|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.96B | 2.04B | 1.47B | 1.23B | 1.07B | 0.41B | 0.32B | 0.39B | 1.93B | 0.73B | 0.54B | 0.10B | 0.27B | 1.52B | 1.52B | 0.37B | 0.65B | 0.60B | 0.53B | 0.98B |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.96B | 2.04B | 1.47B | 1.23B | 1.07B | 0.41B | 0.32B | 0.39B | 1.93B | 0.73B | 0.54B | 0.10B | 0.27B | 1.52B | 1.52B | 0.37B | 0.65B | 0.60B | 0.53B | 0.98B |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.21B | 2.34B | 1.09B | 2.24B | 2.22B | 2.16B | 1.79B | 2.34B | 1.90B | 1.96B | 1.91B | 2.08B | 2.09B | 2.06B | 1.94B | 2.12B | 2.12B | 2.11B | 2.10B | 2.29B |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.64B | 0.72B | 0.72B | 0.80B | 0.83B | 0.82B | 0.21B | 0.71B | 0.14B | 0.11B | 0.19B | 0.12B | 0.16B | 0.17B | 0.15B | 0.15B | 0.16B | 0.16B | 0.16B | 0.16B |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.85B | 3.06B | 1.81B | 3.04B | 3.04B | 2.98B | 2.00B | 3.05B | 2.04B | 2.06B | 2.10B | 2.20B | 2.25B | 2.22B | 2.10B | 2.27B | 2.28B | 2.27B | 2.26B | 2.45B |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.42B | 0.41B | 0.40B | 0.44B | 0.44B | 0.47B | 0.47B | 0.48B | 0.49B | 0.46B | 0.47B | 0.47B | 0.44B | 0.48B | 0.49B | 0.49B | 0.51B | 0.52B | 0.53B | 0.50B |
|
Current Deferred Tax Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.02B | 0.02B | 0.02B | 0.03B | 0.03B | 0.03B | 0.01B | 0.01B | 0.01B | 0.01B | | | | | | | | | | |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.46B | 0.52B | 0.48B | 0.52B | 0.48B | 0.51B | 0.61B | 0.77B | 0.66B | 0.70B | 0.66B | 0.68B | 0.62B | 0.68B | 0.70B | 0.66B | 0.66B | 0.69B | 0.69B | 0.63B |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.69B | 6.02B | 5.33B | 5.23B | 5.03B | 4.37B | 4.62B | 4.70B | 5.12B | 3.95B | 3.77B | 3.46B | 3.57B | 4.91B | 4.81B | 3.79B | 4.09B | 4.08B | 4.02B | 4.56B |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.70B | 2.69B | 2.82B | 2.81B | 2.87B | 2.88B | 2.79B | 2.94B | 2.76B | 2.82B | 2.91B | 2.90B | 2.93B | 3.05B | 3.05B | 3.09B | 3.13B | 3.11B | 3.08B | 3.07B |
|
Long-Term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.08B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.07B | 0.07B | 0.07B | 0.04B | 0.03B | 0.02B | 0.02B | 0.02B | 0.20B | 0.17B | 0.16B | 0.17B | 0.20B | 0.20B |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.74B | 7.91B | 5.89B | 8.17B | 8.11B | 8.22B | 6.12B | 8.12B | 6.18B | 6.33B | 6.14B | 6.22B | 6.22B | 6.48B | 6.37B | 6.42B | 6.55B | 6.68B | 6.79B | 6.96B |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.75B | 3.76B | 3.74B | 3.97B | 3.86B | 3.81B | 3.12B | 3.91B | 3.15B | 3.28B | 3.34B | 3.39B | 3.33B | 3.54B | 3.49B | 3.49B | 3.49B | 3.57B | 3.60B | 3.64B |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 11.50B | 11.66B | 9.63B | 12.14B | 11.98B | 12.03B | 9.25B | 12.03B | 9.34B | 9.61B | 9.48B | 9.61B | 9.55B | 10.02B | 9.86B | 9.91B | 10.05B | 10.25B | 10.39B | 10.59B |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.02B | | | | 0.01B | | | | | | | | | | | | | |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.42B | 0.41B | 0.46B | 0.46B | 0.44B | 0.45B | 0.05B | 0.46B | | 0.46B | 0.54B | 0.55B | 0.64B | 0.61B | 0.65B | 0.65B | 0.63B | 0.65B | 0.75B | 0.72B |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 14.72B | 14.85B | 15.05B | 15.50B | 15.37B | 15.45B | 15.53B | 15.51B | 12.60B | 12.93B | 12.96B | 13.07B | 13.14B | 13.70B | 13.57B | 13.81B | 13.97B | 14.18B | 14.37B | 14.53B |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 20.42B | 20.87B | 20.39B | 20.73B | 20.40B | 19.83B | 20.16B | 20.20B | 17.72B | 16.89B | 16.73B | 16.53B | 16.71B | 18.61B | 18.38B | 17.60B | 18.06B | 18.26B | 18.39B | 19.09B |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.60B | 0.67B | 0.62B | 0.62B | 0.75B | 0.77B | 0.85B | 0.88B | 0.71B | 0.69B | 0.83B | 0.70B | 0.76B | 0.66B | 0.88B | 0.72B | 0.79B | 0.67B | 0.84B | 0.70B |
|
Notes Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.30B | 0.30B | 0.30B | 0.99B | 1.00B | 2.04B | 2.02B | 1.40B | | | | | | |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.60B | 0.67B | 0.62B | 0.63B | 0.76B | 0.77B | 1.15B | 1.18B | 1.01B | 1.68B | 1.83B | 2.74B | 2.78B | 2.06B | 0.88B | 0.72B | 0.79B | 0.67B | 0.84B | 0.70B |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.32B | 1.42B | 1.40B | 1.26B | 1.14B | 1.04B | 0.79B | 0.93B | 0.66B | 0.69B | 0.80B | 0.65B | 0.71B | 0.76B | 0.87B | 0.77B | 0.84B | 0.88B | 0.85B | 0.85B |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00B | | | | 0.30B | | | | 1.00B | | | | 1.00B | | | | 0.50B | 0.50B |
|
Current Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01B | 0.01B | 0.01B | 0.19B | 0.01B | 0.18B | 0.16B | 0.01B | 0.01B | 0.01B | 0.17B | 0.01B | 0.18B | 0.01B | 0.18B | 0.00B | 0.19B | 0.19B | 0.00B | 0.00B |
|
Current Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Deferred Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.55B | 0.59B | 0.56B | 0.56B | 0.54B | 0.53B | 0.31B | 0.59B | 0.35B | 0.36B | 0.42B | 0.38B | 0.39B | 0.40B | 0.39B | 0.39B | 0.40B | 0.39B | 0.44B | 0.41B |
|
Curent Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.67B | 2.89B | 2.78B | 2.64B | 2.64B | 2.52B | 3.08B | 2.89B | 2.18B | 2.90B | 3.23B | 3.94B | 4.06B | 3.41B | 3.33B | 2.06B | 2.72B | 2.63B | 2.82B | 2.64B |
|
Capital Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.09B | 0.09B | 0.08B | 0.08B | 0.08B | 0.09B | 0.08B | 0.08B | 0.08B | 0.08B | 0.08B | 0.08B | 0.08B | 0.08B | 0.07B | 0.07B | 0.07B | 0.06B | 0.06B | 0.06B |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.42B | 5.42B | 5.42B | 5.38B | 5.36B | 5.33B | 5.04B | 5.05B | 5.04B | 4.43B | 4.05B | 3.05B | 3.05B | 5.35B | 5.33B | 5.57B | 5.08B | 5.08B | 5.08B | 5.83B |
|
Non-Current Deffered Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Pension (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Minority Interest (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.01B | 0.02B | 0.01B | 0.01B | 0.02B | 0.02B | 0.02B | 0.02B |
|
Liabilities from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.66B | 0.66B | 0.66B | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.83B | 0.80B | 0.76B | 0.77B | 0.74B | 0.67B | 0.54B | 0.74B | 0.56B | 0.50B | 0.42B | 0.40B | 0.38B | 0.36B | 0.38B | 0.39B | 0.35B | 0.44B | 0.45B | 0.46B |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.65B | 0.63B | 0.83B | 0.62B | 0.67B | 0.67B | 0.82B | 0.67B | 0.62B | 0.66B | 0.65B | 0.62B | 0.64B | 0.70B | 0.68B | 0.70B | 0.71B | 0.69B | 0.68B | 0.66B |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.50B | 0.49B | 0.40B | 0.49B | 0.48B | 0.43B | 0.40B | 0.41B | 0.42B | 0.42B | 0.41B | 0.47B | 0.48B | 0.53B | 0.52B | 0.50B | 0.64B | 0.64B | 0.65B | 0.69B |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.65B | 9.83B | 9.69B | 9.50B | 9.50B | 9.28B | 9.64B | 9.43B | 8.50B | 8.57B | 8.43B | 8.09B | 8.21B | 9.90B | 9.80B | 8.78B | 8.93B | 8.91B | 9.11B | 9.65B |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 10.15B | 10.32B | 10.09B | 9.99B | 9.98B | 9.71B | 10.04B | 9.84B | 8.91B | 8.99B | 8.83B | 8.56B | 8.69B | 10.43B | 10.31B | 9.28B | 9.57B | 9.55B | 9.76B | 10.34B |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.42B | 5.42B | 5.42B | 5.38B | 5.36B | 5.33B | 5.34B | 5.05B | 5.04B | 4.43B | 5.05B | 3.05B | 3.05B | 5.35B | 6.33B | 5.57B | 5.08B | 5.08B | 5.58B | 6.33B |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 10.32B | 10.60B | 10.27B | 10.72B | 10.40B | 10.09B | 10.10B | 10.34B | 8.79B | 7.87B | 7.88B | 7.96B | 8.01B | 8.17B | 8.05B | 8.31B | 8.47B | 8.70B | 8.62B | 8.73B |
|
Shareholder's Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 10.32B | 10.60B | 10.27B | 10.72B | 10.40B | 10.09B | 10.10B | 10.34B | 8.79B | 7.87B | 7.88B | 7.96B | 8.01B | 8.17B | 8.05B | 8.31B | 8.47B | 8.70B | 8.62B | 8.73B |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 20.42B | 20.87B | 20.39B | 20.73B | 20.40B | 19.83B | 20.16B | 20.20B | 17.72B | 16.89B | 16.73B | 16.53B | 16.71B | 18.61B | 18.38B | 17.60B | 18.06B | 18.26B | 18.39B | 19.09B |
|
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 | |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.18B | -0.27B | -0.19B | -0.26B | 10.90B | -0.76B | -0.49B | -0.44B | -0.15B | 8.07B | -0.06B | -0.19B | 8.18B | 8.28B | -0.26B | -0.19B | 8.50B | -0.04B | 8.64B | 8.78B |