|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.05B | 1.04B | 1.03B | 1.10B | 6.04B | 1.18B | 1.80B | 2.07B | 2.88B | 0.84B | 0.90B | 1.23B | 0.89B | 1.24B | 1.14B | 0.78B | 1.25B | 0.85B | 0.84B | 0.63B |
|
Short-term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 89.99B | 106.17B | 145.94B | 161.15B | 164.48B | 156.79B | 141.99B | 102.07B | 86.92B | 79.30B | 0.68B | | 80.13B | 0.50B | 0.59B | 0.62B | 0.12B | 0.25B | 0.63B | 0.88B |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 91.03B | 107.22B | 146.97B | 162.25B | 170.53B | 157.97B | 143.79B | 104.14B | 89.79B | 80.13B | 1.58B | 1.23B | 81.01B | 1.74B | 1.74B | 1.40B | 1.38B | 1.10B | 1.47B | 1.51B |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.30B | 1.33B | 1.21B | 1.70B | 1.37B | 1.25B | 1.17B | 1.65B | 1.31B | 1.42B | 1.37B | 1.65B | 1.55B | 1.56B | 1.49B | 1.88B | 1.65B | 1.54B | 1.55B | 2.38B |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.08B | 0.08B | 0.08B | 0.09B | 0.09B | 0.09B | 0.09B | 0.09B | 0.09B | 0.09B |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.30B | 1.33B | 1.21B | 1.70B | 1.37B | 1.25B | 1.17B | 1.65B | 1.31B | 1.42B | 1.45B | 1.73B | 1.63B | 1.65B | 1.58B | 1.97B | 1.74B | 1.63B | 1.64B | 2.47B |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.04B | 1.03B | 1.02B | 1.02B | 0.46B | 0.56B | 0.46B | 0.50B | 0.56B | 0.74B | 0.70B | 0.63B | 0.68B | 0.74B | 0.71B | 0.73B | 0.77B | 0.84B | 0.79B | 0.68B |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 96.07B | 112.72B | 154.30B | 169.38B | 176.38B | 173.71B | 156.95B | 114.34B | 99.22B | 85.40B | 84.97B | 80.54B | 86.99B | 84.69B | 89.09B | 92.64B | 93.97B | 90.85B | 85.78B | 127.06B |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.75B | 1.72B | 1.70B | 1.73B | 1.70B | 1.72B | 1.77B | 1.73B | 1.72B | 1.92B | 1.92B | 1.96B | 1.99B | 2.03B | 2.15B | 2.22B | 2.37B | 2.41B | 2.69B | 2.71B |
|
Long-Term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.20B | 0.20B | | 0.06B | | | 0.00B | 0.07B | 0.07B | 0.13B | 0.14B | 0.07B |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 21.32B | 21.31B | 21.12B | 21.14B | 21.11B | 21.07B | 21.11B | 21.12B | 21.13B | 30.46B | 30.55B | 30.55B | 30.55B | 30.60B | 30.59B | 30.62B | 30.65B | 30.64B | 30.65B | 30.63B |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 14.10B | 13.93B | 13.74B | 13.58B | 13.40B | 13.21B | 13.09B | 12.95B | 12.81B | 17.59B | 17.32B | 17.06B | 16.80B | 16.57B | 16.31B | 16.07B | 15.85B | 15.59B | 15.35B | 15.11B |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 35.41B | 35.24B | 34.86B | 34.72B | 34.50B | 34.28B | 34.20B | 34.07B | 33.95B | 48.06B | 47.87B | 47.60B | 47.36B | 47.17B | 46.90B | 46.68B | 46.50B | 46.23B | 46.00B | 45.74B |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.40B | 0.40B | 0.40B | 0.41B | 0.41B | 0.41B | 0.41B | 0.41B | 0.20B | 0.19B | 0.34B | 0.28B | 0.37B | 0.37B | 0.37B | 0.30B | 0.30B | 1.04B | 0.24B | 0.33B |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 38.12B | 37.94B | 39.20B | 39.11B | 38.83B | -172.83B | 37.39B | 37.21B | 37.06B | 51.62B | 51.11B | 50.85B | 50.69B | 50.51B | 50.33B | 50.23B | 50.21B | 50.05B | 51.11B | 52.11B |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 134.19B | 150.66B | 193.50B | 208.49B | 215.21B | 0.88B | 194.34B | 151.55B | 136.28B | 137.02B | 136.08B | 131.40B | 137.68B | 135.20B | 139.43B | 142.87B | 144.18B | 140.90B | 136.89B | 179.18B |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.64B | 0.70B | 0.70B | 0.73B | 0.72B | 0.79B | 0.87B | 0.95B | 0.92B | 0.96B | 1.00B | 0.97B | 1.01B | 1.04B | 1.05B | 1.06B | 1.07B | 1.04B | 1.08B | 1.31B |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.64B | 0.70B | 0.70B | 0.73B | 0.72B | 0.79B | 0.87B | 0.95B | 0.92B | 0.96B | 1.00B | 0.97B | 1.01B | 1.04B | 1.05B | 1.06B | 1.07B | 1.04B | 1.08B | 1.31B |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.21B | 0.28B | 0.35B | 0.15B | 0.22B | 0.27B | 0.35B | 0.15B | 0.23B | 0.38B | 0.46B | 0.18B | 0.26B | 0.35B | 0.44B | 0.15B | 0.27B | 0.34B | 0.46B | 0.16B |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.41B | 0.20B | 0.15B | 0.26B | 0.16B | 0.19B | 0.18B | 0.26B | 0.12B | 0.14B | 0.14B | 0.15B | 0.13B | 0.20B | 0.17B | 0.31B | 0.17B | 0.12B | 0.12B | 0.20B |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.32B | 1.83B | 1.52B | 1.78B | 0.00B | 0.01B | 0.00B | | | 2.26B | 1.95B | 1.92B | 3.23B | 2.62B | 3.03B | 2.93B | 1.85B | 1.67B | 1.03B | 1.75B |
|
Current Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Deferred Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.54B | 0.42B | 0.28B | 0.69B | 0.57B | 0.41B | 0.25B | 0.66B | 0.53B | 0.45B | 0.31B | 0.70B | 0.60B | 0.47B | 0.33B | 0.70B | 0.51B | 0.36B | 0.29B | 0.64B |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 94.25B | 112.03B | 153.41B | 168.48B | 169.42B | 166.32B | 149.17B | 106.01B | 90.20B | 85.28B | 84.63B | 80.05B | 87.46B | 84.56B | 89.55B | 92.72B | 93.44B | 89.78B | 84.12B | 125.69B |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 14.13B | 12.39B | 12.40B | 12.40B | 18.11B | 18.11B | 18.12B | 18.12B | 18.13B | 21.04B | 20.66B | 20.07B | 18.57B | 18.58B | 17.34B | 17.35B | 17.36B | 17.37B | 18.61B | 18.62B |
|
Non-Current Deffered Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Pension (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.20B | 0.20B | 0.20B | 0.20B | 0.19B | 0.19B | 0.16B | 0.16B | 0.16B | 0.18B | 0.19B | 0.18B | 0.18B | 0.18B | 0.17B | 0.17B | 0.17B | 0.17B | 0.17B | 0.17B |
|
Minority Interest (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.09B | 0.09B | | 0.04B | 0.05B | 0.04B | | 0.04B | 0.07B | 0.05B | | | | 0.04B | 0.05B | 0.02B | 0.02B | 0.02B | 0.02B | 0.03B |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.71B | 3.69B | 4.10B | 4.01B | 3.94B | 3.56B | 3.77B | 3.41B | 3.26B | 4.21B | 4.64B | 4.03B | 3.95B | 3.85B | 3.90B | 3.85B | 3.81B | 4.00B | 4.00B | 4.14B |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.29B | 0.27B | 0.32B | 0.29B | 0.27B | 0.27B | 0.25B | 0.23B | 0.22B | 0.31B | 0.36B | 0.33B | 0.32B | 0.32B | 0.37B | 0.34B | 0.46B | 0.48B | 0.67B | 0.61B |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.40B | 0.39B | 0.39B | 0.41B | 0.41B | 0.42B | 0.38B | 0.41B | 0.43B | 0.49B | 0.44B | 0.45B | 0.45B | 0.43B | 0.41B | 0.40B | 0.41B | 0.40B | 0.36B | 0.38B |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 18.73B | 16.95B | 17.34B | 17.31B | 22.92B | 22.55B | 22.41B | 22.33B | 22.19B | 26.23B | 25.67B | 25.06B | 23.47B | 23.37B | 22.16B | 22.11B | 22.20B | 22.41B | 23.78B | 23.93B |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 112.98B | 128.98B | 170.75B | 185.78B | 192.35B | 0.22B | 171.58B | 128.34B | 112.39B | 111.51B | 110.30B | 105.11B | 110.94B | 107.93B | 111.71B | 114.83B | 115.65B | 112.19B | 107.90B | 149.62B |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 14.45B | 14.22B | 13.92B | 14.18B | 18.11B | 18.12B | 18.12B | 18.12B | 18.13B | 23.30B | 22.61B | 21.98B | 21.81B | 21.20B | 20.37B | 20.28B | 19.21B | 19.03B | 19.64B | 20.37B |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 21.12B | 21.59B | 22.75B | 22.70B | 22.86B | 22.42B | 22.76B | 23.21B | 23.89B | 25.51B | 25.79B | 26.29B | 26.74B | 27.27B | 27.70B | 28.02B | 28.50B | 28.69B | 28.99B | 29.53B |
|
Shareholder's Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 21.12B | 21.59B | 22.75B | 22.70B | 22.86B | 22.42B | 22.76B | 23.21B | 23.89B | 25.51B | 25.79B | 26.29B | 26.74B | 27.27B | 27.72B | 28.02B | 28.50B | 28.69B | 28.99B | 29.48B |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 134.19B | 150.66B | 193.50B | 208.49B | 215.21B | 0.88B | 194.34B | 151.55B | 136.28B | 137.02B | 136.08B | 131.40B | 137.68B | 135.20B | 139.43B | 142.87B | 144.18B | 140.90B | 136.89B | 179.18B |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.07B | | 0.07B | 0.07B | 0.07B | 0.07B | 0.07B | | 0.08B | 0.08B | 4.30B | 0.08B | 0.08B | 0.08B | 0.08B | 0.08B | 0.08B | 0.08B | 3.66B | 0.09B |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.17B | 13.01B | -0.20B | -0.22B | -0.30B | 14.73B | 14.94B | 15.36B | 15.93B | -0.33B | 16.36B | 16.86B | 17.24B | -0.25B | 18.07B | -0.30B | -0.22B | -0.25B | 20.28B | 21.40B |