|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.04B | 0.10B | 0.09B | 0.08B | 0.08B | 1.28B | 0.08B | 0.08B | 0.81B | 0.08B | 0.07B | 0.07B | 0.07B | 0.07B | 0.07B | 0.73B | 0.37B | 0.07B | 0.92B | 0.56B |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.04B | 0.10B | 0.09B | 0.08B | 0.08B | 1.28B | 0.08B | 0.08B | 0.81B | 0.08B | 0.07B | 0.07B | 0.07B | 0.07B | 0.07B | 0.73B | 0.37B | 0.07B | 0.92B | 0.56B |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.95B | 1.01B | 1.07B | 1.05B | 1.29B | 1.28B | 1.33B | 1.30B | 1.40B | 1.40B | 1.49B | 1.47B | 1.58B | 1.60B | 1.58B | 1.57B | 1.68B | 1.65B | 1.69B | 1.68B |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.95B | 1.01B | 1.07B | 1.05B | 1.29B | 1.28B | 1.33B | 1.30B | 1.40B | 1.40B | 1.49B | 1.47B | 1.58B | 1.60B | 1.58B | 1.57B | 1.68B | 1.65B | 1.69B | 1.68B |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Deferred Tax Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.12B | 0.12B | 0.09B | 0.13B | 0.17B | 0.14B | 0.15B | 0.16B | 0.15B | 0.16B | 0.12B | 0.10B | 0.14B | 0.13B | 0.19B | 0.15B | 0.14B | 0.23B | 0.12B | 0.27B |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.38B | 2.69B | 2.87B | 2.86B | 2.84B | 2.98B | 2.87B | 2.56B | 2.58B | 2.48B | 2.61B | 3.18B | 2.69B | 3.57B | 3.27B | 2.76B | 2.47B | 3.12B | 3.00B | 2.77B |
|
Buildings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.36B | | | | 0.35B | | | | 0.36B | | | | 0.37B | | | | 0.39B | |
|
Construction in Progress (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01B | | | | 0.02B | | | | 0.04B | | | | 0.07B | | | | 0.06B | |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.32B | 0.30B | 0.30B | 0.29B | 0.27B | 0.25B | 0.28B | 0.29B | 0.30B | 0.30B | 0.38B | 0.38B | 0.38B | 0.40B | 0.41B | 0.42B | 0.44B | 0.45B | 0.68B | 0.67B |
|
Long-Term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.09B | 5.08B | 5.07B | 5.06B | 5.03B | 4.99B | 5.03B | 5.04B | 5.05B | 5.03B | 5.05B | 5.04B | 5.04B | 5.07B | 5.04B | 5.05B | 5.08B | 5.08B | 5.08B | 5.07B |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.90B | 4.89B | 4.88B | 4.88B | 4.85B | 4.81B | 4.84B | 4.84B | 4.84B | 4.83B | 4.85B | 4.83B | 4.99B | 5.01B | 4.99B | 5.00B | 5.03B | 5.02B | 5.02B | 5.01B |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.99B | 9.97B | 9.95B | 9.94B | 9.88B | 9.80B | 9.87B | 9.88B | 9.89B | 9.86B | 9.90B | 9.88B | 10.04B | 10.08B | 10.03B | 10.05B | 10.11B | 10.10B | 10.10B | 10.08B |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.26B | 0.24B | 0.21B | 0.21B | 0.21B | 0.21B | 0.20B | 0.20B | 0.20B | 0.20B | 0.14B | 0.14B | 0.14B | 0.14B | 0.32B | 0.32B | 0.32B | 0.32B | 0.25B | 0.23B |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.44B | 0.45B | 0.45B | 0.54B | 0.53B | 0.60B | 0.58B | 0.49B | 0.54B | 0.55B | 0.51B | 0.50B | 0.50B | 0.48B | 0.50B | 0.49B | 0.53B | 0.51B | 0.48B | 0.40B |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 12.71B | 12.62B | 12.57B | 12.60B | 12.54B | 12.53B | 12.64B | 12.65B | 12.72B | 12.72B | 12.79B | 12.75B | 13.05B | 13.12B | 13.25B | 13.28B | 13.44B | 13.52B | 13.78B | 13.61B |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 15.09B | 15.31B | 15.44B | 15.46B | 15.38B | 15.51B | 15.51B | 15.21B | 15.30B | 15.20B | 15.40B | 15.93B | 15.74B | 16.69B | 16.52B | 16.04B | 15.90B | 16.64B | 16.77B | 16.39B |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.35B | 1.43B | 1.57B | 1.60B | 1.65B | 1.73B | 1.79B | 1.70B | 1.69B | 1.88B | 1.98B | 1.94B | 1.91B | 2.07B | 2.12B | 2.16B | 2.30B | 2.60B | 2.34B | 2.38B |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.35B | 1.43B | 1.57B | 1.60B | 1.65B | 1.73B | 1.79B | 1.70B | 1.69B | 1.88B | 1.98B | 1.94B | 1.91B | 2.07B | 2.12B | 2.16B | 2.30B | 2.60B | 2.34B | 2.38B |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.05B | 0.05B | 0.05B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.54B | 0.54B | 0.54B | 0.54B | 0.04B | 0.04B | 0.03B | 0.03B |
|
Current Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Deferred Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.39B | 0.30B | 1.17B | 0.27B | 1.05B | 0.27B | 1.33B | 0.44B | 0.46B | 0.46B | 0.50B | 1.56B | 0.50B | 0.54B | 0.66B | 0.66B | 1.91B | 1.98B | 2.35B | 2.40B |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.78B | 2.62B | 3.02B | 3.08B | 3.19B | 3.37B | 3.37B | 3.39B | 3.44B | 3.56B | 3.72B | 3.77B | 4.23B | 4.49B | 4.70B | 4.83B | 4.58B | 4.70B | 4.51B | 4.56B |
|
Capital Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.72B | 8.71B | 8.71B | 8.72B | 8.70B | 8.69B | 8.71B | 8.71B | 8.70B | 8.68B | 9.16B | 10.13B | 9.63B | 10.63B | 10.62B | 10.62B | 10.91B | 11.60B | 12.34B | 12.33B |
|
Non-Current Deffered Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.80B | 0.79B | 0.90B | 0.85B | 0.85B | 0.84B | 0.99B | 0.99B | 1.02B | 1.10B | 1.13B | 1.15B | 1.20B | 1.24B | 1.30B | 1.31B | 1.34B | 1.42B | 1.65B | 1.70B |
|
Minority Interest (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.00B | | 0.00B | -0.00B | | 0.00B | 0.00B | -0.01B | 0.01B | 0.01B | 0.01B | -0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.01B | 0.03B | 0.03B | 0.03B |
|
Liabilities from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.69B | 0.72B | 0.49B | 0.72B | 0.73B | 0.79B | 0.53B | 0.71B | 0.71B | 0.71B | 0.26B | 0.37B | 0.37B | 0.36B | 0.32B | 0.30B | 0.29B | 0.34B | 0.07B | 0.28B |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.95B | 0.90B | 0.87B | 0.82B | 0.75B | 0.79B | 0.83B | 0.83B | 0.84B | 0.80B | 0.81B | 0.78B | 0.79B | 0.80B | 0.73B | 0.73B | 0.75B | 0.71B | 0.73B | 0.70B |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.98B | 0.96B | 0.75B | 0.69B | 0.69B | 0.69B | 0.69B | 0.68B | 0.69B | 0.69B | 1.00B | 0.99B | 0.97B | 0.99B | 0.94B | 0.96B | 0.96B | 1.00B | 0.95B | 0.98B |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 15.53B | 15.48B | 15.51B | 15.46B | 15.48B | 15.73B | 15.92B | 15.94B | 16.03B | 16.26B | 16.75B | 17.76B | 17.84B | 19.13B | 19.27B | 19.43B | 19.49B | 20.53B | 21.17B | 21.27B |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 16.51B | 16.44B | 16.26B | 16.16B | 16.17B | 16.42B | 16.61B | 16.62B | 16.72B | 16.95B | 17.75B | 18.75B | 18.82B | 20.12B | 20.21B | 20.38B | 20.45B | 21.53B | 22.12B | 22.25B |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.77B | 8.77B | 8.77B | 8.77B | 8.74B | 8.73B | 8.75B | 8.74B | 8.73B | 8.72B | 9.20B | 10.17B | 10.17B | 11.16B | 11.15B | 11.15B | 10.94B | 11.64B | 12.36B | 12.36B |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.42B | -1.13B | -0.82B | -0.70B | -0.79B | -0.91B | -1.10B | -1.41B | -1.42B | -1.75B | -2.35B | -2.82B | -3.10B | -3.45B | -3.71B | -4.36B | -4.56B | -4.91B | -5.39B | -5.91B |
|
Shareholder's Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.42B | -1.13B | -0.82B | -0.70B | -0.79B | -0.91B | -1.10B | -1.41B | -1.42B | -1.75B | -2.35B | -2.82B | -3.10B | -3.45B | -3.71B | -4.36B | -4.56B | -4.93B | -5.39B | -5.88B |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 15.09B | 15.31B | 15.44B | 15.46B | 15.38B | 15.51B | 15.51B | 15.21B | 15.30B | 15.20B | 15.40B | 15.93B | 15.74B | 16.69B | 16.52B | 16.04B | 15.90B | 16.64B | 16.77B | 16.39B |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.05B | 0.05B | 0.05B | 0.05B | 0.06B | 0.01B | | 0.00B | 0.07B | 0.00B | 0.02B | 0.08B | 0.09B | 0.09B | 0.01B | 0.10B | 0.10B | 0.10B | 0.11B | 0.11B |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.53B | -0.28B | -0.54B | 0.03B | 0.06B | -0.21B | 0.10B | 0.09B | -0.55B | 0.10B | -4.21B | -0.75B | -3.60B | -3.29B | -0.78B | -0.77B | -0.70B | -0.71B | -1.51B | -0.74B |