|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.32B | 0.16B | 0.26B | 0.20B | 0.14B | 0.16B | 0.14B | 0.15B | 0.15B | 0.17B | 0.22B | 0.19B | 0.14B | 0.17B | 0.16B | 0.16B | 0.22B | 0.20B | 0.16B | 0.25B |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.32B | 0.16B | 0.26B | 0.20B | 0.14B | 0.16B | 0.14B | 0.15B | 0.15B | 0.17B | 0.22B | 0.19B | 0.14B | 0.17B | 0.16B | 0.16B | 0.22B | 0.20B | 0.16B | 0.25B |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.85B | 0.88B | 0.96B | 1.06B | 1.12B | 1.13B | 1.17B | 1.17B | 1.18B | 1.17B | 1.26B | 1.27B | 1.27B | 1.24B | 1.29B | 1.31B | 1.39B | 1.37B | 1.44B | 1.42B |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.85B | 0.88B | 0.96B | 1.06B | 1.12B | 1.13B | 1.17B | 1.17B | 1.18B | 1.17B | 1.26B | 1.27B | 1.27B | 1.24B | 1.29B | 1.31B | 1.39B | 1.37B | 1.44B | 1.42B |
|
Current Deferred Tax Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.22B | 0.22B | 0.22B | 0.27B | 0.28B | 0.27B | 0.23B | 0.28B | 0.28B | 0.28B | 0.25B | 0.28B | 0.30B | 0.31B | 0.24B | 0.28B | 0.29B | 0.31B | 0.33B | 0.37B |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.39B | 1.27B | 1.44B | 1.53B | 1.54B | 1.56B | 1.55B | 1.60B | 1.61B | 1.62B | 1.74B | 1.74B | 1.71B | 1.72B | 1.69B | 1.75B | 1.90B | 1.88B | 1.93B | 2.04B |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.46B | 4.59B | 4.67B | 4.67B | 4.62B | 4.73B | 5.12B | 5.34B | 5.60B | 5.89B | 6.31B | 6.54B | 6.79B | 7.19B | 7.63B | 8.25B | 8.77B | 9.14B | 9.55B | 9.84B |
|
Long-Term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.51B | 4.47B | 4.46B | 5.02B | 4.92B | 4.83B | 4.88B | 4.90B | 4.93B | 4.94B | 5.02B | 5.11B | 5.10B | 5.20B | 5.08B | 5.14B | 5.23B | 5.27B | 5.29B | 5.27B |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.26B | 1.23B | 1.18B | 1.58B | 1.51B | 1.44B | 1.42B | 1.38B | 1.35B | 1.35B | 1.28B | 1.33B | 1.28B | 1.28B | 1.27B | 1.27B | 1.24B | 1.25B | 1.27B | 1.23B |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.76B | 5.70B | 5.64B | 6.61B | 6.43B | 6.28B | 6.31B | 6.28B | 6.28B | 6.29B | 6.30B | 6.44B | 6.38B | 6.48B | 6.36B | 6.41B | 6.47B | 6.52B | 6.56B | 6.51B |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.36B | 0.37B | 0.38B | 0.48B | 0.52B | 0.57B | 0.59B | 0.58B | 0.52B | 0.46B | 0.43B | 0.44B | 0.48B | 0.49B | 0.55B | 0.57B | 0.62B | 0.64B | 0.62B | 0.65B |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 12.92B | 12.97B | 13.01B | 14.10B | 14.08B | 14.14B | 14.59B | 14.86B | 15.07B | 15.26B | 15.74B | 16.09B | 16.25B | 16.75B | 17.03B | 17.61B | 18.28B | 18.75B | 19.19B | 19.44B |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 14.31B | 14.23B | 14.45B | 15.63B | 15.62B | 15.69B | 16.14B | 16.47B | 16.68B | 16.88B | 17.47B | 17.83B | 17.97B | 18.47B | 18.72B | 19.36B | 20.18B | 20.63B | 21.13B | 21.49B |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.32B | 0.32B | 0.37B | 0.42B | 0.44B | 0.43B | 0.47B | 0.51B | 0.48B | 0.45B | 0.54B | 0.52B | 0.53B | 0.59B | 0.68B | 0.71B | 0.65B | 0.66B | 0.71B | 0.78B |
|
Notes Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Dividends payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.32B | 0.32B | 0.37B | 0.42B | 0.44B | 0.43B | 0.47B | 0.51B | 0.48B | 0.45B | 0.54B | 0.52B | 0.53B | 0.59B | 0.68B | 0.71B | 0.65B | 0.66B | 0.71B | 0.78B |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.06B | 0.93B | 1.03B | 0.88B | 0.96B | 0.93B | 1.03B | 1.06B | 1.14B | 1.11B | 1.25B | 1.05B | 1.17B | 1.29B | 1.37B | 1.06B | 1.23B | 1.15B | 1.29B | 1.27B |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.46B | | | | | | | | | | | | | | | | | |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.11B | 0.32B | 0.31B | 0.09B | 0.09B | 0.08B | 0.09B | 0.10B | 0.10B | 0.11B | 0.12B | 0.12B | 0.13B | 0.14B | 0.72B | 0.74B | 0.78B | 0.70B | 0.22B | 0.22B |
|
Current Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Deferred Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.26B | 0.26B | 0.31B | 0.30B | 0.30B | 0.28B | 0.33B | 0.34B | 0.34B | 0.33B | 0.33B | 0.33B | 0.33B | 0.29B | 0.33B | 0.33B | 0.34B | 0.35B | 0.40B | 0.39B |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.75B | 1.83B | 2.02B | 1.70B | 1.78B | 1.73B | 1.92B | 2.01B | 2.06B | 1.99B | 2.24B | 2.03B | 2.16B | 2.31B | 3.09B | 2.84B | 3.00B | 2.86B | 2.62B | 2.66B |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.87B | 9.13B | 9.27B | 10.23B | 9.99B | 10.31B | 10.57B | 10.86B | 11.14B | 11.66B | 11.81B | 12.71B | 12.94B | 13.38B | 13.00B | 14.91B | 14.82B | 15.49B | 16.22B | 17.10B |
|
Non-Current Deffered Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Minority Interest (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.06B | 0.06B | 0.07B | 0.07B | 0.09B | 0.09B | 0.10B | 0.10B | 0.10B | 0.16B | 0.18B | 0.18B | 0.18B | 0.10B | 0.08B | 0.08B | 0.08B | 0.08B | 0.06B | 0.28B |
|
Liabilities from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.24B | 0.24B | 0.22B | 0.35B | 0.33B | 0.31B | 0.37B | 0.27B | 0.27B | 0.27B | 0.38B | 0.23B | 0.23B | 0.23B | 0.37B | 0.20B | 0.22B | 0.22B | 0.18B | 0.18B |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.19B | 2.16B | 2.17B | 2.20B | 2.37B | 2.41B | 2.43B | 2.51B | 2.51B | 2.48B | 2.56B | 2.53B | 2.45B | 2.44B | 2.33B | 2.22B | 2.25B | 2.28B | 2.30B | 2.28B |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.17B | 0.16B | 0.14B | 0.41B | 0.40B | 0.40B | 0.32B | 0.17B | 0.16B | 0.16B | 0.24B | 0.26B | 0.26B | 0.28B | 0.31B | 0.34B | 0.38B | 0.39B | 0.45B | 0.36B |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 14.14B | 14.08B | 14.31B | 15.22B | 15.22B | 15.30B | 15.82B | 16.30B | 16.51B | 16.72B | 17.24B | 17.57B | 17.71B | 18.19B | 18.40B | 19.02B | 19.80B | 20.24B | 20.67B | 21.13B |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 14.31B | 14.23B | 14.45B | 15.63B | 15.62B | 15.69B | 16.14B | 16.47B | 16.68B | 16.88B | 17.47B | 17.83B | 17.97B | 18.47B | 18.72B | 19.36B | 20.18B | 20.63B | 21.13B | 21.49B |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.97B | 9.45B | 9.58B | 10.33B | 10.08B | 10.39B | 10.66B | 10.96B | 11.25B | 11.76B | 11.93B | 12.83B | 13.06B | 13.52B | 13.72B | 15.65B | 15.60B | 16.19B | 16.43B | 17.32B |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.15B | 0.98B | 0.86B | 0.76B | 0.65B | 0.53B | 0.64B | 0.55B | 0.42B | 0.26B | 0.21B | 0.02B | -0.13B | -0.10B | -0.30B | -0.50B | -0.57B | -0.68B | -0.98B | -0.94B |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 14.31B | 14.23B | 14.45B | 15.63B | 15.62B | 15.69B | 16.14B | 16.47B | 16.68B | 16.88B | 17.47B | 17.83B | 17.97B | 18.47B | 18.72B | 19.36B | 20.18B | 20.63B | 21.13B | 21.49B |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.99B | 3.10B | 3.22B | 3.36B | 3.34B | 3.33B | 3.39B | -0.41B | -0.38B | -0.46B | 3.95B | 4.07B | 4.23B | -0.39B | -0.57B | 4.81B | -0.36B | 5.24B | 5.41B | 5.53B |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00B | | | | 0.00B | | | | 0.00B | | | | 0.00B | | | | 0.00B | |