | 0.17B | 0.20B | 0.18B | 0.14B | 0.16B | 0.22B | 0.26B | 0.29B |
|
Current Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.02B | 0.02B | 0.03B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.27B | 1.05B | 1.54B | 1.62B | 1.68B | 1.65B | 1.92B | 2.05B | 2.12B | 2.17B | 2.51B | 2.72B | 3.10B | 3.62B | 3.40B | 3.50B | 3.28B | 3.34B | 3.40B | 3.70B |
|
Capital Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.32B | 1.28B | 1.82B | 1.90B | 1.85B | 1.80B | 1.95B | 1.90B | 2.17B | 2.04B | 1.99B | 2.42B | 2.28B | 2.70B | 2.74B | 2.66B | 3.06B | 3.25B | 3.44B | 2.85B |
|
Non-Current Deffered Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Preferred Stock Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Minority Interest (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Liabilities from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.05B | 0.07B | 0.06B | 0.01B | 0.00B | 0.00B | 0.01B | | 0.01B | | | 0.02B | 0.02B | 0.02B | | 0.00B | 0.04B | |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.16B | 0.16B | 0.18B | 0.20B | 0.21B | 0.23B | 0.37B | 0.25B | 0.25B | 0.25B | 0.26B | 0.26B | 0.26B | 0.26B | 0.46B | 0.31B | 0.33B | 0.33B | 0.33B | 0.31B |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.21B | 0.21B | 0.26B | 0.25B | 0.23B | 0.24B | 0.24B | 0.24B | 0.23B | 0.22B | 0.21B | 0.21B | 0.21B | 0.28B | 0.28B | 0.28B | 0.28B | 0.27B | 0.23B | 0.21B |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.14B | 0.14B | 0.13B | 0.12B | 0.12B | 0.13B | 0.13B | 0.13B | 0.13B | 0.14B | 0.14B | 0.13B | 0.14B | 0.14B | 0.14B | 0.14B | 0.15B | 0.15B | 0.16B | 0.15B |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.96B | 2.69B | 3.80B | 3.97B | 3.98B | 3.91B | 4.35B | 4.44B | 4.77B | 4.69B | 4.96B | 5.60B | 5.85B | 6.86B | 6.71B | 6.75B | 6.95B | 7.19B | 7.40B | 7.07B |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.10B | 2.84B | 3.92B | 4.09B | 4.10B | 4.04B | 4.48B | 4.57B | 4.91B | 4.83B | 5.10B | 5.74B | 5.98B | 7.00B | 6.85B | 6.89B | 7.09B | 7.34B | 7.56B | 7.22B |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.38B | 1.33B | 2.04B | 1.99B | 1.97B | 1.94B | 2.08B | 1.99B | 2.25B | 2.12B | 2.10B | 2.57B | 2.45B | 2.89B | 2.91B | 2.80B | 3.22B | 3.47B | 3.70B | 3.14B |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.75B | 1.92B | 1.83B | 1.95B | 2.00B | 2.21B | 2.24B | 2.35B | 2.52B | 2.61B | 2.67B | 2.77B | 2.87B | 2.98B | 2.97B | 2.99B | 3.14B | 3.05B | 2.79B | 2.84B |
|
Shareholder's Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.75B | 1.92B | 1.83B | 1.95B | 2.00B | 2.21B | 2.24B | 2.35B | 2.52B | 2.61B | 2.67B | 2.77B | 2.87B | 2.98B | 2.97B | 2.99B | 3.14B | 3.05B | 2.79B | 2.84B |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.86B | 4.76B | 5.75B | 6.04B | 6.10B | 6.25B | 6.72B | 6.92B | 7.42B | 7.44B | 7.77B | 8.51B | 8.85B | 9.98B | 9.82B | 9.89B | 10.23B | 10.39B | 10.35B | 10.06B |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.00B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.10B | 2.27B | -0.16B | -0.12B | -0.13B | 2.92B | 3.07B | 0.02B | 3.39B | 0.03B | 0.03B | 0.03B | 0.03B | 4.03B | 0.00B | 0.02B | 0.05B | 0.03B | 0.03B | 4.55B |