|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.81B | 1.47B | 1.37B | 1.39B | 1.43B | 1.27B | 1.22B | 1.49B | 1.38B | 1.22B | 1.38B | 1.44B | 1.54B | 1.57B | 1.70B | 1.74B | 2.04B | 1.81B | 1.98B | 1.95B |
|
Short-term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.10B | 0.10B | 0.11B | 0.11B | 0.09B | 0.09B | 0.09B | 0.10B | 0.11B | 0.11B | 0.12B | 0.13B | 0.13B | 0.14B | 0.14B | 0.14B | 0.15B | 0.16B | 0.16B | 0.16B |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.91B | 1.57B | 1.48B | 1.49B | 1.52B | 1.36B | 1.31B | 1.60B | 1.49B | 1.33B | 1.50B | 1.57B | 1.68B | 1.71B | 1.84B | 1.88B | 2.19B | 1.97B | 2.14B | 2.10B |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.15B | 2.36B | 2.58B | 1.23B | 2.71B | 1.15B | 2.95B | 1.35B | 3.17B | 3.25B | 1.47B | 3.43B | 3.29B | 3.24B | 1.39B | 3.27B | 3.34B | 3.31B | 3.40B | 3.40B |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.16B | 1.22B | 1.31B | 1.42B | 1.45B | 1.53B | 1.62B | 1.75B | 1.83B | 1.91B | 1.94B | 2.02B | 1.94B | 2.06B | 1.86B | 1.90B | 1.90B | 1.89B | 1.78B | 1.76B |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.31B | 3.58B | 3.89B | 2.65B | 4.15B | 2.67B | 4.58B | 3.10B | 5.00B | 5.16B | 3.42B | 5.45B | 5.23B | 5.30B | 3.25B | 5.16B | 5.24B | 5.21B | 5.18B | 5.16B |
|
Current Deferred Tax Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.18B | 0.16B | 0.16B | 0.16B | 0.19B | 0.18B | 0.15B | 0.17B | 0.18B | 0.18B | 0.14B | 0.17B | 0.19B | 0.20B | 0.15B | 0.17B | 0.20B | 0.18B | 0.16B | 0.17B |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.07B | 4.53B | 4.76B | 4.77B | 4.91B | 4.75B | 4.98B | 5.33B | 5.33B | 5.21B | 5.60B | 5.65B | 5.62B | 5.63B | 5.83B | 5.91B | 6.34B | 5.98B | 6.25B | 6.22B |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.47B | 0.48B | 0.50B | 0.53B | 0.53B | 0.51B | 0.53B | 0.52B | 0.51B | 0.50B | 0.52B | 0.51B | 0.50B | 0.51B | 0.54B | 0.53B | 0.54B | 0.53B | 0.53B | 0.52B |
|
Long-Term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.08B | 0.08B | 0.09B | 0.09B | 0.09B | 0.09B | 0.09B | 0.10B | 0.11B | 0.12B | 0.13B | 0.15B | 0.18B | 0.20B | 0.27B | 0.25B | 0.27B | 0.28B | 0.32B | 0.36B |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 12.55B | 13.12B | 13.30B | 13.53B | 13.10B | 13.18B | 13.92B | 14.02B | 14.18B | 14.29B | 14.57B | 14.52B | 14.48B | 15.09B | 14.71B | 15.03B | 15.61B | 15.95B | 16.62B | 16.54B |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.77B | 4.81B | 4.94B | 4.92B | 4.73B | 4.72B | 4.82B | 4.76B | 4.94B | 4.91B | 4.84B | 4.72B | 4.61B | 4.73B | 4.50B | 4.50B | 4.60B | 4.71B | 4.96B | 4.80B |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 17.32B | 17.94B | 18.24B | 18.45B | 17.84B | 17.89B | 18.74B | 18.77B | 19.12B | 19.20B | 19.41B | 19.24B | 19.09B | 19.82B | 19.21B | 19.53B | 20.21B | 20.66B | 21.58B | 21.35B |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.10B | 0.10B | 0.12B | 0.12B | 0.12B | 0.10B | 0.12B | 0.12B | 0.12B | 0.11B | 0.17B | 0.15B | 0.16B | 0.16B | 0.19B | 0.24B | 0.34B | 0.39B | 0.36B | 0.36B |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.39B | 0.41B | 0.49B | 0.53B | 0.49B | 0.49B | 0.47B | 0.47B | 0.43B | 0.46B | 0.46B | 0.48B | 0.48B | 0.47B | 0.52B | 0.48B | 0.51B | 0.47B | 0.51B | 0.49B |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 18.87B | 19.50B | 19.93B | 20.20B | 19.50B | 19.47B | 20.36B | 20.41B | 20.71B | 20.77B | 21.09B | 20.92B | 20.78B | 21.55B | 21.07B | 21.41B | 22.29B | 22.75B | 23.70B | 23.45B |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 23.94B | 24.03B | 24.69B | 24.97B | 24.41B | 24.22B | 25.34B | 25.74B | 26.04B | 25.98B | 26.68B | 26.57B | 26.40B | 27.18B | 26.90B | 27.32B | 28.63B | 28.73B | 29.94B | 29.68B |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.76B | 2.66B | 2.98B | 2.82B | 2.85B | 2.97B | 3.32B | 3.14B | 3.01B | 3.13B | 3.56B | 3.46B | 3.31B | 3.43B | 3.68B | 3.56B | 3.40B | 3.55B | 3.75B | 3.64B |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.76B | 2.66B | 2.98B | 2.82B | 2.85B | 2.97B | 3.32B | 3.14B | 3.01B | 3.13B | 3.56B | 3.46B | 3.31B | 3.43B | 3.68B | 3.56B | 3.40B | 3.55B | 3.75B | 3.64B |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.36B | | | | 2.67B | | | | 2.85B | | | | 2.95B | | | | 2.97B | |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.22B | 0.21B | 0.21B | 0.19B | 0.18B | 0.17B | 0.37B | 0.16B | 0.14B | 0.14B | 0.33B | 0.21B | 0.14B | 0.35B | 0.36B | 0.32B | 0.61B | 0.52B | 0.49B | 0.41B |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.15B | 0.09B | 0.09B | 0.09B | 0.15B | 0.15B | 0.15B | 1.34B | 1.34B | 1.31B | 0.72B | 0.72B | 1.17B | 1.22B | 1.15B | 1.22B | 1.31B | 2.16B | 1.84B | 1.84B |
|
Current Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.10B | 0.05B | 0.14B | 0.14B | 0.12B | 0.12B | 0.16B | 0.19B | 0.21B | 0.17B | 0.12B | 0.15B | 0.18B | 0.16B | 0.16B | 0.14B | 0.12B | 0.12B | 0.14B | 0.17B |
|
Current Deferred Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.60B | 1.83B | 1.82B | 1.93B | 1.81B | 1.84B | 1.80B | 1.83B | 1.84B | 1.84B | 1.80B | 1.91B | 1.81B | 1.82B | 1.78B | 1.94B | 2.12B | 2.16B | 2.12B | 2.26B |
|
Curent Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.82B | 4.85B | 5.24B | 5.16B | 5.10B | 5.25B | 5.58B | 6.66B | 6.54B | 6.59B | 6.49B | 6.45B | 6.62B | 6.99B | 6.96B | 7.18B | 7.57B | 8.51B | 8.34B | 8.33B |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 12.14B | 12.08B | 12.03B | 12.55B | 12.62B | 12.24B | 12.60B | 11.83B | 12.43B | 12.32B | 12.96B | 12.82B | 12.09B | 12.29B | 12.84B | 13.11B | 14.18B | 12.79B | 13.88B | 13.99B |
|
Pension (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Minority Interest (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01B | 0.01B | 0.13B | 0.13B | 0.13B |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.27B | 0.30B | 0.41B | 0.46B | 0.49B | 0.56B | 0.98B | 0.42B | 0.37B | 0.36B | 0.77B | 0.16B | 0.15B | 0.13B | 0.20B | 0.20B | 0.22B | 0.21B | 0.18B | 0.16B |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.34B | 0.32B | 0.31B | 0.31B | 0.28B | 0.26B | 0.26B | 0.26B | 0.24B | 0.22B | 0.22B | 0.20B | 0.19B | 0.19B | 0.17B | 0.18B | 0.21B | 0.23B | 0.23B | 0.23B |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.09B | 0.10B | 0.08B | 0.58B | 0.56B | 0.56B | 0.17B | 0.64B | 0.70B | 0.68B | 0.70B | 0.59B | 0.63B | 0.61B | 0.67B | 0.68B | 0.67B | 0.70B | 0.69B | 0.62B |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 18.09B | 18.11B | 18.57B | 18.47B | 18.50B | 18.32B | 19.40B | 19.17B | 19.59B | 19.49B | 19.87B | 19.64B | 19.05B | 19.60B | 20.16B | 20.66B | 22.18B | 21.74B | 22.63B | 22.71B |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 18.18B | 18.20B | 18.65B | 19.05B | 19.06B | 18.88B | 19.57B | 19.81B | 20.29B | 20.17B | 20.57B | 20.23B | 19.68B | 20.21B | 20.83B | 21.34B | 22.85B | 22.44B | 23.31B | 23.33B |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 12.29B | 12.17B | 12.12B | 12.64B | 12.77B | 12.39B | 12.75B | 13.18B | 13.78B | 13.63B | 13.67B | 13.54B | 13.26B | 13.51B | 13.98B | 14.33B | 15.49B | 14.96B | 15.72B | 15.83B |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.76B | 5.83B | 6.04B | 5.92B | 5.35B | 5.93B | 5.76B | 5.93B | 5.75B | 5.80B | 6.11B | 6.34B | 6.71B | 6.97B | 6.07B | 5.99B | 5.79B | 6.16B | 6.50B | 6.22B |
|
Shareholder's Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.76B | 5.83B | 6.04B | 5.92B | 5.35B | 5.93B | 5.76B | 5.93B | 5.75B | 5.80B | 6.11B | 6.34B | 6.71B | 6.97B | 6.07B | 5.99B | 5.79B | 6.29B | 6.63B | 6.35B |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 23.94B | 24.03B | 24.69B | 24.97B | 24.41B | 24.22B | 25.34B | 25.74B | 26.04B | 25.98B | 26.68B | 26.57B | 26.40B | 27.18B | 26.90B | 27.32B | 28.63B | 28.73B | 29.94B | 29.68B |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.06B | 0.06B | 0.00B | 0.07B | 0.00B | 0.00B | 0.07B | 0.07B | 0.07B | 0.07B | 0.01B | 0.08B | 0.08B | 0.08B | 0.08B | 0.08B | 0.09B | 0.09B | 0.09B | 0.09B |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.33B | 1.93B | 2.24B | 2.57B | 2.82B | -0.90B | -0.73B | 3.62B | -0.76B | 4.22B | 4.69B | 4.98B | 5.34B | -0.83B | -1.04B | 6.31B | 6.58B | 6.91B | -0.94B | -0.97B |