|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.38B | 0.34B | 0.59B | 0.73B | 0.30B | 0.34B | 0.81B | 0.52B | 0.38B | 0.33B | 0.75B | 0.64B | 0.55B | 0.74B | 1.10B | 0.85B | 0.84B | 0.93B | 0.97B | 1.11B |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.38B | 0.34B | 0.59B | 0.73B | 0.30B | 0.34B | 0.81B | 0.52B | 0.38B | 0.33B | 0.75B | 0.64B | 0.55B | 0.74B | 1.10B | 0.85B | 0.84B | 0.93B | 0.97B | 1.11B |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.16B | 2.27B | 2.29B | 2.19B | 2.42B | 2.42B | 2.28B | 2.35B | 2.52B | 2.48B | 2.45B | 2.43B | 2.71B | 2.62B | 2.71B | 1.82B | 2.91B | 2.92B | 2.97B | 1.83B |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.94B | 1.03B | 1.03B | 1.02B | 1.08B | 0.94B | 1.03B | 1.01B | 1.00B | 0.98B | 1.05B | 1.04B | 1.10B | 1.14B | 1.14B | 0.84B | 0.86B | 0.84B | 0.95B | 0.89B |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.10B | 3.30B | 3.32B | 3.21B | 3.50B | 3.37B | 3.31B | 3.36B | 3.52B | 3.46B | 3.50B | 3.47B | 3.81B | 3.75B | 3.84B | 2.66B | 3.77B | 3.75B | 3.92B | 2.72B |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.27B | 0.25B | 0.27B | 0.27B | 0.28B | 0.29B | 0.29B | 0.29B | 0.30B | 0.31B | 0.29B | 0.31B | 0.32B | 0.33B | 0.32B | 0.32B | 0.35B | 0.36B | 0.36B | 0.34B |
|
Current Deferred Tax Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.45B | 0.40B | 0.43B | 0.43B | 0.49B | 0.48B | 0.46B | 0.49B | 0.47B | 0.46B | 0.49B | 0.49B | 0.49B | 0.46B | 0.45B | 0.53B | 0.45B | 0.57B | 0.55B | 0.66B |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.26B | 3.26B | 3.57B | 3.62B | 3.49B | 3.53B | 3.84B | 3.64B | 3.67B | 3.58B | 3.99B | 4.00B | 4.15B | 4.23B | 4.67B | 4.33B | 4.55B | 4.78B | 4.85B | 4.81B |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.66B | 0.65B | 0.66B | 0.67B | 0.67B | 0.67B | 0.67B | 0.85B | 0.92B | 0.93B | 0.94B | 0.96B | 0.97B | 0.98B | 0.99B | 0.99B | 0.98B | 0.97B | 0.96B | 0.96B |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.46B | 6.71B | 6.65B | 6.74B | 6.74B | 6.67B | 6.62B | 6.70B | 6.70B | 6.70B | 6.08B | 6.11B | 6.10B | 6.10B | 6.12B | 6.08B | 6.10B | 6.36B | 6.34B | 6.34B |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.23B | 1.33B | 1.32B | 1.18B | 1.11B | 1.04B | 0.98B | 0.95B | 0.90B | 0.85B | 0.71B | 0.67B | 0.63B | 0.59B | 0.56B | 0.52B | 0.49B | 0.52B | 0.50B | 0.46B |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.69B | 8.04B | 7.97B | 7.92B | 7.85B | 7.71B | 7.59B | 7.65B | 7.61B | 7.55B | 6.79B | 6.78B | 6.73B | 6.69B | 6.68B | 6.60B | 6.59B | 6.87B | 6.84B | 6.80B |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.20B | | | 0.03B | 0.05B |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.45B | 0.45B | 0.44B | 0.44B | 0.42B | 0.37B | 0.40B | 0.39B | 0.40B | 0.44B | 0.53B | 0.44B | 0.47B | 0.52B | 0.54B | 0.32B | 0.54B | 0.39B | 0.35B | 0.34B |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.38B | 9.77B | 9.71B | 9.64B | 9.54B | 9.36B | 9.26B | 9.43B | 9.47B | 9.45B | 8.77B | 8.69B | 8.67B | 8.68B | 8.67B | 8.68B | 8.65B | 8.77B | 8.69B | 8.68B |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 12.64B | 13.04B | 13.28B | 13.26B | 13.03B | 12.89B | 13.10B | 13.07B | 13.13B | 13.03B | 12.76B | 12.70B | 12.82B | 12.91B | 13.34B | 13.01B | 13.20B | 13.55B | 13.54B | 13.49B |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.13B | 1.94B | 2.14B | 2.14B | 2.21B | 2.05B | 2.30B | 2.25B | 2.11B | 1.97B | 2.22B | 2.28B | 2.30B | 2.23B | 2.29B | 2.13B | 2.18B | 2.00B | 2.16B | 1.99B |
|
Notes Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Dividends payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.13B | 1.94B | 2.14B | 2.14B | 2.21B | 2.05B | 2.30B | 2.25B | 2.11B | 1.97B | 2.22B | 2.28B | 2.30B | 2.23B | 2.29B | 2.13B | 2.18B | 2.00B | 2.16B | 1.99B |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.68B | 0.68B | 0.72B | 0.75B | 0.72B | 0.70B | 0.81B | 0.70B | 0.71B | 0.67B | 0.80B | 0.69B | 0.74B | 0.70B | 0.90B | 0.88B | 0.66B | 0.83B | 0.81B | 0.73B |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.10B | 0.48B | 0.48B | 0.48B | 0.56B | 1.15B | 1.03B | 0.99B | 0.34B | 0.22B | 0.02B | 0.02B | 0.04B | 0.57B | 0.59B | 0.62B | 0.12B | 0.12B | 0.02B | 0.02B |
|
Current Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.92B | 3.11B | 3.35B | 3.23B | 3.49B | 3.91B | 4.14B | 3.95B | 3.16B | 2.85B | 3.04B | 2.99B | 3.08B | 3.50B | 3.78B | 3.56B | 2.96B | 2.95B | 2.99B | 2.83B |
|
Capital Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.66B | 4.64B | 4.62B | 4.59B | 4.57B | 4.02B | 3.98B | 3.93B | 4.67B | 4.67B | 4.67B | 4.66B | 4.64B | 4.11B | 4.08B | 4.05B | 5.01B | 4.99B | 4.63B | 4.63B |
|
Non-Current Deffered Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Pension (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Minority Interest (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.05B | 0.05B | 0.04B | 0.04B | 0.04B | 0.05B |
|
Liabilities from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.24B | 0.26B | 0.25B | 0.24B | 0.18B | 0.09B | 0.02B | 0.64B | 0.01B | 0.02B | 0.01B | 0.00B | | | | 0.00B | | | 0.12B | 0.22B |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.56B | 0.60B | 0.61B | 0.63B | 0.58B | 0.61B | 0.59B | 0.57B | 0.56B | 0.55B | 0.53B | 0.59B | 0.49B | 0.49B | 0.47B | 0.62B | 0.60B | 0.60B | 0.58B | 0.59B |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.28B | 0.28B | 0.28B | 0.00B | 0.20B | 0.20B | 0.23B | 0.23B | 0.26B | 0.28B | 0.31B | 0.27B | 0.29B | 0.30B | 0.34B | 0.32B | 0.32B | 0.31B | 0.27B | 0.27B |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.38B | 8.60B | 8.83B | 8.91B | 8.83B | 8.63B | 8.73B | 8.48B | 8.41B | 8.09B | 8.24B | 8.17B | 8.21B | 8.10B | 8.33B | 8.23B | 8.58B | 8.53B | 8.32B | 8.26B |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.66B | 8.89B | 9.12B | 8.92B | 9.02B | 8.83B | 8.96B | 8.72B | 8.67B | 8.37B | 8.55B | 8.44B | 8.50B | 8.40B | 8.67B | 8.55B | 8.89B | 8.84B | 8.59B | 8.53B |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.77B | 5.12B | 5.10B | 5.08B | 5.12B | 5.18B | 5.00B | 4.92B | 5.01B | 4.89B | 4.68B | 4.68B | 4.68B | 4.68B | 4.67B | 4.67B | 5.13B | 5.10B | 4.65B | 4.65B |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.98B | 4.15B | 4.17B | 4.34B | 4.01B | 4.06B | 4.14B | 4.35B | 4.46B | 4.65B | 4.20B | 4.26B | 4.31B | 4.51B | 4.67B | 4.41B | 4.30B | 4.71B | 4.95B | 4.96B |
|
Shareholder's Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.98B | 4.15B | 4.17B | 4.34B | 4.01B | 4.06B | 4.14B | 4.35B | 4.46B | 4.65B | 4.20B | 4.26B | 4.31B | 4.51B | 4.67B | 4.41B | 4.30B | 4.71B | 4.95B | 4.92B |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 12.64B | 13.04B | 13.28B | 13.26B | 13.03B | 12.89B | 13.10B | 13.07B | 13.13B | 13.03B | 12.76B | 12.70B | 12.82B | 12.91B | 13.34B | 13.01B | 13.20B | 13.55B | 13.54B | 13.49B |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.48B | 1.60B | -0.04B | 1.88B | 0.02B | -0.08B | 2.24B | -0.07B | 2.48B | -0.06B | -0.10B | 2.36B | 2.60B | 2.87B | -0.03B | 3.41B | -0.08B | -0.05B | 4.38B | -0.05B |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00B | | | | 0.00B | | | | 0.00B | | | | 0.00B | | | | 0.00B |