|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.08B | 0.02B | 0.01B | 0.06B | 0.05B | 0.05B | 0.36B | 0.04B | 0.02B | 0.88B | 0.70B | 0.03B | 0.74B | 1.25B | 0.01B | 0.00B | 0.00B | 0.00B | 0.70B | 0.00B |
|
Short-term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.55B | 0.59B | 0.36B | 0.23B | 0.28B | 0.53B | 0.15B | 0.16B | 0.10B | 0.02B | 0.03B | 0.01B | 0.05B | 0.70B | 0.04B | 0.37B | 0.07B | 0.07B | 0.05B | 0.03B |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.63B | 0.61B | 0.37B | 0.28B | 0.33B | 0.58B | 0.51B | 0.20B | 0.12B | 0.91B | 0.73B | 0.05B | 0.79B | 1.96B | 0.05B | 0.37B | 0.07B | 0.07B | 0.75B | 0.03B |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.34B | 0.36B | 0.37B | 0.63B | 0.66B | 0.70B | 0.70B | 0.83B | 0.83B | 0.79B | 0.76B | 0.88B | 0.90B | 0.87B | 0.96B | 1.12B | 1.24B | 0.98B | 0.93B | 1.12B |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01B | 0.01B | 0.01B | 0.03B | 0.03B | -0.00B | 0.05B | 0.03B | 0.04B | | | | 0.00B | 0.00B | | | 0.00B | 0.00B | 0.00B | 0.01B |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.35B | 0.37B | 0.39B | 0.66B | 0.69B | 0.69B | 0.75B | 0.87B | 0.86B | 0.79B | 0.76B | 0.88B | 0.90B | 0.87B | 0.96B | 1.12B | 1.24B | 0.98B | 0.93B | 1.14B |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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 | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B |
|
Current Deferred Tax Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.06B | 0.06B | 0.01B | 0.15B | 0.15B | 0.02B | 0.13B | 0.18B | 0.04B | 0.05B | 0.18B | 0.20B | 0.06B | 0.18B | 0.15B | 0.17B | 0.17B | 0.10B | 0.13B | 0.06B |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.33B | 2.47B | 3.24B | 2.06B | 2.60B | 2.89B | 2.63B | 2.25B | 2.15B | 1.99B | 1.75B | 2.13B | 2.01B | 3.08B | 2.32B | 2.73B | 3.28B | 2.32B | 2.12B | 2.18B |
|
Buildings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.06B | | | | 2.66B | | | | 2.65B | | | | 1.59B | | | | 1.58B |
|
Construction in Progress (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.05B | | | | 0.03B | | | | 0.02B | | | | 0.04B | | | | 0.04B |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.16B | 3.12B | 2.88B | 2.85B | 2.52B | 2.29B | 2.36B | 2.38B | 2.37B | 2.38B | 2.37B | 2.34B | 2.26B | 2.09B | 1.63B | 1.69B | 1.70B | 1.73B | 1.73B | 1.58B |
|
Long-Term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.26B | 0.26B | 0.25B | 0.01B | 0.21B | 0.18B | 0.18B | 0.18B | 0.18B | 0.18B | 0.03B | 0.21B | 0.02B | 0.02B | 0.02B | 0.19B | 0.21B | 0.22B | 0.19B | 0.19B |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.29B | 0.29B | 0.29B | 2.96B | 3.01B | 3.08B | 3.12B | 3.10B | 3.14B | 3.21B | 3.20B | 3.21B | 2.27B | 2.27B | 2.28B | 2.54B | 2.46B | 3.45B | 3.45B | 3.45B |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.38B | 0.37B | 0.36B | 1.98B | 1.88B | 1.81B | 1.75B | 1.67B | 1.81B | 1.78B | 1.73B | 1.67B | 1.56B | 1.56B | 1.53B | 2.17B | 2.29B | 2.31B | 2.27B | 2.23B |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.67B | 0.66B | 0.65B | 4.94B | 4.89B | 4.89B | 4.87B | 4.77B | 4.96B | 4.99B | 4.93B | 4.88B | 3.84B | 3.83B | 3.80B | 4.71B | 4.76B | 5.76B | 5.71B | 5.68B |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01B | 0.02B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.26B | 0.28B | 0.29B | 0.31B | 0.36B | 0.43B | 0.44B | 0.44B | 0.47B | 0.49B | 0.50B | 0.49B | 0.52B |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.86B | 1.94B | 1.96B | 2.03B | 1.99B | 1.95B | 1.91B | 2.03B | 2.24B | 2.30B | 2.30B | 0.06B | 2.43B | 2.44B | 2.75B | 2.84B | 2.87B | 1.78B | 1.79B | 3.12B |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.44B | 6.49B | 6.24B | 1.71B | 10.09B | 9.76B | 9.77B | 10.06B | 10.47B | 10.60B | 10.57B | 10.70B | 9.71B | 9.67B | 9.55B | 10.59B | 10.72B | 13.59B | 13.59B | 11.86B |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.77B | 8.96B | 9.48B | 12.60B | 12.69B | 12.65B | 12.40B | 12.31B | 12.62B | 12.59B | 12.32B | 12.83B | 11.72B | 12.76B | 11.87B | 13.32B | 14.00B | 15.91B | 15.71B | 14.04B |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.10B | 0.11B | 0.11B | 0.52B | 0.55B | 0.55B | 0.40B | 0.50B | 0.54B | 0.49B | 0.37B | 0.49B | 0.54B | 0.49B | 0.35B | 0.47B | 0.56B | 0.48B | 0.36B | 0.45B |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.10B | 0.11B | 0.11B | 0.52B | 0.55B | 0.55B | 0.40B | 0.50B | 0.54B | 0.49B | 0.37B | 0.49B | 0.54B | 0.49B | 0.35B | 0.47B | 0.56B | 0.48B | 0.36B | 0.45B |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.18B | 0.11B | 0.30B | 0.19B | 0.12B | 0.39B | 0.45B | 0.41B | 0.47B | 0.16B | 0.18B | 0.47B | 0.44B | 0.47B | 0.62B | 0.56B | 0.63B | 0.62B | 0.60B | 0.59B |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.26B | 0.26B | 0.01B | 0.01B | 0.01B | 0.01B | 0.65B | 0.66B | 0.65B | 0.05B | 0.01B | 0.75B | 0.75B | 1.20B | 0.46B | 0.46B | 0.41B | 0.41B | 0.41B | 0.01B |
|
Current Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.03B | 0.03B | 0.03B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.03B | 0.03B | 0.03B | 0.03B | 0.04B | 0.04B | 0.04B |
|
Current Deferred Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.96B | 0.98B | 0.31B | 1.18B | 2.69B | 2.74B | 1.22B | 2.93B | 1.50B | 1.44B | 3.05B | 3.36B | 2.21B | 1.39B | 1.30B | 2.40B | 2.42B | 1.45B | 2.29B | 2.60B |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.95B | 1.02B | 0.88B | 2.23B | 2.52B | 2.41B | 2.96B | 3.29B | 3.35B | 2.62B | 2.41B | 3.58B | 3.38B | 3.74B | 2.94B | 3.27B | 3.35B | 3.29B | 3.08B | 2.89B |
|
Capital Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.98B | 2.99B | 2.98B | 3.97B | 3.81B | 3.80B | 3.80B | 2.45B | 2.45B | 3.05B | 3.05B | 2.31B | 3.06B | 3.88B | 2.69B | 3.33B | 3.92B | 5.63B | 5.61B | 4.27B |
|
Non-Current Deffered Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.68B | 0.67B | 0.67B | 1.35B | 1.41B | 1.46B | 1.48B | 1.50B | 1.57B | 1.64B | 1.70B | 1.76B | 0.75B | 0.79B | 0.81B | 0.84B | 0.85B | 0.90B | 0.96B | 1.01B |
|
Minority Interest (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 | 0.28B | 0.30B | 0.33B | 0.32B | 0.33B |
|
Liabilities from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.21B | | 0.01B | | | | | 0.02B | 0.01B | | | | | 0.03B | 0.10B | |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.36B | 0.37B | 0.36B | 0.35B | 0.32B | 0.29B | 0.29B | 0.30B | 0.29B | 0.29B | 0.28B | 0.27B | 0.25B | 0.25B | 0.25B | 0.24B | 0.24B | 0.26B | 0.25B | 0.24B |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.91B | 1.02B | 1.01B | 1.14B | 1.10B | 1.07B | 1.07B | 1.08B | 1.25B | 1.30B | 1.29B | 1.35B | 1.37B | 1.44B | 1.48B | 1.81B | 1.87B | 1.91B | 1.96B | 1.96B |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.97B | 5.04B | 4.88B | 1.27B | 8.06B | 7.97B | 7.88B | 7.53B | 7.67B | 7.60B | 7.43B | 7.92B | 6.69B | 7.47B | 6.68B | 7.69B | 8.37B | 10.11B | 9.93B | 8.42B |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.88B | 6.05B | 5.89B | 9.04B | 9.16B | 9.04B | 8.96B | 8.61B | 8.92B | 8.90B | 8.73B | 9.27B | 8.06B | 8.90B | 8.16B | 9.50B | 10.24B | 12.02B | 11.90B | 10.38B |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.24B | 3.25B | 2.99B | 3.98B | 3.82B | 3.80B | 4.46B | 3.11B | 3.10B | 3.10B | 3.06B | 3.06B | 3.81B | 5.09B | 3.14B | 3.78B | 4.33B | 6.03B | 6.01B | 4.28B |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.89B | 2.91B | 3.59B | 3.57B | 3.52B | 3.61B | 3.45B | 3.70B | 3.70B | 3.69B | 3.59B | 3.57B | 3.66B | 3.85B | 3.70B | 3.83B | 3.76B | 3.89B | 3.48B | 3.66B |
|
Shareholder's Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.89B | 2.91B | 3.59B | 3.57B | 3.52B | 3.61B | 3.45B | 3.70B | 3.70B | 3.69B | 3.59B | 3.57B | 3.66B | 3.85B | 3.70B | 3.55B | 3.76B | 3.89B | 3.48B | 3.66B |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.77B | 8.96B | 9.48B | 12.60B | 12.69B | 12.65B | 12.40B | 12.31B | 12.62B | 12.59B | 12.32B | 12.83B | 11.72B | 12.76B | 11.87B | 13.32B | 14.00B | 15.91B | 15.71B | 14.04B |
|
Treasury Shares (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 |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.08B | 3.08B | -0.24B | -0.24B | 3.09B | 3.30B | -0.29B | -0.24B | -0.22B | -0.21B | -0.22B | -0.17B | 3.85B | -0.23B | 3.89B | -0.27B | 3.68B | 3.67B | -0.14B | -0.15B |