|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.84B | 1.06B | 0.84B | 0.01B | 0.56B | 0.61B | 0.61B | 0.21B | 0.28B | 0.27B | 0.29B | 0.28B | 0.40B | 0.38B | 0.38B | 0.39B | 0.54B | 0.39B | 0.54B | 0.65B |
|
Short-term Investments (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 | | | 0.05B | | | | |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.84B | 1.06B | 0.84B | 0.01B | 0.56B | 0.62B | 0.61B | 0.21B | 0.28B | 0.27B | 0.29B | 0.28B | 0.40B | 0.38B | 0.38B | 0.39B | 0.54B | 0.39B | 0.54B | 0.65B |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.47B | 0.04B | 0.12B | 0.09B | -0.04B | -0.04B | 1.44B | 1.28B | -0.09B | -0.04B | 1.85B | -0.06B | 1.86B | 0.20B | 1.40B | 0.25B | 1.39B | 1.37B | 0.00B | 1.47B |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01B | 0.03B | 0.05B | -0.01B | -0.06B | 0.06B | 0.06B | -0.25B | 0.14B | -0.03B | 0.01B | 0.00B | -0.04B | -0.29B | -0.42B | -0.24B | 0.09B | 0.09B | 0.03B | 0.12B |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.48B | 0.07B | 0.17B | 0.08B | -0.09B | 0.02B | 1.50B | 1.03B | 0.05B | -0.07B | 1.86B | -0.06B | 1.82B | -0.09B | 0.97B | 0.01B | 1.47B | 1.45B | 0.03B | 1.59B |
|
Work In Process (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.49B | | | | 0.71B | | | | 0.70B | | | | 0.92B | | | | 1.10B |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00B | | | | 0.01B | | | | 0.01B | | | | 0.01B | | | | |
|
Current Deferred Tax Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.15B | 0.07B | 0.13B | 0.13B | 0.15B | 0.13B | 0.13B | 0.14B | 0.17B | 0.15B | 0.15B | 0.14B | 0.15B | 0.14B | 0.14B | 0.15B | 0.15B | 0.14B | 0.14B | 0.11B |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.23B | 2.29B | 3.13B | 2.34B | 2.87B | 2.93B | 3.17B | 2.39B | 3.43B | 3.37B | 3.42B | 2.51B | 2.99B | 3.60B | 3.78B | 2.53B | 3.42B | 3.31B | 3.41B | 3.50B |
|
Buildings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.08B | | | | 0.07B | | | | 0.07B | | | | 0.07B | | | | 0.08B |
|
Land & Improvements (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00B | | | | 0.00B | | | | 0.00B |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.36B | 0.17B | 0.32B | 0.34B | 0.32B | 0.31B | 0.32B | 0.35B | 0.35B | 0.35B | 0.34B | 0.36B | | | | 0.38B | 0.38B | 0.38B | 0.39B | 0.40B |
|
Long-Term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.02B | 0.02B | 0.02B | 0.00B | 0.00B | 0.00B | | 0.02B | | | | 0.03B | | | 0.05B | 0.04B | 0.06B | 0.07B | 0.07B | |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.89B | 0.93B | 8.94B | 7.18B | 9.03B | 8.97B | 8.94B | 6.65B | 8.98B | 8.99B | 8.98B | 6.67B | 9.02B | 9.02B | 9.09B | 6.52B | 9.07B | 9.09B | 8.93B | 8.73B |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.65B | 0.06B | 4.82B | 3.87B | 4.59B | 4.51B | 4.39B | 3.28B | 4.16B | 4.05B | 3.93B | 2.98B | 3.75B | 3.63B | 3.61B | 2.71B | 3.50B | 3.44B | 3.38B | 3.25B |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 14.54B | 0.99B | 13.75B | 11.06B | 13.62B | 13.48B | 13.33B | 9.93B | 13.14B | 13.04B | 12.92B | 9.64B | 12.77B | 12.65B | 12.69B | 9.23B | 12.57B | 12.54B | 12.31B | 11.98B |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.03B | 0.01B | 0.12B | 0.08B | 0.05B | 0.05B | 0.06B | 0.07B | 0.09B | 0.08B | 0.08B | 0.08B | 0.07B | 0.07B | 0.08B | 0.06B | 0.08B | 0.09B | 0.10B | 0.11B |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.06B | 0.02B | 0.06B | 0.06B | | | | 0.06B | | | | 0.06B | | | | 0.05B | | | | 0.08B |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.24B | 1.30B | 14.52B | 11.53B | 14.29B | 14.11B | 13.95B | 10.32B | 13.86B | 13.74B | 13.61B | 10.03B | 61.34B | 13.37B | 13.43B | 9.60B | 13.31B | 13.29B | 13.10B | 12.77B |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.47B | 3.58B | 17.65B | 13.87B | 17.16B | 17.04B | 17.13B | 12.71B | 17.29B | 17.11B | 17.03B | 12.54B | 65.70B | 16.97B | 17.21B | 12.12B | 16.72B | 16.60B | 16.51B | 16.27B |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.09B | 0.04B | 0.06B | 0.07B | 0.06B | 0.08B | 0.06B | 0.06B | 0.09B | 0.05B | 0.09B | 0.10B | 0.11B | 0.08B | 0.11B | 0.12B | 0.12B | 0.09B | 0.11B | 0.19B |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.09B | 0.04B | 0.06B | 0.07B | 0.06B | 0.08B | 0.06B | 0.06B | 0.09B | 0.05B | 0.09B | 0.10B | 0.11B | 0.08B | 0.11B | 0.12B | 0.12B | 0.09B | 0.11B | 0.19B |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.39B | | | | | | | | | | | | | | | 0.01B | | | | |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.94B | 0.38B | 0.79B | 0.95B | 1.08B | 1.12B | 1.15B | 1.01B | 1.03B | 0.99B | 0.95B | 0.91B | 1.00B | 1.00B | 1.05B | 0.91B | 0.99B | 0.90B | 1.00B | 0.90B |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.03B | | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.14B | 0.11B | 0.13B | 0.11B | 0.08B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.53B | 0.53B |
|
Current Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.04B | | | | | | | | | | | | | | | 0.00B | | | | |
|
Current Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.03B | 0.01B | 0.04B | 0.18B | 0.04B | 0.04B | 0.07B | 0.21B | 0.07B | 0.04B | 0.04B | 0.15B | 4.92B | 0.03B | 0.05B | 0.13B | 0.05B | 0.02B | 0.05B | 0.02B |
|
Current Deferred Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.04B | | | | 1.11B | | | | 1.22B | | | | 1.16B | | | | 1.55B |
|
Curent Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01B | | | | 0.01B | | | | 0.12B | | | | 0.24B | | | | |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.69B | 1.11B | 2.30B | 2.10B | 2.54B | 2.48B | 2.73B | 2.16B | 2.90B | 2.76B | 2.87B | 2.21B | 2.64B | 2.74B | 2.82B | 2.09B | 2.69B | 2.56B | 3.22B | 3.20B |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.35B | 0.35B | 5.87B | 4.27B | 5.09B | 4.99B | 4.79B | 3.39B | 4.35B | 4.21B | 3.91B | 2.69B | 3.42B | | | 2.43B | | | | 2.87B |
|
Pension (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Minority Interest (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01B | 0.01B | 1.23B | 0.86B | 1.06B | 1.02B | 0.97B | 0.73B | 0.96B | 0.93B | 0.88B | 0.66B | 0.87B | 0.84B | 0.82B | 0.58B | 0.79B | 0.78B | 0.74B | 0.88B |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.05B | 0.05B | 0.19B | 0.13B | 0.15B | 0.15B | 0.13B | 0.10B | 0.13B | 0.13B | 0.12B | 0.09B | 0.15B | 0.15B | 0.15B | 0.10B | 0.14B | 0.13B | 0.13B | 0.12B |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.03B | 0.03B | 0.07B | 0.03B | 0.04B | 0.04B | 0.04B | 0.03B | 0.05B | 0.04B | 0.04B | 0.03B | 0.05B | 0.05B | 0.05B | 0.06B | 0.09B | 0.10B | 0.10B | 0.07B |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.51B | 1.53B | 9.61B | 5.29B | 9.06B | 8.85B | 8.85B | 4.24B | 8.59B | 8.27B | 8.03B | 3.48B | 4.54B | 7.34B | 7.39B | 3.17B | 7.14B | 6.95B | 7.07B | 7.00B |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.53B | 1.56B | 9.69B | 7.38B | 9.09B | 8.89B | 8.89B | 6.40B | 8.63B | 8.31B | 8.07B | 5.69B | 12.09B | 7.38B | 7.44B | 5.26B | 7.22B | 7.05B | 7.17B | 7.08B |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.32B | 0.35B | 5.93B | 4.32B | 5.14B | 5.05B | 4.85B | 3.44B | 4.49B | 4.31B | 4.04B | 2.80B | 3.50B | 0.03B | 0.03B | 2.43B | 0.03B | 0.03B | 0.53B | 3.40B |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.49B | | | | 6.31B | | | | 6.85B | | | | 6.86B | | | | 9.19B |
|
Shareholder's Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.93B | 2.03B | 7.97B | 8.07B | 8.07B | 8.15B | 8.24B | 8.50B | 8.65B | 8.80B | 8.96B | 9.21B | 9.43B | 9.59B | 9.77B | 9.44B | 9.50B | 9.56B | 9.33B | 9.19B |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.47B | 3.58B | 17.65B | 13.87B | 17.16B | 17.04B | 17.13B | 12.71B | 17.29B | 17.11B | 17.03B | 12.54B | 65.70B | 16.97B | 17.21B | 12.12B | 16.72B | 16.60B | 16.51B | 16.27B |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.36B | 1.43B | 1.34B | 1.37B | 1.43B | 1.54B | 1.70B | 1.64B | 1.94B | 2.05B | 2.22B | 2.14B | 2.62B | 2.77B | 2.87B | 2.32B | 2.63B | 2.56B | 2.31B | -0.07B |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00B | | | | 0.00B | | | | 0.00B | | | | 0.00B | | | | 0.00B |