|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.35B | 0.56B | 0.63B | 0.33B | 0.38B | 0.12B | 0.47B | 0.32B | 0.31B | 0.11B | 0.43B | 0.01B | 0.01B | 0.01B | 0.83B | 0.17B | 0.34B | 0.31B | 0.77B | 0.22B |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.35B | 0.56B | 0.63B | 0.33B | 0.38B | 0.12B | 0.47B | 0.32B | 0.31B | 0.11B | 0.43B | 0.01B | 0.01B | 0.01B | 0.83B | 0.17B | 0.34B | 0.31B | 0.77B | 0.22B |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.44B | 0.45B | 0.43B | 0.67B | 0.68B | 0.72B | 0.64B | 0.76B | 0.79B | 0.70B | 0.47B | 0.72B | 0.71B | 0.44B | 0.21B | 0.39B | 0.38B | 0.37B | 0.34B | 0.41B |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.18B | 1.36B | 1.31B | 1.35B | 1.37B | 1.56B | 1.24B | 1.30B | 1.27B | 1.30B | 1.54B | 1.66B | 1.69B | 1.71B | 1.68B | 2.02B | 1.81B | 1.87B | 1.76B | 1.99B |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.62B | 1.81B | 1.74B | 2.02B | 2.05B | 2.29B | 1.88B | 2.05B | 2.05B | 2.00B | 2.01B | 2.38B | 2.40B | 2.15B | 1.90B | 2.40B | 2.19B | 2.24B | 2.10B | 2.40B |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.14B | 0.14B | 0.16B | 0.19B | 0.20B | 0.17B | 0.18B | 0.19B | 0.19B | 0.19B | 0.19B | 0.20B | 0.20B | 0.20B | 0.21B | 0.21B | 0.21B | 0.22B | 0.22B | 0.23B |
|
Current Deferred Tax Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.06B | 0.07B | 0.05B | 0.08B | 0.07B | 0.06B | 0.05B | 0.08B | 0.08B | 0.11B | 0.08B | 0.10B | 0.11B | 0.09B | 0.09B | 0.10B | 0.07B | 0.07B | 0.08B | 0.10B |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.32B | 2.79B | 2.79B | 2.79B | 2.82B | 2.82B | 2.75B | 2.75B | 2.82B | 2.59B | 2.88B | 2.83B | 2.91B | 2.63B | 3.23B | 3.04B | 2.97B | 3.08B | 3.45B | 3.22B |
|
Buildings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.64B | | | | 2.81B | | | | 2.95B | | | | 3.18B | | | | 3.48B | |
|
Land & Improvements (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.33B | | | | 0.34B | | | | 0.35B | | | | 0.38B | | | | 0.40B | |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.00B | 3.04B | 3.11B | 3.09B | 3.10B | 3.14B | 3.20B | 3.18B | 3.20B | 3.20B | 3.30B | 3.30B | 3.34B | 3.38B | 3.45B | 3.54B | 3.58B | 3.63B | 3.73B | 3.74B |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.60B | 2.68B | 2.63B | 2.63B | 2.63B | 2.62B | 2.62B | 2.62B | 2.62B | 2.62B | 2.62B | 2.62B | 2.62B | 2.62B | 2.62B | 2.65B | 2.65B | 2.65B | 2.65B | 2.65B |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.50B | 1.19B | 1.16B | 1.12B | 1.09B | 1.05B | 1.02B | 0.99B | 0.95B | 0.92B | 0.89B | 0.86B | 0.84B | 0.81B | 0.78B | 0.76B | 0.75B | 0.72B | 0.69B | 0.67B |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.10B | 3.87B | 3.79B | 3.75B | 3.72B | 3.67B | 3.64B | 3.60B | 3.57B | 3.54B | 3.51B | 3.48B | 3.46B | 3.43B | 3.40B | 3.41B | 3.40B | 3.37B | 3.34B | 3.32B |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.09B | 0.01B | -0.31B | | | | | | | | | | | | | | | | | |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.41B | 0.44B | 0.42B | 0.41B | 0.40B | 0.40B | 0.39B | 0.62B | 0.65B | 0.67B | 0.89B | 0.38B | 0.39B | 0.41B | 1.42B | 1.46B | 1.49B | 0.43B | 5.57B | 0.39B |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.82B | 7.61B | 7.84B | 7.77B | 7.77B | 7.80B | 8.11B | 8.10B | 8.04B | 8.03B | 8.34B | 8.33B | 8.40B | 8.45B | 8.91B | 9.06B | 9.12B | 9.23B | 9.30B | 9.32B |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.13B | 10.40B | 10.63B | 10.56B | 10.59B | 10.62B | 10.86B | 10.85B | 10.86B | 10.62B | 11.21B | 11.17B | 11.31B | 11.08B | 12.14B | 12.10B | 12.10B | 12.31B | 12.75B | 12.53B |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.35B | 0.51B | 0.60B | 0.54B | 0.53B | 0.54B | 0.64B | 0.51B | 0.52B | 0.54B | 0.55B | 0.61B | 0.65B | 0.58B | 0.60B | 0.60B | 0.65B | 0.68B | 0.56B | 0.69B |
|
Notes Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.40B | | | | | | | | | | | | | | | | | | | |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.75B | 0.51B | 0.60B | 0.54B | 0.53B | 0.54B | 0.64B | 0.51B | 0.52B | 0.54B | 0.55B | 0.61B | 0.65B | 0.58B | 0.60B | 0.60B | 0.65B | 0.68B | 0.56B | 0.69B |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.30B | 0.13B | 0.25B | 0.34B | 0.34B | 0.35B | 0.34B | 0.23B | 0.23B | 0.13B | 0.13B | 0.23B | 0.23B | 0.22B | 0.20B | 0.20B | 0.12B | 0.20B | 0.22B | 0.12B |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.45B | 0.53B | 0.42B | 0.47B | 0.43B | 0.45B | 0.38B | 0.46B | 0.38B | 0.43B | 0.45B | 0.51B | 0.38B | 0.42B | 0.40B | 0.45B | 0.42B | 0.43B | 0.49B | 0.51B |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.40B | | | | | 0.40B | 0.40B | 0.40B | 0.48B | 0.26B | 0.23B | 0.20B | 0.94B | 0.90B | 0.50B | 0.50B | 0.00B | | | |
|
Current Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Deferred Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.66B | 0.67B | 0.65B | 0.69B | 0.76B | 0.77B | 0.77B | 0.81B | 0.83B | 0.88B | 1.06B | 0.94B | 0.89B | 0.74B | 0.77B | 0.65B | 0.97B | 0.89B | 1.22B | 0.82B |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.12B | 2.44B | 2.43B | 2.42B | 2.45B | 2.89B | 2.90B | 2.87B | 2.93B | 2.82B | 3.03B | 2.95B | 3.56B | 3.34B | 2.99B | 2.86B | 2.75B | 2.70B | 3.04B | 2.70B |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.69B | 3.32B | 3.30B | 3.20B | 3.10B | 2.60B | 2.51B | 2.50B | 2.40B | 2.21B | 2.21B | 2.23B | 1.72B | 1.71B | 2.70B | 2.70B | 2.70B | 2.70B | 2.70B | 2.70B |
|
Pension (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.39B | 0.38B | 0.37B | 0.40B | 0.40B | 0.36B | 0.21B | 0.26B | 0.26B | 0.26B | 0.24B | 0.24B | 0.23B | 0.23B | 0.21B | 0.14B | 0.20B | 0.20B | 0.20B | 0.15B |
|
Liabilities from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.15B | 0.31B | 0.29B | 0.29B | 0.27B | 0.42B | 0.39B | 0.36B | 0.34B | 0.37B | 0.35B | 0.34B | 0.32B | 0.38B | 0.37B | 0.36B | 0.50B | 0.57B | 0.61B |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.17B | 0.20B | 0.19B | 0.19B | 0.18B | 0.20B | 0.25B | 0.23B | 0.22B | 0.21B | 0.23B | 0.22B | 0.22B | 0.21B | 0.26B | 0.20B | 0.21B | 0.23B | 0.28B | 0.23B |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.52B | 0.36B | 0.36B | 0.36B | 0.50B | 0.49B | 0.46B | 0.46B | 0.47B | 0.45B | 0.38B | 0.39B | 0.39B | 0.41B | 0.44B | 0.45B | 0.45B | 0.45B | 0.44B | 0.45B |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.55B | 7.85B | 7.46B | 7.38B | 7.14B | 7.08B | 6.91B | 6.82B | 6.75B | 6.44B | 6.74B | 6.66B | 6.75B | 6.47B | 7.03B | 6.88B | 6.77B | 6.87B | 7.23B | 6.94B |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.07B | 8.21B | 7.82B | 7.74B | 7.63B | 7.57B | 7.37B | 7.29B | 7.21B | 6.89B | 7.12B | 7.04B | 7.13B | 6.88B | 7.47B | 7.33B | 7.22B | 7.33B | 7.68B | 7.39B |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.09B | 3.32B | 3.30B | 3.20B | 3.10B | 3.00B | 2.90B | 2.90B | 2.88B | 2.47B | 2.44B | 2.44B | 2.66B | 2.61B | 3.20B | 3.20B | 2.70B | 2.70B | 2.70B | 2.70B |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.07B | 2.19B | 2.81B | 2.82B | 2.95B | 3.05B | 3.49B | 3.56B | 3.65B | 3.73B | 4.09B | 4.13B | 4.18B | 4.20B | 4.67B | 4.77B | 4.88B | 4.98B | 5.07B | 5.15B |
|
Shareholder's Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.07B | 2.19B | 2.81B | 2.82B | 2.95B | 3.05B | 3.49B | 3.56B | 3.65B | 3.73B | 4.09B | 4.13B | 4.18B | 4.20B | 4.67B | 4.77B | 4.88B | 4.98B | 5.07B | 5.15B |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.13B | 10.40B | 10.63B | 10.56B | 10.59B | 10.62B | 10.86B | 10.85B | 10.86B | 10.62B | 11.21B | 11.17B | 11.31B | 11.08B | 12.14B | 12.10B | 12.10B | 12.31B | 12.75B | 12.53B |
|
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 | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.50B | -1.47B | -0.92B | -0.99B | -0.98B | -0.97B | -0.60B | -0.60B | -0.59B | -0.59B | -0.42B | -0.42B | -0.41B | 5.03B | 5.10B | -0.03B | 5.29B | -0.03B | 5.49B | 5.58B |