|
Cash & Equivalents (Quarter)
|
| | 0.33B | | 0.33B | 0.28B | 0.33B | 0.31B | 0.38B | 0.43B | 0.49B | 0.43B | 0.30B | 0.47B | 0.47B | 0.42B | 0.47B | 0.55B | 0.41B | 0.29B | 0.20B | 0.34B | 0.85B |
|
Cash & Current Investments (Quarter)
|
| | 0.33B | | 0.33B | 0.28B | 0.33B | 0.31B | 0.38B | 0.43B | 0.49B | 0.43B | 0.30B | 0.47B | 0.47B | 0.42B | 0.47B | 0.55B | 0.41B | 0.29B | 0.20B | 0.34B | 0.85B |
|
Receivables - Net (Quarter)
|
| | 1.22B | | 1.30B | 1.39B | 1.51B | 1.49B | 1.56B | 1.51B | 1.65B | 1.60B | 1.72B | 1.66B | 1.75B | 1.67B | 1.91B | 1.97B | 1.80B | 1.90B | 1.95B | 2.02B | 2.03B |
|
Receivables - Other (Quarter)
|
| | 0.07B | | 0.14B | 0.14B | 0.15B | 0.15B | 0.17B | 0.18B | 0.03B | 0.18B | 0.01B | 0.01B | 0.02B | 0.19B | 0.02B | 0.21B | 0.04B | 0.23B | 0.26B | 0.24B | 0.27B |
|
Receivables (Quarter)
|
| | 1.29B | | 1.44B | 1.54B | 1.65B | 1.64B | 1.73B | 1.68B | 1.67B | 1.78B | 1.73B | 1.67B | 1.77B | 1.85B | 1.93B | 2.18B | 1.84B | 2.13B | 2.21B | 2.26B | 2.30B |
|
Prepaid Assets (Quarter)
|
| | 0.28B | | 0.34B | 0.29B | 0.26B | 0.23B | 0.31B | 0.30B | 0.29B | 0.28B | 0.28B | 0.33B | 0.35B | 0.38B | 0.42B | 0.44B | 0.43B | 0.45B | 0.43B | 0.45B | 0.41B |
|
Current Assets (Quarter)
|
| | 1.84B | | 1.96B | 1.96B | 2.10B | 2.03B | 2.26B | 2.24B | 2.43B | 2.31B | 2.31B | 2.47B | 2.57B | 2.46B | 2.80B | 2.96B | 2.64B | 2.63B | 2.59B | 2.81B | 3.29B |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | 0.77B | | 0.84B | 0.85B | 0.86B | 0.83B | 0.91B | 0.91B | 0.96B | 0.96B | 0.96B | 0.92B | 0.95B | 0.95B | 1.09B | 1.16B | 1.16B | 1.22B | 1.26B | 1.20B | 1.15B |
|
Goodwill (Quarter)
|
| | 2.06B | | 2.06B | 2.04B | 2.02B | 1.99B | 2.77B | 2.60B | 2.73B | 2.77B | 2.80B | 2.73B | 2.89B | 2.87B | 3.66B | 3.68B | 3.55B | 3.62B | 3.83B | 3.78B | 3.78B |
|
Intangibles (Quarter)
|
| | 0.30B | | 0.29B | 0.27B | 0.26B | 0.24B | 0.56B | 0.58B | 0.57B | 0.56B | 0.54B | 0.51B | 0.57B | 0.54B | 0.94B | 1.06B | 0.99B | 0.98B | 1.01B | 0.96B | 0.91B |
|
Goodwill & Intangibles (Quarter)
|
| | 2.36B | | 2.35B | 2.32B | 2.27B | 2.23B | 3.33B | 3.18B | 3.30B | 3.32B | 3.35B | 3.24B | 3.46B | 3.41B | 4.61B | 4.74B | 4.54B | 4.60B | 4.83B | 4.74B | 4.69B |
|
Other Non-Current Assets (Quarter)
|
| | 0.15B | | 0.17B | 0.22B | 0.26B | 0.27B | 0.32B | 0.41B | 0.31B | 0.33B | 0.32B | 0.33B | 0.33B | 0.36B | 0.52B | 0.54B | 0.60B | 0.51B | 0.59B | 0.58B | 0.57B |
|
Non-Current Assets (Quarter)
|
| | 4.71B | | 5.11B | 5.17B | 5.17B | 5.10B | 6.45B | 6.56B | 6.79B | 6.78B | 6.82B | 6.62B | 6.94B | 6.92B | 8.56B | 8.94B | 8.62B | 8.69B | 9.34B | 9.10B | 8.97B |
|
Assets (Quarter)
|
| | 6.55B | | 7.07B | 7.13B | 7.27B | 7.13B | 8.71B | 8.81B | 9.22B | 9.09B | 9.13B | 9.09B | 9.51B | 9.38B | 11.36B | 11.90B | 11.27B | 11.32B | 11.93B | 11.91B | 12.26B |
|
Accounts Payables (Quarter)
|
| | 0.41B | | 0.46B | 0.50B | 0.62B | 0.55B | 0.59B | 0.57B | 0.72B | 0.65B | 0.57B | 0.60B | 0.71B | 0.61B | 0.69B | 0.75B | 0.78B | 0.72B | 0.69B | 0.72B | 0.76B |
|
Payables (Quarter)
|
| | 0.41B | | 0.46B | 0.50B | 0.62B | 0.55B | 0.59B | 0.57B | 0.72B | 0.65B | 0.57B | 0.60B | 0.71B | 0.61B | 0.69B | 0.75B | 0.78B | 0.72B | 0.69B | 0.72B | 0.76B |
|
Accumulated Expenses (Quarter)
|
| | 0.78B | | 0.97B | 1.01B | 1.00B | 0.94B | 1.01B | 0.95B | 0.99B | 0.91B | 0.95B | 0.97B | 0.97B | 0.98B | 1.29B | 1.41B | 1.27B | 1.40B | 1.38B | 1.52B | 1.49B |
|
Other Accumulated Expenses (Quarter)
|
| | 0.15B | | 0.13B | 0.27B | 0.22B | 0.15B | 0.19B | 0.16B | 0.19B | 0.21B | 0.28B | 0.28B | 0.33B | 0.31B | 0.40B | 0.37B | 0.39B | 0.40B | 0.52B | 0.43B | 0.43B |
|
Short term Debt (Quarter)
|
| | 0.06B | | 0.04B | 0.04B | 0.03B | 0.03B | 0.08B | 0.09B | 0.07B | 0.08B | 0.04B | 0.03B | 0.03B | 0.13B | 0.22B | 0.22B | 0.11B | 0.17B | 0.09B | 0.52B | 0.45B |
|
Current Leases (Quarter)
|
| | 0.33B | | 0.41B | 0.43B | 0.45B | 0.46B | 0.49B | 0.50B | 0.56B | 0.57B | 0.57B | 0.56B | 0.60B | 0.60B | 0.67B | 0.68B | 0.65B | 0.68B | 0.73B | 0.74B | 0.74B |
|
Total Current Liabilities (Quarter)
|
| | 1.74B | | 2.01B | 2.25B | 2.33B | 2.12B | 2.36B | 2.27B | 2.53B | 2.42B | 2.40B | 2.43B | 2.63B | 2.62B | 3.27B | 3.43B | 3.19B | 3.37B | 3.41B | 3.93B | 3.88B |
|
Non-Current Debt (Quarter)
|
| | 0.61B | | 0.58B | 0.93B | 0.93B | 0.91B | 1.80B | 1.79B | 1.74B | 1.70B | 1.62B | 1.62B | 1.62B | 1.51B | 2.55B | 2.56B | 2.52B | 2.54B | 2.60B | 2.18B | 2.62B |
|
Minority Interest (Quarter)
|
| | 0.12B | | 0.04B | 0.04B | 0.04B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.04B | 0.03B | 0.03B | 0.04B | 0.03B | 0.03B |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | 0.05B | | 0.06B | 0.06B | | | | | | | | | | | | | | | | | |
|
Operating Leases (Quarter)
|
| | 1.10B | | 1.34B | 1.38B | 1.84B | 1.84B | 2.06B | 1.70B | 1.85B | 1.80B | 2.41B | 2.36B | 1.84B | 1.84B | 2.65B | 2.75B | 1.90B | 1.91B | 2.14B | 2.06B | 2.04B |
|
Other Non-Current Liabilities (Quarter)
|
| | 0.15B | | 0.16B | 0.18B | 0.23B | 0.33B | 0.41B | 0.44B | 0.42B | 0.45B | 0.45B | 0.42B | 0.47B | 0.51B | 0.63B | 0.70B | 0.62B | 0.59B | 0.81B | 0.75B | 0.71B |
|
Total Non-Current Liabilities (Quarter)
|
| | 1.86B | | 2.15B | 2.55B | 2.55B | 2.63B | 3.78B | 3.93B | 4.01B | 3.95B | 3.91B | 3.84B | 3.94B | 3.85B | 5.16B | 5.33B | 5.04B | 5.05B | 5.54B | 4.99B | 5.37B |
|
Total Liabilities (Quarter)
|
-2.64B | -2.82B | 3.60B | -3.04B | 4.15B | 4.80B | 4.88B | 4.75B | 6.14B | 6.21B | 6.54B | 6.37B | 6.32B | 6.27B | 6.56B | 6.48B | 8.43B | 8.76B | 8.23B | 8.42B | 8.95B | 8.95B | 9.28B |
|
Total Debt (Quarter)
|
| | 0.67B | | 0.62B | 0.97B | 0.96B | 0.94B | 1.89B | 1.88B | 1.81B | 1.78B | 1.66B | 1.65B | 1.65B | 1.64B | 2.77B | 2.78B | 2.63B | 2.72B | 2.69B | 2.70B | 3.06B |
|
Common Equity (Quarter)
|
2.64B | 2.82B | 2.95B | 3.04B | 2.91B | 2.34B | 2.39B | 2.38B | 2.56B | 2.60B | 2.68B | 2.72B | 2.81B | 2.82B | 2.95B | 2.90B | 2.93B | 3.14B | 3.04B | 2.90B | 2.98B | 2.96B | 2.98B |
|
Shareholder's Equity (Quarter)
|
2.64B | 2.82B | 2.95B | 3.04B | 2.91B | 2.34B | 2.39B | 2.38B | 2.56B | 2.60B | 2.68B | 2.72B | 2.81B | 2.82B | 2.95B | 2.90B | 2.93B | 3.14B | 3.04B | 2.90B | 2.98B | 2.99B | 3.02B |
|
Liabilities and Shareholders Equity (Quarter)
|
| | 6.55B | | 7.07B | 7.13B | 7.27B | 7.13B | 8.71B | 8.81B | 9.22B | 9.09B | 9.13B | 9.09B | 9.51B | 9.38B | 11.36B | 11.90B | 11.27B | 11.32B | 11.93B | 11.91B | 12.26B |
|
Treasury Shares (Quarter)
|
| | | | | | 0.00B | | | | 0.00B | | | | 0.00B | | | | 0.00B | 0.00B | 0.01B | 0.01B | 0.01B |
|
Retained Earnings (Quarter)
|
| | | | 0.04B | 0.07B | 0.13B | -0.17B | -0.25B | -0.28B | 0.32B | -0.24B | -0.22B | 0.48B | 0.55B | -0.25B | -0.26B | 0.59B | 0.69B | 0.59B | -0.12B | 0.68B | 0.72B |