|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.16B | 2.56B | 2.86B | 1.26B | 3.53B | 2.80B | 2.12B | 1.55B | 3.75B | 2.85B | 1.73B | 1.47B | 4.21B | 3.61B | 2.87B | 2.44B | 5.44B | 2.88B | 3.51B | 2.94B |
|
Short-term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.95B | 1.31B | 0.39B | 0.16B | 0.37B | 0.48B | 0.60B | 0.52B | 0.52B | 0.81B | 0.54B | 0.01B | 0.46B | 0.47B | 0.49B | 0.02B | 0.73B | 1.67B | 0.19B | 0.03B |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.12B | 3.87B | 3.25B | 1.41B | 3.90B | 3.28B | 2.72B | 2.07B | 4.27B | 3.66B | 2.27B | 1.49B | 4.68B | 4.07B | 3.36B | 2.46B | 6.17B | 4.55B | 3.70B | 2.98B |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.55B | 0.39B | 0.41B | 0.89B | 0.74B | 0.45B | 0.38B | 0.90B | 0.72B | 0.41B | 0.37B | 0.93B | 0.79B | 0.46B | 0.43B | 1.02B | 0.72B | 0.53B | 0.58B | 1.18B |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.55B | 0.39B | 0.41B | 0.89B | 0.74B | 0.45B | 0.38B | 0.90B | 0.72B | 0.41B | 0.37B | 0.93B | 0.79B | 0.46B | 0.43B | 1.02B | 0.72B | 0.53B | 0.58B | 1.18B |
|
Current Deferred Tax Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.30B | 0.18B | 0.41B | 0.57B | 0.67B | 0.29B | 0.32B | 0.39B | 0.57B | 0.35B | 0.39B | 0.34B | 0.34B | 0.37B | 0.41B | 0.84B | 0.51B | 0.50B | 0.63B | 1.24B |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.33B | 5.16B | 4.49B | 3.49B | 5.86B | 5.05B | 4.55B | 4.76B | 6.65B | 5.56B | 6.23B | 7.30B | 9.24B | 9.68B | 10.73B | 9.13B | 13.96B | 14.11B | 10.42B | 11.70B |
|
Buildings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.38B | | | | 0.38B | | | | 0.38B | | | | 0.64B | | | | 0.64B | | |
|
Construction in Progress (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.12B | | | | 0.28B | | | | 0.36B | | | | 0.02B | | | | 0.04B | | |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.79B | 0.78B | 0.79B | 0.83B | 0.86B | 0.89B | 0.93B | 0.93B | 0.94B | 0.97B | 1.01B | 1.05B | 1.03B | 1.01B | 1.01B | 0.99B | 0.97B | 0.96B | 0.96B | 0.97B |
|
Long-Term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.04B | 0.04B | 0.08B | 0.09B | 0.10B | 0.10B | 0.10B | 0.11B | 0.10B | 0.10B | 0.11B | 0.13B | 0.13B | 0.13B | 0.09B | 0.09B | 0.09B | 0.09B | 0.09B | 0.13B |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.61B | 5.61B | 5.61B | 13.73B | 13.73B | 13.74B | 13.73B | 13.78B | 13.78B | 13.78B | 13.78B | 13.78B | 13.78B | 13.84B | 13.84B | 13.84B | 13.85B | 13.98B | 13.98B | 13.98B |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.32B | 3.25B | 3.19B | 7.39B | 7.22B | 7.06B | 6.90B | 6.74B | 6.58B | 6.42B | 6.26B | 6.10B | 5.95B | 5.82B | 5.66B | 5.50B | 5.40B | 5.30B | 5.14B | 4.97B |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.94B | 8.87B | 8.81B | 21.12B | 20.95B | 20.80B | 20.63B | 20.52B | 20.36B | 20.20B | 20.04B | 19.88B | 19.73B | 19.66B | 19.51B | 19.35B | 19.24B | 19.28B | 19.12B | 18.95B |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.06B | 0.21B | 0.38B | 0.51B | 0.70B | 0.80B | 0.93B | 1.06B | 1.22B | 1.17B | 1.11B |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.29B | 0.26B | 0.29B | 0.33B | 0.31B | 0.20B | 0.33B | 0.37B | 0.38B | 0.42B | 0.43B | 0.50B | 0.49B | 0.54B | 0.53B | 0.67B | 0.70B | 0.75B | 0.83B | 0.82B |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 10.43B | 10.36B | 10.38B | 22.81B | 22.66B | 22.69B | 22.53B | 22.45B | 22.27B | 22.22B | 22.26B | 22.39B | 22.32B | 22.45B | 22.47B | 22.55B | 22.63B | 22.85B | 22.77B | 22.58B |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 15.76B | 15.52B | 14.87B | 26.30B | 28.51B | 27.73B | 27.09B | 27.20B | 28.92B | 27.78B | 28.49B | 29.69B | 31.56B | 32.13B | 33.19B | 31.68B | 36.59B | 36.96B | 33.19B | 34.28B |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.60B | 0.62B | 0.53B | 0.88B | 0.90B | 0.74B | 0.67B | 0.81B | 0.92B | 0.64B | 0.63B | 0.79B | 0.89B | 0.72B | 0.65B | 1.04B | 1.00B | 0.79B | 0.67B | 0.95B |
|
Notes Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.60B | 0.62B | 0.53B | 0.88B | 0.90B | 0.74B | 0.67B | 0.81B | 0.92B | 0.64B | 0.63B | 0.79B | 0.89B | 0.72B | 0.65B | 1.04B | 1.00B | 0.79B | 0.67B | 0.95B |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.48B | 0.53B | 0.32B | 0.41B | 0.54B | 0.58B | 0.40B | 0.50B | 0.62B | 0.67B | 0.44B | 0.55B | 0.69B | 0.92B | 0.41B | 0.62B | 0.75B | 0.86B | 0.48B | 0.70B |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.42B | 0.36B | 0.39B | 0.47B | 0.67B | 0.57B | 0.59B | 0.82B | 0.50B | 0.45B | 0.51B | 0.60B | 0.59B | 0.56B | 0.54B | 0.66B | 0.61B | 0.62B | 0.66B | 0.81B |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.50B | 0.50B | 0.50B | 0.50B | | | | | 0.50B | 0.50B | 0.50B | 0.50B | | 0.75B | 0.75B |
|
Current Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.22B | 0.00B | | | 0.20B | 0.01B | | | 0.65B | 0.70B | 0.13B | 0.00B | 0.44B | 0.01B | 0.02B | | 0.61B | 0.00B | | 0.08B |
|
Current Deferred Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.65B | 0.68B | 0.60B | 0.82B | 0.74B | 0.81B | 0.70B | 0.85B | 0.83B | 0.92B | 0.76B | 0.89B | 0.84B | 0.87B | 0.89B | 1.02B | 0.96B | 1.02B | 1.04B | 1.14B |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.71B | 2.65B | 2.14B | 2.97B | 3.59B | 3.63B | 3.33B | 3.86B | 4.42B | 3.79B | 5.00B | 6.22B | 6.16B | 7.49B | 8.62B | 7.18B | 9.65B | 10.37B | 7.52B | 8.84B |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.03B | | | | 6.42B | 6.49B | 6.58B | 6.11B | 6.12B | 5.88B | 5.95B | 5.95B | 5.54B | 5.62B | 5.76B | 5.91B | 5.97B | 5.39B | 5.41B |
|
Non-Current Deffered Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Liabilities from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.64B | 0.53B | 0.51B | 0.51B | 0.61B | 0.62B | 0.59B | 0.32B | 0.19B | 0.00B | 0.00B | 0.00B | 0.00B | | | | | | | |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.44B | 0.38B | 0.47B | 0.51B | 0.41B | 0.54B | 0.53B | 0.60B | 0.59B | 0.57B | 0.56B | 0.55B | 0.47B | 0.53B | 0.66B | 0.57B | 0.61B | 0.60B | 0.64B | 0.73B |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.06B | 0.19B | 0.05B | 0.03B | 0.03B | 0.03B | 0.03B | 0.02B | 0.12B | 0.02B | 0.02B | 0.14B | 0.22B | 0.05B | 0.22B | 0.22B | 0.03B | 0.31B | 0.32B | 0.07B |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.75B | 5.46B | 5.09B | 10.68B | 11.52B | 11.27B | 10.99B | 11.34B | 11.21B | 10.49B | 11.47B | 12.64B | 12.59B | 13.64B | 14.84B | 13.51B | 16.44B | 16.94B | 13.55B | 15.16B |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.80B | 5.65B | 5.14B | 10.71B | 11.55B | 11.29B | 11.02B | 11.36B | 11.33B | 10.51B | 11.50B | 12.78B | 12.80B | 13.70B | 15.06B | 13.73B | 16.47B | 17.25B | 13.87B | 15.23B |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.03B | | | | 6.91B | 6.99B | 7.08B | 6.61B | 6.12B | 5.88B | 5.95B | 5.95B | 6.04B | 6.12B | 6.26B | 6.41B | 5.97B | 6.14B | 6.16B |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.96B | 9.87B | 9.73B | 15.60B | 16.96B | 16.44B | 16.07B | 15.84B | 17.59B | 17.27B | 16.99B | 16.91B | 18.76B | 18.44B | 18.14B | 17.95B | 20.12B | 19.71B | 19.32B | 19.05B |
|
Shareholder's Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.96B | 9.87B | 9.73B | 15.60B | 16.96B | 16.44B | 16.07B | 15.84B | 17.59B | 17.27B | 16.99B | 16.91B | 18.76B | 18.44B | 18.14B | 17.95B | 20.12B | 19.71B | 19.32B | 19.05B |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 15.76B | 15.52B | 14.87B | 26.30B | 28.51B | 27.73B | 27.09B | 27.20B | 28.92B | 27.78B | 28.49B | 29.69B | 31.56B | 32.13B | 33.19B | 31.68B | 36.59B | 36.96B | 33.19B | 34.28B |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00B | 0.01B | 0.00B | 0.00B | 0.00B | 0.01B | 0.00B | 0.00B | 0.00B | 0.01B | 0.00B | 0.00B | 0.00B | 0.01B | 0.00B | 0.00B | 0.01B | 0.01B | 0.01B | 0.01B |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.02B | -0.02B | -0.03B | 12.23B | 13.83B | 13.58B | 13.40B | 13.34B | 15.20B | 15.07B | -0.08B | 15.14B | -0.06B | 16.99B | 16.89B | 17.06B | -0.05B | 19.67B | 19.77B | 20.12B |