|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.49B | 0.54B | 0.59B | 0.58B | 0.57B | 0.49B | 0.52B | 0.49B | 0.40B | 0.39B | 0.41B | 0.40B | 0.42B | 0.44B | 0.42B | 0.43B | 0.40B | 0.43B | 0.60B | 0.44B |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.49B | 0.54B | 0.59B | 0.58B | 0.57B | 0.49B | 0.52B | 0.49B | 0.40B | 0.39B | 0.41B | 0.40B | 0.42B | 0.44B | 0.42B | 0.43B | 0.40B | 0.43B | 0.60B | 0.44B |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.58B | 1.74B | 2.00B | 1.89B | 1.86B | 1.91B | 2.15B | 1.98B | 1.98B | 1.91B | 2.10B | 1.92B | 1.91B | 2.00B | 2.15B | 2.01B | 2.05B | 2.02B | 2.30B | 2.16B |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.36B | 0.40B | 0.60B | 0.45B | 0.45B | 0.46B | 0.59B | 0.43B | 0.43B | 0.43B | 0.34B | 0.37B | 0.36B | 0.38B | 0.38B | 0.37B | 0.37B | 0.38B | 0.40B | 0.41B |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.95B | 2.14B | 2.60B | 2.34B | 2.31B | 2.37B | 2.74B | 2.41B | 2.41B | 2.34B | 2.43B | 2.29B | 2.27B | 2.38B | 2.54B | 2.38B | 2.42B | 2.40B | 2.71B | 2.57B |
|
Current Deferred Tax Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.41B | 0.48B | 0.50B | 0.57B | 0.55B | 0.71B | 0.60B | 0.63B | 0.59B | 0.61B | 0.57B | 0.59B | 0.58B | 0.64B | 0.65B | 0.58B | 0.62B | 0.60B | 0.63B | 0.62B |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.33B | 7.25B | 6.39B | 6.17B | 6.15B | 6.37B | 6.57B | 6.77B | 6.71B | 6.38B | 6.86B | 6.32B | 6.63B | 8.41B | 7.48B | 7.23B | 7.85B | 7.64B | 8.18B | 8.30B |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.68B | 0.69B | 0.74B | 0.75B | 0.73B | 0.73B | 0.58B | 0.59B | 0.59B | 0.59B | 0.61B | 0.60B | 0.60B | 0.60B | 0.60B | 0.59B | 0.59B | 0.60B | 0.63B | 0.63B |
|
Long-Term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.18B | 0.54B | 0.64B | 0.34B | 0.46B | 0.52B | 0.79B | 0.47B | 0.44B | 0.87B | 0.74B | 0.37B | 0.37B | 0.80B | 0.81B | 0.31B | 0.29B | 0.72B | 0.72B | 0.75B |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.21B | 4.21B | 4.61B | 4.60B | 4.52B | 4.45B | 4.53B | 4.54B | 4.58B | 4.54B | 4.59B | 4.57B | 4.61B | 4.67B | 4.61B | 4.64B | 4.72B | 4.71B | 4.71B | 4.69B |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.67B | 0.68B | 0.89B | 0.88B | 0.87B | 0.86B | 0.86B | 0.83B | 0.82B | 0.80B | 1.35B | 0.76B | 0.74B | 0.72B | 0.72B | 0.70B | 0.68B | 0.67B | 0.67B | 0.65B |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.88B | 4.89B | 5.50B | 5.48B | 5.39B | 5.32B | 5.39B | 5.38B | 5.40B | 5.34B | 5.94B | 5.33B | 5.35B | 5.39B | 5.34B | 5.34B | 5.40B | 5.38B | 5.37B | 5.34B |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.29B | 0.28B | 0.33B | 0.31B | 0.28B | 0.25B | 0.38B | 0.39B | 0.39B | 0.38B | 0.50B | 0.49B | 0.51B | 0.53B | 0.52B | 0.54B | 0.58B | 0.54B | 0.61B | 0.60B |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.19B | 0.19B | 0.23B | 0.25B | 0.23B | 0.22B | 0.18B | 0.17B | 0.18B | 0.18B | 0.21B | 0.20B | 0.20B | 0.22B | 0.22B | 0.23B | 0.24B | 0.25B | 0.26B | 0.27B |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.13B | 8.20B | 9.12B | 9.23B | 9.12B | 9.01B | 9.02B | 9.08B | 9.12B | 9.10B | 9.21B | 9.17B | 9.28B | 9.41B | 9.29B | 9.40B | 9.49B | 9.54B | 9.62B | 9.58B |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 13.46B | 15.45B | 15.51B | 15.39B | 15.27B | 15.38B | 15.59B | 15.85B | 15.83B | 15.48B | 16.06B | 15.48B | 15.91B | 17.82B | 16.76B | 16.63B | 17.34B | 17.18B | 17.80B | 17.89B |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.03B | 1.01B | 1.26B | 1.06B | 0.95B | 0.86B | 1.24B | 1.11B | 1.05B | 1.07B | 1.41B | 1.23B | 1.15B | 1.16B | 1.32B | 1.20B | 1.18B | 1.20B | 1.40B | 1.22B |
|
Notes Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.80B | 0.20B | 0.90B | 0.69B | 0.39B | -0.00B | 0.61B |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.03B | 1.01B | 1.26B | 1.06B | 0.95B | 0.86B | 1.24B | 1.11B | 1.05B | 1.07B | 1.41B | 1.23B | 1.15B | 1.96B | 1.52B | 2.10B | 1.87B | 1.58B | 1.40B | 1.84B |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.17B | 1.49B | 2.03B | 1.33B | 1.35B | 1.51B | 1.75B | 1.12B | 1.14B | 1.34B | 1.70B | 1.09B | 1.10B | 1.37B | 1.77B | 1.16B | 1.14B | 1.38B | 1.93B | 1.30B |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.22B | 0.24B | 0.22B | 0.27B | 0.27B | 0.38B | 0.33B | 0.38B | 0.41B | 0.46B | 0.35B | 0.34B | 0.36B | 0.34B | 0.32B | 0.29B | 0.33B | 0.31B | 0.26B | 0.26B |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.03B | 0.03B | 0.05B | 0.05B | 0.27B | | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | | | | | | | | | |
|
Current Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.16B | 0.15B | 0.15B | 0.16B | 0.15B | 0.15B | 0.16B | 0.16B | 0.16B | 0.16B | 0.16B | 0.16B | 0.16B | 0.16B | 0.16B | 0.16B | 0.17B | 0.17B | 0.17B | 0.16B |
|
Current Deferred Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.17B | 0.18B | 0.21B | 0.21B | 0.24B | 0.22B | 0.22B | 0.21B | 0.21B | 0.21B | 0.23B | 0.22B | 0.22B | 0.20B | 0.20B | 0.19B | 0.23B | 0.22B | 0.24B | 0.23B |
|
Curent Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.64B | 6.67B | 6.49B | 5.40B | 5.34B | 5.40B | 5.91B | 5.27B | 5.49B | 5.43B | 6.45B | 5.10B | 5.51B | 8.03B | 7.14B | 6.63B | 7.17B | 6.96B | 7.39B | 7.39B |
|
Mortgages (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.71B | 2.27B | 0.80B | 0.71B | 0.62B | 0.69B | 0.46B | 0.81B | 0.94B | 0.57B | 0.66B | 0.32B | 0.66B | 2.05B | 0.84B | 0.60B | 1.22B | 1.01B | 0.76B | 1.16B |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.69B | 0.68B | 0.40B | 0.39B | 0.36B | 0.34B | 0.37B | 0.38B | 0.38B | 0.37B | 0.78B | 0.77B | 0.77B | 0.78B | 0.76B | 0.77B | 0.81B | 0.81B | 0.81B | 0.80B |
|
Non-Current Deffered Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.49B | 0.51B | 0.53B | 0.50B | 0.49B | 0.48B | 0.49B | 0.51B | 0.52B | 0.54B | 0.58B | 0.59B | 0.62B | 0.65B | 0.67B | 0.65B | 0.66B | 0.71B | 0.74B | 0.74B |
|
Pension (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Minority Interest (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01B | 0.01B | 0.01B | 0.24B | 0.23B | 0.23B | 0.01B | 0.12B | 0.12B | 0.12B | 0.12B | 0.11B | 0.12B | 0.12B | 0.12B | 0.12B | 0.12B | 0.12B | 0.12B | 0.12B |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.11B | 0.11B | 0.18B | 0.20B | 0.21B | 0.20B | 0.19B | 0.20B | 0.19B | 0.16B | 0.04B | 0.05B | 0.04B | 0.04B | 0.05B | 0.05B | 0.05B | 0.05B | 0.06B | 0.06B |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.69B | 0.69B | 0.71B | 0.77B | 0.75B | 0.74B | 0.78B | 0.77B | 0.77B | 0.76B | 0.75B | 0.76B | 0.78B | 0.78B | 0.75B | 0.75B | 0.75B | 0.79B | 0.77B | 0.74B |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.02B | 0.05B | 0.08B | 0.08B | 0.07B | 0.08B | 0.08B | 0.07B | 0.06B | 0.40B | 0.06B | 0.05B | 0.05B | 0.04B | 0.42B | 0.04B | 0.02B | 0.40B | 0.43B | 0.40B |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.53B | 9.44B | 9.00B | 8.89B | 9.04B | 9.29B | 9.37B | 9.61B | 9.57B | 8.91B | 9.60B | 9.03B | 9.36B | 11.01B | 9.45B | 9.63B | 10.16B | 9.49B | 9.75B | 10.06B |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.55B | 9.49B | 9.08B | 8.97B | 9.12B | 9.37B | 9.44B | 9.69B | 9.63B | 9.31B | 9.65B | 9.07B | 9.41B | 11.05B | 9.87B | 9.67B | 10.18B | 9.88B | 10.18B | 10.46B |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.71B | 0.71B | 0.44B | 0.44B | 0.64B | 0.34B | 0.40B | 0.40B | 0.40B | 0.39B | 0.80B | 0.77B | 0.77B | 0.78B | 0.76B | 0.77B | 0.81B | 0.81B | 0.81B | 0.80B |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.90B | 5.95B | 6.41B | 6.42B | 6.15B | 6.00B | 6.14B | 6.16B | 6.18B | 6.16B | 6.41B | 6.41B | 6.50B | 6.77B | 6.90B | 6.96B | 7.16B | 7.30B | 7.50B | 7.43B |
|
Shareholder's Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.90B | 5.95B | 6.41B | 6.42B | 6.15B | 6.00B | 6.14B | 6.16B | 6.18B | 6.16B | 6.41B | 6.41B | 6.50B | 6.77B | 6.90B | 6.96B | 7.16B | 7.18B | 7.50B | 7.43B |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 13.46B | 15.45B | 15.51B | 15.39B | 15.27B | 15.38B | 15.59B | 15.85B | 15.83B | 15.48B | 16.06B | 15.48B | 15.91B | 17.82B | 16.76B | 16.63B | 17.34B | 17.18B | 17.80B | 17.89B |
|
Treasury Shares (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 | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.01B | 0.01B |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.28B | -0.43B | 4.94B | -0.42B | -0.58B | 5.42B | 5.59B | -0.62B | -0.61B | -0.67B | -0.59B | -0.63B | -0.65B | -0.54B | -0.65B | 6.38B | 6.49B | 6.71B | 7.11B | -0.58B |