|
Real Estate - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.14B | 0.15B | 0.15B | 0.16B | 0.16B | 0.16B | 0.16B | 0.16B | 0.14B | 0.13B | 0.13B | 0.14B | 0.14B | 0.14B | 0.15B |
|
Receivables - Doubtful (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Receivables - Notes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Loans - Gross (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | -0.00B | -0.00B | -0.00B | -0.00B | 0.00B | 0.00B | 0.00B | -0.00B | 0.00B | 0.00B | -0.00B | -0.00B | |
|
Loans - Loss Allowance (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.32B | 1.08B | 1.25B | 2.98B | 2.99B | 2.67B | 2.60B | 2.33B | 2.20B | 0.07B | 1.86B | 1.92B | 2.15B | 2.17B | 0.19B | 2.13B | 1.97B | 2.03B | 1.51B | 1.42B |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.06B | 0.77B | 0.02B | 0.43B | 0.45B | 0.47B | 0.43B | 0.50B | 0.49B | 0.03B | 0.46B | 0.57B | 0.47B | 0.41B | 0.39B | 0.30B | 0.28B | 0.33B | 0.31B | 0.30B |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.05B | 0.03B | 0.04B | 0.30B | 0.30B | 0.31B | 0.32B | 0.05B | 0.04B | 0.02B | 0.08B | 0.03B | 0.03B | 0.02B | 0.18B | 0.04B | 0.21B | 0.22B | 0.04B | 0.05B |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.11B | 0.80B | 0.06B | 0.73B | 0.75B | 0.78B | 0.75B | 0.55B | 0.53B | 0.05B | 0.55B | 0.60B | 0.50B | 0.43B | 0.57B | 0.34B | 0.50B | 0.55B | 0.35B | 0.35B |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.12B | 0.11B | 0.11B | 0.10B | 0.11B | 0.10B | 0.07B | 0.08B | 0.08B | 0.01B | 0.07B | 0.05B | 0.04B | 0.03B | 0.02B | 0.02B | 0.03B | 0.02B | 0.03B | 0.03B |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.24B | 0.22B | 0.20B | 0.17B | 0.15B | 0.12B | 0.12B | 0.13B | 0.18B | 0.01B | 0.09B | 0.13B | 0.14B | 0.13B | 0.08B | 0.14B | 0.13B | 0.13B | 0.11B | 0.15B |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.97B | 3.47B | 3.53B | 5.02B | 4.80B | 4.44B | 4.15B | 3.98B | 3.90B | 0.19B | 3.54B | 3.63B | 3.75B | 3.60B | 3.40B | 3.28B | 3.20B | 3.31B | 3.29B | 3.22B |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.24B | 4.35B | 4.24B | 4.17B | 4.29B | 4.07B | 4.18B | 4.37B | 4.57B | 0.38B | 4.44B | 4.15B | 3.90B | 3.46B | 3.18B | 3.02B | 3.07B | 3.23B | 3.32B | 3.40B |
|
Long-Term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.27B | 0.39B | 1.29B | 0.19B | 0.17B | 0.14B | 2.56B | 0.16B | 0.15B | 0.16B | 2.48B | 0.18B | 0.19B | 0.15B | 2.22B | 0.15B | 0.18B | 0.21B | 0.19B | 0.23B |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.02B | 0.19B | | | | 0.01B | | | | 0.79B | | | | 0.67B | | | | 0.74B | 0.77B |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.13B | 2.13B | 0.73B | 2.02B | 2.06B | 2.03B | 0.32B | 2.18B | 2.30B | 0.04B | 0.86B | 2.40B | 2.39B | 2.16B | 1.27B | 1.89B | 1.97B | 2.04B | 2.10B | 1.41B |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.13B | 2.15B | 0.92B | 2.02B | 2.06B | 2.03B | 0.32B | 2.18B | 2.30B | 0.04B | 1.65B | 2.40B | 2.39B | 2.16B | 1.94B | 1.89B | 1.97B | 2.04B | 2.83B | 2.18B |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.49B | 1.57B | 1.60B | 0.73B | 0.78B | 0.79B | 0.95B | 1.03B | 1.12B | 0.06B | 1.04B | 1.01B | 1.08B | 1.09B | 1.03B | 1.00B | 1.03B | 1.02B | 0.77B | 0.79B |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01B | 0.02B | 0.01B | 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 |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 10.29B | 10.80B | 10.63B | 10.46B | 11.40B | 11.22B | 11.06B | 11.55B | 12.13B | 0.54B | 11.43B | 11.25B | 11.10B | 10.14B | 9.15B | 8.81B | 8.95B | 9.34B | 9.19B | 9.67B |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 14.26B | 14.27B | 0.42B | 15.47B | 16.20B | 15.66B | 7.60B | 15.53B | 16.03B | 0.73B | 8.26B | 14.88B | 14.85B | 13.74B | 12.55B | 12.09B | 12.15B | 12.65B | 12.48B | 12.89B |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.29B | 1.15B | 1.10B | 0.84B | 0.90B | 0.86B | 0.82B | 0.94B | 0.91B | 0.07B | 0.73B | 0.81B | 0.71B | 0.69B | 0.57B | 0.62B | 0.61B | 0.67B | 0.77B | 0.77B |
|
Notes Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.29B | 1.15B | 1.10B | 0.84B | 0.90B | 0.86B | 0.82B | 0.94B | 0.91B | 0.07B | 0.73B | 0.81B | 0.71B | 0.69B | 0.57B | 0.62B | 0.61B | 0.67B | 0.77B | 0.77B |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.08B | 0.07B | 0.10B | 0.06B | 0.06B | 0.07B | 0.07B | 0.02B | 0.07B | 0.01B | 0.09B | 0.09B | 0.08B | 0.08B | 0.06B | 0.06B | 0.07B | 0.08B | 0.08B | 0.08B |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.14B | 0.15B | 0.12B | 0.07B | 0.08B | 0.08B | 0.08B | 0.08B | 0.10B | 0.01B | 0.10B | 0.10B | 0.12B | 0.06B | 0.08B | 0.12B | 0.09B | 0.13B | 0.11B | 0.12B |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.07B | 0.10B | 0.20B | 0.08B | 0.05B | 0.05B | 0.05B | 0.01B | 0.56B | 0.03B | 0.57B | 0.80B | 0.23B | 0.23B | 0.23B | 0.21B | 0.20B | 0.20B | 0.20B | 0.02B |
|
Current Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.06B | 0.07B | 0.07B | 0.07B | 0.07B | 0.06B | 0.07B | 0.07B | 0.07B | 0.01B | 0.07B | 0.07B | 0.07B | 0.06B | 0.06B | 0.06B | 0.06B | 0.07B | 0.09B | 0.10B |
|
Current Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.08B | 0.07B | 0.37B | 0.21B | 0.21B | 0.17B | 0.23B | 0.05B | 0.05B | 0.00B | 0.04B | 0.04B | 0.04B | 0.04B | 0.07B | 0.05B | 0.05B | 0.00B | 0.02B | 0.00B |
|
Current Deferred Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.80B | 0.64B | 0.43B | 0.11B | 0.10B | 0.10B | 0.01B | 0.02B | 0.02B | 0.00B | 0.02B | 0.02B | 0.02B | 0.02B | 0.01B | 0.01B | 0.01B | 0.02B | 0.02B | 0.02B |
|
Curent Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.93B | 2.58B | 2.73B | 1.91B | 1.95B | 1.88B | 1.75B | 1.67B | 6.05B | 0.14B | 1.99B | 2.28B | 1.63B | 1.48B | 1.36B | 4.17B | 4.40B | 4.53B | 1.54B | 4.42B |
|
Capital Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.03B | 6.17B | 5.87B | 5.44B | 5.63B | 5.27B | 5.30B | 5.30B | 4.83B | 4.73B | 4.48B | 4.33B | 5.22B | 4.99B | 4.91B | 4.54B | 4.35B | 4.47B | 4.49B | 4.67B |
|
Convertible Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.27B | | | | | | | | | | | | | | | | | | |
|
Total Long Term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deffered Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.26B | -1.90B | -4.00B | -4.15B | 19.23B | 0.28B | 0.28B | 0.25B | 0.23B | 0.22B | 0.23B | 0.24B | 0.24B | 0.24B |
|
Pension (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.11B | 0.11B | 0.09B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.05B | 0.00B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.05B | 0.05B |
|
Minority Interest (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Liabilities from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.14B | 0.15B | 0.20B | | | | | | | | | | | | | | |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.38B | 0.46B | 0.40B | 0.36B | 0.36B | 0.35B | 0.36B | 0.36B | 0.36B | 0.06B | 0.34B | 0.28B | 0.27B | 0.22B | 0.21B | 0.19B | 0.18B | 0.18B | 0.21B | 0.27B |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.08B | 0.15B | 0.11B | 0.11B | 0.16B | 0.13B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.10B | 0.06B | 0.06B | 0.04B | 0.13B | 0.15B | 0.15B |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.20B | 0.19B | 0.31B | 0.09B | 0.09B | 0.09B | -1.38B | -0.40B | -1.27B | -1.76B | -1.71B | 0.09B | -1.31B | -1.59B | -1.50B | 0.17B | 0.18B | 0.20B | -0.82B | 0.21B |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.81B | 7.03B | 6.78B | 6.30B | 6.55B | 6.15B | 6.13B | 6.15B | 1.17B | 0.09B | 5.31B | 5.10B | 6.06B | 5.77B | 5.62B | 0.85B | 0.89B | 0.93B | 5.34B | 0.98B |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.74B | 9.61B | 1.18B | 8.21B | 8.49B | 8.03B | 0.19B | 7.83B | 7.91B | 0.23B | 7.30B | 7.38B | 7.68B | 7.26B | 6.98B | 6.62B | 6.38B | 6.69B | 6.88B | 6.95B |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.10B | 6.27B | 6.07B | 5.51B | 5.68B | 5.32B | 5.35B | 5.31B | 5.40B | 4.77B | 5.05B | 5.13B | 5.45B | 5.22B | 5.13B | 4.75B | 4.55B | 4.67B | 4.70B | 4.69B |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.52B | 4.67B | 4.66B | 7.27B | 7.71B | 7.63B | 7.33B | 7.71B | 8.12B | 8.34B | 7.68B | 7.50B | 7.17B | 6.48B | 5.11B | 5.47B | 5.77B | 5.96B | 5.08B | 5.94B |
|
Shareholder's Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.77B | 3.92B | 4.66B | 6.52B | 6.94B | 6.85B | 7.33B | 6.85B | 7.22B | 0.50B | 7.68B | 6.59B | 6.63B | 5.99B | 5.57B | 5.02B | 5.29B | 5.46B | 5.08B | 5.40B |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 14.26B | 14.27B | 0.42B | 15.47B | 16.20B | 15.66B | 7.60B | 15.53B | 16.03B | 0.73B | 8.26B | 14.88B | 14.85B | 13.74B | 12.55B | 12.09B | 12.15B | 12.65B | 12.48B | 12.89B |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.74B | -0.73B | -0.69B | -0.62B | -0.62B | -0.68B | -0.64B | -0.72B | -0.64B | -0.67B | -0.68B | -0.71B | -0.86B | -0.79B | -0.70B | -0.68B | -0.68B | -0.76B | 0.82B | -0.86B |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.73B | -0.63B | -0.05B | -0.70B | -0.58B | -0.63B | 6.66B | -0.53B | 7.22B | -0.56B | 7.22B | -0.54B | -0.61B | -0.64B | -0.64B | 5.50B | 5.70B | 5.92B | 5.61B | 5.91B |
|
Shares Outstanding (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.95B | | | | 4.18B | | | | 4.57B | | | | 3.87B | | | | 4.16B | |