|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | 1,137.00M | 205.00M | 206.00M | 166.00M | 168.00M | 233.00M | 704.00M | 188.00M | 195.00M | 688.00M | 1,675.00M | 988.00M | 1,450.00M | 1,361.00M | 976.00M | 710.00M | 1,322.00M | 1,008.00M | 611.00M | 1,129.00M |
|
Short-term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | -3.00M | 257.00M | 20.00M | 264.00M | 16.00M | 269.00M | 1.00M | 16.00M | -19.00M | 18.00M | 1.00M | -60.00M | -62.00M | -37.00M | | -18.00M | 7.00M | 7.00M | 174.00M | 3.00M |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | 1,134.00M | 462.00M | 226.00M | 430.00M | 184.00M | 502.00M | 705.00M | 204.00M | 176.00M | 706.00M | 1,676.00M | 928.00M | 1,388.00M | 1,324.00M | 976.00M | 692.00M | 1,329.00M | 1,015.00M | 785.00M | 1,132.00M |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | 462.00M | 542.00M | 469.00M | 595.00M | 258.00M | 675.00M | 290.00M | 772.00M | 334.00M | 507.00M | 336.00M | 564.00M | 346.00M | 691.00M | 367.00M | 776.00M | 459.00M | 651.00M | 942.00M | 798.00M |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | 7.00M | | 9.00M | | 23.00M | | 27.00M | | 37.00M | | 129.00M | | 102.00M | | 49.00M | | 68.00M | 41.00M | | 49.00M |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | 469.00M | 542.00M | 478.00M | 595.00M | 281.00M | 675.00M | 5.00M | 772.00M | 371.00M | 507.00M | 465.00M | 564.00M | 448.00M | 691.00M | 416.00M | 776.00M | 527.00M | 692.00M | 942.00M | 847.00M |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | 3.00M | 3.00M | 3.00M | 3.00M | 3.00M | 3.00M | 5.00M | 6.00M | 6.00M | 5.00M | 5.00M | 4.00M | 4.00M | 4.00M | 4.00M | 4.00M | 5.00M | 4.00M | 4.00M | 5.00M |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | 77.00M | | 74.00M | | 111.00M | | | | | | 616.00M | | 702.00M | | 807.00M | | | |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | 2.00M | 766.00M | 796.00M | 849.00M | 861.00M | 939.00M | 1,373.00M | 1,029.00M | 916.00M | 1,242.00M | 2,243.00M | 1,613.00M | 2,066.00M | 2,102.00M | 1,678.00M | 1,549.00M | 2,129.00M | 1,869.00M | 1,661.00M | 2,049.00M |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | 428.00M | 425.00M | 419.00M | 422.00M | 2,461.00M | 417.00M | 273.00M | 284.00M | 309.00M | 219.00M | 201.00M | 142.00M | 137.00M | 126.00M | 157.00M | 149.00M | 153.00M | 2,879.00M | 149.00M | 148.00M |
|
Long-Term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | 136.00M | 136.00M | 111.00M | 157.00M | 141.00M | 136.00M | 104.00M | 105.00M | -35.00M | 75.00M | 81.00M | 76.00M | 77.00M | 76.00M | 36.00M | 40.00M | 48.00M | 51.00M | 58.00M | 55.00M |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | 232.00M | | 237.00M | | 18.00M | | 384.00M | | 339.00M | | 341.00M | | 335.00M | | 336.00M | 331.00M | | 335.00M |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | 1,226.00M | 1,251.00M | 858.00M | 902.00M | 967.00M | 989.00M | 1,143.00M | 1,461.00M | 1,376.00M | 1,321.00M | 1,293.00M | 1,248.00M | 1,195.00M | 1,160.00M | 1,144.00M | 1,116.00M | 1,099.00M | 1,042.00M | 1,172.00M | 1,155.00M |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | 1,226.00M | 1,251.00M | 1,090.00M | 902.00M | 1,204.00M | 989.00M | 1,161.00M | 1,461.00M | 1,760.00M | 1,321.00M | 1,632.00M | 1,248.00M | 1,536.00M | 1,160.00M | 1,479.00M | 1,116.00M | 1,435.00M | 1,373.00M | 1,172.00M | 1,490.00M |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | 49.00M | 46.00M | 69.00M | 73.00M | 78.00M | 68.00M | 63.00M | 65.00M | 66.00M | 94.00M | 113.00M | 140.00M | 147.00M | 130.00M | 126.00M | 131.00M | 9.00M | 122.00M | 120.00M | 146.00M |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | 185.00M | 217.00M | 241.00M | 252.00M | 260.00M | 274.00M | 284.00M | 286.00M | 168.00M | 312.00M | 173.00M | 328.00M | 336.00M | 387.00M | 185.00M | 212.00M | 697.00M | 211.00M |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | 2,163.00M | 2,152.00M | 1,966.00M | 2,109.00M | 1,825.00M | 2,209.00M | 2,719.00M | 3,113.00M | 3,259.00M | 2,898.00M | 2,796.00M | 2,725.00M | 2,650.00M | 2,559.00M | 2,538.00M | 2,603.00M | 2,684.00M | 2,879.00M | 3,277.00M | 3,296.00M |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | 3,769.00M | 2,918.00M | 2,762.00M | 2,958.00M | 3,010.00M | 3,148.00M | 4,092.00M | 4,142.00M | 4,194.00M | 4,140.00M | 5,039.00M | 4,385.00M | 4,716.00M | 4,661.00M | 4,216.00M | 4,152.00M | 4,813.00M | 4,748.00M | 4,938.00M | 5,345.00M |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | -616.00M | -585.00M | 526.00M | -441.00M | 595.00M | -502.00M | 616.00M | -494.00M | 568.00M | -371.00M | 466.00M | -481.00M | 579.00M | -518.00M | 697.00M | -605.00M | 711.00M | 650.00M | -715.00M | 676.00M |
|
Notes Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | -1239.00M | -1559.00M | 106.00M | -2106.00M | 110.00M | -1946.00M | 104.00M | -2295.00M | 87.00M | -1870.00M | 869.00M | -2913.00M | 292.00M | -2336.00M | 55.00M | -2443.00M | 599.00M | 398.00M | -3249.00M | 478.00M |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | -1855.00M | -2144.00M | 632.00M | -2547.00M | 705.00M | -2448.00M | 720.00M | -2789.00M | 655.00M | -2241.00M | 1,335.00M | -3394.00M | 871.00M | -2854.00M | 752.00M | -3048.00M | 1,310.00M | 1,048.00M | -3964.00M | 1,154.00M |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | 306.00M | | 360.00M | | 340.00M | | | | | | | | | | | | | |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | -193.00M | | | | | | | | -1332.00M | | -23.00M | -25.00M | -25.00M | -25.00M | -26.00M | -29.00M |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | 106.00M | | 110.00M | | 104.00M | | 87.00M | | 869.00M | | 292.00M | | 55.00M | | 599.00M | 398.00M | | 478.00M |
|
Current Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | 44.00M | | 55.00M | | 65.00M | -64.00M | 34.00M | -31.00M | 35.00M | -25.00M | 26.00M | -27.00M | 30.00M | 26.00M | | 28.00M |
|
Current Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | -85.00M | -68.00M | 50.00M | -53.00M | 64.00M | -46.00M | 50.00M | -51.00M | 50.00M | -37.00M | 30.00M | -30.00M | 52.00M | -26.00M | 32.00M | -21.00M | 51.00M | 52.00M | -25.00M | 52.00M |
|
Current Deferred Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | 462.00M | -888.00M | 490.00M | -907.00M | 572.00M | -949.00M | 1,564.00M | -1234.00M | 1,569.00M | -1087.00M | 1,613.00M | -1016.00M | 1,724.00M | -1122.00M | 1,848.00M | 766.00M | -1334.00M | 829.00M |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | -1369.00M | -1392.00M | 1,150.00M | -1092.00M | 1,306.00M | -1202.00M | 1,407.00M | -1284.00M | 1,365.00M | -1630.00M | 1,867.00M | -1132.00M | 1,624.00M | -1556.00M | 1,544.00M | -1489.00M | 2,190.00M | 1,928.00M | -2097.00M | 2,100.00M |
|
Capital Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | 1,606.00M | | 1,678.00M | | 1,910.00M | | 2,078.00M | -2515.00M | 2,898.00M | -2458.00M | 2,553.00M | -1718.00M | 2,341.00M | -2270.00M | 2,567.00M | 2,876.00M | | 3,723.00M |
|
Total Long Term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | -1239.00M | -1559.00M | | | | | | | -2078.00M | -1870.00M | -2898.00M | -2913.00M | -2553.00M | -2336.00M | -2341.00M | -2443.00M | | -2876.00M | | -3723.00M |
|
Non-Current Deffered Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | 852.00M | | 867.00M | | 934.00M | | 1,009.00M | -213.00M | 1,117.00M | -248.00M | 996.00M | -213.00M | 1,043.00M | -237.00M | 1,096.00M | 1,294.00M | -299.00M | 1,340.00M |
|
Pension (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | -129.00M | -141.00M | 96.00M | -100.00M | 104.00M | -94.00M | 91.00M | -98.00M | 96.00M | -101.00M | 103.00M | -98.00M | 92.00M | -69.00M | 66.00M | -66.00M | 66.00M | 68.00M | -69.00M | 69.00M |
|
Minority Interest (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | 10.00M | 8.00M | 8.00M | 6.00M | 7.00M | 7.00M | 8.00M | 8.00M | 8.00M | 8.00M | 8.00M | 8.00M | 7.00M | 6.00M | 7.00M | 6.00M | 4.00M | 4.00M | 4.00M | 5.00M |
|
Liabilities from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 22.00M | | | -3.00M | | | | | | | | |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | -135.00M | -205.00M | 170.00M | -196.00M | 95.00M | -115.00M | 124.00M | -140.00M | 118.00M | -74.00M | 95.00M | -98.00M | 93.00M | -87.00M | 78.00M | -81.00M | 68.00M | 18.00M | -25.00M | 17.00M |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | 589.00M | | 615.00M | -634.00M | 660.00M | -504.00M | 416.00M | -401.00M | 419.00M | -402.00M | 401.00M | -401.00M | 426.00M | 414.00M | -379.00M | 406.00M |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | -15.00M | -5.00M | 5.00M | -5.00M | 7.00M | -16.00M | 125.00M | -18.00M | 22.00M | -33.00M | 44.00M | -45.00M | 41.00M | -51.00M | 20.00M | -41.00M | 26.00M | 78.00M | -27.00M | 69.00M |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | -2081.00M | -2558.00M | 2,758.00M | -3328.00M | 3,370.00M | -3108.00M | 4,009.00M | -4282.00M | 4,272.00M | -4114.00M | 5,021.00M | -5039.00M | 4,566.00M | -4280.00M | 4,280.00M | -4481.00M | 4,569.00M | 5,128.00M | -5481.00M | 5,981.00M |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | 186.00M | -3950.00M | 3,908.00M | -4420.00M | 4,676.00M | -4310.00M | 5,416.00M | -5566.00M | 91.00M | -5744.00M | 79.00M | -6174.00M | 73.00M | -5836.00M | 18.00M | -5970.00M | 69.00M | 7,056.00M | -2640.00M | 8,081.00M |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | 1,712.00M | | 1,788.00M | | 2,014.00M | | 2,165.00M | -2515.00M | 3,767.00M | -2458.00M | 2,845.00M | -1718.00M | 2,396.00M | -2270.00M | 3,166.00M | 3,274.00M | | 4,201.00M |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | -118.00M | -1040.00M | -1146.00M | -1468.00M | -1361.00M | -1169.00M | -1131.00M | -1432.00M | -1465.00M | -1612.00M | -1849.00M | -1797.00M | -1481.00M | -1181.00M | -1615.00M | -1824.00M | -1950.00M | -2308.00M | -2644.00M | -2741.00M |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | 3,769.00M | 2,918.00M | 2,762.00M | 2,958.00M | 3,010.00M | 3,148.00M | 4,092.00M | 4,142.00M | 4,194.00M | 4,140.00M | 5,039.00M | 4,385.00M | 4,716.00M | 4,661.00M | 4,216.00M | 4,152.00M | 4,813.00M | 4,748.00M | 4,938.00M | 5,345.00M |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | -2888.00M | -2873.00M | 990.00M | -2868.00M | -2874.00M | -2869.00M | -2865.00M | -2864.00M | | | | | | | | | | | | |